These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended September 30, 2014
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _______ TO _______
|
|
Virginia
|
26-1379210
|
|
(State or other jurisdiction
of incorporation or organization)
|
(IRS Employer
Identification No.)
|
|
814 East Main Street
Richmond, Virginia
|
23219
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
Non-accelerated filer
x
|
Smaller reporting company
¨
|
|||
|
(Do not check if a smaller
reporting company)
|
|
Page
Number
|
||||
|
PART I. FINANCIAL INFORMATION
|
||||
|
Item 1.
|
||||
|
3
|
||||
|
4
|
||||
|
5
|
||||
|
6
|
||||
|
Item 2.
|
22
|
|||
|
Item 3.
|
39
|
|||
|
Item 4.
|
40
|
|||
|
PART II. OTHER INFORMATION
|
||||
|
Item 1.
|
41
|
|||
|
Item 6.
|
43
|
|||
| 44 | ||||
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
||||||||
|
Investment in real estate, net of accumulated depreciation
of $281,626 and $200,754, respectively
|
$ | 3,692,339 | $ | 1,443,498 | ||||
|
Cash and cash equivalents
|
0 | 18,102 | ||||||
|
Restricted cash-furniture, fixtures and other escrows
|
37,118 | 9,416 | ||||||
|
Due from third party managers, net
|
34,255 | 10,421 | ||||||
|
Other assets, net
|
43,486 | 9,844 | ||||||
|
Total Assets
|
$ | 3,807,198 | $ | 1,491,281 | ||||
|
Liabilities
|
||||||||
|
Credit facility
|
$ | 175,000 | $ | 0 | ||||
|
Mortgage debt
|
521,878 | 162,551 | ||||||
|
Accounts payable and other liabilities
|
53,658 | 16,919 | ||||||
|
Total Liabilities
|
750,536 | 179,470 | ||||||
|
Shareholders' Equity
|
||||||||
|
Preferred stock, authorized 30,000,000 shares; none issued
and outstanding
|
0 | 0 | ||||||
|
Series A preferred stock, no par value, authorized 400,000,000 shares;
terminated effective March 1, 2014; issued and outstanding 0 and
182,784,131 shares, respectively
|
0 | 0 | ||||||
|
Series B convertible preferred stock, no par value, authorized 480,000 shares;
terminated effective March 1, 2014 upon conversion into common shares;
issued and outstanding 0 and 480,000 shares, respectively
|
0 | 48 | ||||||
|
Common stock, no par value, authorized 800,000,000 and 400,000,000 shares;
issued and outstanding 373,820,814 and 182,784,131 shares, respectively
|
3,737,328 | 1,807,377 | ||||||
|
Accumulated other comprehensive income
|
311 | 0 | ||||||
|
Distributions greater than net income
|
(680,977 | ) | (495,614 | ) | ||||
|
Total Shareholders' Equity
|
3,056,662 | 1,311,811 | ||||||
|
Total Liabilities and Shareholders' Equity
|
$ | 3,807,198 | $ | 1,491,281 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Room
|
$ | 213,831 | $ | 91,936 | $ | 552,645 | $ | 271,324 | ||||||||
|
Other
|
18,053 | 8,301 | 48,928 | 25,888 | ||||||||||||
|
Total revenue
|
231,884 | 100,237 | 601,573 | 297,212 | ||||||||||||
|
Expenses:
|
||||||||||||||||
|
Operating
|
58,617 | 25,800 | 152,020 | 75,318 | ||||||||||||
|
Hotel administrative
|
16,627 | 7,218 | 43,610 | 21,287 | ||||||||||||
|
Sales and marketing
|
18,441 | 8,369 | 47,798 | 24,968 | ||||||||||||
|
Utilities
|
9,587 | 4,213 | 22,965 | 11,153 | ||||||||||||
|
Repair and maintenance
|
9,073 | 3,807 | 23,943 | 11,136 | ||||||||||||
|
Franchise fees
|
9,762 | 4,185 | 25,137 | 12,248 | ||||||||||||
|
Management fees
|
8,083 | 3,567 | 21,074 | 10,329 | ||||||||||||
|
Property taxes, insurance and other
|
11,121 | 4,790 | 29,477 | 15,385 | ||||||||||||
|
Ground lease
|
2,489 | 53 | 5,850 | 247 | ||||||||||||
|
General and administrative
|
5,627 | 1,778 | 14,774 | 5,815 | ||||||||||||
|
Transaction costs
|
707 | 1,908 | 4,593 | 2,044 | ||||||||||||
|
Series B convertible preferred share expense
|
0 | 0 | 117,133 | 0 | ||||||||||||
|
Loss on impairment of depreciable real estate assets
|
8,600 | 0 | 8,600 | 0 | ||||||||||||
|
Depreciation
|
31,095 | 13,732 | 81,408 | 40,865 | ||||||||||||
|
Total expenses
|
189,829 | 79,420 | 598,382 | 230,795 | ||||||||||||
|
Operating income
|
42,055 | 20,817 | 3,191 | 66,417 | ||||||||||||
|
Interest expense, net
|
(6,340 | ) | (2,287 | ) | (17,197 | ) | (6,701 | ) | ||||||||
|
Income (loss) before income taxes
|
35,715 | 18,530 | (14,006 | ) | 59,716 | |||||||||||
|
Income tax expense
|
(553 | ) | (365 | ) | (1,495 | ) | (1,110 | ) | ||||||||
|
Net income (loss)
|
$ | 35,162 | $ | 18,165 | $ | (15,501 | ) | $ | 58,606 | |||||||
|
Unrealized gain on interest rate derivative
|
757 | 0 | 311 | 0 | ||||||||||||
|
Comprehensive income (loss)
|
$ | 35,919 | $ | 18,165 | $ | (15,190 | ) | $ | 58,606 | |||||||
|
Basic and diluted net income (loss) per common share
|
$ | 0.09 | $ | 0.10 | $ | (0.05 | ) | $ | 0.32 | |||||||
|
Weighted average common shares outstanding - basic and diluted
|
373,821 | 182,784 | 332,583 | 182,560 | ||||||||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | (15,501 | ) | $ | 58,606 | |||
|
Adjustments to reconcile net income (loss) to cash provided
by operating activities:
|
||||||||
|
Series B convertible preferred share expense
|
117,133 | 0 | ||||||
|
Depreciation
|
81,408 | 40,865 | ||||||
|
Loss on impairment of depreciable real estate assets
|
8,600 | 0 | ||||||
|
Other non-cash expenses, net
|
1,133 | 264 | ||||||
|
Changes in operating assets and liabilities, net of amounts
acquired or assumed with acquisitions:
|
||||||||
|
Increase in due from third party managers, net
|
(9,444 | ) | (5,104 | ) | ||||
|
Increase in other assets, net
|
(4,086 | ) | (523 | ) | ||||
|
Increase in accounts payable and other liabilities
|
4,873 | 3,914 | ||||||
|
Net cash provided by operating activities
|
184,116 | 98,022 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Cash paid for acquisitions, net
|
0 | (7,225 | ) | |||||
|
Capital improvements and development costs
|
(48,239 | ) | (11,370 | ) | ||||
|
Decrease (increase) in capital improvement reserves
|
2,368 | (207 | ) | |||||
|
Net proceeds (costs) from sale of assets
|
5,648 | (353 | ) | |||||
|
Payments received on note receivable
|
0 | 4,725 | ||||||
|
Net cash used in investing activities
|
(40,223 | ) | (14,430 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Net proceeds related to issuance of Units
|
0 | 21,778 | ||||||
|
Redemptions of shares
|
(2,349 | ) | (19,992 | ) | ||||
|
Monthly distributions paid to common shareholders
|
(169,862 | ) | (113,646 | ) | ||||
|
Proceeds from (payments on) extinguished credit facilities
|
(129,490 | ) | 22,000 | |||||
|
Net proceeds from existing credit facility
|
175,000 | 0 | ||||||
|
Proceeds from mortgage debt
|
27,000 | 0 | ||||||
|
Payments of mortgage debt
|
(57,289 | ) | (2,759 | ) | ||||
|
Financing costs
|
(5,005 | ) | 0 | |||||
|
Net cash used in financing activities
|
(161,995 | ) | (92,619 | ) | ||||
|
Decrease in cash and cash equivalents
|
(18,102 | ) | (9,027 | ) | ||||
|
Cash and cash equivalents, beginning of period
|
18,102 | 9,027 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 0 | $ | 0 | ||||
|
Supplemental cash flow information:
|
||||||||
|
Interest paid
|
$ | 21,528 | $ | 7,225 | ||||
|
Supplemental disclosure of noncash investing and financing activities:
|
||||||||
|
Merger transactions purchase price, net (see details in note 2)
|
$ | 1,814,613 | $ | 0 | ||||
|
Conversion of Series B convertible preferred shares to
common shares
|
$ | 117,133 | $ | 0 | ||||
|
·
|
Each issued and outstanding unit of Apple Seven (consisting of one Apple Seven common share together with one Apple Seven Series A preferred share) was converted into one common share of the Company, or a total of approximately 90.6 million common shares, and each issued and outstanding Series B convertible preferred share of Apple Seven was converted into a number of the Company’s common shares equal to 24.17104 multiplied by one, or a total of approximately 5.8 million common shares; and
|
|
·
|
Each issued and outstanding unit of Apple Eight (consisting of one Apple Eight common share together with one Apple Eight Series A preferred share) was converted into 0.85 common share of the Company, or a total of approximately 78.3 million common shares, and each issued and outstanding Series B convertible preferred share of Apple Eight was converted into a number of the Company’s common shares equal to 24.17104 multiplied by 0.85, or a total of approximately 4.9 million common shares.
|
|
Purchase Price Allocation
|
||||
|
Assets:
|
||||
|
Land
|
$ | 395,250 | ||
|
Building and improvements
|
1,776,208 | |||
|
Furniture, fixtures and equipment
|
112,013 | |||
|
Franchise fees
|
3,296 | |||
|
Investment in real estate
|
2,286,767 | |||
|
Cash and cash equivalents, restricted cash, due from third party managers and other assets
|
75,951 | |||
|
Total assets
|
2,362,718 | |||
|
Liabilities:
|
||||
|
Credit facilities
|
129,490 | |||
|
Mortgage debt
|
393,209 | |||
|
Accounts payable and other liabilities
|
25,406 | |||
|
Total liabiities
|
548,105 | |||
|
Fair value estimate of net assets acquired
|
$ | 1,814,613 | ||
|
Total
|
||||
|
2014 (October - December)
|
$ | 1,367 | ||
|
2015
|
5,523 | |||
|
2016
|
5,655 | |||
|
2017
|
5,788 | |||
|
2018
|
5,924 | |||
|
Thereafter
|
295,556 | |||
|
Total
|
$ | 319,813 | ||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Revenue
|
$ | 231,884 | $ | 215,962 | $ | 662,421 | $ | 622,021 | ||||||||
|
Net income
|
$ | 35,612 | $ | 39,393 | $ | 107,242 | $ | 106,893 | ||||||||
|
Net income per share - basic and diluted
|
$ | 0.10 | $ | 0.11 | $ | 0.29 | $ | 0.29 | ||||||||
|
Weighted average common shares outstanding - basic and diluted
|
373,821 | 373,821 | 373,821 | 373,597 | ||||||||||||
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Land
|
$ | 539,196 | $ | 143,946 | ||||
|
Building and Improvements
|
3,144,634 | 1,360,634 | ||||||
|
Furniture, Fixtures and Equipment
|
254,097 | 126,218 | ||||||
|
Franchise Fees
|
7,868 | 4,572 | ||||||
|
Construction in Progress
|
28,170 | 8,882 | ||||||
| 3,973,965 | 1,644,252 | |||||||
|
Less Accumulated Depreciation
|
(281,626 | ) | (200,754 | ) | ||||
|
Investment in Real Estate, net
|
$ | 3,692,339 | $ | 1,443,498 | ||||
|
Number of Hotels and Guest Rooms by Brand
|
||||||||
|
Number of
|
Number of
|
|||||||
|
Brand
|
Hotels
|
Rooms
|
||||||
|
Courtyard
|
34 | 4,391 | ||||||
|
Hampton Inn
|
32 | 3,731 | ||||||
|
Hilton Garden Inn
|
31 | 4,118 | ||||||
|
Residence Inn
|
25 | 2,864 | ||||||
|
Homewood Suites
|
24 | 2,645 | ||||||
|
SpringHill Suites
|
14 | 1,868 | ||||||
|
TownePlace Suites
|
11 | 1,105 | ||||||
|
Fairfield Inn
|
8 | 944 | ||||||
|
Marriott
|
3 | 842 | ||||||
|
Embassy Suites
|
2 | 316 | ||||||
|
Home2 Suites
|
2 | 237 | ||||||
|
Hilton
|
1 | 224 | ||||||
|
Renaissance
|
1 | 204 | ||||||
|
Total
|
188 | 23,489 | ||||||
|
·
|
A ratio of Consolidated Total Indebtedness to Consolidated EBITDA of not more than 6.00 to 1.00 (subject to a higher amount in certain circumstances);
|
|
·
|
A ratio of Consolidated Secured Indebtedness to Consolidated Total Assets of not more than 45%;
|
|
·
|
A minimum Consolidated Tangible Net Worth of $2.3 billion (plus 75% of the Net Cash Proceeds from issuances and sales of Equity Interests occurring after the Closing Date);
|
|
·
|
A ratio of Adjusted Consolidated EBITDA to Consolidated Fixed Charges of not less than 1.50 to 1.00 for the trailing four full quarters;
|
|
·
|
A ratio of Unencumbered Adjusted NOI to Consolidated Implied Interest Expense for Consolidated Unsecured Indebtedness of not less than 2.00 to 1.00 for the trailing four full quarters;
|
|
·
|
A ratio of Consolidated Unsecured Indebtedness to Unencumbered Asset Value of not more than 60%;
|
|
·
|
A ratio of Consolidated Secured Recourse Indebtedness to Consolidated Total Assets of not more than 10%; and
|
|
·
|
Restricted payments (including distributions and share repurchases), net of any proceeds from a dividend reinvestment plan, cannot exceed 100% of Funds From Operations during the Initial Period or any fiscal year thereafter, unless the Company is required to distribute more to meet REIT requirements. The percentage is reduced to 95% in the first fiscal year after a public listing of the Company’s equity interests.
|
|
Location
|
Brand
|
Interest Rate (1)
|
Loan Assumption or Origination Date
|
Maturity Date
|
Principal Assumed or Originated
|
Outstanding balance as of September 30, 2014
|
Outstanding balance as of December 31, 2013
|
|||||||||||||||||||
|
Richmond, VA
|
Marriott
|
6.95 | % |
3/1/2014
|
(2) | $ | 21,524 | $ | 0 | $ | 0 | |||||||||||||||
|
Suffolk, VA
|
TownePlace Suites
|
6.03 | % |
3/1/2014
|
(3) | 6,138 | 0 | 0 | ||||||||||||||||||
|
Suffolk, VA
|
Courtyard
|
6.03 | % |
3/1/2014
|
(3) | 8,002 | 0 | 0 | ||||||||||||||||||
|
New Orleans, LA
|
Homewood Suites
|
5.85 | % |
3/1/2014
|
(4) | 14,331 | 0 | 0 | ||||||||||||||||||
|
Overland Park, KS
|
Residence Inn
|
5.74 | % |
3/1/2014
|
4/1/2015
|
6,018 | 5,889 | 0 | ||||||||||||||||||
|
Dallas, TX
|
Hilton
|
6.63 | % |
5/17/2011
|
6/6/2015
|
20,988 | 19,076 | 19,545 | ||||||||||||||||||
|
Rogers, AR
|
Hampton Inn
|
5.20 | % |
8/31/2010
|
9/1/2015
|
8,337 | 7,641 | 7,781 | ||||||||||||||||||
|
St. Louis, MO
|
Hampton Inn
|
5.30 | % |
8/31/2010
|
9/1/2015
|
13,915 | 12,771 | 13,001 | ||||||||||||||||||
|
Kansas City, MO
|
Hampton Inn
|
5.45 | % |
8/31/2010
|
10/1/2015
|
6,517 | 5,997 | 6,102 | ||||||||||||||||||
|
Westford, MA
|
Residence Inn
|
5.30 | % | (5) |
3/1/2014
|
10/1/2015
|
6,530 | 6,438 | 0 | |||||||||||||||||
|
Allen, TX
|
Hilton Garden Inn
|
5.37 | % |
10/31/2008
|
10/11/2015
|
10,787 | 9,618 | 9,787 | ||||||||||||||||||
|
Kansas City, MO
|
Residence Inn
|
5.74 | % |
3/1/2014
|
11/1/2015
|
10,602 | 10,475 | 0 | ||||||||||||||||||
|
Fayetteville, NC
|
Residence Inn
|
5.14 | % |
3/1/2014
|
12/1/2015
|
6,545 | 6,451 | 0 | ||||||||||||||||||
|
Austin, TX
|
Homewood Suites
|
5.99 | % |
4/14/2009
|
3/1/2016
|
7,556 | 6,541 | 6,702 | ||||||||||||||||||
|
Austin, TX
|
Hampton Inn
|
5.95 | % |
4/14/2009
|
3/1/2016
|
7,553 | 6,534 | 6,696 | ||||||||||||||||||
|
Tupelo, MS
|
Hampton Inn
|
5.90 | % |
3/1/2014
|
3/1/2016
|
3,124 | 3,022 | 0 | ||||||||||||||||||
|
Houston, TX
|
Residence Inn
|
5.71 | % |
3/1/2014
|
3/1/2016
|
9,930 | 9,801 | 0 | ||||||||||||||||||
|
Hilton Head, SC
|
Hilton Garden Inn
|
6.29 | % |
3/1/2014
|
4/11/2016
|
5,557 | 5,455 | 0 | ||||||||||||||||||
|
Round Rock, TX
|
Hampton Inn
|
5.95 | % |
3/6/2009
|
5/1/2016
|
4,175 | 3,613 | 3,701 | ||||||||||||||||||
|
Highlands Ranch, CO
|
Residence Inn
|
5.94 | % |
3/1/2014
|
6/1/2016
|
10,494 | 10,378 | 0 | ||||||||||||||||||
|
Texarkana, TX
|
Hampton Inn & Suites
|
6.90 | % |
1/31/2011
|
7/8/2016
|
4,954 | 4,687 | 4,747 | ||||||||||||||||||
|
Bristol, VA
|
Courtyard
|
6.59 | % |
11/7/2008
|
8/1/2016
|
9,767 | 8,964 | 9,086 | ||||||||||||||||||
|
Virginia Beach, VA
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
13,931 | 13,767 | 0 | ||||||||||||||||||
|
Virginia Beach, VA
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
16,813 | 16,615 | 0 | ||||||||||||||||||
|
Charlottesville, VA
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
14,892 | 14,716 | 0 | ||||||||||||||||||
|
Carolina Beach, NC
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
12,009 | 11,868 | 0 | ||||||||||||||||||
|
Winston-Salem, NC
|
Courtyard
|
5.94 | % |
3/1/2014
|
12/8/2016
|
7,458 | 7,385 | 0 | ||||||||||||||||||
|
Lewisville, TX (6)
|
Hilton Garden Inn
|
0.00 | % |
10/16/2008
|
12/31/2016
|
3,750 | 2,000 | 2,000 | ||||||||||||||||||
|
Oceanside, CA
|
Residence Inn
|
4.24 | % | (5) |
3/1/2014
|
1/13/2017
|
15,662 | 15,480 | 0 | |||||||||||||||||
|
Burbank, CA
|
Residence Inn
|
4.24 | % | (5) |
3/1/2014
|
1/13/2017
|
23,493 | 23,220 | 0 | |||||||||||||||||
|
Savannah, GA
|
Hilton Garden Inn
|
5.87 | % |
3/1/2014
|
2/1/2017
|
4,977 | 4,888 | 0 | ||||||||||||||||||
|
Greenville, SC
|
Residence Inn
|
6.03 | % |
3/1/2014
|
2/8/2017
|
6,012 | 5,949 | 0 | ||||||||||||||||||
|
Birmingham, AL
|
Homewood Suites
|
6.03 | % |
3/1/2014
|
2/8/2017
|
10,908 | 10,795 | 0 | ||||||||||||||||||
|
Jacksonville, FL
|
Homewood Suites
|
6.03 | % |
3/1/2014
|
2/8/2017
|
15,856 | 15,691 | 0 | ||||||||||||||||||
|
Concord, NC
|
Hampton Inn
|
6.10 | % |
3/1/2014
|
3/1/2017
|
4,718 | 4,666 | 0 | ||||||||||||||||||
|
Irving, TX
|
Homewood Suites
|
5.83 | % |
12/29/2010
|
4/11/2017
|
6,052 | 5,481 | 5,605 | ||||||||||||||||||
|
Duncanville, TX
|
Hilton Garden Inn
|
5.88 | % |
10/21/2008
|
5/11/2017
|
13,966 | 12,725 | 12,907 | ||||||||||||||||||
|
Grapevine, TX
|
Hilton Garden Inn
|
4.89 | % |
8/29/2012
|
9/1/2022
|
11,810 | 11,319 | 11,509 | ||||||||||||||||||
|
Collegeville/Philadelphia, PA
|
Courtyard
|
4.89 | % |
8/30/2012
|
9/1/2022
|
12,650 | 12,124 | 12,327 | ||||||||||||||||||
|
Hattiesburg, MS
|
Courtyard
|
5.00 | % |
3/1/2014
|
9/1/2022
|
5,732 | 5,659 | 0 | ||||||||||||||||||
|
Rancho Bernardo, CA
|
Courtyard
|
5.00 | % |
3/1/2014
|
9/1/2022
|
15,060 | 14,867 | 0 | ||||||||||||||||||
|
Kirkland, WA
|
Courtyard
|
5.00 | % |
3/1/2014
|
9/1/2022
|
12,145 | 11,989 | 0 | ||||||||||||||||||
|
Seattle, WA
|
Residence Inn
|
4.96 | % |
3/1/2014
|
9/1/2022
|
28,269 | 27,903 | 0 | ||||||||||||||||||
|
Anchorage, AK
|
Embassy Suites
|
4.97 | % |
9/13/2012
|
10/1/2022
|
23,230 | 22,319 | 22,686 | ||||||||||||||||||
|
Somerset, NJ
|
Courtyard
|
4.73 | % |
3/1/2014
|
10/6/2022
|
8,750 | 8,634 | 0 | ||||||||||||||||||
|
Tukwila, WA
|
Homewood Suites
|
4.73 | % |
3/1/2014
|
10/6/2022
|
9,431 | 9,306 | 0 | ||||||||||||||||||
|
Prattville, AL
|
Courtyard
|
4.12 | % |
3/1/2014
|
2/6/2023
|
6,596 | 6,503 | 0 | ||||||||||||||||||
|
Huntsville, AL
|
Homewood Suites
|
4.12 | % |
3/1/2014
|
2/6/2023
|
8,306 | 8,188 | 0 | ||||||||||||||||||
|
San Diego, CA
|
Residence Inn
|
3.97 | % |
3/1/2014
|
3/6/2023
|
18,600 | 18,332 | 0 | ||||||||||||||||||
|
Miami, FL
|
Homewood Suites
|
4.02 | % |
3/1/2014
|
4/1/2023
|
16,677 | 16,440 | 0 | ||||||||||||||||||
|
New Orleans, LA
|
Homewood Suites
|
4.36 | % |
7/17/2014
|
8/11/2024
|
(4)
|
27,000 | 26,953 | 0 | |||||||||||||||||
|
Malvern/Philadelphia, PA
|
Courtyard
|
6.50 | % |
11/30/2010
|
10/1/2032
|
(7)
|
7,894 | 7,185 | 7,337 | |||||||||||||||||
| 585,991 | 516,318 | 161,519 | ||||||||||||||||||||||||
|
Unamortized fair value adjustment of assumed debt
|
11,196 | 5,560 | 1,032 | |||||||||||||||||||||||
|
Total
|
$ | 597,187 | $ | 521,878 | $ | 162,551 | ||||||||||||||||||||
|
(1)
|
Unless otherwise noted, these rates are the rates per the loan agreement. For loans assumed, the Company adjusted the interest rates to market rates and is amortizing the adjustments to interest expense over the life of the loan.
|
|
(2)
|
Loan (assumed on March 1, 2014) was repaid in full on June 3, 2014.
|
|
(3)
|
Loans (assumed on March 1, 2014) were repaid in full on July 1, 2014.
|
|
(4)
|
On July 1, 2014, the Company repaid in full the mortgage loan assumed with the A7 and A8 mergers, and on July 17, 2014 the Company originated new debt secured by this hotel.
|
|
(5)
|
The annual fixed interest rate gives effect to an interest rate swap agreement assumed by the Company with the mortgage debt.
|
|
(6)
|
Unsecured loan.
|
|
(7)
|
Outstanding principal balance is callable by lender or prepayable by the Company beginning on October 1, 2016, and every five years thereafter until maturity, subject to certain conditions.
|
|
2014 (October - December)
|
$ | 3,042 | ||
|
2015
|
93,888 | |||
|
2016
|
135,658 | |||
|
2017
|
99,394 | |||
|
2018
|
80,506 | |||
|
Thereafter
|
278,830 | |||
| 691,318 | ||||
|
Unamortized fair value adjustment of assumed debt
|
5,560 | |||
|
Total
|
$ | 696,878 |
|
Related debt
|
Notional amount at
September 30, 2014
|
Maturity date
|
Fair value at
September 30, 2014
|
||||||
|
Term loan facility (1)
|
$ | 100,000 |
3/1/2019
|
$ | 311 | ||||
|
Westford Residence Inn (2)
|
6,438 |
10/1/2015
|
(99 | ) | |||||
|
Oceanside Residence Inn/Burbank Residence Inn (2)
|
38,700 |
1/13/2015
|
(91 | ) | |||||
|
Oceanside Residence Inn/Burbank Residence Inn (2)/(3)
|
38,440 |
1/13/2017
|
(61 | ) | |||||
|
(1) Designated as a cash flow hedge.
|
||||||
|
(2) Not designated as a cash flow hedge.
|
||||||
|
(3) Effective date of the forward interest rate swap agreement is January 13, 2015, the same date the existing swap agreement matures.
|
|
·
|
Approximately 182.8 million Series A preferred shares were issued and outstanding, which had no voting rights and no conversion rights. In addition, the Series A preferred shares were not separately tradable from the common shares to which they related; and
|
|
·
|
480,000 Series B convertible preferred shares were issued to Glade M. Knight, Executive Chairman of the Company and formerly Chairman and Chief Executive Officer of the Company, in exchange for the payment by him of $0.10 per Series B convertible preferred share, or an aggregate of $48,000. There were no dividends payable on the Series B convertible preferred shares.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
|
(in thousands, except statistical data)
|
2014
|
Percent of Revenue
|
2013
|
Percent of Revenue
|
2014
|
Percent of Revenue
|
2013
|
Percent of Revenue
|
||||||||||||||||||||||||
|
Total revenue
|
$ | 231,884 | 100 | % | $ | 100,237 | 100 | % | $ | 601,573 | 100 | % | $ | 297,212 | 100 | % | ||||||||||||||||
|
Hotel operating expenses
|
130,190 | 56 | % | 57,159 | 57 | % | 336,547 | 56 | % | 166,439 | 56 | % | ||||||||||||||||||||
|
Property taxes, insurance and other expense
|
11,121 | 5 | % | 4,790 | 5 | % | 29,477 | 5 | % | 15,385 | 5 | % | ||||||||||||||||||||
|
Ground lease expense
|
2,489 | 1 | % | 53 | 0 | % | 5,850 | 1 | % | 247 | 0 | % | ||||||||||||||||||||
|
General and administrative expense
|
5,627 | 2 | % | 1,778 | 2 | % | 14,774 | 2 | % | 5,815 | 2 | % | ||||||||||||||||||||
|
Transaction costs
|
707 | 1,908 | 4,593 | 2,044 | ||||||||||||||||||||||||||||
|
Loss on impairment of depreciable real estate assets
|
8,600 | - | 8,600 | - | ||||||||||||||||||||||||||||
|
Depreciation expense
|
31,095 | 13,732 | 81,408 | 40,865 | ||||||||||||||||||||||||||||
|
Interest expense, net
|
6,340 | 2,287 | 17,197 | 6,701 | ||||||||||||||||||||||||||||
|
Income tax expense
|
553 | 365 | 1,495 | 1,110 | ||||||||||||||||||||||||||||
|
Number of hotels
|
188 | 89 | 188 | 89 | ||||||||||||||||||||||||||||
|
ADR
|
$ | 124 | $ | 115 | $ | 123 | $ | 115 | ||||||||||||||||||||||||
|
Occupancy
|
79 | % | 77 | % | 79 | % | 76 | % | ||||||||||||||||||||||||
|
RevPAR
|
$ | 99 | $ | 88 | $ | 97 | $ | 87 | ||||||||||||||||||||||||
|
Total rooms sold (1)
|
1,717,969 | 801,732 | 4,479,372 | 2,358,269 | ||||||||||||||||||||||||||||
|
Total rooms available (2)
|
2,161,264 | 1,045,086 | 5,698,177 | 3,106,356 | ||||||||||||||||||||||||||||
|
(1) Represents the number of room nights sold during the period.
|
||||||||||||||||
|
(2) Represents the number of rooms owned by the Company multiplied by the number of nights in the period.
|
||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
2014
|
2013
|
Percent Change
|
2014
|
2013
|
Percent Change
|
|||||||||||||||||||
|
ADR
|
$ | 120 | $ | 115 | 4 | % | $ | 121 | $ | 115 | 5 | % | ||||||||||||
|
Occupancy
|
79 | % | 77 | % | 3 | % | 77 | % | 76 | % | 1 | % | ||||||||||||
|
RevPAR
|
$ | 95 | $ | 88 | 8 | % | $ | 94 | $ | 87 | 8 | % | ||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
2014
|
2013
|
Percent Change
|
2014
|
2013
|
Percent Change
|
|||||||||||||||||||
|
ADR
|
$ | 124 | $ | 118 | 5 | % | $ | 123 | $ | 117 | 5 | % | ||||||||||||
|
Occupancy
|
79 | % | 78 | % | 1 | % | 77 | % | 76 | % | 1 | % | ||||||||||||
|
RevPAR
|
$ | 99 | $ | 92 | 8 | % | $ | 95 | $ | 89 | 7 | % | ||||||||||||
|
Number of Hotels and Guest Rooms by Brand
|
||||||||
|
Number of
|
Number of
|
|||||||
|
Brand
|
Hotels
|
Rooms
|
||||||
|
Courtyard
|
34 | 4,391 | ||||||
|
Hampton Inn
|
32 | 3,731 | ||||||
|
Hilton Garden Inn
|
31 | 4,118 | ||||||
|
Residence Inn
|
25 | 2,864 | ||||||
|
Homewood Suites
|
24 | 2,645 | ||||||
|
SpringHill Suites
|
14 | 1,868 | ||||||
|
TownePlace Suites
|
11 | 1,105 | ||||||
|
Fairfield Inn
|
8 | 944 | ||||||
|
Marriott
|
3 | 842 | ||||||
|
Embassy Suites
|
2 | 316 | ||||||
|
Home2 Suites
|
2 | 237 | ||||||
|
Hilton
|
1 | 224 | ||||||
|
Renaissance
|
1 | 204 | ||||||
|
Total
|
188 | 23,489 | ||||||
|
Number of Hotels and Guest Rooms by State
|
||||||||
|
Number of
|
Number of
|
|||||||
|
State
|
Hotels
|
Rooms
|
||||||
|
Alabama
|
13 | 1,206 | ||||||
|
Alaska
|
1 | 169 | ||||||
|
Arizona
|
7 | 926 | ||||||
|
Arkansas
|
5 | 507 | ||||||
|
California
|
19 | 2,527 | ||||||
|
Colorado
|
3 | 326 | ||||||
|
Florida
|
15 | 1,833 | ||||||
|
Georgia
|
6 | 570 | ||||||
|
Idaho
|
2 | 416 | ||||||
|
Illinois
|
4 | 601 | ||||||
|
Indiana
|
2 | 236 | ||||||
|
Kansas
|
4 | 422 | ||||||
|
Kentucky
|
1 | 130 | ||||||
|
Louisiana
|
6 | 771 | ||||||
|
Massachusetts
|
4 | 466 | ||||||
|
Maryland
|
2 | 233 | ||||||
|
Michigan
|
1 | 148 | ||||||
|
Minnesota
|
1 | 124 | ||||||
|
Mississippi
|
3 | 264 | ||||||
|
Missouri
|
4 | 544 | ||||||
|
Nebraska
|
1 | 181 | ||||||
|
New Jersey
|
5 | 629 | ||||||
|
New York
|
2 | 368 | ||||||
|
North Carolina
|
13 | 1,437 | ||||||
|
Ohio
|
2 | 218 | ||||||
|
Oklahoma
|
2 | 302 | ||||||
|
Pennsylvania
|
3 | 391 | ||||||
|
South Carolina
|
3 | 325 | ||||||
|
Tennessee
|
7 | 796 | ||||||
|
Texas
|
29 | 3,577 | ||||||
|
Utah
|
2 | 257 | ||||||
|
Virginia
|
12 | 1,980 | ||||||
|
Washington
|
4 | 609 | ||||||
|
Total
|
188 | 23,489 | ||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired
|
Rooms
|
|||||||
|
Anchorage
|
AK
|
Embassy Suites
|
Stonebridge
|
4/30/2010
|
169 | |||||||
|
Auburn
|
AL
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
101 | |||||||
|
Birmingham
|
AL
|
Courtyard
|
LBA
|
3/1/2014
|
84 | |||||||
|
Birmingham
|
AL
|
Homewood Suites
|
McKibbon
|
3/1/2014
|
95 | |||||||
|
Dothan
|
AL
|
Hilton Garden Inn
|
LBA
|
6/1/2009
|
104 | |||||||
|
Dothan
|
AL
|
Residence Inn
|
LBA
|
3/1/2014
|
84 | |||||||
|
Huntsville
|
AL
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
101 | |||||||
|
Huntsville
|
AL
|
Homewood Suites
|
LBA
|
3/1/2014
|
107 | |||||||
|
Huntsville
|
AL
|
TownePlace Suites
|
LBA
|
3/1/2014
|
86 | |||||||
|
Montgomery
|
AL
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
97 | |||||||
|
Montgomery
|
AL
|
Homewood Suites
|
LBA
|
3/1/2014
|
91 | |||||||
|
Prattville
|
AL
|
Courtyard
|
LBA
|
3/1/2014
|
84 | |||||||
|
Troy
|
AL
|
Courtyard
|
LBA
|
6/18/2009
|
90 | |||||||
|
Troy
|
AL
|
Hampton Inn
|
LBA
|
3/1/2014
|
82 | |||||||
|
Rogers
|
AR
|
Fairfield Inn & Suites
|
Raymond
|
3/1/2014
|
99 | |||||||
|
Rogers
|
AR
|
Hampton Inn
|
Raymond
|
8/31/2010
|
122 | |||||||
|
Rogers
|
AR
|
Homewood Suites
|
Raymond
|
4/30/2010
|
126 | |||||||
|
Rogers
|
AR
|
Residence Inn
|
Raymond
|
3/1/2014
|
88 | |||||||
|
Springdale
|
AR
|
Residence Inn
|
Pillar
|
3/1/2014
|
72 | |||||||
|
Chandler
|
AZ
|
Courtyard
|
White
|
11/2/2010
|
150 | |||||||
|
Chandler
|
AZ
|
Fairfield Inn & Suites
|
White
|
11/2/2010
|
110 | |||||||
|
Phoenix
|
AZ
|
Courtyard
|
White
|
11/2/2010
|
164 | |||||||
|
Phoenix
|
AZ
|
Residence Inn
|
White
|
11/2/2010
|
129 | |||||||
|
Tucson
|
AZ
|
Hilton Garden Inn
|
Western
|
7/31/2008
|
125 | |||||||
|
Tucson
|
AZ
|
Residence Inn
|
Western
|
3/1/2014
|
124 | |||||||
|
Tucson
|
AZ
|
TownePlace Suites
|
Western
|
10/6/2011
|
124 | |||||||
|
Agoura Hills
|
CA
|
Homewood Suites
|
Dimension
|
3/1/2014
|
125 | |||||||
|
Burbank
|
CA
|
Residence Inn
|
Marriott
|
3/1/2014
|
166 | |||||||
|
Clovis
|
CA
|
Hampton Inn & Suites
|
Dimension
|
7/31/2009
|
86 | |||||||
|
Clovis
|
CA
|
Homewood Suites
|
Dimension
|
2/2/2010
|
83 | |||||||
|
Cypress
|
CA
|
Courtyard
|
Dimension
|
3/1/2014
|
180 | |||||||
|
Oceanside
|
CA
|
Residence Inn
|
Marriott
|
3/1/2014
|
125 | |||||||
|
Rancho Bernardo
|
CA
|
Courtyard
|
Inn Ventures
|
3/1/2014
|
210 | |||||||
|
Sacramento
|
CA
|
Hilton Garden Inn
|
Dimension
|
3/1/2014
|
154 | |||||||
|
San Bernardino
|
CA
|
Residence Inn
|
Inn Ventures
|
2/16/2011
|
95 | |||||||
|
San Diego
|
CA
|
Hampton Inn
|
Dimension
|
3/1/2014
|
177 | |||||||
|
San Diego
|
CA
|
Hilton Garden Inn
|
Inn Ventures
|
3/1/2014
|
200 | |||||||
|
San Diego
|
CA
|
Residence Inn
|
Dimension
|
3/1/2014
|
121 | |||||||
|
San Jose
|
CA
|
Homewood Suites
|
Dimension
|
3/1/2014
|
140 | |||||||
|
Santa Ana
|
CA
|
Courtyard
|
Dimension
|
5/23/2011
|
155 | |||||||
|
Santa Clarita
|
CA
|
Courtyard
|
Dimension
|
9/24/2008
|
140 | |||||||
|
Santa Clarita
|
CA
|
Fairfield Inn
|
Dimension
|
10/29/2008
|
66 | |||||||
|
Santa Clarita
|
CA
|
Hampton Inn
|
Dimension
|
10/29/2008
|
128 | |||||||
|
Santa Clarita
|
CA
|
Residence Inn
|
Dimension
|
10/29/2008
|
90 | |||||||
|
Tulare
|
CA
|
Hampton Inn & Suites
|
Inn Ventures
|
3/1/2014
|
86 | |||||||
|
Highlands Ranch
|
CO
|
Hilton Garden Inn
|
Dimension
|
3/1/2014
|
128 | |||||||
|
Highlands Ranch
|
CO
|
Residence Inn
|
Dimension
|
3/1/2014
|
117 | |||||||
|
Pueblo
|
CO
|
Hampton Inn & Suites
|
Dimension
|
10/31/2008
|
81 | |||||||
|
Fort Lauderdale
|
FL
|
Hampton Inn
|
Vista
|
12/31/2008
|
109 | |||||||
|
Jacksonville
|
FL
|
Homewood Suites
|
McKibbon
|
3/1/2014
|
119 | |||||||
|
Lakeland
|
FL
|
Courtyard
|
LBA
|
3/1/2014
|
78 | |||||||
|
Miami
|
FL
|
Courtyard
|
Dimension
|
3/1/2014
|
118 | |||||||
|
Miami
|
FL
|
Hampton Inn & Suites
|
Dimension
|
4/9/2010
|
121 | |||||||
|
Miami
|
FL
|
Homewood Suites
|
Dimension
|
3/1/2014
|
159 | |||||||
|
Orlando
|
FL
|
Fairfield Inn & Suites
|
Marriott
|
7/1/2009
|
200 | |||||||
|
Orlando
|
FL
|
SpringHill Suites
|
Marriott
|
7/1/2009
|
200 | |||||||
|
Panama City
|
FL
|
Hampton Inn & Suites
|
LBA
|
3/12/2009
|
95 | |||||||
|
Panama City
|
FL
|
TownePlace Suites
|
LBA
|
1/19/2010
|
103 | |||||||
|
Sanford
|
FL
|
SpringHill Suites
|
LBA
|
3/1/2014
|
105 | |||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired
|
Rooms
|
|||||||
|
Sarasota
|
FL
|
Homewood Suites
|
Hilton
|
3/1/2014
|
100 | |||||||
|
Tallahassee
|
FL
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
85 | |||||||
|
Tampa
|
FL
|
Embassy Suites
|
White
|
11/2/2010
|
147 | |||||||
|
Tampa
|
FL
|
TownePlace Suites
|
McKibbon
|
3/1/2014
|
94 | |||||||
|
Albany
|
GA
|
Fairfield Inn & Suites
|
LBA
|
1/14/2010
|
87 | |||||||
|
Columbus
|
GA
|
SpringHill Suites
|
LBA
|
3/1/2014
|
85 | |||||||
|
Columbus
|
GA
|
TownePlace Suites
|
LBA
|
3/1/2014
|
86 | |||||||
|
Macon
|
GA
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
101 | |||||||
|
Port Wentworth
|
GA
|
Hampton Inn
|
Newport
|
3/1/2014
|
106 | |||||||
|
Savannah
|
GA
|
Hilton Garden Inn
|
Newport
|
3/1/2014
|
105 | |||||||
|
Boise
|
ID
|
Hampton Inn & Suites
|
Raymond
|
4/30/2010
|
186 | |||||||
|
Boise
|
ID
|
SpringHill Suites
|
Inn Ventures
|
3/1/2014
|
230 | |||||||
|
Mettawa
|
IL
|
Hilton Garden Inn
|
White
|
11/2/2010
|
170 | |||||||
|
Mettawa
|
IL
|
Residence Inn
|
White
|
11/2/2010
|
130 | |||||||
|
Schaumburg
|
IL
|
Hilton Garden Inn
|
White
|
11/2/2010
|
166 | |||||||
|
Warrenville
|
IL
|
Hilton Garden Inn
|
White
|
11/2/2010
|
135 | |||||||
|
Indianapolis
|
IN
|
SpringHill Suites
|
White
|
11/2/2010
|
130 | |||||||
|
Mishawaka
|
IN
|
Residence Inn
|
White
|
11/2/2010
|
106 | |||||||
|
Overland Park
|
KS
|
Fairfield Inn & Suites
|
True North
|
3/1/2014
|
110 | |||||||
|
Overland Park
|
KS
|
SpringHill Suites
|
True North
|
3/1/2014
|
102 | |||||||
|
Overland Park
|
KS
|
Residence Inn
|
True North
|
3/1/2014
|
120 | |||||||
|
Wichita
|
KS
|
Courtyard
|
Pillar
|
3/1/2014
|
90 | |||||||
|
Bowling Green
|
KY
|
Hampton Inn
|
Newport
|
3/1/2014
|
130 | |||||||
|
Alexandria
|
LA
|
Courtyard
|
LBA
|
9/15/2010
|
96 | |||||||
|
Baton Rouge
|
LA
|
SpringHill Suites
|
Dimension
|
9/25/2009
|
119 | |||||||
|
Lafayette
|
LA
|
Hilton Garden Inn
|
LBA
|
7/30/2010
|
153 | |||||||
|
Lafayette
|
LA
|
SpringHill Suites
|
LBA
|
6/23/2011
|
103 | |||||||
|
New Orleans
|
LA
|
Homewood Suites
|
Dimension
|
3/1/2014
|
166 | |||||||
|
West Monroe
|
LA
|
Hilton Garden Inn
|
Pillar
|
7/30/2010
|
134 | |||||||
|
Andover
|
MA
|
SpringHill Suites
|
Marriott
|
11/5/2010
|
136 | |||||||
|
Marlborough
|
MA
|
Residence Inn
|
True North
|
3/1/2014
|
112 | |||||||
|
Westford
|
MA
|
Hampton Inn & Suites
|
True North
|
3/1/2014
|
110 | |||||||
|
Westford
|
MA
|
Residence Inn
|
True North
|
3/1/2014
|
108 | |||||||
|
Annapolis
|
MD
|
Hilton Garden Inn
|
White
|
3/1/2014
|
126 | |||||||
|
Silver Spring
|
MD
|
Hilton Garden Inn
|
White
|
7/30/2010
|
107 | |||||||
|
Novi
|
MI
|
Hilton Garden Inn
|
White
|
11/2/2010
|
148 | |||||||
|
Rochester
|
MN
|
Hampton Inn & Suites
|
Raymond
|
8/3/2009
|
124 | |||||||
|
Kansas City
|
MO
|
Hampton Inn
|
Raymond
|
8/31/2010
|
122 | |||||||
|
Kansas City
|
MO
|
Residence Inn
|
True North
|
3/1/2014
|
106 | |||||||
|
St. Louis
|
MO
|
Hampton Inn
|
Raymond
|
8/31/2010
|
190 | |||||||
|
St. Louis
|
MO
|
Hampton Inn & Suites
|
Raymond
|
4/30/2010
|
126 | |||||||
|
Hattiesburg
|
MS
|
Courtyard
|
LBA
|
3/1/2014
|
84 | |||||||
|
Hattiesburg
|
MS
|
Residence Inn
|
LBA
|
12/11/2008
|
84 | |||||||
|
Tupelo
|
MS
|
Hampton Inn
|
LBA
|
3/1/2014
|
96 | |||||||
|
Carolina Beach
|
NC
|
Courtyard
|
Crestline
|
3/1/2014
|
144 | |||||||
|
Charlotte
|
NC
|
Homewood Suites
|
McKibbon
|
9/24/2008
|
112 | |||||||
|
Concord
|
NC
|
Hampton Inn
|
Newport
|
3/1/2014
|
101 | |||||||
|
Dunn
|
NC
|
Hampton Inn
|
McKibbon
|
3/1/2014
|
120 | |||||||
|
Durham
|
NC
|
Homewood Suites
|
McKibbon
|
12/4/2008
|
122 | |||||||
|
Fayetteville
|
NC
|
Home2 Suites
|
LBA
|
2/3/2011
|
118 | |||||||
|
Fayetteville
|
NC
|
Residence Inn
|
Pillar
|
3/1/2014
|
92 | |||||||
|
Greensboro
|
NC
|
SpringHill Suites
|
Newport
|
3/1/2014
|
82 | |||||||
|
Holly Springs
|
NC
|
Hampton Inn & Suites
|
LBA
|
11/30/2010
|
124 | |||||||
|
Jacksonville
|
NC
|
TownePlace Suites
|
LBA
|
2/16/2010
|
86 | |||||||
|
Matthews
|
NC
|
Hampton Inn
|
Newport
|
3/1/2014
|
92 | |||||||
|
Wilmington
|
NC
|
Fairfield Inn & Suites
|
Crestline
|
3/1/2014
|
122 | |||||||
|
Winston-Salem
|
NC
|
Courtyard
|
McKibbon
|
3/1/2014
|
122 | |||||||
|
Omaha
|
NE
|
Courtyard
|
Marriott
|
3/1/2014
|
181 | |||||||
|
Cranford
|
NJ
|
Homewood Suites
|
Dimension
|
3/1/2014
|
108 | |||||||
|
Mahwah
|
NJ
|
Homewood Suites
|
Dimension
|
3/1/2014
|
110 | |||||||
|
Mount Laurel
|
NJ
|
Homewood Suites
|
Newport
|
1/11/2011
|
118 | |||||||
|
Somerset
|
NJ
|
Courtyard
|
Newport
|
3/1/2014
|
162 | |||||||
|
West Orange
|
NJ
|
Courtyard
|
Newport
|
1/11/2011
|
131 | |||||||
|
New York
|
NY
|
Renaissance
|
Marriott
|
3/1/2014
|
204 |
|
City
|
State
|
Brand
|
Manager
|
Date Acquired
|
Rooms
|
|||||||
|
Islip/Ronkonkoma
|
NY
|
Hilton Garden Inn
|
White
|
3/1/2014
|
164 | |||||||
|
Cincinnati
|
OH
|
Homewood Suites
|
White
|
3/1/2014
|
76 | |||||||
|
Twinsburg
|
OH
|
Hilton Garden Inn
|
Gateway
|
10/7/2008
|
142 | |||||||
|
Oklahoma City
|
OK
|
Hampton Inn & Suites
|
Raymond
|
5/28/2010
|
200 | |||||||
|
Tulsa
|
OK
|
Hampton Inn & Suites
|
Western
|
3/1/2014
|
102 | |||||||
|
Collegeville/Philadelphia
|
PA
|
Courtyard
|
White
|
11/15/2010
|
132 | |||||||
|
Malvern/Philadelphia
|
PA
|
Courtyard
|
White
|
11/30/2010
|
127 | |||||||
|
Pittsburgh
|
PA
|
Hampton Inn
|
Vista
|
12/31/2008
|
132 | |||||||
|
Columbia
|
SC
|
Hilton Garden Inn
|
Newport
|
3/1/2014
|
143 | |||||||
|
Greenville
|
SC
|
Residence Inn
|
McKibbon
|
3/1/2014
|
78 | |||||||
|
Hilton Head
|
SC
|
Hilton Garden Inn
|
McKibbon
|
3/1/2014
|
104 | |||||||
|
Chattanooga
|
TN
|
Homewood Suites
|
LBA
|
3/1/2014
|
76 | |||||||
|
Jackson
|
TN
|
Courtyard
|
Vista
|
12/16/2008
|
94 | |||||||
|
Jackson
|
TN
|
Hampton Inn & Suites
|
Vista
|
12/30/2008
|
83 | |||||||
|
Johnson City
|
TN
|
Courtyard
|
LBA
|
9/25/2009
|
90 | |||||||
|
Memphis
|
TN
|
Homewood Suites
|
Hilton
|
3/1/2014
|
140 | |||||||
|
Nashville
|
TN
|
Hilton Garden Inn
|
Vista
|
9/30/2010
|
194 | |||||||
|
Nashville
|
TN
|
Home2 Suites
|
Vista
|
5/31/2012
|
119 | |||||||
|
Addison
|
TX
|
SpringHill Suites
|
Marriott
|
3/1/2014
|
159 | |||||||
|
Allen
|
TX
|
Hampton Inn & Suites
|
Gateway
|
9/26/2008
|
103 | |||||||
|
Allen
|
TX
|
Hilton Garden Inn
|
Gateway
|
10/31/2008
|
150 | |||||||
|
Arlington
|
TX
|
Hampton Inn & Suites
|
Western
|
12/1/2010
|
98 | |||||||
|
Austin
|
TX
|
Courtyard
|
White
|
11/2/2010
|
145 | |||||||
|
Austin
|
TX
|
Fairfield Inn & Suites
|
White
|
11/2/2010
|
150 | |||||||
|
Austin
|
TX
|
Hampton Inn
|
Vista
|
4/14/2009
|
124 | |||||||
|
Austin
|
TX
|
Hilton Garden Inn
|
White
|
11/2/2010
|
117 | |||||||
|
Austin
|
TX
|
Homewood Suites
|
Vista
|
4/14/2009
|
97 | |||||||
|
Beaumont
|
TX
|
Residence Inn
|
Western
|
10/29/2008
|
133 | |||||||
|
Brownsville
|
TX
|
Courtyard
|
Western
|
3/1/2014
|
90 | |||||||
|
Dallas
|
TX
|
Hilton
|
Hilton
|
5/17/2011
|
224 | |||||||
|
Duncanville
|
TX
|
Hilton Garden Inn
|
Gateway
|
10/21/2008
|
142 | |||||||
|
El Paso
|
TX
|
Hilton Garden Inn
|
Western
|
12/19/2011
|
145 | |||||||
|
El Paso
|
TX
|
Homewood Suites
|
Western
|
3/1/2014
|
114 | |||||||
|
Frisco
|
TX
|
Hilton Garden Inn
|
Western
|
12/31/2008
|
102 | |||||||
|
Fort Worth
|
TX
|
TownePlace Suites
|
Western
|
7/19/2010
|
140 | |||||||
|
Grapevine
|
TX
|
Hilton Garden Inn
|
Western
|
9/24/2010
|
110 | |||||||
|
Houston
|
TX
|
Marriott
|
Western
|
1/8/2010
|
206 | |||||||
|
Houston
|
TX
|
Residence Inn
|
Western
|
3/1/2014
|
129 | |||||||
|
Irving
|
TX
|
Homewood Suites
|
Western
|
12/29/2010
|
77 | |||||||
|
Lewisville
|
TX
|
Hilton Garden Inn
|
Gateway
|
10/16/2008
|
165 | |||||||
|
Round Rock
|
TX
|
Hampton Inn
|
Vista
|
3/6/2009
|
94 | |||||||
|
San Antonio
|
TX
|
TownePlace Suites
|
Western
|
3/1/2014
|
106 | |||||||
|
San Antonio
|
TX
|
TownePlace Suites
|
Western
|
3/1/2014
|
123 | |||||||
|
Stafford
|
TX
|
Homewood Suites
|
Western
|
3/1/2014
|
78 | |||||||
|
Texarkana
|
TX
|
Courtyard
|
Pillar
|
3/1/2014
|
90 | |||||||
|
Texarkana
|
TX
|
Hampton Inn & Suites
|
Pillar
|
1/31/2011
|
81 | |||||||
|
Texarkana
|
TX
|
TownePlace Suites
|
Pillar
|
3/1/2014
|
85 | |||||||
|
Provo
|
UT
|
Residence Inn
|
Dimension
|
3/1/2014
|
114 | |||||||
|
Salt Lake City
|
UT
|
SpringHill Suites
|
White
|
11/2/2010
|
143 | |||||||
|
Alexandria
|
VA
|
Courtyard
|
Marriott
|
3/1/2014
|
178 | |||||||
|
Alexandria
|
VA
|
SpringHill Suites
|
Marriott
|
3/28/2011
|
155 | |||||||
|
Bristol
|
VA
|
Courtyard
|
LBA
|
11/7/2008
|
175 | |||||||
|
Charlottesville
|
VA
|
Courtyard
|
Crestline
|
3/1/2014
|
139 | |||||||
|
Chesapeake
|
VA
|
Marriott
|
Crestline
|
3/1/2014
|
226 | |||||||
|
Harrisonburg
|
VA
|
Courtyard
|
Newport
|
3/1/2014
|
125 | |||||||
|
Manassas
|
VA
|
Residence Inn
|
Crestline
|
2/16/2011
|
107 | |||||||
|
Richmond
|
VA
|
Marriott
|
White
|
3/1/2014
|
410 | |||||||
|
Suffolk
|
VA
|
Courtyard
|
Crestline
|
3/1/2014
|
92 | |||||||
|
Suffolk
|
VA
|
TownePlace Suites
|
Crestline
|
3/1/2014
|
72 | |||||||
|
Virginia Beach
|
VA
|
Courtyard
|
Crestline
|
3/1/2014
|
141 | |||||||
|
Virginia Beach
|
VA
|
Courtyard
|
Crestline
|
3/1/2014
|
160 | |||||||
|
Kirkland
|
WA
|
Courtyard
|
Inn Ventures
|
3/1/2014
|
150 | |||||||
|
Seattle
|
WA
|
Residence Inn
|
Inn Ventures
|
3/1/2014
|
234 | |||||||
|
Tukwila
|
WA
|
Homewood Suites
|
Dimension
|
3/1/2014
|
106 | |||||||
|
Vancouver
|
WA
|
SpringHill Suites
|
Inn Ventures
|
3/1/2014
|
119 | |||||||
|
Total
|
23,489 |
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Net income (loss)
|
$ | 35,162 | $ | 18,165 | $ | (15,501 | ) | $ | 58,606 | |||||||
|
Depreciation of real estate owned
|
30,865 | 13,732 | 80,872 | 40,865 | ||||||||||||
|
Loss on impairment of depreciable
real estate assets
|
8,600 | - | 8,600 | - | ||||||||||||
|
Amortization of favorable and
unfavorable leases, net
|
308 | (11 | ) | 748 | (33 | ) | ||||||||||
|
Funds from operations
|
74,935 | 31,886 | 74,719 | 99,438 | ||||||||||||
|
Interest earned on note receivable
|
- | 1,575 | - | 4,725 | ||||||||||||
|
Series B convertible preferred share expense
|
- | - | 117,133 | - | ||||||||||||
|
Transaction costs
|
707 | 1,908 | 4,593 | 2,044 | ||||||||||||
|
Non-cash straight-line lease expense
|
860 | - | 2,033 | - | ||||||||||||
|
Adjusted funds from operations
|
$ | 76,502 | $ | 35,369 | $ | 198,478 | $ | 106,207 | ||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Net income (loss)
|
$ | 35,162 | $ | 18,165 | $ | (15,501 | ) | $ | 58,606 | |||||||
|
Depreciation
|
31,095 | 13,732 | 81,408 | 40,865 | ||||||||||||
|
Amortization of favorable and
unfavorable leases, net
|
308 | (11 | ) | 748 | (33 | ) | ||||||||||
|
Interest expense, net
|
6,340 | 2,287 | 17,197 | 6,701 | ||||||||||||
|
Income tax expense
|
553 | 365 | 1,495 | 1,110 | ||||||||||||
|
EBITDA
|
73,458 | 34,538 | 85,347 | 107,249 | ||||||||||||
|
Interest earned on note receivable
|
- | 1,575 | - | 4,725 | ||||||||||||
|
Series B convertible preferred share expense
|
- | - | 117,133 | - | ||||||||||||
|
Transaction costs
|
707 | 1,908 | 4,593 | 2,044 | ||||||||||||
|
Loss on impairment of depreciable
real estate assets
|
8,600 | - | 8,600 | - | ||||||||||||
|
Non-cash straight-line lease expense
|
860 | - | 2,033 | - | ||||||||||||
|
Adjusted EBITDA
|
$ | 83,625 | $ | 38,021 | $ | 217,706 | $ | 114,018 | ||||||||
|
·
|
Approximately 182.8 million Series A preferred shares were issued and outstanding, which had no voting rights and no conversion rights. In addition, the Series A preferred shares were not separately tradable from the common shares to which they related; and
|
|
·
|
480,000 Series B convertible preferred shares were issued to Glade M. Knight, Executive Chairman of the Company and formerly Chairman and Chief Executive Officer of the Company, in exchange for the payment by him of $0.10 per Series B convertible preferred share, or an aggregate of $48,000. There were no dividends payable on the Series B convertible preferred shares.
|
|
(000's)
|
Total
|
2014
|
2015-2016 | 2017-2018 |
2019 and Thereafter
|
|||||||||||||||
|
Development obligations (1)
|
$ | 13,500 | $ | 13,500 | $ | - | $ | - | $ | - | ||||||||||
|
Debt (including interest of $121.6 million)
|
812,962 | 10,973 | 283,879 | 206,255 | 311,855 | |||||||||||||||
|
Ground Leases
|
322,283 | 1,380 | 11,283 | 11,817 | 297,803 | |||||||||||||||
| $ | 1,148,745 | $ | 25,853 | $ | 295,162 | $ | 218,072 | $ | 609,658 | |||||||||||
|
(1)
|
In May 2013, the Company entered into a construction contract with a third party to develop adjoining Courtyard and Residence Inn hotels in downtown Richmond, Virginia. Amount presented above represents accrued and unpaid development costs totaling approximately $5.5 million as of September 30, 2014 and additional budgeted costs totaling approximately $8.0 million expected to be incurred as well as the expected timing of such costs related to this project.
|
|
2014
|
2015
|
2016
|
2017
|
2018
|
Thereafter
|
Total
|
Fair Market Value
|
|||||||||||||||||||||||||
|
Total debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$ | 3,042 | $ | 93,888 | $ | 135,658 | $ | 99,394 | $ | 80,506 | $ | 278,830 | $ | 691,318 | $ | 704,995 | ||||||||||||||||
|
Average interest rates
|
4.6 | % | 4.5 | % | 4.2 | % | 3.8 | % | 3.8 | % | 4.1 | % | ||||||||||||||||||||
|
Variable rate debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$ | 236 | $ | 7,177 | $ | 780 | $ | 36,945 | $ | 75,000 | $ | 100,000 | $ | 220,138 | $ | 220,601 | ||||||||||||||||
|
Average interest rates (1)
|
2.9 | % | 2.9 | % | 2.8 | % | 2.7 | % | 2.8 | % | 3.1 | % | ||||||||||||||||||||
|
Fixed rate debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$ | 2,806 | $ | 86,711 | $ | 134,878 | $ | 62,449 | $ | 5,506 | $ | 178,830 | $ | 471,180 | $ | 484,394 | ||||||||||||||||
|
Average interest rates
|
5.4 | % | 5.3 | % | 5.2 | % | 4.8 | % | 4.6 | % | 4.6 | % | ||||||||||||||||||||
|
________
|
||||||||||||||||||||||||||||||||
|
(1) The average interest rate gives effect to interest rate swaps, as applicable.
|
||||||||||||||||||||||||||||||||
|
Exhibit
Number
|
Description of Documents
|
|
|
3.1
|
Amended and Restated Articles of Incorporation of Apple Hospitality REIT, Inc. (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (SEC File No. 000-53603) filed March 5, 2014)
|
|
|
3.2
|
Amended and Restated Bylaws of Apple Hospitality REIT, Inc. (Incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K (SEC File No. 000-53603) filed March 5, 2014)
|
|
|
10.12
|
Credit Agreement dated as of March 3, 2014 between Apple Hospitality REIT, Inc., Bank of America, N.A., as Administrative Agent, Keybank National Association as Syndication Agent, Wells Fargo Bank, National Association and U.S. Bank National Association as Co-Documentation Agents, Regions Bank as Managing Agent and the other Lenders party thereto (Incorporated by reference to Exhibit 10.12 to the Company's current report on Form 8-K (SEC File No. 000-53603) filed March 7, 2014)
|
|
|
10.13*
|
Apple Hospitality REIT, Inc. Executive Severance Pay Plan (Incorporated by reference to Exhibit 10.1 to the Company’s current report on Form 8-K (SEC File No. 000-53603) filed June 4, 2014). | |
|
10.14*
|
Apple Hospitality REIT, Inc. 2014 Omnibus Incentive Plan (Incorporated by reference to Exhibit 10.2 to the Company’s current report on Form 8-K (SEC File No. 000-53603) filed June 4, 2014). | |
|
31.1
|
||
|
31.2
|
||
|
32.1
|
||
|
101
|
The following materials from Apple Hospitality REIT, Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2014 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations and Comprehensive Income (Loss), (iii) the Consolidated Statements of Cash Flows, and (iv) related notes to these financial statements, tagged as blocks of text and in detail
(FILED HEREWITH)
|
|
| * Denotes compensation plan |
|
Apple Hospitality REIT, Inc.
|
||||
|
By:
|
/s/
JUSTIN G. KNIGHT
|
Date: November 5, 2014
|
||
|
Justin G. Knight,
|
||||
|
President and
Chief Executive Officer
(Principal Executive Officer)
|
||||
|
By:
|
/s/ BRYAN PEERY
|
Date: November 5, 2014
|
||
|
Bryan Peery,
|
||||
|
Chief Financial Officer
(Principal Financial and Principal Accounting Officer)
|
||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|