Ohio
|
|
34-6647590
|
(State
or other jurisdiction of
|
|
(I.R.S.
Employer Identification Number)
|
incorporation
or organization)
|
|
|
|
||
InnSuites
Hotels Centre
|
||
1615
E. Northern Ave., Suite 102
|
||
Phoenix,
AZ 85020
|
||
(Address
of principal executive offices)
|
||
|
||
Registrant’s
telephone number, including area code: (602)
944-1500
|
|
|
APRIL
30, 2007
|
|
JANUARY 31,
2007
|
|
||
|
|
(UNAUDITED)
|
|
|
|||
ASSETS
|
|
|
|
|
|
||
Current
Assets:
|
|
|
|
|
|
||
Cash
and Cash Equivalents
|
|
$
|
155,356
|
|
$
|
202,691
|
|
Restricted
Cash
|
|
137,579
|
|
128,284
|
|
||
Accounts
Receivable, including $350,194 and $0 from related parties, net of
Allowance for Doubtful Accounts of $118,000 and $115,000, as of April
30,
and January 31, 2007, respectively
|
|
1,229,686
|
|
752,232
|
|
||
Prepaid
Expenses and Other Current Assets
|
|
442,526
|
|
485,636
|
|
||
Total
Current Assets
|
|
1,965,147
|
|
1,568,843
|
|
||
Hotel
Properties, net
|
|
29,318,898
|
|
29,654,942
|
|
||
Long-Term
Portion of Deferred Finance Costs
|
|
131,344
|
|
140,245
|
|
||
Long-Term
Deposits
|
|
14,987
|
|
14,987
|
|
||
TOTAL
ASSETS
|
|
$
|
31,430,376
|
|
$
|
31,379,017
|
|
|
|
|
|
|
|
||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
||
|
|
|
|
|
|
||
LIABILITIES
|
|
|
|
|
|
||
Current
Liabilities:
|
|
|
|
|
|
||
Accounts
Payable and Accrued Expenses, including $17,856 and $518,206 accrued
interest and payables to related parties as of April 30, and January
31,
2007, respectively
|
|
$
|
2,323,185
|
|
$
|
2,970,080
|
|
Notes
Payable to Banks
|
|
1,687,255
|
|
749,777
|
|
||
Current
Portion of Mortgage Notes Payable
|
|
905,889
|
|
926,464
|
|
||
Current
Portion of Other Notes Payable
|
|
105,148
|
|
109,486
|
|
||
Current
Portion of Notes Payable to Related Parties
|
|
31,633
|
|
31,086
|
|
||
Total
Current Liabilities
|
|
5,053,110
|
|
4,786,893
|
|
||
Mortgage
Notes Payable
|
|
17,737,633
|
|
17,939,187
|
|
||
Notes
Payable to Related Parties
|
|
46,514
|
|
1,054,631
|
|
||
Other
Notes Payable
|
|
104,002
|
|
126,413
|
|
||
|
|
|
|
|
|
||
TOTAL
LIABILITIES
|
|
22,941,259
|
|
23,907,124
|
|
||
|
|
|
|
|
|
||
MINORITY
INTEREST IN PARTNERSHIP
|
|
1,067,093
|
|
930,192
|
|
||
|
|
|
|
|
|
||
SHAREHOLDERS’
EQUITY
|
|
|
|
|
|
||
Shares
of Beneficial Interest, without par value; unlimited
authorization; 9,180,806 and 9,195,856 shares issued and outstanding
at April 30, and January 31, 2007, respectively
|
|
17,930,319
|
|
17,030,891
|
|
||
Treasury
Stock, 7,552,020 and 7,536,970 shares held at April 30, and January
31,
2007, respectively
|
|
(10,508,295
|
)
|
(10,489,190
|
)
|
||
TOTAL
SHAREHOLDERS’ EQUITY
|
|
7,422,024
|
|
6,541,701
|
|
||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
$
|
31,430,376
|
|
$
|
31,379,017
|
|
|
|
FOR
THE THREE MONTHS ENDED
APRIL
30,
|
|
|||||
|
|
2007
|
|
2006
|
|
|||
|
|
|
|
|
|
|||
REVENUE
|
|
|
|
|
|
|||
Room
|
|
$
|
5,196,910
|
|
$
|
4,953,212
|
|
|
Food
and Beverage
|
|
333,772
|
|
353,577
|
|
|||
Telecommunications
|
|
11,477
|
|
9,576
|
|
|||
Other
|
|
94,063
|
|
125,732
|
|
|||
Management
and Trademark Fees, including $109,112 and $102,239 from related
parties,
for the three months ended April 30, 2007 and 2006,
respectively
|
|
109,111
|
|
143,712
|
|
|||
Payroll
Reimbursements, including $760,010 and
$773,700 from related parties, for the three months ended April 30,
2007
and 2006, respectively
|
|
760,010
|
|
926,246
|
|
|||
TOTAL
REVENUE
|
|
6,505,343
|
|
6,512,055
|
|
|||
|
|
|
|
|
|
|||
OPERATING
EXPENSES
|
|
|
|
|
|
|||
Room
|
|
1,101,270
|
|
1,124,915
|
|
|||
Food
and Beverage
|
|
299,039
|
|
303,299
|
|
|||
Telecommunications
|
|
35,420
|
|
41,796
|
|
|||
General
and Administrative
|
|
806,160
|
|
849,904
|
|
|||
Sales
and Marketing
|
|
310,110
|
|
339,604
|
|
|||
Repairs
and Maintenance
|
|
354,638
|
|
338,439
|
|
|||
Hospitality
|
|
195,538
|
|
200,710
|
|
|||
Utilities
|
|
266,301
|
|
256,105
|
|
|||
Hotel
Property Depreciation
|
|
490,427
|
|
514,351
|
|
|||
Real
Estate and Personal Property Taxes, Insurance and Ground
Rent
|
|
305,308
|
|
305,581
|
|
|||
Other
|
|
6,681
|
|
36,331
|
|
|||
Payroll
Expenses
|
|
760,010
|
|
926,246
|
|
|||
TOTAL
OPERATING EXPENSES
|
|
4,930,902
|
|
5,237,281
|
|
|||
OPERATING
INCOME
|
|
1,574,441
|
|
1,274,774
|
||||
Interest
Income
|
|
46
|
|
1,213
|
|
|||
TOTAL
OTHER INCOME
|
|
46
|
|
1,213
|
|
|||
Interest
on Mortgage Notes Payable
|
|
429,804
|
|
425,881
|
|
|||
Interest
on Notes Payable to Banks
|
|
15,448
|
|
1,397
|
|
|||
Interest
on Notes Payable and Advances to Related Parties
|
|
13,541
|
|
8,888
|
|
|||
Interest
on Other Notes Payable
|
|
3,972
|
|
5,613
|
|
|||
TOTAL
INTEREST EXPENSE
|
|
462,765
|
|
441,779
|
|
|||
|
|
|
|
|
|
|||
INCOME
BEFORE MINORITY INTEREST AND INCOME TAXES
|
|
1,111,722
|
|
834,208
|
||||
LESS
MINORITY INTEREST
|
|
136,901
|
70,198
|
|||||
INCOME
ATTRIBUTABLE TO SHARES OF BENEFICIAL INTEREST BEFORE INCOME
TAXES
|
|
974,821
|
|
764,010
|
||||
INCOME
TAX PROVISION (Note 7)
|
|
(75,393
|
)
|
(78,500
|
)
|
|||
NET
INCOME ATTRIBUTABLE TO SHARES OF BENEFICIAL INTEREST
|
|
$
|
899,428
|
$
|
685,510
|
|||
NET
INCOME PER SHARE - BASIC
|
|
$
|
0.10
|
$
|
0.07
|
|||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING - BASIC
|
|
9,190,557
|
|
9,273,133
|
|
|||
NET
INCOME PER SHARE - DILUTED
|
|
$
|
0.08
|
$
|
0.06
|
|||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING - DILUTED
|
|
13,168,562
|
|
13,306,086
|
|
|
|
FOR
THE THREE MONTHS ENDED
APRIL
30,
|
|
||||
|
|
2007
|
|
2006
|
|
||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
||
Net
Income Attributable to Shares of Beneficial Interest
|
|
$
|
899,428
|
|
$
|
685,510
|
|
Adjustments
to Reconcile Net Income Attributable to Shares of Beneficial Interest
to
Net Cash Provided By Operating Activities:
|
|
|
|
|
|
||
Minority
Interest
|
|
136,901
|
70,198
|
||||
Provision
for Uncollectible Receivables
|
|
16,374
|
|
2,360
|
|
||
Deferred
Stock Compensation Expense
|
|
—
|
|
22,815
|
|
||
Depreciation
and Amortization
|
|
499,328
|
|
523,252
|
|
||
Loss
on Disposal
|
|
773
|
975
|
||||
Changes
in Assets and Liabilities, net of effect of consolidation of
Suite Hospitality Management and InnSuites Licensing
Corp:
|
|
|
|
|
|
||
(Increase)
in Accounts Receivable
|
|
(493,828
|
)
|
(125,842
|
)
|
||
Decrease
in Prepaid Expenses and Other Assets
|
|
43,110
|
|
61,157
|
|||
(Decrease)
Increase in Accounts Payable and Accrued Expenses
|
|
(646,895
|
)
|
12,955
|
|||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
|
455,192
|
|
1,253,380
|
|
||
|
|
|
|
|
|
||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
||
Change
in Restricted Cash
|
|
(9,295
|
)
|
(74,532
|
)
|
||
Cash
Received from Sale of Hotel Properties
|
1,800
|
—
|
|||||
Improvements
and Additions to Hotel Properties
|
|
(156,956
|
)
|
(400,714
|
)
|
||
NET
CASH USED IN INVESTING ACTIVITIES
|
|
(164,451
|
)
|
(475,246
|
)
|
||
|
|
|
|
|
|
||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
||
Principal
Payments on Mortgage Notes Payable
|
|
(222,129
|
)
|
(216,137
|
)
|
||
Borrowings
on Mortgage Notes Payable
|
—
|
—
|
|||||
Payments
on Notes Payable to Banks
|
|
(1,333,508
|
)
|
(500,000
|
)
|
||
Borrowings
on Notes Payable to Banks
|
|
2,270,986
|
|
—
|
|
||
Repurchase
of Partnership Units
|
|
—
|
|
(246
|
)
|
||
Repurchase
of Treasury Stock
|
|
(19,105
|
)
|
(5,421
|
)
|
||
Payments
on Notes and Advances Payable to Related Parties
|
|
(1,007,570
|
)
|
(7,059
|
)
|
||
Payments
on Other Notes Payable
|
|
(26,749
|
)
|
(28,167
|
)
|
||
NET
CASH USED IN FINANCING ACTIVITIES
|
|
(338,075
|
)
|
(757,030
|
)
|
||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
|
(47,335
|
)
|
21,104
|
|
||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
202,691
|
|
34,251
|
|
||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
155,356
|
|
$
|
55,355
|
|
|
For
the three months ended
|
||||
|
April
30, 2007
|
|
April
30, 2006
|
||
|
|
|
|
|
|
Income
attributable to Shares of Beneficial Interest
|
$
|
899,428
|
|
$
|
685,510
|
Plus:
Income attributable to minority interest unit holders
|
136,901
|
|
70,198
|
||
Income
attributable to Shares of Beneficial Interest after unit
conversion
|
$
|
1,036,329
|
|
$
|
755,708
|
|
|
|
|
||
Weighted
average common shares outstanding
|
9,190,557
|
|
9,273,133
|
||
Plus:
Weighted average incremental shares resulting from unit
conversion
|
3,978,005
|
|
4,032,953
|
||
Weighted
average common shares outstanding after unit
conversion
|
13,168,562
|
|
13,306,086
|
||
|
|
|
|
||
Diluted
Earnings Per Share
|
$
|
0.08
|
|
$
|
0.06
|
|
Restricted
Shares
|
|
|
Shares
|
Weighted-Average
Grant Date Fair Value
|
Balance
at January 31, 2006
|
—
|
—
|
Granted
|
99,300
|
$1.35
|
Vested
|
(40,020)
|
$1.35
|
Forfeited
|
—
|
—
|
Balance
of unvested awards at April 30, 2006
|
59,280
|
$1.35
|
|
|
April
30, 2007
|
|
January
31, 2007
|
||||||
Note
payable to The Anderson Charitable Remainder Unitrust, an affiliate
of
Mason Anderson, former Trustee of the Trust, bearing interest at
7% per
annum, and secured by Shares of Beneficial Interest in the Trust.
Due in
monthly principal and interest payments of $1,365 through
November 2009.
|
|
$
|
38,605
|
|
$
41,985
|
|||||
|
|
|
|
|
|
|||||
Note
payable to Wayne Anderson, son of Mason Anderson, former Trustee
of the
Trust, bearing interest at 7% per annum, and secured by Shares
of
Beneficial Interest in the Trust. Due in monthly principal and
interest
payments of $574 through June 2009.
|
|
13,816
|
15,280
|
|||||||
|
|
|
|
|||||||
Note
payable to Karen Anderson, daughter of Mason Anderson, former Trustee
of
the Trust, bearing interest at 7% per annum, and secured by Shares
of
Beneficial Interest in the Trust. Due in monthly principal and
interest
payments of $574 through June 2009.
|
|
13,816
|
15,280
|
|||||||
|
|
|
|
|||||||
Note
payable to Kathy Anderson, daughter of Mason Anderson, former Trustee
of
the Trust, bearing interest at 7% per annum, and secured by Shares
of
Beneficial Interest in the Trust. Due in monthly principal and
interest
payments of $495 through June 2009.
|
|
11,910
|
13,172
|
|||||||
|
|
|
|
|||||||
Revolving
line of credit to Rare Earth Financial, L.L.C., affiliate of Mr.
Wirth,
bearing interest at 7% per annum, and secured by the Partnership’s
ownership interest in Tucson St. Mary’s Hospitality LLC. Due in monthly
interest installments with unpaid principal due in March
2008.
|
|
—
|
|
1,000,000
|
||||||
|
|
|
|
|||||||
Totals
|
|
$
|
78,147
|
|
$
1,085,717
|
|
|
FOR
THE THREE MONTHS ENDED
|
|
|||||
|
|
APRIL
30,
|
|
|||||
|
|
2007
|
|
2006
|
|
|||
OCCUPANCY
|
|
|
82.3
|
%
|
|
83.5
|
%
|
|
AVERAGE
DAILY RATE (ADR)
|
|
$
|
|
84.14
|
|
$
|
79.02
|
|
REVENUE
PER AVAILABLE ROOM (REVPAR)
|
|
$
|
|
69.27
|
|
$
|
66.02
|
|
|
|
2007
|
|
2006
|
|
Change
|
|
%
Change
|
|
|||
Revenue
|
|
$
|
6,505,343
|
|
$
|
6,512,055
|
|
$
|
(6,712
|
)
|
<(1.0
|
)%
|
Operating
Income
|
|
$
|
1,574,441
|
|
$
|
1,274,774
|
|
$
|
299,667
|
|
23.5
|
%
|
Net
Income Attributable to Shares of Beneficial Interest
|
|
$
|
899,428
|
|
$
|
685,510
|
|
$
|
213,918
|
|
31.2
|
%
|
Net
Income Per Share - Basic
|
|
$
|
0.10
|
|
$
|
0.07
|
|
$
|
0.03
|
|
42.9
|
%
|
Net
Income Per Share - Diluted
|
|
$
|
0.08
|
|
$
|
0.06
|
|
$
|
0.02
|
|
33.3
|
%
|
|
For
the Three Months Ended April 30,
|
|||||
|
2007
|
|
2006
|
|||
|
|
|
||||
Net
Income Attributable to Shares of Beneficial
Interest
|
$
|
899,428
|
|
$
|
685,510
|
|
Hotel
Property Depreciation
|
490,427
|
514,351
|
||||
Loss
on Disposition of Hotels
|
773
|
95
|
||||
Minority
Interest Share of Depreciation and Loss
on
Dispositions
|
(113,800)
|
|
(124,248)
|
|||
Funds
from Operations
|
$
|
1,276,828
|
|
$
|
1,076,588
|
•
|
local
or national economic and business conditions, including, without
limitation, conditions which may affect public securities markets
generally, the hospitality industry or the markets in which the Trust
operates or will operate; and
|
|
|
Issuer
Purchases of Equity Securities
|
|
|||||||
Period
|
|
Total
Number
of
Shares
Purchased
|
|
Average
Price
Paid
per
Share
|
|
Total
Number of Shares
Purchased
as Part of
Publicly
Announced
Plans
|
|
Maximum
Number of
Shares
that May Be
Yet
Purchased
Under
the Plans
|
|
|
February
1 - February 28, 2007
|
|
3,700
|
|
$
|
1.36
|
|
3,700
|
|
62,453
|
|
March
1 - March 31, 2007
|
|
1,650
|
|
$
|
1.26
|
|
1,650
|
|
60,803
|
|
April 1
- April 30, 2007
|
|
9,700
|
|
$
|
1.24
|
|
9,700
|
|
51,103
|
|
31.1
|
Section 302
Certification By Chief Executive Officer
|
|
31.2
|
Section 302
Certification By Chief Financial Officer
|
|
32.1
|
Section 906
Certification of Principal Executive Officer and Principal Financial
Officer
|
INNSUITES
HOSPITALITY TRUST
|
|||||
Dated:
|
June
14, 2007
|
/s/
James F. Wirth
|
|||
James
F. Wirth
|
|||||
Chairman,
President and Chief Executive Officer
|
|||||
Dated:
|
June
14, 2007
|
/s/
Anthony B. Waters
|
|||
Anthony
B. Waters
|
|||||
Chief
Financial Officer
|