Full Year Comparable Hotels RevPAR increased 6.5%; Full Year
Adjusted EBITDA increased 13.7%
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 2015.
Justin Knight, President and Chief Executive Officer, commented, “The
Apple Hospitality REIT portfolio of primarily upscale, select service
and extended stay hotels, exclusively aligned with the Hilton and
Marriott families of brands, is one of the largest, most geographically
diverse hospitality portfolios in the United States. In 2015, we
achieved industry leading performance with Comparable Hotels RevPAR
growth of 6.5 percent and Adjusted EBITDA growth of 13.7 percent. Given
the underlying strength of our hospitality platform, the expertise of
our team and the financial flexibility of our balance sheet, we are
confident in our ability to continue to deliver attractive shareholder
returns. With anticipated improvements in demand and nightly rates
across the majority of our markets, we believe 2016 will be another
positive year for the Company.”
|
| |
| |
| |
| |
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, | | |
| | 2015 |
| 2014 |
| % Change |
| 2015 |
| 2014 |
| % Change |
| | |
| | | | | |
| | | |
|
Comparable Hotels ADR
| |
$
|
127.12
| | |
$
|
121.59
| | |
4.5
|
%
| |
$
|
130.33
| | |
$
|
124.13
| | |
5.0
|
%
|
|
Comparable Hotels Occupancy
| | |
71.9
|
%
| | |
71.0
|
%
| |
1.3
|
%
| | |
77.2
|
%
| | |
76.1
|
%
| |
1.4
|
%
|
|
Comparable Hotels RevPAR
| |
$
|
91.43
| | |
$
|
86.30
| | |
5.9
|
%
| |
$
|
100.59
| | |
$
|
94.41
| | |
6.5
|
%
|
| | | | | | | | | | | |
|
|
Adjusted EBITDA
| |
$
|
69,659
| | |
$
|
64,933
| | |
7.3
|
%
| |
$
|
321,431
| | |
$
|
282,639
| | |
13.7
|
%
|
| Comparable Hotels Adjusted Hotel EBITDA | |
$
|
74,903
| | |
$
|
70,088
| | |
6.9
|
%
| |
$
|
350,482
| | |
$
|
317,992
| | |
10.2
|
%
|
| Comparable Hotels Adjusted Hotel EBITDA Margin | | |
35.1
|
%
| | |
35.1
|
%
| |
-
| | | |
38.1
|
%
| | |
37.2
|
%
| |
+ 90 bps
|
|
Modified funds from operations (MFFO)
| |
$
|
60,536
| | |
$
|
57,903
| | |
4.5
|
%
| |
$
|
286,482
| | |
$
|
256,381
| | |
11.7
|
%
|
|
MFFO per share
| |
$
|
0.35
| | |
$
|
0.31
| | |
12.9
|
%
| |
$
|
1.59
| | |
$
|
1.50
| | |
6.0
|
%
|
|
Net income (loss)
| |
$
|
(17,792
|
)
| |
$
|
22,334
| | |
n/a
| | |
$
|
117,288
| | |
$
|
6,833
| | |
n/a
| |
|
Net income (loss) per share
| |
$
|
(0.10
|
)
| |
$
|
0.12
| | |
n/a
| | |
$
|
0.65
| | |
$
|
0.04
| | |
n/a
| |
| | | | | | | | | | | |
|
|
Distributions paid
| |
$
|
52,313
| | |
$
|
63,550
| | |
-17.7
|
%
| |
$
|
229,127
| | |
$
|
233,412
| | |
-1.8
|
%
|
|
Distributions paid per share
| |
$
|
0.30
| | |
$
|
0.34
| | |
-11.8
|
%
| |
$
|
1.27
| | |
$
|
1.39
| | |
-8.6
|
%
|
| | | | | | | | | | | |
|
|
Total debt outstanding
| |
$
|
998,103
| | | | | | | | | | | |
|
Net debt to 2015 Adjusted EBITDA
| | |
3.1
| | | | | | | | | | | |
| | | | | | | | | | | | | |
|
1Explanations of and reconciliations to Net Income (loss) of
Adjusted EBITDA, Comparable Hotels Adjusted Hotel EBITDA and MFFO, are
included at the end of this release.
Apple Hospitality defines metrics from “Comparable Hotels” as results
generated by the 179 hotels owned as of December 31, 2015. For hotels
acquired during the period, 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.
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, 2015,
Apple Hospitality owned 179 hotels, with 22,961 rooms, comprised of 95
Marriott® branded hotels and 84 Hilton® branded
hotels, with locations in more than 80 MSAs across 32 states.
Transactional Activity
In a continued effort to refine and enhance Apple Hospitality’s
portfolio through the selective sale and purchase of assets, during
2015, Apple Hospitality completed the disposition of 19 properties in
two separate transactions for total proceeds of $208.5 million. The
Company used the availability on its credit facility created by the
proceeds from the sales to acquire seven hotels for an aggregate
purchase price of $254.8 million. The acquisitions include: a 156-room
Hampton Inn by Hilton® in Fort Lauderdale, FL; a 110-room
Hampton Inn by Hilton® in Cypress, CA; a new 170-room
SpringHill Suites by Marriott® in Burbank, CA; a 190-room
Courtyard by Marriott® in Burbank, CA; a 245-room Courtyard
by Marriott® in San Diego, CA; and a dual-branded 102-room
Courtyard by Marriott® and 78-room Residence Inn by Marriott®
property in Syracuse, NY. Additionally, Apple Hospitality has agreements
for the potential purchase of four hotels, all of which are under
construction, for a total purchase price of approximately $81 million.
The hotels currently under contract include: a 128-room Home2 Suites by
Hilton® in Atlanta, GA; a 124-room Courtyard by Marriott®
in Fort Worth, TX; and a 210-room dual-branded Hilton Garden Inn®
and Home2 Suites by Hilton® property in Birmingham, AL.
Although the Company is working towards acquiring these hotels, there
are conditions to closing that have not yet been satisfied, and there
can be no assurance that a closing on any of these hotels will occur
under the outstanding purchase contracts. If closing conditions are
satisfied, the Company anticipates closing on the acquisitions of these
hotels in 2016 and 2017.
Renaissance®New York Hotel 57
The fourth quarter of 2015 includes a $45 million non-cash impairment
charge related to the Company’s Renaissance®New York Hotel
57 in New York, NY. The hotel has been and is expected to be impacted by
a combination of: a decline in hotel market conditions in New York; new
supply; the loss of retail tenants at the property and the extended
period of time it has taken and is estimated that it will take to
re-lease the available space; and costs associated with transitioning to
a new management company.
Share Repurchase Program
During 2015, the Company’s Board of Directors authorized a share
repurchase program of up to $500 million, and effective July 8, 2015, as
part of the implementation of the program, the Company established a
written trading plan (“Plan”) that provided for share repurchases in
open market transactions. The Company purchased approximately 1.3
million common shares under the Plan, at a weighted-average market price
of approximately $17.62 per common share, for an aggregate purchase
price of approximately $22.4 million. Purchases under the Plan were
funded with availability under the Company’s credit facility. To be able
to more effectively respond to market conditions, the Company terminated
the Plan in January 2016. The Company plans to continue to consider
opportunistic share repurchases under the $478 million remaining portion
of its authorized $500 million share repurchase program.
Capital Improvements
Apple Hospitality consistently reinvests in its properties. During 2015,
the Company invested approximately $58.9 million in capital expenditures
for existing hotels and anticipates incurring approximately $50 to $60
million during 2016, which includes various scheduled renovation
projects for approximately 25 properties.
Balance Sheet
As of December 31, 2015, Apple Hospitality had approximately $998.1
million of total indebtedness with a current combined weighted average
interest rate of approximately 3.6% for 2016. Excluding unamortized loan
origination costs and fair value adjustments, the total indebtedness is
comprised of approximately $462 million in property-level debt (40
hotels) and $540 million outstanding on its $965 million unsecured
credit facility. Apple Hospitality’s combined unrestricted cash and
undrawn capacity on its revolving credit facility at December 31, 2015
was approximately $425 million. The Company’s net debt to 2015 Adjusted
EBITDA ratio stands at 3.1 times, 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 fourth quarter of 2015 and $1.27 per common share during the year
ended December 31, 2015. Based on the Company’s common share closing
price of $19.59 on February 23, 2016, the annualized distribution of
$1.20 per common share represents an annual 6.1% yield. 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.
2016 Outlook
Apple Hospitality is providing an operational and financial outlook for
2016. 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 the impact of any unanticipated
developments in its business or changes in its operating environment.
For the full year 2016, the Company anticipates:
|
|
|
| |
| | | | 2016 Guidance |
| | | | Low-End |
| High- End |
| | | | |
| |
|
Comparable Hotels RevPAR Growth
| | | |
3.5%
| |
5.5%
|
| | | | | |
|
|
Adjusted EBITDA
| | | | $340 Million | | $360 Million |
| | | | | |
|
Earnings Call
The Company will host a quarterly conference call for investors and
interested parties on Friday, February 26, 2016, at 9:00 AM 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 PM
Eastern Time on February 26, 2016, through midnight Eastern Time on
March 11, 2016. To access the replay, the domestic dial-in number is
(877) 870-5176, the international dial-in number is (858) 384-5517, and
the passcode is 13628744. 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 179 hotels, with approximately 22,950 guestrooms,
diversified across the Hilton® and Marriott®
families of brands with locations in urban, high-end suburban and
developing markets throughout 32 states. For more information, please
visit www.applehospitalityreit.com.
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,” 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
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; 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, 2015. Any forward-looking
statement that Apple Hospitality makes speaks only as of the date of
such statements. 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, |
| | 2015 |
| 2014 |
| | | |
|
| Assets | | | | |
Investment in real estate, net of accumulated depreciation of
$423,057 and $296,559, respectively
| |
$
|
3,641,767
| | |
$
|
3,492,821
| |
|
Assets held for sale
| | |
-
| | | |
195,588
| |
|
Restricted cash-furniture, fixtures and other escrows
| | |
22,651
| | | |
32,526
| |
|
Due from third party managers, net
| | |
24,743
| | | |
22,879
| |
|
Other assets, net
| |
|
33,614
|
| |
|
32,991
|
|
| Total Assets | |
$
|
3,722,775
|
| |
$
|
3,776,805
|
|
| | | |
|
| Liabilities | | | | |
|
Credit facility
| |
$
|
536,244
| | |
$
|
190,783
| |
|
Mortgage debt
| | |
461,859
| | | |
515,843
| |
|
Accounts payable and other liabilities
| |
|
77,614
|
| |
|
55,555
|
|
| Total Liabilities | | |
1,075,717
| | | |
762,181
| |
| | | |
|
| 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 174,368,340 and 186,910,407 shares, respectively
| | |
3,500,584
| | | |
3,737,328
| |
|
Accumulated other comprehensive loss
| | |
(2,057
|
)
| | |
(511
|
)
|
|
Distributions greater than net income
| |
|
(851,469
|
)
| |
|
(722,193
|
)
|
| Total Shareholders' Equity | |
|
2,647,058
|
| |
|
3,014,624
|
|
| | | |
|
| Total Liabilities and Shareholders' Equity | |
$
|
3,722,775
|
| |
$
|
3,776,805
|
|
| | | | | | | |
|
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, 2015.
|
|
| 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, |
| | 2015 | | 2014 | | 2015 | | 2014 |
| Revenues: | | | | | | | | |
|
Room
| |
$
|
192,751
| | |
$
|
183,237
| | |
$
|
821,733
| | |
$
|
735,882
| |
|
Other
| |
|
20,282
|
| |
|
19,086
|
| |
|
76,581
|
| |
|
68,014
|
|
|
Total revenue
| | |
213,033
| | | |
202,323
| | | |
898,314
| | | |
803,896
| |
| | | | | | | |
|
| Expenses: | | | | | | | | |
|
Operating
| | |
57,134
| | | |
54,809
| | | |
227,915
| | | |
206,829
| |
|
Hotel administrative
| | |
17,278
| | | |
16,307
| | | |
69,526
| | | |
59,917
| |
|
Sales and marketing
| | |
17,507
| | | |
16,757
| | | |
71,009
| | | |
64,555
| |
|
Utilities
| | |
7,446
| | | |
7,851
| | | |
32,668
| | | |
30,816
| |
|
Repair and maintenance
| | |
9,115
| | | |
8,995
| | | |
36,886
| | | |
32,938
| |
|
Franchise fees
| | |
8,934
| | | |
8,326
| | | |
38,003
| | | |
33,463
| |
|
Management fees
| | |
6,993
| | | |
6,303
| | | |
31,074
| | | |
27,377
| |
|
Property taxes, insurance and other
| | |
12,296
| | | |
10,569
| | | |
46,023
| | | |
40,046
| |
|
Ground lease
| | |
2,492
| | | |
2,491
| | | |
9,996
| | | |
8,341
| |
|
General and administrative
| | |
5,131
| | | |
6,140
| | | |
19,552
| | | |
20,914
| |
|
Transaction and listing costs
| | |
(710
|
)
| | |
549
| | | |
7,181
| | | |
5,142
| |
|
Series B convertible preferred share expense
| | |
-
| | | |
-
| | | |
-
| | | |
117,133
| |
|
Loss on impairment of depreciable real estate assets
| | |
45,000
| | | |
2,388
| | | |
45,000
| | | |
10,988
| |
|
Depreciation
| |
|
33,244
|
| |
|
31,704
|
| |
|
127,449
|
| |
|
113,112
|
|
|
Total expenses
| |
|
221,860
|
| |
|
173,189
|
| |
|
762,282
|
| |
|
771,571
|
|
| | | | | | | |
|
| Operating income (loss) | | |
(8,827
|
)
| | |
29,134
| | | |
136,032
| | | |
32,325
| |
| | | | | | | |
|
|
Interest and other expense, net
| | |
(8,867
|
)
| | |
(6,326
|
)
| | |
(33,132
|
)
| | |
(23,523
|
)
|
|
Gain on sale of real estate
| |
|
(72
|
)
| |
|
-
|
| |
|
15,286
|
| |
|
-
|
|
| | | | | | | |
|
| Income (loss) before income taxes | | |
(17,766
|
)
| | |
22,808
| | | |
118,186
| | | |
8,802
| |
| | | | | | | |
|
|
Income tax expense
| |
|
(26
|
)
| |
|
(474
|
)
| |
|
(898
|
)
| |
|
(1,969
|
)
|
| | | | | | | |
|
| Net income (loss) | |
$
|
(17,792
|
)
| |
$
|
22,334
|
| |
$
|
117,288
|
| |
$
|
6,833
|
|
| | | | | | | |
|
| Other comprehensive income (loss): | | | | | | | | |
|
Unrealized gain (loss) on interest rate derivatives
| | |
4,106
| | | |
(822
|
)
| | |
(2,331
|
)
| | |
(511
|
)
|
|
Cash flow hedge losses reclassified to earnings
| |
|
-
|
| |
|
-
|
| |
|
785
|
| |
|
-
|
|
| | | | | | | |
|
| Comprehensive income (loss) | |
$
|
(13,686
|
)
| |
$
|
21,512
|
| |
$
|
115,742
|
| |
$
|
6,322
|
|
| | | | | | | |
|
| Total basic and diluted net income (loss) per common share | |
$
|
(0.10
|
)
| |
$
|
0.12
|
| |
$
|
0.65
|
| |
$
|
0.04
|
|
| | | | | | | |
|
|
Weighted average common shares outstanding - basic and diluted
| | |
174,366
| | | |
186,910
| | | |
180,261
| | | |
171,489
| |
| | | | | | | | | | | | | | | |
|
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, 2015.
|
|
| 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, |
| |
| | 2015 |
| 2014 |
| % Change |
| 2015 |
| 2014 |
| % Change |
| | |
| | | | | |
| | | |
|
Room revenue
| |
$
|
193,148
| | |
$
|
179,870
| | |
7.4
|
%
| |
$
|
839,646
| | |
$
|
778,723
| | |
7.8
|
%
|
|
Other revenue
| |
|
20,290
|
|
|
|
19,559
|
| |
3.7
|
%
| |
|
80,566
|
|
|
|
75,897
|
| |
6.2
|
%
|
|
Total revenue
| | |
213,438
| | | |
199,429
| | |
7.0
|
%
| | |
920,212
| | | |
854,620
| | |
7.7
|
%
|
| | | | | | | | | | | |
|
|
Total operating expenses
| |
|
138,535
|
|
|
|
129,341
|
| |
7.1
|
%
| |
|
569,730
|
|
|
|
536,628
|
| |
6.2
|
%
|
| | | | | | | | | | | |
|
| Adjusted Hotel EBITDA | |
$
|
74,903
|
|
|
$
|
70,088
|
| |
6.9
|
%
| |
$
|
350,482
|
|
|
$
|
317,992
|
| |
10.2
|
%
|
| Adjusted Hotel EBITDA Margin %
| | |
35.1
|
%
| | |
35.1
|
%
| |
-
| | | |
38.1
|
%
| | |
37.2
|
%
| |
2.4
|
%
|
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
|
ADR
| |
$
|
127.12
| | |
$
|
121.59
| | |
4.5
|
%
| |
$
|
130.33
| | |
$
|
124.13
| | |
5.0
|
%
|
|
Occupancy
| | |
71.9
|
%
| | |
71.0
|
%
| |
1.3
|
%
| | |
77.2
|
%
| | |
76.1
|
%
| |
1.4
|
%
|
|
RevPAR
| |
$
|
91.43
| | |
$
|
86.30
| | |
5.9
|
%
| |
$
|
100.59
| | |
$
|
94.41
| | |
6.5
|
%
|
| | | | | | | | | | | |
|
Reconciliation to Actual Results | | | | | | | | | | | | |
| | | | | | | | | | | |
|
|
Total Revenue (Actual)
| |
$
|
213,033
| | |
$
|
202,323
| | | | |
$
|
898,314
| | |
$
|
803,896
| | | |
Revenue from properties acquired in Apple Seven and Apple Eight
mergers for periods prior to mergers
| | |
-
| | | |
-
| | | | | |
-
| | | |
61,665
| | | |
|
Revenue from acquisitions prior to ownership
| | |
438
| | | |
8,930
| | | | | |
27,498
| | | |
40,772
| | | |
|
Revenue from dispositions
| | |
-
| | | |
(11,966
|
)
| | | | |
(7,359
|
)
| | |
(52,109
|
)
| | |
|
Lease revenue intangible amortization
| |
|
(33
|
)
|
|
|
142
|
| | | |
|
1,759
|
|
|
|
396
|
| | |
|
Comparable Hotels Total Revenue
| |
$
|
213,438
|
|
|
$
|
199,429
|
| | | |
$
|
920,212
|
|
|
$
|
854,620
|
| | |
| | | | | | | | | | | |
|
| Adjusted Hotel EBITDA (AHEBITDA) (Actual)
| |
$
|
74,790
| | |
$
|
71,073
| | | | |
$
|
340,983
| | |
$
|
303,553
| | | |
AHEBITDA from properties acquired in Apple Seven and Apple Eight
mergers for periods prior to mergers
| | |
-
| | | |
-
| | | | | |
-
| | | |
17,415
| | | |
|
AHEBITDA from acquisitions prior to ownership
| | |
113
| | | |
2,987
| | | | | |
11,522
| | | |
15,589
| | | |
|
AHEBITDA from dispositions
| |
|
-
|
|
|
|
(3,972
|
)
| | | |
|
(2,023
|
)
|
|
|
(18,565
|
)
| | |
|
Comparable Hotels AHEBITDA
| |
$
|
74,903
|
|
|
$
|
70,088
|
| | | |
$
|
350,482
|
|
|
$
|
317,992
|
| | |
| | | | | | | | | | | | | | | | | | | |
|
Note:
Comparable Hotels is defined as the 179 hotels
owned by the Company as of December 31, 2015. 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.
Reconciliation of Net Income (Loss) 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 |
| | 3/31/2014 |
| 6/30/2014 |
| 9/30/2014 |
| 12/31/2014 |
| 3/31/2015 |
| 6/30/2015 |
| 9/30/2015 |
| 12/31/2015 |
| | |
| |
| |
| |
| |
| |
| |
| |
|
Room revenue
| |
$
|
179,299
| | |
$
|
209,051
| | |
$
|
210,503
| | |
$
|
179,870
| | |
$
|
194,682
| | |
$
|
224,168
| | |
$
|
227,648
| | |
$
|
193,148
| |
|
Other revenue
| |
|
17,694
|
|
|
|
19,893
|
|
|
|
18,751
|
|
|
|
19,559
|
|
|
|
20,791
|
|
|
|
20,343
|
|
|
|
19,142
|
|
|
|
20,290
|
|
|
Total revenue
| | |
196,993
| | | |
228,944
| | | |
229,254
| | | |
199,429
| | | |
215,473
| | | |
244,511
| | | |
246,790
| | | |
213,438
| |
| | | | | | | | | | | | | | | |
|
|
Total operating expenses
| |
|
128,053
|
|
|
|
138,551
|
|
|
|
140,683
|
|
|
|
129,341
|
|
|
|
136,621
|
|
|
|
146,402
|
|
|
|
148,172
|
|
|
|
138,535
|
|
| | | | | | | | | | | | | | | |
|
| Adjusted Hotel EBITDA | |
$
|
68,940
|
|
|
$
|
90,393
|
|
|
$
|
88,571
|
|
|
$
|
70,088
|
|
|
$
|
78,852
|
|
|
$
|
98,109
|
|
|
$
|
98,618
|
|
|
$
|
74,903
|
|
| Adjusted Hotel EBITDA Margin %
| | |
35.0
|
%
| | |
39.5
|
%
| | |
38.6
|
%
| | |
35.1
|
%
| | |
36.6
|
%
| | |
40.1
|
%
| | |
40.0
|
%
| | |
35.1
|
%
|
| | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
|
|
ADR
| |
$
|
121.84
| | |
$
|
125.67
| | |
$
|
126.89
| | |
$
|
121.59
| | |
$
|
127.69
| | |
$
|
131.97
| | |
$
|
133.91
| | |
$
|
127.12
| |
|
Occupancy
| | |
72.4
|
%
| | |
81.0
|
%
| | |
79.9
|
%
| | |
71.0
|
%
| | |
74.3
|
%
| | |
81.9
|
%
| | |
80.6
|
%
| | |
71.9
|
%
|
|
RevPAR
| |
$
|
88.22
| | |
$
|
101.75
| | |
$
|
101.36
| | |
$
|
86.30
| | |
$
|
94.90
| | |
$
|
108.09
| | |
$
|
107.93
| | |
$
|
91.43
| |
| | | | | | | | | | | | | | | |
|
Reconciliation to Actual Results | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
|
|
Total Revenue (Actual)
| |
$
|
137,121
| | |
$
|
232,568
| | |
$
|
231,884
| | |
$
|
202,323
| | |
$
|
210,352
| | |
$
|
234,374
| | |
$
|
240,555
| | |
$
|
213,033
| |
| | | | | | | | | | | | | | |
Revenue from properties acquired in Apple Seven and Apple Eight
mergers for periods prior to mergers
| | |
61,665
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| |
|
Revenue from acquisitions prior to ownership
| | |
10,508
| | | |
10,467
| | | |
10,867
| | | |
8,930
| | | |
10,390
| | | |
10,402
| | | |
6,268
| | | |
438
| |
|
Revenue from dispositions
| | |
(12,243
|
)
| | |
(14,261
|
)
| | |
(13,639
|
)
| | |
(11,966
|
)
| | |
(7,127
|
)
| | |
(232
|
)
| | |
-
| | | |
-
| |
|
Lease revenue intangible amortization
| |
|
(58
|
)
|
|
|
170
|
|
|
|
142
|
|
|
|
142
|
|
|
|
1,858
|
|
|
|
(33
|
)
|
|
|
(33
|
)
|
|
|
(33
|
)
|
|
Comparable Hotels Total Revenue
| |
$
|
196,993
|
|
|
$
|
228,944
|
|
|
$
|
229,254
|
|
|
$
|
199,429
|
|
|
$
|
215,473
|
|
|
$
|
244,511
|
|
|
$
|
246,790
|
|
|
$
|
213,438
|
|
| | | | | | | | | | | | | | | |
|
| Adjusted Hotel EBITDA (AHEBITDA) (Actual)
| |
$
|
51,172
| | |
$
|
92,056
| | |
$
|
89,252
| | |
$
|
71,073
| | |
$
|
76,650
| | |
$
|
93,805
| | |
$
|
95,738
| | |
$
|
74,790
| |
AHEBITDA from properties acquired in Apple Seven and Apple Eight
mergers for periods prior to mergers
| | |
17,415
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| |
|
AHEBITDA from acquisitions prior to ownership
| | |
4,305
| | | |
3,988
| | | |
4,309
| | | |
2,987
| | | |
4,259
| | | |
4,270
| | | |
2,880
| | | |
113
| |
|
AHEBITDA from dispositions
| |
|
(3,952
|
)
|
|
|
(5,651
|
)
|
|
|
(4,990
|
)
|
|
|
(3,972
|
)
|
|
|
(2,057
|
)
|
|
|
34
|
|
|
|
-
|
|
|
|
-
|
|
|
Comparable Hotels AHEBITDA
| |
$
|
68,940
|
|
|
$
|
90,393
|
|
|
$
|
88,571
|
|
|
$
|
70,088
|
|
|
$
|
78,852
|
|
|
$
|
98,109
|
|
|
$
|
98,618
|
|
|
$
|
74,903
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Note:
Comparable Hotels is defined as the 179 hotels
owned by the Company as of December 31, 2015. 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.
Reconciliation of Net Income (Loss) to Non-GAAP financial measures is
included in the following pages.
Apple Hospitality REIT, Inc.
Reconciliation of Net Income
(Loss) to Non-GAAP Financial Measures
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.
Reconciliation of Net Income (Loss) to FFO and MFFO
(Unaudited)
(in thousands)
The Company calculates and presents FFO in accordance with standards
established by the National Association of Real Estate Investment Trusts
(“NAREIT”), which defines FFO as net income (loss) (computed in
accordance with generally accepted accounting principles (“GAAP”)),
excluding gains or losses from sales of real estate, extraordinary items
as defined by GAAP, the cumulative effect of changes in accounting
principles, plus real estate related depreciation, amortization and
impairments, and adjustments for unconsolidated partnerships and joint
ventures. Historical cost accounting for real estate assets implicitly
assumes that the value of real estate assets diminishes predictably over
time. Since real estate values instead have historically risen or fallen
with market conditions, most real estate industry investors consider FFO
to be helpful in evaluating a real estate company’s operations. The
Company further believes that by excluding the effects of these items,
FFO is useful to investors in comparing its operating performance
between periods and between REITs that report FFO using the NAREIT
definition. FFO as presented by the Company is applicable only to its
common shareholders, but does not represent an amount that accrues
directly to common shareholders.
The Company further adjusts FFO for certain additional items that are
not in NAREIT’s definition of FFO, including: (i) the exclusion of the
non-cash Series B convertible preferred share conversion expense and
transaction and listing costs as these do not represent ongoing
operations and (ii) the exclusion of non-cash straight-line ground lease
expense as this expense does not reflect the underlying performance of
the related hotels. The Company presents MFFO when evaluating its
performance because it believes that it provides further useful
supplemental information to investors regarding its ongoing operating
performance.
The following table reconciles the Company’s GAAP net income (loss) to
FFO and MFFO for the three months and years ended December 31, 2015 and
2014 (in thousands).
|
| |
| |
| | Three Months Ended December 31, | | Years Ended December 31, |
| | 2015 |
| 2014 | | 2015 |
| 2014 |
|
Net income (loss)
| |
$
|
(17,792
|
)
| |
$
|
22,334
| |
$
|
117,288
| | |
$
|
6,833
|
|
Depreciation of real estate owned
| | |
33,014
| | | |
31,474
| | |
126,530
| | | |
112,346
|
|
Gain on sale of real estate
| | |
72
| | | |
-
| | |
(15,286
|
)
| | |
-
|
Loss on impairment of depreciable real estate assets
| | |
45,000
| | | |
2,388
| | |
45,000
| | | |
10,988
|
Amortization of favorable and unfavorable leases, net
| |
|
133
|
| |
|
308
| |
|
2,422
|
| |
|
1,056
|
|
Funds from operations
| | |
60,427
| | | |
56,504
| | |
275,954
| | | |
131,223
|
|
Series B convertible preferred share expense
| | |
-
| | | |
-
| | |
-
| | | |
117,133
|
|
Transaction and listing costs
| | |
(710
|
)
| | |
549
| | |
7,181
| | | |
5,142
|
|
Non-cash straight-line ground lease expense
| |
|
819
|
| |
|
850
| |
|
3,347
|
| |
|
2,883
|
|
Modified funds from operations
| |
$
|
60,536
|
| |
$
|
57,903
| |
$
|
286,482
|
| |
$
|
256,381
|
| | | | | | | | | | | | | |
|
Reconciliation of Net Income (Loss) to EBITDA, Adjusted EBITDA and
Adjusted Hotel EBITDA
(Unaudited) (in thousands)
EBITDA is a commonly used measure of performance in many industries and
is defined as net income (loss) excluding interest, income taxes and
depreciation and amortization. The Company believes EBITDA is useful to
investors because it helps the Company and its investors evaluate the
ongoing operating performance of the Company by removing the impact of
its capital structure (primarily interest expense) and its asset base
(primarily depreciation and amortization). In addition, certain
covenants included in the Company’s indebtedness use EBITDA, as defined
in the specific credit agreement, as a measure of financial compliance.
The Company considers the exclusion of certain additional items from
EBITDA useful, including: (i) the exclusion of the non-cash Series B
convertible preferred share conversion expense, transaction and listing
costs, gains or losses from sales of real estate and the loss on
impairment of depreciable real estate assets as these do not represent
ongoing operations and (ii) the exclusion of non-cash straight-line
ground lease expense as this expense does not reflect the underlying
performance of the related hotels.
The following table reconciles the Company’s GAAP net income (loss) to
EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA for the three months
and years ended December 31, 2015 and 2014 (in thousands).
|
| |
| |
| | Three Months Ended December 31, | | Years Ended December 31, |
| | 2015 |
| 2014 | | 2015 |
| 2014 |
|
Net income (loss)
| |
$
|
(17,792
|
)
| |
$
|
22,334
| |
$
|
117,288
| | |
$
|
6,833
|
|
Depreciation
| | |
33,244
| | | |
31,704
| | |
127,449
| | | |
113,112
|
Amortization of favorable and unfavorable leases, net
| | |
133
| | | |
308
| | |
2,422
| | | |
1,056
|
|
Interest and other expense, net
| | |
8,867
| | | |
6,326
| | |
33,132
| | | |
23,523
|
|
Income tax expense
| |
|
26
|
| |
|
474
| |
|
898
|
| |
|
1,969
|
|
EBITDA
| | |
24,478
| | | |
61,146
| | |
281,189
| | | |
146,493
|
|
Series B convertible preferred share expense
| | |
-
| | | |
-
| | |
-
| | | |
117,133
|
|
Transaction and listing costs
| | |
(710
|
)
| | |
549
| | |
7,181
| | | |
5,142
|
|
Gain on sale of real estate
| | |
72
| | | |
-
| | |
(15,286
|
)
| | |
-
|
Loss on impairment of depreciable real estate assets
| | |
45,000
| | | |
2,388
| | |
45,000
| | | |
10,988
|
|
Non-cash straight-line ground lease expense
| |
|
819
|
| |
|
850
| |
|
3,347
|
| |
|
2,883
|
|
Adjusted EBITDA
| |
$
|
69,659
|
| |
$
|
64,933
| |
$
|
321,431
|
| |
$
|
282,639
|
| | | | | | | |
|
|
General and administrative expense
| |
|
5,131
|
| |
|
6,140
| |
|
19,552
|
| |
|
20,914
|
| Adjusted Hotel EBITDA | |
$
|
74,790
|
| |
$
|
71,073
| |
$
|
340,983
|
| |
$
|
303,553
|
| | | | | | | | | | | | | |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
Apple Hospitality REIT, Inc. |
Debt Summary |
(Unaudited) ($ in thousands) |
December 31, 2015 |
| | | | | | | | | | | | | | | |
|
| | 2016 |
| 2017 |
| 2018 |
| 2019 |
| 2020 |
| Thereafter |
| Total |
| Fair Market Value |
|
Total debt:
| | | | | | | | | | | | | | | | |
|
Maturities
| |
$
|
124,495
| | |
$
|
96,245
| | |
$
|
6,866
| | |
$
|
142,115
| | |
$
|
431,888
| | |
$
|
200,648
| | |
$
|
1,002,257
| |
$
|
1,001,612
|
|
Average interest rates
| | |
3.6
|
%
| | |
3.3
|
%
| | |
3.2
|
%
| | |
3.3
|
%
| | |
3.7
|
%
| | |
4.5
|
%
| | | | |
| | | | | | | | | | | | | | | |
|
|
Variable rate debt:
| | | | | | | | | | | | | | | | |
|
Maturities
| |
$
|
780
| | |
$
|
36,945
| | |
$
|
-
| | |
$
|
114,800
| | |
$
|
425,000
| | |
$
|
-
| | |
$
|
577,525
| |
$
|
578,781
|
|
Average interest rates (1)
| | |
2.7
|
%
| | |
2.7
|
%
| | |
2.6
|
%
| | |
2.7
|
%
| | |
2.8
|
%
| | |
0.0
|
%
| | | | |
| | | | | | | | | | | | | | | |
|
|
Fixed rate debt:
| | | | | | | | | | | | | | | | |
|
Maturities
| |
$
|
123,715
| | |
$
|
59,300
| | |
$
|
6,866
| | |
$
|
27,315
| | |
$
|
6,888
| | |
$
|
200,648
| | |
$
|
424,732
| |
$
|
422,831
|
|
Average interest rates
| | |
5.0
|
%
| | |
4.7
|
%
| | |
4.6
|
%
| | |
4.5
|
%
| | |
4.5
|
%
| | |
4.5
|
%
| | | | |
__________
| | | | | | | | | | | | | | | | |
|
(1) The average interest rate gives effect to interest rate swaps,
as applicable.
|
|
|
Note:
See further information on the Company’s
indebtedness in the Company’s Annual Report on Form 10-K, for the year
ended December 31, 2015.
|
|
Apple Hospitality REIT, Inc. |
Comparable Hotels Operating Metrics by Region |
Three Months ended December 31 |
(Unaudited) |
|
|
| Region/State |
|
|
| Occupancy |
| ADR |
| RevPAR |
| % of Adjusted Hotel EBITDA |
|
| # of Hotels |
| Q4 2015 |
| Q4 2014 |
| % Change |
| Q4 2015 |
| Q4 2014 |
| % Change |
| Q4 2015 |
| Q4 2014 |
| % Change |
| Q4 2015 |
| East North Central | | | | |
| |
| | | |
| |
| | | |
| |
| | | |
| Illinois | |
4
| |
65.8%
| |
68.2%
| |
(3.5)%
| | $131.83 | | $123.26 | |
6.9%
| | $86.71 | | $84.02 | |
3.2%
| |
2.6%
|
| Indiana | |
2
| |
71.7%
| |
67.3%
| |
6.6%
| | $119.83 | | $107.57 | |
11.4%
| | $85.98 | | $72.41 | |
18.7%
| |
1.1%
|
| Michigan | |
1
| |
71.0%
| |
70.0%
| |
1.4%
| | $130.47 | | $119.45 | |
9.2%
| | $92.63 | | $83.63 | |
10.8%
| |
0.7%
|
| Ohio | |
1
| |
59.4%
|
|
62.6%
|
|
(5.2)%
| | $117.37 |
| $120.21 |
|
(2.4)%
| | $69.67 |
| $75.28 |
|
(7.5)%
| |
0.5%
|
| East North Central Total | | 8 | | 66.9% |
| 67.5% |
| (0.9)% | | $127.33 |
| $119.11 |
| 6.9% | | $85.19 |
| $80.44 |
| 5.9% | | 4.9% |
| | | | | | | | | | | | | | | | | | | | | |
|
| East South Central | | | | | | | | | | | | | | | | | | | | | | |
| Alabama | |
10
| |
66.6%
| |
66.5%
| |
0.2%
| | $109.70 | | $107.84 | |
1.7%
| | $73.11 | | $71.69 | |
2.0%
| |
3.1%
|
| Mississippi | |
2
| |
70.1%
| |
68.2%
| |
2.8%
| | $108.11 | | $110.24 | |
(1.9)%
| | $75.81 | | $75.17 | |
0.9%
| |
0.7%
|
| Tennessee | |
6
| |
78.5%
|
|
74.9%
|
|
4.8%
| | $142.72 |
| $141.29 |
|
1.0%
| | $112.01 |
| $105.79 |
|
5.9%
| |
4.4%
|
| East South Central Total | | 18 | | 71.5% |
| 69.9% |
| 2.4% | | $123.55 |
| $121.90 |
| 1.4% | | $88.38 |
| $85.18 |
| 3.8% | | 8.2% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Middle Atlantic | | | | | | | | | | | | | | | | | | | | | | |
| New Jersey | |
5
| |
75.2%
| |
72.9%
| |
3.2%
| | $136.11 | | $130.70 | |
4.1%
| | $102.37 | | $95.28 | |
7.4%
| |
3.0%
|
| New York | |
4
| |
80.0%
| |
77.7%
| |
3.0%
| | $217.17 | | $215.06 | |
1.0%
| | $173.83 | | $167.09 | |
4.0%
| |
2.5%
|
| Pennsylvania | |
3
| |
65.8%
|
|
63.0%
|
|
4.5%
| | $141.84 |
| $139.43 |
|
1.7%
| | $93.32 |
| $87.79 |
|
6.3%
| |
1.9%
|
| Middle Atlantic Total | | 12 | | 74.6% |
| 72.1% |
| 3.4% | | $167.82 |
| $164.37 |
| 2.1% | | $125.12 |
| $118.51 |
| 5.6% | | 7.4% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Mountain | | | | | | | | | | | | | | | | | | | | | | |
| Arizona | |
7
| |
66.9%
| |
64.7%
| |
3.4%
| | $97.21 | | $93.39 | |
4.1%
| | $65.00 | | $60.41 | |
7.6%
| |
2.6%
|
| Colorado | |
2
| |
77.9%
| |
76.6%
| |
1.7%
| | $121.37 | | $120.08 | |
1.1%
| | $94.58 | | $92.01 | |
2.8%
| |
1.3%
|
| Idaho | |
2
| |
71.5%
| |
63.3%
| |
12.9%
| | $117.97 | | $105.68 | |
11.6%
| | $84.37 | | $66.93 | |
26.0%
| |
1.8%
|
| Utah | |
2
| |
60.3%
|
|
62.6%
|
|
(3.6)%
| | $98.85 |
| $94.99 |
|
4.1%
| | $59.62 |
| $59.42 |
|
0.3%
| |
0.5%
|
| Mountain Total | | 13 | | 68.5% |
| 65.7% |
| 4.3% | | $105.96 |
| $100.41 |
| 5.5% | | $72.55 |
| $65.94 |
| 10.0% | | 6.2% |
| | | | | | | | | | | | | | | | | | | | | |
|
| New England | | | | | | | | | | | | | | | | | | | | | | |
| Massachusetts | |
4
| |
71.4%
|
|
72.0%
|
|
(0.8)%
| | $125.52 |
| $115.43 |
|
8.7%
| | $89.63 |
| $83.09 |
|
7.9%
| |
1.8%
|
| New England Total | | 4 | | 71.4% |
| 72.0% |
| (0.8)% | | $125.52 |
| $115.43 |
| 8.7% | | $89.63 |
| $83.09 |
| 7.9% | | 1.8% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Pacific | | | | | | | | | | | | | | | | | | | | | | |
| Alaska | |
1
| |
71.5%
| |
81.7%
| |
(12.5)%
| | $160.84 | | $156.13 | |
3.0%
| | $115.00 | | $127.55 | |
(9.8)%
| |
1.0%
|
| California | |
23
| |
78.6%
| |
73.6%
| |
6.8%
| | $140.50 | | $128.75 | |
9.1%
| | $110.40 | | $94.76 | |
16.5%
| |
18.2%
|
| Washington | |
4
| |
71.3%
|
|
79.5%
|
|
(10.3)%
| | $155.60 |
| $150.97 |
|
3.1%
| | $110.90 |
| $119.98 |
|
(7.6)%
| |
3.7%
|
| Pacific Total | | 28 | | 77.2% |
| 74.9% |
| 3.1% | | $143.41 |
| $133.76 |
| 7.2% | | $110.67 |
| $100.15 |
| 10.5% | | 22.9% |
| | | | | | | | | | | | | | | | | | | | | |
|
| South Atlantic | | | | | | | | | | | | | | | | | | | | | | |
| Florida | |
16
| |
79.8%
| |
81.5%
| |
(2.0)%
| | $123.79 | | $118.14 | |
4.8%
| | $98.81 | | $96.26 | |
2.6%
| |
9.3%
|
| Georgia | |
5
| |
69.4%
| |
68.2%
| |
1.7%
| | $104.40 | | $100.04 | |
4.4%
| | $72.44 | | $68.25 | |
6.1%
| |
1.4%
|
| Maryland | |
2
| |
67.1%
| |
65.1%
| |
3.1%
| | $127.74 | | $123.83 | |
3.2%
| | $85.71 | | $80.59 | |
6.4%
| |
1.0%
|
| North Carolina | |
9
| |
69.0%
| |
69.9%
| |
(1.3)%
| | $104.77 | | $102.03 | |
2.7%
| | $72.29 | | $71.31 | |
1.4%
| |
3.4%
|
| South Carolina | |
3
| |
75.2%
| |
66.8%
| |
12.5%
| | $109.46 | | $104.32 | |
4.9%
| | $82.29 | | $69.69 | |
18.1%
| |
1.2%
|
| Virginia | |
14
| |
66.1%
|
|
62.9%
|
|
5.2%
| | $121.39 |
| $112.67 |
|
7.7%
| | $80.28 |
| $70.86 |
|
13.3%
| |
8.6%
|
| South Atlantic Total | | 49 | | 71.7% |
| 70.9% |
| 1.2% | | $117.92 |
| $111.97 |
| 5.3% | | $84.58 |
| $79.34 |
| 6.6% | | 24.9% |
| | | | | | | | | | | | | | | | | | | | | |
|
| West North Central | | | | | | | | | | | | | | | | | | | | | | |
| Kansas | |
4
| |
68.5%
| |
68.1%
| |
0.6%
| | $107.34 | | $104.76 | |
2.5%
| | $73.49 | | $71.29 | |
3.1%
| |
1.1%
|
| Minnesota | |
1
| |
66.8%
| |
68.8%
| |
(2.9)%
| | $100.07 | | $100.88 | |
(0.8)%
| | $66.81 | | $69.38 | |
(3.7)%
| |
0.2%
|
| Missouri | |
4
| |
69.7%
| |
72.1%
| |
(3.3)%
| | $128.53 | | $125.87 | |
2.1%
| | $89.57 | | $90.70 | |
(1.2)%
| |
2.3%
|
| Nebraska | |
1
| |
67.1%
|
|
68.2%
|
|
(1.7)%
| | $125.92 |
| $111.74 |
|
12.7%
| | $84.46 |
| $76.25 |
|
10.8%
| |
0.8%
|
| West North Central Total | | 10 | | 68.6% |
| 69.9% |
| (1.8)% | | $118.45 |
| $114.68 |
| 3.3% | | $81.28 |
| $80.12 |
| 1.5% | | 4.4% |
| | | | | | | | | | | | | | | | | | | | | |
|
| West South Central | | | | | | | | | | | | | | | | | | | | | | |
| Arkansas | |
4
| |
63.5%
| |
59.9%
| |
6.0%
| | $114.24 | | $111.03 | |
2.9%
| | $72.55 | | $66.56 | |
9.0%
| |
1.3%
|
| Louisiana | |
4
| |
71.0%
| |
75.7%
| |
(6.2)%
| | $134.13 | | $127.84 | |
4.9%
| | $95.26 | | $96.81 | |
(1.6)%
| |
2.7%
|
| Oklahoma | |
1
| |
72.8%
| |
65.0%
| |
12.0%
| | $138.55 | | $164.25 | |
(15.7)%
| | $100.84 | | $106.74 | |
(5.5)%
| |
1.2%
|
| Texas | |
28
| |
71.1%
|
|
72.0%
|
|
(1.3)%
| | $119.50 |
| $116.58 |
|
2.5%
| | $84.93 |
| $83.95 |
|
1.2%
| |
14.1%
|
| West South Central Total | | 37 | | 70.5% |
| 71.1% |
| (0.8)% | | $121.67 |
| $119.47 |
| 1.8% | | $85.74 |
| $84.91 |
| 1.0% | | 19.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Portfolio |
| 179 |
| 71.9% |
| 71.0% |
| 1.3% |
| $127.12 |
| $121.59 |
| 4.5% |
| $91.43 |
| $86.30 |
| 5.9% |
| 100.0% |
| | | | | | | | | | | | | | | | | | | | | |
|
Note:State categorization is based on STR, Inc. census region
designation.
|
|
Apple Hospitality REIT, Inc. |
Comparable Hotels Operating Metrics by Region |
Years ended December 31 |
(Unaudited) |
|
|
| Region/State |
|
|
| Occupancy |
| ADR |
| RevPAR |
| % of Adjusted Hotel EBITDA |
|
| # of Hotels |
| YTD 2015 |
| YTD 2014 |
| % Change |
| YTD 2015 |
| YTD 2014 |
| % Change |
| YTD 2015 |
| YTD 2014 |
| % Change |
| YTD 2015 |
| East North Central | | | | |
| |
| | | |
| |
| | | |
| |
| | | |
| Illinois | |
4
| |
74.7%
| |
73.8%
| |
1.2%
| | $132.16 | | $124.39 | |
6.2%
| | $98.66 | | $91.76 | |
7.5%
| |
2.8%
|
| Indiana | |
2
| |
76.3%
| |
74.5%
| |
2.4%
| | $116.59 | | $102.77 | |
13.4%
| | $88.96 | | $76.56 | |
16.2%
| |
1.0%
|
| Michigan | |
1
| |
76.0%
| |
74.6%
| |
1.9%
| | $127.68 | | $120.26 | |
6.2%
| | $97.02 | | $89.70 | |
8.2%
| |
0.7%
|
| Ohio | |
1
| |
67.3%
|
|
71.5%
|
|
(5.9)%
| | $122.74 |
| $119.59 |
|
2.6%
| | $82.56 |
| $85.50 |
|
(3.4)%
| |
0.5%
|
| East North Central Total | | 8 | | 74.2% |
| 73.7% |
| 0.7% | | $127.13 |
| $118.68 |
| 7.1% | | $94.39 |
| $87.52 |
| 7.8% | | 5.0% |
| | | | | | | | | | | | | | | | | | | | | |
|
| East South Central | | | | | | | | | | | | | | | | | | | | | | |
| Alabama | |
10
| |
73.1%
| |
71.5%
| |
2.1%
| | $108.26 | | $105.22 | |
2.9%
| | $79.11 | | $75.29 | |
5.1%
| |
3.1%
|
| Mississippi | |
2
| |
77.1%
| |
77.9%
| |
(1.1)%
| | $108.77 | | $108.31 | |
0.4%
| | $83.82 | | $84.41 | |
(0.7)%
| |
0.6%
|
| Tennessee | |
6
| |
84.1%
|
|
83.3%
|
|
0.9%
| | $145.66 |
| $139.37 |
|
4.5%
| | $122.51 |
| $116.15 |
|
5.5%
| |
4.4%
|
| East South Central Total | | 18 | | 77.7% |
| 76.7% |
| 1.3% | | $123.94 |
| $119.84 |
| 3.4% | | $96.30 |
| $91.91 |
| 4.8% | | 8.1% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Middle Atlantic | | | | | | | | | | | | | | | | | | | | | | |
| New Jersey | |
5
| |
77.8%
| |
73.7%
| |
5.7%
| | $134.30 | | $133.41 | |
0.7%
| | $104.54 | | $98.27 | |
6.4%
| |
2.6%
|
| New York | |
4
| |
80.8%
| |
80.8%
| |
0.1%
| | $202.31 | | $197.65 | |
2.4%
| | $163.57 | | $159.68 | |
2.4%
| |
2.2%
|
| Pennsylvania | |
3
| |
69.1%
|
|
68.3%
|
|
1.1%
| | $142.97 |
| $141.32 |
|
1.2%
| | $98.74 |
| $96.55 |
|
2.3%
| |
1.8%
|
| Middle Atlantic Total | | 12 | | 76.7% |
| 74.8% |
| 2.5% | | $161.32 |
| $159.46 |
| 1.2% | | $123.74 |
| $119.30 |
| 3.7% | | 6.6% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Mountain | | | | | | | | | | | | | | | | | | | | | | |
| Arizona | |
7
| |
67.6%
| |
65.9%
| |
2.6%
| | $104.16 | | $97.15 | |
7.2%
| | $70.41 | | $64.00 | |
10.0%
| |
2.5%
|
| Colorado | |
2
| |
83.8%
| |
79.7%
| |
5.1%
| | $127.62 | | $121.85 | |
4.7%
| | $106.92 | | $97.15 | |
10.1%
| |
1.3%
|
| Idaho | |
2
| |
76.1%
| |
72.5%
| |
5.0%
| | $116.07 | | $106.18 | |
9.3%
| | $88.31 | | $76.95 | |
14.8%
| |
1.7%
|
| Utah | |
2
| |
74.9%
|
|
79.1%
|
|
(5.4)%
| | $104.41 |
| $98.03 |
|
6.5%
| | $78.17 |
| $77.55 |
|
0.8%
| |
0.8%
|
| Mountain Total | | 13 | | 72.7% |
| 71.0% |
| 2.3% | | $110.60 |
| $103.05 |
| 7.3% | | $80.38 |
| $73.21 |
| 9.8% | | 6.3% |
| | | | | | | | | | | | | | | | | | | | | |
|
| New England | | | | | | | | | | | | | | | | | | | | | | |
| Massachusetts | |
4
| |
77.4%
|
|
78.7%
|
|
(1.7)%
| | $125.48 |
| $115.48 |
|
8.7%
| | $97.11 |
| $90.89 |
|
6.8%
| |
1.9%
|
| New England Total | | 4 | | 77.4% |
| 78.7% |
| (1.7)% | | $125.48 |
| $115.48 |
| 8.7% | | $97.11 |
| $90.89 |
| 6.8% | | 1.9% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Pacific | | | | | | | | | | | | | | | | | | | | | | |
| Alaska | |
1
| |
83.4%
| |
88.1%
| |
(5.4)%
| | $205.92 | | $192.91 | |
6.7%
| | $171.73 | | $170.02 | |
1.0%
| |
1.4%
|
| California | |
23
| |
82.9%
| |
80.3%
| |
3.2%
| | $143.10 | | $133.35 | |
7.3%
| | $118.67 | | $107.11 | |
10.8%
| |
16.9%
|
| Washington | |
4
| |
83.2%
|
|
83.7%
|
|
(0.6)%
| | $174.87 |
| $164.79 |
|
6.1%
| | $145.47 |
| $137.93 |
|
5.5%
| |
4.8%
|
| Pacific Total | | 28 | | 83.0% |
| 81.2% |
| 2.2% | | $150.76 |
| $141.30 |
| 6.7% | | $125.11 |
| $114.73 |
| 9.0% | | 23.1% |
| | | | | | | | | | | | | | | | | | | | | |
|
| South Atlantic | | | | | | | | | | | | | | | | | | | | | | |
| Florida | |
16
| |
83.9%
| |
81.8%
| |
2.5%
| | $127.97 | | $120.44 | |
6.3%
| | $107.33 | | $98.51 | |
9.0%
| |
9.1%
|
| Georgia | |
5
| |
74.1%
| |
73.1%
| |
1.4%
| | $104.28 | | $100.39 | |
3.9%
| | $77.27 | | $73.34 | |
5.4%
| |
1.4%
|
| Maryland | |
2
| |
69.5%
| |
72.0%
| |
(3.4)%
| | $128.20 | | $124.99 | |
2.6%
| | $89.09 | | $89.93 | |
(0.9)%
| |
0.8%
|
| North Carolina | |
9
| |
75.1%
| |
74.6%
| |
0.7%
| | $113.05 | | $108.75 | |
4.0%
| | $84.90 | | $81.14 | |
4.6%
| |
3.9%
|
| South Carolina | |
3
| |
79.3%
| |
76.2%
| |
4.1%
| | $114.06 | | $107.88 | |
5.7%
| | $90.40 | | $82.16 | |
10.0%
| |
1.2%
|
| Virginia | |
14
| |
72.4%
|
|
71.5%
|
|
1.3%
| | $131.42 |
| $122.26 |
|
7.5%
| | $95.15 |
| $87.41 |
|
8.9%
| |
9.4%
|
| South Atlantic Total | | 49 | | 76.9% |
| 75.8% |
| 1.4% | | $124.24 |
| $117.02 |
| 6.2% | | $95.52 |
| $88.71 |
| 7.7% | | 25.8% |
| | | | | | | | | | | | | | | | | | | | | |
|
| West North Central | | | | | | | | | | | | | | | | | | | | | | |
| Kansas | |
4
| |
73.3%
| |
70.5%
| |
4.1%
| | $106.48 | | $105.20 | |
1.2%
| | $78.07 | | $74.13 | |
5.3%
| |
1.0%
|
| Minnesota | |
1
| |
70.8%
| |
72.3%
| |
(2.1)%
| | $103.50 | | $100.82 | |
2.7%
| | $73.24 | | $72.85 | |
0.5%
| |
0.3%
|
| Missouri | |
4
| |
78.5%
| |
79.7%
| |
(1.5)%
| | $133.57 | | $127.98 | |
4.4%
| | $104.90 | | $102.02 | |
2.8%
| |
2.5%
|
| Nebraska | |
1
| |
74.4%
|
|
72.5%
|
|
2.6%
| | $134.74 |
| $128.69 |
|
4.7%
| | $100.22 |
| $93.27 |
|
7.4%
| |
0.9%
|
| West North Central Total | | 10 | | 75.5% |
| 74.9% |
| 0.8% | | $122.24 |
| $118.41 |
| 3.2% | | $92.24 |
| $88.67 |
| 4.0% | | 4.7% |
| | | | | | | | | | | | | | | | | | | | | |
|
| West South Central | | | | | | | | | | | | | | | | | | | | | | |
| Arkansas | |
4
| |
69.5%
| |
65.8%
| |
5.7%
| | $115.95 | | $107.69 | |
7.7%
| | $80.60 | | $70.84 | |
13.8%
| |
1.5%
|
| Louisiana | |
4
| |
77.0%
| |
76.6%
| |
0.6%
| | $128.94 | | $125.05 | |
3.1%
| | $99.30 | | $95.74 | |
3.7%
| |
2.5%
|
| Oklahoma | |
1
| |
78.3%
| |
75.8%
| |
3.4%
| | $146.93 | | $167.16 | |
(12.1)%
| | $115.10 | | $126.68 | |
(9.1)%
| |
1.2%
|
| Texas | |
28
| |
75.9%
|
|
75.6%
|
|
0.4%
| | $120.80 |
| $117.09 |
|
3.2%
| | $91.72 |
| $88.58 |
|
3.5%
| |
13.3%
|
| West South Central Total | | 37 | | 75.6% |
| 74.9% |
| 0.9% | | $122.56 |
| $119.52 |
| 2.5% | | $92.64 |
| $89.51 |
| 3.5% | | 18.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Portfolio |
| 179 |
| 77.2% |
| 76.1% |
| 1.4% |
| $130.33 |
| $124.13 |
| 5.0% |
| $100.59 |
| $94.41 |
| 6.5% |
| 100.0% |
| | | | | | | | | | | | | | | | | | | | | |
|
Note:State categorization is based on STR, Inc. census region
designation.
|
|
| Apple Hospitality REIT, Inc. |
| Comparable Hotels Operating Metrics by Chain Scale |
| Three Months and Years ended December 31 |
| (Unaudited) |
|
| |
| |
| |
| |
| |
| Chain Scale/Brand |
|
|
| Occupancy |
| ADR |
| RevPAR |
| % of Adjusted Hotel EBITDA |
| | # of Hotels | | Q4 2015 |
| Q4 2014 |
| % Change | | Q4 2015 |
| Q4 2014 |
| % Change | | Q4 2015 |
| Q4 2014 |
| % Change | | Q4 2015 |
| Upscale | | | | |
| |
| | | |
| |
| | | |
| |
| | | |
|
Courtyard
| |
34
| |
69.3%
| |
67.2%
| |
3.1%
| | $126.68 | | $120.45 | |
5.2%
| | $87.74 | | $80.88 | |
8.5%
| |
20.6%
|
| Hilton Garden Inn | |
30
| |
70.0%
| |
70.1%
| |
(0.2)%
| | $125.87 | | $120.71 | |
4.3%
| | $88.07 | | $84.60 | |
4.1%
| |
17.5%
|
|
Homewood Suites
| |
23
| |
77.7%
| |
75.2%
| |
3.2%
| | $132.36 | | $126.32 | |
4.8%
| | $102.80 | | $95.04 | |
8.2%
| |
12.2%
|
| Residence Inn | |
27
| |
74.7%
| |
74.5%
| |
0.4%
| | $133.88 | | $126.98 | |
5.4%
| | $100.05 | | $94.56 | |
5.8%
| |
15.8%
|
|
SpringHill Suites
| |
15
| |
72.0%
|
|
71.2%
|
|
1.1%
| | $110.36 |
| $99.92 |
|
10.5%
| | $79.42 |
| $71.13 |
|
11.7%
| |
7.2%
|
| Upscale Total | | 129 | | 72.1% |
| 71.0% |
| 1.6% | | $126.79 |
| $120.37 |
| 5.3% | | $91.43 |
| $85.47 |
| 7.0% | | 73.3% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Upper Midscale | | | | | | | | | | | | | | | | | | | | | | |
| Fairfield Inn/Fairfield Inn & Suites | |
7
| |
74.3%
| |
75.2%
| |
(1.1)%
| |
$102.99
| |
$97.38
| |
5.8%
| |
$76.57
| |
$73.23
| |
4.6%
| |
2.7%
|
|
Hampton Inn/Hampton Inn & Suites
| |
26
| |
73.0%
| |
71.7%
| |
1.8%
| |
$122.87
| |
$119.63
| |
2.7%
| |
$89.73
| |
$85.79
| |
4.6%
| |
13.2%
|
|
Home2 Suites
| |
2
| |
78.6%
| |
81.6%
| |
(3.7)%
| |
$132.45
| |
$128.97
| |
2.7%
| |
$104.10
| |
$105.26
| |
(1.1)%
| |
1.5%
|
|
TownePlace Suites
| |
8
| |
66.2%
|
|
66.6%
|
|
(0.7)%
| |
$88.08
|
|
$87.20
|
|
1.0%
| |
$58.27
|
|
$58.11
|
|
0.3%
| |
1.8%
|
| Upper Midscale Total | | 43 | | 72.4% |
| 71.9% |
| 0.6% | | $114.87 |
| $111.44 |
| 3.1% | | $83.17 |
| $80.17 |
| 3.7% | | 19.2% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Upper Upscale | | | | | | | | | | | | | | | | | | | | | | |
| Embassy Suites | |
2
| |
68.0%
| |
78.4%
| |
(13.2)%
| |
$146.33
| |
$138.84
| |
5.4%
| |
$99.55
| |
$108.86
| |
(8.5)%
| |
1.4%
|
|
Hilton
| |
1
| |
79.4%
| |
76.2%
| |
4.1%
| |
$165.67
| |
$162.21
| |
2.1%
| |
$131.50
| |
$123.68
| |
6.3%
| |
1.7%
|
|
Marriott
| |
3
| |
61.0%
| |
57.5%
| |
6.0%
| |
$134.60
| |
$131.85
| |
2.1%
| |
$82.12
| |
$75.86
| |
8.3%
| |
3.9%
|
|
Renaissance
| |
1
| |
88.5%
|
|
82.9%
|
|
6.8%
| |
$313.85
|
|
$326.09
|
|
(3.8)%
| |
$277.74
|
|
$270.18
|
|
2.8%
| |
0.5%
|
| Upper Upscale Total | | 7 | | 68.6% |
| 67.6% |
| 1.4% | | $171.89 |
| $168.93 |
| 1.7% | | $117.83 |
| $114.18 |
| 3.2% | | 7.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Portfolio |
| 179 |
| 71.9% |
| 71.0% |
| 1.3% |
| $127.12 |
| $121.59 |
| 4.5% |
| $91.43 |
| $86.30 |
| 5.9% |
| 100.0% |
| | | | | | | | | |
|
Note: | | | | | | | | | | |
Brand categorization is based on STR, Inc. census chain scale
designation. | | |
| | | | | | | | | |
|
| | | | | | | | | |
|
| Chain Scale/Brand |
|
|
| Occupancy |
| ADR |
| RevPAR |
| % of Adjusted Hotel EBITDA |
| | # of Hotels | | YTD 2015 |
| YTD 2014 |
| % Change | | YTD 2015 |
| YTD 2014 |
| % Change | | YTD 2015 |
| YTD 2014 |
| % Change | | YTD 2015 |
| Upscale | | | | | | | | | | | | | | | | | | | | | | |
|
Courtyard
| |
34
| |
73.5%
| |
72.8%
| |
1.0%
| |
$135.86
| |
$128.69
| |
5.6%
| |
$99.92
| |
$93.75
| |
6.6%
| |
21.7%
|
| Hilton Garden Inn | |
30
| |
76.9%
| |
76.1%
| |
1.1%
| |
$127.20
| |
$120.99
| |
5.1%
| |
$97.77
| |
$92.02
| |
6.2%
| |
17.7%
|
|
Homewood Suites
| |
23
| |
81.9%
| |
78.8%
| |
4.0%
| |
$132.66
| |
$126.74
| |
4.7%
| |
$108.69
| |
$99.87
| |
8.8%
| |
11.6%
|
|
Residence Inn
| |
27
| |
80.6%
| |
79.4%
| |
1.6%
| |
$137.74
| |
$130.84
| |
5.3%
| |
$111.02
| |
$103.83
| |
6.9%
| |
16.1%
|
|
SpringHill Suites
| |
15
| |
76.3%
|
|
75.3%
|
|
1.3%
| |
$109.23
|
|
$99.85
|
|
9.4%
| |
$83.36
|
|
$75.21
|
|
10.8%
| |
6.4%
|
| Upscale Total | | 129 | | 77.3% |
| 76.1% |
| 1.6% | | $130.41 |
| $123.51 |
| 5.6% | | $100.85 |
| $93.99 |
| 7.3% | | 73.5% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Upper Midscale | | | | | | | | | | | | | | | | | | | | | | |
|
Fairfield Inn/Fairfield Inn & Suites | |
7
| |
77.9%
| |
77.5%
| |
0.6%
| |
$106.62
| |
$99.15
| |
7.5%
| |
$83.07
| |
$76.81
| |
8.1%
| |
2.7%
|
|
Hampton Inn/Hampton Inn & Suites
| |
26
| |
78.6%
| |
76.9%
| |
2.2%
| |
$126.60
| |
$122.63
| |
3.2%
| |
$99.48
| |
$94.31
| |
5.5%
| |
13.4%
|
|
Home2 Suites
| |
2
| |
86.3%
| |
88.0%
| |
(2.0)%
| |
$134.04
| |
$125.15
| |
7.1%
| |
$115.62
| |
$110.15
| |
5.0%
| |
1.6%
|
|
TownePlace Suites
| |
8
| |
72.5%
|
|
71.3%
|
|
1.6%
| |
$92.23
|
|
$90.29
|
|
2.1%
| |
$66.84
|
|
$64.40
|
|
3.8%
| |
2.1%
|
| Upper Midscale Total | | 43 | | 77.8% |
| 76.6% |
| 1.6% | | $118.54 |
| $113.99 |
| 4.0% | | $92.28 |
| $87.35 |
| 5.6% | | 19.8% |
| | | | | | | | | | | | | | | | | | | | | |
|
| Upper Upscale | | | | | | | | | | | | | | | | | | | | | | |
| Embassy Suites | |
2
| |
80.4%
| |
83.3%
| |
(3.4)%
| |
$172.78
| |
$162.13
| |
6.6%
| |
$138.99
| |
$135.00
| |
3.0%
| |
1.9%
|
|
Hilton
| |
1
| |
77.6%
| |
78.4%
| |
(1.1)%
| |
$165.80
| |
$156.75
| |
5.8%
| |
$128.59
| |
$122.94
| |
4.6%
| |
1.4%
|
|
Marriott
| |
3
| |
66.8%
| |
66.3%
| |
0.8%
| |
$135.08
| |
$131.24
| |
2.9%
| |
$90.19
| |
$86.97
| |
3.7%
| |
3.1%
|
|
Renaissance
| |
1
| |
86.3%
|
|
85.2%
|
|
1.2%
| |
$276.66
|
|
$280.87
|
|
(1.5)%
| |
$238.72
|
|
$239.40
|
|
(0.3)%
| |
0.3%
|
| Upper Upscale Total | | 7 | | 73.5% |
| 73.8% |
| (0.4)% | | $169.30 |
| $164.24 |
| 3.1% | | $124.49 |
| $121.23 |
| 2.7% | | 6.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Portfolio |
| 179 |
| 77.2% |
| 76.1% |
| 1.4% |
| $130.33 |
| $124.13 |
| 5.0% |
| $100.59 |
| $94.41 |
| 6.5% |
| 100.0% |
| | | | | | | | | | | | | | | | | | | | | |
|
Note: | | | | | | | | | | | | | | | | | | | | | | |
Brand categorization is based on STR, Inc. census chain scale
designation. | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
|
|
| Apple Hospitality REIT, Inc. |
| Comparable Hotels Operating Metrics by Location |
| Three Months and Years ended December 31 |
| (Unaudited) |
|
| |
| |
| |
| |
| |
| Location |
|
|
| Occupancy |
| ADR |
| RevPAR |
| % of Adjusted Hotel EBITDA |
| | # of Hotels | | Q4 2015 |
| Q4 2014 |
| % Change | | Q4 2015 |
| Q4 2014 |
| % Change | | Q4 2015 |
| Q4 2014 |
| % Change | | Q4 2015 |
| STR Location | | | | |
| |
| | | |
| |
| | | |
| |
| | | |
|
Airport
| |
12
| |
77.8%
| |
77.5%
| |
0.4%
| |
$122.68
| |
$114.87
| |
6.8%
| |
$95.45
| |
$89.00
| |
7.2%
| |
6.1%
|
|
Interstate
| |
7
| |
71.3%
| |
73.3%
| |
(2.7)%
| |
$111.57
| |
$107.39
| |
3.9%
| |
$79.52
| |
$78.66
| |
1.1%
| |
3.2%
|
|
Resort
| |
7
| |
72.6%
| |
73.4%
| |
(1.1)%
| |
$112.16
| |
$107.19
| |
4.6%
| |
$81.39
| |
$78.66
| |
3.5%
| |
3.4%
|
|
Small Metro/Town
| |
16
| |
65.5%
| |
62.5%
| |
4.9%
| |
$106.51
| |
$103.89
| |
2.5%
| |
$69.79
| |
$64.91
| |
7.5%
| |
4.9%
|
|
Suburban
| |
110
| |
71.9%
| |
71.1%
| |
1.1%
| |
$123.27
| |
$117.22
| |
5.2%
| |
$88.58
| |
$83.31
| |
6.3%
| |
57.6%
|
|
Urban
| |
27
| |
72.6%
| |
70.7%
| |
2.7%
| |
$153.35
| |
$150.12
| |
2.1%
| |
$111.29
| |
$106.14
| |
4.9%
| |
24.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Portfolio |
| 179 |
| 71.9% |
| 71.0% |
| 1.3% |
| $127.12 |
| $121.59 |
| 4.5% |
| $91.43 |
| $86.30 |
| 5.9% |
| 100.0% |
Note: | | | | | | | | | | | | | | | | | | | | | | |
Location categorization is based on STR, Inc. designation. | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | |
|
| Location |
|
|
| Occupancy |
| ADR |
| RevPAR |
| % of Adjusted Hotel EBITDA |
| | # of Hotels | | YTD 2015 |
| YTD 2014 |
| % Change | | YTD 2015 |
| YTD 2014 |
| % Change | | YTD 2015 |
| YTD 2014 |
| % Change | | YTD 2015 |
| STR Location | | | | | | | | | | | | | | | | | | | | | | |
|
Airport
| |
12
| |
83.6%
| |
81.2%
| |
3.0%
| |
$125.03
| |
$116.99
| |
6.9%
| |
$104.56
| |
$95.02
| |
10.0%
| |
6.1%
|
|
Interstate
| |
7
| |
76.2%
| |
77.0%
| |
(1.1)%
| |
$113.32
| |
$110.51
| |
2.5%
| |
$86.30
| |
$85.14
| |
1.4%
| |
3.2%
|
|
Resort
| |
7
| |
80.2%
| |
79.3%
| |
1.2%
| |
$133.13
| |
$124.75
| |
6.7%
| |
$106.75
| |
$98.87
| |
8.0%
| |
4.9%
|
|
Small Metro/Town
| |
16
| |
68.5%
| |
66.1%
| |
3.6%
| |
$108.97
| |
$103.81
| |
5.0%
| |
$74.62
| |
$68.59
| |
8.8%
| |
4.8%
|
|
Suburban
| |
110
| |
77.1%
| |
76.1%
| |
1.3%
| |
$125.70
| |
$119.63
| |
5.1%
| |
$96.92
| |
$91.07
| |
6.4%
| |
56.6%
|
|
Urban
| |
27
| |
78.0%
| |
76.9%
| |
1.4%
| |
$155.16
| |
$149.79
| |
3.6%
| |
$121.05
| |
$115.22
| |
5.1%
| |
24.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Portfolio |
| 179 |
| 77.2% |
| 76.1% |
| 1.4% |
| $130.33 |
| $124.13 |
| 5.0% |
| $100.59 |
| $94.41 |
| 6.5% |
| 100.0% |
Note: | | | | | | | | | | | | | | | | | | | | | | |
Location categorization is based on STR, Inc. designation. | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160225006636/en/
Apple Hospitality REIT, Inc.
Kelly Clarke, Director of Investor
Services
804-727-6321
kclarke@applereit.com
Source: Apple Hospitality REIT, Inc.