Apple Hospitality REIT Reports Results of Operations for Fourth Quarter and Full Year 2021 and Announces Monthly Distribution for March 2022
Apple Hospitality REIT (NYSE: APLE) reported a significant financial recovery for Q4 2021 and the full year. Net income rose to $13.2 million, compared to a loss of $51.2 million in Q4 2020. Adjusted EBITDAre surged by 353.1% to $73.4 million for the quarter, while MFFO reached $58.6 million. The company reinstated monthly distributions at $0.05 per share, signaling confidence in its recovery. As of December 31, 2021, occupancy was 67.5%, with RevPAR growing 94.5% year-over-year. Despite challenges from the Omicron variant, Apple Hospitality remains optimistic about future growth.
- Net income increased to $13.2 million for Q4 2021 from a loss of $51.2 million in Q4 2020.
- Adjusted EBITDAre for Q4 2021 was $73.4 million, a 353.1% increase compared to Q4 2020.
- Monthly cash distribution of $0.05 per share was reinstated, reflecting confidence in recovery.
- RevPAR grew by 94.5% year-over-year, indicating strong demand and pricing power.
- Q4 2021 net income was still lower than pre-pandemic levels, indicating ongoing recovery challenges.
- January 2022 occupancy dropped to 56%, down 15% compared to January 2019 due to Omicron.
|
||||||||||||
Selected Statistical and Financial Data |
||||||||||||
As of and For the Three Months and Year Ended |
||||||||||||
(Unaudited) (in thousands, except statistical and per share amounts)(1) |
||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
2021 |
|
2020 |
|
% Change |
|
2021 |
|
2020 |
|
% Change |
Net income (loss) |
|
|
|
|
|
n/a |
|
|
|
|
|
n/a |
Net income (loss) per share |
|
|
|
|
|
n/a |
|
|
|
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDAre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,680 bps |
|
|
|
|
|
1,450 bps |
Modified funds from operations (MFFO) |
|
|
|
|
|
n/a |
|
|
|
|
|
|
MFFO per share |
|
|
|
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Rate (ADR) (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotels ADR |
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotels Occupancy |
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotels RevPAR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
Total debt outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Total debt outstanding, net of cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
Total debt outstanding, net of cash and cash equivalents, to total capitalization (2) |
|
|
|
|
|
|
|
|
|
|
|
|
_______________________ | ||
(1) |
Explanations of and reconciliations to net income (loss) determined in accordance with generally accepted accounting principles (“GAAP”) of non-GAAP financial measures, Adjusted EBITDAre, |
|
(2) |
Total debt outstanding, net of cash and cash equivalents ("net total debt outstanding"), divided by net total debt outstanding plus equity market capitalization based on the Company’s closing share price of |
As of
Operations Update
-
Strong operating performance: During the fourth quarter of 2021, operations across the Company’s portfolio continued to strengthen, with occupancy and RevPAR exceeding industry averages as reported by STR. For the Company’s portfolio for the fourth quarter 2021, ADR was in line with ADR achieved during the same period of 2019, while occupancy and RevPAR trailed fourth quarter 2019 by only
7% and8% , respectively. ADR for the Company’s portfolio for the month ofDecember 2021 exceededDecember 2019 ADR by approximately2% , with occupancy and RevPAR for the month ofDecember 2021 trailingDecember 2019 by approximately3% and1% , respectively, the strongest monthly RevPAR performance relative to the same period in 2019 since the onset of the pandemic. For the full year 2021, RevPAR was down22% as compared to 2019. Due in part to disruption related to the Omicron variant, occupancy for the month ofJanuary 2022 was approximately56% , down15% as compared toJanuary 2019 and up24% as compared toJanuary 2021 . -
Strong bottom-line performance: The Company achieved
Comparable Hotels Adjusted Hotel EBITDA of approximately for the fourth quarter 2021 and$85 million for the full year 2021. The Company achieved MFFO of approximately$322 million for the fourth quarter 2021 and$59 million for the full year 2021. As a result of continued efforts to maximize operational efficiencies, hotel operating expenses were reduced by approximately$211 million 14% during the fourth quarter 2021, as compared to the same period of 2019. The Company achievedComparable Hotels Adjusted Hotel EBITDA Margin of approximately34% for the fourth quarter 2021, only 40 basis points below the same measure for the fourth quarter 2019. -
Transactional activity: During 2021, the Company sold 23 hotels for a total combined gross sales price of approximately
and acquired eight hotels for a total combined purchase price of approximately$235 million . The Company currently has an outstanding contract for the potential purchase of one additional hotel for a total purchase price of approximately$361 million .$79 million -
Balance sheet: The Company successfully exited its extended covenant waiver period in
July 2021 and has maintained the strength and flexibility of its balance sheet. AtDecember 31, 2021 , the Company’s total debt to total capitalization, net of cash and cash equivalents, was approximately28% . -
March 2022 distribution: The Company today announced that its Board of Directors declared a monthly cash distribution of per common share for the month of$0.05 March 2022 . The distribution is payable onMarch 15, 2022 , to shareholders of record as ofMarch 4, 2022 .
The following table highlights the Company’s monthly performance during the fourth quarter of 2021, as compared to the fourth quarters of 2020 and 2019 (in thousands, except statistical data):
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
|
Three Months
|
|
|
October |
|
November |
|
December |
|
|
|
October |
|
November |
|
December |
|
|
|
October |
|
November |
|
December |
|
|
|
|
2021 |
|
2021 |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
2020 |
|
2019 |
|
2019 |
|
2019 |
|
2019 |
ADR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______________________ | ||
(1) |
See explanation and reconciliation of |
Portfolio Activity
Acquisitions
During 2021, the Company acquired eight hotels for a total combined purchase price of approximately
-
In
October 2021 , the Company acquired the existing 150-roomHilton Garden Inn Memphis Downtown inMemphis, Tennessee , for a total purchase price of approximately .$38 million -
In
November 2021 , the Company acquired the existing 157-roomHilton Garden Inn Fort Worth Medical Center inFort Worth, Texas , for a total purchase price of approximately .$29.5 million -
In
November 2021 , the Company acquired the existing 112-room Homewood Suites byHilton Fort Worth Medical Center inFort Worth, Texas , for a total purchase price of approximately .$21.5 million -
In
November 2021 , the Company acquired the existing 243-roomHampton Inn & Suites byHilton Portland Pearl District inPortland, Oregon , for a total purchase price of approximately .$75 million
Also during 2021, the Company purchased the fee interest in the land at its
The Company has acquired 12 hotels for a total combined purchase price of approximately
Contract for Potential Acquisition
The Company has an outstanding contract for the purchase of an
Dispositions
During 2021, the Company sold 23 hotels in four transactions for a total combined gross sales price of approximately
Capital Improvements
Apple Hospitality consistently reinvests in its hotels to maintain and enhance each property’s relevance and competitive position within its respective market. During the year ended
Balance Sheet and Liquidity
Summary
As of
Unsecured Credit Facilities Amendments
As a result of COVID-19 and the associated disruption to the Company’s operating results, as previously disclosed, the Company entered into amendments to each of its unsecured credit facilities in
Capital Markets
The Company terminated its written trading plan under its Share Repurchase Program in
In
Shareholder Distributions
For the year ended
The Company today announced that its Board of Directors has reinstated its policy of distributions on a monthly basis and declared a monthly cash distribution of
2022 Outlook
In light of continued economic uncertainty caused by COVID-19, the Company has not issued 2022 operational guidance. The Company is providing the following full year 2022 outlook regarding certain corporate expenses, which is based on management’s current view and does not take into account any unanticipated developments in its business or changes in its operating environment:
-
General and administrative expenses are projected to be approximately
to$32 million .$38 million -
Interest expense is projected to be approximately
to$58 million .$63 million -
Capital expenditures are projected to be approximately
to$55 million .$65 million
The Company does not intend to provide additional outlook updates unless deemed appropriate.
Fourth Quarter and Full Year 2021 Earnings Conference Call
The Company will host a quarterly conference call for investors and interested parties at
About
Apple Hospitality REIT Non-GAAP Financial Measures
The Company considers the following non-GAAP financial measures useful to investors as key supplemental measures of its operating performance: Funds from Operations (“FFO”); Modified FFO (“MFFO”); Earnings Before Interest, Income Taxes, Depreciation and Amortization (“EBITDA”); Earnings Before Interest, Income Taxes, Depreciation and Amortization for Real Estate (“EBITDAre”); Adjusted EBITDAre; and
Forward-Looking Statements Disclaimer
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 are typically identified by use of statements that include phrases such as “may,” “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project,” “target,” “goal,” “plan,” “should,” “will,” “predict,” “potential,” “outlook,” “strategy,” and similar expressions that convey the uncertainty of future events or outcomes. Such statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, performance, or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements.
Currently, one of the most significant factors that could cause actual outcomes to differ materially from the Company’s forward-looking statements continues to be the adverse effect of the COVID-19 pandemic, including resurgences and variants, on the Company’s business, financial performance and condition, operating results and cash flows, the real estate market and the hospitality industry specifically, and the global economy and financial markets generally. The significance, extent and duration of the continued impacts caused by the COVID-19 pandemic on the Company will depend on future developments, which are highly uncertain and cannot be predicted with confidence at this time, including the scope, severity and duration of the pandemic, the extent and effectiveness of the actions taken to contain the pandemic or mitigate its impact, the efficacy, acceptance and availability of vaccines, the duration of associated immunity and efficacy of the vaccines against variants of COVID-19, the potential for additional hotel closures/consolidations that may be mandated or advisable, whether based on increased COVID-19 cases, new variants or other factors, the slowing or potential rollback of “reopenings” in certain states, and the direct and indirect economic effects of the pandemic and containment measures, among others. Moreover, investors are cautioned to interpret many of the risks identified under the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended
|
||||
Consolidated Balance Sheets |
||||
(in thousands, except share data) |
||||
|
|
As of |
||
|
|
2021 |
|
2020 |
|
|
|
|
|
Assets |
|
|
|
|
Investment in real estate, net of accumulated depreciation and amortization of |
|
|
|
|
Assets held for sale |
|
- |
|
5,316 |
Cash and cash equivalents |
|
3,282 |
|
5,556 |
Restricted cash-furniture, fixtures and other escrows |
|
36,667 |
|
28,812 |
Due from third party managers, net |
|
40,052 |
|
22,137 |
Other assets, net |
|
33,341 |
|
35,042 |
Total Assets |
|
|
|
|
|
|
|||
Liabilities |
|
|
|
|
Debt, net |
|
|
|
|
Finance lease liabilities |
|
111,776 |
|
219,981 |
Accounts payable and other liabilities |
|
92,672 |
|
97,860 |
Total Liabilities |
|
1,643,206 |
|
1,800,412 |
|
|
|
|
|
Shareholders' Equity |
|
|||
Preferred stock, authorized 30,000,000 shares; none issued and outstanding |
|
- |
|
- |
Common stock, no par value, authorized 800,000,000 shares; issued and outstanding 228,255,642 and 223,212,346 shares, respectively |
|
4,569,352 |
|
4,488,419 |
Accumulated other comprehensive loss |
|
(15,508) |
|
(42,802) |
Distributions greater than net income |
|
(1,406,523) |
|
(1,416,270) |
Total Shareholders' Equity |
|
3,147,321 |
|
3,029,347 |
|
|
|
|
|
Total Liabilities and Shareholders' Equity |
|
|
|
|
_______________________ | ||||
Note: The Consolidated Balance Sheets and corresponding footnotes can be found in the Company’s Annual Report on Form 10-K for the year ended |
|
||||||||
Consolidated Statements of Operations and Comprehensive Income (Loss) |
||||||||
(in thousands, except per share data) |
||||||||
|
|
Three Months Ended |
|
Year Ended |
||||
|
|
|
|
|
||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Revenues: |
|
|
|
|
|
|
|
|
Room |
|
|
|
|
|
|
|
|
Food and beverage |
|
7,832 |
|
2,333 |
|
22,018 |
|
16,719 |
Other |
|
11,382 |
|
6,070 |
|
40,415 |
|
24,675 |
Total revenue |
|
250,588 |
|
133,965 |
|
933,869 |
|
601,879 |
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
Hotel operating expense: |
|
|
|
|
|
|
|
|
Operating |
|
63,354 |
|
35,239 |
|
216,644 |
|
156,099 |
Hotel administrative |
|
22,658 |
|
14,394 |
|
85,066 |
|
68,473 |
Sales and marketing |
|
21,551 |
|
13,486 |
|
79,834 |
|
61,003 |
Utilities |
|
9,313 |
|
7,947 |
|
40,635 |
|
33,412 |
Repair and maintenance |
|
12,949 |
|
10,104 |
|
47,660 |
|
37,087 |
Franchise fees |
|
10,891 |
|
5,871 |
|
40,949 |
|
26,387 |
Management fees |
|
8,359 |
|
4,392 |
|
31,390 |
|
19,817 |
Total hotel operating expense |
|
149,075 |
|
91,433 |
|
542,178 |
|
402,278 |
Property taxes, insurance and other |
|
17,044 |
|
19,418 |
|
71,980 |
|
78,238 |
General and administrative |
|
11,223 |
|
7,100 |
|
41,038 |
|
29,374 |
Loss on impairment of depreciable real estate assets |
|
- |
|
715 |
|
10,754 |
|
5,097 |
Depreciation and amortization |
|
45,158 |
|
50,196 |
|
184,471 |
|
199,786 |
Total expense |
|
222,500 |
|
168,862 |
|
850,421 |
|
714,773 |
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of real estate |
|
(68) |
|
2,069 |
|
3,596 |
|
10,854 |
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
28,020 |
|
(32,828) |
|
87,044 |
|
(102,040) |
|
|
|
|
|
|
|
|
|
Interest and other expense, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
13,380 |
|
(51,180) |
|
19,296 |
|
(172,875) |
|
|
|
|
|
|
|
|
|
Income tax expense |
|
(159) |
|
(67) |
|
(468) |
|
(332) |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
Interest rate derivatives |
|
9,142 |
|
5,518 |
|
27,294 |
|
(38,104) |
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted |
|
228,429 |
|
223,316 |
|
226,361 |
|
223,544 |
_______________________ | ||||||||
Note: The Consolidated Statements of Operations and Comprehensive Income (Loss) and corresponding footnotes can be found in the Company’s Annual Report on Form 10-K for the year ended |
|
||||||||||||
Comparable Hotels Operating Metrics and Statistical Data |
||||||||||||
(Unaudited) |
||||||||||||
(in thousands, except statistical data) |
||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
2021 |
|
2020 |
|
% Change |
|
2021 |
|
2020 |
|
% Change |
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
167,844 |
|
106,083 |
|
|
|
611,246 |
|
460,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,680 bps |
|
|
|
|
|
1,450 bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR ( |
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy ( |
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from acquisitions prior to ownership |
|
2,870 |
|
5,104 |
|
|
|
29,674 |
|
20,507 |
|
|
Revenue from dispositions |
|
(233) |
|
(11,372) |
|
|
|
(30,615) |
|
(47,409) |
|
|
Comparable Hotels Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AHEBITDA from acquisitions prior to ownership |
|
989 |
|
972 |
|
|
|
10,362 |
|
2,679 |
|
|
AHEBITDA from dispositions |
|
(217) |
|
(2,654) |
|
|
|
(8,953) |
|
(9,836) |
|
|
Comparable Hotels AHEBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
_______________________ | ||||||||||||
|
||||||||||||
Reconciliation of net income (loss) to non-GAAP financial measures is included in the following pages. |
|
||||||||||||||||||||||||
Comparable Hotels Quarterly Operating Metrics and Statistical Data |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
(in thousands, except statistical data) |
||||||||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
180,155 |
|
195,324 |
|
197,051 |
|
183,205 |
|
167,871 |
|
76,435 |
|
109,760 |
|
106,083 |
|
118,608 |
|
149,052 |
|
175,742 |
|
167,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from acquisitions prior to ownership |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from dispositions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotels Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AHEBITDA from acquisitions prior to ownership |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AHEBITDA from dispositions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotels AHEBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______________________ | ||||||||||||||||||||||||
Note: |
||||||||||||||||||||||||
Reconciliation of net income (loss) to non-GAAP financial measures is included in the following pages. |
|
||||||||||||
Same Store Hotels Operating Metrics and Statistical Data |
||||||||||||
(Unaudited) |
||||||||||||
(in thousands, except statistical data) |
||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
2021 |
|
2020 |
|
% Change |
|
2021 |
|
2020 |
|
% Change |
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
156,650 |
|
100,298 |
|
|
|
572,214 |
|
439,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,670 bps |
|
|
|
|
|
1,410 bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR ( |
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy ( |
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from acquisitions |
|
(14,856) |
|
(1,972) |
|
|
|
(30,423) |
|
(3,517) |
|
|
Revenue from dispositions |
|
(233) |
|
(11,372) |
|
|
|
(30,615) |
|
(47,409) |
|
|
Same Store Hotels Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AHEBITDA from acquisitions |
|
(5,543) |
|
(319) |
|
|
|
(10,703) |
|
(534) |
|
|
AHEBITDA from dispositions |
|
(217) |
|
(2,654) |
|
|
|
(8,953) |
|
(9,836) |
|
|
Same Store Hotels AHEBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
_______________________ | ||||||||||||
|
||||||||||||
Reconciliation of net income (loss) to non-GAAP financial measures is included in the following pages. |
|
||||||||||||||||
Same Store Hotels Quarterly Operating Metrics and Statistical Data |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(in thousands, except statistical data) |
||||||||||||||||
|
|
Three Months Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
161,331 |
|
73,442 |
|
104,267 |
|
100,298 |
|
112,106 |
|
139,459 |
|
163,999 |
|
156,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RevPAR (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from acquisitions |
|
- |
|
(393) |
|
(1,152) |
|
(1,972) |
|
(2,452) |
|
(4,141) |
|
(8,974) |
|
(14,856) |
Revenue from dispositions |
|
(18,289) |
|
(6,421) |
|
(11,327) |
|
(11,372) |
|
(11,400) |
|
(15,110) |
|
(3,872) |
|
(233) |
Same Store Hotels Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AHEBITDA from acquisitions |
|
- |
|
(83) |
|
(132) |
|
(319) |
|
(376) |
|
(981) |
|
(3,803) |
|
(5,543) |
AHEBITDA from dispositions |
|
(4,907) |
|
201 |
|
(2,476) |
|
(2,654) |
|
(2,296) |
|
(5,139) |
|
(1,301) |
|
(217) |
Same Store Hotels AHEBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______________________ | ||||||||||||||||
Note: |
||||||||||||||||
Reconciliation of net income (loss) to non-GAAP financial measures is included in the following pages. |
Reconciliation of Net Income (Loss) to EBITDA, EBITDAre, Adjusted EBITDAre and
(Unaudited)
(in thousands)
EBITDA is a commonly used measure of performance in many industries and is defined as net income (loss) excluding interest, income taxes, depreciation and amortization. The Company believes EBITDA is useful to investors because it helps the Company and its investors evaluate the ongoing operating performance of the Company by removing the impact of its capital structure (primarily interest expense) and its asset base (primarily depreciation and amortization). In addition, certain covenants included in the agreements governing the Company’s indebtedness use EBITDA, as defined in the specific credit agreement, as a measure of financial compliance.
In addition to EBITDA, the Company also calculates and presents EBITDAre in accordance with standards established by the
The Company also considers the exclusion of non-cash straight-line operating ground lease expense from EBITDAre useful, as this expense does not reflect the underlying performance of the related hotels (Adjusted EBITDAre).
The Company further excludes actual corporate-level general and administrative expense for the Company from Adjusted EBITDAre (
The following table reconciles the Company’s GAAP net income (loss) to EBITDA, EBITDAre, Adjusted EBITDAre and
|
|
Three Months Ended |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
47,950 |
|
48,109 |
|
47,887 |
|
49,294 |
|
49,522 |
|
49,897 |
|
50,171 |
|
50,196 |
|
48,710 |
|
46,386 |
|
44,217 |
|
45,158 |
|
Amortization of favorable and unfavorable operating leases, net |
|
31 |
|
31 |
|
31 |
|
31 |
|
101 |
|
101 |
|
103 |
|
137 |
|
98 |
|
98 |
|
98 |
|
99 |
|
Interest and other expense, net |
|
15,494 |
|
15,857 |
|
14,759 |
|
15,081 |
|
15,566 |
|
18,386 |
|
18,531 |
|
18,352 |
|
18,513 |
|
18,618 |
|
15,977 |
|
14,640 |
|
Income tax expense |
|
206 |
|
156 |
|
143 |
|
174 |
|
146 |
|
58 |
|
61 |
|
67 |
|
108 |
|
87 |
|
114 |
|
159 |
|
EBITDA |
|
101,832 |
|
126,243 |
|
109,043 |
|
90,033 |
|
62,566 |
|
(9,801) |
|
27,918 |
|
17,505 |
|
20,994 |
|
85,472 |
|
92,165 |
|
73,277 |
|
(Gain) loss on sale of real estate |
|
(1,213) |
|
161 |
|
- |
|
(3,969) |
|
(8,839) |
|
54 |
|
- |
|
(2,069) |
|
(4,484) |
|
864 |
|
(44) |
|
68 |
|
Loss on impairment of depreciable real estate assets |
|
- |
|
- |
|
6,467 |
|
- |
|
- |
|
4,382 |
|
- |
|
715 |
|
10,754 |
|
- |
|
- |
|
- |
|
EBITDAre |
|
100,619 |
|
126,404 |
|
115,510 |
|
86,064 |
|
53,727 |
|
(5,365) |
|
27,918 |
|
16,151 |
|
27,264 |
|
86,336 |
|
92,121 |
|
73,345 |
|
Non-cash straight-line operating ground lease expense |
|
48 |
|
47 |
|
47 |
|
46 |
|
47 |
|
44 |
|
44 |
|
45 |
|
44 |
|
43 |
|
41 |
|
41 |
|
Adjusted EBITDAre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expense |
|
8,137 |
|
8,308 |
|
9,039 |
|
10,726 |
|
9,523 |
|
6,025 |
|
6,726 |
|
7,100 |
|
8,119 |
|
8,435 |
|
13,261 |
|
11,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income (Loss) to FFO and MFFO
(Unaudited)
(in thousands)
The Company calculates and presents FFO in accordance with standards established by Nareit, which defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains and losses from the sale of certain real estate assets (including gains and losses from change in control), extraordinary items as defined by GAAP, and the cumulative effect of changes in accounting principles, plus real estate related depreciation, amortization and impairments, and adjustments for unconsolidated affiliates. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, most real estate industry investors consider FFO to be helpful in evaluating a real estate company’s operations. The Company further believes that by excluding the effects of these items, FFO is useful to investors in comparing its operating performance between periods and between REITs that report FFO using the Nareit definition. FFO as presented by the Company is applicable only to its common shareholders, but does not represent an amount that accrues directly to common shareholders.
The Company calculates MFFO by further adjusting FFO for the exclusion of amortization of finance ground lease assets, amortization of favorable and unfavorable operating leases, net and non-cash straight-line operating ground lease expense, as these expenses do not reflect the underlying performance of the related hotels. The Company presents MFFO when evaluating its performance because it believes that it provides further useful supplemental information to investors regarding its ongoing operating performance.
The following table reconciles the Company’s GAAP net income (loss) to FFO and MFFO for the three months and year ended
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Net income (loss) |
|
|
|
|
|
|
|
|
Depreciation of real estate owned |
|
44,395 |
|
48,327 |
|
179,275 |
|
192,346 |
(Gain) loss on sale of real estate |
|
68 |
|
(2,069) |
|
(3,596) |
|
(10,854) |
Loss on impairment of depreciable real estate assets |
|
- |
|
715 |
|
10,754 |
|
5,097 |
Funds from operations |
|
57,684 |
|
(4,274) |
|
205,261 |
|
13,382 |
Amortization of finance ground lease assets |
|
760 |
|
1,617 |
|
5,178 |
|
6,433 |
Amortization of favorable and unfavorable operating leases, net |
|
99 |
|
137 |
|
393 |
|
442 |
Non-cash straight-line operating ground lease expense |
|
41 |
|
45 |
|
169 |
|
180 |
Modified funds from operations |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Debt Summary |
|||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
2023 |
|
|
2024 |
|
|
2025 |
|
|
2026 |
|
|
Thereafter |
|
|
Total |
|
|
|
||||||||
Total debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturities |
|
$ |
241,831 |
|
|
$ |
296,213 |
|
|
$ |
338,597 |
|
|
$ |
245,140 |
|
|
$ |
74,649 |
|
|
$ |
247,616 |
|
|
$ |
1,444,046 |
|
|
$ |
1,409,689 |
Average interest rates (1) |
|
|
3.3 |
% |
|
|
3.4 |
% |
|
|
3.7 |
% |
|
|
3.9 |
% |
|
|
3.8 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturities |
|
$ |
76,000 |
|
|
$ |
250,000 |
|
|
$ |
310,000 |
|
|
$ |
175,000 |
|
|
$ |
- |
|
|
$ |
85,000 |
|
|
$ |
896,000 |
|
|
$ |
869,618 |
Average interest rates (1) |
|
|
3.0 |
% |
|
|
3.2 |
% |
|
|
3.6 |
% |
|
|
4.1 |
% |
|
|
4.2 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturities |
|
$ |
165,831 |
|
|
$ |
46,213 |
|
|
$ |
28,597 |
|
|
$ |
70,140 |
|
|
$ |
74,649 |
|
|
$ |
162,616 |
|
|
$ |
548,046 |
|
|
$ |
540,071 |
Average interest rates |
|
|
4.0 |
% |
|
|
3.9 |
% |
|
|
3.9 |
% |
|
|
3.8 |
% |
|
|
3.7 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
|
_______________________ | |||||||||||||||||||||||||||||||
(1) The average interest rate gives effect to interest rate swaps, as applicable. |
|||||||||||||||||||||||||||||||
Note: See further information on the Company’s indebtedness in the Company’s Annual Report on Form 10-K for the year ended |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Market |
|||||||||||||||
Three Months Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Top 20 Markets |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Top 20 Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indiana North |
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Top 20 Markets |
96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Other Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alabama North |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alabama South |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salt |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California South/Central |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Texas West |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inland |
1 |
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Market categorization based on STR designation. Top 20 markets based on |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Market |
|||||||||||||||
Three Months Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
All Other Markets (continued) |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Louisiana South |
2 |
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida Central |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Texas East |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.4)% |
All Other Markets |
123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Market categorization based on STR designation. Top 20 markets based on |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Market |
|||||||||||||||
Year Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Top 20 Markets |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
Top 20 Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alabama North |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Top 20 Markets |
97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Other Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alabama South |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indiana North |
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salt |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inland |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
California South/Central |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Louisiana South |
2 |
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Market categorization based on STR designation. Top 20 markets based on |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Market |
|||||||||||||||
Year Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
All Other Markets (continued) |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Texas West |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida Central |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Texas East |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0)% |
All Other Markets |
122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Market categorization based on STR designation. Top 20 markets based on |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Region |
|||||||||||||||
Three Months Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Region |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East North Central |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East South Central |
26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle |
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mountain |
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific |
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South |
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West North Central |
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West South Central |
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Region categorization based on STR designation. |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Region |
|||||||||||||||
Year Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Region |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East North Central |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East South Central |
26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle |
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mountain |
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific |
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South |
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West North Central |
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West South Central |
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Region categorization based on STR designation. |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Chain Scale |
|||||||||||||||
Three Months Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Chain Scale/Brand |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Upscale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aloft |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Courtyard |
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homewood Suites |
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hyatt House |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SpringHill Suites |
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upscale Total |
147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Midscale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home2 Suites |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TownePlace Suites |
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Midscale Total |
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Upscale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marriott |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Upscale Total |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independents |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2)% |
Independents Total |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Chain scale categorization based on STR designation. |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Chain Scale |
|||||||||||||||
Year Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Chain Scale/Brand |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
Upscale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aloft |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Courtyard |
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homewood Suites |
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hyatt House |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SpringHill Suites |
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upscale Total |
147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Midscale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home2 Suites |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TownePlace Suites |
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Midscale Total |
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Upscale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marriott |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Upper Upscale Total |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independents |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.9)% |
Independents Total |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.9)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Chain scale categorization based on STR designation. |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Location |
|||||||||||||||
Three Months Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Location |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
Q4 2020 |
% Change |
|
Q4 2021 |
STR Location |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airport |
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interstate |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Resort |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Small Metro/Town |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suburban |
125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Urban |
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Location categorization based on STR designation. |
|
|||||||||||||||
Comparable Hotels Operating Metrics by Location |
|||||||||||||||
Year Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Location |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted
|
||||||
|
# of Hotels |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
YTD 2020 |
% Change |
|
YTD 2021 |
STR Location |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airport |
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interstate |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Resort |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Small Metro/Town |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suburban |
125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Urban |
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Location categorization based on STR designation. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220221005454/en/
804-727-6321
kclarke@applereit.com
For additional information or to receive press releases by email, visit www.applehospitalityreit.com.
Source:
FAQ
What were Apple Hospitality's Q4 2021 net income results?
What is the significance of the reinstated distribution by APLE?
How did APLE's RevPAR perform in Q4 2021?