<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report: January 28, 1998
-------------------
BOYKIN LODGING COMPANY
------------------------------------------------------
(Exact Name of Registrant as Specified in Its Charter)
Ohio 001-11975 34-1824586
- ----------------------------- ----------------------- ---------------
(State or Other Jurisdiction (Commission File Number) (IRS Employer
of Incorporation) Identification
Number)
Terminal Tower, Suite 1500, 50 Public Square,
- ---------------------------------------------
Cleveland, Ohio 44113
--------------- -------
(Address of Principal Executive Offices) (Zip Code)
(216) 241-6375
------------------------------------------------------
(Registrant's Telephone Number, Including Area Code)
<PAGE> 2
THIS AMENDMENT TO THE COMPANY'S INITIAL REPORT ON FORM 8-K FILED ON
JANUARY 28, 1998 IS FILED TO REMOVE FROM EXHIBITS 1 AND 2 ALL SECTIONS FROM THE
EXHIBITS EXCEPT THE FINANCIAL STATEMENTS PERTAINING TO RED LION INNS LIMITED
PARTNERSHIP.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND
EXHIBITS.
A. On December 30, 1997, Boykin Lodging Company, an Ohio corporation (the
"Company"), entered into an Agreement and Plan of Merger with Red Lion Inns
Limited Partnership, a Delaware limited partnership (the "Partnership"), Red
Lion Properties, Inc., a Delaware corporation, Red Lion Inns Operating L.P., a
Delaware limited partnership, Boykin Hotel Properties, L.P., an Ohio limited
partnership, Boykin Acquisition Corporation I, Inc., an Ohio corporation and a
wholly owned subsidiary of the Company, Boykin Acquisition Corporation II, Inc.,
an Ohio corporation and a wholly owned subsidiary of the Company, and Boykin
Acquisition Partnership, L.P., a Delaware limited partnership ("Merger Sub"),
pursuant to which the Merger Sub will be merged with and into the Partnership
(the "Merger"). Attached are the following for the Partnership:
1. EXHIBIT 1 - The Partnership Consolidated Balance Sheets as of
December 31, 1996 and 1995 and Consolidated Statements of
Income, Partner's Capital and Cash Flows for each of the
three years in the period ended December 31, 1996, together
with related Reports of Independent Public Accountants.
2. EXHIBIT 2 - The Partnership unaudited Consolidated
Balance Sheet as of September 30, 1997, the unaudited
Consolidated Statements of Operations for the three and nine
month periods ended September 30, 1997 and 1996, the unaudited
Consolidated Statements of Cash Flows for the nine month
periods ended September 30, 1997 and 1996 and the unaudited
Consolidated Statement of Partners' Capital for the nine month
period ended September 30, 1997.
B. During 1997 the Company acquired several hotels that individually were
insignificant, but when considered on an aggregate basis, exceed 50% of one of
the Rule 3-05 tests of significance. The following financial statements are for
two individually insignificant hotels acquired in 1997 that when combined
represent the mathematical majority of the test deemed most significant:
1. EXHIBIT 3 - Marriott's Hunt Valley Inn audited financial
statements as of and for the year ended December 31, 1996,
together with Report of Independent Public Accountants and
unaudited financial statements as of June 30, 1997 and for the
six month periods ended June 30, 1997 and 1996.
2. EXHIBIT 4 - Holiday Inn Minneapolis West audited financial
statements as of and for the year ended December 31, 1996,
together with Report of Independent Public Accountants and
unaudited financial statements as of June 30, 1997 and for the
six month periods ended June 30, 1997 and 1996.
-1-
<PAGE> 3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this Amendment No. 1 to this report to be
signed on its behalf by the undersigned hereunto duly authorized.
Dated: February 5, 1998
BOYKIN LODGING COMPANY
By: /s/ Raymond P. Heitland
----------------------------------
Raymond P. Heitland
Chief Financial Officer
-2-
<PAGE> 4
EXHIBIT INDEX
Exhibit Number Description
- -------------- -----------
1. Red Lion Inns Limited Partnership Consolidated Balance
Sheets as of December 31, 1996 and 1995 and
Consolidated Statements of Income, Partner's Capital
and Cash Flows for each of the three years in the
period ended December 31, 1996, together with related
Reports of Independent Public Accountants.
2. Red Lion Inns Limited Partnership unaudited
Consolidated Balance Sheet as of September 30, 1997,
the unaudited Consolidated Statements of Operations
for the three and nine month periods ended September
30, 1997 and 1996, the unaudited Consolidated
Statements of Cash Flows for the nine month periods
ended September 30, 1997 and 1996 and the unaudited
Consolidated Statement of Partners' Capital for the
nine month period ended September 30, 1997.
3. Marriott's Hunt Valley Inn audited financial
statements as of and for the year ended December 31,
1996, together with Report of Independent Public
Accountants and unaudited financial statements as
of June 30, 1997 and for the six month periods ended
June 30, 1997 and 1996.
4. Holiday Inn Minneapolis West audited financial
statements as of and for the year ended December 31,
1996, together with Report of Independent Public
Accountants and unaudited financial statements as of
June 30, 1997 and for the six month periods ended June
30, 1997 and 1996.
<PAGE> 1
Exhibit 1
INDEPENDENT AUDITORS' REPORT
To the Partners of
Red Lion Inns Limited Partnership and its Subsidiary Limited Partnership:
We have audited the accompanying consolidated balance sheet of Red Lion Inns
Limited Partnership (a Delaware limited partnership) and its subsidiary limited
partnership (the "Partnership") as of December 31, 1996 and the related
consolidated statements of income, partners' capital and cash flows for the year
then ended. These consolidated financial statements are the responsibility of
the Partnership's management. Our responsibility is to express an opinion on
these consolidated financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Red Lion Inns
Limited Partnership (a Delaware limited partnership) and its subsidiary limited
partnership as of December 31, 1996 and the results of their operations and
their cash flows for the year then ended in conformity with generally accepted
accounting principles.
/s/ KPMG Peat Marwick LLP
- - -------------------------
Orange County, California
February 26, 1997
<PAGE> 2
INDEPENDENT AUDITORS' REPORT
To the Partners of
Red Lion Inns Limited Partnership and its Subsidiary Limited Partnership:
We have audited the accompanying consolidated balance sheet of Red Lion Inns
Limited Partnership (a Delaware limited partnership) and its subsidiary limited
partnership (the "Partnership") as of December 31, 1995, and the related
consolidated statements of income, partners' capital, and cash flows for the
year then ended. These financial statements are the responsibility of the
Partnership's management. Our responsibility is to express an opinion on these
financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Red Lion Inns Limited Partnership
and its subsidiary limited partnership as of December 31, 1995, and the results
of their operations and their cash flows for the year then ended, in conformity
with generally accepted accounting principles.
/s/Deloitte & Touche LLP
- - ------------------------
Portland, Oregon
February 24, 1996
(March 14, 1996 as to Note 5)
<PAGE> 3
INDEPENDENT AUDITORS' REPORT
To the Partners of
Red Lion Inns Limited Partnership and its Subsidiary Limited Partnership:
We have audited the accompanying consolidated statements of income, partners'
capital and cash flows of Red Lion Inns Limited Partnership (a Delaware limited
partnership) and its subsidiary limited partnership for the year ended December
31, 1994. These financial statements are the responsibility of the
Partnerships' management. Our responsibility is to express an opinion on these
financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements of Red Lion Inns Limited
Partnership and its subsidiary limited partnership referred to above present
fairly, in all material respects, the results of their operations and their cash
flows for the year ended December 31, 1994 in conformity with generally accepted
accounting principles.
/s/Arthur Andersen LLP
- - ----------------------
Portland, Oregon
February 7, 1995
<PAGE> 4
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit amounts)
<TABLE>
<CAPTION>
DECEMBER 31,
-------------------------
1996 1995
---- -----
<S> <C> <C>
ASSETS
- - ------
Cash $ 763 $ 229
Property and Equipment:
Land 17,705 17,705
Buildings and improvements 167,502 164,605
Furnishings and equipment 60,694 55,596
Construction in progress 184 2,229
-------- --------
246,085 240,135
Less -- accumulated depreciation (81,356) (74,306)
-------- --------
164,729 165,829
Other Assets 984 209
-------- --------
$166,476 $166,267
======== ========
LIABILITIES AND PARTNERS' CAPITAL
- -----------------------------------
Current Liabilities:
Accounts payable and accrued expenses $ 14 $ 19
Current portion payable to affiliate 20,964 24,231
Accrued distributions to partners 2,329 2,329
Interest payable 41 334
Property taxes payable 358 284
Current portion long-term debt 2,375 1,897
-------- --------
Total current liabilities 26,081 29,094
Long-Term Payable to Affiliate,
net of current portion 4,345 4,573
Long-Term Debt, net of current portion 121,043 112,693
Deferred Income Taxes 2,050 1,673
-------- --------
Total liabilities 153,519 148,033
-------- --------
Commitments and Contingencies (Note 9)
Partners' Capital:
Limited Partners, 4,940,000 units issued 25,750 30,887
Less -- 806,500 treasury units, at cost (11,202) (11,202)
-------- --------
Limited Partners, net 14,548 19,685
General Partner (1,591) (1,451)
-------- --------
Total partners' capital 12,957 18,234
-------- --------
$166,476 $166,267
======== ========
</TABLE>
See Notes to Consolidated Financial Statements.
<PAGE> 5
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except unit amounts)
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
------------------------------------
1996 1995 1994
---- ---- ----
<S> <C> <C> <C>
Revenues $ 40,903 $ 39,142 $ 35,620
Operating Costs and Expenses:
Property taxes 3,096 2,770 2,573
Base management fee 3,325 3,175 3,018
Incentive management fee 5,794 5,395 4,438
Depreciation and amortization 10,046 9,955 10,611
Other 2,182 1,748 1,491
---------- ---------- ----------
Operating Income 16,460 16,099 13,489
Interest Expense 12,046 11,310 10,510
---------- ---------- ----------
Income Before Income Taxes 4,414 4,789 2,979
Income Tax Expense 377 272 50
---------- ---------- ----------
Net Income $ 4,037 $ 4,517 $ 2,929
========== ========== ==========
Allocation of Net Income:
General Partner $ 80 $ 90 $ 58
========== ========== ==========
Limited Partners $ 3,957 $ 4,427 $ 2,871
========== ========== ==========
Net Income Per Limited Partner
Unit $ 0.96 $ 1.07 $ 0.69
========== ========== ==========
Average Limited Partner Units
Outstanding 4,133,500 4,133,500 4,133,500
========== ========== ==========
</TABLE>
See Notes to Consolidated Financial Statements.
<PAGE> 6
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
(in thousands, except unit amounts)
<TABLE>
<CAPTION>
LIMITED PARTNERS
------------------------------------------------
ISSUED UNITS TREASURY UNITS
----------------------- ------------------- GENERAL
UNITS AMOUNT UNITS AMOUNT PARTNER TOTAL
--------- --------- -------- -------- -------- ------
<S> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1993 4,940,000 $41,777 (806,500) $(11,202) $(1,159) $29,416
Distributions to partners -- (9,094) -- -- (220) (9,314)
Net income -- 2,871 -- -- 58 2,929
--------- ------- -------- -------- ------- -------
Balance at December 31, 1994 4,940,000 35,554 (806,500) (11,202) (1,321) 23,031
Distributions to partners -- (9,094) -- -- (220) (9,314)
Net income -- 4,427 -- -- 90 4,517
--------- ------- -------- -------- ------- -------
Balance at December 31, 1995 4,940,000 30,887 (806,500) (11,202) (1,451) 18,234
Distributions to partners -- (9,094) -- -- (220) (9,314)
Net income -- 3,957 -- -- 80 4,037
--------- ------- -------- -------- ------- -------
Balance at December 31, 1996 4,940,000 $25,750 (806,500) $(11,202) $(1,591) $12,957
========= ======= ======== ======== ======= =======
</TABLE>
See Notes to Consolidated Financial Statements.
<PAGE> 7
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
--------------------------------------
1996 1995 1994
---------- ------------ ----------
<S> <C> <C> <C>
Cash Flows from Operating Activities:
Net income $ 4,037 $ 4,517 $ 2,929
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization 10,046 9,955 10,611
Amortization of deferred loan costs 536 658 114
Deferred income taxes 377 272 50
Decrease in payables and accrued expenses (224) (411) (6)
--------- -------- -------
Net cash provided by operating activities 14,772 14,991 13,698
--------- -------- -------
Cash Flows from Investing Activities:
Purchases of property and equipment, net (8,946) (10,307) (8,100)
Cash reserved for capital improvements (3,325) (3,175) (3,018)
Cash withdrawn from reserve for capital improvements 3,325 3,175 3,018
--------- -------- -------
Net cash used in investing activities (8,946) (10,307) (8,100)
--------- -------- -------
Cash Flows from Financing Activities:
Distribution of cash to partners (9,314) (9,314) (9,314)
Advances from (payments to) affiliate, net (3,495) 6,614 3,967
Proceeds from term loan 120,000 -- --
Payments on term loan (1,500) -- --
Payments on mortgage note (100,969) (1,500) (1,372)
Net (repayments) borrowings under revolving credit facility (8,802) 566 908
Additions to deferred loan costs (1,311) (835) --
Net increase in other long-term obligations 99 14 --
--------- -------- -------
Net cash used in financing activities (5,292) (4,455) (5,811)
--------- -------- -------
Increase (Decrease) in Cash 534 229 (213)
Cash at Beginning of Year 229 -- 213
--------- -------- -------
Cash at End of Year $ 763 $ 229 --
========= ======== =======
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest $ 11,803 $ 11,118 $10,389
========= ======== =======
</TABLE>
See Notes to Consolidated Financial Statements.
<PAGE> 8
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying consolidated financial statements include the accounts of Red
Lion Inns Limited Partnership, a Delaware limited partnership and its subsidiary
limited partnership, Red Lion Inns Operating L.P., a Delaware limited
partnership (the "Partnership" and the "Operating Partnership", respectively;
collectively, the "Partnership"). The Partnership was organized for the purpose
of acquiring and owning, through the Operating Partnership, ten Red Lion hotels
(the "Hotels" or individually, a "Hotel"). On April 14, 1987 (the date of the
Partnership's inception), the Operating Partnership acquired the Hotels from Red
Lion, a California Limited Partnership ("Historical Red Lion"), which continued
to manage the Hotels under a long-term management agreement (the "Management
Agreement"). All significant intercompany transactions and accounts have been
eliminated.
Red Lion Hotels, Inc. ("Red Lion") was incorporated in Delaware in March 1994
and commenced operations in March 1995. On August 1, 1995, Historical Red Lion
contributed substantially all of its assets (excluding 17 hotels and certain
related obligations, certain minority joint venture interests and certain
current assets) and certain liabilities to Red Lion. In connection with this
transaction, Historical Red Lion assigned the Management Agreement to Red Lion.
The Management Agreement expires in 2012 and can be extended for an additional
ten five-year periods. The general partner of the Partnership is Red Lion
Properties, Inc. (the "General Partner"), a wholly owned subsidiary of Red Lion.
On November 8, 1996, Red Lion became a wholly owned subsidiary of Doubletree
Corporation ("Doubletree") pursuant to a merger transaction in which all
outstanding shares of Red Lion common stock were converted into cash and shares
of Doubletree common stock. Red Lion, as a wholly owned subsidiary of
Doubletree, continues to operate and manage the Hotels under the Management
Agreement. Doubletree files reports and other information with the Securities
and Exchange Commission in accordance with the Securities Exchange Act of 1934.
The preparation of financial statements in accordance with generally accepted
accounting principles requires the General Partner to make estimates and
assumptions that affect the reported amounts of assets, liabilities, revenues
and expenses and the disclosure of contingent assets and liabilities. While the
General Partner endeavors to make accurate estimates, actual results could
differ from estimates.
Certain prior year amounts have been reclassified to conform to the current year
presentation.
Operating Revenues and Expenses and Current Assets and Current Liabilities
Revenues reported in the accompanying statements of income represent the gross
operating profit of the Hotels. Operating revenues and expenses and the current
assets and current liabilities of the Hotels are excluded from the accompanying
consolidated financial statements of the Partnership because Red Lion, and not
the Partnership, has operating responsibility for the Hotels.
<PAGE> 9
Property and Equipment
The Partnership recorded the April 14, 1987 acquisition of property and
equipment on the basis of an allocation of the purchase price to the assets
acquired. Subsequent additions and improvements have been capitalized at their
cost.
Normal repairs and maintenance are charged to Hotel operating costs and expenses
as incurred. Upon sale or retirement of property and equipment, the cost and
related accumulated depreciation are removed from the respective accounts and
the resulting gain or loss, if any, is included in income.
Base stock (linens, china, silverware and glassware) for the Hotels has been
depreciated to 50 percent of its initial cost on a straight-line basis over a
three-year period and subsequent replacements are expensed when purchased in
accordance with industry practice. The carrying value of base stock is included
in furnishings and equipment in the accompanying consolidated balance sheets.
Depreciation is computed on a straight-line basis using the following estimated
useful lives:
Buildings and improvements............................. 5 to 35 years
Furnishings and equipment.............................. 3 to 15 years
The Partnership adopted the provisions of SFAS No. 121, Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of, on
January 1, 1996. This Statement requires that long-lived assets and certain
identifiable intangibles be reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of an asset may not be
recoverable. Recoverability of assets to be held and used is measured by a
comparison of the carrying amount of an asset to future net cash flows expected
to be generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceed the fair value of the assets. Assets to be disposed
of are reported at the lower of the carrying amount or fair value less costs to
sell. Adoption of this Statement did not have a material impact on the
Partnership's financial position, results of operations or liquidity.
Deferred Loan Costs
Deferred loan costs, included in other assets, consist of financing fees paid in
connection with obtaining the Partnership's credit facility and are amortized
over the three-year term of the credit facility.
Income Taxes
No current provision for federal or state income taxes has been provided by the
Partnership in the accompanying consolidated financial statements. The
Partnership is not currently a taxable entity and any income taxes are the
responsibility of the partners. Beginning January 1, 1998, federal tax law
mandates that the Partnership become subject to corporate taxes on its income.
Therefore, deferred income taxes have been provided for the projected
differences between the financial accounting and tax bases of property and
equipment at January 1, 1998 (see Note 3).
Cash Distributions
The Partnership declares each quarterly distribution in the month following the
end of the quarter to which it applies. Fourth quarter distributions are accrued
in the accompanying consolidated balance sheets for both of the years presented.
<PAGE> 10
2. ORGANIZATION
The Partnership was formed on January 16, 1987, under the Delaware Revised
Uniform Limited Partnership Act and will continue until December 31, 2062,
unless sooner terminated under the provisions of the Partnership's Amended and
Restated Agreement of Limited Partnership (the "Partnership Agreement"). The
Partnership was formed to acquire, own and operate the Hotels through its
interest in the Operating Partnership.
Red Lion Properties, Inc., the General Partner of the Partnership, is a wholly-
owned subsidiary of Red Lion. On April 14, 1987, the Partnership completed an
initial public offering of units representing limited partnership interests
("Unit" or "Units") totaling $98.8 million. These proceeds, accompanied by a
$105.9 million mortgage loan, were used to acquire, through the Operating
Partnership, the Hotels from Historical Red Lion for approximately $195 million.
After completion of this acquisition, the Partnership's limited partners have an
effective 98.01% ownership interest in the Hotels with the General Partner
retaining the remaining 1.99% ownership interest.
On November 8, 1996, Red Lion became a wholly owned subsidiary of Doubletree
pursuant to a merger transaction in which a wholly owned subsidiary of
Doubletree was merged with and into Red Lion and all outstanding shares of Red
Lion stock were converted into cash and shares of Doubletree stock.
The allocation of the Partnership's profits and losses is based on the relative
ownership interests in accordance with the terms of the Partnership Agreement.
Cash flow available for distribution, as defined in the Partnership Agreement,
will generally be distributed to the partners in proportion to their respective
ownership interests. Such distributions occur until certain preferential
distributions are achieved and then cash flow is allocated to both the general
and limited partners depending on factors related to the source of the net cash
flow and cash distributions as specified in the Partnership Agreement (see Note
6).
3. INCOME TAXES
DURING 1987, CONGRESS PASSED THE OMNIBUS BUDGET RECONCILIATION ACT WHICH
MANDATES THAT THE PARTNERSHIP BECOME SUBJECT TO CORPORATE TAXES ON ITS INCOME
BEGINNING JANUARY 1, 1998. THE PARTNERSHIP IS NOT CURRENTLY A TAXABLE ENTITY.
THE PAYMENT OF INCOME TAXES BY THE PARTNERSHIP WILL NOT REDUCE CASH AVAILABLE
FOR PAYMENT OF ANY FEES, INCLUDING THE INCENTIVE MANAGEMENT FEE, DUE TO RED LION
UNDER THE MANAGEMENT AGREEMENT (SEE NOTE 8). THE PAYMENT OF INCOME TAXES BY THE
PARTNERSHIP WILL DIRECTLY REDUCE CASH AVAILABLE FOR PARTNER DISTRIBUTION.
DISTRIBUTIONS TO PARTNERS AFTER DECEMBER 31, 1997 WILL BE CONSIDERED TAXABLE
DIVIDENDS. THE GENERAL PARTNER IS CURRENTLY ASSESSING ALTERNATIVES RELATING TO
THIS CHANGE IN TAX STATUS, BUT NO ASSURANCE CAN BE PROVIDED THAT ANY ACTION WILL
BE TAKEN TO LESSEN THE IMPACT OF SUCH TAXES.
In accordance with Statement of Financial Accounting Standards No. 109,
"Accounting for Income Taxes," deferred income taxes have been provided for the
book and tax depreciation differences on property and equipment which are
expected to reverse subsequent to 1997 as follows (in thousands):
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-----------------------
1996 1995 1994
------ ------ -----
<S> <C> <C> <C>
Deferred Federal $ 320 $ 231 $ 45
Deferred State 57 41 5
----- ----- -----
Tax expense $ 377 $ 272 $ 50
===== ===== =====
</TABLE>
The effective tax rate of 40% utilized in the calculation of the deferred tax
provision differs from the federal statutory rate of 34% primarily due to the
impact of state taxes, net of federal benefit.
<PAGE> 11
4. CAPITAL IMPROVEMENTS
A cash reserve for capital improvements has been established in accordance with
the provisions of the Management Agreement. Funding of 3% of gross revenues is
to be used for renovations, refurbishments and other capital expenditures.
During the years ended December 31, 1996, 1995 and 1994, $3.3 million, $3.2
million and $3 million, respectively, were accumulated in this reserve and then
withdrawn to fund capital improvements. Capital improvements which include the
above amounts totaled $8.9 million, $10.3 million and $8.1 million for the years
ended December 31, 1996, 1995 and 1994, respectively. Those capital
improvements in excess of the 3% reserve were funded primarily by Red Lion (see
Note 8).
5. LONG-TERM DEBT
Long-term debt consists of the following (in thousands):
<TABLE>
<CAPTION>
DECEMBER 31,
------------------------
1996 1995
--------- --------
<S> <C> <C>
Term loan, payable in varying installments through March 31, 1999 $118,500 $ --
Revolving credit facility, due March 31, 1999 4,500 --
Mortgage note, repaid in April 1996 -- 100,969
Revolving credit facility, repaid in April 1996 -- 13,302
Other long-term obligations 418 319
-------- --------
Total long-term debt 123,418 114,590
Less current portion (2,375) (1,897)
-------- --------
$121,043 $112,693
======== ========
</TABLE>
During 1996, the Partnership entered into a three-year $125 million credit
facility. The credit facility includes a $120 million term loan and a $5
million revolving credit line. The proceeds of the term loan were used to repay
all amounts owed under the prior mortgage note and revolving credit facility, a
portion of the payable to affiliate related to deferred incentive management
fees (see Note 8) and loan fees. Borrowings under the facility bear interest at
the London Interbank Offering Rate ("LIBOR") plus 2.25% (8.8% at December 31,
1996) and are secured by all of the assets of the Hotels. At December 31, 1996,
remaining principal payments due on the three-year term loan total $2.4 million
and $3.2 million for 1997 and 1998, respectively, with a lump-sum payment of
$112.9 million due at the end of the term (March 31, 1999).
Interest Rate Swap Agreements
The Partnership enters into interest rate swap agreements in order to reduce its
exposure to interest rate fluctuations. The agreements have effectively
converted floating rate debt, which is tied to LIBOR, to fixed rates.
Accordingly, the net interest received or paid on the interest rate swap is
recorded as an adjustment to interest expense.
At December 31, 1996, the Partnership had four interest rate swap agreements
outstanding which have substantially converted $100 million of debt from
floating LIBOR based rates to fixed rates ranging from 6.17% to 6.23%. The
agreements expire from December 1998 to March 1999. Interest expense incurred
by the Partnership relating to interest rate swap agreements for the year ended
December 31, 1996, was approximately $470,000 and is included as an adjustment
to interest expense.
<PAGE> 12
6. CASH DISTRIBUTIONS TO PARTNERS
The Partnership declared cash distributions of $9.3 million in the years ended
December 31, 1996, 1995 and 1994. On a per Unit basis, cash distributions
declared were $2.20 in the years ended December 31, 1996, 1995 and 1994.
In accordance with the Management Agreement, incentive management fees are only
payable to the extent that cash flow available for distribution and incentive
management fee ("Cash Flow"), on an annual basis, exceeds $2.20 per Unit (the
"Priority Return"). Cash Flow is defined as pre-tax income (or loss) before
noncash charges (primarily depreciation and amortization) and incentive
management fees, but after the reserve for capital improvements and principal
payments on certain debt. During the years ended December 31, 1996, 1995 and
1994, the Partnership's Cash Flow covered 100% of the Priority Return and also
allowed payment of the current incentive management fee to Red Lion of
approximately $5.8 million, $5.4 million and $4.4 million, respectively (see
Note 8).
Beginning January 1, 1998, federal tax law mandates that the Partnership become
subject to corporate taxes on its income. The Partnership is not currently a
taxable entity. The payment of income taxes by the Partnership will not reduce
cash available for payment of any fees, including the incentive management fee,
due to Red Lion under the Management Agreement. The payment of income taxes by
the Partnership will directly reduce cash available for partner distribution.
Distributions to partners after December 31, 1997 will be considered taxable
dividends. Although the Partnership has historically distributed the Priority
Return to limited partners, there is no assurance this will continue after
December 31, 1997. In addition, the Priority Return can be used to repay
certain indebtedness owed to Red Lion or to fund capital improvements, also
reducing cash flow available for distribution to limited partners.
For the first 36 months of operations, which ended April 30, 1990, the General
Partner agreed to make available to the Partnership a $4 million non-interest
bearing revolving credit facility which was to be used in the event that Cash
Flow was insufficient to distribute the Priority Return to limited partners.
During the 36 month period, the General Partner funded approximately $3.7
million from the facility. This amount will be repaid out of either (i) cash
flow after payment of the Priority Return and incentive management fees, or (ii)
sale or refinancing proceeds prior to any distribution to limited partners.
Incentive management fees that are earned, but not paid, in any year because of
the Cash Flow limitation, are deferred without interest up to a maximum of $6
million. In 1988, the Partnership reached the maximum deferred amount of $6
million of such fees in accordance with the Management Agreement. The deferred
amount is to be paid out of either (i) 25% of Cash Flow in excess of the
Priority Return and the current incentive management fee or (ii) sale or
refinancing proceeds prior to any distribution to the limited partners. At
December 31, 1996, the deferred incentive management fee outstanding amounted to
approximately $700,000.
<PAGE> 13
Following is a calculation of Cash Flow and related cash flow available for
payment of incentive management fees (in thousands):
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
------------------------------------
1996 1995 1994
-------- ----------- -----------
<S> <C> <C> <C>
Net income $ 4,037 $ 4,517 $ 2,929
Add (deduct):
Depreciation and amortization 10,046 9,955 10,611
Incentive management fee 5,794 5,395 4,438
Amortization of other assets 536 658 114
Cash reserved for capital improvements (3,325) (3,175) (3,018)
Repayments on term loan (2,031) (1,500) (1,372)
Income tax provision 377 272 50
------- ------- -------
Cash flow available for distribution and
incentive management fees 15,434 16,122 13,752
Distributions to partners (9,314) (9,314) (9,314)
------- ------- -------
Cash flow available for payment
of incentive management fees 6,120 6,808 4,438
Current incentive management fee (5,794) (5,395) (4,438)
------- ------- -------
Excess cash flow $ 326 $ 1,413 $ 0
======= ======= =======
Cash Flow per Unit $ 3.65 $ 3.81 $ 3.25
======= ======= =======
</TABLE>
7. LEASES
Two of the Hotels hold leases on all or a portion of their land. The leases
contain rental provisions which are based on increases in the Consumer Price
Index. The terms of the leases expire through July 2067. The Partnership
leases certain equipment under operating leases. Total land and equipment rent
expense for the years ended December 31, 1996, 1995 and 1994 was approximately
$277,000, $132,000 and $94,000, respectively.
Future minimum rental payments at December 31, 1996, substantially all of which
relate to land leases are as follows (in thousands):
<TABLE>
<S> <C>
1997 $ 277
1998 277
1999 277
2000 277
2001 277
Thereafter 17,446
-------
$18,831
=======
</TABLE>
8. RELATED PARTY TRANSACTIONS
The General Partner is responsible for the management and administration of the
Partnership. In accordance with the Partnership Agreement, the Partnership
reimburses the General Partner for related administrative costs.
Under the Management Agreement, the Partnership pays base and incentive
management fees to Red Lion. Base management fees payable are equal to 3% of the
annual gross revenues of the Hotels. Incentive management fees payable are equal
to the sum of 15% of annual adjusted gross operating profit up to $36 million
(operating profit target) and 25% of annual adjusted gross operating profit in
excess of the operating profit target. Adjusted gross operating profit is gross
operating profit (the revenues reported in the accompanying consolidated
financial statements) less base management fees.
<PAGE> 14
Incentive management fees are only payable to the extent that Cash Flow, on an
annual basis, as defined in the Management Agreement, exceeds the Priority
Return. The incentive management fee that is earned but not paid on an annual
basis, because of the Cash Flow limitation, is deferred without interest up to a
maximum of $6 million.
The Hotels, in accordance with the Management Agreement, are also charged by Red
Lion for their pro rata share of support services such as computer, advertising,
public relations, promotional and sales and central reservation services.
All Partnership personnel are employees of Red Lion and its affiliates. All
costs for services of such employees are reimbursed to Red Lion by the Operating
Partnership. These costs include salaries, wages, payroll taxes and other
employee benefits. Additionally, auxiliary enterprises owned by Red Lion or its
affiliates sell operating supplies, furnishings and equipment to the
Partnership.
The aggregate amounts, excluding personnel related expenses, charged by Red Lion
to the Partnership under the arrangements described above are as follows (in
thousands):
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-----------------------------------
1996 1995 1994
-------- ------------ ---------
<S> <C> <C> <C>
Management fees $9,119 $ 8,570 $7,456
Support services 6,957 4,141 3,778
Purchases from auxiliary enterprises 9,915 11,248 9,513
General Partner administrative expenses 545 473 434
</TABLE>
Amounts payable to affiliate consists of the following (in thousands):
<TABLE>
<CAPTION>
DECEMBER 31,
------------------
1996 1995
---- ----
<S> <C> <C>
Amounts payable to affiliate $ 28,499 $ 30,998
Current assets and current liabilities of Hotels (3,190) (2,194)
-------- --------
Amounts payable to affiliate, net of current assets
and current liabilities 25,309 28,804
Less current payable to affiliate (20,964) (24,231)
--------- --------
Long-term payable to affiliate, net of current portion $ 4,345 $ 4,573
========= ========
</TABLE>
Included in the amounts payable to affiliate are $24.1 million and $21.3 million
at December 31, 1996 and 1995, respectively, representing amounts payable to Red
Lion primarily for advances made by Red Lion for capital improvements which
exceeded the 3% reserve established in accordance with the provisions of the
Management Agreement. The amounts advanced for capital improvements of $20.1
million and $17.3 million at December 31, 1996 and 1995, respectively, incur
interest at the rate of prime plus 0.5% (8.75% and 9.0% at December 31, 1996
and 1995, respectively). At December 31, 1996 and 1995, the non-interest
bearing amounts of the advance totaled $4 million.
<PAGE> 15
Long-term payables to affiliate are non-interest bearing amounts comprised of
deferred incentive management fees and a General Partner credit facility (see
Note 6). Deferred incentive management fees payable were approximately $700,000
and $6 million at December 31, 1996 and 1995, respectively. Of such amount at
December 31, 1996, approximately $620,000 is classified as a long-term payable
and $80,000 is classified as a current payable to affiliate as such amount
represents 25% of the Partnership's excess cash flow in 1996 and will be paid to
Red Lion in 1997 as required by the Management Agreement. The amount drawn
against the General Partner credit facility was $3.7 million at December 31,
1996 and 1995 and is classified as a long-term payable.
Amounts payable to affiliate are recorded net of an amount for the current
assets and current liabilities of the Hotels of $3.2 million and $2.2 million at
December 31, 1996 and 1995, respectively. The current assets and current
liabilities of the Hotels consist of cash held in hotel accounts, accounts
receivable, inventories, prepaid expenses, hotel accounts payable and certain
taxes other than property, income and payroll taxes. Since Red Lion has
operating responsibilities associated with the Hotels, these current asset and
current liability items are excluded from the accompanying consolidated
financial statements.
The following schedules reflect the operating revenues and expenses and current
assets and current liabilities of the Hotels not reflected in the accompanying
financial statements (in thousands):
GROSS OPERATING REVENUES AND EXPENSES OF THE HOTELS
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
------------------------------
1996 1995 1994
-------- -------- --------
<S> <C> <C> <C>
Revenues:
Rooms $ 65,734 $ 61,496 $ 57,247
Food and beverage 33,464 33,983 33,791
Other 11,629 10,350 9,565
-------- -------- --------
Total revenues 110,827 105,829 100,603
-------- -------- --------
Operating Costs and Expenses:
Departmental direct expenses:
Rooms 16,841 15,202 14,290
Food and beverage 26,592 26,599 26,742
Other 4,208 3,824 3,680
Administration and general 9,092 8,904 8,391
Sales, promotion and advertising 5,671 5,005 4,637
Utilities 3,416 3,167 3,316
Repairs and maintenance 4,104 3,986 3,927
-------- -------- --------
Total operating costs and expenses 69,924 66,687 64,983
-------- -------- --------
Gross operating profit of Hotels $ 40,903 $ 39,142 $ 35,620
======== ======== ========
</TABLE>
<PAGE> 16
CURRENT ASSETS AND CURRENT LIABILITIES OF THE HOTELS
<TABLE>
<CAPTION>
DECEMBER 31,
---------------
1996 1995
------ ------
<S> <C> <C>
Current Assets:
Cash $ 255 $ 277
Accounts receivable 3,951 3,352
Inventories 1,201 1,152
Prepaid expenses 1,124 1,079
------ ------
6,531 5,860
------ ------
Current Liabilities:
Accounts payable 2,506 2,868
Taxes payable (other than property,
income and payroll taxes) 835 798
------ ------
3,341 3,666
------ ------
Net Hotel current assets and current liabilities $3,190 $2,194
====== ======
</TABLE>
9. COMMITMENTS AND CONTINGENCIES
At December 31, 1996, the Partnership had commitments relating to capital
improvement projects of approximately $610,000.
The Partnership is subject to litigation arising in the ordinary course of
business. In the opinion of the General Partner, these actions will not have a
material adverse effect, if any, on the financial position or results of
operations or liquidity of the Partnership or its subsidiary.
10. FAIR VALUE OF FINANCIAL INSTRUMENTS
The estimated fair values of the Partnership's financial instruments, and the
methods and assumptions used to estimate such fair values are as follows (in
thousands):
<TABLE>
<CAPTION>
DECEMBER 31,
----------------------------------------------
1996 1995
--------------------- --------------------
Carrying Estimated Carrying Estimated
Amount Fair Value Amount Fair Value
-------- ----------- -------- ----------
<S> <C> <C> <C> <C>
Long-term payable to affiliate (Note 8) $ 4,345 $ 3,571 $ 4,573 $ 3,714
Long-term debt (Note 5) 123,418 123,418 114,590 114,590
Interest rate swaps (Note 5) -- (586) -- --
</TABLE>
The fair values of the Partnership's financial instruments, except for long-term
payable to affiliate and long term debt, approximate their carrying values due
to the short-term nature of such financial instruments.
The fair values of long-term payable to affiliate and long-term debt are
determined using estimated rates for similar notes, based on anticipated
repayment dates.
The fair value of interest rate swaps is the estimated amount that the
Partnership would pay to terminate the swap agreements at December 31, 1996,
taking into account current interest rates and the current credit worthiness of
the swap counterparties.
<PAGE> 17
11. SUMMARIZED QUARTERLY FINANCIAL DATA (UNAUDITED)
Summarized quarterly financial data are as follows (in thousands, except per
Unit amounts, room and occupancy statistics):
<TABLE>
<CAPTION>
1996 QUARTER ENDED
- - ---- -------------------------------------------------------
MARCH 31, JUNE 30, SEPTEMBER 30, DECEMBER 31,
--------- -------- ------------- -------------
<S> <C> <C> <C> <C>
Partnership revenues $ 7,900 $11,777 $12,088 $ 9,138
Operating income 3,591 4,285 5,615 2,969
Net income (loss) 646 1,076 2,424 (109)
Net income (loss) per Unit 0.15 0.26 0.57 (0.02)
Gross revenues of the Hotels 24,868 29,405 29,696 26,858
Cash flow available for distribution and
incentive management fees 2,225 4,996 5,481 2,732
Cash flow available for distribution and
incentive management fees per Unit 0.53 1.18 1.29 0.65
Average Units outstanding 4,134 4,134 4,134 4,134
Occupancy percentage 65.7% 77.9% 81.9% 67.0%
Average room rate $ 76.22 $ 82.71 $ 82.78 $ 78.09
</TABLE>
<TABLE>
<CAPTION>
1995 QUARTER ENDED
- ------ --------------------------------------------------------
MARCH 31, JUNE 30, SEPTEMBER 30, DECEMBER 31,
--------- -------- ------------- -------------
<S> <C> <C> <C> <C>
Partnership revenues $ 7,730 $11,222 $11,486 $ 8,704
Operating income 3,006 4,417 5,560 3,116
Net income (loss) 230 1,555 2,741 (9)
Net income (loss) per Unit 0.05 0.37 0.65 --
Gross revenues of the Hotels 23,638 28,430 28,234 25,527
Cash flow available for distribution and
incentive management fees 1,921 5,289 5,610 3,302
Cash flow available for distribution and
incentive management fees per Unit 0.45 1.25 1.33 0.78
Average Units outstanding 4,134 4,134 4,134 4,134
Occupancy percentage 66.9% 80.9% 81.7% 64.7%
Average room rate $ 72.50 $ 75.87 $ 77.13 $ 72.83
</TABLE>
<PAGE> 1
Exhibit 2
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit amounts)
<TABLE>
<CAPTION>
(UNAUDITED)
SEPTEMBER 30, DECEMBER 31,
1997 1996
---- ----
<S> <C> <C>
ASSETS
Cash and cash equivalents $ 686 $ 763
Property and Equipment:
Land 17,705 17,705
Buildings and improvements 168,011 167,502
Furnishings and equipment 61,193 60,694
Construction in progress 891 184
--------- ---------
247,800 246,085
Less--accumulated depreciation (89,023) (81,356)
--------- ---------
158,777 164,729
Other Assets 959 984
--------- ---------
Total Assets $ 160,422 $ 166,476
========= =========
LIABILITIES AND PARTNERS' CAPITAL
Current Liabilities:
Accounts payable and accrued expenses $ 7 $ 14
Current portion of long-term payable to affiliate 18,607 20,964
Accrued distributions to partners 2,320 2,329
Interest payable -- 41
Property taxes payable 1,392 358
Current portion long-term debt 3,018 2,375
--------- ---------
Total current liabilities 25,344 26,081
Long-Term Payable to Affiliate,
net of current portion 4,345 4,345
Long-Term Debt, net of current portion 118,631 121,043
Deferred Income Taxes 2,050 2,050
--------- ---------
Total Liabilities 150,370 153,519
--------- ---------
Commitments and Contingencies (Note 7)
Partners' Capital:
Limited Partners, 4,940,000 units issued 22,912 25,750
Less -- 806,500 treasury units, at cost (11,202) (11,202)
--------- ---------
Limited Partners, net 11,710 14,548
General Partner (1,658) (1,591)
--------- ---------
Total Partners' Capital 10,052 12,957
--------- ---------
Total Liabilities and Partners' Capital $ 160,422 $ 166,476
========= =========
</TABLE>
See notes to consolidated financial statements.
<PAGE> 2
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit and unit amounts)
(unaudited)
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------------------ ------------------------------
1997 1996 1997 1996
---- ---- ---- ----
<S> <C> <C> <C> <C>
Gross Operating Profit of Hotels $ 11,866 $ 12,088 $ 31,703 $ 31,765
Expenses:
Property taxes 788 692 2,415 2,276
Base management fee 887 891 2,530 2,519
Incentive management fee 1,647 1,680 4,376 4,387
Depreciation 2,527 2,568 7,667 7,455
Other 439 642 1,410 1,637
----------- ----------- ----------- -----------
Operating income 5,578 5,615 13,305 13,491
Interest Expense (3,134) (3,100) (9,242) (9,008)
----------- ----------- ----------- -----------
Income before income taxes 2,444 2,515 4,063 4,483
Income Tax Expense -- (91) -- (337)
----------- ----------- ----------- -----------
Net income $ 2,444 $ 2,424 $ 4,063 $ 4,146
=========== =========== =========== ===========
Allocation of Net Income:
General Partner $ 49 $ 48 $ 81 $ 83
=========== =========== =========== ===========
Limited Partners $ 2,395 $ 2,376 $ 3,982 $ 4,063
=========== =========== =========== ===========
Net Income per Limited Partner Unit $ .58 $ .57 $ .96 $ .98
=========== =========== =========== ===========
Average Limited Partner Units Outstanding 4,133,500 4,133,500 4,133,500 4,133,500
=========== =========== =========== ===========
</TABLE>
See notes to consolidated financial statements.
<PAGE> 3
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
(in thousands, except unit amounts)
(unaudited)
<TABLE>
<CAPTION>
LIMITED PARTNERS
--------------------------------------------------------
ISSUED UNITS TREASURY UNITS
------------ -------------- GENERAL
UNITS AMOUNT UNITS AMOUNT PARTNER TOTAL
----- ------ ----- ------ ------- -----
<S> <C> <C> <C> <C> <C> <C>
Balances at December 31, 1996 4,940,000 $ 25,750 (806,500) $(11,202) $ (1,591) $12,957
Distributions to partners --- (6,820) --- --- (148) (6,968)
Net income --- 3,982 --- --- 81 4,063
---------- ------------ ---------- ---------- ----------- ---------
Balances at September 30, 1997 4,940,000 $ 22,912 (806,500) $(11,202) $ (1,658) $ 10,052
========= ============ ========== ========= =========== =========
</TABLE>
See notes to consolidated financial statements.
<PAGE> 4
RED LION INNS LIMITED PARTNERSHIP AND SUBSIDIARY LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
<TABLE>
<CAPTION>
NINE MONTHS ENDED
SEPTEMBER 30,
-------------
1997 1996
---- ----
<S> <C> <C>
Cash Flows from Operating Activities:
Net income $ 4,063 $ 4,146
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation 7,667 7,455
Amortization of deferred loan costs 327 428
Deferred income taxes -- 337
Increase in other assets (302) --
Increase in payables and accrued expenses 986 26
--------- ---------
Net cash provided by operating activities 12,741 12,392
--------- ---------
Cash Flows from Investing Activities:
Purchases of property and equipment, net (1,715) (8,050)
--------- ---------
Cash Flows from Financing Activities:
Cash distributions to partners (6,977) (6,986)
Repayments of advances from affiliate, net (2,357) (4,702)
Payments on long-term debt (1,769) (101,969)
Proceeds from long-term debt -- 120,000
Net repayments under revolving credit facility -- (8,302)
Additions to deferred loan costs -- (1,311)
Net increase in other long-term obligations -- 104
--------- ---------
Net cash used in financing activities (11,103) (3,166)
--------- ---------
Net increase (decrease) in cash (77) 1,176
Cash and Cash Equivalents at Beginning of Period 763 229
--------- ---------
Cash and Cash Equivalents at End of Period $ 686 $ 1,405
========= =========
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest $ 8,956 $ 9,309
========= =========
</TABLE>
See notes to consolidated financial statements.
<PAGE> 5
RED LION INNS LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying consolidated financial statements include the accounts of Red
Lion Inns Limited Partnership, a Delaware limited partnership (the
"Partnership") and its subsidiary limited partnership, Red Lion Inns Operating
L.P., a Delaware limited partnership (the "Operating Partnership;" collectively,
the "MLP"). The MLP was organized on April 14, 1987 for the purpose of acquiring
and owning, through the Operating Partnership, ten Red Lion hotels (the "Hotels"
or individually, a "Hotel), which continue to be managed under a long-term
management agreement (the "Management Agreement") with Red Lion Hotels, Inc.
("Red Lion"), a wholly-owned subsidiary of Doubletree Corporation pursuant to
the November 8, 1996 merger in which Doubletree Corporation acquired 100% of Red
Lion (collectively, "Doubletree"). The Management Agreement expires in 2012 and
can be extended for an additional ten five-year periods. The general partner of
the MLP is Red Lion Properties, Inc. (the "General Partner"), an indirect,
wholly owned subsidiary of Doubletree. As of September 30, 1997 all of the
hotels have been rebranded "Doubletree." All significant intercompany
transactions and accounts have been eliminated.
The preparation of financial statements in accordance with generally accepted
accounting principles requires the General Partner to make estimates and
assumptions that affect the reported amounts of assets, liabilities, revenues
and expenses and the disclosure of contingent assets and liabilities. While the
General Partner endeavors to make accurate estimates, actual results could
differ from estimates.
In the opinion of management, the accompanying unaudited consolidated financial
statements contain all adjustments (consisting of only normal recurring
adjustments, primarily eliminations of all significant intercompany transactions
and accounts) necessary to present fairly the financial position, results of
operations and cash flows for the periods presented. These consolidated
financial statements should be read in conjunction with the consolidated
financial statements and the related disclosures contained in the MLP's annual
report on Form 10-K for the year ended December 31, 1996, as filed with
Securities and Exchange Commission. The results of operations for the nine
months ended September 30, 1997 are not necessarily indicative of results to be
expected for the full year.
Cash Equivalents
All short-term, highly liquid investments purchased with an original maturity of
three months or less are considered to be cash equivalents for purposes of the
statements of cash flows.
Gross Operating Profit of Hotels
The gross operating profit of the Hotels reported in the accompanying statements
of operations represents the revenues net of the operating expenses of the
Hotels. Operating revenues and expenses and the current assets and current
liabilities of the Hotels are excluded from the accompanying consolidated
financial statements of the MLP because Doubletree, as manager, not the MLP, has
operating responsibility for the Hotels.
2. INCOME TAXES
THE MLP IS NOT CURRENTLY A TAXABLE ENTITY AND ANY INCOME TAXES ARE THE
RESPONSIBILITY OF THE PARTNERS. ACCORDINGLY, NO CURRENT PROVISION FOR FEDERAL OR
STATE INCOME TAXES HAS BEEN PROVIDED BY THE MLP IN THE ACCOMPANYING CONSOLIDATED
FINANCIAL STATEMENTS.
DURING 1987, CONGRESS PASSED THE OMNIBUS BUDGET RECONCILIATION ACT WHICH
MANDATES THAT THE MLP BECOME SUBJECT TO CORPORATE TAXES ON ITS INCOME BEGINNING
JANUARY 1, 1998. IN ADDITION, DISTRIBUTIONS TO PARTNERS WILL BE CONSIDERED
TAXABLE DIVIDENDS TO EACH UNITHOLDER. DEFERRED INCOME TAXES HAVE BEEN PROVIDED
FOR THE
<PAGE> 6
PROJECTED DIFFERENCES BETWEEN THE FINANCIAL ACCOUNTING AND TAX BASES OF
PROPERTY AND EQUIPMENT AT JANUARY 1, 1998.
IN MAY, 1997, THE GENERAL PARTNER FORMED A SPECIAL COMMITTEE OF TWO INDEPENDENT
DIRECTORS TO EVALUATE ALTERNATIVES AVAILABLE TO THE MLP IN CONNECTION WITH THE
SCHEDULED 1998 CHANGE IN THE MLP'S TAX STATUS. THESE ALTERNATIVES INCLUDE, AMONG
OTHERS, THE SALE OF THE MLP ASSETS EITHER INDIVIDUALLY OR IN TOTAL,
INCORPORATING THE MLP OR CONVERTING OR MERGING THE MLP INTO A REAL ESTATE
INVESTMENT TRUST. AT A BOARD MEETING IN JUNE, 1997, THE SPECIAL COMMITTEE
RECOMMENDED THAT THE ASSETS OR BUSINESS OF THE MLP BE SOLD IN A VALUE MAXIMIZING
TRANSACTION. AT THE SAME MEETING, THE BOARD OF DIRECTORS AUTHORIZED THE SPECIAL
COMMITTEE TO PURSUE SUCH A SALE. THE SPECIAL COMMITTEE ENGAGED ITS OWN
INDEPENDENT LEGAL COUNSEL AND FINANCIAL ADVISORS TO ASSIST IN THIS PROCESS.
IN AUGUST 1997, CONGRESS PASSED THE TAXPAYER RELIEF ACT OF 1997. THE TAXPAYER
RELIEF ACT OF 1997 PROVIDES AN EXCEPTION TO THE RULE DESCRIBED ABOVE IN THAT THE
MLP MAY ELECT TO CONTINUE TO BE TREATED AS A PARTNERSHIP FOR FEDERAL INCOME TAX
PURPOSES AND NOT BE SUBJECT TO FEDERAL OR STATE CORPORATE INCOME TAXES. HOWEVER,
IF THIS ELECTION IS MADE THE MLP WILL BE SUBJECT TO A FEDERAL TAX EQUAL TO 3.5%
OF ITS GROSS INCOME AND STATE TAXES TO THE EXTENT STATES HAVE ENACTED A
PARTNERSHIP GROSS INCOME TAX. UNDER THIS ELECTION, DISTRIBUTIONS PAID TO THE
PARTNERS SHOULD CONTINUE TO BE NON-TAXABLE DISTRIBUTIONS. THE ELECTION APPLIES
TO TAXABLE YEARS AFTER 1997 AND CAN LATER BE REVOKED. ONCE REVOKED IT CANNOT BE
REINSTATED.
THE GENERAL PARTNER AND THE SPECIAL COMMITTEE CONTINUE TO EVALUATE AND PURSUE
THE SALE OF THE ASSETS OR BUSINESS OF THE MLP. THERE ARE ONGOING NEGOTIATIONS
WITH A NUMBER OF INTERESTED PARTIES. IF NEGOTIATIONS WITH ANY PARTY ARE
SUCCESSFUL, THE CLOSING OF THE SALE IS EXPECTED TO OCCUR IN TWO TO SIX MONTHS.
CONSUMMATION OF A SALES TRANSACTION WILL BE SUBJECT TO A NUMBER OF CONDITIONS
INCLUDING THE APPROVAL OF THE BOARD OF DIRECTORS AND, IN MOST INSTANCES, THE
UNITHOLDERS OF THE MLP.
THERE CAN BE NO ASSURANCE THAT A SALE OF THE ASSETS OR BUSINESS OF THE MLP WILL
OCCUR OR THAT ANY OTHER TRANSACTION CAN BE COMPLETED THAT WILL LESSEN THE
ADVERSE TAX IMPACT AFTER DECEMBER 31, 1997. IN THE EVENT SUCH A SALE DOES NOT
OCCUR BEFORE JANUARY 1, 1998, THE PAYMENT OF TAXES BY THE MLP ON EITHER
PARTNERSHIP INCOME OR GROSS INCOME WILL DIRECTLY REDUCE CASH AVAILABLE FOR
PARTNER DISTRIBUTIONS.
3. LONG-TERM DEBT
During April 1996, the MLP entered into a three-year $125 million credit
facility. The credit facility includes a $120 million term loan and a $5 million
revolving credit line. The proceeds of the term loan were used to repay all
amounts owed under the prior mortgage note and revolving credit facility, a
portion of the payable to affiliate (related to deferred incentive management
fees) and loan fees incurred to consummate the financing. The facility is
secured by all of the assets of the Hotels. Borrowings under the term loan bear
interest at the London Interbank Offering Rate ("LIBOR") plus 2.25% (8.00% at
September 30, 1997). Borrowings under the revolving credit line bear interest,
at the MLP's election, at either LIBOR plus 2.25% or the prime rate plus 1.25%.
At September 30, 1997, all outstanding borrowings bear interest at LIBOR plus
2.25% (8.00%), total $4.5 million, and are due and payable on March 31, 1999.
Accordingly, this balance is classified as long-term in the accompanying balance
sheets. The remaining principal payments due on the three-year term loan totaled
$0.7 million and $3.2 million for 1997 and 1998, respectively, with a lump-sum
payment of $112.9 million due on March 31, 1999. Long-term debt also includes
approximately $0.4 million in other long-term obligations related to special tax
assessments that the MLP has elected to pay out over a 20-year period. These
long-term obligations have varying maturity dates ranging from August 2009 to
June 2016.
Interest Rate Swap Agreements
At September 30, 1997, the MLP had four interest rate swap agreements
outstanding which have substantially converted $100 million of debt from
floating LIBOR based rates to fixed rates ranging from 6.17% to 6.23% (prior
<PAGE> 7
to the applicable margin). The agreements expire from December 1998 to March
1999. Interest expense incurred by the MLP relating to interest rate swap
agreements for the three and nine month periods ended September 30, 1997, was
approximately $110,000 and $363,000, respectively, and is included in interest
expense.
<PAGE> 8
4. MANAGEMENT FEES
In accordance with the Management Agreement, the MLP pays base and incentive
management fees to Doubletree. Base management fees payable are equal to 3% of
the annual gross revenues of the Hotels. Incentive management fees payable are
equal to the sum of 15% of annual adjusted gross operating profit up to $36
million (operating profit target) and 25% of annual adjusted gross operating
profit in excess of the operating profit target. Adjusted gross operating profit
is calculated by subtracting the base management fee expense from the gross
operating profit of Hotels as shown in the accompanying consolidated financial
statements. The MLP may defer payment of the incentive fees to Doubletree to the
extent that the calculation of Cash Flow for Incentive Fees, as defined in the
Management Agreement, on an annual basis, does not exceed $2.20 per unit
("Priority Return"). Currently, the incentive management fee is accrued at 15%
of the quarter's adjusted gross operating profit regardless of whether cash flow
is adequate to pay the incentive management fee on an interim basis, if cash
flow is expected to be available for payment of the incentive management fee on
an annual basis.
5. CASH DISTRIBUTIONS TO PARTNERS
In accordance with the Partnership's Amended and Restated Agreement of Limited
Partnership, cash distributions to partners may be made from Cash Flow Available
for Distribution, as defined. As discussed in Note 4, the incentive management
fee is payable only to the extent that cash flow available after payment of the
cash distributions to partners exceeds the Priority Return.
The following table calculates Cash Flow Available for Distribution and
Incentive Management Fees ("Cash Flow") for the three and nine-month periods
ended September 30, 1996 and 1997. Cash Flow is defined as pre-tax income (or
loss) before noncash charges (primarily depreciation and amortization) and
incentive management fees, but after the reserve for capital improvements and
principal payments on certain debt.
<TABLE>
<CAPTION>
(In thousands except per unit amounts)
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
---------------------------- ---------------------------
1997 1996 1997 1996
---- ---- ---- ----
<S> <C> <C> <C> <C>
Net income $ 2,444 $ 2,424 $ 4,063 $ 4,146
Add (deduct):
Depreciation 2,527 2,568 7,667 7,455
Incentive management fee 1,647 1,680 4,376 4,387
Amortization of deferred loan costs 109 109 327 428
Cash reserved for capital improvements (887) (891) (2,530) (2,519)
Repayments on term loan (625) (500) (1,750) (1,532)
Deferred income tax provision -- 91 -- 337
----------- ----------- ----------- -----------
Cash Flow 5,215 5,481 12,153 12,702
Less: Priority Return (2,320) (2,329) (6,968) (6,986)
----------- ----------- ----------- -----------
Cash Flow available for payment of
incentive management fees 2,895 3,152 5,185 5,716
Less: Current incentive management fee (1,647) (1,680) (4,376) (4,387)
----------- ----------- ----------- -----------
Excess cash flow $ 1,248 $ 1,472 $ 809 $ 1,329
=========== =========== =========== ===========
Cash Flow per unit $ 1.24 $ 1.29 $ 2.88 $ 3.00
=========== =========== =========== ===========
Average Limited Partner Units Outstanding 4,133,500 4,133,500 4,133,500 4,133,500
=========== =========== =========== ===========
</TABLE>
<PAGE> 9
The incentive management fee that is earned but not paid on an annual basis due
to insufficient Cash Flow, is deferred without interest up to a maximum of $6
million. The deferred amount is to be paid out of either (i) 25% of cash flow in
excess of the Priority Return and the current incentive management fee or (ii)
sale or refinancing proceeds prior to any distribution to the limited partners.
Beginning January 1, 1998, federal tax law mandates that the MLP become subject
to corporate taxes on its income or, at its election remain a partnership for
tax purposes and pay a gross income tax. The MLP is not currently a taxable
entity. The payment of such taxes by the MLP will directly reduce cash available
for partner distributions. If the MLP elects to pay corporate income taxes,
distributions to partners after December 31, 1997 will be considered taxable
dividends. Although the MLP has historically distributed the Priority Return to
limited partners, there is no assurance this will continue after December 31,
1997. In addition, the Priority Return can be used to repay certain indebtedness
owed to Doubletree or to fund capital improvements, also reducing cash flow
available for distribution to limited partners.
6. RELATED PARTY TRANSACTIONS
The General Partner is responsible for the management and administration of the
MLP. In accordance with the MLP's Amended and Restated Agreements of Limited
Partnership, the MLP reimburses the General Partner for related administrative
costs. Under the Management Agreement, the MLP pays base and incentive
management fees to Doubletree.
The Hotels, in accordance with the Management Agreement, are also charged by
Doubletree for their pro rata share of support services such as computer,
advertising, public relations, promotional and sales and central reservation
services.
All MLP personnel are employees of Doubletree and its affiliates. All costs for
services of such employees are reimbursed to Doubletree by the Operating
Partnership. These costs include salaries, wages, payroll taxes and other
employee benefits. Additionally, auxiliary enterprises owned by Doubletree or
its affiliates sell operating supplies, furnishings and equipment to the MLP.
Amounts payable to affiliate consists of the following (in thousands):
<TABLE>
<CAPTION>
SEPTEMBER 30, DECEMBER 31,
1997 1996
---- ----
<S> <C> <C>
Advances from Doubletree $ 19,930 $ 20,060
General Partner Credit Facility 3,726 3,726
Deferred Incentive Management Fees 619 700
-------- --------
Total due to Doubletree 24,275 24,486
Plus: Hotel working capital (surplus) deficit (1,323) 823
-------- --------
Payable to affiliate net of hotel working capital 22,952 25,309
Less: Current portion (18,607) (20,964)
-------- --------
Long-term portion $ 4,345 $ 4,345
======== ========
</TABLE>
Advances from Doubletree consist primarily of funds advanced for capital
improvements in excess of the reserve (equal to 3% of revenues required by the
provisions of the Management Agreement) and incentive management fees earned but
unpaid in the current year. Amounts advanced bear interest at the prime rate
plus 0.5% (9.0% at September 30, 1997). The Hotel working capital consists of
the current assets and current liabilities of the Hotels, including cash held in
hotel accounts, accounts receivable, inventories, prepaid expenses, hotel
accounts payable and certain taxes other than property, income and payroll
taxes. Since Doubletree has operating responsibilities associated with the
Hotels, these current asset and current liability items are excluded from the
accompanying consolidated financial statements and are assumed to be liquidated
into cash and used to pay down the payable to affiliate from $24.3 million to
$23.0 million at September 30, 1997.
<PAGE> 10
During the first 36 months of operation, which ended April 30, 1990, the General
Partner advanced, on a non-interest basis, amounts under the General Partner
Credit Facility to fund distributions of the Priority Return. The MLP
anticipates this amount will be repaid out of either (i) cash flow after payment
of the Priority Return and incentive management fees, or (ii) sale or
refinancing proceeds prior to any distribution to limited partners. Accordingly,
the credit facility is classified as long-term.
Deferred incentive management fees are non-interest bearing and are payable from
either (i) 25% of cash flow in excess of the Priority Return and the current
incentive management fee or (ii) sale or refinancing proceeds. At September 30,
1997 all of this balance is classified as long-term.
The following schedule reflects the operating revenues and expenses of the
Hotels not reflected in the accompanying consolidated financial statements (in
thousands):
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
--------------------- ---------------------
1997 1996 1997 1996
---- ---- ---- ----
<S> <C> <C> <C> <C>
Revenues:
Rooms $19,249 $19,094 $52,161 $51,004
Food and beverage 7,378 7,706 23,401 24,237
Other 2,939 2,896 8,779 8,728
------- ------- ------- -------
Total revenues 29,566 29,696 84,341 83,969
------- ------- ------- -------
Departmental direct expenses:
Rooms 4,439 4,529 12,993 12,659
Food and beverage 6,197 6,313 19,248 19,563
Other 1,011 1,028 2,999 3,176
------- ------- ------- -------
Total departmental direct expenses 11,647 11,870 35,240 35,398
------- ------- ------- -------
Hotel indirect expenses:
Administrative and general 2,217 2,307 6,851 6,887
Sales, promotion and advertising 1,883 1,508 4,886 4,283
Utilities 923 928 2,518 2,587
Repairs and maintenance 1,030 995 3,143 3,049
------- ------- ------- -------
Total hotel indirect expenses 6,053 5,738 17,398 16,806
------- ------- ------- -------
Gross operating profit of hotels $11,866 $12,088 $31,703 $31,765
======= ======= ======= =======
</TABLE>
7. COMMITMENTS AND CONTINGENCIES
At September 30, 1997, the MLP had commitments relating to capital improvement
projects of approximately $1.2 million.
The MLP is subject to litigation arising in the ordinary course of business. In
the opinion of the General Partner, these actions will not have a material
adverse effect, if any, on the financial position or results of operations or
liquidity of the MLP or its subsidiary.
<PAGE> 1
Exhibit 3
MARRIOTT'S HUNT VALLEY INN
FINANCIAL STATEMENTS
AS OF DECEMBER 31, 1996 AND JUNE 30, 1997
TOGETHER WITH REPORT OF
INDEPENDENT PUBLIC ACCOUNTANTS
<PAGE> 2
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To Boykin Lodging Company:
We have audited the accompanying balance sheet of Marriott's Hunt Valley Inn as
of December 31, 1996, and the related statements of income (loss), owner's
equity and cash flows for the year then ended. These financial statements are
the responsibility of the Partnership's management. Our responsibility is to
express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Marriott's Hunt Valley Inn
as of December 31, 1996 and the results of its operations and its cash flows for
the year then ended, in conformity with generally accepted accounting
principles.
Rhea & Ivy, P.L.C.
Memphis, Tennessee
March 6, 1997, except for Note 3 as to
which the date is July 23, 1997
<PAGE> 3
MARRIOTT'S HUNT VALLEY INN
--------------------------
BALANCE SHEETS
--------------
<TABLE>
<CAPTION>
ASSETS December 31, 1996 June 30, 1997
------ ----------------- -------------
(Unaudited)
<S> <C> <C>
INVESTMENT IN HOTEL PROPERTY, at cost:
Land $ 2,123,484 $ 2,123,484
Building and improvements 8,913,465 8,913,465
Furniture and equipment 2,723,351 2,909,796
------------ ------------
13,760,300 13,946,745
Less - Accumulated depreciation (1,210,253) (1,703,852)
------------ ------------
Net investment in hotel property 12,550,047 12,242,893
CASH AND CASH EQUIVALENTS 446,659 417,236
ACCOUNTS RECEIVABLE 496,753 890,293
INVENTORIES 75,379 55,203
PREPAIDS AND OTHER ASSETS 18,581 20,223
DEFERRED MAINTENANCE 154,543 243,043
DEFERRED EXPENSES, net 184,661 158,280
------------ ------------
$ 13,926,623 $ 14,027,171
============ ============
LIABILITIES AND OWNER'S EQUITY
------------------------------
MORTGAGE NOTE PAYABLE $ 10,395,226 $ 10,265,649
CAPITAL LEASE 33,636 1,996
ACCOUNTS PAYABLE, trade 260,210 305,823
ACCRUED EXPENSES AND OTHER LIABILITIES 535,720 466,444
------------ ------------
11,224,792 11,039,912
OWNER'S EQUITY 2,701,831 2,987,259
------------ ------------
$ 13,926,623 $ 14,027,171
============ ============
</TABLE>
The accompanying notes to financial statements
are an integral part of these statements.
<PAGE> 4
MARRIOTT'S HUNT VALLEY INN
--------------------------
STATEMENTS OF INCOME (LOSS)
---------------------------
<TABLE>
<CAPTION>
For the Six Months
Ended June 30,
For the Year Ended ---------------------------------
December 31, 1996 1996 1997
------------------ ------------ ------------
(Unaudited)
<S> <C> <C> <C>
HOTEL REVENUES:
Room $ 7,230,001 $ 3,493,224 $ 3,873,755
Food and beverage 6,305,046 3,129,174 3,264,948
Other 578,893 294,651 280,448
------------ ------------ ------------
Total revenues 14,113,940 6,917,049 7,419,151
------------ ------------ ------------
EXPENSES:
Departmental expenses:
Rooms 2,118,045 961,981 1,061,539
Food and beverage 4,118,284 1,970,905 2,004,976
Other 386,605 186,201 191,406
General and administrative 1,324,572 683,050 698,975
Advertising and promotion 835,664 403,425 418,488
Utilities 725,592 330,512 310,201
Management fees to related party 423,414 207,577 222,593
Franchisor royalties and
other charges 597,653 291,381 314,062
Repairs and maintenance 802,522 400,353 393,775
Taxes and insurance 325,179 180,607 185,210
Interest 1,097,167 533,465 537,500
Depreciation and amortization 1,032,408 467,230 519,980
Other (32,144) 1,538 4,878
Renovations 386,045 384,235 --
------------ ------------ ------------
Total expenses 14,141,006 7,002,460 6,863,583
------------ ------------ ------------
NET INCOME (LOSS) $ (27,066) $ (85,411) $ 555,568
============ ============ ============
</TABLE>
The accompanying notes to financial statements
are an integral part of these statements.
<PAGE> 5
MARRIOTT'S HUNT VALLEY INN
--------------------------
STATEMENTS OF OWNER'S EQUITY
----------------------------
<TABLE>
<CAPTION>
<S> <C>
BALANCE, DECEMBER 31, 1995 $ 3,155,770
Net loss (27,066)
Distributions (426,873)
-----------
BALANCE, DECEMBER 31, 1996 2,701,831
Net income (unaudited) 555,568
Distributions (unaudited) (270,140)
-----------
BALANCE, JUNE 30, 1997, (unaudited) $ 2,987,259
===========
</TABLE>
The accompanying notes to financial statements
are an integral part of these statements.
<PAGE> 6
MARRIOTT'S HUNT VALLEY INN
--------------------------
STATEMENTS OF CASH FLOWS
------------------------
<TABLE>
<CAPTION>
For the Six Months
Ended June 30,
For the Year Ended -------------------------------
December 31, 1996 1996 1997
----------------- ----------- -----------
(Unaudited)
<S> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $ (27,066) $ (85,411) $ 555,568
Adjustments to reconcile net income (loss) to net
cash provided by operating activities -
Depreciation and amortization 1,032,408 467,230 519,980
Changes in assets and liabilities:
Accounts receivable 538,260 260,108 (393,540)
Inventories (15,675) 6,990 20,176
Prepaids and other assets 90,161 69,656 (1,642)
Accounts payable, accrued expenses
and other liabilities (400,431) (169,647) (23,663)
----------- ----------- -----------
Net cash provided by operating activities 1,217,657 548,926 676,879
----------- ----------- -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Improvements and additions to hotel properties, net (1,111,162) (662,473) (186,445)
Renovation escrow funds released 173,866 -- --
Deposits to deferred maintenance escrow account (154,543) -- (88,500)
----------- ----------- -----------
Net cash used for investing activities (1,091,839) (662,473) (274,945)
----------- ----------- -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under mortgage note payable 1,152,822 973,788 --
Principal payments on mortgage note payable (479,774) (250,000) (129,577)
Principal payment on capital lease (46,275) (22,916) (31,640)
Distributions to partners (426,873) (193,685) (270,140)
Proceeds from promissory note 150,000 150,000 --
Repayment of promissory note (150,000) -- --
----------- ----------- -----------
Net cash provided by (used for)
financing activities 199,900 657,187 (431,357)
----------- ----------- -----------
NET CHANGE IN CASH 325,718 543,640 (29,423)
CASH AND CASH EQUIVALENTS AT
BEGINNING OF PERIOD 120,941 120,941 446,659
----------- ----------- -----------
CASH AND CASH EQUIVALENTS AT
END OF PERIOD $ 446,659 $ 664,581 $ 417,236
=========== =========== ===========
SUPPLEMENTAL DISCLOSURE OF CASH
FLOW INFORMATION:
Interest paid $ 1,076,475 $ 533,997 $ 630,096
</TABLE>
The accompanying notes to financial statements
are an integral part of these statements.
<PAGE> 7
MARRIOTT'S HUNT VALLEY INN
--------------------------
Notes to Financial Statements
-----------------------------
(Amounts and disclosures as of June 30, 1997 and
for the six months ended June 30, 1997 and 1996 are unaudited)
================================================================================
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
-------------------------------------------------
Organization and Nature of Business
- -----------------------------------
Marriott's Hunt Valley Inn (Hotel) in Hunt Valley, Maryland is owned by Shawan
Road Hotel Limited Partnership (Shawan), a Maryland limited partnership. The
partnership was organized on June 29, 1995 to acquire and operate the 392 room
Hotel. The Hotel was acquired and began operations on June 29, 1995.
Basis of Presentation
- ---------------------
The accompanying financial statements are prepared on the accrual basis of
accounting and include the accounts of the Hotel using historical cost basis.
The accompanying balance sheet as of June 30, 1997, and the statements of income
(loss), owner's equity and cash flows for the six month periods ended June 30,
1996 and 1997 are unaudited. In the opinion of management, such financial
statements include all adjustments consisting solely of normal recurring
adjustments, necessary for a fair presentation of results of these interim
periods. The results of the six month period ended June 30, 1997 are not
necessarily indicative of results to be expected for the entire year.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
------------------------------------------
Estimates
- ---------
The process of preparing financial statements in conformity with generally
accepted accounting principles requires the use of estimates and assumptions
regarding certain types of assets, liabilities, revenues, and expenses. Such
estimates primarily relate to unsettled transactions and events as of the date
of the financial statements. Accordingly, upon settlement, actual results may
differ from estimated amounts.
Cash and Cash Equivalents
- -------------------------
Cash and cash equivalents include cash, money market funds and other highly
liquid investments with maturities of three months or less.
Shawan had bank deposits in excess of regulatory insurance limits.
Inventories
- -----------
Inventories consist primarily of food and alcoholic beverages and are stated at
the lower of cost, determined by the first-in, first-out method, or market.
<PAGE> 8
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
------------------------------------------
Investment in Hotel
- -------------------
The Hotel property is stated at cost and depreciated over the estimated useful
lives of the assets using straight-line and accelerated methods. Repairs and
maintenance, which are not considered betterments and do not extend the useful
life of the property are charged to expense as incurred.
The major assets classifications and their estimated useful lives are as
follows:
Buildings 39 years
Furniture and equipment 5 - 7 years
Deferred Expenses
- -----------------
The Partnership incurred certain costs associated with obtaining financing and a
restaurant franchise. The costs are being amortized as follows:
<TABLE>
<CAPTION>
Amortization Original Amortization Accumulated
Period Charge Expense Amortization
------------ -------- ------------ ------------
<S> <C> <C> <C> <C>
Financing costs 5 years $ 257,800 $ 51,560 $ 77,339
Franchise fees 5 years 6,000 1,200 1,800
----------- ----------
$ 52,760 $ 79,139
=========== ==========
</TABLE>
Revenue Recognition
- -------------------
Revenue is recognized as earned. Ongoing credit evaluations are performed and an
allowance for potential credit loss is provided against the portion of accounts
receivable which is estimated to be uncollectible.
3. ACQUISITION BY BOYKIN HUNT VALLEY, L.L.C.
-----------------------------------------
In July 1997, Boykin Hotel Properties, L.P. formed Boykin Hunt Valley, L.L.C.
which made a cash contribution of $27,300,000 to Shawan. Shawan retired the
outstanding mortgage note payable and redeemed the one percent (1%) ownership
interest of the general partner, Shawan Road Hotel, Inc., and ninety percent
(90%) of the Hunt Valley Associates, L.L.C. limited partnership interest.
Shawan leased the Hotel to Hunt Valley Associates, L.L.C.
4. MORTGAGE NOTE PAYABLE
---------------------
The mortgage note payable is collateralized by substantially all of the assets
of the Partnership. The note bears interest at variable rates based on the
London Inter-Bank Offer Rate (LIBOR) plus 4.75% (10.34% at December 31, 1996).
Quarterly principal payments of $125,000 are due through July 1, 1996 at which
time monthly installments of principal and interest shall be due through the
maturity date, June 29, 2000. The note agreement also provides for the
establishment of a replacement reserve to be funded monthly beginning August 1,
1996, based on 4% of gross revenues.
As indicated in Note 3, in connection with the capital contribution and
admission of Boykin Hunt Valley, L.L.C. as a partner, the outstanding balance of
the mortgage was retired.
<PAGE> 9
5. COMMITMENTS
-----------
Franchise Agreement
Shawan has entered into a franchise agreement with Marriott International, Inc.
Under the terms of the agreement, which expires in 2010, Shawan has agreed to
pay a monthly percentage fee of 6% of gross room revenues and 3% of gross food
and beverage revenues.
In addition, Shawan agreed to pay an advertising fee of 1% of gross room
revenues.
Shawan also entered into a franchise agreement with Pizza Hut, Inc. Under the
terms of the agreement which expires in 2000, Shawan has agreed to a monthly
percentage fee of 8% of applicable gross food sales. In addition, Shawan has
agreed to expend each month an amount no less than 1% of the prior month's
applicable gross sales on marketing efforts.
6. RELATED PARTY TRANSACTIONS
--------------------------
Shawan entered into a fifteen (15) year management agreement with Davidson Hotel
Company (Davidson) to provide management and accounting services. Wilton D.
Hill, the sole stockholder of Shawan Road Hotel, Inc. (the general partner), a
limited partner, and a member of Hunt Valley Associates, L.L.C. (also a limited
partner) is the sole stockholder of Davidson Holdings, Inc., the parent company
of Davidson. Davidson manages the property for a basic management fee of 2% of
gross revenues, an additional fee of 1% of gross revenues which becomes a
subordinated management fee on January 1, 1997 plus an incentive management fee
of 2% of gross revenues provided the partners have received a specified yield on
their capital. The accounting services are provided at a monthly charge of
$3,500. The management and accounting fees amounted to $423,414 and $42,000,
respectively, for the year ended December 31, 1996, $222,593 and $21,000 for the
six months ended June 30, 1997, and $207,577 and $21,000 for the six months
ended June 30, 1996.
On January 15, 1996, the Partnership borrowed $150,000 from Davidson Hotel
Company. Pursuant to the terms of the promissory note, interest was payable
monthly at a rate of 10%. The entire note balance was paid as of December 31,
1996.
Shawan Road Hotel, Inc., the general partner, and Wilton D. Hill, a limited
partner, borrowed from a lender $4,651,000. The funds were contributed to
Shawan. This loan is collateralized by the partnership interests of each of the
respective parties. Hunt Valley Associates, L.L.C. subsequently entered into a
guarantee and pledge of partnership interest with Shawan Road Hotel, Inc. and
Wilton D. Hill for their pro-rata ownership percentage (23.4%) of the borrowed
funds. As a result of the acquisition as discussed in Note 3, the loan was
retired and the collateral and guarantee were released.
Davidson provides certain health care benefits to their employees. The expenses
incurred by Shawan represent allocations from the Davidson Hotel Company
Employees' Health Care Trust (the Trust) which includes other properties managed
by Davidson. Premiums paid to the Trust are determined by management of Davidson
and a third party administrator and based on historical claims. Expenses paid by
Shawan, net of refunds, amounted to $356,974 for the year ended December 31,
1996, and $183,814 and $185,564 for the periods ended June 30, 1997 and 1996.
7. FAIR VALUE OF FINANCIAL INSTRUMENTS
-----------------------------------
Mortgage Payable
- ----------------
Management estimates that the fair value of the mortgage note payable
approximates carrying value based on the variable rate terms.
<PAGE> 1
Exhibit 4
HOLIDAY INN MINNEAPOLIS WEST
FINANCIAL STATEMENTS
AS OF DECEMBER 31, 1996 AND JUNE 30, 1997
TOGETHER WITH REPORT OF
INDEPENDENT PUBLIC ACCOUNTANTS
<PAGE> 2
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To Boykin Lodging Company:
We have audited the accompanying balance sheet of Holiday Inn Minneapolis West
as of December 31, 1996 and the related statements of income, owner's equity and
cash flows for the year then ended. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Holiday Inn Minneapolis
West as of December 31, 1996 and the results of its operations and its cash
flows for the year then ended, in conformity with generally accepted accounting
principles.
ARTHUR ANDERSEN LLP
Cleveland, Ohio,
August 14, 1997.
<PAGE> 3
HOLIDAY INN MINNEAPOLIS WEST
----------------------------
BALANCE SHEETS
--------------
<TABLE>
<CAPTION>
December 31, 1996 June 30, 1997
----------------- -------------
(Unaudited)
<S> <C> <C>
ASSETS
- ------
INVESTMENT IN HOTEL PROPERTY, at cost:
Land $ 2,056,510 $ 2,056,510
Buildings and improvements 3,796,293 3,796,293
Furniture and equipment 1,454,951 1,543,734
----------- -----------
7,307,754 7,396,537
Less -- Accumulated depreciation (1,519,302) (1,693,976)
----------- -----------
Net investment in hotel property 5,788,452 5,702,561
CASH AND CASH EQUIVALENTS 220,360 361,281
ACCOUNTS RECEIVABLE, net of allowance for
doubtful accounts of approximately $6,000 148,467 118,197
INVENTORIES 22,052 19,006
PREPAIDS AND OTHER ASSETS 31,474 15,133
CASH HELD IN ESCROW 185,402 348,425
DEFERRED EXPENSES, net 12,664 7,913
----------- -----------
$ 6,408,871 $ 6,572,516
=========== ===========
LIABILITIES AND OWNER'S EQUITY
- ------------------------------
MORTGAGE NOTE PAYABLE $ 5,351,041 $ 5,331,859
ACCOUNTS PAYABLE, trade 135,580 155,476
ACCRUED EXPENSES AND OTHER LIABILITIES 197,818 349,879
----------- -----------
5,684,439 5,837,214
OWNER'S EQUITY 724,432 735,302
----------- -----------
$ 6,408,871 $ 6,572,516
=========== ===========
</TABLE>
The accompanying notes to financial statements are an
integral part of these balance sheets.
<PAGE> 4
HOLIDAY INN MINNEAPOLIS WEST
----------------------------
STATEMENTS OF INCOME
--------------------
<TABLE>
<CAPTION>
For the Six Months Ended
June 30,
For the Year Ended -----------------------------
December 31, 1996 1996 1997
------------------ ---------- ----------
(Unaudited)
<S> <C> <C> <C>
HOTEL REVENUES:
Room revenue $3,299,501 $1,558,656 $1,575,979
Food and beverage revenue 1,971,990 926,502 935,234
Other revenue 173,583 73,387 71,631
---------- ---------- ----------
Total revenues 5,445,074 2,558,545 2,582,844
---------- ---------- ----------
EXPENSES:
Departmental expenses --
Rooms 676,320 312,374 323,455
Food and beverage 1,318,623 633,691 628,854
Other 68,868 39,543 37,299
General and administrative 415,818 182,888 195,783
Advertising and promotion 125,299 65,813 63,730
Utilities 219,027 105,911 113,934
Management fees to related party 185,953 89,988 84,027
Franchisor royalties and other charges 305,052 137,404 145,455
Repairs and maintenance 233,154 114,584 138,202
Taxes, insurance and rent 422,733 210,080 188,693
Interest expense 517,554 262,668 262,590
Depreciation and amortization 428,821 215,966 181,978
Other 5,938 3,699 7,974
---------- ---------- ----------
Total expenses 4,923,160 2,374,609 2,371,974
---------- ---------- ----------
NET INCOME $ 521,914 $ 183,936 $ 210,870
========== ========== ==========
</TABLE>
The accompanying notes to financial statements are
an integral part of these statements.
<PAGE> 5
HOLIDAY INN MINNEAPOLIS WEST
----------------------------
STATEMENTS OF OWNER'S EQUITY
----------------------------
<TABLE>
<S> <C>
BALANCE, DECEMBER 31, 1995 $ 1,002,518
Net income 521,914
Distributions (800,000)
BALANCE, DECEMBER 31, 1996 724,432
-----------
Net income (unaudited) 210,870
Distributions (unaudited) (200,000)
-----------
BALANCE, JUNE 30, 1997, (unaudited)
$ 735,302
===========
</TABLE>
The accompanying notes to financial statements are an
integral part of these statements.
<PAGE> 6
HOLIDAY INN MINNEAPOLIS WEST
----------------------------
STATEMENTS OF CASH FLOWS
------------------------
<TABLE>
<CAPTION>
For the Six Months Ended
June 30,
For the Year Ended ----------------------------
December 31, 1996 1996 1997
------------------ --------- ---------
(Unaudited)
<S> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 521,914 $ 183,936 $ 210,870
Adjustments to reconcile net
income to net cash provided
by operating activities --
Depreciation and
amortization expense 428,818 215,966 181,978
Changes in assets
and liabilities --
Accounts receivable
trade, net (46,921) (63,957) 30,270
Inventories (4,505) 1,403 3,046
Prepaids and
other assets 6,178 24,823 16,341
Escrow cash (33,238) (169,795) (163,023)
Accounts payable,
accrued expenses
and other liabilities (35,398) 126,279 171,957
--------- --------- ---------
Net cash provided by
operating activities 836,848 318,655 451,439
--------- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Improvements and additions to hotel
properties, net (28,528) (19,935) (91,336)
--------- --------- ---------
Net cash used for
investing activities (28,528) (19,935) (91,336)
--------- --------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on mortgage note payable (46,068) (19,182) (19,182)
Distributions (800,000) (250,000) (200,000)
--------- --------- ---------
Net cash used for
financing activities (846,068) (269,182) (219,182)
--------- --------- ---------
NET CHANGE IN CASH AND CASH EQUIVALENTS (37,748) 29,538 140,921
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 258,108 258,108 220,360
--------- --------- ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 220,360 $ 287,646 $ 361,281
========= ========= =========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid $ 518,000 $ 263,000 $ 263,000
</TABLE>
The accompanying notes to financial statements are an
integral part of these statements.
<PAGE> 7
HOLIDAY INN MINNEAPOLIS WEST
----------------------------
NOTES TO FINANCIAL STATEMENTS
-----------------------------
(Amounts and disclosures as of June 30, 1996 and 1997 and
for the periods then ended are unaudited.)
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION:
--------------------------------------------------
DESCRIPTION OF BUSINESS
The Holiday Inn Minneapolis West (the Hotel) is owned and operated by Crowne
West Limited Partnership (the Partnership). The Partnership was organized on
March 18, 1992, to acquire and operate the 196-room Hotel in Minneapolis,
Minnesota. The Hotel was acquired July 1, 1992, the date the Partnership began
operation.
The Partnership is controlled by Minnesota Hotel Corporation (MHC), the Managing
General Partner. The Partnership has entered into a management agreement with
MHC for day to day operation of the hotel.
BASIS OF PRESENTATION
The accompanying financial statements are prepared on the accrual basis of
accounting and include the accounts of the Hotel using historical cost basis.
The accompanying balance sheet as of June 30, 1997, and the statements of
income, owner's equity and cash flows for the six month periods ended June 30,
1996 and 1997 are unaudited. In the opinion of management, such financial
statements include all adjustments consisting solely of normal recurring
adjustments, necessary for a fair presentation of results of these interim
periods. The results of the six month period ended June 30, 1997 are not
necessarily indicative of results to be expected for the entire year.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
-------------------------------------------
CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash, certificates of deposit, money market
funds, and other highly liquid investments with maturities of three months or
less.
INVENTORIES
Inventories consist primarily of food and beverages and are stated at the lower
of cost or market, determined by the first-in, first-out method.
INVESTMENT IN HOTEL PROPERTY
The hotel property is stated at cost. Depreciation is computed using the
straight-line method based upon the following estimated useful lives:
Buildings and improvements 10-30 years
Furniture and equipment 3-10 years
<PAGE> 8
-2-
The management of the Hotel reviews the hotel property for impairment when
events or changes in circumstances indicate the carrying amount of the hotel
property may not be recoverable. When such conditions exist, management
estimates the future cash flows from operations and disposition of the hotel
property. If the estimated undiscounted future cash flows are less than the
carrying amount of the asset, an adjustment to the related estimated fair market
value would be recorded and an impairment loss would be recognized. No such
impairment losses have been recognized.
Maintenance and repairs are charged to operations as incurred; major renewals
and betterments are capitalized. Upon the sale or disposition of a fixed asset,
the asset and related accumulated depreciation are removed from the accounts,
and the gain or loss is included in the determination of net income.
DEFERRED EXPENSES
Organizational costs have been capitalized and are being amortized on a
straight-line basis over five years. Costs incurred in connection with obtaining
the mortgage financing discussed in Note 4 are capitalized and amortized over
the seven-year term of the mortgage note. Accumulated amortization of
organization costs and deferred financing costs was $23,000 and $21,000,
respectively, at December 31, 1996, and $24,000 and $23,000 at June 30, 1997,
respectively.
REVENUE RECOGNITION
Revenue is recognized as earned. Ongoing credit evaluations are performed and an
allowance for potential credit losses is provided against the portion of
accounts receivable which is estimated to be uncollectable. Such losses have
been within management's expectations.
INCOME TAXES
Under the U.S. Internal Revenue Code, the Partnership owes no federal income
tax. The Partners will owe tax on their allocable share of Partnership taxable
income.
MANAGEMENT'S USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
3. ACQUISITION BY BOYSTAR VENTURES, L.P.:
--------------------------------------
In July 1997, Boykin Hotel Properties, L.P. and CapStar Hotel Company (CapStar)
formed a joint venture, BoyStar Ventures, L.P., (BoyStar). BoyStar acquired the
Holiday Inn Minneapolis West in July 1997 from the Partnership in exchange for
aggregate cash consideration of $12,300,000 and leased it to CapStar. In
connection with the sale transaction, the mortgage debt of the Partnership was
retired.
<PAGE> 9
-3-
4. MORTGAGE NOTE PAYABLE:
----------------------
The mortgage note payable is collateralized by a first mortgage on the Hotel's
land, building and furnishings and an assignment of revenue. In addition,
certain partners in the Partnership have guaranteed a portion of the principal
of the note (up to $525,500). The note is non-recourse to the other partners and
for amounts in excess of the amount guaranteed. The note agreement also provides
for the establishment of a replacement reserve of up to $300,000 to be funded
monthly based on 3% of gross revenue, and taxes and insurance are required to be
escrowed with the lender. The note agreement restricts future borrowing except
with the consent of the lender.
As indicated in Note 3, in connection with the sale of the Hotel to BoyStar, the
outstanding balance of the mortgage note was retired.
5. EMPLOYEE BENEFIT PLAN:
----------------------
The Hotel contributes specified percentages of qualifying wages of eligible
employees to a defined contribution plan. Contributions provided pursuant to the
Plan were $30,000 for the year ended December 31, 1996 and $21,000 and $22,000
for the six month periods ended June 30, 1996 and 1997, respectively.
6. COMMITMENTS:
------------
FRANCHISE AGREEMENTS
The Hotel is operated as a Holiday Inn pursuant to the terms of a hotel
franchise agreement expiring in 2002. The franchise agreement requires payments
for franchisor royalties, reservation fees and marketing contributions that are
computed at 7.5% of gross room revenue.
The franchise agreements contain provisions whereby the franchisor would be
entitled to additional payments in the event the franchisee would terminate the
franchise agreement prior to maturity.
7. RELATED PARTY TRANSACTIONS:
---------------------------
MHC receives a fee of 3.5% of revenues for managing the Hotel pursuant to the
terms of a management agreement. The initial term of the management agreement
expires in 2002. MHC received management fees of approximately $186,000, $90,000
and $84,000 in the year ended December 31, 1996 and the six month periods ended
June 30, 1996 and 1997, respectively.
8. FAIR VALUE OF FINANCIAL INSTRUMENTS:
------------------------------------
Statement of Financial Accounting Standards No. 107 requires disclosure about
fair value for all financial instruments, whether or not recognized for
financial statement purposes. Disclosure about fair value of financial
instruments is based on pertinent information available to management as of
December 31, 1996 and June 30, 1997. Considerable judgment is necessary to
interpret market data and develop estimated fair value. Accordingly, the
estimates presented herein are not necessarily indicative of the amounts which
could be realized on disposition of the financial instruments. The use of
different market assumptions and/or estimation methodologies may have a material
effect on the estimated fair value amounts.
<PAGE> 10
-4-
MORTGAGE NOTE PAYABLE
Management estimates that the fair value of the mortgage note payable
approximates carrying value based upon the Hotel's effective borrowing rate for
issuance of debt with similar terms and remaining maturities.
