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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
ANNUAL 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
|
|
Maryland
|
|
46-2488594
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS employer identification number)
|
|
14185 Dallas Parkway, Suite 1100
Dallas, Texas
|
|
75254
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Stock
|
|
New York Stock Exchange
|
|
Large accelerated filer
o
|
|
Accelerated filer
þ
|
|
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
|
|
|
Page
|
|
|
||
|
PART I
|
||
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 1B.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
||
|
PART II
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
Item 7.
|
||
|
|
|
|
|
Item 7A.
|
||
|
|
|
|
|
Item 8.
|
||
|
|
|
|
|
Item 9.
|
||
|
|
|
|
|
Item 9A.
|
||
|
|
|
|
|
Item 9B.
|
||
|
|
||
|
PART III
|
||
|
|
|
|
|
Item 10.
|
||
|
|
|
|
|
Item 11.
|
||
|
|
|
|
|
Item 12.
|
||
|
|
|
|
|
Item 13.
|
||
|
|
|
|
|
Item 14.
|
||
|
|
||
|
PART IV
|
||
|
|
|
|
|
Item 15.
|
||
|
|
||
|
•
|
our business and investment strategy;
|
|
•
|
our projected operating results and dividend rates;
|
|
•
|
our ability to obtain future financing arrangements;
|
|
•
|
our understanding of our competition;
|
|
•
|
market trends;
|
|
•
|
projected capital expenditures;
|
|
•
|
anticipated acquisitions; and
|
|
•
|
the impact of technology on our operations and business.
|
|
•
|
the factors referenced, including those set forth under the section captioned “Item 1. Business,” “Item 1A. Risk Factors” and “Item 7. Management’s Discussion and Analysis of Financial Conditions and Results of Operations;”
|
|
•
|
general volatility of the capital markets, the general economy or the hospitality industry, whether the result of market events or otherwise;
|
|
•
|
our ability to deploy the capital contributions we received in the spin-off and raise additional capital at reasonable costs to repay debts, invest in our properties and fund future acquisitions;
|
|
•
|
unanticipated increases in financing and other costs, including a rise in interest rates;
|
|
•
|
the degree and nature of our competition;
|
|
•
|
actual and potential conflicts of interest with Ashford Trust, Ashford LLC, Ashford Inc., Remington, our executive officers and our non-independent directors;
|
|
•
|
changes in personnel of Ashford LLC or the lack of availability of qualified personnel;
|
|
•
|
changes in governmental regulations, accounting rules, tax rates and similar matters;
|
|
•
|
legislative and regulatory changes, including changes to the Internal Revenue Code and related rules, regulations and interpretations governing the taxation of real estate investment trusts (“REIT”); and
|
|
•
|
limitations imposed on our business and our ability to satisfy complex rules in order for us to qualify as a REIT for U.S. federal income tax purposes.
|
|
•
|
full-service and urban select-service hotels in the luxury, upper-upscale and upscale segments which are anticipated to generate RevPAR at least twice the average RevPAR for the U.S. lodging industry, as determined by Smith Travel Research, located predominately in U.S. gateway markets;
|
|
•
|
located outside of the U.S. that satisfy the same anticipated RevPAR criteria as our domestic hotels (after any applicable currency conversion), with a primary focus on international gateway markets; and
|
|
•
|
upper-upscale and luxury hotels in U.S. and international resort markets and meeting our stated RevPAR criteria.
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014
|
|||||||||||||||
|
Hotel Property
|
|
Location
|
|
Total
Rooms
|
|
%
Owned
|
|
Occupancy
|
|
ADR
|
|
RevPAR
|
|
Hotel
EBITDA
(1)
|
|||||||||
|
Hilton La Jolla Torrey Pines
(2)
|
|
La Jolla, CA
|
|
394
|
|
|
75
|
%
|
|
84.50
|
%
|
|
$
|
178.35
|
|
|
$
|
150.71
|
|
|
$
|
10,942
|
|
|
The Capital Hilton
|
|
Washington, D.C.
|
|
547
|
|
|
75
|
%
|
|
84.76
|
%
|
|
219.56
|
|
|
186.11
|
|
|
15,183
|
|
|||
|
Marriott Plano Legacy Town Center
|
|
Plano, TX
|
|
404
|
|
|
100
|
%
|
|
69.12
|
%
|
|
178.78
|
|
|
123.57
|
|
|
9,876
|
|
|||
|
Seattle Marriott Waterfront
|
|
Seattle, WA
|
|
358
|
|
|
100
|
%
|
|
79.67
|
%
|
|
240.56
|
|
|
191.66
|
|
|
13,016
|
|
|||
|
Courtyard San Francisco Downtown
|
|
San Francisco, CA
|
|
405
|
|
|
100
|
%
|
|
89.89
|
%
|
|
255.75
|
|
|
229.90
|
|
|
13,065
|
|
|||
|
Courtyard Seattle Downtown
|
|
Seattle, WA
|
|
250
|
|
|
100
|
%
|
|
80.35
|
%
|
|
179.94
|
|
|
144.59
|
|
|
6,209
|
|
|||
|
Courtyard Philadelphia Downtown
|
|
Philadelphia, PA
|
|
499
|
|
|
100
|
%
|
|
79.40
|
%
|
|
166.01
|
|
|
131.81
|
|
|
11,312
|
|
|||
|
Renaissance Tampa International Plaza
(3)
|
|
Tampa, FL
|
|
293
|
|
|
100
|
%
|
|
80.38
|
%
|
|
161.82
|
|
|
130.07
|
|
|
5,649
|
|
|||
|
Sofitel Chicago Water Tower
|
|
Chicago, IL
|
|
415
|
|
|
100
|
%
|
|
84.21
|
%
|
|
234.93
|
|
|
197.84
|
|
|
11,334
|
|
|||
|
Pier House Resort
|
|
Key West, FL
|
|
142
|
|
|
100
|
%
|
|
85.18
|
%
|
|
374.92
|
|
|
319.37
|
|
|
6,701
|
|
|||
|
Total / Weighted Average
(4)
|
|
|
|
3,707
|
|
|
|
|
81.62
|
%
|
|
$
|
209.96
|
|
|
$
|
171.37
|
|
|
$
|
103,287
|
|
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of Hotel EBITDA by property. We own the Hilton La Jolla Torrey Pines and The Capital Hilton in a joint venture. The Hotel EBITDA represents the total amount for each hotel, not our pro rata amount based on our ownership percentage.
|
|
(2)
|
Subject to a ground lease that expires in 2043.
|
|
(3)
|
Subject to a ground lease that expires in 2080.
|
|
(4)
|
Calculated on a portfolio basis for the
ten
hotels in our portfolio as of December 31,
2014
.
|
|
•
|
Meeting Space
: Approximately 60,000 square feet of meeting space, including:
|
|
•
|
26,000 square feet of function space in 21 rooms to accommodate up to 1,500 people;
|
|
•
|
over 17,000 square feet of outdoor function space; and
|
|
•
|
the 6,203 square foot Fairway Pavilion Ballroom overlooking the 18th fairway of Torrey Pines Golf Course South Course.
|
|
•
|
Food and Beverage
: The Hilton La Jolla Torrey Pines hosts the Torreyana Grill, an all-purpose three-meal restaurant with 295 seats and the Horizons Lounge with 60 seats.
|
|
•
|
Other Amenities
: The hotel has a fitness center, outdoor pool, outdoor whirlpool, tennis courts, basketball court, business center, valet parking and a gift shop.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
394
|
|
|
394
|
|
|
394
|
|
|
394
|
|
|
394
|
|
|||||
|
Average Occupancy
|
84.5
|
%
|
|
78.2
|
%
|
|
75.8
|
%
|
|
75.9
|
%
|
|
73.0
|
%
|
|||||
|
ADR
|
$
|
178.35
|
|
|
$
|
168.43
|
|
|
$
|
166.41
|
|
|
$
|
157.27
|
|
|
$
|
153.44
|
|
|
RevPAR
|
$
|
150.71
|
|
|
$
|
131.76
|
|
|
$
|
126.19
|
|
|
$
|
119.39
|
|
|
$
|
111.96
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
36,393
|
|
|
$
|
31,767
|
|
|
$
|
30,934
|
|
|
Rooms Revenue
|
21,673
|
|
|
18,949
|
|
|
18,197
|
|
|||
|
Hotel EBITDA
(1)
|
10,942
|
|
|
8,992
|
|
|
8,898
|
|
|||
|
EBITDA Margin
|
30.1
|
%
|
|
28.3
|
%
|
|
28.8
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property. We own the Hilton La Jolla Torrey Pines in a joint venture. The Hotel EBITDA amount for this hotel represents the total amount for this hotel, not our pro rata amount based on our 75% ownership percentage.
|
|
•
|
Meeting Space
: Approximately 30,000 square feet of contiguous meeting space located on the same floor.
|
|
•
|
Food and Beverage
: The Capital Hilton hosts (i) the Northgate Grill, a full service restaurant with 130 seats and (ii) the Statler Lounge, a lobby bar with 58 seats.
|
|
•
|
Other Amenities
: The hotel has the MINT Health Club and Day Spa, gift shop, business center, valet parking and an executive lounge.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
547
|
|
|
544
|
|
|
544
|
|
|
544
|
|
|
544
|
|
|||||
|
Average Occupancy
|
84.8
|
%
|
|
83.7
|
%
|
|
82.3
|
%
|
|
82.2
|
%
|
|
70.8
|
%
|
|||||
|
ADR
|
$
|
219.56
|
|
|
$
|
216.40
|
|
|
$
|
213.93
|
|
|
$
|
212.17
|
|
|
$
|
210.71
|
|
|
RevPAR
|
$
|
186.11
|
|
|
$
|
181.03
|
|
|
$
|
176.09
|
|
|
$
|
174.16
|
|
|
$
|
149.24
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
50,920
|
|
|
$
|
50,790
|
|
|
$
|
49,162
|
|
|
Rooms Revenue
|
37,060
|
|
|
35,945
|
|
|
35,060
|
|
|||
|
Hotel EBITDA
(1)
|
15,183
|
|
|
15,603
|
|
|
15,285
|
|
|||
|
EBITDA Margin
|
29.8
|
%
|
|
30.7
|
%
|
|
31.1
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property. We own The Capital Hilton in a joint venture. The Hotel EBITDA amount for this hotel represents the total amount for this hotel, not our pro rata amount based on our 75% ownership percentage.
|
|
•
|
Meeting Space
: Approximately 32,000 square feet of meeting space, including foyer space.
|
|
•
|
Food and Beverage
: The Marriott Plano Legacy Town Center hosts (i) the Copper Bottom Grill, a full-service restaurant open for breakfast and lunch with 120 seats and (ii) Chaddick’s, a lounge offering food options after 2:00 p.m., with 103 seats, including outdoor seating.
|
|
•
|
Other Amenities
: The hotel has a fitness center, outdoor pool, whirlpool and sauna, a business center, valet parking and gift shop.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
404
|
|
|
404
|
|
|
404
|
|
|
404
|
|
|
404
|
|
|||||
|
Average Occupancy
|
69.1
|
%
|
|
66.4
|
%
|
|
66.4
|
%
|
|
63.2
|
%
|
|
61.8
|
%
|
|||||
|
ADR
|
$
|
178.78
|
|
|
$
|
173.95
|
|
|
$
|
162.59
|
|
|
$
|
160.48
|
|
|
$
|
148.06
|
|
|
RevPAR
|
$
|
123.57
|
|
|
$
|
115.49
|
|
|
$
|
107.91
|
|
|
$
|
101.42
|
|
|
$
|
91.45
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
28,879
|
|
|
$
|
25,914
|
|
|
$
|
25,330
|
|
|
Rooms Revenue
|
18,222
|
|
|
17,171
|
|
|
15,869
|
|
|||
|
Hotel EBITDA
(1)
|
9,876
|
|
|
8,711
|
|
|
8,392
|
|
|||
|
EBITDA Margin
|
34.2
|
%
|
|
33.6
|
%
|
|
33.1
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 11,300 square feet of meeting space.
|
|
•
|
Food and Beverage
: The Seattle Marriott Waterfront hosts (i) Hook and Plow, a full-service restaurant with 128 seats and (ii) Trolley Café and gift shop.
|
|
•
|
Other Amenities
: The hotel has a fitness center, indoor/outdoor connected pool, whirlpool, business center, guest laundry facilities, valet parking and gift shop.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
358
|
|
|
358
|
|
|
358
|
|
|
358
|
|
|
358
|
|
|||||
|
Average Occupancy
|
79.7
|
%
|
|
77.8
|
%
|
|
77.7
|
%
|
|
74.8
|
%
|
|
73.4
|
%
|
|||||
|
ADR
|
$
|
240.56
|
|
|
$
|
219.09
|
|
|
$
|
200.34
|
|
|
$
|
189.63
|
|
|
$
|
178.96
|
|
|
RevPAR
|
$
|
191.66
|
|
|
$
|
170.45
|
|
|
$
|
155.64
|
|
|
$
|
141.92
|
|
|
$
|
131.27
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
32,104
|
|
|
$
|
29,635
|
|
|
$
|
27,195
|
|
|
Rooms Revenue
|
25,044
|
|
|
22,456
|
|
|
20,282
|
|
|||
|
Hotel EBITDA
(1)
|
13,016
|
|
|
11,815
|
|
|
10,521
|
|
|||
|
EBITDA Margin
|
40.5
|
%
|
|
39.9
|
%
|
|
38.7
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 9,900 square feet of meeting space.
|
|
•
|
Food and Beverage
: The Courtyard San Francisco Downtown hosts (i) Whispers Bar and Grill, a dinner only restaurant with 50 seats, (ii) Jasmine’s, a breakfast only restaurant with 100 seats and (iii) a Starbucks coffee shop.
|
|
•
|
Other Amenities
: The hotel has a fitness center, indoor pool and whirlpool, valet parking and an outdoor courtyard.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|||||
|
Average Occupancy
|
89.9
|
%
|
|
88.4
|
%
|
|
85.4
|
%
|
|
86.0
|
%
|
|
82.9
|
%
|
|||||
|
ADR
|
$
|
255.75
|
|
|
$
|
226.92
|
|
|
$
|
206.95
|
|
|
$
|
183.21
|
|
|
$
|
160.68
|
|
|
RevPAR
|
$
|
229.90
|
|
|
$
|
200.58
|
|
|
$
|
176.66
|
|
|
$
|
157.52
|
|
|
$
|
133.24
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
39,148
|
|
|
$
|
34,667
|
|
|
$
|
30,233
|
|
|
Rooms Revenue
|
33,984
|
|
|
29,895
|
|
|
26,043
|
|
|||
|
Hotel EBITDA
(1)
|
13,065
|
|
|
11,937
|
|
|
10,135
|
|
|||
|
EBITDA Margin
|
33.4
|
%
|
|
34.4
|
%
|
|
33.5
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 2,300 square feet of meeting space.
|
|
•
|
Food and Beverage
: The Courtyard Seattle Downtown hosts (i) Regatta View Restaurant, an all-purpose restaurant open for breakfast and dinner with 146 seats and (ii) the Lobby Bar and Grill, with 96 seats.
|
|
•
|
Other Amenities
: The hotel has a fitness center, indoor pool and whirlpool, a sundries shop, guest laundry facilities, business center and a covered parking garage.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
250
|
|
|
250
|
|
|
250
|
|
|
250
|
|
|
250
|
|
|||||
|
Average Occupancy
|
80.4
|
%
|
|
76.0
|
%
|
|
72.0
|
%
|
|
69.9
|
%
|
|
66.8
|
%
|
|||||
|
ADR
|
$
|
179.94
|
|
|
$
|
160.83
|
|
|
$
|
148.58
|
|
|
$
|
139.81
|
|
|
$
|
133.01
|
|
|
RevPAR
|
$
|
144.59
|
|
|
$
|
122.16
|
|
|
$
|
107.02
|
|
|
$
|
97.68
|
|
|
$
|
88.89
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
15,339
|
|
|
$
|
13,129
|
|
|
$
|
11,423
|
|
|
Rooms Revenue
|
13,194
|
|
|
11,239
|
|
|
9,739
|
|
|||
|
Hotel EBITDA
(1)
|
6,209
|
|
|
5,413
|
|
|
4,860
|
|
|||
|
EBITDA Margin
|
40.5
|
%
|
|
41.2
|
%
|
|
42.5
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 11,000 square feet of meeting space.
|
|
•
|
Food and Beverage
: The Courtyard Philadelphia Downtown hosts (i) Nineteen 26, an all-purpose restaurant and (ii) a Starbucks coffee shop.
|
|
•
|
Other Amenities
: The hotel has a fitness center, sundries shop/market, indoor pool and whirlpool, business center, guest laundry facilities, valet parking and gift shop.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
499
|
|
|
498
|
|
|
498
|
|
|
498
|
|
|
498
|
|
|||||
|
Average Occupancy
|
79.4
|
%
|
|
76.6
|
%
|
|
77.9
|
%
|
|
78.1
|
%
|
|
75.7
|
%
|
|||||
|
ADR
|
$
|
166.01
|
|
|
$
|
165.02
|
|
|
$
|
161.20
|
|
|
$
|
147.17
|
|
|
$
|
133.53
|
|
|
RevPAR
|
$
|
131.81
|
|
|
$
|
126.33
|
|
|
$
|
125.56
|
|
|
$
|
114.92
|
|
|
$
|
101.09
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
29,379
|
|
|
$
|
28,176
|
|
|
$
|
27,476
|
|
|
Rooms Revenue
|
23,997
|
|
|
23,151
|
|
|
22,761
|
|
|||
|
Hotel EBITDA
(1)
|
11,312
|
|
|
10,371
|
|
|
9,805
|
|
|||
|
EBITDA Margin
|
38.5
|
%
|
|
36.8
|
%
|
|
35.7
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 12,500 square feet of meeting space.
|
|
•
|
Food and Beverage
: The Renaissance Tampa International Plaza hosts (i) the Pelagia Trattoria, an all-purpose restaurant and (ii) Gabriella’s, a lobby bar and restaurant.
|
|
•
|
Other Amenities
: The hotel has a fitness center, outdoor pool and whirlpool, a gift shop, valet parking and a business center.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
293
|
|
|
293
|
|
|
293
|
|
|
293
|
|
|
293
|
|
|||||
|
Average Occupancy
|
80.4
|
%
|
|
77.6
|
%
|
|
78.0
|
%
|
|
75.9
|
%
|
|
73.3
|
%
|
|||||
|
ADR
|
$
|
161.82
|
|
|
$
|
153.70
|
|
|
$
|
154.68
|
|
|
$
|
149.43
|
|
|
$
|
139.68
|
|
|
RevPAR
|
$
|
130.07
|
|
|
$
|
119.31
|
|
|
$
|
120.57
|
|
|
$
|
113.40
|
|
|
$
|
102.39
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
20,727
|
|
|
$
|
19,397
|
|
|
$
|
19,435
|
|
|
Rooms Revenue
|
13,910
|
|
|
12,865
|
|
|
12,860
|
|
|||
|
Hotel EBITDA
(1)
|
5,649
|
|
|
5,065
|
|
|
5,144
|
|
|||
|
EBITDA Margin
|
27.3
|
%
|
|
26.1
|
%
|
|
26.5
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 10,000 square feet of conference space.
|
|
•
|
Food and Beverage
: The Sofitel Chicago Water Tower includes (i) the Café des Architectes, a contemporary, Michelin Guide recommended restaurant featuring modern French cuisine; (ii) Le Bar, a modern cocktail lounge; (iii) La Tarrasse, an outdoor patio and lounge serving the cuisine of Café des Architectes; and (iv) Cigale, a restaurant space featuring an exhibition kitchen and frontage on Wabash Avenue overlooking Connors Park (currently utilized only for event space).
|
|
•
|
Other Amenities
: The hotel has a fitness center, a business center and valet parking.
|
|
|
Year Ended December 31,
|
||||||||||||||
|
|
2014
|
|
2013
|
|
2012
(1)
|
|
2011
|
||||||||
|
Rooms
|
415
|
|
|
415
|
|
|
415
|
|
|
415
|
|
||||
|
Average Occupancy
|
84.2
|
%
|
|
82.0
|
%
|
|
78.1
|
%
|
|
72.9
|
%
|
||||
|
ADR
|
$
|
234.93
|
|
|
$
|
222.06
|
|
|
$
|
219.86
|
|
|
$
|
205.30
|
|
|
RevPAR
|
$
|
197.84
|
|
|
$
|
182.13
|
|
|
$
|
171.66
|
|
|
$
|
149.60
|
|
|
(1)
|
2012 is comprised of the following periods:
|
|
|
Nov 1-Dec 31,
2012
|
|
Jan 1-Oct 31,
2012
|
||||
|
ADR
|
$
|
211.85
|
|
|
$
|
221.38
|
|
|
RevPAR
|
$
|
159.00
|
|
|
$
|
174.20
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
(1)
|
||||||
|
Total Revenue
|
$
|
36,635
|
|
|
$
|
40,563
|
|
|
$
|
39,253
|
|
|
Rooms Revenue
|
25,534
|
|
|
27,586
|
|
|
26,074
|
|
|||
|
Hotel EBITDA
(2)
|
11,334
|
|
|
9,881
|
|
|
9,580
|
|
|||
|
Hotel EBITDA Margin
|
30.9
|
%
|
|
24.4
|
%
|
|
24.4
|
%
|
|||
|
(1)
|
2012 is comprised of the following periods:
|
|
|
Nov 1-Dec 31,
2012
|
|
Jan 1-Oct 31,
2012
|
||||
|
Total Revenue
|
$
|
6.225
|
|
|
$
|
33.03
|
|
|
Rooms Revenue
|
4.028
|
|
|
22.049
|
|
||
|
Hotel EBITDA
(2)
|
1.214
|
|
|
8.366
|
|
||
|
Hotel EBTDA Margin
|
19.5
|
%
|
|
25.3
|
%
|
||
|
(2)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 2,600 square feet of conference space.
|
|
•
|
Food and Beverage
: The Pier House Resort provides an al fresco beach bar, the 150 Harbour View Café and a 41 seat piano bar as well as the 20 seat Chart Room.
|
|
•
|
Other Amenities
: The hotel has a full service spa, a private beach, a heated outdoor pool, valet parking and a private dock for charter pick-ups.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
142
|
|
|
142
|
|
|
142
|
|
|
142
|
|
|
142
|
|
|||||
|
Average Occupancy
|
85.2
|
%
|
|
84.6
|
%
|
|
82.5
|
%
|
|
81.1
|
%
|
|
77.3
|
%
|
|||||
|
ADR
|
$
|
374.92
|
|
|
$
|
357.86
|
|
|
$
|
332.71
|
|
|
$
|
319.06
|
|
|
$
|
308.90
|
|
|
RevPAR
|
$
|
319.37
|
|
|
$
|
302.76
|
|
|
$
|
275.50
|
|
|
$
|
258.62
|
|
|
$
|
238.71
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
17,669
|
|
|
$
|
20,239
|
|
|
$
|
18,691
|
|
|
Rooms Revenue
|
13,877
|
|
|
15,692
|
|
|
14,318
|
|
|||
|
Hotel EBITDA
(1)
|
6,701
|
|
|
7,567
|
|
|
5,531
|
|
|||
|
EBITDA Margin
|
37.9
|
%
|
|
37.4
|
%
|
|
29.6
|
%
|
|||
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income to Hotel EBITDA by property.
|
|
•
|
Meeting Space
: Approximately 34,300 square feet of meeting space, including a multi-faceted and functional single floor meeting room that is accessible from all guest rooms.
|
|
•
|
Food and Beverage
: The Crystal Gateway Marriott hosts (i) Restaurant Mez, a full service restaurant with 120 seats, (ii) the Atrium, a dinner only restaurant/bar with 96 seats and (iii) a grab and go Einstein’s Bagels.
|
|
•
|
Other Amenities
: The hotel has an indoor/outdoor connected pool, whirlpool, fitness center, sundries shop, valet parking and business center.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Rooms
|
697
|
|
|
697
|
|
|
697
|
|
|
697
|
|
|
697
|
|
|||||
|
Average Occupancy
|
76.0
|
%
|
|
73.3
|
%
|
|
75.1
|
%
|
|
73.7
|
%
|
|
75.9
|
%
|
|||||
|
ADR
|
$
|
174.25
|
|
|
$
|
174.00
|
|
|
$
|
182.39
|
|
|
$
|
186.69
|
|
|
$
|
188.30
|
|
|
RevPAR
|
$
|
132.40
|
|
|
$
|
127.48
|
|
|
$
|
136.97
|
|
|
$
|
137.60
|
|
|
$
|
142.97
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total Revenue
|
$
|
50,670
|
|
|
$
|
50,372
|
|
|
$
|
51,641
|
|
|
Rooms Revenue
|
33,682
|
|
|
32,698
|
|
|
34,750
|
|
|||
|
|
|
|
|
|
|
|
|
|
||
|
Hotel Property
|
|
Location
|
|
Total
Rooms |
|
%
Owned |
|
RevPAR for Year Ended
December 31, 2014
|
||
|
Crowne Plaza Beverly Hills
(1)
|
|
Beverly Hills, CA
|
|
258
|
|
100%
|
|
$
|
142.12
|
|
|
Embassy Suites Crystal City
|
|
Arlington, VA
|
|
267
|
|
100%
|
|
151.67
|
|
|
|
Crowne Plaza Key West
|
|
Key West, FL
|
|
160
|
|
100%
|
|
223.36
|
|
|
|
Hyatt Coral Gables
|
|
Coral Gables, FL
|
|
250
|
|
100%
|
|
152.69
|
|
|
|
One Ocean Jacksonville
|
|
Jacksonville, FL
|
|
193
|
|
100%
|
|
144.27
|
|
|
|
Houston Embassy Suites
|
|
Houston, TX
|
|
150
|
|
100%
|
|
140.73
|
|
|
|
Portland Embassy Suites
|
|
Portland, OR
|
|
276
|
|
100%
|
|
164.07
|
|
|
|
Ritz-Carlton Atlanta
|
|
Atlanta, GA
|
|
444
|
|
72%
(2)
|
|
141.67
|
|
|
|
Hilton Boston Back Bay
|
|
Boston, MA
|
|
390
|
|
72%
(2)
|
|
203.80
|
|
|
|
Courtyard Boston Downtown
|
|
Boston, MA
|
|
315
|
|
72%
(2)
|
|
153.61
|
|
|
|
The Churchill
|
|
Washington, DC
|
|
173
|
|
72%
(2)
|
|
130.47
|
|
|
|
The Melrose
|
|
Washington, DC
|
|
240
|
|
72%
(2)
|
|
147.98
|
|
|
|
(1)
|
Ashford Trust has entered into a franchise agreement to convert this hotel to a Marriott after the expiration of the existing Crowne Plaza license agreement in March 2015. The conversion is expected to be completed in the first half of 2015.
|
|
(2)
|
These hotels are owned by a joint venture in which Ashford Trust holds an approximate 71.74% common equity interest and a $25.0 million preferred equity interest. On December 19, 2014, Ashford Trust signed a definitive agreement under which they agreed to acquire the remaining 28.26% ownership interest of the Highland Hospitality portfolio from its joint venture partner. To the extent Ashford Trust controls the right to sell these hotels, the right of first offer agreement between us and Ashford Trust will extend to these properties.
|
|
•
|
if Ashford Inc.’s common stock is not publicly traded, 14 times the earnings of Ashford LLC attributable to our advisory agreement less costs and expenses, including taxes, (the “net earnings”) for the 12 months preceding termination of the advisory agreement; or
|
|
•
|
if at the time of the termination notice, Ashford Inc.’s common stock is publicly traded separate from the common stock of Ashford Trust, 1.1 multiplied by the greater of (i) 12 times the net earnings of Ashford LLC for the 12 months preceding the termination of the advisory agreement or (ii) the earnings multiple (based on net earnings after taxes) for Ashford Inc.’s common stock for the 12 months preceding the termination of the advisory agreement multiplied by the net earnings of Ashford LLC for the same 12 month period; or (iii) the simple average of the earnings multiples (based on net earnings after taxes) for Ashford Inc.’s common stock for each of the three fiscal years preceding the termination of the advisory agreement, multiplied by the net earnings of Ashford LLC for the 12 months preceding the termination of the advisory agreement;
|
|
•
|
upon a default by Ashford LLC in the performance or observance of any material term, condition or covenant under the advisory agreement; provided, however, that we must, before terminating the advisory agreement, give written notice of the default to Ashford LLC and provide it with an opportunity to cure the default within 60 days, or if such default is not reasonably susceptible to cure within 60 days, such additional cure period as is reasonably necessary to cure the default so long as Ashford LLC is diligently and in good faith pursuing such cure;
|
|
•
|
immediately upon providing written notice to Ashford LLC, following a voluntary or involuntary bankruptcy event of Ashford LLC, provided Ashford LLC does not file a motion to assume the advisory agreement with the appropriate court within 120 days of the commencement of such case or proceeding; or an involuntary bankruptcy event that remains undismissed and unstayed for a period exceeding 120 days;
|
|
•
|
immediately, upon the commencement of an action for dissolution of our advisor;
|
|
•
|
immediately upon providing written notice to Ashford LLC, following its conviction (including a plea or nolo contendere) of a felony;
|
|
•
|
immediately upon providing written notice to Ashford LLC, if it commits an act of fraud against us, misappropriates our funds or acts in a manner constituting willful misconduct, gross negligence or reckless disregard in the performance of its material duties under the advisory agreement (including a failure to act); provided, however, that if any such actions or omissions are caused by an employee and/or an officer of Ashford LLC (or an affiliate of Ashford LLC) and Ashford LLC takes all reasonable necessary and appropriate action against such person and cures the damage caused by such actions or omissions within 45 days of Ashford LLC’s actual knowledge of its commission or omission, we will not have the right to terminate the advisory agreement; and
|
|
•
|
immediately upon providing written notice to Ashford LLC following certain changes of control of Ashford LLC, exclusive of any change of control that is an assignment permitted as described in “—Assignment” below or a change of control of Ashford Trust at any time that Ashford LLC remains under the control of Ashford Trust.
|
|
•
|
Base Fee.
The total quarterly base fee is equal to 0.70% per annum of the total market capitalization of our company, subject to a minimum quarterly base fee. The “total market capitalization” for purposes of determining the base fee is calculated on a quarterly basis as (i) the average of the volume-weighted average price per share of our common stock for each trading day of the preceding quarter multiplied by the average number of shares of our common stock outstanding during such quarter, on a fully-diluted basis (assuming all common units and long term incentive partnership units in the operating partnership which have achieved economic parity with common units in the operating partnership have been redeemed for our common stock), plus (ii) the quarterly average of the aggregate principal amount of our consolidated indebtedness (including our proportionate share of debt of any entity that is not consolidated but excluding our joint venture partners’ proportionate share of consolidated debt), plus (iii) the quarterly average of the liquidation value of our outstanding preferred equity. The minimum base fee each quarter is equal to the greater of (i) 90% of the base fee paid for the same quarter in the prior year and (ii) the “G&A ratio” multiplied by our total market capitalization. The “G&A ratio” is calculated as the simple average of the ratios of total general and administrative expenses, including any dead deal costs, less any non-cash expenses, paid in the applicable quarter by each member of a select peer group, divided by the total market capitalization of such peer group member. Our peer group for purposes of our advisory fees includes: Strategic Hotels and Resorts, Inc., Chesapeake Lodging Trust, DiamondRock Hospitality Co., Lasalle Hotel Properties, Pebblebrook Hotel Trust and Sunstone Hotel Investors, Inc. This peer group may be adjusted from time-to-time by mutual agreement of Ashford LLC and a majority of our independent directors, negotiating in good faith. The base fee is payable in cash on a quarterly basis.
|
|
•
|
Incentive Fee.
In each year that our TSR exceeds the “average TSR of our peer group” we have agreed to pay an incentive fee. For purposes of this calculation, our TSR will be calculated using a year-end stock price equal to the closing price of our common stock on the last trading day of the year as compared to the closing stock price of our common stock on the last trading day of the prior year, assuming all dividends on the common stock are reinvested into additional shares of common stock. The average TSR for each member of our peer group is calculated in the same manner, and the simple average for our entire peer group is the “average TSR for our peer group.” If our TSR exceeds the average TSR for our peer group, Ashford LLC will be paid an incentive fee.
|
|
•
|
Equity Compensation.
To incentivize employees, officers, consultants, non-employee directors, affiliates and representatives of Ashford LLC to achieve our goals and business objectives, as established by our board of directors, in addition to the base fee and the incentive fee described above, our board of directors has the authority to make annual equity awards to Ashford LLC or directly to employees, officers, consultants and non-employee directors of Ashford LLC, based on our achievement of certain financial and other hurdles established by our board of directors. These annual equity awards are intended to provide an incentive to Ashford LLC and its employees to promote the success of our business. The compensation committee of our board of directors has full discretion regarding the grant of any annual equity awards to be provided to Ashford LLC and its employees, and other than the overall limitation on the total number of shares that are authorized to be granted under the 2013 Equity Incentive Plan and the Advisor Equity Incentive Plan, there are no limitations on the amount of these annual equity awards.
|
|
•
|
Expense Reimbursement.
Ashford LLC is responsible for all wages, salaries, cash bonus payments and benefits related to its employees providing services to us (including any of our officers who are also officers of Ashford LLC), with the exception of any equity compensation that may be awarded by us to the employees of Ashford LLC who provide services to us, the provision of certain internal audit services and the international office expenses described below. We are responsible to pay or reimburse Ashford LLC monthly for all other costs incurred by it on our behalf or in connection with the performance of its services and duties to us, including, without limitation, tax, legal, accounting advisory, investment banking and other third- party professional fees, director fees and insurance (including errors and omissions insurance and any other insurance required pursuant to the terms of the advisory agreement), debt service, taxes, insurance, underwriting, brokerage, reporting, registration, listing fees and charges, travel and entertainment expenses, conference sponsorships, transaction diligence and closing costs, dead deal costs, dividends, office space, the cost of all equity awards or compensation plans established by us, including the value of awards made by us to Ashford LLC’s employees, and any other costs which are reasonably necessary for the performance by Ashford LLC of its duties and functions. In addition, we pay a pro rata share of Ashford LLC’s office overhead and administrative expenses incurred in the performance of its duties and functions under the advisory agreement. There is no specific limitation on the amount of such reimbursements.
|
|
•
|
Additional Services.
If, and to the extent that, we request Ashford LLC to render services on our behalf other than those required to be rendered by it under the advisory agreement, such additional services shall be compensated separately at market rates, as defined in the advisory agreement.
|
|
•
|
full service and urban select service hotels with trailing 12 month average RevPAR or anticipated 12 month average RevPAR of at least twice the then-current U.S. national average RevPAR for all hotels as determined with reference to the most current Smith Travel Research reports, generally in the 20 most populous metropolitan statistical areas, as estimated by the United States Census Bureau and delineated by the U.S. Office of Management and Budget;
|
|
•
|
upscale, upper-upscale and luxury hotels meeting the RevPAR criteria set forth above and situated in markets that may be generally recognized as resort markets; and
|
|
•
|
international hospitality assets predominantly focused in areas that are general destinations or in close proximity to major transportation hubs or business centers, such that the area serves as a significant entry or departure point to a foreign country or region of a foreign country for business or leisure travelers and meet the RevPAR criteria set forth above (after any applicable currency conversion to U.S. dollars).
|
|
Hotel
|
|
Effective Date
|
|
Expiration
Date
|
|
Extension Options
By Manager
|
|
Hilton La Jolla Torrey Pines
|
|
12/17/2003
|
|
12/31/2023
|
|
three 10-year options
|
|
The Capital Hilton
|
|
12/17/2003
|
|
12/31/2023
|
|
three 10-year options
|
|
Marriott Plano Legacy Town Center
|
|
8/15/2003
|
|
12/31/2023
|
|
two 10-year options
|
|
Seattle Marriott Waterfront
|
|
5/23/2003
|
|
12/31/2026
|
|
five 10-year options
|
|
Courtyard San Francisco Downtown
|
|
6/14/2002
|
|
12/31/2027
|
|
five 5-year options
|
|
Courtyard Philadelphia Downtown
|
|
12/3/2011
|
|
12/31/2041
|
|
two 10-year options
|
|
Courtyard Seattle Downtown
|
|
1/4/2003
|
|
12/31/2026
|
|
one 10-year option
|
|
Renaissance Tampa International Plaza
|
|
4/9/2003, with 8/9/2004 opening date
|
|
12/28/2029
|
|
five 10-year options
|
|
Sofitel Chicago Water Tower
|
|
3/30/2006
|
|
12/31/2030
|
|
three 10-year options
|
|
Pier House Resort
|
|
5/14/2013
|
|
05/14/2023
|
|
three 7-year and one 4-year option
|
|
Hotel
|
|
Management Fee
(1)
|
|
Incentive Fee
|
|
Marketing Fee
|
|
Owner’s Priority
(2)
|
|
Owner’s
Investment (2) |
||
|
Hilton La Jolla Torrey Pines
|
|
3%
|
|
20% of operating cash flow (after deduction for capital renewals reserve and owner’s priority)
|
|
Reimbursement of hotel’s pro rata share of group services
|
|
11.5% of owner’s total investment
|
|
|
$106,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
The Capital Hilton
|
|
3%
|
|
20% of operating cash flow (after deduction for capital renewals reserve and owner’s priority)
|
|
Reimbursement of hotel’s pro rata share of group services
|
|
11.5% of owner’s total investment
|
|
|
$132,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Marriott Plano Legacy Town Center
(3)
|
|
3%
|
|
35% of the excess of operating profit (after deduction for contributions to the FF&E reserve) over owner’s priority
|
|
Reimbursement of the hotel’s pro rata share of chain services, capped at 2.1% of gross revenues per fiscal year
|
|
11% of owner’s investment (that includes owner funded capital expenditures)
|
|
|
$56,811,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Hotel
|
|
Management Fee
(1)
|
|
Incentive Fee
|
|
Marketing Fee
|
|
Owner’s Priority
(2)
|
|
Owner’s
Investment (2) |
||
|
Seattle Marriott Waterfront
(3)
|
|
3%
|
|
After payment of owner’s 1st priority, remaining operating profit is split between owner and manager, such that manager receives 30% of remaining operating profit that is less than the sum of $15,133,000 plus 10.75% of owner- funded capital expenses, and 50% of the operating profit in excess of such sum.
|
|
Reimbursement of the hotel’s pro rata share of chain services, capped at 2.2% of gross revenues per fiscal year
|
|
Owner’s 1st Priority: 10.75% of owner’s investment
Owner’s 2nd Priority: After payment of the owner’ 1st priority, remaining operating profit is split between owner and manager, such that owner receives 70% of remaining operating profit that is less than the sum of $15,133,000 plus 10.75% of owner- funded capital expenses, and 50% of the operating profit in excess of such sum. |
|
|
$88,899,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Courtyard San Francisco Downtown
|
|
7%
|
|
50% of the excess of operating profit (after deduction for contributions to the FF&E reserve) over owner’s priority
|
|
System wide contribution to the marketing fund (2% of guest room revenues on the effective date).
|
|
$9,500,000 plus 11.5% of owner funded capital expenses
|
|
Not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Courtyard Philadelphia Downtown
|
|
6.5%
|
|
20% of the excess of operating profit (after deduction for contributions to the FF&E reserve) over owner’s priority
|
|
System wide contribution to the marketing fund (2% of guest room revenues on the effective date).
|
|
2011—$5 million
2012—$5.5 million 2013—$6 million
2014—$6.5 million Thereafter—$7 million Plus 10.25% of owner funded capital expenses after the beginning of 2016.
|
|
Not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Courtyard Seattle Downtown
(3)
|
|
7%
|
|
50% of the excess of operating profit (after deduction for contributions to the FF&E reserve) over owner’s priority
|
|
System wide contribution to the marketing fund (2% of guest room revenues on the effective date).
|
|
$3,669,624 plus 10.25% of owner funded capital expenses
|
|
Not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Renaissance Tampa International Plaza
|
|
3.5%
|
|
First Incentive Fee: 100% of operating profit (after deduction for contributions to the FF&E reserve) after Owner’s First Priority until an aggregate amount of $2 million is paid to manager. Second Incentive Fee: After payment of owner’s 1st priority and manager’s first incentive fee, remaining operating profit is split between owner and manager, such that manager receives 30% of remaining operating profit that is less than the sum of 6,675,000 plus 15% of owner-funded capital expenses, and 40% of the operating profit in excess of such sum.
|
|
Reimbursement of the hotel’s pro rata share of chain services, capped at 2.8% of gross revenues per fiscal year
|
|
Owner’s 1st Priority: 11.25% of owner’s investment
Owner’s 2nd Priority: After payment of the owner’s 1st priority and manager’s fee, remaining operating profit is split between owner and manager, such that owner receives 70% of remaining operating profit that is less than the sum of $6,675,000 plus 15% of owner- funded capital expenses, and 60% of the operating profit in excess of such sum.
|
|
|
$44,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Hotel
|
|
Management Fee
(1)
|
|
Incentive Fee
|
|
Marketing Fee
|
|
Owner’s Priority
(2)
|
|
Owner’s
Investment (2) |
||
|
Sofitel Chicago Water Tower
|
|
3%
|
|
20% of the amount by which the hotel’s annual net operating income exceeds a threshold amount (equal to 8% of our total investment in the hotel), capped at 2.5% of gross hotel revenues
|
|
2% of gross hotel revenues
|
|
Not applicable
|
|
$
|
153,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Pier House Resort
|
|
3%
|
|
The lesser of 1% of gross revenues or the amount by which actual house profit exceeds budgeted house profit.
|
|
Not applicable
|
|
Not applicable
|
|
Not applicable
|
|
|
|
(1)
|
Management fee is expressed as a percentage of gross hotel revenue
|
|
(2)
|
Owner’s priority and owner’s investment amounts disclosed in the table are based on the most recent certification provided to us by the applicable manager. These amounts will continue to increase over time by the amount of additional owner-funded capital expenses.
|
|
(3)
|
The management agreements allow for future reductions in the management fee in the event certain competitive hotels are built.
|
|
•
|
Courtyard Philadelphia Downtown: If damage or destruction to the hotel from any cause materially and adversely affects the operation of the hotel and we fail to promptly commence and complete the repair, rebuilding or replacement of the same to bring it back to substantially its prior condition, manager may, at its option, terminate the management agreement by written notice.
|
|
•
|
Marriott Plano Legacy Town Center; Courtyard San Francisco Downtown; Seattle Marriott Waterfront; Courtyard Seattle Downtown; Renaissance Tampa International Plaza: If the hotel suffers a total casualty (meaning the cost of the damage to be repaired or replaced would be equal to 30% or more of the then total replacement cost of the hotel), then either party may terminate the hotel management agreement.
|
|
•
|
A base management fee of 3% of gross hotel revenues, to be paid monthly;
|
|
•
|
An incentive management fee equal to 20% of the amount by which the hotel’s annual net operating income exceeds a threshold amount (equal to 8% of our total investment in the hotel), capped at 2.5% of gross hotel revenues; and
|
|
•
|
A global sales and marketing fee equal to 2% of gross hotel revenues.
|
|
•
|
$13,082.26 (increased annually based on consumer price index adjustments); or
|
|
•
|
3% of the gross revenues associated with that hotel for the related month.
|
|
•
|
a sale of a hotel;
|
|
•
|
the failure of Remington to satisfy certain performance standards;
|
|
•
|
for the convenience of our TRS lessee;
|
|
•
|
in the event of a casualty to, condemnation of, or force majeure involving a hotel; or
|
|
•
|
upon a default by Remington or us that is not cured prior to the expiration of any applicable cure periods.
|
|
•
|
Sale.
If any hotel subject to the Remington master management agreement is sold during the first 12 months of the date such hotel becomes subject to the master management agreement, our TRS lessee may terminate the master management agreement with respect to such sold hotel, provided that it pays to Remington an amount equal to the management fee (both base fees and incentive fees) estimated to be payable to Remington with respect to the applicable hotel pursuant to the then current annual operating budget for the balance of the first year of the term. If any hotel subject to the Remington master management agreement is sold at any time after the first year of the term and the TRS lessee terminates the master management agreement with respect to such hotel, our TRS lessee will have no obligation to pay any termination fees.
|
|
•
|
Casualty.
If any hotel subject to the Remington master management agreement is the subject of a casualty during the first year of the initial 10-year term and the TRS lessee elects not to rebuild, then we must pay to Remington the termination fee, if any, that would be owed if the hotel had been sold. However, after the first year of the initial 10-year term, if a hotel is the subject of a casualty and the TRS lessee elects not to rebuild the hotel even though sufficient casualty insurance proceeds are available to do so, then the TRS lessee must pay to Remington a termination fee equal to the product obtained by multiplying (i) 65% of the aggregate management fees (both base fees and incentive fees) estimated to be paid to Remington with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) by (ii) nine.
|
|
•
|
Condemnation or Force Majeure.
In the event of a condemnation of, or the occurrence of any force majeure event with respect to, any of the hotels, the TRS lessee has no obligation to pay any termination fees if the master management agreement terminates as to those hotels.
|
|
•
|
Failure to Satisfy Performance Test.
If any hotel subject to the Remington master management agreement fails to satisfy a certain performance test, the TRS lessee may terminate the master management agreement with respect to such hotel, and in such case, the TRS lessee must pay to Remington an amount equal to 60% of the product obtained by multiplying (i) 65% of the aggregate management fees (both base fees and incentive fees) estimated to be paid to Remington with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) by (ii) nine. Remington will have failed the performance test with respect to a particular hotel if during any fiscal year during the term (i) such hotel’s gross operating profit margin for such fiscal year is less than 75% of the average gross operating profit margins of comparable hotels in similar markets and geographical locations, as reasonably determined by Remington and the TRS lessee, and (ii) such hotel’s RevPAR yield penetration is less than 80%. Upon a performance test failure, the TRS lessee must give Remington two years to cure. If, after the first year, the performance test failure has not been cured, then the TRS lessee may, in order not to waive any such failure, require Remington to engage a consultant with significant hotel lodging experience reasonably acceptable to both Remington and the TRS lessee, to make a determination as to whether or not another management company could manage the hotel in a materially more efficient manner. If the consultant’s determination is in the affirmative, then Remington must engage such consultant to assist with the cure of such performance failure for the second year of the cure period after that failure. If the consultant’s determination is in the negative, then Remington will be deemed not to be in default under the performance test. The cost of such consultant will be shared by the TRS lessee and Remington equally. If Remington fails the performance test for the second year of the cure period and, after that failure, the consultant again makes a finding that another management company could manage the hotel in a materially more efficient manner than Remington, then the TRS lessee has the right to terminate the management agreement with respect to such hotel upon 45 days’ written notice to Remington and to pay to Remington the termination fee described above. Further, if any hotel subject to the Remington management agreement is within a cure period due to a failure of the performance test, an exercise of a renewal option shall be conditioned upon timely cure of the performance test failure, and if the performance failure is not timely cured, the TRS lessee may elect to terminate the management agreement without paying any termination fee.
|
|
•
|
For Convenience.
With respect to any hotel managed by Remington pursuant to the Remington master management agreement, if the TRS lessee elects for convenience to terminate the management of such hotel, at any time, including during any renewal term, the TRS lessee must pay a termination fee to Remington, equal to the product of (i) 65% of the aggregate management fees for such hotel (both base fees and incentive fees) estimated to be payable to Remington with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) and (ii) nine. With respect to any non-managed hotel for which services are provided pursuant to the Remington master management agreement, if the TRS lessee elects for convenience to terminate the master management agreement with respect to such non-managed hotel, at any time, including during any renewal term, the TRS lessee must pay a termination fee to Remington, equal to the product of (i) 65% of the aggregate project management fees and market service fees estimated for the non-managed hotel for the then current fiscal year in which such termination is to occur (but in no event less than the project management fees and market service fees for the preceding full fiscal year) by (ii) nine.
|
|
•
|
The TRS lessee or Remington files a voluntary bankruptcy petition, or experiences a bankruptcy-related event not discharged within 90 days.
|
|
•
|
The TRS lessee or Remington fails to make any payment due under the master management agreement, subject to a 10-day notice and cure period.
|
|
•
|
The TRS lessee or Remington fails to observe or perform any other term of the management agreement, subject to a 30-day notice and cure period. There are certain instances in which the 30-day notice and cure period can be extended to up to 120 days.
|
|
•
|
Remington does not qualify as an “eligible independent contractor” as such term is defined in Section 856(d)(9) of the Internal Revenue Code.
|
|
•
|
The TRS lessee fails to pay rent or other amounts due under the lease, provided that the TRS lessee has a 10-day cure period after receiving a written notice from us that such amounts are due and payable before an event of default would occur.
|
|
•
|
The TRS lessee does not observe or perform any other term of a lease, provided that the TRS lessee has a 30-day cure period after receiving a written notice from us that a term of the lease has been violated before an event of default of default would occur. There are certain instances in which the 30-day grace period can be extended to a maximum of 120 days.
|
|
•
|
The TRS lessee is the subject of a bankruptcy, reorganization, insolvency, liquidation or dissolution event.
|
|
•
|
The TRS lessee voluntarily ceases operations of the hotels for a period of more than 30 days, except as a result of damage, destruction, condemnation, or certain specified unavoidable delays.
|
|
•
|
The default of the TRS lessee under the management agreement for the related hotel because of any action or failure to act by the TRS lessee and the TRS lessee has failed to cure the default within 30 days.
|
|
•
|
an event of default (see “—Events of Default”),
|
|
•
|
a party’s early termination rights (see “—Early Termination”), or
|
|
•
|
a termination of all Remington management agreements between the TRS lessee and Remington because of an event of default under the management agreements that affects all properties (see “—Relationship with Management Agreement”).
|
|
•
|
With respect to Remington, an investment opportunity where our independent directors have unanimously voted not to engage Remington as the manager or developer.
|
|
•
|
With respect to Remington, an investment opportunity where our independent directors, by a majority vote, have elected not to engage Remington as the manager or developer based on their determination, in their reasonable business judgment, that special circumstances exist such that it would be in our best interest not to engage Remington with respect to the particular hotel.
|
|
•
|
With respect to Remington, an investment opportunity where our independent directors, by a majority vote, have elected not to engage Remington as the manager or developer because they have determined, in their reasonable business judgment, that another manager or developer could perform the management, development or other duties materially better than Remington for the particular hotel, based on Remington’s prior performance.
|
|
•
|
Existing hotel investments of Remington or its affiliates with any of their existing joint venture partners, investors or property owners.
|
|
•
|
Existing bona fide arm’s length third-party management arrangements (or arrangements for other services such as project management) of Remington or any of its affiliates with third parties other than us and our affiliates.
|
|
•
|
Like-kind exchanges made pursuant to existing contractual obligations by any of the existing joint venture partners, investors or property owners in which Remington or its affiliates have an ownership interest, provided that Remington provides us with notice 10 days’ prior to such transaction.
|
|
•
|
Any hotel investment that does not satisfy our initial investment guidelines.
|
|
•
|
we or Remington experience a bankruptcy-related event;
|
|
•
|
we fail to reimburse Remington as described under “—Reimbursement of Costs,” subject to a 30-day cure period; and
|
|
•
|
we or Remington does not observe or perform any other term of the agreement, subject to a 30-day cure period (which may be increased to a maximum of 120 days in certain instances).
|
|
•
|
Mr. Monty J. Bennett is removed as our chief executive officer or as chairman of our board of directors or is not re-appointed to either position, or he resigns as chief executive officer or chairman of our board of directors;
|
|
•
|
we terminate the Remington exclusivity rights pursuant to the terms of the mutual exclusivity agreement; or
|
|
•
|
our advisory agreement with Ashford LLC is terminated for any reason pursuant to its terms and Mr. Monty J. Bennett is no longer serving as our chief executive officer and chairman of our board of directors.
|
|
•
|
Remington fails to qualify as an “eligible independent contractor” as defined in Section 856(d)(9) of the Internal Revenue Code and for that reason, we terminate the master management agreement with Remington;
|
|
•
|
Remington is no longer “controlled” by Mr. Monty Bennett or his father Mr. Archie Bennett, Jr. or their respective family partnership or trusts, the sole members of which are at all times lineal descendants of Mr. Archie Bennett, Jr. or Mr. Monty Bennett (including step children) and spouses;
|
|
•
|
we experience a change in control and terminate the master management agreement between us and Remington and have paid a termination fee equal to the greater of (a) the product of (i) 65% of the aggregate management fees for such hotel (both base fees and incentive fees) estimated to be payable to Remington with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) and (ii) nine, or (b) the product of (i) 65% of the project management fees and market services fees estimated to be payable to Remington with respect to the applicable hotel pursuant to the then current capital improvement budget (but in no event less than the aggregate project management fees and market service fees, for the preceding full fiscal year) and (ii) nine;
|
|
•
|
the Remington parties terminate our exclusivity rights pursuant to the terms of the mutual exclusivity agreement; or
|
|
•
|
our advisory agreement with Ashford LLC is terminated for any reason pursuant to its terms and Mr. Monty J. Bennett is no longer serving as our chief executive officer and chairman of our board of directors.
|
|
•
|
Ashford Trust did not contribute all of the hotels and other assets it owns to us.
|
|
•
|
Our investment, financing and other strategies differ from those of Ashford Trust.
|
|
•
|
foreign employment laws and practices, which may increase the reimbursable costs incurred under our advisory agreement associated with international employees;
|
|
•
|
foreign tax laws, which may provide for income or other taxes or tax rates that exceed those of the U.S. and which may provide that foreign earnings that are repatriated, directly or indirectly, are subject to dividend withholding tax requirements or other restrictions;
|
|
•
|
compliance with and unexpected changes in regulatory requirements or monetary policy;
|
|
•
|
the willingness of domestic or international lenders to provide financing and changes in the availability, cost and terms of such financing;
|
|
•
|
adverse changes in local, political, economic and market conditions;
|
|
•
|
increased costs of insurance coverage related to terrorist events;
|
|
•
|
changes in interest rates and/or currency exchange rates;
|
|
•
|
regulations regarding the incurrence of debt; and
|
|
•
|
difficulties in complying with U.S. rules governing REITs while operating outside of the United States.
|
|
•
|
provide an auditor’s attestation report on management’s assessment of the effectiveness of our system of internal control over financial reporting pursuant to Section 404 of the Sarbanes-Oxley Act;
|
|
•
|
comply with any new or revised financial accounting standards applicable to public companies until such standards are also applicable to private companies under Section 102(b)(1) of the JOBS Act;
|
|
•
|
comply with any new requirements adopted by the Public Company Accounting Oversight Board (the “PCAOB”) requiring mandatory audit firm rotation or a supplement to the auditor’s report in which the auditor would be required to provide additional information about the audit and the financial statements of the issuer;
|
|
•
|
comply with any new audit rules adopted by the PCAOB after April 5, 2012 unless the SEC determines otherwise;
|
|
•
|
provide certain disclosure regarding executive compensation; or
|
|
•
|
hold stockholder advisory votes on executive compensation.
|
|
•
|
result in higher interest rates on our variable-rate debt,
|
|
•
|
reduce the availability of debt financing generally or debt financing at favorable rates,
|
|
•
|
reduce cash available for distribution to stockholders, or
|
|
•
|
increase the risk that we could be forced to liquidate assets to repay debt.
|
|
•
|
if Ashford LLC’s common stock is not publicly traded, 14 times the earnings of Ashford LLC attributable to our advisory agreement less costs and expenses (including taxes) of Ashford LLC attributable to the performance of duties under the advisory agreement (the “net earnings”) for the 12 months preceding termination of the advisory agreement; or
|
|
•
|
if at the time of the termination notice, Ashford LLC’s common stock is publicly traded separate from the common stock of Ashford Trust, 1.1 multiplied by the greater of (i) 12 times the net earnings of Ashford LLC for the 12 months preceding the termination of the advisory agreement or (ii) the earnings multiple (based on net earnings after taxes) for Ashford LLC’s common stock for the 12 months preceding the termination of the advisory agreement multiplied by the net earnings of Ashford LLC for the same 12 month period; or (iii) the simple average of the earnings multiples (based on net earnings after taxes) for Ashford LLC’s common stock for each of the three fiscal years preceding the termination of the advisory agreement, multiplied by the net earnings of Ashford LLC for the 12 months preceding the termination of the advisory agreement;
|
|
•
|
competition from other hotel properties in our markets;
|
|
•
|
over-building of hotels in our markets, which results in increased supply and adversely affects occupancy and revenues at our hotels;
|
|
•
|
dependence on business and commercial travelers and tourism;
|
|
•
|
increases in operating costs due to inflation, increased energy costs and other factors that may not be offset by increased room rates;
|
|
•
|
changes in interest rates and in the availability, cost and terms of debt financing;
|
|
•
|
increases in assessed property taxes from changes in valuation or real estate tax rates;
|
|
•
|
increases in the cost of property insurance;
|
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance;
|
|
•
|
unforeseen events beyond our control, such as terrorist attacks, travel related health concerns which could reduce travel, including pandemics and epidemics such as Ebola, H1N1 influenza (swine flu), bird flu and SARS, imposition of taxes or surcharges by regulatory authorities, travel-related accidents, travel infrastructure interruptions and unusual weather patterns, including natural disasters such as hurricanes, tsunamis or earthquakes;
|
|
•
|
adverse effects of international, national, regional and local economic and market conditions and increases in energy costs or labor costs and other expenses affecting travel, which may affect travel patterns and reduce the number of business and commercial travelers and tourists;
|
|
•
|
adverse effects of a downturn in the lodging industry; and
|
|
•
|
risks generally associated with the ownership of hotel properties and real estate, as we discuss in more detail below.
|
|
•
|
construction cost overruns and delays;
|
|
•
|
the disruption of operations and displacement of revenue at operating hotels, including revenue lost while rooms, restaurants or meeting space under renovation are out of service;
|
|
•
|
the cost of funding renovations or developments and inability to obtain financing on attractive terms;
|
|
•
|
the return on our investment in these capital improvements or developments failing to meet expectations;
|
|
•
|
inability to obtain all necessary zoning, land use, building, occupancy, and construction permits;
|
|
•
|
loss of substantial investment in a development project if a project is abandoned before completion;
|
|
•
|
environmental problems; and
|
|
•
|
disputes with franchisors or property managers regarding compliance with relevant franchise agreements or management agreements.
|
|
•
|
adverse changes in international, national, regional and local economic and market conditions;
|
|
•
|
changes in interest rates and in the availability, cost, and terms of debt financing;
|
|
•
|
changes in governmental laws and regulations, fiscal policies, and zoning and other ordinances, and the related costs of compliance with laws and regulations, fiscal policies and zoning and other ordinances;
|
|
•
|
the ongoing need for capital improvements, particularly in older structures;
|
|
•
|
changes in operating expenses; and
|
|
•
|
civil unrest, acts of war or terrorism, and acts of God, including earthquakes, floods and other natural disasters, which may result in uninsured and underinsured losses.
|
|
•
|
our knowledge of the contamination;
|
|
•
|
the timing of the contamination;
|
|
•
|
the cause of the contamination; or
|
|
•
|
the party responsible for the contamination.
|
|
•
|
the insurance coverage thresholds that we have obtained may not fully protect us against insurable losses (i.e., losses may exceed coverage limits);
|
|
•
|
we may incur large deductibles that adversely affect our earnings;
|
|
•
|
we may incur losses from risks that are not insurable or that are not economically insurable; and
|
|
•
|
current coverage thresholds may not continue to be available at reasonable rates.
|
|
•
|
9.8% of the lesser of the total number or value of the outstanding shares of our common stock, or
|
|
•
|
9.8% of the lesser of the total number or value of the outstanding shares of any class or series of our preferred stock or any other stock of our company, unless our board of directors grants a waiver.
|
|
•
|
redemption rights of qualifying parties;
|
|
•
|
transfer restrictions on our common units;
|
|
•
|
the ability of the general partner in some cases to amend the partnership agreement without the consent of the limited partners; and
|
|
•
|
the right of the limited partners to consent to transfers of the general partnership interest and mergers of the operating partnership under specified circumstances.
|
|
•
|
“business combination” provisions that, subject to limitations, prohibit certain business combinations between us and an “interested stockholder” (defined generally as any person who beneficially owns 10% or more of the voting power of our shares or an affiliate thereof) for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter impose special stockholder voting requirements on these business combinations, unless certain fair price requirements set forth in the MGCL are satisfied; and
|
|
•
|
“control share” provisions that provide that “control shares” of our company (defined as shares which, when aggregated with other shares controlled by the stockholder, entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of outstanding “control shares”) have no voting rights except to the extent approved by our stockholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
|
•
|
terminate Ashford LLC under certain conditions pursuant to our advisory agreement;
|
|
•
|
amend or revise at any time and from time to time our investment, financing, borrowing and dividend policies and our policies with respect to all other activities, including growth, debt, capitalization and operations;
|
|
•
|
amend our policies with respect to conflicts of interest provided that such changes are consistent with applicable legal requirements;
|
|
•
|
subject to the terms of our charter, prevent the ownership, transfer and/or accumulation of shares in order to protect our status as a REIT or for any other reason deemed to be in the best interests of us and our stockholders;
|
|
•
|
issue additional shares without obtaining stockholder approval, which could dilute the ownership of our then-current stockholders;
|
|
•
|
amend our charter to increase or decrease the aggregate number of shares of stock or the number of shares of stock of any class or series, without obtaining stockholder approval;
|
|
•
|
classify or reclassify any unissued shares of our common stock or preferred stock and set the preferences, rights and other terms of such classified or reclassified shares, including provisions that may have an anti-takeover effect, without obtaining stockholder approval;
|
|
•
|
employ and compensate affiliates;
|
|
•
|
direct our resources toward investments that do not ultimately appreciate over time; and
|
|
•
|
determine that it is no longer in our best interests to attempt to qualify, or to continue to qualify, as a REIT.
|
|
•
|
we would not be allowed a deduction for dividends paid to stockholders in computing our taxable income and would be subject to U.S. federal income tax at regular corporate rates;
|
|
•
|
we could be subject to the federal alternative minimum tax and possibly increased state and local income taxes; and
|
|
•
|
unless we are entitled to relief under certain U.S. federal income tax laws, we could not re-elect REIT status until the fifth calendar year after the year in which we failed to qualify as a REIT.
|
|
•
|
We will be required to pay tax on undistributed REIT taxable income.
|
|
•
|
We may be required to pay the “alternative minimum tax” on our items of tax preference.
|
|
•
|
If we have net income from the disposition of foreclosure property held primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay tax on that income at the highest corporate rate.
|
|
•
|
If we sell a property in a “prohibited transaction,” our gain from the sale would be subject to a 100% penalty tax.
|
|
•
|
Each of our taxable REIT subsidiaries is a fully taxable corporation and will be subject to federal and state taxes on its income.
|
|
•
|
We may experience increases in our state and local income tax burden. Over the past several years, certain states have significantly changed their income tax regimes in order to raise revenues. The changes enacted include the taxation of modified gross receipts (as opposed to net taxable income), the suspension of and/or limitation on the use of net operating loss deductions, increases in tax rates and fees, the addition of surcharges, and the taxation of our partnership income at the entity level. Facing mounting budget deficits, more state and local taxing authorities have indicated that they are going to revise their income tax regimes in this fashion and/or eliminate certain federally allowed tax deductions such as the REIT dividends paid deduction.
|
|
Hotel Property
|
|
Location
|
|
Service Type
|
|
Total Rooms
|
|
% Owned
|
|
Owned Rooms
|
|
Year Ended December 31, 2014
|
||||||||||||
|
Occupancy
|
|
ADR
|
|
RevPAR
|
||||||||||||||||||||
|
Fee Simple Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Hilton
|
|
Washington DC
|
|
Full
|
|
547
|
|
|
75
|
%
|
|
410
|
|
|
84.76
|
%
|
|
$
|
219.56
|
|
|
$
|
186.11
|
|
|
Marriott
|
|
Seattle, WA
|
|
Full
|
|
358
|
|
|
100
|
|
|
358
|
|
|
79.67
|
|
|
240.56
|
|
|
191.66
|
|
||
|
Marriott
|
|
Plano, TX
|
|
Full
|
|
404
|
|
|
100
|
|
|
404
|
|
|
69.12
|
|
|
178.78
|
|
|
123.57
|
|
||
|
Courtyard by Marriott
|
|
Philadelphia, PA
|
|
Select
|
|
499
|
|
|
100
|
|
|
499
|
|
|
79.40
|
|
|
166.01
|
|
|
131.81
|
|
||
|
Courtyard by Marriott
|
|
Seattle, WA
|
|
Select
|
|
250
|
|
|
100
|
|
|
250
|
|
|
80.35
|
|
|
179.94
|
|
|
144.59
|
|
||
|
Courtyard by Marriott
|
|
San Francisco, CA
|
|
Select
|
|
405
|
|
|
100
|
|
|
405
|
|
|
89.89
|
|
|
255.75
|
|
|
229.90
|
|
||
|
Sofitel Chicago Water Tower
|
|
Chicago, IL
|
|
Full
|
|
415
|
|
|
100
|
|
|
415
|
|
|
84.21
|
|
|
234.93
|
|
|
197.84
|
|
||
|
Pier House Resort
|
|
Key West, FL
|
|
Full
|
|
142
|
|
|
100
|
|
|
142
|
|
|
85.18
|
|
|
374.92
|
|
|
319.37
|
|
||
|
Ground Lease Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Hilton
(1)
|
|
La Jolla, CA
|
|
Full
|
|
394
|
|
|
75
|
|
|
296
|
|
|
84.50
|
|
|
178.35
|
|
|
150.71
|
|
||
|
Renaissance
(2)
|
|
Tampa, FL
|
|
Full
|
|
293
|
|
|
100
|
|
|
293
|
|
|
80.38
|
|
|
161.82
|
|
|
130.07
|
|
||
|
Total
|
|
|
|
|
|
3,707
|
|
|
|
|
3,472
|
|
|
81.62
|
%
|
|
$
|
209.96
|
|
|
$
|
171.37
|
|
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
2014
|
|
|
|
|
|
|
|
||||||||
|
High
|
$
|
18.75
|
|
|
$
|
17.31
|
|
|
$
|
17.86
|
|
|
$
|
17.91
|
|
|
Low
|
14.62
|
|
|
14.89
|
|
|
14.95
|
|
|
14.17
|
|
||||
|
Close
|
15.12
|
|
|
17.16
|
|
|
15.23
|
|
|
17.16
|
|
||||
|
Cash dividends declared per share
|
0.05
|
|
|
0.05
|
|
|
0.05
|
|
|
0.05
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
2013
|
|
|
|
|
|
|
|
||||||||
|
High
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22.10
|
|
|
Low
|
—
|
|
|
—
|
|
|
—
|
|
|
17.20
|
|
||||
|
Close
|
—
|
|
|
—
|
|
|
—
|
|
|
18.20
|
|
||||
|
Cash dividends declared per share
|
—
|
|
|
—
|
|
|
—
|
|
|
0.05
|
|
||||
|
(i)
|
90% of our REIT taxable income, determined before the deduction for dividends paid and excluding any net capital gain (which does not necessarily equal net income as calculated in accordance with GAAP); plus
|
|
(ii)
|
90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Internal Revenue Code; less
|
|
(iii)
|
any excess non-cash income (as determined under the Internal Revenue Code).
|
|
|
2014
|
|
2013
|
||||||||||||
|
|
Amount
|
|
|
%
|
|
Amount
|
|
|
%
|
||||||
|
Common Stock (cash):
|
|
|
|
|
|
|
|
|
|
||||||
|
Ordinary income
|
$
|
0.25
|
|
(1)
|
|
100.00
|
%
|
|
$
|
—
|
|
(1)
|
|
—
|
%
|
|
Total
|
$
|
0.25
|
|
|
|
100.00
|
%
|
|
$
|
—
|
|
|
|
—
|
%
|
|
(1)
|
The fourth quarter
2013
distributions paid January 15,
2014
to stockholders of record as of December 31, 2013 are treated as 2014 distributions for tax purposes.
|
|
|
Number of Securities to be Issued Upon Exercise of
Outstanding Options, Warrants and Rights |
|
Weighted-Average
Exercise Price Of Outstanding Options, Warrants, And Rights |
|
Number of Securities Remaining Available for Future Issuance
|
|
|
|
|
Equity compensation plans approved by security holders:
|
None
|
|
N/A
|
|
2,015,000
|
|
|
(1)
|
|
Equity compensation plans not approved by security holders
|
None
|
|
N/A
|
|
None
|
|
|
|
|
Total
|
None
|
|
N/A
|
|
2,015,000
|
|
|
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of a Publicly Announced Plan
|
|
Maximum Dollar Value of Shares That May Yet Be Purchased Under the Plan
|
||||||
|
Common stock:
|
|
|
|
|
|
|
|
|
||||||
|
October 1 to October 31
(1)
|
|
500
|
|
|
$
|
15.32
|
|
|
—
|
|
|
$
|
100,000,000
|
|
|
November 1 to November 30
|
|
660,121
|
|
|
17.35
|
|
|
660,121
|
|
|
88,547,121
|
|
||
|
December 1 to December 31
(1)
|
|
268,007
|
|
|
17.38
|
|
|
267,794
|
|
|
83,891,877
|
|
||
|
Total
|
|
928,628
|
|
|
$
|
17.36
|
|
|
927,915
|
|
|
|
||
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
|
(in thousands, except per share amounts)
|
||||||||||||||||||
|
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenue
|
$
|
307,308
|
|
|
$
|
233,496
|
|
|
$
|
221,188
|
|
|
$
|
191,991
|
|
|
$
|
172,830
|
|
|
Total operating expenses
|
$
|
263,558
|
|
|
$
|
214,086
|
|
|
$
|
189,382
|
|
|
$
|
167,612
|
|
|
$
|
159,210
|
|
|
Operating income
|
$
|
43,750
|
|
|
$
|
19,410
|
|
|
$
|
31,806
|
|
|
$
|
24,379
|
|
|
$
|
13,620
|
|
|
Net Income (loss)
|
$
|
3,538
|
|
|
$
|
(17,928
|
)
|
|
$
|
(3,793
|
)
|
|
$
|
(363
|
)
|
|
$
|
(18,936
|
)
|
|
Net income (loss) attributable to the Company
|
$
|
1,939
|
|
|
$
|
(11,782
|
)
|
|
$
|
(4,545
|
)
|
|
$
|
626
|
|
|
$
|
(16,871
|
)
|
|
Diluted income (loss) per common share
|
$
|
0.07
|
|
|
$
|
(0.73
|
)
|
|
$
|
(0.28
|
)
|
|
$
|
0.03
|
|
|
$
|
(1.05
|
)
|
|
Weighted average diluted common shares
|
33,325
|
|
|
16,045
|
|
|
16,045
|
|
|
24,095
|
|
|
16,045
|
|
|||||
|
|
December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investments in hotel properties, net
|
$
|
990,303
|
|
|
$
|
765,326
|
|
|
$
|
771,936
|
|
|
$
|
789,170
|
|
|
$
|
808,322
|
|
|
Cash and cash equivalents
|
$
|
171,439
|
|
|
$
|
143,776
|
|
|
$
|
20,313
|
|
|
$
|
16,451
|
|
|
$
|
14,411
|
|
|
Restricted cash
|
$
|
29,646
|
|
|
$
|
5,951
|
|
|
$
|
16,891
|
|
|
$
|
10,808
|
|
|
$
|
12,952
|
|
|
Note receivable
|
$
|
8,098
|
|
|
$
|
8,098
|
|
|
$
|
8,098
|
|
|
$
|
8,098
|
|
|
$
|
—
|
|
|
Total assets
|
$
|
1,229,508
|
|
|
$
|
962,419
|
|
|
$
|
847,280
|
|
|
$
|
863,418
|
|
|
$
|
862,908
|
|
|
Indebtedness
|
$
|
765,230
|
|
|
$
|
621,882
|
|
|
$
|
570,809
|
|
|
$
|
577,996
|
|
|
$
|
582,713
|
|
|
Total stockholders’ equity of the Company
|
$
|
278,904
|
|
|
$
|
146,027
|
|
|
$
|
239,863
|
|
|
$
|
249,055
|
|
|
$
|
248,646
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
|
(in thousands, except per share amounts)
|
||||||||||||||||||
|
Other Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash provided by operating activities
|
$
|
54,854
|
|
|
$
|
34,085
|
|
|
$
|
27,852
|
|
|
$
|
15,395
|
|
|
$
|
21,624
|
|
|
Cash used in investing activities
|
$
|
(212,763
|
)
|
|
$
|
(28,354
|
)
|
|
$
|
(11,944
|
)
|
|
$
|
(10,281
|
)
|
|
$
|
(22,695
|
)
|
|
Cash provided by (used in) financing activities
|
$
|
185,572
|
|
|
$
|
117,732
|
|
|
$
|
(12,046
|
)
|
|
$
|
(3,074
|
)
|
|
$
|
(4,605
|
)
|
|
Cash dividends declared per common share
|
$
|
0.20
|
|
|
$
|
0.05
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
EBITDA (unaudited)
(1)
|
$
|
78,187
|
|
|
$
|
42,332
|
|
|
$
|
56,353
|
|
|
$
|
60,017
|
|
|
$
|
41,647
|
|
|
Hotel EBITDA (unaudited)
(1)
|
$
|
103,287
|
|
|
$
|
77,907
|
|
|
$
|
73,040
|
|
|
$
|
66,292
|
|
|
$
|
53,065
|
|
|
Funds From Operations (FFO) (unaudited)
(1)
|
$
|
39,928
|
|
|
$
|
8,829
|
|
|
$
|
22,080
|
|
|
$
|
27,285
|
|
|
$
|
10,856
|
|
|
•
|
Occupancy-Occupancy means the total number of hotel rooms sold in a given period divided by the total number of rooms available. Occupancy measures the utilization of our hotels’ available capacity. We use occupancy to measure demand at a specific hotel or group of hotels in a given period.
|
|
•
|
ADR-ADR means average daily rate and is calculated by dividing total hotel rooms revenues by total number of rooms sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. We use ADR to assess the pricing levels that we are able to generate.
|
|
•
|
RevPAR-RevPAR means revenue per available room and is calculated by multiplying ADR by the average daily occupancy. RevPAR is one of the commonly used measures within the hotel industry to evaluate hotel operations. RevPAR does not include revenues from food and beverage sales or parking, telephone or other non-rooms revenues generated by the property. Although RevPAR does not include these ancillary revenues, it is generally considered the leading indicator of core revenues for many hotels. We also use RevPAR to compare the results of our hotels between periods and to analyze results of our comparable hotels (comparable hotels represent hotels we have owned for the entire period). RevPAR improvements attributable to increases in occupancy are generally accompanied by increases in most categories of variable operating costs. RevPAR improvements attributable to increases in ADR are generally accompanied by increases in limited categories of operating costs, such as management fees and franchise fees.
|
|
•
|
Rooms revenue-Occupancy and ADR are the major drivers of rooms revenue. Rooms revenue accounts for the substantial majority of our total revenue.
|
|
•
|
Food and beverage revenue-Occupancy and the type of customer staying at the hotel are the major drivers of food and beverage revenue (i.e., group business typically generates more food and beverage business through catering functions when compared to transient business, which may or may not utilize the hotel’s food and beverage outlets or meeting and banquet facilities).
|
|
•
|
Other hotel revenue-Occupancy and the nature of the property are the main drivers of other ancillary revenue, such as telecommunications, parking and leasing services.
|
|
•
|
Rooms expense-These costs include housekeeping wages and payroll taxes, reservation systems, room supplies, laundry services and front desk costs. Like rooms revenue, occupancy is the major driver of rooms expense and, therefore, rooms expense has a significant correlation to rooms revenue. These costs can increase based on increases in salaries and wages, as well as the level of service and amenities that are provided.
|
|
•
|
Food and beverage expense-These expenses primarily include food, beverage and labor costs. Occupancy and the type of customer staying at the hotel (i.e., catered functions generally are more profitable than restaurant, bar or other on-property food and beverage outlets) are the major drivers of food and beverage expense, which correlates closely with food and beverage revenue.
|
|
•
|
Management fees-Base management fees are computed as a percentage of gross revenue. Incentive management fees generally are paid when operating profits exceed certain threshold levels.
|
|
•
|
Other hotel expenses-These expenses include labor and other costs associated with the other operating department revenues, as well as labor and other costs associated with administrative departments, franchise fees, sales and marketing, repairs and maintenance and utility costs.
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenue
|
|
|
|
|
|
|
|
|||||||
|
Rooms
|
$
|
226,495
|
|
|
$
|
171,670
|
|
|
$
|
54,825
|
|
|
31.9
|
%
|
|
Food and beverage
|
67,854
|
|
|
50,835
|
|
|
17,019
|
|
|
33.5
|
%
|
|||
|
Other
|
12,844
|
|
|
10,969
|
|
|
1,875
|
|
|
17.1
|
%
|
|||
|
Total hotel revenue
|
307,193
|
|
|
233,474
|
|
|
73,719
|
|
|
31.6
|
%
|
|||
|
Other
|
115
|
|
|
22
|
|
|
93
|
|
|
422.73
|
%
|
|||
|
Total revenue
|
307,308
|
|
|
233,496
|
|
|
73,812
|
|
|
31.6
|
%
|
|||
|
Expenses
|
|
|
|
|
|
|
|
|||||||
|
Hotel operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
Rooms
|
51,636
|
|
|
39,881
|
|
|
11,755
|
|
|
29.5
|
%
|
|||
|
Food and beverage
|
44,297
|
|
|
33,694
|
|
|
10,603
|
|
|
31.5
|
%
|
|||
|
Other expenses
|
80,593
|
|
|
61,779
|
|
|
18,814
|
|
|
30.5
|
%
|
|||
|
Management fees
|
12,525
|
|
|
9,999
|
|
|
2,526
|
|
|
25.3
|
%
|
|||
|
Total hotel expenses
|
189,051
|
|
|
145,353
|
|
|
43,698
|
|
|
30.1
|
%
|
|||
|
Property taxes, insurance and other
|
16,174
|
|
|
11,753
|
|
|
4,421
|
|
|
37.6
|
%
|
|||
|
Depreciation and amortization
|
40,686
|
|
|
30,862
|
|
|
9,824
|
|
|
31.8
|
%
|
|||
|
Advisory services fee
|
12,534
|
|
|
1,047
|
|
|
11,487
|
|
|
1,097.1
|
%
|
|||
|
Transaction costs
|
1,871
|
|
|
13,577
|
|
|
(11,706
|
)
|
|
(86.2
|
)%
|
|||
|
Corporate general and administrative
|
3,242
|
|
|
11,494
|
|
|
(8,252
|
)
|
|
(71.8
|
)%
|
|||
|
Total expenses
|
263,558
|
|
|
214,086
|
|
|
49,472
|
|
|
23.1
|
%
|
|||
|
Operating income
|
43,750
|
|
|
19,410
|
|
|
24,340
|
|
|
125.4
|
%
|
|||
|
Interest income
|
27
|
|
|
23
|
|
|
4
|
|
|
17.4
|
%
|
|||
|
Interest expense and amortization of loan costs
|
(39,031
|
)
|
|
(33,011
|
)
|
|
6,020
|
|
|
18.2
|
%
|
|||
|
Write-off of loan costs and exit fees
|
—
|
|
|
(1,971
|
)
|
|
(1,971
|
)
|
|
(100.0
|
)%
|
|||
|
Unrealized loss on derivatives
|
(111
|
)
|
|
(36
|
)
|
|
75
|
|
|
208.3
|
%
|
|||
|
Income (loss) before income taxes
|
4,635
|
|
|
(15,585
|
)
|
|
20,220
|
|
|
129.7
|
%
|
|||
|
Income tax expense
|
(1,097
|
)
|
|
(2,343
|
)
|
|
(1,246
|
)
|
|
(53.2
|
)%
|
|||
|
Net income (loss)
|
3,538
|
|
|
(17,928
|
)
|
|
21,466
|
|
|
119.7
|
%
|
|||
|
Income from consolidated entities attributable to noncontrolling interests
|
(1,103
|
)
|
|
(934
|
)
|
|
169
|
|
|
18.1
|
%
|
|||
|
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(496
|
)
|
|
7,080
|
|
|
7,576
|
|
|
107.0
|
%
|
|||
|
Net income (loss) attributable to the Company
|
$
|
1,939
|
|
|
$
|
(11,782
|
)
|
|
$
|
13,721
|
|
|
116.5
|
%
|
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
Occupancy
|
|
81.62
|
%
|
|
78.40
|
%
|
||
|
ADR (average daily rate)
|
|
$
|
209.96
|
|
|
$
|
189.60
|
|
|
RevPAR (revenue per available room)
|
|
$
|
171.37
|
|
|
$
|
148.64
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
|
2013
|
|
2012
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenue
|
|
|
|
|
|
|
|
|||||||
|
Rooms
|
$
|
171,670
|
|
|
$
|
160,811
|
|
|
$
|
10,859
|
|
|
6.8
|
%
|
|
Food and beverage
|
50,835
|
|
|
50,784
|
|
|
51
|
|
|
0.1
|
%
|
|||
|
Other
|
10,969
|
|
|
9,593
|
|
|
1,376
|
|
|
14.3
|
%
|
|||
|
Total hotel revenue
|
233,474
|
|
|
221,188
|
|
|
12,286
|
|
|
5.6
|
%
|
|||
|
Other
|
22
|
|
|
—
|
|
|
22
|
|
|
|
||||
|
Total revenue
|
233,496
|
|
|
221,188
|
|
|
12,308
|
|
|
5.6
|
%
|
|||
|
Expenses
|
|
|
|
|
|
|
|
|||||||
|
Hotel operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
Rooms
|
39,881
|
|
|
37,001
|
|
|
2,880
|
|
|
7.8
|
%
|
|||
|
Food and beverage
|
33,694
|
|
|
33,377
|
|
|
317
|
|
|
0.9
|
%
|
|||
|
Other expenses
|
61,779
|
|
|
59,013
|
|
|
2,766
|
|
|
4.7
|
%
|
|||
|
Management fees
|
9,999
|
|
|
9,360
|
|
|
639
|
|
|
6.8
|
%
|
|||
|
Total hotel expenses
|
145,353
|
|
|
138,751
|
|
|
6,602
|
|
|
4.8
|
%
|
|||
|
Property taxes, insurance and other
|
11,753
|
|
|
10,236
|
|
|
1,517
|
|
|
14.8
|
%
|
|||
|
Depreciation and amortization
|
30,862
|
|
|
29,549
|
|
|
1,313
|
|
|
4.4
|
%
|
|||
|
Advisory services fee
|
1,047
|
|
|
—
|
|
|
1,047
|
|
|
|
|
|||
|
Transaction costs
|
13,577
|
|
|
—
|
|
|
13,577
|
|
|
|
|
|||
|
Corporate general and administrative
|
11,494
|
|
|
10,846
|
|
|
648
|
|
|
6.0
|
%
|
|||
|
Total expenses
|
214,086
|
|
|
189,382
|
|
|
24,704
|
|
|
13.0
|
%
|
|||
|
Operating income
|
19,410
|
|
|
31,806
|
|
|
(12,396
|
)
|
|
(39.0
|
)%
|
|||
|
Interest income
|
23
|
|
|
29
|
|
|
(6
|
)
|
|
(20.7
|
)%
|
|||
|
Interest expense and amortization of loan costs
|
(33,011
|
)
|
|
(31,244
|
)
|
|
1,767
|
|
|
5.7
|
%
|
|||
|
Write-off of loan costs and exit fees
|
(1,971
|
)
|
|
—
|
|
|
1,971
|
|
|
|
||||
|
Unrealized loss on derivatives
|
(36
|
)
|
|
—
|
|
|
36
|
|
|
|
||||
|
Income (loss) before income taxes
|
(15,585
|
)
|
|
591
|
|
|
16,176
|
|
|
2,737.1
|
%
|
|||
|
Income tax expense
|
(2,343
|
)
|
|
(4,384
|
)
|
|
(2,041
|
)
|
|
(46.6
|
)%
|
|||
|
Net loss
|
(17,928
|
)
|
|
(3,793
|
)
|
|
14,135
|
|
|
372.7
|
%
|
|||
|
Income from consolidated entities attributable to noncontrolling interests
|
(934
|
)
|
|
(752
|
)
|
|
182
|
|
|
24.2
|
%
|
|||
|
Net loss attributable to redeemable noncontrolling interests in operating partnership
|
7,080
|
|
|
—
|
|
|
7,080
|
|
|
|
||||
|
Net loss attributable to the Company
|
$
|
(11,782
|
)
|
|
$
|
(4,545
|
)
|
|
$
|
7,237
|
|
|
159.2
|
%
|
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2013
|
|
2012
|
||||
|
Occupancy
|
|
78.40
|
%
|
|
77.40
|
%
|
||
|
ADR (average daily rate)
|
|
$
|
189.60
|
|
|
$
|
181.13
|
|
|
RevPAR (revenue per available room)
|
|
$
|
148.64
|
|
|
$
|
140.20
|
|
|
Room revenue (in thousands)
|
|
$
|
171,670
|
|
|
$
|
160,811
|
|
|
Total hotel revenue (in thousands)
|
|
$
|
233,474
|
|
|
$
|
221,188
|
|
|
Loan/Property(ies)
|
Number of
Assets
Encumbered
|
|
Outstanding
Balance at
December 31, 2014
|
|
Effective Annual Interest Rate at
December 31, 2014
|
|
Amortization
Period
(Years)
|
|
Maturity
Date
|
||||
|
Aareal Capital Corporation
(1)
|
2
|
|
|
$
|
197,605
|
|
|
2.82
|
%
|
|
30
(5)
|
|
Nov-2019
|
|
The Capital Hilton, Washington, DC
|
|
|
|
|
|
|
|
|
|
||||
|
Hilton La Jolla Torrey Pines, La Jolla, CA
|
|
|
|
|
|
|
|
|
|
||||
|
Wells Fargo
|
1
|
|
|
33,860
|
|
|
5.91
|
%
|
|
30
(6)
|
|
Apr-2017
|
|
|
Courtyard Philadelphia Downtown,
Philadelphia, PA
|
|
|
|
|
|
|
|
|
|
||||
|
Wells Fargo
|
2
|
|
|
124,111
|
|
|
5.95
|
%
|
|
30
(6)
|
|
Apr-2017
|
|
|
Courtyard Seattle Downtown, Seattle, WA
|
|
|
|
|
|
|
|
|
|
||||
|
Courtyard San Francisco Downtown, San Francisco, CA
|
|
|
|
|
|
|
|
|
|
||||
|
Wells Fargo
|
3
|
|
|
252,556
|
|
|
5.95
|
%
|
|
30
(6)
|
|
Apr-2017
|
|
|
Marriott Plano Legacy Town Center, Plano, TX
|
|
|
|
|
|
|
|
|
|
||||
|
Seattle Marriott Waterfront, Seattle, WA
|
|
|
|
|
|
|
|
|
|
||||
|
Renaissance Tampa International Plaza, Tampa, FL
|
|
|
|
|
|
|
|
|
|
||||
|
JP Morgan Chase
(2)
|
1
|
|
|
69,000
|
|
|
5.07
|
%
|
|
Interest Only
|
|
Sep-2015
|
|
|
Pier House Resort, Key West, FL
|
|
|
|
|
|
|
|
|
|
||||
|
GACC
(3)
|
1
|
|
|
80,000
|
|
|
2.47
|
%
|
|
Interest Only
|
|
Mar-2016
|
|
|
Sofitel Chicago Water Tower, Chicago, IL
|
|
|
|
|
|
|
|
|
|
||||
|
TIF Loan
(4)
|
—
|
|
|
8,098
|
|
|
12.85
|
%
|
|
Interest Only
(7)
|
|
Jun-2018
|
|
|
Courtyard Philadelphia Downtown, Philadelphia, PA
|
|
|
|
|
|
|
|
|
|
||||
|
Total/Weighted Average
|
10
|
|
|
$
|
765,230
|
|
|
4.99
|
%
|
|
|
|
|
|
(1)
|
Interest rate is variable at LIBOR plus 2.65%. In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 3.00% for 75% of the loan balance.
|
|
(2)
|
In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 1.80%.
|
|
(3)
|
In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 1.50%.
|
|
(4)
|
This loan relates to a tax increment financing district in the City of Philadelphia with respect to which we also hold a note receivable in the same principal amount and on the same terms.
|
|
(5)
|
Principal amortization based on a 6% interest rate.
|
|
(6)
|
Loan was interest only at origination in 2007 but began amortizing in May 2012.
|
|
(7)
|
Principal amortization to the extent of excess tax revenues.
|
|
•
|
advisory fees payable to Ashford LLC;
|
|
•
|
recurring maintenance necessary to maintain our hotels in accordance with brand standards;
|
|
•
|
interest expense and scheduled principal payments on outstanding indebtedness, including our secured revolving credit facility (see “Contractual Obligations and Commitments”);
|
|
•
|
distributions necessary to qualify for taxation as a REIT; and
|
|
•
|
capital expenditures to improve our hotels.
|
|
•
|
Consolidated indebtedness (less cash and cash equivalents and amounts represented by marketable securities) to EBITDA not to exceed 7.00x initially, with such ratio being reduced beginning December 1, 2014 to 6.5x and beginning December 1, 2015 to 5.75x; provided however, that a one-time allowance will be made if we are out of compliance with such covenant by an amount of 0.50x for the first three fiscal quarters following a significant acquisition occurring after November 30, 2014. Our ratio was 5.75x at
December 31, 2014
.
|
|
•
|
Consolidated recourse indebtedness other than the credit facility not to exceed $50,000,000.
|
|
•
|
Consolidated fixed charge coverage ratios not less than 1.15x initially, with such ratio being increased beginning December 1, 2014 to 1.25x and beginning December 1, 2015 to 1.35x. Our ratio was 1.68x at
December 31, 2014
.
|
|
•
|
Indebtedness of the consolidated parties that accrues interest at a variable rate (other than the credit facility) that is not subject to a “cap,” “collar,” or other similar arrangement not to exceed 25% of consolidated indebtedness.
|
|
•
|
Consolidated tangible net worth not less than 75% of the consolidated tangible net worth on the closing date of the credit facility plus 75% of the net proceeds of any future equity issuances.
|
|
•
|
Secured debt that is secured by real property (excluding the eight hotels we acquired in connection with the spin-off and, if we exercise our option to acquire it, the Crystal Gateway Marriott) not to exceed 70% of the as-is appraised value of such real property.
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
|
< 1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
>5 Years
|
|
Total
|
||||||||||
|
Contractual obligations excluding extension options:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-term debt obligations
|
|
$
|
77,208
|
|
|
$
|
490,150
|
|
|
$
|
197,872
|
|
|
$
|
—
|
|
|
$
|
765,230
|
|
|
Operating lease obligations
|
|
2,287
|
|
|
4,422
|
|
|
4,381
|
|
|
67,391
|
|
|
78,481
|
|
|||||
|
Estimated interest obligations
(1)
|
|
40,805
|
|
|
53,681
|
|
|
21,512
|
|
|
—
|
|
|
115,998
|
|
|||||
|
Total contractual obligations
|
|
$
|
120,300
|
|
|
$
|
548,253
|
|
|
$
|
223,765
|
|
|
$
|
67,391
|
|
|
$
|
959,709
|
|
|
(1)
|
For variable-rate indebtedness, interest obligations are estimated based on the LIBOR interest rate as of December 31,
2014
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income (loss)
|
$
|
3,538
|
|
|
$
|
(17,928
|
)
|
|
$
|
(3,793
|
)
|
|
Income from consolidated entities attributable to noncontrolling interests
|
(1,103
|
)
|
|
(934
|
)
|
|
(752
|
)
|
|||
|
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(496
|
)
|
|
7,080
|
|
|
—
|
|
|||
|
Net income (loss) attributable to the Company
|
1,939
|
|
|
(11,782
|
)
|
|
(4,545
|
)
|
|||
|
Interest income
(1)
|
(26
|
)
|
|
(22
|
)
|
|
(28
|
)
|
|||
|
Interest expense and amortization of loan costs
(1)
|
37,188
|
|
|
31,182
|
|
|
29,917
|
|
|||
|
Depreciation and amortization
(1)
|
37,493
|
|
|
27,691
|
|
|
26,625
|
|
|||
|
Income tax expense
|
1,097
|
|
|
2,343
|
|
|
4,384
|
|
|||
|
Net income (loss) attributable to redeemable noncontrolling interests in operating partnership
|
496
|
|
|
(7,080
|
)
|
|
—
|
|
|||
|
EBITDA
|
78,187
|
|
|
42,332
|
|
|
56,353
|
|
|||
|
Amortization of unfavorable management contract liability
|
(158
|
)
|
|
(159
|
)
|
|
(158
|
)
|
|||
|
Write-off of loan costs and exit fees
|
—
|
|
|
1,971
|
|
|
—
|
|
|||
|
Transaction costs
|
1,871
|
|
|
13,750
|
|
|
—
|
|
|||
|
Gain on insurance settlement
|
(23
|
)
|
|
—
|
|
|
—
|
|
|||
|
Unrealized loss on derivatives
|
111
|
|
|
36
|
|
|
—
|
|
|||
|
Modification of rent terms
(1)
|
—
|
|
|
539
|
|
|
—
|
|
|||
|
Compensation adjustment related to modified employment terms
|
573
|
|
|
—
|
|
|
—
|
|
|||
|
Non-cash, non-employee stock/unit-based compensation
|
1,778
|
|
|
342
|
|
|
—
|
|
|||
|
Adjusted EBITDA
|
$
|
82,339
|
|
|
$
|
58,811
|
|
|
$
|
56,195
|
|
|
(1)
|
Net of adjustment for noncontrolling interests in consolidated entities. The following table presents the amounts of the adjustments for non-controlling interests for each line item:
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Interest expense and amortization of loan costs
|
$
|
(1,843
|
)
|
|
$
|
(1,829
|
)
|
|
$
|
(1,327
|
)
|
|
Depreciation and amortization
|
(3,193
|
)
|
|
(3,171
|
)
|
|
(2,924
|
)
|
|||
|
Interest income
|
1
|
|
|
1
|
|
|
1
|
|
|||
|
Modification of rent terms
|
—
|
|
|
(180
|
)
|
|
—
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Adjusted EBITDA
|
$
|
82,339
|
|
|
$
|
58,811
|
|
|
$
|
56,195
|
|
|
EBITDA adjustments attributable to JV partner
|
5,035
|
|
|
4,999
|
|
|
4,250
|
|
|||
|
Income (loss) from consolidated entities attributable to non-controlling interest
|
1,103
|
|
|
934
|
|
|
752
|
|
|||
|
Adjusted EBITDA (including amounts attributable to noncontrolling interest)
|
88,477
|
|
|
64,744
|
|
|
61,197
|
|
|||
|
Corporate revenue
|
(115
|
)
|
|
(22
|
)
|
|
—
|
|
|||
|
Allocated corporate general and administrative
|
890
|
|
|
11,494
|
|
|
10,846
|
|
|||
|
Allocated corporate property taxes, insurance, and other
|
1,343
|
|
|
485
|
|
|
839
|
|
|||
|
Advisory fee
|
12,534
|
|
|
1,047
|
|
|
—
|
|
|||
|
Unfavorable contract liability
|
158
|
|
|
159
|
|
|
158
|
|
|||
|
Hotel EBITDA (including amounts attributable to noncontrolling interest)
|
103,287
|
|
|
77,907
|
|
|
73,040
|
|
|||
|
Less: Hotel EBITDA attributable to noncontrolling interest
|
(6,532
|
)
|
|
(6,149
|
)
|
|
(6,046
|
)
|
|||
|
Hotel EBITDA
|
$
|
96,755
|
|
|
$
|
71,758
|
|
|
$
|
66,994
|
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
The
Capital
Hilton
|
|
Hilton
La Jolla
Torrey
Pines
|
|
Courtyard
San
Francisco
Downtown
|
|
Courtyard
Seattle
Downtown
|
|
Marriott
Plano
Legacy
Town
Center
|
|
Seattle
Marriott
Waterfront
|
|
Renaissance
Tampa
International
Plaza
|
|
Courtyard
Philadelphia
Downtown
|
|
Sofitel Chicago Water Tower
|
|
Pier House Resort
|
|
Corporate /
Allocated(1) |
|
Ashford
Hospitality
Prime,
Inc.
|
||||||||||||||||||||||||
|
Net income (loss) attributable to the Company
|
$
|
5,036
|
|
|
$
|
3,246
|
|
|
$
|
10,857
|
|
|
$
|
4,138
|
|
|
$
|
5,828
|
|
|
$
|
9,092
|
|
|
$
|
3,398
|
|
|
$
|
3,489
|
|
|
$
|
3,878
|
|
|
$
|
4,682
|
|
|
$
|
(51,705
|
)
|
|
$
|
1,939
|
|
|
Income (loss) from consolidated entities attributable to non-controlling interest
|
1,819
|
|
|
1,207
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,427
|
)
|
|
1,599
|
|
||||||||||||
|
Net income (loss)
|
6,855
|
|
|
4,453
|
|
|
10,857
|
|
|
4,138
|
|
|
5,828
|
|
|
9,092
|
|
|
3,398
|
|
|
3,489
|
|
|
3,878
|
|
|
4,682
|
|
|
(53,132
|
)
|
|
3,538
|
|
||||||||||||
|
Non-property adjustments
(2)
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,890
|
|
|
17,867
|
|
||||||||||||
|
Interest income
|
1
|
|
|
(2
|
)
|
|
(8
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(6
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(27
|
)
|
||||||||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,041
|
|
|
1,696
|
|
|
—
|
|
|
33,466
|
|
|
37,203
|
|
||||||||||||
|
Amortization of loan costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
564
|
|
|
—
|
|
|
1,232
|
|
|
1,828
|
|
||||||||||||
|
Depreciation and amortization
|
7,592
|
|
|
5,976
|
|
|
2,196
|
|
|
1,957
|
|
|
3,934
|
|
|
3,895
|
|
|
2,249
|
|
|
5,706
|
|
|
5,182
|
|
|
1,999
|
|
|
—
|
|
|
40,686
|
|
||||||||||||
|
Income tax expense
|
51
|
|
|
483
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
548
|
|
|
1,097
|
|
||||||||||||
|
Non-Hotel EBITDA ownership expense
|
696
|
|
|
32
|
|
|
20
|
|
|
126
|
|
|
117
|
|
|
35
|
|
|
5
|
|
|
30
|
|
|
14
|
|
|
20
|
|
|
—
|
|
|
1,095
|
|
||||||||||||
|
Hotel EBITDA (including amounts attributable to non-controlling interest)
|
$
|
15,183
|
|
|
$
|
10,942
|
|
|
$
|
13,065
|
|
|
$
|
6,209
|
|
|
$
|
9,876
|
|
|
$
|
13,016
|
|
|
$
|
5,649
|
|
|
$
|
11,312
|
|
|
$
|
11,334
|
|
|
$
|
6,701
|
|
|
$
|
—
|
|
|
$
|
103,287
|
|
|
Less: Hotel EBITDA attributable to noncontrolling interest
|
(3,796
|
)
|
|
(2,736
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,532
|
)
|
||||||||||||
|
Hotel EBITDA attributable to the Company
|
$
|
11,387
|
|
|
$
|
8,206
|
|
|
$
|
13,065
|
|
|
$
|
6,209
|
|
|
$
|
9,876
|
|
|
$
|
13,016
|
|
|
$
|
5,649
|
|
|
$
|
11,312
|
|
|
$
|
11,334
|
|
|
$
|
6,701
|
|
|
$
|
—
|
|
|
$
|
96,755
|
|
|
(1)
|
Represents expenses not recorded at the individual hotel property level.
|
|
(2)
|
Includes allocated amounts which were not specific to hotel properties, such as corporate taxes, insurance and legal expenses.
|
|
|
Year Ended December 31, 2013
|
||||||||||||||||||||||||||||||||||||||
|
|
The
Capital
Hilton
|
|
Hilton
La Jolla
Torrey
Pines
|
|
Courtyard
San
Francisco
Downtown
|
|
Courtyard
Seattle
Downtown
|
|
Marriott
Plano
Legacy
Town
Center
|
|
Seattle
Marriott
Waterfront
|
|
Renaissance
Tampa
International
Plaza
|
|
Courtyard
Philadelphia
Downtown
|
|
Corporate /
Allocated(1) |
|
Ashford
Hospitality
Prime,
Inc.
|
||||||||||||||||||||
|
Net income (loss) attributable to the Company
|
$
|
5,405
|
|
|
$
|
2,074
|
|
|
$
|
9,674
|
|
|
$
|
3,480
|
|
|
$
|
4,913
|
|
|
$
|
8,105
|
|
|
$
|
2,828
|
|
|
$
|
4,519
|
|
|
$
|
(52,780
|
)
|
|
$
|
(11,782
|
)
|
|
Income (loss) from consolidated entities attributable to non-controlling interest
|
1,929
|
|
|
788
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,863
|
)
|
|
(6,146
|
)
|
||||||||||
|
Net income (loss)
|
7,334
|
|
|
2,862
|
|
|
9,674
|
|
|
3,480
|
|
|
4,913
|
|
|
8,105
|
|
|
2,828
|
|
|
4,519
|
|
|
(61,643
|
)
|
|
(17,928
|
)
|
||||||||||
|
Non-property adjustments
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,691
|
|
|
33,691
|
|
||||||||||
|
Interest income
|
(1
|
)
|
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(14
|
)
|
|
(22
|
)
|
||||||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,067
|
|
|
28,457
|
|
|
30,524
|
|
||||||||||
|
Amortization of loan costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
626
|
|
|
658
|
|
||||||||||
|
Depreciation and amortization
|
7,543
|
|
|
5,815
|
|
|
2,229
|
|
|
1,869
|
|
|
3,767
|
|
|
3,670
|
|
|
2,231
|
|
|
3,738
|
|
|
(3,171
|
)
|
|
27,691
|
|
||||||||||
|
Income tax expense
|
—
|
|
|
287
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2,054
|
|
|
2,343
|
|
||||||||||
|
Non-Hotel EBITDA ownership expense
|
727
|
|
|
30
|
|
|
36
|
|
|
64
|
|
|
32
|
|
|
41
|
|
|
6
|
|
|
14
|
|
|
—
|
|
|
950
|
|
||||||||||
|
Hotel EBITDA (including amounts attributable to non-controlling interest)
|
$
|
15,603
|
|
|
$
|
8,992
|
|
|
$
|
11,937
|
|
|
$
|
5,413
|
|
|
$
|
8,711
|
|
|
$
|
11,815
|
|
|
$
|
5,065
|
|
|
$
|
10,371
|
|
|
$
|
—
|
|
|
$
|
77,907
|
|
|
Less: Hotel EBITDA attributable to noncontrolling interest
|
(3,901
|
)
|
|
(2,248
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,149
|
)
|
||||||||||
|
Hotel EBITDA attributable to the Company
|
$
|
11,702
|
|
|
$
|
6,744
|
|
|
$
|
11,937
|
|
|
$
|
5,413
|
|
|
$
|
8,711
|
|
|
$
|
11,815
|
|
|
$
|
5,065
|
|
|
$
|
10,371
|
|
|
$
|
—
|
|
|
$
|
71,758
|
|
|
(1)
|
Represents expenses not recorded at the individual hotel property level.
|
|
(2)
|
Includes allocated amounts which were not specific to hotel properties, such as corporate taxes, insurance and legal expenses.
|
|
|
Year Ended December 31, 2012
|
||||||||||||||||||||||||||||||||||||||
|
|
The
Capital
Hilton
|
|
Hilton
La Jolla
Torrey
Pines
|
|
Courtyard
San
Francisco
Downtown
|
|
Courtyard
Seattle
Downtown
|
|
Marriott
Plano
Legacy
Town
Center
|
|
Seattle
Marriott
Waterfront
|
|
Renaissance
Tampa
International
Plaza
|
|
Courtyard
Philadelphia
Downtown
|
|
Corporate /
Allocated(1) |
|
Ashford
Hospitality
Prime,
Inc.
|
||||||||||||||||||||
|
Net income (loss) attributable to the Company
|
$
|
5,144
|
|
|
$
|
2,592
|
|
|
$
|
7,363
|
|
|
$
|
3,037
|
|
|
$
|
5,045
|
|
|
$
|
6,724
|
|
|
$
|
2,950
|
|
|
$
|
4,337
|
|
|
$
|
(41,737
|
)
|
|
$
|
(4,545
|
)
|
|
Income (loss) from consolidated entities attributable to non-controlling interest
|
1,824
|
|
|
966
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,038
|
)
|
|
752
|
|
||||||||||
|
Net income (loss)
|
6,968
|
|
|
3,558
|
|
|
7,363
|
|
|
3,037
|
|
|
5,045
|
|
|
6,724
|
|
|
2,950
|
|
|
4,337
|
|
|
(43,775
|
)
|
|
(3,793
|
)
|
||||||||||
|
Non-property adjustments
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,583
|
|
|
15,583
|
|
||||||||||
|
Interest income
|
(1
|
)
|
|
(2
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
(16
|
)
|
|
(28
|
)
|
||||||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,096
|
|
|
27,788
|
|
|
29,884
|
|
||||||||||
|
Amortization of loan costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
33
|
|
||||||||||
|
Depreciation and amortization
|
7,474
|
|
|
4,855
|
|
|
2,773
|
|
|
1,778
|
|
|
3,338
|
|
|
3,783
|
|
|
2,193
|
|
|
3,356
|
|
|
(2,925
|
)
|
|
26,625
|
|
||||||||||
|
Income tax expense
|
572
|
|
|
484
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
3,345
|
|
|
4,384
|
|
||||||||||
|
Non-Hotel EBITDA ownership expense
|
272
|
|
|
3
|
|
|
2
|
|
|
46
|
|
|
10
|
|
|
16
|
|
|
1
|
|
|
2
|
|
|
—
|
|
|
352
|
|
||||||||||
|
Hotel EBITDA (including amounts attributable to non-controlling interest)
|
$
|
15,285
|
|
|
$
|
8,898
|
|
|
$
|
10,135
|
|
|
$
|
4,860
|
|
|
$
|
8,392
|
|
|
$
|
10,521
|
|
|
$
|
5,144
|
|
|
$
|
9,805
|
|
|
$
|
—
|
|
|
$
|
73,040
|
|
|
Less Hotel EBITDA attributable to noncontrolling interest
|
(3,821
|
)
|
|
(2,225
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,046
|
)
|
||||||||||
|
Hotel EBITDA attributable to the Company
|
$
|
11,464
|
|
|
$
|
6,673
|
|
|
$
|
10,135
|
|
|
$
|
4,860
|
|
|
$
|
8,392
|
|
|
$
|
10,521
|
|
|
$
|
5,144
|
|
|
$
|
9,805
|
|
|
$
|
—
|
|
|
$
|
66,994
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income (loss)
|
$
|
3,538
|
|
|
$
|
(17,928
|
)
|
|
$
|
(3,793
|
)
|
|
Income from consolidated entities attributable to noncontrolling interests
|
(1,103
|
)
|
|
(934
|
)
|
|
(752
|
)
|
|||
|
(Income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(496
|
)
|
|
7,080
|
|
|
—
|
|
|||
|
Net income (loss) attributable to common stockholders
|
1,939
|
|
|
(11,782
|
)
|
|
(4,545
|
)
|
|||
|
Depreciation and amortization on real estate
(1)
|
37,493
|
|
|
27,691
|
|
|
26,625
|
|
|||
|
Net loss attributable to redeemable noncontrolling interests in operating partnership
|
496
|
|
|
(7,080
|
)
|
|
—
|
|
|||
|
FFO available to common stockholders
|
39,928
|
|
|
8,829
|
|
|
22,080
|
|
|||
|
Write-off of loan costs and exit fees
|
—
|
|
|
1,971
|
|
|
—
|
|
|||
|
Transaction costs
|
1,871
|
|
|
13,750
|
|
|
—
|
|
|||
|
Gain on insurance settlement
|
(23
|
)
|
|
—
|
|
|
—
|
|
|||
|
Compensation adjustment related to modified employment terms
|
573
|
|
|
—
|
|
|
—
|
|
|||
|
Modification of rent terms
(1)
|
—
|
|
|
539
|
|
|
—
|
|
|||
|
Unrealized loss on derivatives
|
111
|
|
|
36
|
|
|
—
|
|
|||
|
AFFO available to common stockholders
|
$
|
42,460
|
|
|
$
|
25,125
|
|
|
$
|
22,080
|
|
|
(1)
|
Net of adjustment for noncontrolling interests in consolidated entities. The following table presents the amounts of the adjustments for non-controlling interests for each line item:
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Depreciation and amortization on real estate
|
$
|
(3,193
|
)
|
|
$
|
(3,171
|
)
|
|
$
|
(2,924
|
)
|
|
Modification of rent terms
|
$
|
—
|
|
|
$
|
(180
|
)
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
|
Period From January 1, 2012 through October 31,
|
|
Period From November 1, 2012 through December 31,
|
|
Year Ended December 31,
|
||||||||
|
|
2013
|
|
2012
|
|
2012
|
|
2012
|
||||||||
|
Net income (loss)
|
$
|
2,070
|
|
|
$
|
690
|
|
|
$
|
(28
|
)
|
|
$
|
662
|
|
|
Non-property adjustments
(1)
|
9
|
|
|
165
|
|
|
9
|
|
|
174
|
|
||||
|
Interest expense and amortization of loan costs
|
3,887
|
|
|
4,885
|
|
|
596
|
|
|
5,481
|
|
||||
|
Depreciation and amortization
|
3,915
|
|
|
2,594
|
|
|
637
|
|
|
3,231
|
|
||||
|
Non-Hotel EBITDA ownership expense
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
||||
|
Hotel EBITDA
|
$
|
9,881
|
|
|
$
|
8,366
|
|
|
$
|
1,214
|
|
|
$
|
9,580
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Net income
|
$
|
1,759
|
|
|
$
|
2,170
|
|
|
Non-property adjustments
(1)
|
1,716
|
|
|
293
|
|
||
|
Interest income
|
—
|
|
|
(47
|
)
|
||
|
Interest expense and amortization of loan costs
|
2,008
|
|
|
1,626
|
|
||
|
Depreciation and amortization
|
1,884
|
|
|
1,489
|
|
||
|
Unrealized loss on derivatives
|
129
|
|
|
—
|
|
||
|
Income tax expense
|
56
|
|
|
—
|
|
||
|
Non-Hotel EBITDA ownership expense
|
15
|
|
|
—
|
|
||
|
Hotel EBITDA
|
$
|
7,567
|
|
|
$
|
5,531
|
|
|
(1)
|
Includes allocated amounts which were not specific to hotel properties, such as corporate taxes, insurance and legal expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||
|
Assets
|
|
|
|
||||
|
Investments in hotel properties, net
|
$
|
990,303
|
|
|
$
|
765,326
|
|
|
Cash and cash equivalents
|
171,439
|
|
|
143,776
|
|
||
|
Restricted cash
|
29,646
|
|
|
5,951
|
|
||
|
Accounts receivable, net of allowance of $47 and $34, respectively
|
12,382
|
|
|
7,029
|
|
||
|
Inventories
|
696
|
|
|
318
|
|
||
|
Note receivable
|
8,098
|
|
|
8,098
|
|
||
|
Deferred costs, net
|
4,707
|
|
|
4,064
|
|
||
|
Prepaid expenses
|
2,422
|
|
|
2,233
|
|
||
|
Derivative assets
|
35
|
|
|
—
|
|
||
|
Other assets
|
1,193
|
|
|
4,501
|
|
||
|
Intangible asset, net
|
2,542
|
|
|
2,631
|
|
||
|
Due from related party, net
|
541
|
|
|
12
|
|
||
|
Due from third-party hotel managers
|
5,504
|
|
|
18,480
|
|
||
|
Total assets
|
$
|
1,229,508
|
|
|
$
|
962,419
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Indebtedness
|
$
|
765,230
|
|
|
$
|
621,882
|
|
|
Accounts payable and accrued expenses
|
29,273
|
|
|
17,279
|
|
||
|
Dividends payable
|
1,425
|
|
|
1,245
|
|
||
|
Unfavorable management contract liabilities
|
316
|
|
|
474
|
|
||
|
Due to Ashford Trust OP, net
|
896
|
|
|
13,042
|
|
||
|
Due to Ashford Inc.
|
2,546
|
|
|
—
|
|
||
|
Due to third-party hotel managers
|
954
|
|
|
649
|
|
||
|
Intangible liability, net
|
3,739
|
|
|
3,795
|
|
||
|
Other liabilities
|
1,131
|
|
|
926
|
|
||
|
Total liabilities
|
805,510
|
|
|
659,292
|
|
||
|
Commitments and contingencies (Note 11)
|
|
|
|
||||
|
Redeemable noncontrolling interests in operating partnership
|
149,555
|
|
|
159,726
|
|
||
|
Equity:
|
|
|
|
||||
|
Common stock, $0.01 par value, 200,000,000 shares authorized, 25,393,433 and 16,129,112 shares issued and 24,464,163 and 16,129,112 shares outstanding at December 31, 2014 and 2013, respectively
|
254
|
|
|
161
|
|
||
|
Additional paid-in capital
|
391,184
|
|
|
246,928
|
|
||
|
Accumulated deficit
|
(96,404
|
)
|
|
(101,062
|
)
|
||
|
Treasury stock, at cost, 929,270 shares at December 31, 2014
|
(16,130
|
)
|
|
—
|
|
||
|
Total stockholders’ equity of the Company
|
278,904
|
|
|
146,027
|
|
||
|
Noncontrolling interest in consolidated entity
|
(4,461
|
)
|
|
(2,626
|
)
|
||
|
Total equity
|
274,443
|
|
|
143,401
|
|
||
|
Total liabilities and equity
|
$
|
1,229,508
|
|
|
$
|
962,419
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Revenue
|
|
|
|
|
|
||||||
|
Rooms
|
$
|
226,495
|
|
|
$
|
171,670
|
|
|
$
|
160,811
|
|
|
Food and beverage
|
67,854
|
|
|
50,835
|
|
|
50,784
|
|
|||
|
Other
|
12,844
|
|
|
10,969
|
|
|
9,593
|
|
|||
|
Total hotel revenue
|
307,193
|
|
|
233,474
|
|
|
221,188
|
|
|||
|
Other
|
115
|
|
|
22
|
|
|
—
|
|
|||
|
Total revenue
|
307,308
|
|
|
233,496
|
|
|
221,188
|
|
|||
|
Expenses
|
|
|
|
|
|
||||||
|
Hotel operating expenses:
|
|
|
|
|
|
||||||
|
Rooms
|
51,636
|
|
|
39,881
|
|
|
37,001
|
|
|||
|
Food and beverage
|
44,297
|
|
|
33,694
|
|
|
33,377
|
|
|||
|
Other expenses
|
80,593
|
|
|
61,779
|
|
|
59,013
|
|
|||
|
Management fees
|
12,525
|
|
|
9,999
|
|
|
9,360
|
|
|||
|
Total hotel expenses
|
189,051
|
|
|
145,353
|
|
|
138,751
|
|
|||
|
Property taxes, insurance and other
|
16,174
|
|
|
11,753
|
|
|
10,236
|
|
|||
|
Depreciation and amortization
|
40,686
|
|
|
30,862
|
|
|
29,549
|
|
|||
|
Advisory services fee
|
12,534
|
|
|
1,047
|
|
|
—
|
|
|||
|
Transaction costs
|
1,871
|
|
|
13,577
|
|
|
—
|
|
|||
|
Corporate general and administrative
|
3,242
|
|
|
11,494
|
|
|
10,846
|
|
|||
|
Total expenses
|
263,558
|
|
|
214,086
|
|
|
189,382
|
|
|||
|
Operating income
|
43,750
|
|
|
19,410
|
|
|
31,806
|
|
|||
|
Interest income
|
27
|
|
|
23
|
|
|
29
|
|
|||
|
Interest expense and amortization of loan costs
|
(39,031
|
)
|
|
(33,011
|
)
|
|
(31,244
|
)
|
|||
|
Write-off of loan costs and exit fees
|
—
|
|
|
(1,971
|
)
|
|
—
|
|
|||
|
Unrealized loss on derivatives
|
(111
|
)
|
|
(36
|
)
|
|
—
|
|
|||
|
Income (loss) before income taxes
|
4,635
|
|
|
(15,585
|
)
|
|
591
|
|
|||
|
Income tax expense
|
(1,097
|
)
|
|
(2,343
|
)
|
|
(4,384
|
)
|
|||
|
Net income (loss)
|
3,538
|
|
|
(17,928
|
)
|
|
(3,793
|
)
|
|||
|
Income from consolidated entities attributable to noncontrolling interests
|
(1,103
|
)
|
|
(934
|
)
|
|
(752
|
)
|
|||
|
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(496
|
)
|
|
7,080
|
|
|
—
|
|
|||
|
Net income (loss) attributable to the Company
|
$
|
1,939
|
|
|
$
|
(11,782
|
)
|
|
$
|
(4,545
|
)
|
|
Income (loss) per share – basic:
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to common stockholders
|
$
|
0.08
|
|
|
$
|
(0.73
|
)
|
|
$
|
(0.28
|
)
|
|
Weighted average common shares outstanding – basic
|
24,473
|
|
|
16,045
|
|
|
16,045
|
|
|||
|
Income (loss) per share – diluted:
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to common stockholders
|
$
|
0.07
|
|
|
$
|
(0.73
|
)
|
|
$
|
(0.28
|
)
|
|
Weighted average common shares outstanding – diluted
|
33,325
|
|
|
16,045
|
|
|
16,045
|
|
|||
|
Dividends declared per common share
|
$
|
0.20
|
|
|
$
|
0.05
|
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income (loss)
|
$
|
3,538
|
|
|
$
|
(17,928
|
)
|
|
$
|
(3,793
|
)
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
|
Change in unrealized loss on derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Reclassification to interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total comprehensive income (loss)
|
3,538
|
|
|
(17,928
|
)
|
|
(3,793
|
)
|
|||
|
Comprehensive income attributable to noncontrolling interests in consolidated entities
|
(1,103
|
)
|
|
(934
|
)
|
|
(752
|
)
|
|||
|
Comprehensive (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(496
|
)
|
|
7,080
|
|
|
—
|
|
|||
|
Comprehensive income (loss) attributable to the Company
|
$
|
1,939
|
|
|
$
|
(11,782
|
)
|
|
$
|
(4,545
|
)
|
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Deficit
|
|
Treasury Stock
|
|
Noncontrolling
Interests in
Consolidated
Entities
|
|
Total
|
|
Redeemable Noncontrolling Interest in Operating Partnership
|
|||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
Shares
|
|
Amount
|
|
|
|
||||||||||||||||||||||
|
Balance at January 1, 2012
|
—
|
|
|
$
|
—
|
|
|
$
|
277,023
|
|
|
$
|
(27,968
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
13,987
|
|
|
$
|
263,042
|
|
|
$
|
—
|
|
|
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,224
|
)
|
|
(2,224
|
)
|
|
—
|
|
||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,545
|
)
|
|
—
|
|
|
—
|
|
|
752
|
|
|
(3,793
|
)
|
|
—
|
|
||||||||
|
Capital contributions
|
—
|
|
|
—
|
|
|
19,421
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,421
|
|
|
—
|
|
||||||||
|
Capital distributions
|
—
|
|
|
—
|
|
|
(24,068
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,068
|
)
|
|
—
|
|
||||||||
|
Balance at December 31, 2012
|
—
|
|
|
$
|
—
|
|
|
$
|
272,376
|
|
|
$
|
(32,513
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,515
|
|
|
$
|
252,378
|
|
|
$
|
—
|
|
|
Equity-based compensation
|
—
|
|
|
—
|
|
|
342
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
342
|
|
|
—
|
|
||||||||
|
Issuance of common stock
|
16,129
|
|
|
161
|
|
|
(161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Dividends declared – common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(806
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(806
|
)
|
|
—
|
|
||||||||
|
Reclass redeemable noncontrolling interests in operating partnership
|
—
|
|
|
—
|
|
|
(117,458
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(117,458
|
)
|
|
117,458
|
|
||||||||
|
Spin-off transaction costs
|
—
|
|
|
—
|
|
|
(1,320
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,320
|
)
|
|
(125
|
)
|
||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
282
|
|
|
282
|
|
|
—
|
|
||||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,357
|
)
|
|
(16,357
|
)
|
|
(6,488
|
)
|
||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,782
|
)
|
|
—
|
|
|
—
|
|
|
934
|
|
|
(10,848
|
)
|
|
(7,080
|
)
|
||||||||
|
Capital contributions
|
—
|
|
|
—
|
|
|
178,849
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
178,849
|
|
|
—
|
|
||||||||
|
Capital distributions
|
—
|
|
|
—
|
|
|
(85,700
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(85,700
|
)
|
|
—
|
|
||||||||
|
Redemption value adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
(55,961
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55,961
|
)
|
|
55,961
|
|
||||||||
|
Balance at December 31, 2013
|
16,129
|
|
|
161
|
|
|
246,928
|
|
|
(101,062
|
)
|
|
—
|
|
|
—
|
|
|
(2,626
|
)
|
|
143,401
|
|
|
159,726
|
|
||||||||
|
Purchase of treasury shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(928
|
)
|
|
(16,108
|
)
|
|
—
|
|
|
(16,108
|
)
|
|
—
|
|
||||||||
|
Equity-based compensation
|
—
|
|
|
—
|
|
|
413
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
413
|
|
|
1,938
|
|
||||||||
|
Issuance of common stock
|
9,200
|
|
|
92
|
|
|
143,843
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
143,935
|
|
|
—
|
|
||||||||
|
Issuance of restricted shares/units
|
64
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
18
|
|
||||||||
|
Forfeiture of restricted common shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
||||||||
|
Dividends declared – common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,031
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,031
|
)
|
|
—
|
|
||||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,938
|
)
|
|
(2,938
|
)
|
|
(1,799
|
)
|
||||||||
|
Redemption of operating partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,074
|
)
|
||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
1,939
|
|
|
—
|
|
|
—
|
|
|
1,103
|
|
|
3,042
|
|
|
496
|
|
||||||||
|
Redemption value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
7,750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,750
|
|
|
(7,750
|
)
|
||||||||
|
Balance at December 31, 2014
|
25,393
|
|
|
$
|
254
|
|
|
$
|
391,184
|
|
|
$
|
(96,404
|
)
|
|
(929
|
)
|
|
$
|
(16,130
|
)
|
|
$
|
(4,461
|
)
|
|
$
|
274,443
|
|
|
$
|
149,555
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Cash Flows from Operating Activities
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
3,538
|
|
|
$
|
(17,928
|
)
|
|
$
|
(3,793
|
)
|
|
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
40,686
|
|
|
30,862
|
|
|
29,549
|
|
|||
|
Equity-based compensation
|
2,351
|
|
|
342
|
|
|
—
|
|
|||
|
Bad debt expense
|
151
|
|
|
719
|
|
|
—
|
|
|||
|
Amortization of loan costs
|
1,828
|
|
|
745
|
|
|
1,253
|
|
|||
|
Write-off of loan costs and exit fees
|
—
|
|
|
1,971
|
|
|
—
|
|
|||
|
Amortization of intangibles
|
(214
|
)
|
|
(216
|
)
|
|
(215
|
)
|
|||
|
Unrealized loss on derivatives
|
111
|
|
|
36
|
|
|
—
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Restricted cash
|
(1,291
|
)
|
|
10,940
|
|
|
(6,083
|
)
|
|||
|
Accounts receivable and inventories
|
(3,433
|
)
|
|
220
|
|
|
548
|
|
|||
|
Prepaid expenses and other assets
|
19
|
|
|
751
|
|
|
1,380
|
|
|||
|
Accounts payable and accrued expenses
|
4,360
|
|
|
(1,940
|
)
|
|
(1,621
|
)
|
|||
|
Due to/from related party, net
|
(497
|
)
|
|
(12
|
)
|
|
—
|
|
|||
|
Due to/from third-party hotel managers
|
13,281
|
|
|
(2,275
|
)
|
|
6,548
|
|
|||
|
Due to/from Ashford Trust OP, net
|
(8,794
|
)
|
|
9,858
|
|
|
—
|
|
|||
|
Due to/from Ashford Inc.
|
2,546
|
|
|
—
|
|
|
—
|
|
|||
|
Other liabilities
|
212
|
|
|
12
|
|
|
286
|
|
|||
|
Net cash provided by operating activities
|
54,854
|
|
|
34,085
|
|
|
27,852
|
|
|||
|
Cash Flows from Investing Activities
|
|
|
|
|
|
||||||
|
Proceeds from property insurance
|
125
|
|
|
—
|
|
|
—
|
|
|||
|
Acquisition of hotel properties, net of cash acquired
|
(172,112
|
)
|
|
—
|
|
|
—
|
|
|||
|
Restricted cash related to improvements and additions to hotel properties
|
(19,742
|
)
|
|
—
|
|
|
—
|
|
|||
|
Improvements and additions to hotel properties
|
(21,034
|
)
|
|
(28,354
|
)
|
|
(11,944
|
)
|
|||
|
Net cash used in investing activities
|
(212,763
|
)
|
|
(28,354
|
)
|
|
(11,944
|
)
|
|||
|
Cash Flows from Financing Activities
|
|
|
|
|
|
||||||
|
Borrowings on indebtedness
|
82,299
|
|
|
199,875
|
|
|
—
|
|
|||
|
Repayments of indebtedness
|
(8,180
|
)
|
|
(148,594
|
)
|
|
(7,187
|
)
|
|||
|
Payments of loan costs and exit fees
|
(4,357
|
)
|
|
(2,831
|
)
|
|
—
|
|
|||
|
Payments for derivatives
|
(126
|
)
|
|
(36
|
)
|
|
—
|
|
|||
|
Purchase of treasury shares
|
(15,448
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payments for spin-off costs
|
(1,091
|
)
|
|
(354
|
)
|
|
—
|
|
|||
|
Payments for dividends
|
(6,402
|
)
|
|
—
|
|
|
—
|
|
|||
|
Issuance of common stock
|
143,935
|
|
|
—
|
|
|
—
|
|
|||
|
Issuance of restricted shares/units
|
19
|
|
|
—
|
|
|
—
|
|
|||
|
Forfeiture of restricted shares/units
|
(22
|
)
|
|
—
|
|
|
—
|
|
|||
|
Contributions from owners
|
—
|
|
|
177,740
|
|
|
19,421
|
|
|||
|
Contributions from a noncontrolling interest in a consolidated entity
|
—
|
|
|
282
|
|
|
—
|
|
|||
|
Distributions to owners
|
—
|
|
|
(85,700
|
)
|
|
(24,068
|
)
|
|||
|
Redemption of operating partnership units
|
(3,074
|
)
|
|
—
|
|
|
—
|
|
|||
|
Distributions to a noncontrolling interest in a consolidated entity
|
(1,981
|
)
|
|
(16,601
|
)
|
|
(212
|
)
|
|||
|
Distribution to redeemable noncontrolling interests in operating partnership
|
—
|
|
|
(6,049
|
)
|
|
—
|
|
|||
|
Net cash provided by (used in) financing activities
|
185,572
|
|
|
117,732
|
|
|
(12,046
|
)
|
|||
|
Net change in cash and cash equivalents
|
27,663
|
|
|
123,463
|
|
|
3,862
|
|
|||
|
Cash and cash equivalents at beginning of year
|
143,776
|
|
|
20,313
|
|
|
16,451
|
|
|||
|
Cash and cash equivalents at end of year
|
$
|
171,439
|
|
|
$
|
143,776
|
|
|
$
|
20,313
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Supplemental Cash Flow Information
|
|
|
|
|
|
||||||
|
Interest paid
|
$
|
36,983
|
|
|
$
|
32,448
|
|
|
$
|
30,055
|
|
|
Income taxes paid
|
874
|
|
|
212
|
|
|
870
|
|
|||
|
Supplemental Disclosure of Non Cash Investing and Financing Activities
|
|
|
|
|
|
||||||
|
Net other assets and liabilities acquired
|
$
|
(1,473
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Assumption of debt
|
69,000
|
|
|
—
|
|
|
—
|
|
|||
|
Dividends declared but not paid
|
1,674
|
|
|
1,245
|
|
|
—
|
|
|||
|
Treasury stock purchase accrued but not paid
|
660
|
|
|
—
|
|
|
—
|
|
|||
|
Capital expenditures accrued but not paid
|
140
|
|
|
779
|
|
|
753
|
|
|||
|
Financed insurance premiums
|
—
|
|
|
1,284
|
|
|
1,047
|
|
|||
|
Spin-off costs, accrued but not paid
|
—
|
|
|
1,091
|
|
|
—
|
|
|||
|
Deferred loan costs incurred but not paid
|
—
|
|
|
1,886
|
|
|
—
|
|
|||
|
Non cash contribution from owners
|
—
|
|
|
1,109
|
|
|
—
|
|
|||
|
Distributions declared but not paid to a noncontrolling interest in a consolidated entity
|
2,938
|
|
|
1,981
|
|
|
2,224
|
|
|||
|
1
|
Ashford Plano-M LP
|
|
2
|
Ashford Seattle Waterfront LP
|
|
3
|
Ashford Tampa International Hotel Partnership LP
|
|
4
|
Ashford Seattle Downtown LP
|
|
5
|
Ashford San Francisco II LP
|
|
6
|
Ashford Philadelphia Annex LP
|
|
7
|
Ashford TRS Philadelphia Annex LLC
|
|
8
|
Ashford TRS Sapphire III LLC
|
|
9
|
Ashford TRS Sapphire VII LLC
|
|
1
|
CHH Torrey Pines Hotel Partners, LP
|
|
2
|
CHH Capital Hotel Partners, LP
|
|
3
|
CHH III Tenant Parent Corp.
|
|
4
|
CHH Torrey Pines Tenant Corp.
|
|
5
|
CHH Capital Tenant Corp.
|
|
6
|
CHH Torrey Pines Hotel GP, LLC
|
|
7
|
CHH Capital Hotel GP, LLC
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||
|
Land
|
$
|
202,356
|
|
|
$
|
129,994
|
|
|
Buildings and improvements
|
918,809
|
|
|
746,083
|
|
||
|
Furniture, fixtures and equipment
|
56,623
|
|
|
44,847
|
|
||
|
Construction in progress
|
1,557
|
|
|
4,583
|
|
||
|
Total cost
|
1,179,345
|
|
|
925,507
|
|
||
|
Accumulated depreciation
|
(189,042
|
)
|
|
(160,181
|
)
|
||
|
Investments in hotel properties, net
|
$
|
990,303
|
|
|
$
|
765,326
|
|
|
|
Preliminary Allocations as of
March 31, 2014
|
|
Adjustments
|
|
Final
Allocations as of June 30, 2014 |
||||||
|
Land
|
$
|
24,043
|
|
|
$
|
(11,412
|
)
|
|
$
|
12,631
|
|
|
Buildings and improvements
|
126,228
|
|
|
8,684
|
|
|
134,912
|
|
|||
|
Furniture, fixtures, and equipment
|
2,729
|
|
|
2,728
|
|
|
5,457
|
|
|||
|
|
$
|
153,000
|
|
|
$
|
—
|
|
|
$
|
153,000
|
|
|
|
Preliminary Allocations as of
March 31, 2014
|
|
Adjustments
|
|
Final
Allocations as of June 30, 2014 |
||||||
|
Land
|
$
|
56,900
|
|
|
$
|
2,831
|
|
|
$
|
59,731
|
|
|
Buildings and improvements
|
30,470
|
|
|
(2,831
|
)
|
|
27,639
|
|
|||
|
Furniture, fixtures, and equipment
|
5,372
|
|
|
—
|
|
|
5,372
|
|
|||
|
|
$
|
92,742
|
|
|
$
|
—
|
|
|
$
|
92,742
|
|
|
|
|
|
|
|
|
||||||
|
Indebtedness
|
(69,000
|
)
|
|
—
|
|
|
(69,000
|
)
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total revenue
|
$
|
314,698
|
|
|
$
|
294,301
|
|
|
$
|
279,134
|
|
|
Net income
|
4,554
|
|
|
(11,594
|
)
|
|
(1,166
|
)
|
|||
|
|
December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Deferred loan costs
|
$
|
9,124
|
|
|
$
|
6,653
|
|
|
Accumulated amortization
|
(4,417
|
)
|
|
(2,589
|
)
|
||
|
Deferred costs, net
|
$
|
4,707
|
|
|
$
|
4,064
|
|
|
|
Intangible Asset, net
|
|
Intangible Liability, net
|
||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Cost
|
$
|
3,233
|
|
|
$
|
3,233
|
|
|
$
|
4,179
|
|
|
$
|
4,179
|
|
|
Accumulated amortization
|
(691
|
)
|
|
(602
|
)
|
|
(440
|
)
|
|
(384
|
)
|
||||
|
|
$
|
2,542
|
|
|
$
|
2,631
|
|
|
$
|
3,739
|
|
|
$
|
3,795
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||||||
|
Indebtedness
|
|
Collateral
|
|
Maturity
|
|
Interest
Rate
|
|
Debt
Balance
|
|
Book Value of
Collateral
|
|
Debt
Balance |
|
Book Value of
Collateral |
||||||||
|
Mortgage loan
(3)
|
|
1 hotel
|
|
September 2015
|
|
LIBOR
(1)
+4.90%
|
|
$
|
69,000
|
|
|
$
|
92,702
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage loan
(4)
|
|
1 hotel
|
|
March 2016
|
|
LIBOR
(1)
+2.30%
|
|
80,000
|
|
|
148,206
|
|
|
—
|
|
|
—
|
|
||||
|
Secured revolving credit facility
(5)
|
|
Various
|
|
November 2016
|
|
Base Rate
(2)
+ 1.25% to 2.75% or LIBOR
(1)
+2.25% to 3.75%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Mortgage loan
(7)
|
|
1 hotel
|
|
April 2017
|
|
5.91%
|
|
33,860
|
|
|
98,613
|
|
|
34,310
|
|
|
96,728
|
|
||||
|
Mortgage loan
|
|
2 hotels
|
|
April 2017
|
|
5.95%
|
|
124,111
|
|
|
139,584
|
|
|
125,748
|
|
|
142,100
|
|
||||
|
Mortgage loan
|
|
3 hotels
|
|
April 2017
|
|
5.95%
|
|
252,556
|
|
|
264,817
|
|
|
255,886
|
|
|
270,816
|
|
||||
|
Mortgage loan
(6)
|
|
2 hotels
|
|
February 2018
|
|
LIBOR
(1)
+3.50%
|
|
—
|
|
|
—
|
|
|
197,840
|
|
|
255,682
|
|
||||
|
Mortgage loan
(6)
|
|
2 hotels
|
|
November 2019
|
|
LIBOR
(1)
+2.65%
|
|
197,605
|
|
|
246,381
|
|
|
—
|
|
|
—
|
|
||||
|
TIF loan
(7) (8)
|
|
1 hotel
|
|
June 2018
|
|
12.85%
|
|
8,098
|
|
|
—
|
|
|
8,098
|
|
|
—
|
|
||||
|
Total
|
|
|
|
|
|
|
|
$
|
765,230
|
|
|
$
|
990,303
|
|
|
$
|
621,882
|
|
|
$
|
765,326
|
|
|
(1)
|
LIBOR rates were
0.171%
and
0.168%
at
December 31, 2014
and
2013
, respectively.
|
|
(2)
|
Base Rate, as defined in the secured revolving credit facility agreement is the greater of (i) Bank of America prime rate, or (ii) federal funds rate +
0.5%
.
|
|
(3)
|
This mortgage loan has
three
one
-year extension options beginning September 2015, subject to satisfaction of certain conditions.
|
|
(4)
|
This mortgage loan has
three
one
-year extension options beginning March 2016, subject to satisfaction of certain conditions.
|
|
(5)
|
Our borrowing capacity under our secured revolving credit facility is
$150.0 million
We have an option, subject to lender approval, to further expand the facility to an aggregate size of
$300.0 million
. We may use up to
$15.0 million
for standby letters of credit. The credit facility has
two
one
-year extension options subject to advance notice, satisfaction of certain conditions and a
0.25%
extension fee.
|
|
(6)
|
On November 7, 2014, we refinanced our
$197.8 million
mortgage loan, with an outstanding balance of
$195.7 million
due February 2018 with a
$198.0 million
mortgage loan from the same lender with a
five
-year initial term and two one-year extension options, subject to the satisfaction of certain conditions.
|
|
(7)
|
These loans are collateralized by the same property.
|
|
(8)
|
The interest expense from the TIF loan is offset against interest income recorded on the note receivable of the same amount. See Note 4.
|
|
2015
|
$
|
77,208
|
|
|
2016
|
88,646
|
|
|
|
2017
|
401,504
|
|
|
|
2018
|
11,037
|
|
|
|
2019
|
186,835
|
|
|
|
Thereafter
|
—
|
|
|
|
Total
|
$
|
765,230
|
|
|
•
|
Level 1: Fair value measurements that are quoted prices (unadjusted) in active markets that we have the ability to access for identical assets or liabilities. Market price data generally is obtained from exchange or dealer markets.
|
|
•
|
Level 2: Fair value measurements based on inputs other than quoted prices included in Level 1, that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
|
|
•
|
Level 3: Fair value measurements based on valuation techniques that use significant inputs that are unobservable. The circumstances for using these measurements include those in which there is little, if any, market activity for the asset or liability.
|
|
|
|
Significant Other
Observable Inputs (Level 2)
|
|
Total
|
|
||||
|
December 31, 2014
|
|
|
|
|
|
||||
|
Assets
|
|
|
|
|
|
||||
|
Derivative assets:
|
|
|
|
|
|
||||
|
Interest rate derivatives
|
|
$
|
35
|
|
|
$
|
35
|
|
(1)
|
|
|
|
Significant Other
Observable Inputs (Level 2)
|
|
Total
|
|
||||
|
December 31, 2013
|
|
|
|
|
|
||||
|
Assets
|
|
|
|
|
|
||||
|
Derivative assets:
|
|
|
|
|
|
||||
|
Interest rate derivatives
|
|
$
|
—
|
|
|
$
|
—
|
|
(1)
|
|
(1)
|
Reported as “Derivative assets” in the consolidated balance sheets.
|
|
|
Loss Recognized in Income
|
|
||||||||||
|
|
Year Ended December 31,
|
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
||||||
|
Assets
|
|
|
|
|
|
|
||||||
|
Derivative assets:
|
|
|
|
|
|
|
||||||
|
Interest rate derivatives
|
$
|
(111
|
)
|
(1)
|
$
|
(36
|
)
|
(1)
|
$
|
—
|
|
(1)
|
|
(1)
|
Reported as “Unrealized loss on derivatives” in the consolidated and combined consolidated statements of operations.
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||||||
|
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
|
Carrying
Value |
|
Estimated
Fair Value |
||||||||
|
Financial assets measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative assets
|
|
$
|
35
|
|
|
$
|
35
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Financial assets not measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
|
$
|
171,439
|
|
|
$
|
171,439
|
|
|
$
|
143,776
|
|
|
$
|
143,776
|
|
|
Restricted cash
|
|
29,646
|
|
|
29,646
|
|
|
5,951
|
|
|
5,951
|
|
||||
|
Accounts receivable, net
|
|
12,382
|
|
|
12,382
|
|
|
7,029
|
|
|
7,029
|
|
||||
|
Note receivable
|
|
8,098
|
|
|
10,295 to 11,378
|
|
|
8,098
|
|
|
10,954 to 12,108
|
|
||||
|
Due from related party, net
|
|
541
|
|
|
541
|
|
|
12
|
|
|
12
|
|
||||
|
Due from third-party hotel managers
|
|
5,504
|
|
|
5,504
|
|
|
18,480
|
|
|
18,480
|
|
||||
|
Financial liabilities not measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
|
Indebtedness
|
|
$
|
765,230
|
|
|
$747,659 to $826,359
|
|
|
$
|
621,882
|
|
|
$615,880 to $680,710
|
|
||
|
Accounts payable and accrued expenses
|
|
29,273
|
|
|
29,273
|
|
|
17,279
|
|
|
17,279
|
|
||||
|
Dividends payable
|
|
1,425
|
|
|
1,425
|
|
|
1,245
|
|
|
1,245
|
|
||||
|
Due to Ashford Trust OP, net
|
|
896
|
|
|
896
|
|
|
13,042
|
|
|
13,042
|
|
||||
|
Due to Ashford Inc.
|
|
2,546
|
|
|
2,546
|
|
|
—
|
|
|
—
|
|
||||
|
Due to third-party hotel managers
|
|
954
|
|
|
954
|
|
|
649
|
|
|
649
|
|
||||
|
2015
|
$
|
2,287
|
|
|
2016
|
2,223
|
|
|
|
2017
|
2,199
|
|
|
|
2018
|
2,181
|
|
|
|
2019
|
2,200
|
|
|
|
Thereafter
|
67,391
|
|
|
|
Total
|
$
|
78,481
|
|
|
|
Year Ended December 31,
|
||||
|
|
2014
|
|
2013
|
||
|
Units outstanding at beginning of year
|
8,776
|
|
|
—
|
|
|
Units issued in connection with spin-off
|
—
|
|
|
8,776
|
|
|
Units issued
|
355
|
|
|
—
|
|
|
Units redeemed for cash of $3,074 in 2014
|
(176
|
)
|
|
—
|
|
|
Units outstanding at end of year
|
8,955
|
|
|
8,776
|
|
|
Units convertible/redeemable at end of year
|
8,259
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
Restricted Shares
|
|
Weighted Average
Price at Grant
|
|
Restricted Shares
|
|
Weighted Average
Price at Grant
|
|
Restricted Shares
|
|
Weighted Average
Price at Grant
|
|||||||||
|
Outstanding at beginning of year
|
84
|
|
|
$
|
21.35
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Restricted shares granted
|
64
|
|
|
15.45
|
|
|
16
|
|
|
21.35
|
|
|
—
|
|
|
—
|
|
|||
|
Restricted shares issued in connection with spin-off
|
—
|
|
|
—
|
|
|
84
|
|
|
21.35
|
|
|
—
|
|
|
—
|
|
|||
|
Restricted shares vested
|
(53
|
)
|
|
19.91
|
|
|
(16
|
)
|
|
21.35
|
|
|
—
|
|
|
—
|
|
|||
|
Restricted shares forfeited
|
(1
|
)
|
|
21.35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Outstanding at end of year
|
94
|
|
|
$
|
18.11
|
|
|
84
|
|
|
$
|
21.35
|
|
|
—
|
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Income tax expense at federal statutory income tax rate of 35%
|
$
|
(2,299
|
)
|
|
$
|
(1,838
|
)
|
|
$
|
(3,729
|
)
|
|
State income tax expense, net of federal income tax benefit
|
(279
|
)
|
|
(164
|
)
|
|
(366
|
)
|
|||
|
State and local income tax expense on pass-through entity subsidiaries
|
(56
|
)
|
|
(161
|
)
|
|
(139
|
)
|
|||
|
Gross receipts and margin taxes
|
(193
|
)
|
|
(177
|
)
|
|
(177
|
)
|
|||
|
Other
|
(2
|
)
|
|
(65
|
)
|
|
(36
|
)
|
|||
|
Valuation allowance
|
1,732
|
|
|
62
|
|
|
63
|
|
|||
|
Total income tax expense
|
$
|
(1,097
|
)
|
|
$
|
(2,343
|
)
|
|
$
|
(4,384
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Current:
|
|
|
|
|
|
||||||
|
Federal
|
$
|
(824
|
)
|
|
$
|
(2,043
|
)
|
|
$
|
(3,693
|
)
|
|
State
|
(315
|
)
|
|
(504
|
)
|
|
(711
|
)
|
|||
|
Total current
|
(1,139
|
)
|
|
(2,547
|
)
|
|
(4,404
|
)
|
|||
|
Deferred:
|
|
|
|
|
|
||||||
|
Federal
|
76
|
|
|
178
|
|
|
18
|
|
|||
|
State
|
(34
|
)
|
|
26
|
|
|
2
|
|
|||
|
Total deferred
|
42
|
|
|
204
|
|
|
20
|
|
|||
|
Total income tax expense
|
$
|
(1,097
|
)
|
|
$
|
(2,343
|
)
|
|
$
|
(4,384
|
)
|
|
|
December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Allowance for doubtful accounts
|
$
|
19
|
|
|
$
|
15
|
|
|
Unearned income
|
134
|
|
|
69
|
|
||
|
Unfavorable management contract liability
|
126
|
|
|
189
|
|
||
|
Federal and state net operating losses
|
1,978
|
|
|
2,101
|
|
||
|
Amortization
|
17
|
|
|
—
|
|
||
|
Accrued expenses
|
743
|
|
|
585
|
|
||
|
Tax property basis greater (less) than book basis
|
1,575
|
|
|
1,547
|
|
||
|
Other
|
—
|
|
|
4
|
|
||
|
|
4,592
|
|
|
4,510
|
|
||
|
Valuation allowance
|
(3,939
|
)
|
|
(3,920
|
)
|
||
|
Net deferred tax asset
|
653
|
|
|
590
|
|
||
|
Deferred tax liability:
|
|
|
|
||||
|
Prepaid expenses
|
(1,156
|
)
|
|
(1,183
|
)
|
||
|
Net deferred tax liability
|
$
|
(503
|
)
|
|
$
|
(593
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Balance at beginning of year
|
$
|
3,920
|
|
|
$
|
2,202
|
|
|
$
|
2,033
|
|
|
Additions charged to other deferred tax assets
|
1,945
|
|
|
1,867
|
|
|
232
|
|
|||
|
Deductions
|
(1,926
|
)
|
|
(149
|
)
|
|
(63
|
)
|
|||
|
Balance at end of year
|
$
|
3,939
|
|
|
$
|
3,920
|
|
|
$
|
2,202
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income (loss) attributable to common stockholders—Basic and diluted:
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to the Company
|
$
|
1,939
|
|
|
$
|
(11,782
|
)
|
|
$
|
(4,545
|
)
|
|
Less: Dividends on common stock
|
(5,013
|
)
|
|
(802
|
)
|
|
—
|
|
|||
|
Less: Dividends on unvested restricted shares
|
(18
|
)
|
|
(4
|
)
|
|
—
|
|
|||
|
Undistributed net loss allocated to common stockholders
|
(3,092
|
)
|
|
(12,588
|
)
|
|
(4,545
|
)
|
|||
|
Add back: Dividends on common stock
|
5,013
|
|
|
802
|
|
|
—
|
|
|||
|
Distributed and undistributed net income (loss)—basic
|
$
|
1,921
|
|
|
$
|
(11,786
|
)
|
|
$
|
(4,545
|
)
|
|
Net income attributable to redeemable noncontrolling interests in operating partnership
|
496
|
|
|
—
|
|
|
—
|
|
|||
|
Distributed and undistributed net income (loss)—diluted
|
$
|
2,417
|
|
|
$
|
(11,786
|
)
|
|
$
|
(4,545
|
)
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding:
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding
—
basic
|
24,473
|
|
|
16,045
|
|
|
16,045
|
|
|||
|
Effect of assumed conversion of operating partnership units
|
8,852
|
|
|
—
|
|
|
—
|
|
|||
|
Weighted average common shares outstanding
—
diluted
|
33,325
|
|
|
16,045
|
|
|
16,045
|
|
|||
|
|
|
|
|
|
|
||||||
|
Income (loss) per share—basic:
|
|
|
|
|
|
||||||
|
Net income (loss) allocated to common stockholders per share
|
$
|
0.08
|
|
|
$
|
(0.73
|
)
|
|
$
|
(0.28
|
)
|
|
Income (loss) per share—diluted:
|
|
|
|
|
|
||||||
|
Net income (loss) allocated to common stockholders per share
|
$
|
0.07
|
|
|
$
|
(0.73
|
)
|
|
$
|
(0.28
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net loss allocated to common stockholders is not adjusted for:
|
|
|
|
|
|
||||||
|
Income allocated to unvested restricted shares
|
$
|
18
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
Loss attributable to redeemable noncontrolling interests in operating partnership
|
—
|
|
|
(7,080
|
)
|
|
—
|
|
|||
|
Total
|
$
|
18
|
|
|
$
|
(7,076
|
)
|
|
$
|
—
|
|
|
Weighted average diluted shares are not adjusted for:
|
|
|
|
|
|
||||||
|
Effect of unvested restricted shares
|
57
|
|
|
84
|
|
|
84
|
|
|||
|
Effect of assumed conversion of operating partnership units
|
—
|
|
|
8,776
|
|
|
8,776
|
|
|||
|
Total
|
57
|
|
|
8,860
|
|
|
8,860
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Property management fees, including incentive property management fees
|
$
|
747
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Market service and project management fees
|
1,126
|
|
|
2,118
|
|
|
940
|
|
|||
|
Corporate general and administrative expenses
|
50
|
|
|
—
|
|
|
—
|
|
|||
|
Total
|
$
|
1,923
|
|
|
$
|
2,118
|
|
|
$
|
940
|
|
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Full
Year
|
||||||||||
|
2014
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenue
|
$
|
61,806
|
|
|
$
|
83,967
|
|
|
$
|
84,784
|
|
|
$
|
76,751
|
|
|
$
|
307,308
|
|
|
Total operating expenses
|
57,031
|
|
|
69,153
|
|
|
70,086
|
|
|
67,288
|
|
|
263,558
|
|
|||||
|
Operating income
|
4,775
|
|
|
14,814
|
|
|
14,698
|
|
|
9,463
|
|
|
43,750
|
|
|||||
|
Net income (loss)
|
(4,451
|
)
|
|
4,525
|
|
|
4,389
|
|
|
(925
|
)
|
|
3,538
|
|
|||||
|
Net income (loss) attributable to the Company
|
(2,878
|
)
|
|
3,497
|
|
|
3,372
|
|
|
(2,052
|
)
|
|
1,939
|
|
|||||
|
Diluted income (loss) attributable to common stockholders per share
|
$
|
(0.13
|
)
|
|
$
|
0.14
|
|
|
$
|
0.13
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.07
|
|
|
Weighted average diluted common shares
|
22,308
|
|
|
34,396
|
|
|
34,429
|
|
|
24,954
|
|
|
33,325
|
|
|||||
|
2013
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenue
|
$
|
54,086
|
|
|
$
|
63,342
|
|
|
$
|
60,960
|
|
|
$
|
55,108
|
|
|
$
|
233,496
|
|
|
Total operating expenses
|
48,909
|
|
|
50,043
|
|
|
51,595
|
|
|
63,539
|
|
|
214,086
|
|
|||||
|
Operating income (loss)
|
5,177
|
|
|
13,299
|
|
|
9,365
|
|
|
(8,431
|
)
|
|
19,410
|
|
|||||
|
Net income (loss)
|
(5,326
|
)
|
|
4,329
|
|
|
29
|
|
|
(16,960
|
)
|
|
(17,928
|
)
|
|||||
|
Net income (loss) attributable to the Company
|
(4,622
|
)
|
|
3,829
|
|
|
400
|
|
|
(11,389
|
)
|
|
(11,782
|
)
|
|||||
|
Diluted income (loss) attributable to common stockholders per share
|
$
|
(0.29
|
)
|
|
$
|
0.15
|
|
|
$
|
0.02
|
|
|
$
|
(0.71
|
)
|
|
$
|
(0.73
|
)
|
|
Weighted average diluted common shares
|
16,045
|
|
|
24,905
|
|
|
24,905
|
|
|
16,045
|
|
|
16,045
|
|
|||||
|
|
ASHFORD HOSPITALITY PRIME, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ MONTY J. BENNETT
|
|
|
|
Monty J. Bennett
|
|
|
|
Chief Executive Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
||
|
/s/
MONTY J. BENNETT
|
|
Chairman of the Board of Directors and Chief Executive Officer (Principal Executive Officer)
|
|
March 16, 2015
|
|
Monty J. Bennett
|
|
|
|
|
|
|
|
|
|
|
|
/s/ DOUGLAS A. KESSLER
|
|
President and Director
|
|
March 16, 2015
|
|
Douglas A. Kessler
|
|
|
|
|
|
|
|
|
|
|
|
/s/
DERIC S. EUBANKS
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
March 16, 2015
|
|
Deric S. Eubanks
|
|
|
|
|
|
|
|
|
|
|
|
/s/
MARK L. NUNNELEY
|
|
Chief Accounting Officer
(Principal Accounting Officer)
|
|
March 16, 2015
|
|
Mark L. Nunneley
|
|
|
|
|
|
|
|
|
|
|
|
/s/ STEFANI D. CARTER
|
|
Director
|
|
March 16, 2015
|
|
Stefani D. Carter
|
|
|
|
|
|
|
|
|
|
|
|
/s/ CURTIS B. MCWILLIAMS
|
|
Director
|
|
March 16, 2015
|
|
Curtis B. McWilliams
|
|
|
|
|
|
|
|
|
|
|
|
/s/ W. MICHAEL MURPHY
|
|
Director
|
|
March 16, 2015
|
|
W. Michael Murphy
|
|
|
|
|
|
|
|
|
|
|
|
/s/
MATTHEW D. RINALDI
|
|
Director
|
|
March 16, 2015
|
|
Matthew D. Rinaldi
|
|
|
|
|
|
|
|
|
|
|
|
/s/
ANDREW L. STRONG
|
|
Director
|
|
March 16, 2015
|
|
Andrew L. Strong
|
|
|
|
|
|
Exhibit
Number
|
|
Exhibit Description
|
|
2.1
|
|
Separation and Distribution Agreement between Ashford Hospitality Prime, Inc., Ashford Hospitality Trust, Inc. and the other parties thereto (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on November 12, 2013)
|
|
2.2
|
|
Separation and Distribution Agreement Correction between Ashford Hospitality Prime, Inc., Ashford Hospitality Trust, Inc. and the other parties thereto (incorporated by reference to Exhibit 2.2 of the Registration Statement on Form S-11 filed on December 19, 2013)
|
|
3.1
|
|
Articles of Amendment and Restatement of Ashford Hospitality Prime, Inc. (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on November 12, 2013)
|
|
3.2
|
|
Amended and Restated Bylaws of Ashford Hospitality Prime, Inc. (incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K filed on November 12, 2013)
|
|
4.1
|
|
Specimen Common Stock Certificate of Ashford Hospitality Prime, Inc. (incorporated by reference to Exhibit 4.1 to Amendment No. 4 to the Registration Statement on Form 10 filed on October 23, 2013)
|
|
10.1
|
|
Amended and Restated Agreement of Limited Partnership of Ashford Hospitality Prime Limited Partnership, dated November 19, 2013 (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.2
|
|
Second Amended and Restated Advisory Agreement by and between Ashford Hospitality Prime, Inc., Ashford Hospitality Prime Limited Partnership, and Ashford Hospitality Advisors LLC, dated November 3, 2014 (incorporated by reference to Exhibit 10.1 to Form 10-Q filed on November 7, 2014)
|
|
10.3
|
|
Right of First Offer Agreement between Ashford Hospitality Trust, Inc. and Ashford Hospitality Prime, Inc., dated November 19, 2013 (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.4
|
|
Ashford Hospitality Prime, Inc. 2013 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on November 12, 2013)
|
|
10.5
|
|
Ashford Hospitality Prime, Inc. Advisor Equity Incentive Plan (incorporated by reference to Exhibit 10.5 of the Registration Statement on Form S-11 filed on December 19, 2013)
|
|
10.6
|
|
Option Agreement Pier House Resort & Spa by and between Ashford Hospitality Prime Limited Partnership and Ashford Hospitality Limited Partnership with respect to the Properties Entities, and Ashford TRS Corporation and Ashford Prime TRS Corporation with respect to the TRS Entity, dated November 19, 2013 (incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.7
|
|
Option Agreement Crystal Gateway Marriott by and between Ashford Hospitality Prime Limited Partnership and Ashford Hospitality Limited Partnership with respect to the Properties Entities, and Ashford TRS Corporation and Ashford Prime TRS Corporation with respect to the TRS Entity, dated November 19, 2013 (incorporated by reference to Exhibit 10.5 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.8
|
|
Mutual Exclusivity Agreement by and among Ashford Hospitality Prime Limited Partnership, Ashford Hospitality Prime, Inc. and Remington Lodging & Hospitality, LLC, as consented and agreed to by Monty J. Bennett, dated November 19, 2013 (incorporated by reference to Exhibit 10.6 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.9
|
|
Ashford Prime Hotel Master Management Agreement by and between Ashford Prime TRS Corporation and Remington Lodging & Hospitality, LLC, dated November 19, 2013 (incorporated by reference to Exhibit 10.7 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.10
|
|
Form of Indemnification Agreement between Ashford Hospitality Prime, Inc. and each of its executive officers and directors (incorporated by reference to Exhibit 10.12 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.11
|
|
Registration Rights Agreement by and between Ashford Hospitality Prime, Inc., Ashford Hospitality Limited Partnership and Ashford Hospitality Advisors LLC, dated November 19, 2013 (incorporated by reference to Exhibit 10.8 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.12
|
|
Registration Rights Agreement between Ashford Hospitality Prime, Inc., for the benefit of the holders of common partnership units in Ashford Hospitality Prime Limited Partnership named therein, dated November 19, 2013 (incorporated by reference to Exhibit 10.9 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.13
|
|
Open-End Mortgage, Security Agreement, Financing Statement and Assignment of Rents, dated as of April 9, 2007 and effective as of April 11, 2007, by Ashford Philadelphia Annex LP (f/k/a Ashford Philadelphia Annex, LLC) for the benefit of U.S. Bank National Association, as Trustee, successor-in-interest to Bank of America, N.A., as Trustee, successor-in-interest to Wells Fargo Bank, N.A., as Trustee for the Registered Holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2007-C32, as successor-in-interest to Wachovia Bank, National Association (incorporated by reference to Exhibit 10.13 to Amendment No. 3 to the Registration Statement on Form 10 filed on September 24, 2013)
|
|
Exhibit
Number
|
|
Exhibit Description
|
|
10.13a
|
|
Schedule of Agreements omitted pursuant to Instruction 2 to Item 601 of Regulation S-K (incorporated by reference to Exhibit 10.13a to Amendment No. 3 to the Registration Statement on Form 10 filed on September 24, 2013)
|
|
10.14
|
|
First Amendment to Open-End Mortgage, Security Agreement, Financing Statement and Assignment of Rents and to Assignment of Leases and Rents and Security Deposits, by Ashford Philadelphia Annex LP (f/k/a Ashford Philadelphia Annex, LLC) for the benefit of U.S. Bank National Association, as Trustee, successor-in-interest to Bank of America, N.A., as Trustee, successor-in-interest to Wells Fargo Bank, N.A., as Trustee for the Registered Holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2007-C32, as successor-in-interest to Wachovia Bank, National Association, effective as of November 19, 2013 (incorporated by reference to Exhibit 10.15 to Amendment No. 1 to the Registration Statement on Form S-11 filed on January 21, 2014)
|
|
10.15
|
|
Amendment to Deed of Trust, Security Agreement, Assignment of Rents and Fixture Filing, by and between Ashford Plano-M LP and U.S. Bank National Association, as Trustee for the Registered Holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass Through Certificates, Series 2007-C33, dated as of November 19, 2013 (incorporated by reference to Exhibit 10.14a to Amendment No. 1 to the Registration Statement on Form S-11 filed on January 21, 2014)
|
|
10.16
|
|
Amendment to Deed of Trust, Security Agreement, Assignment of Rents and Fixture Filing, by and between Ashford San Francisco II LP and U.S. Bank National Association, as Trustee for the Registered Holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass Through Certificates, Series 2007-C31, dated as of November 19, 2013 (incorporated by reference to Exhibit 10.14b to Amendment No. 1 to the Registration Statement on Form S-11 filed on January 21, 2014)
|
|
10.17
|
|
Amendment to Deed of Trust, Security Agreement, Assignment of Rents and Fixture Filing, by and between Ashford Seattle Downtown LP and U.S. Bank National Association, as Trustee for the Registered Holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass Through Certificates, Series 2007-C31, dated as of November 19, 2013 (incorporated by reference to Exhibit 10.14c to Amendment No. 1 to the Registration Statement on Form S-11 filed on January 21, 2014)
|
|
10.18
|
|
Amendment to Deed of Trust, Security Agreement, Assignment of Rents and Fixture Filing, by and between Ashford Seattle Waterfront LP and U.S. Bank National Association, as Trustee for the Registered Holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass Through Certificates, Series 2007-C33, dated as of November 19, 2013 (incorporated by reference to Exhibit 10.14d to Amendment No. 1 to the Registration Statement on Form S-11 filed on January 21, 2014)
|
|
10.19
|
|
Amendment to Deed of Trust, Security Agreement, Assignment of Rents and Fixture Filing, by and between Ashford Tampa International Hotel Partnership, LP and U.S. Bank National Association, as Trustee for the Registered Holders of Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage Pass Through Certificates, Series 2007-C33, dated as of November 19, 2013 (incorporated by reference to Exhibit 10.14d to Amendment No. 1 to the Registration Statement on Form S-11 filed on January 21, 2014)
|
|
10.20
|
|
Amended and Restated Leasehold Deed of Trust, Security Agreement, Financing Statement, Fixture Filing and Assignment of Rents, dated as of February 26, 2013, by CHH Torrey Pines Hotel Partners, LP for the benefit of Aareal Capital Corporation (incorporated by reference to Exhibit 10.16 to Amendment No. 3 to the Registration Statement on Form 10 filed on September 24, 2013)
|
|
10.21
|
|
Amended and Restated Deed of Trust, Security Agreement, Financing Statement, Fixture Filing and Assignment of Rents, dated as of February 26, 2013, by CHH Capital Hotel Partners, LP for the benefit of Aareal Capital Corporation (incorporated by reference to Exhibit 10.17 to Amendment No. 3 to the Registration Statement on Form 10 filed on September 24, 2013)
|
|
10.22
|
|
Licensing Agreement between Ashford Hospitality Trust, Inc., Ashford Hospitality Prime, Inc. and Ashford Hospitality Prime Limited Partnership, dated November 19, 2013 (incorporated by reference to Exhibit 10.10 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.23
|
|
Credit Agreement between Ashford Hospitality Prime Limited Partnership, Ashford Hospitality Prime, Inc., Bank of America, N.A. and the other lenders party thereto, dated November 19, 2013 (incorporated by reference to Exhibit 10.11 to the Current Report on Form 8-K filed on November 25, 2013)
|
|
10.24
|
|
Agreement of Purchase and Sale by and among Chestnut OwnerCo, LLC, Chestnut LeaseCo, LLC and Ashford Hospitality Prime Limited Partnership, dated as of December 23, 2013 (incorporated by reference to Exhibit 10.20 to Amendment No. 1 to the Registration Statement on Form S-11 filed on January 21, 2014)
|
|
10.25
|
|
Loan Document by and among Ashford Chicago LP, Ashford TRS Chicago II LLC and German American Capital Corporation, dated February 24, 2014 (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on February 26, 2014)
|
|
10.26
|
|
Guaranty of Recourse Obligations by Ashford Hospitality Prime Limited Partnership, dated February 24, 2014 (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed on February 26, 2014)
|
|
Exhibit
Number
|
|
Exhibit Description
|
|
10.27
|
|
Loan Document by and between Ashford Pier House LP and JPMorgan Chase Bank, National Association, dated September 10, 2013 (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on March 6, 2014)
|
|
10.28
|
|
Senior Mezzanine Loan Document by and between Ashford Pier House Mezz A LLC and JPMorgan Chase Bank, National Association, dated September 10, 2013 (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed on March 6, 2014)
|
|
10.29
|
|
Junior Mezzanine Loan Document by and between Ashford Pier House Mezz B LLC and JPMorgan Chase Bank, National Association, dated September 10, 2013 (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed on March 6, 2014)
|
|
10.30*
|
|
Second Amended and Restated Loan Agreement, dated as of November 7, 2014, by CHH Torrey Pines Hotel Partners, LP, CHH Capital Hotel Partners, LP, CHH Torrey Pines Tenant Corp., CHH Capital Tenant Corp., Aareal Bank AG, Aareal Capital Corporation, Westdeutsche Immobilienbank AG, and Aareal Capital Corporation
|
|
10.31*
|
|
Second Amended and Restated Recourse Liability Agreement, dated as of November 7, 2014, made by CHH Torrey Pines Hotel Partners, LP, CHH Capital Hotel Partners, LP, CHH Torrey Pines Tenant Corp., CHH Capital Tenant Corp., and Ashford Hospitality Prime Limited Partnership for the benefit of Aareal Capital Corporation
|
|
10.32*
|
|
Second Amended Environmental Indemnity, dated as of November 7, 2014, made by CHH Torrey Pines Hotel Partners, LP, CHH Capital Hotel Partners, LP, CHH Torrey Pines Tenant Corp., CHH Capital Tenant Corp., and Ashford Hospitality Prime Limited Partnership for the benefit of Aareal Capital Corporation*
|
|
10.33*
|
|
Loan Agreement, dated as of March 9, 2015, among Ashford Pier House LP, Ashford TRS Pier House LLC, and Credit Agricole Corporate and Investment Bank
|
|
10.34*
|
|
Recourse Liability Agreement, dated as of March 9, 2015, made by Ashford Pier House LP, Ashford TRS Pier House LLC, and Ashford Hospitality Prime Limited Partnership for the benefit of Credit Agricole Corporate and Investment Bank
|
|
10.35*
|
|
Environmental Indemnity, dated as of March 9, 2015, made by Ashford Pier House LP, Ashford TRS Pier House LLC, and Ashford Hospitality Prime Limited Partnership for the benefit of Credit Agricole Corporate and Investment Bank
|
|
10.36
|
|
Investment Management Agreement, dated as of November 10, 2014, by and between AHP SMA, LP and Ashford Investment Management LLC (incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K filed on December 17, 2014)
|
|
12.0*
|
|
Statement Regarding Computation of Ratios of Earnings to Combined Fixed Charges
|
|
21.1*
|
|
List of Subsidiaries of Ashford Hospitality Prime, Inc.
|
|
21.2*
|
|
List of Special Purpose Entities of Ashford Hospitality Prime, Inc.
|
|
23.1*
|
|
Consent of Ernst & Young LLP
|
|
31.1*
|
|
Certification of the Chief Executive Officer required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended
|
|
31.2*
|
|
Certification of the Chief Financial Officer required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended
|
|
32.1*
|
|
Certification of the Chief Executive Officer required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended (In accordance with Sec Release 33-8212, this exhibit is being furnished, and is not being filed as part of this report or as a separate disclosure document, and is not being incorporated by reference into any Securities Act of 1933 registration statement.)
|
|
32.2*
|
|
Certification of the Chief Financial Officer required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended (In accordance with Sec Release 33-8212, this exhibit is being furnished, and is not being filed as part of this report or as a separate disclosure document, and is not being incorporated by reference into any Securities Act of 1933 registration statement.)
|
|
101.INS *
|
|
XBRL Instance Document
|
|
101.SCH *
|
|
XBRL Taxonomy Extension Schema Document.
|
|
101.CAL *
|
|
XBRL Taxonomy Calculation Linkbase Document.
|
|
101.DEF *
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
101.LAB *
|
|
XBRL Taxonomy Label Linkbase Document.
|
|
101.PRE *
|
|
XBRL Taxonomy Presentation Linkbase Document.
|
|
|
|
|
|
Column A
|
|
Column B
|
|
Column C
|
|
Column D
|
|
Column E
|
|
Column F
|
|
Column G
|
|
Column H
|
|
Column I
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized
Since Acquisition
|
|
Gross Carrying Amount
At Close of Period
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Hotel Property
|
|
Location
|
|
Encumbrances
|
|
Land
|
|
FF&E,
Buildings and
improvements
|
|
Land
|
|
FF&E,
Buildings and
improvements
|
|
Land
|
|
FF&E,
Buildings and
improvements
|
|
Total
|
|
Accumulated
Depreciation
|
|
Construction
Date
|
|
Acquisition
Date
|
|
Income
Statement
|
|||||||||||||||||||
|
Hilton
|
|
Washington, D.C.
|
|
$
|
128,518
|
|
|
$
|
45,720
|
|
|
$
|
106,245
|
|
|
$
|
—
|
|
|
$
|
30,281
|
|
|
$
|
45,720
|
|
|
$
|
136,526
|
|
|
$
|
182,246
|
|
|
$
|
36,984
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|
Hilton
|
|
La Jolla, CA
|
|
69,087
|
|
|
—
|
|
|
114,614
|
|
|
—
|
|
|
18,362
|
|
|
—
|
|
|
132,976
|
|
|
132,976
|
|
|
31,858
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
|
Marriott
|
|
Seattle, WA
|
|
131,329
|
|
|
31,888
|
|
|
112,176
|
|
|
—
|
|
|
5,995
|
|
|
31,888
|
|
|
118,171
|
|
|
150,059
|
|
|
25,283
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
|
Marriott
|
|
Plano, TX
|
|
77,006
|
|
|
2,725
|
|
|
93,044
|
|
|
—
|
|
|
9,159
|
|
|
2,725
|
|
|
102,203
|
|
|
104,928
|
|
|
21,967
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
|
Courtyard by Marriott
|
|
Philadelphia, PA
|
|
41,958
|
|
|
9,814
|
|
|
94,029
|
|
|
—
|
|
|
19,233
|
|
|
9,814
|
|
|
113,262
|
|
|
123,076
|
|
|
24,463
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
|
Courtyard by Marriott
|
|
Seattle, WA
|
|
57,784
|
|
|
17,194
|
|
|
46,711
|
|
|
—
|
|
|
4,497
|
|
|
17,194
|
|
|
51,208
|
|
|
68,402
|
|
|
11,213
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
|
Courtyard by Marriott
|
|
San Francisco, CA
|
|
66,328
|
|
|
22,653
|
|
|
72,731
|
|
|
—
|
|
|
2,282
|
|
|
22,653
|
|
|
75,013
|
|
|
97,666
|
|
|
15,270
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
|
Pier House Resort
|
|
Key West, FL
|
|
69,000
|
|
|
59,731
|
|
|
33,011
|
|
|
—
|
|
|
1,844
|
|
|
59,731
|
|
|
34,855
|
|
|
94,586
|
|
|
1,884
|
|
|
—
|
|
|
05/2013
|
|
(1),(2),(3)
|
|||||||||
|
Sofitel Chicago Water Tower
|
|
Chicago, IL
|
|
80,000
|
|
|
12,631
|
|
|
140,369
|
|
|
—
|
|
|
388
|
|
|
12,631
|
|
|
140,757
|
|
|
153,388
|
|
|
5,182
|
|
|
—
|
|
|
02/2014
|
|
(1),(2),(3)
|
|||||||||
|
Renaissance
|
|
Tampa, FL
|
|
44,220
|
|
|
—
|
|
|
69,179
|
|
|
—
|
|
|
2,839
|
|
|
—
|
|
|
72,018
|
|
|
72,018
|
|
|
14,938
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
|
Total
|
|
|
|
$
|
765,230
|
|
|
$
|
202,356
|
|
|
$
|
882,109
|
|
|
$
|
—
|
|
|
$
|
94,880
|
|
|
$
|
202,356
|
|
|
$
|
976,989
|
|
|
$
|
1,179,345
|
|
|
$
|
189,042
|
|
|
|
|
|
|
|
|
|
(1)
|
Estimated useful life for buildings is
39 years
.
|
|
(2)
|
Estimated useful life for building improvements is
7.5 years
.
|
|
(3)
|
Estimated useful life for furniture and fixtures is
3
to
5 years
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Investment in Real Estate:
|
|
|
|
|
|
||||||
|
Beginning balance
|
$
|
925,507
|
|
|
$
|
920,968
|
|
|
$
|
924,318
|
|
|
Additions
|
265,484
|
|
|
24,119
|
|
|
12,183
|
|
|||
|
Write-offs
|
(11,646
|
)
|
|
(19,580
|
)
|
|
(15,533
|
)
|
|||
|
Ending balance
|
1,179,345
|
|
|
925,507
|
|
|
920,968
|
|
|||
|
Accumulated Depreciation:
|
|
|
|
|
|
||||||
|
Beginning balance
|
160,181
|
|
|
149,032
|
|
|
135,148
|
|
|||
|
Depreciation expense
|
40,507
|
|
|
30,729
|
|
|
29,417
|
|
|||
|
Write-offs
|
(11,646
|
)
|
|
(19,580
|
)
|
|
(15,533
|
)
|
|||
|
Ending balance
|
189,042
|
|
|
160,181
|
|
|
149,032
|
|
|||
|
Investment in Real Estate, net
|
$
|
990,303
|
|
|
$
|
765,326
|
|
|
$
|
771,936
|
|
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 |
|---|