Service Properties Trust Announces Second Quarter 2021 Results

Second Quarter Net Loss of $(0.55) Per Common Share

Second Quarter Normalized FFO of $0.16 Per Common Share

Second Quarter Adjusted EBITDAre of $118.6 million

NEWTON, Mass.–(BUSINESS WIRE)–Service Properties Trust (Nasdaq: SVC) today announced its financial results for the quarter ended June 30, 2021.

John Murray, President and Chief Executive Officer of SVC, made the following statement:

The second quarter marked a period of solid recovery for SVC’s hotel portfolio. Despite the continued headwinds from the COVID-19 pandemic, and after the disruption of the past two quarters as a result of converting 200 hotels to Sonesta brands and management, we have seen steady monthly improvement in hotel performance. SVC’s hotel EBITDA turned positive in April and for the quarter, portfolio-wide occupancy was 61.4% in June and RevPAR for comparable hotels increased sequentially 35% from April to June. With strong leisure demand and business travel expected to improve, we expect to see occupancy and hotel EBITDA continue to further improve through the second half of this year.

Rent collections from our net lease retail tenants also improved to 98.0% for the second quarter, up from 93.1% in the first quarter and a low of 80.5% in April 2020. Our net lease tenants’ businesses have largely stabilized and our largest net lease tenant, TravelCenters of America, continues to benefit from healthy trucking activity.

With over $900 million of cash on our balance sheet, no debt maturities until the third quarter of 2022, and positive cash flow from our hotel portfolio before capital expenditures, we believe we have ample liquidity and financial flexibility as lodging trends continue to rebound.”

Results for the Quarter Ended June 30, 2021:

 

Three Months Ended June 30,

 

2021

 

2020

 

($ in thousands, except per share data)

Net loss

$

(91,110

)

 

 

$

(37,349

)

 

Net loss per common share

$

(0.55

)

 

 

$

(0.23

)

 

Normalized FFO (1)

$

25,840

 

 

 

$

78,158

 

 

Normalized FFO per common share (1)

$

0.16

 

 

 

$

0.48

 

 

Adjusted EBITDAre (1)

$

118,577

 

 

 

$

152,166

 

 

(1)

Additional information and reconciliations of net loss determined in accordance with U.S. generally accepted accounting principles, or GAAP, to certain non-GAAP measures, including FFO, Normalized FFO, EBITDA, EBITDAre and Adjusted EBITDAre for the quarters ended June 30, 2021 and 2020 appear later in this press release.

  • Net loss: Net loss for the quarter ended June 30, 2021 was $91.1 million, or $0.55 per diluted common share, compared to a net loss of $37.3 million, or $0.23 per diluted common share, for the quarter ended June 30, 2020. Net loss for the quarter ended June 30, 2021 includes a $10.8 million, or $0.07 per diluted common share, gain on sale of real estate, $6.2 million, or $0.04 per diluted common share, of transaction related costs and $2.5 million, or $0.02 per diluted common share, of net unrealized gains on equity securities. Net loss for the quarter ended June 30, 2020 includes a $46.7 million, or $0.28 per diluted common share, gain on insurance settlement, net of tax, a $28.5 million, or $0.17 per diluted common share, loss on asset impairment, a $7.0 million, or $0.04 per diluted common share, loss on extinguishment of debt, $3.8 million, or $0.02 per diluted common share, of net unrealized gains on equity securities and a $2.9 million, or $0.02 per diluted common share, loss on sale of real estate. The weighted average number of diluted common shares outstanding was 164.5 million and 164.4 million for the quarters ended June 30, 2021 and 2020, respectively.
  • Normalized FFO: Normalized FFO for the quarter ended June 30, 2021 were $25.8 million, or $0.16 per diluted common share, compared to Normalized FFO of $78.2 million, or $0.48 per diluted common share, for the quarter ended June 30, 2020.
  • Adjusted EBITDAre: Adjusted EBITDAre for the quarter ended June 30, 2021 compared to the same period in 2020 decreased 22.1% to $118.6 million.

Hotel Portfolio:

As of June 30, 2021, all of SVC’s 304 hotels were operated by subsidiaries of Sonesta Holdco Corporation, or Sonesta (261 hotels), Hyatt Hotels Corporation, or Hyatt (17 hotels), Radisson Hospitality, Inc., or Radisson (nine hotels), Marriott International, Inc., or Marriott (16 hotels), and InterContinental Hotels Group, plc, or IHG (one hotel).

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2021

 

2020

 

Change

 

2021

 

2020

 

Change

 

 

($ in thousands, except hotel statistics)

Comparable Hotels

 

 

 

 

 

 

 

 

 

 

 

 

No. of hotels

 

283

 

 

283

 

 

 

 

282

 

 

282

 

 

 

No. of rooms or suites

 

42,414

 

 

42,414

 

 

 

 

42,292

 

 

42,292

 

 

 

Occupancy

 

57.9

%

 

30.6

%

 

27.3

pts

 

49.6

%

 

44.2

%

 

5.4

pts

ADR

 

$

92.59

 

 

$

84.61

 

 

9.4

%

 

$

89.13

 

 

$

106.21

 

 

(16.1)

%

Hotel RevPAR

 

$

53.61

 

 

$

25.89

 

 

107.1

%

 

$

44.21

 

 

$

46.94

 

 

(5.8)

%

Hotel operating revenues (1)

 

$

222,520

 

 

$

106,052

 

 

109.8

%

 

$

363,589

 

 

$

407,707

 

 

(10.8)

%

Hotel operating expenses (1)

 

$

198,875

 

 

$

134,721

 

 

47.6

%

 

$

374,324

 

 

$

400,923

 

 

(6.6)

%

Hotel EBITDA (1)

 

$

23,645

 

 

$

(28,669)

 

 

n/m

 

$

(10,735)

 

 

$

6,784

 

 

n/m

Hotel EBITDA margin

 

10.6

%

 

(27.0)

%

 

n/m

 

(3.0)

%

 

1.7

%

 

n/m

 

 

 

 

 

 

 

 

 

 

 

 

 

All Hotels

 

 

 

 

 

 

 

 

 

 

 

 

No. of hotels

 

304

 

 

304

 

 

 

 

304

 

 

304

 

 

 

No. of rooms or suites

 

48,439

 

 

48,439

 

 

 

 

48,439

 

 

48,439

 

 

 

Occupancy

 

56.6

%

 

27.6

%

 

29.0

pts

 

48.3

%

 

42.2

%

 

6.1

pts

ADR

 

$

100.72

 

 

$

85.52

 

 

17.8

%

 

$

95.54

 

 

$

112.43

 

 

(15.0)

%

Hotel RevPAR

 

$

57.01

 

 

$

23.60

 

 

141.5

%

 

$

46.15

 

 

$

47.45

 

 

(2.7)

%

Hotel operating revenues (1)

 

$

280,135

 

 

$

121,594

 

 

130.4

%

 

$

449,088

 

 

$

510,276

 

 

(12.0)

%

Hotel operating expenses (1)

 

$

250,245

 

 

$

170,136

 

 

47.1

%

 

$

457,374

 

 

$

528,207

 

 

(13.4)

%

Hotel EBITDA (1)

 

$

29,890

 

 

$

(48,542)

 

 

n/m

 

$

(8,286)

 

 

$

(17,931)

 

 

n/m

Hotel EBITDA margin

 

10.7

%

 

(39.9)

%

 

n/m

 

(1.8)

%

 

(3.5)

%

 

n/m

(1)

Reconciliations of hotel operating revenues and hotel operating expenses used to determine Hotel EBITDA from hotel operating revenues and hotel operating expenses determined in accordance with GAAP for the quarters ended June 30, 2021 and 2020 appear later in this press release.

 

Recent operating statistics for SVC’s hotels are as follows:

 

 

Comparable Hotels

 

All Hotels

 

 

April 2021

 

May 2021

 

June 2021

 

April 2021

 

May 2021

 

June 2021

Occupancy

 

52.6

%

 

57.1

%

 

62.9

%

 

52.0

%

 

56.7

%

 

61.4

%

ADR

 

$

87.41

 

 

$

99.87

 

 

$

98.69

 

 

$

94.07

 

 

$

99.77

 

 

$

106.84

 

RevPAR

 

$

45.98

 

 

$

57.03

 

 

$

62.08

 

 

$

48.92

 

 

$

56.57

 

 

$

65.60

 

For SVC’s 304 hotels, occupancy, ADR and RevPAR was 62.5%, $117.49 and $73.42, respectively, for the month of July 2021.

Hotel Agreements and Brand Conversions:

As previously announced, on June 7, 2021, SVC and Hyatt amended their previous management agreement for 22 hotels owned by SVC. Under the amended agreement, Hyatt will continue to manage 17 of the hotels for a 10-year term effective April 1, 2021. The amended agreement sets the annual minimum return due to SVC at $12.0 million, and Hyatt has provided SVC with a new $30.0 million limited guarantee for 75% of the aggregate annual minimum returns beginning in 2023. Under the amended agreement, a management fee of 5% of gross room revenues payable to Hyatt will be an operating cost paid senior to SVC’s minimum return. Hyatt may also earn a 20% incentive management fee after payment of SVC’s annual minimum return and reimbursement of certain advances, if any. SVC has also agreed to fund approximately $50.0 million of renovations that are expected to be completed by the end of 2022. SVC transitioned the branding and management of the remaining five hotels to Sonesta in June 2021. SVC entered management agreements with Sonesta to manage these five hotels on terms substantially consistent with SVC’s Sonesta management agreements for the hotels it transitioned the branding of and management to Sonesta in the fourth quarter of 2020 and first quarter of 2021.

During the quarter ended June 30, 2021, the limited guarantee provided by Radisson supporting SVC’s minimum returns was exhausted. SVC and Radisson are currently in discussions regarding possible changes to SVC’s existing management agreement with Radisson for nine hotels that may result in some or all of the hotels remaining Radisson managed. However, if such discussions do not result in a mutually acceptable agreement for Radisson to continue to manage some or all of these hotels, SVC expects to transition management of those hotels to Sonesta.

Net Lease Retail Portfolio:

 

 

As of June 30, 2021

Number of properties

 

796

Industries

 

21

Tenants

 

171

Brands

 

130

Square feet

 

13.4 million

Occupancy

 

98.5%

Weighted average lease term (by annual minimum rent)

 

10.5 years

Rent Coverage

 

2.29x

During the quarter ended June 30, 2021, SVC collected 98.0% of rents from its net lease tenants. SVC recorded reserves for uncollectible revenues of $1.2 million for certain of its net lease tenants during the quarter ended June 30, 2021.

Recent Investment Activities:

During the quarter ended June 30, 2021, SVC sold six hotels with an aggregate of 576 rooms for an aggregate sales price of $32.0 million, excluding closing costs, and two net lease properties with an aggregate of 35,244 rentable square feet for an aggregate sales price of $1.7 million, excluding closing costs.

SVC is currently marketing for sale 69 Sonesta branded hotels (46 extended stay hotels with 5,404 keys, 19 select service hotels with 2,461 keys and four full service hotels with 1,098 keys) located in 27 states with an aggregate net carrying value of $627.3 million as of June 30, 2021. SVC expects these sales to be completed by the end of the first quarter of 2022.

SVC has also entered agreements to sell four net lease properties with an aggregate of 20,712 square feet in four states for an aggregate sales price of $2.2 million, excluding closing costs. SVC expects these sales to be completed by the end of the third quarter of 2021.

Capital expenditures made at certain of SVC’s properties for the quarter ended June 30, 2021 were $24.4 million.

Liquidity and Financing Activities:

As of June 30, 2021, SVC had $915.3 million of cash and cash equivalents.

On July 15, 2021, SVC announced a $0.01 per common share distribution to be paid to its shareholders of record as of July 26, 2021 and distributed on or about August 19, 2021.

Conference Call:

On August 6, 2021 at 10:00 a.m. Eastern Time, John Murray, Chief Executive Officer, Brian Donley, Chief Financial Officer, and Todd Hargreaves, Chief Investment Officer, will host a conference call to discuss SVC’s second quarter 2021 financial results. The conference call telephone number is (877) 329-3720. Participants calling from outside the United States and Canada should dial (412) 317-5434. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through Friday, August 13, 2021. To access the replay, dial (412) 317-0088. The replay pass code is 10157603.

A live audio webcast of the conference call will also be available in a listen-only mode on SVC’s website, www.svcreit.com. Participants wanting to access the webcast should visit SVC’s website about five minutes before the call. The archived webcast will be available for replay on SVC’s website for about one week after the call. The transcription, recording and retransmission in any way of SVC’s second quarter conference call is strictly prohibited without the prior written consent of SVC.

Supplemental Data:

A copy of SVC’s Second Quarter 2021 Supplemental Operating and Financial Data is available for download at SVC’s website, www.svcreit.com. SVC’s website is not incorporated as part of this press release.

Service Properties Trust is a real estate investment trust, or REIT, which owns a diverse portfolio of hotels and net lease service and necessity-based retail properties across the United States and in Puerto Rico and Canada. SVC is managed by the majority owned operating subsidiary of The RMR Group Inc. (Nasdaq: RMR), or RMR Inc., an alternative asset management company that is headquartered in Newton, Massachusetts.

Non-GAAP Financial Measures and Certain Definitions:

SVC presents certain “non-GAAP financial measures” within the meaning of the applicable Securities and Exchange Commission, or SEC, rules, including funds from operations, or FFO, Normalized FFO, earnings before interest, taxes, depreciation and amortization, or EBITDA, Hotel EBITDA, EBITDA for real estate, or EBITDAre, and Adjusted EBITDAre. These measures do not represent cash generated by operating activities in accordance with GAAP and should not be considered alternatives to net income (loss) as indicators of SVC’s operating performance or as measures of SVC’s liquidity. These measures should be considered in conjunction with net income (loss) as presented in SVC’s condensed consolidated statements of income (loss). SVC considers these non-GAAP measures to be appropriate supplemental measures of operating performance for a REIT, along with net income (loss). SVC believes these measures provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation and amortization expense, they may facilitate a comparison of SVC’s operating performance between periods and with other REITs and, in the case of Hotel EBITDA, reflecting only those income and expense items that are generated and incurred at the hotel level may help both investors and management to understand the operations of SVC’s hotels.

Please see the pages attached hereto for a more detailed statement of SVC’s operating results and financial condition and for an explanation of SVC’s calculation of FFO and Normalized FFO, EBITDA, Hotel EBITDA, EBITDAre and Adjusted EBITDAre and a reconciliation of those amounts to amounts determined in accordance with GAAP.

Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels. Occupancy is an important measure of the utilization rate and demand of SVC’s hotels.

Average Daily Rate, or ADR, represents rooms revenue divided by the total number of room nights sold in a given period. ADR provides useful insight on pricing at SVC’s hotels and is a measure widely used in the hotel industry.

Revenue per Available Room, or RevPAR, represents rooms revenue divided by the total number of room nights available to guests for a given period. RevPAR is an industry metric correlated to occupancy and ADR and helps measure performance over comparable periods.

Hotel EBITDA: Hotel EBITDA is calculated as hotel operating revenues less hotel operating expenses of all managed and leased hotels, prior to any adjustments required for presentation in SVC’s condensed consolidated statements of income (loss) in accordance with GAAP.

Hotel EBITDA Margin: Hotel EBITDA Margin is the percentage of Hotel EBITDA to hotel operating revenues.

Comparable Hotels Data: SVC presents RevPAR, ADR, and occupancy for the periods presented on a comparable basis to facilitate comparisons between periods. SVC generally defines comparable hotels as those that were owned by it and were open and operating for the entire periods being compared. For the three months ended June 30, 2021 and 2020, SVC‘s comparable results excluded 21 hotels that had suspended operations during part of the periods presented. For the six months ended June 30, 2021 and 2020, SVC‘s comparable results excluded 22 hotels that had suspended operations during part of the periods presented.

Rent Coverage: SVC defines Rent Coverage as earnings before interest, taxes, depreciation, amortization and rent, or EBITDAR, divided by the annual minimum rent due to SVC weighted by the minimum rent of the property to total minimum rents of the net lease portfolio. EBITDAR amounts used to determine rent coverage are generally for the latest twelve-month period reported based on the most recent operating information, if any, furnished by the tenant. Operating statements furnished by the tenant often are unaudited and, in certain cases, may not have been prepared in accordance with GAAP and are not independently verified by SVC. Tenants that do not report operating information are excluded from the coverage calculations. In instances where SVC does not have financial information for the most recent quarter from its tenants, it has calculated an implied EBITDAR for the second quarter using industry benchmark data to more accurately reflect the impact of COVID-19 on its tenants’ operations. SVC believes using only financial information from the earlier periods could be misleading as it would not reflect the negative impact those tenants experienced as a result of the COVID-19 pandemic. As a result, SVC believes using this industry benchmark data provides a more accurate estimated representation of recent operating results and coverage for those tenants.

SERVICE PROPERTIES TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except share data)

(unaudited)

 

 

 

June 30, 2021

 

December 31, 2020

ASSETS

 

 

 

 

Real estate properties:

 

 

 

 

Land

 

$

2,036,297

 

 

 

$

2,030,440

 

 

Buildings, improvements and equipment

 

9,111,774

 

 

 

9,131,832

 

 

Total real estate properties, gross

 

11,148,071

 

 

 

11,162,272

 

 

Accumulated depreciation

 

(3,429,648

)

 

 

(3,280,110

)

 

Total real estate properties, net

 

7,718,423

 

 

 

7,882,162

 

 

Acquired real estate leases and other intangibles, net

 

302,358

 

 

 

325,845

 

 

Assets held for sale

 

4,259

 

 

 

13,543

 

 

Cash and cash equivalents

 

915,330

 

 

 

73,332

 

 

Restricted cash

 

1,295

 

 

 

18,124

 

 

Due from related persons

 

49,636

 

 

 

55,530

 

 

Other assets, net

 

424,434

 

 

 

318,783

 

 

Total assets

 

$

9,415,735

 

 

 

$

8,687,319

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

Revolving credit facility

 

$

1,000,000

 

 

 

$

78,424

 

 

Senior unsecured notes, net

 

6,136,554

 

 

 

6,130,166

 

 

Accounts payable and other liabilities

 

441,276

 

 

 

345,373

 

 

Due to related persons

 

23,254

 

 

 

30,566

 

 

Total liabilities

 

7,601,084

 

 

 

6,584,529

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

Common shares of beneficial interest, $.01 par value; 200,000,000 shares authorized; 164,857,754 and 164,823,833 shares issued and outstanding, respectively

 

1,649

 

 

 

1,648

 

 

Additional paid in capital

 

4,551,641

 

 

 

4,550,385

 

 

Cumulative other comprehensive loss

 

(760

)

 

 

(760

)

 

Cumulative net income available for common shareholders

 

2,894,163

 

 

 

3,180,263

 

 

Cumulative common distributions

 

(5,632,042

)

 

 

(5,628,746

)

 

Total shareholders’ equity

 

1,814,651

 

 

 

2,102,790

 

 

Total liabilities and shareholders’ equity

 

$

9,415,735

 

 

 

$

8,687,319

 

 

SERVICE PROPERTIES TRUST

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(amounts in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended

June 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues:

 

 

 

 

 

 

 

 

Hotel operating revenues (1)

 

$

280,135

 

 

 

$

117,356

 

 

 

$

449,088

 

 

 

$

500,859

 

 

Rental income (2)

 

95,801

 

 

 

97,584

 

 

 

188,018

 

 

 

197,857

 

 

Total revenues

 

375,936

 

 

 

214,940

 

 

 

637,106

 

 

 

698,716

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

Hotel operating expenses (1)(3)

 

243,183

 

 

 

46,957

 

 

 

438,536

 

 

 

318,105

 

 

Other operating expenses

 

3,904

 

 

 

3,565

 

 

 

7,321

 

 

 

7,324

 

 

Depreciation and amortization

 

121,677

 

 

 

127,427

 

 

 

246,045

 

 

 

255,353

 

 

General and administrative

 

13,952

 

 

 

11,302

 

 

 

26,609

 

 

 

25,326

 

 

Transaction related costs (4)

 

6,151

 

 

 

 

 

 

25,785

 

 

 

 

 

Loss on asset impairment (5)

 

899

 

 

 

28,514

 

 

 

2,110

 

 

 

45,254

 

 

Total expenses

 

389,766

 

 

 

217,765

 

 

 

746,406

 

 

 

651,362

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sale of real estate, net (6)

 

10,849

 

 

 

(2,853

)

 

 

10,840

 

 

 

(9,764

)

 

Unrealized gain (loss) on equity securities, net (7)

 

2,500

 

 

 

3,848

 

 

 

(3,981

)

 

 

(1,197

)

 

Gain on insurance settlement (8)

 

 

 

 

62,386

 

 

 

 

 

 

62,386

 

 

Interest income

 

225

 

 

 

15

 

 

 

282

 

 

 

277

 

 

Interest expense (including amortization of debt issuance costs and debt discounts and premiums of $4,891, $3,486, $9,247 and $6,774, respectively)

 

(91,378

)

 

 

(72,072

)

 

 

(180,769

)

 

 

(143,147

)

 

Loss on early extinguishment of debt (9)

 

 

 

 

(6,970

)

 

 

 

 

 

(6,970

)

 

Loss before income taxes and equity in earnings (losses) of an investee

 

(91,634

)

 

 

(18,471

)

 

 

(282,928

)

 

 

(51,061

)

 

Income tax expense (8)

 

(211

)

 

 

(16,660

)

 

 

(1,064

)

 

 

(17,002

)

 

Equity in earnings (losses) of an investee (10)

 

735

 

 

 

(2,218

)

 

 

(2,108

)

 

 

(2,936

)

 

Net loss

 

$

(91,110

)

 

 

$

(37,349

)

 

 

$

(286,100

)

 

 

$

(70,999

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding (basic and diluted)

 

164,506

 

 

 

164,382

 

 

 

164,502

 

 

 

164,376

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share (basic and diluted)

 

$

(0.55

)

 

 

$

(0.23

)

 

 

$

(1.74

)

 

 

$

(0.43

)

 

See Notes on page 14.

SERVICE PROPERTIES TRUST

RECONCILIATIONS OF FUNDS FROM OPERATIONS, NORMALIZED FUNDS

FROM OPERATIONS

(amounts in thousands, except per share data)

(unaudited)

 

 

Three Months Ended
June 30,

 

Six Months Ended

June 30,

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Calculation of FFO and Normalized FFO: (11)

 

 

 

 

 

 

 

Net loss

$

(91,110

)

 

 

$

(37,349

)

 

 

$

(286,100

)

 

 

$

(70,999

)

 

Add (Less): Depreciation and amortization

121,677

 

 

 

127,427

 

 

 

246,045

 

 

 

255,353

 

 

Loss on asset impairment (5)

899

 

 

 

28,514

 

 

 

2,110

 

 

 

45,254

 

 

(Gain) loss on sale of real estate, net (6)

(10,849

)

 

 

2,853

 

 

 

(10,840

)

 

 

9,764

 

 

Unrealized (gain) loss on equity securities, net (7)

(2,500

)

 

 

(3,848

)

 

 

3,981

 

 

 

1,197

 

 

Adjustments to reflect SVC’s share of FFO attributable to an investee (10)

1,034

 

 

 

327

 

 

 

1,499

 

 

 

439

 

 

FFO

19,151

 

 

 

117,924

 

 

 

(43,305

)

 

 

241,008

 

 

Add (Less):

 

 

 

 

 

 

 

Transaction related costs (4)

6,151

 

 

 

 

 

 

25,785

 

 

 

 

 

Gain on insurance settlement, net of tax (8)

 

 

 

(46,736

)

 

 

 

 

 

(46,736

)

 

Loss on early extinguishment of debt (9)

 

 

 

6,970

 

 

 

 

 

 

6,970

 

 

Adjustments to reflect SVC’s share of Normalized FFO attributable to an investee (10)

538

 

 

 

 

 

 

1,363

 

 

 

 

 

Normalized FFO

$

25,840

 

 

 

$

78,158

 

 

 

$

(16,157

)

 

 

$

201,242

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding (basic and diluted)

164,506

 

 

 

164,382

 

 

 

164,502

 

 

 

164,376

 

 

 

 

 

 

 

 

 

 

Basic and diluted per common share amounts:

 

 

 

 

 

 

 

Net loss per share

$

(0.55

)

 

 

$

(0.23

)

 

 

$

(1.74

)

 

 

$

(0.43

)

 

FFO

$

0.12

 

 

 

$

0.72

 

 

 

$

(0.26

)

 

 

$

1.47

 

 

Normalized FFO

$

0.16

 

 

 

$

0.48

 

 

 

$

(0.10

)

 

 

$

1.22

 

 

Distributions declared per share

$

0.01

 

 

 

$

0.01

 

 

 

$

0.02

 

 

 

$

0.55

 

 

See Notes on page 14.

SERVICE PROPERTIES TRUST

RECONCILIATIONS OF EBITDA, EBITDAre AND ADJUSTED EBITDAre

(amounts in thousands, except per share data)

(unaudited)

 

 

Three Months Ended
June 30,

 

Six Months Ended

June 30,

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Calculation of EBITDA, EBITDAre and Adjusted EBITDAre:(12)

 

 

 

 

 

 

 

Net loss

$

(91,110

)

 

 

$

(37,349

)

 

 

$

(286,100

)

 

 

$

(70,999

)

 

Add (Less): Interest expense

91,378

 

 

 

72,072

 

 

 

180,769

 

 

 

143,147

 

 

Income tax expense (8)

211

 

 

 

16,660

 

 

 

1,064

 

 

 

17,002

 

 

Depreciation and amortization

121,677

 

 

 

127,427

 

 

 

246,045

 

 

 

255,353

 

 

EBITDA

122,156

 

 

 

178,810

 

 

 

141,778

 

 

 

344,503

 

 

Add (Less): Loss on asset impairment (5)

899

 

 

 

28,514

 

 

 

2,110

 

 

 

45,254

 

 

(Gain) loss on sale of real estate, net (6)

(10,849

)

 

 

2,853

 

 

 

(10,840

)

 

 

9,764

 

 

Adjustments to reflect SVC’s share of EBITDAre attributable to an investee (10)

1,116

 

 

 

 

 

 

1,659

 

 

 

 

 

EBITDAre

113,322

 

 

 

210,177

 

 

 

134,707

 

 

 

399,521

 

 

Add (Less): Transaction related costs (4)

6,151

 

 

 

 

 

 

25,785

 

 

 

 

 

Unrealized (gain) loss on equity securities, net (7)

(2,500

)

 

 

(3,848

)

 

 

3,981

 

 

 

1,197

 

 

Gain on insurance settlement (8)

 

 

 

(62,386

)

 

 

 

 

 

(62,386

)

 

Loss on early extinguishment of debt (9)

 

 

 

6,970

 

 

 

 

 

 

6,970

 

 

Adjustments to reflect SVC’s share of Adjusted EBITDAre attributable to an investee (10)

538

 

 

 

421

 

 

 

1,363

 

 

 

579

 

 

General and administrative expense paid in common shares (13)

1,066

 

 

 

832

 

 

 

1,445

 

 

 

1,422

 

 

Adjusted EBITDAre

$

118,577

 

 

 

$

152,166

 

 

 

$

167,281

 

 

 

$

347,303

 

 

Contacts

Kristin Brown, Director, Investor Relations

(617) 658-0776

Read full story here

I have been using organic and natural cosmetics since my teenage years, but I've never seen such a huge range of it in one place. Not only cosmetics, all they sell is highly organic and natural. Totally recommended.

Dana Kelley
Dana Kelley

Ordered some cosmetics for my mother and me and was very pleased with the quick shipping time, great communication from operator's side, and cute packaging when the products arrived! I'll definitely order from them again!

Isabel Arnold
Isabel Arnold

I love this website. It has a great selection of organic products for women of all ages, innovative and trendy. I will be a returning customer for ever! Especially since the shipping is so fast and comfortable! Thank you again!

Sarah Jefferson
Sarah Jefferson