Hotel Online
News for the Hospitality Executive


advertisement


  Morgans Hotel Group 2nd Qtr 2010 Net Loss Widens to $21.1 million from
 Prior Year 2nd Qtr Net Loss of $10.1 million; Its New York Hotels Ran
 at 94% Occupancy with RevPAR up 23.1%
 
Hotel Operating Statistics

 

NEW YORK, Aug. 5, 2010 - Morgans Hotel Group Co. (Nasdaq: MHGC) ("MHG" or the "Company") today reported financial results for the quarter ended June 30, 2010.

  • Adjusted EBITDA for the second quarter was $14.0 million, a $2.3 million or 19.7% increase from the second quarter of 2009.  On a comparable basis, Adjusted EBITDA increased by 25%.
  • Revenue per available room ("RevPAR") for System-Wide Comparable Hotels increased by 13.3%, or 14.0% in constant dollars, in the second quarter of 2010 from the comparable period in 2009 led by a 23.1% increase at MHG's New York hotels.
  • The RevPAR increase at System-Wide Comparable Hotels was due to a 9.2% increase in occupancy and a 3.8% (4.4% in constant dollars) increase in average daily rate ("ADR").
  • Management fees increased by $1.2 million, or 32.1%, in the second quarter of 2010 over the comparable period in 2009.
  • Gross operating profit margins at Owned Comparable Hotels increased by 310 basis points in the second quarter of 2010 over the comparable period in 2009. The percentage increase in EBITDA was 2.3 times the percentage RevPAR increase at System-Wide Comparable Hotels.
  • On July 15, 2010, MHG's London joint venture that owns Sanderson and St Martins Lane successfully refinanced in full the 100 million pounds Sterling mortgage debt secured by the hotels with a new loan maturing in July 2015 at an interest rate reduced by approximately 100 basis points.  
  • On July 31, 2010, the MHG joint venture that is developing a Mondrian in SoHo procured additional funding to complete development of the hotel and successfully extended the maturity of the debt financing secured by the hotel property for up to five years through extension options, subject to certain conditions.

Fred Kleisner, CEO of Morgans Hotel Group, said: "We delivered strong results for the second quarter, outperforming industry growth averages across all key performance metrics, demonstrating once again that Morgans is well positioned to come back faster and stronger than the industry as the economy improves.  RevPAR was up 13% for the quarter, more than doubling the industry average, driven by rising occupancies as well as a significant improvement in ADR, which showed positive growth for the first time since 2008.  We also continued to make excellent progress in strengthening our balance sheet, as illustrated most recently by the London and Mondrian in SoHo loan extensions. As we move into the second half of the year, we are confident in the prospects of our key markets and we remain focused on driving increased long-term value for our shareholders."

Second Quarter 2010 Operating Results

RevPAR at System-Wide Comparable Hotels increased by 13.3% (14.0% in constant dollars) in the second quarter of 2010 compared to the second quarter of 2009 due to a strong recovery in corporate travel. Occupancy increased by 9.2% and ADR increased by 3.8% (4.4% in constant dollars) compared to the same period in 2009.  This is the first quarter MHG has experienced an increase in ADR since the second quarter of 2008.

In New York, our flagship market, RevPAR increased by 23.1%. Occupancy was 94% compared to 87% in the second quarter of 2009. As a result of this high occupancy level, we were able to drive a 14.1% increase in ADR which accounted for over 60% of the RevPAR increase. RevPAR increased by 18.0% in constant dollars at our London hotels, driven by a 9.9% increase in ADR. Mondrian Los Angeles generated a 9.8% RevPAR increase with occupancy up six percentage points. RevPAR at our Miamihotels was relatively flat, increasing by 0.3%.

Management fees increased by $1.2 million, or 32.1%, in the second quarter of 2010 over the comparable period in 2009, primarily due to the Hard Rock expansion in 2009 which resulted in 865 new rooms and additional restaurant, bar and banquet space.  In addition, in the fourth quarter of 2009, we opened Ames in Boston and began managing two additional hotels – The San Juan Water and Beach Club in Puerto Rico and Hotel Las Palapas in Playa del Carmen, Mexico.

Adjusted EBITDA for the second quarter of 2010 was $14.0 million, a $2.3 million or 19.7% increase from the second quarter of 2009.  This reflects a lower ownership percentage at Hard Rock in the second quarter of 2010. Had the ownership percentage been constant, the percentage increase in Adjusted EBITDA would have been 25%.

MHG recorded a net loss of $21.1 million in the second quarter of 2010 compared to a loss of $10.1 million in the second quarter of 2009 due to a non-cash, pre-tax, impairment charge of $8.3 million related to Mondrian SoHo in 2010, and a $7.0 million tax benefit recorded in the second quarter of 2009 for which there was no comparable tax benefit recorded in 2010.  

Balance Sheet and Liquidity

As of June 30, 2010, MHG had $134.4 million of liquidity comprised of $37.7 million of cash and cash equivalents and approximately $96.7 million, net of outstanding borrowings and letters of credit, available under its line of credit.   Consolidated debt, excluding the Clift lease obligation, was $616.9 million.  

On July 9, 2010, MHG entered into forbearance agreements with the lenders which hold the $217.0 and $120.5 first mortgage loans secured by its Hudson and Mondrian Los Angeles hotels, respectively.  The forbearance agreements effectively extend the maturities of the loans until September 12, 2010 allowing MHG and the lenders additional time to complete the negotiation and documentation of the appropriate amendments to further extend the loans.  The first mortgage loans were scheduled to mature on July 12, 2010 with options to extend the maturities to October 2011 provided that certain conditions were met.  InOctober 2009, the Company entered into a forbearance agreement with the holder of the $26.5 million Hudson mezzanine loan that it believes effectively extended the maturity of that loan to 2013.    

On July 15, 2010, MHG's London joint venture that owns Sanderson and St Martins Lane, successfully refinanced in full the mortgage debt secured by the hotels with a new loan maturing in July 2015.  The previous loan was scheduled to mature inNovember 2010.  The new financing, provided by Aareal Bank, is a 100 million pounds Sterling loan that is non-recourse to MHG and is secured by the two London hotels.  The joint venture also entered into a swap agreement that effectively fixes the interest rate at 5.22% for the term of the loan, a reduction in interest rate of approximately 100 basis points.  

As of June 30, 2010, MHG estimates that its total future capital commitments for development projects and joint ventures for the next 12 months are approximately $5.0 million, which includes approximately $3.2 million to fund the completion of Mondrian in SoHo. MHG intends to utilize its tax net operating losses of approximately $180 million to offset future income, including potential gains on the sale of assets or interests therein.    

Development Activity

MHG continues to focus on enhancing its existing assets and is re-concepting several food and beverage venues to improve profitability.   In May 2010, MHG opened a new restaurant at Hudson, Hudson Hall, and in July 2010, MHG closed the restaurant at Royalton for a renovation and concept change.  It is expected that Royalton's new restaurant and expanded bar will open in September 2010, for New York's Fashion Week.    

On July 31, 2010, MHG's joint venture that is developing a Mondrian in SoHo procured additional funding to complete development of the hotel.  The parties amended the debt financing on the property, among other things, to provide for extensions of the maturity date of the mortgage loan secured by the hotel for up to five years through extension options, subject to certain conditions.  In addition to new funds being provided by the lender, MHG's financial and developer partner in the joint venture, Cape Advisors, is making cash and other contributions to the joint venture, and MHG will provide up to $3.2 million of additional funds to complete the project.  MHG's contribution will be treated as a loan with priority over the equity.   Mondrian in SoHo is expected to open in January 2011 with a restaurant, bar, and other facilities.  MHG has a 10-year management contract with two 10-year extension options to operate the hotel upon completion.  

2010 Outlook

It continues to be very difficult to predict what will happen for the remainder of the year given the short term booking patterns and transient nature of the hotel business in addition to a still uncertain economic environment.  That said, MHG is providing the following framework for its results:

  • First, given its built-in growth from new hotels and hotel expansions, if RevPAR increases by 8%-10% in 2010 compared to 2009, MHG would expect Adjusted EBITDA to be in the $53 million to $55 million range, assuming no further changes in ownership percentage interests in our hotels.
  • Second, while the pace of recovery has been faster and stronger than anticipated to date, MHG still does not have the visibility to be comfortable forecasting how this will progress during the remainder of the year.  However, as a framework based on the Company's existing portfolio, MHG estimates that each incremental percentage point change in RevPAR would result in a change in Adjusted EBITDA of $1.0 million to $1.5 million.

Conference Call

MHG will host a conference call to discuss the second quarter financial results today at 5:00 PM Eastern time.

The call will be webcast live over the Internet at www.morganshotelgroup.com under the About Us, Investor Overview section.  Participants should follow the instructions provided on the website for the download and installation of audio applications necessary to join the webcast.  The call can also be accessed live over the phone by dialing (888) 802-8577 or (973) 935-8754 for international callers; the conference ID is 86840881. A replay of the call will be available two hours after the call and can be accessed by dialing (800) 642-1687 or (706) 645-9291 for international callers; the conference ID is 86840881. The replay will be available from August 5, 2010 through August 12, 2010.

Definitions

"Owned Comparable Hotels" includes all wholly-owned hotels operated by MHG except for hotels under renovation during the current or the prior year, development projects and discontinued operations.  Owned Comparable Hotels for the three and six months ended June 30, 2010 and 2009 excludes Mondrian Scottsdale, which was classified as a discontinued operation in 2010 and effective March 16, 2010 was no longer owned or managed by MHG.  

"System-Wide Comparable Hotels" includes all hotels operated by MHG except for hotels added or under renovation during the current or the prior year, development projects and discontinued operations.  System-Wide Comparable Hotels for the three and six  months ended June 30, 2010 and 2009 excludes the Hard Rock Hotel & Casino in Las Vegas ("Hard Rock"), which was under renovation and expansion in 2009, Mondrian Scottsdale, which was classified as a discontinued operation in 2010 and effective March 16, 2010 was no longer owned or managed by MHG, and Ames in Boston, the San Juan Water and Beach Club, and Hotel Las Palapas, which MHG began managing in the fourth quarter of 2009.

"Adjusted EBITDA" is adjusted earnings before interest, taxes, depreciation and amortization as further defined below.

About Morgans Hotel Group

Morgans Hotel Group Co. (NASDAQ: MHGC) is widely credited as the creator of the first "boutique" hotel and a continuing leader of the hotel industry's boutique sector.  Morgans Hotel Group operates and owns, or has an ownership interest in, Morgans, Royalton and Hudson in New York, Delano and Shore Club in South Beach, Mondrian in Los Angeles and South Beach, Clift in San Francisco, Ames in Boston, and Sanderson and St Martins Lane in London. Morgans Hotel Group and an equity partner also own the Hard Rock Hotel & Casino in Las Vegas and related assets. Morgans Hotel Group also manages hotels in Isla Verde, Puerto Rico and Playa del Carmen, Mexico.  Morgans Hotel Group has other property transactions in various stages of completion, including projects in SoHo, New York and Palm Springs, California. For more information please visit www.morganshotelgroup.com.

Forward-Looking and Cautionary Statements

This press release may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relate to, among other things, the operating performance of our investments and financing needs and prediction of certain future events. Forward-looking statements are generally identifiable by use of forward-looking terminology such as "may," "expect," "anticipate," "estimate" "believe," "project," or other similar words or expressions. These forward-looking statements reflect our current views about future events and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause our actual results or other future events to differ materially from those expressed in any forward-looking statement. Important risks and factors that could cause our actual results to differ materially from those expressed in any forward-looking statements include, but are not limited to, the need for lender approval of any amendments to our loan agreements, economic, business, competitive market and regulatory conditions such as: a sustained downturn in economic and market conditions, particularly levels of spending in the business, travel and leisure industries; continued tightness in the global credit markets; general volatility of the capital markets and our ability to access the capital markets; our ability to refinance our current outstanding debt and to repay outstanding debt as such debt matures;  our ability to protect the value of our name, image and brands and our intellectual property;  risks related to natural disasters, such as earthquakes, volcanoes and hurricanes; hostilities, including future terrorist attacks, or fear of hostilities that affect travel;  and  other risk factors discussed in MHG's Annual Report on Form 10-K for the fiscal year endedDecember 31, 2009, and other documents filed by MHG with the Securities and Exchange Commission from time to time.  All forward-looking statements in this press release are made as of the date hereof, based upon information known to management as of the date hereof, and MHG assumes no obligations to update or revise any of its forward-looking statements even if experience or future changes show that indicated results or events will not be realized.

Income Statement






(In thousands, except per share amounts)








Three Months

Six Months




Ended June 30,

Ended June 30,




2010

2009

2010

2009









Revenues :






Rooms

$                35,093

$                30,137

$              64,343

$                57,007


Food & beverage

17,549

18,403

35,045

36,959


Other hotel

2,444

2,150

4,653

4,504



Total hotel revenues

55,086

50,690

104,041

98,470


Management  and other fees

5,103

3,863

9,532

7,312



Total revenues

60,189

54,553

113,573

105,782









Operating Costs and Expenses :






Rooms

10,291

9,918

20,316

19,628


Food & beverage

14,184

13,826

28,100

27,693


Other departmental

1,260

1,483

2,512

2,964


Hotel selling, general and administrative

11,811

11,164

23,248

22,186


Property taxes, insurance and other

4,711

4,078

8,811

8,293



Total hotel operating expenses

42,257

40,469

82,987

80,764


Corporate expenses :







Stock based compensation

2,790

2,505

6,588

5,574



Other

6,430

4,983

12,637

11,214


Depreciation and amortization

8,011

8,116

15,356

15,045


Restructuring, development and disposal costs

1,189

653

1,866

1,531



Total operating costs and expenses

60,677

56,726

119,434

114,128



Operating loss

(488)

(2,173)

(5,861)

(8,346)









Interest expense, net

12,680

11,768

25,297

22,949


Equity in loss of unconsolidated joint ventures

7,739

1,895

8,002

2,438


Other non-operating expense

241

496

15,318

1,065










Pre tax loss

(21,148)

(16,332)

(54,478)

(34,798)



Income tax expense (benefit)

131

(6,969)

299

(15,125)



Net loss before noncontrolling interest

(21,279)

(9,363)

(54,777)

(19,673)










Net income (loss) attributable to noncontrolling interest

434

(115)

581

(418)










Net loss from continuing operations

$              (20,845)

$                 (9,478)

$             (54,196)

$               (20,091)










(Loss) income from discontinued operations

$                   (226)

$                    (579)

$              17,165

$                    (552)










Net loss

$              (21,071)

$               (10,057)

$             (37,031)

$               (20,643)










Preferred stock dividends and accretion

$                  2,114

$                        -

$                4,192

$                        -










Net loss attributable to common stockholders

$              (23,185)

$               (10,057)

$             (41,223)

$               (20,643)










(Loss) income  per share:







Basic and diluted from continuing operations

$                  (0.75)

$                   (0.32)

$                 (1.92)

$                   (0.67)



Basic and diluted from discontinued operations

$                  (0.01)

$                   (0.02)

$                  0.56

$                   (0.02)



Basic and diluted attributable to common stockholders

$                  (0.76)

$                   (0.34)

$                 (1.36)

$                   (0.69)










Weighted average common shares outstanding - basic and diluted

30,484

29,745

30,395

29,742










Click to view table full screen

Selected Hotel Operating Statistics (1)

( In Actual Dollars)


( In Constant Dollars, if different)

( In Actual Dollars)


( In Constant Dollars, if different)




Three Months


Three Months


Six Months


Six Months





Ended June 30,

%

Ended June 30,

%

Ended June 30,

%

Ended June 30,

%




2010

2009

Change

2010

2009

Change

2010

2009

Change

2010

2009

Change


Morgans















Occupancy

94.2%

89.1%

5.7%




90.6%

81.5%

11.2%






ADR

$       251.92

$       222.51

13.2%




$    233.92

$       221.28

5.7%






RevPAR

$       237.31

$       198.26

19.7%




$    211.93

$       180.34

17.5%




















Royalton















Occupancy

92.6%

89.4%

3.6%




90.0%

83.6%

7.7%






ADR

$       279.54

$       247.57

12.9%




$    260.05

$       250.56

3.8%






RevPAR

$       258.85

$       221.33

17.0%




$    234.05

$       209.47

11.7%




















Hudson















Occupancy

94.3%

86.7%

8.8%




85.7%

78.2%

9.6%






ADR

$       212.51

$       183.98

15.5%




$    189.87

$       177.97

6.7%






RevPAR

$       200.40

$       159.51

25.6%




$    162.72

$       139.17

16.9%




















Delano















Occupancy

62.4%

64.5%

-3.3%




62.7%

65.0%

-3.5%






ADR

$       437.21

$       455.98

-4.1%




$    545.16

$       527.57

3.3%






RevPAR

$       272.82

$       294.11

-7.2%




$    341.82

$       342.92

-0.3%




















Mondrian LA















Occupancy

74.6%

68.7%

8.6%




68.6%

58.7%

16.9%






ADR

$       258.80

$       255.98

1.1%




$    264.40

$       269.53

-1.9%






RevPAR

$       193.06

$       175.86

9.8%




$    181.38

$       158.21

14.6%




















Clift















Occupancy

73.1%

65.4%

11.8%




66.7%

58.6%

13.8%






ADR

$       183.10

$       183.21

-0.1%




$    191.30

$       199.14

-3.9%






RevPAR

$       133.85

$       119.82

11.7%




$    127.60

$       116.70

9.3%




















Total Owned Comparable Hotels















Occupancy

84.4%

78.4%

7.7%




78.2%

71.3%

9.7%






ADR

$       238.51

$       223.88

6.5%




$    237.13

$       234.19

1.3%






RevPAR

$       201.30

$       175.52

14.7%




$    185.44

$       166.98

11.1%



































St. Martins Lane















Occupancy

75.8%

70.1%

8.1%

75.8%

70.1%

8.1%

74.5%

69.1%

7.8%

74.5%

69.1%

7.8%



ADR

$       346.50

$       311.81

11.1%

$    354.53

$    307.44

15.3%

$    335.37

$       299.14

12.1%

$    335.37

$    305.75

9.7%



RevPAR

$       262.65

$       218.58

20.2%

$    268.73

$    215.52

24.7%

$    249.85

$       206.71

20.9%

$    249.85

$    211.27

18.3%

















Sanderson















Occupancy

71.1%

66.9%

6.3%

71.1%

66.9%

6.3%

72.8%

66.1%

10.1%

72.8%

66.1%

10.1%



ADR

$       393.04

$       392.46

0.1%

$    402.15

$    386.96

3.9%

$    383.31

$       365.06

5.0%

$    383.31

$    373.13

2.7%



RevPAR

$       279.45

$       262.56

6.4%

$    285.93

$    258.88

10.4%

$    279.05

$       241.30

15.6%

$    279.05

$    246.64

13.1%

















Shore Club















Occupancy

57.5%

54.0%

6.5%




60.6%

54.3%

11.6%






ADR

$       255.31

$       280.45

-9.0%




$    315.54

$       336.88

-6.3%






RevPAR

$       146.80

$       151.44

-3.1%




$    191.22

$       182.93

4.5%




















Mondrian South Beach















Occupancy

54.5%

41.0%

32.9%




57.3%

47.5%

20.6%






ADR

$       201.10

$       219.70

-8.5%




$    262.22

$       252.38

3.9%






RevPAR

$       109.60

$         90.08

21.7%




$    150.25

$       119.78

25.4%




















System-wide Comparable Hotels















Occupancy

77.2%

70.7%

9.2%

77.2%

70.7%

9.2%

73.7%

66.6%

10.7%

73.7%

66.6%

10.7%



ADR

$       252.19

$       243.01

3.8%

$    253.19

$    242.42

4.4%

$    260.66

$       256.34

1.7%

$    260.66

$    257.26

1.3%



RevPAR

$       194.69

$       171.81

13.3%

$    195.46

$    171.39

14.0%

$    192.11

$       170.72

12.5%

$    192.11

$    171.34

12.1%

















Hard Rock  (2)















Occupancy

81.8%

92.3%

-11.4%




79.7%

90.8%

-12.2%






ADR

$       145.52

$       165.14

-11.9%




$    130.28

$       150.41

-13.4%






RevPAR

$       119.04

$       152.42

-21.9%




$    103.83

$       136.57

-24.0%




















Ames (3)















Occupancy

79.9%

0.0%

n/m




59.8%

0.0%

n/m






ADR

$       217.80

$               -

n/m




$    203.04

$               -

n/m






RevPAR

$       174.02

$               -

n/m




$    121.42

$               -

n/m



































(1)  Not included in the above table are the San Juan Water and Beach Club and Hotel Las Palapas, which we began operating in the fourth quarter of 2009.  We anticipate that both hotels will be re-developed in 
the future into Morgans Hotel Group branded hotels, once funding is available to the hotel owners.  As the hotels are currently not branded hotels, we believe that including hotel operating data for these hotels 
with hotel operating data for our Morgans Hotel Group branded hotels would not provide a meaningful view of the performance of our portfolio of branded hotels.  Also not included are discontinued operations.


(2)  As customary in the gaming industry, we present average occupancy and average daily rate for the Hard Rock including rooms provided on a complimentary basis which is not the practice in the lodging industry    


(3)  Ames opened in November 2009.  Statistics are for the period the hotel was open.    


















Non-GAAP Financial Measures

EBITDA and Adjusted EBITDA

We believe that earnings before interest, income taxes, depreciation and amortization (EBITDA) is a useful financial metric to assess our operating performance before the impact of investing and financing transactions and income taxes. It also facilitates comparison between us and our competitors. Given the significant investments that we have made in the past in property and equipment, depreciation and amortization expense comprises a meaningful portion of our cost structure. We believe that EBITDA will provide investors with a useful tool for assessing the comparability between periods because it eliminates depreciation and amortization expense attributable to capital expenditures.

The Company's management has historically used adjusted EBITDA (Adjusted EBITDA) when evaluating the operating performance for the entire Company as well as for individual properties or groups of properties because we believe the Company's core business model is that of an owner and operator of hotels, and the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide the most accurate measure of on-going core operating results and  to evaluate comparative results period over period.  As such, Adjusted EBITDA excludes other non-operating expenses (income) that do not relate to the on-going performance of our assets and excludes the operating performance of assets in which we do not have a direct or indirect fee simple ownership interest.  We exclude the following items from EBITDA to arrive at Adjusted EBITDA:

  • Other non-operating expenses (income), such as executive terminations not related to restructuring initiatives discussed below, costs of financings and litigation and settlement costs and other items that relate to the financing and investing activities of our assets and not to the on-going operating performance of our assets, both consolidated and unconsolidated, and changes in fair market value of the warrants issued to investors in the Company;
  • Restructuring, development and disposal costs: these charges primarily relate to losses on asset disposals as part of major renovation projects and the write-off of abandoned development projects resulting primarily from events generally outside management's control such as the tightening of credit markets. We reasonably believe that a substantial portion of these items will not recur in future years and that these charges do not relate to the ongoing operating performance of our assets as measured by Adjusted EBITDA.
  • Impairment loss on development projects, hotels and investments in joint ventures: these charges do not relate to the ongoing operating performance of our assets as measured by Adjusted EBITDA.  To the extent that economic conditions do not continue to improve, we may incur additional non-cash impairment charges related to assets under development, wholly-owned assets, or investments in joint ventures.    We believe these adjustments are necessary to provide the most accurate measure of core operating results as a means to evaluate comparative results.  
  • The EBITDA related to leased hotels to more accurately reflect the operating performance of assets in which we have a direct or indirect fee simple ownership interest;
  • The EBITDA related to hotels classified as "hotels held for non-sale disposition" or "discontinued operations" to more accurately reflect the operating performance of assets in which we expect to have an ongoing direct or indirect fee simple ownership interest; and
  • Stock-based compensation expense recognized, as this is not necessarily an indication of the operating performance of our assets.

We believe Adjusted EBITDA provides management and our investors with a more accurate financial metric by which to evaluate our performance as it eliminates the impact of costs incurred related to investing and financing transactions.  Internally, the Company's management utilizes Adjusted EBITDA to measure the performance of our core on-going hotel operations and is used extensively during our annual budgeting process.  Management also uses Adjusted EBITDA as a measure in determining the value of acquisitions, expansion opportunities, and dispositions and borrowing capacity.  Adjusted EBITDA is a key metric which management evaluates prior to execution of any strategic investing or financing opportunity.  

The Company has historically reported Adjusted EBITDA to its investors and believes that this continued inclusion of Adjusted EBITDA provides consistency in its financial reporting and enables investors to perform more meaningful comparisons of past, present and future operating results and to evaluate the results of its core on-going operations.    

The use of EBITDA and Adjusted EBITDA has certain limitations. Our presentation of EBITDA and Adjusted EBITDA may be different from the presentation used by other companies and therefore comparability may be limited. Depreciation expense for various long-term assets, interest expense, income taxes and other items have been and will be incurred and are not reflected in the presentation of EBITDA or Adjusted EBITDA. Each of these items should also be considered in the overall evaluation of our results. Additionally, EBITDA and Adjusted EBITDA do not reflect capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation, interest and income tax expense, capital expenditures and other items both in our reconciliations to our GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance. The term EBITDA is not defined under accounting principles generally accepted in the United States, or U.S. GAAP, and EBITDA is not a measure of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. In addition, EBITDA is impacted by reorganization of businesses and other restructuring-related charges. When assessing our operating performance, you should not consider this data in isolation, or as a substitute for our net income, operating income or any other operating performance measure that is calculated in accordance with U.S. GAAP. In addition, our EBITDA may not be comparable to EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate EBITDA in the same manner as we do.

A reconciliation of net income (loss), the most directly comparable U.S. GAAP measures, to EBITDA and Adjusted EBITDA for each of the respective periods indicated is as follows:

EBITDA Reconciliation







(In thousands)

Three Months


Six Months



Ended June 30,


Ended June 30,



2010

2009


2010

2009
















Net loss

$                 (21,071)

$                (10,057)


$             (37,031)

$             (20,643)


Interest expense, net

12,680

11,768


25,297

22,949


Income tax expense (benefit)

131

(6,969)


299

(15,125)


Depreciation and amortization expense

8,011

8,116


15,356

15,045


Proportionate share of interest expense







from unconsolidated joint ventures

3,496

6,205


7,371

12,607


Proportionate share of depreciation expense







from unconsolidated joint ventures

2,170

1,966


5,611

4,004


Proportionate share of depreciation expense







of minority interests in consolidated joint ventures

(89)

(75)


(179)

(166)


Net income attributable to noncontrolling interest

(690)

(314)


(1,218)

(668)


Proportionate share of loss from unconsolidated







 joint ventures not recorded due to negative investment







 balances

(2,407)

(4,252)


(6,403)

(9,658)









EBITDA

2,231

6,388


9,103

8,345









Add : Other non operating expense

241

496


15,318

1,065


Add : Other non operating expense  from unconsolidated







 joint ventures

7,411

848


7,507

560


Add:  Restructuring, development and disposal costs

1,189

653


1,866

1,531


Less : EBITDA from Clift, a leased hotel

(53)

260


22

536


Add : Stock based compensation

2,790

2,505


6,588

5,574


Less: (Loss) Income from discontinued operations

226

579


(17,165)

552
















Adjusted EBITDA

$                   14,035

$                  11,729


$               23,239

$              18,163










Owned Comparable Hotel Room Revenue Analysis

Three Months



Six Months



(In thousands, except percentages)

Ended  June 30,

%


Ended  June 30,

%




2010

2009

Change


2010

2009

Change












Morgans

$           2,463

$           2,058

20%


$           4,375

$           3,723

18%


Royalton

3,956

3,383

17%


7,113

6,370

12%


Hudson

15,161

11,715

29%


24,475

20,336

20%


Delano

4,814

5,190

-7%


12,004

12,048

0%


Mondrian LA

4,165

3,792

10%


7,778

6,782

15%


Clift


4,534

4,000

13%


8,598

7,748

11%



Total Owned Comparable Hotels

$         35,093

$         30,138

16%


$         64,343

$         57,007

13%











































Owned Comparable Hotel Revenue Analysis

Three Months



Six Months



(In thousands, except percentages)

Ended June 30,

%


Ended June 30,

%




2010

2009

Change


2010

2009

Change












Morgans

$           4,303

$           3,973

8%


$           8,244

$           7,814

6%


Royalton

5,215

4,690

11%


9,766

9,137

7%


Hudson

19,230

15,894

21%


31,163

27,921

12%


Delano

10,494

10,854

-3%


24,780

25,045

-1%


Mondrian LA

8,397

8,424

0%


15,475

14,832

4%


Clift


7,447

6,854

9%


14,613

13,720

7%



Total Owned Comparable Hotels

$         55,086

$         50,689

9%


$       104,041

$         98,469

6%













Hotel EBITDA Analysis









(In thousands, except percentages)











Three Months



Six Months





Ended June 30,

%


Ended June 30, (1)

%




2010

2009 (1)

Change


2010

2009

Change












Morgans

$              412

$               (40)

n/m


$              395

$             (280)

n/m


Royalton  

518

297

74%


323

57

n/m


Hudson

5,529

3,604

53%


6,039

4,331

39%


Delano

3,099

3,243

-4%


8,664

8,620

1%


Mondrian LA

3,118

2,973

5%


5,107

4,487

14%


Clift

53

(260)

n/m


(22)

(536)

n/m



Owned Comparable Hotels

12,729

9,817

30%


20,506

16,679

23%












St Martins Lane

1,295

1,050

23%


2,393

2,064

16%


Sanderson

692

663

4%


1,363

1,203

13%


Shore Club

44

76

-42%


251

262

-4%


Mondrian South Beach

(118)

(356)

n/m


337

(330)

n/m



Joint Venture Comparable Hotels

1,913

1,433

33%


4,344

3,199

36%













Total System-Wide Comparable Hotels

14,642

11,250

30%


24,850

19,878

25%












Hard Rock - Joint Venture

920

1,423

-35%


1,837

1,827

1%


Ames - Joint Venture

77

-

n/m


(140)

-

n/m













Total Hotels

$         15,639

$         12,673

23%


$         26,547

$         21,705

22%






















(1)  Excludes Mondrian Scottsdale.  Mondrian Scottsdale was classified as a "discontinued operation" in 2010, and effective March 16, 2010, was no 
longer owned or managed by the Company.













Adjusted EBITDA and Debt Analysis


(In thousands)



















Adjusted









EBITDA









Twelve Months









Ended


Outstanding Debt at


Consolidated Operations

June 30, 2010


June 30, 2010











Morgans


$               1,165




Royalton


2,237




Delano


14,167





Sub - total for Hotels Securing Revolver

17,569


$                23,508











Hudson


14,850


249,608


Mondrian LA


9,659


120,500











Management Fees


17,292




Corporate Expenses


(23,174)




Other Debt (1)


   -


223,329












Total


$             36,196


616,945











Less: Cash




(37,739)


Net Debt




$              579,206




















(1)  Includes outstanding debt on convertible notes, trust preferred securities, and the promissory notes 
on the property across the street from Delano Miami, and excludes the lease obligation at Clift.  



















Proportionate











Share of











Adjusted EBITDA


Proportionate









Twelve Months


Share of







Ownership


Ended


Debt


Joint Venture Comparable Hotels (1)


Percentage


June 30, 2010


June 30, 2010













Sanderson and St. Martins Lane


50%


$                  8,935


$              74,840


Shore Club




7%


317


8,364













(1)  Includes information only for System-Wide Comparable Hotels that are owned by joint ventures  














Balance Sheet





(In thousands)






June 30,


Dec 31,



2010


2009







ASSETS:





Property and equipment, net

$            480,868


$              488,189


Goodwill

73,698


73,698


Investments in and advances to unconsolidated joint ventures

27,105


32,445


Investment in discontinued operation, net

-


23,977


Cash and cash equivalents

37,739


68,994


Restricted cash

33,369


21,109


Accounts receivable, net

6,897


6,531


Related party receivables

9,629


9,522


Prepaid expenses and other assets

9,795


10,862


Deferred tax asset, net

80,240


83,980


Other, net

15,062


18,931


Total assets

$            774,402


$              838,238







LIABILITIES and EQUITY:





Long-term debt and capital lease obligations, net

$            703,029


$              699,013


Mortgage debt of discontinued operation

-


40,000


Accounts payable and accrued liabilities

27,496


30,325


Accounts payable and accrued liabilities of discontinued operations

8


1,455


Distributions and losses in excess of investment in unconsolidated joint ventures

1,584


2,740


Other liabilities

46,549


41,294


Total liabilities

778,666


814,827







Total Morgans Hotel Group Co. stockholders’ (deficit) equity

(16,983)


9,020


Noncontrolling interest

12,719


14,391


Total (deficit) equity

(4,264)


23,411







Total liabilities and equity

$            774,402


$              838,238










 

.
Contact: 

Morgans Hotel Group Co.
http://www.morganshotelgroup.com

.
Also See: MHG Records Net loss of $10.6 million in the 1st Qtr of 2009 Compared to a Net Loss of $7.5 million
in the Year Earlier; RevPAR Tumbles 36 percent / Hotel Operating Statistics / May 2009
..

To search Hotel Online data base of News and Trends Go to Hotel.OnlineSearch
Home | Welcome| Hospitality News | Classifieds| One-on-One |
Viewpoint Forum | Industry Resources | Press Releases
Please contact Hotel.Onlinewith your comments and suggestions.