Press Release

/interactive/newlookandfeel/4187996/news_presentations.jpg
Homewood Suites, Cape Canaveral, Florida

Apple Hospitality REIT Reports Results of Operations for Fourth Quarter and Full Year 2016

Company Release - 2/27/2017 4:15 PM ET

RICHMOND, Va.--(BUSINESS WIRE)-- Apple Hospitality REIT, Inc. (NYSE: APLE) (the “Company” or “Apple Hospitality”) today announced results of operations for the fourth quarter and full year of 2016.

 

Selected Statistical and Financial Data

As of and For the Three Months and Years Ended December 31

(Unaudited) (in thousands, except statistical and per share amounts)(1)

 
 

Three Months Ended
December 31,

  Years Ended
December 31,
2016   2015   % Change 2016   2015   % Change
 
Net income (loss) $ 41,554 $ (17,792) n/a $ 144,652 $ 117,288 23.3%
Net income (loss) per share $ 0.19 $ (0.10) n/a $ 0.76 $ 0.65 16.9%
 
Adjusted EBITDA $ 94,770 $ 69,659 36.0% $ 377,978 $ 321,431 17.6%
Comparable Hotels Adjusted Hotel EBITDA $ 99,227 $ 97,486 1.8% $ 469,509 $ 453,813 3.5%
Comparable Hotels Adjusted Hotel EBITDA Margin 35.3% 35.5% (20 bps) 38.3% 38.5% (20 bps)
Modified funds from operations (MFFO) $ 83,218 $ 60,536 37.5% $ 336,602 $ 286,482 17.5%
MFFO per share $ 0.37 $ 0.35 5.7% $ 1.76 $ 1.59 10.7%
 
ADR (Actual) $ 127.81 $ 127.04 0.6% $ 133.61 $ 129.38 3.3%
Occupancy (Actual) 72.4% 71.9% 0.7% 76.9% 76.9% -
RevPAR (Actual) $ 92.52 $ 91.36 1.3% $ 102.80 $ 99.46 3.4%
 
Comparable Hotels ADR $ 127.99 $ 126.91 0.9% $ 133.47 $ 130.05 2.6%
Comparable Hotels Occupancy 72.4% 71.7% 1.0% 77.0% 76.9% 0.1%
Comparable Hotels RevPAR $ 92.70 $ 91.03 1.8% $ 102.81 $ 100.07 2.7%
 
Distributions paid $ 67,116 $ 52,313 28.3% $ 229,056 $ 229,127 -
Distributions paid per share $ 0.30 $ 0.30 - $ 1.20 $ 1.27 (5.5%)
 
Total debt outstanding $ 1,339,428
Total debt to total capitalization(2) 23.1%
 
(1)   Explanations of and reconciliations to Net Income (Loss) of Adjusted EBITDA, Comparable Hotels Adjusted Hotel EBITDA and MFFO are included below.
(2) Total debt outstanding divided by total debt outstanding plus equity market capitalization based on the Company’s closing share price at December 31, 2016 of $19.98.
 

Comparable Hotels is defined as the 235 hotels owned by the Company as of December 31, 2016. For hotels acquired during the periods noted, the Company has included, as applicable, results of those hotels for periods prior to the Company's ownership, and for dispositions, results have been excluded for the Company's period of ownership. Results for periods prior to the Company's ownership have not been included in the Company's actual Consolidated Financial Statements and are included only for comparison purposes. Results included for periods prior to the Company's ownership are based on information from the prior owner of each hotel and have not been audited or adjusted.

 

Justin Knight, President and Chief Executive Officer, commented, “We are pleased to report another year of solid performance for Apple Hospitality. In 2016, we achieved Comparable Hotels RevPAR growth of 2.7 percent and Adjusted EBITDA growth of 17.6 percent. Given the strength of our hospitality platform and the significant transactional and operational flexibility of our balance sheet, we believe we are well positioned to enhance shareholder value despite a more moderate growth environment.”

Hotel Portfolio Overview

Apple Hospitality owns a highly diversified hotel portfolio, which helps insulate the revenue stream of the Company from regional economic dislocations that may occur from time to time. As of December 31, 2016, Apple Hospitality owned 235 hotels, with 30,073 rooms, comprised of 115 Marriott® branded hotels and 120 Hilton® branded hotels, with locations in 96 MSAs throughout 33 states.

Transactional Activity

Acquisitions

Effective September 1, 2016, Apple Hospitality completed its merger with Apple REIT Ten, Inc. (“Apple Ten”). The merger added 56 Marriott® and Hilton® branded primarily select service and extended stay hotels with 7,209 guestrooms to the Company’s portfolio. As consideration in the merger, the Company issued approximately 49 million common shares and paid approximately $94 million to the Apple Ten shareholders and assumed approximately $257 million of debt. The Company acquired the newly constructed 124-room Courtyard by Marriott® in Fort Worth, TX in February 2017, for a purchase price of approximately $18 million. In July 2016, the Company acquired a newly constructed 128-room Home2 Suites by Hilton® in Atlanta, GA for a purchase price of approximately $25 million.

Dispositions

In December 2016, the Company completed the sale of its 226-room Marriott® hotel in Chesapeake, VA for a gross sales price of approximately $9.9 million, resulting in a net loss recognized by the Company in the fourth quarter of 2016 of approximately $0.2 million. During the third quarter of 2016, the Company recognized an impairment loss of approximately $5.5 million as a result of the change in the Company’s planned hold period for the Chesapeake Marriott®. The Company is under contract to sell its 224-room Hilton® hotel in Dallas, TX, for a gross sales price of approximately $56.1 million. The sale of the Dallas Hilton® remains subject to a number of conditions to closing and therefore there can be no assurance that a closing will occur. If closing conditions are met, it is anticipated that a closing would occur during the first half of 2017. The estimated gain on sale of the Dallas Hilton®, if a closing does occur, is approximately $16 million.

Litigation Settlements

As previously disclosed, Apple Hospitality is one of the parties to a derivative action commenced by a former shareholder of Apple Ten in connection with the Apple Ten merger. On November 2, 2016, the parties reached an agreement in principle to settle the litigation for $32 million, which settlement was preliminarily approved by the Court in December 2016, but remains subject to final approval. The Company has reflected the settlement amount in accounts payable and other liabilities in its consolidated balance sheet, and in transaction and litigation costs in its consolidated statements of operations, in its 2016 financial statements. The Company has also included approximately $10 million of insurance proceeds from its director and officer insurance carriers received in January 2017 in other assets, net in its consolidated balance sheet as of December 31, 2016, and in transaction and litigation costs in the Company’s consolidated statement of operations in the fourth quarter of 2016.

Also, in January 2017, the Company reached an agreement in principle with the plaintiff in the previously disclosed complaint by a purported shareholder of Apple REIT Seven, Inc. and Apple REIT Eight, Inc., who purchased additional shares under the dividend reinvestment plans of those companies between July 17, 2007 and February 12, 2014. The proposed settlement is for $5.5 million, and remains subject to final court approval. The Company has included the proposed settlement amount in accounts payable and other liabilities in its consolidated balance sheet as of December 31, 2016, and in transaction and litigation costs in the Company’s consolidated statement of operations in the fourth quarter of 2016.

Share Repurchase Program

Effective September 2, 2016, Apple Hospitality established a written trading plan (“2016 Plan”) under its $475 million share repurchase program that provides for share repurchases up to an aggregate of $400 million in open market transactions that is intended to comply with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended. The timing of share repurchases and the number of common shares to be repurchased under the 2016 Plan will depend upon prevailing market conditions, regulatory requirements and other factors. The 2016 Plan does not obligate the Company to repurchase any specific number of shares and may be suspended at any time at its discretion. During 2016, the Company purchased approximately 0.4 million common shares under the 2016 Plan, at a weighted-average market purchase price of approximately $17.71 per common share for an aggregate purchase price of approximately $7.5 million. The Company has funded and intends to fund future purchases, if any, under the 2016 Plan, with availability under its $540 million revolving credit facility.

Capital Improvements

To maintain and enhance each property’s relevance and competitive position within its market, Apple Hospitality consistently reinvests in its hotels. During the year ended December 31, 2016, the Company invested approximately $63 million in capital expenditures for existing hotels. The Company plans to continue to reinvest in its hotels and anticipates investing approximately $65 to $75 million in capital improvements during 2017, which includes various scheduled renovation projects for approximately 30 to 35 properties.

Balance Sheet

As of December 31, 2016, Apple Hospitality had approximately $1.3 billion of total indebtedness with a current combined weighted average interest rate of approximately 3.4 percent for 2017. In November 2016, the Company entered into a ten year $70 million mortgage loan secured by three properties with an annual fixed interest rate of 3.55 percent. Excluding unamortized debt issuance costs and fair value adjustments, total indebtedness is comprised of approximately $494 million in property-level debt secured by 32 hotels, and $845 million outstanding on its unsecured credit facilities. Apple Hospitality’s undrawn capacity on its unsecured credit facilities at December 31, 2016 was approximately $270 million. The Company’s total debt to total capitalization at December 31, 2016 was 23 percent, which provides Apple Hospitality with financial flexibility to fund capital requirements and pursue opportunities in the marketplace.

Shareholder Distributions

Apple Hospitality paid distributions of $0.30 per common share during the three-month period ended December 31, 2016. Based on the Company’s common share closing price of $20.16 on February 23, 2017, the annualized distribution of $1.20 per common share represents an annual yield of approximately 6.0 percent. The Company’s Board of Directors, in consultation with management, will continue to regularly monitor the Company’s distribution rate relative to the performance of its hotels, capital improvement needs, varying economic cycles, acquisitions and dispositions. At its discretion, the Company’s Board of Directors may make adjustments as determined to be prudent in relation to other cash requirements of the Company.

2017 Outlook

Apple Hospitality is providing its operational and financial outlook for 2017. This outlook, which is based on management’s current view of both operating and economic fundamentals of the Company’s existing portfolio of hotels, does not take into account any unanticipated developments in its business or changes in its operating environment, nor does it take into account any unannounced hotel acquisitions or dispositions. Comparable Hotels RevPAR Growth and Comparable Hotels Adjusted EBITDA Margin % guidance include properties acquired, including those acquired through the Apple Ten merger, as if the hotels were owned as of January 1, 2016, and excludes the Chesapeake, VA Marriott® hotel that was sold in December 2016, and the Dallas, TX Hilton® hotel which is currently under contract for sale. For the full year 2017, the Company anticipates:

   
2017 Guidance
Low-End     High-End
   
Comparable Hotels RevPAR Growth 0.0% 2.0%
 
Comparable Hotels Adjusted EBITDA Margin % 37.3% 38.3%
 
Adjusted EBITDA $430 Million $450 Million
 

Earnings Call

The Company will host a quarterly conference call for investors and interested parties on Tuesday, February 28, 2017, at 9:00 a.m. Eastern Time. The conference call will be accessible by telephone and the Internet. To access the call, participants from within the U.S. should dial (877) 407-9039, and participants from outside the U.S. should dial (201) 689-8470. Participants may also access the call via live webcast by visiting the investor information section of the Company's website at ir.applehospitalityreit.com. A replay of the call will be available from approximately 12:00 p.m. Eastern Time on February 28, 2017, through midnight Eastern Time on March 14, 2017. To access the replay, the domestic dial-in number is (844) 512-2921, the international dial-in number is (412) 317-6671, and the passcode is 13653516. The archive of the webcast will be available on the Company's website for a limited time.

About Apple Hospitality REIT, Inc.

Apple Hospitality REIT, Inc. (NYSE: APLE) is a publicly traded real estate investment trust (REIT) that owns one of the largest portfolios of upscale, select service hotels in the United States. The Company’s portfolio consists of 236 hotels, with over 30,000 guestrooms, diversified across the Hilton® and Marriott® families of brands with locations in urban, high-end suburban and developing markets throughout 33 states. For more information, please visit www.applehospitalityreit.com.

Apple Hospitality REIT Non-GAAP Financial Measures

The Company considers the following non-GAAP financial measures useful to investors as key supplemental measures of its operating performance: Funds from Operations (“FFO”); Modified FFO (“MFFO”); Earnings before Interest, Income Taxes, Depreciation and Amortization (“EBITDA”); Adjusted EBITDA (“Adjusted EBITDA”); and Adjusted Hotel EBITDA (“Adjusted Hotel EBITDA”). These non-GAAP financial measures should be considered along with, but not as alternatives to, net income (loss), cash flow from operations or any other operating GAAP measure. FFO, MFFO, EBITDA, Adjusted EBITDA, and Adjusted Hotel EBITDA are not necessarily indicative of funds available to fund the Company’s cash needs, including its ability to make cash distributions. Although FFO, MFFO, EBITDA, Adjusted EBITDA, and Adjusted Hotel EBITDA, as calculated by the Company, may not be comparable to FFO, MFFO, EBITDA, Adjusted EBITDA, and Adjusted Hotel EBITDA as reported by other companies that do not define such terms exactly as the Company defines such terms, the Company believes these supplemental measures are useful to investors when comparing the Company’s results between periods and with other REITs. Reconciliations of these non-GAAP financial measures to Net Income (Loss) are provided in the following pages.

Forward-Looking Statements Disclaimer

Certain statements contained in this press release other than historical facts may be considered forward-looking statements. These forward-looking statements are predictions and generally can be identified by use of statements that include phrases such as “may,” “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project,” “target,” “goal,” “plan,” “should,” “will,” “predict,” “potential,” “outlook,” “strategy,” and similar expressions that convey the uncertainty of future events or outcomes. Such statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, performance, or achievements of Apple Hospitality to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, but are not limited to, the ability of Apple Hospitality to effectively acquire and dispose of properties; the ability of Apple Hospitality to successfully integrate pending transactions and implement its operating strategy; changes in general political, economic and competitive conditions and specific market conditions; adverse changes in the real estate and real estate capital markets; financing risks; the outcome of current and future litigation, including any legal proceedings that have been or may be instituted against Apple Hospitality or others; regulatory proceedings or inquiries; and changes in laws or regulations or interpretations of current laws and regulations that impact Apple Hospitality’s business, assets or classification as a real estate investment trust. Although Apple Hospitality believes that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore there can be no assurance that such statements included in this press release will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by Apple Hospitality or any other person that the results or conditions described in such statements or the objectives and plans of Apple Hospitality will be achieved. In addition, Apple Hospitality’s qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code. Readers should carefully review Apple Hospitality’s financial statements and the notes thereto, as well as the risk factors described in Apple Hospitality’s filings with the Securities and Exchange Commission, including, but not limited to, in the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. Any forward-looking statement that Apple Hospitality makes speaks only as of the date of such statement. Apple Hospitality undertakes no obligation to publicly update or revise any forward-looking statements or cautionary factors, as a result of new information, future events, or otherwise, except as required by law.

For additional information or to receive press releases by email, visit www.applehospitalityreit.com.

 

Apple Hospitality REIT, Inc.

Consolidated Balance Sheets

(in thousands, except share data)

 
As of December 31,
2016   2015
Assets

Investment in real estate, net of accumulated depreciation of $557,597 and $423,057, respectively

$ 4,823,489 $ 3,641,767
Assets held for sale 39,000 -
Restricted cash-furniture, fixtures and other escrows 29,425 22,651
Due from third party managers, net 31,460 24,743
Other assets, net   56,509     33,614  
Total Assets $ 4,979,883   $ 3,722,775  
 
Liabilities
Revolving credit facility $ 270,000 $ 114,800
Term loans 570,934 421,444
Mortgage debt 497,029 461,859
Accounts payable and other liabilities   124,856     77,614  
Total Liabilities 1,462,819 1,075,717
 
Shareholders' Equity

Preferred stock, authorized 30,000,000 shares; none issued and outstanding

- -

Common stock, no par value, authorized 800,000,000 shares; issued and outstanding 222,938,648 and 174,368,340 shares, respectively

4,453,205 3,500,584
Accumulated other comprehensive income (loss) 4,589 (2,057 )
Distributions greater than net income   (940,730 )   (851,469 )
Total Shareholders' Equity   3,517,064     2,647,058  
 
Total Liabilities and Shareholders' Equity $ 4,979,883   $ 3,722,775  
 

Note:

The Consolidated Balance Sheets and corresponding footnotes can be found in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

 
 

Apple Hospitality REIT, Inc.

Consolidated Statements of Operations and Comprehensive Income (Loss)

(in thousands, except per share data)

 
  Three Months Ended
December 31, (Unaudited)
  Years Ended
December 31,
2016   2015 2016   2015
Revenues:
Room $ 257,360 $ 192,751 $ 956,119 $ 821,733
Other   25,071     20,282     84,906     76,581  
Total revenue 282,431 213,033 1,041,025 898,314
 
Expenses:
Operating 75,062 57,134 262,432 227,915
Hotel administrative 23,178 17,278 81,099 69,526
Sales and marketing 23,419 17,507 82,663 71,009
Utilities 9,723 7,446 35,585 32,668
Repair and maintenance 12,082 9,115 41,249 36,886
Franchise fees 12,013 8,934 44,225 38,003
Management fees 9,397 6,993 35,586 31,074
Property taxes, insurance and other 16,545 12,296 56,860 46,023
Ground lease 2,822 2,492 10,409 9,996
General and administrative 4,521 5,131 17,032 19,552
Transaction and litigation costs (2,872 ) (710 ) 34,989 7,181
Loss on impairment of depreciable real estate assets - 45,000 5,471 45,000
Depreciation   43,512     33,244     148,163     127,449  
Total expenses   229,402     221,860     855,763     762,282  
 
Operating income (loss) 53,029 (8,827 ) 185,262 136,032
 
Interest and other expense, net (11,507 ) (8,867 ) (40,026 ) (33,132 )
Gain (loss) on sale of real estate   (153 )   (72 )   (153 )   15,286  
 
Income (loss) before income taxes 41,369 (17,766 ) 145,083 118,186
 
Income tax benefit (expense)   185     (26 )   (431 )   (898 )
 
Net income (loss) $ 41,554   $ (17,792 ) $ 144,652   $ 117,288  
 
Other comprehensive income (loss):
Interest rate derivatives   14,580     4,106     6,646     (1,546 )
 
Comprehensive income (loss) $ 56,134   $ (13,686 ) $ 151,298   $ 115,742  
 
Basic and diluted net income (loss) per common share $ 0.19   $ (0.10 ) $ 0.76   $ 0.65  
 
Weighted average common shares outstanding - basic and diluted 223,177 174,366 190,856 180,261
 

Note:

The Consolidated Statements of Operations and Comprehensive Income (Loss) and corresponding footnotes can be found in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

 
 

Apple Hospitality REIT, Inc.

Comparable Hotels Operating Metrics and Statistical Data

(Unaudited) (in thousands except statistical data)

 
  Three Months Ended
December 31,
  Years Ended
December 31,
2016   2015   % Change 2016   2015   % Change
 
Room revenue $ 256,476 $ 249,202 2.9% $ 1,127,412 $ 1,079,995 4.4%
Other revenue   24,647     25,031   (1.5%)   97,817     99,575   (1.8%)
Total revenue 281,123 274,233 2.5% 1,225,229 1,179,570 3.9%
 
Total operating expenses   181,896     176,747   2.9%   755,720     725,757   4.1%
 
Adjusted Hotel EBITDA $ 99,227   $ 97,486   1.8% $ 469,509   $ 453,813   3.5%
Adjusted Hotel EBITDA Margin % 35.3 % 35.5 % (20 bps) 38.3 % 38.5 % (20 bps)
 
 
ADR (Comparable Hotels) $ 127.99 $ 126.91 0.9% $ 133.47 $ 130.05 2.6%
Occupancy (Comparable Hotels) 72.4 % 71.7 % 1.0% 77.0 % 76.9 % 0.1%
RevPAR (Comparable Hotels) $ 92.70 $ 91.03 1.8% $ 102.81 $ 100.07 2.7%
 
ADR (Actual) $ 127.81 $ 127.04 0.6% $ 133.61 $ 129.38 3.3%
Occupancy (Actual) 72.4 % 71.9 % 0.7% 76.9 % 76.9 % -
RevPAR (Actual) $ 92.52 $ 91.36 1.3% $ 102.80 $ 99.46 3.4%
 

Reconciliation to Actual Results

 
Total Revenue (Actual) $ 282,431 $ 213,033 $ 1,041,025 $ 898,314
Revenue from acquisitions prior to ownership - 62,799 191,165 293,610
Revenue from dispositions (1,261 ) (1,566 ) (6,917 ) (14,113 )
Lease revenue intangible amortization   (47 )   (33 )   (44 )   1,759  
Comparable Hotels Total Revenue $ 281,123   $ 274,233   $ 1,225,229   $ 1,179,570  
 
Adjusted Hotel EBITDA (AHEBITDA) (Actual) $ 99,291 $ 74,790 $ 395,010 $ 340,983
AHEBITDA from acquisitions prior to ownership - 22,825 75,552 115,725
AHEBITDA from dispositions   (64 )   (129 )   (1,053 )   (2,895 )
Comparable Hotels AHEBITDA $ 99,227   $ 97,486   $ 469,509   $ 453,813  
 

Note:

Comparable Hotels is defined as the 235 hotels owned by the Company as of December 31, 2016. For hotels acquired during the periods noted, the Company has included, as applicable, results of those hotels for periods prior to the Company's ownership, and for dispositions, results have been excluded for the Company's period of ownership. Results for periods prior to the Company's ownership have not been included in the Company's actual Consolidated Financial Statements and are included only for comparison purposes. Results included for periods prior to the Company's ownership are based on information from the prior owner of each hotel and have not been audited or adjusted.

 

Reconciliation of Net Income to Non-GAAP financial measures is included in the following pages.

 
 

Apple Hospitality REIT, Inc.

Comparable Hotels Quarterly Operating Metrics and Statistical Data

(Unaudited) (in thousands except statistical data)

 
  Three Months Ended
3/31/2015   6/30/2015   9/30/2015   12/31/2015   3/31/2016   6/30/2016   9/30/2016   12/31/2016
 
Room revenue $ 252,005 $ 288,614 $ 290,174 $ 249,202 $ 265,437 $ 306,227 $ 299,272 $ 256,476
Other revenue   25,287     25,431     23,826     25,031     23,150     25,521     24,499     24,647  
Total revenue 277,292 314,045 314,000 274,233 288,587 331,748 323,771 281,123
 
Total operating expenses   174,673     186,162     188,175     176,747     180,712     194,557     198,555     181,896  
 
Adjusted Hotel EBITDA $ 102,619   $ 127,883   $ 125,825   $ 97,486   $ 107,875   $ 137,191   $ 125,216   $ 99,227  
Adjusted Hotel EBITDA Margin % 37.0 % 40.7 % 40.1 % 35.5 % 37.4 % 41.4 % 38.7 % 35.3 %
 
 
ADR (Comparable Hotels) $ 128.32 $ 131.73 $ 132.75 $ 126.91 $ 132.97 $ 137.34 $ 135.00 $ 127.99
Occupancy (Comparable Hotels) 74.1 % 81.7 % 80.3 % 71.7 % 73.6 % 81.9 % 80.1 % 72.4 %
RevPAR (Comparable Hotels) $ 95.05 $ 107.65 $ 106.56 $ 91.03 $ 97.91 $ 112.50 $ 108.17 $ 92.70
 
ADR (Actual) $ 125.49 $ 131.33 $ 133.18 $ 127.04 $ 133.16 $ 138.16 $ 136.04 $ 127.81
Occupancy (Actual) 73.6 % 81.8 % 80.5 % 71.9 % 74.1 % 82.2 % 80.2 % 72.4 %
RevPAR (Actual) $ 92.30 $ 107.43 $ 107.19 $ 91.36 $ 98.66 $ 113.59 $ 109.07 $ 92.52
 

Reconciliation to Actual Results

 
Total Revenue (Actual) $ 210,352 $ 234,374 $ 240,555 $ 213,033 $ 224,487 $ 257,636 $ 276,471 $ 282,431
Revenue from acquisitions prior to ownership 73,529 81,734 75,548 62,799 65,479 76,234 49,452 -
Revenue from dispositions (8,447 ) (2,030 ) (2,070 ) (1,566 ) (1,476 ) (2,075 ) (2,105 ) (1,261 )
Lease revenue intangible amortization   1,858     (33 )   (33 )   (33 )   97     (47 )   (47 )   (47 )
Comparable Hotels Total Revenue $ 277,292   $ 314,045   $ 314,000   $ 274,233   $ 288,587   $ 331,748   $ 323,771   $ 281,123  
 
Adjusted Hotel EBITDA (AHEBITDA) (Actual) $ 76,650 $ 93,805 $ 95,738 $ 74,790 $ 83,438 $ 105,574 $ 106,707 $ 99,291
AHEBITDA from acquisitions prior to ownership 28,008 34,335 30,557 22,825 24,494 32,073 18,985 -
AHEBITDA from dispositions   (2,039 )   (257 )   (470 )   (129 )   (57 )   (456 )   (476 )   (64 )
Comparable Hotels AHEBITDA $ 102,619   $ 127,883   $ 125,825   $ 97,486   $ 107,875   $ 137,191   $ 125,216   $ 99,227  
 

Note:

Comparable Hotels is defined as the 235 hotels owned by the Company as of December 31, 2016. For hotels acquired during the periods noted, the Company has included, as applicable, results of those hotels for periods prior to the Company's ownership, and for dispositions, results have been excluded for the Company's period of ownership. Results for periods prior to the Company's ownership have not been included in the Company's actual Consolidated Financial Statements and are included only for comparison purposes. Results included for periods prior to the Company's ownership are based on information from the prior owner of each hotel and have not been audited or adjusted.

 

Reconciliation of Net Income to Non-GAAP financial measures is included in the following pages.

 
 

Apple Hospitality REIT, Inc.

Operating Statistics Summary

(Unaudited)

 
  Three Months Ended
December 31,
  Years Ended
December 31,
2016   2015   % Change 2016   2015   % Change
       
ADR (Actual) $ 127.81 $ 127.04 0.6 % $ 133.61 $ 129.38 3.3 %
Occupancy (Actual) 72.4 % 71.9 % 0.7 % 76.9 % 76.9 % -
RevPAR (Actual) $ 92.52 $ 91.36 1.3 % $ 102.80 $ 99.46 3.4 %
 
 
ADR (Comparable Hotels) $ 127.99 $ 126.91 0.9 % $ 133.47 $ 130.05 2.6 %
Occupancy (Comparable Hotels) 72.4 % 71.7 % 1.0 % 77.0 % 76.9 % 0.1 %
RevPAR (Comparable Hotels) $ 92.70 $ 91.03 1.8 % $ 102.81 $ 100.07 2.7 %
 
ADR (AHR Only Comparable Hotels) $ 129.06 $ 127.44 1.3 % $ 134.67 $ 130.65 3.1 %
Occupancy (AHR Only Comparable Hotels) 72.7 % 72.1 % 0.8 % 77.4 % 77.3 % 0.1 %
RevPAR (AHR Only Comparable Hotels) $ 93.88 $ 91.84 2.2 % $ 104.22 $ 100.97 3.2 %
 
ADR (Apple Ten Only Comparable Hotels) $ 124.51 $ 125.19 (0.5 %) $ 129.58 $ 128.06 1.2 %
Occupancy (Apple Ten Only Comparable Hotels) 71.5 % 70.6 % 1.3 % 75.9 % 75.8 % 0.1 %
RevPAR (Apple Ten Only Comparable Hotels) $ 88.97 $ 88.43 0.6 % $ 98.31 $ 97.10 1.2 %
 

Note:

Comparable Hotels is defined as the 235 hotels owned by the Company as of December 31, 2016.

 

AHR Only Comparable Hotels is defined as the 179 hotels owned by the Company as of December 31, 2016, excluding the 56 hotels acquired on September 1, 2016 in the merger with Apple REIT Ten, Inc.

 

Apple Ten Only Comparable Hotels is defined as the 56 hotels owned by Apple REIT Ten, Inc., and acquired by the Company on September 1, 2016.