Source: Playa Hotels & Resorts
Three Months Ended
Year Ended
(1) Adjusted Net Income/(Loss) excludes special items, which are those items deemed not to be reflective of ongoing operations.
“We finished the year on a positive note with strong close-in bookings in the
As we look ahead to 2020, we are encouraged by recent bookings momentum in our portfolio, our Group business on the books, and customer reception of our new Hyatt Ziva and Hyatt Zilara Cap Cana, as well as our newly renovated
Regardless of the challenges that may surface in the new year, we remain committed to returning capital to our investors and pursuing value creating corporate actions.”
–
Financial and Operating Results
The following table sets forth information with respect to the operating results of our total portfolio and comparable portfolio for the three months and years ended
Total Portfolio
Three Months Ended |
Year Ended |
||||||||||||||||||||||||
2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||||||
Occupancy | 73.8 | % | 77.8 | % | (4.0 | )pts | 77.3 | % | 81.8 | % | (4.5 | )pts | |||||||||||||
Net Package ADR | $ | 233.67 | $ | 235.97 | (1.0 | )% | $ | 256.53 | $ | 251.76 | 1.9 | % | |||||||||||||
Net Package RevPAR | $ | 172.49 | $ | 183.59 | (6.0 | )% | $ | 198.28 | $ | 205.83 | (3.7 | )% | |||||||||||||
Total Net Revenue (1) | $ | 136,639 | $ | 146,023 | (6.4 | )% | $ | 607,191 | $ | 598,609 | 1.4 | % | |||||||||||||
Owned Net Revenue (2) | $ | 136,394 | $ | 145,809 | (6.5 | )% | $ | 605,348 | $ | 597,549 | 1.3 | % | |||||||||||||
Owned Resort EBITDA (3) | $ | 28,299 | $ | 45,326 | (37.6 | )% | $ | 185,923 | $ | 213,062 | (12.7 | )% | |||||||||||||
Owned Resort EBITDA Margin | 20.7 | % | 31.1 | % | (10.4 | )pts | 30.7 | % | 35.7 | % | (5.0 | )pts | |||||||||||||
Other corporate | $ | 8,530 | $ | 8,455 | 0.9 | % | $ | 37,049 | $ | 34,786 | 6.5 | % | |||||||||||||
Management Fee Revenue | $ | 252 | $ | 252 | — | % | $ | 1,820 | $ | 755 | 141.1 | % | |||||||||||||
Adjusted EBITDA (4) | $ | 20,021 | $ | 37,123 | (46.1 | )% | $ | 150,694 | $ | 179,031 | (15.8 | )% | |||||||||||||
Adjusted EBITDA Margin | 14.7 | % | 25.4 | % | (10.7 | )pts | 24.8 | % | 29.9 | % | (5.1 | )pts |
Comparable Portfolio (5)
Three Months Ended |
Year Ended |
||||||||||||||||||||||||||||||||||||||
2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||||||||||||||||||||
Occupancy | 76.3 | % | 77.6 | % | (1.3 | )pts | 79.3 | % | 82.0 | % | (2.7 | )pts | |||||||||||||||||||||||||||
Net Package ADR | $ | 233.56 | $ | 244.54 | (4.5 | )% | $ | 264.63 | $ | 264.71 | — | % | |||||||||||||||||||||||||||
Net Package RevPAR | $ | 178.19 | $ | 189.74 | (6.1 | )% | $ | 209.84 | $ | 217.12 | (3.4 | )% | |||||||||||||||||||||||||||
Total Net Revenue (1) | $ | 118,205 | $ | 125,220 | (5.6 | )% | $ | 436,737 | $ | 449,398 | (2.8 | )% | |||||||||||||||||||||||||||
Owned Net Revenue (2) | $ | 117,959 | $ | 125,007 | (5.6 | )% | $ | 434,894 | $ | 448,338 | (3.0 | )% | |||||||||||||||||||||||||||
Owned Resort EBITDA (3) | $ | 29,623 | $ | 38,014 | (22.1 | )% | $ | 147,665 | $ | 162,821 | (9.3 | )% | |||||||||||||||||||||||||||
Owned Resort EBITDA Margin | 25.1 | % | 30.4 | % | (5.3 | )pts | 34.0 | % | 36.3 | % | (2.3 | )pts | |||||||||||||||||||||||||||
Other corporate | $ | 8,530 | $ | 8,455 | 0.9 | % | $ | 37,049 | $ | 34,786 | 6.5 | % | |||||||||||||||||||||||||||
Management Fee Revenue | $ | 252 | $ | 252 | — | % | $ | 1,820 | $ | 755 | 141.1 | % | |||||||||||||||||||||||||||
Adjusted EBITDA (4) | $ | 21,345 | $ | 29,811 | (28.4 | )% | $ | 112,436 | $ | 128,790 | (12.7 | )% | |||||||||||||||||||||||||||
Adjusted EBITDA Margin | 18.1 | % | 23.8 | % | (5.7 | )pts | 25.7 | % | 28.7 | % | (3.0 | )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, as well as revenue from other goods, services and amenities not included in the all-inclusive package. Government mandated compulsory tips in the |
|
(2) | Owned Net 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- |
|
(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- |
|
(5) | For the three months ended |
|
Balance Sheet
As of
As of
To date, we have spent
Guidance
Achievement of the anticipated results is subject to the risks disclosed in the Company’s filings with the
Low End | High End | |||
Adjusted EBITDA |
Our 2020 outlook is predicated on the following assumptions:
The Company is not able to provide a reconciliation of our 2020 Adjusted EBITDA outlook to our anticipated 2020 U.S. GAAP net income as we are unable to reasonably estimate the impact of changes in fair value related to our interest rate swaps that is recorded within interest expense, which could be significant.
Earnings Call
The Company will host a conference call to discuss its fourth quarter and annual results on
To facilitate a greater understanding of our fourth quarter results and Playa’s overall strategy, we have posted two supplemental decks to the Events & Presentations section of our investor relations website which can be found at www.investors.playaresorts.com.
About the Company
Playa is a leading owner, operator and developer of all-inclusive resorts in prime beachfront locations in popular vacation destinations in
Forward-Looking Statements
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 SEC on February 27, 2020, as such factors may be updated from time to time in Playa’s periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release and in Playa’s filings with the SEC. While forward-looking statements reflect Playa’s good faith beliefs, they are not guarantees of future performance. Playa disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes after the date of this press release, except as required by applicable law. You should not place undue reliance on any forward-looking statements, which are based only on information currently available to Playa (or to third parties making the forward-looking statements).
Definitions of Non-
Occupancy
“Occupancy” represents the total number of rooms sold for a period divided by the total number of rooms available during such period. The total number of rooms available excludes any rooms considered “Out of Order” due to renovation or a temporary problem rendering them inadequate for occupancy for an extended period of time. 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 (as defined below) 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 Package Revenue” is derived from the sale of all-inclusive packages, which include room accommodations, food and beverage services, kids club and entertainment activities, net of compulsory tips paid to employees. Government mandated compulsory tips in the
“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. Government mandated compulsory tips in the
“Owned Net Revenue” represents Net Package Revenue and Net Non-Package Revenue. Owned 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 Owned Net Revenues, our management differentiates between Net Package Revenue and
“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 resort revenue, and an incentive fee, which is computed as a percentage of resort profitability. Management Fee Revenue was immaterial to our operations for the three months and years ended
“Total Net Revenue” represents Net Package Revenue,
The following table shows a reconciliation of Total Net Revenue, Net Package Revenue, Net Non-Package Revenue, Management Fee Revenue and Total Net Revenue to total revenue for the three months and years ended
Total Portfolio
Three Months Ended |
Year Ended |
||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Net Package Revenue | |||||||||||
Comparable Net Package Revenue | $ | 100,075 | $ | 106,463 | $ | 372,458 | $ | 385,224 | |||
Non-comparable Net Package Revenue | 15,880 | 17,982 | 145,134 | 129,586 | |||||||
Net Package Revenue | 115,955 | 124,445 | 517,592 | 514,810 | |||||||
Comparable |
17,878 | 18,505 | 62,459 | 63,419 | |||||||
Non-comparable |
2,554 | 2,821 | 25,320 | 19,625 | |||||||
20,432 | 21,326 | 87,779 | 83,044 | ||||||||
Net Management Fee Revenue | |||||||||||
Comparable Net Management Fee Revenue | 252 | 252 | 1,820 | 755 | |||||||
Non-comparable Net Management Fee Revenue | — | — | — | — | |||||||
Net Management Fee Revenue | 252 | 252 | 1,820 | 755 | |||||||
Net Revenue: | |||||||||||
Comparable Net Revenue | 118,205 | 125,220 | 436,737 | 449,398 | |||||||
Non-comparable Net Revenue | 18,434 | 20,803 | 170,454 | 149,211 | |||||||
Total Net Revenue | 136,639 | 146,023 | 607,191 | 598,609 | |||||||
Plus: compulsory tips | 5,905 | 5,130 | 22,874 | 17,426 | |||||||
Cost reimbursements | 1,289 | 629 | 6,412 | 978 | |||||||
Total revenue | $ | 143,833 | $ | 151,782 | $ | 636,477 | $ | 617,013 |
Our comparable portfolio for the years ended
EBITDA, Adjusted EBITDA, Owned Resort EBITDA, Adjusted EBITDA Margin and Owned Resort EBITDA Margin
We define EBITDA, a non-
We also 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), 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. We believe Adjusted EBITDA Margin provides our investors a useful measurement of operating profitability for the same reasons we find Adjusted EBITDA useful.
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 Revenue. EBITDA, Adjusted EBITDA and Owned Resort EBITDA are not a substitute for net (loss) income or any other measure determined in accordance with
“Adjusted EBITDA Margin” represents Adjusted EBITDA as a percentage of Total Net Revenue. “Owned Resort EBITDA Margin” represents Owned Resort EBITDA as a percentage of Owned Net Revenue. We believe these margins provide our investors a useful measurement of operating profitability for the same reasons we find Adjusted EBITDA and Owned Resort EBITDA useful.
Adjusted Net (Loss) Income
“Adjusted Net (Loss) Income” is a non-GAAP performance measure. We define Adjusted Net (Loss) Income as net (loss) income attributable to
Adjusted Net (Loss) Income is not a substitute for net (loss) income or any other measure determined in accordance with
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
Three Months Ended |
Year Ended |
|||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net (loss) income | $ | (17,924 | ) | $ | (14,239 | ) | $ | (4,357 | ) | $ | 18,977 | |||||
Interest expense | 9,291 | 27,092 | 44,087 | 62,243 | ||||||||||||
Income tax provision (benefit) | (7,195 | ) | 5,593 | (17,220 | ) | 12,199 | ||||||||||
Depreciation and amortization | 24,261 | 21,569 | 101,897 | 73,278 | ||||||||||||
EBITDA | 8,433 | 40,015 | 124,407 | 166,697 | ||||||||||||
Other expense (income)(a) | 425 | (4,658 | ) | 3,200 | (2,822 | ) | ||||||||||
Share-based compensation | 2,233 | 1,044 | 8,845 | 6,116 | ||||||||||||
Pre-opening expense | 904 | 234 | 1,452 | 321 | ||||||||||||
Transaction expense(b) | 1,682 | 1,937 | 6,175 | 9,615 | ||||||||||||
Severance expense(c) | 376 | — | 515 | 333 | ||||||||||||
Other tax expense(d) | 93 | 376 | 577 | 1,633 | ||||||||||||
— | — | — | (342 | ) | ||||||||||||
Gain on property damage Insurance proceeds | — | (2,009 | ) | — | (2,212 | ) | ||||||||||
Impairment loss(f) | 6,168 | — | 6,168 | — | ||||||||||||
Non-service cost components of net periodic pension (cost) benefit(g) | (293 | ) | 184 | (645 | ) | (308 | ) | |||||||||
Adjusted EBITDA | 20,021 | 37,123 | 150,694 | 179,031 | ||||||||||||
Other corporate | 8,530 | 8,455 | 37,049 | 34,786 | ||||||||||||
Management Fee Revenue | (252 | ) | (252 | ) | (1,820 | ) | (755 | ) | ||||||||
Owned Resort EBITDA | 28,299 | 45,326 | 185,923 | 213,062 | ||||||||||||
Less: Non-comparable Owned Resort EBITDA(h) | (1,324 | ) | 7,312 | 38,259 | 50,241 | |||||||||||
Comparable Owned Resort EBITDA | 29,623 | 38,014 | 147,664 | 162,821 | ||||||||||||
(a) | Represents changes in foreign exchange rates 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 Sagicor in 2018; the redesign and build-out of our internal controls and strategic initiatives, such as the launch of a new resort or possible expansion into new markets. | |
(c) | Represents expenses incurred for employee terminations. | |
(d) | Relates primarily to a |
|
(e) | 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. | |
(f) | Represents the impairment loss on the goodwill of our Panama Jack Playa |
|
(g) | Represents the non-service cost components of net periodic pension cost recorded within other expense (income) in the Consolidated Statement of Operations. Previously, these expenses were presented within direct expense. We include these costs for the purposes of calculating Adjusted EBITDA as they are considered part of our ongoing resort operations. | |
(h) | For the three months ended |
Playa Hotels & Resorts N.V.
Reconciliation of Net (Loss) Income to Adjusted Net (Loss) Income
($ in thousands)
The following table reconciles our net (loss) income to Adjusted Net (Loss) Income for the three months and years ended
Three Months Ended |
Year Ended |
||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | (17,924 | ) | $ | (14,239 | ) | $ | (4,357 | ) | $ | 18,977 | ||||
Reconciling items | |||||||||||||||
Transaction expense (a) | 1,682 | 1,937 | 6,175 | 9,615 | |||||||||||
Change in fair value of interest rate swaps (b) | — | 14,326 | 2,001 | 12,468 | |||||||||||
Amortization of interest rate swaps (c) | (911 | ) | — | (2,725 | ) | — | |||||||||
Impairment loss (d) | 6,168 | — | 6,168 | — | |||||||||||
Pre-opening expense | 904 | — | 1,452 | — | |||||||||||
Severance expense | 376 | — | 515 | — | |||||||||||
Gain on property damage insurance proceeds (e) | — | (2,009 | ) | — | (2,212 | ) | |||||||||
Total reconciling items before tax | 8,219 | 14,254 | 13,586 | 19,871 | |||||||||||
Income tax provision for reconciling items | (161 | ) | (61 | ) | (507 | ) | (150 | ) | |||||||
Total reconciling items after tax | 8,058 | 14,193 | 13,079 | 19,721 | |||||||||||
Adjusted net income | $ | (9,866 | ) | $ | (46 | ) | $ | 8,722 | $ | 38,698 | |||||
The following table presents the impact of Adjusted Net (Loss) Income on our net (loss) income available to ordinary shareholders and diluted (losses) earnings per share for the three months and years ended |
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Adjusted net income | $ | (9,866 | ) | $ | (46 | ) | $ | 8,722 | $ | 38,698 | |||||
Earnings (loss) per share - Diluted | $ | (0.14 | ) | $ | (0.11 | ) | $ | (0.03 | ) | $ | 0.16 | ||||
Total reconciling items impact per diluted share | 0.06 | 0.11 | 0.10 | 0.16 | |||||||||||
Adjusted earnings per share - Diluted | $ | (0.08 | ) | $ | 0.00 | $ | 0.07 | $ | 0.32 | ||||||
(a) | Represents expenses incurred in connection with corporate initiatives, such as: debt refinancing costs; other capital raising efforts including the business combination with Sagicor in 2018; the redesign and build-out of our internal controls and strategic initiatives, such as the launch of a new resort or possible expansion into new markets. | |
(b) | 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 prior to our adoption of hedge accounting on |
|
(c) | Represents the non-cash amortization of the change in fair value of our interest rate swaps recorded in interest expense prior to our adoption of hedge accounting on |
|
(d) | Represents the impairment loss on the goodwill of our Panama Jack Playa |
|
(e) | Represents a portion of the insurance proceeds related to property insurance and not business interruption proceeds. |
Playa Hotels & Resorts N.V.
Consolidated Balance Sheets
($ in thousands, except share data)
As of |
|||||||
2019 | 2018 | ||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 20,931 | $ | 116,353 | |||
Trade and other receivables, net | 71,250 | 64,770 | |||||
Accounts receivable from related parties | 5,401 | 6,430 | |||||
Inventories | 16,649 | 15,390 | |||||
Prepayments and other assets | 44,691 | 32,617 | |||||
Property and equipment, net | 1,929,914 | 1,808,412 | |||||
78,339 | 83,656 | ||||||
Other intangible assets | 8,408 | 6,103 | |||||
Deferred tax assets | 21,381 | 1,427 | |||||
Total assets | $ | 2,196,964 | $ | 2,135,158 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Trade and other payables | $ | 181,603 | $ | 159,600 | |||
Payables to related parties | 7,620 | 4,320 | |||||
Income tax payable | 3,252 | 1,899 | |||||
Debt | 1,040,658 | 989,387 | |||||
Derivative financial instruments | 31,932 | 12,476 | |||||
Other liabilities | 24,307 | 21,602 | |||||
Deferred tax liabilities | 97,941 | 106,033 | |||||
Total liabilities | 1,387,313 | 1,295,317 | |||||
Shareholders' equity | |||||||
Ordinary shares (par value €0.10; 500,000,000 shares authorized, 130,967,671 shares issued and 129,121,576 shares outstanding as of |
14,215 | 14,161 | |||||
(14,088 | ) | (394 | ) | ||||
Paid-in capital | 1,001,088 | 992,297 | |||||
Accumulated other comprehensive loss | (24,642 | ) | (3,658 | ) | |||
Accumulated deficit | (166,922 | ) | (162,565 | ) | |||
Total shareholders' equity | 809,651 | 839,841 | |||||
Total liabilities and shareholders' equity | $2,196,964 | $2,135,158 | |||||
Playa Hotels & Resorts N.V.
Consolidated Statements of Operations
($ in thousands, except share data)
Three Months Ended |
Year Ended |
||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Revenue: | |||||||||||||||
Package | $ | 121,110 | $ | 129,463 | $ | 538,088 | $ | 532,090 | |||||||
Non-package | 21,182 | 21,438 | 90,157 | 83,190 | |||||||||||
Management Fees | 252 | 252 | 1,820 | 755 | |||||||||||
Cost reimbursements | 1,289 | 629 | 6,412 | 978 | |||||||||||
Total revenue | 143,833 | 151,782 | 636,477 | 617,013 | |||||||||||
Direct and selling, general and administrative expenses: | |||||||||||||||
Direct | 95,473 | 89,338 | 369,050 | 340,080 | |||||||||||
Selling, general and administrative | 31,141 | 28,233 | 125,788 | 115,975 | |||||||||||
Pre-opening | 904 | 234 | 1,452 | 321 | |||||||||||
Depreciation and amortization | 24,261 | 21,569 | 101,897 | 73,278 | |||||||||||
Reimbursed Costs | 1,289 | 629 | 6,412 | 978 | |||||||||||
Impairment loss | 6,168 | — | 6,168 | — | |||||||||||
Gain on insurance proceeds | — | (2,009 | ) | — | (4,216 | ) | |||||||||
Direct and selling, general and administrative expenses | $ | 159,236 | $ | 137,994 | $ | 610,767 | $ | 526,416 | |||||||
Operating (loss) income | (15,403 | ) | 13,788 | 25,710 | 90,597 | ||||||||||
Interest expense | (9,291 | ) | (27,092 | ) | (44,087 | ) | (62,243 | ) | |||||||
Other (expense) income | (425 | ) | 4,658 | (3,200 | ) | 2,822 | |||||||||
Net (loss) income before tax | (25,119 | ) | (8,646 | ) | (21,577 | ) | 31,176 | ||||||||
Income tax benefit (provision) | 7,195 | (5,593 | ) | 17,220 | (12,199 | ) | |||||||||
Net (loss) income | $ | (17,924 | ) | $ | (14,239 | ) | $ | (4,357 | ) | $ | 18,977 | ||||
Earnings per share | |||||||||||||||
Earnings per share - Basic | $ | (0.14 | ) | $ | (0.11 | ) | $ | (0.03 | ) | $ | 0.16 | ||||
Earnings per share - Diluted | $ | (0.14 | ) | $ | (0.11 | ) | $ | (0.03 | ) | $ | 0.16 | ||||
Weighted average number of shares outstanding during the period - Basic | 129,306,397 | 130,477,919 | 130,023,463 | 122,150,851 | |||||||||||
Weighted average number of shares outstanding during the period - Diluted | 129,306,397 | 130,477,919 | 130,023,463 | 122,418,500 | |||||||||||
Playa Hotels & Resorts N.V.
Consolidated Debt Summary - As of
($ in millions)
Maturity | Debt |
Applicable Rate |
LTM Interest(4) |
||||||||||||
Debt | Date | # of Years | |||||||||||||
Revolving Credit Facility (1) | Apr-22 | 2.3 | $ | 60.00 | 4.7 | % | $ | 1.0 | |||||||
Term Loan (2) | Apr-24 | 4.3 | 986.4 | 5.4 | % | 55.2 | |||||||||
Total Debt | $ | 1,046.4 | 5.4 | % | $ | 56.2 | |||||||||
Less: cash and cash equivalents (3) | (20.9 | ) | |||||||||||||
Net debt (Face) | $ | 1,025.5 | |||||||||||||
Less: Cap Cana Spending | (258.6 | ) | |||||||||||||
Adjusted Net debt | $ | 766.9 |
(1) | As of |
|
(2) | The interest rate on our term loan is L+275 bps with a LIBOR floor of 1%. The interest rate was 4.55% as of |
|
(3) | Based on cash balances on hand as of |
|
(4) | Represents last twelve months interest expense and commitment fee. The impact of amortization of deferred financing costs and discounts, capitalized interest and the change in fair market value of our interest rate swaps before we elected hedge accounting is excluded. |
Playa Hotels & Resorts N.V.
Reportable Segment Operating Statistics - Three Months Ended
Occupancy | Net Package ADR | Net Package RevPAR | Owned Net Revenue | Owned Resort EBITDA | Owned EBITDA Margin | ||||||||||||||||||||||||||||||||||||||
Total Portfolio | Rooms | 2019 | 2018 | Pts. Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change | 2019 | 2018 | Pts. Change |
||||||||||||||||||||||||
Yucatán Peninsula | 2,722 | 85.0 | % | 83.9 | % | 1.1pts | $ | 241.00 | $ | 249.15 | (3.3 | )% | $ | 204.92 | $ | 209.16 | (2.0 | )% | $ | 54,807 | $ | 59,368 | (7.7 | )% | $ | 15,447 | $ | 24,070 | (35.8 | )% | 28.2 | % | 40.5 | % | (12.3)pts | ||||||||
926 | 77.3 | % | 75.9 | % | 1.4pts | 262.37 | 274.03 | (4.3 | )% | 202.76 | 207.88 | (2.5 | )% | 20,158 | 21,236 | (5.1 | )% | 6,167 | 7,711 | (20.0 | )% | 30.6 | % | 36.3 | % | (5.7)pts | |||||||||||||||||
2,644 | 57.2 | % | 74.4 | % | (17.2)pts | 172.27 | 163.54 | 5.3 | % | 98.48 | 121.73 | (19.1 | )% | 20,557 | 25,644 | (19.8 | )% | (709 | ) | 6,054 | (111.7 | )% | (3.4 | )% | 23.6 | % | (27.0)pts | ||||||||||||||||
1,946 | 74.2 | % | 73.2 | % | 1.0pts | 255.31 | 268.62 | (5.0 | )% | 189.33 | 196.67 | (3.7 | )% | 40,872 | 39,561 | 3.3 | % | 7,394 | 7,491 | (1.3 | )% | 18.1 | % | 18.9 | % | (0.8)pts | |||||||||||||||||
Total Portfolio | 8,238 | 73.8 | % | 77.8 | % | (4.0)pts | $ | 233.67 | $ | 235.97 | (1.0 | )% | $ | 172.49 | $ | 183.59 | (6.0 | )% | $ | 136,394 | $ | 145,809 | (6.5 | )% | $ | 28,299 | $ | 45,326 | (37.6 | )% | 20.7 | % | 31.1 | % | (10.4)pts | ||||||||
Occupancy | Net Package ADR | Net Package RevPAR | Owned Net Revenue | Owned Resort EBITDA | Owned EBITDA Margin | ||||||||||||||||||||||||||||||||||||||
Comparable Portfolio | Rooms | 2019 | 2018 | Pts. Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | Pts. Change |
||||||||||||||||||||||||
Yucatán Peninsula | 2,198 | 85.7 | % | 83.9 | % | 1.8pts | $ | 241.69 | $ | 250.12 | (3.4 | )% | $ | 207.13 | $ | 209.78 | (1.3 | )% | $ | 48,297 | $ | 48,345 | (0.1 | )% | $ | 15,202 | $ | 19,452 | (21.8 | )% | 31.5 | % | 40.2 | % | (8.7)pts | ||||||||
926 | 77.3 | % | 75.9 | % | 1.4pts | 262.37 | 274.03 | (4.3 | )% | 202.76 | 207.88 | (2.5 | )% | 20,158 | 21,236 | (5.1 | )% | 6,167 | 7,711 | (20.0 | )% | 30.6 | % | 36.3 | % | (5.7)pts | |||||||||||||||||
1,120 | 60.7 | % | 74.0 | % | (13.3)pts | 143.42 | 167.58 | (14.4 | )% | 87.03 | 123.96 | (29.8 | )% | 11,160 | 15,865 | (29.7 | )% | 987 | 3,360 | (70.6 | )% | 8.8 | % | 21.2 | % | (12.4)pts | |||||||||||||||||
1,858 | 74.1 | % | 73.2 | % | 0.9pts | 251.94 | 268.62 | (6.2 | )% | 186.63 | 196.67 | (5.1 | )% | 38,344 | 39,561 | (3.1 | )% | 7,267 | 7,491 | (3.0 | )% | 19.0 | % | 18.9 | % | 0.1pts | |||||||||||||||||
Total Comparable Portfolio | 6,102 | 76.3 | % | 77.6 | % | (1.3)pts | $ | 233.56 | $ | 244.54 | (4.5 | )% | $ | 178.19 | $ | 189.74 | (6.1 | )% | $ | 117,959 | $ | 125,007 | (5.6 | )% | $ | 29,623 | $ | 38,014 | (22.1 | )% | 25.1 | % | 30.4 | % | (5.3)pts | ||||||||
Highlights
Yucatán Peninsula
Pacific Coast
Dominican Republic
Jamaica
Playa Hotels & Resorts N.V.
Reportable Segment Operating Statistics - Years Ended
Occupancy | Net Package ADR | Net Package RevPAR | Total Net Revenue | Resort EBITDA | EBITDA Margin | ||||||||||||||||||||||||||||||||||||||
Total Portfolio | Rooms | 2019 | 2018 | Pts. Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | Pts. Change |
||||||||||||||||||||||||
Yucatán Peninsula | 2,722 | 84.9 | % | 86.2 | % | (1.3)pts | $ | 256.81 | $ | 269.49 | (4.7 | )% | $ | 218.14 | $ | 232.35 | (6.1 | )% | $ | 235,788 | $ | 259,393 | (9.1 | )% | $ | 82,534 | $ | 107,884 | (23.5 | )% | 35.0 | % | 41.6 | % | (6.6)pts | ||||||||
926 | 76.4 | % | 76.5 | % | (0.1)pts | 284.99 | 280.43 | 1.6 | % | 217.84 | 214.53 | 1.5 | % | 85,219 | 86,317 | (1.3 | )% | 31,618 | 31,038 | 1.9 | % | 37.1 | % | 36.0 | % | 1.1pts | |||||||||||||||||
2,644 | 64.1 | % | 82.2 | % | (18.1)pts | 190.64 | 186.36 | 2.3 | % | 122.26 | 153.13 | (20.2 | )% | 90,783 | 125,137 | (27.5 | )% | 16,596 | 41,228 | (59.7 | )% | 18.3 | % | 32.9 | % | (14.6)pts | |||||||||||||||||
1,946 | 79.0 | % | 75.8 | % | 3.2pts | 289.70 | 290.17 | (0.2 | )% | 228.89 | 219.97 | 4.1 | % | 193,558 | 126,702 | 52.8 | % | 55,175 | 32,912 | 67.6 | % | 28.5 | % | 26.0 | % | 2.5pts | |||||||||||||||||
Total Portfolio | 8,238 | 77.3 | % | 81.8 | % | (4.5)pts | $ | 256.53 | $ | 251.76 | 1.9 | % | $ | 198.28 | $ | 205.83 | (3.7 | )% | $ | 605,348 | $ | 597,549 | 1.3 | % | $ | 185,923 | $ | 213,062 | (12.7 | )% | 30.7 | % | 35.7 | % | (5.0)pts | ||||||||
Occupancy | Net Package ADR | Net Package RevPAR | Total Net Revenue | Resort EBITDA | EBITDA Margin | ||||||||||||||||||||||||||||||||||||||
Comparable Portfolio | Rooms | 2019 | 2018 | Pts. Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | % Change |
2019 | 2018 | Pts. Change |
||||||||||||||||||||||||
Yucatán Peninsula | 2,198 | 85.5 | % | 86.5 | % | (1.0)pts | $ | 256.94 | $ | 267.50 | (3.9 | )% | $ | 219.58 | $ | 231.43 | (5.1 | )% | $ | 201,276 | $ | 209,755 | (4.0 | )% | 72,897 | 84,395 | (13.6 | )% | 36.2 | % | 40.2 | % | (4.0)pts | ||||||||||
926 | 76.4 | % | 76.5 | % | (0.1)pts | 284.99 | 280.43 | 1.6 | % | 217.84 | 214.53 | 1.5 | % | 85,219 | 86,317 | (1.3 | )% | 31,618 | 31,038 | 1.9 | % | 37.1 | % | 36.0 | % | 1.1pts | |||||||||||||||||
1,120 | 72.2 | % | 82.2 | % | (10.0)pts | 185.87 | 188.56 | (1.4 | )% | 134.21 | 155.00 | (13.4 | )% | 66,608 | 76,401 | (12.8 | )% | 17,773 | 24,909 | (28.6 | )% | 26.7 | % | 32.6 | % | (5.9)pts | |||||||||||||||||
620 | 74.5 | % | 74.0 | % | 0.5pts | 402.54 | 381.67 | 5.5 | % | 299.96 | 282.51 | 6.2 | % | 81,791 | 75,865 | 7.8 | % | 25,376 | 22,479 | 12.9 | % | 31.0 | % | 29.6 | % | 1.4pts | |||||||||||||||||
Total Comparable Portfolio | 4,864 | 79.3 | % | 82.0 | % | (2.7)pts | $ | 264.63 | $ | 264.71 | — | % | $ | 209.84 | $ | 217.12 | (3.4 | )% | $ | 434,894 | $ | 448,338 | (3.0 | )% | $ | 147,665 | $ | 162,821 | (9.3 | )% | 34.0 | % | 36.3 | % | (2.3)pts | ||||||||
Highlights
Yucatán Peninsula
Pacific Coast
Dominican Republic
Jamaica
Company Contact
(571) 529-6113
Source: Playa Hotels & Resorts