For the 2011 third quarter, the companys full portfolio of 70 hotels had $42.3 million in revenues, a 12.5 percent increase compared to $37.6 million for the companys privately held predecessor during the same 2010 period. RevPAR for the third quarter rose 3.8 percent, led by a 2.2 percent increase in average daily rate (ADR) to $90.94 and a 1.5 percent increase in occupancy to 70.1
Summit Hotel Properties, Inc. (NYSE: INN) announced results of operations for its third quarter ended September 30, 2011. The company is a publicly traded real estate investment trust (REIT) specializing in acquiring and owning premium-branded upscale and upper-midscale hotels and currently owns 70 properties in 19 states.
“We continue to work closely with our hotel management company to recover as quickly as possible from the unforeseen disruptions at the 11 rebranded hotels”
Third Quarter and Recent Highlights
“Our third quarter results demonstrate our ability to adapt quickly to unforeseen events,” said Dan Hansen, Summit’s president and chief executive officer. “We are confident that we have resolved the challenges of the transition in the management of 65 of our properties and the unexpected re-branding of 11 hotels. With nearly $50 million from our recent preferred stock offering, we have the capital and flexibility to continue executing our strategy of making accretive acquisitions at attractive prices.”
Financial Results
For the 2011 third quarter, the company’s full portfolio of 70 hotels had $42.3 million in revenues, a 12.5 percent increase compared to $37.6 million for the company’s privately held predecessor during the same 2010 period. RevPAR for the third quarter rose 3.8 percent, led by a 2.2 percent increase in average daily rate (ADR) to $90.94 and a 1.5 percent increase in occupancy to 70.1 percent. Income from hotel operations was $13.5 million, an increase of 8.9 percent compared to $12.4 million for the same 2010 quarter. Hotel operating margins were 31.9 percent for the 2011 third quarter, a contraction of 120 basis points when compared to 33.1 percent for the same period 2010. Hotel operating margins for the quarter, on an adjusted basis, expanded by 110 basis points when adjustments for additional hotel management or franchisor costs (including hotel and revenue management fees, as well as compensation and other expenses, accounting and information technology expenses and royalty fees imposed by certain franchisors as a requirement of consent to the IPO) of $0.9 million were applied to income from hotel operations in third quarter 2010.
During the quarter the company incurred $0.2 million of one-time expenses related to rebranding its former Choice hotels, which included but were not limited to guest room supplies, logoed items and linens. Earnings before interest, taxes, depreciation and amortization (EBITDA) was $11.9 million. Funds from operations (FFO) was $8.4 million, or $0.23 per fully diluted common share. Adjusted funds from operations (AFFO) for the period was $8.6 million, or $0.23 per fully diluted common share. Reconciliation of these non-GAAP financial measures appears at the end of this release.
Operating Performance
The company segregates its hotel operating results for its 70 currently owned hotels into the following components:
Same-store Hotels
Total revenue of $42.3 million in the third quarter was largely a result of the $34.0 million of revenue generated by the company’s same-store hotels. For the 2011 third quarter, same-store hotel revenue rose $1.9 million over third quarter 2010. RevPAR of $65.72 was up 6.0 percent over the same 2010 period. Third quarter 2011 RevPAR consisted of 71.7 percent occupancy, up 4.4 percent, and ADR of $91.62, up 1.5 percent over third quarter 2010. Same-store income from hotel operations was $11.2 million, up 4.7 percent over third quarter 2010. Hotel operating margins were 32.9 percent, contracting 30 basis points, compared to the same period in 2010. Hotel operating margins for the quarter, on an adjusted basis, expanded by 200 basis points when $0.8 million of additional hotel management or franchisor costs (including hotel and revenue management fees, as well as compensation and other expenses, accounting and information technology expenses and royalty fees imposed by certain franchisors as a requirement of consent to the IPO) were applied to income from hotel operations during third quarter 2010.
Rebranded Hotels
The company continued the conversion/rebranding process of the 11 former Choice hotels. Third quarter 2011 revenues from the 11 rebranded hotels were $4.3 million, compared to $5.5 million in third quarter 2010. RevPAR was $45.80, down 21.4 percent, compared to the same 2010 period. RevPAR consisted of occupancy of 58.6 percent, down 17.6 percent, and ADR of $78.11, a decrease of 4.7 percent in comparison to third quarter 2010. Income from hotel operations was $0.9 million for the quarter resulting in hotel operating margins of 21.0 percent as compared to $1.8 million and 32.2 percent, respectively, in the comparable quarter of 2010. Hotel operating margins for the quarter, on an adjusted basis, contracted by 910 basis points when $0.1 million of additional hotel management or franchisor costs (including hotel and revenue management fees, as well as compensation and other expenses, accounting and information technology expenses and royalty fees imposed by certain franchisors as a requirement of consent to the IPO) were applied to income from hotel operations in the third quarter of 2010. During the quarter the company incurred one-time expenses such as guest room supplies, logoed items and linens in the amount of $0.2 million to convert the former Choice hotels to other brands. The company estimates that the disruption of the Choice rebranding affected 2011 third quarter FFO by approximately $1,030,000 or $0.03 per fully diluted common share.
Acquired Hotels
The results from the five hotels acquired during the second and third quarters of 2011 are as follows: For the third quarter, revenue was $4.0 million on RevPAR of $76.74. RevPAR reflected 74.7 percent occupancy and ADR of $102.79. Income from hotel operations was $1.4 million, equating to 34.9 percent hotel operating margins.
“We continue to work closely with our hotel management company to recover as quickly as possible from the unforeseen disruptions at the 11 rebranded hotels,” Hansen said. “The effects of the transition of hotel management that negatively affected hotel margins and earnings during the second quarter continued to affect the third quarter but at a significantly reduced rate,” he said. “We expect this to diminish in the fourth quarter. We’re encouraged that occupancy has remained stable as room rate increases. Our management companies are pushing rate as aggressively as they can in this difficult economic environment. Margins remain a primary focus, and we expect to see improvement as we continue our transition from a private to a public company.”
Nine-Month Summary
For the 2011 nine-month period, the company generated a 9.1 percent increase in revenues to $114.3 million, compared to $104.8 million earned by the company’s predecessor during the same 2010 nine-month period. Income from hotel operations was $34.9 million for the period.
The Hotel Operating Data section below contains additional information regarding the company’s operating performance.
Balance Sheet
The company had total outstanding debt of $257.6 million as of September 30, 2011. The weighted average interest rate was 5.10 percent for the 2011 third quarter. Of the total debt, $50.2 million was outstanding borrowings under the company’s $125 million senior secured revolving credit facility.
During the third quarter the company allocated $10.0 million toward capital investments. Cash and cash equivalents as of September 30, 2011 was $17.1 million. Shortly after the end of the third quarter, the company completed a preferred stock offering raising approximately $48.0 million after underwriting discounts and offering-related expenses. Net proceeds of the offering were used to reduce the outstanding balance on the company’s senior secured revolving credit facility. As of November 10, 2011 the company had $84.1 million available on its senior secured revolving credit facility. “The equity infusion from the preferred offering and cash on hand gives us considerable flexibility in our acquisition program,” said Stuart Becker, chief financial officer. “Our market for acquisitions remains quite robust. We have identified a substantial number and continue to see an influx of new opportunities.”
Capital Expenditures
The company continued its strategy of upgrading hotels with capital renovations to capture additional RevPAR as the industry outlook improves. During the third quarter, the company capitalized $10.0 million in improvements and completed renovations on two hotels. Renovation on one additional hotel was completed subsequent to the quarter end and work continues on six properties. The completion of work on these six hotels is anticipated by first quarter 2012. Additionally, brand conversion is now complete on ten of the former Choice hotels and completion of the remaining two is anticipated by second quarter 2012.
Debt Refinancing
On November 10, 2011, the company obtained a commitment from ING Investment Management, LLC (ING) to consolidate the company’s four outstanding loans with ING into a single 7-year term loan with a principal balance of $67.5 million, amortized over 20 years and bearing an annual interest rate of 6.1 percent. This loan is collateralized by first mortgages on 16 hotel properties containing an aggregate of 1,639 guestrooms. Terms of the refinancing have been agreed to by both parties and funding is expected to occur no later than March 23, 2012. Closing is subject to customary third party reports and finalizing documentation.
On September 30, 2011, the company refinanced its Bank of the Cascades loan of approximately $12.6 million with a new maturity date of September 30, 2021 and a fixed interest rate of 4.66 percent through September 29, 2016 and a fixed interest rate thereafter based on the then-current Federal Home Loan Bank of Seattle Intermediate/Long-Term Advances 5-year Fixed Rate plus 3.00%.
On August 12, 2011, the company modified approximately $30.3 million of loans with General Electric Capital Corp (GECC). These loans now bear an interest rate equal to 90-day LIBOR plus 3.50 percent.
The results of these changes will result in an average maturity of the company’s term mortgage debt of 5.3 years.
Dividends
On November 8, 2011, the company's Board of Directors declared a quarterly dividend of $0.1125 per share to common shareholders of record as of November 18, 2011, payable on November 30, 2011. The company’s 9.25% Series A Preferred Stock dividend will commence with the 2011 fourth quarter, payable on November 30, 2011 and will be in the amount of $0.20556 per share.
Outlook and Guidance
“The industry continues to recover, led by occupancy improvement,” Hansen said. “Room rates are strengthening in most of our markets. Our management company has successfully completed the transition process, and we are seeing benefits from economies of scale and marketing strength. The fourth quarter to date is in-line with our expectations. However, we are cautiously optimistic because of the fragile economy and continued high unemployment.”
“We continue to see excellent acquisition opportunities and our recent capital transactions will allow us to continue our strategy of acquiring premium select-service hotels at attractive prices. Because of the immediate negative effect to earnings as a result of dividend payments on the company’s recently completed preferred offering, we are adjusting our FFO estimate for the full-year 2011 from $0.72 - $0.77 to $0.71 - $0.74 per fully diluted share. This estimate anticipates that RevPAR for our 70 currently owned hotels will improve in the fourth quarter by 5 - 7 percent over the same period in 2010.”
The company does not undertake to update its forecasts due to any developments in the company’s business. Achievement of the anticipated results is subject to the risks disclosed in the company’s filings with the SEC. The company’s full year 2011 RevPAR reflects the ownership of 65 hotels since January 1, 2011 and the ownership of five hotels acquired between April and July 2011 from the respective dates of acquisition. In addition, the company’s guidance reflects management’s view of current market conditions, which is subject to change. It excludes potential future acquisitions and dispositions, which could result in a change in the company’s guidance.
| Summit Hotel Properties, Inc and Summit Hotel Properties, LLC (Predecessor) | ||||||||||||
| Hotel Operating Data | ||||||||||||
| Schedule of Property Level Results | ||||||||||||
| (unaudited) | ||||||||||||
| For the three months ended | For the nine months ended | |||||||||||
| September 30, | September 30, | |||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||
| Room Sales | 41,482,931 | 36,935,600 | 112,022,768 | 102,874,263 | ||||||||
| Other Hotel Operating Income | 846,774 | 664,897 | 2,302,943 | 1,938,680 | ||||||||
| Total Operating Revenue | 42,329,705 | 37,600,497 | 114,325,711 | 104,812,943 | ||||||||
| Room Expenses | 12,289,038 | 10,628,993 | 33,893,188 | 30,677,033 | ||||||||
| Direct Expenses | 5,544,425 | 4,781,468 | 15,354,602 | 13,068,150 | ||||||||
| Property Taxes | 1,768,576 | 1,828,947 | 5,470,647 | 5,522,590 | ||||||||
| Insurance | 456,521 | 348,405 | 1,273,348 | 1,179,813 | ||||||||
| Management Expenses | 1,347,824 | 789,155 | 3,293,803 | 2,400,136 | ||||||||
| Other Expenses | 7,437,470 | 6,787,967 | 20,119,559 | 18,635,392 | ||||||||
| Total Hotel Operating Expenses | 28,843,854 | 25,164,935 | 79,405,147 | 71,483,114 | ||||||||
| Income from Hotel Operations | 13,485,851 | 12,435,562 | 34,920,564 | 33,329,829 | ||||||||
| Occupancy | 70.11% | 69.06% | 66.53% | 65.64% | ||||||||
| Average Daily Rate | 90.94 | 88.99 | 90.44 | 87.88 | ||||||||
| Room Revenue Par | 63.76 | 61.45 | 60.17 | 57.68 | ||||||||
| Summit Hotel Properties, Inc and Summit Hotel Properties, LLC (Predecessor) | ||||||||||||
| Same-Store Hotels (54 Hotels) | ||||||||||||
| Schedule of Property Level Results | ||||||||||||
| (unaudited) | ||||||||||||
| For the three months ended | For the nine months ended | |||||||||||
| September 30, | September 30, | |||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||
| Room Sales | 33,469,863 | 31,593,395 | 94,320,783 | 88,484,437 | ||||||||
| Other Hotel Operating Income | 531,840 | 535,633 | 1,648,868 | 1,548,362 | ||||||||
| Total Operating Revenue | 34,001,703 | 32,129,028 | 95,969,651 | 90,032,799 | ||||||||
| Room Expenses | 9,495,381 | 8,992,667 | 27,327,598 | 25,912,158 | ||||||||
| Direct Expenses | 4,292,470 | 4,061,309 | 12,450,323 | 11,038,746 | ||||||||
| Property Taxes | 1,346,979 | 1,528,637 | 4,369,193 | 4,567,066 | ||||||||
| Insurance | 350,029 | 297,580 | 1,030,004 | 1,008,036 | ||||||||
| Management Expenses | 1,089,581 | 675,011 | 2,724,682 | 2,064,501 | ||||||||
| Other Expenses | 6,247,511 | 5,898,910 | 17,572,267 | 16,272,288 | ||||||||
| Total Hotel Operating Expenses | 22,821,951 | 21,454,114 | 65,474,068 | 60,862,794 | ||||||||
| Income from Hotel Operations | 11,179,751 | 10,674,913 | 30,495,583 | 29,170,004 | ||||||||
| Occupancy | 71.73% | 68.69% | 68.12% | 65.32% | ||||||||
| Average Daily Rate | 91.62 | 90.30 | 91.61 | 89.62 | ||||||||
| Room Revenue Par | 65.72 | 62.02 | 62.40 | 58.54 | ||||||||
| Same-Store Seasoned (39 Hotels) | ||||||||||||
| Occupancy | 69.63% | 68.75% | 67.02% | 66.51% | ||||||||
| Average Daily Rate | 88.99 | 89.07 | 90.56 | 89.20 | ||||||||
| Room Revenue Par | 61.97 | 61.23 | 60.69 | 59.33 | ||||||||
| Same-Store Unseasoned (15 Hotels) | ||||||||||||
| Occupancy | 75.82% | 68.57% | 70.26% | 62.99% | ||||||||
| Average Daily Rate | 96.34 | 92.69 | 93.58 | 90.48 | ||||||||
| Room Revenue Par | 73.04 | 63.56 | 65.75 | 56.99 | ||||||||
| Summit Hotel Properties, Inc and Summit Hotel Properties, LLC (Predecessor) | ||||||||||||
| Rebranded Hotels (11 Hotels) | ||||||||||||
| Schedule of Property Level Results | ||||||||||||
| (unaudited) | ||||||||||||
| For the three months ended | For the nine months ended | |||||||||||
| September 30, | September 30, | |||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||
| Room Sales | 4,196,624 | 5,342,205 | 11,784,864 | 14,389,825 | ||||||||
| Other Hotel Operating Income | 102,121 | 129,265 | 348,956 | 390,320 | ||||||||
| Total Operating Revenue | 4,305,745 | 5,471,470 | 12,133,820 | 14,780,145 | ||||||||
| Room Expenses | 1,652,783 | 1,636,326 | 4,766,589 | 4,764,875 | ||||||||
| Direct Expenses | 750,949 | 720,159 | 2,168,703 | 2,029,404 | ||||||||
| Property Taxes | 292,881 | 300,310 | 914,989 | 955,525 | ||||||||
| Insurance | 58,233 | 50,825 | 179,149 | 171,776 | ||||||||
| Management Expenses | 132,997 | 114,145 | 373,075 | 335,635 | ||||||||
| Other Expenses | 514,979 | 889,057 | 1,501,200 | 2,363,104 | ||||||||
| Total Hotel Operating Expenses | 3,402,822 | 3,710,821 | 9,903,705 | 10,620,320 | ||||||||
| Income from Hotel Operations | 902,923 | 1,760,649 | 2,230,115 | 4,159,825 | ||||||||
| Occupancy | 58.63% | 71.11% | 55.43% | 67.43% | ||||||||
| Average Daily Rate | 78.11 | 81.99 | 78.19 | 78.48 | ||||||||
| Room Revenue Par | 45.80 | 58.30 | 43.34 | 52.92 | ||||||||
| Summit Hotel Properties, Inc and Summit Hotel Properties, LLC (Predecessor) | ||||||||||||
| Acquisitions (5 Hotels) | ||||||||||||
| Schedule of Property Level Results | ||||||||||||
| (unaudited) | ||||||||||||
| For the three months ended | For the nine months ended | |||||||||||
| September 30, | September 30, | |||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||
| Room Sales | 3,816,445 | 0 | 5,917,121 | 0 | ||||||||
| Other Hotel Operating Income | 205,813 | 0 | 305,118 | 0 | ||||||||
| Total Operating Revenue | 4,022,258 | 0 | 6,222,239 | 0 | ||||||||
| Room Expenses | 1,140,874 | 0 | 1,799,001 | 0 | ||||||||
| Direct Expenses | 501,006 | 0 | 735,575 | 0 | ||||||||
| Property Taxes | 128,717 | 0 | 186,465 | 0 | ||||||||
| Insurance | 48,259 | 0 | 64,195 | 0 | ||||||||
| Management Expenses | 125,246 | 0 | 196,046 | 0 | ||||||||
| Other Expenses | 674,980 | 0 | 1,046,092 | 0 | ||||||||
| Total Hotel Operating Expenses | 2,619,081 | 0 | 4,027,374 | 0 | ||||||||
| Income from Hotel Operations | 1,403,177 | 0 | 2,194,866 | 0 | ||||||||
| Occupancy | 74.65% | .0% | 74.35% | .0% | ||||||||
| Average Daily Rate | 102.79 | 0.00 | 101.49 | 0.00 | ||||||||
| Room Revenue Par | 76.74 | 0.00 | 75.46 | 0.00 | ||||||||
EBITDA
EBITDA represents net income or loss, excluding: (i) interest, (ii) income tax expense and (iii) depreciation and amortization. We believe EBITDA is useful to an investor in evaluating our operating performance because it provides investors with an indication of our ability to incur and service debt, to satisfy general operating expenses, to make capital expenditures and to fund other cash needs or reinvest cash into our business. We also believe it helps investors meaningfully evaluate and compare the results of our operations from period to period by removing the impact of our asset base (primarily depreciation and amortization) from our operating results. Our management also uses EBITDA as one measure in determining the value of acquisitions and dispositions.
We caution investors that amounts presented in accordance with our definitions of EBITDA may not be comparable to similar measures disclosed by other companies, since not all companies calculate this non-GAAP measure in the same manner. EBITDA should not be considered as an alternative measure of our net income (loss) or operating performance. EBITDA may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. We further adjust EBITDA for certain additional items such as hotel transaction and pursuit costs and other non-recurring expenses. Although we believe that EBITDA and adjusted EBITDA can enhance your understanding of our financial condition and results of operations, these non-GAAP financial measures are not necessarily better indicators of any trend as compared to a comparable GAAP measure such as net income (loss). Attached we include a quantitative reconciliation of EBITDA and adjusted EBITDA to the most directly comparable GAAP financial performance measure, which is net income (loss).
About Summit Hotel Properties
Summit Hotel Properties, Inc. is a publicly traded real estate investment trust focused primarily on acquiring and owning premium-branded limited-service and select-service hotels in the upscale and upper midscale segments of the lodging industry. As of September 30, 2011, the company’s portfolio consisted of 70 hotels with a total of 7,100 guestrooms located in 19 states.
| Summit Hotel Properties, Inc. and Summit Hotel Properties, LLC (Predecessor) | ||||||||||
| Condensed Consolidated Balance Sheets (unaudited) | ||||||||||
| September 30, 2011 and December 31, 2010 | ||||||||||
| Summit Hotel | ||||||||||
| Summit Hotel | Properties, LLC | |||||||||
| Properties, Inc. | (Predecessor) | |||||||||
| 2011 | 2010 | |||||||||
| ASSETS | ||||||||||
| Cash and cash equivalents | $ | 17,118,080 | $ | 7,977,418 | ||||||
| Restricted cash | 1,529,487 | 1,933,268 | ||||||||
| Trade receivables | 5,478,840 | 2,665,076 | ||||||||
| Receivable due from affiliate | - | 4,620,059 | ||||||||
| Prepaid expenses and other | 2,233,465 | 1,738,645 | ||||||||
| Land held for development | 20,294,973 | 20,294,973 | ||||||||
| Property and equipment, net | 493,902,474 | 445,715,804 | ||||||||
| Deferred charges and other assets, net | 9,032,280 | 4,051,295 | ||||||||
| Other assets | 3,581,178 | 4,011,992 | ||||||||
| TOTAL ASSETS | $ | 553,170,777 | $ | 493,008,530 | ||||||
| LIABILITIES AND EQUITY | ||||||||||
| LIABILITIES | ||||||||||
| Accounts payable | $ | 899,535 | $ | 864,560 | ||||||
| Related party accounts payable | - | 771,066 | ||||||||
| Accrued expenses | 15,408,319 | 11,092,131 | ||||||||
| Mortgages and notes payable | 257,591,082 | 420,437,207 | ||||||||
| TOTAL LIABILITIES | 273,898,936 | 433,164,964 | ||||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||||
|
EQUITY |
||||||||||
| Members' equity | - | 61,468,029 | ||||||||
|
Common stock, $.01 par value per share, 450,000,000 shares authorized, 27,278,000 issued and outstanding as of September 30, 2011 |
272,780 | - | ||||||||
| Additional paid-in capital | 240,921,363 | - | ||||||||
| Accumulated deficit and distributions | (5,311,755 | ) | - | |||||||
| Total stockholders' equity | 235,882,388 | 61,468,029 | ||||||||
| Noncontrolling interest | 43,389,453 | (1,624,463 | ) | |||||||
| TOTAL EQUITY | 279,271,841 | 59,843,566 | ||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 553,170,777 | $ | 493,008,530 | ||||||
|
|
||||||||||
| Summit Hotel Properties, Inc. and Summit Hotel Properties, LLC (Predecessor) | ||||||||||||||||||||
| Condensed Consolidated Statements of Operations (unaudited) | ||||||||||||||||||||
| For the three and nine months ended September 30, 2011 and 2010 | ||||||||||||||||||||
| Summit Hotel | ||||||||||||||||||||
| Summit Hotel | Properties, LLC | Summit Hotel | Summit Hotel Properties, LLC | |||||||||||||||||
| Properties, Inc. | (Predecessor) | Properties, Inc. | (Predecessor) | |||||||||||||||||
| Period 2/14/11 | Period 1/1/11 | |||||||||||||||||||
| Three Months | Three Months | through | through | Nine Months | ||||||||||||||||
| Ended 9/30/11 | Ended 9/30/10 | 9/30/11 | 2/13/11 | Ended 9/30/10 | ||||||||||||||||
| REVENUES | ||||||||||||||||||||
| Room revenues | $ | 41,482,931 | $ | 36,935,600 | $ | 97,754,726 | $ | 14,268,042 | $ | 102,874,263 | ||||||||||
| Other hotel operations revenues | 846,774 | 664,897 | 1,972,692 | 330,251 | 1,938,680 | |||||||||||||||
| Total Revenue | 42,329,705 | 37,600,497 | 99,727,418 | 14,598,293 | 104,812,943 | |||||||||||||||
| EXPENSES | ||||||||||||||||||||
| Hotel operating expenses | ||||||||||||||||||||
| Rooms | 12,289,038 | 10,628,993 | 28,932,738 | 4,960,450 | 30,677,033 | |||||||||||||||
| Other direct | 5,544,425 | 4,781,468 | 12,696,842 | 2,657,760 | 13,068,150 | |||||||||||||||
| Other indirect | 10,766,957 | 9,596,484 | 24,880,526 | 4,686,274 | 27,277,580 | |||||||||||||||
| Other | 243,434 | 157,990 | 517,519 | 73,038 | 460,351 | |||||||||||||||
| Total hotel operating expenses | 28,843,854 | 25,164,935 | 67,027,625 | 12,377,522 | 71,483,114 | |||||||||||||||
| Depreciation and amortization | 8,391,915 | 6,805,779 | 18,640,738 | 3,429,216 | 20,327,601 | |||||||||||||||
| Corporate general and administrative: | ||||||||||||||||||||
| Salaries and other compensation | 739,843 | - | 1,853,875 | - | - | |||||||||||||||
| Other | 625,609 | - | 2,127,420 | - | - | |||||||||||||||
| Equity based compensation | 51,201 | - | 353,685 | - | - | |||||||||||||||
| Hotel property acquisition costs | 181,892 | 73,836 | 181,892 | - | 130,355 | |||||||||||||||
| Total Expenses | 38,834,314 | 32,044,550 | 90,185,235 | 15,806,738 | 91,941,070 | |||||||||||||||
| INCOME (LOSS) FROM OPERATIONS | 3,495,391 | 5,555,947 | 9,542,183 | (1,208,445 | ) | 12,871,873 | ||||||||||||||
| OTHER INCOME (EXPENSE) | ||||||||||||||||||||
| Interest income | 553 | 12,055 | 14,780 | 7,139 | 35,614 | |||||||||||||||
| Interest expense | (3,456,335 | ) | (6,818,469 | ) | (9,975,104 | ) | (4,666,216 | ) | (19,519,570 | ) | ||||||||||
| Gain (loss) on disposal of assets | - | (334 | ) | (36,031 | ) | - | (39,723 | ) | ||||||||||||
| Total Other Income (Expense) | (3,455,782 | ) | (6,806,748 | ) | (9,996,355 | ) | (4,659,077 | ) | (19,523,679 | ) | ||||||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS | 39,609 | (1,250,801 | ) | (454,172 | ) | (5,867,522 | ) | (6,651,806 | ) | |||||||||||
| INCOME TAX EXPENSE | 1,813 | (45,000 | ) | (514,666 | ) | (339,034 | ) | (273,185 | ) | |||||||||||
| NET INCOME (LOSS) | 41,422 | (1,295,801 | ) | (968,838 | ) | (6,206,556 | ) | (6,924,991 | ) | |||||||||||
|
|
||||||||||||||||||||
|
NET INCOME (LOSS) ALLOCATED TO NONCONTROLLING INTEREST |
11,184 | - | (261,586 | ) | - | - | ||||||||||||||
|
NET INCOME (LOSS) ALLOCATED TO COMMON STOCKHOLDERS |
$ | 30,238 | $ | (1,295,801 | ) | $ | (707,252 | ) | $ | (6,206,556 | ) | $ | (6,924,991 | ) | ||||||
|
|
||||||||||||||||||||
| Net income (loss) per share: | ||||||||||||||||||||
| Basic and diluted | $ | 0.00 | $ | (0.03 | ) | |||||||||||||||
| Weighted-average common shares outstanding: | ||||||||||||||||||||
| Basic and diluted | 27,278,000 | 27,278,000 | ||||||||||||||||||