TYSONS, Va.--(BUSINESS WIRE)--Park Hotels & Resorts Inc. (“Park” or the “Company”) (NYSE: PK) today
announced results for the first quarter ended March 31, 2019. Highlights
include:
First Quarter 2019 Highlights
-
Comparable RevPAR was $176.44, an increase of 4.5% from the same
period in 2018;
-
Net income was $97 million and net income attributable to stockholders
was $96 million;
-
Adjusted EBITDA was $176 million;
-
Adjusted FFO attributable to stockholders was $136 million;
-
Diluted earnings per share was $0.48;
-
Diluted Adjusted FFO per share was $0.67, an increase of 3.1% from the
same period in 2018;
-
Comparable Hotel Adjusted EBITDA margin was 28.7%, an increase of 100
bps from the same period in 2018; and
-
Completed the sale of the Pointe Hilton Squaw Peak Resort and the
Hilton Nuremberg for total gross proceeds of $68.9 million.
Additionally, Park announced, in a separate press release today, a $2.7
billion strategic acquisition of Chesapeake Lodging Trust, which is
expected to be completed in late third quarter or early fourth quarter.
Thomas J. Baltimore, Jr., Chairman, President and Chief Executive
Officer, stated, “I am very pleased with our first quarter results,
which has laid the foundation for a strong year for Park. First quarter
RevPAR increased 4.5%, driven by exceptional performance in San
Francisco where RevPAR was up nearly 24%. Our portfolio grew RevPAR
index share by 480 basis points in aggregate, highlighting the success
of our internal growth initiatives. Comparable Hotel Adjusted EBITDA
margin also improved 100 basis points, demonstrating our success in
improving operational efficiencies in our portfolio. In addition, the
success of our grouping up initiative allowed us to achieve 35% overall
group mix for the first quarter. With group pace still trending over 10%
for our comparable portfolio, we remain confident that we are well
positioned to once again deliver strong results in 2019. We also made
meaningful progress on our capital recycling initiatives, closing on the
sale of the Hilton Squaw Peak Resort and the Hilton Nuremberg. To date,
we have sold 15 non-core assets for approximately $590 million.”
Selected Statistical and Financial Information
(unaudited, amounts in millions, except per share data, Comparable
RevPAR and Comparable ADR)
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
2019
|
|
|
2018
|
|
|
Change(1)
|
|
Comparable RevPAR
|
|
|
|
$
|
176.44
|
|
|
$
|
168.81
|
|
|
|
4.5
|
%
|
Comparable Occupancy
|
|
|
|
|
79.5
|
%
|
|
|
79.0
|
%
|
|
|
0.5
|
% pts
|
Comparable ADR
|
|
|
|
$
|
221.86
|
|
|
$
|
213.52
|
|
|
|
3.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
97
|
|
|
$
|
149
|
|
|
|
(34.9
|
)%
|
Net income attributable to stockholders
|
|
|
|
$
|
96
|
|
|
$
|
150
|
|
|
|
(36.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
176
|
|
|
$
|
174
|
|
|
|
1.1
|
%
|
Comparable Hotel Adjusted EBITDA
|
|
|
|
$
|
181
|
|
|
$
|
166
|
|
|
|
9.0
|
%
|
Comparable Hotel Adjusted EBITDA margin
|
|
|
|
|
28.7
|
%
|
|
|
27.7
|
%
|
|
|
100
|
bps
|
Adjusted FFO attributable to stockholders
|
|
|
|
$
|
136
|
|
|
$
|
137
|
|
|
|
(0.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - Diluted(1)
|
|
|
|
$
|
0.48
|
|
|
$
|
0.71
|
|
|
|
(32.4
|
)%
|
Adjusted FFO per share - Diluted(1)
|
|
|
|
$
|
0.67
|
|
|
$
|
0.65
|
|
|
|
3.1
|
%
|
Weighted average shares outstanding - Diluted
|
|
|
|
|
202
|
|
|
|
212
|
|
|
|
(10
|
)
|
___________________
|
(1)
|
|
Amounts are calculated based on unrounded numbers.
|
|
|
|
Top 10 Hotels
RevPAR at Park’s Top 10 Hotels, which account for over 70% of Hotel
Adjusted EBITDA, increased 5.3% during the first quarter, as compared to
the same period in 2018, primarily due to an increase in rate.
Highlights within the Top 10 Hotels include:
-
Hilton Hawaiian Village Waikiki Beach Resort: RevPAR increased
0.5% for the quarter primarily due to an increase in group business,
which offset a decline in transient demand;
-
Hilton San Francisco Union Square / Parc 55 San Francisco – a
Hilton Hotel: Combined RevPAR increased 23.8% for the quarter due
to strong group demand, resulting in an increase in group revenue of
42.1%, coupled with a 16.1% and 9.7% increase in contract and
transient revenue, respectively;
-
New York Hilton Midtown: RevPAR decreased 1.3% for the quarter
primarily due to a decline in rate as a result of a decrease in group
business, partially offset by increases in both transient and contract
business;
-
Hilton Orlando Bonnet Creek / Waldorf Astoria Orlando: Combined
RevPAR decreased 0.3% for the quarter primarily due to a decline in
rate resulting from a decrease in transient business that was
partially offset by an increase in group demand;
-
Hilton New Orleans Riverside: RevPAR increased 1.9% for the
quarter primarily due to strong group demand, resulting in a 10.1%
increase in group revenue;
-
Hilton Chicago: RevPAR decreased 5.5% during the quarter as a
result of a decrease in group business from fewer citywide event room
nights related to an event that occurs every other year;
-
Casa Marina, A Waldorf Astoria Resort: RevPAR increased 7.8%
during the quarter primarily attributable to an increase in rate from
strong transient demand; and
-
Hilton Waikoloa Village: RevPAR decreased 5.8% for the quarter
due to a decrease in transient revenue from continued disruption
caused by the 2018 volcanic activity on the Big Island.
Total Consolidated Comparable Hotels
Comparable RevPAR increased 4.5% for the quarter primarily due to a 3.9%
increase in rate as compared to the same period in 2018. During the
three months ended March 31, 2019, group and contract revenues increased
10.3% and 19.3%, respectively, driven by a 5.0% increase in group room
nights, which offset a 0.5% decline in transient revenue as compared to
the same period in 2018. Transient decline was driven by a 3.3% decrease
in transient room nights offset by a 2.9% increase in transient rate.
The overall increase in comparable RevPAR was primarily a result of
increases in rate and occupancy at both Park’s Northern California and
Southern California hotels. Northern California benefited from an
increase at Park’s San Francisco hotels in group, contract and transient
revenue of 42.1%, 16.1% and 9.7%, respectively. Southern California
benefited primarily from a 52.7% RevPAR increase at the Hilton Santa
Barbara Beachfront Resort from an increase in occupancy and rate
following the renovation and repositioning of the hotel completed in
April 2018. RevPAR increased at Park’s New Orleans hotels as a result of
an increase in group revenue at the Hilton New Orleans Riverside and
contract revenue, which more than doubled at the Hilton New Orleans
Airport. The overall increase in RevPAR was partially offset by declines
in RevPAR at Park’s Hawaii and Chicago hotels. The decline in RevPAR in
Hawaii was primarily a result of a decrease in transient revenue. The
decline in Chicago is primarily a result of a decrease in group revenue
at the Hilton Chicago.
Caribe Hilton Update
The Caribe Hilton is currently expected to reopen on May 15, 2019. In
the first quarter of 2019, Park recognized $2 million of insurance
proceeds related to business interruption, net of expenses.
Dispositions
In February and March 2019, Park sold the 563-room Pointe Hilton Squaw
Peak Resort in Phoenix, AZ for a sales price of $51.4 million, or
$91,200 per key, and the 152-room Hilton Nuremberg in Nuremburg, Germany
for a sales price of $17.5 million, or $115,000 per key, both of which
are subject to customary adjustments.
On May 3, 2019, Park executed an agreement to sell its 274-room Embassy
Suites Parsippany and its 317-room Hilton New Orleans Airport for an
aggregate sales price of $75.0 million. Additionally, Park executed a
separate agreement to sell its 507-room Hilton Atlanta Airport for a
sales price of $101 million. Both sales are currently expected to close
in June 2019.
Balance Sheet and Liquidity
Park had the following debt outstanding as of March 31, 2019:
(unaudited, dollars in millions)
|
|
|
|
|
|
|
|
Debt
|
|
Collateral
|
|
Interest Rate
|
|
|
Maturity Date
|
|
As of
March 31, 2019
|
|
Fixed Rate Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
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 Beach Resort
|
|
4.20%
|
|
|
November 2026
|
|
|
1,275
|
|
Mortgage loan
|
|
Hilton Santa Barbara Beachfront Resort
|
|
4.17%
|
|
|
December 2026
|
|
|
165
|
|
Capital lease obligations
|
|
|
|
3.07%
|
|
|
2021 to 2022
|
|
|
1
|
|
Total Fixed Rate Debt
|
|
|
|
4.16%(1)
|
|
|
|
|
|
2,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
3.98%
|
|
|
|
|
|
780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: unamortized deferred financing costs and discount
|
|
|
|
|
|
|
|
|
(9
|
)
|
Total Debt(4)
|
|
|
|
4.11%(1)
|
|
|
|
|
$
|
2,949
|
|
__________________________
|
(1)
|
|
Calculated on a weighted average basis.
|
(2)
|
|
$1 billion available.
|
(3)
|
|
Assumes the exercise of all extensions that are exercisable solely
at Park’s option.
|
(4)
|
|
Excludes $234 million of Park’s share of debt of its unconsolidated
joint ventures.
|
|
|
|
Total cash and cash equivalents were $290 million as of March 31, 2019,
including $14 million of restricted cash.
Capital Investments
Excluding the redevelopment of the Caribe Hilton, Park invested $35
million in the first quarter on capital improvements at its hotels,
including $23 million on improvements made to guest rooms, meeting
spaces and other guest-facing areas. Key projects for the quarter
included:
-
Hilton Hawaiian Village Waikiki Beach Resort: $5 million primarily
on guest room and exterior renovations;
-
Hilton Orlando Bonnet Creek: $4 million primarily on meeting
room and guest room renovations;
-
Hilton Chicago: $3 million primarily on meeting room and guest
room renovations;
-
Hilton San Francisco Union Square: $2 million primarily on
meeting room and guest room renovations;
-
Hilton New Orleans Riverside: $2 million primarily on meeting
room and exterior renovations;
-
Hilton Waikoloa Village: $2 million primarily on exterior
renovations;
-
Hilton Boston Logan Airport: $2 million primarily on guest room
renovations;
-
Hilton Orlando Lake Buena Vista: $2 million primarily on guest
room renovations;
-
New York Hilton Midtown: $2 million primarily on guest room and
exterior renovations; and
-
Waldorf Astoria Reach Resort: $2 million primarily on guest
room renovations.
Dividends
Park declared a first quarter 2019 cash dividend of $0.45 per share to
stockholders of record as of March 29, 2019. The first quarter 2019 cash
dividend was paid on April 15, 2019.
On April 26, 2019, Park declared a second quarter 2019 cash dividend of
$0.45 per share to be paid on July 15, 2019 to stockholders of record as
of June 28, 2019.
Full-Year 2019 Outlook
Hilton Waikoloa Village is included in Park’s 2019 comparable hotels as
its room count is expected to remain consistent throughout 2019 as
compared to 2018. Park expects the full-year 2019 operating results,
excluding the effect of the acquisition of Chesapeake Lodging Trust
announced today, to be as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited, dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 Outlook
|
|
|
2019 Outlook
|
|
|
Change at
|
|
|
|
|
as of May 6, 2019
|
|
|
as of February 27, 2019
|
|
|
Midpoint
|
|
|
Metric
|
|
Low
|
|
|
High
|
|
|
Low
|
|
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable RevPAR Growth
|
|
|
2.5
|
%
|
|
|
4.5
|
%
|
|
|
2.0
|
%
|
|
|
|
4.0
|
%
|
|
|
0.5
|
%
|
|
Comparable RevPAR
|
|
$
|
181
|
|
|
$
|
184
|
|
|
$
|
179
|
|
|
|
$
|
183
|
|
|
$
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
358
|
|
|
$
|
386
|
|
|
$
|
294
|
|
|
|
$
|
323
|
|
|
$
|
63.5
|
|
|
Net income attributable to stockholders
|
|
$
|
350
|
|
|
$
|
378
|
|
|
$
|
286
|
|
|
|
$
|
315
|
|
|
$
|
63.5
|
|
|
Diluted earnings per share(1)
|
|
$
|
1.73
|
|
|
$
|
1.87
|
|
|
$
|
1.42
|
|
|
|
$
|
1.56
|
|
|
$
|
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
750
|
|
|
$
|
780
|
|
|
$
|
745
|
|
|
|
$
|
775
|
|
|
$
|
5
|
|
|
Comparable Hotel Adjusted EBITDA margin change
|
|
|
20
|
|
bps
|
|
80
|
|
bps
|
|
0
|
|
bps
|
|
|
60
|
|
bps
|
|
20
|
|
bps
|
Adjusted FFO per share - Diluted(1)
|
|
$
|
2.93
|
|
|
$
|
3.07
|
|
|
$
|
2.91
|
|
|
|
$
|
3.05
|
|
|
$
|
0.02
|
|
|
__________________________
|
(1)
|
|
Per share amounts are calculated based on unrounded numbers.
|
|
|
|
Full-year 2019 guidance is based in part on the following assumptions:
-
General and administrative expenses are projected to be $46 million,
excluding $15 million of non-cash share-based compensation expense and
$1 million of severance expense;
-
Fully diluted weighted average shares are expected to be 202.2 million;
-
Includes $8 million of Adjusted EBITDA from the Caribe Hilton
representing a partial year of operations, for which Park expects to
be covered by business interruption insurance resulting from the hotel
being closed for a portion of 2019 following the damage caused by
Hurricane Maria; and
-
Excludes potential future acquisitions and dispositions, which could
result in a material change to Park’s outlook.
Park’s full-year 2019 guidance is based on a number of factors, many of
which are outside the Company’s control and all of which are subject to
change. Park may change the guidance provided during the year as actual
and anticipated results vary from these assumptions.
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 first quarter 2019 results on Monday, May 6, 2019
beginning at 9:00 a.m. Eastern Time. This call will replace Park’s
previously scheduled earnings call which has been cancelled.
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’ First Quarter 2019 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, the declaration and payment of future dividends, statements
about the benefits of the proposed transaction involving Park and
Chesapeake and statements that address operating performance, events or
developments that Park expects or anticipates will occur in the future,
including but not limited to statements regarding anticipated synergies
and G&A savings, future financial and operating results, plans,
objectives, expectations and intentions, expected sources of financing,
anticipated asset dispositions, anticipated leadership and governance,
creation of value for stockholders, benefits of the proposed transaction
to customers, employees, stockholders and other constituents of the
combined company, the integration of Park and Chesapeake, cost savings
and the expected timetable for completing the proposed transaction, 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 for various reasons, including risks
associated with Park’s ability to consummate the proposed transaction
and the timing of the closing of the proposed transaction; the ability
to satisfy conditions necessary to close the proposed transaction;
applicable regulatory changes; the availability of financing; risks
associated with acquisitions generally, including the integration of the
combined companies’ businesses; risks associated with execution of
anticipated asset dispositions; risks associated with achieving expected
revenue synergies or cost savings; as well as other risks and
uncertainties detailed from time to time in Park’s filings with the SEC.
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, 2018, 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.
About Park
Park is the second largest publicly traded lodging REIT with a diverse
portfolio of market-leading hotels and resorts with significant
underlying real estate value. Park’s portfolio consists of 51
premium-branded hotels and resorts with over 30,000 rooms, a substantial
portion of which are located in prime United States markets with high
barriers to entry.
|
PARK HOTELS & RESORTS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in millions, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
|
|
2019
|
|
|
2018
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
$
|
7,944
|
|
|
$
|
7,975
|
|
Investments in affiliates
|
|
|
|
|
49
|
|
|
|
50
|
|
Goodwill
|
|
|
|
|
607
|
|
|
|
607
|
|
Intangibles, net
|
|
|
|
|
2
|
|
|
|
27
|
|
Cash and cash equivalents
|
|
|
|
|
276
|
|
|
|
410
|
|
Restricted cash
|
|
|
|
|
14
|
|
|
|
15
|
|
Accounts receivable, net
|
|
|
|
|
172
|
|
|
|
153
|
|
Prepaid expenses
|
|
|
|
|
76
|
|
|
|
82
|
|
Other assets
|
|
|
|
|
42
|
|
|
|
44
|
|
Operating lease right-of-use asset
|
|
|
|
|
212
|
|
|
|
—
|
|
TOTAL ASSETS
|
|
|
|
$
|
9,394
|
|
|
$
|
9,363
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
Debt
|
|
|
|
$
|
2,949
|
|
|
$
|
2,948
|
|
Accounts payable and accrued expenses
|
|
|
|
|
162
|
|
|
|
183
|
|
Due to hotel manager
|
|
|
|
|
110
|
|
|
|
137
|
|
Due to Hilton Grand Vacations
|
|
|
|
|
135
|
|
|
|
135
|
|
Deferred income tax liabilities
|
|
|
|
|
41
|
|
|
|
42
|
|
Other liabilities
|
|
|
|
|
213
|
|
|
|
332
|
|
Operating lease liability
|
|
|
|
|
204
|
|
|
|
—
|
|
Total liabilities
|
|
|
|
|
3,814
|
|
|
|
3,777
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.01 per share, 6,000,000,000 shares
authorized,
201,715,453 shares issued and 201,539,398 shares outstanding as of
March 31, 2019 and 201,290,458 shares issued and 201,198,381
shares outstanding as of December 31, 2018
|
|
|
|
|
2
|
|
|
|
2
|
|
Additional paid-in capital
|
|
|
|
|
3,588
|
|
|
|
3,589
|
|
Retained earnings
|
|
|
|
|
2,044
|
|
|
|
2,047
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(6
|
)
|
|
|
(6
|
)
|
Total stockholders' equity
|
|
|
|
|
5,628
|
|
|
|
5,632
|
|
Noncontrolling interests
|
|
|
|
|
(48
|
)
|
|
|
(46
|
)
|
Total equity
|
|
|
|
|
5,580
|
|
|
|
5,586
|
|
TOTAL LIABILITIES AND EQUITY
|
|
|
|
$
|
9,394
|
|
|
$
|
9,363
|
|
|
|
|
|
|
|
|
|
|
|
|
PARK HOTELS & RESORTS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
2019
|
|
|
2018
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
Rooms
|
|
|
|
$
|
405
|
|
|
$
|
418
|
|
Food and beverage
|
|
|
|
|
183
|
|
|
|
183
|
|
Ancillary hotel
|
|
|
|
|
53
|
|
|
|
50
|
|
Other
|
|
|
|
|
18
|
|
|
|
17
|
|
Total revenues
|
|
|
|
|
659
|
|
|
|
668
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Rooms
|
|
|
|
|
107
|
|
|
|
112
|
|
Food and beverage
|
|
|
|
|
124
|
|
|
|
126
|
|
Other departmental and support
|
|
|
|
|
149
|
|
|
|
156
|
|
Other property-level
|
|
|
|
|
49
|
|
|
|
53
|
|
Management and franchise fees
|
|
|
|
|
33
|
|
|
|
33
|
|
Depreciation and amortization
|
|
|
|
|
62
|
|
|
|
70
|
|
Corporate general and administrative
|
|
|
|
|
17
|
|
|
|
16
|
|
Other
|
|
|
|
|
20
|
|
|
|
17
|
|
Total expenses
|
|
|
|
|
561
|
|
|
|
583
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sales of assets, net
|
|
|
|
|
31
|
|
|
|
89
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
129
|
|
|
|
174
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
1
|
|
|
|
1
|
|
Interest expense
|
|
|
|
|
(32
|
)
|
|
|
(31
|
)
|
Equity in earnings from investments in affiliates
|
|
|
|
|
5
|
|
|
|
4
|
|
Gain on foreign currency transactions
|
|
|
|
|
—
|
|
|
|
1
|
|
Other gain, net
|
|
|
|
|
1
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
104
|
|
|
|
149
|
|
Income tax expense
|
|
|
|
|
(7
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
97
|
|
|
|
149
|
|
Net (income) loss attributable to noncontrolling interests
|
|
|
|
|
(1
|
)
|
|
|
1
|
|
Net income attributable to stockholders
|
|
|
|
$
|
96
|
|
|
$
|
150
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - Basic
|
|
|
|
$
|
0.48
|
|
|
$
|
0.71
|
|
Earnings per share - Diluted
|
|
|
|
$
|
0.48
|
|
|
$
|
0.71
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - Basic
|
|
|
|
|
201
|
|
|
|
211
|
|
Weighted average shares outstanding - Diluted
|
|
|
|
|
202
|
|
|
|
212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
EBITDA AND ADJUSTED EBITDA
(unaudited, in millions)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
2019
|
|
|
2018
|
|
Net income
|
|
|
|
$
|
97
|
|
|
$
|
149
|
|
Depreciation and amortization expense
|
|
|
|
|
62
|
|
|
|
70
|
|
Interest income
|
|
|
|
|
(1
|
)
|
|
|
(1
|
)
|
Interest expense
|
|
|
|
|
32
|
|
|
|
31
|
|
Income tax expense
|
|
|
|
|
7
|
|
|
|
—
|
|
Interest expense, income tax and depreciation and
amortization included in equity in earnings
from investments in affiliates
|
|
|
|
|
5
|
|
|
|
7
|
|
EBITDA
|
|
|
|
|
202
|
|
|
|
256
|
|
Gain on sales of assets, net
|
|
|
|
|
(31
|
)
|
|
|
(89
|
)
|
Gain on foreign currency transactions
|
|
|
|
|
—
|
|
|
|
(1
|
)
|
Transition expense
|
|
|
|
|
—
|
|
|
|
2
|
|
Severance expense
|
|
|
|
|
1
|
|
|
|
—
|
|
Share-based compensation expense
|
|
|
|
|
4
|
|
|
|
4
|
|
Other items
|
|
|
|
|
—
|
|
|
|
2
|
|
Adjusted EBITDA
|
|
|
|
$
|
176
|
|
|
$
|
174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
COMPARABLE HOTEL ADJUSTED EBITDA AND COMPARABLE HOTEL ADJUSTED
EBITDA MARGIN
(unaudited, dollars in millions)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Adjusted EBITDA
|
|
$
|
176
|
|
|
$
|
174
|
|
Less: Adjusted EBITDA from investments in affiliates
|
|
|
10
|
|
|
|
12
|
|
Less: All other(1)
|
|
|
(15
|
)
|
|
|
(12
|
)
|
Hotel Adjusted EBITDA
|
|
|
181
|
|
|
|
174
|
|
Less: Adjusted EBITDA from hotels disposed of
|
|
|
1
|
|
|
|
8
|
|
Less: Adjusted EBITDA from non-comparable hotels
|
|
|
(1
|
)
|
|
|
—
|
|
Comparable Hotel Adjusted EBITDA
|
|
$
|
181
|
|
|
$
|
166
|
|
_______________________________________________________
|
|
|
|
|
|
|
|
|
(1) Includes other revenues and other
expenses, non-income taxes on REIT leases included in other
property-level expenses and corporate general and
administrative expenses in the consolidated statements of
operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Total Revenues
|
|
$
|
659
|
|
|
$
|
668
|
|
Less: Other revenue
|
|
|
18
|
|
|
|
17
|
|
Less: Revenues from hotels disposed of
|
|
|
6
|
|
|
|
47
|
|
Less: Revenues from non-comparable hotels(1)
|
|
|
3
|
|
|
|
3
|
|
Comparable Hotel Revenue
|
|
$
|
632
|
|
|
$
|
601
|
|
_______________________________________________________
|
|
|
|
|
|
|
|
|
(1) Includes revenues from Park's non-comparable hotels
and rental revenues from office space and antenna leases located at
its hotels.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Comparable Hotel Revenues
|
|
$
|
632
|
|
|
$
|
601
|
|
Comparable Hotel Adjusted EBITDA
|
|
$
|
181
|
|
|
$
|
166
|
|
Comparable Hotel Adjusted EBITDA margin
|
|
|
28.7
|
%
|
|
|
27.7
|
%
|
|
|
|
|
|
|
|
|
|
|
PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NAREIT FFO AND ADJUSTED FFO
(unaudited, in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
2019
|
|
|
2018
|
|
Net income attributable to stockholders
|
|
|
|
$
|
96
|
|
|
$
|
150
|
|
Depreciation and amortization expense
|
|
|
|
|
62
|
|
|
|
70
|
|
Depreciation and amortization expense attributable to
noncontrolling interests
|
|
|
|
|
(1
|
)
|
|
|
(1
|
)
|
Gain on sales of assets, net
|
|
|
|
|
(31
|
)
|
|
|
(89
|
)
|
Equity investment adjustments:
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings from investments in affiliates
|
|
|
|
|
(5
|
)
|
|
|
(4
|
)
|
Pro rata FFO of investments in affiliates
|
|
|
|
|
9
|
|
|
|
10
|
|
NAREIT FFO attributable to stockholders
|
|
|
|
|
130
|
|
|
|
136
|
|
Gain on foreign currency transactions
|
|
|
|
|
—
|
|
|
|
(1
|
)
|
Transition expense
|
|
|
|
|
—
|
|
|
|
2
|
|
Severance expense
|
|
|
|
|
1
|
|
|
|
—
|
|
Share-based compensation expense
|
|
|
|
|
4
|
|
|
|
4
|
|
Other items
|
|
|
|
|
1
|
|
|
|
(4
|
)
|
Adjusted FFO attributable to stockholders
|
|
|
|
$
|
136
|
|
|
$
|
137
|
|
|
|
|
|
|
|
|
|
|
|
|
NAREIT FFO per share - Diluted(1)
|
|
|
|
$
|
0.65
|
|
|
$
|
0.64
|
|
Adjusted FFO per share - Diluted(1)
|
|
|
|
$
|
0.67
|
|
|
$
|
0.65
|
|
Weighted average shares outstanding - Diluted
|
|
|
|
|
202
|
|
|
|
212
|
|
______________________________
|
(1)
|
|
Per share amounts are calculated based on unrounded numbers.
|
|
|
|
|
PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
2019 OUTLOOK – EBITDA AND ADJUSTED EBITDA
(unaudited, in millions)
|
|
|
|
|
|
Year Ending
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
Low Case
|
|
|
High Case
|
|
Net income
|
|
|
|
$
|
358
|
|
|
$
|
386
|
|
Depreciation and amortization expense
|
|
|
|
|
245
|
|
|
|
245
|
|
Interest income
|
|
|
|
|
(8
|
)
|
|
|
(8
|
)
|
Interest expense
|
|
|
|
|
128
|
|
|
|
129
|
|
Income tax expense
|
|
|
|
|
15
|
|
|
|
16
|
|
Interest expense, income tax and depreciation and amortization
included in equity in earnings from investments in affiliates
|
|
|
|
|
22
|
|
|
|
22
|
|
EBITDA
|
|
|
|
|
760
|
|
|
|
790
|
|
Gain on sale of assets, net
|
|
|
|
|
(31
|
)
|
|
|
(31
|
)
|
Severance expense
|
|
|
|
|
3
|
|
|
|
3
|
|
Share-based compensation expense
|
|
|
|
|
15
|
|
|
|
15
|
|
Other items
|
|
|
|
|
3
|
|
|
|
3
|
|
Adjusted EBITDA
|
|
|
|
$
|
750
|
|
|
$
|
780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
2019 OUTLOOK – NAREIT FFO ATTRIBUTABLE TO STOCKHOLDERS AND
ADJUSTED FFO ATTRIBUTABLE TO STOCKHOLDERS
(unaudited, in millions except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Year Ending
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
Low Case
|
|
|
High Case
|
|
Net income attributable to stockholders
|
|
|
|
$
|
350
|
|
|
$
|
378
|
|
Depreciation and amortization expense
|
|
|
|
|
245
|
|
|
|
245
|
|
Depreciation and amortization expense attributable to noncontrolling
interests
|
|
|
|
|
(4
|
)
|
|
|
(4
|
)
|
Gain on sale of assets, net
|
|
|
|
|
(31
|
)
|
|
|
(31
|
)
|
Equity investment adjustments:
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings from investments in affiliates
|
|
|
|
|
(17
|
)
|
|
|
(17
|
)
|
Pro rata FFO of equity investments
|
|
|
|
|
30
|
|
|
|
30
|
|
NAREIT FFO attributable to stockholders
|
|
|
|
|
573
|
|
|
|
601
|
|
Severance expense
|
|
|
|
|
3
|
|
|
|
3
|
|
Share-based compensation expense
|
|
|
|
|
15
|
|
|
|
15
|
|
Other items
|
|
|
|
|
2
|
|
|
|
2
|
|
Adjusted FFO attributable to stockholders
|
|
|
|
$
|
593
|
|
|
$
|
621
|
|
Adjusted FFO per share - Diluted(1)
|
|
|
|
$
|
2.93
|
|
|
$
|
3.07
|
|
Weighted average diluted shares outstanding
|
|
|
|
|
202.2
|
|
|
|
202.2
|
|
___________________________
|
(1)
|
|
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 expense related to the Company’s establishment as an
independent, publicly traded company;
-
Transaction costs associated with hotel acquisitions or dispositions
expensed during the period;
-
Severance expense;
-
Share-based compensation expense;
-
Casualty gains or losses and impairment losses; and
-
Other items 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 December 2018 “NAREIT Funds
from Operations White Paper – 2018 Restatement,” 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 believes NAREIT FFO provides useful information
to investors regarding its operating performance and can facilitate
comparisons of operating performance between periods and between REITs.
The Company’s presentation may not be comparable to FFO reported by
other REITs that do not define the terms in accordance with the current
NAREIT definition, or that interpret the current NAREIT definition
differently. 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 expense related to the Company’s establishment as an
independent, publicly traded company;
-
Transaction costs associated with hotel acquisitions or dispositions
expensed during the period;
-
Severance expense;
-
Share-based compensation expense;
-
Casualty gains or losses; and
-
Other items 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 the 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 consolidated 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 portfolio 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 43 hotels that
are consolidated as of March 31, 2019, 42 hotels have been classified as
comparable hotels. Due to the continued effects of business interruption
from Hurricane Maria at the Caribe Hilton in Puerto Rico, the results
from this property were excluded from comparable hotels in 2019. The
Company’s comparable hotels also exclude the 12 consolidated hotels that
were sold in January and February 2018, 1 consolidated hotel that was
returned to the lessor after the expiration of the ground lease in
December 2018 and 2 consolidated hotels that were sold in February and
March 2019.