HOT: FALLING EBITDA PULLS COVENANT INTO QUESTION

Starwood’s Maximum Consolidated Leverage Ratio calculation simply divides gross debt at the end of the period by Adjusted EBITDA (Reported Adjusted EBITDA less JV interest expense add-back plus adjustments for asset dispositions).  We estimate that HOT’s leverage ratio at the end 4Q08 was 3.6x, giving the company a 21% cushion on its EBITDA at its current debt balance of $4BN. 

Given Starwood’s reduction in capital expenditures and IRS refund, and a likely timeshare note securitization, we believe that the company will be able to reduce gross debt by $400MM by 4Q 2009. However, the debt reduction alone will not be enough to offset our projected 35% decrease in Adjusted EBITDA.  At 4.9x Leverage, HOT will violate the leverage covenant by $70MM or $320MM of debt capacity.  In other words, in order to make the 4.5x covenant, Starwood must generate reported Adjusted EBITDA of $820MM or reduce gross debt to $3.3BN on our EBITDA number.

HOT: FALLING EBITDA PULLS COVENANT INTO QUESTION - HOT LEVERAGE COVENANT

We believe, barring an asset sale, that Starwood will seek a credit amendment to increase leverage to 5.5x or (more likely) completely re-do its credit facility.  Since September 2008, there have been three relevant credit facilities amendments in the lodging space:  Ashford 12/24/2008, Strategic 2/25/2009, and Interstate Hotels: 3/30/2009.  Based on the comps, we believe that such an amendment would increase Starwood’s cost of borrow by approximately 150 bps. We also believe that the banks will ask HOT to discontinue its dividend in 2010 and seek to reduce the facility size by a $200-$500MM. 

However, given that the revolver matures April 2010 (including an extension option to Feb 2011), with a $500MM term loan maturing this June and another $500MM term loan maturing in June 2010, HOT will probably seek a complete refinancing of its bank facility.  A new credit facility is likely to be smaller in size ($1.25BN), and is likely to cost closer to 7% all-in (LIBOR Floors), which would represent $40MM in incremental annual interest expense or $0.15 in EPS.   

As we wrote about in past notes (“HOT: THE CREDIT IMPLICATIONS OF OUR FORECAST”, 01/28/09), we don’t see this as a big concern for the credit – but equity holders tend to get skittish on bad credit news.

 


Cartoon of the Day: 'Biggest Tax Cut Ever'

President Donald Trump's economic team unveiled what he called last week, "the biggest tax cut we’ve ever had.” Before you get too excited about that hang on a sec. "Trump Tax Reform ain’t gettin’ done anytime soon," Hedgeye CEO Keith McCullough wrote in today's Early Look.

read more

Neurofinance: The Psychology Behind When To Sell A Bull Market

"Most momentum investors stay invested too long, under-reacting and holding tight after truly bad news finally arrives to break the trend," writes MarketPsych's Richard Peterson.

read more

Energy Stocks: Time to Buy the Dip? | $XLE

What the heck is happening in the Energy sector (XLE)? Energy stocks have trailed the S&P 500 by a whopping 15% in 2017. Before you buy the dip, here's what you need to know.

read more

Cartoon of the Day: Hard-Headed Bears

How's this for "hard data"? So far, 107 of 497 S&P 500 companies have reported aggregate sales and earnings growth of 4.4% and 13.2% respectively.

read more

Premium insight

McCullough [Uncensored]: When People Say ‘Everyone is Bullish, That’s Bulls@#t’

“You wonder why the performance of the hedge fund indices is so horrendous,” says Hedgeye CEO Keith McCullough, “they’re all doing the same thing, after the market moves. You shouldn’t be paid for that.”

read more

SECTOR SPOTLIGHT Replay | Healthcare Analyst Tom Tobin Today at 2:30PM ET

Tune in to this edition of Sector Spotlight with Healthcare analyst Tom Tobin and Healthcare Policy analyst Emily Evans.

read more

Ouchy!! Wall Street Consensus Hit By Epic Short Squeeze

In the latest example of what not to do with your portfolio, we have Wall Street consensus positioning...

read more

Cartoon of the Day: Bulls Leading the People

Investors rejoiced as centrist Emmanuel Macron edged out far-right Marine Le Pen in France's election day voting. European equities were up as much as 4.7% on the news.

read more

McCullough: ‘This Crazy Stat Drives Stock Market Bears Nuts’

If you’re short the stock market today, and your boss asks why is the Nasdaq at an all-time high, here’s the only honest answer: So far, Nasdaq company earnings are up 46% year-over-year.

read more

Who's Right? The Stock Market or the Bond Market?

"As I see it, bonds look like they have further to fall, while stocks look tenuous at these levels," writes Peter Atwater, founder of Financial Insyghts.

read more

Poll of the Day: If You Could Have Lunch with One Fed Chair...

What do you think? Cast your vote. Let us know.

read more

Are Millennials Actually Lazy, Narcissists? An Interview with Neil Howe (Part 2)

An interview with Neil Howe on why Boomers and Xers get it all wrong.

read more