HOSPITALITY PROPERTIES TRUST
10-Q, 1996-11-14
REAL ESTATE INVESTMENT TRUSTS
Previous: LEVEL 8 SYSTEMS, 10-Q, 1996-11-14
Next: SOS STAFFING SERVICES INC, 10-Q, 1996-11-14



                          HOSPITALITY PROPERTIES TRUST



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q


     [X]QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1996
                                       OR
     [ ]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                         Commission File Number 1-11527

                          HOSPITALITY PROPERTIES TRUST



             Maryland                                    04-3262075
- ----------------------------------             ---------------------------------
     (State of incorporation)                  (IRS Employer Identification No.)


                 400 Centre Street, Newton, Massachusetts 02158


                                  617-964-8389


    Indicate by check mark whether the registrant: (1) has filed all reports
     required to be filed by Section 13 or 15(d) of the Securities Exchange
         Act of 1934 during the preceding 12 months (or for such shorter
         period that the registrant was required to file such reports),
              and (2) has been subject to such filing requirements
                      for the past 90 days. Yes [X] No [ ]


            Class                                          Shares outstanding
Common shares of beneficial                                at November 12, 1996
interest, $0.01 par value per share                        26,856,800









<PAGE>


                          HOSPITALITY PROPERTIES TRUST



                                    FORM 10-Q

                               SEPTEMBER 30, 1996

THE AMENDED AND RESTATED  DECLARATION OF TRUST OF THE COMPANY,  DATED AUGUST 21,
1995 A COPY OF WHICH,  TOGETHER WITH ALL AMENDMENTS THERETO (THE "DECLARATION"),
IS DULY FILED IN THE OFFICE OF THE DEPARTMENT OF ASSESSMENTS AND TAXATION OF THE
STATE OF MARYLAND,  PROVIDES THAT THE NAME "HOSPITALITY PROPERTIES TRUST" REFERS
TO THE  TRUSTEES  UNDER  THE  DECLARATION  COLLECTIVELY  AS  TRUSTEES,  BUT  NOT
INDIVIDUALLY OR PERSONALLY, AND THAT NO TRUSTEE, OFFICER, SHAREHOLDER,  EMPLOYEE
OR AGENT  OF THE  TRUST  SHALL BE HELD TO ANY  PERSONAL  LIABILITY,  JOINTLY  OR
SEVERALLY,  FOR ANY  OBLIGATION  OF, OR CLAIM  AGAINST,  THE TRUST.  ALL PERSONS
DEALING WITH THE TRUST,  IN ANY WAY,  SHALL LOOK ONLY TO THE ASSETS OF THE TRUST
FOR THE PAYMENT OF ANY SUM OR THE PERFORMANCE OF ANY OBLIGATION.


                                      INDEX


PART I    Financial Information (Unaudited)                               Page

          Condensed Consolidated Balance Sheets - September 30, 1996 and
            December 31, 1995............................................   3

          Consolidated  Statements  of Income - Nine Months Ended
            September 30, 1996 and the period from February 7, 1995
            (inception) to September 30, 1995............................   4

          Consolidated Statements of Income - Three Months Ended
            September 30, 1996 and September 30, 1995....................   5

          Condensed Consolidated Statements of Cash Flows - Nine Months
            Ended September 30, 1996 and the period February 7, 1995
            (inception) to September 30, 1995............................   6

          Notes to Condensed Consolidated Financial Statements...........   7

          Management's Discussion and Analysis of Results of Operations
            and Financial Condition......................................  12

PART II   Other Information..............................................  15






                                        2




<PAGE>
<TABLE>
<CAPTION>
                          HOSPITALITY PROPERTIES TRUST

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)


                                                       September 30,                December 31,
                                                          1996                         1995
                                                        (unaudited)

<S>                                                  <C>                         <C>
ASSETS

Real estate properties                               $      834,121              $     332,572
Accumulated depreciation                                    (19,994)                    (5,820)
                                                     -----------------           ------------------
                                                            814,127                    326,752

Cash and cash equivalents                                     8,401                      2,135
FF&E reserve (restricted cash)                               10,528                      5,342
Other assets                                                  6,609                      4,718
                                                     -----------------           ------------------
                                                     $      839,665              $     338,947
                                                     =================           ==================


LIABILITIES AND SHAREHOLDERS' EQUITY

Credit facility                                      $       93,650              $          --
Security deposits                                            81,360                     32,900
Other liabilities                                             2,726                      8,096

Shareholders' equity
   Common shares of beneficial interest                         269                        126
   Additional paid-in capital                               656,256                    297,962
   Cumulative net income                                     48,040                     11,349
   Dividends                                                (42,636)                   (11,486)
                                                     -----------------           ------------------
     Total shareholders' equity                             661,929                    297,951
                                                     -----------------           ------------------
                                                     $      839,665              $     338,947
                                                     =================           ==================
</TABLE>






                             See accompanying notes

  


                                        3




<PAGE>

<TABLE>
<CAPTION>

                          HOSPITALITY PROPERTIES TRUST

                        CONSOLIDATED STATEMENTS OF INCOME
                    (in thousands, except per share amounts)
                                   (unaudited)



                                                                                                For the Period
                                                                        For the Nine           February 7, 1995
                                                                        Months Ended            (inception) to
                                                                       September 30,            September 30,
                                                                            1996                     1995
                                                                     ------------------      --------------------
<S>                                                                  <C>                     <C>         

Revenues
   Rental income..............................................           $ 48,661                $ 11,142
   FF&E reserve income........................................              8,798                   2,460
   Interest income............................................                764                      42
                                                                     ------------------      ---------------
     Total revenues...........................................             58,223                  13,644
                                                                     ------------------      ---------------

Expenses
 ....Interest (including amortization of deferred finance costs
       of $176 and $0, respectively)                                        3,661                   5,039
 ..............................................................
   Depreciation and amortization of real estate assets........             14,174                   3,470
   General and administrative.................................              3,697                     775
                                                                     ------------------      ---------------
     Total expenses...........................................             21,532                   9,284

                                                                     ------------------      ---------------
Net income....................................................           $ 36,691                $  4,360
                                                                     ==================      ===============

Weighted average shares outstanding...........................             21,932
                                                                     ==================

Earnings per share............................................              $1.67
                                                                     ==================
</TABLE>










                             See accompanying notes



                                        4




<PAGE>

                          HOSPITALITY PROPERTIES TRUST



<TABLE>
<CAPTION>
                        CONSOLIDATED STATEMENTS OF INCOME
                    (in thousands, except per share amounts)
                                   (unaudited)




                                                                               For the Quarter               For the Quarter
                                                                             Ended September 30,           Ended September 30,
                                                                                     1996                         1995
                                                                           ------------------------      -----------------------

<S>                                                                        <C>                           <C>  
Revenues
   Rental income                                                               $ 20,764                      $  6,268
   FF&E reserve income                                                            3,978                         1,566
   Interest income                                                                  136                            19
                                                                           ------------------------      -----------------------
     Total revenues                                                              24,878                         7,853
                                                                           ------------------------      -----------------------

Expenses
   Interest (including amortization of deferred finance
       costs of $66 and $0, respectively)                                         1,699                         1,840
   Depreciation and amortization of real estate assets                            6,170                         1,860
   General and administrative                                                     1,563                           530
                                                                           ------------------------      -----------------------
     Total expenses                                                               9,432                         4,230

                                                                           ------------------------      -----------------------
Net income                                                                     $ 15,446                      $  3,623
                                                                           ========================      =======================

Weighted average shares outstanding                                              26,857
                                                                           ========================

Earnings per share                                                                $0.58
                                                                           ========================
</TABLE>













                             See accompanying notes



                                        5




<PAGE>
                          HOSPITALITY PROPERTIES TRUST


<TABLE>
<CAPTION>
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)


                                                                                                                    For the Period
                                                                                            For the Nine           February 7, 1995
                                                                                            Months Ended            (inception) to
                                                                                           September 30,             September 30,
                                                                                               1996                      1995
                                                                                        -------------------      -------------------

<S>                                                                                     <C>                      <C>
Cash flows from operating activities
   Net income                                                                               $     36,691             $       4,360
     Adjustments to reconcile to cash provided by operating activities
     Depreciation and amortization of real estate assets.................                         14,174                     3,470
     Amortization of deferred finance costs as interest..................                            176                        --
     FF&E reserve income.................................................                         (8,798)                   (2,460)
     Change in assets and liabilities....................................                            998                     2,315
                                                                                        -------------------      -------------------
Cash provided by operating activities                                                             43,241                     7,685

                                                                                        -------------------      -------------------

Cash flows from investing activities
   Real estate acquisitions..............................................                       (491,638)                 (331,877)
   Increase in security deposits.........................................                         48,460                    32,900
   Purchase of FF&E reserve..............................................                         (5,500)                   (3,904)
   Payments for purchase option..........................................                         (2,500)                   (4,500)
                                                                                        -------------------      -------------------
       Cash used for investing activities................................                       (451,178)                 (307,381)
                                                                                        -------------------      -------------------

Cash flows from financing activities
   Draws on credit facility...............................................                       115,650                        --
       Repayments of credit facility......................................                       (22,000)                       --
       Dividends paid.....................................................                       (38,080)
   Proceeds from issuance of common shares................................                       358,633                   198,066
   Borrowings and advances from HRP.......................................                            --                   165,241
   Payments on borrowings and advances from HRP...........................                            --                   (62,251)
                                                                                        -------------------      -------------------
       Cash provided by financing activities..............................                       414,203                   301,056
                                                                                        -------------------      -------------------

Increase in cash and equivalents..........................................                  $      6,266             $       1,360
                                                                                        ===================      ===================

Supplemental cash flow information
     Interest paid........................................................                  $      3,412             $       5,039
Non-cash investing activities
     Property managers' deposits in FF&E reserve..........................                         8,928                     2,460
     Purchases of fixed assets with FF&E reserve..........................                         9,242                       914
Non-cash financing activities
     Share issuance to HRP as repayment of borrowings.....................                                                 100,000
       Cancellation of indebtedness to HRP                                                                                (100,000)
</TABLE>

                             See accompanying notes

                                        6
<PAGE>


                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (amounts in thousands, except per share amounts)



                                   (unaudited)

1.    The   accompanying   condensed   consolidated   financial   statements  of
      Hospitality  Properties  Trust (the "Company") and its  subsidiaries  have
      been prepared without audit.  Certain information and footnote disclosures
      required  by  generally  accepted   accounting   principles  for  complete
      financial  statements have been condensed or omitted. The Company believes
      the disclosures  made are adequate to make the  information  presented not
      misleading.  However, the accompanying financial statements should be read
      in conjunction with the financial statements and notes thereto included in
      the  Company's  Annual Report on Form 10-K for the period from February 7,
      1995 (inception) to December 31, 1995 and the Company's  Quarterly Reports
      on Form 10-Q for the  quarterly  periods ended March 31 and June 30, 1996.
      Operating  results for interim periods are not  necessarily  indicative of
      the results that may be expected for the full year.

      In the opinion of management,  all adjustments  (which include only normal
      recurring  adjustments)  considered necessary for a fair presentation have
      been included.  All  intercompany  transactions  and balances  between the
      Company and its subsidiaries have been eliminated.

2.    The Company was  incorporated  on February 7, 1995. The Company was a 100%
      owned  subsidiary of Health and Retirement  Properties  Trust ("HRP") from
      its inception through August 22, 1995 when it completed its initial public
      offering of common shares of beneficial  interest.  The Company  commenced
      operations on March 24, 1995 with the acquisition of 21 hotels.

3.    Earnings  per share is  computed by  dividing  net income by the  weighted
      average number of outstanding common shares of beneficial interest.

      In  August  1996,   the  Company  paid  a  $0.58  per  share  dividend  to
      shareholders  for the quarter ended June 30, 1996. On October 3, 1996, the
      Trustees declared a dividend of $0.59 per share to be paid to shareholders
      of record as of October 22, 1996,  which will be  distributed  on or about
      November 19, 1996.

4.    The properties of the Company and its  subsidiaries are leased pursuant to
      long term  leases.  Each lease  requires  the lessee to pay minimum  rent,
      percentage rent (a percentage of increases in total hotel sales over total
      hotel sales in a base year),  and all operating costs  associated with the
      hotels.  In addition,  5% of hotel sales related to each lease are paid by
      the  Company's  hotel  operators  into an escrow  account to fund  certain
      capital  improvements  and ongoing  renovations  necessary to maintain the
      quality of the  properties.  In the case of certain  leases,  this  escrow
      account is maintained by the Company or a subsidiary.

5.    As of September 30, 1996,  the Company had $93,650  outstanding  under its
      $200,000  revolving  acquisition  credit facility (the "Credit  Facility")
      which  provides for  borrowings  at one month LIBOR plus 150 basis points.
      Borrowings  may be repaid and  reborrowed as necessary  until December 31,
      1998, at which time the outstanding  balance may, at the Company's  option
      and with lender  approval,  be either  repaid or converted  into a 10-year
      loan.

6.    At September 30, 1996, all of the 53 Courtyard by  Marriott(R)  properties
      of the  Company  and its  subsidiary  were  leased  to a  special  purpose
      subsidiary  of Host  Marriott  Corporation  and managed by a subsidiary of
      Marriott  International,  Inc. The results of  operations  from the period
      from the  later of  January  1,  1996 or the  date of  acquisition  by the
      Company or a subsidiary to September 6, 1996 and summarized  balance sheet
      data of the Host Marriott Corporation subsidiary to which the Courtyard by
      Marriott(R) hotels are leased are as follows:

                                        7




<PAGE>
<TABLE>
<CAPTION>
                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (amounts in thousands, except per share amounts)

                                                       Twelve weeks ended        Thirty-six weeks ended
                                                        September 6, 1996           September 6, 1996
                                                     --------------------------  -------------------------

<S>                                                  <C>                         <C>
                                                            (unaudited)                 (unaudited)
Revenues                                                      $ 23,802                    $ 63,503

Investment expenses
     Base and percentage rent                                   11,146                      30,852
     FF&E contribution                                           2,448                       6,240
     Management fees                                             4,444                      11,621
     Other                                                       1,618                       5,386
                                                     --------------------------  ---------------------------
         Total investment expenses                              19,656                      54,099
                                                     --------------------------  ---------------------------
Income before taxes                                              4,146                       9,404
Provision for income taxes                                       1,839                       3,942
                                                     --------------------------  ---------------------------
         Net income                                           $  2,307                    $  5,462
                                                     ==========================  ===========================

<CAPTION>
                                                                                        September 6, 1996
                                                                                    -------------------------
<S>                                                                                     <C>           
                                                                                            (unaudited)
         Assets                                                                         $       61,328
         Liabilities                                                                            35,526
         Equity                                                                                 25,802

</TABLE>
       Revenues in the statement of income above represent  house profit.  House
       profit   represents  total  hotel  sales  less  property  level  expenses
       excluding  depreciation and amortization,  system fees, real and personal
       property taxes,  ground rent,  insurance and management  fees. The system
       fees  (included  in  other  investment   expenses)  and  management  fees
       presented above, and the expenses  detailed below represent all the costs
       incurred  directly,  allocated  or  charged  to the  properties  by their
       management.  The  detail of total  hotel  sales and a  reconciliation  to
       revenues from the period from the later of January 1, 1996 or the date of
       acquisition by the Company or a subsidiary to September 6, 1996 follows:

<TABLE>
<CAPTION>
                                                               Twelve weeks ended         Thirty six weeks
                                                                September 6, 1996        ended September 6,
                                                                                                1996
                                                            ------------------------- ------------------------
                                                                   (unaudited)             (unaudited)
<S>                                                         <C>                       <C>   
Total hotel sales
     Rooms............................................          $      44,750             $     109,631
     Food and beverage................................                  3,745                     9,387
     Other                                                              1,907                     4,892
                                                            ------------------------- ------------------------
     Total hotel sales................................                 50,402                   123,910
                                                            ------------------------- ------------------------
Departmental Expenses
     Rooms............................................                  9,239                    22,873
     Food and beverage................................                  3,326                     8,022
     Other operating departments......................                    518                     1,350
     General and administrative.......................                  5,115                    12,656
     Utilities........................................                  1,951                     4,693
     Repairs, maintenance and accidents...............                  3,973                     4,808
     Marketing and sales..............................                    639                     1,482
     Chain services...................................                  1,839                     4,523
                                                            ------------------------- ------------------------
     Total departmental expenses......................                 26,600                    60,407
                                                            ------------------------- ------------------------
Revenues..............................................           $     23,802              $     63,503
                                                            ========================= ========================
</TABLE>

                                        8
<PAGE>


                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (amounts in thousands, except per share amounts)


7.    At  September  30,  1996,  all  of  the 18  Residence  Inn by  Marriott(R)
      properties of the Company's  subsidiary  were leased to a special  purpose
      subsidiary  of Host  Marriott  Corporation  and managed by a subsidiary of
      Marriott  International,  Inc. The results of  operations  from the period
      from the date of  acquisition  by a subsidiary of the Company to September
      6, 1996 and summarized balance sheet data of the Host Marriott Corporation
      subsidiary to which the Residence Inn by Marriott(R) hotels are leased are
      as follows:


<TABLE>
<CAPTION>
                                                                       Twelve weeks ended      Period from Acquisition
                                                                       September 6, 1996          September 6, 1996
                                                                    ------------------------ ----------------------------
<S>                                                                 <C>                      <C>   
                                                                          (unaudited)              (unaudited)
Revenues.......................................................              $   8,657                $   16,186
Investment expenses
     Base and percentage rent..................................                  3,532                     6,623
     FF&E contribution.........................................                    794                     1,480
     Management fees...........................................                  1,805                     3,639
     Other                                                                         674                     1,164
         Total investment expenses.............................                  6,805                    12,906
                                                                    ------------------------ ----------------------------
Income before taxes............................................                  1,852                     3,280
Provision for income taxes.....................................                    741                     1,312
         Net income............................................              $   1,111                $    1,968
                                                                    ======================== ============================

<CAPTION>
                                                                                      September 6, 1996
                                                                                   -----------------------
<S>                                                                                    <C>
                                                                                        (unaudited)
         Assets..............................................................          $     22,435
         Liabilities.........................................................          $     18,486
     Equity                                                                            $      3,949
</TABLE>

       Revenues in the statement of income above represent  house profit.  House
       profit   represents  total  hotel  sales  less  property  level  expenses
       excluding  depreciation and amortization,  system fees, real and personal
       property taxes,  ground rent,  insurance and management  fees. The system
       fees  (included  in  other  investment   expenses)  and  management  fees
       presented above, and the expenses  detailed below represent all the costs
       incurred  directly,  allocated  or  charged  to the  properties  by their
       management.  The  detail of total  hotel  sales and a  reconciliation  to
       revenues from the period from the date of  acquisition by a subsidiary of
       the Company to September 6, 1996 follows:

<TABLE>
<CAPTION>
                                                                     Twelve weeks ended        Period from Acquisition
                                                                      September 6, 1996           September 6, 1996
                                                                  ------------------------- -----------------------------
<S>                                                               <C>                       <C>   
                                                                         (unaudited)                 (unaudited)
Total hotel sales
     Rooms....................................................        $      15,007             $      28,097
     Other....................................................                  801                     1,500
                                                                  ------------------------- -----------------------------
         Total hotel sales....................................               15,808                    29,597
                                                                  ------------------------- -----------------------------
Departmental Expenses
     Rooms....................................................                2,957                     5,565
     Other operating departments..............................                  166                       313
     General and administrative...............................                1,383                     2,522
     Utilities................................................                  698                     1,252
     Repairs, maintenance and accidents.......................                  806                     1,598
     Marketing and sales......................................                  865                     1,651
     Chain services...........................................                  276                       510
     Total departmental expenses..............................                7,151                    13,411
Revenues......................................................        $       8,657             $      16,186
                                                                  ========================= =============================
</TABLE>

                                        9
<PAGE>


                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (amounts in thousands, except per share amounts)


8.    The following  unaudited pro forma  consolidated  income  statement  gives
      effect to the  completion  of the  Company's  April 1996  completion of an
      offering  of  14,250,000  common  shares of  beneficial  interest  and the
      acquisition of 45 additional  hotels by subsidiaries of the Company during
      the  first and  second  quarters  of 1996,  as  though  such  transactions
      occurred on January 1, 1996. In the opinion of management, all adjustments
      necessary to reflect the effects of the transactions  discussed above have
      been  reflected in the pro forma data.  The following  unaudited pro forma
      consolidated  income statement data is not necessarily  indicative of what
      the actual  consolidated  results of operations for the Company would have
      been for the  period  indicated,  nor does it  purport  to  represent  the
      consolidated results of operations for the Company for future periods.


                                                                Nine Months
                                                              Ended September
                                                                  30, 1996
                                                            --------------------

Revenues
     Rental income.......................................         $   62,171
     FF&E reserve income.................................              9,972
     Interest income.....................................                226
                                                            --------------------
         Total revenues..................................             72,369
                                                            --------------------

Expenses
     Interest expense (including $65 of amortization ....
of deferred finance costs)...............................              5,061
     Depreciation expense................................             18,574
     General and administrative..........................              4,377
                                                            --------------------
         Total expenses..................................             28,012
                                                            --------------------

Net income...............................................         $   44,357
                                                            ====================

Weighted average shares outstanding......................             26,857
                                                            ====================

Net income per share.....................................         $     1.65
                                                            ====================


                                       10




<PAGE>
                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS


Item  2.    Management's Discussion and Analysis of Results of Operations and
            Financial Condition

Overview

Hospitality  Properties Trust (the "Company") was formed in 1995 to acquire, own
and lease hotel  properties to  unaffiliated  hotel  operators.  The Company has
owned 37 Courtyard by Marriott(R)  hotels (the "Initial Hotels") since August of
1995.  In 1996,  wholly-owned  subsidiaries  of the Company  acquired 11 Wyndham
Garden(R)  hotels,  18 Residence Inn by Marriott(R)  hotels and an additional 16
Courtyard by Marriott(R) hotels.

The Company's 53 Courtyard by Marriott(R)  hotels are all leased to a subsidiary
of Host Marriott  Corporation  ("Host  Marriott") and managed by a subsidiary of
Marriott  International,  Inc. ("Marriott  International").  Annual base rent on
these 53  properties  totals  $50.5  million  and  percentage  rent equals 5% of
increases in total hotel sales over base year levels. The 53 hotels have a total
of 7,610 guest rooms and are located in 23 states.  During the first nine months
of 1996 (which  includes  periods prior to the  acquisition  of sixteen of these
properties  by a subsidiary  of the  Company) the 53- property  pool had average
occupancy,  Average  Daily Rate  ("ADR")  and room  revenue per  available  room
("RevPAR") of 81.6%, $77.99 and $63.66, respectively.

The Company's 18 Residence  Inn by  Marriott(R)  properties  are all leased to a
subsidiary   of  Host   Marriott  and  managed  by  a  subsidiary   of  Marriott
International.  Annual base rent on these 18 properties totals $17.2 million and
percentage  rent equals 7.5% of increases in total hotel sales over 1996 levels.
The 18  properties  have a total of 2,178  guest  suites  and are  located in 14
states.  During the first nine months of 1996 (which  includes  periods prior to
the  acquisition  of  these  properties  by a  subsidiary  of the  Company)  the
18-property  pool had  average  occupancy,  ADR and RevPar of 87.2%,  $90.04 and
$78.49, respectively.

The  Company's  11 Wyndham  Garden(R)  hotels are all leased to and  operated by
subsidiaries  of the  Wyndham  Hotel  Corporation.  Annual base rent on these 11
properties  totals $13.6 million and  percentage  rent equals 8% of increases in
total  hotel sales over 1996  levels.  The 11  properties  have a total of 1,940
guest  rooms and are  located in seven  states.  During the first nine months of
1996 (which includes  periods prior to the acquisition of these  properties by a
subsidiary of the Company) the 11-property pool had average  occupancy,  ADR and
RevPAR of 77.8%, $84.28 and $65.57, respectively.

All of the  Company's  leases  require 5% of total hotel sales to be escrowed by
the tenant or operator as a reserve for renovations and refurbishment ("FF&E").

References below to the Company and to items comprising the Company's results of
operations are collective  references to the Company and its subsidiaries and to
consolidated items of the Company's consolidated results of operations.

Results of Operations

The Company was organized on February 7, 1995, commenced operations on March 24,
1995 with the acquisition of the first 21 of the Initial  Hotels,  and completed
its initial public offering of shares of beneficial interest on August 22, 1995.
The Company has been  recently  formed and  accordingly  has limited  historical
financial data available.

The Company was a wholly owned  subsidiary of Health and  Retirement  Properties
Trust  from  the  date of  inception  until  August  22,  1995,  the date of the
Company's initial public offering, and was initially capitalized with $1 million
of equity and  $163.3  million of debt.  The debt was  provided  by HRP at rates
which were lower than the market  rates which the  Company  would have paid on a
stand alone basis. Accordingly, the Company does not believe that its results of
operations  while it was a wholly  owned  subsidiary  of HRP are  comparable  to
subsequent periods.

Quarter  Ended  September  30,  1996 -  Historical  Results  (dollar  amounts in
thousands except per share amounts)

Total revenue for the quarter ended September 30, 1996 was $24,878 of which base
and percentage  rent comprised  $20,764 and FF&E reserve rent was $3,978.  Total
expenses for the quarter were $9,432 which consisted of interest

                                       11



<PAGE>
                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS



expense  of  $1,699,   general  and   administrative   expenses  of  $1,563  and
depreciation  and  amortization of real estate assets of $6,170.  Net income was
$15,446  ($.58 per  share).  Funds from  operations  (defined as net income plus
depreciation  and  amortization  of real estate  assets) and cash  available for
distribution  (defined as funds from  operations  less FF&E reserve  income plus
amortization of deferred  financing costs and other non-cash charges) related to
the  quarter  were  $21,616  ($.80 per  share)  and  $17,876  ($.67 per  share),
respectively.  Cash  flows  provided  by (used  for)  operating,  investing  and
financing  activities  for the quarter  ended  September  30, 1996 were $16,149,
($334) and ($15,593), respectively.

The Company's  tenants  reported a 8.3% increase in combined RevPAR for the 1996
third  quarter over the 1995 period,  comprised  primarily of a 9.1% increase in
ADR.

Nine Months Ended  September 30, 1996 - Historical  Results  (dollar  amounts in
thousands except per share amounts)

Total revenue for the nine months ended  September 30, 1996 was $58,223 of which
base and  percentage  rent  comprised  $48,661 and FF&E reserve rent was $8,798.
Total  expenses  for the  nine-month  period were  $21,532  which  consisted  of
interest expense of $3,661,  general and  administrative  expenses of $3,697 and
depreciation of real estate assets of $14,174. Net income was $36,691 ($1.67 per
share). Funds from operations and cash available for distribution related to the
nine-month  period were $50,865 ($2.32 per share) and $42,611 ($1.94 per share),
respectively.  Cash  flows  provided  by (used  for)  operating,  investing  and
financing activities were $43,241,  ($451,178) and $414,203,  respectively,  for
the nine months ended September 30, 1996.

The Company's  tenants  reported a 7.5% increase in combined RevPAR for the nine
months ended 1996 over the 1995 period,  comprised  primarily of a 7.5% increase
in ADR. Occupancy for the nine months ended 1996 remained  substantially flat to
the 1995 period at 82%.

Liquidity and Capital  Resources  (dollar amounts in thousands  except per share
amounts)

As of  September  30,  1996 total  assets of the  Company  were  $839,665.  This
consists primarily of net real estate assets of $814,127.

At September 30, 1996, the Company had $8,401 of cash and cash equivalents,  and
the ability to borrow up to an  additional  $106,350  under its credit  facility
("Credit  Facility").  The Company believes it will have access to various types
of financing in addition to or in place of the Credit  Facility,  including debt
or equity securities with which to complete future acquisitions and to otherwise
meet its long term funding requirements.  The Company is currently negotiating a
debt financing secured by properties owned by two of the Company's subsidiaries,
although no assurance  can be given that the Company will obtain such  financing
on acceptable terms.

Pursuant to the terms of the leases and  management  agreements,  the  Company's
tenants and  operators  are required to fund an FF&E reserve  account in amounts
equal to 5% of total hotel sales. Funds escrowed in the FF&E reserve account are
used for capitalized improvements, replacements and refurbishment of the hotels.
The  Company  believes  that  these  funds  will be  adequate  to  maintain  the
competitiveness of its hotels.

The Company continues to actively pursue acquisition  opportunities to diversify
and  expand  its   portfolio  of  hotel   properties   and  expects  to  utilize
undistributed  cash generated  from  operations  and funds  available  under its
acquisition line or other borrowings, to complete such acquisitions. The Company
intends  to balance  the use of debt and  equity in such a manner  that the long
term cost of funds used to acquire facilities is appropriately  matched,  to the
extent practicable, to the terms of the investments made with such funding.

Current  expenses and dividends are provided for by operations.  To maintain its
status as a real estate  investment  trust ("REIT")  under the Internal  Revenue
Code of 1986, as amended, the Company must meet certain  requirements  including
the distribution of at least 95% of its taxable income to its shareholders. As a
REIT, the Company expects not to be subject to federal income taxes.

                                       12
<PAGE>


                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS




Dividends are based principally on cash available for distribution which may not
equal cash provided by operating activities because the cash flow of the Company
is affected by other factors not included in the cash available for distribution
calculation.

Seasonality

Most of the Company's hotels experience  seasonal variation in operating results
typical  of the hotel  industry  with  higher  revenues  in the second and third
quarters of calendar  years  compared with the first and fourth  quarters.  This
seasonality  is not presently  expected to cause  fluctuations  in the Company's
rental income  because the Company  believes that the revenues  generated by its
hotels  will be  sufficient  to pay  rents on a  regular  basis  notwithstanding
seasonal fluctuations.

Certain Important Factors

The Company's Quarterly Report on Form 10-Q contains statements which constitute
forward looking  statements.  Those  statements  appear in a number of places in
this  Form  10-Q  and  include  statements  regarding  the  intent,   belief  or
expectations  of the Company,  its Trustees or its officers  with respect to the
declaration or payment of dividends,  the adequacy of reserves, the consummation
of  additional  acquisitions,  policies  and  plans  of  the  Company  regarding
investments,  financings  or other  matters,  the  Company's  qualification  and
continued  qualification  as a real estate  investment trust or trends affecting
the  Company's  or its hotels'  financial  condition  or results of  operations.
Readers are cautioned that such forward looking statements are not guarantees of
future performance and involve risks and uncertainties,  and that actual results
may differ materially from those contained in the forward looking  statements as
a result of various factors.  Such factors include without limitation changes in
financing terms, the Company's ability or inability to complete acquisitions and
financing  transactions,  results  of  operations  of the  Company's  hotels and
general  changes  in  economic  conditions  not  presently   contemplated.   The
information  contained in this Form 10-Q and the Company's Annual Report on Form
10-K for the year ended December 31, 1995,  including the information  under the
heading "Management's Discussion and Analysis of Financial Condition and Results
of  Operations",  identifies  other  important  factors  that  could  cause such
differences.


                                       13




<PAGE>
                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS



PART II            Other Information

Item  5. Other Matter

The  Company  is not  currently  a party to any  legal  proceedings,  nor is the
Company  aware of any  material  pending  legal  proceedings  for which it might
become liable.

The Company previously reported certain litigation affecting HRPT Advisors, Inc.
("Advisors")  and two of its  trustees,  who are also  trustees  of  Health  and
Retirement  Properties Trust ("HRP").  In the ordinary course of their business,
Advisors is  occasionally  involved in litigation.  Early in 1995, HRP, which is
the Company's largest  shareholder and is also advised by Advisors,  commenced a
foreclosure  action  to  collect  on a  secured  indemnity  agreement  given  in
connection  with the  surrender  of certain  leaseholds  to, and the purchase of
certain  properties  by,  HRP  in  1992.  In May  1995,  the  defendants  in the
foreclosure  action and  parties  related to HRP's  former  tenants  and sellers
asserted cross claims against HRP, Advisors, Messrs. Barry M. Portnoy and Gerard
M.  Martin  (who are  Managing  Trustees  of the Company and of HRP) and others,
including  Sullivan  &  Worcester  (which is counsel  to HRP,  Advisors  and the
Company).  The same cross-claim defendants were served in late February 1996, in
an additional  action in a federal court.  The cross claims and separate  claims
allege,  among other things,  fraud (including  violations of federal securities
laws),  conflicts of interest,  breach of fiduciary duties,  legal  malpractice,
civil  conspiracy and violations of 18 U.S.C.  ss.1962 (RICO) in connection with
the leasehold  surrenders,  the  transactions  and  indemnities  underlying  the
foreclosure  action and certain related  transactions,  and that the foreclosure
defendants and third-party  plaintiffs suffered substantial damages as a result.
HRP  Advisors  and other  parties  to this  dispute  sought  arbitration  of all
arbitrable claims arising from this dispute pursuant to the contract under which
the  dispute  originated.  Arbitration  has been  ordered  in both the state and
federal court actions, and an arbitration  proceeding is now underway.  Advisors
recently advised the Company that a new action in the Massachusetts state courts
has been filed by an  assignee  and  creditor of one or more  defendants  in the
original  foreclosure action against HRP, Advisors,  Messrs.  Portnoy and Martin
and others,  including Sullivan & Worcester alleging among other things that HRP
received  fraudulent  transfers  as a result  of the  leasehold  surrenders  and
related  transactions  referred  to above.  The  amounts  claimed  against  HRP,
Advisors  and others in the  various  actions  referred  to above are  material.
Although the outcome of this litigation is currently indeterminable, the Company
has been advised  that each of the  cross-claim  defendants  believes the claims
against it in each of these  actions are without merit and intends to defend and
deny the  allegations  in these cross claims and separate  claims,  and that HRP
intends to pursue the original foreclosure. The Company is not a party to any of
these actions.

Item 6. Exhibit

               27.    Financial Data Schedule


                                    SIGNATURE

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                       HOSPITALITY PROPERTIES TRUST


                                       /s/ Thomas M. O'Brien
                                       -------------------------------------
                                       Thomas M. O'Brien
                                       Treasurer and Chief Financial Officer
                                           (authorized officer and principal
                                            financial officer)
                                       Dated:  November 14, 1996


                                       14

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         834,121
<DEPRECIATION>                                  19,994
<TOTAL-ASSETS>                                 839,665
<CURRENT-LIABILITIES>                           84,086
<BONDS>                                         93,650
                                0
                                          0
<COMMON>                                           269
<OTHER-SE>                                     661,660
<TOTAL-LIABILITY-AND-EQUITY>                   839,665
<SALES>                                              0
<TOTAL-REVENUES>                                58,223
<CGS>                                                0
<TOTAL-COSTS>                                   17,878
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               3,661
<INCOME-PRETAX>                                 36,691
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             36,691
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    36,691
<EPS-PRIMARY>                                     1.67
<EPS-DILUTED>                                     1.67
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission