These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Maryland
|
|
27-1200777
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
50 Cocoanut Row, Suite 211
|
|
|
|
Palm Beach, Florida
|
|
33480
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
|
|
Large accelerated filer
|
¨
|
Accelerated filer
|
x
|
|
|
|
|
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
Class
|
Outstanding at November 5, 2014
|
|
Common Shares of Beneficial Interest ($0.01 par value per share)
|
33,997,934
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
Item 1.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
September 30,
2014 |
|
December 31,
2013 |
||||
|
|
(unaudited)
|
|
|
||||
|
Assets:
|
|
|
|
||||
|
Investment in hotel properties, net
|
$
|
994,848
|
|
|
$
|
652,877
|
|
|
Cash and cash equivalents
|
67,056
|
|
|
4,221
|
|
||
|
Restricted cash
|
15,301
|
|
|
4,605
|
|
||
|
Investment in unconsolidated real estate entities
|
3,692
|
|
|
774
|
|
||
|
Hotel receivables (net of allowance for doubtful accounts of $65 and $30, respectively)
|
4,203
|
|
|
2,455
|
|
||
|
Deferred costs, net
|
7,202
|
|
|
7,113
|
|
||
|
Prepaid expenses and other assets
|
2,870
|
|
|
1,879
|
|
||
|
Total assets
|
$
|
1,095,172
|
|
|
$
|
673,924
|
|
|
Liabilities and Equity:
|
|
|
|
||||
|
Mortgage debt
|
$
|
473,904
|
|
|
$
|
222,063
|
|
|
Revolving credit facility
|
—
|
|
|
50,000
|
|
||
|
Accounts payable and accrued expenses
|
17,818
|
|
|
12,799
|
|
||
|
Distributions and losses in excess of investments of unconsolidated real estate entities
|
—
|
|
|
1,576
|
|
||
|
Distributions payable
|
2,850
|
|
|
1,950
|
|
||
|
Total liabilities
|
494,572
|
|
|
288,388
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Equity:
|
|
|
|
||||
|
Shareholders’ Equity:
|
|
|
|
||||
|
Preferred shares, $0.01 par value, 100,000,000 shares authorized and unissued at September 30, 2014 and December 31, 2013
|
—
|
|
|
—
|
|
||
|
Common shares, $0.01 par value, 500,000,000 shares authorized; 33,997,682 and 26,295,558 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively
|
337
|
|
|
261
|
|
||
|
Additional paid-in capital
|
594,528
|
|
|
433,900
|
|
||
|
Retained earnings (distributions in excess of retained earnings)
|
2,389
|
|
|
(50,792
|
)
|
||
|
Total shareholders’ equity
|
597,254
|
|
|
383,369
|
|
||
|
Noncontrolling Interests:
|
|
|
|
||||
|
Noncontrolling Interest in Operating Partnership
|
3,346
|
|
|
2,167
|
|
||
|
Total equity
|
600,600
|
|
|
385,536
|
|
||
|
Total liabilities and equity
|
$
|
1,095,172
|
|
|
$
|
673,924
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Room
|
$
|
57,482
|
|
|
$
|
33,182
|
|
|
$
|
135,417
|
|
|
$
|
86,377
|
|
|
Food and beverage
|
666
|
|
|
368
|
|
|
1,879
|
|
|
717
|
|
||||
|
Other
|
2,098
|
|
|
1,362
|
|
|
5,727
|
|
|
3,575
|
|
||||
|
Cost reimbursements from unconsolidated real estate entities
|
416
|
|
|
458
|
|
|
1,581
|
|
|
1,226
|
|
||||
|
Total revenue
|
60,662
|
|
|
35,370
|
|
|
144,604
|
|
|
91,895
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Hotel operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Room
|
10,672
|
|
|
6,845
|
|
|
27,229
|
|
|
18,460
|
|
||||
|
Food and beverage
|
487
|
|
|
189
|
|
|
1,386
|
|
|
506
|
|
||||
|
Telephone
|
356
|
|
|
236
|
|
|
929
|
|
|
643
|
|
||||
|
Other hotel operating
|
609
|
|
|
430
|
|
|
1,559
|
|
|
1,157
|
|
||||
|
General and administrative
|
4,439
|
|
|
3,159
|
|
|
11,712
|
|
|
8,493
|
|
||||
|
Franchise and marketing fees
|
4,694
|
|
|
2,663
|
|
|
11,088
|
|
|
6,807
|
|
||||
|
Advertising and promotions
|
1,059
|
|
|
738
|
|
|
2,749
|
|
|
2,046
|
|
||||
|
Utilities
|
2,148
|
|
|
1,492
|
|
|
5,250
|
|
|
3,675
|
|
||||
|
Repairs and maintenance
|
2,363
|
|
|
1,710
|
|
|
6,419
|
|
|
4,711
|
|
||||
|
Management fees
|
1,883
|
|
|
947
|
|
|
4,373
|
|
|
2,430
|
|
||||
|
Insurance
|
273
|
|
|
192
|
|
|
706
|
|
|
540
|
|
||||
|
Total hotel operating expenses
|
28,983
|
|
|
18,601
|
|
|
73,400
|
|
|
49,468
|
|
||||
|
Depreciation and amortization
|
10,273
|
|
|
4,748
|
|
|
23,953
|
|
|
12,526
|
|
||||
|
Property taxes and insurance
|
3,254
|
|
|
2,297
|
|
|
8,712
|
|
|
6,329
|
|
||||
|
General and administrative
|
2,718
|
|
|
1,910
|
|
|
7,403
|
|
|
5,956
|
|
||||
|
Hotel property acquisition costs and other charges
|
335
|
|
|
1,345
|
|
|
7,376
|
|
|
2,581
|
|
||||
|
Reimbursed costs from unconsolidated real estate entities
|
416
|
|
|
458
|
|
|
1,581
|
|
|
1,226
|
|
||||
|
Total operating expenses
|
45,979
|
|
|
29,359
|
|
|
122,425
|
|
|
78,086
|
|
||||
|
Operating income
|
14,683
|
|
|
6,011
|
|
|
22,179
|
|
|
13,809
|
|
||||
|
Interest and other income
|
62
|
|
|
9
|
|
|
89
|
|
|
124
|
|
||||
|
Interest expense, including amortization of deferred fees
|
(6,714
|
)
|
|
(2,775
|
)
|
|
(14,815
|
)
|
|
(8,433
|
)
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
(184
|
)
|
|
(933
|
)
|
||||
|
Income (loss) from unconsolidated real estate entities
|
845
|
|
|
(674
|
)
|
|
(1,471
|
)
|
|
(1,394
|
)
|
||||
|
Net gain from remeasurement and sale of investment in unconsolidated real estate entities
|
—
|
|
|
—
|
|
|
66,701
|
|
|
—
|
|
||||
|
Income before income tax expense
|
8,876
|
|
|
2,571
|
|
|
72,499
|
|
|
3,173
|
|
||||
|
Income tax expense
|
(44
|
)
|
|
(30
|
)
|
|
(85
|
)
|
|
(75
|
)
|
||||
|
Net income
|
8,832
|
|
|
2,541
|
|
|
72,414
|
|
|
3,098
|
|
||||
|
Net income attributable to noncontrolling interests
|
(132
|
)
|
|
—
|
|
|
(240
|
)
|
|
—
|
|
||||
|
Net income attributable to common shareholders
|
$
|
8,700
|
|
|
$
|
2,541
|
|
|
$
|
72,174
|
|
|
$
|
3,098
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income per Common Share - Basic:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common shareholders (Note 11)
|
$
|
0.32
|
|
|
$
|
0.11
|
|
|
$
|
2.70
|
|
|
$
|
0.15
|
|
|
Income per Common Share - Diluted:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common shareholders (Note 11)
|
$
|
0.31
|
|
|
$
|
0.11
|
|
|
$
|
2.67
|
|
|
$
|
0.15
|
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
27,370,815
|
|
|
22,508,988
|
|
|
26,697,483
|
|
|
19,308,809
|
|
||||
|
Diluted
|
27,695,347
|
|
|
22,769,282
|
|
|
26,994,657
|
|
|
19,539,941
|
|
||||
|
Distributions per common share:
|
$
|
0.24
|
|
|
$
|
0.21
|
|
|
$
|
0.69
|
|
|
$
|
0.63
|
|
|
|
Common Shares
|
|
Additional
Paid - In
Capital
|
|
Retained earnings (distributions in excess of retained earnings)
|
|
Total
Shareholders’
Equity
|
|
Noncontrolling
Interest in
Operating
Partnership
|
|
Total
Equity
|
|||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
Balance, January 1, 2013
|
13,908,907
|
|
|
$
|
137
|
|
|
$
|
240,355
|
|
|
$
|
(35,491
|
)
|
|
$
|
205,001
|
|
|
$
|
1,611
|
|
|
$
|
206,612
|
|
|
Issuance of shares pursuant to Equity Incentive Plan
|
22,536
|
|
|
—
|
|
|
337
|
|
|
—
|
|
|
337
|
|
|
—
|
|
|
337
|
|
||||||
|
Issuance of shares, net of offering costs of $9,796
|
11,818,500
|
|
|
119
|
|
|
183,890
|
|
|
—
|
|
|
184,009
|
|
|
—
|
|
|
184,009
|
|
||||||
|
Issuance of restricted time-based shares
|
40,829
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Issuance of performance based shares
|
17,731
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Repurchase of common shares
|
(445
|
)
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
||||||
|
Amortization of share based compensation
|
—
|
|
|
—
|
|
|
749
|
|
|
—
|
|
|
749
|
|
|
587
|
|
|
1,336
|
|
||||||
|
Dividends declared on common shares ($0.63 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,745
|
)
|
|
(12,745
|
)
|
|
—
|
|
|
(12,745
|
)
|
||||||
|
Distributions declared on LTIP units ($0.63 per unit)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(163
|
)
|
|
(163
|
)
|
||||||
|
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
(7
|
)
|
|
—
|
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
3,098
|
|
|
3,098
|
|
|
—
|
|
|
3,098
|
|
||||||
|
Balance, September 30, 2013
|
25,808,058
|
|
|
$
|
256
|
|
|
$
|
425,331
|
|
|
$
|
(45,138
|
)
|
|
$
|
380,449
|
|
|
$
|
2,028
|
|
|
$
|
382,477
|
|
|
Balance, January 1, 2014
|
26,295,558
|
|
|
$
|
261
|
|
|
$
|
433,900
|
|
|
$
|
(50,792
|
)
|
|
$
|
383,369
|
|
|
$
|
2,167
|
|
|
$
|
385,536
|
|
|
Issuance of shares pursuant to Equity Incentive Plan
|
16,542
|
|
|
—
|
|
|
337
|
|
|
—
|
|
|
337
|
|
|
—
|
|
|
337
|
|
||||||
|
Issuance of shares, net of offering costs of $6,881
|
7,606,894
|
|
|
76
|
|
|
159,894
|
|
|
—
|
|
|
159,970
|
|
|
—
|
|
|
159,970
|
|
||||||
|
Issuance of restricted time-based shares
|
48,213
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Issuance of performance based shares
|
31,342
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Repurchase of common shares
|
(867
|
)
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
||||||
|
Amortization of share based compensation
|
—
|
|
|
—
|
|
|
945
|
|
|
—
|
|
|
945
|
|
|
587
|
|
|
1,532
|
|
||||||
|
Dividends declared on common shares ($0.69 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,993
|
)
|
|
(18,993
|
)
|
|
—
|
|
|
(18,993
|
)
|
||||||
|
Distributions declared on LTIP units ($0.69 per unit)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(178
|
)
|
|
(178
|
)
|
||||||
|
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
(530
|
)
|
|
—
|
|
|
(530
|
)
|
|
530
|
|
|
—
|
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
72,174
|
|
|
72,174
|
|
|
240
|
|
|
72,414
|
|
||||||
|
Balance, September 30, 2014
|
33,997,682
|
|
|
$
|
337
|
|
|
$
|
594,528
|
|
|
$
|
2,389
|
|
|
$
|
597,254
|
|
|
$
|
3,346
|
|
|
$
|
600,600
|
|
|
|
For the nine months ended
|
||||||
|
|
September 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
72,414
|
|
|
$
|
3,098
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation
|
23,862
|
|
|
12,446
|
|
||
|
Amortization of deferred franchise fees
|
91
|
|
|
61
|
|
||
|
Amortization of deferred financing fees included in interest expense
|
1,137
|
|
|
809
|
|
||
|
Net gain from remeasurement and sale of investment in unconsolidated real estate entities
|
(66,701
|
)
|
|
—
|
|
||
|
Loss on early extinguishment of debt
|
184
|
|
|
933
|
|
||
|
Loss on write-off of deferred franchise fee
|
—
|
|
|
64
|
|
||
|
Share based compensation
|
1,840
|
|
|
1,589
|
|
||
|
Loss from unconsolidated real estate entities
|
1,471
|
|
|
1,394
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Hotel receivables
|
(733
|
)
|
|
(151
|
)
|
||
|
Deferred costs
|
(472
|
)
|
|
(118
|
)
|
||
|
Prepaid expenses and other assets
|
(718
|
)
|
|
(532
|
)
|
||
|
Accounts payable and accrued expenses
|
5,159
|
|
|
2,359
|
|
||
|
Net cash provided by operating activities
|
37,534
|
|
|
21,952
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Improvements and additions to hotel properties
|
(10,119
|
)
|
|
(11,154
|
)
|
||
|
Acquisition of hotel properties, net of cash acquired
|
(297,299
|
)
|
|
(117,805
|
)
|
||
|
Distributions from unconsolidated entities
|
922
|
|
|
13,102
|
|
||
|
Investment in unconsolidated real estate entities
|
—
|
|
|
(1,649
|
)
|
||
|
Restricted cash
|
(10,696
|
)
|
|
(2,113
|
)
|
||
|
Net cash used in investing activities
|
(317,192
|
)
|
|
(119,619
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Borrowings on revolving credit facility
|
162,000
|
|
|
135,000
|
|
||
|
Repayments on revolving credit facility
|
(212,000
|
)
|
|
(166,000
|
)
|
||
|
Payments on debt
|
(1,973
|
)
|
|
(1,441
|
)
|
||
|
Proceeds from the issuance of debt
|
286,000
|
|
|
117,033
|
|
||
|
Principal prepayment of mortgage debt
|
(32,186
|
)
|
|
(100,130
|
)
|
||
|
Payment of financing costs
|
(1,120
|
)
|
|
(1,009
|
)
|
||
|
Payment of offering costs
|
(6,790
|
)
|
|
(9,796
|
)
|
||
|
Proceeds from issuance of common shares
|
166,851
|
|
|
193,805
|
|
||
|
In-substance repurchase of vested common shares
|
(18
|
)
|
|
(7
|
)
|
||
|
Distributions-common shares/units
|
(18,271
|
)
|
|
(13,883
|
)
|
||
|
Net cash provided by financing activities
|
342,493
|
|
|
153,572
|
|
||
|
Net change in cash and cash equivalents
|
62,835
|
|
|
55,905
|
|
||
|
Cash and cash equivalents, beginning of period
|
4,221
|
|
|
4,496
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
67,056
|
|
|
$
|
60,401
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
12,502
|
|
|
$
|
7,592
|
|
|
Cash paid for income taxes
|
$
|
220
|
|
|
$
|
77
|
|
|
|
Silicon Valley Hotels
|
Cherry Creek Hotel
|
||||
|
Acquisition date
|
6/9/2014
|
|
8/29/2014
|
|
||
|
Number of Rooms
|
751
|
|
194
|
|
||
|
Land
|
$
|
149,565
|
|
$
|
3,700
|
|
|
Building and improvements
|
159,391
|
|
26,300
|
|
||
|
Furniture, fixtures and equipment
|
14,897
|
|
2,000
|
|
||
|
Cash
|
25
|
|
1
|
|
||
|
Restricted cash
|
—
|
|
—
|
|
||
|
Accounts receivable
|
959
|
|
56
|
|
||
|
Deferred costs, net
|
—
|
|
—
|
|
||
|
Prepaid expenses and other assets
|
289
|
|
17
|
|
||
|
Accounts payable and accrued expenses
|
—
|
|
(62
|
)
|
||
|
Mortgage debt
|
—
|
|
—
|
|
||
|
Net assets acquired
|
$
|
325,126
|
|
$
|
32,012
|
|
|
Less: Fair value of interest in the Silicon Valley Hotels and NewINK JV
|
$
|
(59,813
|
)
|
$
|
—
|
|
|
Net assets acquired, net of cash and Fair Value of interest in the Silicon Valley Hotels and New INK JV
|
$
|
265,288
|
|
$
|
32,011
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
2014 |
|
September 30,
2014 |
||||||||||||
|
|
Revenue
|
|
Operating Income
|
|
Revenue
|
|
Operating Income
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Silicon Valley Hotels
|
$
|
12,836
|
|
|
$
|
7,966
|
|
|
$
|
15,911
|
|
|
$
|
10,079
|
|
|
Cherry Creek Hotel
|
840
|
|
|
468
|
|
|
840
|
|
|
468
|
|
||||
|
Total
|
$
|
13,676
|
|
|
$
|
8,434
|
|
|
$
|
16,751
|
|
|
$
|
10,547
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Pro forma total revenue
|
$
|
62,109
|
|
|
$
|
54,694
|
|
|
$
|
168,884
|
|
|
$
|
149,120
|
|
|
Pro forma net income (loss)
|
$
|
9,212
|
|
|
$
|
4,820
|
|
|
$
|
6,492
|
|
|
$
|
72,556
|
|
|
Pro forma income (loss) per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.27
|
|
|
$
|
0.14
|
|
|
$
|
0.19
|
|
|
$
|
2.13
|
|
|
Diluted
|
$
|
0.27
|
|
|
$
|
0.14
|
|
|
$
|
0.19
|
|
|
$
|
2.12
|
|
|
Weighted average Common Shares Outstanding
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
33,997,682
|
|
|
33,997,682
|
|
|
33,997,682
|
|
|
33,997,682
|
|
||||
|
Diluted
|
34,322,214
|
|
|
34,257,976
|
|
|
34,294,856
|
|
|
34,228,814
|
|
||||
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
Land and improvements
|
$
|
248,120
|
|
|
$
|
94,847
|
|
|
Building and improvements
|
750,387
|
|
|
559,713
|
|
||
|
Furniture, fixtures and equipment
|
57,245
|
|
|
36,628
|
|
||
|
Renovations in progress
|
5,233
|
|
|
4,006
|
|
||
|
|
1,060,985
|
|
|
695,194
|
|
||
|
Less accumulated depreciation
|
(66,137
|
)
|
|
(42,317
|
)
|
||
|
Investment in hotel properties, net
|
$
|
994,848
|
|
|
$
|
652,877
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Cash generated from other activities and excess cash
|
$
|
62
|
|
|
$
|
25
|
|
|
$
|
100
|
|
|
$
|
25
|
|
|
Cash generated from financing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
908
|
|
||||
|
Total
|
$
|
62
|
|
|
$
|
25
|
|
|
$
|
100
|
|
|
$
|
933
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Cash generated from other activities and excess cash
|
$
|
—
|
|
|
$
|
1,894
|
|
|
$
|
411
|
|
|
$
|
1,894
|
|
|
Cash generated from asset sales
|
—
|
|
|
130
|
|
|
—
|
|
|
130
|
|
||||
|
Cash generated from financing activities
|
—
|
|
|
10,145
|
|
|
—
|
|
|
10,145
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
12,169
|
|
|
$
|
411
|
|
|
$
|
12,169
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Cash generated from other activities and excess cash
|
$
|
411
|
|
|
$
|
—
|
|
|
$
|
411
|
|
|
$
|
—
|
|
|
Total
|
$
|
411
|
|
|
$
|
—
|
|
|
$
|
411
|
|
|
$
|
—
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenue
|
$
|
67,160
|
|
|
$
|
72,761
|
|
|
$
|
203,730
|
|
|
$
|
204,968
|
|
|
Total hotel operating expenses
|
37,994
|
|
|
39,386
|
|
|
114,352
|
|
|
114,747
|
|
||||
|
Operating income
|
$
|
29,166
|
|
|
$
|
33,375
|
|
|
$
|
89,378
|
|
|
$
|
90,221
|
|
|
Net income (loss) from continuing operations
|
$
|
6,104
|
|
|
$
|
(7,225
|
)
|
|
$
|
(17,073
|
)
|
|
$
|
(11,777
|
)
|
|
Gain (loss) on sale of hotels
|
$
|
—
|
|
|
$
|
341
|
|
|
$
|
(5
|
)
|
|
$
|
(2,318
|
)
|
|
Net income (loss)
|
$
|
6,104
|
|
|
$
|
(6,884
|
)
|
|
$
|
(17,078
|
)
|
|
$
|
(14,095
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income allocable to the Company
|
$
|
627
|
|
|
$
|
(707
|
)
|
|
$
|
(1,755
|
)
|
|
$
|
(1,448
|
)
|
|
Basis difference adjustment
|
185
|
|
|
—
|
|
|
185
|
|
|
—
|
|
||||
|
Total income (loss) from unconsolidated real estate entities attributable to Chatham
|
$
|
812
|
|
|
$
|
(707
|
)
|
|
$
|
(1,570
|
)
|
|
$
|
(1,448
|
)
|
|
Collateral
|
Interest
Rate
|
|
Maturity Date
|
|
9/30/14
Property Carrying Value |
|
Balance Outstanding on Loan as of
|
|||||||||
|
September 30, 2014
|
|
December 31,
2013 |
||||||||||||||
|
Senior Secured Revolving Credit Facility (1)
|
2.66
|
%
|
|
November 5, 2016
|
|
$
|
240,399
|
|
|
$
|
—
|
|
|
$
|
50,000
|
|
|
SpringHill Suites by Marriott Washington, PA
|
5.84
|
%
|
|
April 1, 2015
|
|
10,665
|
|
|
4,805
|
|
|
4,937
|
|
|||
|
Courtyard by Marriott Altoona, PA
|
5.96
|
%
|
|
April 1, 2016
|
|
11,619
|
|
|
6,225
|
|
|
6,378
|
|
|||
|
Residence Inn by Marriott New Rochelle, NY
|
5.75
|
%
|
|
September 1, 2021
|
|
21,334
|
|
|
14,914
|
|
|
15,150
|
|
|||
|
Residence Inn by Marriott San Diego, CA
|
4.66
|
%
|
|
February 6, 2023
|
|
42,276
|
|
|
30,186
|
|
|
30,546
|
|
|||
|
Homewood Suites by Hilton San Antonio, TX
|
4.59
|
%
|
|
February 6, 2023
|
|
29,695
|
|
|
17,246
|
|
|
17,454
|
|
|||
|
Residence Inn by Marriott Vienna, VA
|
4.49
|
%
|
|
February 6, 2023
|
|
33,195
|
|
|
23,634
|
|
|
23,925
|
|
|||
|
Courtyard by Marriott Houston, TX
|
4.19
|
%
|
|
May 6, 2023
|
|
32,794
|
|
|
19,561
|
|
|
19,812
|
|
|||
|
Hyatt Place Pittsburgh, PA
|
4.65
|
%
|
|
July 6, 2023
|
|
38,490
|
|
|
23,753
|
|
|
24,028
|
|
|||
|
Residence Inn by Marriott Bellevue, WA
|
4.97
|
%
|
|
December 6, 2023
|
|
69,551
|
|
|
47,580
|
|
|
47,580
|
|
|||
|
Residence Inn by Marriott Garden Grove, CA (2)
|
4.79
|
%
|
|
April 6, 2024
|
|
43,282
|
|
|
34,000
|
|
|
32,253
|
|
|||
|
Residence Inn by Marriott Silicon Valley I, CA (3)
|
4.64
|
%
|
|
July 6, 2024
|
|
91,509
|
|
|
64,800
|
|
|
—
|
|
|||
|
Residence Inn by Marriott Silicon Valley II, CA (3)
|
4.64
|
%
|
|
July 6, 2024
|
|
100,401
|
|
|
70,700
|
|
|
—
|
|
|||
|
Residence Inn by Marriott San Mateo, CA (3)
|
4.64
|
%
|
|
July 6, 2024
|
|
71,759
|
|
|
48,600
|
|
|
—
|
|
|||
|
Residence Inn by Marriott Mountain View, CA (3)
|
4.64
|
%
|
|
July 6, 2024
|
|
55,525
|
|
|
37,900
|
|
|
—
|
|
|||
|
SpringHill Suites by Marriott Savannah, GA (4)
|
4.62
|
%
|
|
July 6, 2024
|
|
$
|
38,585
|
|
|
$
|
30,000
|
|
|
$
|
—
|
|
|
Total
|
|
|
|
|
$
|
931,079
|
|
|
$
|
473,904
|
|
|
$
|
272,063
|
|
|
|
(1)
|
Thirteen
properties in the borrowing base serve as collateral for borrowings under the senior secured revolving credit facility at
September 30, 2014
. The interest rate for the senior secured revolving credit facility is variable and based on LIBOR plus
2.5%
.
|
|
(2)
|
On March 21, 2014, the Company refinanced the mortgage for the Residence Inn Garden Grove hotel. The new loan has a
10
-year term and a
30
-year amortization payment schedule but is interest only for the first
12
months. The Company incurred
$0.2 million
in costs for early extinguishment of debt related to the old loan.
|
|
(3)
|
On June 9, 2014, the Company obtained
4
new mortgage loans secured by a first mortgage for the Silicon Valley I, Silicon Valley II, San Mateo and Mountain View hotels. The new loans have a
10
-year term and a
30
-year amortization payment schedule but are interest only for the first
60
months.
|
|
(4)
|
On July 2, 2014, the Company obtained a new mortgage loan secured by a first mortgage for the Savannah hotel. The loan has a
10
-year term and a
30
-year amortization payment schedule but is interest only for the first
60
months.
|
|
Facility amount
|
|
$175 million
|
|
Accordion feature
|
|
Increase additional $50 million
|
|
LIBOR floor
|
|
None
|
|
Interest rate applicable margin
|
|
200-300 basis points, based on leverage ratio
|
|
Unused fee
|
|
25 basis points if less than 50% unused, 35 basis points if more than 50% unused
|
|
Minimum fixed charge coverage ratio
|
|
1.5x
|
|
|
Amount
|
||
|
2014 (remaining three months)
|
$
|
658
|
|
|
2015
|
8,319
|
|
|
|
2016
|
9,555
|
|
|
|
2017
|
3,802
|
|
|
|
2018
|
3,980
|
|
|
|
Thereafter
|
447,590
|
|
|
|
Total
|
$
|
473,904
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Federal
|
$
|
34
|
|
|
$
|
21
|
|
|
$
|
64
|
|
|
$
|
56
|
|
|
State
|
10
|
|
|
9
|
|
|
21
|
|
|
19
|
|
||||
|
Tax expense
|
$
|
44
|
|
|
$
|
30
|
|
|
$
|
85
|
|
|
$
|
75
|
|
|
|
|
Record
Date
|
|
Payment
Date
|
|
Common
share
distribution
amount
|
|
LTIP
unit
distribution
amount
|
||||
|
January
|
1/31/2014
|
|
2/28/2014
|
|
$
|
0.07
|
|
|
$
|
0.07
|
|
|
|
February
|
2/28/2014
|
|
3/28/2014
|
|
0.07
|
|
|
0.07
|
|
|||
|
March
|
3/31/2014
|
|
4/25/2014
|
|
0.07
|
|
|
0.07
|
|
|||
|
1st Quarter 2014
|
|
|
|
|
$
|
0.21
|
|
|
$
|
0.21
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
April
|
4/30/2014
|
|
5/30/2014
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
|
May
|
5/30/2014
|
|
6/27/2014
|
|
0.08
|
|
|
0.08
|
|
|||
|
June
|
6/30/2014
|
|
7/25/2014
|
|
0.08
|
|
|
$
|
0.08
|
|
||
|
2nd Quarter 2014
|
|
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
July
|
7/31/2014
|
|
8/29/2014
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
|
August
|
8/29/2014
|
|
9/26/2014
|
|
0.08
|
|
|
0.08
|
|
|||
|
September
|
9/30/2014
|
|
10/31/2014
|
|
$
|
0.08
|
|
|
0.08
|
|
||
|
3rd Quarter 2014
|
|
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total 2014
|
|
|
|
|
$
|
0.69
|
|
|
$
|
0.69
|
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common shareholders
|
$
|
8,700
|
|
|
$
|
2,541
|
|
|
$
|
72,174
|
|
|
$
|
3,098
|
|
|
Dividends paid on unvested shares and units
|
(36
|
)
|
|
(72
|
)
|
|
(181
|
)
|
|
(223
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
8,664
|
|
|
$
|
2,469
|
|
|
$
|
71,993
|
|
|
$
|
2,875
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares - basic
|
27,370,815
|
|
|
22,508,988
|
|
|
26,697,483
|
|
|
19,308,809
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Unvested shares
|
324,532
|
|
|
260,294
|
|
|
297,174
|
|
|
231,132
|
|
||||
|
Weighted average number of common shares - diluted
|
27,695,347
|
|
|
22,769,282
|
|
|
26,994,657
|
|
|
19,539,941
|
|
||||
|
Basic income per Common Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common shareholders per weighted average basic common share
|
$
|
0.32
|
|
|
$
|
0.11
|
|
|
$
|
2.70
|
|
|
$
|
0.15
|
|
|
Diluted income per Common Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common shareholders per weighted average diluted common share
|
$
|
0.31
|
|
|
$
|
0.11
|
|
|
$
|
2.67
|
|
|
$
|
0.15
|
|
|
Award Type
|
Award Date
|
|
Total Shares Granted
|
|
Vested as of September 30, 2014
|
||
|
2012 Time-based Awards
|
2/23/2012
|
|
61,376
|
|
|
40,918
|
|
|
2012 Performance-based Awards
|
2/23/2012
|
|
53,191
|
|
|
35,462
|
|
|
2013 Time-based Awards
|
1/29/2013
|
|
40,829
|
|
|
13,611
|
|
|
2013 Performance-based Awards
|
5/17/2013
|
|
40,829
|
|
|
13,611
|
|
|
2014 Time-based Awards
|
1/31/2014
|
|
48,213
|
|
|
—
|
|
|
2014 Performance-based Awards
|
1/31/2014
|
|
38,805
|
|
|
—
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||
|
|
Number of
Shares
|
|
Weighted -
Average Grant
Date Fair
Value
|
|
Number of
Shares
|
|
Weighted -
Average Grant
Date Fair
Value
|
||||||
|
Non-vested at beginning of the period
|
158,035
|
|
|
$
|
12.39
|
|
|
140,077
|
|
|
$
|
12.70
|
|
|
Granted
|
87,018
|
|
|
17.46
|
|
|
81,658
|
|
|
13.43
|
|
||
|
Vested
|
(65,412
|
)
|
|
12.17
|
|
|
(63,700
|
)
|
|
14.39
|
|
||
|
Non-vested at end of the period
|
179,641
|
|
|
$
|
14.92
|
|
|
158,035
|
|
|
$
|
12.39
|
|
|
|
Amount
|
||
|
2014 (remaining three months)
|
$
|
52
|
|
|
2015
|
210
|
|
|
|
2016
|
212
|
|
|
|
2017
|
214
|
|
|
|
2018
|
217
|
|
|
|
Thereafter
|
11,228
|
|
|
|
Total
|
$
|
12,133
|
|
|
Property
|
Management Company
|
Base Management Fee
|
Monthly Accounting Fee
|
Monthly Revenue Management Fee
|
Incentive Management Fee
|
||||
|
Courtyard Altoona
|
Concord
|
4.0
|
%
|
1,211
|
|
—
|
|
—
|
%
|
|
Springhill Suites Washington
|
Concord
|
4.0
|
%
|
991
|
|
—
|
|
—
|
%
|
|
Homewood Suites by Hilton Boston-Billerica/ Bedford/ Burlington
|
IHM
|
2.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Homewood Suites by Hilton Minneapolis-Mall of America
|
IHM
|
2.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Homewood Suites by Hilton Nashville-Brentwood
|
IHM
|
2.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Homewood Suites by Hilton Dallas-Market Center
|
IHM
|
2.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Homewood Suites by Hilton Hartford-Farmington
|
IHM
|
2.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Homewood Suites by Hilton Orlando-Maitland
|
IHM
|
2.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Homewood Suites by Hilton Carlsbad (North San Diego County)
|
IHM
|
3.0
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Hampton Inn & Suites Houston-Medical Center
|
IHM
|
3.0
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Residence Inn Long Island Holtsville
|
IHM
|
3.0
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Residence Inn White Plains
|
IHM
|
3.0
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Residence Inn New Rochelle
|
IHM
|
3.0
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Residence Inn Garden Grove
|
IHM
|
2.5
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Residence Inn Mission Valley
|
IHM
|
2.5
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Homewood Suites by Hilton San Antonio River Walk
|
IHM
|
2.5
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Residence Inn Washington DC
|
IHM
|
2.5
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Residence Inn Tysons Corner
|
IHM
|
2.5
|
%
|
1,000
|
|
—
|
|
1.0
|
%
|
|
Hampton Inn Portland Downtown
|
IHM
|
3.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Courtyard Houston
|
IHM
|
3.0
|
%
|
1,000
|
|
550
|
|
1.0
|
%
|
|
Hyatt Place Pittsburgh North Shore
|
IHM
|
3.0
|
%
|
1,500
|
|
1,000
|
|
1.0
|
%
|
|
Hampton Inn Exeter
|
IHM
|
3.0
|
%
|
1,200
|
|
1,000
|
|
1.0
|
%
|
|
Hilton Garden Inn Denver Tech
|
IHM
|
3.0
|
%
|
1,500
|
|
1,000
|
|
1.0
|
%
|
|
Residence Inn Bellevue
|
IHM
|
3.0
|
%
|
1,200
|
|
1,000
|
|
1.0
|
%
|
|
Springhill Suites Savannah
|
IHM
|
3.0
|
%
|
1,200
|
|
1,000
|
|
1.0
|
%
|
|
Residence Inn Silicon Valley I
|
IHM
|
3.0
|
%
|
1,200
|
|
1,000
|
|
1.0
|
%
|
|
Residence Inn Silicon Valley II
|
IHM
|
3.0
|
%
|
1,200
|
|
1,000
|
|
1.0
|
%
|
|
Residence Inn San Mateo
|
IHM
|
3.0
|
%
|
1,200
|
|
1,000
|
|
1.0
|
%
|
|
Residence Inn Mountain View
|
IHM
|
3.0
|
%
|
1,200
|
|
1,000
|
|
1.0
|
%
|
|
Hyatt Place Cherry Creek
|
IHM
|
3.0
|
%
|
1,500
|
|
1,000
|
|
1.0
|
%
|
|
Property
|
Franchise/Royalty Fee
|
Marketing/Program Fee
|
Expiration
|
||
|
Homewood Suites by Hilton Boston-Billerica/ Bedford/ Burlington
|
4.0
|
%
|
4.0
|
%
|
2025
|
|
Homewood Suites by Hilton Minneapolis-Mall of America
|
4.0
|
%
|
4.0
|
%
|
2025
|
|
Homewood Suites by Hilton Nashville-Brentwood
|
4.0
|
%
|
4.0
|
%
|
2025
|
|
Homewood Suites by Hilton Dallas-Market Center
|
4.0
|
%
|
4.0
|
%
|
2025
|
|
Homewood Suites by Hilton Hartford-Farmington
|
4.0
|
%
|
4.0
|
%
|
2025
|
|
Homewood Suites by Hilton Orlando-Maitland
|
4.0
|
%
|
4.0
|
%
|
2025
|
|
Homewood Suites by Hilton Carlsbad (North San Diego County)
|
4.0
|
%
|
4.0
|
%
|
2028
|
|
Hampton Inn & Suites Houston-Medical Center
|
5.0
|
%
|
4.0
|
%
|
2020
|
|
Courtyard Altoona
|
5.5
|
%
|
2.0
|
%
|
2030
|
|
Springhill Suites Washington
|
5.0
|
%
|
2.5
|
%
|
2030
|
|
Residence Inn Long Island Holtsville
|
5.5
|
%
|
2.5
|
%
|
2025
|
|
Residence Inn White Plains
|
5.5
|
%
|
2.5
|
%
|
2030
|
|
Residence Inn New Rochelle
|
5.5
|
%
|
2.5
|
%
|
2030
|
|
Residence Inn Garden Grove
|
5.0
|
%
|
2.5
|
%
|
2031
|
|
Residence Inn Mission Valley
|
5.0
|
%
|
2.5
|
%
|
2031
|
|
Homewood Suites by Hilton San Antonio River Walk
|
4.0
|
%
|
4.0
|
%
|
2026
|
|
Residence Inn Washington DC
|
5.5
|
%
|
2.5
|
%
|
2033
|
|
Residence Inn Tysons Corner
|
5.0
|
%
|
2.5
|
%
|
2031
|
|
Hampton Inn Portland Downtown
|
6.0
|
%
|
4.0
|
%
|
2032
|
|
Courtyard Houston
|
5.5
|
%
|
2.0
|
%
|
2030
|
|
Hyatt Place Pittsburgh North Shore
|
5.0
|
%
|
3.5
|
%
|
2030
|
|
Hampton Inn Exeter
|
6.0
|
%
|
4.0
|
%
|
2031
|
|
Hilton Garden Inn Denver Tech
|
4.3
|
%
|
5.5
|
%
|
2028
|
|
Residence Inn Bellevue
|
5.5
|
%
|
2.5
|
%
|
2033
|
|
Springhill Suites Savannah
|
5.0
|
%
|
2.5
|
%
|
2033
|
|
Residence Inn Silicon Valley I
|
5.5
|
%
|
2.5
|
%
|
2029
|
|
Residence Inn Silicon Valley II
|
5.5
|
%
|
2.5
|
%
|
2029
|
|
Residence Inn San Mateo
|
5.5
|
%
|
2.5
|
%
|
2029
|
|
Residence Inn Mountain View
|
5.5
|
%
|
2.5
|
%
|
2029
|
|
Hyatt Place Cherry Creek
|
3-5.0%
|
|
3.5
|
%
|
2034
|
|
•
|
Revenue Per Available Room (“RevPAR”),
|
|
•
|
Average Daily Rate (“ADR”),
|
|
•
|
Occupancy percentage,
|
|
•
|
Funds From Operations (“FFO”),
|
|
•
|
Adjusted FFO,
|
|
•
|
Earnings before interest, taxes, depreciation and amortization (“EBITDA”), and
|
|
•
|
Adjusted EBITDA.
|
|
|
For the three months ended
|
|
|
|||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
|
% Change
|
|||||
|
Room
|
$
|
57,482
|
|
|
$
|
33,182
|
|
|
73.2
|
%
|
|
Food and beverage
|
666
|
|
|
368
|
|
|
81.0
|
%
|
||
|
Other
|
2,098
|
|
|
1,362
|
|
|
54.0
|
%
|
||
|
Cost reimbursements from unconsolidated real estate entities
|
416
|
|
|
458
|
|
|
(9.2
|
)%
|
||
|
Total revenue
|
$
|
60,662
|
|
|
$
|
35,370
|
|
|
71.5
|
%
|
|
|
For the three months ended
|
|
For the three months ended
|
||||
|
|
September 30, 2014
|
|
September 30, 2013
|
||||
|
Occupancy
|
88.1
|
%
|
|
85.7
|
%
|
||
|
ADR
|
$
|
160.44
|
|
|
$
|
149.57
|
|
|
RevPar
|
$
|
141.82
|
|
|
$
|
128.24
|
|
|
|
For the three months ended
|
|
|
|||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
|
% Change
|
|||||
|
Hotel operating expenses:
|
|
|
|
|
|
|||||
|
Room
|
$
|
10,672
|
|
|
$
|
6,845
|
|
|
55.9
|
%
|
|
Food and beverage
|
487
|
|
|
189
|
|
|
157.7
|
%
|
||
|
Telephone
|
356
|
|
|
236
|
|
|
50.8
|
%
|
||
|
Other
|
609
|
|
|
430
|
|
|
41.6
|
%
|
||
|
General and administrative
|
4,439
|
|
|
3,159
|
|
|
40.5
|
%
|
||
|
Franchise and marketing fees
|
4,694
|
|
|
2,663
|
|
|
76.3
|
%
|
||
|
Advertising and promotions
|
1,059
|
|
|
738
|
|
|
43.5
|
%
|
||
|
Utilities
|
2,148
|
|
|
1,492
|
|
|
44.0
|
%
|
||
|
Repairs and maintenance
|
2,363
|
|
|
1,710
|
|
|
38.2
|
%
|
||
|
Management fees
|
1,883
|
|
|
947
|
|
|
98.8
|
%
|
||
|
Insurance
|
273
|
|
|
192
|
|
|
42.2
|
%
|
||
|
Total hotel operating expenses
|
$
|
28,983
|
|
|
$
|
18,601
|
|
|
55.8
|
%
|
|
|
For the three months ended
|
|
|
|||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
|
% Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Mortgage debt interest
|
$
|
5,720
|
|
|
$
|
2,234
|
|
|
156.0
|
%
|
|
Credit facility interest and unused fees
|
606
|
|
|
288
|
|
|
110.4
|
%
|
||
|
Amortization of deferred financing costs
|
388
|
|
|
253
|
|
|
53.4
|
%
|
||
|
Total
|
$
|
6,714
|
|
|
$
|
2,775
|
|
|
141.9
|
%
|
|
|
Nine Months Ended
|
|
|
|||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
|
% Change
|
|||||
|
Room
|
$
|
135,417
|
|
|
$
|
86,377
|
|
|
56.8
|
%
|
|
Food and beverage
|
1,879
|
|
|
717
|
|
|
162.1
|
%
|
||
|
Other
|
5,727
|
|
|
3,575
|
|
|
60.2
|
%
|
||
|
Cost reimbursements from unconsolidated real estate entities
|
1,581
|
|
|
1,226
|
|
|
29.0
|
%
|
||
|
Total revenue
|
$
|
144,604
|
|
|
$
|
91,895
|
|
|
57.4
|
%
|
|
|
For the nine months ended
|
|
For the nine months ended
|
||||
|
|
September 30, 2014
|
|
September 30, 2013
|
||||
|
Occupancy
|
84.3
|
%
|
|
81.4
|
%
|
||
|
ADR
|
$
|
153.65
|
|
|
$
|
145.20
|
|
|
RevPar
|
$
|
129.47
|
|
|
$
|
118.23
|
|
|
|
Nine Months Ended
|
|
|
|||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
|
% Change
|
|||||
|
Hotel operating expenses:
|
|
|
|
|
|
|||||
|
Room
|
$
|
27,229
|
|
|
$
|
18,460
|
|
|
47.5
|
%
|
|
Food and beverage
|
1,386
|
|
|
506
|
|
|
173.9
|
%
|
||
|
Telephone
|
929
|
|
|
643
|
|
|
44.5
|
%
|
||
|
Other
|
1,559
|
|
|
1,157
|
|
|
34.7
|
%
|
||
|
General and administrative
|
11,712
|
|
|
8,493
|
|
|
37.9
|
%
|
||
|
Franchise and marketing fees
|
11,088
|
|
|
6,807
|
|
|
62.9
|
%
|
||
|
Advertising and promotions
|
2,749
|
|
|
2,046
|
|
|
34.4
|
%
|
||
|
Utilities
|
5,250
|
|
|
3,675
|
|
|
42.9
|
%
|
||
|
Repairs and maintenance
|
6,419
|
|
|
4,711
|
|
|
36.3
|
%
|
||
|
Management fees
|
4,373
|
|
|
2,430
|
|
|
80.0
|
%
|
||
|
Insurance
|
706
|
|
|
540
|
|
|
30.7
|
%
|
||
|
Total hotel operating expenses
|
$
|
73,400
|
|
|
$
|
49,468
|
|
|
48.4
|
%
|
|
|
Nine Months Ended
|
|
|
|||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
|
% Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Mortgage debt interest
|
$
|
11,910
|
|
|
$
|
6,081
|
|
|
95.9
|
%
|
|
Credit facility interest and unused fees
|
1,768
|
|
|
1,543
|
|
|
14.6
|
%
|
||
|
Amortization of deferred financing costs
|
1,137
|
|
|
809
|
|
|
40.5
|
%
|
||
|
Total
|
$
|
14,815
|
|
|
$
|
8,433
|
|
|
75.7
|
%
|
|
|
For the three months ended
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
2014
|
|
2013
|
||||||||
|
Funds From Operations (“FFO”):
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
8,832
|
|
|
$
|
2,541
|
|
$
|
72,414
|
|
|
$
|
3,098
|
|
|
Noncontrolling interests
|
(132
|
)
|
|
—
|
|
(240
|
)
|
|
—
|
|
||||
|
Net gain from remeasurement and sale of investment in unconsolidated real estate entities
|
—
|
|
|
—
|
|
(66,701
|
)
|
|
—
|
|
||||
|
Loss (gain) on the sale of assets within the unconsolidated real estate entity
|
—
|
|
|
(35
|
)
|
1
|
|
|
238
|
|
||||
|
Depreciation
|
10,238
|
|
|
4,726
|
|
23,862
|
|
|
12,466
|
|
||||
|
Adjustments for unconsolidated real estate entity items
|
1,038
|
|
|
1,305
|
|
3,472
|
|
|
3,832
|
|
||||
|
FFO attributable to common shareholders
|
19,976
|
|
|
8,537
|
|
32,808
|
|
|
19,634
|
|
||||
|
Hotel property acquisition costs and other charges
|
335
|
|
|
1,345
|
|
7,376
|
|
|
2,581
|
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
184
|
|
|
933
|
|
||||
|
Adjustments for unconsolidated real estate entity items
|
(190
|
)
|
|
954
|
|
2,031
|
|
|
962
|
|
||||
|
Adjusted FFO
|
$
|
20,121
|
|
|
$
|
10,836
|
|
$
|
42,399
|
|
|
$
|
24,110
|
|
|
Weighted average number of common shares
|
|
|
|
|
|
|
||||||||
|
Basic
|
27,370,815
|
|
|
22,508,988
|
|
26,697,483
|
|
|
19,308,809
|
|
||||
|
Diluted
|
27,695,347
|
|
|
22,769,282
|
|
26,994,657
|
|
|
19,539,941
|
|
||||
|
|
For the three months ended
|
For the nine months ended
|
||||||||||||
|
|
September 30,
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
2014
|
|
2013
|
||||||||
|
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”):
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
8,832
|
|
|
$
|
2,541
|
|
$
|
72,414
|
|
|
$
|
3,098
|
|
|
Interest expense
|
6,714
|
|
|
2,775
|
|
14,815
|
|
|
8,433
|
|
||||
|
Income tax expense
|
44
|
|
|
30
|
|
85
|
|
|
75
|
|
||||
|
Depreciation and amortization
|
10,273
|
|
|
4,748
|
|
23,953
|
|
|
12,526
|
|
||||
|
Adjustments for unconsolidated real estate entity items
|
1,981
|
|
|
2,775
|
|
7,369
|
|
|
8,279
|
|
||||
|
Noncontrolling interests
|
(132
|
)
|
|
—
|
|
(240
|
)
|
|
—
|
|
||||
|
EBITDA
|
27,712
|
|
|
12,869
|
|
118,396
|
|
|
32,411
|
|
||||
|
Hotel property acquisition costs and other charges
|
335
|
|
|
1,345
|
|
7,376
|
|
|
2,581
|
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
184
|
|
|
933
|
|
||||
|
Adjustments for unconsolidated real estate entity items
|
(168
|
)
|
|
954
|
|
2,130
|
|
|
960
|
|
||||
|
Net gain from remeasurement and sale of investment in unconsolidated real estate entities
|
—
|
|
|
—
|
|
(66,701
|
)
|
|
—
|
|
||||
|
Loss (gain) on the sale of assets within the unconsolidated real estate entity
|
—
|
|
|
(35
|
)
|
1
|
|
|
240
|
|
||||
|
Share based compensation
|
627
|
|
|
509
|
|
1,840
|
|
|
1,589
|
|
||||
|
Adjusted EBITDA
|
$
|
28,506
|
|
|
$
|
15,642
|
|
$
|
63,226
|
|
|
$
|
38,714
|
|
|
|
For the three months ended
|
|
For the For the nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total revenue
|
$
|
60,246
|
|
|
34,912
|
|
|
$
|
143,023
|
|
|
$
|
90,669
|
|
|
|
Total hotel operating expenses
|
28,983
|
|
|
18,601
|
|
|
73,400
|
|
|
49,468
|
|
||||
|
Gross operating income
|
31,263
|
|
|
16,311
|
|
|
69,623
|
|
|
41,201
|
|
||||
|
Less property taxes and insurance
|
3,254
|
|
|
2,297
|
|
|
8,712
|
|
|
6,329
|
|
||||
|
Hotel EBITDA
|
$
|
28,009
|
|
|
$
|
14,014
|
|
|
$
|
60,911
|
|
|
$
|
34,872
|
|
|
•
|
FFO, Adjusted FFO, EBITDA and Adjusted EBITDA do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;
|
|
•
|
FFO, Adjusted FFO, EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
FFO, Adjusted FFO, EBITDA and Adjusted EBITDA do not reflect funds available to make cash distributions;
|
|
•
|
EBITDA and Adjusted EBITDA do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debts;
|
|
•
|
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may need to be replaced in the future, and FFO, Adjusted FFO, EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements;
|
|
•
|
Non-cash compensation is and will remain a key element of our overall long-term incentive compensation package, although we exclude it as an expense when evaluating our ongoing operating performance for a particular period using Adjusted EBITDA;
|
|
•
|
Adjusted FFO and Adjusted EBITDA do not reflect the impact of certain cash charges (including acquisition transaction costs) that result from matters we consider not to be indicative of the underlying performance of our hotel properties; and
|
|
•
|
Other companies in our industry may calculate FFO, Adjusted FFO, EBITDA and Adjusted EBITDA differently than we do, limiting their usefulness as a comparative measure.
|
|
Facility amount
|
|
$175 million
|
|
Accordion feature
|
|
Increase additional $50 million
|
|
LIBOR floor
|
|
None
|
|
Interest rate applicable margin
|
|
200-300 basis points, based on leverage ratio
|
|
Unused fee
|
|
25 basis points if less than 50% unused, 35 basis points if more than 50% unused
|
|
Minimum fixed charge coverage ratio
|
|
1.5x
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
Contractual Obligations
|
Total
|
|
Less Than
One Year |
|
One to Three
Years |
|
Three to Five
Years |
|
More Than Five
Years |
||||||||||
|
Corporate office lease
|
$
|
34
|
|
|
$
|
10
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Revolving credit facility, including interest (1)
|
1,327
|
|
|
153
|
|
|
1,174
|
|
|
—
|
|
|
—
|
|
|||||
|
Ground leases
|
12,133
|
|
|
52
|
|
|
422
|
|
|
431
|
|
|
11,228
|
|
|||||
|
Property loans, including interest (1)
|
652,578
|
|
|
6,923
|
|
|
61,507
|
|
|
50,425
|
|
|
533,723
|
|
|||||
|
Total
|
$
|
666,072
|
|
|
$
|
7,138
|
|
|
$
|
63,127
|
|
|
$
|
50,856
|
|
|
$
|
544,951
|
|
|
(1)
|
Does not reflect paydowns or additional borrowings under the senior secured revolving credit facility after
September 30, 2014
. Interest payments are based on the interest rate in effect as of
September 30, 2014
. See Note 8, “Debt” to our unaudited consolidated financial statements for additional information relating to our property loans.
|
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
|||||||||||||
|
Floating rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Debt
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||
|
Average interest rate (1)
|
—
|
|
|
—
|
|
|
2.66
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.66
|
%
|
|
|
||||||
|
Fixed rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Debt
|
$658
|
|
$8,319
|
|
$9,555
|
|
$
|
3,802
|
|
|
$
|
3,980
|
|
|
$447,590
|
|
$
|
473,904
|
|
|
$
|
476,349
|
|
|||||
|
Average interest rate
|
4.88
|
%
|
|
5.41
|
%
|
|
5.51
|
%
|
|
4.77
|
%
|
|
4.77
|
%
|
|
4.69
|
%
|
|
4.72
|
%
|
|
|
||||||
|
(1)
|
LIBOR of 0.16% plus a margin of 2.50% at
September 30, 2014
.
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.1
|
|
Form of Amended and Restated Declaration of Trust of Chatham Lodging Trust
(1)
|
|
|
|
|
|
3.2
|
|
Articles Supplementary
(2)
|
|
|
|
|
|
3.3
|
|
Amended and Restated Bylaws of Chatham Lodging Trust
(3)
|
|
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
(1
|
)
|
Incorporated by reference to Amendment No. 4 to the Company's Registration Statement on Form S-11 filed with the SEC on February 12, 2010 (File No. 333-162889).
|
|
|
|
|
|
(2
|
)
|
Incorporated by reference to the Company's Current Report on Form 8-K filed with the SEC on November 13, 2013.
|
|
|
|
|
|
(3
|
)
|
Incorporated by reference to the Company's Current Report on Form 8-K filed with the SEC on January 13, 2014.
|
|
|
|
|
CHATHAM LODGING TRUST
|
|
|
|
|
|
|
Dated:
|
November 6, 2014
|
|
/s/ DENNIS M. CRAVEN
|
|
|
|
|
Dennis M. Craven
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|