pk-8k_20200805.htm
false 0001617406 0001617406 2020-08-05 2020-08-05

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 5, 2020

 

Park Hotels & Resorts Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-37795

36-2058176

(State or Other Jurisdiction

of Incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

 

 

 

1775 Tysons Blvd., 7th Floor, Tysons, VA

 

22102

(Address of Principal Executive Offices)

 

(Zip Code)

(571) 302-5757

(Registrant’s Telephone Number, Including Area Code)

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):

 

☐

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock, $0.01 par value per share

PK

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company    ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    ☐

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

On August 5, 2020, Park Hotels & Resorts Inc. (the “Company”) issued a press release announcing its results of operations for the second quarter ended June 30, 2020 and made available certain supplemental information concerning the portfolio and operation of the Company.  Copies of the press release and the supplemental information are furnished as Exhibits 99.1 and Exhibit 99.2, respectively, to this Current Report on Form 8-K.

In accordance with General Instructions B.2 of Form 8-K, the information included in Item 2.02 of this Current Report on Form 8-K (including Exhibits 99.1 and 99.2 hereto) shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing made by the Company under the Exchange Act or Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

 

Description

 

 

 

99.1

 

Press release dated August 5, 2020.

99.2

 

Second Quarter 2020 Supplemental Data.

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

Park Hotels & Resorts Inc.

 

 

 

 

Date: August 5, 2020

 

By:

/s/ Sean M. Dell’Orto

 

 

 

Sean M. Dell’Orto

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

Exhibit 99.1

 

 

 

Investor Contact

1775 Tysons Boulevard, 7th Floor

Ian Weissman

Tysons, VA 22102

+ 1 571 302 5591

www.pkhotelsandresorts.com

 

Park Hotels & Resorts Inc. Reports Second Quarter 2020 Results and Provides Operational Update

TYSONS, VA (August 5, 2020) – Park Hotels & Resorts Inc. (“Park” or the “Company”) (NYSE: PK) today announced results for the second quarter ended June 30, 2020 and provides an operational update on COVID-19.

 

Second quarter financial highlights include:

 

•

Pro-forma RevPAR was $7.85 a decrease of 95.9% from the same period in 2019;

 

•

Occupancy for Park’s 18 consolidated hotels open during the entirety of the second quarter was 20.8%;

 

•

Net loss was $(261) million and net loss attributable to stockholders was $(259) million;

 

•

Adjusted EBITDA was $(122) million;

 

•

Adjusted FFO attributable to stockholders was $(175) million;

 

•

Diluted loss per share was $(1.10); and

 

•

Diluted Adjusted FFO per share was $(0.75).

 

Additional highlights include:

 

•

Issued an aggregate $650 million of senior secured notes (“Senior Secured Notes”) and utilized the net proceeds to repay $219 million of the Company’s revolving credit facility (“Revolver”) and $69 million of the term loan the Company entered into in 2016 (“2016 Term Loan”). Park also repaid $100 million of the Revolver with existing cash;

 

•

Increased total liquidity by $300 million, from $1.3 billion as of March 31, 2020 to $1.6 billion as of June 30, 2020;

 

•

Amended the Company’s credit and term loan facilities to suspend all financial covenants through March 31, 2021 and exercised options to extend the Revolver maturity date to December 2021;

 

•

Amended certain mortgage loan agreements to defer interest and principal payments for three to six months and obtain temporary suspensions from required cash reserves;

 

•

Commenced the phased reopening of 20 of our previously suspended hotels, increasing the total number of hotels open to 42, or 53% of total room count; and

 

•

Continued to take proactive measures to preserve cash and improved Park’s baseline cash burn rate to approximately $65 million from its original estimate in March of $85 million per month assuming all hotels have suspended operations.

 

Thomas J. Baltimore, Jr., Chairman, President and Chief Executive Officer, stated, “Without a doubt, the last five months have been the most challenging period our industry has ever faced as we continue to deal with widespread fear and uncertainty over COVID-19.  Despite these headwinds, I am incredibly proud of the team’s proactive efforts, as we worked diligently alongside our partners to dramatically reduce operating expenses, while having the unwavering support from our lenders to help shore up our balance sheet.  The focus has since shifted to the recovery phase, as we thoughtfully and methodically work to safely reopen hotels.  While we cannot predict the path of the recovery, with $1.6 billion of liquidity available, Park remains well positioned to navigate the disruption from the COVID-19 pandemic.”

1

 


 

Selected Statistical and Financial Information

(unaudited, amounts in millions, except RevPAR, ADR and per share data)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

 

2020

 

 

2019

 

 

Change(1)

 

 

2020

 

 

2019

 

 

Change(1)

 

 

Pro-forma RevPAR

 

$

7.85

 

 

$

192.94

 

 

 

(95.9

)%

 

$

72.06

 

 

$

184.50

 

 

 

(60.9

)%

 

Pro-forma Occupancy

 

 

6.1

%

 

 

85.9

%

 

 

(79.8

)% pts

 

 

33.9

%

 

 

81.8

%

 

 

(47.9

)% pts

 

Pro-forma ADR

 

$

127.65

 

 

$

224.59

 

 

 

(43.2

)%

 

$

212.45

 

 

$

225.47

 

 

 

(5.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma Total RevPAR

 

$

14.47

 

 

$

295.80

 

 

 

(95.1

)%

 

$

116.32

 

 

$

284.60

 

 

 

(59.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(261

)

 

$

84

 

 

NM(2)

 

 

$

(950

)

 

$

181

 

 

NM(2)

 

 

Net (loss) income attributable to stockholders

 

$

(259

)

 

$

82

 

 

NM(2)

 

 

$

(947

)

 

$

178

 

 

NM(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

(122

)

 

$

207

 

 

NM(2)

 

 

$

(40

)

 

$

383

 

 

NM(2)

 

 

Pro-forma Hotel Adjusted EBITDA

 

$

(108

)

 

$

248

 

 

NM(2)

 

 

$

(18

)

 

$

454

 

 

NM(2)

 

 

Pro-forma Hotel Adjusted EBITDA margin

 

 

(283.1

)%

 

 

31.4

%

 

NM(2)

 

 

 

(3.0

)%

 

 

30.0

%

 

NM(2)

 

 

Adjusted FFO attributable to stockholders

 

$

(175

)

 

$

164

 

 

NM(2)

 

 

$

(118

)

 

$

300

 

 

NM(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) earnings per share - Diluted(1)

 

$

(1.10

)

 

$

0.40

 

 

NM(2)

 

 

$

(4.01

)

 

$

0.88

 

 

NM(2)

 

 

Adjusted FFO per share - Diluted(1)

 

$

(0.75

)

 

$

0.81

 

 

NM(2)

 

 

$

(0.50

)

 

$

1.49

 

 

NM(2)

 

 

Weighted average shares outstanding - Diluted

 

 

235

 

 

 

202

 

 

 

33

 

 

 

236

 

 

 

202

 

 

 

34

 

 

 

(1)

Amounts are calculated based on unrounded numbers.

(2)

Percentage change is not meaningful.

 

COVID-19 Action Plan Update

The following is an update on the actions Park and its hotel managers have taken to mitigate the effects of COVID-19 on its business:

 

•

Continued pursuit of alternative sources of revenue, including but not limited to housing for applicable government authorities and hospitals, professional sports leagues and its media crews, as well as colleges and universities to house students for their upcoming school year as they look to mitigate potential COVID-19 exposures within their student population;

 

•

Issued an aggregate $650 million of Senior Secured Notes, further increasing our liquidity to $1.6 billion (including the $0.3 billion of available capacity remaining under the Revolver);

 

•

Commenced the phased reopening of 10 hotels during the second quarter of the 38 hotels previously suspended, increasing availability by 2,348 rooms, an additional 10 hotels and 2,885 rooms in July 2020, and selected restaurants and other outlets within the hotels;

 

•

Opened an additional 1,855 rooms at hotels that remained open throughout the second quarter; and

 

•

Expects to have all but one of the current hotels open by the end of 2020.

The current status of Park’s hotels as of August 5, 2020 is as follows (for a list of status by hotel please see Park’s financial supplement):

 

Consolidated Hotels

 

Status

 

Number of

Hotels

 

 

Total Rooms

 

 

Rooms

Suspended

 

 

Rooms

Available

 

 

Percentage of

Rooms

Suspended

 

Open

 

 

37

 

 

 

14,968

 

 

 

4,510

 

 

 

10,458

 

 

 

30

%

Operations suspended

 

 

16

 

 

 

13,963

 

 

 

13,963

 

 

 

—

 

 

 

100

%

Total

 

 

53

 

 

 

28,931

 

 

 

18,473

 

 

 

10,458

 

 

 

64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 


 

Unconsolidated Hotels

 

Status

 

Number of

Hotels

 

 

Total Rooms

 

 

Rooms

Suspended

 

 

Rooms

Available

 

 

Percentage of

Rooms

Suspended

 

Open

 

 

5

 

 

 

2,557

 

 

 

892

 

 

 

1,665

 

 

 

35

%

Operations suspended

 

 

2

 

 

 

1,740

 

 

 

1,740

 

 

 

—

 

 

 

100

%

Total

 

 

7

 

 

 

4,297

 

 

 

2,632

 

 

 

1,665

 

 

 

61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Update

Since the beginning of March, Park has experienced a significant decline in ADR, occupancy, and RevPAR associated with COVID-19 throughout its portfolio, which has resulted in a decline in Park’s operating cash flow. Changes in the monthly pro-forma metrics for the first half of 2020 as compared to the same period in 2019 are as follows:

 

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

 

Pro-forma RevPAR

 

January

 

(1.0

)%

 

 

1.6

%

pts

 

1.2

%

February

 

(0.7

)

 

 

0.9

 

 

 

0.4

 

March

 

(10.1

)

 

 

(49.4

)

 

 

(63.8

)

April

 

(47.0

)

 

 

(80.9

)

 

 

(97.6

)

May

 

(54.1

)

 

 

(79.9

)

 

 

(97.3

)

June

 

(36.5

)

 

 

(78.5

)

 

 

(93.0

)

Monthly occupancy based on hotels open during the entirety of each month during the first half of 2020 is as follows:

 

 

 

Number of

Consolidated

Hotels Open

 

 

Occupancy

 

January

 

 

53

 

 

 

73.8

%

February

 

 

53

 

 

 

79.2

 

March

 

 

25

 

 

 

36.9

 

April

 

 

18

 

 

 

14.4

 

May

 

 

18

 

 

 

20.4

 

June

 

 

22

 

 

 

30.2

 

Additionally, COVID-19 resulted in decreases of 98.7% and 95.8% in group and transient revenue, respectively, for the second quarter as compared to the same period in 2019; however, during the second quarter of 2020, Park recognized approximately $8 million of cancellation and attrition revenue.

Each of the Company’s key markets has been significantly impacted as follows:

 

•

Hawaii: Operations at both of Park’s Hawaii hotels remain suspended following the extension of the governor’s order for nonresident visitors to quarantine for a 14-day period through September 1, 2020;

 

•

San Francisco: As positive cases in California rise, restrictions on non-essential travelers remain in place and the reopening of bars and indoor dining has been delayed. Four of Park’s hotels remain suspended; however, two hotels, the JW Marriott San Francisco Union Square and Hyatt Centric Fisherman's Wharf, remain open to house first responders and essential workers;

 

•

Orlando: The Hilton Orlando, one of our unconsolidated joint ventures, has remained open supported by demand from the National Guard, and Park’s Bonnet Creek complex reopened in July to house professional sports leagues and theme park guests;

 

•

New Orleans: The Hilton New Orleans Riverside reopened in July, while the W New Orleans – French Quarter remains closed as the city has reversed its phased reopening, limiting large indoor gatherings and cancelling citywide events;

 

•

Boston: All of Park’s Boston hotels are open with demand from airline crews, front line medical staff and other first responders and increased demand from lack of other operational hotels in the market;

 

•

New York: As New York continues to have ongoing restrictions on large gatherings and on certain out-of-state travelers, the Hilton New York’s operations remain suspended;

3

 


 

 

•

Southern California: Certain of Park’s hotels in Southern California have remained open due to demand from airline crew, front line medical staff and other first responders, and most of Park’s hotels that were suspended have reopened following the easing of restrictions on non-essential travel;

 

•

Chicago: Chicago requires a 14-day quarantine period for certain travelers and restrictions on large gatherings continue with all citywide events cancelled for the second half of 2020. The W Chicago – Lakeshore and Hilton Chicago/Oak Brook Suites are open primarily due to demand from airline crews and increased demand from lack of other operational hotels in the market;

 

•

Key West: The Casa Marina, A Waldorf Astoria Resort, and The Reach Key West, Curio Collection, reopened in June with nearly 50% occupancy for the month of June following the removal of tourism restrictions;

 

•

Denver: The Hilton Denver partially reopened in July as the city eases its restrictions;

 

•

Miami: Both of Park’s Miami hotels, the Royal Palm South Beach Miami and Hilton Miami Airport, reopened during the quarter following the easing of Florida’s stay-at-home orders;

 

•

Washington, D.C.: Although Washington, D.C. requires a 14-day quarantine period for non-essential travelers from high-risk states, most of Park’s hotels have remained open with demand from airline crews, first responders and other small groups of dislocated guests; and

 

•

Seattle: Most of Park’s Seattle hotels have remained open based on demand from airline crews, medical professionals and local business transient travel, with the two airport hotels consolidating operations.

 

Balance Sheet and Liquidity

Park had the following debt outstanding as of June 30, 2020:

 

(unaudited, dollars in millions)

 

 

 

 

 

 

 

Debt

 

Collateral

 

Interest Rate

 

 

Maturity Date

 

As of

June 30, 2020

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loan

 

DoubleTree Hotel Spokane City Center

 

3.55%

 

 

October 2020

 

$

12

 

Mortgage loan

 

Hilton Denver City Center

 

4.90%

 

 

August 2022(1)

 

 

60

 

Mortgage loan

 

Hilton Checkers Los Angeles

 

4.11%

 

 

March 2023

 

 

27

 

Mortgage loan

 

W Chicago - City Center

 

4.25%

 

 

August 2023

 

 

77

 

Commercial mortgage-backed

securities loan

 

Hilton San Francisco Union Square, Parc 55 San Francisco - a Hilton Hotel

 

4.11%

 

 

November 2023

 

 

725

 

Mortgage loan

 

Hyatt Regency Boston

 

4.25%

 

 

July 2026

 

 

140

 

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

 

Senior Secured Notes(2)

 

 

 

7.50%

 

 

June 2025

 

 

650

 

Finance lease obligations

 

 

 

3.07%

 

 

2021 to 2022

 

 

1

 

Total Fixed Rate Debt

 

 

 

4.88%(3)

 

 

 

 

 

3,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility(4)(5)

 

Unsecured

 

L + 3.00%

 

 

December 2021

 

 

681

 

2016 Term Loan(4)(6)

 

Unsecured

 

L + 2.95%

 

 

December 2021

 

 

631

 

Mortgage loan

 

DoubleTree Hotel Ontario Airport

 

L + 2.25%

 

 

May 2022

 

 

30

 

2019 Term Facility(4)(7)

 

Unsecured

 

L + 2.65%

 

 

September 2024

 

 

670

 

Total Variable Rate Debt

 

 

 

3.13%(3)

 

 

 

 

 

2,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: unamortized premium

 

 

 

 

 

 

 

 

 

 

4

 

Less: unamortized deferred financing costs and discount

 

 

 

 

 

 

 

 

(30

)

Total Debt(8)

 

 

 

4.25%(3)

 

 

 

 

$

5,118

 

 

(1)

The loan matures in August 2042 but is callable by the lender in August 2022.

(2)

The Senior Secured Notes were issued in May 2020 with a maturity date of June 2025.

(3)

Calculated on a weighted average basis.

(4)

In May 2020, Park amended its credit and term loan facilities, which added a LIBOR floor of 25 basis points.

(5)

During the second quarter of 2020, Park repaid $319 million of the Revolver.

(6)

The 2016 Term Loan was entered into in December 2016 with a maturity date of December 2021. Park repaid the 2016 Term Loan by $50 million and $69 million in December 2019 and June 2020, respectively.

(7)

In August 2019, the Company, Park Intermediate Holdings LLC and PK Domestic Property LLC entered into a credit agreement with Bank of America, N.A. and certain other lenders, providing a $950 million unsecured delayed draw term loan facility (the “2019 Term Facility”), with the $850 million, five-year delayed draw term loan tranche fully drawn on September 18, 2019 to fund the merger with Chesapeake Lodging Trust.  The $100 million, two-year delayed draw term loan tranche was unfunded and the commitments thereunder terminated on September 18, 2019. On December 31, 2019, Park repaid $180 million of the 2019 Term Facility.

(8)

Excludes $225 million of Park’s share of debt of its unconsolidated joint ventures.

4

 


 

 

Park’s Net Debt as of June 30, 2020 was $4,060 million. With total cash and cash equivalents of $1,309 million, including $35 million of restricted cash, Park is maintaining higher than historical cash levels due to the continued uncertainty surrounding COVID-19, and Park intends to do so until markets stabilize and demand in the lodging industry begins to recover. With the actions taken by Park’s management and its hotel managers, including the issuance of $650 million of Senior Secured Notes, and with only $12 million of debt maturing in 2020, Park believes it has sufficient liquidity to satisfy its short-term liquidity obligations even though many of the Company’s hotels have suspended operations.

 

In May 2020, Park amended its credit and term loan facilities to suspend compliance with all existing financial covenants tested through and including March 31, 2021 and to adjust the levels of particular financial covenants after such period. As part of the amendment process, Park (i) agreed to comply with a monthly minimum liquidity covenant, to pledge equity in certain subsidiaries to secure the facilities, and for certain subsidiaries to become guarantors under the facilities, and (ii) exercised its two six-month extension options on its Revolver to extend its maturity to December 24, 2021. The amendments also added additional covenants that restrict Park’s ability to make dividend and distribution payments (except to the extent required to maintain REIT status) and stock repurchases, make prepayments of other indebtedness, make capital expenditures, conduct asset dispositions or transfers and make investments, including acquisitions or mergers, in each case subject to various exceptions. Additionally, during the second quarter of 2020, Park amended certain mortgage loan agreements to defer interest and principal payments for three to six months and obtain temporary suspensions from required cash reserves.

 

Cash Burn Analysis

 

Based on an extreme scenario where all of the Company’s hotels suspend operations, Park’s management has updated the estimated average cash requirements to support working capital funding, other hotel fixed costs (such as property taxes, insurance and ground rent), debt service, and corporate and other non-hotel expenses. Operational expenses related to Park’s suspended hotels were lower than originally anticipated. Based on Park’s current liquidity of $1.6 billion (including the $0.3 billion of available capacity remaining under the Revolver) and assuming the extreme scenario where all hotels suspend operations, Park believes it currently has two years of liquidity.

 

Expense

 

Average/Month

(in millions)

 

Hotel operations

 

$

42

 

Debt service

 

 

19

 

Corporate & other non-hotel expenditures

 

 

4

 

Total

 

$

65

 

This estimate does not take into account capital expenditures or any possible alternative sources of revenue that may arise or payment of cash dividends or other distributions not already declared and paid in 2020, if any.  The estimated cash burn amount has not been reduced by any amount available to Park under existing or future debt facilities, or proceeds from issuance of any additional debt, equity or equity-linked securities.  

Park continues to take appropriate measures to reduce the near-term burn rate, including deferral of payments, hiring freezes and other cost reduction measures.

Dividends

As a precautionary measure in light of COVID-19, Park has suspended dividend payments following the payment of its first quarter 2020 dividend until such time that Park’s Board of Directors determines a year-end dividend, if any.

 

Full-Year 2020 Outlook

Given the continued economic uncertainty, travel restrictions and rapidly-changing circumstances related to the COVID-19 pandemic, in March 2020, Park withdrew its previously issued 2020 guidance.  Park is not providing an updated outlook at this time.

The Company’s ability to predict future operating results is significantly impacted by the current COVID-19 pandemic. Park expects that the trends affecting the economy will continue to depress hotel operating results across the portfolio. The economic environment lacks sufficient clarity at this time to provide accurate guidance.

 

5

 


 

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 second quarter 2020 results on August 6, 2020 beginning at 11 a.m. Eastern Time. Participants may listen to the live webcast by logging onto the Investors section of the website at www.pkhotelsandresorts.com. Alternatively, participants may listen to the live call by dialing (877) 451-6152 in the United States or (201) 389-0879 internationally and requesting Park Hotels & Resorts’ Second Quarter 2020 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 expected completion of anticipated dispositions, the declaration and payment of future dividends, 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. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the Company’s control and which could materially affect its results of operations, financial condition, cash flows, performance or future achievements or events. Currently, one of the most significant factors is the potential adverse effect of COVID-19, including possible resurgences, on the Company’s financial condition, results of operations, cash flows and performance, its hotel management companies and its hotels’ tenants, and the global economy and financial markets. The extent to which COVID-19 impacts the Company, its hotel managers, tenants and guests at the Company’s hotels will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its effect, additional closures that may be mandated or advisable even after the reopening of certain of the Company’s hotels on a limited basis, whether due to an increased number of COVID-19 cases or otherwise, and the direct and indirect economic effects of the pandemic and containment measures, among others.

 

Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements and Park urges investors to carefully review the disclosures Park makes concerning risk and uncertainties in Item 1A: “Risk Factors” in Park’s Quarterly Report on form 10-Q for the quarter ended March 31, 2020 and Annual Report on Form 10-K for the year ended December 31, 2019, as such factors may be updated from time to time in Park’s 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, Hotel Adjusted EBITDA margin and Net debt. 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.

6

 


 

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 currently consists of 60 premium-branded hotels and resorts with over 33,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.

7

 


 

PARK HOTELS & RESORTS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited, in millions, except share and per share data)

 

 

 

June 30, 2020

 

 

December 31, 2019

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Property and equipment, net

 

$

9,323

 

 

$

9,594

 

Assets held for sale, net

 

 

—

 

 

 

71

 

Investments in affiliates

 

 

23

 

 

 

35

 

Goodwill

 

 

—

 

 

 

607

 

Intangibles, net

 

 

45

 

 

 

46

 

Cash and cash equivalents

 

 

1,274

 

 

 

346

 

Restricted cash

 

 

35

 

 

 

40

 

Accounts receivable, net of allowance for doubtful accounts of $7 and $2

 

 

31

 

 

 

180

 

Prepaid expenses

 

 

43

 

 

 

83

 

Other assets

 

 

46

 

 

 

40

 

Operating lease right-of-use assets

 

 

239

 

 

 

248

 

TOTAL ASSETS (variable interest entities - $231 and $242)

 

$

11,059

 

 

$

11,290

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Debt

 

$

5,118

 

 

$

3,871

 

Accounts payable and accrued expenses

 

 

129

 

 

 

217

 

Due to hotel managers

 

 

74

 

 

 

159

 

Deferred income tax liabilities

 

 

36

 

 

 

50

 

Other liabilities

 

 

123

 

 

 

282

 

Operating lease liabilities

 

 

253

 

 

 

260

 

Total liabilities (variable interest entities - $215 and $219)

 

 

5,733

 

 

 

4,839

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share, 6,000,000,000 shares authorized,

235,900,906 shares issued and 235,604,979 shares outstanding as of

June 30, 2020 and 239,589,639 shares issued and 239,386,877

shares outstanding as of December 31, 2019

 

 

2

 

 

 

2

 

Additional paid-in capital

 

 

4,508

 

 

 

4,575

 

Retained earnings

 

 

871

 

 

 

1,922

 

Accumulated other comprehensive loss

 

 

(6

)

 

 

(3

)

Total stockholders' equity

 

 

5,375

 

 

 

6,496

 

Noncontrolling interests

 

 

(49

)

 

 

(45

)

Total equity

 

 

5,326

 

 

 

6,451

 

TOTAL LIABILITIES AND EQUITY

 

$

11,059

 

 

$

11,290

 

8

 


 

PARK HOTELS & RESORTS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in millions, except per share data)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

21

 

 

$

434

 

 

$

383

 

 

$

837

 

Food and beverage

 

 

3

 

 

 

195

 

 

 

164

 

 

 

378

 

Ancillary hotel

 

 

15

 

 

 

55

 

 

 

72

 

 

 

110

 

Other

 

 

3

 

 

 

19

 

 

 

22

 

 

 

37

 

Total revenues

 

 

42

 

 

 

703

 

 

 

641

 

 

 

1,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

 

20

 

 

 

113

 

 

 

132

 

 

 

220

 

Food and beverage

 

 

14

 

 

 

130

 

 

 

137

 

 

 

254

 

Other departmental and support

 

 

60

 

 

 

151

 

 

 

232

 

 

 

300

 

Other property-level

 

 

56

 

 

 

49

 

 

 

116

 

 

 

98

 

Management fees

 

 

—

 

 

 

36

 

 

 

25

 

 

 

69

 

Impairment loss and casualty gain, net

 

 

—

 

 

 

—

 

 

 

694

 

 

 

—

 

Depreciation and amortization

 

 

75

 

 

 

61

 

 

 

150

 

 

 

123

 

Corporate general and administrative

 

 

14

 

 

 

22

 

 

 

30

 

 

 

39

 

Other

 

 

4

 

 

 

18

 

 

 

25

 

 

 

38

 

Total expenses

 

 

243

 

 

 

580

 

 

 

1,541

 

 

 

1,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sales of assets, net

 

 

1

 

 

 

(12

)

 

 

63

 

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

 

(200

)

 

 

111

 

 

 

(837

)

 

 

240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

1

 

 

 

2

 

 

 

2

 

 

 

3

 

Interest expense

 

 

(50

)

 

 

(33

)

 

 

(90

)

 

 

(65

)

Equity in (losses) earnings from investments in affiliates

 

 

(8

)

 

 

10

 

 

 

(9

)

 

 

15

 

Other loss, net

 

 

(1

)

 

 

(1

)

 

 

(3

)

 

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

 

(258

)

 

 

89

 

 

 

(937

)

 

 

193

 

Income tax expense

 

 

(3

)

 

 

(5

)

 

 

(13

)

 

 

(12

)

Net (loss) income

 

 

(261

)

 

 

84

 

 

 

(950

)

 

$

181

 

Net loss (income) attributable to noncontrolling interests

 

 

2

 

 

 

(2

)

 

 

3

 

 

 

(3

)

Net (loss) income attributable to stockholders

 

$

(259

)

 

$

82

 

 

$

(947

)

 

$

178

 

 

(Loss) Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) earnings per share - Basic

 

$

(1.10

)

 

$

0.40

 

 

$

(4.01

)

 

$

0.88

 

(Loss) earnings per share - Diluted

 

$

(1.10

)

 

$

0.40

 

 

$

(4.01

)

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - Basic

 

 

235

 

 

 

201

 

 

 

236

 

 

 

201

 

Weighted average shares outstanding - Diluted

 

 

235

 

 

 

202

 

 

 

236

 

 

 

202

 

9

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

EBITDA AND ADJUSTED EBITDA

 

(unaudited, in millions)

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net (loss) income

 

$

(261

)

 

$

84

 

 

$

(950

)

 

$

181

 

Depreciation and amortization expense

 

 

75

 

 

 

61

 

 

 

150

 

 

 

123

 

Interest income

 

 

(1

)

 

 

(2

)

 

 

(2

)

 

 

(3

)

Interest expense

 

 

50

 

 

 

33

 

 

 

90

 

 

 

65

 

Income tax expense

 

 

3

 

 

 

5

 

 

 

13

 

 

 

12

 

Interest expense, income tax and depreciation and

   amortization included in equity in earnings from

   investments in affiliates

 

 

4

 

 

 

7

 

 

 

9

 

 

 

12

 

EBITDA

 

 

(130

)

 

 

188

 

 

 

(690

)

 

 

390

 

(Gain) loss on sales of assets, net

 

 

(1

)

 

 

12

 

 

 

(63

)

 

 

(19

)

Acquisition costs

 

 

—

 

 

 

6

 

 

 

1

 

 

 

6

 

Severance expense

 

 

—

 

 

 

1

 

 

 

2

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

4

 

 

 

6

 

 

 

8

 

Impairment loss and casualty gain, net

 

 

—

 

 

 

—

 

 

 

694

 

 

 

—

 

Other items

 

 

5

 

 

 

(4

)

 

 

10

 

 

 

(4

)

Adjusted EBITDA

 

$

(122

)

 

$

207

 

 

$

(40

)

 

$

383

 

10

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

PRO-FORMA HOTEL ADJUSTED EBITDA AND

PRO-FORMA HOTEL ADJUSTED EBITDA MARGIN(1)

 

 

(unaudited, dollars in millions)

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Adjusted EBITDA

 

$

(122

)

 

207

 

 

$

(40

)

 

$

383

 

Less: Adjusted EBITDA from investments in

   affiliates

 

 

4

 

 

 

(12

)

 

 

—

 

 

 

(22

)

Add: All other(2)

 

 

10

 

 

 

14

 

 

 

23

 

 

 

29

 

Hotel Adjusted EBITDA

 

 

(108

)

 

 

209

 

 

 

(17

)

 

 

390

 

Add:  Adjusted EBITDA from hotels acquired(1)

 

 

—

 

 

 

53

 

 

 

—

 

 

 

90

 

Less: Adjusted EBITDA from hotels disposed of

 

 

—

 

 

 

(14

)

 

 

(1

)

 

 

(26

)

Pro-forma Hotel Adjusted EBITDA(1)

 

$

(108

)

 

$

248

 

 

$

(18

)

 

$

454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Total Revenues

 

$

42

 

 

$

703

 

 

$

641

 

 

$

1,362

 

Less: Other revenue

 

 

(3

)

 

 

(19

)

 

 

(22

)

 

 

(37

)

Add: Revenues from hotels acquired(1)

 

 

—

 

 

 

151

 

 

 

—

 

 

 

280

 

Less: Revenues from hotels disposed of

 

 

—

 

 

 

(44

)

 

 

(6

)

 

 

(91

)

Pro-forma Hotel Revenues(1)

 

$

39

 

 

$

791

 

 

$

613

 

 

$

1,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

Change(3)

 

 

2020

 

 

2019

 

 

Change(3)

 

Pro-forma Hotel Revenues(1)

 

$

39

 

 

$

791

 

 

 

(95.2

)%

 

$

613

 

 

$

1,514

 

 

 

(59.5

)%

Pro-forma Hotel Adjusted EBITDA(1)

 

$

(108

)

 

$

248

 

 

NM(4)

 

 

$

(18

)

 

$

454

 

 

NM(4)

 

Pro-forma Hotel Adjusted EBITDA margin(1)(3)

 

 

(283.1

)%

 

 

31.4

%

 

NM(4)

 

 

 

(3.0

)%

 

 

30.0

%

 

NM(4)

 

_____________________________________________________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)   Assumes hotels were acquired on January 1, 2019.

 

(2)    Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and

       corporate general and administrative expenses in the condensed consolidated statements of operations.

 

(3)   Percentages are calculated based on unrounded numbers.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)   Percentage change is not meaningful.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

NAREIT FFO AND ADJUSTED FFO

 

(unaudited, in millions, except per share data)

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net (loss) income attributable to stockholders

 

$

(259

)

 

$

82

 

 

$

(947

)

 

$

178

 

Depreciation and amortization expense

 

 

75

 

 

 

61

 

 

 

150

 

 

 

123

 

Depreciation and amortization expense attributable to

   noncontrolling interests

 

 

(1

)

 

 

(1

)

 

 

(2

)

 

 

(2

)

(Gain) loss on sales of assets, net

 

 

(1

)

 

 

12

 

 

 

(63

)

 

 

(19

)

Gain on sale of investments in affiliates(1)

 

 

(1

)

 

 

—

 

 

 

(1

)

 

 

—

 

Impairment loss

 

 

—

 

 

 

—

 

 

 

695

 

 

 

—

 

Equity investment adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in losses (earnings) from investments in affiliates

 

 

8

 

 

 

(10

)

 

 

9

 

 

 

(15

)

Pro rata FFO of investments in affiliates

 

 

(5

)

 

 

12

 

 

 

(4

)

 

 

21

 

Nareit FFO attributable to stockholders

 

 

(184

)

 

 

156

 

 

 

(163

)

 

 

286

 

Acquisition costs

 

 

—

 

 

 

6

 

 

 

1

 

 

 

6

 

Severance expense

 

 

—

 

 

 

1

 

 

 

2

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

4

 

 

 

6

 

 

 

8

 

Other items(2)

 

 

5

 

 

 

(3

)

 

 

36

 

 

 

(2

)

Adjusted FFO attributable to stockholders

 

$

(175

)

 

$

164

 

 

$

(118

)

 

$

300

 

Nareit FFO per share - Diluted(3)

 

$

(0.78

)

 

$

0.77

 

 

$

(0.69

)

 

$

1.42

 

Adjusted FFO per share - Diluted(3)

 

$

(0.75

)

 

$

0.81

 

 

$

(0.50

)

 

$

1.49

 

Weighted average shares outstanding - Diluted

 

 

235

 

 

 

202

 

 

 

236

 

 

 

202

 

 

(1)

Included in other loss, net in the condensed consolidated statements of operations.

(2)

The six months ended June 30, 2020, includes $26 million of tax expense recognized from hotels sold during the period.

(3)

Per share amounts are calculated based on unrounded numbers.

 

12

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

NET DEBT

 

(unaudited, in millions)

 

 

 

 

 

 

June 30, 2020

 

Debt

 

$

5,118

 

Add: unamortized deferred financing costs and discount

 

 

30

 

Less: unamortized premium

 

 

(4

)

Long-term debt, including current maturities and excluding

   unamortized deferred financing cost, premiums and discounts

 

 

5,144

 

Add: Park's share of unconsolidated affiliates debt,

   excluding unamortized deferred financing costs

 

 

225

 

Less: cash and cash equivalents

 

 

(1,274

)

Less: restricted cash

 

 

(35

)

Net debt

 

$

4,060

 

13

 


 

PARK HOTELS & RESORTS INC.

DEFINITIONS

Pro-forma

The Company presents certain data for its consolidated hotels on a pro-forma hotel basis as supplemental information for investors: Pro-forma Hotel Revenues, Pro-forma RevPAR, Pro-forma Total RevPAR, Pro-forma Occupancy, Pro-forma ADR, Pro-forma Hotel Adjusted EBITDA and Pro-forma Hotel Adjusted EBITDA Margin.  The Company presents pro-forma hotel results to help the Company and its investors evaluate the ongoing operating performance of its hotels. The Company’s pro-forma metrics exclude results from property dispositions and include results from property acquisitions as though such acquisitions occurred on January 1, 2019.

EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin

Earnings (loss) before interest expense, taxes and depreciation and amortization (“EBITDA”), presented herein, reflects net income (loss) excluding depreciation and amortization, interest income, interest expense, income taxes and interest expense, income tax and depreciation and amortization included in equity in earnings (losses) 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;

 

•

Costs associated with hotel acquisitions or dispositions expensed during the period;

 

•

Severance expense;

 

•

Share-based compensation expense;

 

•

Casualty gains or losses;

 

•

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 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.

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.

14

 


 

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 (used in) 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:

 

•

Costs associated with hotel acquisitions or dispositions expensed during the period;

 

•

Severance expense;

 

•

Share-based compensation expense; and

 

•

Other items that management believes are not representative of the Company’s current or future operating performance.

Net Debt

Net debt, presented herein, is a non-GAAP financial measure that the Company uses to evaluate its financial leverage. Net debt is calculated as (i) long-term debt, including current maturities and excluding unamortized deferred financing costs; and (ii) the Company’s share of investments in affiliate debt, excluding unamortized deferred financing costs; reduced by (a) cash and cash equivalents; and (b) restricted cash and cash equivalents.

The Company believes Net debt provides useful information about its indebtedness to investors as it is frequently used by securities analysts, investors and other interested parties to compare the indebtedness of companies. Net debt should not be considered as a substitute to debt presented in accordance with U.S. GAAP. Net debt may not be comparable to a similarly titled measure of other companies.

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. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of our hotels as a result of COVID-19, unless otherwise noted. 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.

15

 


 

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. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of our hotels as a result of COVID-19. 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.

Total RevPAR

Total RevPAR represents rooms, food and beverage and other hotel revenues divided by the total number of room nights available to guests for a given period. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of our hotels as a result of COVID-19. Management considers Total RevPAR to be a meaningful indicator of the Company’s performance as approximately one-third of revenues are earned from food and beverage and other hotel revenues. Total RevPAR is also a useful indicator in measuring performance over comparable periods.

References to RevPAR, Total RevPAR and ADR are presented on a currency neutral basis (prior periods are reflected using current period exchange rates), unless otherwise noted.

16

 

 

 

1 |

 

 

 


 

Fourth Quarter and Year End 2019 Supplemental Data December 31, 2019 Royal Palm South Beach Miami, a Tribute Portfolio Resort Parc 55 San Francisco, a Hilton Hotel Hilton Hawaiian Village Waikiki Beach Reso

 

 

 

 

About Park and Safe Harbor Disclosure

 

 

 

 

 

 

 

 

 

 

 

 

About Park Hotels & Resorts Inc.

Park (NYSE: PK) is the second largest publicly-traded lodging real estate company with a diverse portfolio of market-leading hotels and resorts with significant underlying real estate value. Park’s portfolio consists of 60 premium-branded hotels and resorts with over 33,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.

 

Forward-Looking Statements

This supplement 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 expected completion of anticipated dispositions, the declaration and payment of future dividends, 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. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the Company’s control and which could materially affect its results of operations, financial condition, cash flows, performance or future achievements or events. Currently, one of the most significant factors is the potential adverse effect of COVID-19, including possible resurgences, on the Company’s financial condition, results of operations, cash flows and performance, its hotel management companies and its hotels’ tenants, and the global economy and financial markets. The extent to which COVID-19 impacts the Company, its hotel managers, tenants and guests at the Company’s hotels will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its effect, additional closures that may be mandated or advisable even after the reopening of certain of the Company’s hotels on a limited basis, whether due to an increased number of COVID-19 cases or otherwise, and the direct and indirect economic effects of the pandemic and containment measures, among others.

 

Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements and Park urges investors to carefully review the disclosures Park makes concerning risk and uncertainties in Item 1A: “Risk Factors” in Park’s Annual Report on Form 10-K for the year ended December 31, 2019 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, as such factors may be updated from time to time in Park’s 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.

 

Supplemental Financial Information

Park refers to certain non-generally accepted accounting principles (“GAAP”) financial measures in this presentation, including Funds from (used in) Operations (“FFO”) calculated in accordance with the guidelines of the National Association of Real Estate Investment Trusts (“Nareit”), Adjusted FFO, FFO per share, Adjusted FFO per share, Earnings (loss) before interest expense, taxes and depreciation and amortization (“EBITDA”), Adjusted EBITDA, Hotel Adjusted EBITDA, Hotel Adjusted EBITDA margin, Net debt and Net debt to Adjusted EBITDA ratio. 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 presentation including the “Definitions” section for additional information and reconciliations of such non-GAAP financial measures.

 

 

 

 

2 |

 

 

 


 

 

 

 

 

 

 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

1. Financial Statements

4

 

 

 

2. Supplementary Financial Information

7

 

 

 

3. Portfolio and Operating Metrics

17

 

 

 

4. Properties Acquired & Sold

28

 

 

 

5. Liquidity and Capital Structure

31

 

 

 

6. Definitions

35

 

 

 

 

 

 

 

 

Waldorf Astoria Orlando Hilton midtown

Waldorf Astoria Orlando Le Meridien San Francisco New York Hilton Midtown

 

3 |

 

 


 

 

 

 

 

 

 

Financial Statements

 

 

 

 

4 |

 

 

 


 

 

Financial Statements

 

 

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

(in millions, except share and per share data)

 

 

 

June 30, 2020

 

 

December 31, 2019

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Property and equipment, net

 

$

9,323

 

 

$

9,594

 

Assets held for sale, net

 

 

—

 

 

 

71

 

Investments in affiliates

 

 

23

 

 

 

35

 

Goodwill

 

 

—

 

 

 

607

 

Intangibles, net

 

 

45

 

 

 

46

 

Cash and cash equivalents

 

 

1,274

 

 

 

346

 

Restricted cash

 

 

35

 

 

 

40

 

Accounts receivable, net of allowance for doubtful accounts of $7 and $2

 

 

31

 

 

 

180

 

Prepaid expenses

 

 

43

 

 

 

83

 

Other assets

 

 

46

 

 

 

40

 

Operating lease right-of-use assets

 

 

239

 

 

 

248

 

TOTAL ASSETS (variable interest entities - $231 and $242)

 

$

11,059

 

 

$

11,290

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Debt

 

$

5,118

 

 

$

3,871

 

Accounts payable and accrued expenses

 

 

129

 

 

 

217

 

Due to hotel managers

 

 

74

 

 

 

159

 

Deferred income tax liabilities

 

 

36

 

 

 

50

 

Other liabilities

 

 

123

 

 

 

282

 

Operating lease liabilities

 

 

253

 

 

 

260

 

Total liabilities (variable interest entities - $215 and $219)

 

 

5,733

 

 

 

4,839

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share, 6,000,000,000 shares authorized,

235,900,906 shares issued and 235,604,979 shares outstanding as of

June 30, 2020 and 239,589,639 shares issued and 239,386,877

shares outstanding as of December 31, 2019

 

 

2

 

 

 

2

 

Additional paid-in capital

 

 

4,508

 

 

 

4,575

 

Retained earnings

 

 

871

 

 

 

1,922

 

Accumulated other comprehensive loss

 

 

(6

)

 

 

(3

)

Total stockholders' equity

 

 

5,375

 

 

 

6,496

 

Noncontrolling interests

 

 

(49

)

 

 

(45

)

Total equity

 

 

5,326

 

 

 

6,451

 

TOTAL LIABILITIES AND EQUITY

 

$

11,059

 

 

$

11,290

 

 

 

 

5 |

 

 


 

 

Financial Statements (continued)

 

 

 

 

 

Condensed Consolidated Statements of Operations

 

 

 

 

 

y financial information juniper hotel, curio collection hotel adagio, autograph collection the reach, Astoria resort

 

(unaudited, in millions, except per share data)

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

21

 

 

$

434

 

 

$

383

 

 

$

837

 

Food and beverage

 

 

3

 

 

 

195

 

 

 

164

 

 

 

378

 

Ancillary hotel

 

 

15

 

 

 

55

 

 

 

72

 

 

 

110

 

Other

 

 

3

 

 

 

19

 

 

 

22

 

 

 

37

 

Total revenues

 

 

42

 

 

 

703

 

 

 

641

 

 

 

1,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

 

20

 

 

 

113

 

 

 

132

 

 

 

220

 

Food and beverage

 

 

14

 

 

 

130

 

 

 

137

 

 

 

254

 

Other departmental and support

 

 

60

 

 

 

151

 

 

 

232

 

 

 

300

 

Other property-level

 

 

56

 

 

 

49

 

 

 

116

 

 

 

98

 

Management fees

 

 

—

 

 

 

36

 

 

 

25

 

 

 

69

 

Impairment loss and casualty gain, net

 

 

—

 

 

 

—

 

 

 

694

 

 

 

—

 

Depreciation and amortization

 

 

75

 

 

 

61

 

 

 

150

 

 

 

123

 

Corporate general and administrative

 

 

14

 

 

 

22

 

 

 

30

 

 

 

39

 

Other

 

 

4

 

 

 

18

 

 

 

25

 

 

 

38

 

Total expenses

 

 

243

 

 

 

580

 

 

 

1,541

 

 

 

1,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sales of assets, net

 

 

1

 

 

 

(12

)

 

 

63

 

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

 

(200

)

 

 

111

 

 

 

(837

)

 

 

240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

1

 

 

 

2

 

 

 

2

 

 

 

3

 

Interest expense

 

 

(50

)

 

 

(33

)

 

 

(90

)

 

 

(65

)

Equity in (losses) earnings from investments in affiliates

 

 

(8

)

 

 

10

 

 

 

(9

)

 

 

15

 

Other loss, net

 

 

(1

)

 

 

(1

)

 

 

(3

)

 

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

 

(258

)

 

 

89

 

 

 

(937

)

 

 

193

 

Income tax expense

 

 

(3

)

 

 

(5

)

 

 

(13

)

 

 

(12

)

Net (loss) income(1)

 

 

(261

)

 

 

84

 

 

 

(950

)

 

$

181

 

Net loss (income) attributable to noncontrolling interests

 

 

2

 

 

 

(2

)

 

 

3

 

 

 

(3

)

Net (loss) income attributable to stockholders(1)

 

$

(259

)

 

$

82

 

 

$

(947

)

 

$

178

 

 

(Loss) Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) earnings per share - Basic

 

$

(1.10

)

 

$

0.40

 

 

$

(4.01

)

 

$

0.88

 

(Loss) earnings per share - Diluted

 

$

(1.10

)

 

$

0.40

 

 

$

(4.01

)

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - Basic

 

 

235

 

 

 

201

 

 

 

236

 

 

 

201

 

Weighted average shares outstanding - Diluted

 

 

235

 

 

 

202

 

 

 

236

 

 

 

202

 

_________________________________

 

(1)

The six months ended June 30, 2020 includes $607 million and $88 million of impairment losses related to goodwill and long-lived assets, respectively.

 

 

 

 

 

6 |

 

 


 

 

 

 

 

 

 

Supplementary Financial Information

 

 

 

7 |

 

 

 


 

 

Supplementary Financial Information

 

 

 

 

 

EBITDA and Adjusted EBITDA

 

 

 

 

 

 

(unaudited, in millions)

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net (loss) income

 

$

(261

)

 

$

84

 

 

$

(950

)

 

$

181

 

Depreciation and amortization expense

 

 

75

 

 

 

61

 

 

 

150

 

 

 

123

 

Interest income

 

 

(1

)

 

 

(2

)

 

 

(2

)

 

 

(3

)

Interest expense

 

 

50

 

 

 

33

 

 

 

90

 

 

 

65

 

Income tax expense

 

 

3

 

 

 

5

 

 

 

13

 

 

 

12

 

Interest expense, income tax and depreciation and

   amortization included in equity in earnings from

   investments in affiliates

 

 

4

 

 

 

7

 

 

 

9

 

 

 

12

 

EBITDA

 

 

(130

)

 

 

188

 

 

 

(690

)

 

 

390

 

(Gain) loss on sales of assets, net

 

 

(1

)

 

 

12

 

 

 

(63

)

 

 

(19

)

Acquisition costs

 

 

—

 

 

 

6

 

 

 

1

 

 

 

6

 

Severance expense

 

 

—

 

 

 

1

 

 

 

2

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

4

 

 

 

6

 

 

 

8

 

Impairment loss and casualty gain, net

 

 

—

 

 

 

—

 

 

 

694

 

 

 

—

 

Other items

 

 

5

 

 

 

(4

)

 

 

10

 

 

 

(4

)

Adjusted EBITDA

 

$

(122

)

 

$

207

 

 

$

(40

)

 

$

383

 

 

 

 

8 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA and Pro-forma Hotel Adjusted EBITDA Margin(1)

 

 

 

 

 

 

(unaudited, dollars in millions)

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Adjusted EBITDA

 

$

(122

)

 

207

 

 

$

(40

)

 

$

383

 

Less: Adjusted EBITDA from investments in

   affiliates

 

 

4

 

 

 

(12

)

 

 

—

 

 

 

(22

)

Add: All other(2)

 

 

10

 

 

 

14

 

 

 

23

 

 

 

29

 

Hotel Adjusted EBITDA

 

 

(108

)

 

 

209

 

 

 

(17

)

 

 

390

 

Add:  Adjusted EBITDA from hotels acquired(1)

 

 

—

 

 

 

53

 

 

 

—

 

 

 

90

 

Less: Adjusted EBITDA from hotels disposed of

 

 

—

 

 

 

(14

)

 

 

(1

)

 

 

(26

)

Pro-forma Hotel Adjusted EBITDA(1)

 

$

(108

)

 

$

248

 

 

$

(18

)

 

$

454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Total Revenues

 

$

42

 

 

$

703

 

 

$

641

 

 

$

1,362

 

Less: Other revenue

 

 

(3

)

 

 

(19

)

 

 

(22

)

 

 

(37

)

Add: Revenues from hotels acquired(1)

 

 

—

 

 

 

151

 

 

 

—

 

 

 

280

 

Less: Revenues from hotels disposed of

 

 

—

 

 

 

(44

)

 

 

(6

)

 

 

(91

)

Pro-forma Hotel Revenues(1)

 

$

39

 

 

$

791

 

 

$

613

 

 

$

1,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

Change(3)

 

 

2020

 

 

2019

 

 

Change(3)

 

Pro-forma Hotel Revenues(1)

 

$

39

 

 

$

791

 

 

 

(95.2

)%

 

$

613

 

 

$

1,514

 

 

 

(59.5

)%

Pro-forma Hotel Adjusted EBITDA(1)

 

$

(108

)

 

$

248

 

 

NM(4)

 

 

$

(18

)

 

$

454

 

 

NM(4)

 

Pro-forma Hotel Adjusted EBITDA margin(1)(3)

 

 

(283.1

)%

 

 

31.4

%

 

NM(4)

 

 

 

(3.0

)%

 

 

30.0

%

 

NM(4)

 

_____________________________________________________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)   Assumes hotels were acquired on January 1, 2019.

 

(2)    Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and

       corporate general and administrative expenses in the condensed consolidated statements of operations.

 

(3)   Percentages are calculated based on unrounded numbers.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)   Percentage change is not meaningful.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Nareit FFO and Adjusted FFO

 

 

 

 

 

 

  

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

(in millions, except per share amounts)

 

Net (loss) income attributable to stockholders

 

$

(259

)

 

$

82

 

 

$

(947

)

 

$

178

 

Depreciation and amortization expense

 

 

75

 

 

 

61

 

 

 

150

 

 

 

123

 

Depreciation and amortization expense attributable to

   noncontrolling interests

 

 

(1

)

 

 

(1

)

 

 

(2

)

 

 

(2

)

(Gain) loss on sales of assets, net

 

 

(1

)

 

 

12

 

 

 

(63

)

 

 

(19

)

Gain on sale of investments in affiliates(1)

 

 

(1

)

 

 

—

 

 

 

(1

)

 

 

—

 

Impairment loss

 

 

—

 

 

 

—

 

 

 

695

 

 

 

—

 

Equity investment adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in losses (earnings) from investments in affiliates

 

 

8

 

 

 

(10

)

 

 

9

 

 

 

(15

)

Pro rata FFO of investments in affiliates

 

 

(5

)

 

 

12

 

 

 

(4

)

 

 

21

 

Nareit FFO attributable to stockholders

 

 

(184

)

 

 

156

 

 

 

(163

)

 

 

286

 

Acquisition costs

 

 

—

 

 

 

6

 

 

 

1

 

 

 

6

 

Severance expense

 

 

—

 

 

 

1

 

 

 

2

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

4

 

 

 

6

 

 

 

8

 

Other items(2)

 

 

5

 

 

 

(3

)

 

 

36

 

 

 

(2

)

Adjusted FFO attributable to stockholders

 

$

(175

)

 

$

164

 

 

$

(118

)

 

$

300

 

Nareit FFO per share - Diluted(3)

 

$

(0.78

)

 

$

0.77

 

 

$

(0.69

)

 

$

1.42

 

Adjusted FFO per share - Diluted(3)

 

$

(0.75

)

 

$

0.81

 

 

$

(0.50

)

 

$

1.49

 

Weighted average shares outstanding - Diluted

 

 

235

 

 

 

202

 

 

 

236

 

 

 

202

 

_________________________________

 

(1)

Included in other loss, net in the condensed consolidated statements of operations.

 

 

(2)

The six months ended June 30, 2020, includes $26 million of tax expense recognized from hotels sold during the period.

 

 

(3)

Per share amounts are calculated based on unrounded numbers.

 

 

 

 

 

 

10 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Metrics

 

 

 

 

 

 

The financial information below is for the 53 consolidated hotels owned as of June 30, 2020(1).

 

 

Three Months Ended

 

 

TTM

 

 

 

Full Year

 

(unaudited)

 

September 30,

 

 

December 31,

 

 

March 31,

 

 

June 30

 

 

June 30,

 

 

 

December 31,

 

 

 

2019

 

 

2019

 

 

2020

 

 

2020

 

 

2020

 

 

 

2019

 

Pro-forma RevPAR

 

$

187.93

 

 

$

177.84

 

 

$

136.27

 

 

$

7.85

 

 

$

128.21

 

 

 

$

183.69

 

Pro-forma Occupancy

 

 

84.6

%

 

 

80.8

%

 

 

61.7

%

 

 

6.1

%

 

 

58.6

%

 

 

 

82.3

%

Pro-forma ADR

 

$

222.04

 

 

$

220.20

 

 

$

220.90

 

 

$

127.65

 

 

$

218.66

 

 

 

$

223.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma Hotel Revenues (in millions)

 

$

750

 

 

$

766

 

 

$

574

 

 

$

39

 

 

$

2,129

 

 

 

$

3,030

 

Pro-forma Hotel Adjusted EBITDA (in millions)

 

$

217

 

 

$

223

 

 

$

90

 

 

$

(108

)

 

$

422

 

 

 

$

894

 

Pro-forma Hotel Adjusted EBITDA margin(2)

 

 

28.9

%

 

 

29.2

%

 

 

15.6

%

 

 

(283.1

)%

 

 

(209.5

)%

 

 

 

29.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

TTM

 

 

 

Full Year

 

(unaudited)

 

September 30,

 

 

December 31,

 

 

March 31,

 

 

June 30

 

 

June 30,

 

 

 

December 31,

 

 

 

2018

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

 

 

2018

 

Pro-forma RevPAR

 

$

183.27

 

 

$

173.18

 

 

$

175.97

 

 

$

192.94

 

 

$

181.33

 

 

 

$

179.14

 

Pro-forma Occupancy

 

 

83.1

%

 

 

78.2

%

 

 

77.7

%

 

 

85.9

%

 

 

81.2

%

 

 

 

81.0

%

Pro-forma ADR

 

$

220.66

 

 

$

221.59

 

 

$

226.46

 

 

$

224.59

 

 

$

223.29

 

 

 

$

221.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma Hotel Revenues (in millions)

 

$

714

 

 

$

732

 

 

$

723

 

 

$

791

 

 

$

2,960

 

 

 

$

2,922

 

Pro-forma Hotel Adjusted EBITDA (in millions)

 

$

207

 

 

$

212

 

 

$

206

 

 

$

248

 

 

$

873

 

 

 

$

870

 

Pro-forma Hotel Adjusted EBITDA margin(2)

 

 

29.0

%

 

 

29.0

%

 

 

28.4

%

 

 

31.4

%

 

 

29.5

%

 

 

 

29.8

%

 

_________________________________

 

(1)

Assumes hotels were acquired on January 1, 2018.

 

 

(2)

Percentages are calculated based on unrounded numbers.

 

 

 

 

11 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Adjusted EBITDA – 2020 TTM

 

 

 

 

 

 

The financial information below is for the 53 consolidated hotels owned as of June 30, 2020.

 

 

 

Three Months Ended

 

 

TTM

 

 

 

Full Year

 

(unaudited, in millions)

 

September 30,

 

 

December 31,

 

 

March 31,

 

 

June 30,

 

 

June 30,

 

 

 

December 31,

 

 

 

2019

 

 

2019

 

 

2020

 

 

2020

 

 

2020

 

 

 

2019

 

Net income (loss)

 

$

9

 

 

$

126

 

 

$

(689

)

 

$

(261

)

 

$

(815

)

 

 

$

316

 

Depreciation and amortization expense

 

 

61

 

 

 

80

 

 

 

75

 

 

 

75

 

 

 

291

 

 

 

 

264

 

Interest income

 

 

(2

)

 

 

(1

)

 

 

(1

)

 

 

(1

)

 

 

(5

)

 

 

 

(6

)

Interest expense

 

 

33

 

 

 

42

 

 

 

40

 

 

 

50

 

 

 

165

 

 

 

 

140

 

Income tax expense

 

 

—

 

 

 

23

 

 

 

10

 

 

 

3

 

 

 

36

 

 

 

 

35

 

Interest expense, income tax and depreciation

   and amortization included in equity in earnings

   from investments in affiliates

 

 

7

 

 

 

4

 

 

 

5

 

 

 

4

 

 

 

20

 

 

 

 

23

 

EBITDA

 

 

108

 

 

 

274

 

 

 

(560

)

 

 

(130

)

 

 

(308

)

 

 

 

772

 

(Gain) loss on sales of assets, net

 

 

(1

)

 

 

1

 

 

 

(62

)

 

 

(1

)

 

 

(63

)

 

 

 

(19

)

Gain on sale of investments in affiliates(1)

 

 

—

 

 

 

(44

)

 

 

—

 

 

 

—

 

 

 

(44

)

 

 

 

(44

)

Acquisition costs

 

 

59

 

 

 

5

 

 

 

1

 

 

 

—

 

 

 

65

 

 

 

 

70

 

Severance expense

 

 

—

 

 

 

—

 

 

 

2

 

 

 

—

 

 

 

2

 

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

4

 

 

 

2

 

 

 

4

 

 

 

14

 

 

 

 

16

 

Casualty loss (gain) and impairment loss, net

 

 

8

 

 

 

(26

)

 

 

694

 

 

 

—

 

 

 

676

 

 

 

 

(18

)

Other items

 

 

2

 

 

 

9

 

 

 

5

 

 

 

5

 

 

 

21

 

 

 

 

7

 

Adjusted EBITDA

 

 

180

 

 

 

223

 

 

 

82

 

 

 

(122

)

 

 

363

 

 

 

 

786

 

Add: Adjusted EBITDA from hotels acquired(2)

 

 

39

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

39

 

 

 

 

129

 

Less: Adjusted EBITDA from hotels disposed of

 

 

(5

)

 

 

(6

)

 

 

(1

)

 

 

—

 

 

 

(12

)

 

 

 

(37

)

Less: Adjusted EBITDA from investments in

   affiliates disposed of

 

 

(1

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(1

)

 

 

 

(2

)

Pro-forma Adjusted EBITDA(2)

 

 

213

 

 

 

217

 

 

 

81

 

 

 

(122

)

 

 

389

 

 

 

 

876

 

Less: Adjusted EBITDA from investments in

   affiliates

 

 

(8

)

 

 

(6

)

 

 

(4

)

 

 

4

 

 

 

(14

)

 

 

 

(35

)

Add: All other(3)

 

 

12

 

 

 

12

 

 

 

13

 

 

 

10

 

 

 

47

 

 

 

 

53

 

Pro-forma Hotel Adjusted EBITDA(2)

 

$

217

 

 

$

223

 

 

$

90

 

 

$

(108

)

 

$

422

 

 

 

$

894

 

__________________________________

 

(1)

Included in other gain (loss), net in the consolidated statement of operations.

 

(2)

Assumes hotels were acquired on January 1, 2018.

 

(3)

Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate general and administrative expenses in the condensed consolidated statement of operations.

 

 

12 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Adjusted EBITDA – 2019 TTM

 

 

 

 

 

 

The financial information below is for the 53 consolidated hotels owned as of June 30, 2020.

 

 

 

Three Months Ended

 

 

TTM

 

 

 

Full Year

 

(unaudited, in millions)

 

September 30,

 

 

December 31,

 

 

March 31,

 

 

June 30,

 

 

June 30,

 

 

 

December 31,

 

 

 

2018

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

 

 

2018

 

Net income

 

$

55

 

 

$

55

 

 

$

97

 

 

$

84

 

 

$

291

 

 

 

$

477

 

Depreciation and amortization expense

 

 

69

 

 

 

69

 

 

 

62

 

 

 

61

 

 

 

261

 

 

 

 

277

 

Interest income

 

 

(2

)

 

 

(2

)

 

 

(1

)

 

 

(2

)

 

 

(7

)

 

 

 

(6

)

Interest expense

 

 

32

 

 

 

33

 

 

 

32

 

 

 

33

 

 

 

130

 

 

 

 

127

 

Income tax expense

 

 

—

 

 

 

10

 

 

 

7

 

 

 

5

 

 

 

22

 

 

 

 

23

 

Interest expense, income tax and depreciation

and amortization included in equity in earnings

from investments in affiliates

 

 

8

 

 

 

6

 

 

 

5

 

 

 

7

 

 

 

26

 

 

 

 

26

 

EBITDA

 

 

162

 

 

 

171

 

 

 

202

 

 

 

188

 

 

 

723

 

 

 

 

924

 

(Gain) loss on sales of assets, net

 

 

(2

)

 

 

2

 

 

 

(31

)

 

 

12

 

 

 

(19

)

 

 

 

(96

)

Loss (gain) on sale of investments in affiliates(1)

 

 

1

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1

 

 

 

 

(107

)

Acquisition costs

 

 

—

 

 

 

—

 

 

 

—

 

 

 

6

 

 

 

6

 

 

 

 

—

 

Transition expense

 

 

1

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1

 

 

 

 

3

 

Severance expense

 

 

1

 

 

 

—

 

 

 

1

 

 

 

1

 

 

 

3

 

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

4

 

 

 

4

 

 

 

4

 

 

 

16

 

 

 

 

16

 

Casualty (gain) loss and impairment loss, net

 

 

(1

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(1

)

 

 

 

(1

)

Other items

 

 

2

 

 

 

7

 

 

 

—

 

 

 

(4

)

 

 

5

 

 

 

 

13

 

Adjusted EBITDA

 

 

168

 

 

 

184

 

 

 

176

 

 

 

207

 

 

 

735

 

 

 

 

754

 

Add: Adjusted EBITDA from hotels acquired(2)

 

 

49

 

 

 

41

 

 

 

37

 

 

 

53

 

 

 

180

 

 

 

 

181

 

Less: Adjusted EBITDA from hotels disposed of

 

 

(13

)

 

 

(15

)

 

 

(12

)

 

 

(14

)

 

 

(54

)

 

 

 

(70

)

Less: Adjusted EBITDA from investments in

   affiliates disposed of

 

 

(1

)

 

 

—

 

 

 

—

 

 

 

(1

)

 

 

(2

)

 

 

 

(5

)

Pro-forma Adjusted EBITDA(2)

 

 

203

 

 

 

210

 

 

 

201

 

 

 

245

 

 

 

859

 

 

 

 

860

 

Less: Adjusted EBITDA from investments in affiliates

 

 

(9

)

 

 

(11

)

 

 

(10

)

 

 

(11

)

 

 

(41

)

 

 

 

(42

)

Add: All other(3)

 

 

13

 

 

 

13

 

 

 

15

 

 

 

14

 

 

 

55

 

 

 

 

52

 

Pro-forma Hotel Adjusted EBITDA(2)

 

$

207

 

 

$

212

 

 

$

206

 

 

$

248

 

 

$

873

 

 

 

$

870

 

 

                         __________________________________

 

(1)

Included in other gain (loss), net in the consolidated statement of operations.

 

(2)

Assumes hotels were acquired on January 1, 2018.

 

(3)

Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate general and administrative expenses in the condensed consolidated statement of operations.

 

13 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Revenues – 2020 and 2019 TTM

 

 

 

 

 

 

The financial information below is for the 53 consolidated hotels owned as of June 30, 2020.

 

 

 

Three Months Ended

 

 

TTM

 

 

 

Full Year

 

(unaudited, in millions)

 

September 30,

 

 

December 31,

 

 

March 31,

 

 

June 30,

 

 

June 30,

 

 

 

December 31,

 

 

 

2019

 

 

2019

 

 

2019

 

 

2020

 

 

2020

 

 

 

2019

 

Total Revenues

 

$

672

 

 

$

810

 

 

$

599

 

 

$

42

 

 

$

2,123

 

 

 

$

2,844

 

Less: Other revenue

 

 

(22

)

 

 

(18

)

 

 

(19

)

 

 

(3

)

 

 

(62

)

 

 

 

(77

)

Add:  Revenues from hotels acquired(1)

 

 

125

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

125

 

 

 

 

406

 

Less: Revenues from hotels disposed of

 

 

(25

)

 

 

(26

)

 

 

(6

)

 

 

—

 

 

 

(57

)

 

 

 

(143

)

Pro-forma Hotel Revenues(1)

 

$

750

 

 

$

766

 

 

$

574

 

 

$

39

 

 

$

2,129

 

 

 

$

3,030

 

 

 

 

 

Three Months Ended

 

 

TTM

 

 

 

Full Year

 

 

 

September 30,

 

 

December 31,

 

 

March 31,

 

 

June 30,

 

 

June 30,

 

 

 

December 31,

 

 

 

2018

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

 

 

2018

 

Total Revenues

 

$

652

 

 

$

686

 

 

$

659

 

 

$

703

 

 

$

2,700

 

 

 

$

2,737

 

Less: Other revenue

 

 

(19

)

 

 

(19

)

 

 

(18

)

 

 

(19

)

 

 

(75

)

 

 

 

(72

)

Add:  Revenues from hotels acquired(1)

 

 

148

 

 

 

134

 

 

 

130

 

 

 

151

 

 

 

563

 

 

 

 

561

 

Less: Revenues from hotels disposed of

 

 

(67

)

 

 

(69

)

 

 

(48

)

 

 

(44

)

 

 

(228

)

 

 

 

(304

)

Pro-forma Hotel Revenues(1)

 

$

714

 

 

$

732

 

 

$

723

 

 

$

791

 

 

$

2,960

 

 

 

$

2,922

 

                         __________________________________

 

(1)

Assumes hotels were acquired on January 1, 2018.

 

 

14 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

General and Administrative Expenses

 

 

 

 

 

 

(unaudited, in millions)

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Corporate general and administrative expenses

 

$

14

 

 

$

22

 

 

$

30

 

 

$

39

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense

 

 

4

 

 

 

4

 

 

 

6

 

 

 

8

 

Acquisition costs

 

 

—

 

 

 

6

 

 

 

1

 

 

 

6

 

Disposition costs

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

Severance expense

 

 

—

 

 

 

—

 

 

 

2

 

 

 

1

 

G&A, excluding expenses not included in Adjusted EBITDA

 

$

9

 

 

$

11

 

 

$

20

 

 

$

23

 

 

 

 

15 |

 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Net Debt and Net Debt to Pro-forma Adjusted EBITDA Ratio

 

 

 

 

 

 

 

(unaudited, in millions)

 

June 30, 2020

 

 

December 31, 2019

 

Debt

 

$

5,118

 

 

$

3,871

 

Add: unamortized deferred financing costs and discount

 

 

30

 

 

 

18

 

Less: unamortized premium

 

 

(4

)

 

 

(3

)

Long-term debt, including current maturities and excluding

   unamortized deferred financing cost, premiums and discounts

 

 

5,144

 

 

 

3,886

 

Add: Park's share of unconsolidated affiliates debt,

   excluding unamortized deferred financing costs

 

 

225

 

 

 

225

 

Less: cash and cash equivalents

 

 

(1,274

)

 

 

(346

)

Less: restricted cash

 

 

(35

)

 

 

(40

)

Net debt

 

$

4,060

 

 

$

3,725

 

Pro-forma Adjusted EBITDA(1)

 

$

389

 

 

$

876

 

Net debt to Pro-forma Adjusted EBITDA ratio

 

10.4x

 

 

4.3x

 

 

________________________________

 

(1)

See slide 12 for Pro-forma Adjusted EBITDA at June 30, 2020 and December 31, 2019. Pro-forma Adjusted EBITDA excludes results from disposed hotels.

 

 

 

 

16 |

 

 


 

 

 

 

 

 

 

Portfolio and Operating Metrics

 

Portfolio and Operating Metrics Hilton Santa Barbara Beachfront Resort Hilton New Orleans Riverside Waldorf Astoria Orlando GolfClub


 

17 |

 

 


 

 

Portfolio and Operating Metrics

 

 

 

 

 

Hotel Portfolio as of August 5, 2020

 

 

 

 

 

Hotel Name

Total Rooms

 

Rooms Available

 

Operating Status

Reopening Date(1)

Market

Meeting Space

(square feet)

 

Ownership

Equity Ownership

 

Debt

(in millions)

 

 

Consolidated Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Hawaiian Village Waikiki Beach Resort

 

2,860

 

 

—

 

Suspended

9/1/2020

Hawaii

 

150,000

 

Fee Simple

100%

 

$

1,275

 

 

Hilton San Francisco Union Square

 

1,921

 

 

—

 

Suspended

10/1/2020

San Francisco

 

130,000

 

Fee Simple

100%

 

$

725

 

(2)

New York Hilton Midtown

 

1,878

 

 

—

 

Suspended

10/1/2020

New York

 

151,000

 

Fee Simple

100%

 

 

—

 

 

Hilton New Orleans Riverside

 

1,622

 

 

568

 

Reopened

7/9/2020

New Orleans

 

130,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Chicago

 

1,544

 

 

—

 

Suspended

10/1/2020

Chicago

 

234,000

 

Fee Simple

100%

 

 

—

 

 

Parc 55 San Francisco - a Hilton Hotel

 

1,024

 

 

—

 

Suspended

1/1/2021

San Francisco

 

30,000

 

Fee Simple

100%

 

 

—

 

(2)

Hilton Orlando Bonnet Creek

 

1,009

 

 

404

 

Reopened

7/1/2020

Orlando

 

122,000

 

Fee Simple

100%

 

 

—

 

 

DoubleTree Hotel Seattle Airport

 

850

 

 

—

 

Suspended

9/1/2020

Seattle

 

34,000

 

Leasehold

100%

 

 

—

 

 

Hilton Orlando Lake Buena Vista

 

814

 

 

—

 

Suspended

9/1/2020

Orlando

 

78,000

 

Leasehold

100%

 

 

—

 

 

Caribe Hilton

 

652

 

 

—

 

Suspended

10/1/2020

Other U.S.

 

65,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Waikoloa Village

 

647

 

 

—

 

Suspended

9/1/2020

Hawaii

 

235,000

 

Fee Simple

100%

 

 

—

 

 

DoubleTree Hotel Washington DC – Crystal City

 

627

 

 

252

 

Open

 

Washington, D.C.

 

31,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Denver City Center

 

613

 

 

350

 

Reopened

7/1/2020

Denver

 

50,000

 

Fee Simple

100%

 

$

60

 

 

Hilton Boston Logan Airport

 

604

 

 

604

 

Open

 

Boston

 

30,000

 

Leasehold

100%

 

 

—

 

 

W Chicago - Lakeshore

 

520

 

 

400

 

Open

 

Chicago

 

21,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Miami Airport

 

508

 

 

250

 

Reopened

6/4/2020

Miami

 

32,000

 

Fee Simple

100%

 

 

—

 

 

DoubleTree Hotel San Jose

 

505

 

 

300

 

Open

 

Other U.S.

 

48,000

 

Fee Simple

100%

 

 

—

 

 

Hyatt Regency Boston

 

502

 

 

400

 

Reopened

6/15/2020

Boston

 

30,000

 

Fee Simple

100%

 

$

140

 

 

Waldorf Astoria Orlando

 

502

 

 

502

 

Reopened

7/1/2020

Orlando

 

52,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Salt Lake City Center

 

499

 

 

499

 

Open

 

Other U.S.

 

24,000

 

Leasehold

100%

 

 

—

 

 

DoubleTree Hotel Ontario Airport

 

482

 

 

282

 

Open

 

Southern California

 

27,000

 

Fee Simple

67%

 

$

30

 

 

Hilton McLean Tysons Corner

 

458

 

 

458

 

Open

 

Washington, D.C.

 

27,000

 

Fee Simple

100%

 

 

—

 

 

Hyatt Regency Mission Bay Spa and Marina

 

438

 

 

250

 

Reopened

6/25/2020

Southern California

 

24,000

 

Leasehold

100%

 

 

—

 

 

Boston Marriott Newton

 

430

 

 

420

 

Open

 

Boston

 

34,000

 

Fee Simple

100%

 

 

—

 

 

W Chicago - City Center

 

403

 

 

—

 

Suspended

8/29/2020

Chicago

 

13,000

 

Fee Simple

100%

 

$

77

 

 

Hilton Seattle Airport & Conference Center

 

396

 

 

265

 

Open

 

Seattle

 

40,000

 

Leasehold

100%

 

 

—

 

 

Royal Palm South Beach Miami, a Tribute Portfolio Resort

 

393

 

 

230

 

Reopened

6/1/2020

Miami

 

11,000

 

Fee Simple

100%

 

 

—

 

 

DoubleTree Hotel Spokane City Center

 

375

 

 

285

 

Open

 

Other U.S.

 

21,000

 

Fee Simple

10%

 

$

12

 

 

Hilton Santa Barbara Beachfront Resort

 

360

 

 

360

 

Open

 

Southern California

 

40,000

 

Fee Simple

50%

 

$

165

 

 

Hilton Oakland Airport

 

360

 

 

360

 

Open

 

Other U.S.

 

16,000

 

Leasehold

100%

 

 

—

 

 

Le Meridien San Francisco

 

360

 

 

—

 

Suspended

8/15/2020

San Francisco

 

13,000

 

Fee Simple

100%

 

 

—

 

 

JW Marriott San Francisco Union Square

 

344

 

 

317

 

Open

 

San Francisco

 

12,000

 

Leasehold

100%

 

 

—

 

 

Hyatt Centric Fisherman's Wharf

 

316

 

 

143

 

Open

 

San Francisco

 

19,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Short Hills

 

314

 

 

—

 

Suspended

9/1/2020

Other U.S.

 

14,000

 

Fee Simple

100%

 

 

—

 

 

Casa Marina, A Waldorf Astoria Resort

 

311

 

 

311

 

Reopened

6/1/2020

Key West

 

23,000

 

Fee Simple

100%

 

 

—

 

 

DoubleTree Hotel San Diego – Mission Valley

 

300

 

 

—

 

Suspended

9/1/2020

Southern California

 

24,000

 

Leasehold

100%

 

 

—

 

 

(1) For hotels that are suspended as of August 5, 2020, the current projected reopening dates are estimated.

(2) Single $725 million CMBS loan secured by Hilton San Francisco Union Square and Parc 55 San Francisco – a Hilton Hotel.

 

18 |

 

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Hotel Portfolio as of August 5, 2020

 

 

 

 

 

Hotel Name

Total Rooms

 

Rooms Available

 

Operating Status

Reopening Date(1)

Market

Meeting Space

(square feet)

 

Ownership

Equity Ownership

 

Debt(2)

(in millions)

 

 

Consolidated Portfolio (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embassy Suites Kansas City Plaza

 

266

 

 

160

 

Reopened

7/16/2020

Other U.S.

 

11,000

 

Leasehold

100%

 

 

—

 

 

Embassy Suites Austin Downtown South Congress

 

262

 

 

262

 

Reopened

7/1/2020

Other U.S.

 

2,000

 

Leasehold

100%

 

 

—

 

 

DoubleTree Hotel Sonoma Wine Country

 

245

 

 

245

 

Reopened

6/4/2020

Other U.S.

 

50,000

 

Leasehold

100%

 

 

—

 

 

Juniper Hotel Cupertino, Curio Collection

 

224

 

 

128

 

Reopened

7/9/2020

Other U.S.

 

5,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Chicago/Oak Brook Suites

 

211

 

 

211

 

Open

 

Chicago

 

3,000

 

Fee Simple

100%

 

 

—

 

 

Hotel Indigo San Diego Gaslamp Quarter

 

210

 

 

171

 

Reopened

6/26/2020

Southern California

 

6,000

 

Fee Simple

100%

 

 

—

 

 

Courtyard Washington Capitol Hill/Navy Yard

 

204

 

 

204

 

Open

 

Washington, D.C.

 

2,000

 

Fee Simple

100%

 

 

—

 

 

Homewood Suites by Hilton Seattle Convention Center Pike Street

 

195

 

 

98

 

Open

 

Seattle

 

1,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Checkers Los Angeles

 

193

 

 

97

 

Reopened

7/20/2020

Southern California

 

3,000

 

Fee Simple

100%

 

$

27

 

 

Embassy Suites Phoenix Airport

 

182

 

 

182

 

Reopened

6/12/2020

Other U.S.

 

5,000

 

Leasehold

100%

 

 

—

 

 

Hotel Adagio, Autograph Collection

 

171

 

 

—

 

Suspended

10/1/2020

San Francisco

 

4,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Garden Inn LAX/El Segundo

 

162

 

 

126

 

Reopened

7/1/2020

Southern California

 

3,000

 

Fee Simple

100%

 

 

—

 

 

DoubleTree Hotel Durango

 

159

 

 

159

 

Reopened

6/1/2020

Other U.S.

 

6,000

 

Leasehold

100%

 

 

—

 

 

The Reach Key West, Curio Collection

 

150

 

 

150

 

Reopened

6/1/2020

Key West

 

22,000

 

Fee Simple

100%

 

 

—

 

 

Hampton Inn & Suites Memphis – Shady Grove

 

131

 

 

55

 

Open

 

Other U.S.

 

1,000

 

Fee Simple

100%

 

 

—

 

 

Hilton Garden Inn Chicago/Oak Brook Terrace

 

128

 

 

—

 

Suspended

10/1/2020

Chicago

 

2,000

 

Fee Simple

100%

 

 

—

 

 

W New Orleans - French Quarter

 

97

 

 

—

 

Suspended

9/1/2020

New Orleans

 

1,000

 

Fee Simple

100%

 

 

—

 

 

Total Consolidated Portfolio (53 Hotels)

 

28,931

 

 

10,458

 

 

 

 

 

2,162,000

 

 

 

 

 

$

2,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Joint Venture Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Orlando

 

1,424

 

 

570

 

Open

 

Orlando

 

236,000

 

Fee Simple

20%

 

$

95

 

 

Hilton San Diego Bayfront

 

1,190

 

 

—

 

Suspended

8/15/2020

San Diego

 

165,000

 

Leasehold

25%

 

$

55

 

 

Capital Hilton

 

550

 

 

—

 

Suspended

8/20/2020

Washington, D.C.

 

30,000

 

Fee Simple

25%

 

$

25

 

 

Hilton La Jolla Torrey Pines

 

394

 

 

394

 

Open

 

Other U.S.

 

41,000

 

Leasehold

25%

 

$

24

 

 

Embassy Suites Alexandria Old Town

 

288

 

 

288

 

Reopened

7/1/2020

Washington, D.C.

 

7,000

 

Fee Simple

50%

 

$

26

 

 

Embassy Suites Secaucus Meadowlands

 

261

 

 

261

 

Open

 

Other U.S.

 

1,000

 

Leasehold

50%

 

 

—

 

 

DoubleTree Hotel Las Vegas Airport

 

190

 

 

152

 

Open

 

Other U.S.

 

3,000

 

Fee Simple

50%

 

 

—

 

 

Total Unconsolidated Joint Venture Portfolio

 

4,297

 

 

1,665

 

 

 

 

 

483,000

 

 

 

 

 

$

225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PARK HOTELS & RESORTS PORTFOLIO (60 Hotels)

 

33,228

 

 

12,123

 

 

 

 

 

2,645,000

 

 

 

 

 

$

2,736

 

 

 

(1) For hotels that are suspended as of August 5, 2020, the current projected reopening dates are estimated.

(2)Debt related to unconsolidated joint ventures is presented on a pro-rata basis.

 

 

 

19 |

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: Q2 2020 vs. Q2 2019

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

Pro-forma ADR(1)

 

 

Pro-forma Occupancy(1)

 

Pro-forma RevPAR(1)

 

 

Pro-forma Total RevPAR(1)

 

 

 

Hotels

 

 

Rooms

 

 

2Q20

 

2Q19

 

Change(2)

 

 

2Q20

 

2Q19

 

Change

 

2Q20

 

2Q19

 

Change(2)

 

 

2Q20

 

2Q19

 

Change(2)

 

Hawaii

 

 

2

 

 

 

3,507

 

 

$

117.48

 

$

246.19

 

 

(52.3

)%

 

 

0.5

%

 

89.4

%

 

(88.9

)%

pts

 

$

0.59

 

$

220.07

 

 

(99.7

)%

 

$

10.90

 

$

388.73

 

 

(97.2

)%

San Francisco

 

 

6

 

 

 

4,136

 

 

 

142.96

 

 

276.83

 

 

(48.4

)

 

 

2.5

 

 

93.2

 

 

(90.7

)

 

 

 

3.63

 

 

258.18

 

 

(98.6

)

 

 

11.26

 

 

333.31

 

 

(96.6

)

Orlando

 

 

3

 

 

 

2,325

 

 

 

—

 

 

194.90

 

 

(100.0

)

 

 

—

 

 

81.2

 

 

(81.2

)

 

 

 

(0.10

)

 

158.25

 

 

(100.1

)

 

 

8.84

 

 

330.46

 

 

(97.3

)

New Orleans

 

 

2

 

 

 

1,719

 

 

 

(2,638.78

)

 

192.68

 

 

(1,469.5

)

 

 

—

 

 

80.9

 

 

(80.9

)

 

 

 

(1.08

)

 

155.87

 

 

(100.7

)

 

 

3.68

 

 

260.96

 

 

(98.6

)

Boston

 

 

3

 

 

 

1,536

 

 

 

132.91

 

 

257.47

 

 

(48.4

)

 

 

12.9

 

 

90.9

 

 

(78.0

)

 

 

 

17.11

 

 

233.92

 

 

(92.7

)

 

 

20.29

 

 

311.08

 

 

(93.5

)

New York

 

 

1

 

 

 

1,878

 

 

 

—

 

 

288.87

 

 

(100.0

)

 

 

—

 

 

94.5

 

 

(94.5

)

 

 

 

(0.33

)

 

272.95

 

 

(100.1

)

 

 

6.08

 

 

468.53

 

 

(98.7

)

Southern California

 

 

7

 

 

 

2,145

 

 

 

157.25

 

 

190.60

 

 

(17.5

)

 

 

11.2

 

 

87.6

 

 

(76.4

)

 

 

 

17.60

 

 

167.02

 

 

(89.5

)

 

 

27.80

 

 

250.48

 

 

(88.9

)

Chicago

 

 

5

 

 

 

2,806

 

 

 

138.32

 

 

216.93

 

 

(36.2

)

 

 

2.6

 

 

85.3

 

 

(82.7

)

 

 

 

3.64

 

 

185.21

 

 

(98.0

)

 

 

5.61

 

 

276.80

 

 

(98.0

)

Key West

 

 

2

 

 

 

461

 

 

 

321.11

 

 

363.89

 

 

(11.8

)

 

 

15.3

 

 

84.8

 

 

(69.5

)

 

 

 

49.13

 

 

308.65

 

 

(84.1

)

 

 

75.88

 

 

483.31

 

 

(84.3

)

Denver

 

 

1

 

 

 

613

 

 

 

—

 

 

185.90

 

 

(100.0

)

 

 

—

 

 

88.8

 

 

(88.8

)

 

 

 

(0.43

)

 

165.04

 

 

(100.3

)

 

 

0.29

 

 

250.19

 

 

(99.9

)

Miami

 

 

2

 

 

 

901

 

 

 

111.81

 

 

161.30

 

 

(30.7

)

 

 

9.7

 

 

90.4

 

 

(80.7

)

 

 

 

10.79

 

 

145.78

 

 

(92.6

)

 

 

18.81

 

 

213.79

 

 

(91.2

)

Washington, D.C.

 

 

3

 

 

 

1,289

 

 

 

101.15

 

 

193.10

 

 

(47.6

)

 

 

22.3

 

 

87.6

 

 

(65.3

)

 

 

 

22.57

 

 

169.10

 

 

(86.7

)

 

 

26.15

 

 

237.62

 

 

(89.0

)

Seattle

 

 

3

 

 

 

1,441

 

 

 

111.43

 

 

162.19

 

 

(31.3

)

 

 

18.7

 

 

80.9

 

 

(62.2

)

 

 

 

20.84

 

 

131.18

 

 

(84.1

)

 

 

27.95

 

 

176.27

 

 

(84.1

)

Other

 

 

13

 

 

 

4,174

 

 

 

109.94

 

 

182.64

 

 

(39.8

)

 

 

10.3

 

 

73.7

 

 

(63.4

)

 

 

 

11.28

 

 

134.69

 

 

(91.6

)

 

 

15.08

 

 

160.04

 

 

(90.6

)

All Markets

 

 

53

 

 

 

28,931

 

 

$

127.65

 

$

224.59

 

 

(43.2

)%

 

 

6.1

%

 

85.9

%

 

(79.8

)%

pts

 

$

7.85

 

$

192.94

 

 

(95.9

)%

 

$

14.47

 

$

295.80

 

 

(95.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Assumes hotels were acquired on January 1, 2019.

 

(2)

Calculated based on unrounded numbers.

 

 

 

 

20 |

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: Q2 2020 vs. Q2 2019

 

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

 

Pro-forma Hotel

Adjusted EBITDA(1)

 

Pro-forma Hotel Revenue(1)

 

 

Pro-forma Hotel Adjusted

EBITDA Margin(1)

 

 

Hotels

 

 

Rooms

 

 

2Q20

 

2Q19

 

Change(2)

 

2Q20

 

2Q19

 

Change(3)

 

 

2Q20

 

2Q19

 

Change(2)

Hawaii

 

 

2

 

 

 

3,507

 

 

$

(16

)

$

51

 

NM

 

$

3

 

$

140

 

 

(97.5

)%

 

 

(448.7

)%

 

36.4

%

NM

San Francisco

 

 

6

 

 

 

4,136

 

 

 

(19

)

 

38

 

NM

 

 

4

 

 

125

 

 

(96.6

)

 

 

(454.1

)

 

30.5

 

NM

Orlando

 

 

3

 

 

 

2,325

 

 

 

(7

)

 

23

 

NM

 

 

2

 

 

70

 

 

(97.3

)

 

 

(395.8

)

 

32.4

 

NM

New Orleans

 

 

2

 

 

 

1,719

 

 

 

(4

)

 

16

 

NM

 

 

1

 

 

41

 

 

(98.6

)

 

 

(716.9

)

 

38.1

 

NM

Boston

 

 

3

 

 

 

1,536

 

 

 

(5

)

 

17

 

NM

 

 

3

 

 

43

 

 

(93.5

)

 

 

(168.2

)

 

38.7

 

NM

New York

 

 

1

 

 

 

1,878

 

 

 

(15

)

 

18

 

NM

 

 

1

 

 

80

 

 

(98.7

)

 

 

(1,397.8

)

 

22.5

 

NM

Southern California

 

 

7

 

 

 

2,145

 

 

 

(5

)

 

16

 

NM

 

 

5

 

 

49

 

 

(88.9

)

 

 

(94.8

)

 

33.0

 

NM

Chicago

 

 

5

 

 

 

2,806

 

 

 

(10

)

 

23

 

NM

 

 

1

 

 

71

 

 

(98.0

)

 

 

(708.9

)

 

32.8

 

NM

Key West

 

 

2

 

 

 

461

 

 

 

(2

)

 

8

 

NM

 

 

3

 

 

20

 

 

(84.3

)

 

 

(50.7

)

 

38.0

 

NM

Denver

 

 

1

 

 

 

613

 

 

 

(2

)

 

6

 

NM

 

 

—

 

 

14

 

 

(99.9

)

 

 

(11,055.3

)

 

44.5

 

NM

Miami

 

 

2

 

 

 

901

 

 

 

(3

)

 

5

 

NM

 

 

2

 

 

18

 

 

(91.2

)

 

 

(168.3

)

 

31.2

 

NM

Washington, D.C.

 

 

3

 

 

 

1,289

 

 

 

(4

)

 

9

 

NM

 

 

3

 

 

28

 

 

(89.0

)

 

 

(122.5

)

 

33.7

 

NM

Seattle

 

 

3

 

 

 

1,441

 

 

 

(3

)

 

5

 

NM

 

 

4

 

 

23

 

 

(84.1

)

 

 

(81.4

)

 

23.4

 

NM

Other

 

 

13

 

 

 

4,174

 

 

 

(13

)

 

13

 

NM

 

 

7

 

 

69

 

 

(91.7

)

 

 

(247.1

)

 

18.0

 

NM

All Markets

 

 

53

 

 

 

28,931

 

 

$

(108

)

$

248

 

NM

 

$

39

 

$

791

 

 

(95.2

)%

 

 

(283.1

)%

 

31.4

%

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Assumes hotels were acquired on January 1, 2019.

 

(2)

Percentage change is not meaningful.

 

(3)

Calculated based on unrounded numbers.

 


 

21 |

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: YTD Q2 2020 vs. YTD Q2 2019

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

Pro-forma ADR(1)

 

 

Pro-forma Occupancy(1)

 

 

 

Pro-forma RevPAR(1)

 

 

Pro-forma Total RevPAR(1)

 

 

 

Hotels

 

 

Rooms

 

 

2020

 

2019

 

Change(2)

 

 

2020

 

2019

 

Change

 

 

 

2020

 

2019

 

Change(2)

 

 

2020

 

2019

 

Change(2)

 

Hawaii

 

 

2

 

 

 

3,507

 

 

$

260.65

 

$

250.70

 

 

4.0

%

 

 

38.8

%

 

89.7

%

 

(50.9

)%

pts

 

$

101.17

 

$

224.95

 

 

(55.0

)%

 

$

181.10

 

$

389.20

 

 

(53.5

)%

San Francisco

 

 

6

 

 

 

4,136

 

 

 

307.22

 

 

300.44

 

 

2.3

 

 

 

32.2

 

 

90.7

 

 

(58.5

)

 

 

 

98.87

 

 

272.56

 

 

(63.7

)

 

 

138.17

 

 

352.15

 

 

(60.8

)

Orlando

 

 

3

 

 

 

2,325

 

 

 

243.47

 

 

213.00

 

 

14.3

 

 

 

32.1

 

 

83.7

 

 

(51.6

)

 

 

 

78.06

 

 

178.18

 

 

(56.2

)

 

 

170.51

 

 

372.12

 

 

(54.2

)

New Orleans

 

 

2

 

 

 

1,719

 

 

 

215.60

 

 

204.99

 

 

5.2

 

 

 

27.3

 

 

78.7

 

 

(51.4

)

 

 

 

58.84

 

 

161.40

 

 

(63.5

)

 

 

106.55

 

 

274.08

 

 

(61.1

)

Boston

 

 

3

 

 

 

1,536

 

 

 

158.82

 

 

222.35

 

 

(28.6

)

 

 

37.1

 

 

83.8

 

 

(46.7

)

 

 

 

58.96

 

 

186.29

 

 

(68.4

)

 

 

83.58

 

 

254.98

 

 

(67.2

)

New York

 

 

1

 

 

 

1,878

 

 

 

206.47

 

 

261.26

 

 

(21.0

)

 

 

30.6

 

 

86.9

 

 

(56.3

)

 

 

 

63.10

 

 

226.86

 

 

(72.2

)

 

 

117.40

 

 

388.75

 

 

(69.8

)

Southern California

 

 

7

 

 

 

2,145

 

 

 

173.03

 

 

183.89

 

 

(5.9

)

 

 

39.4

 

 

84.9

 

 

(45.5

)

 

 

 

68.14

 

 

156.18

 

 

(56.4

)

 

 

105.88

 

 

237.89

 

 

(55.5

)

Chicago

 

 

5

 

 

 

2,806

 

 

 

140.58

 

 

186.83

 

 

(24.8

)

 

 

21.0

 

 

70.4

 

 

(49.4

)

 

 

 

29.48

 

 

131.53

 

 

(77.6

)

 

 

50.66

 

 

205.81

 

 

(75.4

)

Key West

 

 

2

 

 

 

461

 

 

 

449.75

 

 

415.35

 

 

8.3

 

 

 

45.0

 

 

87.7

 

 

(42.7

)

 

 

 

202.51

 

 

364.31

 

 

(44.4

)

 

 

297.92

 

 

540.26

 

 

(44.9

)

Denver

 

 

1

 

 

 

613

 

 

 

155.89

 

 

175.58

 

 

(11.2

)

 

 

30.6

 

 

81.7

 

 

(51.1

)

 

 

 

47.72

 

 

143.55

 

 

(66.8

)

 

 

74.13

 

 

219.16

 

 

(66.2

)

Miami

 

 

2

 

 

 

901

 

 

 

228.48

 

 

199.09

 

 

14.8

 

 

 

42.4

 

 

90.6

 

 

(48.2

)

 

 

 

96.96

 

 

180.44

 

 

(46.3

)

 

 

132.43

 

 

253.04

 

 

(47.7

)

Washington, D.C.

 

 

3

 

 

 

1,289

 

 

 

142.29

 

 

179.85

 

 

(20.9

)

 

 

38.4

 

 

78.4

 

 

(40.0

)

 

 

 

54.64

 

 

140.91

 

 

(61.2

)

 

 

76.49

 

 

199.63

 

 

(61.7

)

Seattle

 

 

3

 

 

 

1,441

 

 

 

125.67

 

 

151.85

 

 

(17.2

)

 

 

40.4

 

 

78.6

 

 

(38.2

)

 

 

 

50.83

 

 

119.47

 

 

(57.5

)

 

 

73.50

 

 

165.87

 

 

(55.7

)

Other

 

 

13

 

 

 

4,174

 

 

 

167.49

 

 

182.73

 

 

(8.3

)

 

 

35.3

 

 

68.5

 

 

(33.2

)

 

 

 

59.12

 

 

125.18

 

 

(52.8

)

 

 

84.88

 

 

148.75

 

 

(42.9

)

All Markets

 

 

53

 

 

 

28,931

 

 

$

212.45

 

$

225.47

 

 

(5.8

)%

 

 

33.9

%

 

81.8

%

 

(47.9

)%

pts

 

$

72.06

 

$

184.50

 

 

(60.9

)%

 

$

116.32

 

$

284.60

 

 

(59.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Assumes hotels were acquired on January 1, 2019.

 

(2)

Calculated based on unrounded numbers.

 

 

22 |

 

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: YTD Q2 2020 vs. YTD Q2 2019

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

 

Pro-forma Hotel

Adjusted EBITDA(1)

 

Pro-forma Hotel Revenue(1)

 

 

Pro-forma Hotel Adjusted

EBITDA Margin(1)

 

 

Hotels

 

 

Rooms

 

 

2020

 

2019

 

Change(2)

 

2020

 

2019

 

Change(3)

 

 

2020

 

2019

 

Change(2)

Hawaii

 

 

2

 

 

 

3,507

 

 

$

18

 

$

102

 

NM

 

$

116

 

$

280

 

 

(58.7

)%

 

 

15.9

%

 

36.4

%

NM

San Francisco

 

 

6

 

 

 

4,136

 

 

 

2

 

 

87

 

NM

 

 

104

 

 

264

 

 

(60.5

)

 

 

1.6

 

 

32.9

 

NM

Orlando

 

 

3

 

 

 

2,325

 

 

 

14

 

 

57

 

NM

 

 

72

 

 

157

 

 

(53.9

)

 

 

19.6

 

 

36.6

 

NM

New Orleans

 

 

2

 

 

 

1,719

 

 

 

6

 

 

34

 

NM

 

 

33

 

 

85

 

 

(60.9

)

 

 

16.9

 

 

39.6

 

NM

Boston

 

 

3

 

 

 

1,536

 

 

 

(4

)

 

22

 

NM

 

 

23

 

 

71

 

 

(67.0

)

 

 

(16.7

)

 

31.4

 

NM

New York

 

 

1

 

 

 

1,878

 

 

 

(30

)

 

16

 

NM

 

 

40

 

 

132

 

 

(69.6

)

 

 

(75.3

)

 

12.0

 

NM

Southern California

 

 

7

 

 

 

2,145

 

 

 

2

 

 

28

 

NM

 

 

42

 

 

92

 

 

(55.2

)

 

 

4.3

 

 

30.4

 

NM

Chicago

 

 

5

 

 

 

2,806

 

 

 

(22

)

 

18

 

NM

 

 

26

 

 

105

 

 

(75.2

)

 

 

(83.5

)

 

16.9

 

NM

Key West

 

 

2

 

 

 

461

 

 

 

7

 

 

19

 

NM

 

 

25

 

 

45

 

 

(44.6

)

 

 

26.3

 

 

42.2

 

NM

Denver

 

 

1

 

 

 

613

 

 

 

—

 

 

10

 

NM

 

 

8

 

 

24

 

 

(66.0

)

 

 

(2.2

)

 

40.1

 

NM

Miami

 

 

2

 

 

 

901

 

 

 

6

 

 

17

 

NM

 

 

22

 

 

41

 

 

(47.4

)

 

 

26.6

 

 

40.0

 

NM

Washington, D.C.

 

 

3

 

 

 

1,289

 

 

 

(3

)

 

12

 

NM

 

 

18

 

 

47

 

 

(61.5

)

 

 

(19.0

)

 

26.7

 

NM

Seattle

 

 

3

 

 

 

1,441

 

 

 

(3

)

 

9

 

NM

 

 

19

 

 

43

 

 

(55.4

)

 

 

(15.3

)

 

19.6

 

NM

Other

 

 

13

 

 

 

4,174

 

 

 

(11

)

 

23

 

NM

 

 

65

 

 

128

 

 

(49.8

)

 

 

(15.6

)

 

18.6

 

NM

All Markets

 

 

53

 

 

 

28,931

 

 

$

(18

)

$

454

 

NM

 

$

613

 

$

1,514

 

 

(59.5

)%

 

 

(3.0

)%

 

30.0

%

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Assumes hotels were acquired on January 1, 2019.

 

(2)

Percentage change is not meaningful.

 

(3)

Calculated based on unrounded numbers.

 

 

 

23 |

 

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Core Hotels: Q2 2020 vs. Q2 2019

 

 

 

 

 

 

 

(unaudited)

 

ADR

 

 

Occupancy

 

RevPAR

 

 

 

Total RevPAR

 

 

 

 

2Q20

 

2Q19

 

Change(1)

 

 

2Q20

 

2Q19

 

Change

 

2Q20

 

2Q19

 

Change(1)

 

2Q20

 

2Q19

 

Change(1)

 

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

123.32

 

$

257.84

 

 

(52.2

)%

 

 

0.6

%

 

93.9

%

 

(93.3

)%

pts

 

$

0.69

 

$

242.09

 

 

(99.7

)%

 

 

$

7.89

 

$

399.60

 

 

(98.0

)%

2

Hilton Waikoloa Village

 

 

58.04

 

 

209.95

 

 

(72.4

)

 

 

0.2

 

 

77.7

 

 

(77.5

)

 

 

 

0.14

 

 

163.33

 

 

(99.9

)

 

 

 

24.24

 

 

360.73

 

 

(93.3

)

3

Hilton San Francisco Union Square

 

 

226.15

 

 

266.70

 

 

(15.2

)

 

 

0.7

 

 

92.4

 

 

(91.7

)

 

 

 

1.51

 

 

246.41

 

 

(99.4

)

 

 

 

15.32

 

 

351.95

 

 

(95.6

)

4

Parc 55 San Francisco - a Hilton Hotel

 

 

2,168.62

 

 

269.37

 

 

705.1

 

 

 

—

 

 

91.8

 

 

(91.8

)

 

 

 

0.19

 

 

247.30

 

 

(99.9

)

 

 

 

1.11

 

 

286.57

 

 

(99.6

)

5

Le Meridien San Francisco

 

 

—

 

 

306.92

 

 

(100.0

)

 

 

—

 

 

96.4

 

 

(96.4

)

 

 

 

0.21

 

 

295.91

 

 

(99.9

)

 

 

 

3.22

 

 

348.91

 

 

(99.1

)

6

JW Marriott San Francisco Union Square

 

 

117.51

 

 

328.07

 

 

(64.2

)

 

 

19.6

 

 

94.7

 

 

(75.1

)

 

 

 

22.99

 

 

310.46

 

 

(92.6

)

 

 

 

26.41

 

 

375.14

 

 

(93.0

)

7

Hyatt Centric Fisherman's Wharf

 

 

148.30

 

 

260.13

 

 

(43.0

)

 

 

7.9

 

 

97.5

 

 

(89.6

)

 

 

 

11.69

 

 

253.60

 

 

(95.4

)

 

 

 

17.32

 

 

324.69

 

 

(94.7

)

8

Hotel Adagio, Autograph Collection

 

 

—

 

 

295.56

 

 

(100.0

)

 

 

—

 

 

94.6

 

 

(94.6

)

 

 

 

1.49

 

 

279.46

 

 

(99.5

)

 

 

 

1.88

 

 

302.81

 

 

(99.4

)

9

Hilton Orlando Bonnet Creek

 

 

—

 

 

182.71

 

 

(100.0

)

 

 

—

 

 

80.3

 

 

(80.3

)

 

 

 

(0.20

)

 

146.66

 

 

(100.1

)

 

 

 

16.42

 

 

351.35

 

 

(95.3

)

10

Waldorf Astoria Orlando

 

 

—

 

 

279.17

 

 

(100.0

)

 

 

—

 

 

79.4

 

 

(79.4

)

 

 

 

(0.07

)

 

221.79

 

 

(100.0

)

 

 

 

8.58

 

 

433.66

 

 

(98.0

)

11

Hilton Orlando Lake Buena Vista

 

 

—

 

 

159.94

 

 

(100.0

)

 

 

—

 

 

83.4

 

 

(83.4

)

 

 

 

—

 

 

133.42

 

 

(100.0

)

 

 

 

(0.39

)

 

240.91

 

 

(100.2

)

12

Hilton New Orleans Riverside

 

 

(2,818.06

)

 

189.83

 

 

(1,584.5

)

 

 

—

 

 

80.2

 

 

(80.2

)

 

 

 

(1.22

)

 

152.36

 

 

(100.8

)

 

 

 

3.81

 

 

257.84

 

 

(98.5

)

13

Hyatt Regency Boston

 

 

118.20

 

 

290.06

 

 

(59.3

)

 

 

1.9

 

 

95.7

 

 

(93.8

)

 

 

 

2.27

 

 

277.77

 

 

(99.2

)

 

 

 

3.71

 

 

352.96

 

 

(98.9

)

14

Hilton Boston Logan Airport

 

 

138.88

 

 

269.57

 

 

(48.5

)

 

 

24.5

 

 

90.6

 

 

(66.1

)

 

 

 

34.08

 

 

244.29

 

 

(86.0

)

 

 

 

40.12

 

 

309.88

 

 

(87.1

)

15

Boston Marriott Newton

 

 

114.25

 

 

196.79

 

 

(41.9

)

 

 

9.3

 

 

85.5

 

 

(76.2

)

 

 

 

10.58

 

 

168.15

 

 

(93.7

)

 

 

 

11.79

 

 

263.88

 

 

(95.5

)

16

New York Hilton Midtown

 

 

—

 

 

288.87

 

 

(100.0

)

 

 

—

 

 

94.5

 

 

(94.5

)

 

 

 

(0.33

)

 

272.95

 

 

(100.1

)

 

 

 

6.08

 

 

468.53

 

 

(98.7

)

17

Hilton Santa Barbara Beachfront Resort

 

 

222.25

 

 

277.29

 

 

(19.8

)

 

 

29.0

 

 

84.1

 

 

(55.1

)

 

 

 

64.53

 

 

233.43

 

 

(72.4

)

 

 

 

84.32

 

 

373.85

 

 

(77.4

)

18

Hyatt Regency Mission Bay Spa and Marina

 

 

192.04

 

 

190.80

 

 

0.7

 

 

 

1.8

 

 

78.7

 

 

(76.9

)

 

 

 

3.45

 

 

150.16

 

 

(97.7

)

 

 

 

24.32

 

 

276.26

 

 

(91.2

)

19

Hotel Indigo San Diego Gaslamp Quarter

 

 

126.31

 

 

205.98

 

 

(38.7

)

 

 

2.2

 

 

92.3

 

 

(90.1

)

 

 

 

2.81

 

 

190.23

 

 

(98.5

)

 

 

 

3.78

 

 

229.86

 

 

(98.4

)

20

Hilton Checkers Los Angeles

 

 

—

 

 

224.12

 

 

(100.0

)

 

 

—

 

 

95.5

 

 

(95.5

)

 

 

 

—

 

 

214.08

 

 

(100.0

)

 

 

 

—

 

 

244.23

 

 

(100.0

)

21

Hilton Chicago

 

 

—

 

 

217.77

 

 

(100.0

)

 

 

—

 

 

88.2

 

 

(88.2

)

 

 

 

0.13

 

 

192.14

 

 

(99.9

)

 

 

 

1.99

 

 

321.10

 

 

(99.4

)

22

W Chicago - City Center

 

 

—

 

 

286.72

 

 

(100.0

)

 

 

—

 

 

78.8

 

 

(78.8

)

 

 

 

0.10

 

 

225.81

 

 

(100.0

)

 

 

 

1.65

 

 

280.05

 

 

(99.4

)

23

W Chicago - Lakeshore

 

 

156.19

 

 

228.08

 

 

(31.5

)

 

 

8.7

 

 

82.5

 

 

(73.8

)

 

 

 

13.54

 

 

188.16

 

 

(92.8

)

 

 

 

16.50

 

 

242.98

 

 

(93.2

)

24

Casa Marina, A Waldorf Astoria Resort

 

 

331.54

 

 

375.70

 

 

(11.8

)

 

 

15.1

 

 

84.9

 

 

(69.8

)

 

 

 

50.06

 

 

318.79

 

 

(84.3

)

 

 

 

73.46

 

 

509.58

 

 

(85.6

)

25

The Reach Key West, Curio Collection

 

 

300.35

 

 

339.39

 

 

(11.5

)

 

 

15.7

 

 

84.7

 

 

(69.0

)

 

 

 

47.22

 

 

287.65

 

 

(83.6

)

 

 

 

80.91

 

 

428.85

 

 

(81.1

)

26

Hilton Denver City Center

 

 

—

 

 

185.90

 

 

(100.0

)

 

 

—

 

 

88.8

 

 

(88.8

)

 

 

 

(0.43

)

 

165.04

 

 

(100.3

)

 

 

 

0.29

 

 

250.19

 

 

(99.9

)

27

Royal Palm South Beach Miami

 

 

122.10

 

 

185.01

 

 

(34.0

)

 

 

13.2

 

 

94.8

 

 

(81.6

)

 

 

 

16.17

 

 

175.37

 

 

(90.8

)

 

 

 

30.59

 

 

246.59

 

 

(87.6

)

28

DoubleTree Hotel Washington DC – Crystal City

 

 

113.48

 

 

184.47

 

 

(38.5

)

 

 

20.4

 

 

87.0

 

 

(66.6

)

 

 

 

23.18

 

 

160.51

 

 

(85.6

)

 

 

 

24.78

 

 

217.11

 

 

(88.6

)

29

DoubleTree Hotel San Jose

 

 

131.51

 

 

236.99

 

 

(44.5

)

 

 

18.2

 

 

87.8

 

 

(69.6

)

 

 

 

23.95

 

 

208.02

 

 

(88.5

)

 

 

 

27.83

 

 

286.73

 

 

(90.3

)

30

Juniper Hotel Cupertino, Curio Collection

 

 

—

 

 

250.97

 

 

(100.0

)

 

 

—

 

 

87.6

 

 

(87.6

)

 

 

 

—

 

 

219.81

 

 

(100.0

)

 

 

 

0.16

 

 

258.91

 

 

(99.9

)

 

Sub-total Core Hotels

 

$

155.61

 

$

242.99

 

 

(36.0

)%

 

 

3.8

%

 

88.3

%

 

(84.5

)%

pts

 

$

5.98

 

$

214.61

 

 

(97.2

)%

 

 

$

13.26

 

$

335.37

 

 

(96.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

103.39

 

$

163.67

 

 

(36.8

)%

 

 

12.8

%

 

78.8

%

 

(66.0

)%

pts

 

$

13.24

 

$

128.95

 

 

(89.7

)%

 

 

$

17.97

 

$

178.96

 

 

(90.0

)%

 

Total Consolidated Portfolio(2)

 

$

127.65

 

$

224.59

 

 

(43.2

)%

 

 

6.1

%

 

85.9

%

 

(79.8

)%

pts

 

$

7.85

 

$

192.94

 

 

(95.9

)%

 

 

$

14.47

 

$

295.80

 

 

(95.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Calculated based on unrounded numbers.

 

(2)

Assumes hotels were acquired on January 1, 2019.

 

 

24 |

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Core Hotels: Q2 2020 vs. Q2 2019

 

 

 

 

 

 

(unaudited, dollars in millions)

 

Hotel Adjusted EBITDA

 

Hotel Revenue

 

 

Hotel Adjusted EBITDA Margin

 

 

 

 

2Q20

 

2Q19

 

Change(1)

 

2Q20

 

2Q19

 

Change(2)

 

 

2Q20

 

2Q19

 

Change(1)

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

(12

)

$

41

 

NM

 

$

2

 

$

104

 

 

(98.0

)%

 

 

(613.2

)%

 

39.8

%

NM

 

2

Hilton Waikoloa Village

 

 

(3

)

 

10

 

NM

 

 

2

 

 

37

 

 

(96.1

)

 

 

(212.0

)

 

26.6

 

NM

 

3

Hilton San Francisco Union Square

 

 

(8

)

 

18

 

NM

 

 

3

 

 

62

 

 

(95.6

)

 

 

(290.4

)

 

29.4

 

NM

 

4

Parc 55 San Francisco - a Hilton Hotel

 

 

(5

)

 

9

 

NM

 

 

—

 

 

27

 

 

(99.6

)

 

 

(4,702.6

)

 

32.1

 

NM

 

5

Le Meridien San Francisco

 

 

(1

)

 

4

 

NM

 

 

—

 

 

11

 

 

(99.1

)

 

 

(1,480.2

)

 

34.6

 

NM

 

6

JW Marriott San Francisco Union Square

 

 

(3

)

 

3

 

NM

 

 

1

 

 

12

 

 

(93.0

)

 

 

(402.0

)

 

24.7

 

NM

 

7

Hyatt Centric Fisherman's Wharf

 

 

(1

)

 

3

 

NM

 

 

—

 

 

9

 

 

(94.7

)

 

 

(201.6

)

 

32.2

 

NM

 

8

Hotel Adagio, Autograph Collection

 

 

(1

)

 

2

 

NM

 

 

—

 

 

5

 

 

(99.4

)

 

 

(2,558.3

)

 

35.4

 

NM

 

9

Hilton Orlando Bonnet Creek

 

 

(2

)

 

12

 

NM

 

 

2

 

 

32

 

 

(95.3

)

 

 

(143.5

)

 

37.5

 

NM

 

10

Waldorf Astoria Orlando

 

 

(2

)

 

5

 

NM

 

 

—

 

 

20

 

 

(98.0

)

 

 

(612.0

)

 

25.6

 

NM

 

11

Hilton Orlando Lake Buena Vista

 

 

(3

)

 

5

 

NM

 

 

—

 

 

18

 

 

(100.2

)

 

 

9,857.8

 

 

30.6

 

NM

 

12

Hilton New Orleans Riverside

 

 

(3

)

 

15

 

NM

 

 

1

 

 

38

 

 

(98.5

)

 

 

(655.2

)

 

39.6

 

NM

 

13

Hyatt Regency Boston

 

 

(2

)

 

7

 

NM

 

 

—

 

 

16

 

 

(98.9

)

 

 

(1,302.9

)

 

46.3

 

NM

 

14

Hilton Boston Logan Airport

 

 

(2

)

 

6

 

NM

 

 

2

 

 

17

 

 

(87.1

)

 

 

(78.8

)

 

33.5

 

NM

 

15

Boston Marriott Newton

 

 

(1

)

 

4

 

NM

 

 

1

 

 

10

 

 

(95.5

)

 

 

(178.7

)

 

35.6

 

NM

 

16

New York Hilton Midtown

 

 

(15

)

 

18

 

NM

 

 

1

 

 

80

 

 

(98.7

)

 

 

(1,397.8

)

 

22.5

 

NM

 

17

Hilton Santa Barbara Beachfront Resort

 

 

—

 

 

6

 

NM

 

 

3

 

 

12

 

 

(77.4

)

 

 

14.0

 

 

44.4

 

NM

 

18

Hyatt Regency Mission Bay Spa and Marina

 

 

(1

)

 

3

 

NM

 

 

1

 

 

11

 

 

(91.2

)

 

 

(186.2

)

 

22.2

 

NM

 

19

Hotel Indigo San Diego Gaslamp Quarter

 

 

(1

)

 

2

 

NM

 

 

—

 

 

4

 

 

(98.4

)

 

 

(1,079.1

)

 

43.5

 

NM

 

20

Hilton Checkers Los Angeles

 

 

(1

)

 

2

 

NM

 

 

—

 

 

4

 

 

(100.0

)

 

 

—

 

 

36.6

 

NM

 

21

Hilton Chicago

 

 

(6

)

 

14

 

NM

 

 

—

 

 

45

 

 

(99.4

)

 

 

(2,074.0

)

 

31.7

 

NM

 

22

W Chicago - City Center

 

 

(1

)

 

4

 

NM

 

 

—

 

 

10

 

 

(99.4

)

 

 

(2,654.5

)

 

38.7

 

NM

 

23

W Chicago - Lakeshore

 

 

(2

)

 

4

 

NM

 

 

1

 

 

12

 

 

(93.2

)

 

 

(271.7

)

 

32.9

 

NM

 

24

Casa Marina, A Waldorf Astoria Resort

 

 

(1

)

 

5

 

NM

 

 

2

 

 

15

 

 

(85.6

)

 

 

(47.7

)

 

37.9

 

NM

 

25

The Reach Key West, Curio Collection

 

 

(1

)

 

2

 

NM

 

 

1

 

 

6

 

 

(81.1

)

 

 

(56.2

)

 

38.4

 

NM

 

26

Hilton Denver City Center

 

 

(2

)

 

6

 

NM

 

 

—

 

 

14

 

 

(99.9

)

 

 

(11,055.3

)

 

44.5

 

NM

 

27

Royal Palm South Beach Miami

 

 

(1

)

 

3

 

NM

 

 

1

 

 

9

 

 

(87.6

)

 

 

(78.4

)

 

33.4

 

NM

 

28

DoubleTree Hotel Washington DC – Crystal City

 

 

(2

)

 

4

 

NM

 

 

1

 

 

12

 

 

(88.6

)

 

 

(106.6

)

 

34.3

 

NM

 

29

DoubleTree Hotel San Jose

 

 

(1

)

 

4

 

NM

 

 

1

 

 

13

 

 

(90.3

)

 

 

(74.3

)

 

31.2

 

NM

 

30

Juniper Hotel Cupertino, Curio Collection

 

 

(1

)

 

2

 

NM

 

 

—

 

 

5

 

 

(99.9

)

 

 

(26,890.1

)

 

37.5

 

NM

 

 

Sub-total Core Hotels

 

$

(85

)

$

223

 

NM

 

$

26

 

$

670

 

 

(96.1

)%

 

 

(329.0

)%

 

33.2

%

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

(23

)

$

25

 

NM

 

$

13

 

$

121

 

 

(90.0

)%

 

 

(185.3

)%

 

21.2

%

NM

 

 

Total Consolidated Portfolio(3)

 

$

(108

)

$

248

 

NM

 

$

39

 

$

791

 

 

(95.2

)%

 

 

(283.1

)%

 

31.4

%

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Percentage change is not meaningful.

 

(2)

Calculated based on unrounded numbers.

 

(3)

Assumes hotels were acquired on January 1, 2019.

 

 

25 |

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Core Hotels: YTD Q2 2020 vs. YTD Q2 2019

 

 

 

 

 

 

(unaudited)

 

ADR

 

 

Occupancy

 

RevPAR

 

 

 

Total RevPAR

 

 

 

 

 

2020

 

2019

 

Change(1)

 

 

2020

 

2019

 

Change

 

2020

 

2019

 

Change(1)

 

2020

 

2019

 

Change(1)

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

259.12

 

$

259.07

 

—%

 

 

 

38.5

%

 

93.2

%

 

(54.7

)%

pts

 

$

99.78

 

$

241.54

 

 

(58.7

)%

 

 

$

165.63

 

$

393.33

 

 

(57.9

)%

 

2

Hilton Waikoloa Village

 

 

267.12

 

 

225.79

 

 

18.3

 

 

 

40.2

 

 

80.7

 

 

(40.5

)

 

 

 

107.33

 

 

182.18

 

 

(41.1

)

 

 

 

249.47

 

 

378.56

 

 

(34.1

)

 

3

Hilton San Francisco Union Square

 

 

306.92

 

 

292.10

 

 

5.1

 

 

 

29.9

 

 

88.7

 

 

(58.8

)

 

 

 

91.68

 

 

259.12

 

 

(64.6

)

 

 

 

146.62

 

 

367.71

 

 

(60.1

)

 

4

Parc 55 San Francisco - a Hilton Hotel

 

 

291.04

 

 

288.68

 

 

0.8

 

 

 

30.3

 

 

89.7

 

 

(59.4

)

 

 

 

88.27

 

 

259.05

 

 

(65.9

)

 

 

 

105.08

 

 

297.67

 

 

(64.7

)

 

5

Le Meridien San Francisco

 

 

349.78

 

 

331.66

 

 

5.5

 

 

 

33.8

 

 

94.7

 

 

(60.9

)

 

 

 

118.28

 

 

314.16

 

 

(62.4

)

 

 

 

147.67

 

 

373.50

 

 

(60.5

)

 

6

JW Marriott San Francisco Union Square

 

 

368.52

 

 

375.61

 

 

(1.9

)

 

 

43.3

 

 

93.5

 

 

(50.2

)

 

 

 

159.67

 

 

351.18

 

 

(54.5

)

 

 

 

212.73

 

 

448.43

 

 

(52.6

)

 

7

Hyatt Centric Fisherman's Wharf

 

 

223.03

 

 

258.56

 

 

(13.7

)

 

 

38.0

 

 

97.4

 

 

(59.4

)

 

 

 

84.86

 

 

251.95

 

 

(66.3

)

 

 

 

111.29

 

 

320.52

 

 

(65.3

)

 

8

Hotel Adagio, Autograph Collection

 

 

325.13

 

 

319.82

 

 

1.7

 

 

 

32.5

 

 

92.8

 

 

(60.3

)

 

 

 

105.75

 

 

296.72

 

 

(64.4

)

 

 

 

121.17

 

 

323.49

 

 

(62.5

)

 

9

Hilton Orlando Bonnet Creek

 

 

231.90

 

 

203.71

 

 

13.8

 

 

 

31.4

 

 

82.9

 

 

(51.5

)

 

 

 

72.72

 

 

168.71

 

 

(56.9

)

 

 

 

186.01

 

 

404.33

 

 

(54.0

)

 

10

Waldorf Astoria Orlando

 

 

366.76

 

 

306.46

 

 

19.7

 

 

 

29.6

 

 

78.8

 

 

(49.2

)

 

 

 

108.68

 

 

241.69

 

 

(55.0

)

 

 

 

216.83

 

 

473.70

 

 

(54.2

)

 

11

Hilton Orlando Lake Buena Vista

 

 

191.10

 

 

172.01

 

 

11.1

 

 

 

34.4

 

 

87.6

 

 

(53.2

)

 

 

 

65.80

 

 

150.74

 

 

(56.3

)

 

 

 

122.74

 

 

269.55

 

 

(54.5

)

 

12

Hilton New Orleans Riverside

 

 

211.76

 

 

202.37

 

 

4.6

 

 

 

27.1

 

 

78.2

 

 

(51.1

)

 

 

 

57.29

 

 

158.20

 

 

(63.8

)

 

 

 

105.30

 

 

271.71

 

 

(61.2

)

 

13

Hyatt Regency Boston

 

 

156.96

 

 

234.29

 

 

(33.0

)

 

 

36.1

 

 

93.5

 

 

(57.4

)

 

 

 

56.71

 

 

219.17

 

 

(74.1

)

 

 

 

77.99

 

 

283.28

 

 

(72.5

)

 

14

Hilton Boston Logan Airport

 

 

160.90

 

 

235.26

 

 

(31.6

)

 

 

45.3

 

 

84.1

 

 

(38.8

)

 

 

 

72.93

 

 

197.89

 

 

(63.1

)

 

 

 

97.58

 

 

259.45

 

 

(62.4

)

 

15

Boston Marriott Newton

 

 

156.81

 

 

183.10

 

 

(14.4

)

 

 

26.8

 

 

72.0

 

 

(45.2

)

 

 

 

41.96

 

 

131.67

 

 

(68.1

)

 

 

 

70.44

 

 

215.68

 

 

(67.3

)

 

16

New York Hilton Midtown

 

 

206.47

 

 

261.26

 

 

(21.0

)

 

 

30.6

 

 

86.9

 

 

(56.3

)

 

 

 

63.10

 

 

226.86

 

 

(72.2

)

 

 

 

117.40

 

 

388.75

 

 

(69.8

)

 

17

Hilton Santa Barbara Beachfront Resort

 

 

232.70

 

 

256.64

 

 

(9.3

)

 

 

44.8

 

 

80.0

 

 

(35.2

)

 

 

 

104.34

 

 

205.44

 

 

(49.2

)

 

 

 

165.12

 

 

334.20

 

 

(50.6

)

 

18

Hyatt Regency Mission Bay Spa and Marina

 

 

169.35

 

 

178.04

 

 

(4.9

)

 

 

29.6

 

 

76.1

 

 

(46.5

)

 

 

 

50.08

 

 

135.46

 

 

(63.0

)

 

 

 

108.15

 

 

257.84

 

 

(58.1

)

 

19

Hotel Indigo San Diego Gaslamp Quarter

 

 

192.57

 

 

202.77

 

 

(5.0

)

 

 

37.8

 

 

89.1

 

 

(51.3

)

 

 

 

72.86

 

 

180.68

 

 

(59.7

)

 

 

 

88.40

 

 

216.04

 

 

(59.1

)

 

20

Hilton Checkers Los Angeles

 

 

230.85

 

 

227.46

 

 

1.5

 

 

 

32.8

 

 

85.9

 

 

(53.1

)

 

 

 

75.72

 

 

195.39

 

 

(61.2

)

 

 

 

88.28

 

 

223.45

 

 

(60.5

)

 

21

Hilton Chicago

 

 

129.56

 

 

187.54

 

 

(30.9

)

 

 

18.6

 

 

71.6

 

 

(53.0

)

 

 

 

24.08

 

 

134.25

 

 

(82.1

)

 

 

 

54.95

 

 

240.43

 

 

(77.1

)

 

22

W Chicago - City Center

 

 

211.41

 

 

245.84

 

 

(14.0

)

 

 

22.8

 

 

68.7

 

 

(45.9

)

 

 

 

48.15

 

 

168.82

 

 

(71.5

)

 

 

 

60.80

 

 

214.15

 

 

(71.6

)

 

23

W Chicago - Lakeshore

 

 

141.13

 

 

191.50

 

 

(26.3

)

 

 

21.6

 

 

64.2

 

 

(42.6

)

 

 

 

30.55

 

 

123.02

 

 

(75.2

)

 

 

 

38.59

 

 

160.39

 

 

(75.9

)

 

24

Casa Marina, A Waldorf Astoria Resort

 

 

470.90

 

 

427.78

 

 

10.1

 

 

 

45.0

 

 

88.2

 

 

(43.2

)

 

 

 

211.80

 

 

377.10

 

 

(43.8

)

 

 

 

311.90

 

 

567.40

 

 

(45.0

)

 

25

The Reach Key West, Curio Collection

 

 

406.05

 

 

389.15

 

 

4.3

 

 

 

45.1

 

 

86.8

 

 

(41.7

)

 

 

 

183.24

 

 

337.78

 

 

(45.8

)

 

 

 

268.92

 

 

483.99

 

 

(44.4

)

 

26

Hilton Denver City Center

 

 

155.89

 

 

175.58

 

 

(11.2

)

 

 

30.6

 

 

81.7

 

 

(51.1

)

 

 

 

47.72

 

 

143.55

 

 

(66.8

)

 

 

 

74.13

 

 

219.16

 

 

(66.2

)

 

27

Royal Palm South Beach Miami

 

 

270.45

 

 

231.08

 

 

17.0

 

 

 

45.8

 

 

95.8

 

 

(50.0

)

 

 

 

123.87

 

 

221.45

 

 

(44.1

)

 

 

 

169.59

 

 

301.22

 

 

(43.7

)

 

28

DoubleTree Hotel Washington DC – Crystal City

 

 

134.87

 

 

170.20

 

 

(20.8

)

 

 

34.5

 

 

74.8

 

 

(40.3

)

 

 

 

46.52

 

 

127.27

 

 

(63.4

)

 

 

 

57.67

 

 

172.67

 

 

(66.6

)

 

29

DoubleTree Hotel San Jose

 

 

190.08

 

 

234.42

 

 

(18.9

)

 

 

40.9

 

 

85.6

 

 

(44.7

)

 

 

 

77.72

 

 

200.61

 

 

(61.3

)

 

 

 

115.61

 

 

280.64

 

 

(58.8

)

 

30

Juniper Hotel Cupertino, Curio Collection

 

 

248.07

 

 

261.27

 

 

(5.0

)

 

 

28.9

 

 

83.8

 

 

(54.9

)

 

 

 

71.70

 

 

218.82

 

 

(67.2

)

 

 

 

88.04

 

 

258.27

 

 

(65.9

)

 

 

Sub-total Core Hotels

 

$

237.55

 

$

244.51

 

 

(2.8

)%

 

 

32.6

%

 

84.3

%

 

(51.7

)%

pts

 

$

77.45

 

$

206.07

 

 

(62.4

)%

 

 

$

128.32

 

$

323.43

 

 

(60.3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

149.72

 

$

161.97

 

 

(7.6

)%

 

 

37.7

%

 

74.6

%

 

(36.9

)%

pts

 

$

56.46

 

$

120.81

 

 

(53.3

)%

 

 

$

81.63

 

$

169.95

 

 

(52.0

)%

 

 

Total Consolidated Portfolio(2)

 

$

212.45

 

$

225.47

 

 

(5.8

)%

 

 

33.9

%

 

81.8

%

 

(47.9

)%

pts

 

$

72.06

 

$

184.50

 

 

(60.9

)%

 

 

$

116.32

 

$

284.60

 

 

(59.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Calculated based on unrounded numbers.

 

(2)

Assumes hotels were acquired on January 1, 2019.

 

 

 

26 |

 

 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Core Hotels: YTD Q2 2020 vs. YTD Q2 2019

 

 

 

 

 

 

(unaudited, dollars in millions)

 

Hotel Adjusted EBITDA

 

Hotel Revenue

 

 

Hotel Adjusted EBITDA Margin

 

 

 

2020

 

2019

 

Change(1)

 

2020

 

2019

 

Change(2)

 

 

2020

 

2019

 

Change(1)

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

15

 

$

80

 

NM

 

$

86

 

$

204

 

 

(57.7

)%

 

 

17.2

%

 

39.3

%

NM

2

Hilton Waikoloa Village

 

 

4

 

 

22

 

NM

 

 

29

 

 

76

 

 

(61.4

)

 

 

12.3

 

 

28.9

 

NM

3

Hilton San Francisco Union Square

 

 

2

 

 

41

 

NM

 

 

51

 

 

128

 

 

(59.9

)

 

 

3.6

 

 

32.1

 

NM

4

Parc 55 San Francisco - a Hilton Hotel

 

 

(1

)

 

19

 

NM

 

 

20

 

 

55

 

 

(64.5

)

 

 

(7.7

)

 

33.7

 

NM

5

Le Meridien San Francisco

 

 

1

 

 

9

 

NM

 

 

10

 

 

24

 

 

(60.2

)

 

 

14.0

 

 

37.0

 

NM

6

JW Marriott San Francisco Union Square

 

 

—

 

 

8

 

NM

 

 

13

 

 

28

 

 

(52.3

)

 

 

1.3

 

 

29.9

 

NM

7

Hyatt Centric Fisherman's Wharf

 

 

(1

)

 

6

 

NM

 

 

6

 

 

18

 

 

(65.1

)

 

 

(8.0

)

 

31.0

 

NM

8

Hotel Adagio, Autograph Collection

 

 

—

 

 

4

 

NM

 

 

4

 

 

10

 

 

(62.3

)

 

 

9.3

 

 

40.4

 

NM

9

Hilton Orlando Bonnet Creek

 

 

9

 

 

30

 

NM

 

 

34

 

 

74

 

 

(53.7

)

 

 

26.4

 

 

40.4

 

NM

10

Waldorf Astoria Orlando

 

 

3

 

 

14

 

NM

 

 

20

 

 

43

 

 

(54.0

)

 

 

14.0

 

 

31.8

 

NM

11

Hilton Orlando Lake Buena Vista

 

 

2

 

 

14

 

NM

 

 

18

 

 

40

 

 

(54.2

)

 

 

13.0

 

 

34.6

 

NM

12

Hilton New Orleans Riverside

 

 

6

 

 

33

 

NM

 

 

31

 

 

80

 

 

(61.0

)

 

 

18.9

 

 

41.0

 

NM

13

Hyatt Regency Boston

 

 

(2

)

 

10

 

NM

 

 

7

 

 

26

 

 

(72.3

)

 

 

(23.0

)

 

39.3

 

NM

14

Hilton Boston Logan Airport

 

 

(2

)

 

7

 

NM

 

 

11

 

 

28

 

 

(62.1

)

 

 

(15.7

)

 

26.2

 

NM

15

Boston Marriott Newton

 

 

(1

)

 

5

 

NM

 

 

6

 

 

17

 

 

(67.2

)

 

 

(10.5

)

 

27.9

 

NM

16

New York Hilton Midtown

 

 

(30

)

 

16

 

NM

 

 

40

 

 

132

 

 

(69.6

)

 

 

(75.3

)

 

12.0

 

NM

17

Hilton Santa Barbara Beachfront Resort

 

 

3

 

 

9

 

NM

 

 

11

 

 

22

 

 

(50.3

)

 

 

24.5

 

 

39.6

 

NM

18

Hyatt Regency Mission Bay Spa and Marina

 

 

(1

)

 

4

 

NM

 

 

9

 

 

20

 

 

(57.6

)

 

 

(15.9

)

 

18.9

 

NM

19

Hotel Indigo San Diego Gaslamp Quarter

 

 

—

 

 

3

 

NM

 

 

3

 

 

8

 

 

(58.9

)

 

 

12.4

 

 

42.4

 

NM

20

Hilton Checkers Los Angeles

 

 

—

 

 

3

 

NM

 

 

3

 

 

8

 

 

(60.3

)

 

 

(3.3

)

 

32.5

 

NM

21

Hilton Chicago

 

 

(13

)

 

11

 

NM

 

 

15

 

 

67

 

 

(77.0

)

 

 

(87.9

)

 

16.5

 

NM

22

W Chicago - City Center

 

 

(2

)

 

3

 

NM

 

 

4

 

 

16

 

 

(71.5

)

 

 

(53.3

)

 

22.6

 

NM

23

W Chicago - Lakeshore

 

 

(5

)

 

1

 

NM

 

 

4

 

 

15

 

 

(75.8

)

 

 

(132.6

)

 

9.9

 

NM

24

Casa Marina, A Waldorf Astoria Resort

 

 

5

 

 

13

 

NM

 

 

18

 

 

32

 

 

(44.7

)

 

 

29.8

 

 

42.0

 

NM

25

The Reach Key West, Curio Collection

 

 

1

 

 

5

 

NM

 

 

7

 

 

13

 

 

(44.1

)

 

 

17.8

 

 

42.5

 

NM

26

Hilton Denver City Center

 

 

—

 

 

10

 

NM

 

 

8

 

 

24

 

 

(66.0

)

 

 

(2.2

)

 

40.1

 

NM

27

Royal Palm South Beach Miami

 

 

4

 

 

9

 

NM

 

 

12

 

 

21

 

 

(43.4

)

 

 

35.4

 

 

42.8

 

NM

28

DoubleTree Hotel Washington DC – Crystal City

 

 

(2

)

 

5

 

NM

 

 

7

 

 

20

 

 

(66.4

)

 

 

(33.9

)

 

24.4

 

NM

29

DoubleTree Hotel San Jose

 

 

1

 

 

8

 

NM

 

 

11

 

 

26

 

 

(58.6

)

 

 

7.7

 

 

30.6

 

NM

30

Juniper Hotel Cupertino, Curio Collection

 

 

—

 

 

4

 

NM

 

 

4

 

 

10

 

 

(65.7

)

 

 

(3.9

)

 

37.6

 

NM

 

Sub-total Core Hotels

 

$

(4

)

$

406

 

NM

 

$

502

 

$

1,285

 

 

(60.9

)%

 

 

(0.8

)%

 

31.6

%

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

(14

)

$

48

 

NM

 

$

111

 

$

229

 

 

(51.7

)%

 

 

(12.9

)%

 

20.9

%

NM

 

Total Consolidated Portfolio(3)

 

$

(18

)

$

454

 

NM

 

$

613

 

$

1,514

 

 

(59.5

)%

 

 

(3.0

)%

 

30.0

%

NM

 

 

 

 

(1)

Percentage change is not meaningful.

 

(2)

Calculated based on unrounded numbers.

 

(3)

Assumes hotels were acquired on January 1, 2019.

 

 

 

27 |

 

 

 


 

 

 

 

 

 

Properties Acquired & Sold

 

Acquisitions & W New Orleans French Quarter

 

 

 

28 |

 

 


 

 

Properties Acquired and Sold

 

 

 

 

 

Properties Acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

Location

 

Room Count

 

 

 

 

 

 

 

 

Chesapeake Lodging Trust Acquisition (1)

 

 

 

 

 

 

Hilton Denver City Center

 

Denver, CO

 

613

 

W Chicago – Lakeshore

 

Chicago, IL

 

520

 

Hyatt Regency Boston

 

Boston, MA

 

502

 

Hyatt Regency Mission Bay Spa and Marina

 

San Diego, CA

 

438

 

Boston Marriott Newton

 

Newton, MA

 

430

 

Le Meridien New Orleans(2)

 

New Orleans, LA

 

410

 

W Chicago – City Center

 

Chicago, IL

 

403

 

Royal Palm South Beach Miami, a Tribute Portfolio Resort

 

Miami Beach, FL

 

393

 

Le Meridien San Francisco

 

San Francisco, CA

 

360

 

JW Marriott San Francisco Union Square

 

San Francisco, CA

 

344

 

Hyatt Centric Fisherman’s Wharf

 

San Francisco, CA

 

316

 

Hotel Indigo San Diego Gaslamp Quarter

 

San Diego, CA

 

210

 

Courtyard Washington Capitol Hill/Navy Yard

 

Washington, DC

 

204

 

Homewood Suites by Hilton Seattle Convention Center Pike Street

 

Seattle, WA

 

195

 

Hilton Checkers Los Angeles

 

Los Angeles, CA

 

193

 

Ace Hotel Downtown Los Angeles(2)

 

Los Angeles, CA

 

182

 

Hotel Adagio, Autograph Collection

 

San Francisco, CA

 

171

 

W New Orleans – French Quarter

 

New Orleans, LA

 

97

 

 

 

 

 

 

5,981

 

 

(1)

Chesapeake acquisition closed in September 2019 for total consideration of approximately $2.5 billion, including acquisition costs.

 

(2)

Sold in December 2019.

 

 

 

 

29 |

 

 


 

 

Properties Acquired and Sold (continued)

 

 

 

 

 

Properties Sold

 

 

 

 

 

Hotel

 

Location

 

Month Sold

 

Room Count

 

 

Gross Proceeds

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2018 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Rotterdam

 

Rotterdam, Netherlands

 

January 2018

 

 

254

 

 

$

62.2

 

Embassy Suites Portfolio - 3 Hotels

 

Domestic US

 

February 2018

 

 

676

 

 

 

95.8

 

UK Portfolio - 7 Hotels

 

United Kingdom

 

February 2018

 

 

1,334

 

 

 

188.5

 

Hilton Durban

 

Durban, South Africa

 

February 2018

 

 

328

 

 

 

32.5

 

Hilton Berlin(1)

 

Berlin, Germany

 

May 2018

 

 

601

 

 

 

140.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018 Total

 

 

 

 

 

 

3,193

 

 

$

519.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pointe Hilton Squaw Peak Resort

 

Phoenix, Arizona

 

February 2019

 

 

563

 

 

$

51.4

 

Hilton Nuremberg

 

Nuremberg, Germany

 

March 2019

 

 

152

 

 

 

17.5

 

Hilton Atlanta Airport

 

Atlanta, Georgia

 

June 2019

 

 

507

 

 

 

101.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton New Orleans Airport(2)

 

New Orleans, Louisiana

 

June 2019

 

 

317

 

 

 

48.0

 

Embassy Suites Parsippany(2)

 

Parsippany, New Jersey

 

June 2019

 

 

274

 

 

 

17.0

 

 

 

 

 

 

 

 

591

 

 

 

65.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Conrad Dublin(3)

 

Dublin, Ireland

 

November 2019

 

 

192

 

 

 

61.0

 

   Ace Hotel Downtown Los Angeles

 

Los Angeles, California

 

December 2019

 

 

182

 

 

 

117.0

 

   Le Meridien New Orleans

 

New Orleans, Louisiana

 

December 2019

 

 

410

 

 

 

84.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 Total

 

 

 

 

 

 

2,597

 

 

$

496.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton São Paulo Morumbi

 

São Paulo, Brazil

 

February 2020

 

 

503

 

 

$

117.5

 

Embassy Suites Washington DC Georgetown

 

Washington, D.C.

 

February 2020

 

 

197

 

 

 

90.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 Total

 

 

 

 

 

 

700

 

 

$

207.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total(4)

 

 

 

 

 

 

6,490

 

 

$

1,223.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The unconsolidated hotel was sold for total gross proceeds of approximately $350 million, of which $140 million represents Park’s pro rata share.  

 

(2)

Hotels were sold as a portfolio in the same transaction.

 

(3)

The unconsolidated hotel was sold for total gross proceeds of approximately $128 million, of which $61 million represents Park’s pro rata share.  

 

(4)

To date, Park has sold a total of 23 hotels. In addition, in December 2019, Park terminated the ground lease on the Hilton Sheffield Hotel.

 

 

30 |

 

 


 

 

 

 

 

 

 

Liquidity and Capital Structure

 

Debt Summary Casa Marina, a Waldorf Astoria Resort Hilton Orlando Bonnet Creek New York Hilton Midtown

 

 


 

 

31 |

 

 


 

 

Liquidity and Capital Structure

 

 

 

 

 

Fixed and Variable Rate Debt

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

 

 

Debt

 

Collateral

 

Interest Rate

 

 

Maturity Date

 

As of

June 30, 2020

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loan

 

DoubleTree Hotel Spokane City Center

 

3.55%

 

 

October 2020

 

$

12

 

Mortgage loan

 

Hilton Denver City Center

 

4.90%

 

 

August 2022(1)

 

 

60

 

Mortgage loan

 

Hilton Checkers Los Angeles

 

4.11%

 

 

March 2023

 

 

27

 

Mortgage loan

 

W Chicago - City Center

 

4.25%

 

 

August 2023

 

 

77

 

Commercial mortgage-backed

securities loan

 

Hilton San Francisco Union Square, Parc 55 San Francisco - a Hilton Hotel

 

4.11%

 

 

November 2023

 

 

725

 

Mortgage loan

 

Hyatt Regency Boston

 

4.25%

 

 

July 2026

 

 

140

 

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

 

Senior Secured Notes(2)

 

 

 

7.50%

 

 

June 2025

 

 

650

 

Finance lease obligations

 

 

 

3.07%

 

 

2021 to 2022

 

 

1

 

Total Fixed Rate Debt

 

 

 

4.88%(3)

 

 

 

 

 

3,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility(4)(5)

 

Unsecured

 

L + 3.00%

 

 

December 2021

 

 

681

 

2016 Term Loan(4)(6)

 

Unsecured

 

L + 2.95%

 

 

December 2021

 

 

631

 

Mortgage loan

 

DoubleTree Hotel Ontario Airport

 

L + 2.25%

 

 

May 2022

 

 

30

 

2019 Term Facility(4)(7)

 

Unsecured

 

L + 2.65%

 

 

September 2024

 

 

670

 

Total Variable Rate Debt

 

 

 

3.13%(3)

 

 

 

 

 

2,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: unamortized premium

 

 

 

 

 

 

 

 

 

 

4

 

Less: unamortized deferred financing costs and discount

 

 

 

 

 

 

 

 

(30

)

Total Debt(8)

 

 

 

4.25%(3)

 

 

 

 

$

5,118

 

 

(1)

The loan matures in August 2042 but is callable by the lender in August 2022.

 

(2)

The Senior Secured Notes were issued in May 2020 with a maturity date of June 2025.

 

(3)

Calculated on a weighted average basis.

 

(4)

In May 2020, Park amended its credit facilities which added a LIBOR floor of 25 basis points.

 

(5)

During the second quarter of 2020, Park repaid $319 million of the Revolver.

 

(6)

The 2016 Term Loan was entered into in December 2016, with a maturity date of December 2021. Park repaid the 2016 Term Loan by $50 million and $69 million in December 2019 and June 2020, respectively.

 

(7)

In August 2019, the Company, Park Intermediate Holdings LLC and PK Domestic entered into a credit agreement with Bank of America, N.A. and certain other lenders, providing a $950 million unsecured delayed draw term loan facility (the “2019 Term Facility”), with the $850 million, five-year delayed draw term loan tranche fully drawn on September 18, 2019 to fund the merger with Chesapeake Lodging Trust.  The $100 million, two-year delayed draw term loan tranche was unfunded and the commitments thereunder terminated on September 18, 2019. On December 31, 2019, Park repaid $180 million of the 2019 Term Facility.

 

(8)

Excludes $225 million of Park’s share of debt of its unconsolidated joint ventures.

 

32 |

 

 


 

 

Liquidity and Capital Structure

 

 

 

 

 

Credit Facility Amendments

 

 

 

 

 

 

•

Park amended its credit and term loan facilities to:

 

 

▪

extend the Revolver maturity date from December 2020 to December 2021

 

 

▪

waive compliance with all existing quarterly-tested financial covenants through and including March 31, 2021

 

 

▪

adjust levels of particular financial covenants after such covenant waiver period

 

 

▪

retain ability to apply up to $500 million of net cash proceeds from equity issuances toward acquisitions and capital expenditures

 

 

•

Additional agreements:

 

 

▪

pledged equity in certain subsidiaries owning eight assets (for the covenant waiver period and until Leverage Ratio falls below 6.5x for two consecutive quarters)

 

 

▪

provided guarantees from certain subsidiaries (for the covenant waiver period and until Leverage Ratio falls below 6.5x for two consecutive quarters)

 

 

▪

added a requirement to maintain monthly minimum liquidity of $200 million (cash on hand plus revolver availability)

 

 

•

Subject to various exceptions (including those listed below), additional debt covenants during the relief period restrict:

 

 

▪

dividend and distribution payments (except to the extent required to maintain REIT status)

 

 

▪

stock repurchases

 

 

▪

prepayments of other indebtedness (except for certain refinancings)

 

 

▪

capital expenditures (except for certain approved budgeted amounts, and emergency, life safety and ordinary course maintenance repairs)

 

 

▪

asset dispositions and transfers (except in the case of 1031 exchanges)

 

 

▪

investments, acquisitions or mergers (except for $200 million general investments bucket)

 

 

▪

incurrence of other indebtedness (except for certain refinancings, certain capital markets transactions and up to $350 of mortgage debt)

 


 

33 |

 

 


 

 

Liquidity and Capital Structure

 

 

 

 

 

Cash Preservation: Estimated Cash Burn Rate

 

 

 

 

 

 

•

In conjunction with the hotel operators, Park developed low occupancy and suspension estimates to avoid marginal losses and establish trigger points for suspension decisions

 

 

•

Based on this work, Park developed hotel working capital needs assuming suspensions for all hotels resulting in an average aggregate hotel funding burn rate of approximately $42 million per month across the portfolio

 

 

•

Park’s corporate burn rate will average roughly $23 million per month for the remainder of the year. This includes:

 

 

▪

Debt service

 

 

▪

Corporate and other non-hotel expenses

 

 

 

•

Based on its current liquidity of $1.6 billion and assuming a total burn rate of roughly $65 million per month, Park currently has two years of liquidity under extreme conditions (i.e. all hotels have suspended operations); however, Park currently has 42 out of 60 hotels open and operating

 

 

•

Park continues to take proactive measures to reduce the near-term burn rate, including deferral of payments, hiring freezes and other cost reduction methods

 

 

•

This estimate does not take into account capital expenditures or any possible alternative sources of revenue that may arise or payment of cash dividends or other distributions not already declared and paid in 2020, if any.  The estimated cash burn amount has not been reduced by any amount available to Park under existing or future debt facilities, or proceeds from issuance of any additional debt, equity or equity-linked securities

 

Expense

 

Average/Month

(in millions)

 

Hotel operations

 

$

42

 

Debt service

 

 

19

 

Corporate & other non-hotel expenditures

 

 

4

 

Total

 

$

65

 

 

 

 

 

 

 

 

 

 

34 |

 

 

 


 

 

 

 

 

 

Definitions

 

Definitions Hilton Orlando Bonnet Creek Hilton Denver City Center W Chicago –City Center

 

 

 

35 |

 

 


 

 

Definitions

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma

 

The Company presents certain data for its consolidated hotels on a pro-forma hotel basis as supplemental information for investors: Pro-forma Hotel Revenues,  Pro-forma RevPAR, Pro-forma Total RevPAR, Pro-forma Occupancy, Pro-forma ADR, Pro-forma Adjusted EBITDA, Pro-forma Hotel Adjusted EBITDA and Pro-forma Hotel Adjusted EBITDA Margin and Net debt to Pro-forma Adjusted EBITDA ratio. The Company presents pro-forma hotel results to help the Company and its investors evaluate the ongoing operating performance of its hotels. The Company’s pro-forma metrics exclude results from property dispositions and include results from property acquisitions as though such acquisitions occurred on the earliest period presented.

 

EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin

Earnings (loss) before interest expense, taxes and depreciation and amortization (“EBITDA”), presented herein, reflects net income (loss) excluding depreciation and amortization, interest income, interest expense, income taxes and interest expense, income tax and depreciation and amortization included in equity in earnings (losses) 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;

•      Transition expense related to the Company’s establishment as an independent, publicly-traded company;

•      Costs associated with hotel acquisitions or dispositions expensed during the period;

•      Severance expense;

•      Share-based compensation expense;

•      Casualty gains or losses;

•      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 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.

 

 


 

36 |

 

 


 

 

Definitions (continued)

 

 

 

 

 

 

 

 

 

 

 

 

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 (used in) 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 (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.

 

 

 

 


37 |

 

 

 


 

 

Definitions (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

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:

 

•      Transition expense related to the Company’s establishment as an independent, publicly-traded company;

•      Costs associated with hotel acquisitions or dispositions expensed during the period;

•      Severance expense;

•      Share-based compensation expense; and

•      Other items that management believes are not representative of the Company’s current or future operating performance.

 

Net Debt

Net debt, presented herein, is a non-GAAP financial measure that the Company uses to evaluate its financial leverage. Net debt is calculated as (i) long-term debt, including current maturities and excluding unamortized deferred financing costs; and (ii) the Company’s share of investments in affiliate debt, excluding unamortized deferred financing costs; reduced by (a) cash and cash equivalents; and (b) restricted cash and cash equivalents.

The Company believes Net debt provides useful information about its indebtedness to investors as it is frequently used by securities analysts, investors and other interested parties to compare the indebtedness of companies. Net debt should not be considered as a substitute to debt presented in accordance with U.S. GAAP. Net debt may not be comparable to a similarly titled measure of other companies.

Net Debt to Adjusted EBITDA Ratio

Net debt to Adjusted EBITDA ratio, presented herein, is a non-GAAP financial measure and is included as it is frequently used by securities analysts, investors and other interested parties to compare the financial condition of companies. Net debt to Adjusted EBITDA ratio should not be considered as an alternative to measures of financial condition derived in accordance with U.S. GAAP and it may not be comparable to a similarly titled measure of other companies.

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. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of our hotels as a result of COVID-19. 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 hotel rooms increases or decreases.

 

 

 


38 |

 

 

 


 

 

Definitions (continued)

 

 

 

 

 

 

 

 

 

 

 

 

Average Daily Rate

ADR represents rooms revenue divided by total number of room nights sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in the hotel industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates have a more pronounced effect on overall revenues and incremental profitability than changes in occupancy, as described above.

Revenue per Available Room

Revenue per Available Room (“RevPAR”) represents rooms revenue divided by total number of room nights available to guests for a given period. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of our hotels as a result of COVID-19. 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.

Total RevPAR

Total RevPAR represents rooms, food and beverage and other hotel revenues divided by the total number of room nights available to guests for a given period.  Room nights available to guests have not been adjusted for suspended or reduced operations at certain of our hotels as a result of COVID-19. Management considers Total RevPAR to be a meaningful indicator of the Company’s performance as approximately one-third of revenues are earned from food and beverage and other hotel revenues. Total RevPAR is also a useful indicator in measuring performance over comparable periods.

References to RevPAR, Total RevPAR and ADR are presented on a currency neutral basis (prior periods are reflected using current period exchange rates), unless otherwise noted.

 

 

39 |

 

 

 


 

 

Analyst Coverage

 

 

 

 

 

 

 

 

 

 

 

 

Analyst

Company

Phone

Email

Shaun Kelley

Bank of America

(646) 855-1005

[email protected]

Anthony Powell

Barclays

(212) 526-8768

[email protected]

Ari Klein

BMO Capital Markets

(212) 885-4103

[email protected]

Neil Malkin

Capital One Securities

(571) 633-8191

[email protected]

Smedes Rose

Citi Research

(212) 816-6243

[email protected]

Chris Woronka

Deutsche Bank

(212) 250-9376

[email protected]

Richard Hightower

Evercore ISI

(212) 752-0886

[email protected]

Stephen Grambling

Goldman Sachs

(212) 902-7832

[email protected]

Lukas Hartwich

Green Street

(949) 640-8780

[email protected]

David Katz

Jefferies

(212) 323-3355

[email protected]

Brandt Montour

JP Morgan

(212) 622-1111

[email protected]

Bill Crow

Raymond James

(727) 567-2594

[email protected]

Patrick Scholes

Truist Securities

(212) 319-3915

[email protected]

Robin Farley

UBS

(212) 713-2060

[email protected]

Dori Kesten

Wells Fargo

(617) 603-4262

[email protected]

 

 

 

 

 

 

40 |