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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| ☐ |
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
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
☐
|
|
Emerging growth company
☐
|
|
|
Page
Number
|
|||
|
PART I. FINANCIAL INFORMATION
|
||||
|
Item 1.
|
||||
|
3
|
||||
|
4
|
||||
|
5
|
||||
|
6
|
||||
|
Item 2.
|
18
|
|||
|
Item 3.
|
34
|
|||
|
Item 4.
|
34
|
|||
|
PART II. OTHER INFORMATION
|
||||
|
Item 1.
|
35
|
|||
|
Item 1A.
|
35 | |||
|
Item 6.
|
35
|
|||
| 36 | ||||
|
June 30,
|
December 31,
|
|||||||
|
2017
|
2016
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
||||||||
|
Investment in real estate, net of accumulated depreciation
of $644,718 and $557,597, respectively
|
$
|
4,770,883
|
$
|
4,823,489
|
||||
|
Assets held for sale
|
0
|
39,000
|
||||||
|
Restricted cash-furniture, fixtures and other escrows
|
28,244
|
29,425
|
||||||
|
Due from third party managers, net
|
57,676
|
31,460
|
||||||
|
Other assets, net
|
47,771
|
56,509
|
||||||
|
Total Assets
|
$
|
4,904,574
|
$
|
4,979,883
|
||||
|
Liabilities
|
||||||||
|
Revolving credit facility
|
$
|
301,300
|
$
|
270,000
|
||||
|
Term loans
|
571,461
|
570,934
|
||||||
|
Mortgage debt
|
435,556
|
497,029
|
||||||
|
Accounts payable and other liabilities
|
88,685
|
124,856
|
||||||
|
Total Liabilities
|
1,397,002
|
1,462,819
|
||||||
|
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 223,055,340 and 222,938,648 shares, respectively
|
4,455,191
|
4,453,205
|
||||||
|
Accumulated other comprehensive income
|
4,959
|
4,589
|
||||||
|
Distributions greater than net income
|
(952,578
|
)
|
(940,730
|
)
|
||||
|
Total Shareholders' Equity
|
3,507,572
|
3,517,064
|
||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
4,904,574
|
$
|
4,979,883
|
||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Room
|
$
|
306,283
|
$
|
237,340
|
$
|
575,676
|
$
|
443,490
|
||||||||
|
Other
|
25,421
|
20,296
|
48,953
|
38,633
|
||||||||||||
|
Total revenue
|
331,704
|
257,636
|
624,629
|
482,123
|
||||||||||||
|
Expenses:
|
||||||||||||||||
|
Operating
|
80,345
|
61,459
|
155,499
|
118,288
|
||||||||||||
|
Hotel administrative
|
25,217
|
18,857
|
50,053
|
37,055
|
||||||||||||
|
Sales and marketing
|
26,270
|
19,896
|
50,379
|
37,915
|
||||||||||||
|
Utilities
|
10,193
|
7,719
|
19,946
|
15,319
|
||||||||||||
|
Repair and maintenance
|
12,279
|
9,605
|
24,195
|
18,689
|
||||||||||||
|
Franchise fees
|
14,163
|
10,933
|
26,637
|
20,378
|
||||||||||||
|
Management fees
|
11,545
|
8,947
|
21,757
|
16,984
|
||||||||||||
|
Property taxes, insurance and other
|
17,821
|
13,076
|
34,748
|
25,528
|
||||||||||||
|
Ground lease
|
2,839
|
2,506
|
5,655
|
4,972
|
||||||||||||
|
General and administrative
|
6,151
|
5,060
|
12,905
|
9,888
|
||||||||||||
|
Transaction and litigation costs (reimbursements)
|
(2,586
|
)
|
1,116
|
(2,586
|
)
|
1,409
|
||||||||||
|
Loss on impairment of depreciable real estate assets
|
0
|
0
|
7,875
|
0
|
||||||||||||
|
Depreciation
|
43,893
|
33,824
|
87,660
|
67,308
|
||||||||||||
|
Total expenses
|
248,130
|
192,998
|
494,723
|
373,733
|
||||||||||||
|
Operating income
|
83,574
|
64,638
|
129,906
|
108,390
|
||||||||||||
|
Interest and other expense, net
|
(11,849
|
)
|
(9,560
|
)
|
(23,566
|
)
|
(18,363
|
)
|
||||||||
|
Gain on sale of real estate
|
16,140
|
0
|
16,140
|
0
|
||||||||||||
|
Income before income taxes
|
87,865
|
55,078
|
122,480
|
90,027
|
||||||||||||
|
Income tax expense
|
(259
|
)
|
(360
|
)
|
(509
|
)
|
(623
|
)
|
||||||||
|
Net income
|
$
|
87,606
|
$
|
54,718
|
$
|
121,971
|
$
|
89,404
|
||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Interest rate derivatives
|
(1,175
|
)
|
(5,501
|
)
|
370
|
(12,195
|
)
|
|||||||||
|
Comprehensive income
|
$
|
86,431
|
$
|
49,217
|
$
|
122,341
|
$
|
77,209
|
||||||||
|
Basic and diluted net income per common share
|
$
|
0.39
|
$
|
0.31
|
$
|
0.55
|
$
|
0.51
|
||||||||
|
Weighted average common shares outstanding - basic and diluted
|
223,052
|
174,667
|
223,049
|
174,667
|
||||||||||||
|
Six Months Ended
|
||||||||
|
June 30,
|
||||||||
|
2017
|
2016
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
121,971
|
$
|
89,404
|
||||
|
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||
|
Depreciation
|
87,660
|
67,308
|
||||||
|
Loss on impairment of depreciable real estate assets
|
7,875
|
0
|
||||||
|
Gain on sale of real estate
|
(16,140
|
)
|
0
|
|||||
|
Other non-cash expenses, net
|
3,617
|
3,233
|
||||||
|
Changes in operating assets and liabilities, net of amounts acquired or
assumed with acquisitions:
|
||||||||
|
Increase in due from third party managers, net
|
(26,206
|
)
|
(20,350
|
)
|
||||
|
Decrease (increase) in other assets, net
|
8,429
|
(1,552
|
)
|
|||||
|
Decrease in accounts payable and other liabilities
|
(30,897
|
)
|
(1,373
|
)
|
||||
|
Net cash provided by operating activities
|
156,309
|
136,670
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of hotel properties, net
|
(18,131
|
)
|
0
|
|||||
|
Deposits and other disbursements for potential acquisitions
|
0
|
(503
|
)
|
|||||
|
Capital improvements
|
(28,866
|
)
|
(35,488
|
)
|
||||
|
Decrease (increase) in capital improvement reserves
|
(190
|
)
|
1,611
|
|||||
|
Net proceeds from sale of real estate
|
28,531
|
0
|
||||||
|
Net cash used in investing activities
|
(18,656
|
)
|
(34,380
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Repurchases of common shares
|
0
|
(361
|
)
|
|||||
|
Repurchases of common shares to satisfy employee withholding requirements
|
(432
|
)
|
(459
|
)
|
||||
|
Distributions paid to common shareholders
|
(133,811
|
)
|
(104,713
|
)
|
||||
|
Net proceeds from revolving credit facility
|
31,300
|
40,800
|
||||||
|
Proceeds from term loans
|
0
|
50,000
|
||||||
|
Proceeds from mortgage debt
|
0
|
24,000
|
||||||
|
Payments of mortgage debt
|
(34,590
|
)
|
(86,881
|
)
|
||||
|
Financing costs
|
(120
|
)
|
(3,062
|
)
|
||||
|
Net cash used in financing activities
|
(137,653
|
)
|
(80,676
|
)
|
||||
|
Net change in cash and cash equivalents
|
0
|
21,614
|
||||||
|
Cash and cash equivalents, beginning of period
|
0
|
0
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
0
|
$
|
21,614
|
||||
|
Supplemental cash flow information:
|
||||||||
|
Interest paid
|
$
|
23,532
|
$
|
19,620
|
||||
|
Supplemental disclosure of noncash investing and financing activities:
|
||||||||
|
Accrued distribution to common shareholders
|
$
|
22,301
|
$
|
17,451
|
||||
|
Mortgage debt assumed by buyer upon sale of real estate
|
$
|
27,073
|
$
|
0
|
||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
|
Total revenue
|
$
|
331,704
|
$
|
333,869
|
$
|
624,629
|
$
|
623,836
|
||||||||
|
Net income
|
$
|
85,020
|
$
|
72,179
|
$
|
119,385
|
$
|
117,025
|
||||||||
|
Basic and diluted net income per common share
|
$
|
0.38
|
$
|
0.32
|
$
|
0.54
|
$
|
0.52
|
||||||||
|
Weighted average common shares outstanding - basic and diluted
|
223,052
|
223,397
|
223,049
|
223,397
|
||||||||||||
|
June 30,
|
December 31,
|
|||||||
|
2017
|
2016
|
|||||||
|
Land
|
$
|
710,191
|
$
|
707,878
|
||||
|
Building and Improvements
|
4,288,611
|
4,270,095
|
||||||
|
Furniture, Fixtures and Equipment
|
405,015
|
391,421
|
||||||
|
Franchise Fees
|
11,784
|
11,692
|
||||||
|
5,415,601
|
5,381,086
|
|||||||
|
Less Accumulated Depreciation
|
(644,718
|
)
|
(557,597
|
)
|
||||
|
Investment in Real Estate, net
|
$
|
4,770,883
|
$
|
4,823,489
|
||||
|
Location
|
Brand
|
Date of Purchase Contract
|
Rooms
|
Refundable Deposits
|
Gross Purchase Price
|
|||||||||||
|
Birmingham, AL (a)(b)
|
Home2 Suites
|
8/28/2015
|
105
|
$
|
3
|
$
|
19,219
|
|||||||||
|
Birmingham, AL (a)(b)
|
Hilton Garden Inn
|
8/28/2015
|
105
|
2
|
19,219
|
|||||||||||
|
Phoenix, AZ (a)
|
Hampton
|
10/25/2016
|
210
|
500
|
44,100
|
|||||||||||
|
Orlando, FL (a)
|
Home2 Suites
|
1/18/2017
|
128
|
3
|
20,736
|
|||||||||||
|
548
|
$
|
508
|
$
|
103,274
|
||||||||||||
| (a) |
As of June 30, 2017, these hotels were under construction. 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 three to 15 months from June 30, 2017. 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.
|
| (b) |
The Home2 Suites and Hilton Garden Inn hotels in Birmingham, AL are part of an adjoining two-hotel complex located on the same site.
|
|
As of June 30, 2017
|
As of December 31, 2016
|
|||||||||||||||||||
|
|
Maturity Date
|
Outstanding Balance
|
Interest Rate
|
Outstanding Balance
|
Interest Rate
|
|||||||||||||||
|
Revolving credit facility (1)
|
5/18/2019
|
$
|
301,300
|
2.77
|
%
|
(2)
|
$
|
270,000
|
2.32
|
%
|
(2)
|
|||||||||
|
Term loans
|
||||||||||||||||||||
|
$425 million term loans
|
5/18/2020
|
425,000
|
3.01
|
%
|
(3)
|
425,000
|
2.90
|
%
|
(3)
|
|||||||||||
|
$50 million term loan
|
4/8/2021
|
50,000
|
2.54
|
%
|
(4)
|
50,000
|
2.54
|
%
|
(4)
|
|||||||||||
|
$100 million term loan
|
4/8/2023
|
100,000
|
3.13
|
%
|
(4)
|
100,000
|
3.13
|
%
|
(4)
|
|||||||||||
|
Total term loans at stated value
|
575,000
|
575,000
|
||||||||||||||||||
|
Unamortized debt issuance costs
|
(3,539
|
)
|
(4,066
|
)
|
||||||||||||||||
|
Total term loans
|
571,461
|
570,934
|
||||||||||||||||||
|
Total revolving credit facility and term loans
|
$
|
872,761
|
$
|
840,934
|
||||||||||||||||
| (1) |
Unamortized debt issuance costs related to the revolving credit facility totaled approximately $2.3 million and $2.8 million as of June 30, 2017 and December 31, 2016, respectively, and are included in other assets, net in the Company's consolidated balance sheets.
|
| (2) |
Annual variable interest rate at the balance sheet date.
|
| (3) |
Effective annual interest rate which includes the effect of interest rate swaps on $322.5 million of the outstanding loan balance, resulting in an annual fixed interest rate of approximately 3.10% on this portion of the debt, subject to adjustment based on the Company's leverage ratio. See Note 6 for more information on the interest rate swap agreements. Remaining portion is variable rate debt.
|
| (4) |
Annual fixed interest rate at the balance sheet date which includes the effect of an interest rate swap on the outstanding loan balance, subject to adjustment based on the Company’s leverage ratio. See Note 6 for more information on the interest rate swap agreements.
|
|
Location
|
Brand
|
Interest Rate (1)
|
Loan Assumption or Origination Date
|
Maturity Date
|
Principal Assumed or Originated
|
Outstanding balance as of June 30, 2017
|
Outstanding balance as of December 31, 2016
|
||||||||||||||||
|
Irving, TX
|
Homewood Suites
|
5.83
|
%
|
12/29/2010
|
(2)
|
$
|
6,052
|
$
|
0
|
$
|
5,072
|
||||||||||||
|
Gainesville, FL
|
Homewood Suites
|
5.89
|
%
|
9/1/2016
|
(2)
|
12,051
|
0
|
11,966
|
|||||||||||||||
|
Duncanville, TX
|
Hilton Garden Inn
|
5.88
|
%
|
10/21/2008
|
(2)
|
13,966
|
0
|
12,126
|
|||||||||||||||
|
Dallas, TX
|
Hilton
|
3.95
|
%
|
5/22/2015
|
(3)
|
28,000
|
0
|
27,246
|
|||||||||||||||
|
San Juan Capistrano, CA
|
Residence Inn
|
4.15
|
%
|
9/1/2016
|
6/1/2020
|
16,210
|
15,940
|
16,104
|
|||||||||||||||
|
Colorado Springs, CO
|
Hampton
|
6.25
|
%
|
9/1/2016
|
7/6/2021
|
7,923
|
7,819
|
7,883
|
|||||||||||||||
|
Franklin, TN
|
Courtyard
|
6.25
|
%
|
9/1/2016
|
8/6/2021
|
14,679
|
14,487
|
14,604
|
|||||||||||||||
|
Franklin, TN
|
Residence Inn
|
6.25
|
%
|
9/1/2016
|
8/6/2021
|
14,679
|
14,487
|
14,604
|
|||||||||||||||
|
Grapevine, TX
|
Hilton Garden Inn
|
4.89
|
%
|
8/29/2012
|
9/1/2022
|
11,810
|
10,560
|
10,707
|
|||||||||||||||
|
Collegeville/Philadelphia, PA
|
Courtyard
|
4.89
|
%
|
8/30/2012
|
9/1/2022
|
12,650
|
11,312
|
11,468
|
|||||||||||||||
|
Hattiesburg, MS
|
Courtyard
|
5.00
|
%
|
3/1/2014
|
9/1/2022
|
5,732
|
5,285
|
5,357
|
|||||||||||||||
|
Rancho Bernardo, CA
|
Courtyard
|
5.00
|
%
|
3/1/2014
|
9/1/2022
|
15,060
|
13,884
|
14,074
|
|||||||||||||||
|
Kirkland, WA
|
Courtyard
|
5.00
|
%
|
3/1/2014
|
9/1/2022
|
12,145
|
11,197
|
11,350
|
|||||||||||||||
|
Seattle, WA
|
Residence Inn
|
4.96
|
%
|
3/1/2014
|
9/1/2022
|
28,269
|
26,050
|
26,409
|
|||||||||||||||
|
Anchorage, AK
|
Embassy Suites
|
4.97
|
%
|
9/13/2012
|
10/1/2022
|
23,230
|
20,848
|
21,133
|
|||||||||||||||
|
Somerset, NJ
|
Courtyard
|
4.73
|
%
|
3/1/2014
|
10/6/2022
|
8,750
|
8,047
|
8,160
|
|||||||||||||||
|
Tukwila, WA
|
Homewood Suites
|
4.73
|
%
|
3/1/2014
|
10/6/2022
|
9,431
|
8,672
|
8,795
|
|||||||||||||||
|
Prattville, AL
|
Courtyard
|
4.12
|
%
|
3/1/2014
|
2/6/2023
|
6,596
|
6,033
|
6,123
|
|||||||||||||||
|
Huntsville, AL
|
Homewood Suites
|
4.12
|
%
|
3/1/2014
|
2/6/2023
|
8,306
|
7,598
|
7,711
|
|||||||||||||||
|
San Diego, CA
|
Residence Inn
|
3.97
|
%
|
3/1/2014
|
3/6/2023
|
18,600
|
16,992
|
17,248
|
|||||||||||||||
|
Miami, FL
|
Homewood Suites
|
4.02
|
%
|
3/1/2014
|
4/1/2023
|
16,677
|
15,252
|
15,479
|
|||||||||||||||
|
Syracuse, NY
|
Courtyard
|
4.75
|
%
|
10/16/2015
|
8/1/2024
|
(4)
|
11,199
|
10,772
|
10,905
|
||||||||||||||
|
Syracuse, NY
|
Residence Inn
|
4.75
|
%
|
10/16/2015
|
8/1/2024
|
(4)
|
11,199
|
10,772
|
10,905
|
||||||||||||||
|
New Orleans, LA
|
Homewood Suites
|
4.36
|
%
|
7/17/2014
|
8/11/2024
|
27,000
|
25,251
|
25,577
|
|||||||||||||||
|
Westford, MA
|
Residence Inn
|
4.28
|
%
|
3/18/2015
|
4/11/2025
|
10,000
|
9,507
|
9,626
|
|||||||||||||||
|
Denver, CO
|
Hilton Garden Inn
|
4.46
|
%
|
9/1/2016
|
6/11/2025
|
34,118
|
33,454
|
33,857
|
|||||||||||||||
|
Oceanside, CA
|
Courtyard
|
4.28
|
%
|
9/1/2016
|
10/1/2025
|
13,655
|
13,456
|
13,576
|
|||||||||||||||
|
Omaha, NE
|
Hilton Garden Inn
|
4.28
|
%
|
9/1/2016
|
10/1/2025
|
22,682
|
22,350
|
22,550
|
|||||||||||||||
|
Boise, ID
|
Hampton
|
4.37
|
%
|
5/26/2016
|
6/11/2026
|
24,000
|
23,618
|
23,813
|
|||||||||||||||
|
Burbank, CA
|
Courtyard
|
3.55
|
%
|
11/3/2016
|
12/1/2026
|
25,564
|
25,243
|
25,564
|
|||||||||||||||
|
San Diego, CA
|
Courtyard
|
3.55
|
%
|
11/3/2016
|
12/1/2026
|
25,473
|
25,153
|
25,473
|
|||||||||||||||
|
San Diego, CA
|
Hampton
|
3.55
|
%
|
11/3/2016
|
12/1/2026
|
18,963
|
18,725
|
18,963
|
|||||||||||||||
|
$
|
514,669
|
432,764
|
494,428
|
||||||||||||||||||||
|
Unamortized fair value adjustment of assumed debt
|
4,781
|
5,229
|
|||||||||||||||||||||
|
Unamortized debt issuance costs
|
(1,989
|
)
|
(2,628
|
)
|
|||||||||||||||||||
|
Total
|
$
|
435,556
|
$
|
497,029
|
|||||||||||||||||||
| (1) |
Interest rates are the rates per the loan agreement. For loans assumed, the Company adjusted the interest rates per the loan agreement to market rates and is amortizing the adjustments to interest expense over the life of the loan.
|
| (2) |
Loans were repaid in full during the three months ended March 31, 2017.
|
| (3) |
Assets securing this loan were classified as held for sale as of December 31, 2016. In April 2017, the assets securing this loan were sold, and the loan was assumed by the buyer of those assets.
|
| (4) |
Outstanding principal balance is callable by lender or prepayable by the Company on August 1, 2019.
|
|
2017 (July - December)
|
$
|
5,329
|
||
|
2018
|
11,071
|
|||
|
2019
|
333,008
|
|||
|
2020
|
451,164
|
|||
|
2021
|
95,311
|
|||
|
Thereafter
|
413,181
|
|||
|
1,309,064
|
||||
|
Unamortized fair value adjustment of assumed debt
|
4,781
|
|||
|
Unamortized debt issuance costs related to term loans and mortgage debt
|
(5,528
|
)
|
||
|
Total
|
$
|
1,308,317
|
|
Hedge Type
|
Notional Amount at
June 30, 2017
|
Origination Date
|
Maturity Date
|
Swap Fixed Interest Rate
|
Fair Value Asset (Liability)
|
||||||||||||||
|
June 30, 2017
|
December 31, 2016
|
||||||||||||||||||
|
Cash flow hedge
|
$
|
212,500
|
5/21/2015
|
5/18/2020
|
1.58
|
%
|
$
|
262
|
$
|
(198
|
)
|
||||||||
|
Cash flow hedge
|
110,000
|
7/2/2015
|
5/18/2020
|
1.62
|
%
|
12
|
(246
|
)
|
|||||||||||
|
Cash flow hedge
|
50,000
|
4/7/2016
|
3/31/2021
|
1.09
|
%
|
1,169
|
1,289
|
||||||||||||
|
Cash flow hedge
|
100,000
|
4/7/2016
|
3/31/2023
|
1.33
|
%
|
3,250
|
3,744
|
||||||||||||
|
Cash flow hedge (1)
|
75,000
|
5/31/2017
|
6/30/2024
|
1.96
|
%
|
266
|
0
|
||||||||||||
|
$
|
4,959
|
$
|
4,589
|
||||||||||||||||
|
(1)
|
In May 2017, the Company entered into a forward interest rate swap agreement with a commercial bank, which beginning on July 31, 2017 will effectively fix the interest rate on $75 million of the $85 million term loan. See Note 5 for more information on the term loan.
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||||||||||
|
(in thousands, except statistical data)
|
2017
|
Percent of Revenue
|
2016
|
Percent of Revenue
|
Percent Change
|
2017
|
Percent of Revenue
|
2016
|
Percent of Revenue
|
Percent Change
|
||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
331,704
|
100.0
|
%
|
$
|
257,636
|
100.0
|
%
|
28.7
|
%
|
$
|
624,629
|
100.0
|
%
|
$
|
482,123
|
100.0
|
%
|
29.6
|
%
|
||||||||||||||||||||
|
Hotel operating expense
|
180,012
|
54.3
|
%
|
137,416
|
53.3
|
%
|
31.0
|
%
|
348,466
|
55.8
|
%
|
264,628
|
54.9
|
%
|
31.7
|
%
|
||||||||||||||||||||||||
|
Property taxes, insurance and other expense
|
17,821
|
5.4
|
%
|
13,076
|
5.1
|
%
|
36.3
|
%
|
34,748
|
5.6
|
%
|
25,528
|
5.3
|
%
|
36.1
|
%
|
||||||||||||||||||||||||
|
Ground lease expense
|
2,839
|
0.9
|
%
|
2,506
|
1.0
|
%
|
13.3
|
%
|
5,655
|
0.9
|
%
|
4,972
|
1.0
|
%
|
13.7
|
%
|
||||||||||||||||||||||||
|
General and administrative expense
|
6,151
|
1.9
|
%
|
5,060
|
2.0
|
%
|
21.6
|
%
|
12,905
|
2.1
|
%
|
9,888
|
2.1
|
%
|
30.5
|
%
|
||||||||||||||||||||||||
|
Transaction and litigation costs (reimbursements)
|
(2,586
|
)
|
1,116
|
n/a
|
(2,586
|
)
|
1,409
|
n/a
|
||||||||||||||||||||||||||||||||
|
Loss on impairment of depreciable real estate assets
|
-
|
-
|
n/a
|
7,875
|
-
|
n/a
|
||||||||||||||||||||||||||||||||||
|
Depreciation expense
|
43,893
|
33,824
|
29.8
|
%
|
87,660
|
67,308
|
30.2
|
%
|
||||||||||||||||||||||||||||||||
|
Interest and other expense, net
|
11,849
|
9,560
|
23.9
|
%
|
23,566
|
18,363
|
28.3
|
%
|
||||||||||||||||||||||||||||||||
|
Gain on sale of real estate
|
16,140
|
-
|
n/a
|
16,140
|
-
|
n/a
|
||||||||||||||||||||||||||||||||||
|
Income tax expense
|
259
|
360
|
-28.1
|
%
|
509
|
623
|
-18.3
|
%
|
||||||||||||||||||||||||||||||||
|
Number of hotels owned at end of period
|
235
|
179
|
31.3
|
%
|
235
|
179
|
31.3
|
%
|
||||||||||||||||||||||||||||||||
|
ADR
|
$
|
137.56
|
$
|
138.16
|
-0.4
|
%
|
$
|
135.58
|
$
|
135.79
|
-0.2
|
%
|
||||||||||||||||||||||||||||
|
Occupancy
|
81.5
|
%
|
82.2
|
%
|
-0.9
|
%
|
78.0
|
%
|
78.2
|
%
|
-0.3
|
%
|
||||||||||||||||||||||||||||
|
RevPAR
|
$
|
112.10
|
$
|
113.59
|
-1.3
|
%
|
$
|
105.70
|
$
|
106.13
|
-0.4
|
%
|
||||||||||||||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
|
2017
|
2016
|
Percent Change
|
2017
|
2016
|
Percent Change
|
|||||||||||||||||||
|
ADR
|
$
|
137.53
|
$
|
137.08
|
0.3
|
%
|
$
|
135.42
|
$
|
134.99
|
0.3
|
%
|
||||||||||||
|
Occupancy
|
81.5
|
%
|
81.9
|
%
|
-0.5
|
%
|
78.0
|
%
|
77.8
|
%
|
0.3
|
%
|
||||||||||||
|
RevPAR
|
$
|
112.08
|
$
|
112.27
|
-0.2
|
%
|
$
|
105.59
|
$
|
104.97
|
0.6
|
%
|
||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
|
Net income
|
$
|
87,606
|
$
|
54,718
|
$
|
121,971
|
$
|
89,404
|
||||||||
|
Depreciation of real estate owned
|
43,664
|
33,594
|
87,201
|
66,848
|
||||||||||||
|
Gain on sale of real estate
|
(16,140
|
)
|
-
|
(16,140
|
)
|
-
|
||||||||||
|
Loss on impairment of depreciable real estate assets
|
-
|
-
|
7,875
|
-
|
||||||||||||
|
Amortization of favorable and unfavorable leases, net
|
168
|
119
|
333
|
381
|
||||||||||||
|
Funds from operations
|
115,298
|
88,431
|
201,240
|
156,633
|
||||||||||||
|
Transaction and litigation costs (reimbursements)
|
(2,586
|
)
|
1,116
|
(2,586
|
)
|
1,409
|
||||||||||
|
Non-cash straight-line ground lease expense
|
938
|
817
|
1,877
|
1,636
|
||||||||||||
|
Modified funds from operations
|
$
|
113,650
|
$
|
90,364
|
$
|
200,531
|
$
|
159,678
|
||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
|
Net income
|
$
|
87,606
|
$
|
54,718
|
$
|
121,971
|
$
|
89,404
|
||||||||
|
Depreciation
|
43,893
|
33,824
|
87,660
|
67,308
|
||||||||||||
|
Amortization of favorable and unfavorable leases, net
|
168
|
119
|
333
|
381
|
||||||||||||
|
Interest and other expense, net
|
11,849
|
9,560
|
23,566
|
18,363
|
||||||||||||
|
Income tax expense
|
259
|
360
|
509
|
623
|
||||||||||||
|
EBITDA
|
143,775
|
98,581
|
234,039
|
176,079
|
||||||||||||
|
Transaction and litigation costs (reimbursements)
|
(2,586
|
)
|
1,116
|
(2,586
|
)
|
1,409
|
||||||||||
|
Gain on sale of real estate
|
(16,140
|
)
|
-
|
(16,140
|
)
|
-
|
||||||||||
|
Loss on impairment of depreciable real estate assets
|
-
|
-
|
7,875
|
-
|
||||||||||||
|
Non-cash straight-line ground lease expense
|
938
|
817
|
1,877
|
1,636
|
||||||||||||
|
Adjusted EBITDA
|
$
|
125,987
|
$
|
100,514
|
$
|
225,065
|
$
|
179,124
|
||||||||
|
Number of Hotels and Guest Rooms by Brand
|
||||||||
|
Number of
|
Number of
|
|||||||
|
Brand
|
Hotels
|
Rooms
|
||||||
|
Hilton Garden Inn
|
41
|
5,703
|
||||||
|
Courtyard
|
40
|
5,460
|
||||||
|
Hampton
|
36
|
4,422
|
||||||
|
Homewood Suites
|
34
|
3,831
|
||||||
|
Residence Inn
|
32
|
3,696
|
||||||
|
SpringHill Suites
|
17
|
2,248
|
||||||
|
TownePlace Suites
|
12
|
1,196
|
||||||
|
Fairfield Inn
|
11
|
1,300
|
||||||
|
Home2 Suites
|
6
|
669
|
||||||
|
Marriott
|
3
|
932
|
||||||
|
Embassy Suites
|
2
|
316
|
||||||
|
Renaissance
|
1
|
205
|
||||||
|
Total
|
235
|
29,978
|
||||||
|
Number of Hotels and Guest Rooms by State
|
||||||||
|
Number of
|
Number of
|
|||||||
|
State
|
Hotels
|
Rooms
|
||||||
|
Alabama
|
13
|
1,224
|
||||||
|
Alaska
|
1
|
169
|
||||||
|
Arizona
|
11
|
1,434
|
||||||
|
Arkansas
|
4
|
408
|
||||||
|
California
|
27
|
3,807
|
||||||
|
Colorado
|
4
|
567
|
||||||
|
Florida
|
23
|
2,851
|
||||||
|
Georgia
|
6
|
596
|
||||||
|
Idaho
|
2
|
416
|
||||||
|
Illinois
|
8
|
1,420
|
||||||
|
Indiana
|
4
|
479
|
||||||
|
Iowa
|
3
|
301
|
||||||
|
Kansas
|
4
|
422
|
||||||
|
Louisiana
|
4
|
541
|
||||||
|
Maryland
|
2
|
233
|
||||||
|
Massachusetts
|
4
|
466
|
||||||
|
Michigan
|
1
|
148
|
||||||
|
Minnesota
|
2
|
244
|
||||||
|
Mississippi
|
2
|
168
|
||||||
|
Missouri
|
4
|
544
|
||||||
|
Nebraska
|
4
|
621
|
||||||
|
New Jersey
|
5
|
629
|
||||||
|
New York
|
4
|
550
|
||||||
|
North Carolina
|
12
|
1,337
|
||||||
|
Ohio
|
2
|
252
|
||||||
|
Oklahoma
|
4
|
545
|
||||||
|
Pennsylvania
|
3
|
391
|
||||||
|
South Carolina
|
5
|
538
|
||||||
|
Tennessee
|
12
|
1,356
|
||||||
|
Texas
|
34
|
4,072
|
||||||
|
Utah
|
2
|
257
|
||||||
|
Virginia
|
15
|
2,383
|
||||||
|
Washington
|
4
|
609
|
||||||
|
Total
|
235
|
29,978
|
||||||
|
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
|
Hampton
|
LBA
|
9/1/2016
|
98
|
|||||||
|
Huntsville
|
AL
|
Hilton Garden Inn
|
LBA
|
3/1/2014
|
101
|
|||||||
|
Huntsville
|
AL
|
Home2 Suites
|
LBA
|
9/1/2016
|
77
|
|||||||
|
Huntsville
|
AL
|
Homewood Suites
|
LBA
|
3/1/2014
|
107
|
|||||||
|
Mobile
|
AL
|
Hampton
|
McKibbon
|
9/1/2016
|
101
|
|||||||
|
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
|
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
|
Aimbridge
|
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
|
Courtyard
|
North Central
|
9/1/2016
|
127
|
|||||||
|
Phoenix
|
AZ
|
Hampton
|
North Central
|
9/1/2016
|
125
|
|||||||
|
Phoenix
|
AZ
|
Homewood Suites
|
North Central
|
9/1/2016
|
134
|
|||||||
|
Phoenix
|
AZ
|
Residence Inn
|
North Central
|
11/2/2010
|
129
|
|||||||
|
Scottsdale
|
AZ
|
Hilton Garden Inn
|
North Central
|
9/1/2016
|
122
|
|||||||
|
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
|
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
|
Dimension
|
6/29/2015
|
110
|
|||||||
|
Oceanside
|
CA
|
Courtyard
|
Marriott
|
9/1/2016
|
142
|
|||||||
|
Oceanside
|
CA
|
Residence Inn
|
Marriott
|
3/1/2014
|
125
|
|||||||
|
Rancho Bernardo/San Diego
|
CA
|
Courtyard
|
InnVentures
|
3/1/2014
|
210
|
|||||||
|
Sacramento
|
CA
|
Hilton Garden Inn
|
Dimension
|
3/1/2014
|
153
|
|||||||
|
San Bernardino
|
CA
|
Residence Inn
|
InnVentures
|
2/16/2011
|
95
|
|||||||
|
San Diego
|
CA
|
Courtyard
|
Huntington
|
9/1/2015
|
245
|
|||||||
|
San Diego
|
CA
|
Hampton
|
Dimension
|
3/1/2014
|
177
|
|||||||
|
San Diego
|
CA
|
Hilton Garden Inn
|
InnVentures
|
3/1/2014
|
200
|
|||||||
|
San Diego
|
CA
|
Residence Inn
|
Dimension
|
3/1/2014
|
121
|
|||||||
|
San Jose
|
CA
|
Homewood Suites
|
Dimension
|
3/1/2014
|
140
|
|||||||
|
San Juan Capistrano
|
CA
|
Residence Inn
|
Marriott
|
9/1/2016
|
130
|
|||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired or Completed
|
Rooms
|
|||||||
|
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
|
Dimension
|
10/29/2008
|
128
|
|||||||
|
Santa Clarita
|
CA
|
Residence Inn
|
Dimension
|
10/29/2008
|
90
|
|||||||
|
Tulare
|
CA
|
Hampton
|
InnVentures
|
3/1/2014
|
86
|
|||||||
|
Tustin
|
CA
|
Fairfield Inn & Suites
|
Marriott
|
9/1/2016
|
145
|
|||||||
|
Tustin
|
CA
|
Residence Inn
|
Marriott
|
9/1/2016
|
149
|
|||||||
|
Colorado Springs
|
CO
|
Hampton
|
Chartwell
|
9/1/2016
|
101
|
|||||||
|
Denver
|
CO
|
Hilton Garden Inn
|
Stonebridge
|
9/1/2016
|
221
|
|||||||
|
Highlands Ranch
|
CO
|
Hilton Garden Inn
|
Dimension
|
3/1/2014
|
128
|
|||||||
|
Highlands Ranch
|
CO
|
Residence Inn
|
Dimension
|
3/1/2014
|
117
|
|||||||
|
Boca Raton
|
FL
|
Hilton Garden Inn
|
White Lodging
|
9/1/2016
|
149
|
|||||||
|
Cape Canaveral
|
FL
|
Homewood Suites
|
LBA
|
9/1/2016
|
153
|
|||||||
|
Fort Lauderdale
|
FL
|
Hampton
|
Vista Host
|
12/31/2008
|
109
|
|||||||
|
Fort Lauderdale
|
FL
|
Hampton
|
LBA
|
6/23/2015
|
156
|
|||||||
|
Fort Lauderdale
|
FL
|
Residence Inn
|
LBA
|
9/1/2016
|
156
|
|||||||
|
Gainesville
|
FL
|
Hilton Garden Inn
|
McKibbon
|
9/1/2016
|
104
|
|||||||
|
Gainesville
|
FL
|
Homewood Suites
|
McKibbon
|
9/1/2016
|
103
|
|||||||
|
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
|
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
|
|||||||
|
Orlando
|
FL
|
SpringHill Suites
|
Marriott
|
7/1/2009
|
200
|
|||||||
|
Panama City
|
FL
|
Hampton
|
LBA
|
3/12/2009
|
95
|
|||||||
|
Panama City
|
FL
|
TownePlace Suites
|
LBA
|
1/19/2010
|
103
|
|||||||
|
Pensacola
|
FL
|
TownePlace Suites
|
McKibbon
|
9/1/2016
|
97
|
|||||||
|
Sanford
|
FL
|
SpringHill Suites
|
LBA
|
3/1/2014
|
105
|
|||||||
|
Sarasota
|
FL
|
Homewood Suites
|
Hilton
|
3/1/2014
|
100
|
|||||||
|
Tallahassee
|
FL
|
Fairfield Inn & Suites
|
LBA
|
9/1/2016
|
97
|
|||||||
|
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
|
|||||||
|
Atlanta
|
GA
|
Home2 Suites
|
McKibbon
|
7/1/2016
|
128
|
|||||||
|
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
|
|||||||
|
Cedar Rapids
|
IA
|
Hampton
|
Schulte
|
9/1/2016
|
103
|
|||||||
|
Cedar Rapids
|
IA
|
Homewood Suites
|
Schulte
|
9/1/2016
|
95
|
|||||||
|
Davenport
|
IA
|
Hampton
|
Schulte
|
9/1/2016
|
103
|
|||||||
|
Boise
|
ID
|
Hampton
|
Raymond
|
4/30/2010
|
186
|
|||||||
|
Boise
|
ID
|
SpringHill Suites
|
InnVentures
|
3/1/2014
|
230
|
|||||||
|
Des Plaines
|
IL
|
Hilton Garden Inn
|
Raymond
|
9/1/2016
|
252
|
|||||||
|
Hoffman Estates
|
IL
|
Hilton Garden Inn
|
White Lodging
|
9/1/2016
|
184
|
|||||||
|
Mettawa
|
IL
|
Hilton Garden Inn
|
White Lodging
|
11/2/2010
|
170
|
|||||||
|
Mettawa
|
IL
|
Residence Inn
|
White Lodging
|
11/2/2010
|
130
|
|||||||
|
Rosemont
|
IL
|
Hampton
|
Raymond
|
9/1/2016
|
158
|
|||||||
|
Schaumburg
|
IL
|
Hilton Garden Inn
|
White Lodging
|
11/2/2010
|
166
|
|||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired or Completed
|
Rooms
|
|||||||
|
Skokie
|
IL
|
Hampton
|
Raymond
|
9/1/2016
|
225
|
|||||||
|
Warrenville
|
IL
|
Hilton Garden Inn
|
White Lodging
|
11/2/2010
|
135
|
|||||||
|
Indianapolis
|
IN
|
SpringHill Suites
|
White Lodging
|
11/2/2010
|
130
|
|||||||
|
Merrillville
|
IN
|
Hilton Garden Inn
|
White Lodging
|
9/1/2016
|
124
|
|||||||
|
Mishawaka
|
IN
|
Residence Inn
|
White Lodging
|
11/2/2010
|
106
|
|||||||
|
South Bend
|
IN
|
Fairfield Inn & Suites
|
White Lodging
|
9/1/2016
|
119
|
|||||||
|
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
|
Aimbridge
|
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
|
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
|
|||||||
|
Maple Grove
|
MN
|
Hilton Garden Inn
|
North Central
|
9/1/2016
|
120
|
|||||||
|
Rochester
|
MN
|
Hampton
|
Raymond
|
8/3/2009
|
124
|
|||||||
|
Kansas City
|
MO
|
Hampton
|
Raymond
|
8/31/2010
|
122
|
|||||||
|
Kansas City
|
MO
|
Residence Inn
|
True North
|
3/1/2014
|
106
|
|||||||
|
St. Louis
|
MO
|
Hampton
|
Raymond
|
8/31/2010
|
190
|
|||||||
|
St. Louis
|
MO
|
Hampton
|
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
|
Fairfield Inn & Suites
|
Newport
|
9/1/2016
|
94
|
|||||||
|
Charlotte
|
NC
|
Homewood Suites
|
McKibbon
|
9/24/2008
|
118
|
|||||||
|
Durham
|
NC
|
Homewood Suites
|
McKibbon
|
12/4/2008
|
122
|
|||||||
|
Fayetteville
|
NC
|
Home2 Suites
|
LBA
|
2/3/2011
|
118
|
|||||||
|
Fayetteville
|
NC
|
Residence Inn
|
Aimbridge
|
3/1/2014
|
92
|
|||||||
|
Greensboro
|
NC
|
SpringHill Suites
|
Newport
|
3/1/2014
|
82
|
|||||||
|
Holly Springs
|
NC
|
Hampton
|
LBA
|
11/30/2010
|
124
|
|||||||
|
Jacksonville
|
NC
|
Home2 Suites
|
LBA
|
9/1/2016
|
105
|
|||||||
|
Wilmington
|
NC
|
Fairfield Inn & Suites
|
Crestline
|
3/1/2014
|
122
|
|||||||
|
Winston-Salem
|
NC
|
Courtyard
|
McKibbon
|
3/1/2014
|
122
|
|||||||
|
Winston-Salem
|
NC
|
Hampton
|
McKibbon
|
9/1/2016
|
94
|
|||||||
|
Omaha
|
NE
|
Courtyard
|
Marriott
|
3/1/2014
|
181
|
|||||||
|
Omaha
|
NE
|
Hampton
|
White Lodging
|
9/1/2016
|
139
|
|||||||
|
Omaha
|
NE
|
Hilton Garden Inn
|
White Lodging
|
9/1/2016
|
178
|
|||||||
|
Omaha
|
NE
|
Homewood Suites
|
White Lodging
|
9/1/2016
|
123
|
|||||||
|
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
|
165
|
|||||||
|
New York
|
NY
|
Renaissance
|
Highgate
|
3/1/2014
|
205
|
|||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired or Completed
|
Rooms
|
|||||||
|
Syracuse
|
NY
|
Courtyard
|
New Castle
|
10/16/2015
|
102
|
|||||||
|
Syracuse
|
NY
|
Residence Inn
|
New Castle
|
10/16/2015
|
78
|
|||||||
|
Mason
|
OH
|
Hilton Garden Inn
|
Schulte
|
9/1/2016
|
110
|
|||||||
|
Twinsburg
|
OH
|
Hilton Garden Inn
|
Gateway
|
10/7/2008
|
142
|
|||||||
|
Oklahoma City
|
OK
|
Hampton
|
Raymond
|
5/28/2010
|
200
|
|||||||
|
Oklahoma City
|
OK
|
Hilton Garden Inn
|
Raymond
|
9/1/2016
|
155
|
|||||||
|
Oklahoma City
|
OK
|
Homewood Suites
|
Raymond
|
9/1/2016
|
100
|
|||||||
|
Oklahoma City (West)
|
OK
|
Homewood Suites
|
Chartwell
|
9/1/2016
|
90
|
|||||||
|
Collegeville/Philadelphia
|
PA
|
Courtyard
|
White Lodging
|
11/15/2010
|
132
|
|||||||
|
Malvern/Philadelphia
|
PA
|
Courtyard
|
White Lodging
|
11/30/2010
|
127
|
|||||||
|
Pittsburgh
|
PA
|
Hampton
|
Vista Host
|
12/31/2008
|
132
|
|||||||
|
Charleston
|
SC
|
Home2 Suites
|
LBA
|
9/1/2016
|
122
|
|||||||
|
Columbia
|
SC
|
Hilton Garden Inn
|
Newport
|
3/1/2014
|
143
|
|||||||
|
Columbia
|
SC
|
TownePlace Suites
|
Newport
|
9/1/2016
|
91
|
|||||||
|
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
|
|||||||
|
Franklin
|
TN
|
Courtyard
|
Chartwell
|
9/1/2016
|
126
|
|||||||
|
Franklin
|
TN
|
Residence Inn
|
Chartwell
|
9/1/2016
|
124
|
|||||||
|
Jackson
|
TN
|
Hampton
|
Vista Host
|
12/30/2008
|
83
|
|||||||
|
Johnson City
|
TN
|
Courtyard
|
LBA
|
9/25/2009
|
90
|
|||||||
|
Knoxville
|
TN
|
Homewood Suites
|
McKibbon
|
9/1/2016
|
103
|
|||||||
|
Knoxville
|
TN
|
SpringHill Suites
|
McKibbon
|
9/1/2016
|
103
|
|||||||
|
Knoxville
|
TN
|
TownePlace Suites
|
McKibbon
|
9/1/2016
|
97
|
|||||||
|
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
|
|||||||
|
Nashville
|
TN
|
TownePlace Suites
|
LBA
|
9/1/2016
|
101
|
|||||||
|
Addison
|
TX
|
SpringHill Suites
|
Marriott
|
3/1/2014
|
159
|
|||||||
|
Allen
|
TX
|
Hampton
|
Gateway
|
9/26/2008
|
103
|
|||||||
|
Allen
|
TX
|
Hilton Garden Inn
|
Gateway
|
10/31/2008
|
150
|
|||||||
|
Arlington
|
TX
|
Hampton
|
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
|
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
|
|||||||
|
Austin/Round Rock
|
TX
|
Homewood Suites
|
Vista Host
|
9/1/2016
|
115
|
|||||||
|
Beaumont
|
TX
|
Residence Inn
|
Western
|
10/29/2008
|
133
|
|||||||
|
Burleson/Fort Worth
|
TX
|
Hampton
|
LBA
|
10/7/2014
|
88
|
|||||||
|
Dallas
|
TX
|
Homewood Suites
|
Western
|
9/1/2016
|
130
|
|||||||
|
Denton
|
TX
|
Homewood Suites
|
Chartwell
|
9/1/2016
|
107
|
|||||||
|
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
|
Courtyard
|
LBA
|
2/2/2017
|
124
|
|||||||
|
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
|
Courtyard
|
LBA
|
9/1/2016
|
124
|
|||||||
|
Houston
|
TX
|
Marriott
|
Western
|
1/8/2010
|
206
|
|||||||
|
Houston
|
TX
|
Residence Inn
|
Western
|
3/1/2014
|
129
|
|||||||
|
Houston
|
TX
|
Residence Inn
|
Western
|
9/1/2016
|
120
|
|||||||
|
Irving
|
TX
|
Homewood Suites
|
Western
|
12/29/2010
|
77
|
|||||||
|
City
|
State
|
Brand
|
Manager
|
Date Acquired or Completed
|
Rooms
|
|||||||
|
Lewisville
|
TX
|
Hilton Garden Inn
|
Gateway
|
10/16/2008
|
165
|
|||||||
|
Round Rock
|
TX
|
Hampton
|
Vista Host
|
3/6/2009
|
94
|
|||||||
|
San Antonio
|
TX
|
TownePlace Suites
|
Western
|
3/1/2014
|
106
|
|||||||
|
Shenandoah
|
TX
|
Courtyard
|
LBA
|
9/1/2016
|
124
|
|||||||
|
Stafford
|
TX
|
Homewood Suites
|
Western
|
3/1/2014
|
78
|
|||||||
|
Texarkana
|
TX
|
Courtyard
|
Aimbridge
|
3/1/2014
|
90
|
|||||||
|
Texarkana
|
TX
|
Hampton
|
Aimbridge
|
1/31/2011
|
81
|
|||||||
|
Texarkana
|
TX
|
TownePlace Suites
|
Aimbridge
|
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
|
|||||||
|
Fairfax
|
VA
|
Marriott
|
White Lodging
|
9/1/2016
|
316
|
|||||||
|
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
|
|||||||
|
Richmond
|
VA
|
SpringHill Suites
|
McKibbon
|
9/1/2016
|
103
|
|||||||
|
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
|
InnVentures
|
3/1/2014
|
150
|
|||||||
|
Seattle
|
WA
|
Residence Inn
|
InnVentures
|
3/1/2014
|
234
|
|||||||
|
Tukwila
|
WA
|
Homewood Suites
|
Dimension
|
3/1/2014
|
106
|
|||||||
|
Vancouver
|
WA
|
SpringHill Suites
|
InnVentures
|
3/1/2014
|
119
|
|||||||
|
Total
|
29,978
|
|||||||||||
|
July 1 -
December 31, 2017
|
2018
|
2019
|
2020
|
2021
|
Thereafter
|
Total
|
Fair Market Value
|
|||||||||||||||||||||||||
|
Total debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$
|
5,329
|
$
|
11,071
|
$
|
333,008
|
$
|
451,164
|
$
|
95,311
|
$
|
413,181
|
$
|
1,309,064
|
$
|
1,306,559
|
||||||||||||||||
|
Average interest rates
|
3.4
|
%
|
3.4
|
%
|
3.5
|
%
|
3.8
|
%
|
4.1
|
%
|
4.0
|
%
|
||||||||||||||||||||
|
Variable rate debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$
|
-
|
$
|
-
|
$
|
301,300
|
$
|
425,000
|
$
|
50,000
|
$
|
100,000
|
$
|
876,300
|
$
|
877,317
|
||||||||||||||||
|
Average interest rates (1)
|
2.9
|
%
|
2.9
|
%
|
2.9
|
%
|
3.0
|
%
|
3.0
|
%
|
3.1
|
%
|
||||||||||||||||||||
|
Fixed rate debt:
|
||||||||||||||||||||||||||||||||
|
Maturities
|
$
|
5,329
|
$
|
11,071
|
$
|
31,708
|
$
|
26,164
|
$
|
45,311
|
$
|
313,181
|
$
|
432,764
|
$
|
429,242
|
||||||||||||||||
|
Average interest rates
|
4.5
|
%
|
4.5
|
%
|
4.5
|
%
|
4.5
|
%
|
4.4
|
%
|
4.3
|
%
|
||||||||||||||||||||
|
(1)
|
The average interest rate gives effect to interest rate swaps, as applicable. |
|
Exhibit
Number
|
Description of Documents
|
|
3.1
|
|
|
3.2
|
|
|
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 June 30, 2017 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations and Comprehensive Income, (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: August 7, 2017
|
|
|
Justin G. Knight,
|
|
|
|
|
|
President and
Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Bryan Peery
|
|
|
Date: August 7, 2017
|
|
|
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 |
|---|