Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / PEB - Pebblebrook Hotel Trust Reports Third Quarter 2023 Results


PEB - Pebblebrook Hotel Trust Reports Third Quarter 2023 Results

Pebblebrook Hotel Trust (NYSE: PEB):

Q3 FINANCIAL HIGHLIGHTS

  • Net loss: $56.5 million
  • Same-Property Hotel EBITDA (1) of $114.3 million, Adjusted EBITDA re (1) of $116.1 million, and Adjusted FFO(1) per diluted share of $0.61, at the top end of the Company’s Q3 Outlook
  • Tropical Storm Hilary and Hurricane Idalia negatively impacted RevPAR growth by approximately 90 bps and Same-Property Hotel EBITDA by $2.5 million
  • Same-Property Total RevPAR(1) increased 0.2% vs. 2022, with urban markets rising 4.3%, leading the portfolio’s growth

HOTEL OPERATING TRENDS

  • Urban demand continues to recover, driven by a sustained rebound in group and transient business travel and improving weekend leisure demand, with the greatest RevPAR gains generated in Washington DC, San Francisco, Los Angeles, and Boston
  • Q4 group and transient revenue pace is up 13% compared to Q4 2022; this growth can be attributed to a robust convention calendar in several of the Company's urban markets and a shift to more normalized booking patterns, as corporate group and transient bookings are being made further in advance than closer to arrival

PORTFOLIO UPDATES & REPOSITIONINGS

  • Launched Margaritaville Hotel San Diego Gaslamp Quarter, following a comprehensive $27.0 million redevelopment, transforming it into a premier destination retreat for urban escapism
  • Successfully completed $140.0 million, 5-year refinancing of Margaritaville Hollywood Beach Resort, fixing the interest rate at 7.0% for 4 years
  • Executed contract to sell Hotel Zoe Fisherman’s Wharf for $68.5 million, targeted to close in Q4 2023
  • Restoration and rebuilding of LaPlaya Beach Resort & Club currently expected to be substantially complete in the first quarter of 2024

Q4 2023 OUTLOOK

  • Net loss: $48.3 to $42.3 million
  • Adjusted EBITDA re (1) : $50.8 to $56.8 million
  • Adjusted FFO(1) per diluted share: $0.09 to $0.14
  • Same-Property RevPAR(1) vs. 2022: 1.0% to 4.0%

(1)

See tables later in this press release for a description of Same-Property information and reconciliations from net income (loss) to non-GAAP financial measures used in the table above and elsewhere in this press release.


“Our third quarter bottom line results were at the top end of our expectations, even after the negative impact of severe weather events on both coasts and the labor strikes in the entertainment industry that primarily affected our Los Angeles properties. We continued to see healthy occupancy improvements in our urban market hotels, driven by improving group and transient business travel, as well as solid gains in weekend leisure demand. Our third quarter resort portfolio occupancy was flat year-over-year, though it would have been higher if not for the severe weather events.

“During the quarter, we successfully completed the redevelopment and reflagging of the former Solamar Hotel as the Margaritaville Hotel San Diego Gaslamp Quarter. This transformation has created an exceptional lifestyle experience in San Diego’s vibrant Gaslamp district, renowned for its entertainment offerings and close proximity to San Diego’s convention center. We’re very excited about the upside opportunity for this fantastic, unique, like-new urban lifestyle hotel.”

- Jon E. Bortz, Chairman and Chief Executive Officer of Pebblebrook Hotel Trust

Third Quarter and Year-to-Date Highlights

Third Quarter

Nine Months Ended
September 30,

Same-Property and Corporate Highlights

2023

2022

Variance

2023

2022

Variance

($ in millions except per share and RevPAR data)

Net income (loss)

($56.5)

$26.3

(314.7%)

($32.3)

($45.1)

NM

Same-Property Room Revenues (1)

$257.4

$260.1

(1.0%)

$684.0

$657.6

4.0%

Same-Property Total Revenues (1)

$389.1

$388.0

0.3%

$1,046.3

$987.0

6.0%

Same Property Total Expenses (1)

$274.8

$265.0

3.7%

$762.0

$689.6

10.5%

Same Property EBITDA (1)

$114.3

$123.0

(7.0%)

$284.3

$297.5

(4.4%)

Adjusted EBITDA re (1)

$116.1

$124.1

(6.5%)

$293.1

$299.3

(2.1%)

Adjusted FFO (1)

$74.1

$86.7

(14.5%)

$172.2

$195.7

(12.0%)

Adjusted FFO per diluted share (1)

$0.61

$0.66

(7.6%)

$1.39

$1.49

(6.7%)

2023 Monthly Results

Same-Property Portfolio Highlights (2)

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

($ in millions except per share and RevPAR data)

Occupancy

47%

60%

67%

71%

72%

77%

77%

74%

75%

ADR

$287

$293

$303

$308

$303

$312

$320

$298

$314

RevPAR

$136

$175

$202

$219

$216

$241

$246

$219

$237

Total Revenues

$80.8

$93.0

$115.9

$116.9

$122.2

$128.4

$135.6

$121.7

$131.9

Total Revenues Growth Rate ('23 vs. '22)

59%

20%

10%

1%

3%

(1%)

0%

(1%)

1%

Hotel EBITDA

$6.0

$18.7

$34.6

$34.6

$37.3

$38.8

$41.5

$34.7

$38.1

NM = Not Meaningful

(1)

See tables later in this press release for a description of Same-Property information and reconciliations from net income (loss) to non-GAAP financial measures, including Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA"), EBITDA for Real Estate ("EBITDAre"), Adjusted EBITDAre, Funds from Operations ("FFO"), FFO per share, Adjusted FFO and Adjusted FFO per share.

(2)

Includes information for all the hotels the Company owned as of September 30, 2023, except for the following:

  • LaPlaya Beach Resort & Club is excluded from all months due to its closure following Hurricane Ian.
  • 1 Hotel San Francisco is excluded from Jan-Jun due to its closure in the first half of 2022 for redevelopment.
  • Hotel Monaco Seattle is included in Jan-Mar only due to its sale earlier this year.
  • Hotel Vintage Seattle is included in Jan-Mar only due to its sale earlier this year.
  • Westin Michigan Avenue Retail Parcel is included in Jan-Mar only due to its sale earlier this year.

“Despite the challenges posed by two significant storm events that resulted in booking interruptions and cancellations, we are pleased to have generated a 3.4% improvement in occupancy during the third quarter, driven primarily by our urban hotels,” noted Mr. Bortz. “As we move into the fourth quarter, group pace compared to the same time last year remains strong, with revenues up over 18%, led by a favorable convention calendar across a number of our urban markets, including San Francisco, Washington, DC, San Diego and Boston. Occupancy growth in our portfolio should continue in the fourth quarter. While we continue to actively monitor macroeconomic trends, thus far, we’ve observed continued stable demand from both the business and leisure segments.”

Update on Impact from Hurricane Ian

The Company continues to make significant progress restoring and reopening the 189-room LaPlaya Beach Resort & Club (“LaPlaya”) in Naples, Florida. The resort’s Bay Tower (40 rooms) and Gulf Tower (70 rooms) are substantially restored and fully operational, with additional resort services and amenities progressively coming online. The Beach House (79 rooms), with its full-service spa and fitness center, is expected to be substantially completed and returned to service in the first quarter of next year.

The Company anticipates that all operational disruption will be covered under its business interruption and property insurance programs, net of deductibles. A preliminary business interruption settlement of $10.9 million was recorded in Q3 related to lost income from Q2 2023. Year to date, the Company has recorded $33.0 million of business interruption proceeds. The Company expects to record additional business interruption settlements as these are determined and finalized with its insurance providers.

Capital Investments and Strategic Property Redevelopments

During the third quarter, the Company completed $33.1 million of capital investments throughout its portfolio, excluding capital expenditures related to the repair and rebuilding of LaPlaya. This includes the redevelopment and reflagging of Solamar Hotel to Margaritaville Hotel San Diego Gaslamp Quarter, which officially occurred on August 15, 2023.

The renovation of the four guesthouses (50 rooms/suites) at Southernmost Beach Resort in Key West, FL is well along, with two of the guesthouses already substantially complete and back in inventory, with the remaining two scheduled to be completed by the end of November. The comprehensive redevelopment and repositioning of Newport Harbor Island Resort is slated to begin in mid-November, with completion expected in Q2 2024.

For 2023, the Company continues to expect to invest a total of $145 to $155 million in capital improvements, which excludes capital expenditures related to the repair and rebuilding of LaPlaya. Since 2018, the Company has reinvested approximately $693 million into redeveloping its assets, including over $257 million of ROI-generating investments which have been primarily major transformations and repositionings of a majority of our properties to higher levels. These ROI investments are expected to generate a healthy return on investment in line with the Company’s previous redevelopment and repositioning projects. By early 2024, substantially all of the Company’s properties will have been recently renovated or redeveloped, and future capital investments and repositionings are expected to be substantially reduced.

Update on Strategic Dispositions

The Company recently executed a contract to sell the 221-room Hotel Zoe Fisherman’s Wharf (“Hotel Zoe”) in San Francisco, California, for $68.5 million to a third party. This sale is targeted to be completed in the fourth quarter of 2023, subject to normal closing conditions. The Company offers no assurances that this sale will be completed on these terms or at all. Assuming the Hotel Zoe sale closes this year, the Company will have completed $300.8 million of property dispositions in 2023 comprised of six property sales. The $300.8 million aggregate sales proceeds reflect a combined 21.8x EBITDA multiple and a 3.8% net operating income capitalization rate (assuming a capital reserve of 4.0% of total hotel revenues) based on the trailing twelve-month performance prior to the completion of each respective sale, or the trailing twelve-month performance ended September 30, 2023 in the case of Hotel Zoe.

Net proceeds from the Company’s dispositions are being used for general corporate purposes, including reducing the Company’s debt, increasing the Company’s cash position, and repurchasing common or preferred shares to further strengthen the Company’s balance sheet and enhance shareholder value.

Common Share Repurchases

The Company did not complete any common share repurchases in Q3 2023 since no property sales were completed in the third quarter. On a cumulative basis since October 2022, the Company has repurchased over 11 million common shares, or approximately 8.4% of the Company’s outstanding common shares, at an average price of $14.51 per share, representing an approximate 50% discount to the midpoint of the Company’s most recently published Net Asset Value (“NAV”) per share.

Balance Sheet and Liquidity

As of September 30, 2023, the Company had $829.0 million in liquidity, consisting of $191.6 million in cash, cash equivalents, and restricted cash, plus $637.4 million of undrawn availability on its senior unsecured revolving credit facility.

The Company's $2.4 billion of consolidated debt and convertible notes is well-structured, with an effective weighted-average interest rate of 4.4%. The majority of the debt and convertible notes, or 78%, is at an effective weighted-average fixed interest rate of 3.5%, which mitigates exposure to rising interest rates. The remaining 22% of the Company’s debt is at a weighted-average floating interest rate of 7.6%. In addition, approximately 92% of the Company’s outstanding debt is unsecured, and the weighted-average maturity is 2.8 years. The Company has no meaningful debt maturities until Q4 2024.

Common and Preferred Dividends

On September 15, 2023, the Company declared a quarterly cash dividend of $0.01 per share on its common shares and a regular quarterly cash dividend for the following preferred shares of beneficial interest:

  • $0.39844 per 6.375% Series E Cumulative Redeemable Preferred Share;
  • $0.39375 per 6.3% Series F Cumulative Redeemable Preferred Share;
  • $0.39844 per 6.375% Series G Cumulative Redeemable Preferred Share; and
  • $0.35625 per 5.7% Series H Cumulative Redeemable Preferred Share.

Update on Curator Hotel & Resort Collection

Curator Hotel & Resort Collection (“Curator”) is a curated collection of experientially focused small brands and independent lifestyle hotels and resorts worldwide founded by Pebblebrook and several industry-leading independent lifestyle hotel operators. Curator has 99 member hotels and 109 master service agreements with preferred vendor partners. These agreements provide Curator member hotels with preferred pricing, enhanced operating terms, and early access to curated new technologies. Curator's mission is to help independent lifestyle hotels and resorts achieve their full potential by providing them with the resources and support they need to compete with larger brands and operators while remaining independent.

Q4 2023 Outlook

Based on current trends and assuming no material disruptions to travel caused by pandemics, federal government shutdowns, or worsening macro-economic conditions, the Company’s outlook for Q4 2023 is as follows:

Q4 2023 Outlook

Low

High

($ and shares/units in millions, except per share and RevPAR data)

Net income (loss)

($48.3)

($42.3)

Adjusted EBITDA re

$50.8

$56.8

Adjusted FFO

$10.8

$16.8

Adjusted FFO per diluted share

$0.09

$0.14

This Q4 2023 Outlook is based, in part, on the following estimates and assumptions:

Same-Property RevPAR

$183

$188

Same-Property RevPAR variance vs. 2022

1.0%

4.0%

Same-Property Hotel EBITDA

$57.0

$63.0

Same-Property Hotel EBITDA variance vs. 2022

(9.8%)

(0.3%)

The fourth quarter outlook does not assume any business interruption income related to LaPlaya. Based on the above Q4 2023 outlook, the implied full-year 2023 outlook is as follows:

Full Year 2023 Outlook

Low

High

($ and shares/units in millions, except per share and RevPAR data)

Net income (loss)

($80.6)

($74.6)

Adjusted EBITDA re

$344.0

$350.0

Adjusted FFO

$183.0

$189.0

Adjusted FFO per diluted share

$1.49

$1.54

This Full Year 2023 Outlook is based, in part, on the following estimates and assumptions:

Same-Property RevPAR

$203

$205

Same-Property RevPAR variance vs. 2022

3.3%

4.0%

Same-Property Hotel EBITDA

$341.3

$347.3

Same-Property Hotel EBITDA variance vs. 2022

(5.4%)

(3.7%)

Third Quarter 2023 Earnings Call

The Company will conduct its quarterly analyst and investor conference call on Friday, October 27, 2023, at 9:00 AM ET. Please dial (877) 407-3982 approximately ten minutes before the call begins to participate. A live webcast of the conference call will also be available through the Investor Relations section of www.pebblebrookhotels.com. To access the webcast, click on https://investor.pebblebrookhotels.com/news-and-events/webcasts/default.aspx ten minutes before the conference call. A replay of the conference call webcast will be archived and available online.

About Pebblebrook Hotel Trust

Pebblebrook Hotel Trust (NYSE: PEB) is a publicly traded real estate investment trust (“REIT”) and the largest owner of urban and resort lifestyle hotels and resorts in the United States. The Company owns 47 hotels and resorts, totaling approximately 12,200 guest rooms across 13 urban and resort markets. For more information, visit www.pebblebrookhotels.com and follow us at @PebblebrookPEB .

This press release contains certain “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Reform Act of 1995. Forward-looking statements are generally identifiable by the use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “seek,” “anticipate,” “estimate,” “approximately,” “believe,” “could,” “project,” “predict,” “forecast,” “continue,” “assume,” “plan,” references to “outlook” or other similar words or expressions. Forward-looking statements are based on certain assumptions and can include future expectations, future plans and strategies, financial and operating projections and forecasts and other forward-looking information and estimates. Examples of forward-looking statements include the following: descriptions of the Company’s plans or objectives for future capital investment projects, operations or services; forecasts of the Company’s future economic performance; forecasts of hotel industry performance; statements regarding expectations of hotel dispositions and use of proceeds; and descriptions of assumptions underlying or relating to any of the foregoing expectations including assumptions regarding the timing of their occurrence. These forward-looking statements are subject to various risks and uncertainties, many of which are beyond the Company’s control, which could cause actual results to differ materially from such statements. These risks and uncertainties include, but are not limited to, the state of the U.S. economy and the supply of hotel properties, and other factors as are described in greater detail in the Company’s filings with the SEC, including, without limitation, the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. Unless legally required, the Company disclaims any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

For further information about the Company’s business and financial results, please refer to the "Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections of the Company’s filings with the U.S. Securities and Exchange Commission, including, but not limited to, its Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, copies of which may be obtained at the Investor Relations section of the Company’s website at www.pebblebrookhotels.com.

All information in this press release is as of October 26, 2023. The Company undertakes no duty to update the statements in this press release to conform the statements to actual results or changes in the Company’s expectations.

For additional information or to receive press releases via email, please visit our website at www.pebblebrookhotels.com

Pebblebrook Hotel Trust
Consolidated Balance Sheets
($ in thousands, except share and per-share data)
September 30, 2023
December 31, 2022
(Unaudited)
ASSETS
Assets:
Investment in hotel properties, net

$

5,553,122

$

5,874,876

Hotels held for sale

65,453

44,861

Cash and cash equivalents

182,665

41,040

Restricted cash

8,946

11,229

Hotel receivables (net of allowance for doubtful accounts of $519 and $431, respectively)

56,842

45,258

Prepaid expenses and other assets

131,800

116,276

Total assets

$

5,998,828

$

6,133,540

LIABILITIES AND EQUITY
Liabilities:
Unsecured revolving credit facilities

$

-

$

-

Unsecured term loans, net of unamortized deferred financing costs

1,374,267

1,372,057

Convertible senior notes, net of unamortized debt premium and discount and deferred financing costs

747,028

746,326

Senior unsecured notes, net of unamortized deferred financing costs

49,981

49,920

Mortgage loans, net of unamortized debt discount and deferred financing costs

195,669

218,990

Accounts payable, accrued expenses and other liabilities

272,745

250,518

Lease liabilities - operating leases

320,571

320,402

Deferred revenues

74,576

73,603

Accrued interest

10,720

4,535

Liabilities related to hotels held for sale

1,647

428

Distribution payable

12,156

12,218

Total liabilities

3,059,360

3,048,997

Commitments and contingencies
Shareholders' Equity:
Preferred shares of beneficial interest, $0.01 par value (liquidation preference $715,000 at
September 30, 2023 and December 31, 2022), 100,000,000 shares authorized; 28,600,000
shares issued and outstanding at September 30, 2023 and December 31, 2022

286

286

Common shares of beneficial interest, $0.01 par value, 500,000,000 shares authorized;
120,057,744 shares issued and outstanding at September 30, 2023 and 126,345,293 shares
issued and outstanding at December 31, 2022

1,201

1,263

Additional paid-in capital

4,097,130

4,182,359

Accumulated other comprehensive income (loss)

45,834

35,724

Distributions in excess of retained earnings

(1,295,089

)

(1,223,117

)

Total shareholders' equity

2,849,362

2,996,515

Non-controlling interests

90,106

88,028

Total equity

2,939,468

3,084,543

Total liabilities and equity

$

5,998,828

$

6,133,540

Pebblebrook Hotel Trust
Consolidated Statements of Operations
($ in thousands, except share and per-share data)
(Unaudited)

Three months ended
September 30,

Nine months ended
September 30,

2023

2022

2023

2022

Revenues:
Room

$

259,397

$

277,971

$

706,705

$

707,997

Food and beverage

91,661

98,080

261,172

261,228

Other operating

44,741

40,642

117,984

103,060

Total revenues

$

395,799

$

416,693

$

1,085,861

$

1,072,285

Expenses:
Hotel operating expenses:
Room

$

68,065

$

66,637

$

189,179

$

167,102

Food and beverage

69,091

69,296

196,748

179,859

Other direct and indirect

112,596

115,589

324,164

307,317

Total hotel operating expenses

249,752

251,522

710,091

654,278

Depreciation and amortization

63,272

60,372

179,598

179,746

Real estate taxes, personal property taxes, property insurance, and ground rent

32,905

34,641

91,380

98,118

General and administrative

11,549

10,281

32,739

29,675

Impairment

71,416

12,865

71,416

86,119

(Gain) loss on sale of hotel properties

-

(6,194

)

(30,219

)

(6,194

)

Business interruption insurance income

(10,881

)

-

(32,985

)

-

Other operating expenses

3,829

989

9,876

4,045

Total operating expenses

421,842

364,476

1,031,896

1,045,787

Operating income (loss)

(26,043

)

52,217

53,965

26,498

Interest expense

(31,022

)

(25,020

)

(87,996

)

(70,753

)

Other

1,403

123

2,538

156

Income (loss) before income taxes

(55,662

)

27,320

(31,493

)

(44,099

)

Income tax (expense) benefit

(822

)

(1,015

)

(853

)

(1,015

)

Net income (loss)

(56,484

)

26,305

(32,346

)

(45,114

)

Net income (loss) attributable to non-controlling interests

658

1,237

2,999

1,359

Net income (loss) attributable to the Company

(57,142

)

25,068

(35,345

)

(46,473

)

Distributions to preferred shareholders

(10,988

)

(11,344

)

(32,963

)

(34,031

)

Net income (loss) attributable to common shareholders

$

(68,130

)

$

13,724

$

(68,308

)

$

(80,504

)

Net income (loss) per share available to common shareholders, basic

$

(0.57

)

$

0.10

$

(0.56

)

$

(0.62

)

Net income (loss) per share available to common shareholders, diluted

$

(0.57

)

$

0.10

$

(0.56

)

$

(0.62

)

Weighted-average number of common shares, basic

120,057,744

130,905,132

122,394,293

130,904,772

Weighted-average number of common shares, diluted

120,057,744

131,149,783

122,394,293

130,904,772

Considerations Regarding Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures. These measures are not in accordance with, or an alternative to, measures prepared in accordance with GAAP and may be different from similarly titled non-GAAP financial measures used by other companies. In addition, these non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations determined in accordance with GAAP.

Funds from Operations (“FFO”) - FFO represents net income (computed in accordance with GAAP), excluding gains or losses from sales of properties, plus real estate-related depreciation and amortization and after adjustments for unconsolidated partnerships. The Company considers FFO a useful measure of performance for an equity REIT because it facilitates an understanding of the Company's operating performance without giving effect to real estate depreciation and amortization, which assume that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, the Company believes that FFO provides a meaningful indication of its performance. The Company also considers FFO an appropriate performance measure given its wide use by investors and analysts. The Company computes FFO in accordance with standards established by the Board of Governors of Nareit in its March 1995 White Paper (as amended in November 1999 and April 2002), which may differ from the methodology for calculating FFO utilized by other equity REITs and, accordingly, may not be comparable to that of other REITs. Further, FFO does not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments and uncertainties, nor is it indicative of funds available to fund the Company’s cash needs, including its ability to make distributions. The Company presents FFO per diluted share calculations that are based on the outstanding dilutive common shares plus the outstanding Operating Partnership units for the periods presented.

Earnings before Interest, Taxes, and Depreciation and Amortization ("EBITDA") - The Company believes that EBITDA provides investors a useful financial measure to evaluate its operating performance, excluding the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization).

Earnings before Interest, Taxes, and Depreciation and Amortization for Real Estate ("EBITDAre") - The Company believes that EBITDAre provides investors a useful financial measure to evaluate its operating performance, and the Company presents EBITDAre in accordance with Nareit guidelines, as defined in its September 2017 white paper "Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate." EBITDAre adjusts EBITDA for the following items, which may occur in any period, and refers to these measures as Adjusted EBITDAre: (1) gains or losses on the disposition of depreciated property, including gains or losses on change of control; (2) impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in value of depreciated property in the affiliate; and (3) adjustments to reflect the entity's share of EBITDAre of unconsolidated affiliates.

The Company also evaluates its performance by reviewing Adjusted FFO and Adjusted EBITDAre because it believes that adjusting FFO to exclude certain recurring and non-recurring items described below provides useful supplemental information regarding the Company's ongoing operating performance and that the presentation of Adjusted FFO and Adjusted EBITDAre, when combined with the primary GAAP presentation of net income (loss), more completely describes the Company's operating performance. The Company adjusts FFO available to common share and unit holders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO and Adjusted EBITDAre:

- Transaction costs : The Company excludes transaction costs expensed during the period because it believes that including these costs in FFO does not reflect the underlying financial performance of the Company and its hotels.
- Non-cash ground rent : The Company excludes the non-cash ground rent expense, which is primarily made up of the straight-line rent impact from a ground lease.
- Management/franchise contract transition costs : The Company excludes one-time management and/or franchise contract transition costs expensed during the period because it believes that including these costs in FFO and Adjusted EBITDAre does not reflect the underlying financial performance of the Company and its hotels.
- Interest expense adjustment for acquired liabilities : The Company excludes interest expense adjustment for acquired liabilities assumed in connection with acquisitions, because it believes that including these non-cash adjustments in FFO and Adjusted EBITDAre does not reflect the underlying financial performance of the Company.
- Finance lease adjustment : The Company excludes the effect of non-cash interest expense from finance leases because it believes that including these non-cash adjustments in FFO and Adjusted EBITDAre does not reflect the underlying financial performance of the Company.
- Non-cash amortization of acquired intangibles : The Company excludes the non-cash amortization of acquired intangibles, which includes but is not limited to the amortization of favorable and unfavorable leases or management agreements and above/below market real estate tax reduction agreements because it believes that including these non-cash adjustments in FFO and Adjusted EBITDAre does not reflect the underlying financial performance of the Company.
- Non-cash interest expense, one-time operation suspension expenses, early extinguishment of debt, amortization of share-based compensation expense, issuance costs of redeemed preferred shares, and hurricane-related repairs costs : The Company excludes these items because the Company believes that including these adjustments in FFO does not reflect the underlying financial performance of the Company and its hotels.
- One-time operation suspension expenses, amortization of share-based compensation expense, and hurricane-related costs : The Company excludes these items because it believes that including these costs in EBITDAre does not reflect the underlying financial performance of the Company and its hotels.

The Company presents weighted-average number of basic and fully diluted common shares and units by excluding the dilutive effect of shares issuable upon conversion of convertible debt.

The Company’s presentation of FFO and Adjusted EBITDAre as adjusted by the Company, should not be considered as an alternative to net income (computed in accordance with GAAP) as an indicator of the Company’s financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of its liquidity. The Company’s presentation of EBITDAre, and as adjusted by the Company, should not be considered as an alternative to net income (computed in accordance with GAAP) as an indicator of the Company’s financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of its liquidity.
Pebblebrook Hotel Trust
Reconciliation of Net Income (Loss) to FFO and Adjusted FFO
($ in thousands, except share and per-share data)
(Unaudited)

Three months ended
September 30,

Nine months ended
September 30,

2023

2022

2023

2022

Net income (loss)

$

(56,484

)

$

26,305

$

(32,346

)

$

(45,114

)

Adjustments:
Real estate depreciation and amortization

63,186

60,285

179,341

179,480

Gain on sale of hotel properties

-

(6,194

)

(30,219

)

(6,194

)

Impairment loss

71,416

12,865

71,416

86,119

FFO

$

78,118

$

93,261

$

188,192

$

214,291

Distribution to preferred shareholders and unit holders

(12,152

)

(12,507

)

(36,455

)

(35,842

)

FFO available to common share and unit holders

$

65,966

$

80,754

$

151,737

$

178,449

Transaction costs

273

179

583

331

Non-cash ground rent

1,901

1,933

5,712

5,808

Management/franchise contract transition costs

(1

)

(43

)

210

346

Interest expense adjustment for acquired liabilities

403

521

1,487

2,007

Finance lease adjustment

740

728

2,210

2,175

Non-cash amortization of acquired intangibles

(482

)

(536

)

(5,013

)

(1,620

)

Non-cash interest expense

-

-

-

49

Early extinguishment of debt

1,004

-

1,004

-

Amortization of share-based compensation expense

3,321

3,180

9,232

8,154

Hurricane-related costs

991

-

5,058

-

Adjusted FFO available to common share and unit holders

$

74,116

$

86,716

$

172,220

$

195,699

FFO per common share - basic

$

0.54

$

0.61

$

1.23

$

1.35

FFO per common share - diluted

$

0.54

$

0.61

$

1.23

$

1.35

Adjusted FFO per common share - basic

$

0.61

$

0.66

$

1.40

$

1.49

Adjusted FFO per common share - diluted

$

0.61

$

0.66

$

1.39

$

1.49

Weighted-average number of basic common shares and units

121,066,124

131,782,236

123,402,673

131,781,876

Weighted-average number of fully diluted common shares and units

121,240,662

132,026,887

123,719,181

131,781,876

See “Considerations Regarding Non-GAAP Financial Measures” of this press release for important considerations regarding our use of non-GAAP financial measures. Any differences are a result of rounding.
Pebblebrook Hotel Trust
Reconciliation of Net Income (Loss) to EBITDA, EBITDA re and Adjusted EBITDA re
($ in thousands)
(Unaudited)

Three months ended
September 30,

Nine months ended
September 30,

2023

2022

2023

2022

Net income (loss)

$

(56,484

)

$

26,305

$

(32,346

)

$

(45,114

)

Adjustments:
Interest expense

31,022

25,020

87,996

70,753

Income tax expense (benefit)

822

1,015

853

1,015

Depreciation and amortization

63,272

60,372

179,598

179,746

EBITDA

$

38,632

$

112,712

$

236,101

$

206,400

Gain on sale of hotel properties

-

(6,194

)

(30,219

)

(6,194

)

Impairment loss

71,416

12,865

71,416

86,119

EBITDA re

$

110,048

$

119,383

$

277,298

$

286,325

Transaction costs

273

179

583

331

Non-cash ground rent

1,901

1,933

5,712

5,808

Management/franchise contract transition costs

(1

)

(43

)

210

346

Non-cash amortization of acquired intangibles

(482

)

(536

)

(5,013

)

(1,620

)

Amortization of share-based compensation expense

3,321

3,180

9,232

8,154

Hurricane-related costs

991

-

5,058

-

Adjusted EBITDA re

$

116,051

$

124,096

$

293,080

$

299,344

See “Considerations Regarding Non-GAAP Financial Measures” of this press release for important considerations regarding our use of non-GAAP financial measures. Any differences are a result of rounding.
Pebblebrook Hotel Trust
Reconciliation of Q4 2023 and Full Year 2023 Outlook Net Income (Loss) to FFO and Adjusted FFO
(in millions, except per share data)
(Unaudited)
Three months ending
December 31, 2023
Year ending
December 31, 2023
Low
High
Low
High
Net income (loss)

$

(48

)

$

(42

)

$

(81

)

$

(75

)

Adjustments:
Real estate depreciation and amortization

65

65

244

244

(Gain) loss on sale of hotel properties

-

-

(30

)

(30

)

Impairment loss

-

-

71

71

FFO

$

17

$

23

$

204

$

210

Distribution to preferred shareholders and unit holders

(12

)

(12

)

(49

)

(49

)

FFO available to common share and unit holders

$

5

$

11

$

155

$

161

Non-cash ground rent

2

2

8

8

Amortization of share-based compensation expense

3

3

13

13

Other

1

1

7

7

Adjusted FFO available to common share and unit holders

$

11

$

17

$

183

$

189

FFO per common share - diluted

$

0.04

$

0.09

$

1.26

$

1.31

Adjusted FFO per common share - diluted

$

0.09

$

0.14

$

1.49

$

1.54

Weighted-average number of fully diluted common shares and units

121.1

121.1

123.0

123.0

See “Considerations Regarding Non-GAAP Financial Measures” of this press release for important considerations regarding our use of non-GAAP financial measures. Any differences are a result of rounding.
Pebblebrook Hotel Trust
Reconciliation of Q4 2023 and Full Year 2023 Outlook Net Income (Loss) to EBITDA, EBITDA re and Adjusted EBITDA re
($ in millions)
(Unaudited)
Three months ending
December 31, 2023
Year ending
December 31, 2023
Low
High
Low
High
Net income (loss)

$

(48

)

$

(42

)

$

(81

)

$

(75

)

Adjustments:
Interest expense and income tax expense

29

29

118

118

Depreciation and amortization

65

65

244

244

EBITDA

$

46

$

52

$

281

$

287

(Gain) loss on sale of hotel properties

-

-

(30

)

(30

)

Impairment loss

-

-

71

71

EBITDA re

$

46

$

52

$

322

$

328

Non-cash ground rent

2

2

8

8

Amortization of share-based compensation expense

3

3

13

13

Other

-

-

1

1

Adjusted EBITDA re

$

51

$

57

$

344

$

350

See “Considerations Regarding Non-GAAP Financial Measures” of this press release for important considerations regarding our use of non-GAAP financial measures. Any differences are a result of rounding.
Pebblebrook Hotel Trust
Same-Property Statistical Data
(Unaudited)

Three months ended
September 30,

Nine months ended
September 30,

2023

2022

2023

2022

Same-Property Occupancy

75.4

%

72.9

%

68.9

%

63.8

%

2023 vs. 2022 Increase/(Decrease)

3.4

%

7.9

%

Same-Property ADR

$

310.67

$

324.78

$

305.21

$

316.82

2023 vs. 2022 Increase/(Decrease)

(4.3

%)

(3.7

%)

Same-Property RevPAR

$

234.09

$

236.69

$

210.16

$

202.15

2023 vs. 2022 Increase/(Decrease)

(1.1

%)

4.0

%

Same-Property Total RevPAR

$

353.85

$

353.06

$

321.51

$

303.41

2023 vs. 2022 Increase/(Decrease)

0.2

%

6.0

%

Notes:
For the three months ended September 30, 2023 and 2022, the above table of hotel operating statistics includes information from all hotels owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded due to its closure following Hurricane Ian.

For the nine months ended September 30, 2023 and 2022, the above table of hotel operating statistics includes information from all hotels owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded from all months due to its closure following Hurricane Ian.
• 1 Hotel San Francisco is excluded from Jan-Jun due to its closure for redevelopment.
• Hotel Monaco Seattle is included in Jan-Mar only due to its sale earlier this year.
• Hotel Vintage Seattle is included in Jan-Mar only due to its sale earlier this year.
• Westin Michigan Avenue Retail Parcel is included in Jan-Mar only due to its sale earlier this year.

These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding.

The information above has not been audited and is presented only for comparison purposes.
Pebblebrook Hotel Trust
Same-Property Statistical Data - by Market
(Unaudited)

Three months ended
September 30,

Nine months ended
September 30,

2023

2023

Same-Property RevPAR variance to 2022:
Washington DC

21.4

%

39.4

%

San Francisco

13.1

%

24.9

%

Los Angeles

5.0

%

9.2

%

Boston

2.5

%

3.3

%

Chicago

(5.3

%)

11.1

%

San Diego

(7.2

%)

(1.8

%)

Portland

(8.9

%)

4.3

%

Southern Florida/Georgia

(9.1

%)

(10.0

%)

Other

(18.8

%)

(15.0

%)

Urban

3.0

%

10.0

%

Resorts

(10.2

%)

(7.7

%)

Notes:
For the three months ended September 30, 2023, the above table of hotel operating statistics includes information from all hotels owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded due to its closure following Hurricane Ian.

For the nine months ended September 30, 2023, the above table of hotel operating statistics includes information from all hotels owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded from all months due to its closure following Hurricane Ian.
• 1 Hotel San Francisco is excluded from Jan-Jun due to its closure for redevelopment.
• Hotel Monaco Seattle is included in Jan-Mar only due to its sale earlier this year.
• Hotel Vintage Seattle is included in Jan-Mar only due to its sale earlier this year.

"Other" includes Newport, RI and Santa Cruz, CA.

These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding.

The information above has not been audited and is presented only for comparison purposes.
Pebblebrook Hotel Trust
Hotel Operational Data
Schedule of Same-Property Results
($ in thousands)
(Unaudited)

Three months ended
September 30,

Nine months ended
September 30,

2023

2022

2023

2022

Same-Property Revenues:
Room

$

257,421

$

260,104

$

683,956

$

657,610

Food and beverage

89,690

92,261

251,664

238,557

Other

42,009

35,622

110,719

90,850

Total hotel revenues

389,120

387,987

1,046,339

987,017

Same-Property Expenses:
Room

$

67,400

$

62,328

$

182,534

$

156,010

Food and beverage

67,128

64,754

186,106

165,096

Other direct

8,902

8,209

24,563

22,030

General and administrative

30,280

30,016

86,530

78,988

Information and telecommunication systems

5,249

4,777

15,247

13,089

Sales and marketing

27,388

26,672

78,038

66,697

Management fees

11,370

11,342

30,167

30,181

Property operations and maintenance

13,729

12,773

39,564

34,942

Energy and utilities

11,696

10,566

31,785

28,258

Property taxes

15,176

18,559

44,644

54,675

Other fixed expenses

16,453

14,970

42,838

39,584

Total hotel expenses

274,771

264,966

762,016

689,550

Same-Property EBITDA

$

114,349

$

123,021

$

284,323

$

297,467

Same-Property EBITDA Margin

29.4

%

31.7

%

27.2

%

30.1

%

Notes:
For the three months ended September 30, 2023 and 2022, the above table of hotel operating statistics includes information from all hotels owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded due to its closure following Hurricane Ian.

For the nine months ended September 30, 2023 and 2022, the above table of hotel operating statistics includes information from all hotels owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded from all months due to its closure following Hurricane Ian.
• 1 Hotel San Francisco is excluded from Jan-Jun due to its closure for redevelopment.
• Hotel Monaco Seattle is included in Jan-Mar only due to its sale earlier this year.
• Hotel Vintage Seattle is included in Jan-Mar only due to its sale earlier this year.
• Westin Michigan Avenue Retail Parcel is included in Jan-Mar only due to its sale earlier this year.

These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding.

The information above has not been audited and is presented only for comparison purposes.
Pebblebrook Hotel Trust
Historical Operating Data
($ in millions except ADR and RevPAR data)
(Unaudited)
Historical Operating Data:

First Quarter

Second Quarter

Third Quarter

Fourth Quarter

Full Year

2019

2019

2019

2019

2019

Occupancy

74

%

86

%

86

%

77

%

81

%

ADR

$

251

$

274

$

272

$

250

$

262

RevPAR

$

186

$

236

$

234

$

192

$

212

Hotel Revenues

$

300.9

$

382.7

$

380.5

$

325.4

$

1,389.4

Hotel EBITDA

$

76.7

$

135.7

$

130.1

$

87.3

$

429.8

Hotel EBITDA Margin

25.5

%

35.5

%

34.2

%

26.8

%

30.9

%

First Quarter

Second Quarter

Third Quarter

Fourth Quarter

Full Year

2022

2022

2022

2022

2022

Occupancy

48

%

69

%

73

%

60

%

63

%

ADR

$

300

$

323

$

325

$

295

$

312

RevPAR

$

144

$

222

$

237

$

178

$

196

Hotel Revenues

$

231.6

$

366.3

$

388.0

$

308.1

$

1,294.0

Hotel EBITDA

$

46.1

$

125.5

$

123.0

$

63.2

$

357.9

Hotel EBITDA Margin

19.9

%

34.3

%

31.7

%

20.5

%

27.7

%

First Quarter

Second Quarter

Third Quarter

2023

2023

2023

Occupancy

58

%

73

%

75

%

ADR

$

301

$

311

$

311

RevPAR

$

176

$

227

$

234

Hotel Revenues

$

294.1

$

377.4

$

389.1

Hotel EBITDA

$

60.4

$

112.1

$

114.3

Hotel EBITDA Margin

20.5

%

29.7

%

29.4

%

Notes:
These historical hotel operating results include information for all of the hotels the Company owned as of September 30, 2023, as if they were owned as of January 1, 2019, except for LaPlaya Beach Resort & Club which is excluded from all time periods due to its closure following Hurricane Ian. These historical operating results include periods prior to the Company's ownership of the hotels. The information above does not reflect the Company's corporate general and administrative expense, interest expense, property acquisition costs, depreciation and amortization, taxes and other expenses.

These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding.

The information above has not been audited and is presented only for comparison purposes.
Pebblebrook Hotel Trust
2023 Same-Property Inclusion Reference Table
Hotels
Q1
Q2
Q3
Q4
Hotel Monaco Seattle
X
Hotel Vintage Seattle
X
LaPlaya Beach Resort & Club
1 Hotel San Francisco
X
X
The Westin Michigan Avenue Chicago - Retail Parcel
X
Newport Harbor Island Resort
X
X
X
Hotel Zoe Fisherman's Wharf
X
X
X
Notes:
A property marked with an "X" in a specific quarter denotes that the same-property operating results of that property are included in the Same-Property Statistical Data and in the Schedule of Same-Property Results.

The Company's third quarter Same-Property RevPAR, RevPAR Growth, Total RevPAR, Total RevPAR Growth, ADR, Occupancy, Revenues, Expenses, EBITDA and EBITDA Margin include all of the hotels the Company owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded due to its closure following Hurricane Ian.

The Company's estimates and assumptions for Same-Property RevPAR, RevPAR Growth, Total RevPAR, Total RevPAR Growth, ADR, Occupancy, Revenues, Expenses, EBITDA and EBITDA Margin for the fourth quarter of 2023 include all of the hotels the Company owned as of September 30, 2023, except for the following:
• LaPlaya Beach Resort & Club is excluded due to its closure following Hurricane Ian.
• Newport Harbor Island Resort is excluded due to its upcoming redevelopment.
• Hotel Zoe Fisherman's Wharf is excluded due to its anticipated sale.

Operating statistics and financial results may include periods prior to the Company's ownership of the hotels.

View source version on businesswire.com: https://www.businesswire.com/news/home/20231026078591/en/

Raymond D. Martz, Chief Financial Officer, Pebblebrook Hotel Trust - (240) 507-1330

Stock Information

Company Name: Pebblebrook Hotel Trust of Beneficial Interest
Stock Symbol: PEB
Market: NYSE
Website: pebblebrookhotels.com

Menu

PEB PEB Quote PEB Short PEB News PEB Articles PEB Message Board
Get PEB Alerts

News, Short Squeeze, Breakout and More Instantly...