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
|
|
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)
|
(I.R.S. 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.
|
21
|
|||
|
Item 3.
|
37
|
|||
|
Item 4.
|
38
|
|||
|
PART II. OTHER INFORMATION
|
||||
|
Item 1.
|
39
|
|||
|
Item 1A.
|
40
|
|||
|
Item 2.
|
41
|
|||
|
Item 6.
|
42
|
|||
|
43
|
||||
|
September 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
||||||||
|
Investment in real estate, net of accumulated depreciation
of $390,065 and $296,559, respectively
|
$ | 3,651,482 | $ | 3,492,821 | ||||
|
Assets held for sale
|
0 | 195,588 | ||||||
|
Cash and cash equivalents
|
105 | 0 | ||||||
|
Restricted cash-furniture, fixtures and other escrows
|
25,700 | 32,526 | ||||||
|
Due from third party managers, net
|
38,436 | 22,879 | ||||||
|
Other assets, net
|
42,770 | 35,935 | ||||||
|
Total Assets
|
$ | 3,758,493 | $ | 3,779,749 | ||||
|
Liabilities
|
||||||||
|
Credit facility
|
$ | 500,500 | $ | 191,600 | ||||
|
Mortgage debt
|
463,746 | 517,970 | ||||||
|
Accounts payable and other liabilities
|
80,525 | 55,555 | ||||||
|
Total Liabilities
|
1,044,771 | 765,125 | ||||||
|
Shareholders' Equity
|
||||||||
|
Preferred stock, authorized 30,000,000 shares; none issued
and outstanding
|
0 | 0 | ||||||
|
Common stock, no par value, authorized 800,000,000 shares;
issued and outstanding 174,404,915 and 186,910,407 shares, respectively
|
3,501,252 | 3,737,328 | ||||||
|
Accumulated other comprehensive loss
|
(6,163 | ) | (511 | ) | ||||
|
Distributions greater than net income
|
(781,367 | ) | (722,193 | ) | ||||
|
Total Shareholders' Equity
|
2,713,722 | 3,014,624 | ||||||
|
Total Liabilities and Shareholders' Equity
|
$ | 3,758,493 | $ | 3,779,749 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Room
|
$ | 221,978 | $ | 213,831 | $ | 628,982 | $ | 552,645 | ||||||||
|
Other
|
18,577 | 18,053 | 56,299 | 48,928 | ||||||||||||
|
Total revenue
|
240,555 | 231,884 | 685,281 | 601,573 | ||||||||||||
|
Expenses:
|
||||||||||||||||
|
Operating
|
59,024 | 58,617 | 170,781 | 152,020 | ||||||||||||
|
Hotel administrative
|
17,684 | 16,627 | 52,248 | 43,610 | ||||||||||||
|
Sales and marketing
|
18,524 | 18,441 | 53,502 | 47,798 | ||||||||||||
|
Utilities
|
9,505 | 9,587 | 25,222 | 22,965 | ||||||||||||
|
Repair and maintenance
|
9,245 | 9,073 | 27,771 | 23,943 | ||||||||||||
|
Franchise fees
|
10,360 | 9,762 | 29,069 | 25,137 | ||||||||||||
|
Management fees
|
8,491 | 8,083 | 24,081 | 21,074 | ||||||||||||
|
Property taxes, insurance and other
|
10,450 | 11,121 | 33,727 | 29,477 | ||||||||||||
|
Ground lease
|
2,496 | 2,489 | 7,504 | 5,850 | ||||||||||||
|
General and administrative
|
5,175 | 5,627 | 14,421 | 14,774 | ||||||||||||
|
Transaction and listing costs
|
842 | 707 | 7,891 | 4,593 | ||||||||||||
|
Series B convertible preferred share expense
|
0 | 0 | 0 | 117,133 | ||||||||||||
|
Loss on impairment of depreciable real estate assets
|
0 | 8,600 | 0 | 8,600 | ||||||||||||
|
Depreciation
|
32,351 | 31,095 | 94,205 | 81,408 | ||||||||||||
|
Total expenses
|
184,147 | 189,829 | 540,422 | 598,382 | ||||||||||||
|
Operating income
|
56,408 | 42,055 | 144,859 | 3,191 | ||||||||||||
|
Interest and other expense, net
|
(9,302 | ) | (6,340 | ) | (24,265 | ) | (17,197 | ) | ||||||||
|
Gain on sale of real estate
|
0 | 0 | 15,358 | 0 | ||||||||||||
|
Income (loss) before income taxes
|
47,106 | 35,715 | 135,952 | (14,006 | ) | |||||||||||
|
Income tax expense
|
(138 | ) | (553 | ) | (872 | ) | (1,495 | ) | ||||||||
|
Net income (loss)
|
$ | 46,968 | $ | 35,162 | $ | 135,080 | $ | (15,501 | ) | |||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Unrealized gain (loss) on interest rate derivatives
|
(5,978 | ) | 757 | (6,437 | ) | 311 | ||||||||||
|
Cash flow hedge losses reclassified to earnings
|
0 | 0 | 785 | 0 | ||||||||||||
|
Comprehensive income (loss)
|
$ | 40,990 | $ | 35,919 | $ | 129,428 | $ | (15,190 | ) | |||||||
|
Basic and diluted net income (loss) per common share
|
$ | 0.27 | $ | 0.19 | $ | 0.74 | $ | (0.09 | ) | |||||||
|
Weighted average common shares outstanding - basic and diluted
|
175,069 | 186,910 | 182,247 | 166,292 | ||||||||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | 135,080 | $ | (15,501 | ) | |||
|
Adjustments to reconcile net income (loss) to cash provided
by operating activities:
|
||||||||
|
Series B convertible preferred share expense
|
0 | 117,133 | ||||||
|
Depreciation
|
94,205 | 81,408 | ||||||
|
Loss on impairment of depreciable real estate assets
|
0 | 8,600 | ||||||
|
Gain on sale of real estate
|
(15,358 | ) | 0 | |||||
|
Other non-cash expenses, net
|
4,998 | 1,133 | ||||||
|
Changes in operating assets and liabilities, net of amounts
acquired or assumed with acquisitions:
|
||||||||
|
Increase in due from third party managers, net
|
(15,520 | ) | (9,444 | ) | ||||
|
Increase in other assets, net
|
(4,632 | ) | (4,086 | ) | ||||
|
Increase in accounts payable and other liabilities
|
6,389 | 4,873 | ||||||
|
Net cash provided by operating activities
|
205,162 | 184,116 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of hotel properties, net
|
(213,189 | ) | 0 | |||||
|
Deposits and other disbursements for potential acquisitions
|
(1,130 | ) | 0 | |||||
|
Capital improvements and development costs
|
(40,054 | ) | (48,239 | ) | ||||
|
Decrease in capital improvement reserves
|
7,351 | 2,368 | ||||||
|
Net proceeds from sale of real estate
|
205,154 | 5,648 | ||||||
|
Net cash used in investing activities
|
(41,868 | ) | (40,223 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Repurchases of common shares
|
(236,718 | ) | (2,349 | ) | ||||
|
Distributions paid to common shareholders
|
(176,814 | ) | (169,862 | ) | ||||
|
Payments on extinguished credit facilities
|
0 | (129,490 | ) | |||||
|
Net proceeds from existing credit facility
|
308,900 | 175,000 | ||||||
|
Proceeds from mortgage debt
|
38,000 | 27,000 | ||||||
|
Payments of mortgage debt
|
(89,547 | ) | (57,289 | ) | ||||
|
Financing costs
|
(7,010 | ) | (5,005 | ) | ||||
|
Net cash used in financing activities
|
(163,189 | ) | (161,995 | ) | ||||
|
Increase (decrease) in cash and cash equivalents
|
105 | (18,102 | ) | |||||
|
Cash and cash equivalents, beginning of period
|
0 | 18,102 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 105 | $ | 0 | ||||
|
Supplemental cash flow information:
|
||||||||
|
Interest paid
|
$ | 25,230 | $ | 21,528 | ||||
|
Supplemental disclosure of noncash investing and financing activities:
|
||||||||
|
Merger transactions purchase price, net
|
$ | 0 | $ | 1,814,613 | ||||
|
Conversion of Series B convertible preferred shares to common shares
|
$ | 0 | $ | 117,133 | ||||
|
Accrued distribution to common shareholders
|
$ | 17,440 | $ | 0 | ||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Total revenue
|
$ | 240,555 | $ | 231,884 | $ | 685,281 | $ | 662,421 | ||||||||
|
Net income
|
$ | 47,087 | $ | 35,612 | $ | 136,091 | $ | 106,370 | ||||||||
|
Net income per share - basic and diluted
|
$ | 0.27 | $ | 0.19 | $ | 0.75 | $ | 0.57 | ||||||||
|
Weighted average common shares outstanding - basic and diluted
|
175,069 | 186,910 | 182,247 | 186,910 | ||||||||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired
|
Rooms
|
Gross Purchase Price
|
||||||||||
|
Fort Lauderdale
|
FL
|
Hampton Inn
|
LBA
|
6/23/2015
|
156 | $ | 23,000 | |||||||||
|
Cypress
|
CA
|
Hampton Inn
|
Dimension
|
6/29/2015
|
110 | 19,800 | ||||||||||
|
Burbank
|
CA
|
SpringHill Suites
|
Marriott
|
7/13/2015
|
170 | 60,000 | ||||||||||
|
Burbank
|
CA
|
Courtyard
|
Huntington
|
8/11/2015
|
190 | 54,000 | ||||||||||
|
San Diego
|
CA
|
Courtyard
|
Huntington
|
9/1/2015
|
245 | 56,000 | ||||||||||
| 871 | $ | 212,800 | ||||||||||||||
|
September 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Land
|
$ | 560,205 | $ | 520,406 | ||||
|
Building and Improvements
|
3,193,708 | 3,010,314 | ||||||
|
Furniture, Fixtures and Equipment
|
279,347 | 251,170 | ||||||
|
Franchise Fees
|
8,287 | 7,490 | ||||||
| 4,041,547 | 3,789,380 | |||||||
|
Less Accumulated Depreciation
|
(390,065 | ) | (296,559 | ) | ||||
|
Investment in Real Estate, net
|
$ | 3,651,482 | $ | 3,492,821 | ||||
|
Location
|
Brand
|
Date of Purchase Contract
|
Rooms
|
Refundable Deposits
|
Gross Purchase Price
|
|||||||||||
|
Operating
|
||||||||||||||||
|
Syracuse, NY (a)
|
Courtyard
|
7/21/2015
|
102 | $ | 250 | $ | 23,940 | |||||||||
|
Syracuse, NY (a)
|
Residence Inn
|
7/21/2015
|
78 | 250 | 18,060 | |||||||||||
|
Under development (b)
|
||||||||||||||||
|
Atlanta, GA
|
Home2 Suites
|
5/5/2015
|
128 | 300 | 24,600 | |||||||||||
|
Birmingham, AL (c)(d)
|
Home2 Suites
|
8/28/2015
|
105 | 1 | 19,219 | |||||||||||
|
Birmingham, AL (c)(d)
|
Hilton Garden Inn
|
8/28/2015
|
105 | 1 | 19,219 | |||||||||||
|
Fort Worth, TX (d)
|
Courtyard
|
8/28/2015
|
124 | 3 | 18,034 | |||||||||||
| 642 | $ | 805 | $ | 123,072 | ||||||||||||
|
___________________
|
||||||||||
|
(a) The Courtyard and Residence Inn hotels in Syracuse, NY are part of an adjoining two-hotel complex located on the same site. Closing on these hotels occurred on October 16, 2015. At closing, the Company assumed approximately $22.4 million in mortgage debt (secured jointly by the two hotels). This loan provides for monthly payments of principal and interest on an amortized basis.
|
||||||||||
|
(b) These hotels are currently under development. The table shows the expected number of rooms upon hotel completion and the expected franchise brands. Assuming all conditions to closing are met, the purchases of these hotels are expected to close over the next six to 21 months from September 30, 2015.
|
||||||||||
|
(c) The Home2 Suites and Hilton Garden Inn hotels in Birmingham, AL are part of an adjoining two-hotel complex located on the same site.
|
||||||||||
|
(d) If the seller meets all of the conditions to closing, the Company is obligated to specifically perform under the contract. As the property is under construction, at this time, the seller has not met all of the conditions to closing.
|
||||||||||
|
City
|
State
|
Brand
|
Date Acquired
|
Date Sold
|
Rooms
|
|||||||
|
Huntsville
|
AL
|
TownePlace Suites
|
3/1/2014
|
2/26/2015
|
86 | |||||||
|
Troy
|
AL
|
Courtyard
|
6/18/2009
|
2/26/2015
|
90 | |||||||
|
Troy
|
AL
|
Hampton Inn
|
3/1/2014
|
2/26/2015
|
82 | |||||||
|
Rogers
|
AR
|
Fairfield Inn & Suites
|
3/1/2014
|
2/26/2015
|
99 | |||||||
|
Pueblo
|
CO
|
Hampton Inn & Suites
|
10/31/2008
|
2/26/2015
|
81 | |||||||
|
Port Wentworth
|
GA
|
Hampton Inn
|
3/1/2014
|
2/26/2015
|
106 | |||||||
|
Bowling Green
|
KY
|
Hampton Inn
|
3/1/2014
|
2/26/2015
|
130 | |||||||
|
Alexandria
|
LA
|
Courtyard
|
9/15/2010
|
2/26/2015
|
96 | |||||||
|
West Monroe
|
LA
|
Hilton Garden Inn
|
7/30/2010
|
2/26/2015
|
134 | |||||||
|
Concord
|
NC
|
Hampton Inn
|
3/1/2014
|
2/26/2015
|
101 | |||||||
|
Dunn
|
NC
|
Hampton Inn
|
3/1/2014
|
2/26/2015
|
120 | |||||||
|
Jacksonville
|
NC
|
TownePlace Suites
|
2/16/2010
|
2/26/2015
|
86 | |||||||
|
Matthews
|
NC
|
Hampton Inn
|
3/1/2014
|
2/26/2015
|
91 | |||||||
|
Cincinnati
|
OH
|
Homewood Suites
|
3/1/2014
|
2/26/2015
|
76 | |||||||
|
Tulsa
|
OK
|
Hampton Inn & Suites
|
3/1/2014
|
2/26/2015
|
102 | |||||||
|
Jackson
|
TN
|
Courtyard
|
12/16/2008
|
2/26/2015
|
94 | |||||||
|
Brownsville
|
TX
|
Courtyard
|
3/1/2014
|
2/26/2015
|
90 | |||||||
|
San Antonio
|
TX
|
TownePlace Suites
|
3/1/2014
|
2/26/2015
|
123 | |||||||
|
Tupelo
|
MS
|
Hampton Inn
|
3/1/2014
|
6/1/2015
|
96 | |||||||
|
Total
|
1,883 | |||||||||||
|
|
·
|
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, subject to adjustment, less the lesser of (a) 75% of Restricted Payments for the tender, redemption and/or other purchases of its common stock made by the Company after the Closing Date and (b) $375 million);
|
|
|
·
|
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% (subject to a higher level in certain circumstances);
|
|
|
·
|
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 and excluding Restricted Payments for the tender, redemption and/or other purchases of its common stock in an amount not to exceed $700 million in the aggregate, cannot exceed 100% of Funds From Operations for the fiscal year ending December 31, 2015, reducing to 95% of Funds from Operations for all fiscal years thereafter, unless the Company is required to distribute more to meet REIT requirements.
|
|
Location
|
Brand
|
Interest Rate (1)
|
Loan Assumption or Origination Date
|
Maturity Date
|
Principal Assumed or Originated
|
Outstanding balance as of September 30, 2015
|
Outstanding balance as of December 31, 2014
|
||||||||||||||||||
|
Overland Park, KS
|
Residence Inn
|
5.74 | % |
3/1/2014
|
(2 | ) | $ | 6,018 | $ | 0 | $ | 5,833 | |||||||||||||
|
Concord, NC
|
Hampton Inn
|
6.10 | % |
3/1/2014
|
(3 | ) | 4,718 | 0 | 4,644 | ||||||||||||||||
|
Westford, MA
|
Residence Inn
|
5.30 | % | (4 | ) |
3/1/2014
|
(5 | ) | 6,530 | 0 | 6,397 | ||||||||||||||
|
Dallas, TX
|
Hilton
|
6.63 | % |
5/17/2011
|
(6 | ) | 20,988 | 0 | 18,913 | ||||||||||||||||
|
Tupelo, MS
|
Hampton Inn
|
5.90 | % |
3/1/2014
|
(7 | ) | 3,124 | 0 | 2,977 | ||||||||||||||||
|
Rogers, AR
|
Hampton Inn
|
5.20 | % |
8/31/2010
|
(8 | ) | 8,337 | 0 | 7,593 | ||||||||||||||||
|
St. Louis, MO
|
Hampton Inn
|
5.30 | % |
8/31/2010
|
(8 | ) | 13,915 | 0 | 12,692 | ||||||||||||||||
|
Kansas City, MO
|
Hampton Inn
|
5.45 | % |
8/31/2010
|
(9 | ) | 6,517 | 0 | 5,961 | ||||||||||||||||
|
Kansas City, MO
|
Residence Inn
|
5.74 | % |
3/1/2014
|
(10 | ) | 10,602 | 0 | 10,420 | ||||||||||||||||
|
Fayetteville, NC
|
Residence Inn
|
5.14 | % |
3/1/2014
|
(11 | ) | 6,545 | 0 | 6,410 | ||||||||||||||||
|
Allen, TX
|
Hilton Garden Inn
|
5.37 | % |
10/31/2008
|
|
(12 | ) | 10,787 | 9,380 | 9,559 | |||||||||||||||
|
Austin, TX
|
Homewood Suites
|
5.99 | % |
4/14/2009
|
3/1/2016
|
7,556 | 6,314 | 6,486 | |||||||||||||||||
|
Austin, TX
|
Hampton Inn
|
5.95 | % |
4/14/2009
|
3/1/2016
|
7,553 | 6,306 | 6,478 | |||||||||||||||||
|
Houston, TX
|
Residence Inn
|
5.71 | % |
3/1/2014
|
3/1/2016
|
9,930 | 9,573 | 9,745 | |||||||||||||||||
|
Hilton Head, SC
|
Hilton Garden Inn
|
6.29 | % |
3/1/2014
|
4/11/2016
|
5,557 | 5,273 | 5,410 | |||||||||||||||||
|
Round Rock, TX
|
Hampton Inn
|
5.95 | % |
3/6/2009
|
5/1/2016
|
4,175 | 3,489 | 3,583 | |||||||||||||||||
|
Highlands Ranch, CO
|
Residence Inn
|
5.94 | % |
3/1/2014
|
6/1/2016
|
10,494 | 10,172 | 10,327 | |||||||||||||||||
|
Texarkana, TX
|
Hampton Inn & Suites
|
6.90 | % |
1/31/2011
|
7/8/2016
|
4,954 | 4,601 | 4,665 | |||||||||||||||||
|
Bristol, VA
|
Courtyard
|
6.59 | % |
11/7/2008
|
8/1/2016
|
9,767 | 8,792 | 8,922 | |||||||||||||||||
|
Virginia Beach, VA
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
13,931 | 13,475 | 13,695 | |||||||||||||||||
|
Virginia Beach, VA
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
16,813 | 16,263 | 16,529 | |||||||||||||||||
|
Charlottesville, VA
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
14,892 | 14,405 | 14,640 | |||||||||||||||||
|
Carolina Beach, NC
|
Courtyard
|
6.02 | % |
3/1/2014
|
11/11/2016
|
12,009 | 11,617 | 11,806 | |||||||||||||||||
|
Winston-Salem, NC
|
Courtyard
|
5.94 | % |
3/1/2014
|
12/8/2016
|
7,458 | 7,254 | 7,352 | |||||||||||||||||
|
Lewisville, TX (13)
|
Hilton Garden Inn
|
0.00 | % |
10/16/2008
|
12/31/2016
|
3,750 | 2,000 | 2,000 | |||||||||||||||||
|
Oceanside, CA
|
Residence Inn
|
4.24 | % | (4 | ) |
3/1/2014
|
1/13/2017
|
15,662 | 15,168 | 15,402 | |||||||||||||||
|
Burbank, CA
|
Residence Inn
|
4.24 | % | (4 | ) |
3/1/2014
|
1/13/2017
|
23,493 | 22,752 | 23,103 | |||||||||||||||
|
Savannah, GA
|
Hilton Garden Inn
|
5.87 | % |
3/1/2014
|
2/1/2017
|
4,977 | 4,730 | 4,849 | |||||||||||||||||
|
Greenville, SC
|
Residence Inn
|
6.03 | % |
3/1/2014
|
2/8/2017
|
6,012 | 5,839 | 5,922 | |||||||||||||||||
|
Birmingham, AL
|
Homewood Suites
|
6.03 | % |
3/1/2014
|
2/8/2017
|
10,908 | 10,594 | 10,745 | |||||||||||||||||
|
Jacksonville, FL
|
Homewood Suites
|
6.03 | % |
3/1/2014
|
2/8/2017
|
15,856 | 15,399 | 15,619 | |||||||||||||||||
|
Irving, TX
|
Homewood Suites
|
5.83 | % |
12/29/2010
|
4/11/2017
|
6,052 | 5,305 | 5,437 | |||||||||||||||||
|
Duncanville, TX
|
Hilton Garden Inn
|
5.88 | % |
10/21/2008
|
5/11/2017
|
13,966 | 12,468 | 12,661 | |||||||||||||||||
|
Grapevine, TX
|
Hilton Garden Inn
|
4.89 | % |
8/29/2012
|
9/1/2022
|
11,810 | 11,055 | 11,254 | |||||||||||||||||
|
Collegeville/Philadelphia, PA
|
Courtyard
|
4.89 | % |
8/30/2012
|
9/1/2022
|
12,650 | 11,841 | 12,055 | |||||||||||||||||
|
Hattiesburg, MS
|
Courtyard
|
5.00 | % |
3/1/2014
|
9/1/2022
|
5,732 | 5,529 | 5,627 | |||||||||||||||||
|
Rancho Bernardo, CA
|
Courtyard
|
5.00 | % |
3/1/2014
|
9/1/2022
|
15,060 | 14,525 | 14,782 | |||||||||||||||||
|
Kirkland, WA
|
Courtyard
|
5.00 | % |
3/1/2014
|
9/1/2022
|
12,145 | 11,714 | 11,921 | |||||||||||||||||
|
Seattle, WA
|
Residence Inn
|
4.96 | % |
3/1/2014
|
9/1/2022
|
28,269 | 27,258 | 27,744 | |||||||||||||||||
|
Anchorage, AK
|
Embassy Suites
|
4.97 | % |
9/13/2012
|
10/1/2022
|
23,230 | 21,807 | 22,193 | |||||||||||||||||
|
Somerset, NJ
|
Courtyard
|
4.73 | % |
3/1/2014
|
10/6/2022
|
8,750 | 8,429 | 8,584 | |||||||||||||||||
|
Tukwila, WA
|
Homewood Suites
|
4.73 | % |
3/1/2014
|
10/6/2022
|
9,431 | 9,085 | 9,251 | |||||||||||||||||
|
Prattville, AL
|
Courtyard
|
4.12 | % |
3/1/2014
|
2/6/2023
|
6,596 | 6,338 | 6,462 | |||||||||||||||||
|
Huntsville, AL
|
Homewood Suites
|
4.12 | % |
3/1/2014
|
2/6/2023
|
8,306 | 7,981 | 8,137 | |||||||||||||||||
|
San Diego, CA
|
Residence Inn
|
3.97 | % |
3/1/2014
|
3/6/2023
|
18,600 | 17,862 | 18,216 | |||||||||||||||||
|
Miami, FL
|
Homewood Suites
|
4.02 | % |
3/1/2014
|
4/1/2023
|
16,677 | 16,023 | 16,337 | |||||||||||||||||
|
New Orleans, LA
|
Homewood Suites
|
4.36 | % |
7/17/2014
|
8/11/2024
|
27,000 | 26,358 | 26,806 | |||||||||||||||||
|
Westford, MA
|
Residence Inn
|
4.28 | % |
3/18/2015
|
4/11/2025
|
(5 | ) | 10,000 | 9,910 | 0 | |||||||||||||||
|
Dallas, TX
|
Hilton
|
3.95 | % |
5/22/2015
|
6/1/2025
|
(6 | ) | 28,000 | 27,877 | 0 | |||||||||||||||
|
Malvern/Philadelphia, PA
|
Courtyard
|
6.50 | % |
11/30/2010
|
10/1/2032
|
(14 | ) | 7,894 | 6,969 | 7,132 | |||||||||||||||
| $ | 573,996 | $ | 461,730 | $ | 513,276 | ||||||||||||||||||||
|
Unamortized fair value adjustment of assumed debt
|
2,016 | 4,694 | |||||||||||||||||||||||
|
Total
|
$ | 463,746 | $ | 517,970 | |||||||||||||||||||||
|
(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 was repaid in full on January 2, 2015.
|
|
(3) Property securing loan was sold on February 26, 2015 and was classified as held for sale as of December 31, 2014. Debt was extinguished prior to
the sale on February 13, 2015.
|
|
(4) The annual fixed interest rate gives effect to an interest rate swap agreement assumed by the Company with the mortgage debt.
|
|
(5) Loan was refinanced on March 18, 2015, and the existing related swap was terminated.
|
|
(6) On April 6, 2015, the Company repaid in full the existing mortgage loan, and on May 22, 2015 the Company originated new debt secured by this hotel.
|
|
(7) Property securing loan was sold on June 1, 2015. Debt was extinguished prior to the sale on May 22, 2015.
|
|
(8) Loans were repaid in full on June 1, 2015.
|
|
(9) Loan was repaid in full on July 1, 2015.
|
|
(10) Loan was repaid in full on August 3, 2015.
|
|
(11) Loan was repaid in full on September 1, 2015.
|
|
(12) Loan was repaid in full on October 12, 2015.
|
|
(13) Unsecured loan.
|
|
(14) 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.
|
| Notional amount at | Assumption or |
Fair value
|
|||||||||||||
|
Hedge Type
|
September 30,
2015
|
Origination
Date
|
Maturity
date
|
September 30,
2015
|
December 31,
2014
|
||||||||||
|
Non-designated hedge (1)
|
$ | 0 |
3/1/2014
|
10/1/2015
|
$ | 0 | $ | (74 | ) | ||||||
|
Non-designated hedge (2)
|
0 |
3/1/2014
|
1/13/2015
|
0 | (11 | ) | |||||||||
|
Non-designated hedge (3)
|
37,920 |
3/1/2014
|
1/13/2017
|
(285 | ) | (183 | ) | ||||||||
|
Non-designated hedge (4)
|
0 |
3/6/2014
|
3/1/2019
|
0 | (511 | ) | |||||||||
|
Cash flow hedge
|
212,500 |
5/21/2015
|
5/18/2020
|
(3,930 | ) | 0 | |||||||||
|
Cash flow hedge
|
110,000 |
7/2/2015
|
5/18/2020
|
(2,233 | ) | 0 | |||||||||
| $ | (6,448 | ) | $ | (779 | ) | ||||||||||
|
________
|
|
(1) On March 18, 2015, the Company refinanced the related mortgage note and terminated this swap agreement. As part of
this termination, the Company paid a fee of approximately $0.05 million to satisfy the outstanding liability at the time of termination.
|
|
(2) Swap matured during the first quarter of 2015.
|
|
(3) Effective date of the forward interest rate swap agreement was January 13, 2015, the same date the previous swap agreement matured.
|
|
(4) Designated as a cash flow hedge through March 2, 2015 and was fully effective during this period. From March 3, 2015 and thereafter, due to a potential change in the underlying hedged debt instrument, the swap was no longer designated as a cash flow hedge. The swap
was terminated on May 18, 2015.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
|
(in thousands)
|
2015
|
Percent of Revenue
|
2014
|
Percent of Revenue
|
2015
|
Percent of Revenue
|
2014
|
Percent of Revenue
|
||||||||||||||||||||||||
|
Total revenue
|
$ | 240,555 | 100 | % | $ | 231,884 | 100 | % | $ | 685,281 | 100 | % | $ | 601,573 | 100 | % | ||||||||||||||||
|
Hotel operating expense
|
132,833 | 55 | % | 130,190 | 56 | % | 382,674 | 56 | % | 336,547 | 56 | % | ||||||||||||||||||||
|
Property taxes, insurance and other expense
|
10,450 | 4 | % | 11,121 | 5 | % | 33,727 | 5 | % | 29,477 | 5 | % | ||||||||||||||||||||
|
Ground lease expense
|
2,496 | 1 | % | 2,489 | 1 | % | 7,504 | 1 | % | 5,850 | 1 | % | ||||||||||||||||||||
|
General and administrative expense
|
5,175 | 2 | % | 5,627 | 2 | % | 14,421 | 2 | % | 14,774 | 2 | % | ||||||||||||||||||||
|
Transaction and listing costs
|
842 | 707 | 7,891 | 4,593 | ||||||||||||||||||||||||||||
|
Loss on impairment of depreciable real estate assets
|
- | 8,600 | - | 8,600 | ||||||||||||||||||||||||||||
|
Depreciation expense
|
32,351 | 31,095 | 94,205 | 81,408 | ||||||||||||||||||||||||||||
|
Interest and other expense, net
|
9,302 | 6,340 | 24,265 | 17,197 | ||||||||||||||||||||||||||||
|
Gain on sale of real estate
|
- | - | 15,358 | - | ||||||||||||||||||||||||||||
|
Income tax expense
|
138 | 553 | 872 | 1,495 | ||||||||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
2015
|
2014
|
Percent Change
|
2015
|
2014
|
Percent Change
|
|||||||||||||||||||
|
ADR
|
$ | 133.57 | $ | 126.60 | 5.5 | % | $ | 131.02 | $ | 124.66 | 5.1 | % | ||||||||||||
|
Occupancy
|
80.6 | % | 79.9 | % | 0.9 | % | 79.0 | % | 77.8 | % | 1.5 | % | ||||||||||||
|
RevPAR
|
$ | 107.62 | $ | 101.11 | 6.4 | % | $ | 103.49 | $ | 96.99 | 6.7 | % | ||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Net income (loss)
|
$ | 46,968 | $ | 35,162 | $ | 135,080 | $ | (15,501 | ) | |||||||
|
Depreciation of real estate owned
|
32,121 | 30,865 | 93,516 | 80,872 | ||||||||||||
|
Gain on sale of real estate
|
- | - | (15,358 | ) | - | |||||||||||
|
Loss on impairment of depreciable
real estate assets
|
- | 8,600 | - | 8,600 | ||||||||||||
|
Amortization of favorable and
unfavorable leases, net
|
133 | 308 | 2,289 | 748 | ||||||||||||
|
Funds from operations
|
79,222 | 74,935 | 215,527 | 74,719 | ||||||||||||
|
Series B convertible preferred share expense
|
- | - | - | 117,133 | ||||||||||||
|
Transaction and listing costs
|
842 | 707 | 7,891 | 4,593 | ||||||||||||
|
Non-cash straight-line ground lease expense
|
829 | 860 | 2,528 | 2,033 | ||||||||||||
|
Modified funds from operations
|
$ | 80,893 | $ | 76,502 | $ | 225,946 | $ | 198,478 | ||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Net income (loss)
|
$ | 46,968 | $ | 35,162 | $ | 135,080 | $ | (15,501 | ) | |||||||
|
Depreciation
|
32,351 | 31,095 | 94,205 | 81,408 | ||||||||||||
|
Amortization of favorable and
unfavorable leases, net
|
133 | 308 | 2,289 | 748 | ||||||||||||
|
Interest and other expense, net
|
9,302 | 6,340 | 24,265 | 17,197 | ||||||||||||
|
Income tax expense
|
138 | 553 | 872 | 1,495 | ||||||||||||
|
EBITDA
|
88,892 | 73,458 | 256,711 | 85,347 | ||||||||||||
|
Series B convertible preferred share expense
|
- | - | - | 117,133 | ||||||||||||
|
Transaction and listing costs
|
842 | 707 | 7,891 | 4,593 | ||||||||||||
|
Gain on sale of real estate
|
- | - | (15,358 | ) | - | |||||||||||
|
Loss on impairment of depreciable
real estate assets
|
- | 8,600 | - | 8,600 | ||||||||||||
|
Non-cash straight-line ground lease expense
|
829 | 860 | 2,528 | 2,033 | ||||||||||||
|
Adjusted EBITDA
|
$ | 90,563 | $ | 83,625 | $ | 251,772 | $ | 217,706 | ||||||||
|
Number of Hotels and Guest Rooms by Brand
|
||||||||
|
Number of
|
Number of
|
|||||||
|
Brand
|
Hotels
|
Rooms
|
||||||
|
Courtyard
|
33 | 4,591 | ||||||
|
Hilton Garden Inn
|
30 | 3,984 | ||||||
|
Hampton Inn
|
26 | 3,175 | ||||||
|
Residence Inn
|
26 | 2,939 | ||||||
|
Homewood Suites
|
23 | 2,572 | ||||||
|
SpringHill Suites
|
15 | 2,042 | ||||||
|
TownePlace Suites
|
8 | 810 | ||||||
|
Fairfield Inn
|
7 | 845 | ||||||
|
Marriott
|
3 | 842 | ||||||
|
Embassy Suites
|
2 | 316 | ||||||
|
Home2 Suites
|
2 | 237 | ||||||
|
Hilton
|
1 | 224 | ||||||
|
Renaissance
|
1 | 205 | ||||||
|
Total
|
177 | 22,782 | ||||||
|
Number of Hotels and Guest Rooms by State
|
||||||||
|
Number of
|
Number of
|
|||||||
|
State
|
Hotels
|
Rooms
|
||||||
|
Alabama
|
10 | 948 | ||||||
|
Alaska
|
1 | 169 | ||||||
|
Arizona
|
7 | 926 | ||||||
|
Arkansas
|
4 | 408 | ||||||
|
California
|
23 | 3,242 | ||||||
|
Colorado
|
2 | 245 | ||||||
|
Florida
|
16 | 1,992 | ||||||
|
Georgia
|
5 | 468 | ||||||
|
Idaho
|
2 | 416 | ||||||
|
Illinois
|
4 | 601 | ||||||
|
Indiana
|
2 | 236 | ||||||
|
Kansas
|
4 | 422 | ||||||
|
Louisiana
|
4 | 541 | ||||||
|
Massachusetts
|
4 | 466 | ||||||
|
Maryland
|
2 | 233 | ||||||
|
Michigan
|
1 | 148 | ||||||
|
Minnesota
|
1 | 124 | ||||||
|
Mississippi
|
2 | 168 | ||||||
|
Missouri
|
4 | 544 | ||||||
|
Nebraska
|
1 | 181 | ||||||
|
New Jersey
|
5 | 629 | ||||||
|
New York
|
2 | 369 | ||||||
|
North Carolina
|
9 | 1,038 | ||||||
|
Ohio
|
1 | 142 | ||||||
|
Oklahoma
|
1 | 200 | ||||||
|
Pennsylvania
|
3 | 391 | ||||||
|
South Carolina
|
3 | 325 | ||||||
|
Tennessee
|
6 | 702 | ||||||
|
Texas
|
28 | 3,452 | ||||||
|
Utah
|
2 | 257 | ||||||
|
Virginia
|
14 | 2,190 | ||||||
|
Washington
|
4 | 609 | ||||||
|
Total
|
177 | 22,782 | ||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired or Completed
|
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 | |||||||
|
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 | |||||||
|
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
|
North Central
|
11/2/2010
|
150 | |||||||
|
Chandler
|
AZ
|
Fairfield Inn & Suites
|
North Central
|
11/2/2010
|
110 | |||||||
|
Phoenix
|
AZ
|
Courtyard
|
North Central
|
11/2/2010
|
164 | |||||||
|
Phoenix
|
AZ
|
Residence Inn
|
North Central
|
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
|
Courtyard
|
Huntington
|
8/11/2015
|
190 | |||||||
|
Burbank
|
CA
|
Residence Inn
|
Marriott
|
3/1/2014
|
166 | |||||||
|
Burbank
|
CA
|
SpringHill Suites
|
Marriott
|
7/13/2015
|
170 | |||||||
|
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 | |||||||
|
Cypress
|
CA
|
Hampton Inn
|
Dimension
|
6/29/2015
|
110 | |||||||
|
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
|
Courtyard
|
Huntington
|
9/1/2015
|
245 | |||||||
|
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 | |||||||
|
Fort Lauderdale
|
FL
|
Hampton Inn
|
LBA
|
6/23/2015
|
156 | |||||||
|
Fort Lauderdale
|
FL
|
Hampton Inn
|
Vista Host
|
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
|
White Lodging
|
4/9/2010
|
121 | |||||||
|
Miami
|
FL
|
Homewood Suites
|
Dimension
|
3/1/2014
|
162 | |||||||
|
Orlando
|
FL
|
Fairfield Inn & Suites
|
Marriott
|
7/1/2009
|
200 | |||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired or Completed
|
Rooms
|
|||||||
|
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 | |||||||
|
Sarasota
|
FL
|
Homewood Suites
|
Hilton
|
3/1/2014
|
100 | |||||||
|
Tallahassee
|
FL
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
85 | |||||||
|
Tampa
|
FL
|
Embassy Suites
|
White Lodging
|
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
|
89 | |||||||
|
Columbus
|
GA
|
TownePlace Suites
|
LBA
|
3/1/2014
|
86 | |||||||
|
Macon
|
GA
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
101 | |||||||
|
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 Lodging
|
11/2/2010
|
170 | |||||||
|
Mettawa
|
IL
|
Residence Inn
|
White Lodging
|
11/2/2010
|
130 | |||||||
|
Schaumburg
|
IL
|
Hilton Garden Inn
|
White Lodging
|
11/2/2010
|
166 | |||||||
|
Warrenville
|
IL
|
Hilton Garden Inn
|
White Lodging
|
11/2/2010
|
135 | |||||||
|
Indianapolis
|
IN
|
SpringHill Suites
|
White Lodging
|
11/2/2010
|
130 | |||||||
|
Mishawaka
|
IN
|
Residence Inn
|
White Lodging
|
11/2/2010
|
106 | |||||||
|
Overland Park
|
KS
|
Fairfield Inn & Suites
|
True North
|
3/1/2014
|
110 | |||||||
|
Overland Park
|
KS
|
Residence Inn
|
True North
|
3/1/2014
|
120 | |||||||
|
Overland Park
|
KS
|
SpringHill Suites
|
True North
|
3/1/2014
|
102 | |||||||
|
Wichita
|
KS
|
Courtyard
|
Pillar
|
3/1/2014
|
90 | |||||||
|
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 | |||||||
|
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 Lodging
|
3/1/2014
|
126 | |||||||
|
Silver Spring
|
MD
|
Hilton Garden Inn
|
White Lodging
|
7/30/2010
|
107 | |||||||
|
Novi
|
MI
|
Hilton Garden Inn
|
White Lodging
|
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 | |||||||
|
Carolina Beach
|
NC
|
Courtyard
|
Crestline
|
3/1/2014
|
144 | |||||||
|
Charlotte
|
NC
|
Homewood Suites
|
McKibbon
|
9/24/2008
|
112 | |||||||
|
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 | |||||||
|
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 | |||||||
|
Islip/Ronkonkoma
|
NY
|
Hilton Garden Inn
|
White Lodging
|
3/1/2014
|
164 | |||||||
|
New York
|
NY
|
Renaissance
|
Highgate
|
3/1/2014
|
205 | |||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired or Completed
|
Rooms
|
|||||||
|
Twinsburg
|
OH
|
Hilton Garden Inn
|
Gateway
|
10/7/2008
|
142 | |||||||
|
Oklahoma City
|
OK
|
Hampton Inn & Suites
|
Raymond
|
5/28/2010
|
200 | |||||||
|
Collegeville/Philadelphia
|
PA
|
Courtyard
|
White Lodging
|
11/15/2010
|
132 | |||||||
|
Malvern/Philadelphia
|
PA
|
Courtyard
|
White Lodging
|
11/30/2010
|
127 | |||||||
|
Pittsburgh
|
PA
|
Hampton Inn
|
Vista Host
|
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
|
Hampton Inn & Suites
|
Vista Host
|
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 Host
|
9/30/2010
|
194 | |||||||
|
Nashville
|
TN
|
Home2 Suites
|
Vista Host
|
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 Lodging
|
11/2/2010
|
145 | |||||||
|
Austin
|
TX
|
Fairfield Inn & Suites
|
White Lodging
|
11/2/2010
|
150 | |||||||
|
Austin
|
TX
|
Hampton Inn
|
Vista Host
|
4/14/2009
|
124 | |||||||
|
Austin
|
TX
|
Hilton Garden Inn
|
White Lodging
|
11/2/2010
|
117 | |||||||
|
Austin
|
TX
|
Homewood Suites
|
Vista Host
|
4/14/2009
|
97 | |||||||
|
Beaumont
|
TX
|
Residence Inn
|
Western
|
10/29/2008
|
133 | |||||||
|
Burleson/Fort Worth
|
TX
|
Hampton Inn & Suites
|
LBA
|
10/7/2014
|
88 | |||||||
|
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 | |||||||
|
Fort Worth
|
TX
|
TownePlace Suites
|
Western
|
7/19/2010
|
140 | |||||||
|
Frisco
|
TX
|
Hilton Garden Inn
|
Western
|
12/31/2008
|
102 | |||||||
|
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 Host
|
3/6/2009
|
94 | |||||||
|
San Antonio
|
TX
|
TownePlace Suites
|
Western
|
3/1/2014
|
106 | |||||||
|
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 Lodging
|
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
|
Courtyard
|
White Lodging
|
12/8/2014
|
135 | |||||||
|
Richmond
|
VA
|
Marriott
|
White Lodging
|
3/1/2014
|
410 | |||||||
|
Richmond
|
VA
|
Residence Inn
|
White Lodging
|
12/8/2014
|
75 | |||||||
|
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
|
22,782 | |||||||||||
|
2015
|
2016
|
2017
|
2018
|
2019
|
Thereafter
|
Total
|
Fair Market Value
|
|||||||||||||||||||||||||
|
Total debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$ | 21,589 | $ | 123,988 | $ | 95,710 | $ | 6,305 | $ | 82,102 | $ | 632,536 | $ | 962,230 | $ | 968,756 | ||||||||||||||||
|
Average interest rates
|
3.8 | % | 3.6 | % | 3.3 | % | 3.2 | % | 3.3 | % | 3.3 | % | ||||||||||||||||||||
|
Variable rate debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$ | 195 | $ | 780 | $ | 36,945 | $ | - | $ | 75,500 | $ | 425,000 | $ | 538,420 | $ | 539,773 | ||||||||||||||||
|
Average interest rates (1)
|
2.7 | % | 2.7 | % | 2.7 | % | 2.6 | % | 2.7 | % | 2.8 | % | ||||||||||||||||||||
|
Fixed rate debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$ | 21,394 | $ | 123,208 | $ | 58,765 | $ | 6,305 | $ | 6,602 | $ | 207,536 | $ | 423,810 | $ | 428,983 | ||||||||||||||||
|
Average interest rates
|
5.2 | % | 5.0 | % | 4.7 | % | 4.5 | % | 4.5 | % | 4.5 | % | ||||||||||||||||||||
|
________
|
||||||||||||||||||||||||||||||||
|
(1) The average interest rate gives effect to interest rate swaps, as applicable.
|
||||||||||||||||||||||||||||||||
|
|
·
|
actual or anticipated differences in the Company’s operating results, liquidity, or financial condition;
|
|
|
·
|
changes in revenues, funds from operations (“FFO”), modified FFO, earnings before interest, income taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA or earnings estimates;
|
|
|
·
|
publication of research reports about the Company, its hotels or the lodging or overall real estate industry;
|
|
|
·
|
failure to meet analysts’ revenue or earnings estimates;
|
|
|
·
|
the extent of institutional investor interest in the Company;
|
|
|
·
|
the reputation of Real Estate Investment Trusts (“REITs”) and real estate investments generally and the attractiveness of REIT equity securities in comparison to other equity securities, including securities issued by other real estate companies, and fixed income securities;
|
|
|
·
|
additions and departures of key personnel;
|
|
|
·
|
the performance and market valuations of other similar companies;
|
|
|
·
|
strategic actions by the Company or its competitors, such as acquisitions or dispositions;
|
|
|
·
|
fluctuations in the stock price and operating results of the Company’s competitors;
|
|
|
·
|
the passage of legislation or other regulatory developments that may adversely affect the Company or its industry;
|
|
|
·
|
the realization of any of the other risk factors presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014;
|
|
|
·
|
speculation in the press or investment community;
|
|
|
·
|
changes in accounting principles;
|
|
|
·
|
terrorist acts; and
|
|
|
·
|
general market and economic conditions, including factors unrelated to the Company’s operating performance.
|
|
Issuer Purchases of Equity Securities
|
||||||||||||||||
|
(a)
|
(b)
|
(c)
|
(d)
|
|||||||||||||
|
Period
|
Total Number of Shares Purchased
(1)
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in thousands)
|
||||||||||||
|
July 1 - July 31, 2015
|
186,257 | $ | 17.80 | 186,257 | $ | 496,700 | ||||||||||
|
August 1 - August 31, 2015
|
690,210 | $ | 17.49 | 690,210 | $ | 484,600 | ||||||||||
|
September 1 - September 30, 2015
|
329,900 | $ | 17.67 | 329,900 | $ | 478,800 | ||||||||||
|
Total
|
1,206,367 | 1,206,367 | ||||||||||||||
|
(1)
Share repurchases made as part of the Company's $500 million share repurchase program. The program may be suspended or terminated at any time by the Company. If not terminated earlier, the program will end in July 2016.
|
||||||||||||||||
|
Exhibit
Number
|
Description of Documents
|
|
2.1
|
Purchase and Sale Agreement dated as of December 15, 2014 between certain subsidiaries of the Company and MCR Development LLC (Incorporated by reference to Exhibit 2.1 to the registrant’s current report on Form 8-K (SEC File No. 000-53603) filed February 27, 2015)
|
| 2.2 | First Amendment to Purchase and Sale Agreement dated as of January 15, 2015 between certain subsidiaries of the Company and MCR Development LLC (Incorporated by reference to Exhibit 2.2 to the registrant’s current report on Form 8-K (SEC File No. 000-53603) filed February 27, 2015) |
| 2.3 | Second Amendment to Purchase and Sale Agreement dated as of February 4, 2015 between certain subsidiaries of the Company and MCR Development LLC (Incorporated by reference to Exhibit 2.3 to the registrant’s current report on Form 8-K (SEC File No. 000-53603) filed February 27, 2015) |
| 2.4 | Third Amendment to Purchase and Sale Agreement dated as of February 17, 2015 between certain subsidiaries of the Company and MCR Development LLC (Incorporated by reference to Exhibit 2.4 to the registrant’s current report on Form 8-K (SEC File No. 000-53603) filed February 27, 2015) |
| 2.5 | Fourth Amendment to Purchase and Sale Agreement dated as of February 24, 2015 between certain subsidiaries of the Company and MCR Development LLC (Incorporated by reference to Exhibit 2.5 to the registrant’s current report on Form 8-K (SEC File No. 000-53603) filed February 27, 2015) |
| 3.1 | Amended and Restated Articles of Incorporation of the Company, as amended (Incorporated by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K (SEC File No. 000-53603) filed March 6, 2015) |
|
3.2
|
Amended and Restated Bylaws of the Company (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
|
Amended and Restated Credit Agreement dated as of May 18, 2015 among Apple Hospitality REIT, Inc., as borrower, certain subsidiaries of Apple Hospitality REIT, Inc., as guarantors, Bank of America, N.A., as Administrative Agent and Swing Line Lender, Bank of America, N.A. and Keybank National Association as L/C Issuers, KeyBank National Association and Wells Fargo Bank, National Association, as Co-Syndication Agents, U.S. Bank National Association, as Documentation Agent, Regions Bank as Managing Agent, the Lenders party thereto, and Merrill Lynch, Pierce, Fenner & Smith Incorporated, KeyBanc Capital Markets, Wells Fargo Securities, LLC and U.S. Bank National Association, as Joint Lead Arrangers, and Merrill Lynch, Pierce, Fenner & Smith Incorporated, KeyBanc Capital Markets and Wells Fargo Securities, LLC, as Joint Bookrunners (Incorporated by reference to Exhibit 10.1 to the registrant’s current report on Form 8-K (SEC file No. 001-37389) filed May 18, 2015)
|
|
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, 2015 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)
|
|
Apple Hospitality REIT, Inc.
|
||||
|
By:
|
/s/ Justin G. Knight
|
Date: November 5, 2015
|
||
|
Justin G. Knight,
|
||||
|
President and
Chief Executive Officer
(Principal Executive Officer)
|
||||
|
By:
|
/s/ Bryan Peery
|
Date: November 5, 2015
|
||
|
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 |
|---|