Three Months Ended
Nine Months Ended
(1) Adjusted Net Loss/Income excludes special items, which are those items deemed not to be reflective of ongoing operations.
“We are excited to be introducing Hilton’s loyal fan base to an entirely new experience. Hilton’s selection of Playa as its strategic partner in the development and management of all-inclusive
–
The following table sets forth information with respect to our Occupancy, Net Package ADR, Net Package RevPAR, Total Net Revenue, Owned Resort EBITDA, Corporate Expenses, and Adjusted EBITDA for the three and nine months ended
Total Portfolio | ||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | |||||||||||||||||
Occupancy | 79.2 | % | 78.5 | % | 0.7 pts | 83.2 | % | 82.6 | % | 0.6 pts | ||||||||||||
Net Package ADR | $ | 221.40 | $ | 222.80 | (0.6 | )% | $ | 257.25 | $ | 263.00 | (2.2 | )% | ||||||||||
Net Package RevPAR | $ | 175.27 | $ | 174.97 | 0.2 | % | $ | 214.10 | $ | 217.24 | (1.4 | )% | ||||||||||
Total Net Revenue (1) | $ | 137,681 | $ | 114,795 | 19.9 | % | $ | 452,586 | $ | 422,720 | 7.1 | % | ||||||||||
Owned Resort Revenue (2) | $ | 137,529 | $ | 114,785 | 19.8 | % | $ | 451,740 | $ | 422,708 | 6.9 | % | ||||||||||
Owned Resort EBITDA (3) | $ | 35,202 | $ | 31,863 | 10.5 | % | $ | 167,736 | $ | 163,165 | 2.8 | % | ||||||||||
Owned Resort EBITDA Margin | 25.6 | % | 27.8 | % | (2.2) pts | 37.1 | % | 38.6 | % | (1.5) pts | ||||||||||||
Corporate Expenses | $ | 9,322 | $ | 7,544 | 23.6 | % | $ | 26,331 | $ | 23,354 | 12.7 | % | ||||||||||
Management Fee Revenue | $ | 152 | $ | — | 100.0 | % | $ | 503 | $ | — | 100.0 | % | ||||||||||
Adjusted EBITDA (4) | $ | 26,032 | $ | 24,319 | 7.0 | % | $ | 141,908 | $ | 139,811 | 1.5 | % | ||||||||||
Adjusted EBITDA Margin | 18.9 | % | 21.2 | % | (2.3) pts | 31.4 | % | 33.1 | % | (1.7) pts | ||||||||||||
Comparable Portfolio | ||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | |||||||||||||||||
Occupancy | 79.9 | % | 78.5 | % | 1.4 pts | 83.6 | % | 82.6 | % | 1.0 pts | ||||||||||||
Net Package ADR | $ | 222.54 | $ | 222.80 | (0.1 | )% | $ | 260.87 | $ | 263.00 | (0.8 | )% | ||||||||||
Net Package RevPAR | $ | 177.87 | $ | 174.97 | 1.7 | % | $ | 218.06 | $ | 217.24 | 0.4 | % | ||||||||||
Total Net Revenue (1) | $ | 116,398 | $ | 114,795 | 1.4 | % | $ | 423,367 | $ | 422,720 | 0.2 | % | ||||||||||
Owned Resort Revenue (2) | $ | 116,246 | $ | 114,785 | 1.3 | % | $ | 422,521 | $ | 422,708 | — | % | ||||||||||
Owned Resort EBITDA (3) | $ | 30,628 | $ | 31,863 | (3.9 | )% | $ | 160,376 | $ | 163,165 | (1.7 | )% | ||||||||||
Owned Resort EBITDA Margin | 26.3 | % | 27.8 | % | (1.5) pts | 38.0 | % | 38.6 | % | (0.6) pts | ||||||||||||
Corporate Expenses | $ | 9,322 | $ | 7,544 | 23.6 | % | $ | 26,331 | $ | 23,354 | 12.7 | % | ||||||||||
Management Fee Revenue | $ | 152 | $ | — | 100.0 | % | $ | 503 | $ | — | 100.0 | % | ||||||||||
Adjusted EBITDA (4) | $ | 21,458 | $ | 24,319 | (11.8 | )% | $ | 134,549 | $ | 139,811 | (3.8 | )% | ||||||||||
Adjusted EBITDA Margin | 18.4 | % | 21.2 | % | (2.8) pts | 31.8 | % | 33.1 | % | (1.3) pts |
(1) Total Net Revenue represents revenue from the sale of all-inclusive packages, which include room accommodations, food and beverage services and entertainment activities, net of compulsory tips paid to employees in
(2) Owned Resort Revenue excludes Management Fee Revenue,
(3) A description of how we compute Owned Resort EBITDA and a reconciliation of Net Income to Owned Resort EBITDA can be found in the section “Definitions of Non-U.S. GAAP Measures and Operating Statistics” below.
(4) A description of how we compute Adjusted EBITDA and a reconciliation of Net Income to Adjusted EBITDA can be found in the section “Definitions of Non-U.S. GAAP Measures and Operating Statistics” below.
Balance Sheet
As of
We have spent
Guidance
We are lowering the mid-point of our full year 2018 EBITDA guidance by
Low End | High End | |||
Adjusted EBITDA | $175.0 million | $177.0 million |
Earnings Call
The Company will host a conference call to discuss its third quarter results on
About the Company
Playa is a leading owner, operator and developer of all-inclusive resorts in prime beachfront locations in popular vacation destinations in
This press release contains ‘‘forward-looking statements,’’ as defined by federal securities laws. Forward-looking statements reflect Playa’s current expectations and projections about future events at the time, and thus involve uncertainty and risk. The words “believe,” “expect,” “anticipate,” “will,” “could,” “would,” “should,” “may,” “plan,” “estimate,” “intend,” “predict,” “potential,” “continue,” and the negatives of these words and other similar expressions generally identify forward looking statements. Such forward-looking statements are subject to various risks and uncertainties, including those described under the section entitled “Risk Factors” in Playa’s Annual Report on Form 10-K, filed with the
Definitions of Non-U.S. GAAP Measures and Operating Statistics
Occupancy
“Occupancy” represents the total number of rooms sold for a period divided by the total number of rooms available during such period. Occupancy is a useful measure of the utilization of a resort’s total available capacity and can be used to gauge demand at a specific resort or group of properties during a given period. Occupancy levels also enable us to optimize Net Package ADR by increasing or decreasing the stated rate for our all- inclusive packages as demand for a resort increases or decreases.
Net Package Average Daily Rate (“Net Package ADR”)
“Net Package ADR” represents total Net Package Revenue for a period divided by the total number of rooms sold during such period. Net Package ADR trends and patterns provide useful information concerning the pricing environment and the nature of the guest base of our portfolio or comparable portfolio, as applicable. Net Package ADR is a commonly used performance measure in the all-inclusive segment of the lodging industry, and is commonly used to assess the stated rates that guests are willing to pay through various distribution channels.
Net Package Revenue per
“Net Package RevPAR” is the product of Net Package ADR and the average daily occupancy percentage. Net Package RevPAR does not reflect the impact of non-package revenue. Although Net Package RevPAR does not include this additional revenue, it generally is considered the key performance measure in the all-inclusive segment of the lodging industry to identify trend information with respect to net room revenue produced by our portfolio or comparable portfolio, as applicable, and to evaluate operating performance on a consolidated basis or a regional basis, as applicable.
Net Package Revenue, Net Non-package Revenue, Net Revenue, Management Fee Revenue, Cost Reimbursements and Total Net Revenue
“Net Package Revenue” is derived from the sale of all-inclusive packages, which include room accommodations, food and beverage services and entertainment activities, net of compulsory tips paid to employees in
“Net Non-package Revenue” represents all other revenues earned from the operations of our resorts, other than Net Package Revenue, net of compulsory tips paid to employees in
“Net Revenue” represents Net Package Revenue and Net Non-Package Revenue. Net Revenue represents a key indicator to assess the overall performance of our business and analyze trends, such as consumer demand, brand preference and competition. In analyzing our Net Revenues, our management differentiates between Net Package Revenue and Net Non-package Revenue. Guests at our resorts purchase packages at stated rates, which include room accommodations, food and beverage services and entertainment activities, in contrast to other lodging business models, which typically only include the room accommodations in the stated rate. The amenities at all- inclusive resorts typically include a variety of buffet and á la carte restaurants, bars, activities, and shows and entertainment throughout the day.
“Management Fee Revenue” is derived from fees earned for managing hotels owned by third-parties. The fees earned are typically composed of a base fee, which is computed as a percentage of revenue, and an incentive fee, which is computed as a percentage of profitability. Management Fee Revenue was immaterial to our operations for the nine months ended
“Total Net Revenue” represents Net Package Revenue, Net Non-package Revenue and Management Fee Revenue for the nine months ended
The following table shows a reconciliation of Net Package Revenue, Net Non-package Revenue and Management Fee Revenue to total revenue for the three and nine months ended
Total Portfolio
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
2018 | 2017 | 2018 | 2017 | |||||
($ in thousands) | ||||||||
Net Package Revenue | ||||||||
Comparable Net Package Revenue | $ | 100,313 | $ | 98,674 | $ | 364,924 | $ | 363,766 |
Non-comparable Net Package Revenue | 18,497 | — | 25,441 | — | ||||
Net Package Revenue | 118,810 | 98,674 | 390,365 | 363,766 | ||||
Net Non-package Revenue | ||||||||
Comparable Net Non-package Revenue | 15,933 | 16,121 | 57,940 | 58,954 | ||||
Non-comparable Net Non-package Revenue | 2,786 | — | 3,778 | — | ||||
Net Non-package Revenue | 18,719 | 16,121 | 61,718 | 58,954 | ||||
Management Fee Revenue | ||||||||
Comparable Management Fee Revenue | 152 | — | 503 | — | ||||
Non-comparable Management Fee Revenue | — | — | — | — | ||||
Management Fee Revenue | 152 | — | 503 | — | ||||
Net Revenue: | ||||||||
Comparable Net Revenue | 116,398 | 114,795 | 423,367 | 422,720 | ||||
Non-comparable Net Revenue | 21,283 | — | 29,219 | — | ||||
Total Net Revenue | 137,681 | 114,795 | 452,586 | 422,720 | ||||
Plus: compulsory tips | 4,904 | 3,547 | 12,296 | 10,287 | ||||
Cost reimbursements | 227 | — | 349 | — | ||||
Total revenue | $ | 142,812 | $ | 118,342 | $ | 465,231 | $ | 433,007 |
EBITDA, Adjusted EBITDA and Owned Resort EBITDA
We define EBITDA, a non-U.S. GAAP financial measure, as net income or loss, determined in accordance with U.S. GAAP, for the period presented, before interest expense, income tax and depreciation and amortization expense. We define Adjusted EBITDA, a non-U.S. GAAP financial measure, as EBITDA further adjusted to exclude the following items:
We believe that Adjusted EBITDA is useful to investors for two principal reasons. First, we believe Adjusted EBITDA assists investors in comparing our performance over various reporting periods on a consistent basis by removing from our operating results the impact of items that do not reflect our core operating performance. For example, changes in foreign exchange rates (which are the principal driver of changes in other expense, net), and expenses related to capital raising, strategic initiatives and other corporate initiatives, such as expansion into new markets (which are the principal drivers of changes in transaction expenses), are not indicative of the operating performance of our resorts. The other adjustments included in our definition of Adjusted EBITDA relate to items that occur infrequently and therefore would obstruct the comparability of our operating results over reporting periods. For example, revenue from insurance policies, other than business interruption insurance policies, is infrequent in nature, and we believe excluding these expense and revenue items permits investors to better evaluate the core operating performance of our resorts over time.
The second principal reason that we believe Adjusted EBITDA is useful to investors is that it is considered a key performance indicator by our board of directors (our “Board”) and management. In addition, the compensation committee of our Board determines the annual variable compensation for certain members of our management based, in part, on consolidated Adjusted EBITDA. We believe that Adjusted EBITDA is useful to investors because it provides investors with information utilized by our Board and management to assess our performance and may (subject to the limitations described below) enable investors to compare the performance of our portfolio to our competitors.
We define Owned Resort EBITDA as Adjusted EBITDA before corporate expenses and management fee income. EBITDA, Adjusted EBITDA and Owned Resort EBITDA are not a substitute for net (loss) income or any other measure determined in accordance with U.S. GAAP. There are limitations to the utility of non-U.S. GAAP financial measures, such as Adjusted EBITDA. For example, other companies in our industry may define Adjusted EBITDA differently than we do. As a result, it may be difficult to use Adjusted EBITDA or similarly named non-U.S. GAAP financial measures that other companies publish to compare the performance of those companies to our performance. Because of these limitations, EBITDA, Adjusted EBITDA, and Owned Resort EBITDA should not be considered as a measure of the income or loss generated by our business or discretionary cash available for investment in our business, and investors should carefully consider our U.S. GAAP results presented in this release.
Adjusted Net Income
“Adjusted Net Income” is a non-GAAP performance measure. We define Adjusted Net Income as net income attributable to Playa, determined in accordance with U.S. GAAP, excluding special items which are not reflective of our core operating performance, such as one-time expenses related to debt extinguishment and transaction expenses. We believe Adjusted Net Income provides meaningful comparisons of ongoing operating results, by removing from net income the impact of items that do not reflect our normalized operations.
Adjusted Net Income is not a substitute for net income or any other measure determined in accordance with U.S. GAAP. There are limitations to the utility of non-U.S. GAAP financial measures, such as Adjusted Net Income. For example, other companies in our industry may define Adjusted Net Income differently than we do. As a result, it may be difficult to use Adjusted Net Income or similarly named non-U.S. GAAP financial measures that other companies publish to compare the performance of those companies to our performance. Because of these and other limitations, Adjusted Net Income should not be considered as a measure of the income or loss generated by our business or discretionary cash available for investment in our business, and investors should carefully consider our U.S. GAAP results presented in this release.
Comparable Non-U.S. GAAP Measures
We believe that presenting Adjusted EBITDA, Total Net Revenue, Net Package Revenue and Net Non-package Revenue on a comparable basis is useful to investors because these measures include only the results of resorts owned and in operation for the entirety of the periods presented and thereby eliminate disparities in results due to the acquisition or disposition of resorts or the impact of resort closures or re-openings in connection with redevelopment or renovation projects. As a result, we believe these measures provide more consistent metrics for comparing the performance of our operating resorts. We calculate Comparable Adjusted EBITDA, comparable Total Net Revenue, comparable Net Package Revenue and comparable Net Non-package Revenue as the total amount of each respective measure less amounts attributable to non-comparable resorts, by which we mean resorts that were not owned or in operation during some or all of the relevant reporting period. For the three and nine months ended
For a reconciliation of net income to Comparable Adjusted EBITDA as computed under U.S. GAAP, see “Non-U.S. GAAP Financial Measures.” For a reconciliation of comparable net package revenue, comparable net non- package revenue, comparable management fee revenue and comparable total net revenue to total revenue as computed under U.S. GAAP, see “Net Package Revenue, Net Non-package Revenue, Net Revenue, Management Fee Revenue, Cost Reimbursements and Total Net Revenue” in this section.
Playa Hotels & Resorts N.V.
Reconciliation of Net (Loss) Income to EBITDA, Adjusted EBITDA and Owned Resort EBITDA
($ in thousands)
The following is a reconciliation of our U.S. GAAP net (loss) income to EBITDA, Adjusted EBITDA, Owned Resort EBITDA and Comparable Adjusted Resort EBITDA for the three and nine months ended
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net (loss) income | $ | (5,422 | ) | $ | (5,667 | ) | $ | 33,216 | $ | 11,442 | |||||
Interest expense | 7,637 | 13,099 | 35,151 | 41,187 | |||||||||||
Income tax provision | 379 | 226 | 6,606 | 20,105 | |||||||||||
Depreciation and amortization | 20,138 | 13,808 | 51,709 | 40,093 | |||||||||||
EBITDA | 22,732 | 21,466 | 126,682 | 112,827 | |||||||||||
Other expense (income) (a) | 390 | (1,939 | ) | 1,836 | (626 | ) | |||||||||
Share-based compensation | 1,182 | 1,843 | 5,072 | 2,803 | |||||||||||
Loss on extinguishment of debt | — | — | — | 12,526 | |||||||||||
Pre-opening expense | 87 | — | 87 | — | |||||||||||
Transaction expense (b) | 1,447 | 1,893 | 7,678 | 11,193 | |||||||||||
Severance expense | 333 | — | 333 | 442 | |||||||||||
Other tax expense (c) | 399 | 175 | 1,257 | 598 | |||||||||||
Jamaica delayed opening accrual reversal (d) | — | (41 | ) | (342 | ) | (152 | ) | ||||||||
Gain on property damage insurance proceeds (e) | (203 | ) | — | (203 | ) | — | |||||||||
Repairs from hurricanes and tropical storms (f) | — | 765 | — | 765 | |||||||||||
Non-service cost components of net periodic pension (cost) benefit (g) | (335 | ) | 157 | (492 | ) | (565 | ) | ||||||||
Adjusted EBITDA | 26,032 | 24,319 | 141,908 | 139,811 | |||||||||||
Corporate expenses | 9,322 | 7,544 | 26,331 | 23,354 | |||||||||||
Management fee income | (152 | ) | — | (503 | ) | — | |||||||||
Owned Resort EBITDA | 35,202 | 31,863 | 167,736 | 163,165 | |||||||||||
Less: Non-comparable Adjusted Resort EBITDA (h) | 4,574 | — | 7,360 | — | |||||||||||
Comparable Adjusted Owned Resort EBITDA | $ | 30,628 | $ | 31,863 | $ | 160,376 | $ | 163,165 |
(a) Represents changes in foreign exchange and other miscellaneous expenses or income.
(b) Represents expenses incurred in connection with corporate initiatives, such as: debt refinancing costs; other capital raising efforts including the business combination with Pace in 2017; the redesign and build-out of our internal controls and strategic initiatives, such as possible expansion into new markets.
(c) Relates primarily to a
(d) Represents a reversal on an expense accrual recorded in 2014 related to our future stay obligations provided to guests affected by the delayed opening of Hyatt Ziva and Hyatt Zilara Rose Hall. This reversal concluded in the first quarter of 2018.
(e) Represents a portion of the insurance proceeds related to property insurance and not business interruption proceeds.
(f) Represents repair and maintenance expenses at Hyatt Ziva Los Cabos due to Tropical Storm Lidia and Dreams Punta Cana due to Hurricane Maria for
(g) Represents the non-service cost components of net periodic pension (cost) benefit recorded within other (expense) income in the Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income. Previously, these expenses were presented within direct expense. We include these (costs) benefits for the purposes of calculating Adjusted EBITDA as they are considered part of our ongoing resort operations.
(h) Adjusted EBITDA for
Playa Hotels & Resorts N.V.
Reconciliation of Net (Loss) Income to Adjusted Net Income
($ in thousands)
The following table reconciles our net (loss) income to Adjusted Net Income for the three and nine months ended
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||||||||
Net income (loss) | $ | (5,422 | ) | $ | (5,667 | ) | $ | 33,216 | $ | 11,442 | |||||||||||
Reconciling items | |||||||||||||||||||||
Transaction expense (a) | 1,447 | 1,893 | 7,678 | 11,193 | |||||||||||||||||
Loss on extinguishment of debt (b) | — | — | — | 12,526 | |||||||||||||||||
Change in fair value of interest rate swaps (c) | (5,545 | ) | — | (1,858 | ) | — | |||||||||||||||
Gain on property damage insurance proceeds (d) | (203 | ) | — | (203 | ) | — | |||||||||||||||
Repairs from hurricanes and tropical storms (e) | — | 765 | — | 765 | |||||||||||||||||
Total reconciling items before tax | (4,301 | ) | 2,658 | 5,617 | 24,484 | ||||||||||||||||
Income tax provision for reconciling items | (31 | ) | (723 | ) | (89 | ) | (2,421 | ) | |||||||||||||
Total reconciling items after tax | (4,332 | ) | 1,935 | 5,528 | 22,063 | ||||||||||||||||
Adjusted net income | $ | (9,754 | ) | $ | (3,732 | ) | $ | 38,744 | $ | 33,505 |
The following table presents the impact of Adjusted Net Income on our net (loss) income available to ordinary shareholders and diluted earnings per share for the three and nine months ended
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||||||||
Net income (loss) available to ordinary shareholders | $ | (5,422 | ) | $ | (5,667 | ) | $ | 33,216 | $ | 2,641 | |||||||||||
Total reconciling items after tax | (4,332 | ) | 1,935 | 5,528 | 22,063 | ||||||||||||||||
Adjusted net (loss) income available to ordinary shareholders | $ | (9,754 | ) | $ | (3,732 | ) | $ | 38,744 | $ | 24,704 | |||||||||||
(Losses) earnings per share - Diluted | $ | (0.04 | ) | $ | (0.05 | ) | $ | 0.28 | $ | 0.03 | |||||||||||
Total reconciling items impact per diluted share | (0.03 | ) | 0.02 | 0.05 | 0.24 | ||||||||||||||||
Allocation of reconciling items to preferred shareholders impact per diluted share (f) | — | — | — | (0.02 | ) | ||||||||||||||||
Adjusted (losses) earnings per share - Diluted | $ | (0.07 | ) | $ | (0.03 | ) | $ | 0.33 | $ | 0.25 |
(a) Represents expenses incurred in connection with corporate initiatives, such as: debt refinancing costs; other capital raising efforts including the business combination with Pace in 2017; the redesign and build-out of our internal controls and strategic initiatives, such as possible expansion into new markets.
(b) Represents the loss on extinguishment from the refinancing of our Term Loan on
(c) Represents the change in fair value, excluding interest paid and accrued, of our interest rate swaps recognized as interest expense in our Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income.
(d) Represents a portion of the insurance proceeds related to property insurance and not business interruption proceeds.
(e) Represents repair and maintenance expenses at Hyatt Ziva Los Cabos due to Tropical Storm Lidia and Dreams Punta Cana due to Hurricane Maria for $0.4 million and $0.3 million, respectively. These are expenses incurred that are not covered by insurance claims or offset by insurance proceeds.
(f) Represents the net impact per diluted share resulting from the allocation of adjusted net income to preferred shareholders.
Playa Hotels & Resorts N.V.
Condensed Consolidated Balance Sheet
($ in thousands, except share data)
(unaudited)
As of September 30, | As of December 31, | ||||||
2018 | 2017 | ||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 137,692 | $ | 117,229 | |||
Restricted cash | 1,030 | — | |||||
Trade and other receivables, net | 36,734 | 51,527 | |||||
Accounts receivable from related parties | 6,321 | 1,495 | |||||
Inventories | 15,148 | 11,309 | |||||
Prepayments and other assets | 38,742 | 34,066 | |||||
Property and equipment, net | 1,794,494 | 1,466,326 | |||||
Investments | 936 | 990 | |||||
Derivative financial instruments | 1,817 | — | |||||
Goodwill | 74,787 | 51,731 | |||||
Other intangible assets | 5,002 | 2,087 | |||||
Deferred tax assets | 3,207 | 1,063 | |||||
Total assets | $ | 2,115,910 | $ | 1,737,823 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Trade and other payables | 141,330 | 139,528 | |||||
Payables to related parties | 2,274 | 2,966 | |||||
Income tax payable | 1,175 | 1,090 | |||||
Debt | 991,564 | 898,215 | |||||
Other liabilities | 22,473 | 19,394 | |||||
Deferred tax liabilities | 103,938 | 77,081 | |||||
Total liabilities | $ | 1,262,754 | $ | 1,138,274 | |||
Commitments and contingencies | |||||||
Shareholders' equity | |||||||
Ordinary shares (par value €0.10; 500,000,000 shares authorized, 130,486,360 and | |||||||
110,305,064 shares issued and 130,478,993 and 110,297,697 shares outstanding as of September 30, 2018 and December 31, 2017, respectively) 14,160 11,803 |
14,160 | 11,803 | |||||
Treasury shares (at cost, 7,367 shares as of September 30, 2018 and December 31, | |||||||
2017) | (80 | ) | (80 | ) | |||
Paid-in capital | 991,254 | 773,194 | |||||
Accumulated other comprehensive loss | (3,852 | ) | (3,826 | ) | |||
Accumulated deficit | (148,326 | ) | (181,542 | ) | |||
Total shareholders' equity | 853,156 | 599,549 | |||||
Total liabilities and shareholders' equity | $ | 2,115,910 | $ | 1,737,823 | |||
Playa Hotels & Resorts N.V.
Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income
($ in thousands)
(unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, |
|||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Revenue: | ||||||||||||
Package | $ | 123,633 | $ | 102,093 | $ | 402,627 | $ | 373,502 | ||||
Non-package | 18,800 | 16,249 | 61,752 | 59,505 | ||||||||
Management fees | 152 | — | 503 | — | ||||||||
Cost reimbursements | 227 | — | 349 | — | ||||||||
Total revenue | 142,812 | 118,342 | 465,231 | 433,007 | ||||||||
Direct and selling, general and administrative expenses: | ||||||||||||
Direct | 91,573 | 75,807 | 250,742 | 231,567 | ||||||||
Selling, general and administrative | 28,489 | 23,008 | 87,742 | 76,713 | ||||||||
Pre-opening | 87 | — | 87 | — | ||||||||
Depreciation and amortization | 20,138 | 13,808 | 51,709 | 40,093 | ||||||||
Gain on insurance proceeds | (686 | ) | — | (2,207 | ) | — | ||||||
Reimbursed costs | 227 | — | 349 | — | ||||||||
Direct and selling, general and administrative expenses | 139,828 | 112,623 | 388,422 | 348,373 | ||||||||
Operating income | 2,984 | 5,719 | 76,809 | 84,634 | ||||||||
Interest expense | (7,637 | ) | (13,099 | ) | (35,151 | ) | (41,187 | ) | ||||
Loss on extinguishment of debt | — | — | — | (12,526 | ) | |||||||
Other (expense) income | (390 | ) | 1,939 | (1,836 | ) | 626 | ||||||
Net (loss) income before tax | (5,043 | ) | (5,441 | ) | 39,822 | 31,547 | ||||||
Income tax provision | (379 | ) | (226 | ) | (6,606 | ) | (20,105 | ) | ||||
Net (loss) income | (5,422 | ) | (5,667 | ) | 33,216 | 11,442 | ||||||
Other comprehensive income (loss), net of taxes: | ||||||||||||
Benefit obligation gain (loss) | 37 | 11 | (26 | ) | (31 | ) | ||||||
Other comprehensive income (loss) | 37 | 11 | (26 | ) | (31 | ) | ||||||
Total comprehensive (loss) income | $ | (5,385 | ) | $ | (5,656 | ) | $ | 33,190 | $ | 11,411 | ||
Dividends of cumulative redeemable preferred shares | — | — | — | (7,922 | ) | |||||||
Non-cash dividend to warrant holders | — | — | — | (879 | ) | |||||||
Net (loss) income available to ordinary shareholders | $ | (5,422 | ) | $ | (5,667 | ) | $ | 33,216 | $ | 2,641 | ||
(Losses) earnings per share - Basic | $ | (0.04 | ) | $ | (0.05 | ) | $ | 0.28 | $ | 0.03 | ||
(Losses) earnings per share - Diluted | $ | (0.04 | ) | $ | (0.05 | ) | $ | 0.28 | $ | 0.03 | ||
Weighted average number of shares outstanding during the period - Basic | 130,478,993 | 110,286,197 | 119,344,659 | 92,377,968 | ||||||||
Weighted average number of shares outstanding during the period - Diluted | 130,478,993 | 110,286,197 | 119,647,364 | 92,453,447 |
Playa Hotels & Resorts N.V.
Consolidated Debt Summary - As of September 30, 2018
($ in millions)
Maturity | |||||||||||||
Debt | Date | # of Years | Debt | Applicable Rate |
LTM Interest (4) |
||||||||
Revolving Credit Facility (1) | Apr-22 | 3.6 | $ | — | 0.5 | % | $ | 0.4 | |||||
Term Loan (2) | Apr-24 | 5.6 | 999.1 | 5.5 | % | 42.5 | |||||||
Senior Notes | — | — | % | 5.5 | |||||||||
Total Debt | $ | 999.1 | 5.5 | % | $ | 48.4 | |||||||
Less: cash and cash equivalents (3) | 137.7 | ||||||||||||
Net debt (Face) | $ | 861.4 | |||||||||||
Cap Cana Spending | (109.4 | ) | |||||||||||
Adjusted Net debt | $ | 752.0 |
(1) As of September 30, 2018, the total borrowing capacity under our revolving credit facility was $100.0 million. The interest rate on outstanding balances of our revolving credit facility is L+300 bps with no LIBOR floor. As of September 30, 2018, the commitment fee on undrawn balances of our revolving credit facility is 0.5%.
(2) The interest rate on our term loan is L+275 bps with a LIBOR floor of 1%. The interest rate was 5.0% as of September 30, 2018, which includes the LIBOR rate that was locked in on September 28, 2018 for the 1-month period of September 28, 2018 to October 31, 2018 and the effective interest rate for the three months ended September 30, 2018 was 4.84%. Effective March 29, 2018, we entered into two interest rate swaps to mitigate the long term interest rate risk inherent in our variable rate Term Loan. The interest rate swaps have an aggregate fixed notional value of $800.0 million. The fixed rate paid by us is 2.85% and the variable rate received resets monthly to the one-month LIBOR rate.
(3) Based on cash balances on hand as of September 30, 2018.
(4) Represents last twelve months interest expense and commitment fee and does not include amortization on deferred financing costs or the discount/premium on debt.
Playa Hotels & Resorts N.V.
Reportable Segment Operating Statistics - Three Months Ended September 30, 2018 and 2017
Occupancy | Net Package ADR | Net Package RevPAR | Owned Net Revenue | Owned Resort EBITDA | Owned EBITDA Margin | |||||||||||||||||||||||||||||||||||||||||||||||
Total Portfolio | Rooms | 2018 | 2017 | Pts. Change |
2018 | 2017 | % Change |
2018 | 2017 | % Change |
2018 | 2017 | % Change |
2018 | 2017 | % Change |
2018 | 2017 | Pts. Change |
|||||||||||||||||||||||||||||||||
Yucatán Peninsula | 2,708 | 84.4 | % | 86.2 | % | (1.8) pts | $ | 239.94 | $ | 242.21 | -0.9 | % | $ | 202.62 | $ | 208.80 | -3.0 | % | $ 57,087 | $ 59,630 | -4.3 | % | $ | 18,484 | $ | 20,824 | -11.2 | % | 32.4 | % | 34.9 | % | (2.5) pts | |||||||||||||||||||
Pacific Coast | 926 | 72.5 | % | 68.0 | % | 4.5 pts | $ | 227.42 | $ | 231.95 | -2.0 | % | $ | 164.86 | $ | 157.71 | 4.5 | % | $ 16,211 | $ 15,872 | 2.1 | % | $ | 2,869 | $ | 3,758 | -23.7 | % | 17.7 | % | 23.7 | % | (6.0) pts | |||||||||||||||||||
Dominican Republic | 1,876 | 79.6 | % | 77.0 | % | 2.6 pts | $ | 165.90 | $ | 161.54 | 2.7 | % | $ | 132.10 | $ | 124.38 | 6.2 | % | $ 27,580 | $ 26,139 | 5.5 | % | $ | 7,161 | $ | 5,460 | 31.2 | % | 26.0 | % | 20.9 | % | 5.1 pts | |||||||||||||||||||
Jamaica | 1,946 | 74.3 | % | 65.4 | % | 8.9 pts | $ | 247.82 | $ | 315.03 | -21.3 | % | $ | 184.18 | $ | 206.05 | -10.6 | % | $ 36,651 | $ 13,144 | 178.8 | % | $ | 6,688 | $ | 1,821 | 267.3 | % | 18.2 | % | 13.9 | % | 4.3 pts | |||||||||||||||||||
Total Portfolio | 7,456 | 79.2 | % | 78.5 | % | 0.7 pts | $ | 221.40 | $ | 222.80 | -0.6 | % | $ | 175.27 | $ | 174.97 | 0.2 | % | $ 137,529 | $ 114,785 | 19.8 | % | $ | 35,202 | $ | 31,863 | 10.5 | % | 25.6 | % | 27.8 | % | (2.2) pts | |||||||||||||||||||
Occupancy | Net Package ADR | Net Package RevPAR | Owned Net Revenue | Owned Resort EBITDA | Owned EBITDA Margin | |||||||||||||||||||||||||||||||||||||||||||||||
Comparable Portfolio | Rooms | 2018 | 2017 | Pts. Change |
2018 | 2017 | % Change |
2018 | 2017 | % Change |
2018 | 2017 | % Change |
2018 | 2017 | % Change |
2018 | 2017 | Pts. Change |
|||||||||||||||||||||||||||||||||
Yucatán Peninsula | 2,708 | 84.4 | % | 86.2 | % | (1.8) pts | $ | 239.94 | $ | 242.21 | -0.9 | % | $ | 202.62 | $ | 208.80 | -3.0 | % | $ 57,087 | $ 59,630 | -4.3 | % | $ | 18,484 | $ | 20,824 | -11.2 | % | 32.4 | % | 34.9 | % | (2.5) pts | |||||||||||||||||||
Pacific Coast | 926 | 72.5 | % | 68.0 | % | 4.5 pts | $ | 227.42 | $ | 231.95 | -2.0 | % | $ | 164.86 | $ | 157.71 | 4.5 | % | $ 16,211 | $ 15,872 | 2.1 | % | $ | 2,869 | $ | 3,758 | -23.7 | % | 17.7 | % | 23.7 | % | (6.0) pts | |||||||||||||||||||
Dominican Republic | 1,876 | 79.6 | % | 77.0 | % | 2.6 pts | $ | 165.90 | $ | 161.54 | 2.7 | % | $ | 132.10 | $ | 124.38 | 6.2 | % | $ 27,580 | $ 26,139 | 5.5 | % | $ | 7,161 | $ | 5,460 | 31.2 | % | 26.0 | % | 20.9 | % | 5.1 pts | |||||||||||||||||||
Jamaica | 620 | 72.2 | % | 65.4 | % | 6.8 pts | $ | 315.31 | $ | 315.03 | 0.1 | % | $ | 227.67 | $ | 206.05 | 10.5 | % | $ 15,368 | $ 13,144 | 16.9 | % | $ | 2,114 | $ | 1,821 | 16.1 | % | 13.8 | % | 13.9 | % | (0.1) pts | |||||||||||||||||||
Total Comparable Portfolio | 6,130 | 79.9 | % | 78.5 | % | 1.4 pts | $ | 222.54 | $ | 222.80 | -0.1 | % | $ | 177.87 | $ | 174.97 | 1.7 | % | $ 116,246 | $ 114,785 | 1.3 | % | $ | 30,628 | $ | 31,863 | -3.9 | % | 26.3 | % | 27.8 | % | (1.5) pts | |||||||||||||||||||
Highlights
Yucatán Peninsula
• Net Package RevPAR decreased 3.0% over the comparable period in the prior year, driven by a decrease in Net Package ADR of 0.9%, and a decrease in occupancy of 180 basis points.
• Owned Resort EBITDA decreased $2.3 million or 11.2% over the prior year.
Pacific Coast
• Net Package RevPAR increased 4.5% over the comparable period in the prior year, driven by an increase in occupancy of 450 basis points, which was partially offset by a decrease in Net Package ADR of 2.0%.
• Owned Resort EBITDA decreased $0.9 million or 23.7% over the prior year.
Dominican Republic
• Net Package RevPAR increased 6.2% over the prior year, driven by an increase in occupancy of 260 basis points and an increase in Net Package ADR of 2.7%.
• Owned Resort EBITDA increased $1.7 million, or 31.2%, over the prior year.
Jamaica
• Net Package RevPAR decreased 10.6% over the prior year, driven by a decrease in Net Package ADR of 21.3%, which was partially offset by an increase in occupancy of 890 basis points.
• Owned Resort EBITDA increased $4.9 million, or 267.3%, over the prior year.
Playa Hotels & Resorts N.V.
Reportable Segment Operating Statistics - Three Months Ended September 30, 2018 and 2017
Occupancy | Net Package ADR | Net Package RevPAR | Total Net Revenue | Resort EBITDA | EBITDA Margin | ||||||||||||||||||||||||||||||||||||||||||||||
Total Portfolio | Rooms | 2018 | 2017 | Pts. Change | 2018 | 2017 | % Change | 2018 | 2017 | % Change | 2018 | 2017 | % Change | 2018 | 2017 | % Change | 2018 | 2017 | Pts. Change | ||||||||||||||||||||||||||||||||
Yucatán Peninsula | 2,708 | 87.0 | % | 88.5 | % | (1.5) pts | $ | 276.11 | $ | 280.56 | -1.6 | % | $ | 240.17 | $ | 248.30 | -3.3 | % | $ 200,025 | $ 209,305 | -4.4 | % | 83,814 | 93,070 | -9.9 | % | 41.9 | % | 44.5 | % | (2.6) pts | ||||||||||||||||||||
Pacific Coast | 926 | 76.7 | % | 73.0 | % | 3.7 pts | $ | 282.56 | $ | 303.31 | -6.8 | % | $ | 216.77 | $ | 221.36 | -2.1 | % | $ 65,081 | $ 67,377 | -3.4 | % | 23,327 | 27,242 | -14.4 | % | 35.8 | % | 40.4 | % | (4.6) pts | ||||||||||||||||||||
Dominican Republic | 1,876 | 84.8 | % | 82.9 | % | 1.9 pts | $ | 193.11 | $ | 192.60 | 0.3 | % | $ | 163.72 | $ | 159.74 | 2.5 | % | $ 99,493 | $ 96,935 | 2.6 | % | 35,174 | 31,263 | 12.5 | % | 35.4 | % | 32.3 | % | 3.1 pts | ||||||||||||||||||||
Jamaica | 1,946 | 77.2 | % | 70.1 | % | 7.1 pts | $ | 301.13 | $ | 355.39 | -15.3 | % | $ | 232.44 | $ | 249.26 | -6.7 | % | $ 87,141 | $ 49,091 | 77.5 | % | 25,421 | 11,590 | 119.3 | % | 29.2 | % | 23.6 | % | 5.6 pts | ||||||||||||||||||||
Total Portfolio | 7,456 | 83.2 | % | 82.6 | % | 0.6 pts | $ | 257.25 | $ | 263.00 | -2.2 | % | $ | 214.10 | $ | 217.24 | -1.4 | % | $ 451,740 | $ 422,708 | 6.9 | % | $ | 167,736 | $ | 163,165 | 2.8 | % | 37.1 | % | 38.6 | % | (1.5) pts | ||||||||||||||||||
Occupancy | Net Package ADR | Net Package RevPAR | Total Net Revenue | Resort EBITDA | EBITDA Margin | ||||||||||||||||||||||||||||||||||||||||||||||
Comparable Portfolio | Rooms | 2018 | 2017 | Pts. Change | 2018 | 2017 | % Change | 2018 | 2017 | % Change | 2018 | 2017 | % Change | 2018 | 2017 | % Change | 2018 | 2017 | Pts. Change | ||||||||||||||||||||||||||||||||
Yucatán Peninsula | 2,708 | 87.0 | % | 88.5 | % | (1.5) pts | $ | 276.11 | $ | 280.56 | -1.6 | % | $ | 240.17 | $ | 248.30 | -3.3 | % | $ 200,025 | $ 209,305 | -4.4 | % | 83,814 | 93,070 | -9.9 | % | 41.9 | % | 44.5 | % | (2.6) pts | ||||||||||||||||||||
Pacific Coast | 926 | 76.7 | % | 73.0 | % | 3.7 pts | $ | 282.56 | $ | 303.31 | -6.8 | % | $ | 216.77 | $ | 221.36 | -2.1 | % | $ 65,081 | $ 67,377 | -3.4 | % | 23,327 | 27,242 | -14.4 | % | 35.8 | % | 40.4 | % | (4.6) pts | ||||||||||||||||||||
Dominican Republic | 1,876 | 84.8 | % | 82.9 | % | 1.9 pts | $ | 193.11 | $ | 192.60 | 0.3 | % | $ | 163.72 | $ | 159.74 | 2.5 | % | $ 99,493 | $ 96,935 | 2.6 | % | 35,174 | 31,263 | 12.5 | % | 35.4 | % | 32.3 | % | 3.1 pts | ||||||||||||||||||||
Jamaica | 620 | 75.5 | % | 70.1 | % | 5.3 pts | $ | 381.51 | $ | 355.39 | 7.3 | % | $ | 287.85 | $ | 249.26 | 15.5 | % | $ 57,922 | $ 49,091 | 18.0 | % | 18,061 | 11,590 | 55.8 | % | 31.2 | % | 23.6 | % | 7.6 pts | ||||||||||||||||||||
Total Comparable Portfolio | 6,130 | 83.6 | % | 82.6 | % | 1.0 pts | $ | 260.87 | $ | 263.00 | -0.8 | % | $ | 218.06 | $ | 217.24 | 0.4 | % | $ 422,521 | $ 422,708 | 0.0 | % | $ | 160,376 | $ | 163,165 | -1.7 | % | 38.0 | % | 38.6 | % | (0.6) pts | ||||||||||||||||||
Highlights
Yucatán Peninsula
• Net Package RevPAR decreased 3.3% over the comparable period in the prior year, driven by a decrease in Net Package ADR of 1.6% and a decrease in occupancy of 150 basis points.
• Owned Resort EBITDA decreased $9.3 million or 9.9% over the prior year.
Pacific Coast
• Net Package RevPAR decreased 2.1% over the comparable period in the prior year, driven by a decrease in Net Package ADR of 6.8% and partially offset by an increase in occupancy of 370 basis points. The decrease was due to Hyatt Ziva Los Cabos, which accounted for a $3.1 million decrease in Net Revenue compared to the nine months ended September 30, 2017. These results were offset by Hyatt Ziva Puerto Vallarta, which accounted for a $0.8 million increase in Net Revenue.
• Owned Resort EBITDA decreased $3.9 million or 14.4% over the prior year.
Dominican Republic
• Net Package RevPAR increased 2.5% over the prior year, driven by an increase in occupancy of 190 basis points and an increase in Net Package ADR of 0.3%.
• Owned Resort EBITDA increased $3.9 million, or 12.5%, over the prior year.
Jamaica
• Net Package RevPAR decreased 6.7% over the prior year, driven by a decrease in Net Package ADR of 15.3%, which was partially offset by an increase in occupancy of 710 basis points.
• Owned Resort EBITDA increased $13.8 million, or 119.3%, over the prior year.
Company Contact
Ryan Hymel, EVP and Chief Financial Officer
(571) 529-6113
Playa Hotels & Resorts