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, 2006
|
JANUARY 31,
2006
|
|||||
(UNAUDITED)
|
(AUDITED)
|
|||||
ASSETS
|
|
|
||||
Current
Assets:
|
|
|
||||
Cash
and Cash Equivalents
|
$
|
55,355
|
|
34,251
|
|
|
Restricted
Cash
|
300,826
|
|
226,294
|
|
||
Accounts
Receivable, including $0 and $14,828 from related parties, net of
Allowance for Doubtful Accounts of $30,000 and $112,000, as of April
30,
and January 31, 2006, respectively
|
657,495
|
|
531,961
|
|
||
Prepaid
Expenses and Other Current Assets
|
433,593
|
|
494,829
|
|
||
Total
Current Assets
|
1,447,269
|
|
1,287,335
|
|
||
Hotel
Properties, net
|
30,100,779
|
|
30,215,391
|
|
||
Deferred
Finance Costs, Long-Term Portion
|
166,823
|
|
175,645
|
|
||
Deposits,
Long-Term
|
14,987
|
14,987
|
||||
Deferred
Income Tax Benefit
|
259,000
|
|
259,000
|
|
||
TOTAL
ASSETS
|
$
|
31,988,858
|
|
31,952,358
|
|
|
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|
|
||||
|
|
|||||
LIABILITIES
|
||||||
Current
Liabilities :
|
|
|
||||
Accounts
Payable and Accrued Expenses, including $69,843 and $95,418 accrued
interest and payables to related parties as of April 30, and January
31,
2006, respectively
|
$
|
2,578,528
|
|
2,594,733
|
|
|
Notes
Payable to Banks
|
—
|
|
500,000
|
|
||
Current
Portion of Mortgage Notes Payable
|
896,300
|
|
879,265
|
|
||
Current
Portion of Other Notes Payable
|
107,672
|
121,558
|
||||
Current
Portion of Notes Payable to Related Parties
|
29,500
|
|
428,989
|
|
||
Total
Current Liabilities
|
3,612,000
|
|
4,524,545
|
|
||
Mortgage
Notes Payable
|
18,796,440
|
|
19,029,612
|
|
||
Notes
Payable to Related Parties
|
478,147
|
|
85,717
|
|
||
Other
Notes Payable
|
209,143
|
|
206,424
|
|
||
TOTAL
LIABILITIES
|
23,095,730
|
|
23,846,298
|
|
||
MINORITY
INTEREST IN PARTNERSHIP
|
1,440,651
|
|
1,388,132
|
|
||
SHAREHOLDERS’
EQUITY
|
|
|
||||
Shares
of Beneficial Interest, without par value; unlimited authorization;
9,281,201 and 9,145,365 shares issued and outstanding at April 30,
and January 31, 2006, respectively
|
17,764,700
|
|
17,155,106
|
|
||
Treasury
Stock, 7,404,405 and 7,494,578 shares held at April 30, and January
31,
2006, respectively
|
(10,312,223
|
)
|
(10,437,178
|
)
|
||
TOTAL
SHAREHOLDERS’ EQUITY
|
7,452,477
|
|
6,717,928
|
|
||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
31,988,858
|
|
31,952,358
|
|
FOR
THE THREE MONTHS ENDED
APRIL
30,
|
|||||||
2006
|
2005
|
||||||
REVENUE
|
|
|
|||||
Room
|
$
|
4,953,212
|
|
5,255,107
|
|
||
Food
and Beverage
|
353,577
|
|
297,342
|
|
|||
Telecommunications
|
9,576
|
|
21,317
|
|
|||
Other
|
125,732
|
|
199,314
|
|
|||
Management
and Trademark Fees, including $102,239 and $38,163 from
related parties, for the three months ended April 30, 2006 and 2005,
respectively
|
143,712
|
|
76,735
|
|
|||
Payroll
Reimbursements, including $733,700 and $543,501 from related parties,
for
the three months ended April 30, 2006 and 2005,
respectively
|
926,246
|
|
723,618
|
|
|||
TOTAL
REVENUE
|
6,512,055
|
|
6,573,433
|
|
|||
OPERATING
EXPENSES
|
|
|
|||||
Room
|
1,124,915
|
|
1,205,113
|
|
|||
Food
and Beverage
|
303,299
|
|
292,357
|
|
|||
Telecommunications
|
41,796
|
|
51,492
|
|
|||
General
and Administrative
|
849,904
|
|
1,256,244
|
|
|||
Sales
and Marketing
|
339,604
|
|
389,675
|
|
|||
Repairs
and Maintenance
|
338,439
|
|
368,408
|
|
|||
Hospitality
|
200,710
|
|
200,404
|
|
|||
Utilities
|
256,105
|
|
273,280
|
|
|||
Hotel
Property Depreciation
|
514,351
|
|
516,465
|
|
|||
Real
Estate and Personal Property Taxes, Insurance and Ground
Rent
|
305,581
|
|
337,869
|
|
|||
Other
|
36,331
|
|
49,463
|
|
|||
Payroll
Expenses
|
926,246
|
|
723,618
|
|
|||
TOTAL
OPERATING EXPENSES
|
5,237,281
|
|
5,664,388
|
|
|||
OPERATING
INCOME
|
1,274,774
|
|
909,045
|
||||
Interest
Income
|
1,213
|
|
472
|
|
|||
TOTAL
OTHER INCOME
|
1,213
|
|
472
|
|
|||
Interest
on Mortgage Notes Payable
|
425,881
|
|
489,469
|
|
|||
Interest
on Notes Payable to Banks
|
1,397
|
|
5,685
|
|
|||
Interest
on Notes Payable and Advances to Related Parties
|
8,888
|
|
3,798
|
|
|||
Interest
on Other Notes Payable
|
5,613
|
|
4,217
|
|
|||
TOTAL
INTEREST EXPENSE
|
441,779
|
|
503,169
|
|
|||
INCOME
BEFORE MINORITY INTEREST AND INCOME TAXES
|
834,208
|
|
406,348
|
||||
LESS
MINORITY INTEREST
|
70,198
|
(29,953
|
)
|
||||
INCOME
ATTRIBUTABLE TO SHARES OF BENEFICIAL INTEREST BEFORE INCOME
TAXES
|
764,010
|
|
436,301
|
||||
INCOME
TAX PROVISION (Note 6)
|
(78,500
|
)
|
(32,000
|
)
|
|||
INCOME
ATTRIBUTABLE TO SHARES OF BENEFICIAL INTEREST
|
$
|
685,510
|
404,301
|
||||
NET
INCOME PER SHARE - BASIC
|
$
|
0.07
|
|
0.05
|
|||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING - BASIC
|
9,273,133
|
|
8,838,189
|
||||
NET
INCOME PER SHARE - DILUTED
|
$
|
0.06
|
0.03
|
||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING - DILUTED
|
13,306,086
|
|
13,376,030
|
|
FOR
THE THREE MONTHS ENDED
APRIL 30,
|
|||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
Income Attributable to Shares of Beneficial Interest
|
$
|
685,510
|
404,301
|
||||
Adjustments
to Reconcile Net Income Attributable to Shares of Beneficial Interest
to
Net Cash Provided By (Used In) Operating Activities:
|
|||||||
Minority
Interest
|
70,198
|
(29,953
|
)
|
||||
Provision
for Uncollectible Receivables
|
2,360
|
109,728
|
|||||
Deferred
stock compensation expense
|
22,815
|
—
|
|||||
Depreciation
and Amortization
|
523,252
|
525,828
|
|||||
Loss
on Disposal
|
975
|
5,179
|
|||||
Changes
in Assets and Liabilities, net of effect of consolidation of
Suite Hospitality Management and InnSuites Licensing
Corp:
|
|||||||
Increase
in Accounts Receivable
|
(125,842
|
)
|
(116,793
|
)
|
|||
Decrease
(Increase) in Prepaid Expenses and Other Assets
|
61,157
|
(4,369
|
)
|
||||
Increase
(Decrease) in Accounts Payable and Accrued Expenses
|
12,955
|
(221,508
|
)
|
||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
1,253,380
|
672,413
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Change
in Restricted Cash
|
(74,532
|
)
|
7,315
|
||||
Improvements
and Additions to Hotel Properties
|
(400,714
|
)
|
(269,946
|
)
|
|||
NET
CASH USED IN BY INVESTING ACTIVITIES
|
(475,246
|
)
|
(262,631
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Principal
Payments on Mortgage Notes Payable
|
(216,137
|
)
|
(260,265
|
)
|
|||
Payments
on Notes Payable to Banks
|
(500,000
|
)
|
(770,000
|
)
|
|||
Borrowings
on Notes Payable to Banks
|
—
|
670,000
|
|||||
Repurchase
of Partnership Units
|
(246
|
)
|
—
|
||||
Repurchase
of Treasury Stock
|
(5,421
|
)
|
(16,825
|
)
|
|||
Payments
on Notes and Advances Payable to Related Parties
|
(7,059
|
)
|
(10,580
|
)
|
|||
Borrowings
on Notes and Advances Payable to Related Parties
|
—
|
—
|
|||||
Payments
on Other Notes Payable
|
(28,167
|
)
|
(23,455
|
)
|
|||
NET
CASH USED IN FINANCING ACTIVITIES
|
(757,030
|
)
|
(411,125
|
)
|
|||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
21,104
|
(1,343
|
)
|
||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
34,251
|
1,343
|
|||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
55,355
|
—
|
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
at April 30, 2006
|
59,280
|
$1.35
|
April
30, 2006
|
January
31, 2006
|
||||||
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.
|
$
|
51,777
|
|
$
|
54,929
|
|
|
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.
|
19,521
|
|
20,886
|
|
|||
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.
|
19,521
|
|
20,886
|
|
|||
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.
|
16,828
|
|
18,005
|
|
|||
Note
payable to Rare Earth Financial, L.L.C., affiliate of Wirth. Fully
satisfied in March 2006 using the line of credit established with
Rare
Earth Financial, L.L.C.
|
—
|
400,000
|
|||||
Revolving
line of credit to Rare Earth Financial, L.L.C., affiliate of 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.
|
400,000
|
—
|
|||||
Totals
|
$
|
507,647
|
|
$
|
514,706
|
|
FOR
THE THREE MONTHS ENDED
|
||||||||
APRIL 30,
|
||||||||
2006
|
2005
|
|
||||||
OCCUPANCY
|
83.5
|
%
|
78.6
|
%
|
||||
AVERAGE
DAILY RATE (ADR)
|
$
|
79.02
|
|
79.32
|
|
|||
REVENUE
PER AVAILABLE ROOM (REVPAR)
|
$
|
66.02
|
|
62.35
|
|
2006
|
2005
|
Change
|
%
Change
|
|||||||||
Revenue
|
$
|
6,512,055
|
|
$
|
6,573,433
|
|
$
|
(61,378
|
)
|
(0.9
|
)%
|
|
Operating
Income
|
$
|
1,274,774
|
|
$
|
909,045
|
|
$
|
365,729
|
40.2
|
%
|
||
Net
Income Attributable to Shares of Beneficial Interest
|
$
|
685,510
|
|
$
|
404,301
|
|
$
|
281,209
|
69.6
|
%
|
||
Net
Income Per Share - Basic
|
$
|
0.07
|
|
$
|
0.05
|
|
$
|
0.02
|
40.0
|
%
|
||
Net
Income Per Share - Diluted
|
$
|
0.06
|
|
$
|
0.03
|
|
$
|
0.03
|
100.0
|
%
|
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, 2006
|
500
|
$
|
1.35
|
500
|
213,612
|
|||||
March
1 - March 31, 2006
|
7,427
|
$
|
1.44
|
7,427
|
199,518
|
*
|
||||
April 1
- April 30, 2006
|
1,200
|
$
|
1.63
|
1,200
|
198,318
|
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
2, 2006
|
/s/
James F. Wirth
|
||
James
F. Wirth
|
||||
Chairman,
President and Chief Executive
Officer
|
||||
Dated:
|
June
2, 2006
|
/s/
Anthony B. Waters
|
||
Anthony
B. Waters
|
||||
Chief
Financial Officer
|