Hersha Hospitality Trust Announces Full-Year and Fourth Quarter 2015 Results

- Full-Year 2015 Consolidated Portfolio RevPAR Growth of 6.9% -

- Full-Year 2015 Hotel EBITDA Growth of 13.5% -

- Full-Year 2015 AFFO per Share Growth of 18.7% -

- 8 Consecutive Quarters of Outperformance in Manhattan -

- Strengthens Clusters in Washington, DC and on the West Coast -

PHILADELPHIA--()--Hersha Hospitality Trust (NYSE: HT) (“Hersha” or the “Company”), owner of upscale hotels in urban gateway markets, today announced results for the full-year and the fourth quarter ended December 31, 2015.

Full-Year and Fourth Quarter 2015 Financial Results

Adjusted Funds from Operations (“AFFO”) in 2015 increased by $15.3 million, or 14.8%, to $118.1 million, compared to $102.8 million in 2014. The Company’s weighted average diluted common shares and units of limited partnership interest in Hersha Hospitality Limited Partnership (“OP Unit”) outstanding were approximately 50.3 million as of December 31, 2015, compared to approximately 52.0 million as of December 31, 2014. AFFO per diluted common share and OP Unit in 2015 was $2.35, an 18.7% increase from AFFO of $1.98 per diluted common share and OP Unit reported in 2014.

AFFO in the fourth quarter 2015 increased by $4.1 million, or 14.3%, to $32.4 million, compared to $28.3 million in the fourth quarter 2014. AFFO per diluted common share and OP Unit in the fourth quarter 2015 was $0.67, a 24.1% increase from AFFO per diluted common share and OP Unit of $0.54 in the same quarter in 2014. An explanation of certain non-GAAP financial measures used in this press release, including, among others, AFFO, as well as reconciliations of those non-GAAP financial measures, to GAAP net income, is included at the end of this press release.

Mr. Jay H. Shah, Hersha’s Chief Executive Officer, stated, “Hersha’s strong performance and successful strategic execution in 2015 reinforces the Company’s position as a leader in the lodging sector and among REIT peers. During 2015, the Company improved portfolio quality through 3 accretive acquisitions totaling $134.7 million, beat the market in each of our 6 core gateways, including Manhattan, and remained steadfast to the Company’s absolute return philosophy and commitment to total shareholder returns. Our 2015 operating results demonstrate the earnings power of a pure play, geographically diversified, urban transient portfolio concentrated in the highest demand gateway markets. Consolidated RevPAR growth of 6.9% to $165.88 and Hotel EBITDA of $178.6 million in 2015 were continuing indicators of healthy lodging fundamentals against a positive macroeconomic backdrop fueled by consumer spending and a strong labor market. Thoughtful and aggressive revenue management strategies and core competencies of our hotel managers, combined with record-breaking portfolio-wide occupancy of 84.1%, led ADR increases to comprise the majority of our portfolio’s full-year 2015 RevPAR growth. With continuing record occupancies across the country and in our portfolio, Hersha is well-positioned to further increase ADR in 2016, which combined with our industry leading margins, will drive strong profitability growth and free cash flow.”

Mr. Shah continued, “In 2015, we added high-quality, well-located hotels to the Company’s portfolio, fortifying our urban hotel cluster in Washington, DC through the purchase of the St. Gregory Hotel in June. We also acquired the newly renovated, 86-room Ritz-Carlton Georgetown in late December for $50.0 million, and went under contract to purchase the brand new Hilton Garden Inn M Street. In Northern California, we established a foothold in Silicon Valley with the purchase of the Marriott TownePlace Suites Sunnyvale in August, and recently closed on the beachfront Sanctuary Beach Resort on the southern end of Monterey Bay. Additionally, we actively bought back our stock in 2015, repurchasing 10.7% of the Company’s outstanding shares for $127.9 million. We anticipate further opportunistic share buybacks to take advantage of the capital market dislocation, and view share buybacks as an attractive use of available capital. As a result, we may seek to increase our 2016 share repurchase authorization based on market conditions and subject to approval by the Company’s Board.”

Fourth Quarter 2015 Operating Results

During fourth quarter 2015, revenue per available room (“RevPAR”) at the Company's 48 comparable hotels increased 4.2% to $167.30. The Company’s average daily rate (“ADR”) for the comparable hotel portfolio increased 3.3% to $204.08, while occupancy increased 73 basis points to 82.0%. Hotel EBITDA margins for the comparable hotel portfolio increased 30 basis points to 38.2%. Consolidated portfolio Hotel EBITDA increased 9.3%, or $4.0 million, to $46.9 million as operators benefitted from pricing power given strong occupancies across the Company’s six markets.

The Company’s best performing market during the fourth quarter was Philadelphia, which reported 16.6% RevPAR growth. The Company’s West Coast, South Florida and Washington, DC CBD portfolios reported 12.5%, 8.6% and 8.0% RevPAR growth, respectively.

New York City and Manhattan

The New York City hotel portfolio, which includes the five boroughs, consisted of 17 hotels as of December 31, 2015. For fourth quarter 2015, the Company’s comparable New York City hotel portfolio (17 hotels) reported occupancy growth of 17 basis points to a very strong 93.9%. Nevertheless, the delivery of new supply in New York City throughout the year negatively impacted rate growth, which declined 20 basis points to $242.15. As a result, RevPAR was flat at $227.37.

The Manhattan hotel portfolio consisted of 14 hotels as of December 31, 2015. During fourth quarter 2015, the Company’s comparable Manhattan hotel portfolio (14 hotels) also reported robust portfolio-wide occupancy of 95.2%, 880 basis points above the greater Manhattan market. However, the delivery of new supply during the quarter inhibited rate growth, driving the portfolio’s 30 basis point ADR decline to $254.73, leading to a 30 basis point decrease in RevPAR to $242.55. In the fourth quarter, the Company outperformed the Manhattan market by 270 basis points, the 8th consecutive quarter of market outperformance. The decline in ADR and property tax increases at newly opened Manhattan hotels, negatively impacted Hotel EBITDA margins, leading to a 110 basis point decline to 44.2%.

Financing

As of December 31, 2015, the Company maintained significant financial flexibility with approximately $28.0 million of cash and cash equivalents, and $218.7 million available on the Company’s senior unsecured credit facility. As of December 31, 2015, 53.0% of the Company’s consolidated debt was fixed rate debt or hedged through interest rate swaps and caps. The Company’s total consolidated debt had a weighted average interest rate of approximately 3.68% and a weighted average life-to-maturity of approximately 4.0 years.

Acquisitions

During fourth quarter 2015, the Company acquired the 86-room Ritz-Carlton Georgetown in Washington, DC for $50.0 million, or $581,000 per room. The Company expects the Ritz-Carlton Georgetown to stabilize at an unlevered yield of 8.0% - 8.5% based on improving Washington, DC market fundamentals, and the Company’s broad capabilities. The acquisition of the Ritz-Carlton Georgetown was funded with cash on hand and with proceeds from the Company’s senior unsecured credit facility.

Subsequent Events

On February 4, 2016, the Company announced it signed definitive agreements with Cindat Capital Management Limited (“Cindat”) to form a joint venture for 7 of the Company’s limited service hotels in Manhattan totaling 1,087 rooms for a total purchase price, including expected closing costs, of $571.4 million, or $526,000 per key. The proposed joint venture is structured with Cindat as the preferred joint venture partner holding a 70.0% ownership stake, while Hersha retains a 30.0% equity interest. The joint-venture transaction is expected to close no later than March 31, 2016, and is subject to customary closing conditions.

On February 4, 2016, the Company also announced it signed a purchase and sale agreement to acquire the 238-room Hilton Garden Inn M Street for $106.5 million. The purchase price reflects an expected forward 12-month economic capitalization rate and Hotel EBITDA multiple of 7.3% and 13.1x, respectively. The proposed purchase of the Hilton Garden Inn M Street is expected to close in the first quarter 2016 and is subject to customary closing conditions, including the completion of due diligence.

In late January 2016, the Company closed on the previously announced acquisition of the 60-room Sanctuary Beach Resort in Monterey, CA for $39.5 million following the assumption of the property’s $14.7 million loan.

Share Repurchase Activity

In 2015, the Company repurchased approximately 5.3 million common shares for an aggregate repurchase price of $127.9 million, representing approximately 10.7% of common shares outstanding as of December 31, 2014. The Company has approximately $72.0 million remaining on its $100 Million Share Repurchase Program.

In fourth quarter 2015, the Company repurchased approximately 1.9 million shares for $45.1 million.

Dividends

Hersha paid a dividend of $0.50 per Series B Preferred Share and $0.4297 per Series C Preferred Share for the fourth quarter ended December 31, 2015. The preferred share dividends were paid January 15, 2016 to holders of record as of January 1, 2016.

The Board of Trustees also declared quarterly cash dividends of $0.28 per common share and per Limited Partnership unit for the fourth quarter ended December 31, 2015. The common share dividend and limited partnership unit distribution were paid January 15, 2016 to holders of record as of January 4, 2016.

Net Income

Net income applicable to common shareholders was $27.4 million, or $0.56 per diluted common share, for the full-year ended December 31, 2015 compared to net income applicable to common shareholders of $52.9 million, or $1.04 per diluted common share in 2014. The decrease in net income reported for the full‐year was primarily attributable to non‐recurring gains on hotel dispositions, acquisitions and development loan recoveries recorded in 2014, which offset same store growth, contributions from stabilizing assets, and income generated from acquisitions completed in 2015.

In the fourth quarter 2015, net income applicable to common shareholders was $8.8 million, or $0.19 per diluted common share, compared to net income applicable to common shareholders of $5.1 million, or $0.10 per diluted common share in fourth quarter 2014.

2016 Outlook

The Company is introducing its operating and financial expectations for 2016. The Company’s expectations, which are based on the Company’s current view of operating and economic fundamentals, include the 7 New York City hotels to be contributed to the joint venture with Cindat as fully owned for the entire year, and the Company’s pending acquisition of the Hilton Garden Inn M Street, and do not build in any additional acquisitions, dispositions or capital market activities for 2016. Based on management’s current outlook and assumptions, the Company’s 2016 operating expectations are as follows:

 
2016 Outlook
($’s in millions except per share amounts) Low   High
Net income $37.0 $47.0
Net income per share $0.82 $1.05
 
Comparable Property RevPAR Growth 4.0% 6.0%
Comparable Property EBITDA Margin Growth 50 bps 75 bps
 
Adjusted EBITDA $198.0 $208.0
 
Adjusted FFO $131.0 $141.0
Adjusted FFO per share $2.79 $3.00
 

Fourth Quarter 2015 Conference Call

The Company will host a conference call to discuss these results at 9:00 a.m. Eastern Time on Wednesday, February 17, 2016. The conference call can be accessed by dialing 1-888-395-3227 or 1-719-325-2494 for international participants. A replay of the call will be available from 12:00 PM Eastern Time on Wednesday, February 17, 2016, through 11:59 PM Eastern Time on Wednesday, March 2, 2016. The replay can be accessed by dialing 1-877-870-5176 or 1-858-384-5517 for international participants. The passcode for the call and the replay is 7192294. A replay of the webcast will be available on the Company’s website for a limited time.

About Hersha Hospitality Trust

Hersha Hospitality Trust (HT) is a self-advised real estate investment trust in the hospitality sector, which owns and operates high quality upscale hotels in urban gateway markets. The Company's 55 hotels totaling 8,654 rooms are located in New York, Boston, Philadelphia, Washington, DC, Miami and select markets on the West Coast. The Company's shares are traded on The New York Stock Exchange under the ticker “HT”.

Non-GAAP Financial Measures

An explanation of Funds from Operations (“FFO”), AFFO, Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”), Adjusted EBITDA and Hotel EBITDA, as well as reconciliations of FFO, AFFO, EBITDA and Adjusted EBITDA to net income or loss, the most directly comparable U.S. GAAP measures, is included at the end of this release.

Cautionary Statements Regarding Forward Looking Statements

Certain matters within this press release are discussed using “forward-looking statements” within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, and, as such, may involve known and unknown risks, uncertainties and other factors that may cause the actual results or performance to differ from those projected in the forward-looking statements. These forward-looking statements may include statements related to, among other things: the Company’s 2016 outlook for net income attributable to common shareholders, net income per weighted average common share and OP Units outstanding, Adjusted EBITDA, Adjusted FFO, Adjusted FFO per weighted average common share and OP Unit outstanding, consolidated and comparable RevPAR growth and consolidated and comparable EBITDA margin growth, economic and other assumptions underlying the Company’s 2016 outlook and assumptions regarding economic growth, labor markets, real estate values and the economic vibrancy of our target markets, the Company’s ability to grow operating cash flow, leverage rate-driven revenue growth, return capital to its shareholders, whether in the form of increased dividends or otherwise, the Company’s ability to match or outperform its competitors’ performance, the ability of the Company’s hotels to achieve stabilized or projected revenue, the stability of the lodging industry and the markets in which the Company’s hotel properties are located, the Company’s ability to generate internal and external growth, the Company’s ability to increase margins, including hotel EBITDA margins, the expected increase in the net asset value of the hotels in the Company’s portfolio as a result of capital being invested by foreign or domestic investors or for any other reason, the Company’s ability to close on its pending joint venture with Cindat and other transactions on the terms contemplated or at all, and the Company’s ability to achieve its forecasted stabilization rates. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on the Company’s current beliefs, expectations and assumptions regarding the future of its business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of the Company’s control. The Company’s actual results and financial condition may differ materially from those indicated in the forward-looking statements contained in this press release. Therefore, you should not rely on any of these forward-looking statements. For a description of factors that may cause the Company’s actual results or performance to differ from its forward-looking statements, please review the information under the heading “Risk Factors” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 filed by the Company with the Securities and Exchange Commission (“SEC”) and other documents filed by the Company with the SEC from time to time. All information provided in this press release, unless otherwise stated, is as of February 16, 2016, and the Company undertakes no duty to update this information unless required by law.

 
HERSHA HOSPITALITY TRUST
Balance Sheet (unaudited)
(in thousands, except shares and per share data)
   
December 31, 2015 December 31, 2014
Assets:

Investment in Hotel Properties, Net of Accumulated Depreciation, Including Consolidation of Variable Interest Entity Assets of $82,787 and $84,247

$ 1,831,119 $ 1,745,483
Investment in Unconsolidated Joint Ventures 10,316 11,150
Cash and Cash Equivalents 27,955 21,675
Escrow Deposits 19,204 16,941
Hotel Accounts Receivable, Net of Allowance for Doubtful Accounts of $12 and $39 9,465 9,363
Deferred Financing Costs, Net of Accumulated Amortization of $8,024 and $6,938 8,971 8,605
Due from Related Parties 6,243 6,580
Intangible Assets, Net of Accumulated Amortization of $3,951 and $3,514 13,389 7,316
Deposits on Hotel Acquisitions 5,000 -
Other Assets   38,110     28,426  
Total Assets $ 1,969,772   $ 1,855,539  
 
Liabilities and Equity:
Line of Credit $ 27,000 $ -
Unsecured Term Loan 550,000 250,000
Unsecured Notes Payable 51,548 51,548

Mortgages Payable, including Net Unamortized Premium and Consolidation of Variable Interest Entity Debt of $52,509 and $54,132

548,539 617,375
Accounts Payable, Accrued Expenses and Other Liabilities 59,226 54,116
Dividends and Distributions Payable 16,515 17,909
Due to Related Parties   8,789     7,203  
Total Liabilities $ 1,261,617   $ 998,151  
 
Equity:
Shareholders' Equity:

Preferred Shares: $0.01 Par Value, 29,000,000 Shares Authorized, 4,600,000 Series B and 3,000,000 Series C Shares Issued and Outstanding at December 31, 2015 and December 31, 2014, with Liquidation Preferences of $25 Per Share

$ 76 $ 76

Common Shares: Class A, $0.01 Par Value, 300,000,000 Shares Authorized, 44,457,368 and 49,708,771 Shares Issued and Outstanding at December 31, 2015 and December 31, 2014, respectively

444 497

Common Shares: Class B, $0.01 Par Value, 1,000,000 Shares Authorized, None Issued and Outstanding at December 31, 2015 and December 31, 2014

- -
Accumulated Other Comprehensive Loss (466 ) (358 )
Additional Paid-in Capital 1,086,259 1,194,547
Distributions in Excess of Net Income   (408,274 )   (365,381 )
Total Shareholders' Equity 678,039 829,381
 
Noncontrolling Interests:
Noncontrolling Interests - Common Units and LTIP Units 31,876 29,082
Noncontrolling Interests - Consolidated Variable Interest Entity   (1,760 )   (1,075 )
Total Noncontrolling Interests 30,116 28,007
   
Total Equity 708,155 857,388
   
Total Liabilities and Equity $ 1,969,772   $ 1,855,539  
 
 
HERSHA HOSPITALITY TRUST
Summary Results (unaudited)
(in thousands, except shares and per share data)
  Three Months Ended   Year Ended

December 31, 2015

 

December 31, 2014

December 31, 2015

 

December 31, 2014

Revenues:
Hotel Operating Revenues $ 123,096 $ 112,895 $ 470,272 $ 417,226
Other Revenue   32     31     113     180  
Total Revenues   123,128     112,926     470,385     417,406  
 
Operating Expenses:
Hotel Operating Expenses 66,451 60,952 254,313 227,324
Insurance Recoveries - - - (4,604 )
Hotel Ground Rent 914 718 3,137 2,433
Real Estate and Personal Property Taxes and Property Insurance 8,927 8,322 34,518 30,342
General and Administrative 4,031 4,181 13,992 14,335
Share Based Compensation 1,918 1,872 6,523 6,028
Acquisition and Terminated Transaction Costs 665 328 1,119 2,472
Depreciation and Amortization 18,995 16,802 74,390 69,167
Contingent Consideration Related to Hotel Acquisition   -     1,000     -     2,000  
Total Operating Expenses   101,901     94,175     387,992     349,497  
 
Operating Income 21,227 18,751 82,393 67,909
 
Interest Income 49 59 193 805
Interest Expense (11,167 ) (11,108 ) (43,557 ) (43,357 )
Other Expense (33 ) (104 ) (367 ) (485 )
Gain on Disposition of Hotel Properties - - - 7,195
Gain on Hotel Acquisitions, Net - (927 ) - 12,667
Development Loan Recovery - - - 22,494
Loss on Debt Extinguishment   (15 )   (26 )   (561 )   (670 )

Income before Income from Unconsolidated Joint Venture Investments, Income Taxes and Discontinued Operations

10,061 6,645 38,101 66,558
 
Income from Unconsolidated Joint Venture Investments   105     87     965     693  
 
Income before Income Taxes 10,166 6,732 39,066 67,251
 
Income Tax Benefit 2,401 1,879 3,141 2,685
       
Income from Continuing Operations 12,567 8,611 42,207 69,936
 
Discontinued Operations
Loss on Disposition of Discontinued Assets - - - (128 )
Impairment of Discontinued Assets - - - (1,800 )
Income from Discontinued Operations, Net of Income Taxes   -     -     -     263  
Loss from Discontinued Operations - - - (1,665 )
       
Net Income 12,567 8,611 42,207 68,271
 
(Income) Loss Allocated to Noncontrolling Interests (210 ) 84 (411 ) (1,016 )
Preferred Distributions   (3,589 )   (3,589 )   (14,356 )   (14,356 )
 
Net Income Applicable to Common Shareholders $ 8,768   $ 5,106   $ 27,440   $ 52,899  
 

Earnings per Share:

BASIC

Income from Continuing Operations Applicable to Common Shareholders

$ 0.19 $ 0.10 $ 0.56 $ 1.08

Loss from Discontinued Operations

  0.00     0.00     0.00     (0.03 )
 
Net Income Applicable to Common Shareholders $ 0.19   $ 0.10   $ 0.56   $ 1.05  
 
DILUTED

Income from Continuing Operations Applicable to Common Shareholders

$ 0.19 $ 0.10 $ 0.56 $ 1.07

Loss from Discontinued Operations

  0.00     0.00     0.00     (0.03 )
 
Net Income Applicable to Common Shareholders $ 0.19   $ 0.10   $ 0.56   $ 1.04  
 

Weighted Average Common Shares Outstanding:

Basic 45,663,416 49,657,486 47,786,811 49,777,302
Diluted 46,211,104 50,228,966 48,369,658 50,307,506
 

Non-GAAP Measures

FFO and AFFO

The National Association of Real Estate Investment Trusts (“NAREIT”) developed Funds from Operations (“FFO”) as a non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. We calculate FFO applicable to common shares and Common Units in accordance with the April 2002 National Policy Bulletin of NAREIT, which we refer to as the White Paper. The White Paper defines FFO as net income (loss) (computed in accordance with GAAP) excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated assets, plus certain non-cash items, such as loss from impairment of assets and depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Our interpretation of the NAREIT definition is that non-controlling interest in net income (loss) should be added back to (deducted from) net income (loss) as part of reconciling net income (loss) to FFO. Our FFO computation may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do.

The GAAP measure that we believe to be most directly comparable to FFO, net income (loss) applicable to common shareholders, includes loss from the impairment of certain depreciable assets, our investment in unconsolidated joint ventures and land, depreciation and amortization expenses, gains or losses on property sales, non-controlling interest and preferred dividends. In computing FFO, we eliminate these items because, in our view, they are not indicative of the results from our property operations. We determined that the loss from the impairment of certain depreciable assets, including investments in unconsolidated joint ventures and land, was driven by a measurable decrease in the fair value of certain hotel properties and other assets as determined by our analysis of those assets in accordance with applicable GAAP. As such, these impairments have been eliminated from net income (loss) to determine FFO.

Hersha also presents Adjusted Funds from Operations (AFFO), which reflects FFO in accordance with the NAREIT definition further adjusted by:

  • adding back non-cash share based compensation expense;
  • adding back acquisition and terminated transaction expenses;
  • adding back contingent considerations;
  • adding back amortization of deferred financing costs;
  • adding back adjustments for the amortization of discounts and premiums;
  • adding back write-offs of deferred financing costs on debt extinguishment, both for consolidated and unconsolidated properties;
  • adding back straight-line amortization of ground lease expense and prior period tax assessment expenses; and
  • adding back unconsolidated joint venture management company transaction costs and state and local tax expense related to prior period assessment.

FFO and AFFO do not represent cash flows from operating activities in accordance with GAAP and should not be considered an alternative to net income as an indication of the Company’s performance or to cash flow as a measure of liquidity or ability to make distributions. We consider FFO and AFFO to be meaningful, additional measures of our operating performance because they exclude the effects of the assumption that the value of real estate assets diminishes predictably over time, and because they are widely used by industry analysts as performance measures. We show both FFO from consolidated hotel operations and FFO from unconsolidated joint ventures because we believe it is meaningful for the investor to understand the relative contributions from our consolidated and unconsolidated hotels. The display of both FFO from consolidated hotels and FFO from unconsolidated joint ventures allows for a detailed analysis of the operating performance of our hotel portfolio by management and investors. We present FFO and AFFO applicable to common shares and Partnership units because our Partnership units are redeemable for common shares. We believe it is meaningful for the investor to understand FFO and AFFO applicable to all common shares and Partnership units.

Certain amounts related to depreciation and amortization and depreciation and amortization from discontinued operations in the prior year FFO reconciliation have been recast to conform to the current year presentation. In addition, based on guidance provided by NAREIT, we have eliminated loss from the impairment of certain depreciable assets, including investments in unconsolidated joint ventures and land, from net (income) loss to arrive at FFO in each year presented. The following table reconciles FFO and AFFO for the periods presented to the most directly comparable GAAP measure, net income (loss) applicable to common shares, for the same periods:

 
HERSHA HOSPITALITY TRUST
Funds from Operations (FFO) and Adjusted Funds from Operations (AFFO)
(in thousands, except shares and per share data)
       
Three Months Ended Year Ended
December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014
 
Net income applicable to common shares $ 8,768 $ 5,106 $ 27,440 $ 52,899
Income (loss) allocated to noncontrolling interest 210 (84 ) 411 1,016
Income from unconsolidated joint ventures (105 ) (87 ) (965 ) (693 )
Gain on hotel acquisition - 927 - (12,667 )
Development loan recovery - - - (22,494 )
Gain on disposition of hotel properties - - - (7,067 )
Loss from impairment of depreciable assets - - - 1,800
Depreciation and amortization   18,995     16,802     74,390     69,167  

Funds from consolidated hotel operations applicable to common shares and Partnership units

  27,868     22,664     101,276     81,961  
 
Income from unconsolidated joint venture investments 105 87 965 693

Depreciation and amortization of purchase price in excess of historical cost

121 143 481 570

Interest in depreciation and amortization of unconsolidated joint ventures

  1,232     1,612     5,027     5,915  

Funds from unconsolidated joint venture operations applicable to common shares and Partnership units

1,458 1,842 6,473 7,178
       
Funds from Operations applicable to common shares and Partnership units 29,326 24,506 107,749 89,139
 
Add:
Non-cash share based compensation expense 1,918 1,872 6,523 6,028
Acquisition and terminated transaction costs 665 328 1,119 2,472
Contingent consideration - 1,000 - 2,000
Amortization of deferred financing costs 654 704 2,650 2,768
Amortization of discounts and premiums (389 ) (258 ) (1,289 ) (955 )
Deferred financing costs written off in debt extinguishment 15 26 561 670
Straight-line amortization of ground lease expense 162 122 542 408

Unconsolidated joint venture management company transition costs and state and local tax expense related to reassessment of prior period assessment

  -     -     238     302  
 
Adjusted Funds from Operations $ 32,351   $ 28,300   $ 118,093   $ 102,832  
 

AFFO per Diluted Weighted Average Common Shares and Partnership Units Outstanding

$ 0.67   $ 0.54   $ 2.35   $ 1.98  
 
Diluted Weighted Average Common Shares and Partnership Units Outstanding 48,157,678 51,953,962 50,276,867 52,035,256
 

Adjusted EBITDA

Adjusted Earnings Before Interest, Taxes, and Depreciation and Amortization (EBITDA) is a non-GAAP financial measure within the meaning of the Securities and Exchange Commission rules. Our interpretation of Adjusted EBITDA is that EBITDA derived from our investment in unconsolidated joint ventures should be added back to net income (loss) as part of reconciling net income (loss) to Adjusted EBITDA. Our Adjusted EBITDA computation may not be comparable to EBITDA or Adjusted EBITDA reported by other companies that interpret the definition of EBITDA differently than we do. Management believes Adjusted EBITDA to be a meaningful measure of a REIT's performance because it is widely followed by industry analysts, lenders and investors and that it should be considered along with, but not as an alternative to, net income, cash flow, FFO and AFFO, as a measure of the Company's operating performance.

 
HERSHA HOSPITALITY TRUST
Adjusted EBITDA
(in thousands)
  Three Months Ended   Year Ended
December 31, 2015   December 31, 2014 December 31, 2015   December 31, 2014
 
Net income applicable to common shareholders $ 8,768 $ 5,106 $ 27,440 $ 52,899
Income (loss) allocated to noncontrolling interest 210 (84 ) 411 1,016
Income from unconsolidated joint ventures (105 ) (87 ) (965 ) (693 )
Gain on hotel acquisition - 927 - (12,667 )
Development loan recovery - - - (22,494 )
Gain on disposition of hotel properties - - - (7,067 )
Loss from impairment of assets - - - 1,800
Non-operating interest income (49 ) (44 ) (182 ) (104 )
Distributions to Preferred Shareholders 3,589 3,589 14,356 14,356
Interest expense from continuing operations 11,167 11,108 43,557 43,357
Interest expense from discontinued operations - - - 354
Income tax benefit (2,401 ) (1,879 ) (3,141 ) (2,685 )

Deferred financing costs written off in debt extinguishment

15 26 561 670
Depreciation and amortization from continuing operations 18,995 16,802 74,390 69,167
Acquisition and terminated transaction costs 665 328 1,119 2,472
Contingent consideration - 1,000 - 2,000
Non-cash share based compensation expense 1,918 1,872 6,523 6,028
Straight-line amortization of ground lease expense 162 122 542 408

Unconsolidated joint venture management company transition costs and state and local tax expense related to reassessment of prior period assessment

  -     -     238     302  
 
Adjusted EBITDA from consolidated hotel operations   42,934     38,786     164,849     149,119  
 
Income from unconsolidated joint venture investments 105 87 965 693
Add:
Depreciation and amortization of purchase price in excess of historical cost 121 143 481 570

Adjustment for interest in interest expense, depreciation and amortization of unconsolidated joint ventures

  2,771     3,075     10,994     12,124  
 
Adjusted EBITDA from unconsolidated joint venture operations   2,997     3,305     12,440     13,387  
 
Adjusted EBITDA $ 45,931   $ 42,091   $ 177,289   $ 162,506  
 

Hotel EBITDA

Hotel EBITDA is a commonly used measure of performance in the hotel industry for a specific hotel or group of hotels. We believe Hotel EBITDA provides a more complete understanding of the operating results of the individual hotel or group of hotels. We calculate Hotel EBITDA by utilizing the total revenues generated from hotel operations less all operating expenses, property taxes, insurance and management fees, which calculation excludes Company expenses not specific to a hotel, such as corporate overhead. Because Hotel EBITDA is specific to individual hotels or groups of hotels and not to the Company as a whole, it is not directly comparable to any GAAP measure and should not be relied on as a measure of performance for our portfolio of hotels taken as a whole.

Supplemental Schedules

The Company has published supplemental earnings schedules in order to provide additional disclosure and financial information for the benefit of the Company’s stakeholders. These can be found in the Investor Relations section and the “SEC Filings and Presentations” page of the Company’s website, www.hersha.com.

Contacts

Hersha Hospitality Trust
Ashish Parikh, 215-238-1046
Chief Financial Officer
or
Peter Majeski, 215-238-1046
Manager of Investor Relations & Finance

Contacts

Hersha Hospitality Trust
Ashish Parikh, 215-238-1046
Chief Financial Officer
or
Peter Majeski, 215-238-1046
Manager of Investor Relations & Finance