These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended December 31, 2014
|
||
|
OR
|
||
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from to
|
||
|
Maryland
|
27-4706509
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
3 Bethesda Metro Center, Suite 1000
|
|
|
Bethesda, Maryland
|
20814
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
|
Common Shares, $0.01 par value
|
|
New York Stock Exchange
|
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(do not check if a
smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
|
Item No.
|
|
Form 10-K
Report Page
|
|
PART I
|
||
|
PART II
|
||
|
PART III
|
||
|
PART IV
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
"our company," "we," "us" and "our" refer to RLJ Lodging Trust, a Maryland real estate investment trust, together with its consolidated subsidiaries, including RLJ Lodging Trust, L.P., a Delaware limited partnership, which we refer to as "our operating partnership";
|
|
•
|
"our predecessor" collectively refers to RLJ Development, LLC ("RLJ Development"), and two lodging-focused private equity funds that were sponsored and managed by RLJ Development, RLJ Lodging Fund II, L.P. (and its parallel fund), (collectively, "Fund II"), and RLJ Real Estate Fund III, L.P. (and its parallel fund), (collectively, "Fund III"), all of which were entities under the common control of Robert L. Johnson, our Executive Chairman;
|
|
•
|
"our hotels" refers to the
144
hotels owned by us as of
December 31, 2014
;
|
|
•
|
"our formation transactions" refers to a series of transactions in which, among other things, (1) our company was formed, (2) our operating partnership was formed, (3) each of Fund II and Fund III were merged with and into our company, with investors in each of Fund II and Fund III receiving common shares as consideration, and (4) RLJ Development contributed substantially all of its assets and liabilities to our operating partnership in exchange for units of limited partnership interest in our operating partnership ("OP units");
|
|
•
|
a "compact full-service hotel" typically refers to any hotel with (1) less than 300 guestrooms and less than 12,000 square feet of meeting space or (2) more than 300 guestrooms where, unlike traditional full-service hotels, the operations focus primarily on the rental of guestrooms such that a significant majority of its total revenue is generated from room rentals rather than other sources, such as food and beverage;
|
|
•
|
a "focused-service hotel" typically refers to any hotel where the operations focus primarily on the rental of guestrooms and that offers services and amenities to a lesser extent than a typical full-service or compact full-service hotel. For example, a focused-service hotel may have a restaurant, but, unlike a restaurant in a typical full-service or compact full-service hotel, it may not offer three meals per day and may not offer room service. In addition, a focused-service hotel differs from a compact full-service hotel in that it typically has less than 2,000 square feet of meeting space, if any at all;
|
|
•
|
"TRSs" refers to our taxable REIT subsidiaries that are wholly-owned, directly or indirectly, by our operating partnership and any disregarded subsidiaries of our TRSs;
|
|
•
|
"Average Daily Rate" ("ADR") represents total hotel room revenues divided by total number of rooms sold in a given period;
|
|
•
|
"Occupancy" represents the total number of hotel rooms sold in a given period divided by the total number of rooms available;
|
|
•
|
"Revenue Per Available Room" ("RevPAR") is the product of ADR and occupancy; and
|
|
•
|
"RevPAR penetration index" of our hotels is the measure of each hotel's RevPAR in relation to the average RevPAR of that hotel's competitive set. Each hotel's competitive set consists of a small group of hotels in the relevant market that we and the third-party hotel management company that manages the hotel believe are comparable for purposes of benchmarking the performance of such hotel. For a more in depth discussion of Occupancy, ADR, RevPAR and RevPAR penetration index, please see "Key Indicators of Operating Performance."
|
|
•
|
Targeted ownership of premium-branded, focused-service and compact full-service hotels.
We believe that premium-branded, focused-service hotels have the potential to generate attractive returns relative to other types of hotels due to their ability to achieve RevPAR levels at or close to those generated by traditional full-service hotels, while achieving higher profit margins due to their more efficient operating model and less volatile cash flows. We also may acquire compact full-service hotels which have operating characteristics that resemble those of focused-service hotels.
|
|
•
|
Use of premium hotel brands.
We believe in affiliating our hotels with premium brands owned by leading international franchisors such as Marriott, Hilton and Hyatt. We target hotels affiliated with premium brands such as Courtyard by Marriott, Residence Inn by Marriott, Hilton Garden Inn and Hyatt House. We believe that utilizing premium brands provides significant advantages because of their guest loyalty programs, worldwide reservation systems, effective product segmentation, global distribution and strong customer awareness.
|
|
•
|
Focus on high-growth markets.
We focus on owning and acquiring hotels in markets that we believe have multiple demand generators and high barriers to entry. As a result, we believe that these hotels generate higher returns on investment.
|
|
•
|
Maximize returns from our hotels.
We believe that our hotels have the potential to generate significant improvements in RevPAR and earnings before interest, taxes, depreciation and amortization ("EBITDA") as a result of our proactive asset management and the anticipated economic growth in the United States. We actively monitor and advise our third-party hotel management companies on most aspects of our hotels' operations, including property positioning, physical design, capital planning and investment, guest experience and overall strategic direction. We regularly review opportunities to invest in our hotels in an effort to enhance the quality and attractiveness of our hotels, increase their long-term value and generate attractive returns on investment.
|
|
•
|
Pursue a disciplined hotel acquisition strategy.
We seek to acquire additional hotels at prices below replacement cost where we believe we can generate attractive returns on investment. We intend to target acquisition opportunities where we can enhance value by pursuing proactive investment strategies such as renovation, repositioning or rebranding.
|
|
•
|
Pursue a disciplined capital recycling program.
We intend to continue to pursue a disciplined capital allocation strategy designed to maximize the value of our investments by selectively selling hotels that are no longer consistent with our investment strategy or whose returns appear to have been maximized. To the extent that we sell hotels, we intend to redeploy the capital into acquisition and investment opportunities that we believe will achieve higher returns.
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Statistical Data:
|
|
|
|
|
|
||||||
|
Number of hotels
|
140
|
|
|
140
|
|
|
140
|
|
|||
|
Number of rooms
|
22,249
|
|
|
22,249
|
|
|
22,249
|
|
|||
|
Occupancy (1)
|
78.7
|
%
|
|
76.3
|
%
|
|
74.2
|
%
|
|||
|
ADR (1)
|
$
|
150.22
|
|
|
$
|
144.57
|
|
|
$
|
137.82
|
|
|
RevPAR (1)
|
$
|
118.29
|
|
|
$
|
110.38
|
|
|
$
|
102.31
|
|
|
Brand Affiliations
|
Number of hotels
|
|
Percentage of total
|
|
Number of rooms
|
|
Percentage of total
|
||||
|
Marriott
|
|
|
|
|
|
|
|
||||
|
Residence Inn
|
34
|
|
|
23.6
|
%
|
|
3,858
|
|
|
16.9
|
%
|
|
Courtyard
|
29
|
|
|
20.1
|
%
|
|
4,549
|
|
|
19.9
|
%
|
|
Fairfield Inn & Suites
|
11
|
|
|
7.6
|
%
|
|
1,221
|
|
|
5.3
|
%
|
|
SpringHill Suites
|
10
|
|
|
6.9
|
%
|
|
1,250
|
|
|
5.5
|
%
|
|
Marriott
|
6
|
|
|
4.2
|
%
|
|
1,834
|
|
|
8.0
|
%
|
|
Renaissance
|
3
|
|
|
2.1
|
%
|
|
782
|
|
|
3.4
|
%
|
|
Subtotal
|
93
|
|
|
64.5
|
%
|
|
13,494
|
|
|
59.0
|
%
|
|
Hilton
|
|
|
|
|
|
|
|
||||
|
Hilton Garden Inn
|
9
|
|
|
6.2
|
%
|
|
1,843
|
|
|
8.0
|
%
|
|
Hampton Inn/Hampton Inn & Suites
|
8
|
|
|
5.6
|
%
|
|
1,009
|
|
|
4.4
|
%
|
|
Embassy Suites
|
7
|
|
|
4.9
|
%
|
|
1,712
|
|
|
7.5
|
%
|
|
DoubleTree
|
3
|
|
|
2.1
|
%
|
|
1,132
|
|
|
4.9
|
%
|
|
Hilton
|
2
|
|
|
1.4
|
%
|
|
511
|
|
|
2.2
|
%
|
|
Homewood Suites
|
2
|
|
|
1.4
|
%
|
|
301
|
|
|
1.3
|
%
|
|
Subtotal
|
31
|
|
|
21.6
|
%
|
|
6,508
|
|
|
28.3
|
%
|
|
Hyatt
|
|
|
|
|
|
|
|
||||
|
Hyatt House
|
11
|
|
|
7.6
|
%
|
|
1,761
|
|
|
7.7
|
%
|
|
Hyatt Place
|
2
|
|
|
1.4
|
%
|
|
302
|
|
|
1.3
|
%
|
|
Hyatt
|
2
|
|
|
1.4
|
%
|
|
264
|
|
|
1.2
|
%
|
|
Subtotal
|
15
|
|
|
10.4
|
%
|
|
2,327
|
|
|
10.2
|
%
|
|
Other Brand Affiliation
|
5
|
|
|
3.5
|
%
|
|
567
|
|
|
2.5
|
%
|
|
Total
|
144
|
|
|
100.0
|
%
|
|
22,896
|
|
|
100.0
|
%
|
|
(1)
|
Reflects OP units issued to the principals of RLJ Development as consideration for substantially all of RLJ Development's assets and liabilities, which were contributed to us in connection with our formation transactions.
|
|
•
|
requiring us to use a substantial portion of our cash flows to pay principal and interest, which would reduce the cash available for distributions to our shareholders;
|
|
•
|
placing us at a competitive disadvantage compared to our competitors that have less debt;
|
|
•
|
making us vulnerable to economic volatility, particularly if growth were to slow or stall and reduce our flexibility to respond to difficult economic conditions; and
|
|
•
|
limiting our ability to borrow more money for operations, capital improvements or to finance future acquisitions.
|
|
•
|
our cash flows from operations may be insufficient to make required payments of principal and interest;
|
|
•
|
our debt may increase our vulnerability to adverse economic and industry conditions;
|
|
•
|
we may be required to dedicate a substantial portion of our cash flows from operations to payments on our debt, thereby reducing cash available for distribution to our shareholders, funds available for operations and capital expenditures, future business opportunities or other purposes;
|
|
•
|
the terms of any refinancing may not be in the same amount or on terms as favorable as the terms of the existing debt being refinanced; and
|
|
•
|
the use of leverage could adversely affect our ability to raise capital from other sources or to make distributions to our shareholders and could adversely affect the market price of our common shares.
|
|
•
|
interest rate hedging can be expensive, particularly during periods of rising and volatile interest rates;
|
|
•
|
available interest rate hedges may not correspond directly with the interest rate risk for which protection is sought;
|
|
•
|
the duration of the hedge may not match the duration of the related liability;
|
|
•
|
the credit quality of the hedging counterparty owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction; and
|
|
•
|
the hedging counterparty owing money in the hedging transaction may default on its obligation to pay.
|
|
•
|
we may not have exclusive control over the development, financing, leasing, management and other aspects of the hotel or joint venture, which may prevent us from taking actions that are in our best interest but opposed by our partners;
|
|
•
|
joint venture agreements often restrict the transfer of a partner's interest or may otherwise restrict our ability to sell the interest when we desire or on advantageous terms;
|
|
•
|
joint venture agreements may contain buy-sell provisions pursuant to which one partner may initiate procedures requiring the other partner to choose between buying the other partner's interest or selling its interest to that partner;
|
|
•
|
a partner may, at any time, have economic or business interests or goals that are, or that may become, inconsistent with our business interests or goals;
|
|
•
|
a partner may fail to fund its share of required capital contributions or may become bankrupt, which would mean that we and any other remaining partners generally would remain liable for the joint venture's liabilities; or
|
|
•
|
we may, in certain circumstances, be liable for the actions of a partner, and the activities of a partner could adversely affect our ability to qualify as a REIT, even though we do not control the joint venture.
|
|
•
|
competition from other hotels in the markets in which we operate;
|
|
•
|
over-building of hotels in the markets in which we operate, which results in increased supply and will adversely affect occupancy and revenues at our hotels;
|
|
•
|
dependence on business and commercial travelers and tourism;
|
|
•
|
labor strikes, disruptions or lockouts that may impact operating performance;
|
|
•
|
increases in energy costs and other expenses affecting travel, which may affect travel patterns and reduce the number of business and commercial travelers and tourists;
|
|
•
|
requirements for periodic capital reinvestment to repair and upgrade hotels;
|
|
•
|
increases in operating costs due to inflation and other factors that may not be offset by increased room rates;
|
|
•
|
changes in interest rates;
|
|
•
|
changes in the availability, cost and terms of 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;
|
|
•
|
adverse effects of international, national, regional and local economic and market conditions;
|
|
•
|
unforeseen events beyond our control, such as terrorist attacks, travel-related health concerns, including pandemics and epidemics, imposition of taxes or surcharges by regulatory authorities, travel-related accidents and unusual weather patterns, including natural disasters such as hurricanes, tsunamis or earthquakes;
|
|
•
|
adverse effects of worsening conditions in the lodging industry; and
|
|
•
|
risks generally associated with the ownership of hotels and real estate, as we discuss in detail below.
|
|
•
|
we may abandon such activities and may be unable to recover expenses already incurred in connection with exploring such opportunities;
|
|
•
|
acquired, redeveloped, renovated or re-branded hotels may not initially be accretive to our results of operations, and we and the hotel management companies may not successfully manage newly acquired, renovated, redeveloped, repositioned or re-branded hotels to meet our expectations;
|
|
•
|
we may be unable to quickly, effectively and efficiently integrate new acquisitions, particularly acquisitions of portfolios of hotels, into our existing operations;
|
|
•
|
our redevelopment, repositioning, renovation or re-branding activities may not be completed on schedule, which could result in increased debt service and other costs and lower revenues; and
|
|
•
|
management attention may be diverted by our acquisition, redevelopment, repositioning or rebranding activities, which in some cases may turn out to be less compatible with our growth strategy than originally anticipated.
|
|
•
|
"business combination" provisions that, subject to limitations, prohibit certain business combinations between us and an "interested shareholder" (defined generally as any person who beneficially owns, directly or indirectly, 10% or more of the voting power of our voting shares or an affiliate or associate of ours who was the beneficial owner, directly or indirectly, of 10% or more of the voting power of our then outstanding voting shares at any time within the two-year period immediately prior to the date in question) for five years after the most recent date on which the shareholder becomes an interested shareholder, and thereafter impose fair price and/or supermajority and shareholder voting requirements on these combinations; and
|
|
•
|
"control share" provisions that provide that "control shares" of our company (defined as voting shares that, when aggregated with other shares controlled by the shareholder, entitle the shareholder to exercise one of three increasing ranges of voting power in electing trustees) acquired in a "control share acquisition" (defined as the direct or indirect acquisition of ownership or control of issued and outstanding "control shares") have no voting rights except to the extent approved by our shareholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
|
•
|
active and deliberate dishonesty by the trustee or officer that was established by a final judgment as being material to the cause of action adjudicated.
|
|
•
|
actual or anticipated differences in our operating results, liquidity, or financial condition;
|
|
•
|
changes in our revenues, EBITDA, FFO or earnings estimates;
|
|
•
|
publication of research reports about us, our hotels or the lodging or overall real estate industry;
|
|
•
|
additions and departures of key personnel;
|
|
•
|
the performance and market valuations of other similar companies;
|
|
•
|
the passage of legislation or other regulatory developments that adversely affect us or our industry;
|
|
•
|
the realization of any of the other risk factors presented in this Annual Report on Form 10-K;
|
|
•
|
speculation in the press or investment community;
|
|
•
|
changes in accounting principles;
|
|
•
|
terrorist acts; and
|
|
•
|
general market and economic conditions, including factors unrelated to our operating performance.
|
|
Location
|
Property Name
|
Rooms
|
|
Location
|
Property Name
|
Rooms
|
|
California
|
|
Kentucky
|
||||
|
|
Courtyard San Francisco (1)
|
n/a
|
|
|
Courtyard Louisville Northeast
|
114
|
|
|
Embassy Suites Irvine Orange County
|
293
|
|
|
Marriott Louisville Downtown
|
616
|
|
|
Embassy Suites Los Angeles Downey
|
219
|
|
|
Residence Inn Louisville Downtown
|
140
|
|
|
Hilton Garden Inn Los Angeles Hollywood
|
160
|
|
|
Residence Inn Louisville Northeast
|
102
|
|
|
Hilton Garden Inn San Francisco Oakland Bay Brg
|
278
|
|
|
SpringHill Suites Louisville Hurstbourne North
|
142
|
|
|
Hyatt House Cypress Anaheim
|
142
|
|
Louisiana
|
||
|
|
Hyatt House Emeryville San Francisco Bay Area
|
234
|
|
|
Hilton Garden Inn New Orleans Convention Center
|
286
|
|
|
Hyatt House San Diego Sorrento Mesa
|
193
|
|
|
Hotel Indigo New Orleans Garden District
|
132
|
|
|
Hyatt House San Jose Silicon Valley
|
164
|
|
Massachusetts
|
||
|
|
Hyatt House San Ramon
|
142
|
|
|
Embassy Suites Boston Waltham
|
275
|
|
|
Hyatt House Santa Clara
|
150
|
|
Maryland
|
||
|
|
Hyatt Place Fremont Silicon Valley
|
151
|
|
|
DoubleTree Hotel Columbia
|
152
|
|
Location
|
Property Name
|
Rooms
|
|
Location
|
Property Name
|
Rooms
|
|
|
SpringHill Suites Bakersfield
|
119
|
|
|
Residence Inn Bethesda Downtown
|
187
|
|
Colorado
|
|
|
Residence Inn Columbia
|
108
|
||
|
|
Courtyard Boulder Longmont
|
78
|
|
|
Residence Inn National Harbor Washington DC
|
162
|
|
|
Courtyard Boulder Louisville
|
154
|
|
|
Residence Inn Silver Spring
|
130
|
|
|
Courtyard Denver West Golden
|
110
|
|
Michigan
|
||
|
|
Courtyard Grand Junction
|
136
|
|
|
Courtyard Detroit Pontiac Bloomfield
|
110
|
|
|
Fairfield Inn & Suites Denver Cherry Creek
|
134
|
|
|
Holiday Inn Grand Rapids Airport
|
148
|
|
|
Hampton Inn Suites Denver Tech Center
|
123
|
|
|
Marriott Auburn Hills Pontiac @ Centerpoint
|
290
|
|
|
Marriott Denver Airport @ Gateway Park
|
238
|
|
|
Residence Inn Detroit Novi
|
107
|
|
|
Marriott Denver South @ Park Meadows
|
279
|
|
|
Residence Inn Detroit Pontiac Auburn Hills
|
114
|
|
|
Renaissance Boulder Flatiron Hotel
|
232
|
|
North Carolina
|
||
|
|
Residence Inn Boulder Louisville
|
88
|
|
|
Hilton Garden Inn Durham Raleigh Research Triangle Park
|
177
|
|
|
Residence Inn Denver West Golden
|
88
|
|
|
Hyatt House Charlotte Center City
|
163
|
|
|
Residence Inn Grand Junction
|
104
|
|
New York
|
||
|
|
Residence Inn Longmont Boulder
|
84
|
|
|
Courtyard New York Manhattan Upper East Side
|
226
|
|
|
SpringHill Suites Boulder Longmont
|
90
|
|
|
DoubleTree Metropolitan Hotel New York City (2)
|
764
|
|
|
SpringHill Suites Denver North Westminster
|
164
|
|
|
Hampton Inn Garden City
|
143
|
|
District of Columbia
|
|
|
Hilton Garden Inn New York West 35th Street
|
298
|
||
|
|
Fairfield Inn & Suites Washington DC Downtown
|
198
|
|
|
Hilton New York Fashion District
|
280
|
|
|
Homewood Suites Washington DC Downtown
|
175
|
|
Ohio
|
||
|
Florida
|
|
|
Embassy Suites Columbus
|
221
|
||
|
|
Courtyard Fort Lauderdale SW Miramar
|
128
|
|
Oregon
|
||
|
|
Courtyard Tampa Brandon
|
90
|
|
|
Courtyard Portland City Center
|
256
|
|
|
DoubleTree Grand Key Resort
|
216
|
|
|
SpringHill Suites Portland Hillsboro
|
106
|
|
|
Embassy Suites Fort Myers Estero
|
150
|
|
Pennsylvania
|
||
|
|
Embassy Suites Tampa Downtown Convention Ctr
|
360
|
|
|
Renaissance Pittsburgh Hotel
|
300
|
|
|
Embassy Suites West Palm Beach Central
|
194
|
|
|
Hilton Garden Inn Pittsburgh University Place
|
202
|
|
|
Fairfield Inn & Suites Key West
|
106
|
|
South Carolina
|
||
|
|
Fairfield Inn & Suites Tampa Brandon
|
107
|
|
|
Courtyard Charleston Historic District
|
176
|
|
|
Hampton Inn Fort Walton Beach
|
100
|
|
Texas
|
||
|
|
Hampton Inn Suites Clearwater St Petersburg Ulmerton Road
|
128
|
|
|
Courtyard Austin Airport
|
150
|
|
|
Hampton Inn West Palm Beach Arprt Central
|
105
|
|
|
Courtyard Austin Downtown Convention Center
|
270
|
|
|
Hilton Cabana Miami Beach
|
231
|
|
|
Courtyard Austin Northwest Arboretum
|
102
|
|
|
Hilton Garden Inn West Palm Beach Airport
|
100
|
|
|
Courtyard Austin South
|
110
|
|
|
Homewood Suites Tampa Brandon
|
126
|
|
|
Courtyard Houston By The Galleria
|
190
|
|
|
Renaissance Fort Lauderdale Plantation Hotel
|
250
|
|
|
Courtyard Houston Downtown Convention Center
|
191
|
|
|
Residence Inn Fort Lauderdale Plantation
|
138
|
|
|
Courtyard Houston Sugarland
|
112
|
|
|
Residence Inn Fort Lauderdale SW Miramar
|
130
|
|
|
Courtyard Mesquite
|
101
|
|
Georgia
|
|
|
Courtyard San Antonio Airport Northstar
|
78
|
||
|
|
Courtyard Atlanta Buckhead
|
181
|
|
|
Fairfield Inn & Suites Austin South Airport
|
63
|
|
|
Hyatt Atlanta Midtown
|
194
|
|
|
Fairfield Inn & Suites San Antonio Airport
|
120
|
|
|
Residence Inn Atlanta Midtown Historic
|
90
|
|
|
Fairfield Inn & Suites San Antonio Dwntn Mkt
|
110
|
|
Hawaii
|
|
|
Hampton Inn Houston Near The Galleria
|
176
|
||
|
|
Courtyard Waikiki Beach
|
403
|
|
|
Hyatt House Austin Arboretum
|
130
|
|
Illinois
|
|
|
Hyatt House Dallas Lincoln Park
|
155
|
||
|
|
Marriott Chicago Midway
|
200
|
|
|
Hyatt House Dallas Uptown
|
141
|
|
|
Courtyard Chicago Downtown Magnificent Mile
|
306
|
|
|
Hyatt House Houston Galleria
|
147
|
|
|
Courtyard Midway Airport
|
174
|
|
|
Hyatt Market Street The Woodlands
|
70
|
|
|
Courtyard Chicago Schaumburg
|
162
|
|
|
Marriott Austin South
|
211
|
|
|
Residence Inn Chicago Oak Brook
|
156
|
|
|
Residence Inn Austin Downtown Convention Center
|
179
|
|
|
Residence Inn Chicago Schaumburg
|
125
|
|
|
Residence Inn Austin North Parmer Lane
|
88
|
|
Location
|
Property Name
|
Rooms
|
|
Location
|
Property Name
|
Rooms
|
|
|
Residence Inn Chicago Naperville
|
130
|
|
|
Residence Inn Austin Northwest Arboretum
|
84
|
|
|
SpringHill Suites Chicago Schaumburg
|
132
|
|
|
Residence Inn Austin Round Rock
|
96
|
|
|
Fairfield Inn & Suites Chicago Midway Airport
|
114
|
|
|
Residence Inn Austin South
|
66
|
|
|
Hampton Inn Chicago Midway Airport
|
170
|
|
|
Residence Inn Houston By The Galleria
|
146
|
|
|
Hilton Garden Inn Chicago Midway Airport
|
174
|
|
|
Residence Inn Houston Downtown Convention Center
|
171
|
|
|
Sleep Inn Midway Airport
|
121
|
|
|
Residence Inn Houston Sugarland
|
78
|
|
|
Holiday Inn Express & Suites Midway Airport
|
104
|
|
|
Residence Inn San Antonio Downtown Market Sq
|
95
|
|
Indiana
|
|
|
SpringHill Suites Austin North Parmer Lane
|
132
|
||
|
|
Courtyard Chicago Southeast Hammond
|
85
|
|
|
SpringHill Suites Austin South
|
152
|
|
|
Courtyard Indianapolis @ The Capitol
|
124
|
|
|
SpringHill Suites Houston Downtown Convention Center (1)
|
n/a
|
|
|
Courtyard South Bend Mishawaka
|
78
|
|
Utah
|
||
|
|
Fairfield Inn & Suites Chicago SE Hammond
|
94
|
|
|
Courtyard Salt Lake City Airport
|
154
|
|
|
Fairfield Inn & Suites Merrillville
|
112
|
|
|
Residence Inn Salt Lake City Airport
|
104
|
|
|
Fairfield Inn & Suites Valparaiso
|
63
|
|
Wisconsin
|
||
|
|
Hampton Inn Merrillville
|
64
|
|
|
Hyatt Place Madison Downtown
|
151
|
|
|
Hilton Garden Inn Bloomington
|
168
|
|
|
|
|
|
|
Holiday Inn Express Merrillville
|
62
|
|
|
|
|
|
|
Residence Inn Chicago Southeast Hammond
|
78
|
|
|
|
|
|
|
Residence Inn Indianapolis Carmel
|
120
|
|
|
|
|
|
|
Residence Inn Indianapolis Downtown On The Canal
|
134
|
|
|
|
|
|
|
Residence Inn Indianapolis Fishers
|
78
|
|
|
|
|
|
|
Residence Inn Merrillville
|
78
|
|
|
|
|
|
|
Residence Inn South Bend
|
80
|
|
|
|
|
|
|
SpringHill Suites Indianapolis Carmel
|
126
|
|
|
|
|
|
|
SpringHill Suites South Bend Mishawaka
|
87
|
|
|
|
|
|
(1)
|
This property is currently closed for renovation.
|
|
(2)
|
This hotel is owned through a joint venture in which we own a
98.1%
economic interest. We are the managing member of this joint venture and control all material decisions related to this hotel. Our joint venture partner is affiliated with the hotel's property manager.
|
|
•
|
The Residence Inn Chicago Oak Brook is subject to a ground lease with an initial term that expires on March 6, 2100. During the initial term of the ground lease, the total rent is $1.56 million, which was paid in a lump sum upon commencement of the ground lease in 2001. After the initial term, we may extend the ground lease for an additional renewal term of 99 years for $1. Under certain circumstances set forth in the ground lease, we have the option to acquire the land underlying the Residence Inn Chicago Oak Brook.
|
|
•
|
The Courtyard Austin Downtown Convention Center and the Residence Inn Austin Downtown Convention Center, which are situated on the same parcel of land, are subject to a single ground lease with a term that expires on November 14, 2100. In addition to an aggregate annual rent of $0.4 million, we must pay annual percentage rent in the amount by which 3.25% of the total amount of rents for all guest rooms, meeting rooms or conference room exceeds total annual base rent. Under certain circumstances set forth in the ground lease, we will need to obtain the consent of the ground lessor prior to transferring our interest in the ground lease.
|
|
•
|
The Hilton Garden Inn Bloomington is subject to a ground lease with an initial term that expires on January 30, 2053. During the initial term of the ground lease, the total rent is $490, payable in 10 equal annual installments of $49 each, commencing on December 2, 2024. After expiration of the initial term, the ground lease will be automatically extended for five successive 10-year renewal terms unless we give notice of non-renewal or there is an uncured event of default (as defined in the ground lease) at the expiration of the then-current term. Under certain circumstances set
|
|
•
|
The Marriott Louisville Downtown is subject to a ground lease with an initial term that expires on June 25, 2053. The annual rent for the initial term of the ground lease is $1 plus a profits participation payment equal to 25% of the amount that net income during any year during the lease term exceeds a specified investment return as calculated based on the terms of the ground lease. After expiration of the initial term, the ground lease will be automatically extended for four successive 25-year terms unless we give notice of non-renewal or there is an uncured event of default (as defined in the ground lease) at the expiration of the then-current term. Under certain circumstances set forth in the ground lease, we will need to obtain the consent of the ground lessor prior to transferring our interest in the ground lease.
|
|
•
|
The Hampton Inn Garden City is subject to a sublease of a ground lease with a term that expires on December 31, 2016. The sublease is associated with an agreement for payment in lieu of taxes and will revert to fee simple ownership at the end of the ground lease. The annual rent for the term of the sublease is $1. In addition, an annual compliance fee of $1,000 is required under the terms of the ground lease. Under certain circumstances set forth in the sublease, we will need to obtain the consent of the ground sublessor prior to transferring our interest in the sublease.
|
|
•
|
A portion of the site of the Courtyard Charleston Historic District is subject to a ground lease with a term that expires on October 1, 2096. The current annual base rent of $0.8 million continues until 2021, after which the annual base rent increases periodically during the term of the ground lease to a maximum of $1.0 million. In addition to base rent, we are required to pay, as percentage rent, 1.5% of gross quarterly collected room revenue (from no more than 126 rooms per night). We are also responsible for paying all taxes, utilities and other costs associated with the ownership and operation of the property. All FF&E is deemed to be part of the leased premises. The ground lessor has a security interest in FF&E, which will become the property of the ground lessor upon termination or expiration of ground lease. We and the ground lessor each have the right to match any offer to purchase the hotel should the other party desire to sell their interest in the property. We are required to obtain the ground lessor's consent (which may not be unreasonably withheld) in connection with any change in the hotel management company.
|
|
•
|
The Courtyard Waikiki Beach is subject to a ground lease with a term extending to 2112. The annual ground rent is $3.5 million through 2016, after which the annual rent shall increase by the increase, if any, in the Consumer Price Index ("CPI") from the immediately preceding calendar year. The increase is limited to 5.0% per annum for the first 10 years in which the annual rent is subject to increase, and 6.0% per annum during the seven subsequent years in which the annual rent is subject to increase. Thereafter, there is no cap on the increase in the CPI.
|
|
2014
|
High
|
|
Low
|
|
Distribution
|
||||||
|
January 1, 2014 through March 31, 2014
|
$
|
27.28
|
|
|
$
|
23.65
|
|
|
$
|
0.220
|
|
|
April 1, 2014 through June 30, 2014
|
$
|
29.00
|
|
|
$
|
25.00
|
|
|
$
|
0.220
|
|
|
July 1, 2014 through September 30, 2014
|
$
|
30.64
|
|
|
$
|
27.76
|
|
|
$
|
0.300
|
|
|
October 1, 2014 through December 31, 2014
|
$
|
34.47
|
|
|
$
|
27.95
|
|
|
$
|
0.300
|
|
|
|
|
|
|
|
|
||||||
|
2013
|
High
|
|
Low
|
|
Distribution
|
||||||
|
January 1, 2013 through March 31, 2013
|
$
|
22.82
|
|
|
$
|
19.72
|
|
|
$
|
0.205
|
|
|
April 1, 2013 through June 30, 2013
|
$
|
24.00
|
|
|
$
|
20.53
|
|
|
$
|
0.205
|
|
|
July 1, 2013 through September 30, 2013
|
$
|
24.70
|
|
|
$
|
22.28
|
|
|
$
|
0.205
|
|
|
October 1, 2013 through December 31, 2013
|
$
|
25.57
|
|
|
$
|
22.60
|
|
|
$
|
0.240
|
|
|
Name
|
Initial Investment at May 11, 2011
|
|
Value of Initial
Investment at Dec 31, 2011 |
|
Value of Initial
Investment at Dec 31, 2012 |
|
Value of Initial
Investment at Dec 31, 2013 |
|
Value of Initial
Investment at Dec 31, 2014 |
||||||||||
|
RLJ Lodging Trust
|
$
|
100.00
|
|
|
$
|
97.64
|
|
|
$
|
116.67
|
|
|
$
|
151.95
|
|
|
$
|
216.96
|
|
|
S&P 500 Index
|
$
|
100.00
|
|
|
$
|
95.05
|
|
|
$
|
110.26
|
|
|
$
|
145.96
|
|
|
$
|
165.93
|
|
|
MSCI US REIT Index
|
$
|
100.00
|
|
|
$
|
97.87
|
|
|
$
|
115.32
|
|
|
$
|
118.20
|
|
|
$
|
154.24
|
|
|
Period
|
Total number
of shares
purchased
|
|
Average price
paid per share
|
|
Total number of
shares purchased
as part of publicly
announced plans
or programs
|
|
Maximum number
of shares that may
yet be purchased
under the plans or
programs
|
||||
|
January 1, 2014 through January 31, 2014
|
—
|
|
|
—
|
|
|
n/a
|
|
n/a
|
||
|
February 1, 2014 through February 28, 2014
|
33,137
|
|
(1)
|
$
|
25.44
|
|
|
—
|
|
|
n/a
|
|
March 1, 2014 through March 31, 2014
|
9,763
|
|
(1)
|
$
|
26.02
|
|
|
—
|
|
|
n/a
|
|
April 1, 2014 through April 30, 2014
|
—
|
|
|
—
|
|
|
n/a
|
|
n/a
|
||
|
May 1, 2014 through May 31, 2014
|
44,802
|
|
(1)
|
$
|
27.02
|
|
|
—
|
|
|
n/a
|
|
June 1, 2014 through June 30, 2014
|
10,502
|
|
(1)
|
$
|
27.71
|
|
|
—
|
|
|
n/a
|
|
July 1, 2014 through July 31, 2014
|
—
|
|
|
—
|
|
|
n/a
|
|
n/a
|
||
|
August 1, 2014 through August 31, 2014
|
45,588
|
|
(1)
|
$
|
29.28
|
|
|
—
|
|
|
n/a
|
|
September 1, 2014 through September 30, 2014
|
10,485
|
|
(1)
|
$
|
29.78
|
|
|
—
|
|
|
n/a
|
|
October 1, 2014 through October 31, 2014
|
—
|
|
|
—
|
|
|
n/a
|
|
n/a
|
||
|
November 1, 2014 through November 30, 2014
|
46,894
|
|
(1)
|
$
|
32.13
|
|
|
—
|
|
|
n/a
|
|
December 1, 2014 through December 31, 2014
|
10,812
|
|
(1)
|
$
|
32.79
|
|
|
—
|
|
|
n/a
|
|
Total for the year ended December 31, 2014
|
211,983
|
|
|
|
|
|
|
|
|||
|
(1)
|
The number of shares purchased represents common shares surrendered by certain of our employees to satisfy their statutory minimum federal and state tax obligations associated with the vesting of restricted common shares of beneficial interest issued under our 2011 Plan. With respect to these shares, the price paid per share is based on the closing price of our common shares as of the date of the determination of the statutory minimum federal and state tax obligations.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
|
(In thousands, except share and per share data)
|
||||||||||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Room revenue
|
$
|
969,402
|
|
|
$
|
844,741
|
|
|
$
|
738,207
|
|
|
$
|
653,044
|
|
|
$
|
442,184
|
|
|
Other property revenue
|
139,795
|
|
|
125,639
|
|
|
111,478
|
|
|
101,861
|
|
|
70,939
|
|
|||||
|
Total revenue
|
1,109,197
|
|
|
970,380
|
|
|
849,685
|
|
|
754,905
|
|
|
513,123
|
|
|||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Room expense
|
213,071
|
|
|
186,667
|
|
|
162,039
|
|
|
145,859
|
|
|
95,364
|
|
|||||
|
Other property expense
|
433,274
|
|
|
388,440
|
|
|
346,898
|
|
|
312,254
|
|
|
213,573
|
|
|||||
|
Total property operating expense
|
646,345
|
|
|
575,107
|
|
|
508,937
|
|
|
458,113
|
|
|
308,937
|
|
|||||
|
Depreciation and amortization
|
144,294
|
|
|
127,231
|
|
|
126,340
|
|
|
127,420
|
|
|
96,284
|
|
|||||
|
Property tax, insurance and other
|
71,443
|
|
|
63,627
|
|
|
52,745
|
|
|
46,289
|
|
|
32,182
|
|
|||||
|
Impairment loss
|
9,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
General and administrative (1)
|
41,671
|
|
|
35,466
|
|
|
31,086
|
|
|
24,175
|
|
|
19,534
|
|
|||||
|
Transaction and pursuit costs
|
4,850
|
|
|
4,410
|
|
|
3,520
|
|
|
3,996
|
|
|
14,345
|
|
|||||
|
IPO Costs
|
—
|
|
|
—
|
|
|
—
|
|
|
10,733
|
|
|
—
|
|
|||||
|
Total operating expenses
|
917,803
|
|
|
805,841
|
|
|
722,628
|
|
|
670,726
|
|
|
471,282
|
|
|||||
|
Operating income
|
191,394
|
|
|
164,539
|
|
|
127,057
|
|
|
84,179
|
|
|
41,841
|
|
|||||
|
Interest and other income
|
2,688
|
|
|
7,431
|
|
|
1,463
|
|
|
2,683
|
|
|
3,980
|
|
|||||
|
Interest expense
|
(56,810
|
)
|
|
(64,348
|
)
|
|
(83,689
|
)
|
|
(95,362
|
)
|
|
(86,047
|
)
|
|||||
|
Income (loss) before provision for income tax expense
|
137,272
|
|
|
107,622
|
|
|
44,831
|
|
|
(8,500
|
)
|
|
(40,226
|
)
|
|||||
|
Income tax expense
|
(1,145
|
)
|
|
(879
|
)
|
|
(1,369
|
)
|
|
(740
|
)
|
|
(943
|
)
|
|||||
|
Gain on disposal of hotel properties
|
353
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss) from continuing operations, including gain on disposal
|
136,480
|
|
|
106,743
|
|
|
43,462
|
|
|
(9,240
|
)
|
|
(41,169
|
)
|
|||||
|
Net (income) loss attributable to noncontrolling interests
|
(1,039
|
)
|
|
(1,258
|
)
|
|
(39
|
)
|
|
(309
|
)
|
|
213
|
|
|||||
|
Distributions to preferred shareholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
|
(62
|
)
|
|||||
|
Net income (loss) from continuing operations available to shareholders/owners
|
$
|
135,441
|
|
|
$
|
105,485
|
|
|
$
|
43,423
|
|
|
$
|
(9,610
|
)
|
|
$
|
(41,018
|
)
|
|
(1)
|
General and administrative expense includes non-cash share compensation expense amortization for restricted share grants of
$15.1 million
,
$13.1 million
,
$8.6 million
and
$3.3 million
for the years ended
December 31, 2014
,
2013
,
2012
and
2011
, respectively.
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
|
(In thousands, except share and per share data)
|
||||||||||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investment in hotel and other properties, net
|
$
|
3,518,803
|
|
|
$
|
3,241,163
|
|
|
$
|
3,073,483
|
|
|
$
|
2,820,457
|
|
|
$
|
2,626,690
|
|
|
Cash and cash equivalents
|
$
|
262,458
|
|
|
$
|
332,248
|
|
|
$
|
115,861
|
|
|
$
|
310,231
|
|
|
$
|
267,454
|
|
|
Total assets
|
$
|
4,128,379
|
|
|
$
|
3,717,974
|
|
|
$
|
3,346,385
|
|
|
$
|
3,290,018
|
|
|
$
|
3,045,824
|
|
|
Total debt
|
$
|
1,557,747
|
|
|
$
|
1,409,665
|
|
|
$
|
1,413,651
|
|
|
$
|
1,341,735
|
|
|
$
|
1,747,077
|
|
|
Total liabilities
|
$
|
1,749,895
|
|
|
$
|
1,571,640
|
|
|
$
|
1,538,474
|
|
|
$
|
1,456,030
|
|
|
$
|
1,822,091
|
|
|
Total equity
|
$
|
2,378,484
|
|
|
$
|
2,146,334
|
|
|
$
|
1,807,911
|
|
|
$
|
1,833,988
|
|
|
$
|
1,223,733
|
|
|
Per Share Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic income (loss) from continuing operations per share
|
$
|
1.06
|
|
|
$
|
0.89
|
|
|
$
|
0.40
|
|
|
$
|
(0.10
|
)
|
|
|
||
|
Diluted income (loss) from continuing operations per share (1)
|
$
|
1.05
|
|
|
$
|
0.88
|
|
|
$
|
0.40
|
|
|
$
|
(0.10
|
)
|
|
|
||
|
Weighted average shares outstanding—basic
|
127,360,669
|
|
|
117,950,066
|
|
|
105,423,604
|
|
|
95,340,666
|
|
|
|
||||||
|
Weighted average shares outstanding—diluted (1)
|
128,293,843
|
|
|
118,738,626
|
|
|
105,748,686
|
|
|
95,340,666
|
|
|
|
||||||
|
Dividends declared per share
|
$
|
1.04
|
|
|
$
|
0.86
|
|
|
$
|
0.70
|
|
|
$
|
0.38
|
|
|
|
||
|
(1)
|
Income (loss) allocated to noncontrolling interest in our operating partnership has been excluded from the numerator, and OP units of our operating partnership have been omitted from the denominator, since the effect of including these amounts in the numerator and denominator would have no impact.
|
|
•
|
Average Daily Rate ("ADR")
—ADR represents total hotel room revenues divided by total number of rooms sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. We use ADR to assess the pricing levels that we are able to generate, as changes in rates have a greater impact on operating margins and profitability than changes in occupancy.
|
|
•
|
Occupancy
—Occupancy represents the total number of hotel rooms sold in a given period divided by the total number of rooms available. Occupancy measures the utilization of our hotels' available capacity. We use occupancy to measure demand at a specific hotel or group of hotels in a given period. Additionally, occupancy levels help us determine achievable ADR levels.
|
|
•
|
Revenue Per Available Room ("RevPAR")
—RevPAR is the product of ADR and occupancy. RevPAR does not include non-room revenues such as food and beverage revenue or other operating department revenues. We use
|
|
•
|
Demand
—The demand for lodging, especially business travel, generally fluctuates with the overall economy. Historically, periods of declining demand are followed by extended periods of relatively strong demand, which typically occurs during the growth phase of the lodging cycle.
|
|
•
|
Supply
—The development of new hotels is driven largely by construction costs, the availability of financing and expected performance of existing hotels.
|
|
•
|
Revenue
—
Substantially all of our revenue is derived from the operation of hotels. Specifically, our revenue is comprised of:
|
|
◦
|
Room revenue—
Occupancy and ADR are the major drivers of room revenue. Room revenue accounts for the substantial majority of our total revenue.
|
|
◦
|
Food and beverage revenue—
Occupancy, the nature of the property and the type of customer staying at the hotel are the major drivers of food and beverage revenue (i.e., group business typically generates more food and beverage business through catering functions when compared to transient business, which may or may not utilize the hotel's food and beverage outlets).
|
|
◦
|
Other operating department revenue—
Occupancy and the nature of the property are the main drivers of other ancillary revenue, such as telephone, parking and other guest services. Some hotels, due to the limited focus of the services offered and size or space limitations, may not have facilities that generate other operating department revenue.
|
|
•
|
Hotel Operating Expenses
—
The following presents the components of our hotel operating expenses:
|
|
◦
|
Room expense—
These costs include housekeeping and front office wages and payroll taxes, reservation systems, room supplies, laundry services and other costs. Like room revenue, occupancy is the major driver of room expense. These costs can increase based on increases in salaries and wages, as well as the level of service and amenities that are provided.
|
|
◦
|
Food and beverage expense—
These expenses primarily include food, beverage and labor costs. Occupancy and the type of customer staying at the hotel (i.e., catered functions generally are more profitable than restaurant, bar or other on-property food and beverage outlets) are the major drivers of food and beverage expense, which correlates closely with food and beverage revenue.
|
|
◦
|
Management fees—
Base management fees are computed as a percentage of gross revenue. Incentive management fees generally are paid when operating profits exceed certain threshold levels. See "Our Properties—Our Hotel Management Agreements."
|
|
◦
|
Other operating expenses—
These expenses include labor and other costs associated with the other operating department revenue, as well as labor and other costs associated with administrative departments, franchise fees, sales and marketing, repairs and maintenance and utility costs.
|
|
•
|
Completed a follow-on public offering of 9,200,000 common shares of beneficial interest at a public offering price of $26.45 per share, for net proceeds of approximately
$232.7 million
, after deducting the underwriting discount and other offering costs;
|
|
•
|
Purchased
15
hotel properties for an aggregate purchase price of
$632.0 million
;
|
|
•
|
Sold
18
hotel properties for an aggregate sale price of
$137.8 million
and recorded a gain on sale of
$0.4 million
;
|
|
•
|
Repaid
$170.7 million
of mortgage indebtedness;
|
|
•
|
Entered into a new $150.0 million seven-year unsecured term loan and $143.0 million of secured financing;
|
|
•
|
Entered into three interest rate swaps with a notional amount of $143.0 million;
|
|
•
|
Granted
343,887
restricted common shares of beneficial interest to trustees and certain employees; and
|
|
•
|
Declared cash dividends of $1.04 per share for the year, an increase of 21.6% over the cash dividends declared in 2013.
|
|
|
For the year ended December 31,
|
|
|
|
|
|||||||||
|
|
2014
|
|
2013
|
|
$ change
|
|
% change
|
|||||||
|
|
(amounts in thousands)
|
|
|
|
||||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room revenue
|
$
|
969,402
|
|
|
$
|
844,741
|
|
|
$
|
124,661
|
|
|
14.8
|
%
|
|
Food and beverage revenue
|
107,538
|
|
|
97,083
|
|
|
10,455
|
|
|
10.8
|
%
|
|||
|
Other operating department revenue
|
32,257
|
|
|
28,556
|
|
|
3,701
|
|
|
13.0
|
%
|
|||
|
Total revenue
|
$
|
1,109,197
|
|
|
$
|
970,380
|
|
|
$
|
138,817
|
|
|
14.3
|
%
|
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room expense
|
$
|
213,071
|
|
|
$
|
186,667
|
|
|
$
|
26,404
|
|
|
14.1
|
%
|
|
Food and beverage expense
|
75,468
|
|
|
67,945
|
|
|
7,523
|
|
|
11.1
|
%
|
|||
|
Management fee expense
|
43,230
|
|
|
34,956
|
|
|
8,274
|
|
|
23.7
|
%
|
|||
|
Other operating expense
|
314,576
|
|
|
285,539
|
|
|
29,037
|
|
|
10.2
|
%
|
|||
|
Total property operating expense
|
646,345
|
|
|
575,107
|
|
|
71,238
|
|
|
12.4
|
%
|
|||
|
Depreciation and amortization
|
144,294
|
|
|
127,231
|
|
|
17,063
|
|
|
13.4
|
%
|
|||
|
Impairment loss
|
9,200
|
|
|
—
|
|
|
9,200
|
|
|
—
|
|
|||
|
Property tax, insurance and other
|
71,443
|
|
|
63,627
|
|
|
7,816
|
|
|
12.3
|
%
|
|||
|
General and administrative
|
41,671
|
|
|
35,466
|
|
|
6,205
|
|
|
17.5
|
%
|
|||
|
Transaction and pursuit costs
|
4,850
|
|
|
4,410
|
|
|
440
|
|
|
10.0
|
%
|
|||
|
Total operating expense
|
917,803
|
|
|
805,841
|
|
|
111,962
|
|
|
13.9
|
%
|
|||
|
Operating income
|
191,394
|
|
|
164,539
|
|
|
26,855
|
|
|
16.3
|
%
|
|||
|
Other income
|
807
|
|
|
903
|
|
|
(96
|
)
|
|
(10.6
|
)%
|
|||
|
Interest income
|
1,881
|
|
|
1,665
|
|
|
216
|
|
|
13.0
|
%
|
|||
|
Interest expense
|
(56,810
|
)
|
|
(64,348
|
)
|
|
7,538
|
|
|
(11.7
|
)%
|
|||
|
Gain on foreclosure
|
—
|
|
|
4,863
|
|
|
(4,863
|
)
|
|
—
|
|
|||
|
Income from continuing operations before income taxes
|
137,272
|
|
|
107,622
|
|
|
29,650
|
|
|
27.6
|
%
|
|||
|
Income tax expense
|
(1,145
|
)
|
|
(879
|
)
|
|
(266
|
)
|
|
30.3
|
%
|
|||
|
Income from continuing operations
|
136,127
|
|
|
106,743
|
|
|
29,384
|
|
|
27.5
|
%
|
|||
|
Income from discontinued operations
|
—
|
|
|
7,436
|
|
|
(7,436
|
)
|
|
—
|
|
|||
|
Gain on disposal of hotel properties
|
353
|
|
|
—
|
|
|
353
|
|
|
—
|
|
|||
|
Net income
|
136,480
|
|
|
114,179
|
|
|
22,301
|
|
|
19.5
|
%
|
|||
|
Net income attributable to non-controlling interests
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interest in joint venture
|
(171
|
)
|
|
(540
|
)
|
|
369
|
|
|
(68.3
|
)%
|
|||
|
Noncontrolling interest in common units of Operating Partnership
|
(868
|
)
|
|
(718
|
)
|
|
(150
|
)
|
|
20.9
|
%
|
|||
|
Net income attributable to common shareholders
|
$
|
135,441
|
|
|
$
|
112,921
|
|
|
$
|
22,520
|
|
|
19.9
|
%
|
|
|
For the year ended December 31,
|
|
|
|||||||
|
|
2014
|
|
2013
|
|
% Change
|
|||||
|
Number of comparable properties (at end of period)
|
123
|
|
|
123
|
|
|
|
|||
|
Occupancy %
|
78.4
|
%
|
|
75.6
|
%
|
|
3.7
|
%
|
||
|
ADR
|
$
|
148.50
|
|
|
$
|
144.05
|
|
|
3.1
|
%
|
|
RevPAR
|
$
|
116.38
|
|
|
$
|
108.89
|
|
|
6.9
|
%
|
|
|
For the year ended December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Mortgage indebtedness
|
$
|
23,282
|
|
|
$
|
44,290
|
|
|
Revolving credit facility and term loans
|
29,560
|
|
|
15,574
|
|
||
|
Loss on defeasance
|
804
|
|
|
—
|
|
||
|
Amortization of deferred financing fees
|
4,298
|
|
|
4,484
|
|
||
|
Capitalized interest
|
(1,134
|
)
|
|
—
|
|
||
|
Total interest expense
|
$
|
56,810
|
|
|
$
|
64,348
|
|
|
|
For the year ended December 31,
|
|
|
|
|
|||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
|
(amounts in thousands)
|
|
|
|
||||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Hotel operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room revenue
|
$
|
844,741
|
|
|
$
|
738,207
|
|
|
$
|
106,534
|
|
|
14.4
|
%
|
|
Food and beverage revenue
|
97,083
|
|
|
87,549
|
|
|
9,534
|
|
|
10.9
|
%
|
|||
|
Other operating department revenue
|
28,556
|
|
|
23,929
|
|
|
4,627
|
|
|
19.3
|
%
|
|||
|
Total revenue
|
$
|
970,380
|
|
|
$
|
849,685
|
|
|
$
|
120,695
|
|
|
14.2
|
%
|
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room expense
|
$
|
186,667
|
|
|
$
|
162,039
|
|
|
$
|
24,628
|
|
|
15.2
|
%
|
|
Food and beverage expense
|
67,945
|
|
|
60,427
|
|
|
7,518
|
|
|
12.4
|
%
|
|||
|
Management fee expense
|
34,956
|
|
|
29,906
|
|
|
5,050
|
|
|
16.9
|
%
|
|||
|
Other operating expense
|
285,539
|
|
|
256,565
|
|
|
28,974
|
|
|
11.3
|
%
|
|||
|
Total property operating expense
|
575,107
|
|
|
508,937
|
|
|
66,170
|
|
|
13.0
|
%
|
|||
|
Depreciation and amortization
|
127,231
|
|
|
126,340
|
|
|
891
|
|
|
0.7
|
%
|
|||
|
Property tax, insurance and other
|
63,627
|
|
|
52,745
|
|
|
10,882
|
|
|
20.6
|
%
|
|||
|
General and administrative
|
35,466
|
|
|
31,086
|
|
|
4,380
|
|
|
14.1
|
%
|
|||
|
Transaction and pursuit costs
|
4,410
|
|
|
3,520
|
|
|
890
|
|
|
25.3
|
%
|
|||
|
Total operating expense
|
805,841
|
|
|
722,628
|
|
|
83,213
|
|
|
11.5
|
%
|
|||
|
Operating income
|
164,539
|
|
|
127,057
|
|
|
37,482
|
|
|
29.5
|
%
|
|||
|
Other income
|
903
|
|
|
433
|
|
|
470
|
|
|
108.5
|
%
|
|||
|
Interest income
|
1,665
|
|
|
1,664
|
|
|
1
|
|
|
0.1
|
%
|
|||
|
Interest expense
|
(64,348
|
)
|
|
(83,689
|
)
|
|
19,341
|
|
|
(23.1
|
)%
|
|||
|
Loss on disposal
|
—
|
|
|
(634
|
)
|
|
634
|
|
|
—
|
%
|
|||
|
Gain on foreclosure
|
4,863
|
|
|
—
|
|
|
4,863
|
|
|
—
|
%
|
|||
|
Income from continuing operations before income taxes
|
107,622
|
|
|
44,831
|
|
|
62,791
|
|
|
140.1
|
%
|
|||
|
Income tax expense
|
(879
|
)
|
|
(1,369
|
)
|
|
490
|
|
|
(35.8
|
)%
|
|||
|
Income from continuing operations
|
106,743
|
|
|
43,462
|
|
|
63,281
|
|
|
145.6
|
%
|
|||
|
Income (loss) from discontinued operations
|
7,436
|
|
|
(2,143
|
)
|
|
9,579
|
|
|
(447.0
|
)%
|
|||
|
Net income
|
114,179
|
|
|
41,319
|
|
|
72,860
|
|
|
176.3
|
%
|
|||
|
Net (income) loss attributable to non-controlling interests
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interest in joint venture
|
(540
|
)
|
|
404
|
|
|
(944
|
)
|
|
(233.7
|
)%
|
|||
|
Noncontrolling interest in common units of Operating Partnership
|
(718
|
)
|
|
(425
|
)
|
|
(293
|
)
|
|
68.9
|
%
|
|||
|
Net income attributable to common shareholders
|
$
|
112,921
|
|
|
$
|
41,298
|
|
|
$
|
71,623
|
|
|
173.4
|
%
|
|
|
For the year ended December 31,
|
|
|
|||||||
|
|
2013
|
|
2012
|
|
% Change
|
|||||
|
Number of comparable properties (at end of period)
|
137
|
|
|
137
|
|
|
|
|||
|
Occupancy %
|
74.3
|
%
|
|
72.4
|
%
|
|
2.7
|
%
|
||
|
ADR
|
$
|
138.34
|
|
|
$
|
132.70
|
|
|
4.3
|
%
|
|
RevPAR
|
$
|
102.85
|
|
|
$
|
96.06
|
|
|
7.1
|
%
|
|
|
For the year ended December 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Mortgage indebtedness
|
$
|
44,290
|
|
|
$
|
74,712
|
|
|
Revolving credit facility and term loans
|
15,574
|
|
|
3,525
|
|
||
|
Amortization of deferred financing fees
|
4,484
|
|
|
5,452
|
|
||
|
Total interest expense
|
$
|
64,348
|
|
|
$
|
83,689
|
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income (1)
|
$
|
136,480
|
|
|
$
|
114,179
|
|
|
$
|
41,319
|
|
|
Gain on disposal of hotel properties
|
(353
|
)
|
|
(2,081
|
)
|
|
—
|
|
|||
|
Depreciation and amortization
|
144,294
|
|
|
127,231
|
|
|
126,340
|
|
|||
|
Loss on disposal
|
—
|
|
|
—
|
|
|
634
|
|
|||
|
Gain on extinguishment of indebtedness (2)
|
—
|
|
|
(5,708
|
)
|
|
—
|
|
|||
|
Impairment loss
|
9,200
|
|
|
—
|
|
|
896
|
|
|||
|
Noncontrolling interest in joint venture
|
(171
|
)
|
|
(540
|
)
|
|
404
|
|
|||
|
Adjustments related to discontinued operations (3)
|
—
|
|
|
199
|
|
|
458
|
|
|||
|
Adjustments related to joint venture (4)
|
(186
|
)
|
|
(484
|
)
|
|
(451
|
)
|
|||
|
FFO attributable to common shareholders
|
289,264
|
|
|
232,796
|
|
|
169,600
|
|
|||
|
Gain on foreclosure
|
—
|
|
|
(4,863
|
)
|
|
—
|
|
|||
|
Transaction and pursuit costs
|
4,850
|
|
|
4,410
|
|
|
3,520
|
|
|||
|
Amortization of share based compensation
|
15,088
|
|
|
13,078
|
|
|
8,626
|
|
|||
|
Loan related costs (5)(6)(7)
|
1,073
|
|
|
1,046
|
|
|
3,451
|
|
|||
|
Other expenses (8)(9)
|
432
|
|
|
157
|
|
|
436
|
|
|||
|
Adjusted FFO
|
$
|
310,707
|
|
|
$
|
246,624
|
|
|
$
|
185,633
|
|
|
(1)
|
Includes net income from discontinued operations for the years ended
December 31, 2013
and
2012
.
|
|
(2)
|
Includes the gain on extinguishment of indebtedness from the SpringHill Suites Southfield, Michigan and Courtyard Goshen, Indiana.
|
|
(3)
|
Includes depreciation and amortization expense from discontinued operations.
|
|
(4)
|
Includes depreciation and amortization expense allocated to the noncontrolling interest in joint venture.
|
|
(5)
|
Includes $0.7 million for the year ended December 31, 2012 of default interest and penalties incurred in connection with SpringHill Suites Southfield, Michigan mortgage loan.
|
|
(6)
|
Includes $1.0 million and $1.4 million for the years ended December 31, 2013 and 2012, respectively, of accelerated amortization of deferred financing fees related to the amendment and restatement of our credit facility.
|
|
(7)
|
Includes $1.1 million for the year ended December 31, 2014 and $1.4 million for the year ended December 31, 2012 of expenses related to the accelerated payoff of mortgage indebtedness.
|
|
(8)
|
Includes $0.1 million for the year ended December 31, 2013 of accelerated amortization of deferred management fees.
|
|
(9)
|
Includes $0.4 million, less than $0.1 million and $0.4 million for the years ended December 31, 2014, 2013 and 2012, respectively, of legal and other expenses outside the normal course of operations.
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income (1)
|
$
|
136,480
|
|
|
$
|
114,179
|
|
|
$
|
41,319
|
|
|
Depreciation and amortization
|
144,294
|
|
|
127,231
|
|
|
126,340
|
|
|||
|
Interest expense, net (2)
|
56,144
|
|
|
64,317
|
|
|
83,653
|
|
|||
|
Income tax expense
|
1,145
|
|
|
879
|
|
|
1,369
|
|
|||
|
Noncontrolling interest in joint venture
|
(171
|
)
|
|
(540
|
)
|
|
404
|
|
|||
|
Adjustments related to discontinued operations (3)
|
—
|
|
|
572
|
|
|
1,744
|
|
|||
|
Adjustments related to joint venture (4)
|
(186
|
)
|
|
(484
|
)
|
|
(1,199
|
)
|
|||
|
EBITDA
|
337,706
|
|
|
306,154
|
|
|
253,630
|
|
|||
|
Transaction and pursuit costs
|
4,850
|
|
|
4,410
|
|
|
3,520
|
|
|||
|
Gain on sale of property
|
(353
|
)
|
|
(2,081
|
)
|
|
—
|
|
|||
|
Gain on foreclosure
|
—
|
|
|
(4,863
|
)
|
|
—
|
|
|||
|
Gain on extinguishment of indebtedness (5)
|
—
|
|
|
(5,708
|
)
|
|
—
|
|
|||
|
Impairment loss
|
9,200
|
|
|
—
|
|
|
896
|
|
|||
|
Loss on disposal
|
—
|
|
|
—
|
|
|
634
|
|
|||
|
Amortization of share based compensation
|
15,088
|
|
|
13,078
|
|
|
8,626
|
|
|||
|
Other expenses (6)(7)
|
432
|
|
|
157
|
|
|
436
|
|
|||
|
Adjusted EBITDA
|
$
|
366,923
|
|
|
$
|
311,147
|
|
|
$
|
267,742
|
|
|
(1)
|
Includes net income from discontinued operations for the years ended December 31,
2013
and
2012
.
|
|
(2)
|
Excludes amounts attributable to investment in loans of
$1.2 million
,
$1.6 million
and
$1.6 million
for the years ended
December 31, 2014
,
2013
and
2012
, respectively.
|
|
(3)
|
Includes depreciation, amortization and interest expense related to discontinued operations.
|
|
(4)
|
Includes depreciation, amortization and interest expense allocated to the noncontrolling interest in joint venture.
|
|
(5)
|
Includes the gain on extinguishment of indebtedness from the SpringHill Suites Southfield, Michigan and Courtyard Goshen, Indiana.
|
|
(6)
|
Includes $0.1 million for the year ended December 31, 2013 of accelerated amortization of deferred management fees.
|
|
(7)
|
Includes $0.4 million, less than $0.1 million and $0.4 million for the years ended December 31, 2014, 2013 and 2012, respectively, of legal and other expenses outside the normal course of operations.
|
|
•
|
recurring maintenance and capital expenditures necessary to maintain our properties in accordance with brand standards;
|
|
•
|
interest expense and scheduled principal payments on outstanding indebtedness;
|
|
•
|
distributions necessary to qualify for taxation as a REIT; and
|
|
•
|
capital expenditures to improve our properties, including capital expenditures required by our franchisors.
|
|
•
|
$300.0 million revolving credit facility with a scheduled maturity date of November 20, 2016 with a one-year extension option if certain conditions are satisfied (the "Revolver");
|
|
•
|
$400.0 million term loan with a scheduled maturity date of March 20, 2019 (which was originally scheduled to mature in 2017) (the "2012 Five-Year Term Loan");
|
|
•
|
$225.0 million term loan with a scheduled maturity date of November 20, 2019 (the "2012 Seven-Year Term Loan");
|
|
•
|
$400.0 million term loan with a scheduled maturity date of August 27, 2018 (the "2013 Five-Year Term Loan"); and
|
|
•
|
$150.0 million term loan with a scheduled maturity date of January 22, 2022 (the "2014 Seven-Year Term Loan").
|
|
|
|
|
|
|
Interest expense for the year ended December 31,
|
||||||||||||
|
|
Outstanding borrowings at December 31, 2014
|
|
Interest Rate at December 31, 2014 (1)
|
|
2014
|
|
2013
|
|
2012
|
||||||||
|
Revolver (2)(3)
|
$
|
—
|
|
|
n/a
|
|
$
|
1,177
|
|
|
$
|
1,222
|
|
|
$
|
158
|
|
|
2013 Five-Year Term Loan (4)
|
400,000
|
|
|
3.07%
|
|
12,264
|
|
|
3,850
|
|
|
—
|
|
||||
|
2012 Five-Year Term Loan (5)
|
400,000
|
|
|
2.37%
|
|
6,902
|
|
|
5,453
|
|
|
662
|
|
||||
|
2012 Seven-Year Term Loan (6)
|
225,000
|
|
|
4.04%
|
|
9,217
|
|
|
5,049
|
|
|
359
|
|
||||
|
2014 Seven-Year Term Loan (7)
|
—
|
|
|
n/a
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Prior Credit Facility (8)
|
—
|
|
|
n/a
|
|
—
|
|
|
—
|
|
|
2,345
|
|
||||
|
Total
|
$
|
1,025,000
|
|
|
|
|
$
|
29,560
|
|
|
$
|
15,574
|
|
|
$
|
3,524
|
|
|
(1)
|
Interest rate at
December 31, 2014
gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
(2)
|
At
December 31, 2014
, there was $300.0 million of borrowing capacity on the Revolver.
|
|
(3)
|
Includes the unused facility fee of
$1.0 million
,
$1.0 million
and
$0.1 million
for the years ended December 31, 2014, 2013 and 2012, respectively.
|
|
(4)
|
Includes interest expense related to an interest rate hedge of
$5.1 million
and
$1.6 million
for years ended December 31, 2014 and 2013, respectively.
|
|
(5)
|
Includes interest expense related to an interest rate hedge of
$0.2 million
for the year ended December 31, 2014.
|
|
(6)
|
Includes interest expense related to an interest rate hedge of
$4.2 million
and
$1.3 million
for years ended December 31, 2014 and 2013, respectively.
|
|
(7)
|
At
December 31, 2014
there was $150.0 million of borrowing capacity on the 2014 Seven-Year Term Loan.
|
|
(8)
|
We entered into an unsecured revolving credit facility (the "Prior Credit Facility") on June 20, 2011. On November 20, 2012, the Prior Credit Facility was amended and restated in its entirety with the Revolver and 2012 Five-Year Term Loan. Includes the unused facility fee of
$0.7 million
for the year ended December 31, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal balance at,
|
||||||||
|
Lender
|
|
Number of Assets Encumbered
|
|
Interest Rate at December 31, 2014 (1)
|
|
|
|
Maturity Date
|
|
|
|
December 31, 2014
|
|
|
|
December 31, 2013
|
||||
|
Capmark Financial Group
|
|
1
|
|
5.55%
|
|
|
|
May 2015
|
|
(2)
|
|
$
|
10,513
|
|
|
|
|
$
|
10,916
|
|
|
Capmark Financial Group
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
(2)
|
|
4,561
|
|
|
|
|
4,736
|
|
||
|
Barclay's Bank
|
|
12
|
|
5.55%
|
|
|
|
June 2015
|
|
(2)
|
|
107,544
|
|
|
|
|
111,632
|
|
||
|
Barclay's Bank
|
|
4
|
|
5.60%
|
|
|
|
June 2015
|
|
(2)
|
|
26,775
|
|
|
|
|
27,804
|
|
||
|
Capmark Financial Group
|
|
1
|
|
5.50%
|
|
|
|
July 2015
|
|
(2)
|
|
6,214
|
|
|
|
|
6,450
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.44%
|
|
|
|
Sept 2015
|
|
(2)
|
|
10,140
|
|
|
|
|
10,521
|
|
||
|
PNC Bank (3)
|
|
5
|
|
2.51%
|
|
(4)
|
|
May 2016
|
|
(5)
|
|
74,000
|
|
|
|
|
85,000
|
|
||
|
Wells Fargo (6)
|
|
4
|
|
4.19%
|
|
(4)
|
|
Sept 2016
|
|
(7)
|
|
150,000
|
|
|
|
|
150,000
|
|
||
|
Wells Fargo
|
|
4
|
|
4.06%
|
|
(4)
|
|
October 2017
|
|
(7)
|
|
143,000
|
|
|
|
|
—
|
|
||
|
Wells Fargo
|
|
|
|
|
|
|
|
October 2014
|
|
|
|
—
|
|
|
|
|
142,000
|
|
||
|
Capmark Financial Group
|
|
|
|
|
|
|
|
April 2015
|
|
|
|
—
|
|
|
|
|
4,068
|
|
||
|
Barclay's Bank
|
|
|
|
|
|
|
|
June 2015
|
|
|
|
—
|
|
|
|
|
2,475
|
|
||
|
Barclay's Bank
|
|
|
|
|
|
|
|
June 2015
|
|
|
|
—
|
|
|
|
|
4,063
|
|
||
|
|
|
33
|
|
|
|
|
|
|
|
|
|
$
|
532,747
|
|
|
|
|
$
|
559,665
|
|
|
(1)
|
Interest rate at
December 31, 2014
gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
(2)
|
We are currently evaluating our options for repayment of these mortgage loans.
|
|
(3)
|
The
five
hotels encumbered by the PNC Bank loan are cross-collateralized.
|
|
(4)
|
Requires payments of interest only until the commencement of the extension period(s).
|
|
(5)
|
Maturity date may be extended for
one
one
-year term at our option, subject to certain lender requirements.
|
|
(6)
|
Two of the four hotels encumbered by the Wells Fargo loans are cross-collateralized.
|
|
(7)
|
Maturity date may be extended for four
one
-year terms at our option, subject to certain lender requirements.
|
|
Obligations and Commitments
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgage loans and interest (1)
|
$
|
184,297
|
|
|
$
|
235,292
|
|
|
$
|
147,836
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
567,425
|
|
|
Borrowings under credit facilities (2)
|
33,434
|
|
|
33,434
|
|
|
33,434
|
|
|
431,262
|
|
|
635,021
|
|
|
—
|
|
|
1,166,585
|
|
|||||||
|
Ground rent
|
4,650
|
|
|
4,650
|
|
|
4,650
|
|
|
4,650
|
|
|
4,650
|
|
|
424,143
|
|
|
447,393
|
|
|||||||
|
Operating lease obligations
|
801
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
801
|
|
|||||||
|
|
$
|
223,182
|
|
|
$
|
273,376
|
|
|
$
|
185,920
|
|
|
$
|
435,912
|
|
|
$
|
639,671
|
|
|
$
|
424,143
|
|
|
$
|
2,182,204
|
|
|
(1)
|
Amounts include principal and interest payments. Interest payments have been included in the long-term debt obligations based on the interest rate at
December 31, 2014
, considering the effect of interest rate swaps.
|
|
(2)
|
Amounts include principal and interest payments. Interest expense is calculated based on the variable rate as of
December 31, 2014
. It is assumed that the outstanding debt as of
December 31, 2014
will be repaid upon maturity with interest-only payments until then.
|
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Fixed rate debt
|
$
|
165,747
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
165,747
|
|
|
Weighted average interest rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.55
|
%
|
|||||||
|
Variable rate debt
|
—
|
|
|
224,000
|
|
|
143,000
|
|
|
400,000
|
|
|
625,000
|
|
|
—
|
|
|
1,392,000
|
|
|||||||
|
Weighted average interest rate (1)
|
—
|
|
|
3.63
|
%
|
|
4.06
|
%
|
|
3.07
|
%
|
|
2.97
|
%
|
|
—
|
|
|
3.22
|
%
|
|||||||
|
Total
|
$
|
165,747
|
|
|
$
|
224,000
|
|
|
$
|
143,000
|
|
|
$
|
400,000
|
|
|
$
|
625,000
|
|
|
$
|
—
|
|
|
$
|
1,557,747
|
|
|
(1)
|
The weighted average interest rate gives effect to interest rate swaps and LIBOR floors, as applicable.
|
|
|
RLJ LODGING TRUST
|
||
|
|
By:
|
|
/s/ THOMAS J. BALTIMORE, JR.
|
|
|
|
|
Thomas J. Baltimore, Jr.
President, Chief Executive Officer and Trustee |
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ ROBERT L. JOHNSON
|
|
Executive Chairman and Trustee
|
|
February 26, 2015
|
|
Robert L. Johnson
|
|
|
||
|
/s/ THOMAS J. BALTIMORE, JR.
|
|
President, Chief Executive Officer and
Trustee (principal executive officer)
|
|
February 26, 2015
|
|
Thomas J. Baltimore, Jr.
|
|
|
||
|
/s/ LESLIE D. HALE
|
|
Executive Vice President, Chief Financial Officer and Treasurer (principal financial officer)
|
|
February 26, 2015
|
|
Leslie D. Hale
|
|
|
||
|
/s/ CHRISTOPHER A. GORMSEN
|
|
Chief Accounting Officer
(principal accounting officer)
|
|
February 26, 2015
|
|
Christopher A. Gormsen
|
|
|
||
|
/s/ EVAN BAYH
|
|
Trustee
|
|
February 26, 2015
|
|
Evan Bayh
|
|
|
||
|
/s/ NATHANIEL A. DAVIS
|
|
Trustee
|
|
February 26, 2015
|
|
Nathaniel A. Davis
|
|
|
||
|
/s/ ROBERT M. LA FORGIA
|
|
Trustee
|
|
February 26, 2015
|
|
Robert M. La Forgia
|
|
|
||
|
/s/ GLENDA G. MCNEAL
|
|
Trustee
|
|
February 26, 2015
|
|
Glenda G. McNeal
|
|
|
||
|
/s/ JOSEPH RYAN
|
|
Trustee
|
|
February 26, 2015
|
|
Joseph Ryan
|
|
|
||
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
2.1
|
|
Merger Agreement, dated as of February 1, 2011, by and among RLJ Lodging Fund II, L.P., RLJ Lodging Fund II (PF #1), L.P., RLJ Lodging Trust and RLJ Capital Partners II, LLC (incorporated by reference to Exhibit 2.1 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on March 15, 2011)
|
|
|
2.2
|
|
Merger Agreement, dated as of February 1, 2011, by and among RLJ Real Estate Fund III, L.P., RLJ Real Estate Fund III (PF #1), L.P., RLJ Lodging Trust and RLJ Capital Partners III, LLC (incorporated by reference to Exhibit 2.2 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on March 15, 2011)
|
|
|
2.3
|
|
Contribution Agreement, dated as of February 1, 2011, by and between RLJ Lodging Trust and RLJ Development, LLC (incorporated by reference to Exhibit 2.3 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on March 15, 2011)
|
|
|
2.4
|
|
First Amendment to Contribution Agreement, dated as of April 25, 2011, by and between RLJ Lodging Trust and RLJ Development, LLC (incorporated by reference to Exhibit 2.4 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on April 29, 2011)
|
|
|
2.5
|
|
Real Estate Purchase and Sale Agreement, dated as of February 5, 2014, by and among the Sellers listed on Schedule I attached thereto and RLJ Lodging Acquisitions, LLC (incorporated by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on February 10, 2014)
|
|
|
3.1
|
|
Articles of Amendment and Restatement of Declaration of Trust of RLJ Lodging Trust (incorporated by reference to Exhibit 3.1 to Amendment No. 4 to the Registrant’s Registration Statement on Form S-11 filed on May 5, 2011)
|
|
|
3.2
|
|
Amended and Restated Bylaws of RLJ Lodging Trust (incorporated by reference to Exhibit 3.2 to Amendment No. 4 to the Registrant’s Registration Statement on Form S-11 filed on May 5, 2011)
|
|
|
4.1
|
|
Form of Specimen Common Share Certificate (incorporated by reference to Exhibit 4.1 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on April 29, 2011)
|
|
|
4.2
|
|
Registration Rights Agreement, dated May 16, 2011, by and among RLJ Lodging Trust and the persons listed on Schedule I thereto (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
4.3
|
|
Registration Rights Agreement, dated May 16, 2011, by and among RLJ Lodging Trust and the persons listed on Schedule I thereto (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.1
|
|
Amended and Restated Agreement of Limited Partnership, dated May 13, 2011 (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.2
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Thomas J. Baltimore, Jr. (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.3
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Evan Bayh (incorporated by reference to Exhibit 10.5 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.4
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Ross H. Bierkan (incorporated by reference to Exhibit 10.6 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.5
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Nathaniel Davis (incorporated by reference to Exhibit 10.7 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.6
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Leslie D. Hale (incorporated by reference to Exhibit 10.8 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.7
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Robert L. Johnson (incorporated by reference to Exhibit 10.9 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.8
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Robert M. La Forgia (incorporated by reference to Exhibit 10.10 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.9
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Glenda McNeal (incorporated by reference to Exhibit 10.11 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.10
|
|
Indemnification Agreement, dated May 16, 2011, between RLJ Lodging Trust and Joseph Ryan (incorporated by reference to Exhibit 10.13 to the Registrant’s Current Report on Form 8-K filed on May 19, 2011)
|
|
|
10.11
|
|
RLJ Lodging Trust 2011 Equity Incentive Plan (incorporated by reference to Exhibit 10.2 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on May 5, 2011)
|
|
|
10.12
|
|
Form of Restricted Share Agreement (incorporated by reference to Exhibit 10.3 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on May 5, 2011)
|
|
|
10.13
|
|
Form of Restricted Share Agreement for Trustees (incorporated by reference to Exhibit 10.4 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on May 5, 2011)
|
|
|
10.14
|
|
Form of Non-Qualified Option Agreement (incorporated by reference to Exhibit 10.5 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on April 13, 2011)
|
|
|
10.15
|
|
Form of Share Units Agreement (incorporated by reference to Exhibit 10.6 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on April 13, 2011)
|
|
|
10.16
|
|
Employment Agreement dated as of April 27, 2011 by and among RLJ Lodging Trust, RLJ Lodging Trust, L.P. and Robert L. Johnson (incorporated by reference to Exhibit 10.8 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on May 5, 2011)
|
|
|
10.17
|
|
Employment Agreement dated as of April 27, 2011 by and among RLJ Lodging Trust, RLJ Lodging Trust, L.P. and Thomas J. Baltimore, Jr. (incorporated by reference to Exhibit 10.9 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on May 5, 2011)
|
|
|
10.18
|
|
Amended and Restated Employment Agreement dated as of August 2, 2013 by and among RLJ Lodging Trust, RLJ Lodging Trust, L.P. and Leslie D. Hale (incorporated by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed on August 8, 2013)
|
|
|
10.19
|
|
Employment Agreement dated as of April 27, 2011 by and among RLJ Lodging Trust, RLJ Lodging Trust, L.P. and Ross H. Bierkan (incorporated by reference to Exhibit 10.11 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on May 5, 2011)
|
|
|
10.20
|
|
Amended and Restated Credit Agreement, dated as of November 20, 2012, by and among the Operating Partnership, the Company, Wells Fargo Bank National Association, as Administrative Agent, Bank of America, N.A., as Syndication Agent, PNC Bank, National Association, as Documentation Agent, Compass Bank, an Alabama corporation, Deutsche Bank Securities Inc., and U.S. Bank National Association, as Senior Managing Agents, Royal Bank of Canada and Sumitomo Mitsui Banking Corporation, as Managing Agents, Wells Fargo Securities LLC and Merrill Lynch, Pierce, Fenner & Smith Incorporated, as Joint Lead Arrangers and Joint Bookrunners and the other lenders party thereto (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on November 27, 2012)
|
|
|
10.21
|
|
Amended and Restated Guaranty, dated as of November 20, 2012, by the Company and certain subsidiaries of the Company party thereto (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on November 27, 2012)
|
|
|
10.22
|
|
Form of WLS Management Agreement (incorporated by reference to Exhibit 10.14 to the Registrant’s Registration Statement on Form S-11/A (File. No. 333-172011) filed on April 13, 2011)
|
|
|
10.23
|
|
Term Loan Agreement, dated as of November 20, 2012, by and among RLJ Lodging Trust, L.P., RLJ Lodging Trust, Wells Fargo Bank, National Association, as Administrative Agent, PNC Bank, National Association, as Syndication Agent, Capital One, N.A., as Documentation Agent, Raymond James, as Managing Agent, Wells Fargo Securities LLC and PNC Capital Markets LLC, as Joint Lead Arrangers and Joint Bookrunners and the lenders party thereto (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on September 3, 2013)
|
|
|
10.24
|
|
First Amendment to Term Loan Agreement, dated as of August 27, 2013, by and among RLJ Lodging Trust, L.P., RLJ Lodging Trust, Wells Fargo Bank, National Association, as Administrative Agent, PNC Bank, National Association, as Syndication Agent, and the lenders party thereto (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on September 3, 2013)
|
|
|
10.25
|
|
Additional Lender Supplement, dated as of August 27, 2013, by and among RLJ Lodging Trust, L.P., RLJ Lodging Trust, Wells Fargo Bank, National Association, as Administrative Agent, and the lenders party thereto (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed on September 3, 2013)
|
|
|
10.26
|
|
Guaranty, dated as of November 20, 2012, by RLJ Lodging Trust and certain subsidiaries of RLJ Lodging Trust party thereto (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K filed on September 3, 2013)
|
|
|
10.27
|
|
Term Loan Agreement, dated as of August 27, 2013, by and among RLJ Lodging Trust, L.P., RLJ Lodging Trust, Wells Fargo Bank, National Association, as Administrative Agent, PNC Bank, National Association, as Syndication Agent, Bank of America, N.A., Barclays Bank PLC, Compass Bank, an Alabama Banking Corporation, and U.S. Bank National Association, as Documentation Agents, and Wells Fargo Securities LLC and PNC Capital Markets LLC, as Joint Lead Arrangers and Joint Bookrunners and the lenders party thereto (incorporated by reference to Exhibit 10.5 to the Registrant’s Current Report on Form 8-K filed on September 3, 2013)
|
|
|
10.28
|
|
Guaranty, dated as of August 27, 2013, by RLJ Lodging Trust and certain subsidiaries of RLJ Lodging Trust party thereto (incorporated by reference to Exhibit 10.6 to the Registrant’s Current Report on Form 8-K filed on September 3, 2013)
|
|
|
10.29
|
|
First Amendment to Term Loan Agreement, dated as of March 20, 2014, by and among RLJ Lodging Trust, L.P., RLJ Lodging Trust, Wells Fargo Bank, National Association, as Administrative Agent, PNC Bank, National Association, as Syndication Agent, and the lenders party thereto (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on March 20, 2014)
|
|
|
10.30
|
|
Additional Term Loan Lender Supplement, dated as of March 20, 2014, by and among RLJ Lodging Trust, L.P., RLJ Lodging Trust, Wells Fargo Bank, National Association, as Administrative Agent, and the lenders party thereto (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on March 20, 2014)
|
|
|
10.31
|
|
Additional Lender Supplement, dated as of March 20, 2014, by and among RLJ Lodging Trust, L.P., RLJ Lodging Trust, Wells Fargo Bank, National Association, as Administrative Agent, and the lenders party thereto (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed on March 20, 2014)
|
|
|
21.1*
|
|
List of subsidiaries of RLJ Lodging Trust
|
|
|
23.1*
|
|
Consent of PricewaterhouseCoopers LLP
|
|
|
31.1*
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
31.2*
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
32.1*
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
101.INS
|
|
XBRL Instance Document
|
Submitted electronically with this report
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
Submitted electronically with this report
|
|
101.CAL
|
|
XBRL Taxonomy Calculation Linkbase Document
|
Submitted electronically with this report
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
Submitted electronically with this report
|
|
101.LAB
|
|
XBRL Taxonomy Label Linkbase Document
|
Submitted electronically with this report
|
|
101.PRE
|
|
XBRL Taxonomy Presentation Linkbase Document
|
Submitted electronically with this report
|
|
|
|
|
RLJ Lodging Trust:
|
|
|
Consolidated Financial Statements
|
|
|
|
December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Assets
|
|
|
|
|
|
||
|
Investment in hotel and other properties, net
|
$
|
3,518,803
|
|
|
$
|
3,241,163
|
|
|
Cash and cash equivalents
|
262,458
|
|
|
332,248
|
|
||
|
Restricted cash reserves
|
63,054
|
|
|
62,430
|
|
||
|
Hotel and other receivables, net of allowance of $166 and $234, respectively
|
25,691
|
|
|
22,762
|
|
||
|
Deferred financing costs, net
|
11,421
|
|
|
11,599
|
|
||
|
Deferred income tax asset
|
7,502
|
|
|
2,529
|
|
||
|
Purchase deposits
|
—
|
|
|
7,246
|
|
||
|
Prepaid expense and other assets
|
42,115
|
|
|
37,997
|
|
||
|
Assets of hotel properties held for sale
|
197,335
|
|
|
—
|
|
||
|
Total assets
|
$
|
4,128,379
|
|
|
$
|
3,717,974
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Mortgage loans
|
$
|
532,747
|
|
|
$
|
559,665
|
|
|
Term loans
|
1,025,000
|
|
|
850,000
|
|
||
|
Accounts payable and other liabilities
|
129,388
|
|
|
115,011
|
|
||
|
Deferred income tax liability
|
7,879
|
|
|
3,548
|
|
||
|
Advance deposits and deferred revenue
|
9,984
|
|
|
9,851
|
|
||
|
Accrued interest
|
2,783
|
|
|
2,695
|
|
||
|
Distributions payable
|
42,114
|
|
|
30,870
|
|
||
|
Total liabilities
|
1,749,895
|
|
|
1,571,640
|
|
||
|
|
|
|
|
||||
|
Commitments and Contingencies (Note 9)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
|
||
|
Shareholders’ equity:
|
|
|
|
|
|
||
|
Preferred shares of beneficial interest, $0.01 par value, 50,000,000 shares authorized; zero shares issued and outstanding at December 31, 2014 and 2013, respectively.
|
—
|
|
|
—
|
|
||
|
Common shares of beneficial interest, $0.01 par value, 450,000,000 shares authorized; 131,964,706 and 122,640,042 shares issued and outstanding at December 31, 2014 and 2013, respectively.
|
1,319
|
|
|
1,226
|
|
||
|
Additional paid-in-capital
|
2,419,731
|
|
|
2,178,004
|
|
||
|
Accumulated other comprehensive loss
|
(13,644
|
)
|
|
(5,941
|
)
|
||
|
Distributions in excess of net earnings
|
(46,415
|
)
|
|
(45,522
|
)
|
||
|
Total shareholders’ equity
|
2,360,991
|
|
|
2,127,767
|
|
||
|
Noncontrolling interest:
|
|
|
|
|
|
||
|
Noncontrolling interest in joint venture
|
6,295
|
|
|
7,306
|
|
||
|
Noncontrolling interest in Operating Partnership
|
11,198
|
|
|
11,261
|
|
||
|
Total noncontrolling interest
|
17,493
|
|
|
18,567
|
|
||
|
Total equity
|
2,378,484
|
|
|
2,146,334
|
|
||
|
Total liabilities and equity
|
$
|
4,128,379
|
|
|
$
|
3,717,974
|
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|||
|
Operating revenue
|
|
|
|
|
|
|
|
|
|||
|
Room revenue
|
$
|
969,402
|
|
|
$
|
844,741
|
|
|
$
|
738,207
|
|
|
Food and beverage revenue
|
107,538
|
|
|
97,083
|
|
|
87,549
|
|
|||
|
Other operating department revenue
|
32,257
|
|
|
28,556
|
|
|
23,929
|
|
|||
|
Total revenue
|
$
|
1,109,197
|
|
|
$
|
970,380
|
|
|
$
|
849,685
|
|
|
Expense
|
|
|
|
|
|
|
|
|
|||
|
Operating expense
|
|
|
|
|
|
|
|
|
|||
|
Room expense
|
$
|
213,071
|
|
|
$
|
186,667
|
|
|
$
|
162,039
|
|
|
Food and beverage expense
|
75,468
|
|
|
67,945
|
|
|
60,427
|
|
|||
|
Management fee expense
|
43,230
|
|
|
34,956
|
|
|
29,906
|
|
|||
|
Other operating expense
|
314,576
|
|
|
285,539
|
|
|
256,565
|
|
|||
|
Total property operating expense
|
646,345
|
|
|
575,107
|
|
|
508,937
|
|
|||
|
Depreciation and amortization
|
144,294
|
|
|
127,231
|
|
|
126,340
|
|
|||
|
Impairment loss
|
9,200
|
|
|
—
|
|
|
—
|
|
|||
|
Property tax, insurance and other
|
71,443
|
|
|
63,627
|
|
|
52,745
|
|
|||
|
General and administrative
|
41,671
|
|
|
35,466
|
|
|
31,086
|
|
|||
|
Transaction and pursuit costs
|
4,850
|
|
|
4,410
|
|
|
3,520
|
|
|||
|
Total operating expense
|
917,803
|
|
|
805,841
|
|
|
722,628
|
|
|||
|
Operating income
|
191,394
|
|
|
164,539
|
|
|
127,057
|
|
|||
|
Other income
|
807
|
|
|
903
|
|
|
433
|
|
|||
|
Interest income
|
1,881
|
|
|
1,665
|
|
|
1,664
|
|
|||
|
Interest expense
|
(56,810
|
)
|
|
(64,348
|
)
|
|
(83,689
|
)
|
|||
|
Loss on disposal
|
—
|
|
|
—
|
|
|
(634
|
)
|
|||
|
Gain on foreclosure
|
—
|
|
|
4,863
|
|
|
—
|
|
|||
|
Income from continuing operations before income tax expense
|
137,272
|
|
|
107,622
|
|
|
44,831
|
|
|||
|
Income tax expense
|
(1,145
|
)
|
|
(879
|
)
|
|
(1,369
|
)
|
|||
|
Income from continuing operations
|
136,127
|
|
|
106,743
|
|
|
43,462
|
|
|||
|
Income (loss) from discontinued operations
|
—
|
|
|
7,436
|
|
|
(2,143
|
)
|
|||
|
Gain on disposal of hotel properties
|
353
|
|
|
—
|
|
|
—
|
|
|||
|
Net income
|
136,480
|
|
|
114,179
|
|
|
41,319
|
|
|||
|
Net (income) loss attributable to noncontrolling interests
|
|
|
|
|
|
|
|
|
|||
|
Noncontrolling interest in consolidated joint venture
|
(171
|
)
|
|
(540
|
)
|
|
404
|
|
|||
|
Noncontrolling interest in the Operating Partnership
|
(868
|
)
|
|
(718
|
)
|
|
(425
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
135,441
|
|
|
$
|
112,921
|
|
|
$
|
41,298
|
|
|
|
|
|
|
|
|
||||||
|
Basic per common share data:
|
|
|
|
|
|
|
|
|
|||
|
Net income per share attributable to common shareholders before discontinued operations
|
$
|
1.06
|
|
|
$
|
0.89
|
|
|
$
|
0.40
|
|
|
Discontinued operations
|
—
|
|
|
0.06
|
|
|
(0.02
|
)
|
|||
|
Net income per share attributable to common shareholders
|
$
|
1.06
|
|
|
$
|
0.95
|
|
|
$
|
0.38
|
|
|
Weighted-average number of common shares
|
127,360,669
|
|
|
117,950,066
|
|
|
105,423,604
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted per common share data:
|
|
|
|
|
|
|
|
|
|||
|
Net income per share attributable to common shareholders before discontinued operations
|
$
|
1.05
|
|
|
$
|
0.88
|
|
|
$
|
0.40
|
|
|
Discontinued operations
|
—
|
|
|
0.06
|
|
|
(0.02
|
)
|
|||
|
Net income per share attributable to common shareholders
|
$
|
1.05
|
|
|
$
|
0.94
|
|
|
$
|
0.38
|
|
|
Weighted-average number of common shares
|
128,293,843
|
|
|
118,738,626
|
|
|
105,748,686
|
|
|||
|
|
|
|
|
|
|
||||||
|
Amounts attributable to the Company’s common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations
|
$
|
135,090
|
|
|
$
|
105,539
|
|
|
$
|
43,423
|
|
|
Income (loss) from discontinued operations
|
—
|
|
|
7,382
|
|
|
(2,125
|
)
|
|||
|
Gain on disposal of hotel properties
|
351
|
|
|
—
|
|
|
—
|
|
|||
|
Net income attributable to common shareholders
|
$
|
135,441
|
|
|
$
|
112,921
|
|
|
$
|
41,298
|
|
|
|
|
|
|
|
|
||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
||||
|
Net income
|
$
|
136,480
|
|
|
$
|
114,179
|
|
|
$
|
41,319
|
|
|
Unrealized (loss) gain on interest rate derivatives
|
(7,703
|
)
|
|
(5,941
|
)
|
|
1,782
|
|
|||
|
Comprehensive income
|
128,777
|
|
|
108,238
|
|
|
43,101
|
|
|||
|
Comprehensive (income) loss attributable to the noncontrolling interest in consolidated joint venture
|
(171
|
)
|
|
(540
|
)
|
|
404
|
|
|||
|
Comprehensive income attributable to the noncontrolling interest in the Operating Partnership
|
(868
|
)
|
|
(718
|
)
|
|
(425
|
)
|
|||
|
Comprehensive income attributable to the Company
|
$
|
127,738
|
|
|
$
|
106,980
|
|
|
$
|
43,080
|
|
|
|
Shareholders’ Equity
|
|
|
|
Noncontrolling Interests
|
|
|
|||||||||||||||||||||||||||
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Shares
|
|
Par Value
|
|
Additional Paid-in Capital
|
|
Distributions in excess of
net earnings |
|
Accumulated Other Comprehensive Loss
|
|
Operating
Partnership |
|
Consolidated
Joint Venture |
|
Total Non-controlling
Interests |
|
Total Equity
|
|||||||||||||||||
|
Balance at December 31, 2011
|
106,279,049
|
|
|
$
|
1,063
|
|
|
$
|
1,835,011
|
|
|
$
|
(18,960
|
)
|
|
$
|
(1,782
|
)
|
|
$
|
11,486
|
|
|
$
|
7,170
|
|
|
$
|
18,656
|
|
|
$
|
1,833,988
|
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
41,298
|
|
|
—
|
|
|
425
|
|
|
(404
|
)
|
|
21
|
|
|
41,319
|
|
||||||||
|
Unrealized gain on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,782
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,782
|
|
||||||||
|
Issuance of restricted stock
|
436,646
|
|
|
4
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of share based compensation
|
—
|
|
|
—
|
|
|
8,626
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,626
|
|
||||||||
|
Share grants to trustees
|
8,530
|
|
|
—
|
|
|
160
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
160
|
|
||||||||
|
Shares acquired to satisfy statutory minimum federal and state tax obligations on vesting restricted stock
|
(131,831
|
)
|
|
(1
|
)
|
|
(2,344
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,345
|
)
|
||||||||
|
Forfeiture of restricted stock
|
(26,878
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distributions on common shares and units
|
—
|
|
|
—
|
|
|
—
|
|
|
(75,019
|
)
|
|
—
|
|
|
(600
|
)
|
|
—
|
|
|
(600
|
)
|
|
(75,619
|
)
|
||||||||
|
Balance at December 31, 2012
|
106,565,516
|
|
|
$
|
1,066
|
|
|
$
|
1,841,449
|
|
|
$
|
(52,681
|
)
|
|
$
|
—
|
|
|
$
|
11,311
|
|
|
$
|
6,766
|
|
|
$
|
18,077
|
|
|
$
|
1,807,911
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
112,921
|
|
|
—
|
|
|
718
|
|
|
540
|
|
|
1,258
|
|
|
114,179
|
|
||||||||
|
Unrealized loss on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,941
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,941
|
)
|
||||||||
|
Proceeds from sale of common stock, net
|
15,870,000
|
|
|
159
|
|
|
327,388
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
327,547
|
|
||||||||
|
Issuance of restricted stock
|
377,830
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of share based compensation
|
—
|
|
|
—
|
|
|
13,078
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,078
|
|
||||||||
|
Share grants to trustees
|
5,357
|
|
|
—
|
|
|
124
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
124
|
|
||||||||
|
Shares acquired to satisfy statutory minimum federal and state tax obligations on vesting restricted stock
|
(173,409
|
)
|
|
(2
|
)
|
|
(4,032
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,034
|
)
|
||||||||
|
Forfeiture of restricted stock
|
(5,252
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distributions on common shares and units
|
—
|
|
|
—
|
|
|
—
|
|
|
(105,762
|
)
|
|
—
|
|
|
(768
|
)
|
|
—
|
|
|
(768
|
)
|
|
(106,530
|
)
|
||||||||
|
Balance at December 31, 2013
|
122,640,042
|
|
|
$
|
1,226
|
|
|
$
|
2,178,004
|
|
|
$
|
(45,522
|
)
|
|
$
|
(5,941
|
)
|
|
$
|
11,261
|
|
|
$
|
7,306
|
|
|
$
|
18,567
|
|
|
$
|
2,146,334
|
|
|
|
Shareholders’ Equity
|
|
|
|
Noncontrolling Interests
|
|
|
|||||||||||||||||||||||||||
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Shares
|
|
Par Value
|
|
Additional Paid-in Capital
|
|
Distributions in excess of
net earnings |
|
Accumulated Other Comprehensive
Loss |
|
Operating
Partnership |
|
Consolidated
Joint Venture |
|
Total Non-controlling
Interests |
|
Total Equity
|
|||||||||||||||||
|
Balance at December 31, 2013
|
122,640,042
|
|
|
$
|
1,226
|
|
|
$
|
2,178,004
|
|
|
$
|
(45,522
|
)
|
|
$
|
(5,941
|
)
|
|
$
|
11,261
|
|
|
$
|
7,306
|
|
|
$
|
18,567
|
|
|
$
|
2,146,334
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
135,441
|
|
|
—
|
|
|
868
|
|
|
171
|
|
|
1,039
|
|
|
136,480
|
|
||||||||
|
Unrealized loss on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,703
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,703
|
)
|
||||||||
|
Proceeds from sale of common stock, net
|
9,200,000
|
|
|
92
|
|
|
232,620
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
232,712
|
|
||||||||
|
Issuance of restricted stock
|
343,887
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of share based compensation
|
—
|
|
|
—
|
|
|
15,088
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,088
|
|
||||||||
|
Share grants to trustees
|
4,347
|
|
|
—
|
|
|
127
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
127
|
|
||||||||
|
Shares acquired to satisfy statutory minimum federal and state tax obligations on vesting restricted stock
|
(211,983
|
)
|
|
(2
|
)
|
|
(6,105
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,107
|
)
|
||||||||
|
Forfeiture of restricted stock
|
(11,587
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distribution to joint venture partner
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,182
|
)
|
|
(1,182
|
)
|
|
(1,182
|
)
|
||||||||
|
Distributions on common shares and units
|
—
|
|
|
—
|
|
|
—
|
|
|
(136,334
|
)
|
|
—
|
|
|
(931
|
)
|
|
—
|
|
|
(931
|
)
|
|
(137,265
|
)
|
||||||||
|
Balance at December 31, 2014
|
131,964,706
|
|
|
$
|
1,319
|
|
|
$
|
2,419,731
|
|
|
$
|
(46,415
|
)
|
|
$
|
(13,644
|
)
|
|
$
|
11,198
|
|
|
$
|
6,295
|
|
|
$
|
17,493
|
|
|
$
|
2,378,484
|
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
$
|
136,480
|
|
|
$
|
114,179
|
|
|
$
|
41,319
|
|
|
Adjustments to reconcile net income to cash flow provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Gain on extinguishment of indebtedness
|
—
|
|
|
(5,708
|
)
|
|
—
|
|
|||
|
Loss on defeasance
|
804
|
|
|
—
|
|
|
—
|
|
|||
|
Gain on sale of property
|
(353
|
)
|
|
(2,081
|
)
|
|
—
|
|
|||
|
Gain on foreclosure
|
—
|
|
|
(4,863
|
)
|
|
—
|
|
|||
|
Depreciation and amortization
|
144,294
|
|
|
127,430
|
|
|
126,798
|
|
|||
|
Amortization of deferred financing costs
|
4,298
|
|
|
4,484
|
|
|
5,452
|
|
|||
|
Amortization of deferred management fees
|
954
|
|
|
1,128
|
|
|
1,000
|
|
|||
|
Accretion of interest income on investment in loans
|
(248
|
)
|
|
(513
|
)
|
|
—
|
|
|||
|
Impairment loss
|
9,200
|
|
|
—
|
|
|
896
|
|
|||
|
Loss on disposal
|
—
|
|
|
—
|
|
|
634
|
|
|||
|
Share grants to trustees
|
127
|
|
|
124
|
|
|
160
|
|
|||
|
Amortization of share based compensation
|
15,088
|
|
|
13,078
|
|
|
8,626
|
|
|||
|
Deferred income taxes
|
(642
|
)
|
|
(839
|
)
|
|
(87
|
)
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|||
|
Hotel and other receivables, net
|
(2,122
|
)
|
|
716
|
|
|
(2,493
|
)
|
|||
|
Prepaid expense and other assets
|
(3,513
|
)
|
|
2,924
|
|
|
(5,851
|
)
|
|||
|
Accounts payable and other liabilities
|
(5,096
|
)
|
|
(114
|
)
|
|
(3,992
|
)
|
|||
|
Advance deposits and deferred revenue
|
(526
|
)
|
|
1,030
|
|
|
3,503
|
|
|||
|
Accrued interest
|
88
|
|
|
411
|
|
|
169
|
|
|||
|
Net cash flow provided by operating activities
|
298,833
|
|
|
251,386
|
|
|
176,134
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
|
Acquisition of hotel and other properties, net of cash acquired
|
(631,640
|
)
|
|
(208,195
|
)
|
|
(247,049
|
)
|
|||
|
Purchase deposits, net
|
7,246
|
|
|
2,664
|
|
|
(9,910
|
)
|
|||
|
Proceeds from principal payments on investment in loans
|
—
|
|
|
—
|
|
|
207
|
|
|||
|
Improvements and additions to hotel and other properties
|
(118,787
|
)
|
|
(61,077
|
)
|
|
(129,235
|
)
|
|||
|
Additions to property and equipment
|
(47
|
)
|
|
(185
|
)
|
|
(342
|
)
|
|||
|
Proceeds from sale of property
|
132,669
|
|
|
2,369
|
|
|
—
|
|
|||
|
Releases from restricted cash reserves, net
|
(624
|
)
|
|
2,357
|
|
|
22,501
|
|
|||
|
Net cash flow used in investing activities
|
(611,183
|
)
|
|
(262,067
|
)
|
|
(363,828
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
|
Borrowings under revolving credit facility
|
292,500
|
|
|
205,500
|
|
|
101,000
|
|
|||
|
Repayments under revolving credit facility
|
(292,500
|
)
|
|
(221,500
|
)
|
|
(85,000
|
)
|
|||
|
Borrowings on term loans
|
175,000
|
|
|
450,000
|
|
|
400,000
|
|
|||
|
Proceeds from mortgage loans
|
143,000
|
|
|
150,000
|
|
|
85,000
|
|
|||
|
Payment of mortgage principal
|
(170,722
|
)
|
|
(577,441
|
)
|
|
(429,084
|
)
|
|||
|
Repurchase of common shares
|
(6,107
|
)
|
|
(4,034
|
)
|
|
(2,345
|
)
|
|||
|
Distributions on common shares
|
(125,143
|
)
|
|
(97,316
|
)
|
|
(68,752
|
)
|
|||
|
Distributions on Operating Partnership units
|
(878
|
)
|
|
(736
|
)
|
|
(551
|
)
|
|||
|
Payment of deferred financing costs
|
(4,120
|
)
|
|
(4,952
|
)
|
|
(6,944
|
)
|
|||
|
Distribution to joint venture partner
|
(1,182
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from issuance of common shares
|
232,712
|
|
|
327,547
|
|
|
—
|
|
|||
|
Net cash flow provided by (used in) financing activities
|
242,560
|
|
|
227,068
|
|
|
(6,676
|
)
|
|||
|
Net change in cash and cash equivalents
|
(69,790
|
)
|
|
216,387
|
|
|
(194,370
|
)
|
|||
|
Cash and cash equivalents, beginning of period
|
332,248
|
|
|
115,861
|
|
|
310,231
|
|
|||
|
Cash and cash equivalents, end of period
|
$
|
262,458
|
|
|
$
|
332,248
|
|
|
$
|
115,861
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||
|
Land and land improvements
|
$
|
706,497
|
|
|
$
|
594,402
|
|
|
Buildings and improvements
|
3,005,390
|
|
|
2,866,849
|
|
||
|
Furniture, fixtures and equipment
|
498,126
|
|
|
485,531
|
|
||
|
Intangible assets
|
2,507
|
|
|
2,507
|
|
||
|
|
4,212,520
|
|
|
3,949,289
|
|
||
|
Accumulated depreciation and amortization
|
(693,717
|
)
|
|
(708,126
|
)
|
||
|
Investment in hotel and other properties, net
|
$
|
3,518,803
|
|
|
$
|
3,241,163
|
|
|
Property
|
|
Location
|
|
Acquisition Date
|
|
Management Company
|
|
Rooms
|
|
Purchase Price (in thousands)
|
|||
|
Hyatt House Charlotte Center City
|
|
Charlotte, NC
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
163
|
|
|
$
|
32,496
|
|
|
Hyatt House Cypress Anaheim
|
|
Cypress, CA
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
142
|
|
|
14,753
|
|
|
|
Hyatt House Emeryville San Francisco Bay Area
|
|
Emeryville, CA
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
234
|
|
|
39,274
|
|
|
|
Hyatt House San Diego Sorrento Mesa
|
|
San Diego, CA
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
193
|
|
|
35,985
|
|
|
|
Hyatt House San Jose Silicon Valley
|
|
San Jose, CA
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
164
|
|
|
44,159
|
|
|
|
Hyatt House San Ramon
|
|
San Ramon, CA
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
142
|
|
|
20,833
|
|
|
|
Hyatt House Santa Clara
|
|
Santa Clara, CA
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
150
|
|
|
40,570
|
|
|
|
Hyatt Market Street The Woodlands
|
|
The Woodlands, TX
|
|
March 12, 2014
|
|
Hyatt Corporation
|
|
70
|
|
|
25,817
|
|
|
|
Hyatt Place Fremont Silicon Valley
|
|
Fremont, CA
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
151
|
|
|
23,525
|
|
|
|
Hyatt Place Madison Downtown
|
|
Madison, WI
|
|
March 12, 2014
|
|
Hyatt Affiliate
|
|
151
|
|
|
35,088
|
|
|
|
Courtyard Portland City Center
|
|
Portland, OR
|
|
May 22, 2014
|
|
Sage Hospitality
|
|
256
|
|
|
67,000
|
|
|
|
Embassy Suites Irvine Orange County
|
|
Irvine, CA
|
|
May 22, 2014
|
|
Sage Hospitality
|
|
293
|
|
|
53,000
|
|
|
|
Hilton Cabana Miami Beach
|
|
Miami, FL
|
|
June 19, 2014
|
|
Highgate Hotels
|
|
231
|
|
|
71,700
|
|
|
|
Hyatt Atlanta Midtown
|
|
Atlanta, GA
|
|
July 14, 2014
|
|
Interstate Hotels and Resorts
|
|
194
|
|
|
49,500
|
|
|
|
DoubleTree Grand Key Resort (1)
|
|
Key West, FL
|
|
September 11, 2014
|
|
Interstate Hotels and Resorts
|
|
215
|
|
|
78,250
|
|
|
|
|
|
|
|
|
|
|
|
2,749
|
|
|
$
|
631,950
|
|
|
Property
|
|
Location
|
|
Acquisition Date
|
|
Management Company
|
|
Rooms
|
|
Purchase Price (in thousands)
|
|||
|
Courtyard Houston Downtown Convention Center
|
|
Houston, TX
|
|
March 19, 2013
|
|
White Lodging Services
|
|
191
|
|
|
$
|
34,308
|
|
|
Residence Inn Houston Downtown Convention Center
|
|
Houston, TX
|
|
March 19, 2013
|
|
White Lodging Services
|
|
171
|
|
|
29,421
|
|
|
|
SpringHill Suites Houston Downtown Convention Center (1)
|
|
Houston, TX
|
|
March 19, 2013
|
|
n/a
|
|
82
|
|
|
15,547
|
|
|
|
Courtyard Waikiki Beach
|
|
Honolulu, HI
|
|
June 17, 2013
|
|
Highgate Hotels
|
|
399
|
|
|
75,250
|
|
|
|
Courtyard San Francisco (1)
|
|
San Francisco, CA
|
|
June 21, 2013
|
|
n/a
|
|
150
|
|
|
29,475
|
|
|
|
Residence Inn Atlanta Midtown Historic (2)
|
|
Atlanta, GA
|
|
August 6, 2013
|
|
Interstate Hotels and Resorts
|
|
78
|
|
|
4,731
|
|
|
|
SpringHill Suites Portland Hillsboro
|
|
Hillsboro, OR
|
|
October 8, 2013
|
|
InnVentures
|
|
106
|
|
|
24,000
|
|
|
|
|
|
|
|
|
|
|
|
1,177
|
|
|
$
|
212,732
|
|
|
(1)
|
The property is not currently open for operations.
|
|
(2)
|
On August 6, 2013, the Company was a successful bidder at a foreclosure sale of the property collateralizing the non-performing loan for a purchase price of
$4.7 million
, which was equal to the Company's basis in the mortgage loan. The Company recorded a gain of
$4.3 million
related to the property acquired and a gain of
$0.6 million
related to other assets acquired and liabilities assumed for a total gain on foreclosure of
$4.9 million
.
|
|
|
For the year ended December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Land and land improvements
|
$
|
164,396
|
|
|
$
|
30,989
|
|
|
Buildings and improvements
|
409,540
|
|
|
188,180
|
|
||
|
Furniture, fixtures and equipment
|
57,575
|
|
|
8,755
|
|
||
|
Intangible and other assets
|
439
|
|
|
650
|
|
||
|
Intangible and other liabilities
|
—
|
|
|
(3,695
|
)
|
||
|
Above market ground lease
|
—
|
|
|
(7,878
|
)
|
||
|
|
631,950
|
|
|
217,001
|
|
||
|
Bargain purchase gain
|
—
|
|
|
(4,269
|
)
|
||
|
Total purchase price
|
$
|
631,950
|
|
|
$
|
212,732
|
|
|
|
For the year ended December 31,
|
||
|
|
2014
|
||
|
Total Revenue
|
$
|
106,306
|
|
|
Net income
|
$
|
18,773
|
|
|
|
For the year ended December 31,
|
||
|
|
2013
|
||
|
Total Revenue
|
$
|
28,330
|
|
|
Net income
|
$
|
7,050
|
|
|
|
For the year ended December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(unaudited)
|
||||||
|
Total revenue
|
$
|
1,151,088
|
|
|
$
|
1,112,475
|
|
|
Net income attributable to common shareholders
|
$
|
145,286
|
|
|
$
|
141,102
|
|
|
Net income per share attributable to common shareholders - basic
|
$
|
1.14
|
|
|
$
|
1.20
|
|
|
Net income per share attributable to common shareholders - diluted
|
$
|
1.13
|
|
|
$
|
1.19
|
|
|
Weighted average number of shares outstanding - basic
|
127,360,669
|
|
|
117,950,066
|
|
||
|
Weighted average number of shares outstanding - diluted
|
128,293,843
|
|
|
118,738,626
|
|
||
|
Property Name
|
|
Location
|
|
Disposal Date
|
|
Rooms
|
|
|
Courtyard Denver Southwest Lakewood
|
|
Lakewood, CO
|
|
February 20, 2014
|
|
90
|
|
|
Residence Inn Denver Southwest Lakewood
|
|
Lakewood, CO
|
|
February 20, 2014
|
|
102
|
|
|
Hyatt House Colorado Springs
|
|
Colorado Springs, CO
|
|
February 20, 2014
|
|
125
|
|
|
SpringHill Suites Gainesville
|
|
Gainesville, FL
|
|
February 20, 2014
|
|
126
|
|
|
Residence Inn Indianapolis Airport
|
|
Indianapolis, IN
|
|
February 20, 2014
|
|
95
|
|
|
Fairfield Inn & Suites Indianapolis Airport
|
|
Indianapolis, IN
|
|
February 20, 2014
|
|
86
|
|
|
Courtyard Grand Rapids Airport
|
|
Kentwood, MI
|
|
February 20, 2014
|
|
84
|
|
|
Hampton Inn Suites Las Vegas Red Rock Summerlin
|
|
Las Vegas, NV
|
|
February 20, 2014
|
|
106
|
|
|
Courtyard Austin University Area
|
|
Austin, TX
|
|
February 20, 2014
|
|
198
|
|
|
Fairfield Inn & Suites Austin University Area
|
|
Austin, TX
|
|
February 20, 2014
|
|
63
|
|
|
Hyatt House Dallas Richardson
|
|
Richardson, TX
|
|
February 20, 2014
|
|
130
|
|
|
Hilton Garden Inn St. George
|
|
St. George, UT
|
|
February 25, 2014
|
|
150
|
|
|
Hilton Mystic
|
|
Mystic, CT
|
|
March 26, 2014
|
|
182
|
|
|
Holiday Inn Austin NW Arboretum Area
|
|
Austin, TX
|
|
June 18, 2014
|
|
194
|
|
|
Courtyard Benton Harbor St Joseph
|
|
Benton Harbor, MI
|
|
December 16, 2014
|
|
98
|
|
|
Courtyard Valparaiso
|
|
Valparaiso, IN
|
|
December 17, 2014
|
|
111
|
|
|
Courtyard Merrillville
|
|
Merrillville, IN
|
|
December 18, 2014
|
|
112
|
|
|
Courtyard Fort Wayne
|
|
Fort Wayne, IN
|
|
December 19, 2014
|
|
142
|
|
|
|
|
|
|
Total
|
|
2,194
|
|
|
Property Name
|
|
Location
|
|
Disposal Date
|
|
Rooms
|
|
|
SpringHill Suites Southfield (1)
|
|
Southfield, MI
|
|
May 30, 2013
|
|
84
|
|
|
Courtyard Goshen (2)
|
|
Goshen, IN
|
|
August 28, 2013
|
|
91
|
|
|
Fairfield Inn & Suites Memphis
|
|
Memphis, TN
|
|
November 18, 2013
|
|
63
|
|
|
|
|
|
|
Total
|
|
238
|
|
|
(1)
|
In November 2011, the Company elected to cease the subsidization of debt service on the mortgage loan secured by the SpringHill Suites Southfield, Michigan. In January 2012, the Company received notice of an event of default for failure to make the required monthly payments. Under the terms of the mortgage loan, the lender received the monthly net cash from operations from the hotel. In December 2012, the Company entered into a deed in lieu of foreclosure agreement with the lender, providing for a consensual transfer of the property to the lender or its designee. On May 30, 2013, the Company transferred title to the hotel to the lender pursuant to the deed in lieu of foreclosure arrangement. The Company recorded a gain on extinguishment of indebtedness of approximately
$2.4 million
to discontinued operations at that time.
|
|
(2)
|
In November 2011, the Company elected to cease the subsidization of debt service on the mortgage loan secured by the Courtyard Goshen, Indiana. In December 2011, the Company received notice of an event of default for failure to make the required monthly payments. In May 2012, a receiver took control of the property for the benefit of the lender of the mortgage loan. On August 28, 2013, the property was sold at a foreclosure auction and was purchased by an affiliate of the lender. The Company recorded a gain on extinguishment of indebtedness of approximately
$3.3 million
to discontinued operations at that time.
|
|
|
For the year ended December 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Operating revenue
|
$
|
2,950
|
|
|
$
|
4,520
|
|
|
Operating expense
|
(2,930
|
)
|
|
(4,459
|
)
|
||
|
Operating income
|
20
|
|
|
61
|
|
||
|
Impairment loss
|
—
|
|
|
(896
|
)
|
||
|
Interest expense
|
(373
|
)
|
|
(1,308
|
)
|
||
|
Loss from discontinued operations before gain on sale
|
(353
|
)
|
|
(2,143
|
)
|
||
|
Gain on sale of property
|
2,081
|
|
|
—
|
|
||
|
Gain on extinguishment of indebtedness
|
5,708
|
|
|
—
|
|
||
|
Net income (loss) from discontinued operations
|
$
|
7,436
|
|
|
$
|
(2,143
|
)
|
|
•
|
$300.0 million
revolving credit facility with a scheduled maturity date of November 20, 2016 with a
one-year
extension option if certain conditions are satisfied (the "Revolver");
|
|
•
|
$400.0 million
term loan with a scheduled maturity date of March 20, 2019 (which was originally scheduled to mature in 2017) (the "2012 Five-Year Term Loan");
|
|
•
|
$225.0 million
term loan with a scheduled maturity date of November 20, 2019 (the "2012 Seven-Year Term Loan");
|
|
•
|
$400.0 million
term loan with a scheduled maturity date of August 27, 2018 (the "2013 Five-Year Term Loan"); and
|
|
•
|
$150.0 million
term loan with a scheduled maturity date of January 22, 2022 (the "2014 Seven-Year Term Loan").
|
|
|
|
|
|
|
|
|
Interest expense for the year ended December 31,
|
||||||||||||
|
|
Outstanding borrowings at December 31, 2014
|
|
Maturity Date
|
|
Interest Rate at December 31, 2014 (1)
|
|
2014
|
|
2013
|
|
2012
|
||||||||
|
Revolver (2)(3)
|
$
|
—
|
|
|
November 2016
|
|
n/a
|
|
$
|
1,177
|
|
|
$
|
1,222
|
|
|
$
|
158
|
|
|
2013 Five-Year Term Loan (4)
|
400,000
|
|
|
August 2018
|
|
3.07%
|
|
12,264
|
|
|
3,850
|
|
|
—
|
|
||||
|
2012 Five-Year Term Loan (5)
|
400,000
|
|
|
March 2019
|
|
2.37%
|
|
6,902
|
|
|
5,453
|
|
|
662
|
|
||||
|
2012 Seven-Year Term Loan (6)
|
225,000
|
|
|
November 2019
|
|
4.04%
|
|
9,217
|
|
|
5,049
|
|
|
359
|
|
||||
|
2014 Seven-Year Term Loan (7)
|
—
|
|
|
January 2022
|
|
n/a
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Prior Credit Facility (8)
|
—
|
|
|
|
|
n/a
|
|
—
|
|
|
—
|
|
|
2,345
|
|
||||
|
Total
|
$
|
1,025,000
|
|
|
|
|
|
|
$
|
29,560
|
|
|
$
|
15,574
|
|
|
$
|
3,524
|
|
|
(1)
|
Interest rate at
December 31, 2014
gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
(2)
|
At
December 31, 2014
there was $300.0 million of borrowing capacity on the Revolver.
|
|
(3)
|
Includes the unused facility fee of
$1.0 million
,
$1.0 million
and
$0.1 million
for the years ended December 31, 2014, 2013 and 2012, respectively.
|
|
(4)
|
Includes interest expense related to an interest rate hedge of
$5.1 million
and
$1.6 million
for years ended December 31, 2014 and 2013, respectively.
|
|
(5)
|
Includes interest expense related to an interest rate hedge of
$0.2 million
for the year ended December 31, 2014.
|
|
(6)
|
Includes interest expense related to an interest rate hedge of
$4.2 million
and
$1.3 million
for years ended December 31, 2014 and 2013, respectively.
|
|
(7)
|
At
December 31, 2014
there was $150.0 million of borrowing capacity on the 2014 Seven-Year Term Loan.
|
|
(8)
|
The Company entered into an unsecured revolving credit facility (the "Prior Credit Facility") on June 20, 2011. On November 20, 2012, the Prior Credit Facility was amended and restated in its entirety and replaced with the Revolver and 2012 Five-Year Term Loan. Includes the unused facility fee of
$0.7 million
for the year ended December 31, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal balance at,
|
||||||||
|
Lender
|
|
Number of Assets Encumbered
|
|
Interest Rate at December 31, 2014 (1)
|
|
|
|
Maturity Date
|
|
|
|
December 31, 2014
|
|
|
|
December 31, 2013
|
||||
|
Capmark Financial Group
|
|
1
|
|
5.55%
|
|
|
|
May 2015
|
|
(2)
|
|
$
|
10,513
|
|
|
|
|
$
|
10,916
|
|
|
Capmark Financial Group
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
(2)
|
|
4,561
|
|
|
|
|
4,736
|
|
||
|
Barclay's Bank
|
|
12
|
|
5.55%
|
|
|
|
June 2015
|
|
(2)
|
|
107,544
|
|
|
|
|
111,632
|
|
||
|
Barclay's Bank
|
|
4
|
|
5.60%
|
|
|
|
June 2015
|
|
(2)
|
|
26,775
|
|
|
|
|
27,804
|
|
||
|
Capmark Financial Group
|
|
1
|
|
5.50%
|
|
|
|
July 2015
|
|
(2)
|
|
6,214
|
|
|
|
|
6,450
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.44%
|
|
|
|
Sept 2015
|
|
(2)
|
|
10,140
|
|
|
|
|
10,521
|
|
||
|
PNC Bank (3)
|
|
5
|
|
2.51%
|
|
(4)
|
|
May 2016
|
|
(5)
|
|
74,000
|
|
|
|
|
85,000
|
|
||
|
Wells Fargo (6)
|
|
4
|
|
4.19%
|
|
(4)
|
|
Sept 2016
|
|
(7)
|
|
150,000
|
|
|
|
|
150,000
|
|
||
|
Wells Fargo
|
|
4
|
|
4.06%
|
|
(4)
|
|
October 2017
|
|
(7)
|
|
143,000
|
|
|
|
|
—
|
|
||
|
Wells Fargo
|
|
|
|
|
|
|
|
October 2014
|
|
|
|
—
|
|
|
|
|
142,000
|
|
||
|
Capmark Financial Group
|
|
|
|
|
|
|
|
April 2015
|
|
|
|
—
|
|
|
|
|
4,068
|
|
||
|
Barclay's Bank
|
|
|
|
|
|
|
|
June 2015
|
|
|
|
—
|
|
|
|
|
2,475
|
|
||
|
Barclay's Bank
|
|
|
|
|
|
|
|
June 2015
|
|
|
|
—
|
|
|
|
|
4,063
|
|
||
|
|
|
33
|
|
|
|
|
|
|
|
|
|
$
|
532,747
|
|
|
|
|
$
|
559,665
|
|
|
(1)
|
Interest rate at
December 31, 2014
gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
(2)
|
The Company is currently evaluating its options for repayment of these mortgage loans.
|
|
(3)
|
The
five
hotels encumbered by the PNC Bank loan are cross-collateralized.
|
|
(4)
|
Requires payments of interest only until the commencement of the extension period(s).
|
|
(5)
|
Maturity date may be extended for
one
one
-year term at the Company’s option, subject to certain lender requirements.
|
|
(6)
|
Two
of the four hotels encumbered by the Wells Fargo loans are cross-collateralized.
|
|
(7)
|
Maturity date may be extended for
four
one
-year terms at the Company’s option, subject to certain lender requirements.
|
|
2015
|
$
|
165,747
|
|
|
2016
|
224,000
|
|
|
|
2017
|
143,000
|
|
|
|
2018
|
400,000
|
|
|
|
2019
|
625,000
|
|
|
|
Thereafter
|
—
|
|
|
|
|
$
|
1,557,747
|
|
|
|
Notional value at
|
|
|
|
|
|
Fair value at
|
||||||||||||
|
Hedge type
|
December 31, 2014
|
|
December 31, 2013
|
|
Hedge interest rate
|
|
Maturity
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||
|
Swap-cash flow
|
$
|
275,000
|
|
|
$
|
275,000
|
|
|
1.12%
|
|
November 2017
|
|
$
|
(232
|
)
|
|
$
|
3,161
|
|
|
Swap-cash flow
|
175,000
|
|
|
175,000
|
|
|
1.56%
|
|
March 2018
|
|
(2,182
|
)
|
|
(1,866
|
)
|
||||
|
Swap-cash flow
|
175,000
|
|
|
175,000
|
|
|
1.64%
|
|
March 2018
|
|
(2,596
|
)
|
|
(2,406
|
)
|
||||
|
Swap-cash flow
|
16,500
|
|
|
16,500
|
|
|
1.83%
|
|
September 2018
|
|
(315
|
)
|
|
(238
|
)
|
||||
|
Swap-cash flow
|
16,500
|
|
|
16,500
|
|
|
1.75%
|
|
September 2018
|
|
(270
|
)
|
|
(181
|
)
|
||||
|
Swap-cash flow
|
40,500
|
|
|
40,500
|
|
|
1.83%
|
|
September 2018
|
|
(772
|
)
|
|
(585
|
)
|
||||
|
Swap-cash flow
|
41,500
|
|
|
41,500
|
|
|
1.75%
|
|
September 2018
|
|
(678
|
)
|
|
(456
|
)
|
||||
|
Swap-cash flow
|
18,000
|
|
|
18,000
|
|
|
1.83%
|
|
September 2018
|
|
(343
|
)
|
|
(260
|
)
|
||||
|
Swap-cash flow
|
17,000
|
|
|
17,000
|
|
|
1.75%
|
|
September 2018
|
|
(278
|
)
|
|
(187
|
)
|
||||
|
Swap-cash flow
|
125,000
|
|
|
125,000
|
|
|
2.02%
|
|
March 2019
|
|
(3,073
|
)
|
|
(1,838
|
)
|
||||
|
Swap-cash flow
|
100,000
|
|
|
100,000
|
|
|
1.94%
|
|
March 2019
|
|
(2,145
|
)
|
|
(1,085
|
)
|
||||
|
Swap-cash flow
|
50,000
|
|
|
—
|
|
|
1.80%
|
|
October 2020
|
|
(242
|
)
|
|
—
|
|
||||
|
Swap-cash flow
|
50,000
|
|
|
—
|
|
|
1.85%
|
|
October 2020
|
|
(387
|
)
|
|
—
|
|
||||
|
Swap-cash flow
|
43,000
|
|
|
—
|
|
|
1.77%
|
|
October 2020
|
|
(131
|
)
|
|
—
|
|
||||
|
|
$
|
1,143,000
|
|
|
$
|
1,000,000
|
|
|
|
|
|
|
$
|
(13,644
|
)
|
|
$
|
(5,941
|
)
|
|
•
|
Level 1 — Inputs include quoted market prices in an active market for identical assets or liabilities.
|
|
•
|
Level 2 — Inputs are market data, other than Level 1, that are observable either directly or indirectly. Level 2 inputs include quoted market prices for similar assets or liabilities, quoted market prices in an inactive market, and other observable information that can be corroborated by market data.
|
|
•
|
Level 3 — Inputs are unobservable and corroborated by little or no market data.
|
|
•
|
Cash and cash equivalents, restricted cash, hotel and other receivables, accounts payable and other liabilities - The carrying amounts reported in the consolidated balance sheets for these financial instruments approximate fair value because of their short maturities.
|
|
•
|
Variable rate mortgage notes payable and borrowings under the Revolver and Term Loans - The carrying amounts reported in the consolidated balance sheets for these financial instruments approximate fair value, as
|
|
•
|
Fixed rate mortgage notes payable - The fair value estimated at
December 31, 2014
and
2013
of
$171.1 million
and
$188.0 million
, respectively, is calculated based on the net present value of payments over the term of the loans using estimated market rates for similar mortgage loans with similar terms and loan to value ratios. As a result, the Company determined that its fixed rate mortgage notes payable in their entirety are classified in Level 3 of the fair value hierarchy. The carrying value of fixed rate mortgage notes payable at
December 31, 2014
and
2013
was
$165.7 million
and
$182.7 million
, respectively.
|
|
|
Fair Value at December 31, 2014
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Interest rate swap asset
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate swap liability
|
$
|
—
|
|
|
$
|
(13,644
|
)
|
|
$
|
—
|
|
|
$
|
(13,644
|
)
|
|
Total
|
$
|
—
|
|
|
$
|
(13,644
|
)
|
|
$
|
—
|
|
|
$
|
(13,644
|
)
|
|
|
Fair Value at December 31, 2013
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Interest rate swap asset
|
$
|
—
|
|
|
$
|
3,161
|
|
|
$
|
—
|
|
|
$
|
3,161
|
|
|
Interest rate swap liability
|
$
|
—
|
|
|
$
|
(9,102
|
)
|
|
$
|
—
|
|
|
$
|
(9,102
|
)
|
|
Total
|
$
|
—
|
|
|
$
|
(5,941
|
)
|
|
$
|
—
|
|
|
$
|
(5,941
|
)
|
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Future minimum ground lease payments
|
$
|
4,650
|
|
|
$
|
4,650
|
|
|
$
|
4,650
|
|
|
$
|
4,650
|
|
|
$
|
4,650
|
|
|
$
|
424,143
|
|
|
$
|
447,393
|
|
|
Management Company
|
Number of
Hotels |
|
Aimbridge Hospitality
|
2
|
|
Concord Hospitality Enterprises Company
|
1
|
|
Crescent Hotels and Resorts
|
1
|
|
Crestline Hotels and Resorts
|
1
|
|
Davidson Hotels and Resorts
|
1
|
|
Embassy Suites Management
|
3
|
|
HEI Hotels and Resorts
|
1
|
|
Highgate Hotels
|
6
|
|
Hyatt Corporation and affiliates
|
10
|
|
Interstate Hotels and Resorts (1)
|
10
|
|
InnVentures
|
1
|
|
K Partners Hospitality Group
|
1
|
|
Marriott Hotel Services
|
5
|
|
Sage Hospitality
|
4
|
|
Urgo Hotels
|
4
|
|
WLS
|
93
|
|
|
144
|
|
(1)
|
Includes agreements entered into with Noble Management Group, a wholly-owned subsidiary of Interstate Hotels and Resorts.
|
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
Number of
Shares |
|
Weighted Average
Grant Date Fair Value |
|
Number of
Shares |
|
Weighted Average
Grant Date Fair Value |
|
Number of
Shares |
|
Weighted Average
Grant Date Fair Value |
|||||||||
|
Unvested at January 1,
|
932,800
|
|
|
$
|
18.99
|
|
|
1,013,673
|
|
|
$
|
17.80
|
|
|
970,288
|
|
|
$
|
17.93
|
|
|
Granted (1)
|
348,234
|
|
|
24.46
|
|
|
383,187
|
|
|
21.25
|
|
|
445,176
|
|
|
17.23
|
|
|||
|
Vested (1)
|
(537,988
|
)
|
|
19.44
|
|
|
(458,808
|
)
|
|
18.24
|
|
|
(374,913
|
)
|
|
17.46
|
|
|||
|
Forfeited
|
(11,587
|
)
|
|
22.89
|
|
|
(5,252
|
)
|
|
20.07
|
|
|
(26,878
|
)
|
|
17.80
|
|
|||
|
Unvested at December 31,
|
731,459
|
|
|
$
|
21.21
|
|
|
932,800
|
|
|
$
|
18.99
|
|
|
1,013,673
|
|
|
$
|
17.80
|
|
|
(1)
|
For the years ended
December 31, 2014
,
2013
and
2012
, respectively, includes
4,347
,
5,357
and
8,530
unrestricted shares issued in lieu of cash compensation to non-employee trustees at a weighted average grant date fair value of
$29.31
,
$23.20
and
$18.75
, respectively.
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations attributable to common shareholders, including gain on disposal of hotel properties
|
$
|
135,441
|
|
|
$
|
105,539
|
|
|
$
|
43,423
|
|
|
Add: Income (loss) from discontinued operations
|
—
|
|
|
7,382
|
|
|
(2,125
|
)
|
|||
|
Net income attributable to common shareholders
|
135,441
|
|
|
112,921
|
|
|
41,298
|
|
|||
|
Less: Dividends paid on unvested restricted shares
|
(951
|
)
|
|
(936
|
)
|
|
(802
|
)
|
|||
|
Less: Undistributed earnings attributable to unvested restricted shares
|
—
|
|
|
(61
|
)
|
|
—
|
|
|||
|
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares
|
$
|
134,490
|
|
|
$
|
111,924
|
|
|
$
|
40,496
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||
|
Weighted-average number of common shares - basic
|
127,360,669
|
|
|
117,950,066
|
|
|
105,423,604
|
|
|||
|
Unvested restricted shares
|
316,020
|
|
|
251,217
|
|
|
59,587
|
|
|||
|
Unvested performance units
|
617,154
|
|
|
537,343
|
|
|
265,495
|
|
|||
|
Weighted-average number of common shares - diluted
|
128,293,843
|
|
|
118,738,626
|
|
|
105,748,686
|
|
|||
|
|
|
|
|
|
|
||||||
|
Basic per common share data:
|
|
|
|
|
|
||||||
|
Net income per share attributable to common shareholders before discontinued operations - basic
|
$
|
1.06
|
|
|
$
|
0.89
|
|
|
$
|
0.40
|
|
|
Discontinued operations
|
—
|
|
|
0.06
|
|
|
(0.02
|
)
|
|||
|
Net income per share attributable to common shareholders - basic
|
$
|
1.06
|
|
|
$
|
0.95
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
||||||
|
Diluted per common share data:
|
|
|
|
|
|
||||||
|
Net income per share attributable to common shareholders before discontinued operations - diluted
|
$
|
1.05
|
|
|
$
|
0.88
|
|
|
$
|
0.40
|
|
|
Discontinued operations
|
—
|
|
|
0.06
|
|
|
(0.02
|
)
|
|||
|
Net income per share attributable to common shareholders - diluted
|
$
|
1.05
|
|
|
$
|
0.94
|
|
|
$
|
0.38
|
|
|
|
For the Years Ended December 31,
|
||||
|
|
2014
|
|
2013
|
||
|
Common distributions
|
|
|
|
||
|
Ordinary income
|
100.0
|
%
|
|
100.0
|
%
|
|
Return of capital
|
—
|
|
|
—
|
|
|
Capital gains
|
—
|
|
|
—
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Current:
|
|
|
|
|
|
||||||
|
Federal
|
$
|
(244
|
)
|
|
$
|
(323
|
)
|
|
$
|
(50
|
)
|
|
State
|
(1,543
|
)
|
|
(1,439
|
)
|
|
(1,381
|
)
|
|||
|
Deferred:
|
|
|
|
|
|
||||||
|
Federal
|
572
|
|
|
830
|
|
|
64
|
|
|||
|
State
|
70
|
|
|
53
|
|
|
(2
|
)
|
|||
|
Total net tax expense
|
$
|
(1,145
|
)
|
|
$
|
(879
|
)
|
|
$
|
(1,369
|
)
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Expected federal tax expense at statutory rate
|
$
|
(47,906
|
)
|
|
$
|
(40,271
|
)
|
|
$
|
(14,952
|
)
|
|
Tax impact of REIT election
|
45,842
|
|
|
37,230
|
|
|
22,618
|
|
|||
|
Expected tax (expense) benefit at TRS
|
(2,064
|
)
|
|
(3,041
|
)
|
|
7,666
|
|
|||
|
Change in valuation allowance
|
2,203
|
|
|
3,612
|
|
|
(8,741
|
)
|
|||
|
State income (expense) benefit, net of federal tax benefit
|
(1,273
|
)
|
|
(1,345
|
)
|
|
595
|
|
|||
|
Impact of rate change
|
42
|
|
|
(94
|
)
|
|
146
|
|
|||
|
Other permanent items
|
(418
|
)
|
|
(443
|
)
|
|
(394
|
)
|
|||
|
Impact of acquired tax attributes
|
(5
|
)
|
|
361
|
|
|
(361
|
)
|
|||
|
Impact of provision to return
|
370
|
|
|
71
|
|
|
(280
|
)
|
|||
|
Income tax expense
|
$
|
(1,145
|
)
|
|
$
|
(879
|
)
|
|
$
|
(1,369
|
)
|
|
|
December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Property and equipment
|
$
|
(5,354
|
)
|
|
$
|
(1,787
|
)
|
|
Prepaid expenses
|
(2,362
|
)
|
|
(1,662
|
)
|
||
|
Other - deferred tax liabilities
|
(163
|
)
|
|
(99
|
)
|
||
|
Deferred tax liabilities
|
$
|
(7,879
|
)
|
|
$
|
(3,548
|
)
|
|
|
|
|
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Property and equipment
|
$
|
—
|
|
|
$
|
515
|
|
|
Deferred revenue - key money
|
1,429
|
|
|
1,478
|
|
||
|
Incentive and vacation accrual
|
2,627
|
|
|
2,325
|
|
||
|
Allowance for doubtful accounts
|
65
|
|
|
92
|
|
||
|
Other - deferred tax assets
|
191
|
|
|
285
|
|
||
|
Other carryforwards
|
158
|
|
|
106
|
|
||
|
Net operating loss carryforwards
|
54,355
|
|
|
51,254
|
|
||
|
Valuation allowance
|
(51,323
|
)
|
|
(53,526
|
)
|
||
|
Deferred tax assets
|
$
|
7,502
|
|
|
$
|
2,529
|
|
|
|
December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Current net deferred tax assets
|
$
|
616
|
|
|
$
|
263
|
|
|
Current net deferred tax liabilities
|
(2,524
|
)
|
|
(1,761
|
)
|
||
|
Non-current net deferred tax assets
|
6,886
|
|
|
2,266
|
|
||
|
Non-current net deferred tax liabilities
|
(5,355
|
)
|
|
(1,787
|
)
|
||
|
Net deferred tax liability
|
$
|
(377
|
)
|
|
$
|
(1,019
|
)
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Interest paid, net of capitalized interest
|
$
|
52,424
|
|
|
$
|
59,826
|
|
|
$
|
79,376
|
|
|
|
|
|
|
|
|
||||||
|
Income taxes paid
|
$
|
2,111
|
|
|
$
|
1,420
|
|
|
$
|
1,598
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental investing and financing transactions:
|
|
|
|
|
|
||||||
|
In conjunction with the acquisitions, the Company recorded the following:
|
|
|
|
|
|
||||||
|
Purchase of real estate
|
$
|
631,950
|
|
|
$
|
228,573
|
|
|
$
|
247,158
|
|
|
Accounts receivable
|
807
|
|
|
740
|
|
|
164
|
|
|||
|
Other assets
|
1,671
|
|
|
957
|
|
|
728
|
|
|||
|
Advance deposits
|
(659
|
)
|
|
(313
|
)
|
|
(224
|
)
|
|||
|
Accounts payable and other liabilities
|
(2,129
|
)
|
|
(12,168
|
)
|
|
(777
|
)
|
|||
|
Receipt of assets in full satisfaction
|
—
|
|
|
(4,731
|
)
|
|
—
|
|
|||
|
Gain on foreclosure
|
—
|
|
|
(4,863
|
)
|
|
—
|
|
|||
|
Acquisition of hotel and other properties
|
$
|
631,640
|
|
|
$
|
208,195
|
|
|
$
|
247,049
|
|
|
|
|
|
|
|
|
||||||
|
In conjunction with the dispositions, the Company recorded the following:
|
|
|
|
|
|
||||||
|
Disposal of hotel properties
|
$
|
137,829
|
|
|
$
|
2,500
|
|
|
$
|
—
|
|
|
Closing costs
|
(3,634
|
)
|
|
(140
|
)
|
|
—
|
|
|||
|
Operating prorations
|
(1,526
|
)
|
|
9
|
|
|
—
|
|
|||
|
Proceeds from the disposal of hotel properties, net
|
$
|
132,669
|
|
|
$
|
2,369
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental non-cash transactions:
|
|
|
|
|
|
||||||
|
Change in fair market value of designated interest rate swaps
|
$
|
(7,703
|
)
|
|
$
|
(5,941
|
)
|
|
$
|
1,326
|
|
|
|
|
|
|
|
|
||||||
|
Accrued capital expenditures
|
$
|
9,641
|
|
|
$
|
10,610
|
|
|
$
|
4,563
|
|
|
|
|
|
|
|
|
||||||
|
Distributions payable
|
$
|
42,114
|
|
|
$
|
30,870
|
|
|
$
|
22,392
|
|
|
|
Year ended December 31, 2014
|
||||||||||||||
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Total revenue
|
$
|
236,373
|
|
|
$
|
295,047
|
|
|
$
|
297,666
|
|
|
$
|
280,111
|
|
|
Income from continuing operations, including gain on disposal of hotel properties
|
$
|
11,985
|
|
|
$
|
53,361
|
|
|
$
|
37,064
|
|
|
$
|
34,070
|
|
|
Net income attributable to common shareholders
|
$
|
11,932
|
|
|
$
|
52,904
|
|
|
$
|
36,760
|
|
|
$
|
33,845
|
|
|
Comprehensive income
|
$
|
10,571
|
|
|
$
|
45,991
|
|
|
$
|
42,327
|
|
|
$
|
28,849
|
|
|
Basic per share data:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, including gain on disposal of hotel properties
|
$
|
0.10
|
|
|
$
|
0.42
|
|
|
$
|
0.28
|
|
|
$
|
0.26
|
|
|
Net income attributable to common shareholders
|
$
|
0.10
|
|
|
$
|
0.42
|
|
|
$
|
0.28
|
|
|
$
|
0.26
|
|
|
Diluted per share data:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, including gain on disposal of hotel properties
|
$
|
0.10
|
|
|
$
|
0.42
|
|
|
$
|
0.28
|
|
|
$
|
0.25
|
|
|
Net income attributable to common shareholders
|
$
|
0.10
|
|
|
$
|
0.42
|
|
|
$
|
0.28
|
|
|
$
|
0.25
|
|
|
Basic weighted average common shares outstanding
|
121,740,962
|
|
|
125,260,607
|
|
|
131,106,440
|
|
|
131,189,673
|
|
||||
|
Diluted weighted average common shares outstanding
|
122,867,755
|
|
|
126,475,051
|
|
|
132,386,843
|
|
|
132,186,832
|
|
||||
|
|
Year ended December 31, 2013
|
||||||||||||||
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Total revenue
|
$
|
214,870
|
|
|
$
|
260,823
|
|
|
$
|
252,116
|
|
|
$
|
242,571
|
|
|
Income from continuing operations
|
$
|
8,803
|
|
|
$
|
38,571
|
|
|
$
|
33,774
|
|
|
$
|
25,595
|
|
|
Discontinued operations
|
$
|
(219
|
)
|
|
$
|
2,410
|
|
|
$
|
3,158
|
|
|
$
|
2,087
|
|
|
Net income attributable to common shareholders
|
$
|
8,491
|
|
|
$
|
40,510
|
|
|
$
|
36,475
|
|
|
$
|
27,445
|
|
|
Comprehensive income
|
$
|
8,016
|
|
|
$
|
45,514
|
|
|
$
|
20,513
|
|
|
$
|
32,937
|
|
|
Basic per share data:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.08
|
|
|
$
|
0.32
|
|
|
$
|
0.28
|
|
|
$
|
0.21
|
|
|
Discontinued operations
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
Net income attributable to common shareholders
|
$
|
0.08
|
|
|
$
|
0.34
|
|
|
$
|
0.31
|
|
|
$
|
0.22
|
|
|
Diluted per share data:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.08
|
|
|
$
|
0.32
|
|
|
$
|
0.27
|
|
|
$
|
0.21
|
|
|
Discontinued operations
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
Net income attributable to common shareholders
|
$
|
0.08
|
|
|
$
|
0.34
|
|
|
$
|
0.30
|
|
|
$
|
0.22
|
|
|
Basic weighted average common shares outstanding
|
106,815,375
|
|
|
121,520,253
|
|
|
121,594,219
|
|
|
121,667,166
|
|
||||
|
Diluted weighted average common shares outstanding
|
107,423,195
|
|
|
122,280,431
|
|
|
122,750,121
|
|
|
122,540,253
|
|
||||
|
|
|
|
Initial Costs
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at December 31, 2014
|
|
|
|
|
||||||||||||||||||||||||
|
Description
|
Debt
|
|
Land &
Improvements
|
|
Building &
Improvements
|
|
Land, Building &
Improvements
|
|
Land &
Improvements
|
|
Buildings &
Improvements
|
|
Total (1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciation
Life
|
||||||||||||||||
|
Marriott Austin South
|
$
|
—
|
|
|
$
|
2,253
|
|
|
$
|
16,522
|
|
|
$
|
1,429
|
|
|
$
|
2,253
|
|
|
$
|
17,951
|
|
|
$
|
20,204
|
|
|
$
|
3,760
|
|
|
2006
|
|
15 - 40 years
|
|
Marriott Denver South @ Park Meadows
|
—
|
|
|
5,385
|
|
|
39,488
|
|
|
1,938
|
|
|
5,385
|
|
|
41,426
|
|
|
46,811
|
|
|
8,756
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Marriott Louisville Downtown
|
73,000
|
|
|
—
|
|
|
89,541
|
|
|
3,547
|
|
|
—
|
|
|
93,088
|
|
|
93,088
|
|
|
19,417
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Marriott Chicago Midway
|
—
|
|
|
4,464
|
|
|
32,736
|
|
|
1,900
|
|
|
4,474
|
|
|
34,626
|
|
|
39,100
|
|
|
7,320
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Renaissance Boulder Flatiron Hotel
|
—
|
|
|
4,440
|
|
|
32,557
|
|
|
1,569
|
|
|
4,460
|
|
|
34,106
|
|
|
38,566
|
|
|
7,132
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Renaissance Fort Lauderdale Plantation Hotel
|
—
|
|
|
4,842
|
|
|
35,517
|
|
|
1,863
|
|
|
4,842
|
|
|
37,380
|
|
|
42,222
|
|
|
7,785
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Austin Northwest Arboretum
|
—
|
|
|
1,443
|
|
|
10,585
|
|
|
1,489
|
|
|
1,446
|
|
|
12,071
|
|
|
13,517
|
|
|
2,483
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Austin South
|
4,780
|
|
|
1,530
|
|
|
11,222
|
|
|
1,324
|
|
|
1,533
|
|
|
12,543
|
|
|
14,076
|
|
|
2,602
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Chicago Downtown Magnificent Mile
|
31,695
|
|
|
8,140
|
|
|
59,696
|
|
|
2,360
|
|
|
8,140
|
|
|
62,056
|
|
|
70,196
|
|
|
12,979
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Denver West Golden
|
6,023
|
|
|
1,325
|
|
|
9,716
|
|
|
1,218
|
|
|
1,325
|
|
|
10,934
|
|
|
12,259
|
|
|
2,215
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Chicago Southeast Hammond
|
—
|
|
|
1,038
|
|
|
7,616
|
|
|
1,271
|
|
|
1,042
|
|
|
8,883
|
|
|
9,925
|
|
|
1,818
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Indianapolis @ The Capitol
|
—
|
|
|
2,482
|
|
|
18,207
|
|
|
1,240
|
|
|
2,482
|
|
|
19,447
|
|
|
21,929
|
|
|
4,020
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Boulder Longmont
|
5,364
|
|
|
1,192
|
|
|
8,745
|
|
|
864
|
|
|
1,192
|
|
|
9,609
|
|
|
10,801
|
|
|
1,998
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Boulder Louisville
|
8,142
|
|
|
1,640
|
|
|
12,025
|
|
|
1,443
|
|
|
1,642
|
|
|
13,466
|
|
|
15,108
|
|
|
2,759
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Louisville Northeast
|
—
|
|
|
1,374
|
|
|
10,079
|
|
|
767
|
|
|
1,376
|
|
|
10,844
|
|
|
12,220
|
|
|
2,288
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Midway Airport
|
8,406
|
|
|
2,172
|
|
|
15,927
|
|
|
2,126
|
|
|
2,176
|
|
|
18,049
|
|
|
20,225
|
|
|
4,300
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard South Bend Mishawaka
|
—
|
|
|
640
|
|
|
4,699
|
|
|
1,232
|
|
|
642
|
|
|
5,929
|
|
|
6,571
|
|
|
1,344
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Salt Lake City Airport
|
—
|
|
|
2,333
|
|
|
17,110
|
|
|
1,328
|
|
|
2,333
|
|
|
18,438
|
|
|
20,771
|
|
|
3,751
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Courtyard Houston Sugarland
|
—
|
|
|
1,217
|
|
|
8,931
|
|
|
1,084
|
|
|
1,217
|
|
|
10,015
|
|
|
11,232
|
|
|
2,012
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at December 31, 2014
|
|
|
|
|
||||||||||||||||||||||||
|
Description
|
Debt
|
|
Land &
Improvements
|
|
Building &
Improvements
|
|
Land, Building &
Improvements
|
|
Land &
Improvements
|
|
Buildings &
Improvements
|
|
Total (1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciation
Life
|
||||||||||||||||
|
Courtyard Fort Lauderdale SW Miramar
|
—
|
|
|
1,619
|
|
|
11,872
|
|
|
1,143
|
|
|
1,619
|
|
|
13,015
|
|
|
14,634
|
|
|
2,285
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Courtyard Austin Downtown Convention Center
|
49,200
|
|
|
6,049
|
|
|
44,361
|
|
|
1,477
|
|
|
6,049
|
|
|
45,838
|
|
|
51,887
|
|
|
8,146
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Courtyard Austin Airport
|
—
|
|
|
1,691
|
|
|
12,404
|
|
|
1,782
|
|
|
1,749
|
|
|
14,128
|
|
|
15,877
|
|
|
2,356
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Residence Inn Austin Northwest Arboretum
|
—
|
|
|
1,403
|
|
|
10,290
|
|
|
1,855
|
|
|
1,403
|
|
|
12,145
|
|
|
13,548
|
|
|
2,279
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Austin South
|
—
|
|
|
802
|
|
|
5,883
|
|
|
807
|
|
|
802
|
|
|
6,690
|
|
|
7,492
|
|
|
1,324
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Austin North Parmer Lane
|
7,037
|
|
|
1,483
|
|
|
10,872
|
|
|
572
|
|
|
1,483
|
|
|
11,444
|
|
|
12,927
|
|
|
2,352
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Indianapolis Fishers
|
—
|
|
|
998
|
|
|
7,322
|
|
|
955
|
|
|
998
|
|
|
8,277
|
|
|
9,275
|
|
|
1,646
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Denver West Golden
|
6,162
|
|
|
1,222
|
|
|
8,963
|
|
|
660
|
|
|
1,222
|
|
|
9,623
|
|
|
10,845
|
|
|
1,918
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Chicago Southeast Hammond
|
—
|
|
|
980
|
|
|
7,190
|
|
|
918
|
|
|
980
|
|
|
8,108
|
|
|
9,088
|
|
|
1,615
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Houston By The Galleria
|
—
|
|
|
2,665
|
|
|
19,549
|
|
|
2,609
|
|
|
2,665
|
|
|
22,158
|
|
|
24,823
|
|
|
4,351
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Indianapolis Downtown On The Canal
|
—
|
|
|
2,670
|
|
|
19,588
|
|
|
1,867
|
|
|
2,670
|
|
|
21,455
|
|
|
24,125
|
|
|
4,400
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Longmont Boulder
|
6,164
|
|
|
1,407
|
|
|
10,321
|
|
|
779
|
|
|
1,407
|
|
|
11,100
|
|
|
12,507
|
|
|
2,251
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Boulder Louisville
|
—
|
|
|
1,298
|
|
|
9,519
|
|
|
923
|
|
|
1,298
|
|
|
10,442
|
|
|
11,740
|
|
|
2,104
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Louisville Northeast
|
6,782
|
|
|
1,319
|
|
|
9,675
|
|
|
730
|
|
|
1,319
|
|
|
10,405
|
|
|
11,724
|
|
|
2,072
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Merrillville
|
—
|
|
|
595
|
|
|
4,372
|
|
|
1,243
|
|
|
595
|
|
|
5,615
|
|
|
6,210
|
|
|
1,321
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Detroit Novi
|
6,214
|
|
|
1,427
|
|
|
10,445
|
|
|
91
|
|
|
1,427
|
|
|
10,536
|
|
|
11,963
|
|
|
2,225
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Chicago Oak Brook
|
10,140
|
|
|
—
|
|
|
20,436
|
|
|
829
|
|
|
—
|
|
|
21,265
|
|
|
21,265
|
|
|
4,407
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Fort Lauderdale Plantation
|
—
|
|
|
2,183
|
|
|
16,021
|
|
|
1,041
|
|
|
2,295
|
|
|
16,950
|
|
|
19,245
|
|
|
3,925
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Salt Lake City Airport
|
—
|
|
|
875
|
|
|
6,416
|
|
|
1,170
|
|
|
875
|
|
|
7,586
|
|
|
8,461
|
|
|
1,457
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn San Antonio Downtown Market Sq
|
—
|
|
|
1,822
|
|
|
13,360
|
|
|
2,241
|
|
|
1,822
|
|
|
15,601
|
|
|
17,423
|
|
|
2,999
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at December 31, 2014
|
|
|
|
|
||||||||||||||||||||||||
|
Description
|
Debt
|
|
Land &
Improvements
|
|
Building &
Improvements
|
|
Land, Building &
Improvements
|
|
Land &
Improvements
|
|
Buildings &
Improvements
|
|
Total (1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciation
Life
|
||||||||||||||||
|
Residence Inn South Bend
|
—
|
|
|
603
|
|
|
4,425
|
|
|
459
|
|
|
603
|
|
|
4,884
|
|
|
5,487
|
|
|
997
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Houston Sugarland
|
—
|
|
|
1,100
|
|
|
8,073
|
|
|
1,315
|
|
|
1,100
|
|
|
9,388
|
|
|
10,488
|
|
|
1,941
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Chicago Naperville
|
8,830
|
|
|
1,923
|
|
|
14,101
|
|
|
838
|
|
|
1,923
|
|
|
14,939
|
|
|
16,862
|
|
|
3,138
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Residence Inn Louisville Downtown
|
—
|
|
|
1,815
|
|
|
13,308
|
|
|
744
|
|
|
1,815
|
|
|
14,052
|
|
|
15,867
|
|
|
2,712
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Residence Inn Fort Lauderdale SW Miramar
|
—
|
|
|
1,692
|
|
|
12,409
|
|
|
1,467
|
|
|
1,692
|
|
|
13,876
|
|
|
15,568
|
|
|
2,366
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Residence Inn Austin Downtown Convention Center
|
32,800
|
|
|
3,767
|
|
|
27,626
|
|
|
620
|
|
|
3,767
|
|
|
28,246
|
|
|
32,013
|
|
|
5,054
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Austin North Parmer Lane
|
6,164
|
|
|
1,957
|
|
|
14,351
|
|
|
577
|
|
|
1,957
|
|
|
14,928
|
|
|
16,885
|
|
|
3,096
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Austin South
|
—
|
|
|
1,605
|
|
|
11,768
|
|
|
719
|
|
|
1,605
|
|
|
12,487
|
|
|
14,092
|
|
|
2,551
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Louisville Hurstbourne North
|
7,302
|
|
|
1,890
|
|
|
13,869
|
|
|
929
|
|
|
1,890
|
|
|
14,798
|
|
|
16,688
|
|
|
3,070
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites South Bend Mishawaka
|
5,049
|
|
|
983
|
|
|
7,217
|
|
|
263
|
|
|
983
|
|
|
7,480
|
|
|
8,463
|
|
|
1,693
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Denver North Westminster
|
9,122
|
|
|
2,409
|
|
|
17,670
|
|
|
1,120
|
|
|
2,409
|
|
|
18,790
|
|
|
21,199
|
|
|
3,943
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Boulder Longmont
|
—
|
|
|
1,144
|
|
|
8,388
|
|
|
694
|
|
|
1,144
|
|
|
9,082
|
|
|
10,226
|
|
|
1,745
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Fairfield Inn & Suites Austin South Airport
|
—
|
|
|
505
|
|
|
3,702
|
|
|
474
|
|
|
505
|
|
|
4,176
|
|
|
4,681
|
|
|
819
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Fairfield Inn & Suites Denver Cherry Creek
|
—
|
|
|
1,203
|
|
|
8,823
|
|
|
1,255
|
|
|
1,203
|
|
|
10,078
|
|
|
11,281
|
|
|
2,042
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Fairfield Inn & Suites Chicago SE Hammond
|
—
|
|
|
722
|
|
|
5,301
|
|
|
1,098
|
|
|
722
|
|
|
6,399
|
|
|
7,121
|
|
|
1,229
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Fairfield Inn & Suites Key West
|
—
|
|
|
1,803
|
|
|
19,325
|
|
|
3,054
|
|
|
1,853
|
|
|
22,329
|
|
|
24,182
|
|
|
4,030
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Fairfield Inn & Suites Chicago Midway Airport
|
4,561
|
|
|
1,425
|
|
|
10,449
|
|
|
210
|
|
|
1,425
|
|
|
10,659
|
|
|
12,084
|
|
|
2,257
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Fairfield Inn & Suites San Antonio Dwntn Mkt
|
—
|
|
|
1,378
|
|
|
10,105
|
|
|
926
|
|
|
1,378
|
|
|
11,031
|
|
|
12,409
|
|
|
2,218
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Fairfield Inn & Suites Valparaiso
|
—
|
|
|
157
|
|
|
1,157
|
|
|
136
|
|
|
157
|
|
|
1,293
|
|
|
1,450
|
|
|
332
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at December 31, 2014
|
|
|
|
|
||||||||||||||||||||||||
|
Description
|
Debt
|
|
Land &
Improvements
|
|
Building &
Improvements
|
|
Land, Building &
Improvements
|
|
Land &
Improvements
|
|
Buildings &
Improvements
|
|
Total (1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciation
Life
|
||||||||||||||||
|
Holiday Inn Express Merrillville
|
—
|
|
|
545
|
|
|
4,005
|
|
|
87
|
|
|
545
|
|
|
4,092
|
|
|
4,637
|
|
|
873
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Hampton Inn Chicago Midway Airport
|
—
|
|
|
2,747
|
|
|
20,143
|
|
|
2,288
|
|
|
2,747
|
|
|
22,431
|
|
|
25,178
|
|
|
4,534
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn Chicago Midway Airport
|
—
|
|
|
2,978
|
|
|
21,842
|
|
|
953
|
|
|
2,978
|
|
|
22,795
|
|
|
25,773
|
|
|
4,746
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Sleep Inn Midway Airport
|
—
|
|
|
1,189
|
|
|
8,718
|
|
|
1,576
|
|
|
1,189
|
|
|
10,294
|
|
|
11,483
|
|
|
2,223
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Holiday Inn Express & Suites Midway Airport
|
—
|
|
|
1,874
|
|
|
13,742
|
|
|
231
|
|
|
1,874
|
|
|
13,973
|
|
|
15,847
|
|
|
2,987
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn Bloomington
|
17,500
|
|
|
—
|
|
|
18,945
|
|
|
896
|
|
|
—
|
|
|
19,841
|
|
|
19,841
|
|
|
2,904
|
|
|
2009
|
|
15 - 40 years
|
||||||||
|
TGI Friday's Chicago Midway
|
2,107
|
|
|
829
|
|
|
6,139
|
|
|
180
|
|
|
829
|
|
|
6,319
|
|
|
7,148
|
|
|
1,325
|
|
|
2006
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Bakersfield
|
—
|
|
|
1,560
|
|
|
8,838
|
|
|
227
|
|
|
1,575
|
|
|
9,050
|
|
|
10,625
|
|
|
1,885
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Hampton Inn Suites Clearwater St Petersburg Ulmerton Road
|
—
|
|
|
1,106
|
|
|
12,721
|
|
|
1,069
|
|
|
1,114
|
|
|
13,782
|
|
|
14,896
|
|
|
2,445
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Hampton Inn Garden City
|
—
|
|
|
5,691
|
|
|
22,764
|
|
|
634
|
|
|
5,717
|
|
|
23,372
|
|
|
29,089
|
|
|
4,344
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Courtyard Houston By The Galleria
|
26,000
|
|
|
3,069
|
|
|
22,508
|
|
|
33
|
|
|
3,069
|
|
|
22,541
|
|
|
25,610
|
|
|
4,175
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Hampton Inn Fort Walton Beach
|
—
|
|
|
8,774
|
|
|
6,109
|
|
|
1,026
|
|
|
8,841
|
|
|
7,068
|
|
|
15,909
|
|
|
1,234
|
|
|
2007
|
|
15 - 40 years
|
||||||||
|
Embassy Suites Los Angeles Downey
|
21,707
|
|
|
4,857
|
|
|
29,943
|
|
|
3,835
|
|
|
4,946
|
|
|
33,689
|
|
|
38,635
|
|
|
5,506
|
|
|
2008
|
|
15 - 40 years
|
||||||||
|
Hyatt House Austin Arboretum
|
10,163
|
|
|
2,813
|
|
|
15,940
|
|
|
909
|
|
|
2,813
|
|
|
16,849
|
|
|
19,662
|
|
|
2,610
|
|
|
2008
|
|
15 - 40 years
|
||||||||
|
Hyatt House Dallas Lincoln Park
|
17,168
|
|
|
3,169
|
|
|
17,958
|
|
|
480
|
|
|
3,250
|
|
|
18,357
|
|
|
21,607
|
|
|
2,981
|
|
|
2008
|
|
15 - 40 years
|
||||||||
|
Hyatt House Dallas Uptown
|
12,136
|
|
|
2,241
|
|
|
12,698
|
|
|
601
|
|
|
2,290
|
|
|
13,250
|
|
|
15,540
|
|
|
2,082
|
|
|
2008
|
|
15 - 40 years
|
||||||||
|
Hyatt House Houston Galleria
|
12,826
|
|
|
2,976
|
|
|
16,866
|
|
|
1,908
|
|
|
2,976
|
|
|
18,774
|
|
|
21,750
|
|
|
2,833
|
|
|
2008
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn New York West 35th Street
|
—
|
|
|
24,244
|
|
|
96,978
|
|
|
978
|
|
|
24,257
|
|
|
97,943
|
|
|
122,200
|
|
|
14,461
|
|
|
2009
|
|
15 - 40 years
|
||||||||
|
Embassy Suites Tampa Downtown Convention Ctr
|
—
|
|
|
2,161
|
|
|
71,017
|
|
|
1,464
|
|
|
2,310
|
|
|
72,332
|
|
|
74,642
|
|
|
8,665
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at December 31, 2014
|
|
|
|
|
||||||||||||||||||||||||
|
Description
|
Debt
|
|
Land &
Improvements
|
|
Building &
Improvements
|
|
Land, Building &
Improvements
|
|
Land &
Improvements
|
|
Buildings &
Improvements
|
|
Total (1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciation
Life
|
||||||||||||||||
|
Fairfield Inn & Suites Washington DC Downtown
|
—
|
|
|
16,214
|
|
|
22,265
|
|
|
4,786
|
|
|
16,307
|
|
|
26,958
|
|
|
43,265
|
|
|
3,529
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Embassy Suites Fort Myers Estero
|
—
|
|
|
2,816
|
|
|
7,862
|
|
|
242
|
|
|
2,859
|
|
|
8,061
|
|
|
10,920
|
|
|
1,120
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Homewood Suites Washington DC Downtown
|
33,000
|
|
|
23,139
|
|
|
34,188
|
|
|
901
|
|
|
23,140
|
|
|
35,088
|
|
|
58,228
|
|
|
3,925
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Hilton New York Fashion District
|
—
|
|
|
35,592
|
|
|
82,392
|
|
|
635
|
|
|
35,606
|
|
|
83,013
|
|
|
118,619
|
|
|
8,987
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Hampton Inn Suites Denver Tech Center
|
—
|
|
|
2,373
|
|
|
9,180
|
|
|
1,582
|
|
|
2,424
|
|
|
10,711
|
|
|
13,135
|
|
|
1,423
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Hotel Indigo New Orleans Garden District
|
—
|
|
|
1,901
|
|
|
3,865
|
|
|
11,746
|
|
|
2,080
|
|
|
15,432
|
|
|
17,512
|
|
|
1,827
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Residence Inn Columbia
|
—
|
|
|
1,993
|
|
|
11,487
|
|
|
1,563
|
|
|
2,030
|
|
|
13,013
|
|
|
15,043
|
|
|
1,593
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Residence Inn National Harbor Washington DC
|
—
|
|
|
7,457
|
|
|
37,046
|
|
|
92
|
|
|
7,462
|
|
|
37,133
|
|
|
44,595
|
|
|
3,927
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Residence Inn Silver Spring
|
—
|
|
|
3,945
|
|
|
18,896
|
|
|
996
|
|
|
3,973
|
|
|
19,864
|
|
|
23,837
|
|
|
2,367
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn New Orleans Convention Center
|
—
|
|
|
3,405
|
|
|
20,750
|
|
|
3,660
|
|
|
3,428
|
|
|
24,387
|
|
|
27,815
|
|
|
2,867
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Hampton Inn West Palm Beach Arprt Central
|
—
|
|
|
2,280
|
|
|
9,769
|
|
|
439
|
|
|
2,280
|
|
|
10,208
|
|
|
12,488
|
|
|
1,198
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn West Palm Beach Airport
|
—
|
|
|
1,206
|
|
|
10,811
|
|
|
310
|
|
|
1,215
|
|
|
11,112
|
|
|
12,327
|
|
|
1,228
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn Los Angeles Hollywood
|
—
|
|
|
5,303
|
|
|
19,136
|
|
|
5,328
|
|
|
5,464
|
|
|
24,303
|
|
|
29,767
|
|
|
3,010
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
DoubleTree Metropolitan Hotel New York City
|
—
|
|
|
140,332
|
|
|
188,014
|
|
|
15,736
|
|
|
140,435
|
|
|
203,647
|
|
|
344,082
|
|
|
21,744
|
|
|
2010
|
|
15 - 40 years
|
||||||||
|
Embassy Suites Columbus
|
—
|
|
|
1,274
|
|
|
6,805
|
|
|
1,620
|
|
|
1,449
|
|
|
8,250
|
|
|
9,699
|
|
|
986
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Renaissance Pittsburgh Hotel
|
—
|
|
|
3,274
|
|
|
39,934
|
|
|
2,277
|
|
|
3,317
|
|
|
42,168
|
|
|
45,485
|
|
|
4,292
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Courtyard Atlanta Buckhead
|
—
|
|
|
2,860
|
|
|
21,668
|
|
|
1,363
|
|
|
2,875
|
|
|
23,016
|
|
|
25,891
|
|
|
2,412
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
DoubleTree Hotel Columbia
|
—
|
|
|
1,933
|
|
|
6,486
|
|
|
3,553
|
|
|
2,020
|
|
|
9,952
|
|
|
11,972
|
|
|
1,278
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Marriott Denver Airport @ Gateway Park
|
26,500
|
|
|
3,083
|
|
|
38,356
|
|
|
2,321
|
|
|
3,153
|
|
|
40,607
|
|
|
43,760
|
|
|
4,243
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Embassy Suites West Palm Beach Central
|
—
|
|
|
3,656
|
|
|
9,614
|
|
|
5,110
|
|
|
3,770
|
|
|
14,610
|
|
|
18,380
|
|
|
2,002
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at December 31, 2014
|
|
|
|
|
||||||||||||||||||||||||
|
Description
|
Debt
|
|
Land &
Improvements
|
|
Building &
Improvements
|
|
Land, Building &
Improvements
|
|
Land &
Improvements
|
|
Buildings &
Improvements
|
|
Total (1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciation
Life
|
||||||||||||||||
|
Hilton Garden Inn Durham Raleigh Research Triangle Park
|
—
|
|
|
1,751
|
|
|
4,763
|
|
|
5,238
|
|
|
1,813
|
|
|
9,939
|
|
|
11,752
|
|
|
1,597
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn Pittsburgh University Place
|
—
|
|
|
1,975
|
|
|
18,490
|
|
|
6,679
|
|
|
2,034
|
|
|
25,110
|
|
|
27,144
|
|
|
3,111
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Hampton Inn Houston Near The Galleria
|
—
|
|
|
9,326
|
|
|
9,220
|
|
|
783
|
|
|
9,395
|
|
|
9,934
|
|
|
19,329
|
|
|
1,147
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Courtyard Charleston Historic District
|
—
|
|
|
2,714
|
|
|
35,828
|
|
|
460
|
|
|
2,736
|
|
|
36,266
|
|
|
39,002
|
|
|
2,980
|
|
|
2011
|
|
15 - 40 years
|
||||||||
|
Residence Inn Bethesda Downtown
|
35,000
|
|
|
8,154
|
|
|
52,750
|
|
|
1,025
|
|
|
8,272
|
|
|
53,657
|
|
|
61,929
|
|
|
3,602
|
|
|
2012
|
|
15 - 40 years
|
||||||||
|
Courtyard New York Manhattan Upper East Side
|
—
|
|
|
20,654
|
|
|
60,223
|
|
|
3,262
|
|
|
20,673
|
|
|
63,466
|
|
|
84,139
|
|
|
4,253
|
|
|
2012
|
|
15 - 40 years
|
||||||||
|
Hilton Garden Inn San Francisco Oakland Bay Brg
|
—
|
|
|
11,902
|
|
|
22,758
|
|
|
1,734
|
|
|
11,947
|
|
|
24,447
|
|
|
36,394
|
|
|
1,660
|
|
|
2012
|
|
15 - 40 years
|
||||||||
|
Embassy Suites Boston Waltham
|
—
|
|
|
6,268
|
|
|
56,025
|
|
|
2,682
|
|
|
6,298
|
|
|
58,677
|
|
|
64,975
|
|
|
3,346
|
|
|
2012
|
|
15 - 40 years
|
||||||||
|
Courtyard Houston Downtown Convention Center
|
—
|
|
|
5,799
|
|
|
28,954
|
|
|
1,166
|
|
|
5,799
|
|
|
30,120
|
|
|
35,919
|
|
|
1,424
|
|
|
2013
|
|
15 - 40 years
|
||||||||
|
Residence Inn Houston Downtown Convention Center
|
—
|
|
|
4,674
|
|
|
24,913
|
|
|
1,025
|
|
|
4,674
|
|
|
25,938
|
|
|
30,612
|
|
|
1,214
|
|
|
2013
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Houston Downtown Convention Center
|
—
|
|
|
2,382
|
|
|
12,756
|
|
|
9,339
|
|
|
2,437
|
|
|
22,040
|
|
|
24,477
|
|
|
296
|
|
|
2013
|
|
15 - 40 years
|
||||||||
|
Courtyard Waikiki Beach
|
—
|
|
|
557
|
|
|
79,033
|
|
|
704
|
|
|
660
|
|
|
79,634
|
|
|
80,294
|
|
|
3,214
|
|
|
2013
|
|
15 - 40 years
|
||||||||
|
Courtyard San Francisco
|
—
|
|
|
11,277
|
|
|
18,198
|
|
|
10,844
|
|
|
11,289
|
|
|
29,030
|
|
|
40,319
|
|
|
—
|
|
|
2013
|
|
15 - 40 years
|
||||||||
|
Residence Inn Atlanta Midtown Historic
|
—
|
|
|
2,812
|
|
|
6,044
|
|
|
5,852
|
|
|
2,908
|
|
|
11,800
|
|
|
14,708
|
|
|
95
|
|
|
2013
|
|
15 - 40 years
|
||||||||
|
SpringHill Suites Portland Hillsboro
|
—
|
|
|
3,488
|
|
|
18,283
|
|
|
44
|
|
|
3,489
|
|
|
18,326
|
|
|
21,815
|
|
|
619
|
|
|
2013
|
|
15 - 40 years
|
||||||||
|
Hilton Cabana Miami Beach
|
—
|
|
|
25,083
|
|
|
40,707
|
|
|
905
|
|
|
25,106
|
|
|
41,589
|
|
|
66,695
|
|
|
631
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt House Charlotte Center City
|
—
|
|
|
3,029
|
|
|
26,193
|
|
|
—
|
|
|
3,029
|
|
|
26,193
|
|
|
29,222
|
|
|
550
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt House Cypress Anaheim
|
—
|
|
|
3,995
|
|
|
9,164
|
|
|
1,790
|
|
|
4,149
|
|
|
10,800
|
|
|
14,949
|
|
|
224
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt House Emeryville San Francisco Bay Area
|
—
|
|
|
7,425
|
|
|
29,137
|
|
|
2,535
|
|
|
7,452
|
|
|
31,645
|
|
|
39,097
|
|
|
662
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at December 31, 2014
|
|
|
|
|
||||||||||||||||||||||||
|
Description
|
Debt
|
|
Land &
Improvements
|
|
Building &
Improvements
|
|
Land, Building &
Improvements
|
|
Land &
Improvements
|
|
Buildings &
Improvements
|
|
Total (1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciation
Life
|
||||||||||||||||
|
Hyatt House San Diego Sorrento Mesa
|
—
|
|
|
10,419
|
|
|
21,289
|
|
|
959
|
|
|
10,511
|
|
|
22,156
|
|
|
32,667
|
|
|
482
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt House San Jose Silicon Valley
|
—
|
|
|
6,819
|
|
|
31,682
|
|
|
—
|
|
|
6,819
|
|
|
31,682
|
|
|
38,501
|
|
|
669
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt House San Ramon
|
—
|
|
|
5,713
|
|
|
11,852
|
|
|
251
|
|
|
5,717
|
|
|
12,099
|
|
|
17,816
|
|
|
277
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt House Santa Clara
|
—
|
|
|
8,044
|
|
|
27,703
|
|
|
348
|
|
|
8,044
|
|
|
28,051
|
|
|
36,095
|
|
|
587
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt Market Street The Woodlands
|
—
|
|
|
5,950
|
|
|
16,882
|
|
|
—
|
|
|
5,950
|
|
|
16,882
|
|
|
22,832
|
|
|
361
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt Place Fremont Silicon Valley
|
—
|
|
|
6,208
|
|
|
13,730
|
|
|
550
|
|
|
6,209
|
|
|
14,279
|
|
|
20,488
|
|
|
318
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt Place Madison Downtown
|
—
|
|
|
6,701
|
|
|
25,478
|
|
|
—
|
|
|
6,701
|
|
|
25,478
|
|
|
32,179
|
|
|
532
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Embassy Suites Irvine Orange County
|
—
|
|
|
15,062
|
|
|
33,048
|
|
|
114
|
|
|
15,062
|
|
|
33,162
|
|
|
48,224
|
|
|
574
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Courtyard Portland City Center
|
—
|
|
|
8,019
|
|
|
53,024
|
|
|
8
|
|
|
8,019
|
|
|
53,032
|
|
|
61,051
|
|
|
884
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
Hyatt Atlanta Midtown
|
—
|
|
|
3,737
|
|
|
41,731
|
|
|
9
|
|
|
3,737
|
|
|
41,740
|
|
|
45,477
|
|
|
529
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
DoubleTree Grand Key Resort
|
—
|
|
|
48,192
|
|
|
27,770
|
|
|
6
|
|
|
48,192
|
|
|
27,776
|
|
|
75,968
|
|
|
252
|
|
|
2014
|
|
15 - 40 years
|
||||||||
|
|
$
|
517,044
|
|
|
$
|
703,487
|
|
|
$
|
2,795,871
|
|
|
$
|
212,529
|
|
|
$
|
706,497
|
|
|
$
|
3,005,390
|
|
|
$
|
3,711,887
|
|
|
$
|
382,266
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Reconciliation of Land and Buildings and Improvements
|
|
|
|
|
|
||||||
|
Balance at beginning of period
|
$
|
3,461,251
|
|
|
$
|
3,218,610
|
|
|
$
|
2,908,626
|
|
|
Add: Acquisitions
|
573,936
|
|
|
219,169
|
|
|
238,731
|
|
|||
|
Add: Improvements
|
59,485
|
|
|
30,309
|
|
|
72,149
|
|
|||
|
Less: Disposition of properties
|
(142,581
|
)
|
|
(6,837
|
)
|
|
—
|
|
|||
|
Less: Impairment loss
|
(9,200
|
)
|
|
—
|
|
|
(896
|
)
|
|||
|
Less: Land, building and improvements of hotels held for sale
|
(231,004
|
)
|
|
—
|
|
|
—
|
|
|||
|
Balance at end of period
|
$
|
3,711,887
|
|
|
$
|
3,461,251
|
|
|
$
|
3,218,610
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Reconciliation of Accumulated Depreciation
|
|
|
|
|
|
||||||
|
Balance at beginning of period
|
$
|
(367,306
|
)
|
|
$
|
(295,397
|
)
|
|
$
|
(228,809
|
)
|
|
Add: Depreciation for the period
|
(81,892
|
)
|
|
(73,556
|
)
|
|
(66,588
|
)
|
|||
|
Less: Disposition of properties
|
24,383
|
|
|
1,647
|
|
|
—
|
|
|||
|
Less: Accumulated depreciation of hotels held for sale
|
42,549
|
|
|
—
|
|
|
—
|
|
|||
|
Balance at end of period
|
$
|
(382,266
|
)
|
|
$
|
(367,306
|
)
|
|
$
|
(295,397
|
)
|
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 |
|---|