View PDF Version
MCLEAN, Va.--(BUSINESS WIRE)--
Park Hotels & Resorts Inc. (“Park” or the “Company”) (NYSE: PK) today
announced results for the third quarter ended September 30, 2017.
Highlights include:
Third Quarter 2017 Highlights
-
Comparable RevPAR was $166.66, a decrease of 0.1% on a Pro-forma basis
from the same period in 2016; excluding impact from hurricanes,
Comparable RevPAR remained flat from the same period in 2016;
-
Net income was $105 million and net income attributable to
stockholders was $103 million;
-
Adjusted EBITDA was $183 million;
-
Adjusted FFO attributable to stockholders was $141 million;
-
Diluted earnings per share was $0.48;
-
Diluted Adjusted FFO per share was $0.66;
-
Comparable Hotel Adjusted EBITDA margin was 27.0%, a decrease of 120
bps on a Pro-forma basis from the same period in 2016; and
-
Caribe Hilton was removed from comparable results following damage
sustained from Hurricane Maria.
Thomas J. Baltimore, Jr., Chairman, President and Chief Executive
Officer, stated, “Our team responded exceptionally well to the
challenging environment caused by the devastating hurricanes across Key
West and Puerto Rico. I am incredibly proud of the efforts made by all
hotel staff, first responders and Park employees to ensure our guests
were safe and that our hotels were ultimately secure, stabilized, and in
the case of our two hotels in Key West, up and running within five
weeks. Despite these challenges, our hotels in San Francisco, Orlando
and Hawaii helped to more than offset the disruption we faced from the
hurricanes, thus continuing to demonstrate the benefits of owning a
high-quality, diverse portfolio. Specifically, in San Francisco, despite
the continued challenges amid on-going renovations at the Moscone
Convention Center, our team and operating partners did an impressive job
securing a significant amount of in-house group business during the
quarter, helping to drive 4.4% RevPAR growth across our two Union Square
hotels.”
|
| |
| |
Selected Statistical and Financial
Information |
(unaudited, dollars in millions, except per share data,
Comparable RevPAR and Comparable ADR) |
|
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2017 |
| 2016 |
| Change | | 2017 |
| 2016 |
| Change |
Comparable RevPAR(1)(2) | |
$
|
166.66
| |
$
|
166.85
| |
(0.1)%
| |
$
|
164.83
| |
$
|
164.13
| |
0.4%
|
Comparable Occupancy(1)(2) | | |
83.5%
| | |
83.9%
| |
(0.4)% pts
| | |
81.9%
| | |
82.3%
| |
(0.4)% pts
|
Comparable ADR(1)(2) | |
$
|
199.65
| |
$
|
198.88
| |
0.4%
| |
$
|
201.23
| |
$
|
199.48
| |
0.9%
|
| | | | | | | | | | | |
|
Net income(3) | |
$
|
105
| |
$
|
37
| |
183.8%
| |
$
|
2,570
| |
$
|
122
| |
NM(4) |
Net income attributable to stockholders(3) | |
$
|
103
| |
$
|
34
| |
202.9%
| |
$
|
2,565
| |
$
|
116
| |
NM(4) |
| | | | | | | | | | | |
|
Adjusted EBITDA(1) | |
$
|
183
| |
$
|
185
| |
(1.1)%
| |
$
|
577
| |
$
|
573
| |
0.7%
|
Comparable Hotel Adjusted EBITDA(1)(2) | |
$
|
172
| |
$
|
175
| |
(1.8)%
| |
$
|
532
| |
$
|
535
| |
(0.6)%
|
Comparable Hotel Adjusted EBITDA margin(1)(2) | | |
27.0%
| | |
28.2%
| |
(120) bps
| | |
27.6%
| | |
28.4%
| |
(80) bps
|
Adjusted FFO attributable to stockholders(1) | |
$
|
141
| |
$
|
132
| |
6.8%
| |
$
|
452
| |
$
|
430
| |
5.1%
|
| | | | | | | | | | | |
|
Earnings per share - Diluted(5) | |
$
|
0.48
| |
$
|
0.17
| | | |
$
|
11.94
| |
$
|
0.59
| | |
Adjusted FFO per share - Diluted(1)(5) | |
$
|
0.66
| |
$
|
0.66
| | | |
$
|
2.11
| |
$
|
2.18
| | |
Weighted average shares outstanding - Diluted
| | |
215
| | |
198
| | | | |
214
| | |
198
| | |
___________________________________
|
(1) |
|
For 2016, amounts are calculated on a Pro-forma basis.
|
(2) | |
Excludes unconsolidated joint ventures.
|
(3) | |
Includes income tax benefits from the derecognition of deferred tax
liabilities for the three and nine months ended September 30, 2017
of $48 million and $2,360 million, respectively, associated with
Park’s intention to be taxed as a REIT.
|
(4) | |
Percentage change is not meaningful.
|
(5) | |
For 2016, per share amounts were calculated using the number of
shares of common stock outstanding upon the completion of the
spin-off. Per share amounts are calculated based on unrounded
numbers and are calculated independently for each period presented;
therefore, the sum of the quarterly per share amounts do not equal
the per share amounts for the nine months.
|
| |
|
Hurricanes Irma and Maria
Hurricanes Irma and Maria caused meaningful damage and disruption at the
Company’s hotels in Key West, Florida and Puerto Rico. As these
hurricanes occurred toward the end of the quarter, there was not a
material effect on the result of operations for the third quarter. Park
expects the Caribe Hilton in Puerto Rico to continue to experience the
effects from business interruption for the duration of the year and well
into 2018; therefore, the results of operations of that property are
presented as non-comparable.
In Key West, the 311-room Casa Marina and the 150-room Reach resorts,
which collectively account for 3.0% of the Company’s annual Adjusted
EBITDA, were closed upon the mandatory evacuation of the Florida Keys on
September 6, 2017. Both hotels sustained damage during the hurricane,
but re-opened on October 13, 2017. Preliminary estimates of property
damage at the two resorts exceed $15 million and loss of business is
anticipated to negatively affect the Company’s fourth quarter Adjusted
EBITDA by approximately $3 million.
In Puerto Rico, the 748-room Caribe Hilton, which accounts for less than
1.0% of the Company’s annual Adjusted EBITDA, sustained significant
damage from Hurricane Maria and remains closed. Preliminary estimates of
property damage at the Caribe Hilton is expected to exceed $50 million
and loss of business is anticipated to negatively affect the Company’s
fourth quarter Adjusted EBITDA by approximately $2 million.
While the final amount of the damages has not yet been determined, the
Company anticipates insurance proceeds will be sufficient to cover a
significant portion of the property damage to these hotels, which
includes certain clean-up and repair costs and the loss of business.
Based on preliminary estimates, the Company anticipates out of pocket
expenses up to $20 million, including $2 million in the third quarter,
representing costs incurred up to the amount of deductibles and an
estimate for uninsured claims. These amounts are excluded from Adjusted
EBITDA and Adjusted FFO. Any gain resulting from insurance proceeds,
including those for business interruption, will not be recognized until
all contingencies have been resolved. Consequently, the estimated $5
million combined loss of business in Key West and Puerto Rico for the
fourth quarter excludes any receipt of insurance proceeds for business
interruption, for which the timing is uncertain and will positively
affect Adjusted EBITDA in the period that proceeds are received.
Total Consolidated Comparable Hotels
Comparable RevPAR decreased 0.1% for the quarter and increased 0.4%
year-to-date, on a Pro-forma basis, due to 0.4% pts decreases in
occupancy in both periods, offset by a 0.4% and 0.9% increase in rate,
respectively, as compared to the same periods in 2016. Highlights across
comparable hotels and Park’s markets and segments include:
- Northern California: RevPAR growth of 5.0% for the quarter,
primarily attributable to increased group demand. Specifically, RevPAR
at Park’s two San Francisco hotels increased 4.4% for the quarter due
to strong in-house group demand, significantly outperforming the
broader San Francisco market. The growth for the quarter offset the
year-to-date RevPAR decline, which is 1.7% on a year-to-date basis,
caused by decreases in both rate and occupancy primarily attributable
to renovations at the Moscone Convention Center in the first half of
2017 coupled with the Super Bowl taking place in San Francisco in
February 2016;
- Hawaii: RevPAR growth of 1.6% for the quarter and 2.8%
year-to-date, due to continued strength in transient demand offsetting
weaker group production for the quarter, and increases in both group
and transient business year-to-date;
- Florida: RevPAR decline of 1.3% for the quarter due to the
effects of Hurricane Irma on Park’s two Key West hotels, which had a
decline in RevPAR of 16.4% for the quarter, partially offset by
increased demand at the Orlando area hotels, which had RevPAR growth
of 3.1% for the quarter, and the Miami hotel, which had RevPAR growth
of 6.5% for the quarter, from guests displaced by the hurricane.
Florida had RevPAR growth of 1.8% year-to-date with increases in both
rate and occupancy from strong leisure demand;
- New York: RevPAR decline of 7.8% for the quarter and 3.6%
year-to-date, primarily attributable to increased competition from new
supply coupled with disruption from rooms renovations during the year,
which accounted for 1.7% of the decline for the quarter; and
- Group / Transient: group rooms revenue increased 0.1% for the
quarter and 0.5% year-to-date, partially offset by transient rooms
revenue decrease of 0.3% for the quarter and year-to-date.
Top 10 Hotels
RevPAR for Park’s Top 10 Hotels, which accounts for approximately 63% of
Hotel Adjusted EBITDA, declined 1.8% for the quarter and 1.0%
year-to-date, on a Pro-forma basis, due to decreases in occupancy and
rate, as compared to the same period in 2016. Highlights within the Top
10 Hotels include:
- Hilton Hawaiian Village Waikiki Beach Resort: RevPAR growth of
1.6% for the quarter and 2.8% year-to-date, due to continued strength
in transient demand;
- New York Hilton Midtown: RevPAR decline of 7.8% for the quarter
and 3.6% year-to-date, due to weak transient demand, coupled with
disruption from ongoing renovations;
- Hilton San Francisco Union Square / Parc 55 San Francisco – a
Hilton Hotel: Combined RevPAR growth of 4.4% for the quarter due
to strong group production at the Hilton San Francisco Union Square
and increased transient demand at Parc 55, and combined RevPAR decline
of 3.9% year-to-date due to ongoing renovations at the Moscone
Convention Center and the Super Bowl taking place in San Francisco in
February 2016;
- Hilton Waikoloa Village: RevPAR decline of 9.3% for the quarter
and 1.4% year-to-date, due in part to the delayed transfer of certain
rooms to Hilton Grand Vacations (“HGV”), which affected the ability to
market group rooms;
- Hilton New Orleans Riverside: RevPAR decline of 3.4% for the
quarter and 2.6% year-to-date, due to the effects of Hurricane Harvey
coupled with a decrease in group business;
- Hilton Chicago: RevPAR decline of 7.2% for the quarter due to
weak group demand. The decline for the quarter offset the year-to-date
RevPAR growth of 0.3%, which was primarily due to strong group demand
in the first half of the year;
- Hilton Orlando Bonnet Creek / Waldorf Astoria Orlando: Combined
RevPAR growth of 4.1% for the quarter primarily from increases in
transient and group demand from hurricane displacement elsewhere in
Florida, and combined RevPAR growth of 4.0% year-to-date, due to
strong leisure demand; and
- Casa Marina, A Waldorf Astoria Resort: RevPAR decline of 17.7%
for the quarter and 5.2% year-to-date, due to the effects of Hurricane
Irma.
Balance Sheet and Liquidity
Park had the following debt outstanding as of September 30, 2017:
|
| |
| |
| |
(unaudited, dollars in millions) |
Debt | | Collateral |
| Interest Rate | | Maturity Date | | As of September 30, 2017 |
Fixed Rate Debt | | | | | | | | |
Unsecured notes
|
|
Unsecured
|
|
7.50%
|
|
December 2017
|
|
$
|
55
|
Mortgage loan
|
|
DoubleTree Hotel Spokane City Center
|
|
3.55%
|
|
October 2020
|
|
|
12
|
Commercial mortgage-backed
securities loan
|
|
Hilton San Francisco Union Square, Parc 55 San Francisco - a Hilton
Hotel
|
|
4.11%
|
|
November 2023
|
|
|
725
|
Commercial mortgage-backed
securities loan
|
|
Hilton Hawaiian Village Waikiki Beach Resort
|
|
4.20%
|
|
November 2026
|
|
|
1,275
|
Mortgage loan
|
|
The Fess Parker Santa Barbara Hotel - a DoubleTree Resort
|
|
4.17%
|
|
December 2026
|
|
|
165
|
Total Fixed Rate Debt(1) | | | $ | 2,232 |
| | | | | | | |
|
Variable Rate Debt | | | | | | | | |
Revolving credit facility(2) |
|
Unsecured
|
|
L + 1.50%
|
|
December 2021(3) |
|
$
|
-
|
Term loan
|
|
Unsecured
|
|
L + 1.45%
|
|
December 2021
|
|
|
750
|
Mortgage loan
|
|
DoubleTree Hotel Ontario Airport
|
|
L + 2.25%
|
|
May 2022(3) |
|
|
30
|
Total Variable Rate Debt | | | $ | 780 |
___________________________________
|
(1) |
|
Excludes $15 million of capital lease obligations.
|
(2) | | $1 billion available.
|
(3) | |
Assumes the exercise of all extensions that are exercisable solely
at Park’s option.
|
| |
|
Total cash and cash equivalents were $377 million as of September 30,
2017, including $20 million of restricted cash.
Capital Investments
Park invested $39 million in the third quarter on capital improvements,
including $30 million on improvements made to guest rooms, lobbies and
other guest-facing areas. Key projects include:
-
New York Hilton Midtown: $9.1 million primarily on suites and meeting
space renovations;
-
Hilton Hawaiian Village Waikiki Beach Resort: $3.1 million primarily
on fitness center expansion;
-
Pointe Hilton Squaw Peak Resort: $3.7 million primarily on rooms and
ballroom renovations;
-
Hilton San Francisco Union Square: $1.6 million primarily on rooms and
suites renovations; and
-
Hilton Waikoloa Village: $1.4 million primarily on restaurant
renovations.
Dividends
Park’s Board of Directors declared a third quarter 2017 cash dividend of
$0.43 per share to stockholders of record as of September 29, 2017. The
third quarter 2017 cash dividend was paid on October 16, 2017.
The Company expects to declare a fourth quarter “catch-up” cash dividend
in December 2017, payable in January 2018, of approximately $0.51 to
$0.58 per share. The fourth quarter “catch-up” dividend could be
impacted by any future asset sales that may result in a taxable gain or
loss, or a material change in expected performance.
Full Year 2017 Outlook
The Company has updated its 2017 guidance that was previously provided
in connection with the reporting of its second quarter results in August
2017. The change to guidance is entirely related to the estimated effect
from Hurricanes Irma and Maria on the full year. Park expects the full
year 2017 operating results to be as follows:
|
|
| | | |
|
| | | |
|
| | | |
|
| | | |
(unaudited, dollars in millions, except per share amounts) | | | | | | | | | | | | | | | | | | | | |
| | | | | |
|
| | | 2017 Outlook | | | Variance to Prior Outlook |
| | | as of November 2, 2017 | | | as of August 2, 2017 |
Metric |
|
| Low |
|
| High | | | Low |
|
| High |
Comparable RevPAR Growth
| | | |
0.0%
| | | | |
1.0%
| | | | |
0.0%
| | | | |
0.0%
| |
| | | | | | | | | | | | | | | | | | | |
|
Net income
| | |
$
|
237
| | | |
$
|
259
| | | |
$
|
(20)
| | | |
$
|
(21)
| |
Net income attributable to stockholders
| | |
$
|
231
| | | |
$
|
253
| | | |
$
|
(20)
| | | |
$
|
(21)
| |
Diluted earnings per share
| | |
$
|
1.08
| | | |
$
|
1.18
| | | |
$
|
(0.09)
| | | |
$
|
(0.10)
| |
| | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA
| | |
$
|
735
| | | |
$
|
760
| | | |
$
|
(5)
| | | |
$
|
(5)
| |
Comparable Hotel Adjusted EBITDA margin change
| | | |
(80)
|
bps
| | | |
(20)
|
bps
| | | |
0
|
bps
| | | |
(20)
|
bps
|
Adjusted FFO per share - Diluted
|
|
|
$
|
2.68
|
|
|
|
$
|
2.78
|
| | |
$
|
(0.02)
|
|
|
|
$
|
(0.02)
|
|
| | | | | | | | | | | | | | | | | | | |
|
Full year 2017 guidance is based in part on the following assumptions:
-
General and administrative expenses are projected to be $42 million,
excluding $14 million of non-cash share-based compensation expense and
$9 million of transition costs;
-
Fully diluted weighted average shares is expected to be 214.5 million;
-
Excludes income tax benefits for the three and nine months ended
September 30, 2017, of $48 million and $2,360 million, respectively,
resulting from the derecognition of deferred tax liabilities
associated with Park’s intention to be taxed as a REIT;
-
Due to the transfer of a significant number of rooms at the Hilton
Waikoloa Village and Embassy Suites Washington DC Georgetown to Hilton
Grand Vacations, and due to the effects of the hurricane at the Caribe
Hilton in Puerto Rico, the results from these hotels are excluded from
Park’s comparable results in 2017; and
-
The transfer of 14 and 120 rooms at the Hilton Waikoloa Village in
July 2017 and October 2017, respectively.
Supplemental Disclosures
In conjunction with this release, Park has furnished a financial
supplement with additional disclosures on its website. Visit www.pkhotelsandresorts.com
for more information. Park has no obligation to update any of the
information provided to conform to actual results or changes in Park’s
portfolio, capital structure or future expectations.
Conference Call
Park will host a conference call for investors and other interested
parties to discuss third quarter results on November 3, 2017 beginning
at 10:00 a.m. Eastern Time.
Participants may listen to the live webcast by logging onto the
Investors section of the website at www.pkhotelsandresorts.com.
Alternatively, participants may listen to the live call by dialing (877)
451-6152 in the United States or (201) 389-0879 internationally, and
requesting Park Hotels & Resorts’ Third Quarter 2017 Earnings Conference
Call. Participants are encouraged to dial into the call or link to the
webcast at least ten minutes prior to the scheduled start time.
A replay and transcript of the webcast will be available within 24 hours
after the live event on the Investors section of Park’s website.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended
Forward-looking statements include, but are not limited to, statements
related to Park’s current expectations regarding the performance of its
business, financial results, liquidity and capital resources, the
effects of competition and the effects of future legislation or
regulations and other non-historical statements. Forward-looking
statements include all statements that are not historical facts, and in
some cases, can be identified by the use of forward-looking terminology
such as the words “outlook,” “believes,” “expects,” “potential,”
“continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,”
“predicts,” “intends,” “plans,” “estimates,” “anticipates” or the
negative version of these words or other comparable words.
Forward-looking statements involve risks, uncertainties and assumptions.
Actual results may differ materially from those expressed in these
forward-looking statements. You should not put undue reliance on any
forward-looking statements and Park urges investors to carefully review
the disclosures Park makes concerning risk and uncertainties in Item 1A:
“Risk Factors” in Park’s Annual Report on Form 10-K for the year ended
December 31, 2016, as such factors may be updated from time to time in
Park’s periodic filings with the SEC, which are accessible on the SEC’s
website at www.sec.gov.
Except as required by law, Park undertakes no obligation to update or
revise publicly any forward-looking statements, whether as a result of
new information, future events or otherwise.
Non-GAAP Financial Measures
Park presents certain non-GAAP financial measures in this press release,
including NAREIT FFO attributable to stockholders Adjusted FFO
attributable to stockholders, EBITDA, Adjusted EBITDA, Hotel Adjusted
EBITDA, and Hotel Adjusted EBITDA margin. These non-GAAP financial
measures should be considered along with, but not as alternatives to,
net income (loss) as a measure of its operating performance. Please see
the schedules included in this press release including the “Definitions”
section for additional information and reconciliations of such non-GAAP
financial measures.
Pro-Forma Financial Information
Certain financial measures and other information have been adjusted for
Park’s historical debt and related balances and interest expense to give
the net effect to financing transactions that were completed prior to
spin-off, incremental fees based on the terms of the post spin-off
management agreements, adjustments to income tax expense based on Park’s
post spin-off REIT tax structure, the removal of costs incurred related
to the spin-off and the establishment of Park as a separate public
company and the estimated excise taxes on certain REIT leases. Further
adjustments have been made to reflect the effects of hotels disposed of
or acquired during the periods presented. When presenting such
information, the amounts are identified as “Pro-forma.”
About Park
On January 3, 2017, Hilton Worldwide Holdings Inc. completed the
spin-off of a portfolio of hotels and resorts that established Park as
an independent, publicly traded company. Park began publicly trading on
the New York Stock Exchange as an independent company on January 4,
2017. Park is a leading lodging REIT with a diverse portfolio of hotels
and resorts with significant underlying real estate value. Park’s
portfolio consists of 67 premium-branded hotels and resorts with over
35,000 rooms located in prime United States and international markets
with high barriers to entry.
|
| |
| |
PARK HOTELS & RESORTS INC. |
CONDENSED COMBINED CONSOLIDATED BALANCE SHEETS |
(unaudited, in millions, except share and per share data) |
| | | |
|
| | | |
|
| | September 30, | | December 31, |
| | 2017 | | 2016 |
ASSETS | | | | |
Property and equipment, net
| |
$
|
8,464
| |
$
|
8,541
|
Investments in affiliates
| | |
85
| | |
81
|
Goodwill
| | |
606
| | |
604
|
Intangibles, net
| | |
42
| | |
44
|
Cash and cash equivalents
| | |
357
| | |
337
|
Restricted cash
| | |
20
| | |
13
|
Accounts receivable, net
| | |
158
| | |
130
|
Prepaid expenses
| | |
48
| | |
58
|
Other assets
| |
|
23
| |
|
26
|
TOTAL ASSETS | |
$
|
9,803
| |
$
|
9,834
|
LIABILITIES AND EQUITY | | | | |
Liabilities | | | | |
Debt
| |
$
|
3,015
| |
$
|
3,012
|
Accounts payable and accrued expenses
| | |
178
| | |
167
|
Due to hotel manager
| | |
97
| | |
91
|
Due to Hilton Grand Vacations
| | |
206
| | |
210
|
Deferred income tax liabilities
| | |
74
| | |
2,437
|
Other liabilities
| |
|
210
| |
|
94
|
Total liabilities
| | |
3,780
| | |
6,011
|
Equity | | | | |
Common stock, par value $0.01 per share, 6,000,000,000 shares
authorized, 214,865,272 shares issued and 214,847,061 shares
outstanding as of September 30, 2017
| | |
2
| | |
—
|
Additional paid-in capital
| | |
3,827
| | |
—
|
Retained earnings
| | |
2,286
| | |
—
|
Accumulated other comprehensive loss
| | |
(45)
| | |
(67)
|
Net Parent investment
| |
|
—
| |
|
3,939
|
Total stockholders' equity
| | |
6,070
| | |
3,872
|
Noncontrolling interests
| |
|
(47)
| |
|
(49)
|
Total equity
| |
|
6,023
| |
|
3,823
|
TOTAL LIABILITIES AND EQUITY | |
$
|
9,803
| |
$
|
9,834
|
| | | |
|
|
| |
| |
PARK HOTELS & RESORTS INC. |
CONDENSED COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS |
(unaudited, in millions, except per share data) |
| | | |
|
| | | |
|
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2017 |
| 2016 | | 2017 |
| 2016 |
Revenues | | | | | | | | |
Rooms
| |
$
|
460
| |
$
|
460
| |
$
|
1,361
| |
$
|
1,361
|
Food and beverage
| | |
160
| | |
156
| | |
552
| | |
536
|
Other
| |
|
68
| |
|
55
| |
|
192
| |
|
160
|
Total revenues
| | |
688
| | |
671
| | |
2,105
| | |
2,057
|
| | | | | | | |
|
Operating expenses | | | | | | | | |
Rooms
| | |
121
| | |
120
| | |
353
| | |
352
|
Food and beverage
| | |
120
| | |
117
| | |
383
| | |
375
|
Other departmental and support
| | |
180
| | |
165
| | |
538
| | |
500
|
Other property-level
| | |
50
| | |
43
| | |
144
| | |
135
|
Management and franchise fees
| | |
34
| | |
22
| | |
107
| | |
73
|
Impairment loss
| | |
—
| | |
—
| | |
—
| | |
15
|
Depreciation and amortization
| | |
74
| | |
73
| | |
217
| | |
220
|
Corporate and other
| |
|
20
| |
|
21
| |
|
57
| |
|
56
|
Total expenses
| | |
599
| | |
561
| | |
1,799
| | |
1,726
|
| | | | | | | |
|
Gain on sale of assets, net
| | |
—
| | |
—
| | |
—
| | |
1
|
| | | | | | | |
|
Operating income | | |
89
| | |
110
| | |
306
| | |
332
|
| | | | | | | |
|
Interest income
| | |
1
| | |
—
| | |
2
| | |
1
|
Interest expense
| | |
(32)
| | |
(49)
| | |
(93)
| | |
(141)
|
Equity in earnings from investments in affiliates
| | |
6
| | |
6
| | |
18
| | |
16
|
(Loss) gain on foreign currency transactions
| | |
(1)
| | |
1
| | |
(4)
| | |
—
|
Other loss, net
| |
|
(2)
| |
|
(5)
| |
|
(3)
| |
|
(7)
|
| | | | | | | |
|
Income before income taxes | | |
61
| | |
63
| | |
226
| | |
201
|
Income tax benefit (expense)
| |
|
44
| |
|
(26)
| |
|
2,344
| |
|
(79)
|
| | | | | | | |
|
Net income | | |
105
| | |
37
| | |
2,570
| | |
122
|
Net income attributable to noncontrolling interests | |
|
(2)
| |
|
(3)
| |
|
(5)
| |
|
(6)
|
Net income attributable to stockholders | |
$
|
103
| |
$
|
34
| |
$
|
2,565
| |
$
|
116
|
| | | | | | | |
|
Earnings per share: | | | | | | | | |
Earnings per share - Basic
| |
$
|
0.48
| |
$
|
0.17
| |
$
|
12.16
| |
$
|
0.59
|
Earnings per share - Diluted
| |
$
|
0.48
| |
$
|
0.17
| |
$
|
11.94
| |
$
|
0.59
|
| | | | | | | |
|
Weighted average shares outstanding - Basic
| | |
214
| | |
198
| | |
210
| | |
198
|
Weighted average shares outstanding - Diluted
| | |
215
| | |
198
| | |
214
| | |
198
|
| | | | | | | |
|
Dividends declared per common share
| |
$
|
0.43
| |
$
|
—
| |
$
|
1.29
| |
$
|
—
|
| | | | | | | |
|
|
| |
| |
PARK HOTELS & RESORTS INC. |
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS |
EBITDA, ADJUSTED EBITDA AND PRO-FORMA ADJUSTED EBITDA |
(unaudited, in millions) |
| | | |
|
| | | |
|
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2017 |
| 2016 | | 2017 |
| 2016 |
Net income | |
$
|
105
| |
$
|
37
| |
$
|
2,570
| |
$
|
122
|
Depreciation and amortization expense
| | |
74
| | |
73
| | |
217
| | |
220
|
Interest income
| | |
(1)
| | |
—
| | |
(2)
| | |
(1)
|
Interest expense
| | |
32
| | |
49
| | |
93
| | |
141
|
Income tax (benefit) expense
| | |
(44)
| | |
26
| | |
(2,344)
| | |
79
|
Interest expense, income tax and depreciation and amortization
included in equity in earnings from investments in affiliates
| |
|
6
| |
|
6
| |
|
18
| |
|
19
|
EBITDA | | |
172
| | |
191
| | |
552
| | |
580
|
Gain on sale of assets, net
| | |
—
| | |
—
| | |
—
| | |
(1)
|
Loss (gain) on foreign currency transactions
| | |
1
| | |
(1)
| | |
4
| | |
—
|
Transition costs
| | |
3
| | |
—
| | |
5
| | |
—
|
Share-based compensation expense
| | |
3
| | |
—
| | |
10
| | |
—
|
Impairment loss
| | |
—
| | |
—
| | |
—
| | |
15
|
Loss from hurricane damage
| | |
2
| | |
—
| | |
2
| | |
—
|
Other gains and losses
| |
|
2
| |
|
9
| |
|
4
| |
|
20
|
Adjusted EBITDA | | |
183
| | |
199
| | |
577
| | |
614
|
Less: Spin-off adjustments(1) | |
|
—
| |
|
(14)
| |
|
—
| |
|
(41)
|
Pro-forma Adjusted EBITDA | |
$
|
183
| |
$
|
185
| |
$
|
577
| |
$
|
573
|
___________________________________
|
(1) |
|
Includes adjustments for incremental fees based on the terms of the
post spin-off management agreements and estimated non-income taxes
on certain REIT leases.
|
| |
|
|
| |
| |
PARK HOTELS & RESORTS INC. |
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS |
PRO-FORMA COMPARABLE HOTEL ADJUSTED EBITDA AND PRO-FORMA
COMPARABLE HOTEL |
ADJUSTED EBITDA MARGIN |
(unaudited, dollars in millions) |
| | | |
|
| | | |
|
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2017 |
| 2016 | | 2017 |
| 2016 |
Pro-forma Adjusted EBITDA | |
$
|
183
| |
$
|
185
| |
$
|
577
| |
$
|
573
|
Less: Adjusted EBITDA from investments in affiliates
| | |
11
| | |
11
| | |
35
| | |
34
|
Less: All other(1) | |
|
(10)
| |
|
(13)
| |
|
(31)
| |
|
(35)
|
Pro-forma Hotel Adjusted EBITDA | | |
182
| | |
187
| | |
573
| | |
574
|
Less: Non-comparable hotels
| |
|
10
| |
|
12
| |
|
41
| |
|
39
|
Pro-forma Comparable Hotel Adjusted EBITDA | |
$
|
172
| |
$
|
175
| |
$
|
532
| |
$
|
535
|
| | | | | | | |
|
(1) Includes EBITDA from Park's laundry business and
certain corporate expenses.
|
| | | | | | | |
|
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
Total Revenue | |
$
|
688
| |
$
|
671
| |
$
|
2,105
| |
$
|
2,057
|
Less: Revenue from laundry facilities
| | |
3
| | |
4
| | |
9
| | |
10
|
Add: Spin-off adjustments(1) | | |
—
| | |
6
| | |
—
| | |
16
|
Less: Non-comparable hotels
| |
|
50
| |
|
53
| |
|
166
| |
|
174
|
Pro-forma Comparable Hotel Revenue | |
$
|
635
| |
$
|
620
| |
$
|
1,930
| |
$
|
1,889
|
| | | | | | | |
|
(1) Includes $6 million and $16 million, respectively,
for the three and nine months ended September 30, 2016, of
allocated costs previously excluded from other hotel revenue for
services provided to HGV at Hilton Hawaiian Village Beach Resort.
In connection with the spin-off, Park entered into a services
agreement with HGV.
|
| | | | | | | |
|
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
Pro-forma Comparable Hotel Revenue
| |
$
|
635
| |
$
|
620
| |
$
|
1,930
| |
$
|
1,889
|
Pro-forma Comparable Hotel Adjusted EBITDA
| |
$
|
172
| |
$
|
175
| |
$
|
532
| |
$
|
535
|
Pro-forma Comparable Hotel Adjusted EBITDA margin
| | |
27.0%
| | |
28.2%
| | |
27.6%
| | |
28.4%
|
| | | | | | | | | | | |
|
|
| |
| |
PARK HOTELS & RESORTS INC. |
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS |
NAREIT FFO, ADJUSTED FFO AND PRO-FORMA ADJUSTED FFO |
(unaudited, in millions, except per share data) |
| | | |
|
| | | |
|
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2017 |
| 2016 | | 2017 |
| 2016 |
Net income attributable to stockholders | |
$
|
103
| |
$
|
34
| |
$
|
2,565
| |
$
|
116
|
Depreciation and amortization expense
| | |
74
| | |
73
| | |
217
| | |
220
|
Depreciation and amortization expense attributable to
noncontrolling interests
| | |
(1)
| | |
(1)
| | |
(3)
| | |
(3)
|
Gain on sale of assets, net
| | |
—
| | |
—
| | |
—
| | |
(1)
|
Impairment loss
| | |
—
| | |
—
| | |
—
| | |
15
|
Equity investment adjustments:
| | | | | | | | |
Equity in earnings from investments in affiliates
| | |
(6)
| | |
(6)
| | |
(18)
| | |
(16)
|
Pro rata FFO of investments in affiliates
| |
|
8
| |
|
10
| |
|
26
| |
|
29
|
NAREIT FFO attributable to stockholders | | |
178
| | |
110
| | |
2,787
| | |
360
|
Loss (gain) on foreign currency transactions
| | |
1
| | |
(1)
| | |
4
| | |
—
|
Transition costs
| | |
3
| | |
—
| | |
5
| | |
—
|
Share-based compensation expense
| | |
3
| | |
—
| | |
10
| | |
—
|
Loss from hurricane damage
| | |
2
| | |
—
| | |
2
| | |
—
|
Other gains and losses(1) | |
|
(46)
| |
|
—
| |
|
(2,356)
| |
|
—
|
Adjusted FFO attributable to stockholders | | |
141
| | |
109
| | |
452
| | |
360
|
Less: Spin-off adjustments(2) | |
|
—
| |
|
23
| |
|
—
| |
|
70
|
Pro-forma Adjusted FFO attributable to stockholders | |
$
|
141
| |
$
|
132
| |
$
|
452
| |
$
|
430
|
| | | | | | | |
|
NAREIT FFO per share - Diluted(3) | |
$
|
0.83
| |
$
|
0.55
| |
$
|
13.00
| |
$
|
1.82
|
Adjusted FFO per share - Diluted(3)(4) | |
$
|
0.66
| |
$
|
0.66
| |
$
|
2.11
| |
$
|
2.18
|
Weighted average shares outstanding - Diluted | | |
215
| | |
198
| | |
214
| | |
198
|
___________________________________
|
(1) |
|
Includes derecognition of deferred tax liabilities for the three and
nine months ended September 30, 2017, of $48 million and $2,360
million, respectively, associated with Park’s intention to be taxed
as a REIT.
|
(2) | |
Spin-off adjustments include adjustments for Park’s historical
debt and related balances and interest expense to give the net
effect to financing transactions that were completed prior to
spin-off, incremental fees based on the terms of the post spin-off
management agreements, adjustments to income tax expense based on
Park’s post spin-off REIT tax structure and estimated non-income
taxes on certain REIT leases.
|
(3) | |
For 2016, per share amounts were calculated using the number of
shares of common stock outstanding upon the completion of the
spin-off. Per share amounts are calculated based on unrounded
numbers and are calculated independently for each period presented;
therefore, the sum of the quarterly FFO does not equal the FFO for
the nine months.
|
(4) | |
For 2016, amounts are calculated on a Pro-forma basis.
|
| |
|
|
PARK HOTELS & RESORTS INC. NON-GAAP FINANCIAL MEASURES RECONCILIATIONS 2017 OUTLOOK – EBITDA AND ADJUSTED EBITDA (unaudited, in millions) |
|
|
|
|
| Year Ending |
| | | December 31, 2017 |
| | | Low Case |
|
| High Case |
Net income(1) | | |
$
|
237
| | |
$
|
259
|
Depreciation and amortization expense
| | | |
291
| | | |
291
|
Interest income
| | | |
(2)
| | | |
(2)
|
Interest expense
| | | |
124
| | | |
124
|
Income tax expense(1) | | | |
17
| | | |
20
|
Interest expense, income tax and depreciation and amortization
included in equity in earnings from investments in affiliates
| | |
|
23
| | |
|
23
|
EBITDA | | | |
690
| | | |
715
|
Loss on foreign currency transactions
| | | |
4
| | | |
4
|
Transition costs
| | | |
9
| | | |
9
|
Share-based compensation expense
| | | |
14
| | | |
14
|
Loss from hurricane damage
| | | |
15
| | | |
15
|
Other gains and losses
| | |
|
3
| | |
|
3
|
Adjusted EBITDA | | |
$
|
735
| | |
$
|
760
|
___________________________________
|
(1) |
|
Excludes an income tax benefit of $2,360 million for the nine months
ended September 30, 2017, resulting from the derecognition of
deferred tax liabilities associated with Park’s intention to be
taxed as a REIT.
|
| |
|
|
PARK HOTELS & RESORTS INC. NON-GAAP FINANCIAL MEASURES RECONCILIATIONS 2017 OUTLOOK – NAREIT FFO ATTRIBUTABLE TO STOCKHOLDERS AND ADJUSTED FFO ATTRIBUTABLE TO STOCKHOLDERS (unaudited, in millions except per share amounts) |
|
|
|
|
| Year Ending |
| | | December 31, 2017 |
| | | Low Case |
|
| High Case |
Net income attributable to stockholders(1) | | |
$
|
231
| | |
$
|
253
|
Depreciation and amortization expense
| | | |
287
| | | |
287
|
Equity investment adjustments:
| | | | | | | | |
Equity in earnings from investments in affiliates
| | | |
(21)
| | | |
(21)
|
Pro rata FFO of equity investments
| | |
|
33
| | |
|
33
|
NAREIT FFO attributable to stockholders(1) | | | |
530
| | | |
552
|
Loss on foreign currency transactions
| | | |
4
| | | |
4
|
Transition costs
| | | |
9
| | | |
9
|
Share-based compensation expense
| | | |
14
| | | |
14
|
Loss from hurricane damage
| | | |
15
| | | |
15
|
Other gains and losses
| | |
|
3
| | |
|
3
|
Adjusted FFO attributable to stockholders(1) | | |
$
|
575
| | |
$
|
597
|
Adjusted FFO per share - Diluted(1)(2) | | |
$
|
2.68
| | |
$
|
2.78
|
Weighted average diluted shares outstanding | | |
|
214.5
| | |
|
214.5
|
___________________________________
|
(1) |
|
Excludes an income tax benefit of $2,360 million for the nine months
ended September 30, 2017, resulting from the derecognition of
deferred tax liabilities associated with Park’s intention to be
taxed as a REIT.
|
(2) | |
Per share amounts are calculated based on unrounded numbers.
|
| |
|
PARK HOTELS & RESORTS INC.
DEFINITIONS
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and
Hotel Adjusted EBITDA Margin
Earnings before interest expense, taxes and depreciation and
amortization (“EBITDA”), presented herein, reflects net income excluding
depreciation and amortization, interest income, interest expense, income
taxes and interest expense, income tax and depreciation and amortization
included in equity in earnings from investments in affiliates.
Adjusted EBITDA, presented herein, is calculated as EBITDA, as
previously defined, further adjusted to exclude:
-
Gains or losses on sales of assets for both consolidated and
unconsolidated investments;
-
Gains or losses on foreign currency transactions;
-
Transition costs related to the Company’s establishment as an
independent, publicly traded company;
-
Share-based compensation expense;
-
Non-cash impairment losses; and
-
Other gains and losses that management believes are not representative
of the Company’s current or future operating performance.
Hotel Adjusted EBITDA measures hotel-level results before debt service,
depreciation and corporate expenses of the Company’s consolidated
hotels, including both comparable and non-comparable hotels but
excluding hotels owned by unconsolidated affiliates, and is a key
measure of the Company’s profitability. The Company presents Hotel
Adjusted EBITDA to help the Company and its investors evaluate the
ongoing operating performance of the Company’s consolidated hotels.
Hotel Adjusted EBITDA margin, is calculated as Hotel Adjusted EBITDA
divided by total hotel revenue.
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA
margin are not recognized terms under United States (“U.S.”) GAAP and
should not be considered as alternatives to net income (loss) or other
measures of financial performance or liquidity derived in accordance
with U.S. GAAP. In addition, the Company’s definitions of EBITDA,
Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin
may not be comparable to similarly titled measures of other companies.
The Company believes that EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA
and Hotel Adjusted EBITDA margin provide useful information to investors
about the Company and its financial condition and results of operations
for the following reasons: (I) EBITDA, Adjusted EBITDA, Hotel Adjusted
EBITDA and Hotel Adjusted EBITDA margin are among the measures used by
the Company’s management team to make day-to-day operating decisions and
evaluate its operating performance between periods and between REITs by
removing the effect of its capital structure (primarily interest
expense) and asset base (primarily depreciation and amortization) from
its operating results; and (ii) EBITDA, Adjusted EBITDA, Hotel Adjusted
EBITDA and Hotel Adjusted EBITDA margin are frequently used by
securities analysts, investors and other interested parties as a common
performance measure to compare results or estimate valuations across
companies in the industry.
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA
margin have limitations as analytical tools and should not be considered
either in isolation or as a substitute for net income (loss) or other
methods of analyzing the Company’s operating performance and results as
reported under U.S. GAAP.
NAREIT FFO attributable to stockholders, Adjusted
FFO attributable to stockholders NAREIT FFO per share - diluted and
Adjusted FFO per share - diluted
NAREIT FFO attributable to stockholders and NAREIT FFO per diluted share
(defined as set forth below) are presented herein as non-GAAP measures
of the Company’s performance. The Company calculates funds from
operations (“FFO”) attributable to stockholders for a given operating
period in accordance with standards established by the National
Association of Real Estate Investment Trusts (“NAREIT”), as net income
or loss attributable to stockholders (calculated in accordance with U.S.
GAAP), excluding depreciation and amortization, gains or losses on sales
of assets, impairment, and the cumulative effect of changes in
accounting principles, plus adjustments for unconsolidated joint
ventures. Adjustments for unconsolidated joint ventures are calculated
to reflect the Company’s pro rata share of the FFO of those entities on
the same basis. As noted by NAREIT in its April 2002 “White Paper on
Funds From Operations,” since real estate values historically have risen
or fallen with market conditions, many industry investors have
considered presentation of operating results for real estate companies
that use historical cost accounting to be insufficient by themselves.
For these reasons, NAREIT adopted the FFO metric in order to promote an
industry-wide measure of REIT operating performance. The Company
calculates NAREIT FFO per diluted share as NAREIT FFO divided by the
number of fully diluted shares outstanding during a given operating
period.
The Company also presents Adjusted FFO attributable to stockholders and
Adjusted FFO per diluted share when evaluating its performance because
management believes that the exclusion of certain additional items
described below provides useful supplemental information to investors
regarding the Company’s ongoing operating performance. Management
historically has made the adjustments detailed below in evaluating its
performance and in its annual budget process. Management believes that
the presentation of Adjusted FFO provides useful supplemental
information that is beneficial to an investor’s complete understanding
of operating performance. The Company adjusts NAREIT FFO attributable to
stockholders for the following items, which may occur in any period, and
refers to this measure as Adjusted FFO attributable to stockholders:
-
Gains or losses on foreign currency transactions;
-
Transition costs related to the Company’s establishment as an
independent, publicly traded company;
-
Share-based compensation expense;
-
Litigation gains and losses outside the ordinary course of business;
and
-
Other gains and losses that management believes are not representative
of the Company’s current or future operating performance.
Occupancy
Occupancy represents the total number of room nights sold divided by the
total number of room nights available at a hotel or group of hotels.
Occupancy measures the utilization of the Company’s hotels’ available
capacity. Management uses occupancy to gauge demand at a specific hotel
or group of hotels in a given period. Occupancy levels also help
management determine achievable Average Daily Rate (“ADR”) levels as
demand for rooms increases or decreases.
Average Daily Rate
ADR represents rooms revenue divided by total number of room nights sold
in a given period. ADR measures average room price attained by a hotel
and ADR trends provide useful information concerning the pricing
environment and the nature of the customer base of a hotel or group of
hotels. ADR is a commonly used performance measure in the hotel
industry, and management uses ADR to assess pricing levels that the
Company is able to generate by type of customer, as changes in rates
have a more pronounced effect on overall revenues and incremental
profitability than changes in occupancy, as described above.
Revenue per Available Room
Revenue per Available Room (“RevPAR”) represents rooms revenue divided
by total number of room nights available to guests for a given
period. Management considers RevPAR to be a meaningful indicator of the
Company’s performance as it provides a metric correlated to two primary
and key factors of operations at a hotel or group of hotels: occupancy
and ADR. RevPAR is also a useful indicator in measuring performance over
comparable periods for comparable hotels.
References to RevPAR and ADR are presented on a currency neutral basis
(prior periods are reflected using current period exchange rates),
unless otherwise noted.
Comparable Hotels
The Company presents certain data for its hotels on a comparable hotel
basis as supplemental information for investors. The Company defines its
comparable hotels as those that: (i) were active and operating in its
system since January 1st of the previous year; and (ii) have not
sustained substantial property damage, business interruption, undergone
large-scale capital projects or for which comparable results are not
available. The Company presents comparable hotel results to help the
Company and its investors evaluate the ongoing operating performance of
its comparable hotels. Of the 58 hotels that are consolidated as of
September 30, 2017, 55 hotels have been classified as comparable hotels.
Due to the conversion, or planned conversions, of a significant number
of rooms at the Hilton Waikoloa Village in 2017 and Embassy Suites
Washington DC Georgetown in 2016 to HGV timeshare units, and due to the
effects of the hurricane at the Caribe Hilton in Puerto Rico and the
expected continued effects from business interruption during the
remainder of 2017 and well into 2018, the results from these properties
were excluded from comparable hotels. Park’s comparable hotels as of
September 30, 2016 also exclude the DoubleTree Hotel Missoula/Edgewater
and the Hilton Templepatrick Hotel & Country Club, as these hotels were
not retained by Park as part of the spin-off.

View source version on businesswire.com: http://www.businesswire.com/news/home/20171102006616/en/
Park Hotels & Resorts Inc.
Ian Weissman, + 1 703-584-7441
Source: Park Hotels & Resorts Inc.