La Quinta Corporation
Schedule A Financial Results (Unaudited)
Three months ended Nine months ended
Operating Data:
September 30,
September 30,
(In thousands, except
per share data)
2003 2002
2003 2002
Revenues
Lodging
$140,297 $ 132,682 $ 391,525
$400,204
Other
1,270 1,392
3,865 11,344
Total revenues
141,567 134,074 395,390
411,548
Expenses
Direct lodging operations
62,595 61,160
177,092 178,284
Other lodging expenses
18,259 18,629
54,163 52,885
General and administrative
11,914 12,289
41,011 36,228
Interest, net
16,203 14,348
46,954 51,510
Depreciation and
amortization
32,699 29,241
96,686 91,033
Impairment of property,
plant and equipment
3,218 29,187
69,808 29,187
Other expense (income)
461 (1,771)
7,594 (14,373)
Total expenses
145,349 163,083 493,308
424,754
Loss before minority interest,
income taxes, cumulative
effect of change in
accounting principle
and discontinued operations
(3,782) (29,009) (97,918)
(13,206)
Minority interest
(4,534) (4,621) (13,646)
(13,878)
Income tax benefit (expense)
1,920 15,159
41,353 (186,997)
Loss before discontinued
operations and cumulative
effect of change in
accounting principle
(6,396) (18,471) (70,211)
(214,081)
Discontinued operations, net
(3,036) (8,177) (3,136)
(18,521)
Loss before cumulative
effect of change in
accounting principle
(9,432) (26,648) (73,347)
(232,602)
Cumulative effect of
change in accounting
principle
-- --
-- (248,358)
Net loss
$ (9,432) $ (26,648) $ (73,347) $(480,960)
Per Share Data:
Loss before discontinued
operations and cumulative
effect of change in
accounting principle
$(0.04) $(0.13) $(0.49)
$(1.50)
Discontinued operations, net of tax
(0.02) (0.06)
(0.02) (0.13) Cumulative effect of change
in accounting principle --
-- --
(1.73) Net loss per share - basic and assuming dilution $(0.06)
$(0.19) $(0.51) $(3.36)
Weighted average shares
outstanding
Basic
143,225 143,325 143,116
143,151
Assuming dilution
143,225 143,325 143,116
143,151
Prior period results have been reclassified
to conform to current period presentation.
Schedule B
Other Expense (Income)
(Unaudited)
Three months ended Nine months ended
September 30,
September 30,
(In thousands)
2003 2002
2003 2002
Provision for loss on
interest and other
receivables
$-- $1,900
$-- $1,900
Loss (gain) on sale of assets and related costs
34 (3,939) 30
(10,461)
Loss on early extinguishments
of debt
-- 558
6,202 1,029
Gain on settlement
-- 29
-- (5,442)
Other (1)
427 (319)
1,362 (1,399)
Total other expense (income)
$461 $(1,771) $7,594
$(14,373)
(1) For the three months ended September
30, 2003, other consists primarily of an accrual of lease termination expense,
a gain on settlement related to a split dollar life insurance policy and
an adjustment of employee retirement plan liability related to on going
settlement of obligations under the terminated plan. Additionally,
the nine months ended September 30, 2003 included an adjustment of actuarial
assumptions on deferred compensation agreement and changes in net cash
surrender values of key man life policies in the healthcare business.
La Quinta Corporation
Schedule C
Supplemental Non-GAAP Financial Data
(Unaudited)
Three months ended Nine months ended
Adjusted EBITDA Reconciliation
September 30, September
30,
(In thousands)
2003 2002
2003 2002
Net loss (per GAAP)
$(9,432) $ (26,648) $ (73,347) $(480,960)
Add:
Depreciation and
amortization
32,699 29,241 96,686
91,033
Impairment of property,
plant and equipment
3,218 29,187 69,808
29,187
Minority interest
4,534 4,621
13,646 13,878
Income tax (benefit)
expense (1)
(1,920) (15,159) (41,353) 186,997
Cumulative effect of change
in accounting principle
(2) --
-- --
248,358
Interest, net
16,203 14,348 46,954
51,510
Other expense (income)
(3) 461 (1,771)
7,594 (14,373)
Discontinued operations,
net (4)
3,036 8,177
3,136 18,521
Adjusted EBITDA (Non-GAAP)
$48,799 $41,996 $123,124
$144,151
(1) Income tax expense for the nine
months ended September 30, 2002 was $186,997 including net deferred tax
expense of $196,520 associated with a non-recurring charge recorded in
January 2002 to establish the net deferred tax liability of La Quinta as
a result of our legal restructure.
(2) In January 2002, we adopted the
requirements of SFAS 142 and as a result recorded a charge to earnings
of approximately $248,358 to reflect an adjustment to goodwill.
(3) See attached Schedule B for details.
(4) The Companies have decided to
sell one company-owned hotel and TeleMatrix, a non-strategic business.
As a result, the separately identifiable results of operations have been
reported as discontinued operations for all periods presented, net of tax.
Adjusted EBITDA Reconciliation
(Current 2003 Outlook)
(In millions)
Three Months Ended Full Year
December 31, 2003
2003
Net loss (per GAAP)
$(17) $ (90)
Add:
Depreciation and amortization
30 127
Impairment of property,
plant
and equipment
--
70
Minority interest
5
18
Income tax benefit
(10) (51)
Interest, net
16
63
Other expense and discontinued
operations
1
11
Adjusted EBITDA (Non-GAAP)
$25 $148
La Quinta Corporation
Schedule D
Other Supplemental Information
(Unaudited)
Three months ended Nine months ended
Capital Expenditures
September 30, September
30,
(In millions)
2003 2002
2003 2002
Capital expenditures
$9 $23
$41 $81
Selected Balance Sheet Data
(In millions)
September 30, December 31,
2003
2002
(Audited)
Property, plant and equipment, net
$2,166 $2,302
Cash and cash equivalents (A)
119
9
Investment in securities (B) (1)
117
56
Total assets
2,621 2,604
Total indebtedness (C)
895
721
Total liabilities
1,174 1,084
Minority interest (D)
206
206
Total shareholders' equity (E)
1,241 1,313
Net debt to total capitalization
31%
30%
Equal to (C-B-A)/(E+D+C+-B-A)
(1) 7.114% Exercisable Put Option
Securities (the "Securities") owned by the Company were previously presented
as an offset to the $150 million principal amount of the related 7.114%
Notes issued by the Company. The Company has reclassified the Securities
as an asset for all periods presented.
Debt Maturity Schedule
(In millions)
At September 30,
Year
2003
2003
$0
2004 (1)
169
2005
116
2006
20
2007
210
2008 and thereafter
380
Total debt
895
Less: Cash
119
Less: Investment in securities
117
Net debt
$ 659
(1) The maturity schedule assumes the
$150 million of 7.114% Notes due in 2011 are repaid by the Company at the
option of the current holder or due to the Company exercising its call
rights.
La Quinta Corporation
Schedule E Lodging Statistics (Unaudited)
Three months ended
Three months ended
September 30, 2003
September 30, 2002
Occupancy Average RevPAR Occupancy
Average RevPAR
Rate
Rate
Comparable
Hotels (1,3)
69.1% $57.63 $39.84
61.5% $60.75 $37.34 Company Owned (1)
Inns
69.0% $55.12 $38.04
61.2% $57.67 $35.31
Inns & Suites
68.9% $63.73 $43.91
60.6% $67.76 $41.03
Total
69.0% $57.45 $39.63
61.1% $60.22 $36.77
Change
Occupancy Average RevPAR
Rate
Comparable
Hotels (1,3)
7.6 pts (5.1)% 6.7%
Company Owned (1)
Inns
7.8 pts (4.4)% 7.7%
Inns & Suites
8.3 pts (5.9)% 7.0%
Total
7.9 pts (4.6)% 7.8%
Nine months ended
Nine months ended
September 30, 2003
September 30, 2002
Occupancy Average RevPAR Occupancy
Average RevPAR
Rate
Rate
Comparable
Hotels (1,3)
62.4% $59.87 $37.39
62.4% $60.89 $38.01 Company Owned (1)
Inns
61.8% $56.57 $34.95
61.3% $57.07 $34.97
Inns & Suites
63.3% $67.53 $42.71
63.3% $69.49 $43.96
Total
62.2% $59.56 $37.03
61.8% $60.30 $37.25
Change
Occupancy Average RevPAR
Rate
Comparable
Hotels (1,3)
0.0 pts (1.7)% (1.6)% Company Owned (1)
Inns
0.5 pts (0.9)% (0.1)%
Inns & Suites
0.0 pts (2.8)% (2.8)%
Total
0.4 pts (1.2)% (0.6)%
Hotel and Room Count Data
September 30, 2003 September
30, 2002
Number of Number of Number of
Number of
Hotels Rooms
Hotels Rooms
Comparable Hotels (2)
274 35,760
274 35,840
Company-Owned
280 36,535
287 37,478
Franchised Hotels
82 7,435
50 3,915
Total
362 43,970
337 41,393
(1) Excludes franchised hotels, hotels
held for sale and discontinued operations.
(2) Comparable hotels for the nine
months ended September 30, 2003 and 2002 excludes two hotels that were
undergoing redevelopment at the beginning of 2002 and three hotels classified
as held for sale as well as one hotel included in discontinued operations,
representing 775 rooms in aggregate.
(3) Comparable hotels for the quarter
ended September 30, 2003 and 2002 includes two more hotels than the year-to-date
as a result of their reopening in the first quarter 2002. |