Chatham Lodging Trust Announces Second Quarter 2023 Results
RevPAR Beats Industry Performance for Fifth Consecutive Quarter
Chatham Lodging Trust (NYSE: CLDT), a lodging real estate investment trust (REIT) that invests in upscale, extended-stay hotels and premium-branded, select-service hotels, today announced results for the second quarter ended June 30, 2023.
Second Quarter 2023 Operating Results
- Portfolio Revenue Per Available Room (RevPAR) – Increased 5 percent to $144 compared to 2022 second quarter RevPAR of $138. Average daily rate (ADR) accelerated 2 percent to $182, and occupancy rose 2 percent to 79 percent for the 39 hotels owned as of June 30, 2023.
- RevPAR of $144 compares to $146 in 2019. ADR was up 3 percent to 2019.
- Excluding the five tech-driven hotels in Silicon Valley and Seattle, Wash., RevPAR was up 5 percent versus the 2019 second quarter. ADR was up 10 percent.
- Net Income – Earned net income of $9.4 million compared to net income of $9.3 million in the 2022 second quarter. Net income per diluted common share was $0.15 versus $0.15 during the 2022 second quarter.
- Hotel EBITDA Margin – Generated margins of 41.3 percent in the 2023 second quarter compared to 2022 second quarter margins of 41.9 percent.
- Adjusted EBITDA – Advanced 2 percent to $31.9 million from $31.1 million in the 2022 second quarter.
- Adjusted FFO – Jumped 5 percent from $20.7 million in the 2022 second quarter to adjusted FFO of $21.8 million this year. Adjusted FFO per diluted share was $0.43, compared to $0.41 in the 2022 second quarter.
- Debt Repayments – Repaid in full a $16.0 million mortgage on the Courtyard by Marriott Houston, Texas. During July, Chatham repaid a separate $19.7 million maturing mortgage.
The following chart summarizes the consolidated financial results for the three and six-months ended June 30, 2023, and 2022, based on all properties owned during those periods ($ in millions, except margin percentages and per share data):
|
|
Three Months Ended |
|
Six Months Ended |
||||
|
|
June 30, |
|
June 30, |
||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
Net income (loss) |
$9.4 |
|
$9.3 |
|
$4.3 |
|
$(0.4) |
|
Diluted net income (loss) per common share |
$0.15 |
|
$0.15 |
|
$0.01 |
|
$(0.09) |
|
GOP Margin |
48.5% |
|
49.2% |
|
44.6% |
|
44.8% |
|
Hotel EBITDA Margin |
41.3% |
|
41.9% |
|
36.6% |
|
36.8% |
|
Adjusted EBITDA |
$31.9 |
|
$31.1 |
|
$49.6 |
|
$44.4 |
|
AFFO |
$21.8 |
|
$20.7 |
|
$29.7 |
|
$24.2 |
|
AFFO per diluted share |
$0.43 |
|
$0.41 |
|
$0.59 |
|
$0.48 |
|
Dividends per common share |
$0.07 |
|
$0.00 |
|
$0.14 |
|
$0.00 |
Jeffrey H. Fisher, Chatham’s president and chief executive officer, highlighted, “It was a really good quarter with RevPAR, Adjusted EBITDA, FFO and FFO per share growing over last year and producing free cash flow that enabled us to repay a maturing loan in early July. With only $70 million of mortgages maturing through June 30, 2024, and having full availability on our $260 million credit facility, our balance sheet is in great shape, and we are in a strong position to address all maturities through the end of 2024.
“Our second quarter year-over-year RevPAR growth of five percent was strong given the loss of most intern business in Silicon Valley and Bellevue, Wash. Versus 2019, second quarter RevPAR was down less than two percent, and the trend to 2019 improved each month of 2023 through June,” Fisher continued. “Those five hotels adversely impacted RevPAR performance versus 2019 by approximately 700 basis points in the quarter. Excluding those five tech-driven hotels, second quarter RevPAR growth was up five percent versus the 2019 second quarter.”
Hotel RevPAR Performance
The below chart summarizes key hotel financial statistics for the hotels owned as of June 30, 2023, compared to the 2022 and 2019 second quarter:
|
|
Q2 2023 |
|
Q2 2022 |
|
Q2 2019 |
|
Occupancy |
79% |
|
77% |
|
83% |
|
ADR |
$182 |
|
$179 |
|
$176 |
|
RevPAR |
$144 |
|
$138 |
|
$146 |
The below chart summarizes RevPAR statistics by month for the company’s hotels:
|
|
April |
|
May |
|
June |
|
July |
|
Occupancy – 2023 |
77% |
|
78% |
|
82% |
|
81% |
|
ADR – 2023 |
$179 |
|
$179 |
|
$189 |
|
$189 |
|
RevPAR – 2023 |
$138 |
|
$140 |
|
$155 |
|
$154 |
|
RevPAR – 2022 |
$123 |
|
$133 |
|
$157 |
|
$157 |
|
% Change in RevPAR vs. prior year |
12% |
|
5% |
|
(1)% |
|
(2)% |
|
% Change in RevPAR vs. 2019 |
(3)% |
|
(2)% |
|
(1)% |
|
(2)% |
Fisher emphasized, “As we have pointed out previously, we knew our portfolio would recover after some of our peers due to our stronger reliance on the business traveler, and that pattern is proving true. For the fifth consecutive quarter, our RevPAR growth has outperformed industry RevPAR growth, and given the lack of intern business in all of our tech driven hotels, which includes two additional hotels in Austin, Texas, that were meaningfully impacted, our results have been particularly impressive and prove that business travel is picking up momentum across the country.
“Continuing the same trend from the first quarter, versus 2019, weekday occupancy in the second quarter improved each month of 2023 and was 78 percent for the entire second quarter. This is up approximately three percent over last year, again impressive given the adverse impact from the loss of most intern business year-over-year. Weekday ADR was up approximately three percent versus last year and, importantly, up slightly versus 2019. Weekend RevPAR remained strong as it was up approximately 15 percent in the quarter versus 2019, the highest quarterly levels since 2019,” Fisher concluded.
RevPAR performance for Chatham’s largest markets comprise 68 percent of trailing twelve-month hotel EBITDA (based on EBITDA contribution over the last twelve months) is presented below:
|
|
% OF LTM |
|
Q2 2023 |
|
Change vs. |
|
Q2 2022 |
|
Q2 2019 |
|
39 – Hotel Portfolio |
|
|
$144 |
|
5% |
|
$138 |
|
$146 |
|
Silicon Valley |
15% |
|
$139 |
|
(3)% |
|
$142 |
|
$194 |
|
Coastal Northeast |
9% |
|
$174 |
|
10% |
|
$158 |
|
$157 |
|
Los Angeles |
9% |
|
$170 |
|
7% |
|
$158 |
|
$162 |
|
Washington, D.C. |
8% |
|
$174 |
|
11% |
|
$156 |
|
$185 |
|
San Diego |
6% |
|
$191 |
|
2% |
|
$187 |
|
$177 |
|
Greater New York |
6% |
|
$155 |
|
1% |
|
$154 |
|
$153 |
|
Austin |
6% |
|
$135 |
|
(5)% |
|
$142 |
|
$132 |
|
Dallas |
5% |
|
$109 |
|
3% |
|
$107 |
|
$94 |
|
Seattle |
4% |
|
$137 |
|
(9)% |
|
$150 |
|
$166 |
“Our Silicon Valley, Austin and Seattle markets were hit by the significant reduction in intern programs, while most of our other top markets produced solid RevPAR growth, and six of our top nine markets produced RevPAR higher than 2019,” noted Dennis Craven, Chatham’s chief operating officer. “On our first quarter earnings call, we estimated that demand was sufficient to make up 50 to 75 percent of the lost intern business in Silicon Valley and Seattle, and, in fact, we made up 63 percent of the lost revenue. As we look ahead to 2024, results at these hotels should outpace portfolio performance.
Craven added, “Traditional demand in Silicon Valley and Seattle continues to grow, driven by the steady return to office and increased demand from international travelers. International deplanements into San Francisco/San Jose, as well as Seattle, keep improving to their highest levels since the pandemic. Deplanements were off approximately 11 percent versus 2019 into San Francisco/San Jose and were up three percent versus 2019 into Seattle. Weekday occupancy at the four Silicon Valley hotels was approximately 77 percent in the second quarter, not far off our portfolio average of 78 percent.”
Approximately 62 percent of Chatham’s hotel EBITDA over the last twelve months was generated from its extended-stay hotels, the highest concentration of extended-stay rooms of any public lodging REIT. Second quarter 2023 occupancy, ADR and RevPAR for each of the company’s major brands is presented below (number of hotels in parentheses):
|
|
Residence |
|
Homewood |
|
HGI (4) |
|
Courtyard |
|
Hampton |
|
% of LTM EBITDA |
46% |
|
11% |
|
9% |
|
9% |
|
7% |
|
Occupancy – 2023 |
80% |
|
80% |
|
78% |
|
71% |
|
84% |
|
ADR – 2023 |
$191 |
|
$153 |
|
$203 |
|
$153 |
|
$179 |
|
RevPAR – 2023 |
$152 |
|
$122 |
|
$158 |
|
$109 |
|
$150 |
|
RevPAR – 2022 |
$152 |
|
$118 |
|
$144 |
|
$102 |
|
$138 |
|
% Change in RevPAR |
–% |
|
4% |
|
10% |
|
7% |
|
8% |
Hotel Operations Performance
The below chart summarizes key hotel operating performance measures for the three months ended June 30, 2023, 2022 and 2019. Gross operating profit is calculated as Hotel EBITDA plus property taxes, ground rent and insurance (in millions, except for RevPAR and margin percentages):
|
|
|
Q2 |
|
Q2 |
|
Q2 |
|
RevPAR |
|
$144 |
|
$138 |
|
$146 |
|
Gross operating profit |
|
$40.8 |
|
$40.1 |
|
$42.3 |
|
Hotel EBITDA |
|
$34.7 |
|
$34.1 |
|
$36.1 |
|
GOP margin |
|
49% |
|
49% |
|
49% |
|
Hotel EBITDA margin |
|
41% |
|
42% |
|
42% |
Craven concluded, “We have absorbed hourly pay increases of approximately 24 percent since 2019 and despite that, our second quarter margins operating profit margins were essentially flat and hotel EBITDA margins were slightly down. Versus last year, hourly wages were also essentially flat. We continue to benefit from lower headcounts versus pre-pandemic levels. Compared to the 2019 second quarter, headcount is down approximately 17 percent. Against the 2022 second quarter, headcount is up approximately 10 percent as we added employees to our tech-driven hotels as housekeeping services are more frequent without the interns, and filled open positions, especially in our maintenance department.”
Corporate Update
The below chart summarizes key financial performance measures for the three months ended June 30, 2023, 2022 and 2019. Corporate EBITDA is calculated as hotel EBITDA minus cash corporate general and administrative expenses and is before debt service and capital expenditures. Debt service includes interest expense and principal amortization on its secured debt (approximately $2.2 million per quarter), as well as dividends on its preferred shares of $2.0 million per quarter. Cash flow before CapEx and common dividends is calculated as Corporate EBITDA less debt service and preferred share dividends. Amounts are in millions, except RevPAR.
|
|
|
Q2 2023 |
|
Q2 2022 |
|
Q2 2019 |
|
RevPAR |
|
$144 |
|
$138 |
|
$146 |
|
Hotel EBITDA |
|
$34.7 |
|
$34.1 |
|
$36.1 |
|
Corporate EBITDA |
|
$31.9 |
|
$31.1 |
|
$33.8 |
|
Debt Service & Preferred |
|
$(9.9) |
|
$(10.8) |
|
$(8.2) |
|
Cash flow before CapEx and Common |
|
$22.0 |
|
$20.3 |
|
$25.6 |
Hotel Investments
During the 2023 second quarter, the company incurred capital expenditures of $7.5 million. Chatham’s 2023 capital expenditure budget is approximately $30.6 million. Only one renovation is planned for the 2023 third quarter, the Courtyard by Marriott Charleston Summerville, S.C.
Capital Markets & Capital Structure
During the second quarter, Chatham repaid maturing debt of approximately $16.0 million using available cash and proceeds under its term loan and repaid a separate $19.7 million maturing mortgage during July 2023. Chatham currently has $41 million of debt maturing in the next six months and $70 million maturing through June 30, 2024.
As of June 30, 2023, the company had net debt of $433.8 million (total consolidated debt less unrestricted cash). Total debt outstanding as of June 30, 2023, was $466.7 million at an average interest rate of 5.0 percent, comprised of $376.7 million of fixed-rate mortgage debt at an average interest rate of 4.7 percent, $90 million outstanding on its term loan at a rate of 6.4% and nothing outstanding on the company’s $260 million senior unsecured revolving credit facility. Based on the ratio of the company’s net debt to hotel investments at cost, Chatham’s leverage ratio was approximately 26 percent on June 30, 2023, down from 27 percent as of December 31, 2022.
“We have reduced our net debt by approximately $10 million in 2023 and have manageable maturing debt for the balance of the year. We funded the maturing July mortgage as well as the second quarter common dividends from second quarter cash flow of $22 million. Our forecast corporate cash flow and well capitalized balance sheet provide us the flexibility to acquire hotels and refinance upcoming maturities,” commented Jeremy Wegner, Chatham’s chief financial officer.
Dividend
During the quarter, the Board of Trustees declared a preferred share dividend of $0.41406 per share, as well as a common share dividend of $0.07 per share, payable on July 17, 2023, to shareholders of record as of June 30, 2023.
2023 Guidance
Due to uncertainty surrounding the hotel industry, the company is not providing guidance at this time.
About Chatham Lodging Trust
Chatham Lodging Trust is a self-advised, publicly traded real estate investment trust (REIT) focused primarily on investing in upscale, extended-stay hotels and premium-branded, select-service hotels. The company owns 39 hotels totaling 5,915 rooms/suites in 16 states and the District of Columbia.
|
CHATHAM LODGING TRUST |
|||||||
|
Consolidated Balance Sheets |
|||||||
|
(In thousands, except share and per share data) |
|||||||
|
|
June 30, |
|
December 31, |
||||
|
|
(unaudited) |
|
|
||||
|
Assets: |
|
|
|
||||
|
Investment in hotel properties, net |
$ |
1,250,259 |
|
|
$ |
1,264,252 |
|
|
Cash and cash equivalents |
|
32,900 |
|
|
|
26,274 |
|
|
Restricted cash |
|
14,799 |
|
|
|
18,879 |
|
|
Right of use asset, net |
|
18,424 |
|
|
|
19,297 |
|
|
Hotel receivables (net of allowance for doubtful accounts of $408 and $344, respectively) |
|
5,705 |
|
|
|
5,178 |
|
|
Deferred costs, net |
|
4,965 |
|
|
|
6,428 |
|
|
Prepaid expenses and other assets |
|
9,604 |
|
|
|
3,430 |
|
|
Total assets |
$ |
1,336,656 |
|
|
$ |
1,343,738 |
|
|
Liabilities and Equity: |
|
|
|
||||
|
Mortgage debt, net |
$ |
376,454 |
|
|
$ |
430,553 |
|
|
Revolving credit facility |
|
— |
|
|
|
— |
|
|
Construction loan |
|
— |
|
|
|
39,331 |
|
|
Unsecured term loan, net |
|
89,405 |
|
|
|
— |
|
|
Accounts payable and accrued expenses |
|
29,964 |
|
|
|
28,528 |
|
|
Lease liability, net |
|
21,019 |
|
|
|
22,108 |
|
|
Distributions payable |
|
5,327 |
|
|
|
5,221 |
|
|
Total liabilities |
|
522,169 |
|
|
|
525,741 |
|
|
Commitments and contingencies |
|
|
|
||||
|
Equity: |
|
|
|
||||
|
Shareholders’ Equity: |
|
|
|
||||
|
Preferred shares, $0.01 par value, 100,000,000 shares authorized; 4,800,000 and 4,800,000 shares issued and outstanding at June 30, 2023 and December 31, 2022, respectively |
|
48 |
|
|
|
48 |
|
|
Common shares, $0.01 par value, 500,000,000 shares authorized; 48,856,806 and 48,808,105 shares issued and outstanding at June 30, 2023 and December 31, 2022, respectively |
|
488 |
|
|
|
488 |
|
|
Additional paid-in capital |
|
1,047,124 |
|
|
|
1,047,023 |
|
|
Accumulated deficit |
|
(259,184 |
) |
|
|
(252,665 |
) |
|
Total shareholders’ equity |
|
788,476 |
|
|
|
794,894 |
|
|
Noncontrolling interests: |
|
|
|
||||
|
Noncontrolling interest in Operating Partnership |
|
26,011 |
|
|
|
23,103 |
|
|
Total equity |
|
814,487 |
|
|
|
817,997 |
|
|
Total liabilities and equity |
$ |
1,336,656 |
|
|
$ |
1,343,738 |
|
|
CHATHAM LODGING TRUST |
|||||||||||||||
|
Consolidated Statements of Operations |
|||||||||||||||
|
(In thousands, except share and per share data) |
|||||||||||||||
|
(unaudited) |
|||||||||||||||
|
|
For the three months ended |
|
For the six months ended |
||||||||||||
|
|
June 30, |
|
June 30, |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
Revenue: |
|
|
|
|
|
|
|
||||||||
|
Room |
$ |
77,486 |
|
|
$ |
75,761 |
|
|
$ |
139,157 |
|
|
$ |
125,926 |
|
|
Food and beverage |
|
2,094 |
|
|
|
1,968 |
|
|
|
4,182 |
|
|
|
3,382 |
|
|
Other |
|
4,531 |
|
|
|
3,674 |
|
|
|
8,022 |
|
|
|
6,654 |
|
|
Reimbursable costs from related parties |
|
365 |
|
|
|
358 |
|
|
|
730 |
|
|
|
684 |
|
|
Total revenue |
|
84,476 |
|
|
|
81,761 |
|
|
|
152,091 |
|
|
|
136,646 |
|
|
Expenses: |
|
|
|
|
|
|
|
||||||||
|
Hotel operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Room |
|
14,578 |
|
|
|
14,480 |
|
|
|
28,694 |
|
|
|
26,074 |
|
|
Food and beverage |
|
1,584 |
|
|
|
1,429 |
|
|
|
3,141 |
|
|
|
2,476 |
|
|
Telephone |
|
360 |
|
|
|
359 |
|
|
|
722 |
|
|
|
760 |
|
|
Other hotel operating |
|
950 |
|
|
|
879 |
|
|
|
1,863 |
|
|
|
1,611 |
|
|
General and administrative |
|
7,305 |
|
|
|
6,804 |
|
|
|
14,112 |
|
|
|
12,153 |
|
|
Franchise and marketing fees |
|
6,801 |
|
|
|
6,559 |
|
|
|
12,141 |
|
|
|
10,966 |
|
|
Advertising and promotions |
|
1,460 |
|
|
|
1,230 |
|
|
|
2,975 |
|
|
|
2,419 |
|
|
Utilities |
|
2,899 |
|
|
|
2,784 |
|
|
|
6,050 |
|
|
|
5,673 |
|
|
Repairs and maintenance |
|
3,894 |
|
|
|
3,347 |
|
|
|
7,623 |
|
|
|
6,792 |
|
|
Management fees |
|
2,791 |
|
|
|
2,727 |
|
|
|
5,079 |
|
|
|
4,645 |
|
|
Insurance |
|
701 |
|
|
|
747 |
|
|
|
1,400 |
|
|
|
1,457 |
|
|
Total hotel operating expenses |
|
43,323 |
|
|
|
41,345 |
|
|
|
83,800 |
|
|
|
75,026 |
|
|
Depreciation and amortization |
|
14,670 |
|
|
|
15,277 |
|
|
|
28,928 |
|
|
|
30,313 |
|
|
Property taxes, ground rent and insurance |
|
6,069 |
|
|
|
5,932 |
|
|
|
12,174 |
|
|
|
10,890 |
|
|
General and administrative |
|
4,612 |
|
|
|
4,462 |
|
|
|
8,954 |
|
|
|
8,405 |
|
|
Other charges |
|
38 |
|
|
|
150 |
|
|
|
38 |
|
|
|
400 |
|
|
Reimbursable costs from related parties |
|
365 |
|
|
|
358 |
|
|
|
730 |
|
|
|
684 |
|
|
Total operating expenses |
|
69,077 |
|
|
|
67,524 |
|
|
|
134,624 |
|
|
|
125,718 |
|
|
Operating income |
|
15,454 |
|
|
|
16,257 |
|
|
|
17,522 |
|
|
|
12,948 |
|
|
Interest and other income |
|
189 |
|
|
|
1 |
|
|
|
209 |
|
|
|
1 |
|
|
Interest expense, including amortization of deferred fees |
|
(6,442 |
) |
|
|
(6,936 |
) |
|
|
(12,880 |
) |
|
|
(13,325 |
) |
|
Loss on early extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
(691 |
) |
|
|
— |
|
|
Gain from partial lease termination |
|
164 |
|
|
|
— |
|
|
|
164 |
|
|
|
— |
|
|
Income (loss) before income tax expense |
|
9,365 |
|
|
|
9,322 |
|
|
|
4,324 |
|
|
|
(376 |
) |
|
Income tax expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Net income (loss) |
|
9,365 |
|
|
|
9,322 |
|
|
|
4,324 |
|
|
|
(376 |
) |
|
Net (income) loss attributable to noncontrolling interests |
|
(221 |
) |
|
|
(171 |
) |
|
|
(28 |
) |
|
|
82 |
|
|
Net income (loss) attributable to Chatham Lodging Trust |
|
9,144 |
|
|
|
9,151 |
|
|
|
4,296 |
|
|
|
(294 |
) |
|
Preferred dividends |
|
(1,987 |
) |
|
|
(1,987 |
) |
|
|
(3,975 |
) |
|
|
(3,975 |
) |
|
Net income (loss) attributable to common shareholders |
$ |
7,157 |
|
|
$ |
7,164 |
|
|
$ |
321 |
|
|
$ |
(4,269 |
) |
|
Income (loss) per common share – basic: |
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common shareholders |
$ |
0.15 |
|
|
$ |
0.15 |
|
|
$ |
0.01 |
|
|
$ |
(0.09 |
) |
|
Income (loss) per common share – diluted: |
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common shareholders |
$ |
0.15 |
|
|
$ |
0.15 |
|
|
$ |
0.01 |
|
|
$ |
(0.09 |
) |
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
48,846,913 |
|
|
|
48,795,348 |
|
|
|
48,842,850 |
|
|
|
48,791,455 |
|
|
Diluted |
|
48,962,842 |
|
|
|
49,017,184 |
|
|
|
48,964,908 |
|
|
|
48,791,455 |
|
|
Distributions declared per common share: |
$ |
0.07 |
|
|
$ |
— |
|
|
$ |
0.14 |
|
|
$ |
— |
|
|
CHATHAM LODGING TRUST |
|||||||||||||||
|
FFO and EBITDA |
|||||||||||||||
|
(In thousands, except share and per share data) |
|||||||||||||||
|
|
For the three months ended |
|
For the six months ended |
||||||||||||
|
|
June 30, |
|
June 30, |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
Funds From Operations (“FFO”): |
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
$ |
9,365 |
|
|
$ |
9,322 |
|
|
$ |
4,324 |
|
|
$ |
(376 |
) |
|
Preferred dividends |
|
(1,987 |
) |
|
|
(1,987 |
) |
|
|
(3,975 |
) |
|
|
(3,975 |
) |
|
Net income (loss) attributable to common shares and common units |
|
7,378 |
|
|
|
7,335 |
|
|
|
349 |
|
|
|
(4,351 |
) |
|
Gain on sale of hotel properties |
|
(55 |
) |
|
|
(2,020 |
) |
|
|
(55 |
) |
|
|
(2,020 |
) |
|
Depreciation |
|
14,616 |
|
|
|
15,223 |
|
|
|
28,821 |
|
|
|
30,193 |
|
|
FFO attributable to common share and unit holders |
|
21,939 |
|
|
|
20,538 |
|
|
|
29,115 |
|
|
|
23,822 |
|
|
Other charges |
|
38 |
|
|
|
150 |
|
|
|
38 |
|
|
|
400 |
|
|
Loss on early extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
691 |
|
|
|
— |
|
|
Gain from partial lease termination |
|
(164 |
) |
|
|
— |
|
|
|
(164 |
) |
|
|
— |
|
|
Adjusted FFO attributable to common share and unit holders |
$ |
21,813 |
|
|
$ |
20,688 |
|
|
$ |
29,680 |
|
|
$ |
24,222 |
|
|
Weighted average number of common shares and units |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
50,434,230 |
|
|
|
50,010,107 |
|
|
|
50,308,726 |
|
|
|
49,928,420 |
|
|
Diluted |
|
50,550,159 |
|
|
|
50,231,943 |
|
|
|
50,430,784 |
|
|
|
50,139,358 |
|
|
|
For the three months ended |
|
For the six months ended |
||||||||||||
|
|
June 30, |
|
June 30, |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”): |
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
$ |
9,365 |
|
|
$ |
9,322 |
|
|
$ |
4,324 |
|
|
$ |
(376 |
) |
|
Interest expense, including amortization of deferred fees |
|
6,442 |
|
|
|
6,936 |
|
|
|
12,880 |
|
|
|
13,325 |
|
|
Depreciation and amortization |
|
14,670 |
|
|
|
15,277 |
|
|
|
28,928 |
|
|
|
30,313 |
|
|
EBITDA |
|
30,477 |
|
|
|
31,535 |
|
|
|
46,132 |
|
|
|
43,262 |
|
|
Gain on sale of hotel properties |
|
(55 |
) |
|
|
(2,020 |
) |
|
|
(55 |
) |
|
|
(2,020 |
) |
|
EBITDAre |
|
30,422 |
|
|
|
29,515 |
|
|
|
46,077 |
|
|
|
41,242 |
|
|
Other charges |
|
38 |
|
|
|
150 |
|
|
|
38 |
|
|
|
400 |
|
|
Loss on early extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
691 |
|
|
|
— |
|
|
Gain from partial lease termination |
|
(164 |
) |
|
|
— |
|
|
|
(164 |
) |
|
|
— |
|
|
Share based compensation |
|
1,555 |
|
|
|
1,419 |
|
|
|
3,007 |
|
|
|
2,713 |
|
|
Adjusted EBITDA |
$ |
31,851 |
|
|
$ |
31,084 |
|
|
$ |
49,649 |
|
|
$ |
44,355 |
|
|
CHATHAM LODGING TRUST |
||||||||
|
ADJUSTED HOTEL EBITDA |
||||||||
|
(In thousands, except share and per share data) |
||||||||
|
|
|
For the three months ended |
|
For the six months ended |
||||
|
|
|
June 30, |
|
June 30, |
||||
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
$ 9,365 |
|
$ 9,322 |
|
$ 4,324 |
|
$ (376) |
|
|
Add: |
Interest expense, including amortization of deferred fees |
6,442 |
|
6,936 |
|
12,880 |
|
13,325 |
|
|
Depreciation and amortization |
14,670 |
|
15,277 |
|
28,928 |
|
30,313 |
|
|
Corporate general and administrative |
4,612 |
|
4,462 |
|
8,954 |
|
8,405 |
|
|
Other charges |
38 |
|
150 |
|
38 |
|
400 |
|
|
Loss on early extinguishment of debt |
— |
|
— |
|
691 |
|
— |
|
Less: |
Interest and other income |
(189) |
|
(1) |
|
(209) |
|
(1) |
|
|
Gain on sale of hotel properties |
(55) |
|
(2,020) |
|
(55) |
|
(2,020) |
|
|
Gain from partial lease termination |
(164) |
|
— |
|
(164) |
|
— |
|
|
Adjusted Hotel EBITDA |
$ 34,719 |
|
$ 34,126 |
|
$ 55,387 |
|
$ 50,046 |