UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): December 14, 2006
HOSPITALITY PROPERTIES TRUST
(Exact Name of Registrant as Specified in Its Charter)
Maryland (State or Other Jurisdiction of Incorporation) |
1-11527 (Commission File Number) |
04-3262075 (IRS Employer Identification No.) |
||
400 Centre Street, Newton, Massachusetts (Address of Principal Executive Offices) |
02458 (Zip Code) |
617-964-8389
(Registrant's Telephone Number, Including Area Code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Item 9.01. Financial Statements and Exhibits.
(b) Pro Forma Financial Information
INDEX TO FINANCIAL STATEMENTS AND SCHEDULES
|
Page |
||
---|---|---|---|
Hospitality Properties Trust Unaudited Pro Forma Financial Statements | |||
Introduction to Unaudited Pro Forma Financial Statements | F-1 | ||
Unaudited Pro Forma Consolidated Balance Sheet as of September 30, 2006 | F-3 | ||
Unaudited Pro Forma Consolidated Statement of Income for the nine months ended September 30, 2006 | F-4 | ||
Notes to Unaudited Pro Forma Consolidated Financial Statements | F-5 |
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Current Report on Form 8-K to be signed on its behalf by the undersigned hereunto duly authorized.
HOSPITALITY PROPERTIES TRUST | |||
By: |
/s/ MARK L. KLEIFGES |
||
Name: | Mark L. Kleifges | ||
Title: | Treasurer and Chief Financial Officer | ||
Dated: December 14, 2006 |
3
Hospitality Properties Trust
Introduction to Unaudited Pro Forma Financial Statements
On September 15, 2006, we agreed to acquire TravelCenters of America, Inc., or TCA. As more fully described in our Current Report on Form 8-K filed with the Securities and Exchange Commission, or SEC, on December 12, 2006, or the TCA Current Report, if we complete the acquisition of TCA, we intend to simultaneously restructure the business of TCA and to distribute all of the common shares of our subsidiary, TravelCenters of America LLC, or TA, to our shareholders in a spin off transaction.
The registration statement relating to the anticipated spin off has not been declared effective by the SEC and may be amended prior to its effectiveness. TA's common shares may not be distributed prior to the time the registration statement becomes effective. Furthermore, we have not yet entered into definitive agreements with TA regarding the terms of the spin off and related transactions, including the lease we describe in the TCA Current Report. The description in the TCA Current Report of the lease and the other agreements that we expect to enter with TA includes the material terms which we expect as of the date of this Current Report on Form 8-K. The final terms may be different from those that we now expect. Final terms are subject to negotiation between us and TA, and are subject to approval by our board of trustees and TA's board of directors. Changes could affect the terms of the lease and other agreements described in the TCA Current Report and may include, for example, an increase or decrease in the initial capital of TA on the date of the spin off, an increase or decrease in annual minimum rent, percentage rent or term of the lease. Consequently, amounts presented in the unaudited pro forma financial statements related to these agreements could change.
The unaudited pro forma consolidated balance sheet as of September 30, 2006, presents our financial position as if the acquisition of TCA, the restructuring of that business, the spin off of TA and our planned sale of 12,000,000 common shares as described in the notes thereto, had been completed as of September 30, 2006.
The unaudited pro forma consolidated statement of income for the nine months ended September 30, 2006, present our results of operations as if (i) the acquisition of certain hotels in 2006 and the commencement of the related management contracts; (ii) the July 2006 common share sales; (iii) the June 2006 senior notes offering; (iv) the acquisition of TCA, the restructuring of TCA's business and the spin off of TA; (v) our planned sale of 12,000,000 common shares and (vi) certain other transactions as described in the notes thereto all had been completed as of January 1, 2006.
These unaudited pro forma financial statements are based in part upon our historical financial statements contained in our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2006, filed with the SEC and the historical financial statements of TCA included in the TCA Current Report and should be read in conjunction with those financial statements and the notes thereto.
The allocation of the purchase price of the TCA acquisition and the assets and liabilities distributed in the spin off of TA as reflected in these unaudited pro forma consolidated financial statements have, with the assistance of independent valuation specialists, been based upon preliminary estimates of the fair value of assets acquired and liabilities assumed. A final determination of the fair value of TCA's assets and liabilities and the assets and liabilities distributed in the spin off of TA, which cannot be made prior to the completion of the transactions, will be based on the actual net tangible and intangible assets of TCA that exist as of the date of the completion of the transactions. Consequently, amounts preliminarily allocated to assets and liabilities acquired and distributed in the spin off could change significantly from those used in the pro forma unaudited consolidated financial statements. Furthermore, the unaudited pro forma financial statements assume the acquisition of TCA is financed with our planned sale of 12,000,000 common shares and borrowings under a commitment for an unsecured credit facility we obtained from an affiliate of Merrill Lynch & Co., Inc, or the
F-1
acquisition facility. We anticipate financing the TCA acquisition on a long term basis through the issuance of both equity and debt securities. These unaudited pro forma financial statements are provided for informational purposes only and upon completion of the planned long term financing for the TCA acquisition our financial position and results of our operations will be significantly different than what is presented in these unaudited pro forma financial statements. In the opinion of management, all adjustments necessary to reflect the effects of the transactions described above have been included in the pro forma financial statements.
The unaudited pro forma financial statements are not necessarily indicative of what our actual financial position or results of operations would have been as of the date or for the periods indicated, nor does it represent our financial position or results of operations for any future date or period.
F-2
Hospitality Properties Trust
Unaudited Pro Forma Consolidated Balance Sheet
As of September 30, 2006
(dollars in thousands)
|
Hospitality Properties Trust Historical |
Planned Common Equity Offering |
Pro Forma |
TravelCenters of America, Inc. Historical |
Merger Adjustments |
|
Restructuring and Spin Off Adjustments |
|
Pro Forma |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
A |
B |
|
C |
D |
|
|
|
|
|||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||
Real estate properties, at cost: |
||||||||||||||||||||||||||||
Land | $ | 584,199 | $ | | $ | 584,199 | $ | 81,977 | $ | 514,389 | E | $ | (7,884 | ) | M | $ | 1,172,681 | |||||||||||
Buildings, improvements and equipment | 3,423,392 | $ | | 3,423,392 | 1,020,349 | (13,168 | ) | E | (87,426 | ) | M | 4,343,147 | ||||||||||||||||
4,007,591 | | 4,007,591 | 1,102,326 | 501,221 | (95,310 | ) | 5,515,828 | |||||||||||||||||||||
Accumulated depreciation | (678,303 | ) | | (678,303 | ) | (466,514 | ) | 466,514 | F | | (678,303 | ) | ||||||||||||||||
3,329,288 | | 3,329,288 | 635,812 | 967,735 | (95,310 | ) | 4,837,525 | |||||||||||||||||||||
Cash and cash equivalents | 17,040 | 564,966 | 582,006 | 93,565 | (445,326 | ) | (213,205 | ) | L,M | 17,040 | ||||||||||||||||||
Restricted cash (FF&E reserve escrow) | 29,797 | | 29,797 | | | | 29,797 | |||||||||||||||||||||
Intangible assets | | | | 51,603 | 178,334 | G | (55,922 | ) | M | 174,015 | ||||||||||||||||||
Other assets, net | 46,567 | | 46,567 | 222,727 | (22,311 | ) | H | (200,416 | ) | M | 46,567 | |||||||||||||||||
$ | 3,422,692 | $ | 564,966 | $ | 3,987,658 | $ | 1,003,707 | $ | 678,432 | $ | (564,853 | ) | $ | 5,104,944 | ||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||||||
Revolving bank credit facility | $ | 13,000 | $ | (13,000 | ) | $ | | $ | | $ | | $ | | $ | | |||||||||||||
Senior notes, net of discounts | 1,195,982 | | 1,195,982 | | | | 1,195,982 | |||||||||||||||||||||
Acquisition facility | | | | | 1,459,056 | I | | 1,459,056 | ||||||||||||||||||||
Mortgage payable | 3,717 | | 3,717 | 677,478 | (677,478 | ) | J | | 3,717 | |||||||||||||||||||
Security deposits | 185,366 | | 185,366 | | | | 185,366 | |||||||||||||||||||||
Accounts payable and other liabilities | 117,256 | | 117,256 | 242,528 | (19,445 | ) | H | (223,083 | ) | 117,256 | ||||||||||||||||||
Due to affiliate | 8,346 | | 8,346 | | | | 8,346 | |||||||||||||||||||||
Dividends payable | 1,914 | | 1,914 | | | | 1,914 | |||||||||||||||||||||
Total liabilities | 1,525,581 | (13,000 | ) | 1,512,581 | 920,006 | 762,133 | (223,083 | ) | 2,971,637 | |||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||||||||
Shareholders' equity: | ||||||||||||||||||||||||||||
Preferred shares of beneficial interest | 83,306 | | 83,306 | | | | 83,306 | |||||||||||||||||||||
Common shares of beneficial interest | 743 | 120 | 863 | | | | 863 | |||||||||||||||||||||
Additional paid-in capital | 2,158,362 | 577,846 | 2,736,208 | 239,706 | (239,706 | ) | K | | 2,736,208 | |||||||||||||||||||
Cumulative net income | 1,318,245 | | 1,318,245 | (156,005 | ) | 156,005 | K | | 1,318,245 | |||||||||||||||||||
Cumulative preferred distributions | (65,078 | ) | | (65,078 | ) | | | | (65,078 | ) | ||||||||||||||||||
Cumulative common distributions | (1,598,467 | ) | | (1,598,467 | ) | | | (341,770 | ) | M | (1,940,237 | ) | ||||||||||||||||
Total shareholders' equity | 1,897,111 | 577,966 | 2,475,077 | 83,701 | (83,701 | ) | (341,770 | ) | 2,133,307 | |||||||||||||||||||
$ | 3,422,692 | $ | 564,966 | $ | 3,987,658 | $ | 1,003,707 | $ | 678,432 | $ | (564,853 | ) | $ | 5,104,944 | ||||||||||||||
F-3
Hospitality Properties Trust
Unaudited Pro Forma Consolidated Statement of Income
For the nine months ended September 30, 2006
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
Travel Centers of America, Inc. Acquisition Adjustments |
|
|
||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Hotel Acquisitions and FF&E Funding Adjustments |
|
Debt and Common Equity Offering Adjustments |
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Hospitality Properties Trust Historical |
|
|
Planned Common Equity Offering |
|
Pro Forma |
Travel Centers of America, Inc. Historical |
Merger, Restructuring and Spin Off |
|
Pro Forma |
|||||||||||||||||||||||||
|
A |
|
|
|
|
B |
|
C |
|
|
|
|
|||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Hotel operating revenues | $ | 665,867 | $ | 10,691 | N | $ | | $ | | $ | 676,558 | $ | | $ | | $ | 676,558 | ||||||||||||||||||
Rental income | 98,270 | 889 | O | | | 99,159 | | 128,039 | T | 227,198 | |||||||||||||||||||||||||
FF&E reserve income | 15,505 | | | | 15,505 | | | 15,505 | |||||||||||||||||||||||||||
TA operating revenues | | | | | | 3,678,468 | (3,678,468 | ) | U | | |||||||||||||||||||||||||
Interest income | 1,387 | | | | 1,387 | | | 1,387 | |||||||||||||||||||||||||||
Total revenues | 781,029 | 11,580 | | | 792,609 | 3,678,468 | (3,550,429 | ) | 920,648 | ||||||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||||||
Hotel operating expenses | 485,720 | 6,876 | N | | | 492,596 | | | 492,596 | ||||||||||||||||||||||||||
TA operating expenses | | | | | | 3,499,289 | (3,499,289 | ) | U | | |||||||||||||||||||||||||
Interest | 60,951 | 2,995 | P | (1,959 | ) | (549 | ) | T | 61,438 | 35,016 | 31,924 | V | 128,378 | ||||||||||||||||||||||
Depreciation and amortization |
107,235 | 3,833 | Q | | | 111,068 | 52,124 | (11,431 | ) | W | 151,761 | ||||||||||||||||||||||||
General and administrative |
19,950 | 266 | R | | | 20,216 | 48,532 | (42,241 | ) | X | 26,507 | ||||||||||||||||||||||||
Other, net | | | | | | 2,944 | (2,944 | ) | Y | | |||||||||||||||||||||||||
Total expenses | 673,856 | 13,970 | (1,959 | ) | (549 | ) | 685,318 | 3,637,905 | (3,523,981 | ) | 799,242 | ||||||||||||||||||||||||
Income (loss) before income taxes | 107,173 | (2,390 | ) | 1,959 | 549 | 107,291 | 40,563 | (26,448 | ) | 121,406 | |||||||||||||||||||||||||
Income taxes | | | | | | (15,458 | ) | 15,458 | U | | |||||||||||||||||||||||||
Net income (loss) | 107,173 | (2,390 | ) | 1,959 | 549 | 107,291 | 25,105 | (10,990 | ) | 121,406 | |||||||||||||||||||||||||
Preferred distributions | (5,742 | ) | | | | (5,742 | ) | | | (5,742 | ) | ||||||||||||||||||||||||
Net income (loss) available for common shareholders |
$ | 101,431 | $ | (2,390 | ) | $ | 1,959 | $ | 549 | $ | 101,549 | $ | 25,105 | $ | (10,990 | ) | $ | 115,664 | |||||||||||||||||
Weighted average common shares outstanding |
72,502 | 1,743 | S | 12,000 | T | 86,245 | 86,245 | ||||||||||||||||||||||||||||
Basic and diluted earnings per common share: |
|||||||||||||||||||||||||||||||||||
Net income available for common shareholders |
$ | 1.40 | $ | 1.18 | $ | 1.34 | |||||||||||||||||||||||||||||
F-4
Hospitality Properties Trust
Notes to Unaudited Pro Forma Financial Statements
(dollars in thousands)
Cash consideration | $ | 1,216,904 | (1) | |
Assumed indebtedness to be extinguished at closing | 677,478 | |||
Estimated fees and other expenses | 10,000 | |||
$ | 1,904,382 | |||
F-5
|
TCA's historical carrying amount |
Estimate of fair market value |
Adjustment |
Note |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Column I |
Column II |
Column II less Column I |
|
||||||||
Other assets: | ||||||||||||
Accounts receivable | $ | 89,459 | $ | 89,459 | $ | | (1) | |||||
Inventories | 88,323 | 93,013 | 4,690 | (2) | ||||||||
Deferred income taxes | 10,059 | | (10,059 | ) | (3) | |||||||
Other assets | 18,629 | 17,944 | (685 | ) | (4) | |||||||
Deferred financing costs, net | 16,257 | | (16,257 | ) | (5) | |||||||
$ | 222,727 | $ | 200,416 | $ | (22,311 | ) | ||||||
Other liabilities: | ||||||||||||
Accounts payable | $ | 124,729 | $ | 124,729 | $ | | (1) | |||||
Other liabilities | 108,987 | 98,354 | (10,633 | ) | (5) | |||||||
Deferred income taxes | 8,812 | | (8,812 | ) | (3) | |||||||
$ | 242,528 | $ | 223,083 | $ | (19,445 | ) | ||||||
F-6
Date |
Number of Hotels |
Brand |
Purchase Price (Net Proceeds) |
Minimum Annual Return/ Rent |
|||||
---|---|---|---|---|---|---|---|---|---|
2006 Acquisitions: | |||||||||
January 6, 2006 | 1 | InterContinental | 78,000 | 4,800 | |||||
January 25, 2006 | 8 | 5 Crowne Plaza, 1 Holiday Inn Select and 2 Staybridge Suites | 166,200 | 13,296 | |||||
April 6, 2006 | 2 | Crowne Plaza | 63,000 | 5,040 | |||||
2006 FF&E fundings(1): |
|||||||||
Various | 54,856 | 5,220 | |||||||
362,056 | 28,356 | ||||||||
The pro forma impact on interest expense of a 1/8 percent change in LIBOR is approximately $67 for the nine months ended September 30, 2006.
F-7
Depreciation expense is calculated on a straight line basis over the estimated useful lives of buildings, improvements and equipment of up to 40 years.
|
Nine Months Ended September 30, 2006 |
Year Ended December 31, 2005 |
||||
---|---|---|---|---|---|---|
Minimum rent (cash) | $ | 115,125 | $ | 153,500 | ||
Required straight line adjustment | 12,914 | 17,219 | ||||
$ | 128,039 | $ | 170,719 | |||
The pro forma impact on interest expense of a 1/8 percent change in LIBOR is approximately $1,383 for the nine months ended September 30, 2006.
F-8
F-9