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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
20-1180098
|
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
3 Bethesda Metro Center, Suite 1500, Bethesda, Maryland
|
|
20814
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Title of Each Class
|
Name of Exchange on Which Registered
|
|
Common Stock, $.01 par value
|
New York Stock Exchange
|
|
Large accelerated filer
þ
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
|
(Do not check if a smaller reporting company)
|
||||
|
|
|
|
|
|
|
Page No.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
focus on high-quality urban and destination resort hotels;
|
|
•
|
promote innovative approaches to asset management; and
|
|
•
|
maintain a conservative capital structure.
|
|
•
|
dependence on business and commercial travelers and tourism, both of which vary with consumer and business confidence in the strength of the economy;
|
|
•
|
competition from other hotels located in the markets in which we own properties;
|
|
•
|
an over-supply or over-building of hotels in the markets in which we own properties which could adversely affect occupancy rates, revenues and profits at our hotels;
|
|
•
|
increases in energy and transportation costs and other expenses affecting travel, which may affect travel patterns and reduce the number of business and commercial travelers and tourists;
|
|
•
|
increases in operating costs due to inflation and other factors that may not be offset by increased room rates; and
|
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance.
|
|
•
|
adverse changes in international, national, regional and local economic and market conditions;
|
|
•
|
changes in supply of competitive hotels;
|
|
•
|
changes in interest rates and in the availability, cost and terms of debt financing;
|
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance with laws and regulations, fiscal policies and ordinances;
|
|
•
|
the ongoing need for capital improvements, particularly in older structures;
|
|
•
|
changes in operating expenses; and
|
|
•
|
civil unrest, acts of God, including earthquakes, floods, hurricanes and other natural disasters and acts of war or terrorism, including the consequences of terrorist acts such as those that occurred on September 11, 2001, which may result in uninsured losses.
|
|
•
|
construction cost overruns and delays;
|
|
•
|
a possible shortage of available cash to fund capital improvements and the related possibility that financing for these capital improvements may not be available to us on affordable terms;
|
|
•
|
the renovation investment failing to produce the returns on investment that we expect;
|
|
•
|
disruptions in the operations of the hotel as well as in demand for the hotel while capital improvements are underway; and
|
|
•
|
disputes with franchisors/hotel managers regarding compliance with relevant management/franchise agreements.
|
|
•
|
certain competitors of the manager;
|
|
•
|
purchasers who are insufficiently capitalized; or
|
|
•
|
purchasers who might jeopardize certain liquor or gaming licenses.
|
|
•
|
we may not possess the same level of familiarity with the dynamics and market conditions of any new markets that we may enter, which could result in us paying too much for hotels in new markets;
|
|
•
|
market conditions may result in lower than expected occupancy and room rates;
|
|
•
|
we may acquire hotels without any recourse, or with only limited recourse, for liabilities, whether known or unknown, such as clean-up of environmental contamination, claims by tenants, vendors or other persons against the former owners of the hotels and claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the hotels;
|
|
•
|
we may need to spend more than underwritten amounts to make necessary improvements or renovations to our newly acquired hotels; and
|
|
•
|
we may be unable to quickly and efficiently integrate new acquisitions into our existing operations.
|
|
•
|
our cash flow from operations will be insufficient to make required payments of principal and interest or to make cash distributions necessary to maintain our tax status as a REIT;
|
|
•
|
we may be vulnerable to adverse economic and industry conditions;
|
|
•
|
we may be required to dedicate a substantial portion of our cash flow from operations to the repayment of our debt, thereby reducing the cash available for distribution to our stockholders, funds available for operations and capital expenditures, future investment opportunities or other purposes;
|
|
•
|
the terms of any refinancing is likely not as favorable as the terms of the debt being refinanced; and
|
|
•
|
the use of leverage could adversely affect our stock price and the ability to make distributions to our stockholders.
|
|
•
|
the extent of investor interest in our securities;
|
|
•
|
the general reputation of REITs and the attractiveness of our equity securities in comparison to other equity securities, including securities issued by other real estate-based companies;
|
|
•
|
the underlying asset value of our hotels;
|
|
•
|
investor confidence in the stock and bond markets, generally;
|
|
•
|
national and local economic conditions;
|
|
•
|
changes in tax laws;
|
|
•
|
our financial performance; and
|
|
•
|
general stock and bond market conditions.
|
|
Property
|
|
Location
|
|
Number of
Rooms
|
|
Total Investment(1)
|
|
Total Investment Per Room
|
|||||
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
||||
|
Chicago Marriott
|
|
Chicago, Illinois
|
|
1,198
|
|
|
$
|
333,540
|
|
|
$
|
278,414
|
|
|
Los Angeles Airport Marriott
|
|
Los Angeles, California
|
|
1,004
|
|
|
126,834
|
|
|
126,329
|
|
||
|
Hilton Minneapolis
|
|
Minneapolis, Minnesota
|
|
821
|
|
|
155,703
|
|
|
189,650
|
|
||
|
Westin Boston Waterfront Hotel
|
|
Boston, Massachusetts
|
|
793
|
|
|
349,477
|
|
|
440,702
|
|
||
|
Lexington Hotel New York
|
|
New York, New York
|
|
712
|
|
|
342,311
|
|
|
480,774
|
|
||
|
Salt Lake City Marriott Downtown
|
|
Salt Lake City, Utah
|
|
510
|
|
|
54,976
|
|
|
107,797
|
|
||
|
Renaissance Worthington
|
|
Fort Worth, Texas
|
|
504
|
|
|
83,002
|
|
|
164,687
|
|
||
|
Frenchman’s Reef & Morning Star Marriott Beach Resort
|
|
St. Thomas, U.S. Virgin Islands
|
|
502
|
|
|
133,230
|
|
|
265,398
|
|
||
|
Torrance Marriott South Bay
|
|
Los Angeles County, California
|
|
487
|
|
|
74,419
|
|
|
152,812
|
|
||
|
Orlando Airport Marriott
|
|
Orlando, Florida
|
|
485
|
|
|
81,079
|
|
|
167,173
|
|
||
|
Westin San Diego
|
|
San Diego, California
|
|
436
|
|
|
122,830
|
|
|
281,720
|
|
||
|
Westin Washington, D.C. City Center
|
|
Washington, D.C.
|
|
406
|
|
|
153,401
|
|
|
377,835
|
|
||
|
Oak Brook Hills Marriott Resort
|
|
Oak Brook, Illinois
|
|
386
|
|
|
77,186
|
|
|
199,963
|
|
||
|
Hilton Boston Downtown
|
|
Boston, Massachusetts
|
|
362
|
|
|
158,343
|
|
|
437,412
|
|
||
|
Vail Marriott Mountain Resort & Spa
|
|
Vail, Colorado
|
|
344
|
|
|
66,557
|
|
|
193,480
|
|
||
|
Marriott Atlanta Alpharetta
|
|
Atlanta, Georgia
|
|
318
|
|
|
38,501
|
|
|
121,073
|
|
||
|
Courtyard Manhattan/Midtown East
|
|
New York, New York
|
|
312
|
|
|
75,952
|
|
|
243,434
|
|
||
|
Conrad Chicago
|
|
Chicago, Illinois
|
|
311
|
|
|
125,925
|
|
|
404,902
|
|
||
|
Bethesda Marriott Suites
|
|
Bethesda, Maryland
|
|
272
|
|
|
48,485
|
|
|
178,254
|
|
||
|
Hilton Burlington
|
|
Burlington, Vermont
|
|
258
|
|
|
53,635
|
|
|
207,888
|
|
||
|
JW Marriott Denver at Cherry Creek
|
|
Denver, Colorado
|
|
196
|
|
|
74,022
|
|
|
377,662
|
|
||
|
Courtyard Manhattan/Fifth Avenue
|
|
New York, New York
|
|
185
|
|
|
44,927
|
|
|
242,848
|
|
||
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
Sonoma, California
|
|
182
|
|
|
32,359
|
|
|
177,797
|
|
||
|
Courtyard Denver Downtown
|
|
Denver, Colorado
|
|
177
|
|
|
46,347
|
|
|
261,848
|
|
||
|
Hilton Garden Inn Chelsea/New York City
|
|
New York, New York
|
|
169
|
|
|
69,684
|
|
|
412,331
|
|
||
|
Renaissance Charleston
|
|
Charleston, South Carolina
|
|
166
|
|
|
38,942
|
|
|
234,590
|
|
||
|
Hotel Rex
|
|
San Francisco, California
|
|
94
|
|
|
29,500
|
|
|
313,830
|
|
||
|
Total
|
|
|
|
11,590
|
|
|
$
|
2,991,167
|
|
|
$
|
258,082
|
|
|
(1)
|
Total investment represents our initial investment in the hotel plus any owner-funded capital expenditures since acquisition.
|
|
Property
|
|
Manager
|
|
Date of Agreement
|
|
Initial Term
|
|
Number of Renewal Terms
|
|
Atlanta Alpharetta Marriott
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
|
Bethesda Marriott Suites
|
|
Marriott
|
|
12/2004
|
|
21 years
|
|
Two ten-year periods
|
|
Boston Westin Waterfront
|
|
Starwood
|
|
5/2004
|
|
20 years
|
|
Four ten-year periods
|
|
Chicago Marriott Downtown
|
|
Marriott
|
|
3/2006
|
|
32 years
|
|
Two ten-year periods
|
|
Conrad Chicago
|
|
Hilton
|
|
11/2005
|
|
10 years
|
|
Two five-year periods
|
|
Courtyard Denver Downtown
|
|
Sage Hospitality
|
|
7/2011
|
|
5 years
|
|
One five-year period
|
|
Courtyard Manhattan/Fifth Avenue
|
|
Marriott
|
|
12/2004
|
|
30 years
|
|
None
|
|
Courtyard Manhattan/Midtown East
|
|
Marriott
|
|
11/2004
|
|
30 years
|
|
Two ten-year periods
|
|
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
|
Hilton Boston Downtown
|
|
Davidson Hotels & Resorts
|
|
11/2012
|
|
7 years
|
|
Two five-year periods
|
|
Hilton Burlington
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
|
Hilton Garden Inn Chelsea/New York City
|
|
Alliance Hospitality Management
|
|
9/2010
|
|
10 years
|
|
None
|
|
Hilton Minneapolis
|
|
Hilton
|
|
3/2006
|
|
20 ¾ years
|
|
None
|
|
Hotel Rex
|
|
Joie de Vivre Hotels
|
|
9/2005
|
|
5 years
|
|
Month-to-month
|
|
JW Marriott Denver at Cherry Creek
|
|
Sage Hospitality
|
|
5/2011
|
|
5 years
|
|
One five-year period
|
|
Lexington Hotel New York
|
|
Highgate Hotels
|
|
6/2011
|
|
10 years
|
|
One five-year period
|
|
Los Angeles Airport Marriott
|
|
Marriott
|
|
9/2000
|
|
40 years
|
|
Two ten-year periods
|
|
Oak Brook Hills Marriott Resort
|
|
Marriott
|
|
7/2005
|
|
30 years
|
|
None
|
|
Orlando Airport Marriott
|
|
Marriott
|
|
11/2005
|
|
30 years
|
|
None
|
|
Renaissance Charleston
|
|
Marriott
|
|
1/2000
|
|
21 years
|
|
Two five-year periods
|
|
Renaissance Worthington
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
|
Salt Lake City Marriott Downtown
|
|
Marriott
|
|
12/2001
|
|
30 years
|
|
Three fifteen-year periods
|
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
Marriott
|
|
10/2004
|
|
20 years
|
|
One ten-year period
|
|
Torrance Marriott South Bay
|
|
Marriott
|
|
1/2005
|
|
40 years
|
|
None
|
|
Vail Marriott Mountain Resort & Spa
|
|
Vail Resorts
|
|
6/2005
|
|
15½ years
|
|
None
|
|
Westin San Diego
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
|
Westin Washington D.C. City Center
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
|
Property
|
|
Base Management Fee(1)
|
|
Incentive Management Fee(2)
|
|
FF&E Reserve Contribution(1)
|
|
|||
|
Atlanta Alpharetta Marriott
|
|
3%
|
|
25
|
%
|
|
5
|
%
|
|
|
|
Bethesda Marriott Suites
|
|
3%
|
|
50
|
%
|
(3
|
)
|
5
|
%
|
(4)
|
|
Boston Westin Waterfront
|
|
2.5%
|
|
20
|
%
|
|
4
|
%
|
|
|
|
Chicago Marriott Downtown
|
|
3%
|
|
20
|
%
|
(5
|
)
|
5
|
%
|
|
|
Conrad Chicago
|
|
3%
|
(6)
|
15
|
%
|
|
4
|
%
|
|
|
|
Courtyard Denver Downtown
|
|
2%
|
(7)
|
10
|
%
|
|
4
|
%
|
|
|
|
Courtyard Manhattan/Fifth Avenue
|
|
5.5%
|
(8)
|
25
|
%
|
|
4
|
%
|
|
|
|
Courtyard Manhattan/Midtown East
|
|
5%
|
|
25
|
%
|
|
|
4
|
%
|
|
|
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
3%
|
|
15
|
%
|
|
5.5
|
%
|
|
|
|
Hilton Boston Downtown
|
|
2%
|
|
10
|
%
|
|
4
|
%
|
|
|
|
Hilton Burlington
|
|
1%
|
(9)
|
10
|
%
|
|
None
|
|
|
|
|
Hilton Garden Inn Chelsea/New York City
|
|
2.5%
|
(10)
|
10
|
%
|
|
None
|
|
|
|
|
Hilton Minneapolis
|
|
3%
|
|
15
|
%
|
|
4
|
%
|
|
|
|
Hotel Rex
|
|
3%
|
|
10
|
%
|
|
|
4
|
%
|
|
|
JW Marriott Denver at Cherry Creek
|
|
2.25%
|
(11)
|
10
|
%
|
|
4
|
%
|
|
|
|
Lexington Hotel New York
|
|
3%
|
|
20
|
%
|
|
4
|
%
|
|
|
|
Los Angeles Airport Marriott
|
|
3%
|
|
25
|
%
|
|
5
|
%
|
|
|
|
Oak Brook Hills Marriott Resort
|
|
3%
|
|
30
|
%
|
|
5.5
|
%
|
|
|
|
Orlando Airport Marriott
|
|
2%
|
(12)
|
25
|
%
|
|
5
|
%
|
|
|
|
Renaissance Charleston
|
|
3.5%
|
|
20
|
%
|
|
5
|
%
|
|
|
|
Renaissance Worthington
|
|
3%
|
|
25
|
%
|
|
|
5
|
%
|
|
|
Salt Lake City Marriott Downtown
|
|
3%
|
|
20
|
%
|
|
|
5
|
%
|
|
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
3%
|
|
20
|
%
|
|
|
5
|
%
|
|
|
Torrance Marriott South Bay
|
|
3%
|
|
20
|
%
|
|
|
5
|
%
|
|
|
Vail Marriott Mountain Resort & Spa
|
|
3%
|
|
20
|
%
|
|
|
4
|
%
|
|
|
Westin San Diego
|
|
1%
|
(9)
|
10
|
%
|
|
|
None
|
|
|
|
Westin Washington D.C. City Center
|
|
1%
|
(9)
|
10
|
%
|
|
4
|
%
|
|
|
|
(1)
|
As a percentage of gross revenues.
|
|
(2)
|
Based on a percentage of hotel operating profits above a specified return on our invested capital or specified operating profit thresholds.
|
|
(3)
|
The owner's priority expires in
2027
.
|
|
(4)
|
The contribution is reduced to
1%
until operating profits exceed an owner's priority of
$3.8 million
.
|
|
(5)
|
Calculated as
20%
of net operating income before base management fees. There is
no
owner's priority.
|
|
(6)
|
The base management fee is reduced by the amount in which operating profits do not meet the performance guarantee. The performance guarantee was
$8.3 million
in 2012 and base management fees were reduced to
zero
.
|
|
(7)
|
The base management fee is
2.5%
of gross revenues if the hotel achieves operating results in excess of
7%
of our invested capital and
3%
of gross revenues if the hotel achieves operating profits in excess of
8%
of our invested capital.
|
|
(8)
|
The base management fee increases to
6%
beginning in fiscal year 2015 for the remainder of the agreement. Prior to 2015, the base management fee may increase to
6.0%
at the beginning of the fiscal year following the achievement of operating profits equal to or above
$5.0 million
.
|
|
(10)
|
The base management fee will increase to
2.75%
in
September 2013
for the remaining term of the agreement.
|
|
(11)
|
The base management fee is
2.75%
of gross revenues if the hotel achieves operating profits in excess of
7%
of our invested capital and
3.25%
of gross revenues if the hotel achieves operating profits in excess of
8%
of our invested capital.
|
|
(12)
|
In July 2012, we amended the management agreement to reduce the annual base management fee for 2012 and 2013 from 3% to 2% of gross revenues should the hotel's annual debt service amount exceed hotel operating profit with respect to each fiscal year.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Base management fees
|
$
|
19,365
|
|
|
$
|
16,405
|
|
|
$
|
13,920
|
|
|
Incentive management fees
|
5,550
|
|
|
5,226
|
|
|
4,750
|
|
|||
|
Total management fees
|
$
|
24,915
|
|
|
$
|
21,631
|
|
|
$
|
18,670
|
|
|
|
|
Date of Agreement
|
|
Term
|
|
Franchise Fee
|
|
Vail Marriott Mountain Resort & Spa
|
|
6/2005
|
|
16 years
|
|
6% of gross room sales plus 3% of gross food and beverage sales
|
|
Hilton Garden Inn Chelsea/New York City
|
|
9/2010
|
|
17 years
|
|
Royalty fee of 5% of gross room sales and program fee of 4.3% of gross room sales
|
|
JW Marriott Denver at Cherry Creek
|
|
5/2011
|
|
15 years
|
|
6% of gross room sales and 3% of gross food and beverage sales
|
|
Lexington Hotel New York (1)
|
|
3/2012
|
|
20 years
|
|
3% of gross room sales (2)
|
|
Courtyard Denver Downtown
|
|
7/2011
|
|
16 years
|
|
5.5% of gross room sales
|
|
Hilton Boston Downtown
|
|
7/2012
|
|
10 years
|
|
5% of gross room sales and 3% of gross food and beverage sales; program fee of 4% of gross room sales
|
|
Westin Washington D.C. City Center
|
|
12/2010
|
|
20 years
|
|
7% of gross room sales and 3% of gross food and beverage sales
|
|
Westin San Diego
|
|
12/2010
|
|
20 years
|
|
7% of gross room sales and 3% of gross food and beverage sales
|
|
Hilton Burlington
|
|
7/2012
|
|
10 years
|
|
5% of gross room sales and 3% of gross food and beverage sales; program fee of 4% of gross room sales
|
|
(1
|
)
|
The agreement begins on the date the hotel opens as a Autograph Collection hotel, which is currently projected to be mid-2013.
|
|
|
|
|
|
(2
|
)
|
Increases to 4% on the first anniversary of the agreement and 5% on the second anniversary of the agreement.
|
|
•
|
The Bethesda Marriott Suites hotel is subject to a ground lease that runs until 2087. There are no renewal options.
|
|
•
|
The Courtyard Manhattan/Fifth Avenue is subject to a ground lease that runs until 2085, inclusive of one 49-year renewal option.
|
|
•
|
The Salt Lake City Marriott Downtown is subject to two ground leases: one ground lease covers the land under the hotel and the other ground lease covers the portion of the hotel that extends into the City Creek Center. The term of the ground lease covering the land under the hotel runs through 2056, inclusive of our renewal options, and the term of the ground lease covering the extension runs through 2017. In 2009, we acquired a 21% interest in the land under the hotel for approximately $0.9 million.
|
|
•
|
The Westin Boston Waterfront is subject to a ground lease that runs until 2099. There are no renewal options.
|
|
•
|
The Hilton Minneapolis is subject to a ground lease that runs until 2091. There are no renewal options.
|
|
|
Property
|
|
Term (1)
|
|
Annual Rent
|
|
Ground leases under hotel:
|
Bethesda Marriott Suites
|
|
Through 10/2087
|
|
$566,683 (2)
|
|
|
Courtyard Manhattan/Fifth Avenue(3)(4)
|
|
10/2007 - 9/2017
|
|
$906,000
|
|
|
|
|
10/2017 - 9/2027
|
|
1,132,812
|
|
|
|
|
10/2027 - 9/2037
|
|
1,416,015
|
|
|
|
|
10/2037 - 9/2047
|
|
1,770,019
|
|
|
|
|
10/2047 - 9/2057
|
|
2,212,524
|
|
|
|
|
10/2057 - 9/2067
|
|
2,765,655
|
|
|
|
|
10/2067 - 9/2077
|
|
3,457,069
|
|
|
|
|
10/2077 - 9/2085
|
|
4,321,336
|
|
|
Salt Lake City Marriott Downtown (Ground lease for hotel) (5)
|
|
Through 12/2056
|
|
Greater of $132,000 or 2.6% of annual gross room sales
|
|
|
(Ground lease for extension)
|
|
1/2008 - 12/2012
|
|
$10,277
|
|
|
|
|
1/2013 - 12/2017
|
|
11,305
|
|
|
Westin Boston Waterfront Hotel (6) (Base rent)
|
|
1/2012 - 12/2015
|
|
500,000
|
|
|
|
|
1/2016 - 12/2020
|
|
750,000
|
|
|
|
|
1/2021 - 12/2025
|
|
1,000,000
|
|
|
|
|
1/2026 - 12/2030
|
|
1,500,000
|
|
|
|
|
1/2031 - 12/2035
|
|
1,750,000
|
|
|
|
|
1/2036 - 6/2099
|
|
No base rent
|
|
|
(Percentage rent)
|
|
Through 12/2015
|
|
0% of annual gross revenue
|
|
|
|
|
1/2016 - 12/2025
|
|
1.0% of annual gross revenue
|
|
|
|
|
1/2026 - 12/2035
|
|
1.5% of annual gross revenue
|
|
|
|
|
1/2036 - 12/2045
|
|
2.75% of annual gross revenue
|
|
|
|
|
1/2046 - 12/2055
|
|
3.0% of annual gross revenue
|
|
|
|
|
1/2056 - 12/2065
|
|
3.25% of annual gross revenue
|
|
|
|
|
1/2066 - 6/2099
|
|
3.5% of annual gross revenue
|
|
|
Hilton Minneapolis (7)
|
|
1/2012 - 12/2012
|
|
5,726,000
|
|
|
|
|
1/2013 - 12/2013
|
|
6,012,000
|
|
|
|
|
1/2014 - 12-2014
|
|
6,313,000
|
|
|
|
|
1/2015 - 12/2015
|
|
6,629,000
|
|
|
|
|
1/2016 - 12-2016
|
|
6,960,000
|
|
|
|
|
1/2017 - 12/2017
|
|
7,308,000
|
|
|
|
|
1/2018 - 12/2018
|
|
7,673,000
|
|
|
|
|
1/2019 - 12/2091
|
|
Annual real estate taxes
|
|
Ground leases under parking garage:
|
Renaissance Worthington
|
|
Through 7/2012
|
|
$36,613
|
|
|
|
|
8/2012 - 7/2022
|
|
40,400
|
|
|
|
|
8/2022 - 7/2037
|
|
46,081
|
|
|
|
|
8/2037 - 7/2052
|
|
51,764
|
|
|
|
|
8/2052 - 7/2056
|
|
57,444
|
|
Ground lease under golf course:
|
Oak Brook Hills Marriott Resort
|
|
10/1985 - 9/2025
|
|
$1 (8)
|
|
(1)
|
These terms assume our exercise of all renewal options.
|
|
|
|
|
(2)
|
Represents rent for the year ended December 31, 2012. Rent will increase annually by 5.5%.
|
|
|
|
|
(3)
|
The ground lease term is 49 years. We have the right to renew the ground lease for an additional 49 year term on the same terms then applicable to the ground lease.
|
|
|
|
|
(4)
|
The total annual rent includes the fixed rent noted in the table plus a percentage rent equal to 5% of gross receipts for each lease year, but only to the extent that 5% of gross receipts exceeds the minimum fixed rent in such lease year. There was no such percentage rent earned during the year ended December 31, 2012.
|
|
|
|
|
(5)
|
We own a 21% interest in the land underlying the hotel and, as a result, 21% of the annual rent under the ground lease is paid to us by the hotel.
|
|
|
|
|
(6)
|
Total annual rent under the ground lease is capped at 2.5% of hotel gross revenues during the initial 30 years of the ground lease.
|
|
|
|
|
(7)
|
The ground lease payment and related property tax liability were negotiated as a single payment in lieu of taxes. The single payments increase at a rate of 5% per year through 2018. Beginning in 2019, there will no longer be a stipulated single payment and the hotel will pay only the real property tax portion of the initial single payment based on the then assessed valuation and applicable tax rate.
|
|
|
|
|
(8)
|
We have the right to extend the term of this lease for two consecutive renewal terms of ten years each with rent at then market value.
|
|
Property
|
|
Principal Balance (in thousands)
|
|
Debt per Room
|
|
Interest Rate
|
|
Maturity Date
|
|
Amortization Provisions
|
||||
|
Courtyard Manhattan / Midtown East
|
|
$
|
41,933
|
|
|
$
|
134,401
|
|
|
8.81%
|
|
October 2014
|
|
30 Years
|
|
Marriott Salt Lake City Downtown
|
|
28,640
|
|
|
56,157
|
|
|
5.50%
|
|
January 2015
|
|
20 Years
|
||
|
Courtyard Manhattan / Fifth Avenue
|
|
50,173
|
|
|
271,205
|
|
|
6.48%
|
|
June 2016
|
|
30 Years
|
||
|
Renaissance Worthington
|
|
54,700
|
|
|
108,532
|
|
|
5.40%
|
|
July 2015
|
|
30 Years
|
||
|
Frenchman’s Reef & Morning Star Marriott Beach Resort
|
|
58,690
|
|
|
116,912
|
|
|
5.44%
|
|
August 2015
|
|
30 Years
|
||
|
Marriott Los Angeles Airport
|
|
82,600
|
|
|
82,271
|
|
|
5.30%
|
|
July 2015
|
|
Interest Only
|
||
|
Orlando Airport Marriott
|
|
57,583
|
|
|
118,728
|
|
|
5.68%
|
|
January 2016
|
|
30 Years
|
||
|
Chicago Marriott Downtown Magnificent Mile
|
|
211,477
|
|
|
176,525
|
|
|
5.975%
|
|
April 2016
|
|
30 Years
|
||
|
Hilton Minneapolis
|
|
96,901
|
|
|
118,028
|
|
|
5.464%
|
|
April 2021
|
|
25 Years
|
||
|
JW Marriott Denver at Cherry Creek
|
|
40,761
|
|
|
207,964
|
|
|
6.470%
|
|
July 2015
|
|
25 Years
|
||
|
Lexington Hotel New York
|
|
170,368
|
|
|
239,281
|
|
|
LIBOR + 3.00% (3.214% at December 31, 2012)
|
|
March 2015 (1)
|
|
Interest Only
|
||
|
Westin Washington D.C. City Center
|
|
74,000
|
|
|
182,266
|
|
|
3.99%
|
|
January 2023
|
|
25 Years
|
||
|
Senior unsecured credit facility (2)
|
|
20,000
|
|
|
|
|
LIBOR + 1.90% (2.150% at December 31, 2012)
|
|
January 2017
|
|
Interest Only
|
|||
|
Total debt
|
|
$
|
987,826
|
|
|
|
|
|
|
|
|
|
||
|
(1
|
)
|
The loan may be extended for two additional one-year terms subject to the satisfaction of certain conditions and the payment of an extension fee.
|
|
|
|
|
|
(2
|
)
|
The senior unsecured credit facility matures in January 2017. Subject to certain conditions, including being in compliance with all financial covenants, we have one extension option that will extend the maturity for one year. Interest is paid on the periodic advances under our senior unsecured credit facility at varying rates, based upon LIBOR, plus an agreed upon additional margin amount. The applicable margin depends upon our ratio of net indebtedness to EBITDA.
|
|
Item 4.
|
Mine Safety Disclosures
|
|
|
|
Price Range
|
||||||
|
|
|
High
|
|
Low
|
||||
|
Year Ended December 31, 2011:
|
|
|
|
|
||||
|
First Quarter
|
|
$
|
12.56
|
|
|
$
|
10.45
|
|
|
Second Quarter
|
|
12.11
|
|
|
9.75
|
|
||
|
Third Quarter
|
|
11.34
|
|
|
7.05
|
|
||
|
Fourth Quarter
|
|
9.93
|
|
|
6.52
|
|
||
|
Year Ended December 31, 2012:
|
|
|
|
|
||||
|
First Quarter
|
|
10.98
|
|
|
9.55
|
|
||
|
Second Quarter
|
|
10.82
|
|
|
9.30
|
|
||
|
Third Quarter
|
|
10.45
|
|
|
9.19
|
|
||
|
Fourth Quarter
|
|
10.43
|
|
|
8.16
|
|
||
|
|
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
||||||||||||
|
DiamondRock Hospitality Company Total Return
|
|
$100.00
|
|
|
$36.15
|
|
|
$62.48
|
|
|
$88.52
|
|
|
$73.59
|
|
|
$70.99
|
|
|
RMZ Total Return
|
|
$100.00
|
|
|
$62.03
|
|
|
$79.78
|
|
|
$102.50
|
|
|
$111.41
|
|
|
$131.20
|
|
|
S&P 500 Total Return
|
|
$100.00
|
|
|
$63.00
|
|
|
$79.68
|
|
|
$91.68
|
|
|
$93.61
|
|
|
$108.59
|
|
|
•
|
90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding net capital gains, plus
|
|
•
|
90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Code, minus
|
|
•
|
any excess non-cash income.
|
|
Payment Date
|
|
Record Date
|
|
Dividend
per Share
|
||
|
April 7, 2011
|
|
March 25, 2011
|
|
|
$0.08
|
|
|
June 27, 2011
|
|
June 17, 2011
|
|
|
$0.08
|
|
|
September 20, 2011
|
|
September 9, 2011
|
|
|
$0.08
|
|
|
January 10, 2012
|
|
December 30, 2011
|
|
|
$0.08
|
|
|
April 4, 2012
|
|
March 23, 2012
|
|
|
$0.08
|
|
|
May 29, 2012
|
|
May 15, 2012
|
|
|
$0.08
|
|
|
September 19, 2012
|
|
September 7, 2012
|
|
|
$0.08
|
|
|
January 10, 2013
|
|
December 31, 2012
|
|
|
$0.08
|
|
|
Plan Category
|
|
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 Under Equity Compensation Plans
(Excluding Securities Reflected in Column (a))
|
|
|
|
(a)
|
|
(b)
|
|
(c)
|
|
Equity compensation plans approved by security holders
|
|
262,461
|
|
$12.59
|
|
4,771,667
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
—
|
|
—
|
|
Total
|
|
262,461
|
|
$12.59
|
|
4,771,667
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
|
(in thousands, except for per share data)
|
||||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rooms
|
|
$
|
526,113
|
|
|
$
|
431,219
|
|
|
$
|
348,732
|
|
|
$
|
313,368
|
|
|
$
|
380,767
|
|
|
Food and beverage
|
|
180,387
|
|
|
159,744
|
|
|
148,453
|
|
|
137,378
|
|
|
163,914
|
|
|||||
|
Other
|
|
43,147
|
|
|
31,213
|
|
|
26,710
|
|
|
28,165
|
|
|
31,133
|
|
|||||
|
Total revenues
|
|
749,647
|
|
|
622,176
|
|
|
523,895
|
|
|
478,911
|
|
|
575,814
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rooms
|
|
140,029
|
|
|
115,786
|
|
|
93,245
|
|
|
84,343
|
|
|
91,764
|
|
|||||
|
Food and beverage
|
|
128,938
|
|
|
114,029
|
|
|
105,685
|
|
|
101,148
|
|
|
117,120
|
|
|||||
|
Other hotel expenses and management fees
|
|
286,862
|
|
|
243,102
|
|
|
206,970
|
|
|
193,415
|
|
|
213,886
|
|
|||||
|
Impairment losses
|
|
30,844
|
|
|
—
|
|
|
—
|
|
|
2,542
|
|
|
695
|
|
|||||
|
Hotel acquisition costs
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|
—
|
|
|
—
|
|
|||||
|
Corporate expenses(1)
|
|
21,095
|
|
|
21,247
|
|
|
16,384
|
|
|
18,317
|
|
|
13,984
|
|
|||||
|
Depreciation and amortization
|
|
100,152
|
|
|
85,376
|
|
|
74,590
|
|
|
68,915
|
|
|
64,286
|
|
|||||
|
Total operating expenses
|
|
718,511
|
|
|
582,061
|
|
|
498,310
|
|
|
468,680
|
|
|
501,735
|
|
|||||
|
Operating income
|
|
31,136
|
|
|
40,115
|
|
|
25,585
|
|
|
10,231
|
|
|
74,079
|
|
|||||
|
Interest income
|
|
(307
|
)
|
|
(614
|
)
|
|
(783
|
)
|
|
(342
|
)
|
|
(1,563
|
)
|
|||||
|
Interest expense
|
|
53,771
|
|
|
45,406
|
|
|
35,425
|
|
|
40,400
|
|
|
38,756
|
|
|||||
|
Gain on early extinguishment of debt
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
(Loss) income from continuing operations before income taxes
|
|
(22,184
|
)
|
|
(4,677
|
)
|
|
(9,057
|
)
|
|
(29,827
|
)
|
|
36,886
|
|
|||||
|
Income tax benefit (expense)
|
|
6,158
|
|
|
(3,322
|
)
|
|
(1,742
|
)
|
|
18,943
|
|
|
8,497
|
|
|||||
|
(Loss) income from continuing operations
|
|
(16,026
|
)
|
|
(7,999
|
)
|
|
(10,799
|
)
|
|
(10,884
|
)
|
|
45,383
|
|
|||||
|
(Loss) income from discontinued operations
|
|
(566
|
)
|
|
321
|
|
|
1,627
|
|
|
(206
|
)
|
|
7,546
|
|
|||||
|
Net (loss) income
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
$
|
(11,090
|
)
|
|
$
|
52,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Loss) earnings per share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Continuing operations
|
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
0.48
|
|
|
Discontinued operations
|
|
(0.00
|
)
|
|
0.00
|
|
|
0.01
|
|
|
(0.00
|
)
|
|
0.08
|
|
|||||
|
Basic and diluted (loss) earnings per share
|
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
0.56
|
|
|
Other data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dividends declared per common share(2)
|
|
$
|
0.32
|
|
|
$
|
0.32
|
|
|
$
|
—
|
|
|
$
|
0.33
|
|
|
$
|
0.75
|
|
|
FFO(3)
|
|
$
|
120,961
|
|
|
$
|
91,546
|
|
|
$
|
79,292
|
|
|
$
|
74,181
|
|
|
$
|
131,780
|
|
|
Adjusted FFO(3)
|
|
$
|
140,163
|
|
|
$
|
103,643
|
|
|
$
|
90,297
|
|
|
$
|
82,778
|
|
|
$
|
137,816
|
|
|
EBITDA(4)
|
|
$
|
134,928
|
|
|
$
|
149,676
|
|
|
$
|
127,458
|
|
|
$
|
102,217
|
|
|
$
|
172,113
|
|
|
Adjusted EBITDA(4)
|
|
$
|
189,714
|
|
|
$
|
162,146
|
|
|
$
|
138,463
|
|
|
$
|
113,356
|
|
|
$
|
178,844
|
|
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property and equipment, net
|
|
$
|
2,611,454
|
|
|
$
|
2,234,504
|
|
|
$
|
2,071,603
|
|
|
$
|
1,862,087
|
|
|
$
|
1,920,216
|
|
|
Cash and cash equivalents
|
|
9,623
|
|
|
26,291
|
|
|
84,201
|
|
|
177,380
|
|
|
13,830
|
|
|||||
|
Total assets
|
|
2,944,042
|
|
|
2,798,635
|
|
|
2,414,609
|
|
|
2,215,491
|
|
|
2,102,536
|
|
|||||
|
Total debt
|
|
988,731
|
|
|
1,042,933
|
|
|
780,880
|
|
|
786,777
|
|
|
878,353
|
|
|||||
|
Total other liabilities
|
|
260,198
|
|
|
253,545
|
|
|
220,212
|
|
|
253,208
|
|
|
206,551
|
|
|||||
|
Stockholders' equity
|
|
1,695,113
|
|
|
1,502,157
|
|
|
1,413,517
|
|
|
1,175,506
|
|
|
1,017,632
|
|
|||||
|
(1)
|
Corporate expenses for the year ended December 31, 2012 and 2011 include legal fees of approximately $2.5 million and $2.3 million, respectively, related to the Allerton bankruptcy proceedings. Corporate expenses for the year ended December 31, 2011 include an accrual of $1.7 million for the settlement of the Los Angeles Airport Marriott litigation. Corporate expenses for the year ended December 31, 2009 include charges of approximately $2.6 million related to the retirement of our prior Executive Chairman and the termination of our prior Executive Vice President and General Counsel.
|
|
|
|
|
(2)
|
We paid 90% of the 2009 dividend in shares of common stock and the remainder in cash as permitted by the Internal Revenue Service's Revenue Procedure 2009-15. All of our other dividends have been paid in cash.
|
|
|
|
|
(3)
|
See "Non-GAAP Financial Measures" below in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" for a detailed description of FFO and Adjusted FFO and a discussion of why we believe that they are useful supplemental measures of our operating performance. The following is a reconciliation of our U.S. GAAP net (loss) income to FFO and Adjusted FFO.
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Net (loss) income
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
$
|
(11,090
|
)
|
|
$
|
52,929
|
|
|
Real estate related depreciation(a)
|
|
101,498
|
|
|
99,224
|
|
|
88,464
|
|
|
82,729
|
|
|
78,156
|
|
|||||
|
Impairment losses(b)
|
|
45,534
|
|
|
—
|
|
|
—
|
|
|
2,542
|
|
|
695
|
|
|||||
|
Gain on sale of hotel properties, net
|
|
(9,479
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
FFO
|
|
120,961
|
|
|
91,546
|
|
|
79,292
|
|
|
74,181
|
|
|
131,780
|
|
|||||
|
Non-cash ground rent
|
|
6,694
|
|
|
6,996
|
|
|
7,092
|
|
|
7,720
|
|
|
7,755
|
|
|||||
|
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|
(1,771
|
)
|
|
(1,720
|
)
|
|
(1,719
|
)
|
|||||
|
Gain on early extinguishment of debt
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Acquisition costs
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|
—
|
|
|
—
|
|
|||||
|
Allerton loan interest payments
|
|
—
|
|
|
3,163
|
|
|
2,650
|
|
|
—
|
|
|
—
|
|
|||||
|
Allerton loan legal fees
|
|
2,493
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Franchise termination fee
|
|
750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Litigation settlement
|
|
—
|
|
|
1,650
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Hurricane remediation expense at Frenchman's Reef
|
|
—
|
|
|
—
|
|
|
1,598
|
|
|
—
|
|
|
—
|
|
|||||
|
Management transition costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,597
|
|
|
—
|
|
|||||
|
Fair value adjustments to debt instruments
|
|
471
|
|
|
(373
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Adjusted FFO
|
|
$
|
140,163
|
|
|
$
|
103,643
|
|
|
$
|
90,297
|
|
|
$
|
82,778
|
|
|
$
|
137,816
|
|
|
|
(a)
|
Amounts include depreciation expense included in discontinued operations as follows: $1.3 million in 2012, $13.8 million in 2011, $13.9 million in 2010, $13.8 million in 2009, and $13.9 million in 2008.
|
|
|
(b)
|
Amounts include impairment losses included in discontinued operations as follows: $14.7 million in 2012.
|
|
|
|
|
|
(4)
|
See "Non-GAAP Financial Measures" below in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" for a detailed description of EBITDA and Adjusted EBITDA and why we believe that they are useful supplemental measures of our operating performance. The following is a reconciliation of our U.S. GAAP net (loss) income to EBITDA and Adjusted EBITDA.
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Net (loss) income
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
$
|
(11,090
|
)
|
|
$
|
52,929
|
|
|
Interest expense(a)
|
|
56,068
|
|
|
55,507
|
|
|
45,524
|
|
|
51,609
|
|
|
50,404
|
|
|||||
|
Income tax (benefit) expense(b)
|
|
(6,046
|
)
|
|
2,623
|
|
|
2,642
|
|
|
(21,031
|
)
|
|
(9,376
|
)
|
|||||
|
Real estate related depreciation(c)
|
|
101,498
|
|
|
99,224
|
|
|
88,464
|
|
|
82,729
|
|
|
78,156
|
|
|||||
|
EBITDA
|
|
134,928
|
|
|
149,676
|
|
|
127,458
|
|
|
102,217
|
|
|
172,113
|
|
|||||
|
Non-cash ground rent
|
|
6,694
|
|
|
6,996
|
|
|
7,092
|
|
|
7,720
|
|
|
7,755
|
|
|||||
|
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|
(1,771
|
)
|
|
(1,720
|
)
|
|
(1,719
|
)
|
|||||
|
Gain on sale of hotel properties, net
|
|
(9,479
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on early extinguishment of debt
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Acquisition costs
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|
—
|
|
|
—
|
|
|||||
|
Allerton loan interest payments
|
|
—
|
|
|
3,163
|
|
|
2,650
|
|
|
—
|
|
|
—
|
|
|||||
|
Allerton loan legal fees
|
|
2,493
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Franchise termination fee
|
|
750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Litigation settlement
|
|
—
|
|
|
1,650
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Hurricane remediation expense at Frenchman's Reef
|
|
—
|
|
|
—
|
|
|
1,598
|
|
|
—
|
|
|
—
|
|
|||||
|
Management transition costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,597
|
|
|
—
|
|
|||||
|
Impairment losses(d)
|
|
45,534
|
|
|
—
|
|
|
—
|
|
|
2,542
|
|
|
695
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
189,714
|
|
|
$
|
162,146
|
|
|
$
|
138,463
|
|
|
$
|
113,356
|
|
|
$
|
178,844
|
|
|
|
(a)
|
Amounts include interest expense included in discontinued operations as follows: $2.3 million in 2012, $10.1 million in 2011 and 2010, $11.2 million in 2009, and $11.6 million in 2008.
|
|
|
|
|
|
|
(b)
|
Amounts include income tax expense (benefit) included in discontinued operations as follows: $0.1 million in 2012, ($0.7) million in 2011, $0.9 in 2010, ($2.1) million in 2009, and ($0.9) million in 2008.
|
|
|
|
|
|
|
(c)
|
Amounts include depreciation expense included in discontinued operations as follows: $1.3 million in 2012, $13.8 million in 2011, $13.9 million in 2010, $13.8 million in 2009, and $13.9 million in 2008.
|
|
|
|
|
|
|
(d)
|
Amounts include impairment losses included in discontinued operations as follows: $14.7 million in 2012.
|
|
•
|
focus on high-quality urban and destination resort hotels;
|
|
•
|
promote innovative approaches to asset management; and
|
|
•
|
maintain a conservative capital structure.
|
|
•
|
Occupancy percentage;
|
|
•
|
Average Daily Rate (or ADR);
|
|
•
|
Revenue per Available Room (or RevPAR);
|
|
•
|
Earnings Before Interest, Income Taxes, Depreciation and Amortization (or EBITDA) and Adjusted EBITDA; and
|
|
•
|
Funds From Operations (or FFO) and Adjusted FFO.
|
|
Property
|
|
Location
|
|
Number of
Rooms |
|
Occupancy (%)
|
|
ADR($)
|
|
RevPAR($)
|
|
% Change
from 2011 RevPAR (3) |
|||||||
|
Chicago Marriott
|
|
Chicago, Illinois
|
|
1,198
|
|
|
74.1
|
%
|
|
$
|
200.80
|
|
|
$
|
148.78
|
|
|
6.7
|
%
|
|
Los Angeles Airport Marriott
|
|
Los Angeles, California
|
|
1,004
|
|
|
86.7
|
%
|
|
109.11
|
|
|
94.64
|
|
|
7.4
|
%
|
||
|
Hilton Minneapolis
|
|
Minneapolis, Minnesota
|
|
821
|
|
|
72.6
|
%
|
|
143.19
|
|
|
103.99
|
|
|
(0.8
|
)%
|
||
|
Westin Boston Waterfront Hotel
|
|
Boston, Massachusetts
|
|
793
|
|
|
73.3
|
%
|
|
203.85
|
|
|
149.46
|
|
|
8.6
|
%
|
||
|
Lexington Hotel New York (1)
|
|
New York, New York
|
|
712
|
|
|
94.8
|
%
|
|
205.70
|
|
|
195.01
|
|
|
1.7
|
%
|
||
|
Salt Lake City Marriott Downtown
|
|
Salt Lake City, Utah
|
|
510
|
|
|
66.4
|
%
|
|
134.07
|
|
|
89.07
|
|
|
17.8
|
%
|
||
|
Renaissance Worthington
|
|
Fort Worth, Texas
|
|
504
|
|
|
68.3
|
%
|
|
161.04
|
|
|
109.93
|
|
|
(2.6
|
)%
|
||
|
Frenchman’s Reef & Morning Star Marriott Beach Resort
|
|
St. Thomas, U.S. Virgin Islands
|
|
502
|
|
|
78.7
|
%
|
|
228.17
|
|
|
179.48
|
|
|
(4.3
|
)%
|
||
|
Torrance Marriott South Bay
|
|
Los Angeles County, California
|
|
487
|
|
|
82.6
|
%
|
|
110.15
|
|
|
90.95
|
|
|
6.4
|
%
|
||
|
Orlando Airport Marriott
|
|
Orlando, Florida
|
|
485
|
|
|
72.2
|
%
|
|
103.82
|
|
|
74.97
|
|
|
1.0
|
%
|
||
|
Westin San Diego (2)
|
|
San Diego, California
|
|
436
|
|
|
82.4
|
%
|
|
143.96
|
|
|
118.66
|
|
|
8.1
|
%
|
||
|
Westin Washington, D.C. City Center (2)
|
|
Washington, D.C.
|
|
406
|
|
|
72.4
|
%
|
|
183.39
|
|
|
132.83
|
|
|
(8.0
|
)%
|
||
|
Oak Brook Hills Marriott Resort
|
|
Oak Brook, Illinois
|
|
386
|
|
|
56.6
|
%
|
|
120.39
|
|
|
68.12
|
|
|
8.8
|
%
|
||
|
Hilton Boston Downtown (2)
|
|
Boston, Massachusetts
|
|
362
|
|
|
74.5
|
%
|
|
231.99
|
|
|
172.87
|
|
|
0.7
|
%
|
||
|
Vail Marriott Mountain Resort & Spa
|
|
Vail, Colorado
|
|
344
|
|
|
63.7
|
%
|
|
225.47
|
|
|
143.72
|
|
|
7.8
|
%
|
||
|
Marriott Atlanta Alpharetta
|
|
Atlanta, Georgia
|
|
318
|
|
|
66.0
|
%
|
|
139.59
|
|
|
92.11
|
|
|
2.7
|
%
|
||
|
Courtyard Manhattan/Midtown East
|
|
New York, New York
|
|
312
|
|
|
86.7
|
%
|
|
269.79
|
|
|
233.91
|
|
|
6.5
|
%
|
||
|
Conrad Chicago
|
|
Chicago, Illinois
|
|
311
|
|
|
80.2
|
%
|
|
213.51
|
|
|
171.18
|
|
|
2.9
|
%
|
||
|
Bethesda Marriott Suites
|
|
Bethesda, Maryland
|
|
272
|
|
|
64.8
|
%
|
|
166.08
|
|
|
107.69
|
|
|
(1.4
|
)%
|
||
|
Hilton Burlington (2)
|
|
Burlington, Vermont
|
|
258
|
|
|
79.2
|
%
|
|
168.94
|
|
|
133.74
|
|
|
10.8
|
%
|
||
|
JW Marriott Denver at Cherry Creek (1)
|
|
Denver, Colorado
|
|
196
|
|
|
76.4
|
%
|
|
227.24
|
|
|
173.69
|
|
|
3.6
|
%
|
||
|
Courtyard Manhattan/Fifth Avenue
|
|
New York, New York
|
|
185
|
|
|
91.7
|
%
|
|
274.04
|
|
|
251.29
|
|
|
11.2
|
%
|
||
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
Sonoma, California
|
|
182
|
|
|
72.1
|
%
|
|
235.86
|
|
|
170.05
|
|
|
10.9
|
%
|
||
|
Courtyard Denver Downtown (1)
|
|
Denver, Colorado
|
|
177
|
|
|
84.6
|
%
|
|
159.29
|
|
|
134.83
|
|
|
9.8
|
%
|
||
|
Hilton Garden Inn Chelsea/New York City
|
|
New York, New York
|
|
169
|
|
|
96.1
|
%
|
|
217.77
|
|
|
209.30
|
|
|
6.0
|
%
|
||
|
Renaissance Charleston
|
|
Charleston, South Carolina
|
|
166
|
|
|
85.1
|
%
|
|
180.50
|
|
|
153.58
|
|
|
8.4
|
%
|
||
|
Hotel Rex (2)
|
|
San Francisco, California
|
|
94
|
|
|
76.3
|
%
|
|
155.01
|
|
|
118.26
|
|
|
12.0
|
%
|
||
|
Total/Weighted Average
|
|
|
|
11,590
|
|
|
76.7
|
%
|
|
$
|
175.01
|
|
|
$
|
134.16
|
|
|
5.2
|
%
|
|
(1)
|
The hotel was acquired during 2011.
|
|
(2)
|
The hotel was acquired during 2012.
|
|
(3)
|
The percentage change from 2011 RevPAR for our 2011 and 2012 acquisitions reflect the comparable period in 2011 to our 2012 ownership period.
|
|
•
|
$6.7 million increase from the JW Marriott Denver, which was purchased on May 19, 2011.
|
|
•
|
$19.9 million increase from the Lexington Hotel New York, which was purchased on June 1, 2011.
|
|
•
|
$5.1 million increase from the Courtyard Denver Downtown, which was purchased on July 22, 2011.
|
|
•
|
$
11.8
million increase from the Hilton Boston Downtown, which was purchased on July 12, 2012.
|
|
•
|
$
11.7
million increase from the Westin Washington, D.C. City Center, which was purchased on July 12, 2012.
|
|
•
|
$
12.4
million increase from the Westin San Diego, which was purchased on July 12, 2012.
|
|
•
|
$
7.6
million increase from the Hilton Burlington, which was purchased on July 12, 2012.
|
|
•
|
$
0.7
million increase from the Hotel Rex, which was purchased on November 13, 2012.
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2012
|
|
2011
|
|
% Change
|
|||||
|
|
|
|
||||||||
|
Chicago Marriott
|
$
|
96.7
|
|
|
$
|
90.9
|
|
|
6.4
|
%
|
|
Westin Boston Waterfront Hotel
|
72.8
|
|
|
66.6
|
|
|
9.3
|
|
||
|
Los Angeles Airport Marriott
|
56.7
|
|
|
52.7
|
|
|
7.6
|
|
||
|
Frenchman’s Reef & Morning Star Marriott Beach Resort (1)
|
55.7
|
|
|
34.4
|
|
|
61.9
|
|
||
|
Lexington Hotel New York
|
53.9
|
|
|
34.4
|
|
|
56.7
|
|
||
|
Hilton Minneapolis
|
49.1
|
|
|
50.8
|
|
|
(3.3
|
)
|
||
|
Renaissance Worthington
|
32.1
|
|
|
31.9
|
|
|
0.6
|
|
||
|
Courtyard Manhattan/Midtown East
|
27.8
|
|
|
26.1
|
|
|
6.5
|
|
||
|
Conrad Chicago
|
25.6
|
|
|
24.9
|
|
|
2.8
|
|
||
|
Vail Marriott Mountain Resort & Spa
|
25.5
|
|
|
23.2
|
|
|
9.9
|
|
||
|
Salt Lake City Marriott Downtown
|
24.1
|
|
|
21.0
|
|
|
14.8
|
|
||
|
Torrance Marriott South Bay
|
22.8
|
|
|
22.1
|
|
|
3.2
|
|
||
|
Oak Brook Hills Marriott Resort
|
21.9
|
|
|
20.5
|
|
|
6.8
|
|
||
|
JW Marriott Denver at Cherry Creek
|
20.1
|
|
|
13.2
|
|
|
52.3
|
|
||
|
Orlando Airport Marriott
|
20.0
|
|
|
19.7
|
|
|
1.5
|
|
||
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
19.0
|
|
|
16.9
|
|
|
12.4
|
|
||
|
Courtyard Manhattan/Fifth Avenue
|
17.2
|
|
|
15.5
|
|
|
11.0
|
|
||
|
Marriott Atlanta Alpharetta
|
15.3
|
|
|
15.2
|
|
|
0.7
|
|
||
|
Bethesda Marriott Suites
|
14.9
|
|
|
15.1
|
|
|
(1.3
|
)
|
||
|
Hilton Garden Inn Chelsea/New York City
|
13.4
|
|
|
12.5
|
|
|
7.2
|
|
||
|
Westin San Diego (2)
|
12.4
|
|
|
—
|
|
|
100.0
|
|
||
|
Hilton Boston Downtown (2)
|
11.8
|
|
|
—
|
|
|
100.0
|
|
||
|
Westin Washington, D.C. City Center (2)
|
11.7
|
|
|
—
|
|
|
100.0
|
|
||
|
Renaissance Charleston
|
11.4
|
|
|
10.5
|
|
|
8.6
|
|
||
|
Courtyard Denver Downtown
|
9.4
|
|
|
4.1
|
|
|
129.3
|
|
||
|
Hilton Burlington (2)
|
7.6
|
|
|
—
|
|
|
100.0
|
|
||
|
Hotel Rex (3)
|
0.7
|
|
|
—
|
|
|
100.0
|
|
||
|
Total
|
$
|
749.6
|
|
|
$
|
622.2
|
|
|
20.5
|
%
|
|
(1)
|
The hotel was partially closed in 2011 due to an extensive renovation project.
|
|
(2)
|
The hotel was acquired on July 12, 2012. The table includes the operations of the hotel from July 12, 2012 to December 31, 2012.
|
|
(3)
|
The hotel was acquired on November 9, 2012. The table includes the operations of the hotel from November 9, 2012 to December 31, 2012.
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2012
|
|
2011
|
|
% Change
|
|||||
|
|
|
|
||||||||
|
Occupancy %
|
76.7
|
%
|
|
75.7
|
%
|
|
1.0 percentage points
|
|
||
|
ADR
|
$
|
175.01
|
|
|
$
|
168.41
|
|
|
3.9
|
%
|
|
RevPAR
|
$
|
134.16
|
|
|
$
|
127.53
|
|
|
5.2
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2012
|
|
2011
|
|
% Change
|
|||||
|
|
|
|
||||||||
|
Rooms departmental expenses
|
$
|
140.0
|
|
|
$
|
115.8
|
|
|
20.9
|
%
|
|
Food and beverage departmental expenses
|
128.9
|
|
|
114.0
|
|
|
13.1
|
|
||
|
Other departmental expenses
|
20.3
|
|
|
16.7
|
|
|
21.6
|
|
||
|
General and administrative
|
61.9
|
|
|
54.3
|
|
|
14.0
|
|
||
|
Utilities
|
26.8
|
|
|
23.8
|
|
|
12.6
|
|
||
|
Repairs and maintenance
|
33.4
|
|
|
29.7
|
|
|
12.5
|
|
||
|
Sales and marketing
|
59.5
|
|
|
47.1
|
|
|
26.3
|
|
||
|
Base management fees
|
19.4
|
|
|
16.4
|
|
|
18.3
|
|
||
|
Incentive management fees
|
5.5
|
|
|
5.2
|
|
|
5.8
|
|
||
|
Property taxes
|
34.0
|
|
|
26.2
|
|
|
29.8
|
|
||
|
Other fixed charges
|
11.5
|
|
|
9.5
|
|
|
21.1
|
|
||
|
Ground rent—Contractual
|
8.2
|
|
|
7.3
|
|
|
12.3
|
|
||
|
Ground rent—Non-cash
|
6.4
|
|
|
6.9
|
|
|
(7.2
|
)
|
||
|
Total hotel operating expenses
|
$
|
555.8
|
|
|
$
|
472.9
|
|
|
17.5
|
%
|
|
•
|
$4.9 million increase from the JW Marriott Denver, which was purchased on May 19, 2011.
|
|
•
|
$14.4 million increase from the Lexington Hotel New York, which was purchased on June 1, 2011.
|
|
•
|
$2.8 million increase from the Courtyard Denver Downtown, which was purchased on July 22, 2011.
|
|
•
|
$7.8 million increase from the Hilton Boston Downtown, which was purchased on July 12, 2012.
|
|
•
|
$8.0 million increase from the Westin Washington, D.C. City Center, which was purchased on July 12, 2012.
|
|
•
|
$8.8 million increase from the Westin San Diego, which was purchased on July 12, 2012.
|
|
•
|
$4.5 million increase from the Hilton Burlington, which was purchased on July 12, 2012.
|
|
•
|
$0.5 million increase from the Hotel Rex, which was purchased on November 13, 2012.
|
|
|
Year Ended December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Mortgage debt interest
|
$
|
48.7
|
|
|
$
|
42.6
|
|
|
Credit facility interest and unused fees
|
2.7
|
|
|
2.9
|
|
||
|
Amortization of deferred financing costs and debt premium
|
2.7
|
|
|
1.4
|
|
||
|
Capitalized interest
|
(1.2
|
)
|
|
(1.5
|
)
|
||
|
Interest rate cap fair value adjustment
|
0.9
|
|
|
—
|
|
||
|
|
$
|
53.8
|
|
|
$
|
45.4
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Hotel revenues
|
$
|
32,895
|
|
|
$
|
97,472
|
|
|
Hotel operating expenses
|
(24,496
|
)
|
|
(73,911
|
)
|
||
|
Operating income
|
8,399
|
|
|
23,561
|
|
||
|
Depreciation and amortization
|
(1,346
|
)
|
|
(13,849
|
)
|
||
|
Interest income
|
1
|
|
|
12
|
|
||
|
Interest expense
|
(2,297
|
)
|
|
(10,101
|
)
|
||
|
Impairment charge
|
(14,690
|
)
|
|
—
|
|
||
|
Gain on sale of hotel properties, net
|
9,479
|
|
|
—
|
|
||
|
Income tax (expense) benefit
|
(112
|
)
|
|
698
|
|
||
|
(Loss) income from discontinued operations
|
$
|
(566
|
)
|
|
$
|
321
|
|
|
•
|
$21.4 million increase from the Hilton Minneapolis, which was purchased on June 16, 2010.
|
|
•
|
$6.4 million increase from the Renaissance Charleston, which was purchased on August 6, 2010.
|
|
•
|
$7.6 million increase from the Hilton Garden Inn Chelsea, which was purchased on September 8, 2010.
|
|
•
|
$13.1 million increase from the JW Marriott Denver, which was purchased on May 19, 2011.
|
|
•
|
$34.4 million increase from the Lexington Hotel New York, which was purchased on June 1, 2011.
|
|
•
|
$4.1 million increase from the Courtyard Denver Downtown, which was purchased on July 22, 2011.
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2011
|
|
|
2010
|
|
|
% Change
|
|||
|
|
|
|
||||||||
|
Occupancy %
|
75.1
|
%
|
|
73.3
|
%
|
|
1.8 percentage points
|
|
||
|
ADR
|
$
|
167.54
|
|
|
$
|
162.74
|
|
|
2.9
|
%
|
|
RevPAR
|
$
|
125.80
|
|
|
$
|
119.26
|
|
|
5.5
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2011
|
|
|
2010
|
|
|
% Change
|
|||
|
|
|
|
||||||||
|
Rooms departmental expenses
|
$
|
115.8
|
|
|
$
|
93.2
|
|
|
24.2
|
%
|
|
Food and beverage departmental expenses
|
114.0
|
|
|
105.7
|
|
|
7.9
|
|
||
|
Other departmental expenses
|
16.7
|
|
|
14.5
|
|
|
15.2
|
|
||
|
General and administrative
|
54.3
|
|
|
47.3
|
|
|
14.8
|
|
||
|
Utilities
|
23.8
|
|
|
21.9
|
|
|
8.7
|
|
||
|
Repairs and maintenance
|
29.7
|
|
|
25.7
|
|
|
15.6
|
|
||
|
Sales and marketing
|
47.1
|
|
|
37.7
|
|
|
24.9
|
|
||
|
Base management fees
|
16.4
|
|
|
13.9
|
|
|
18.0
|
|
||
|
Incentive management fees
|
5.2
|
|
|
4.8
|
|
|
8.3
|
|
||
|
Property taxes
|
26.2
|
|
|
18.6
|
|
|
40.9
|
|
||
|
Other fixed charges
|
9.5
|
|
|
10.9
|
|
|
(12.8
|
)
|
||
|
Ground rent—Contractual
|
7.3
|
|
|
4.6
|
|
|
58.7
|
|
||
|
Ground rent—Non-cash
|
6.9
|
|
|
7.1
|
|
|
(2.8
|
)
|
||
|
Total hotel operating expenses
|
$
|
472.9
|
|
|
$
|
405.9
|
|
|
16.5
|
%
|
|
•
|
$15.5 million increase from the Hilton Minneapolis, which was purchased on June 16, 2010.
|
|
•
|
$4.1 million increase from the Renaissance Charleston, which was purchased on August 6, 2010.
|
|
•
|
$4.4 million increase from the Hilton Garden Inn Chelsea, which was purchased on September 8, 2010.
|
|
•
|
$8.8 million increase from the JW Marriott Denver, which was purchased on May 19, 2011.
|
|
•
|
$20.3 million increase from the Lexington Hotel New York, which was purchased on June 1, 2011.
|
|
•
|
$2.2 million increase from the Courtyard Denver Downtown, which was purchased on July 22, 2011.
|
|
|
Year Ended December 31,
|
||||||
|
|
2011
|
|
2010
|
||||
|
Mortgage debt interest
|
$
|
42.6
|
|
|
$
|
33.3
|
|
|
Credit facility interest and unused fees
|
2.9
|
|
|
0.7
|
|
||
|
Amortization of deferred financing costs and debt premium
|
1.4
|
|
|
1.4
|
|
||
|
Capitalized interest
|
(1.5
|
)
|
|
—
|
|
||
|
|
$
|
45.4
|
|
|
$
|
35.4
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2011
|
|
2010
|
||||
|
Hotel revenues
|
$
|
97,472
|
|
|
$
|
100,477
|
|
|
Hotel operating expenses
|
(73,911
|
)
|
|
(73,991
|
)
|
||
|
Operating income
|
23,561
|
|
|
26,486
|
|
||
|
Depreciation and amortization
|
(13,849
|
)
|
|
(13,874
|
)
|
||
|
Interest income
|
12
|
|
|
14
|
|
||
|
Interest expense
|
(10,101
|
)
|
|
(10,099
|
)
|
||
|
Income tax benefit (expense)
|
698
|
|
|
(900
|
)
|
||
|
Income from discontinued operations
|
$
|
321
|
|
|
$
|
1,627
|
|
|
Ratio of Net Indebtedness to EBITDA
|
|
Applicable Margin
|
|
|
Less than 4.00 to 1.00
|
|
1.75
|
%
|
|
Greater than or equal to 4.00 to 1.00 but less than 5.00 to 1.00
|
|
1.90
|
%
|
|
Greater than or equal to 5.00 to 1.00 but less than 5.50 to 1.00
|
|
2.10
|
%
|
|
Greater than or equal to 5.50 to 1.00 but less than 6.00 to 1.00
|
|
2.20
|
%
|
|
Greater than or equal to 6.00 to 1.00 but less than 6.50 to 1.00
|
|
2.50
|
%
|
|
Greater than or equal to 6.50 to 1.00
|
|
2.75
|
%
|
|
|
|
|
Actual at
|
|
|
Covenant
|
|
December 31,
2012 |
|
Maximum leverage ratio(1)
|
60%
|
|
42.0%
|
|
Minimum fixed charge coverage ratio(2)
|
1.50x
|
|
2.47x
|
|
Minimum tangible net worth(3)
|
$1.857 billion
|
|
$2.216 billion
|
|
Secured recourse indebtedness(4)
|
Less than 50% of Total Asset Value
|
|
37%
|
|
(1)
|
Leverage ratio is total indebtedness, as defined in the credit agreement and which includes our commitment on the Times Square development hotel, divided by total asset value, which is defined in the credit agreement as (a) total cash and cash equivalents plus (b) the value of our owned hotels based on hotel net operating income divided by a defined capitalization rate, and (c) the book value of the Allerton loan.
|
|
(2)
|
Fixed charge coverage ratio is Adjusted EBITDA, which is defined in the credit agreement as EBITDA less FF&E reserves, for the most recently ending 12 fiscal months, to fixed charges, which is defined in the credit agreement as interest expense, all regularly scheduled principal payments and payments on capitalized lease obligations, for the same most recently ending 12 fiscal month period.
|
|
(3)
|
Tangible net worth, as defined in the credit agreement, is (i) total gross book value of all assets, exclusive of depreciation and amortization, less intangible assets, total indebtedness, and all other liabilities, plus (ii) 75% of net proceeds from future equity issuances.
|
|
(4)
|
Our secured recourse indebtedness must be less than
45%
of Total Asset Value, as defined in the credit agreement, after December 31, 2013.
|
|
•
|
90% of our REIT taxable income determined without regard to the dividends paid deduction and excluding net capital gains, plus
|
|
•
|
90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Code, minus
|
|
•
|
any excess non-cash income.
|
|
Payment Date
|
|
Record Date
|
|
Dividend
per Share
|
||
|
April 7, 2011
|
|
March 25, 2011
|
|
|
$0.08
|
|
|
June 27, 2011
|
|
June 17, 2011
|
|
|
$0.08
|
|
|
September 20, 2011
|
|
September 9, 2011
|
|
|
$0.08
|
|
|
January 10, 2012
|
|
December 30, 2011
|
|
|
$0.08
|
|
|
April 4, 2012
|
|
March 23, 2012
|
|
|
$0.08
|
|
|
May 29, 2012
|
|
May 15, 2012
|
|
|
$0.08
|
|
|
September 19, 2012
|
|
September 7, 2012
|
|
|
$0.08
|
|
|
January 10, 2013
|
|
December 31, 2012
|
|
|
$0.08
|
|
|
•
|
Lexington Hotel New York.
In connection with executing the rebranding strategy at the Lexington Hotel, we have begun a comprehensive renovation of the hotel, including the lobby, corridors, guest rooms and guest bathrooms. The renovation is expected to be completed during the third quarter of 2013.
|
|
•
|
Westin San Diego.
We expect to undertake a comprehensive renovation beginning in late 2013 of the guestrooms, corridors, lobby, public areas, and meeting space.
|
|
•
|
Hilton Boston Downtown.
We expect to undertake a comprehensive renovation of the guestrooms, corridors, public areas, and meeting space in early 2014.
|
|
•
|
Hilton Burlington.
We expect to undertake a renovation of the corridors and guestrooms in early 2014.
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
|
Total
|
|
Less Than 1 Year
|
|
1 to 3 Years
|
|
4 to 5 Years
|
|
After 5 Years
|
||||||||||
|
|
|
(In thousands)
|
||||||||||||||||||
|
Long-Term Debt Obligations Including Interest
|
|
$
|
1,171,961
|
|
|
$
|
64,517
|
|
|
$
|
576,125
|
|
|
$
|
354,571
|
|
|
$
|
176,748
|
|
|
Operating Lease Obligations - Ground Leases and Office Space
|
|
678,436
|
|
|
9,912
|
|
|
20,268
|
|
|
21,222
|
|
|
627,034
|
|
|||||
|
Total
|
|
$
|
1,850,397
|
|
|
$
|
74,429
|
|
|
$
|
596,393
|
|
|
$
|
375,793
|
|
|
$
|
803,782
|
|
|
•
|
Non-Cash Ground Rent
: We exclude the non-cash expense incurred from straight lining the rent from our ground lease obligations and the non-cash amortization of our favorable lease assets.
|
|
•
|
Non-Cash Amortization of Favorable and Unfavorable Contracts
: We exclude the non-cash amortization of the favorable management contract assets recorded in conjunction with our acquisitions of the Westin Washington D.C. City Center, Westin San Diego, and Hilton Burlington and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York. The amortization of the favorable and unfavorable contracts does not reflect the underlying operating performance of our hotels.
|
|
•
|
Cumulative Effect of a Change in Accounting Principle
: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude the effect of these one-time adjustments because they do not reflect its actual performance for that period.
|
|
•
|
Gains from Early Extinguishment of Debt
: We exclude the effect of gains recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
|
|
•
|
Acquisition Costs
: We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
|
|
•
|
Allerton Loan
: In 2010 and 2011, we included cash payments received on the senior loan secured by the Allerton Hotel in Adjusted EBITDA and Adjusted FFO. GAAP requires us to record the cash received from the borrower as a reduction of our basis in the mortgage loan due to the uncertainty over the timing and amount of cash payments on the loan. Beginning in 2012, due to the uncertainty of the timing of the bankruptcy resolution, we exclude both cash interest payments received from the borrower and the legal costs incurred as a result of the bankruptcy proceedings from our calculation of Adjusted EBITDA and Adjusted FFO. We have not modified our 2010 and 2011 Adjusted EBITDA and Adjusted FFO calculations to reflect this change in presentation.
|
|
•
|
Other Non-Cash and /or Unusual Items
: We exclude the effect of certain non-cash and/or unusual items because we believe they do not reflect the underlying performance of the Company. In 2012, we excluded the franchise termination fee paid to Radisson because we believe that including it would not be consistent with reflecting the ongoing performance of the hotel. In 2011, we excluded the accrual for the litigation settlement at the Los Angeles Airport Marriott because we believe that including it would not be consistent with reflecting the ongoing performance of the hotel. In 2010, we excluded the remediation costs incurred in connection with the Hurricane Earl damage to Frenchman's Reef & Morning Star Marriott Beach Resort due to the unusual nature of the hurricane damage.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Net loss
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
Interest expense (1)
|
|
56,068
|
|
|
55,507
|
|
|
45,524
|
|
|||
|
Income tax expense (benefit) (2)
|
|
(6,046
|
)
|
|
2,623
|
|
|
2,642
|
|
|||
|
Real estate related depreciation (3)
|
|
101,498
|
|
|
99,224
|
|
|
88,464
|
|
|||
|
EBITDA
|
|
134,928
|
|
|
149,676
|
|
|
127,458
|
|
|||
|
Non-cash ground rent
|
|
6,694
|
|
|
6,996
|
|
|
7,092
|
|
|||
|
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|
(1,771
|
)
|
|||
|
Gain on sale of hotel properties, net
|
|
(9,479
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain on early extinguishment of debt
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|||
|
Acquisition costs
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|||
|
Allerton loan interest payments
|
|
—
|
|
|
3,163
|
|
|
2,650
|
|
|||
|
Allerton loan legal fees
|
|
2,493
|
|
|
—
|
|
|
—
|
|
|||
|
Franchise termination fee
|
|
750
|
|
|
—
|
|
|
—
|
|
|||
|
Litigation settlement
|
|
—
|
|
|
1,650
|
|
|
|
||||
|
Hurricane remediation expense at Frenchman's Reef
|
|
—
|
|
|
—
|
|
|
1,598
|
|
|||
|
Impairment losses (4)
|
|
45,534
|
|
|
—
|
|
|
—
|
|
|||
|
Adjusted EBITDA
|
|
$
|
189,714
|
|
|
$
|
162,146
|
|
|
$
|
138,463
|
|
|
|
(1)
|
Amounts include interest expense included in discontinued operations as follows: $2.3 million in 2012 and $10.1 million in 2011 and 2010.
|
|
|
|
|
|
|
(2)
|
Amounts include income tax expense (benefit) included in discontinued operations as follows: $0.1 million in 2012, ($0.7) million in 2011, and $0.9 million in 2010.
|
|
|
|
|
|
|
(3)
|
Amounts include depreciation expense included in discontinued operations as follows: $1.3 million in 2012, $13.8 million in 2011, and $13.9 million in 2010.
|
|
|
|
|
|
|
(4)
|
Amounts include impairment losses included in discontinued operations as follows: $14.7 million in 2012.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Net loss
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
Real estate related depreciation (1)
|
|
101,498
|
|
|
99,224
|
|
|
88,464
|
|
|||
|
Impairment losses (2)
|
|
45,534
|
|
|
—
|
|
|
—
|
|
|||
|
Gain on sale of hotel properties, net
|
|
(9,479
|
)
|
|
—
|
|
|
—
|
|
|||
|
FFO
|
|
120,961
|
|
|
91,546
|
|
|
79,292
|
|
|||
|
Non-cash ground rent
|
|
6,694
|
|
|
6,996
|
|
|
7,092
|
|
|||
|
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|
(1,771
|
)
|
|||
|
Gain on early extinguishment of debt
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|||
|
Acquisition costs
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|||
|
Allerton loan interest payments
|
|
—
|
|
|
3,163
|
|
|
2,650
|
|
|||
|
Allerton loan legal fees
|
|
2,493
|
|
|
—
|
|
|
—
|
|
|||
|
Franchise termination fee
|
|
750
|
|
|
—
|
|
|
—
|
|
|||
|
Litigation settlement
|
|
—
|
|
|
1,650
|
|
|
—
|
|
|||
|
Hurricane remediation expense at Frenchman's Reef
|
|
—
|
|
|
—
|
|
|
1,598
|
|
|||
|
Fair value adjustments to debt instruments
|
|
471
|
|
|
(373
|
)
|
|
—
|
|
|||
|
Adjusted FFO
|
|
$
|
140,163
|
|
|
$
|
103,643
|
|
|
$
|
90,297
|
|
|
|
(1)
|
Amounts include depreciation expense included in discontinued operations as follows: $1.3 million in 2012, $13.8 million in 2011, and $13.9 million in 2010.
|
|
|
(2)
|
Amounts include impairment losses included in discontinued operations as follows: $14.7 million in 2012.
|
|
DIAMONDROCK HOSPITALITY COMPANY
|
||
|
|
|
|
|
By:
|
/s/ WILLIAM J. TENNIS
|
|
|
|
Name:
|
William J. Tennis
|
|
|
Title:
|
Executive Vice President, General Counsel and Corporate Secretary
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MARK W. BRUGGER
|
|
Chief Executive Officer and Director
|
|
March 1, 2013
|
|
Mark W. Brugger
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ JOHN L. WILLIAMS
|
|
President and Chief Operating Officer
|
|
March 1, 2013
|
|
John L. Williams
|
|
and Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ SEAN M. MAHONEY
|
|
Executive Vice President and Chief
|
|
March 1, 2013
|
|
Sean M. Mahoney
|
|
Financial Officer (Principal Financial
|
|
|
|
|
|
and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ WILLIAM W. McCARTEN
|
|
Chairman
|
|
March 1, 2013
|
|
William W. McCarten
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ DANIEL J. ALTOBELLO
|
|
Director
|
|
March 1, 2013
|
|
Daniel J. Altobello
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ W. ROBERT GRAFTON
|
|
Director
|
|
March 1, 2013
|
|
W. Robert Grafton
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MAUREEN L. McAVEY
|
|
Director
|
|
March 1, 2013
|
|
Maureen L. McAvey
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ GILBERT T. RAY
|
|
Director
|
|
March 1, 2013
|
|
Gilbert T. Ray
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BRUCE D. WARDINSKI
|
|
Director
|
|
March 1, 2013
|
|
Bruce D. Wardinski
|
|
|
|
|
|
Exhibit Number
|
|
Description of Exhibit
|
|
3.1.1
|
|
Articles of Amendment and Restatement of the Articles of Incorporation of DiamondRock Hospitality Company (
incorporated by reference to the
Registrant's Registration Statement on
Form S-11 filed with the
Securities and Exchange Commission (File
no. 333-123065)
)
|
|
3.1.2
|
|
Amendment to the Articles of Amendment and Restatement of the Articles of Incorporation of DiamondRock Hospitality Company (
incorporated by reference to
the Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
January 10, 2007
)
|
|
3.1.3
|
|
Amendment to the Articles of Amendment and Restatement of the Articles of Incorporation of DiamondRock Hospitality Company (
incorporated by reference to
the Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
July 9, 2012
)
|
|
3.2.1
|
|
Third Amended and Restated Bylaws of DiamondRock Hospitality Company (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
December 17, 2009
)
|
|
4.1
|
|
Form of Certificate for Common Stock for DiamondRock Hospitality Company (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
|
10.1
|
|
Agreement of Limited Partnership of DiamondRock Hospitality Limited Partnership, dated as of June 4, 2004 (
incorporated by reference to the
Registrant's Quarterly Report on
Form 10-Q/A filed with the
Securities and Exchange Commission on
December 7, 2009
)
|
|
10.2
|
|
Agreement of Purchase and Sale among the Sellers named therein and DiamondRock Hospitality Company, dated as of July 9, 2012 (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on July 25, 2012
)
|
|
10.3
|
|
Registration Rights and Lock-Up Agreement between the Holder named therein and DiamondRock Hospitality Company, dated as of July 12, 2012 (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on July 25, 2012
)
|
|
10.4*
|
|
Amended and Restated 2004 Stock Option and Incentive Plan, as amended and restated on April 28, 2010 (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
|
10.5*
|
|
Form of Restricted Stock Award Agreement (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
|
10.6*
|
|
Form of Market Stock Unit Agreement (
incorporated by reference to the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on March 9, 2010
)
|
|
10.7*
|
|
Form of Deferred Stock Unit Award Agreement (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
|
10.8
|
|
Form of Director Election Form (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
|
10.9*
|
|
Form of Incentive Stock Option Agreement (
incorporated by reference to the
Registrant's Registration Statement on
Form S-11 filed with the
Securities and Exchange Commission (File
no. 333-123065)
)
|
|
10.10*
|
|
Form of Non-Qualified Stock Option Agreement (
incorporated by reference to
the Registrant's Registration Statement
on Form S-11 filed with the
Securities and Exchange Commission (File
no. 333-123065)
)
|
|
10.11
|
|
Third Amended and Restated Credit Agreement, dated as of November 20, 2012, by and among DiamondRock Hospitality Company, DiamondRock Hospitality Limited Partnership, Wells Fargo Bank, National Association, as Administrative Agent, Bank of America, N.A., as Syndication Agent, Citibank, N.A., as Documentation Agent, and each of Wells Fargo Securities, LLC and Merrill Lynch, Pierce Fenner and Smith Incorporated, as Joint Lead Arrangers and Joint Lead Bookrunners (
incorporated by reference to the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on November 26, 2012
)
|
|
10.12*
|
|
Form of Severance Agreement (and schedule of material differences thereto) (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on April 30, 2012
)
|
|
10.13*
|
|
Form of Stock Appreciation Right (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
March 6, 2008
)
|
|
10.14*
|
|
Form of Dividend Equivalent Right (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
March 6, 2008
)
|
|
10.15*
|
|
Form of Amendment No. 1 to Dividend Equivalent Rights Agreement under the DiamondRock Hospitality Company 2004 Stock Option and Incentive Plan (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
December 30, 2008
)
|
|
10.16*
|
|
Purchase and Sale Agreement between Lexington Hotel LLC and DiamondRock NY Lex Owner, LLC, dated as of May 12, 2011 (
incorporated by reference to the Registrant's Current Report of Form 8-K filed with the Securities and Exchange Commission on May 17, 2011
)
|
|
10.17*
|
|
Form of Indemnification Agreement (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
December 16, 2009
)
|
|
10.18*
|
|
Severance Agreement between DiamondRock Hospitality Company and William J. Tennis, dated as of December 16, 2009 (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on April 30, 2012
)
|
|
10.19*
|
|
Letter Agreement, dated as of December 9, 2009, by and between DiamondRock Hospitality Company and William J. Tennis (
incorporated by
reference to the Registrant's Annual Report on Form 10-K filed with
the Securities and Exchange Commission
on February 26, 2010
)
|
|
12.1**
|
|
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
|
|
21.1**
|
|
List of DiamondRock Hospitality Company Subsidiaries
|
|
23.1**
|
|
Consent of KPMG LLP
|
|
31.1**
|
|
Certification of Chief Executive Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|
|
31.2**
|
|
Certification of Chief Financial Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|
|
32.1***
|
|
Certification of Chief Executive Officer and Chief Financial Officer Required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended.
|
|
99.2*
|
|
Amendment to DiamondRock Hospitality Company Amended and Restated 2004 Stock Option and Incentive Plan, approved by the Board of Directors on July 20, 2011.
|
|
Attached as Exhibit 101 to this report are the following materials from DiamondRock Hospitality Company's Annual Report on Form 10-K for the year ended December 31, 2012 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Stockholders' Equity, (iv) the Consolidated Statements of Cash Flows, and (v) the related notes to these consolidated financial statements.
|
||
|
|
|
|
|
* Exhibit is a management contract or compensatory plan or arrangement.
|
||
|
** Filed herewith
|
||
|
*** Furnished herewith
|
||
|
|
|
|
|
Page
|
|
|
|
|
Management's Report on Internal Control Over Financial Reporting
|
F-
2
|
|
Reports of Independent Registered Public Accounting Firm
|
F-
3
|
|
Consolidated Balance Sheets as of December 31, 2012 and 2011
|
F-
5
|
|
Consolidated Statements of Operations for the years ended in December 31, 2012, 2011 and 2010
|
F-
6
|
|
Consolidated Statements of Stockholders' Equity for the years ended December 31, 2012, 2011 and 2010
|
F-
7
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2012, 2011, 2010
|
F-
8
|
|
Notes to Consolidated Financial Statements
|
F-
10
|
|
Schedule III - Real Estate and Accumulated Depreciation as of December 31, 2012
|
F-
32
|
|
|
|
|
|
|
|
/s/ Mark W. Brugger
|
|
|
|
Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Sean M. Mahoney
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer
|
|
|
2012
|
|
2011
|
||||
|
ASSETS
|
|
|
|
||||
|
Property and equipment, at cost
|
$
|
3,131,175
|
|
|
$
|
2,667,682
|
|
|
Less: accumulated depreciation
|
(519,721
|
)
|
|
(433,178
|
)
|
||
|
|
2,611,454
|
|
|
2,234,504
|
|
||
|
Assets held for sale
|
—
|
|
|
263,399
|
|
||
|
Restricted cash
|
76,131
|
|
|
53,871
|
|
||
|
Due from hotel managers
|
68,532
|
|
|
50,728
|
|
||
|
Note receivable
|
53,792
|
|
|
54,788
|
|
||
|
Favorable lease assets, net
|
40,972
|
|
|
43,285
|
|
||
|
Prepaid and other assets
|
73,814
|
|
|
65,900
|
|
||
|
Cash and cash equivalents
|
9,623
|
|
|
26,291
|
|
||
|
Deferred financing costs, net
|
9,724
|
|
|
5,869
|
|
||
|
Total assets
|
$
|
2,944,042
|
|
|
$
|
2,798,635
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage debt
|
$
|
968,731
|
|
|
$
|
762,933
|
|
|
Mortgage debt of assets held for sale
|
—
|
|
|
180,000
|
|
||
|
Senior unsecured credit facility
|
20,000
|
|
|
100,000
|
|
||
|
Total debt
|
988,731
|
|
|
1,042,933
|
|
||
|
Deferred income related to key money, net
|
24,362
|
|
|
24,593
|
|
||
|
Unfavorable contract liabilities, net
|
80,043
|
|
|
81,914
|
|
||
|
Due to hotel managers
|
51,003
|
|
|
41,676
|
|
||
|
Liabilities of assets held for sale
|
—
|
|
|
3,805
|
|
||
|
Dividends declared and unpaid
|
15,911
|
|
|
13,594
|
|
||
|
Accounts payable and accrued expenses
|
88,879
|
|
|
87,963
|
|
||
|
Total other liabilities
|
260,198
|
|
|
253,545
|
|
||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value; 10,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value; 400,000,000 shares authorized; 195,145,707 and 167,502,359 shares issued and outstanding at December 31, 2012 and 2011, respectively
|
1,951
|
|
|
1,675
|
|
||
|
Additional paid-in capital
|
1,976,200
|
|
|
1,708,427
|
|
||
|
Accumulated deficit
|
(283,038
|
)
|
|
(207,945
|
)
|
||
|
Total stockholders’ equity
|
1,695,113
|
|
|
1,502,157
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
2,944,042
|
|
|
$
|
2,798,635
|
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Rooms
|
$
|
526,113
|
|
|
$
|
431,219
|
|
|
$
|
348,732
|
|
|
Food and beverage
|
180,387
|
|
|
159,744
|
|
|
148,453
|
|
|||
|
Other
|
43,147
|
|
|
31,213
|
|
|
26,710
|
|
|||
|
Total revenues
|
749,647
|
|
|
622,176
|
|
|
523,895
|
|
|||
|
Operating Expenses:
|
|
|
|
|
|
||||||
|
Rooms
|
140,029
|
|
|
115,786
|
|
|
93,245
|
|
|||
|
Food and beverage
|
128,938
|
|
|
114,029
|
|
|
105,685
|
|
|||
|
Management fees
|
24,915
|
|
|
21,631
|
|
|
18,670
|
|
|||
|
Other hotel expenses
|
261,947
|
|
|
221,471
|
|
|
188,300
|
|
|||
|
Depreciation and amortization
|
100,152
|
|
|
85,376
|
|
|
74,590
|
|
|||
|
Impairment losses
|
30,844
|
|
|
—
|
|
|
—
|
|
|||
|
Hotel acquisition costs
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|||
|
Corporate expenses
|
21,095
|
|
|
21,247
|
|
|
16,384
|
|
|||
|
Total operating expenses
|
718,511
|
|
|
582,061
|
|
|
498,310
|
|
|||
|
Operating income
|
31,136
|
|
|
40,115
|
|
|
25,585
|
|
|||
|
Interest income
|
(307
|
)
|
|
(614
|
)
|
|
(783
|
)
|
|||
|
Interest expense
|
53,771
|
|
|
45,406
|
|
|
35,425
|
|
|||
|
Gain on early extinguishment of debt
|
(144
|
)
|
|
—
|
|
|
—
|
|
|||
|
Total other expenses
|
53,320
|
|
|
44,792
|
|
|
34,642
|
|
|||
|
Loss from continuing operations before income taxes
|
(22,184
|
)
|
|
(4,677
|
)
|
|
(9,057
|
)
|
|||
|
Income tax benefit (expense)
|
6,158
|
|
|
(3,322
|
)
|
|
(1,742
|
)
|
|||
|
Loss from continuing operations
|
(16,026
|
)
|
|
(7,999
|
)
|
|
(10,799
|
)
|
|||
|
(Loss) income from discontinued operations, net of income taxes
|
(566
|
)
|
|
321
|
|
|
1,627
|
|
|||
|
Net loss
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
|
|
|
|
|
|
||||||
|
Loss per share:
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.07
|
)
|
|
Discontinued operations
|
(0.00
|
)
|
|
0.00
|
|
|
0.01
|
|
|||
|
Basic and diluted loss per share
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.06
|
)
|
|
|
|
|
|
|
|
||||||
|
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
||||||
|
Basic
|
180,826,124
|
|
|
166,667,459
|
|
|
144,463,587
|
|
|||
|
Diluted
|
180,826,124
|
|
|
166,667,459
|
|
|
144,463,587
|
|
|||
|
|
Common Stock
|
|
|
|
|
|
|
|||||||||||
|
|
Shares
|
|
Par Value
|
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Total
|
|||||||||
|
Balance at December 31, 2009
|
124,299,423
|
|
|
$
|
1,243
|
|
|
$
|
1,311,053
|
|
|
$
|
(136,790
|
)
|
|
$
|
1,175,506
|
|
|
Dividends of $0.33 per common share
|
3,865,961
|
|
|
39
|
|
|
37,563
|
|
|
(114
|
)
|
|
37,488
|
|
||||
|
Issuance and vesting of common stock grants, net
|
623,659
|
|
|
6
|
|
|
(1
|
)
|
|
—
|
|
|
5
|
|
||||
|
Sale of common stock in secondary offering, less placement fees and expenses of $413
|
25,781,500
|
|
|
258
|
|
|
209,432
|
|
|
—
|
|
|
209,690
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,172
|
)
|
|
(9,172
|
)
|
||||
|
Balance at December 31, 2010
|
154,570,543
|
|
|
$
|
1,546
|
|
|
$
|
1,558,047
|
|
|
$
|
(146,076
|
)
|
|
$
|
1,413,517
|
|
|
Dividends of $0.32 per common share
|
1,932
|
|
|
—
|
|
|
230
|
|
|
(54,191
|
)
|
|
(53,961
|
)
|
||||
|
Issuance and vesting of common stock grants, net
|
511,222
|
|
|
5
|
|
|
642
|
|
|
—
|
|
|
647
|
|
||||
|
Sale of common stock in secondary offerings, less placement fees and expenses of $262
|
12,418,662
|
|
|
124
|
|
|
149,508
|
|
|
—
|
|
|
149,632
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,678
|
)
|
|
(7,678
|
)
|
||||
|
Balance at December 31, 2011
|
167,502,359
|
|
|
$
|
1,675
|
|
|
$
|
1,708,427
|
|
|
$
|
(207,945
|
)
|
|
$
|
1,502,157
|
|
|
Dividends of $0.32 per common share
|
—
|
|
|
—
|
|
|
174
|
|
|
(58,501
|
)
|
|
(58,327
|
)
|
||||
|
Issuance and vesting of common stock grants, net
|
431,810
|
|
|
4
|
|
|
1,558
|
|
|
—
|
|
|
1,562
|
|
||||
|
Sale of common stock in secondary offerings, less placement fees and expenses of $809
|
20,000,000
|
|
|
200
|
|
|
199,590
|
|
|
—
|
|
|
199,790
|
|
||||
|
Issuance of common stock in private placement for portfolio acquisition
|
7,211,538
|
|
|
72
|
|
|
66,451
|
|
|
—
|
|
|
66,523
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,592
|
)
|
|
(16,592
|
)
|
||||
|
Balance at December 31, 2012
|
195,145,707
|
|
|
$
|
1,951
|
|
|
$
|
1,976,200
|
|
|
$
|
(283,038
|
)
|
|
$
|
1,695,113
|
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Real estate depreciation
|
101,498
|
|
|
99,224
|
|
|
88,464
|
|
|||
|
Corporate asset depreciation as corporate expenses
|
95
|
|
|
85
|
|
|
204
|
|
|||
|
Gain on sale of hotel properties, net
|
(9,479
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain on early extinguishment of debt
|
(144
|
)
|
|
—
|
|
|
—
|
|
|||
|
Non-cash ground rent
|
6,694
|
|
|
6,996
|
|
|
7,092
|
|
|||
|
Non-cash financing costs, debt premium, and interest rate cap as interest
|
3,538
|
|
|
1,449
|
|
|
1,370
|
|
|||
|
Impairment losses
|
45,534
|
|
|
—
|
|
|
—
|
|
|||
|
Non-cash reversal of penalty interest
|
—
|
|
|
—
|
|
|
(3,134
|
)
|
|||
|
Amortization of favorable and unfavorable contracts, net
|
(1,872
|
)
|
|
(1,860
|
)
|
|
(1,771
|
)
|
|||
|
Amortization of deferred income
|
(999
|
)
|
|
(653
|
)
|
|
(564
|
)
|
|||
|
Stock-based compensation
|
4,529
|
|
|
4,496
|
|
|
3,967
|
|
|||
|
Payment of Los Angeles Airport Marriott litigation settlement
|
(1,709
|
)
|
|
—
|
|
|
—
|
|
|||
|
Deferred income tax expense (benefit)
|
(6,510
|
)
|
|
1,564
|
|
|
2,043
|
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
|
Prepaid expenses and other assets
|
(4,999
|
)
|
|
(206
|
)
|
|
788
|
|
|||
|
Restricted cash
|
(16,830
|
)
|
|
(3,393
|
)
|
|
(3,835
|
)
|
|||
|
Due to/from hotel managers
|
(10,607
|
)
|
|
2,999
|
|
|
(2,844
|
)
|
|||
|
Accounts payable and accrued expenses
|
991
|
|
|
1,208
|
|
|
2,464
|
|
|||
|
Net cash provided by operating activities
|
93,138
|
|
|
104,231
|
|
|
85,072
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Hotel capital expenditures
|
(49,262
|
)
|
|
(54,752
|
)
|
|
(31,532
|
)
|
|||
|
Hotel acquisitions
|
(444,709
|
)
|
|
(385,472
|
)
|
|
(265,999
|
)
|
|||
|
Net proceeds from sale of properties
|
131,073
|
|
|
—
|
|
|
—
|
|
|||
|
Cash received from mortgage loan
|
996
|
|
|
3,163
|
|
|
2,650
|
|
|||
|
Change in restricted cash
|
(6,072
|
)
|
|
(5,128
|
)
|
|
(15,040
|
)
|
|||
|
Purchase deposits
|
(1,898
|
)
|
|
(20,000
|
)
|
|
—
|
|
|||
|
Purchase of mortgage loan
|
—
|
|
|
—
|
|
|
(60,601
|
)
|
|||
|
Receipt of deferred key money
|
767
|
|
|
6,047
|
|
|
—
|
|
|||
|
Net cash used in investing activities
|
(369,105
|
)
|
|
(456,142
|
)
|
|
(370,522
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Scheduled mortgage debt principal payments
|
(11,072
|
)
|
|
(8,960
|
)
|
|
(5,897
|
)
|
|||
|
Repurchase of common stock
|
(2,967
|
)
|
|
(3,849
|
)
|
|
(3,961
|
)
|
|||
|
Proceeds from sale of common stock, net
|
199,790
|
|
|
149,632
|
|
|
209,690
|
|
|||
|
Proceeds from mortgage debt
|
244,368
|
|
|
100,000
|
|
|
—
|
|
|||
|
Prepayment of mortgage debt
|
(26,963
|
)
|
|
—
|
|
|
—
|
|
|||
|
Draws on senior unsecured credit facility
|
200,000
|
|
|
130,000
|
|
|
—
|
|
|||
|
Repayments of senior unsecured credit facility
|
(280,000
|
)
|
|
(30,000
|
)
|
|
—
|
|
|||
|
Payment of financing costs
|
(6,912
|
)
|
|
(2,457
|
)
|
|
(3,238
|
)
|
|||
|
Purchase of interest rate cap
|
(934
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payment of cash dividends
|
(56,011
|
)
|
|
(40,365
|
)
|
|
(4,323
|
)
|
|||
|
Net cash provided by financing activities
|
259,299
|
|
|
294,001
|
|
|
192,271
|
|
|||
|
Net decrease in cash and cash equivalents
|
(16,668
|
)
|
|
(57,910
|
)
|
|
(93,179
|
)
|
|||
|
Cash and cash equivalents, beginning of year
|
26,291
|
|
|
84,201
|
|
|
177,380
|
|
|||
|
Cash and cash equivalents, end of year
|
$
|
9,623
|
|
|
$
|
26,291
|
|
|
$
|
84,201
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
||||||
|
Cash paid for interest
|
$
|
55,294
|
|
|
$
|
54,618
|
|
|
$
|
47,119
|
|
|
Cash paid for income taxes
|
$
|
1,723
|
|
|
$
|
1,382
|
|
|
$
|
846
|
|
|
Capitalized interest
|
$
|
1,164
|
|
|
$
|
1,527
|
|
|
$
|
112
|
|
|
Non-cash Financing Activities:
|
|
|
|
|
|
||||||
|
Assumption of mortgage debt
|
$
|
—
|
|
|
$
|
71,421
|
|
|
$
|
—
|
|
|
Unpaid dividends
|
$
|
15,911
|
|
|
$
|
13,594
|
|
|
$
|
—
|
|
|
Buyer assumption of mortgage debt on sale of hotels
|
$
|
180,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Issuance of common stock in connection with acquisition of hotel portfolio
|
$
|
66,523
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1.
|
Organization
|
|
2.
|
Summary of Significant Accounting Policies
|
|
3.
|
Property and Equipment
|
|
|
2012
|
|
2011
|
||||
|
Land
|
$
|
402,198
|
|
|
$
|
321,892
|
|
|
Land improvements
|
7,994
|
|
|
7,994
|
|
||
|
Buildings
|
2,360,648
|
|
|
2,001,762
|
|
||
|
Furniture, fixtures and equipment
|
340,462
|
|
|
333,305
|
|
||
|
CIP and corporate office equipment
|
19,873
|
|
|
2,729
|
|
||
|
|
3,131,175
|
|
|
2,667,682
|
|
||
|
Less: accumulated depreciation
|
(519,721
|
)
|
|
(433,178
|
)
|
||
|
|
$
|
2,611,454
|
|
|
$
|
2,234,504
|
|
|
|
2012
|
|
2011
|
||||
|
Boston Westin Waterfront Ground Lease
|
$
|
18,726
|
|
|
$
|
18,941
|
|
|
Boston Westin Waterfront — Lease Right
|
9,045
|
|
|
9,513
|
|
||
|
Minneapolis Hilton Ground Lease
|
5,910
|
|
|
5,985
|
|
||
|
Oak Brook Hills Marriott Resort Ground Lease
|
5,489
|
|
|
7,352
|
|
||
|
Lexington Hotel New York Tenant Leases
|
1,323
|
|
|
1,494
|
|
||
|
Hilton Boston Downtown Tenant Leases
|
479
|
|
|
—
|
|
||
|
|
$
|
40,972
|
|
|
$
|
43,285
|
|
|
|
Number of
Shares
|
|
Weighted-
Average Grant
Date Fair
Value
|
|||
|
Unvested balance at January 1, 2010
|
1,719,376
|
|
|
$
|
4.76
|
|
|
Granted
|
356,964
|
|
|
8.41
|
|
|
|
Additional shares from dividends
|
46,206
|
|
|
9.57
|
|
|
|
Vested
|
(573,848
|
)
|
|
5.19
|
|
|
|
Unvested balance at December 31, 2010
|
1,548,698
|
|
|
5.49
|
|
|
|
Granted
|
308,486
|
|
|
11.54
|
|
|
|
Additional shares from dividends
|
18,302
|
|
|
9.23
|
|
|
|
Forfeited
|
(17,560
|
)
|
|
7.02
|
|
|
|
Vested
|
(847,799
|
)
|
|
6.01
|
|
|
|
Unvested balance at December 31, 2011
|
1,010,127
|
|
|
6.97
|
|
|
|
Granted
|
365,599
|
|
|
9.84
|
|
|
|
Additional shares from dividends
|
8,507
|
|
|
10.07
|
|
|
|
Forfeited
|
(11,563
|
)
|
|
10.05
|
|
|
|
Vested
|
(696,559
|
)
|
|
5.39
|
|
|
|
Unvested balance at December 31, 2012
|
676,111
|
|
|
$
|
10.10
|
|
|
|
Number of
Units
|
|
Weighted-
Average Grant
Date Fair
Value
|
|||
|
Unvested balance at January 1, 2010
|
—
|
|
|
$
|
—
|
|
|
Granted
|
84,854
|
|
|
9.87
|
|
|
|
Unvested balance at December 31, 2010
|
84,854
|
|
|
9.87
|
|
|
|
Granted
|
72,599
|
|
|
13.43
|
|
|
|
Additional units from dividends
|
4,122
|
|
|
9.23
|
|
|
|
Unvested balance at December 31, 2011
|
161,575
|
|
|
11.45
|
|
|
|
Granted
|
89,990
|
|
|
11.14
|
|
|
|
Additional units from dividends
|
7,277
|
|
|
10.18
|
|
|
|
Unvested balance at December 31, 2012
|
258,842
|
|
|
$
|
11.31
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Basic and Diluted (Loss) Earnings per Share Calculation:
|
|
|
|
|
|
||||||
|
Numerator:
|
|
|
|
|
|
||||||
|
Loss from continuing operations
|
$
|
(16,026
|
)
|
|
$
|
(7,999
|
)
|
|
$
|
(10,799
|
)
|
|
(Loss) income from discontinued operations
|
(566
|
)
|
|
321
|
|
|
1,627
|
|
|||
|
Net loss
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
Weighted-average number of common shares outstanding—basic and diluted
|
180,826,124
|
|
|
166,667,459
|
|
|
144,463,587
|
|
|||
|
|
|
|
|
|
|
||||||
|
Basic and diluted (loss) earnings per share:
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.07
|
)
|
|
Discontinued operations
|
(0.00
|
)
|
|
0.00
|
|
|
0.01
|
|
|||
|
Total
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.06
|
)
|
|
|
Years Ended December 31,
|
|||||||
|
|
2012
|
|
2011
|
|
2010
|
|||
|
Unvested restricted common stock
|
161,266
|
|
|
513,657
|
|
|
1,034,235
|
|
|
Unexercised stock appreciation rights
|
262,461
|
|
|
262,461
|
|
|
262,461
|
|
|
Shares related to unvested MSUs
|
237,956
|
|
|
152,675
|
|
|
109,648
|
|
|
Total
|
661,683
|
|
|
928,793
|
|
|
1,406,344
|
|
|
Property
|
|
Principal
Balance
(In thousands)
|
|
Interest Rate
|
|
Maturity Date
|
|
Amortization Provisions
|
|||
|
Courtyard Manhattan / Midtown East
|
|
|
$41,933
|
|
|
8.81
|
%
|
|
October 2014
|
|
30 Years
|
|
Marriott Salt Lake City Downtown
|
|
28,640
|
|
|
5.50
|
%
|
|
January 2015
|
|
20 Years
|
|
|
Courtyard Manhattan / Fifth Avenue
|
|
50,173
|
|
|
6.48
|
%
|
|
June 2016
|
|
30 Years
|
|
|
Renaissance Worthington
|
|
54,700
|
|
|
5.40
|
%
|
|
July 2015
|
|
30 Years
|
|
|
Frenchman’s Reef & Morning Star Marriott Beach Resort
|
|
58,690
|
|
|
5.44
|
%
|
|
August 2015
|
|
30 Years
|
|
|
Marriott Los Angeles Airport
|
|
82,600
|
|
|
5.30
|
%
|
|
July 2015
|
|
Interest Only
|
|
|
Orlando Airport Marriott
|
|
57,583
|
|
|
5.68
|
%
|
|
January 2016
|
|
30 Years
|
|
|
Chicago Marriott Downtown Magnificent Mile
|
|
211,477
|
|
|
5.975
|
%
|
|
April 2016
|
|
30 Years
|
|
|
Hilton Minneapolis
|
|
96,901
|
|
|
5.464
|
%
|
|
April 2021
|
|
25 Years
|
|
|
JW Marriott Denver at Cherry Creek
|
|
40,761
|
|
|
6.47
|
%
|
|
July 2015
|
|
25 Years
|
|
|
Lexington Hotel New York
|
|
170,368
|
|
|
LIBOR + 3.00% (3.214% at December 31, 2012)
|
|
|
March 2015 (1)
|
|
Interest Only
|
|
|
Westin Washington D.C. City Center
|
|
74,000
|
|
|
3.99
|
%
|
|
January 2023
|
|
25 Years
|
|
|
Debt premium (2)
|
|
905
|
|
|
|
|
|
|
|
||
|
Total mortgage debt
|
|
968,731
|
|
|
|
|
|
|
|
||
|
Senior unsecured credit facility
|
|
20,000
|
|
|
LIBOR + 1.90% (2.150% at December 31, 2012)
|
|
|
January 2017 (3)
|
|
Interest Only
|
|
|
Total debt
|
|
|
$988,731
|
|
|
|
|
|
|
|
|
|
Weighted-Average Interest Rate
|
|
|
|
5.31%
|
|
|
|
|
|||
|
(1)
|
The loan may be extended for
two
additional
one
-year terms subject to the satisfaction of certain conditions and the payment of an extension fee.
|
|
(2)
|
Recorded upon our assumption of the JW Marriott Denver at Cherry Creek mortgage debt in
2011
.
|
|
(3)
|
The credit facility may be extended for an additional year upon the payment of applicable fees and the satisfaction of certain standard conditions.
|
|
2013
|
$
|
13,263
|
|
|
2014
|
55,271
|
|
|
|
2015
|
436,418
|
|
|
|
2016
|
309,334
|
|
|
|
2017
|
24,672
|
|
|
|
Thereafter
|
149,773
|
|
|
|
|
$
|
988,731
|
|
|
Ratio of Net Indebtedness to EBITDA
|
|
Applicable Margin
|
|
|
Less than 4.00 to 1.00
|
|
1.75
|
%
|
|
Greater than or equal to 4.00 to 1.00 but less than 5.00 to 1.00
|
|
1.90
|
%
|
|
Greater than or equal to 5.00 to 1.00 but less than 5.50 to 1.00
|
|
2.10
|
%
|
|
Greater than or equal to 5.50 to 1.00 but less than 6.00 to 1.00
|
|
2.20
|
%
|
|
Greater than or equal to 6.00 to 1.00 but less than 6.50 to 1.00
|
|
2.50
|
%
|
|
Greater than or equal to 6.50 to 1.00
|
|
2.75
|
%
|
|
|
|
|
Actual at
|
|
|
Covenant
|
|
December 31,
2012 |
|
Maximum leverage ratio(1)
|
60%
|
|
42.0%
|
|
Minimum fixed charge coverage ratio(2)
|
1.50x
|
|
2.47x
|
|
Minimum tangible net worth(3)
|
$1.857 billion
|
|
$2.216 billion
|
|
Secured recourse indebtedness(4)
|
Less than 50% of Total Asset Value
|
|
37%
|
|
(1)
|
Leverage ratio is total indebtedness, as defined in the credit agreement and which includes our commitment on the Times Square development hotel, divided by total asset value, which is defined in the credit agreement as (a) total cash and cash equivalents plus (b) the value of our owned hotels based on hotel net operating income divided by a defined capitalization rate, and (c) the book value of the Allerton loan.
|
|
(2)
|
Fixed charge coverage ratio is Adjusted EBITDA, which is defined in the credit agreement as EBITDA less FF&E reserves, for the most recently ending 12 fiscal months, to fixed charges, which is defined in the credit agreement as interest expense, all regularly scheduled principal payments and payments on capitalized lease obligations, for the same most recently ending 12 fiscal month period.
|
|
(3)
|
Tangible net worth, as defined in the credit agreement, is (i) total gross book value of all assets, exclusive of depreciation and amortization, less intangible assets, total indebtedness, and all other liabilities, plus (ii)
75%
of net proceeds from future equity issuances.
|
|
(4)
|
Our secured recourse indebtedness must be less than
45%
of Total Asset Value, as defined in the credit agreement, after December 31, 2013.
|
|
Property and equipment
|
$
|
311,819
|
|
|
Less: accumulated depreciation
|
(61,994
|
)
|
|
|
|
249,825
|
|
|
|
Restricted cash
|
6,607
|
|
|
|
Due from hotel managers
|
6,661
|
|
|
|
Prepaid and other assets
|
48
|
|
|
|
Deferred financing costs, net
|
258
|
|
|
|
Total assets held for sale
|
$
|
263,399
|
|
|
|
|
||
|
Mortgage debt of assets held for sale
|
$
|
180,000
|
|
|
Due to hotel managers
|
3,101
|
|
|
|
Accounts payable and accrued liabilities
|
704
|
|
|
|
Total liabilities of assets held for sale
|
$
|
183,805
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Hotel revenues
|
$
|
32,895
|
|
|
$
|
97,472
|
|
|
$
|
100,477
|
|
|
Hotel operating expenses
|
(24,496
|
)
|
|
(73,911
|
)
|
|
(73,991
|
)
|
|||
|
Operating income
|
8,399
|
|
|
23,561
|
|
|
26,486
|
|
|||
|
Depreciation and amortization
|
(1,346
|
)
|
|
(13,849
|
)
|
|
(13,874
|
)
|
|||
|
Interest income
|
1
|
|
|
12
|
|
|
14
|
|
|||
|
Interest expense
|
(2,297
|
)
|
|
(10,101
|
)
|
|
(10,099
|
)
|
|||
|
Impairment charge
|
(14,690
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain on sale of hotel properties, net
|
9,479
|
|
|
—
|
|
|
—
|
|
|||
|
Income tax (expense) benefit
|
(112
|
)
|
|
698
|
|
|
(900
|
)
|
|||
|
(Loss) income from discontinued operations
|
$
|
(566
|
)
|
|
$
|
321
|
|
|
$
|
1,627
|
|
|
Basic and diluted (loss) income from discontinued operations per share
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
|
$
|
0.01
|
|
|
|
|
Hilton Boston Downtown
|
|
Westin Washington D.C. City Center
|
|
Westin San Diego
|
|
Hilton Burlington
|
|
Hotel Rex
|
|
JW Marriott Denver
|
|
Lexington Hotel New York
|
|
Courtyard Denver
|
||||||||||||||||
|
Land
|
|
$
|
23,262
|
|
|
$
|
24,579
|
|
|
$
|
22,902
|
|
|
$
|
9,197
|
|
|
$
|
7,856
|
|
|
$
|
9,200
|
|
|
$
|
92,000
|
|
|
$
|
9,400
|
|
|
Building
|
|
128,628
|
|
|
122,229
|
|
|
95,617
|
|
|
40,644
|
|
|
21,085
|
|
|
63,183
|
|
|
229,372
|
|
|
36,183
|
|
||||||||
|
Furnitures, fixtures and equipment
|
|
3,675
|
|
|
3,499
|
|
|
2,734
|
|
|
3,469
|
|
|
601
|
|
|
1,600
|
|
|
13,400
|
|
|
750
|
|
||||||||
|
Total fixed assets
|
|
155,565
|
|
|
150,307
|
|
|
121,253
|
|
|
53,310
|
|
|
29,542
|
|
|
73,983
|
|
|
334,772
|
|
|
46,333
|
|
||||||||
|
Net other assets and liabilities
|
|
270
|
|
|
207
|
|
|
657
|
|
|
142
|
|
|
(21
|
)
|
|
217
|
|
|
1,993
|
|
|
(148
|
)
|
||||||||
|
Total
|
|
$
|
155,835
|
|
|
$
|
150,514
|
|
|
$
|
121,910
|
|
|
$
|
53,452
|
|
|
$
|
29,521
|
|
|
$
|
74,200
|
|
|
$
|
336,765
|
|
|
$
|
46,185
|
|
|
|
Year Ended December 31,
|
|
||||||
|
|
2012
|
|
2011
|
|
||||
|
Revenues
|
$
|
802,006
|
|
|
$
|
748,127
|
|
|
|
(Loss) income from continuing operations
|
(5,127
|
)
|
|
527
|
|
|
||
|
Net (loss) income
|
(5,693
|
)
|
|
848
|
|
|
||
|
(Loss) earnings per share - Basic and Diluted
|
$
|
(0.03
|
)
|
|
$
|
0.00
|
|
|
|
Payment Date
|
|
Record Date
|
|
Dividend
per Share
|
|
April 7, 2011
|
|
March 25, 2011
|
|
$0.08
|
|
June 27, 2011
|
|
June 17, 2011
|
|
$0.08
|
|
September 20, 2011
|
|
September 9, 2011
|
|
$0.08
|
|
January 10, 2012
|
|
December 30, 2011
|
|
$0.08
|
|
April 4, 2012
|
|
March 23, 2012
|
|
$0.08
|
|
May 29, 2012
|
|
May 15, 2012
|
|
$0.08
|
|
September 19, 2012
|
|
September 7, 2012
|
|
$0.08
|
|
January 10, 2013
|
|
December 31, 2012
|
|
$0.08
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Current - Federal
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
State
|
348
|
|
|
846
|
|
|
279
|
|
|||
|
Foreign
|
—
|
|
|
—
|
|
|
106
|
|
|||
|
|
348
|
|
|
846
|
|
|
385
|
|
|||
|
Deferred - Federal
|
(4,739
|
)
|
|
3,663
|
|
|
140
|
|
|||
|
State
|
(1,456
|
)
|
|
78
|
|
|
152
|
|
|||
|
Foreign
|
(311
|
)
|
|
(1,265
|
)
|
|
1,065
|
|
|||
|
|
(6,506
|
)
|
|
2,476
|
|
|
1,357
|
|
|||
|
Income tax (benefit) provision from continuing operations
|
$
|
(6,158
|
)
|
|
$
|
3,322
|
|
|
$
|
1,742
|
|
|
Income tax provision (benefit) from discontinued operations
|
$
|
112
|
|
|
$
|
(698
|
)
|
|
$
|
900
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Statutory federal tax provision (35)%
|
$
|
(7,764
|
)
|
|
$
|
(1,637
|
)
|
|
$
|
(3,170
|
)
|
|
Tax impact of REIT election
|
2,986
|
|
|
2,727
|
|
|
4,661
|
|
|||
|
State income tax (benefit) provision, net of federal tax benefit
|
(720
|
)
|
|
601
|
|
|
280
|
|
|||
|
Foreign income tax (benefit) provision
|
(694
|
)
|
|
1,550
|
|
|
(736
|
)
|
|||
|
Foreign tax rate adjustment
|
—
|
|
|
—
|
|
|
770
|
|
|||
|
Other
|
34
|
|
|
81
|
|
|
(63
|
)
|
|||
|
Income tax (benefit) provision from continuing operations
|
$
|
(6,158
|
)
|
|
$
|
3,322
|
|
|
$
|
1,742
|
|
|
|
2012
|
|
2011
|
||||
|
Deferred income related to key money
|
$
|
9,669
|
|
|
$
|
9,644
|
|
|
Net operating loss carryforwards
|
28,654
|
|
|
29,803
|
|
||
|
Alternative minimum tax credit carryforwards
|
50
|
|
|
43
|
|
||
|
Other
|
1,034
|
|
|
533
|
|
||
|
Deferred tax assets
|
39,407
|
|
|
40,023
|
|
||
|
Land basis difference recorded in purchase accounting
|
(4,260
|
)
|
|
(4,260
|
)
|
||
|
Depreciation and amortization
|
(7,098
|
)
|
|
(14,080
|
)
|
||
|
Deferred tax liabilities
|
(11,358
|
)
|
|
(18,340
|
)
|
||
|
Deferred tax asset, net
|
$
|
28,049
|
|
|
$
|
21,683
|
|
|
Property
|
|
Manager
|
|
Date of Agreement
|
|
Initial Term
|
|
Number of Renewal Terms
|
|
Atlanta Alpharetta Marriott
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
|
Bethesda Marriott Suites
|
|
Marriott
|
|
12/2004
|
|
21 years
|
|
Two ten-year periods
|
|
Boston Westin Waterfront
|
|
Starwood
|
|
5/2004
|
|
20 years
|
|
Four ten-year periods
|
|
Chicago Marriott Downtown
|
|
Marriott
|
|
3/2006
|
|
32 years
|
|
Two ten-year periods
|
|
Conrad Chicago
|
|
Hilton
|
|
11/2005
|
|
10 years
|
|
Two five-year periods
|
|
Courtyard Denver Downtown
|
|
Sage Hospitality
|
|
7/2011
|
|
5 years
|
|
One five-year period
|
|
Courtyard Manhattan/Fifth Avenue
|
|
Marriott
|
|
12/2004
|
|
30 years
|
|
None
|
|
Courtyard Manhattan/Midtown East
|
|
Marriott
|
|
11/2004
|
|
30 years
|
|
Two ten-year periods
|
|
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
|
Hilton Boston Downtown
|
|
Davidson Hotels & Resorts
|
|
11/2012
|
|
7 years
|
|
Two five-year periods
|
|
Hilton Burlington
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
|
Hilton Garden Inn Chelsea/New York City
|
|
Alliance Hospitality Management
|
|
9/2010
|
|
10 years
|
|
None
|
|
Hilton Minneapolis
|
|
Hilton
|
|
3/2006
|
|
20 ¾ years
|
|
None
|
|
Hotel Rex
|
|
Joie de Vivre Hotels
|
|
9/2005
|
|
5 years
|
|
Month-to-month
|
|
JW Marriott Denver at Cherry Creek
|
|
Sage Hospitality
|
|
5/2011
|
|
5 years
|
|
One five-year period
|
|
Lexington Hotel New York
|
|
Highgate Hotels
|
|
6/2011
|
|
10 years
|
|
One five-year period
|
|
Los Angeles Airport Marriott
|
|
Marriott
|
|
9/2000
|
|
40 years
|
|
Two ten-year periods
|
|
Oak Brook Hills Marriott Resort
|
|
Marriott
|
|
7/2005
|
|
30 years
|
|
None
|
|
Orlando Airport Marriott
|
|
Marriott
|
|
11/2005
|
|
30 years
|
|
None
|
|
Renaissance Charleston
|
|
Marriott
|
|
1/2000
|
|
21 years
|
|
Two five-year periods
|
|
Renaissance Worthington
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
|
Salt Lake City Marriott Downtown
|
|
Marriott
|
|
12/2001
|
|
30 years
|
|
Three fifteen-year periods
|
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
Marriott
|
|
10/2004
|
|
20 years
|
|
One ten-year period
|
|
Torrance Marriott South Bay
|
|
Marriott
|
|
1/2005
|
|
40 years
|
|
None
|
|
Vail Marriott Mountain Resort & Spa
|
|
Vail Resorts
|
|
6/2005
|
|
15½ years
|
|
None
|
|
Westin San Diego
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
|
Westin Washington D.C. City Center
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
|
Property
|
|
Base Management Fee(1)
|
|
Incentive Management Fee(2)
|
|
FF&E Reserve Contribution(1)
|
|
|||
|
Atlanta Alpharetta Marriott
|
|
3
|
%
|
|
25
|
%
|
|
5
|
%
|
|
|
Bethesda Marriott Suites
|
|
3
|
%
|
|
50
|
%
|
(3)
|
5
|
%
|
(4)
|
|
Boston Westin Waterfront
|
|
2.5
|
%
|
|
20
|
%
|
|
4
|
%
|
|
|
Chicago Marriott Downtown
|
|
3
|
%
|
|
20
|
%
|
(5)
|
5
|
%
|
|
|
Conrad Chicago
|
|
3
|
%
|
(6)
|
15
|
%
|
|
4
|
%
|
|
|
Courtyard Denver Downtown
|
|
2
|
%
|
(7)
|
10
|
%
|
|
4
|
%
|
|
|
Courtyard Manhattan/Fifth Avenue
|
|
5.5
|
%
|
(8)
|
25
|
%
|
|
4
|
%
|
|
|
Courtyard Manhattan/Midtown East
|
|
5
|
%
|
|
25
|
%
|
|
4
|
%
|
|
|
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
3
|
%
|
|
15
|
%
|
|
5.5
|
%
|
|
|
Hilton Boston Downtown
|
|
2
|
%
|
|
10
|
%
|
|
4
|
%
|
|
|
Hilton Burlington
|
|
1
|
%
|
(9)
|
10
|
%
|
|
None
|
|
|
|
Hilton Garden Inn Chelsea/New York City
|
|
2.5
|
%
|
(10)
|
10
|
%
|
|
None
|
|
|
|
Hilton Minneapolis
|
|
3
|
%
|
|
15
|
%
|
|
4
|
%
|
|
|
Hotel Rex
|
|
3
|
%
|
|
10
|
%
|
|
4
|
%
|
|
|
JW Marriott Denver at Cherry Creek
|
|
2.25
|
%
|
(11)
|
10
|
%
|
|
4
|
%
|
|
|
Lexington Hotel New York
|
|
3
|
%
|
|
20
|
%
|
|
4
|
%
|
|
|
Los Angeles Airport Marriott
|
|
3
|
%
|
|
25
|
%
|
|
5
|
%
|
|
|
Oak Brook Hills Marriott Resort
|
|
3
|
%
|
|
30
|
%
|
|
5.5
|
%
|
|
|
Orlando Airport Marriott
|
|
2
|
%
|
(12)
|
25
|
%
|
|
5
|
%
|
|
|
Renaissance Charleston
|
|
3.5
|
%
|
|
20
|
%
|
|
5
|
%
|
|
|
Renaissance Worthington
|
|
3
|
%
|
|
25
|
%
|
|
5
|
%
|
|
|
Salt Lake City Marriott Downtown
|
|
3
|
%
|
|
20
|
%
|
|
5
|
%
|
|
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
3
|
%
|
|
20
|
%
|
|
5
|
%
|
|
|
Torrance Marriott South Bay
|
|
3
|
%
|
|
20
|
%
|
|
5
|
%
|
|
|
Vail Marriott Mountain Resort & Spa
|
|
3
|
%
|
|
20
|
%
|
|
4
|
%
|
|
|
Westin San Diego
|
|
1
|
%
|
(9)
|
10
|
%
|
|
None
|
|
|
|
Westin Washington D.C. City Center
|
|
1
|
%
|
(9)
|
10
|
%
|
|
4
|
%
|
|
|
(1)
|
As a percentage of gross revenues.
|
|
(2)
|
Based on a percentage of hotel operating profits above a specified return on our invested capital or specified operating profit thresholds.
|
|
(3)
|
The owner's priority expires in
2027
.
|
|
(4)
|
The contribution is reduced to
1%
until operating profits exceed an owner's priority of
$3.8 million
.
|
|
(5)
|
Calculated as
20%
of net operating income before base management fees. There is
no
owner's priority.
|
|
(6)
|
The base management fee is reduced by the amount in which operating profits do not meet the performance guarantee. The performance guarantee was
$8.3 million
in 2012 and base management fees were reduced to
zero
.
|
|
(7)
|
The base management fee is
2.5%
of gross revenues if the hotel achieves operating results in excess of
7%
of our invested capital and
3%
of gross revenues if the hotel achieves operating profits in excess of
8%
of our invested capital.
|
|
(8)
|
The base management fee increases to
6%
beginning in fiscal year 2015 for the remainder of the agreement. Prior to 2015, the base management fee may increase to
6.0%
at the beginning of the fiscal year following the achievement of operating profits equal to or above
$5.0 million
.
|
|
(10)
|
The base management fee will increase to
2.75%
in
September 2013
for the remaining term of the agreement.
|
|
(11)
|
The base management fee is
2.75%
of gross revenues if the hotel achieves operating profits in excess of
7%
of our invested capital and
3.25%
of gross revenues if the hotel achieves operating profits in excess of
8%
of our invested capital.
|
|
(12)
|
In July 2012, we amended the management agreement, which reduces the annual base management fee for 2012 and 2013 from
3%
to
2%
of gross revenues should the hotel's annual debt service amount exceed hotel operating profit with respect to each fiscal year.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Base management fees
|
$
|
19,365
|
|
|
$
|
16,405
|
|
|
$
|
13,920
|
|
|
Incentive management fees
|
5,550
|
|
|
5,226
|
|
|
4,750
|
|
|||
|
Total management fees
|
$
|
24,915
|
|
|
$
|
21,631
|
|
|
$
|
18,670
|
|
|
|
|
Date of Agreement
|
|
Term
|
|
Franchise Fee
|
|
Vail Marriott Mountain Resort & Spa
|
|
6/2005
|
|
16 years
|
|
6% of gross room sales plus 3% of gross food and beverage sales
|
|
Hilton Garden Inn Chelsea/New York City
|
|
9/2010
|
|
17 years
|
|
Royalty fee of 5% of gross room sales and program fee of 4.3% of gross room sales
|
|
JW Marriott Denver at Cherry Creek
|
|
5/2011
|
|
15 years
|
|
6% of gross room sales and 3% of gross food and beverage sales
|
|
Lexington Hotel New York (1)
|
|
3/2012
|
|
20 years
|
|
3% of gross room sales (2)
|
|
Courtyard Denver Downtown
|
|
7/2011
|
|
16 years
|
|
5.5% of gross room sales
|
|
Hilton Boston Downtown
|
|
7/2012
|
|
10 years
|
|
5% of gross room sales and 3% of gross food and beverage sales; program fee of 4% of gross room sales
|
|
Westin Washington D.C. City Center
|
|
12/2010
|
|
20 years
|
|
7% of gross room sales and 3% of gross food and beverage sales
|
|
Westin San Diego
|
|
12/2010
|
|
20 years
|
|
7% of gross room sales and 3% of gross food and beverage sales
|
|
Hilton Burlington
|
|
7/2012
|
|
10 years
|
|
5% of gross room sales and 3% of gross food and beverage sales; program fee of 4% of gross room sales
|
|
(1)
|
The agreement begins on the date the hotel opens as a Autograph Collection hotel, which is currently projected to be mid-2013.
|
|
(2)
|
Increases to
4%
on the first anniversary of the agreement and
5%
on the second anniversary of the agreement.
|
|
•
|
The Bethesda Marriott Suites hotel is subject to a ground lease that runs until
2087
. There are
no
renewal options.
|
|
•
|
The Courtyard Manhattan/Fifth Avenue is subject to a ground lease that runs until
2085
, inclusive of
one
49
-year renewal option.
|
|
•
|
The Salt Lake City Marriott Downtown is subject to
two
ground leases: one ground lease covers the land under the hotel and the other ground lease covers the portion of the hotel that extends into the City Creek Project. The term of the ground lease covering the land under the hotel runs through
2056
, inclusive of our renewal options, and the term of the ground lease covering the extension runs through
2017
. In 2009, we acquired a
21%
interest in the land under the hotel for approximately
$0.9 million
.
|
|
•
|
The Westin Boston Waterfront is subject to a ground lease that runs until
2099
. There are
no
renewal options.
|
|
•
|
The Hilton Minneapolis is subject to a ground lease that runs until
2091
. There are
no
renewal options.
|
|
2013
|
$
|
9,912
|
|
|
2014
|
10,139
|
|
|
|
2015
|
10,129
|
|
|
|
2016
|
10,430
|
|
|
|
2017
|
10,792
|
|
|
|
Thereafter
|
627,034
|
|
|
|
|
$
|
678,436
|
|
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||||||||
|
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||
|
Note receivable
|
$
|
53,792
|
|
|
$
|
57,000
|
|
|
$
|
54,788
|
|
|
$
|
55,000
|
|
|
Debt
|
$
|
988,731
|
|
|
$
|
1,035,450
|
|
|
$
|
1,042,933
|
|
|
$
|
1,060,830
|
|
|
Interest rate cap
|
$
|
71
|
|
|
$
|
71
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Revenues
|
|
Investment (1)
|
||||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2012
|
|
2011
|
|
2010
|
||||||||||||
|
|
(In thousands)
|
|
(In thousands)
|
||||||||||||||||||||
|
Chicago
|
$
|
144,260
|
|
|
$
|
136,287
|
|
|
$
|
129,584
|
|
|
$
|
536,651
|
|
|
$
|
532,098
|
|
|
$
|
532,098
|
|
|
Los Angeles
|
79,487
|
|
|
74,819
|
|
|
70,129
|
|
|
201,253
|
|
|
200,195
|
|
|
198,766
|
|
||||||
|
Boston
|
84,512
|
|
|
66,564
|
|
|
63,395
|
|
|
507,820
|
|
|
349,447
|
|
|
349,447
|
|
||||||
|
US Virgin Islands
|
55,753
|
|
|
34,367
|
|
|
48,893
|
|
|
133,230
|
|
|
126,907
|
|
|
93,635
|
|
||||||
|
New York
|
112,279
|
|
|
88,586
|
|
|
44,345
|
|
|
532,873
|
|
|
524,308
|
|
|
188,451
|
|
||||||
|
Minneapolis
|
49,075
|
|
|
50,769
|
|
|
27,130
|
|
|
155,703
|
|
|
155,703
|
|
|
155,703
|
|
||||||
|
Denver
|
29,469
|
|
|
17,152
|
|
|
—
|
|
|
120,369
|
|
|
120,316
|
|
|
—
|
|
||||||
|
Other
|
194,812
|
|
|
153,632
|
|
|
140,419
|
|
|
803,268
|
|
|
442,814
|
|
|
441,633
|
|
||||||
|
Total
|
$
|
749,647
|
|
|
$
|
622,176
|
|
|
$
|
523,895
|
|
|
$
|
2,991,167
|
|
|
$
|
2,451,788
|
|
|
$
|
1,959,733
|
|
|
(1)
|
Total investment represents our initial investment in the hotel plus any owner-funded capital expenditures since acquisition.
|
|
|
|
2012 Quarter Ended
|
||||||||||||||
|
|
|
March 23
|
|
June 15
|
|
September 7
|
|
December 31
|
||||||||
|
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Total revenue
|
|
$
|
118,423
|
|
|
$
|
180,950
|
|
|
$
|
183,873
|
|
|
$
|
266,401
|
|
|
Total operating expenses
|
|
123,087
|
|
|
158,371
|
|
|
202,807
|
|
|
234,246
|
|
||||
|
Operating (loss) income
|
|
$
|
(4,664
|
)
|
|
$
|
22,579
|
|
|
$
|
(18,934
|
)
|
|
$
|
32,155
|
|
|
(Loss) income from continuing operations
|
|
$
|
(10,108
|
)
|
|
$
|
8,483
|
|
|
$
|
(30,690
|
)
|
|
$
|
16,289
|
|
|
(Loss) income from discontinued operations
|
|
12,723
|
|
|
461
|
|
|
(14,089
|
)
|
|
339
|
|
||||
|
Net (loss) income
|
|
$
|
2,615
|
|
|
$
|
8,944
|
|
|
$
|
(44,779
|
)
|
|
$
|
16,628
|
|
|
Basic and diluted (loss) earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
|
$
|
(0.06
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.16
|
)
|
|
$
|
0.09
|
|
|
Discontinued operations
|
|
0.08
|
|
|
0.00
|
|
|
(0.08
|
)
|
|
0.00
|
|
||||
|
Total
|
|
$
|
0.02
|
|
|
$
|
0.05
|
|
|
$
|
(0.24
|
)
|
|
$
|
0.09
|
|
|
|
|
2011 Quarter Ended
|
||||||||||||||
|
|
|
March 25
|
|
June 17
|
|
September 9
|
|
December 31
|
||||||||
|
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Total revenue
|
|
$
|
101,252
|
|
|
$
|
145,946
|
|
|
$
|
156,837
|
|
|
$
|
218,141
|
|
|
Total operating expenses
|
|
107,226
|
|
|
133,936
|
|
|
144,109
|
|
|
196,790
|
|
||||
|
Operating (loss) income
|
|
$
|
(5,974
|
)
|
|
$
|
12,010
|
|
|
$
|
12,728
|
|
|
$
|
21,351
|
|
|
(Loss) income from continuing operations
|
|
$
|
(10,750
|
)
|
|
$
|
(898
|
)
|
|
$
|
(768
|
)
|
|
$
|
4,417
|
|
|
(Loss) income from discontinued operations
|
|
(294
|
)
|
|
342
|
|
|
(247
|
)
|
|
520
|
|
||||
|
Net (loss) income
|
|
$
|
(11,044
|
)
|
|
$
|
(556
|
)
|
|
$
|
(1,015
|
)
|
|
$
|
4,937
|
|
|
Basic and diluted (loss) earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
|
$
|
(0.07
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
Discontinued operations
|
|
(0.00
|
)
|
|
0.00
|
|
|
(0.00
|
)
|
|
0.00
|
|
||||
|
Total
|
|
$
|
(0.07
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
Initial Cost
|
|
Capitalized
|
|
Gross Amount at End of Year
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
Building and
|
|
Subsequent to
|
|
|
|
Building and
|
|
|
|
Accumulated
|
|
Net Book
|
|
Year of
|
|
Depreciation
|
||||||||||||||||||
|
Description
|
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
|
|
Value
|
|
Acquisition
|
|
Life
|
||||||||||||||||||
|
Atlanta Alpharetta Marriott
|
|
—
|
|
|
3,623
|
|
|
33,503
|
|
|
748
|
|
|
3,623
|
|
|
34,251
|
|
|
37,874
|
|
|
(6,435
|
)
|
|
31,439
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Bethesda Marriott Suites
|
|
—
|
|
|
—
|
|
|
45,656
|
|
|
1,672
|
|
|
—
|
|
|
47,328
|
|
|
47,328
|
|
|
(9,443
|
)
|
|
37,885
|
|
|
2004
|
|
40 Years
|
|||||||||
|
Boston Westin Waterfront
|
|
—
|
|
|
—
|
|
|
273,696
|
|
|
16,526
|
|
|
—
|
|
|
290,222
|
|
|
290,222
|
|
|
(42,865
|
)
|
|
247,357
|
|
|
2007
|
|
40 Years
|
|||||||||
|
Chicago Marriott Downtown
|
|
(211,477
|
)
|
|
36,900
|
|
|
347,921
|
|
|
18,573
|
|
|
36,900
|
|
|
366,494
|
|
|
403,394
|
|
|
(61,160
|
)
|
|
342,234
|
|
|
2006
|
|
40 Years
|
|||||||||
|
Conrad Chicago
|
|
—
|
|
|
31,650
|
|
|
76,961
|
|
|
3,413
|
|
|
31,650
|
|
|
80,374
|
|
|
112,024
|
|
|
(12,000
|
)
|
|
100,024
|
|
|
2006
|
|
40 Years
|
|||||||||
|
Courtyard Denver
|
|
—
|
|
|
9,400
|
|
|
36,180
|
|
|
228
|
|
|
9,400
|
|
|
36,408
|
|
|
45,808
|
|
|
(1,329
|
)
|
|
44,479
|
|
|
2011
|
|
40 Years
|
|||||||||
|
Courtyard Manhattan/Fifth Avenue
|
|
(50,173
|
)
|
|
—
|
|
|
34,685
|
|
|
2,441
|
|
|
—
|
|
|
37,126
|
|
|
37,126
|
|
|
(7,417
|
)
|
|
29,709
|
|
|
2004
|
|
40 Years
|
|||||||||
|
Courtyard Manhattan/Midtown East
|
|
(41,933
|
)
|
|
16,500
|
|
|
54,812
|
|
|
2,012
|
|
|
16,500
|
|
|
56,824
|
|
|
73,324
|
|
|
(11,351
|
)
|
|
61,973
|
|
|
2004
|
|
40 Years
|
|||||||||
|
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
(58,690
|
)
|
|
17,713
|
|
|
50,697
|
|
|
40,206
|
|
|
17,713
|
|
|
90,903
|
|
|
108,616
|
|
|
(11,193
|
)
|
|
97,423
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Hilton Boston Downtown
|
|
—
|
|
|
23,262
|
|
|
128,628
|
|
|
959
|
|
|
23,262
|
|
|
129,587
|
|
|
152,849
|
|
|
(1,491
|
)
|
|
151,358
|
|
|
2012
|
|
40 Years
|
|||||||||
|
Hilton Burlington
|
|
—
|
|
|
9,197
|
|
|
40,644
|
|
|
99
|
|
|
9,197
|
|
|
40,743
|
|
|
49,940
|
|
|
(479
|
)
|
|
49,461
|
|
|
2012
|
|
40 Years
|
|||||||||
|
Hilton Garden Inn Chelsea/New York City
|
|
—
|
|
|
14,800
|
|
|
51,458
|
|
|
373
|
|
|
14,800
|
|
|
51,831
|
|
|
66,631
|
|
|
(2,987
|
)
|
|
63,644
|
|
|
2010
|
|
40 Years
|
|||||||||
|
Hilton Minneapolis
|
|
(96,901
|
)
|
|
—
|
|
|
129,640
|
|
|
449
|
|
|
—
|
|
|
130,089
|
|
|
130,089
|
|
|
(8,253
|
)
|
|
121,836
|
|
|
2010
|
|
40 Years
|
|||||||||
|
Hotel Rex
|
|
—
|
|
|
7,856
|
|
|
21,085
|
|
|
—
|
|
|
7,856
|
|
|
21,085
|
|
|
28,941
|
|
|
(71
|
)
|
|
28,870
|
|
|
2012
|
|
40 Years
|
|||||||||
|
JW Marriott Denver
|
|
(40,761
|
)
|
|
9,200
|
|
|
63,183
|
|
|
17
|
|
|
9,200
|
|
|
63,200
|
|
|
72,400
|
|
|
(2,552
|
)
|
|
69,848
|
|
|
2011
|
|
40 Years
|
|||||||||
|
Lexington Hotel New York
|
|
(170,368
|
)
|
|
92,000
|
|
|
229,368
|
|
|
495
|
|
|
92,000
|
|
|
229,863
|
|
|
321,863
|
|
|
(9,051
|
)
|
|
312,812
|
|
|
2011
|
|
40 Years
|
|||||||||
|
Los Angeles Airport Marriott
|
|
(82,600
|
)
|
|
24,100
|
|
|
83,077
|
|
|
6,912
|
|
|
24,100
|
|
|
89,989
|
|
|
114,089
|
|
|
(16,792
|
)
|
|
97,297
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Oak Brook Hills Marriott Resort
|
|
—
|
|
|
9,500
|
|
|
39,128
|
|
|
(23,397
|
)
|
|
9,500
|
|
|
15,731
|
|
|
25,231
|
|
|
(7,884
|
)
|
|
17,347
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Orlando Airport Marriott
|
|
(57,583
|
)
|
|
9,769
|
|
|
57,803
|
|
|
3,658
|
|
|
9,769
|
|
|
61,461
|
|
|
71,230
|
|
|
(10,737
|
)
|
|
60,493
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Renaissance Charleston
|
|
—
|
|
|
5,900
|
|
|
32,511
|
|
|
23
|
|
|
5,900
|
|
|
32,534
|
|
|
38,434
|
|
|
(1,939
|
)
|
|
36,495
|
|
|
2010
|
|
40 Years
|
|||||||||
|
Renaissance Worthington
|
|
(54,700
|
)
|
|
15,500
|
|
|
63,428
|
|
|
1,246
|
|
|
15,500
|
|
|
64,674
|
|
|
80,174
|
|
|
(12,084
|
)
|
|
68,090
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Salt Lake City Marriott Downtown
|
|
(28,640
|
)
|
|
—
|
|
|
45,815
|
|
|
3,806
|
|
|
855
|
|
|
48,766
|
|
|
49,621
|
|
|
(9,513
|
)
|
|
40,108
|
|
|
2004
|
|
40 Years
|
|||||||||
|
The Lodge at Sonoma, a Renaissance Resort and Spa
|
|
—
|
|
|
3,951
|
|
|
22,720
|
|
|
565
|
|
|
3,951
|
|
|
23,285
|
|
|
27,236
|
|
|
(6,636
|
)
|
|
20,600
|
|
|
2004
|
|
40 Years
|
|||||||||
|
Torrance Marriott South Bay
|
|
—
|
|
|
7,241
|
|
|
48,232
|
|
|
5,517
|
|
|
7,241
|
|
|
53,749
|
|
|
60,990
|
|
|
(10,526
|
)
|
|
50,464
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Westin San Diego
|
|
—
|
|
|
22,902
|
|
|
95,617
|
|
|
—
|
|
|
22,902
|
|
|
95,617
|
|
|
118,519
|
|
|
(1,104
|
)
|
|
117,415
|
|
|
2012
|
|
40 Years
|
|||||||||
|
Westin Washington, D.C City Center
|
|
(74,000
|
)
|
|
24,579
|
|
|
122,229
|
|
|
—
|
|
|
24,579
|
|
|
122,229
|
|
|
146,808
|
|
|
(1,412
|
)
|
|
145,396
|
|
|
2012
|
|
40 Years
|
|||||||||
|
Vail Marriott Mountain Resort & Spa
|
|
—
|
|
|
5,800
|
|
|
52,463
|
|
|
1,816
|
|
|
5,800
|
|
|
54,279
|
|
|
60,079
|
|
|
(10,128
|
)
|
|
49,951
|
|
|
2005
|
|
40 Years
|
|||||||||
|
Total
|
|
$
|
(967,826
|
)
|
|
$
|
401,343
|
|
|
$
|
2,281,140
|
|
|
$
|
88,357
|
|
|
$
|
402,198
|
|
|
$
|
2,368,642
|
|
|
$
|
2,770,840
|
|
|
$
|
(276,832
|
)
|
|
$
|
2,494,008
|
|
|
|
|
|
|
Balance at December 31, 2009
|
|
$
|
1,900,260
|
|
|
Additions:
|
|
|
||
|
Acquisitions
|
|
234,309
|
|
|
|
Capital expenditures
|
|
12,631
|
|
|
|
Adjustments to purchase accounting
|
|
5,721
|
|
|
|
|
|
|
||
|
Balance at December 31, 2010
|
|
$
|
2,152,921
|
|
|
Additions:
|
|
|
||
|
Acquisitions
|
|
439,338
|
|
|
|
Capital expenditures
|
|
31,082
|
|
|
|
|
|
|
||
|
Balance at December 31, 2011
|
|
$
|
2,623,341
|
|
|
Additions:
|
|
|
||
|
Acquisitions
|
|
495,999
|
|
|
|
Capital expenditures
|
|
12,756
|
|
|
|
Deductions:
|
|
|
||
|
Dispositions and other
|
|
(333,545
|
)
|
|
|
Impairment
|
|
(27,711
|
)
|
|
|
|
|
|
||
|
Balance at December 31, 2012
|
|
$
|
2,770,840
|
|
|
Balance at December 31, 2009
|
|
$
|
162,640
|
|
|
Depreciation and amortization
|
|
46,101
|
|
|
|
|
|
|
||
|
Balance at December 31, 2010
|
|
208,741
|
|
|
|
Depreciation and amortization
|
|
53,518
|
|
|
|
|
|
|
||
|
Balance at December 31, 2011
|
|
262,259
|
|
|
|
Depreciation and amortization
|
|
90,893
|
|
|
|
Dispositions and other
|
|
(76,320
|
)
|
|
|
|
|
|
||
|
Balance at December 31, 2012
|
|
$
|
276,832
|
|
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 |
|---|