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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
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)
|
|
|
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
o
|
|
|
|
|
|
|
|
|
|
Non-accelerated filer
|
|
o
(do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
o
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
Combined Consolidated Financial Statements (unaudited)
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
September 30,
2013 |
|
December 31, 2012
|
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
|
||
|
Investment in hotel and other properties, net
|
$
|
3,212,289
|
|
|
$
|
3,073,483
|
|
|
Investment in loans
|
7,592
|
|
|
12,426
|
|
||
|
Cash and cash equivalents
|
343,526
|
|
|
115,861
|
|
||
|
Restricted cash reserves
|
53,802
|
|
|
64,787
|
|
||
|
Hotel and other receivables, net of allowance of $233 and $194, respectively
|
32,629
|
|
|
22,738
|
|
||
|
Deferred financing costs, net
|
12,283
|
|
|
11,131
|
|
||
|
Deferred income tax asset
|
2,488
|
|
|
2,206
|
|
||
|
Purchase deposits
|
7,996
|
|
|
9,910
|
|
||
|
Prepaid expense and other assets
|
33,050
|
|
|
33,843
|
|
||
|
Total assets
|
$
|
3,705,655
|
|
|
$
|
3,346,385
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Borrowings under revolving credit facility
|
$
|
—
|
|
|
$
|
16,000
|
|
|
Mortgage loans
|
561,256
|
|
|
997,651
|
|
||
|
Term loans
|
850,000
|
|
|
400,000
|
|
||
|
Accounts payable and accrued expense
|
108,201
|
|
|
87,575
|
|
||
|
Deferred income tax liability
|
4,030
|
|
|
4,064
|
|
||
|
Advance deposits and deferred revenue
|
12,542
|
|
|
8,508
|
|
||
|
Accrued interest
|
2,514
|
|
|
2,284
|
|
||
|
Distributions payable
|
26,308
|
|
|
22,392
|
|
||
|
Total liabilities
|
1,564,851
|
|
|
1,538,474
|
|
||
|
|
|
|
|
||||
|
Commitments and Contingencies (Note 11)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
|||
|
Shareholders’ equity:
|
|
|
|
|
|||
|
Preferred shares of beneficial interest, $0.01 par value, 50,000,000 shares authorized; zero shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively.
|
—
|
|
|
—
|
|
||
|
Common shares of beneficial interest, $0.01 par value, 450,000,000 shares authorized; 122,687,633 and 106,565,516 shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively.
|
1,227
|
|
|
1,066
|
|
||
|
Additional paid-in-capital
|
2,175,749
|
|
|
1,841,449
|
|
||
|
Accumulated other comprehensive loss
|
(11,429
|
)
|
|
—
|
|
||
|
Distributions in excess of net earnings
|
(43,291
|
)
|
|
(52,681
|
)
|
||
|
Total shareholders’ equity
|
2,122,256
|
|
|
1,789,834
|
|
||
|
Noncontrolling interest
|
|
|
|
|
|
||
|
Noncontrolling interest in joint venture
|
7,087
|
|
|
6,766
|
|
||
|
Noncontrolling interest in Operating Partnership
|
11,461
|
|
|
11,311
|
|
||
|
Total noncontrolling interest
|
18,548
|
|
|
18,077
|
|
||
|
Total equity
|
2,140,804
|
|
|
1,807,911
|
|
||
|
Total liabilities and equity
|
$
|
3,705,655
|
|
|
$
|
3,346,385
|
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Room revenue
|
$
|
221,597
|
|
|
$
|
196,642
|
|
|
$
|
635,975
|
|
|
$
|
548,539
|
|
|
Food and beverage revenue
|
22,907
|
|
|
21,345
|
|
|
71,206
|
|
|
63,231
|
|
||||
|
Other operating department revenue
|
7,891
|
|
|
6,263
|
|
|
21,450
|
|
|
17,360
|
|
||||
|
Total revenue
|
252,395
|
|
|
224,250
|
|
|
728,631
|
|
|
629,130
|
|
||||
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating expense
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Room expense
|
49,497
|
|
|
43,299
|
|
|
139,858
|
|
|
120,755
|
|
||||
|
Food and beverage expense
|
16,629
|
|
|
15,135
|
|
|
50,406
|
|
|
45,045
|
|
||||
|
Management fee expense
|
8,783
|
|
|
7,877
|
|
|
25,554
|
|
|
21,760
|
|
||||
|
Other operating expense
|
74,631
|
|
|
67,098
|
|
|
214,330
|
|
|
190,091
|
|
||||
|
Total property operating expense
|
149,540
|
|
|
133,409
|
|
|
430,148
|
|
|
377,651
|
|
||||
|
Depreciation and amortization
|
31,575
|
|
|
30,737
|
|
|
94,819
|
|
|
95,681
|
|
||||
|
Impairment loss
|
—
|
|
|
896
|
|
|
—
|
|
|
896
|
|
||||
|
Property tax, insurance and other
|
16,651
|
|
|
14,175
|
|
|
47,929
|
|
|
39,180
|
|
||||
|
General and administrative
|
8,969
|
|
|
8,101
|
|
|
26,861
|
|
|
22,809
|
|
||||
|
Transaction and pursuit costs
|
478
|
|
|
326
|
|
|
2,822
|
|
|
3,140
|
|
||||
|
Total operating expense
|
207,213
|
|
|
187,644
|
|
|
602,579
|
|
|
539,357
|
|
||||
|
Operating income
|
45,182
|
|
|
36,606
|
|
|
126,052
|
|
|
89,773
|
|
||||
|
Other income
|
164
|
|
|
68
|
|
|
334
|
|
|
258
|
|
||||
|
Interest income
|
241
|
|
|
416
|
|
|
777
|
|
|
1,253
|
|
||||
|
Interest expense
|
(16,511
|
)
|
|
(20,723
|
)
|
|
(50,171
|
)
|
|
(61,029
|
)
|
||||
|
Loss on disposal
|
—
|
|
|
—
|
|
|
—
|
|
|
(634
|
)
|
||||
|
Gain on foreclosure
|
4,831
|
|
|
—
|
|
|
4,831
|
|
|
—
|
|
||||
|
Income from continuing operations before income tax expense
|
33,907
|
|
|
16,367
|
|
|
81,823
|
|
|
29,621
|
|
||||
|
Income tax expense
|
(181
|
)
|
|
(339
|
)
|
|
(752
|
)
|
|
(1,214
|
)
|
||||
|
Income from continuing operations
|
33,726
|
|
|
16,028
|
|
|
81,071
|
|
|
28,407
|
|
||||
|
Income (loss) from discontinued operations
|
3,202
|
|
|
(727
|
)
|
|
5,426
|
|
|
(1,008
|
)
|
||||
|
Net income
|
36,928
|
|
|
15,301
|
|
|
86,497
|
|
|
27,399
|
|
||||
|
Net (income) loss attributable to non-controlling interests
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interest in consolidated joint venture
|
(166
|
)
|
|
44
|
|
|
(321
|
)
|
|
452
|
|
||||
|
Noncontrolling interest in common units of Operating Partnership
|
(293
|
)
|
|
(149
|
)
|
|
(700
|
)
|
|
(283
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
36,469
|
|
|
$
|
15,196
|
|
|
$
|
85,476
|
|
|
$
|
27,568
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic per common share data:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income per share attributable to common shareholders before discontinued operations
|
$
|
0.27
|
|
|
$
|
0.15
|
|
|
$
|
0.68
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
0.03
|
|
|
(0.01
|
)
|
|
0.05
|
|
|
(0.01
|
)
|
||||
|
Net income per share attributable to common shareholders
|
$
|
0.30
|
|
|
$
|
0.14
|
|
|
$
|
0.73
|
|
|
$
|
0.26
|
|
|
Weighted-average number of common shares
|
121,594,219
|
|
|
105,453,978
|
|
|
116,697,417
|
|
|
105,392,071
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted per common share data:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income per share attributable to common shareholders before discontinued operations
|
$
|
0.27
|
|
|
$
|
0.15
|
|
|
$
|
0.67
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
0.03
|
|
|
(0.01
|
)
|
|
0.05
|
|
|
(0.01
|
)
|
||||
|
Net income per share attributable to common shareholders
|
$
|
0.30
|
|
|
$
|
0.14
|
|
|
$
|
0.72
|
|
|
$
|
0.26
|
|
|
Weighted-average number of common shares
|
122,750,121
|
|
|
105,509,104
|
|
|
117,797,670
|
|
|
105,446,211
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to the Company’s common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
$
|
33,290
|
|
|
$
|
15,917
|
|
|
$
|
80,089
|
|
|
$
|
28,568
|
|
|
Income (loss) from discontinued operations
|
3,179
|
|
|
(721
|
)
|
|
5,387
|
|
|
(1,000
|
)
|
||||
|
Net income
|
$
|
36,469
|
|
|
$
|
15,196
|
|
|
$
|
85,476
|
|
|
$
|
27,568
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income attributable to the Company
|
$
|
36,469
|
|
|
$
|
15,196
|
|
|
$
|
85,476
|
|
|
$
|
27,568
|
|
|
Unrealized (loss) gain on interest rate derivatives
|
(15,956
|
)
|
|
389
|
|
|
(11,429
|
)
|
|
764
|
|
||||
|
Comprehensive income attributable to the Company
|
$
|
20,513
|
|
|
$
|
15,585
|
|
|
$
|
74,047
|
|
|
$
|
28,332
|
|
|
|
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, 2012
|
106,565,516
|
|
|
$
|
1,066
|
|
|
$
|
1,841,449
|
|
|
$
|
(52,681
|
)
|
|
$
|
—
|
|
|
$
|
11,311
|
|
|
$
|
6,766
|
|
|
$
|
18,077
|
|
|
$
|
1,807,911
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
85,476
|
|
|
—
|
|
|
700
|
|
|
321
|
|
|
1,021
|
|
|
86,497
|
|
||||||||
|
Unrealized loss on interest rate derivative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,429
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,429
|
)
|
||||||||
|
Proceeds from sale of common stock, net
|
15,870,000
|
|
|
159
|
|
|
327,386
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
327,545
|
|
||||||||
|
Issuance of restricted stock
|
377,830
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of share based compensation
|
—
|
|
|
—
|
|
|
9,691
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,691
|
|
||||||||
|
Share grants to trustees
|
4,202
|
|
|
—
|
|
|
96
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96
|
|
||||||||
|
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock
|
(125,698
|
)
|
|
(1
|
)
|
|
(2,870
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,871
|
)
|
||||||||
|
Forfeiture of restricted stock
|
(4,217
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distributions on common shares and units
|
—
|
|
|
—
|
|
|
—
|
|
|
(76,086
|
)
|
|
—
|
|
|
(550
|
)
|
|
—
|
|
|
(550
|
)
|
|
(76,636
|
)
|
||||||||
|
Balance at September 30, 2013
|
122,687,633
|
|
|
$
|
1,227
|
|
|
$
|
2,175,749
|
|
|
$
|
(43,291
|
)
|
|
$
|
(11,429
|
)
|
|
$
|
11,461
|
|
|
$
|
7,087
|
|
|
$
|
18,548
|
|
|
$
|
2,140,804
|
|
|
|
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)
|
—
|
|
|
—
|
|
|
—
|
|
|
27,568
|
|
|
—
|
|
|
283
|
|
|
(452
|
)
|
|
(169
|
)
|
|
27,399
|
|
||||||||
|
Unrealized gain on interest rate derivative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
764
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
764
|
|
||||||||
|
Issuance of restricted stock
|
436,646
|
|
|
4
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of share based compensation
|
—
|
|
|
—
|
|
|
5,763
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,763
|
|
||||||||
|
Share grants to trustees
|
6,466
|
|
|
—
|
|
|
120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120
|
|
||||||||
|
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock
|
(94,918
|
)
|
|
—
|
|
|
(1,695
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,695
|
)
|
||||||||
|
Forfeiture of restricted stock
|
(26,878
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distributions on common shares and units
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,944
|
)
|
|
—
|
|
|
(442
|
)
|
|
—
|
|
|
(442
|
)
|
|
(53,386
|
)
|
||||||||
|
Balance at September 30, 2012
|
106,600,365
|
|
|
$
|
1,067
|
|
|
$
|
1,839,195
|
|
|
$
|
(44,336
|
)
|
|
$
|
(1,018
|
)
|
|
$
|
11,327
|
|
|
$
|
6,718
|
|
|
$
|
18,045
|
|
|
$
|
1,812,953
|
|
|
|
For the nine months ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
86,497
|
|
|
$
|
27,399
|
|
|
Adjustments to reconcile net income to cash flow provided by operating activities:
|
|
|
|
|
|
||
|
Gain on extinguishment of indebtedness
|
(5,702
|
)
|
|
—
|
|
||
|
Gain on foreclosure
|
(4,831
|
)
|
|
—
|
|
||
|
Depreciation and amortization
|
94,940
|
|
|
95,962
|
|
||
|
Amortization of deferred financing costs
|
3,487
|
|
|
3,167
|
|
||
|
Amortization of deferred management fees
|
882
|
|
|
750
|
|
||
|
Impairment loss
|
—
|
|
|
896
|
|
||
|
Loss on disposal
|
—
|
|
|
634
|
|
||
|
Share grants to trustees
|
96
|
|
|
120
|
|
||
|
Amortization of share based compensation
|
9,691
|
|
|
5,763
|
|
||
|
Deferred income taxes
|
(316
|
)
|
|
(346
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||
|
Hotel and other receivables, net
|
(9,183
|
)
|
|
(9,172
|
)
|
||
|
Prepaid expense and other assets
|
(273
|
)
|
|
(436
|
)
|
||
|
Accounts payable and accrued expense
|
5,978
|
|
|
(6,721
|
)
|
||
|
Advance deposits and deferred revenue
|
3,721
|
|
|
5,376
|
|
||
|
Accrued interest
|
230
|
|
|
282
|
|
||
|
Net cash flow provided by operating activities
|
185,217
|
|
|
123,674
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
||
|
Acquisition of hotel and other properties, net of cash acquired
|
(184,165
|
)
|
|
(182,690
|
)
|
||
|
Purchase deposits
|
1,914
|
|
|
—
|
|
||
|
Proceeds from principal payments on investment in loans
|
103
|
|
|
153
|
|
||
|
Improvements and additions to hotel and other properties
|
(41,717
|
)
|
|
(98,236
|
)
|
||
|
Additions to property and equipment
|
(137
|
)
|
|
(257
|
)
|
||
|
Releases from restricted cash reserves, net
|
10,985
|
|
|
19,013
|
|
||
|
Net cash flow used in investing activities
|
(213,017
|
)
|
|
(262,017
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Borrowings under revolving credit facility
|
205,500
|
|
|
85,000
|
|
||
|
Repayments under revolving credit facility
|
(221,500
|
)
|
|
—
|
|
||
|
Borrowings on term loans
|
450,000
|
|
|
—
|
|
||
|
Proceeds from mortgage loans
|
150,000
|
|
|
85,000
|
|
||
|
Payment of mortgage principal
|
(575,850
|
)
|
|
(94,768
|
)
|
||
|
Repurchase of common shares
|
(2,871
|
)
|
|
(1,695
|
)
|
||
|
Distributions on common shares
|
(72,170
|
)
|
|
(51,132
|
)
|
||
|
Distributions on Operating Partnership units
|
(550
|
)
|
|
(428
|
)
|
||
|
Payment of deferred financing costs
|
(4,639
|
)
|
|
(1,763
|
)
|
||
|
Proceeds from issuance of common shares
|
327,545
|
|
|
—
|
|
||
|
Net cash flow provided by financing activities
|
255,465
|
|
|
20,214
|
|
||
|
Net change in cash and cash equivalents
|
227,665
|
|
|
(118,129
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
115,861
|
|
|
310,231
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
343,526
|
|
|
$
|
192,102
|
|
|
Property
|
|
Location
|
|
Acquisition Date
|
|
Management Company
|
|
Rooms
|
|
Purchase Price (in millions)
|
|
%
Interest |
||||
|
Courtyard Houston Downtown
|
|
Houston, TX
|
|
March 19, 2013
|
|
White Lodging Services
|
|
191
|
|
|
$
|
34.3
|
|
|
100
|
%
|
|
Residence Inn Houston Downtown
|
|
Houston, TX
|
|
March 19, 2013
|
|
White Lodging Services
|
|
171
|
|
|
29.4
|
|
|
100
|
%
|
|
|
Humble Tower Apartments (1)
|
|
Houston, TX
|
|
March 19, 2013
|
|
The Sterling Group
|
|
82
|
|
|
15.6
|
|
|
100
|
%
|
|
|
Courtyard Waikiki Beach
|
|
Honolulu, HI
|
|
June 17, 2013
|
|
Highgate Hotels
|
|
399
|
|
|
75.3
|
|
|
100
|
%
|
|
|
Vantaggio Suites Cosmo (2)
|
|
San Francisco, CA
|
|
June 21, 2013
|
|
n/a
|
|
150
|
|
|
29.4
|
|
|
100
|
%
|
|
|
Residence Inn Atlanta Midtown/Historic (3)
|
|
Atlanta, GA
|
|
August 6, 2013
|
|
n/a
|
|
78
|
|
|
4.7
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
1,071
|
|
|
$
|
188.7
|
|
|
|
|
|
1.
|
Conversion to a
166
-room SpringHill Suites expected to be complete by mid-2015.
|
|
2.
|
The property is not currently open for operations. Conversion to a
150
-room Courtyard expected to be complete by late 2014.
|
|
3.
|
The Company was the successful bidder at a foreclosure sale of the property collateralizing a non-performing loan (see Note
6
).
|
|
Hotel
|
|
Location
|
|
Acquisition Date
|
|
Management Company
|
|
Rooms
|
|
Purchase Price (in millions)
|
|
%
Interest |
||||
|
Residence Inn Bethesda
|
|
Bethesda, MD
|
|
May 29, 2012
|
|
Marriott International
|
|
187
|
|
|
$
|
64.5
|
|
|
100
|
%
|
|
Courtyard New York Manhattan/Upper East Side
|
|
New York, NY
|
|
May 30, 2012
|
|
Highgate Hotels
|
|
226
|
|
|
82.0
|
|
|
100
|
%
|
|
|
Hilton Garden Inn San Francisco/Oakland Bay Bridge
|
|
Emeryville, CA
|
|
June 11, 2012
|
|
Davidson Hotels & Resorts
|
|
278
|
|
|
36.2
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
691
|
|
|
$
|
182.7
|
|
|
|
|
|
|
For the three months ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Land and land improvements
|
$
|
24,132
|
|
|
$
|
40,711
|
|
|
Buildings and improvements
|
169,070
|
|
|
135,727
|
|
||
|
Furniture, fixtures and equipment
|
3,151
|
|
|
6,220
|
|
||
|
Lease intangibles
|
342
|
|
|
—
|
|
||
|
Management agreement intangibles
|
(3,695
|
)
|
|
—
|
|
||
|
|
193,000
|
|
|
182,658
|
|
||
|
Bargain purchase gain
|
(4,269
|
)
|
|
—
|
|
||
|
Total Purchase Price
|
$
|
188,731
|
|
|
$
|
182,658
|
|
|
|
2013 acquisitions
|
||||||
|
|
For the three months ended September 30, 2013
|
|
For the nine months ended September 30, 2013
|
||||
|
Revenue
|
$
|
11,179
|
|
|
$
|
17,741
|
|
|
Net income
|
$
|
2,056
|
|
|
$
|
1,488
|
|
|
|
2012 acquisitions
|
||||||
|
|
For the three months ended September 30, 2012
|
|
For the nine months ended September 30, 2012
|
||||
|
Revenue
|
$
|
11,279
|
|
|
$
|
14,301
|
|
|
Net income (loss)
|
$
|
2,005
|
|
|
$
|
(408
|
)
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenue
|
$
|
252,679
|
|
|
$
|
238,788
|
|
|
$
|
745,618
|
|
|
$
|
687,496
|
|
|
Net income
|
$
|
33,607
|
|
|
$
|
20,228
|
|
|
$
|
85,906
|
|
|
$
|
42,137
|
|
|
Net income per share attributable to common shareholders - basic
|
$
|
0.28
|
|
|
$
|
0.19
|
|
|
$
|
0.74
|
|
|
$
|
0.40
|
|
|
Net income per share attributable to common shareholders - diluted
|
$
|
0.27
|
|
|
$
|
0.19
|
|
|
$
|
0.73
|
|
|
$
|
0.40
|
|
|
Weighted average number of shares outstanding - basic
|
121,594,219
|
|
|
105,453,978
|
|
|
116,697,417
|
|
|
105,392,071
|
|
||||
|
Weighted average number of shares outstanding - diluted
|
122,750,121
|
|
|
105,509,104
|
|
|
117,797,670
|
|
|
105,446,211
|
|
||||
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Operating revenue
|
$
|
398
|
|
|
$
|
967
|
|
|
$
|
1,978
|
|
|
$
|
2,537
|
|
|
Operating expense
|
(442
|
)
|
|
(797
|
)
|
|
(1,882
|
)
|
|
(2,399
|
)
|
||||
|
Operating (loss) income
|
(44
|
)
|
|
170
|
|
|
96
|
|
|
138
|
|
||||
|
Interest expense
|
(31
|
)
|
|
(897
|
)
|
|
(372
|
)
|
|
(1,146
|
)
|
||||
|
Loss from discontinued operations before gain on sale
|
(75
|
)
|
|
(727
|
)
|
|
(276
|
)
|
|
(1,008
|
)
|
||||
|
Gain on extinguishment of indebtedness
|
3,277
|
|
|
—
|
|
|
5,702
|
|
|
—
|
|
||||
|
Net income (loss) from discontinued operations
|
$
|
3,202
|
|
|
$
|
(727
|
)
|
|
$
|
5,426
|
|
|
$
|
(1,008
|
)
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||
|
Land and land improvements
|
$
|
587,348
|
|
|
$
|
563,524
|
|
|
Buildings and improvements
|
2,834,524
|
|
|
2,655,086
|
|
||
|
Furniture, fixtures and equipment
|
465,070
|
|
|
438,807
|
|
||
|
Intangibles
|
2,199
|
|
|
1,857
|
|
||
|
|
3,889,141
|
|
|
3,659,274
|
|
||
|
Accumulated depreciation and amortization
|
(676,852
|
)
|
|
(585,791
|
)
|
||
|
Investment in hotel and other properties, net
|
$
|
3,212,289
|
|
|
$
|
3,073,483
|
|
|
|
Outstanding borrowings at
|
|
Interest rate at
|
|
Interest expense for the
|
||||||||
|
|
September 30, 2013
|
|
September 30, 2013 (1)
|
|
three months ended September 30, 2013
|
|
nine months ended September 30, 2013
|
||||||
|
Revolver (2)
|
$
|
—
|
|
|
n/a
|
|
$
|
268
|
|
|
$
|
885
|
|
|
2012 Five-Year Term Loan
|
275,000
|
|
|
1.88%
|
|
1,329
|
|
|
4,137
|
|
|||
|
Seven-Year Term Loan (3)
|
225,000
|
|
|
4.04%
|
|
1,073
|
|
|
2,596
|
|
|||
|
2013 Five-Year Term Loan (4)
|
350,000
|
|
|
3.25%
|
|
914
|
|
|
914
|
|
|||
|
Total
|
$
|
850,000
|
|
|
|
|
$
|
3,584
|
|
|
$
|
8,532
|
|
|
1.
|
Interest rate at
September 30, 2013
gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
2.
|
Includes the unused facility fee of
$0.3 million
and
$0.8 million
for the three and nine months ended September 30, 2013, respectively.
|
|
3.
|
Includes interest expense related to an interest rate hedge of
$0.2 million
for both the three and nine months ended September 30, 2013.
|
|
4.
|
Includes interest expense related to an interest rate hedge of
$0.3 million
for both the three and nine months ended September 30, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal balance at,
|
||||||||
|
Lender
|
|
Number of assets encumbered
|
|
Interest rate at September 30, 2013 (1)
|
|
|
|
Maturity Date
|
|
|
|
September 30, 2013
|
|
|
|
December 31, 2012
|
||||
|
Wells Fargo
|
|
1
|
|
4.60%
|
|
(2)
|
|
Oct 2014
|
|
(3)
|
|
$
|
68,500
|
|
|
|
|
$
|
68,500
|
|
|
Wells Fargo
|
|
1
|
|
3.78%
|
|
(2)
|
|
Oct 2014
|
|
(3)
|
|
17,500
|
|
|
|
|
17,500
|
|
||
|
Wells Fargo
|
|
1
|
|
3.78%
|
|
(2)
|
|
Oct 2014
|
|
(3)
|
|
21,000
|
|
|
|
|
21,000
|
|
||
|
Wells Fargo
|
|
1
|
|
3.78%
|
|
(2)
|
|
Oct 2014
|
|
(3)
|
|
11,000
|
|
|
|
|
11,000
|
|
||
|
Wells Fargo
|
|
1
|
|
3.78%
|
|
(2)
|
|
Oct 2014
|
|
(3)
|
|
24,000
|
|
|
|
|
24,000
|
|
||
|
Capmark Financial Group
|
|
1
|
|
6.12%
|
|
|
|
April 2015
|
|
|
|
4,102
|
|
|
|
|
4,202
|
|
||
|
Capmark Financial Group
|
|
1
|
|
5.55%
|
|
|
|
May 2015
|
|
|
|
11,013
|
|
|
|
|
11,298
|
|
||
|
Capmark Financial Group
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
4,777
|
|
|
|
|
4,901
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
2,497
|
|
|
|
|
2,561
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
4,098
|
|
|
|
|
4,203
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
9,552
|
|
|
|
|
9,798
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
8,526
|
|
|
|
|
8,745
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
7,644
|
|
|
|
|
7,839
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.60%
|
|
|
|
June 2015
|
|
|
|
5,301
|
|
|
|
|
5,434
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.60%
|
|
|
|
June 2015
|
|
|
|
8,212
|
|
|
|
|
8,422
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
5,006
|
|
|
|
|
5,134
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
33,189
|
|
|
|
|
34,042
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.60%
|
|
|
|
June 2015
|
|
|
|
6,305
|
|
|
|
|
6,466
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
5,617
|
|
|
|
|
5,762
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
6,455
|
|
|
|
|
6,621
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.60%
|
|
|
|
June 2015
|
|
|
|
8,226
|
|
|
|
|
8,437
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
6,450
|
|
|
|
|
6,614
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
7,099
|
|
|
|
|
7,280
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
6,455
|
|
|
|
|
6,621
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
7,368
|
|
|
|
|
7,558
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.55%
|
|
|
|
June 2015
|
|
|
|
9,247
|
|
|
|
|
9,484
|
|
||
|
Capmark Financial Group
|
|
1
|
|
5.50%
|
|
|
|
July 2015
|
|
|
|
6,506
|
|
|
|
|
6,673
|
|
||
|
Barclay's Bank
|
|
1
|
|
5.44%
|
|
|
|
Sept 2015
|
|
|
|
10,611
|
|
|
|
|
10,883
|
|
||
|
PNC Bank (4)
|
|
7
|
|
2.53%
|
|
(2)
|
|
May 2016
|
|
(5)
|
|
85,000
|
|
|
|
|
85,000
|
|
||
|
Wells Fargo (6)
|
|
2
|
|
4.19%
|
|
(2)
|
|
Sept 2016
|
|
(7)
|
|
82,000
|
|
|
|
|
—
|
|
||
|
Wells Fargo
|
|
1
|
|
4.19%
|
|
(2)
|
|
Sept 2016
|
|
(7)
|
|
33,000
|
|
|
|
|
—
|
|
||
|
Wells Fargo
|
|
1
|
|
4.19%
|
|
(2)
|
|
Sept 2016
|
|
(7)
|
|
35,000
|
|
|
|
|
—
|
|
||
|
Merrill Lynch
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
9,180
|
|
||
|
Merrill Lynch
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
7,684
|
|
||
|
Merrill Lynch
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
9,194
|
|
||
|
Wachovia Securities
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
487,296
|
|
||
|
Wachovia Securities
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
6,582
|
|
||
|
Wells Fargo / Morgan Stanley
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
34,823
|
|
||
|
Wells Fargo / Morgan Stanley
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
6,753
|
|
||
|
Wells Fargo / Morgan Stanley
|
|
|
|
|
|
|
|
July 2016
|
|
(8)
|
|
—
|
|
|
|
|
9,616
|
|
||
|
Merrill Lynch
|
|
|
|
|
|
|
|
July 2016
|
|
(9)
|
|
—
|
|
|
|
|
5,531
|
|
||
|
VFC Partners 20 LLC
|
|
|
|
|
|
|
|
Sept 2016
|
|
(10)
|
|
—
|
|
|
|
|
5,014
|
|
||
|
|
|
39
|
|
|
|
|
|
|
|
|
|
$
|
561,256
|
|
|
|
|
$
|
997,651
|
|
|
|
|
|
1.
|
Interest rate at
September 30, 2013
gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
2.
|
Requires payments of interest only until the commencement of the extension period(s).
|
|
3.
|
Maturity date may be extended for up to
two
additional
one
-year terms at the Company’s option.
|
|
4.
|
The
seven
hotels encumbered by the PNC Bank loan are cross-collateralized.
|
|
5.
|
Maturity date may be extended for
one
one
-year term at the Company’s option.
|
|
6.
|
The two hotels encumbered by the Wells Fargo loan are cross-collateralized.
|
|
7.
|
Maturity date may be extended for four
one
-year terms at the Company’s option.
|
|
8.
|
The loans were paid off in August 2013 in conjunction with the amendment to the Company's Seven-Year Term Loan and entering into the 2013 Five-Year Term Loan.
|
|
9.
|
Loan was extinguished in August 2013 in conjunction with the foreclosure of the collateral.
|
|
10.
|
Loan was extinguished in May 2013 in conjunction with the transfer of title pursuant to a deed in lieu of foreclosure arrangement.
|
|
|
Notional value at
|
|
|
|
|
|
Fair value at
|
||||||||||||
|
Hedge type
|
September 30, 2013
|
|
December 31, 2012
|
|
Hedge interest rate
|
|
Maturity
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||
|
Swap-cash flow (1)
|
$
|
40,000
|
|
|
$
|
40,000
|
|
|
1.00%
|
|
10/6/2013
|
|
$
|
(31
|
)
|
|
$
|
(265
|
)
|
|
Swap-cash flow (1)
|
31,000
|
|
|
31,000
|
|
|
1.00%
|
|
10/6/2013
|
|
(24
|
)
|
|
(205
|
)
|
||||
|
Interest rate cap (1)
|
—
|
|
|
60,000
|
|
|
1.00%
|
|
6/29/2013
|
|
—
|
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
275,000
|
|
|
—
|
|
|
1.12%
|
|
11/20/2017
|
|
2,765
|
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
175,000
|
|
|
—
|
|
|
1.56%
|
|
3/6/2018
|
|
(2,792
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
175,000
|
|
|
—
|
|
|
1.64%
|
|
3/6/2018
|
|
(3,362
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
16,500
|
|
|
—
|
|
|
1.83%
|
|
9/15/2018
|
|
(354
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
16,500
|
|
|
—
|
|
|
1.75%
|
|
9/15/2018
|
|
(294
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
40,500
|
|
|
—
|
|
|
1.83%
|
|
9/15/2018
|
|
(869
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
41,500
|
|
|
—
|
|
|
1.75%
|
|
9/15/2018
|
|
(740
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
18,000
|
|
|
—
|
|
|
1.83%
|
|
9/15/2018
|
|
(386
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
17,000
|
|
|
—
|
|
|
1.75%
|
|
9/15/2018
|
|
(303
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
125,000
|
|
|
—
|
|
|
2.02%
|
|
3/6/2019
|
|
(3,054
|
)
|
|
—
|
|
||||
|
Swap-cash flow (2)
|
100,000
|
|
|
—
|
|
|
1.94%
|
|
3/6/2019
|
|
(2,040
|
)
|
|
—
|
|
||||
|
|
$
|
1,071,000
|
|
|
$
|
131,000
|
|
|
|
|
|
|
$
|
(11,484
|
)
|
|
$
|
(470
|
)
|
|
|
|
|
1.
|
Not designated as a cash flow hedge
|
|
2.
|
Designated as a cash flow hedge
|
|
•
|
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, hotel and other receivables, accounts payable and accrued expenses - The carrying amounts reported in the combined consolidated balance sheet for these financial instruments approximate fair value because of their short maturities.
|
|
•
|
Investment in collateralized loans - Fair value is determined by obtaining a third-party appraisal or discounting the future contractual cash flows to the present value using a current market interest rate. The market rate is determined by giving consideration to one or both of the following criteria, as appropriate: (1) interest rates for loans of comparable quality and maturity, and (2) the value of the underlying collateral. The fair values of the Company’s investment in collateralized loans are generally classified within Level 3 of the valuation hierarchy. The fair value at
September 30, 2013
and
December 31, 2012
was
$13.1 million
and
$23.0 million
, respectively.
|
|
•
|
Variable rate mortgage notes payable and borrowings under the Revolver and Term Loans - The carrying amounts reported in the combined consolidated balance sheets for these financial instruments approximate fair value. The Company estimates the fair value of its variable rate debt by using estimated market rates for similar loans with similar terms and loan to value ratios, which is a Level 3 input. As a result, the Company determined that its variable rate mortgage notes payable in their entirety are classified in Level 3 of the fair value hierarchy.
|
|
•
|
Fixed rate mortgage notes payable - The fair value estimated at
September 30, 2013
and
December 31, 2012
of
$178.9 million
and
$745.3 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, which is a Level 3 input. 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
September 30, 2013
and
December 31, 2012
was
$184.3 million
and
$770.7 million
, respectively.
|
|
|
Fair Value at September 30, 2013
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Interest rate swap asset
|
$
|
—
|
|
|
$
|
2,765
|
|
|
$
|
—
|
|
|
$
|
2,765
|
|
|
Interest rate swap liability
|
$
|
—
|
|
|
$
|
(14,249
|
)
|
|
$
|
—
|
|
|
$
|
(14,249
|
)
|
|
Total
|
$
|
—
|
|
|
$
|
(11,484
|
)
|
|
$
|
—
|
|
|
$
|
(11,484
|
)
|
|
|
2013
|
|||||
|
|
Number of
Shares |
|
Weighted Average
Grant Date Fair Value |
|||
|
Unvested at January 1,
|
1,013,673
|
|
|
$
|
17.80
|
|
|
Granted (1)
|
382,032
|
|
|
21.31
|
|
|
|
Vested (1)
|
(338,777
|
)
|
|
18.15
|
|
|
|
Forfeited
|
(4,217
|
)
|
|
19.82
|
|
|
|
Unvested at September 30,
|
1,052,711
|
|
|
$
|
18.96
|
|
|
1.
|
Includes
4,202
unrestricted shares issued in lieu of cash compensation to non-employee trustees at a weighted average grant date fair value of
$22.89
.
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income attributable to common shareholders before discontinued operations
|
$
|
33,290
|
|
|
$
|
15,917
|
|
|
$
|
80,089
|
|
|
$
|
28,568
|
|
|
Add: Income (loss) from discontinued operations
|
3,179
|
|
|
(721
|
)
|
|
5,387
|
|
|
(1,000
|
)
|
||||
|
Net income attributable to common shareholders
|
36,469
|
|
|
15,196
|
|
|
85,476
|
|
|
27,568
|
|
||||
|
Less: Dividends paid on unvested restricted shares
|
(216
|
)
|
|
(183
|
)
|
|
(712
|
)
|
|
(594
|
)
|
||||
|
Less: Undistributed earnings attributable to unvested restricted shares
|
(97
|
)
|
|
—
|
|
|
(86
|
)
|
|
—
|
|
||||
|
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares
|
$
|
36,156
|
|
|
$
|
15,013
|
|
|
$
|
84,678
|
|
|
$
|
26,974
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted-average number of common shares - basic
|
121,594,219
|
|
|
105,453,978
|
|
|
116,697,417
|
|
|
105,392,071
|
|
||||
|
Unvested restricted shares
|
249,029
|
|
|
55,126
|
|
|
212,672
|
|
|
54,140
|
|
||||
|
Unvested performance units
|
906,873
|
|
|
—
|
|
|
887,581
|
|
|
—
|
|
||||
|
Weighted-average number of common shares - diluted
|
122,750,121
|
|
|
105,509,104
|
|
|
117,797,670
|
|
|
105,446,211
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share attributable to common shareholders before discontinued operations - basic
|
$
|
0.27
|
|
|
$
|
0.15
|
|
|
$
|
0.68
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
0.03
|
|
|
(0.01
|
)
|
|
0.05
|
|
|
(0.01
|
)
|
||||
|
Net income per share attributable to common shareholders - basic
|
$
|
0.30
|
|
|
$
|
0.14
|
|
|
$
|
0.73
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share attributable to common shareholders before discontinued operations - diluted
|
$
|
0.27
|
|
|
$
|
0.15
|
|
|
$
|
0.67
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
0.03
|
|
|
(0.01
|
)
|
|
0.05
|
|
|
(0.01
|
)
|
||||
|
Net income per share attributable to common shareholders - diluted
|
$
|
0.30
|
|
|
$
|
0.14
|
|
|
$
|
0.72
|
|
|
$
|
0.26
|
|
|
|
For the nine months ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Interest paid
|
$
|
46,826
|
|
|
$
|
58,726
|
|
|
|
|
|
|
||||
|
Income taxes paid
|
$
|
1,350
|
|
|
$
|
1,250
|
|
|
|
|
|
|
||||
|
Supplemental investing and financing transactions:
|
|
|
|
||||
|
In conjunction with the acquisitions, the Company recorded the following:
|
|
|
|
||||
|
Purchase of real estate
|
$
|
196,695
|
|
|
$
|
182,658
|
|
|
Accounts receivable
|
708
|
|
|
71
|
|
||
|
Other assets
|
902
|
|
|
556
|
|
||
|
Advance deposits
|
(313
|
)
|
|
(163
|
)
|
||
|
Accounts payable and accrued expenses
|
(4,265
|
)
|
|
(432
|
)
|
||
|
Receipt of assets in full satisfaction
|
(4,731
|
)
|
|
—
|
|
||
|
Gain on foreclosure
|
(4,831
|
)
|
|
—
|
|
||
|
Acquisition of hotel and other properties
|
$
|
184,165
|
|
|
$
|
182,690
|
|
|
|
|
|
|
||||
|
In conjunction with the dispositions, the Company recorded the following:
|
|
|
|
||||
|
Sale of real estate
|
$
|
(5,056
|
)
|
|
$
|
—
|
|
|
Other assets
|
(909
|
)
|
|
—
|
|
||
|
Other liabilities
|
1,122
|
|
|
—
|
|
||
|
Gain on extinguishment of indebtedness
|
(5,702
|
)
|
|
—
|
|
||
|
Forgiveness of indebtedness
|
10,545
|
|
|
—
|
|
||
|
Disposition of hotel properties
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Supplemental non-cash transactions:
|
|
|
|
||||
|
Change in fair market value of designated interest rate swaps
|
$
|
(11,429
|
)
|
|
$
|
764
|
|
|
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
76
|
|
|
$
|
461
|
|
|
|
|
|
|
||||
|
Distributions payable
|
$
|
26,308
|
|
|
$
|
17,902
|
|
|
•
|
Acquired the Residence Inn Atlanta Midtown/Historic through the foreclosure of a mortgage loan collateralized by the property. The property is currently closed for operations and will be undergoing a comprehensive renovation and is expected to reopen in the third quarter of 2014;
|
|
•
|
Disposed of the Courtyard Goshen through a foreclosure sale. In conjunction with this transaction, we recorded a $3.3 million gain on extinguishment of indebtedness which is included in discontinued operations in our Statement of Operations;
|
|
•
|
Refinanced approximately $565.0 million in debt, which decreased our weighted average cost of debt by almost 100 basis points. As a result of this refinancing, we expect to realize significant interest expense savings in future periods;
|
|
•
|
Completed $150.0 million of financing secured by four hotels. A significant portion of this amount was used to repay borrowings on our revolving credit facility which was used to temporarily finance a portion of the $565.0 million debt refinancing. After these two debt transactions, our total number of unencumbered assets is now 110; and
|
|
•
|
Declared a cash dividend of $0.205 per share for the quarter.
|
|
•
|
Occupancy
|
|
•
|
Average Daily Rate (ADR)
|
|
•
|
RevPAR
|
|
|
|
|
|
|
|
Non-comparable property for the
|
||
|
Property
|
|
Location
|
|
Acquisition Date
|
|
three months ended September 30, 2013 and 2012
|
|
nine months ended September 30, 2013 and 2012
|
|
Hotel Indigo New Orleans Garden District (1)
|
|
New Orleans, LA
|
|
October 26, 2010
|
|
x
|
|
x
|
|
Residence Inn Bethesda Hotel Downtown
|
|
Bethesda, MD
|
|
May 29, 2012
|
|
|
|
x
|
|
Courtyard New York / Manhattan Upper East Side
|
|
New York, NY
|
|
May 30, 2012
|
|
|
|
x
|
|
Hilton Garden Inn San Francisco / Oakland Bay Bridge
|
|
Emeryville, CA
|
|
June 11, 2012
|
|
|
|
x
|
|
Embassy Suites Boston/Waltham
|
|
Waltham, MA
|
|
November 13, 2012
|
|
x
|
|
x
|
|
Courtyard Houston Downtown
|
|
Houston, TX
|
|
March 19, 2013
|
|
x
|
|
x
|
|
Residence Inn Houston Downtown
|
|
Houston, TX
|
|
March 19, 2013
|
|
x
|
|
x
|
|
Humble Tower Apartments (2)
|
|
Houston, TX
|
|
March 19, 2013
|
|
x
|
|
x
|
|
Courtyard Waikiki Beach
|
|
Honolulu, HI
|
|
June 17, 2013
|
|
x
|
|
x
|
|
Vantaggio Suites Cosmo (3)
|
|
San Francisco, CA
|
|
June 21, 2013
|
|
x
|
|
x
|
|
Residence Inn Atlanta Midtown/Historic
|
|
Atlanta, GA
|
|
August 6, 2013
|
|
x
|
|
x
|
|
1.
|
Property was closed for renovation until December 27, 2012.
|
|
2.
|
Conversion to a 166-room SpringHill Suites expected to be complete by mid-2015.
|
|
3.
|
The property is not currently open for operations. Conversion to a 150-room Courtyard expected to be complete by late 2014.
|
|
|
For the three months ended September 30,
|
|
|
|
|
|||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
|
(amounts in thousands)
|
|
|
|
||||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room revenue
|
$
|
221,597
|
|
|
$
|
196,642
|
|
|
$
|
24,955
|
|
|
12.7
|
%
|
|
Food and beverage revenue
|
22,907
|
|
|
21,345
|
|
|
1,562
|
|
|
7.3
|
%
|
|||
|
Other operating department revenue
|
7,891
|
|
|
6,263
|
|
|
1,628
|
|
|
26.0
|
%
|
|||
|
Total revenue
|
252,395
|
|
|
224,250
|
|
|
28,145
|
|
|
12.6
|
%
|
|||
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room expense
|
49,497
|
|
|
43,299
|
|
|
6,198
|
|
|
14.3
|
%
|
|||
|
Food and beverage expense
|
16,629
|
|
|
15,135
|
|
|
1,494
|
|
|
9.9
|
%
|
|||
|
Management fee expense
|
8,783
|
|
|
7,877
|
|
|
906
|
|
|
11.5
|
%
|
|||
|
Other operating expense
|
74,631
|
|
|
67,098
|
|
|
7,533
|
|
|
11.2
|
%
|
|||
|
Total property operating expense
|
149,540
|
|
|
133,409
|
|
|
16,131
|
|
|
12.1
|
%
|
|||
|
Depreciation and amortization
|
31,575
|
|
|
30,737
|
|
|
838
|
|
|
2.7
|
%
|
|||
|
Impairment loss
|
—
|
|
|
896
|
|
|
(896
|
)
|
|
(100.0
|
)%
|
|||
|
Property tax, insurance and other
|
16,651
|
|
|
14,175
|
|
|
2,476
|
|
|
17.5
|
%
|
|||
|
General and administrative
|
8,969
|
|
|
8,101
|
|
|
868
|
|
|
10.7
|
%
|
|||
|
Transaction and pursuit costs
|
478
|
|
|
326
|
|
|
152
|
|
|
46.6
|
%
|
|||
|
Total operating expense
|
207,213
|
|
|
187,644
|
|
|
19,569
|
|
|
10.4
|
%
|
|||
|
Operating income
|
45,182
|
|
|
36,606
|
|
|
8,576
|
|
|
23.4
|
%
|
|||
|
Other income
|
164
|
|
|
68
|
|
|
96
|
|
|
141.2
|
%
|
|||
|
Interest income
|
241
|
|
|
416
|
|
|
(175
|
)
|
|
(42.1
|
)%
|
|||
|
Interest expense
|
(16,511
|
)
|
|
(20,723
|
)
|
|
4,212
|
|
|
(20.3
|
)%
|
|||
|
Gain on foreclosure
|
4,831
|
|
|
—
|
|
|
4,831
|
|
|
—
|
|
|||
|
Income from continuing operations before income taxes
|
33,907
|
|
|
16,367
|
|
|
17,540
|
|
|
107.2
|
%
|
|||
|
Income tax expense
|
(181
|
)
|
|
(339
|
)
|
|
158
|
|
|
(46.6
|
)%
|
|||
|
Income from continuing operations
|
33,726
|
|
|
16,028
|
|
|
17,698
|
|
|
110.4
|
%
|
|||
|
Income (loss) from discontinued operations
|
3,202
|
|
|
(727
|
)
|
|
3,929
|
|
|
(540.4
|
)%
|
|||
|
Net income
|
36,928
|
|
|
15,301
|
|
|
21,627
|
|
|
141.3
|
%
|
|||
|
Net (income) loss attributable to non-controlling interests
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interest in joint venture
|
(166
|
)
|
|
44
|
|
|
(210
|
)
|
|
(477.3
|
)%
|
|||
|
Noncontrolling interest in common units of Operating Partnership
|
(293
|
)
|
|
(149
|
)
|
|
(144
|
)
|
|
96.6
|
%
|
|||
|
Net income attributable to common shareholders
|
$
|
36,469
|
|
|
$
|
15,196
|
|
|
$
|
21,273
|
|
|
140.0
|
%
|
|
|
For the three months ended September 30,
|
|
|
|||||||
|
|
2013
|
|
2012
|
|
% Change
|
|||||
|
Number of properties (at end of period)
|
149
|
|
|
142
|
|
|
4.9
|
%
|
||
|
Occupancy %
|
78.1
|
%
|
|
76.7
|
%
|
|
1.9
|
%
|
||
|
ADR
|
$
|
138.61
|
|
|
$
|
132.87
|
|
|
4.3
|
%
|
|
RevPAR
|
$
|
108.29
|
|
|
$
|
101.91
|
|
|
6.3
|
%
|
|
|
For the three months ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Mortgage indebtedness
|
$
|
11,029
|
|
|
$
|
18,803
|
|
|
Revolving credit facility and term loans
|
3,584
|
|
|
815
|
|
||
|
Amortization of deferred financing fees
|
1,898
|
|
|
1,105
|
|
||
|
Total interest expense
|
$
|
16,511
|
|
|
$
|
20,723
|
|
|
|
For the nine months ended September 30,
|
|
|
|
|
|||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
|
(amounts in thousands)
|
|
|
|
||||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Hotel operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room revenue
|
$
|
635,975
|
|
|
$
|
548,539
|
|
|
$
|
87,436
|
|
|
15.9
|
%
|
|
Food and beverage revenue
|
71,206
|
|
|
63,231
|
|
|
7,975
|
|
|
12.6
|
%
|
|||
|
Other operating department revenue
|
21,450
|
|
|
17,360
|
|
|
4,090
|
|
|
23.6
|
%
|
|||
|
Total revenue
|
728,631
|
|
|
629,130
|
|
|
99,501
|
|
|
15.8
|
%
|
|||
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Hotel operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room
|
139,858
|
|
|
120,755
|
|
|
19,103
|
|
|
15.8
|
%
|
|||
|
Food and beverage
|
50,406
|
|
|
45,045
|
|
|
5,361
|
|
|
11.9
|
%
|
|||
|
Management fees
|
25,554
|
|
|
21,760
|
|
|
3,794
|
|
|
17.4
|
%
|
|||
|
Other hotel expenses
|
214,330
|
|
|
190,091
|
|
|
24,239
|
|
|
12.8
|
%
|
|||
|
Total hotel operating expense
|
430,148
|
|
|
377,651
|
|
|
52,497
|
|
|
13.9
|
%
|
|||
|
Depreciation and amortization
|
94,819
|
|
|
95,681
|
|
|
(862
|
)
|
|
(0.9
|
)%
|
|||
|
Impairment loss
|
—
|
|
|
896
|
|
|
(896
|
)
|
|
(100.0
|
)%
|
|||
|
Property tax, insurance and other
|
47,929
|
|
|
39,180
|
|
|
8,749
|
|
|
22.3
|
%
|
|||
|
General and administrative
|
26,861
|
|
|
22,809
|
|
|
4,052
|
|
|
17.8
|
%
|
|||
|
Transaction and pursuit costs
|
2,822
|
|
|
3,140
|
|
|
(318
|
)
|
|
(10.1
|
)%
|
|||
|
Total operating expense
|
602,579
|
|
|
539,357
|
|
|
63,222
|
|
|
11.7
|
%
|
|||
|
Operating income
|
126,052
|
|
|
89,773
|
|
|
36,279
|
|
|
40.4
|
%
|
|||
|
Other income
|
334
|
|
|
258
|
|
|
76
|
|
|
29.5
|
%
|
|||
|
Interest income
|
777
|
|
|
1,253
|
|
|
(476
|
)
|
|
(38.0
|
)%
|
|||
|
Interest expense
|
(50,171
|
)
|
|
(61,029
|
)
|
|
10,858
|
|
|
(17.8
|
)%
|
|||
|
Loss on disposal
|
—
|
|
|
(634
|
)
|
|
634
|
|
|
(100.0
|
)%
|
|||
|
Gain on foreclosure
|
4,831
|
|
|
—
|
|
|
4,831
|
|
|
—
|
|
|||
|
Income from continuing operations before income taxes
|
81,823
|
|
|
29,621
|
|
|
52,202
|
|
|
176.2
|
%
|
|||
|
Income tax expense
|
(752
|
)
|
|
(1,214
|
)
|
|
462
|
|
|
(38.1
|
)%
|
|||
|
Income from continuing operations
|
81,071
|
|
|
28,407
|
|
|
52,664
|
|
|
185.4
|
%
|
|||
|
Income (loss) from discontinued operations
|
5,426
|
|
|
(1,008
|
)
|
|
6,434
|
|
|
(638.3
|
)%
|
|||
|
Net income
|
86,497
|
|
|
27,399
|
|
|
59,098
|
|
|
215.7
|
%
|
|||
|
Net (income) loss attributable to non-controlling interests
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interest in joint venture
|
(321
|
)
|
|
452
|
|
|
(773
|
)
|
|
(171.0
|
)%
|
|||
|
Noncontrolling interest in common units of Operating Partnership
|
(700
|
)
|
|
(283
|
)
|
|
(417
|
)
|
|
147.3
|
%
|
|||
|
Net income attributable to common shareholders
|
$
|
85,476
|
|
|
$
|
27,568
|
|
|
$
|
57,908
|
|
|
210.1
|
%
|
|
|
For the nine months ended September 30,
|
|
|
|||||||
|
|
2013
|
|
2012
|
|
% Change
|
|||||
|
Number of properties (at end of period)
|
149
|
|
|
142
|
|
|
4.9
|
%
|
||
|
Occupancy %
|
75.9
|
%
|
|
73.9
|
%
|
|
2.7
|
%
|
||
|
ADR
|
$
|
140.38
|
|
|
$
|
131.67
|
|
|
6.6
|
%
|
|
RevPAR
|
$
|
106.48
|
|
|
$
|
97.26
|
|
|
9.5
|
%
|
|
|
For the nine months ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Mortgage indebtedness
|
$
|
38,153
|
|
|
$
|
55,958
|
|
|
Revolving credit facility and term loans
|
8,531
|
|
|
1,904
|
|
||
|
Amortization of deferred financing fees
|
3,487
|
|
|
3,167
|
|
||
|
Total interest expense
|
$
|
50,171
|
|
|
$
|
61,029
|
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
$
|
36,928
|
|
|
$
|
15,301
|
|
|
$
|
86,497
|
|
|
$
|
27,399
|
|
|
Depreciation and amortization
|
31,575
|
|
|
30,737
|
|
|
94,819
|
|
|
95,681
|
|
||||
|
Loss on disposal
|
—
|
|
|
—
|
|
|
—
|
|
|
634
|
|
||||
|
Gain on extinguishment of indebtedness (1)
|
(3,277
|
)
|
|
—
|
|
|
(5,702
|
)
|
|
—
|
|
||||
|
Impairment loss
|
—
|
|
|
896
|
|
|
—
|
|
|
896
|
|
||||
|
Noncontrolling interest in joint venture
|
(166
|
)
|
|
44
|
|
|
(321
|
)
|
|
452
|
|
||||
|
Adjustments related to discontinued operations (2)
|
11
|
|
|
74
|
|
|
120
|
|
|
281
|
|
||||
|
Adjustments related to joint venture (3)
|
(121
|
)
|
|
(119
|
)
|
|
(363
|
)
|
|
(330
|
)
|
||||
|
FFO attributable to common shareholders
|
64,950
|
|
|
46,933
|
|
|
175,050
|
|
|
125,013
|
|
||||
|
Gain on foreclosure
|
(4,831
|
)
|
|
—
|
|
|
(4,831
|
)
|
|
—
|
|
||||
|
Transaction and pursuit costs
|
478
|
|
|
326
|
|
|
2,822
|
|
|
3,140
|
|
||||
|
Amortization of share based compensation
|
3,344
|
|
|
2,550
|
|
|
9,691
|
|
|
5,763
|
|
||||
|
Loan related costs (4)(5)
|
1,046
|
|
|
669
|
|
|
1,046
|
|
|
669
|
|
||||
|
Other expenses (6)
|
133
|
|
|
125
|
|
|
157
|
|
|
302
|
|
||||
|
Adjusted FFO
|
$
|
65,120
|
|
|
$
|
50,603
|
|
|
$
|
183,935
|
|
|
$
|
134,887
|
|
|
1.
|
Represents the gain on extinguishment of indebtedness from the SpringHill Suites Southfield, Michigan and Courtyard Goshen, Indiana. The gain is included in discontinued operations.
|
|
2.
|
Includes depreciation and amortization expense from discontinued operations.
|
|
3.
|
Includes depreciation and amortization expense allocated to the noncontrolling interest in joint venture.
|
|
4.
|
Represents accelerated amortization of deferred financing fees related to the paydown of mortgage indebtedness for the three and nine months ended September 30, 2013, respectively.
|
|
5.
|
Represents default interest and penalties incurred in connection with the SpringHill Suites Southfield, Michigan mortgage loan for the three and nine months ended September 30, 2012, respectively.
|
|
6.
|
Represents accelerated deferred management fee expense related to the Courtyard Goshen, Indiana and the SpringHill Suites Southfield, Michigan and legal expenses outside the normal course of operations.
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
$
|
36,928
|
|
|
$
|
15,301
|
|
|
$
|
86,497
|
|
|
$
|
27,399
|
|
|
Depreciation and amortization
|
31,575
|
|
|
30,737
|
|
|
94,819
|
|
|
95,681
|
|
||||
|
Interest expense, net (1)
|
16,501
|
|
|
20,715
|
|
|
50,149
|
|
|
60,999
|
|
||||
|
Income tax expense
|
181
|
|
|
339
|
|
|
752
|
|
|
1,214
|
|
||||
|
Noncontrolling interest in joint venture
|
(166
|
)
|
|
44
|
|
|
(321
|
)
|
|
452
|
|
||||
|
Adjustments related to discontinued operations (2)
|
42
|
|
|
949
|
|
|
492
|
|
|
1,405
|
|
||||
|
Adjustments related to joint venture (3)
|
(121
|
)
|
|
(295
|
)
|
|
(363
|
)
|
|
(854
|
)
|
||||
|
EBITDA
|
84,940
|
|
|
67,790
|
|
|
232,025
|
|
|
186,296
|
|
||||
|
Gain on foreclosure
|
(4,831
|
)
|
|
—
|
|
|
(4,831
|
)
|
|
—
|
|
||||
|
Transaction and pursuit costs
|
478
|
|
|
326
|
|
|
2,822
|
|
|
3,140
|
|
||||
|
Gain on extinguishment of indebtedness (4)
|
(3,277
|
)
|
|
—
|
|
|
(5,702
|
)
|
|
—
|
|
||||
|
Impairment loss
|
—
|
|
|
896
|
|
|
—
|
|
|
896
|
|
||||
|
Loss on disposal
|
—
|
|
|
—
|
|
|
—
|
|
|
634
|
|
||||
|
Amortization of share based compensation
|
3,344
|
|
|
2,550
|
|
|
9,691
|
|
|
5,763
|
|
||||
|
Other expenses (5)
|
133
|
|
|
125
|
|
|
157
|
|
|
302
|
|
||||
|
Adjusted EBITDA
|
$
|
80,787
|
|
|
$
|
71,687
|
|
|
$
|
234,162
|
|
|
$
|
197,031
|
|
|
|
|
|
1.
|
Excludes amounts attributable to investment in loans of
$0.2 million
and
$0.8 million
for the
three and nine months ended September 30, 2013
, respectively and
$0.4 million
and
$1.2 million
for the
three and nine months ended September 30, 2012
, respectively.
|
|
2.
|
Includes depreciation, amortization and interest expense from discontinued operations.
|
|
3.
|
Includes depreciation, amortization and interest expense allocated to the noncontrolling interest in joint venture.
|
|
4.
|
Represents the gain on extinguishment of indebtedness from the SpringHill Suites Southfield, Michigan and Courtyard Goshen, Indiana. The gain is included in Discontinued Operations.
|
|
5.
|
Represents accelerated deferred management fee expense related to the Courtyard Goshen, Indiana and the SpringHill Suites Southfield, Michigan and legal 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 in connection with our formation transactions and recent property acquisitions.
|
|
|
Outstanding borrowings at
|
|
Interest rate at
|
|
Interest expense for the
|
||||||||
|
|
September 30, 2013
|
|
September 30, 2013 (1)
|
|
three months ended September 30, 2013
|
|
nine months ended September 30, 2013
|
||||||
|
Revolver (2)
|
$
|
—
|
|
|
n/a
|
|
$
|
268
|
|
|
$
|
885
|
|
|
2012 Five-Year Term Loan
|
275,000
|
|
|
1.88%
|
|
1,329
|
|
|
4,137
|
|
|||
|
Seven-Year Term Loan (3)
|
225,000
|
|
|
4.04%
|
|
1,073
|
|
|
2,596
|
|
|||
|
2013 Five-Year Term Loan (4)
|
350,000
|
|
|
3.25%
|
|
914
|
|
|
914
|
|
|||
|
Total
|
$
|
850,000
|
|
|
|
|
$
|
3,584
|
|
|
$
|
8,532
|
|
|
1.
|
Interest rate at
September 30, 2013
gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
2.
|
Includes the unused facility fee of $0.3 million and $0.8 million for the three and nine months ended September 30, 2013, respectively.
|
|
3.
|
Includes interest expense related to an interest rate hedge of $0.2 million for both the three and nine months ended September 30, 2013.
|
|
4.
|
Includes interest expense related to an interest rate hedge of $0.3 million for both the three and nine months ended September 30, 2013.
|
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Fixed rate debt
|
$
|
—
|
|
|
$
|
184,256
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
184,256
|
|
|
Weighted average interest rate
|
—
|
|
|
5.56
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.56
|
%
|
|||||||
|
Variable rate debt
|
$
|
142,000
|
|
|
$
|
—
|
|
|
$
|
235,000
|
|
|
$
|
275,000
|
|
|
$
|
350,000
|
|
|
$
|
225,000
|
|
|
$
|
1,227,000
|
|
|
Weighted average interest rate (1)
|
4.18
|
%
|
|
—
|
|
|
3.59
|
%
|
|
1.88
|
%
|
|
3.25
|
%
|
|
4.04
|
%
|
|
3.26
|
%
|
|||||||
|
Total
|
$
|
142,000
|
|
|
$
|
184,256
|
|
|
$
|
235,000
|
|
|
$
|
275,000
|
|
|
$
|
350,000
|
|
|
$
|
225,000
|
|
|
$
|
1,411,256
|
|
|
1.
|
The weighted average interest rate gives effect to interest rate hedges and LIBOR floors, as applicable.
|
|
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, 2013 through January 31, 2013
|
|
—
|
|
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
February 1, 2013 through February 28, 2013
|
|
24,545
|
|
|
(1)
|
|
$
|
21.00
|
|
|
—
|
|
|
N/A
|
|
March 1, 2013 through March 31, 2013
|
|
9,794
|
|
|
(1)
|
|
$
|
21.63
|
|
|
—
|
|
|
N/A
|
|
April 1, 2013 through April 30, 2013
|
|
—
|
|
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
May 1, 2013 through May 31, 2013
|
|
33,948
|
|
|
(1)
|
|
$
|
23.55
|
|
|
—
|
|
|
N/A
|
|
June 1, 2013 through June 30, 2013
|
|
10,341
|
|
|
(1)
|
|
$
|
23.18
|
|
|
—
|
|
|
N/A
|
|
July 1, 2013 through July 31, 2013
|
|
—
|
|
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
August 1, 2013 through August 31, 2013
|
|
36,556
|
|
|
(1)
|
|
$
|
23.63
|
|
|
—
|
|
|
N/A
|
|
September 1, 2013 through September 30, 2013
|
|
10,514
|
|
|
(1)
|
|
$
|
23.02
|
|
|
—
|
|
|
N/A
|
|
Total
|
|
125,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 issued under our 2011 Plan. With respect to these common shares, the price paid per common share is based on the closing price of our common shares as of the date of the determination of the statutory minimum federal income tax.
|
|
Exhibit
Number
|
|
Description of Exhibit
|
||
|
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 (File. No. 333-172011) 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 (File. No. 333-172011) filed on May 5, 2011)
|
||
|
10.1
|
|
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)
|
||
|
10.2
|
|
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)
|
||
|
10.3
|
|
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)
|
||
|
10.4
|
|
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)
|
||
|
10.5
|
|
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)
|
||
|
10.6
|
|
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)
|
||
|
10.7
|
|
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)
|
||
|
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
|
|
|
|
|
Dated: November 7, 2013
|
/s/ THOMAS J. BALTIMORE, JR.
|
|
|
Thomas J. Baltimore, Jr.
|
|
|
President, Chief Executive Officer and Trustee
|
|
|
|
|
|
|
|
Dated: November 7, 2013
|
/s/ LESLIE D. HALE
|
|
|
Leslie D. Hale
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
Dated: November 7, 2013
|
/s/ CHRISTOPHER A. GORMSEN
|
|
|
Christopher A. Gormsen
|
|
|
Chief Accounting Officer
|
|
|
(Principal Accounting Officer)
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
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 (File. No. 333-172011) 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 (File. No. 333-172011) filed on May 5, 2011)
|
|
|
10.1
|
|
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)
|
|
|
10.2
|
|
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)
|
|
|
10.3
|
|
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)
|
|
|
10.4
|
|
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)
|
|
|
10.5
|
|
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)
|
|
|
10.6
|
|
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)
|
|
|
10.7
|
|
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)
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
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 |
|---|