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
|
|
Smaller reporting company
|
|
o
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
|
o
|
|
|
|
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
o
|
||||||
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
Consolidated Financial Statements (unaudited)
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
September 30,
2018 |
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
|
|
||
|
Investment in hotel properties, net
|
$
|
5,373,171
|
|
|
$
|
5,791,925
|
|
|
Investment in unconsolidated joint ventures
|
22,472
|
|
|
23,885
|
|
||
|
Cash and cash equivalents
|
425,384
|
|
|
586,470
|
|
||
|
Restricted cash reserves
|
78,113
|
|
|
72,606
|
|
||
|
Hotel and other receivables, net of allowance of $610 and $510, respectively
|
76,914
|
|
|
60,011
|
|
||
|
Deferred income tax asset, net
|
52,415
|
|
|
56,761
|
|
||
|
Intangible assets, net
|
53,633
|
|
|
133,211
|
|
||
|
Prepaid expense and other assets
|
77,154
|
|
|
69,936
|
|
||
|
Assets of hotel properties held for sale, net
|
25,449
|
|
|
—
|
|
||
|
Total assets
|
$
|
6,184,705
|
|
|
$
|
6,794,805
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Debt, net
|
$
|
2,290,164
|
|
|
$
|
2,880,488
|
|
|
Accounts payable and other liabilities
|
203,982
|
|
|
225,664
|
|
||
|
Deferred income tax liability
|
5,547
|
|
|
5,547
|
|
||
|
Advance deposits and deferred revenue
|
29,506
|
|
|
30,463
|
|
||
|
Accrued interest
|
14,296
|
|
|
17,081
|
|
||
|
Distributions payable
|
65,746
|
|
|
65,284
|
|
||
|
Total liabilities
|
2,609,241
|
|
|
3,224,527
|
|
||
|
Commitments and Contingencies (Note 12)
|
|
|
|
|
|
||
|
Equity
|
|
|
|
|
|||
|
Shareholders’ equity:
|
|
|
|
|
|||
|
Preferred shares of beneficial interest, $0.01 par value, 50,000,000 shares authorized
|
|
|
|
||||
|
Series A Cumulative Convertible Preferred Shares, $0.01 par value, 12,950,000 shares authorized; 12,879,475 shares issued and outstanding, liquidation value of $328,266, at September 30, 2018 and December 31, 2017
|
366,936
|
|
|
366,936
|
|
||
|
Common shares of beneficial interest, $0.01 par value, 450,000,000 shares authorized; 175,215,202 and 174,869,046 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively
|
1,752
|
|
|
1,749
|
|
||
|
Additional paid-in capital
|
3,215,208
|
|
|
3,208,002
|
|
||
|
Accumulated other comprehensive income
|
38,315
|
|
|
8,846
|
|
||
|
Distributions in excess of net earnings
|
(113,841
|
)
|
|
(82,566
|
)
|
||
|
Total shareholders’ equity
|
3,508,370
|
|
|
3,502,967
|
|
||
|
Noncontrolling interest:
|
|
|
|
|
|
||
|
Noncontrolling interest in consolidated joint ventures
|
11,640
|
|
|
11,700
|
|
||
|
Noncontrolling interest in the Operating Partnership
|
11,024
|
|
|
11,181
|
|
||
|
Total noncontrolling interest
|
22,664
|
|
|
22,881
|
|
||
|
Preferred equity in a consolidated joint venture, liquidation value of $45,515 and $45,430 at September 30, 2018 and December 31, 2017, respectively
|
44,430
|
|
|
44,430
|
|
||
|
Total equity
|
3,575,464
|
|
|
3,570,278
|
|
||
|
Total liabilities and equity
|
$
|
6,184,705
|
|
|
$
|
6,794,805
|
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Operating revenues
|
|
|
|
|
|
|
|
||||||||
|
Room revenue
|
$
|
377,237
|
|
|
$
|
292,046
|
|
|
$
|
1,138,115
|
|
|
$
|
770,751
|
|
|
Food and beverage revenue
|
47,211
|
|
|
35,580
|
|
|
157,850
|
|
|
91,392
|
|
||||
|
Other revenue
|
22,594
|
|
|
13,629
|
|
|
65,362
|
|
|
31,628
|
|
||||
|
Total revenues
|
$
|
447,042
|
|
|
$
|
341,255
|
|
|
$
|
1,361,327
|
|
|
$
|
893,771
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
||||||
|
Room expense
|
$
|
95,161
|
|
|
$
|
69,380
|
|
|
$
|
279,589
|
|
|
$
|
176,523
|
|
|
Food and beverage expense
|
37,780
|
|
|
27,061
|
|
|
121,450
|
|
|
66,458
|
|
||||
|
Management and franchise fee expense
|
34,838
|
|
|
29,571
|
|
|
107,766
|
|
|
86,110
|
|
||||
|
Other operating expense
|
105,646
|
|
|
78,120
|
|
|
320,325
|
|
|
195,000
|
|
||||
|
Total property operating expenses
|
273,425
|
|
|
204,132
|
|
|
829,130
|
|
|
524,091
|
|
||||
|
Depreciation and amortization
|
60,373
|
|
|
45,231
|
|
|
183,429
|
|
|
122,136
|
|
||||
|
Property tax, insurance and other
|
34,382
|
|
|
23,618
|
|
|
104,418
|
|
|
60,929
|
|
||||
|
General and administrative
|
11,622
|
|
|
9,506
|
|
|
38,059
|
|
|
28,757
|
|
||||
|
Transaction costs
|
261
|
|
|
32,607
|
|
|
2,181
|
|
|
36,923
|
|
||||
|
Total operating expenses
|
380,063
|
|
|
315,094
|
|
|
1,157,217
|
|
|
772,836
|
|
||||
|
Operating income
|
66,979
|
|
|
26,161
|
|
|
204,110
|
|
|
120,935
|
|
||||
|
Other income
|
856
|
|
|
110
|
|
|
2,514
|
|
|
323
|
|
||||
|
Interest income
|
1,149
|
|
|
1,157
|
|
|
3,339
|
|
|
2,306
|
|
||||
|
Interest expense
|
(24,629
|
)
|
|
(19,650
|
)
|
|
(78,772
|
)
|
|
(48,527
|
)
|
||||
|
Gain (loss) on sale of hotel properties, net
|
35,895
|
|
|
(19
|
)
|
|
32,957
|
|
|
(49
|
)
|
||||
|
(Loss) gain on extinguishment of indebtedness, net
|
(1,656
|
)
|
|
—
|
|
|
6,010
|
|
|
—
|
|
||||
|
Gain on settlement of investment in loan
|
—
|
|
|
2,670
|
|
|
—
|
|
|
2,670
|
|
||||
|
Income before equity in income from unconsolidated joint ventures
|
78,594
|
|
|
10,429
|
|
|
170,158
|
|
|
77,658
|
|
||||
|
Equity in income from unconsolidated joint ventures
|
219
|
|
|
57
|
|
|
637
|
|
|
57
|
|
||||
|
Income before income tax expense
|
78,813
|
|
|
10,486
|
|
|
170,795
|
|
|
77,715
|
|
||||
|
Income tax expense
|
(4,156
|
)
|
|
(6,375
|
)
|
|
(7,852
|
)
|
|
(9,362
|
)
|
||||
|
Net income
|
74,657
|
|
|
4,111
|
|
|
162,943
|
|
|
68,353
|
|
||||
|
Net (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
||||||
|
Noncontrolling interest in consolidated joint ventures
|
(9
|
)
|
|
(32
|
)
|
|
170
|
|
|
5
|
|
||||
|
Noncontrolling interest in the Operating Partnership
|
(299
|
)
|
|
(43
|
)
|
|
(626
|
)
|
|
(318
|
)
|
||||
|
Preferred distributions - consolidated joint venture
|
(374
|
)
|
|
(122
|
)
|
|
(1,109
|
)
|
|
(122
|
)
|
||||
|
Net income attributable to RLJ
|
73,975
|
|
|
3,914
|
|
|
161,378
|
|
|
67,918
|
|
||||
|
Preferred dividends
|
(6,279
|
)
|
|
(2,093
|
)
|
|
(18,836
|
)
|
|
(2,093
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
67,696
|
|
|
$
|
1,821
|
|
|
$
|
142,542
|
|
|
$
|
65,825
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic per common share data:
|
|
|
|
|
|
|
|
||||||||
|
Net income per share attributable to common shareholders
|
$
|
0.39
|
|
|
$
|
0.01
|
|
|
$
|
0.81
|
|
|
$
|
0.50
|
|
|
Weighted-average number of common shares
|
174,326,198
|
|
|
140,249,961
|
|
|
174,253,393
|
|
|
129,317,120
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted per common share data:
|
|
|
|
|
|
|
|
||||||||
|
Net income per share attributable to common shareholders
|
$
|
0.39
|
|
|
$
|
0.01
|
|
|
$
|
0.81
|
|
|
$
|
0.50
|
|
|
Weighted-average number of common shares
|
174,479,341
|
|
|
140,307,269
|
|
|
174,365,101
|
|
|
129,399,177
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
74,657
|
|
|
$
|
4,111
|
|
|
$
|
162,943
|
|
|
$
|
68,353
|
|
|
Unrealized gain on interest rate derivatives
|
4,675
|
|
|
1,746
|
|
|
29,469
|
|
|
5,579
|
|
||||
|
Comprehensive income
|
79,332
|
|
|
5,857
|
|
|
192,412
|
|
|
73,932
|
|
||||
|
Comprehensive (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest in consolidated joint ventures
|
(9
|
)
|
|
(32
|
)
|
|
170
|
|
|
5
|
|
||||
|
Noncontrolling interest in the Operating Partnership
|
(299
|
)
|
|
(43
|
)
|
|
(626
|
)
|
|
(318
|
)
|
||||
|
Preferred distributions - consolidated joint venture
|
(374
|
)
|
|
(122
|
)
|
|
(1,109
|
)
|
|
(122
|
)
|
||||
|
Comprehensive income attributable to RLJ
|
$
|
78,650
|
|
|
$
|
5,660
|
|
|
$
|
190,847
|
|
|
$
|
73,497
|
|
|
|
Shareholders’ Equity
|
|
Noncontrolling Interest
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
|
Preferred Stock
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Par
Value
|
|
Additional
Paid-in Capital
|
|
Distributions in excess of net earnings
|
|
Accumulated Other Comprehensive
Income |
|
Operating
Partnership |
|
Consolidated
Joint
Ventures
|
|
Preferred Equity in a Consolidated Joint Venture
|
|
Total
Equity
|
||||||||||||||||||||
|
Balance at December 31, 2017
|
12,879,475
|
|
|
$
|
366,936
|
|
|
174,869,046
|
|
|
$
|
1,749
|
|
|
$
|
3,208,002
|
|
|
$
|
(82,566
|
)
|
|
$
|
8,846
|
|
|
$
|
11,181
|
|
|
$
|
11,700
|
|
|
$
|
44,430
|
|
|
$
|
3,570,278
|
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
161,378
|
|
|
—
|
|
|
626
|
|
|
(170
|
)
|
|
1,109
|
|
|
162,943
|
|
|||||||||
|
Unrealized gain on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,469
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,469
|
|
|||||||||
|
Contributions from joint venture partners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|
—
|
|
|
110
|
|
|||||||||
|
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
591,851
|
|
|
6
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Amortization of share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,135
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,135
|
|
|||||||||
|
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock
|
—
|
|
|
—
|
|
|
(132,370
|
)
|
|
(2
|
)
|
|
(2,924
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,926
|
)
|
|||||||||
|
Forfeiture of restricted stock
|
—
|
|
|
—
|
|
|
(113,325
|
)
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Distributions on preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,836
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,836
|
)
|
|||||||||
|
Distributions on common shares and units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(173,817
|
)
|
|
—
|
|
|
(783
|
)
|
|
—
|
|
|
—
|
|
|
(174,600
|
)
|
|||||||||
|
Preferred distributions - consolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,109
|
)
|
|
(1,109
|
)
|
|||||||||
|
Balance at September 30, 2018
|
12,879,475
|
|
|
$
|
366,936
|
|
|
175,215,202
|
|
|
$
|
1,752
|
|
|
$
|
3,215,208
|
|
|
$
|
(113,841
|
)
|
|
$
|
38,315
|
|
|
$
|
11,024
|
|
|
$
|
11,640
|
|
|
$
|
44,430
|
|
|
$
|
3,575,464
|
|
|
|
Shareholders’ Equity
|
|
Noncontrolling Interest
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
|
Preferred Stock
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Par
Value
|
|
Additional
Paid-in Capital |
|
Retained Earnings (Distributions in excess of net earnings)
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Operating
Partnership |
|
Consolidated
Joint
Ventures
|
|
Preferred Equity in a Consolidated Joint Venture
|
|
Total
Equity
|
||||||||||||||||||||
|
Balance at December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
124,364,178
|
|
|
$
|
1,244
|
|
|
$
|
2,187,333
|
|
|
$
|
38,249
|
|
|
$
|
(4,902
|
)
|
|
$
|
7,380
|
|
|
$
|
5,973
|
|
|
$
|
—
|
|
|
$
|
2,235,277
|
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67,918
|
|
|
—
|
|
|
318
|
|
|
(5
|
)
|
|
122
|
|
|
68,353
|
|
|||||||||
|
Unrealized gain on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,579
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,579
|
|
|||||||||
|
Issuance of common shares
|
—
|
|
|
—
|
|
|
50,358,104
|
|
|
504
|
|
|
1,015,723
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,016,227
|
|
|||||||||
|
Issuance of Operating Partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,342
|
|
|
—
|
|
|
—
|
|
|
4,342
|
|
|||||||||
|
Issuance of Series A Cumulative Convertible Preferred Shares
|
12,879,475
|
|
|
366,936
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
366,936
|
|
|||||||||
|
Noncontrolling interest recorded in connection with the Mergers
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,157
|
|
|
—
|
|
|
5,157
|
|
|||||||||
|
Preferred equity in a consolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,430
|
|
|
44,430
|
|
|||||||||
|
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
425,076
|
|
|
4
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Amortization of share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,964
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,964
|
|
|||||||||
|
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock
|
—
|
|
|
—
|
|
|
(105,378
|
)
|
|
(2
|
)
|
|
(2,214
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,216
|
)
|
|||||||||
|
Shares acquired as part of a share repurchase program
|
—
|
|
|
—
|
|
|
(122,508
|
)
|
|
(1
|
)
|
|
(2,609
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,610
|
)
|
|||||||||
|
Forfeiture of restricted stock
|
—
|
|
|
—
|
|
|
(5,866
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Distributions on preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,093
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,093
|
)
|
|||||||||
|
Distributions on common shares and units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(129,400
|
)
|
|
—
|
|
|
(577
|
)
|
|
—
|
|
|
—
|
|
|
(129,977
|
)
|
|||||||||
|
Preferred distributions - consolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(122
|
)
|
|
(122
|
)
|
|||||||||
|
Balance at September 30, 2017
|
12,879,475
|
|
|
$
|
366,936
|
|
|
174,913,606
|
|
|
$
|
1,749
|
|
|
$
|
3,206,193
|
|
|
$
|
(25,326
|
)
|
|
$
|
677
|
|
|
$
|
11,463
|
|
|
$
|
11,125
|
|
|
$
|
44,430
|
|
|
$
|
3,617,247
|
|
|
|
For the nine months ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities
|
|
|
|
|
|
||
|
Net income
|
$
|
162,943
|
|
|
$
|
68,353
|
|
|
Adjustments to reconcile net income to cash flow provided by operating activities:
|
|
|
|
|
|
||
|
(Gain) loss on sale of hotel properties, net
|
(32,957
|
)
|
|
49
|
|
||
|
Gain on extinguishment of indebtedness, net
|
(6,010
|
)
|
|
—
|
|
||
|
Gain on settlement of investment in loan
|
—
|
|
|
(2,670
|
)
|
||
|
Depreciation and amortization
|
183,429
|
|
|
122,136
|
|
||
|
Amortization of deferred financing costs
|
2,688
|
|
|
2,597
|
|
||
|
Other amortization
|
(2,450
|
)
|
|
(104
|
)
|
||
|
Equity in income from unconsolidated joint ventures
|
(637
|
)
|
|
(57
|
)
|
||
|
Distributions of income from unconsolidated joint ventures
|
2,050
|
|
|
750
|
|
||
|
Accretion of interest income on investment in loan
|
—
|
|
|
(664
|
)
|
||
|
Amortization of share-based compensation
|
9,722
|
|
|
7,964
|
|
||
|
Deferred income taxes
|
6,145
|
|
|
7,972
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
|||
|
Hotel and other receivables, net
|
(18,420
|
)
|
|
(16,493
|
)
|
||
|
Prepaid expense and other assets
|
12,871
|
|
|
74
|
|
||
|
Accounts payable and other liabilities
|
(6,916
|
)
|
|
28,411
|
|
||
|
Advance deposits and deferred revenue
|
3,801
|
|
|
(1,238
|
)
|
||
|
Accrued interest
|
(2,785
|
)
|
|
(9,751
|
)
|
||
|
Net cash flow provided by operating activities
|
313,474
|
|
|
207,329
|
|
||
|
Cash flows from investing activities
|
|
|
|
|
|
||
|
Acquisition of FelCor, net of cash acquired
|
—
|
|
|
(24,883
|
)
|
||
|
Proceeds from the sale of hotel properties, net
|
447,737
|
|
|
(49
|
)
|
||
|
Improvements and additions to hotel properties
|
(144,195
|
)
|
|
(58,853
|
)
|
||
|
Additions to property and equipment
|
(116
|
)
|
|
(152
|
)
|
||
|
Proceeds from the settlement of an investment in loan
|
—
|
|
|
12,792
|
|
||
|
Net cash flow provided by (used in) investing activities
|
303,426
|
|
|
(71,145
|
)
|
||
|
Cash flows from financing activities
|
|
|
|
|
|
||
|
Borrowings under Revolver
|
300,000
|
|
|
—
|
|
||
|
Repayments under Revolver
|
(300,000
|
)
|
|
—
|
|
||
|
Redemption of senior notes
|
(539,025
|
)
|
|
—
|
|
||
|
Payments of mortgage loans principal
|
(32,942
|
)
|
|
(3,168
|
)
|
||
|
Repurchase of common shares under a share repurchase program
|
—
|
|
|
(2,610
|
)
|
||
|
Repurchase of common shares to satisfy employee withholding requirements
|
(2,925
|
)
|
|
(2,216
|
)
|
||
|
Distributions on preferred shares
|
(18,836
|
)
|
|
—
|
|
||
|
Distributions on common shares
|
(173,367
|
)
|
|
(150,701
|
)
|
||
|
Distributions on Operating Partnership units
|
(766
|
)
|
|
(667
|
)
|
||
|
Payments of deferred financing costs
|
(3,615
|
)
|
|
(1,050
|
)
|
||
|
Preferred distributions - consolidated joint venture
|
(1,113
|
)
|
|
(126
|
)
|
||
|
Contributions from joint venture partners
|
110
|
|
|
—
|
|
||
|
Net cash flow used in financing activities
|
(772,479
|
)
|
|
(160,538
|
)
|
||
|
Net change in cash, cash equivalents, and restricted cash reserves
|
(155,579
|
)
|
|
(24,354
|
)
|
||
|
Cash, cash equivalents, and restricted cash reserves, beginning of year
|
659,076
|
|
|
523,878
|
|
||
|
Cash, cash equivalents, and restricted cash reserves, end of period
|
$
|
503,497
|
|
|
$
|
499,524
|
|
|
Hotel Property Name
|
|
Location
|
|
Ownership Interest
|
|
Management
Company |
|
Rooms
|
|
DoubleTree Suites by Hilton Austin
|
|
Austin, TX
|
|
100%
|
|
Hilton
|
|
188
|
|
DoubleTree Suites by Hilton Orlando - Lake Buena Vista
|
|
Orlando, FL
|
|
100%
|
|
Hilton
|
|
229
|
|
Embassy Suites Atlanta - Buckhead
|
|
Atlanta, GA
|
|
100%
|
|
Hilton
|
|
316
|
|
Embassy Suites Birmingham
|
|
Birmingham, AL
|
|
100%
|
|
Hilton
|
|
242
|
|
Embassy Suites Boston Marlborough (1)
|
|
Marlborough, MA
|
|
100%
|
|
Hilton
|
|
229
|
|
Embassy Suites Dallas - Love Field
|
|
Dallas, TX
|
|
100%
|
|
Aimbridge Hospitality
|
|
248
|
|
Embassy Suites Deerfield Beach - Resort & Spa
|
|
Deerfield Beach, FL
|
|
100%
|
|
Hilton
|
|
244
|
|
Embassy Suites Fort Lauderdale 17th Street
|
|
Fort Lauderdale, FL
|
|
100%
|
|
Hilton
|
|
361
|
|
Embassy Suites Los Angeles - International Airport South
|
|
El Segundo, CA
|
|
100%
|
|
Hilton
|
|
349
|
|
Embassy Suites Mandalay Beach - Hotel & Resort
|
|
Oxnard, CA
|
|
100%
|
|
Hilton
|
|
250
|
|
Embassy Suites Miami - International Airport
|
|
Miami, FL
|
|
100%
|
|
Hilton
|
|
318
|
|
Embassy Suites Milpitas Silicon Valley
|
|
Milpitas, CA
|
|
100%
|
|
Hilton
|
|
266
|
|
Embassy Suites Minneapolis - Airport
|
|
Bloomington, MN
|
|
100%
|
|
Hilton
|
|
310
|
|
Embassy Suites Myrtle Beach - Oceanfront Resort
|
|
Myrtle Beach, SC
|
|
100%
|
|
Hilton
|
|
255
|
|
Embassy Suites Napa Valley (2)
|
|
Napa, CA
|
|
100%
|
|
Hilton
|
|
205
|
|
Embassy Suites Orlando - International Drive South/Convention Center
|
|
Orlando, FL
|
|
100%
|
|
Hilton
|
|
244
|
|
Embassy Suites Phoenix - Biltmore
|
|
Phoenix, AZ
|
|
100%
|
|
Hilton
|
|
232
|
|
Embassy Suites San Francisco Airport - South San Francisco
|
|
San Francisco, CA
|
|
100%
|
|
Hilton
|
|
312
|
|
Embassy Suites San Francisco Airport - Waterfront
|
|
Burlingame, CA
|
|
100%
|
|
Hilton
|
|
340
|
|
Embassy Suites Secaucus - Meadowlands (3)
|
|
Secaucus, NJ
|
|
50%
|
|
Hilton
|
|
261
|
|
Hilton Myrtle Beach Resort
|
|
Myrtle Beach, SC
|
|
100%
|
|
Hilton
|
|
385
|
|
Holiday Inn San Francisco - Fisherman's Wharf (4)
|
|
San Francisco, CA
|
|
100%
|
|
InterContinental Hotels
|
|
585
|
|
San Francisco Marriott Union Square
|
|
San Francisco, CA
|
|
100%
|
|
Marriott
|
|
400
|
|
Sheraton Burlington Hotel & Conference Center (5) (6)
|
|
Burlington, VT
|
|
100%
|
|
Marriott
|
|
309
|
|
Sheraton Philadelphia Society Hill Hotel (7)
|
|
Philadelphia, PA
|
|
100%
|
|
Marriott
|
|
364
|
|
The Fairmont Copley Plaza (8)
|
|
Boston, MA
|
|
100%
|
|
FRHI Hotels & Resorts
|
|
383
|
|
The Knickerbocker New York
|
|
New York, NY
|
|
95%
|
|
Highgate Hotels
|
|
330
|
|
The Mills House Wyndham Grand Hotel
|
|
Charleston, SC
|
|
100%
|
|
Wyndham
|
|
216
|
|
The Vinoy Renaissance St. Petersburg Resort & Golf Club (9)
|
|
St. Petersburg, FL
|
|
100%
|
|
Marriott
|
|
361
|
|
Wyndham Boston Beacon Hill
|
|
Boston, MA
|
|
100%
|
|
Wyndham
|
|
304
|
|
Wyndham Houston - Medical Center Hotel & Suites
|
|
Houston, TX
|
|
100%
|
|
Wyndham
|
|
287
|
|
Wyndham New Orleans - French Quarter
|
|
New Orleans, LA
|
|
100%
|
|
Wyndham
|
|
374
|
|
Wyndham Philadelphia Historic District
|
|
Philadelphia, PA
|
|
100%
|
|
Wyndham
|
|
364
|
|
Wyndham Pittsburgh University Center
|
|
Pittsburgh, PA
|
|
100%
|
|
Wyndham
|
|
251
|
|
Wyndham San Diego Bayside
|
|
San Diego, CA
|
|
100%
|
|
Wyndham
|
|
600
|
|
Wyndham Santa Monica At The Pier
|
|
Santa Monica, CA
|
|
100%
|
|
Wyndham
|
|
132
|
|
Chateau LeMoyne - French Quarter, New Orleans (10)
|
|
New Orleans, LA
|
|
50%
|
|
InterContinental Hotels
|
|
171
|
|
|
|
|
|
|
|
|
|
11,215
|
|
(1)
|
In February 2018, the Company sold this hotel property for a sale price of
$23.7 million
.
|
|
(2)
|
In July 2018, the Company sold this hotel property for a sale price of
$102.0 million
.
|
|
(3)
|
The Company owns an indirect
50%
ownership interest in the real estate at this hotel property and records the real estate interests using the equity method of accounting. The Company leases the hotel property to its TRS, of which the Company owns a controlling financial interest in the operating lessee, so the Company consolidates its ownership interest in the leased hotel.
|
|
(4)
|
In October 2018, the Company sold this hotel property for a sale price of
$75.3 million
.
|
|
(5)
|
In December 2017, this hotel property was converted to the DoubleTree by Hilton Burlington Vermont.
|
|
(6)
|
In September 2018, the Company sold this hotel property for a sale price of
$35.0 million
.
|
|
(7)
|
In March 2018, the Company sold this hotel property for a sale price of
$95.5 million
.
|
|
(8)
|
In December 2017, the Company sold this hotel property for a sale price of
$170.0 million
.
|
|
(9)
|
In August 2018, the Company sold this hotel property for a sale price of
$185.0 million
.
|
|
(10)
|
The Company owns an indirect
50%
ownership interest in this hotel property and accounts for its ownership interest using the equity method of accounting. This hotel property is operated without a lease.
|
|
|
|
Total Consideration
|
||
|
Common Shares
|
|
$
|
1,016,227
|
|
|
Series A Preferred Shares
|
|
366,936
|
|
|
|
OP Units
|
|
4,342
|
|
|
|
Cash, net of cash, cash equivalents, and restricted cash reserves acquired
|
|
24,883
|
|
|
|
Total consideration
|
|
$
|
1,412,388
|
|
|
|
|
August 31, 2017
|
||
|
Investment in hotel properties
|
|
$
|
2,661,114
|
|
|
Investment in unconsolidated joint ventures
|
|
25,651
|
|
|
|
Hotel and other receivables
|
|
28,308
|
|
|
|
Deferred income tax assets
|
|
58,170
|
|
|
|
Intangible assets
|
|
139,673
|
|
|
|
Prepaid expenses and other assets
|
|
23,811
|
|
|
|
Debt
|
|
(1,305,337
|
)
|
|
|
Accounts payable and other liabilities
|
|
(118,360
|
)
|
|
|
Advance deposits and deferred revenue
|
|
(23,795
|
)
|
|
|
Accrued interest
|
|
(22,612
|
)
|
|
|
Distributions payable
|
|
(4,312
|
)
|
|
|
Noncontrolling interest in consolidated joint ventures
|
|
(5,493
|
)
|
|
|
Preferred equity in a consolidated joint venture
|
|
(44,430
|
)
|
|
|
Total consideration
|
|
$
|
1,412,388
|
|
|
•
|
Investment in hotel properties — The Company estimated the fair values of the land and improvements, buildings and improvements, and furniture, fixtures, and equipment at the hotel properties by using a combination of the market, cost, and income approaches. These valuation methodologies are based on significant Level 3 inputs in the fair value hierarchy, such as estimates of future income growth, capitalization rates, discount rates, capital expenditures, and cash flow projections at the respective hotel properties.
|
|
•
|
Investment in unconsolidated joint ventures — The Company estimated the fair value of its real estate interests in the unconsolidated joint ventures by using the same valuation methodologies for the investment in hotel properties noted
|
|
•
|
Deferred income tax assets — The Company estimated the future realizable value of the deferred income tax assets by estimating the amount of the net operating loss that will be utilized in future periods by the acquired taxable REIT subsidiaries. The Company then applied its applicable effective tax rate against the net operating losses to determine the appropriate deferred income tax assets to recognize. This valuation methodology is based on Level 3 inputs in the fair value hierarchy.
|
|
•
|
Intangible assets — The Company estimated the fair value of its below market ground lease intangible assets by calculating the present value of the difference between the contractual rental amounts paid according to the in-place lease agreements and the market rental rates for similar leased space, measured over a period equal to the remaining non-cancelable term of the lease. This valuation methodology is based on Level 3 inputs in the fair value hierarchy. The below market ground lease intangible assets are amortized over the remaining terms of the respective leases as adjustments to rental expense in property tax, insurance and other in the consolidated statements of operations and comprehensive income. The Company estimated the fair value of the advanced bookings intangible asset by using the income approach to determine the projected cash flows that a hotel property will receive as a result of future hotel room and guests events that have already been reserved and pre-booked at the hotel property as of the Acquisition Date. This valuation methodology is based on Level 3 inputs in the fair value hierarchy. The advanced bookings intangible asset is amortized over the duration of the hotel room and guest event reservations period at the hotel property to depreciation and amortization in the consolidated statements of operations and comprehensive income. The Company recognized the following intangible assets in the Mergers (dollars in thousands):
|
|
|
|
|
|
Weighted Average Amortization Period
(in Years)
|
||
|
Below market ground leases
|
|
$
|
118,050
|
|
|
54
|
|
Advanced bookings
|
|
13,862
|
|
|
1
|
|
|
Other intangible assets
|
|
7,761
|
|
|
6
|
|
|
Total intangible assets
|
|
$
|
139,673
|
|
|
46
|
|
•
|
Above market ground lease liabilities — The Company estimated the fair value of its above market ground lease liabilities by calculating the present value of the difference between the contractual rental amounts paid according to the in-place lease agreements and the market rental rates for similar leased space, measured over a period equal to the remaining non-cancelable term of the lease. This valuation methodology is based on Level 3 inputs in the fair value hierarchy. The Company recognized approximately
$15.5 million
of above market ground lease liabilities in the Mergers, which are included in accounts payable and other liabilities in the accompanying consolidated balance sheet. The above market ground lease liabilities are amortized over the remaining terms of the respective leases as adjustments to rental expense in property tax, insurance and other in the consolidated statements of operations and comprehensive income.
|
|
•
|
Debt — The Company estimated the fair value of the Senior Notes (as defined in Note 8) by using publicly available trading prices, market interest rates, and spreads for the Senior Notes, which are Level 3 inputs in the fair value hierarchy. The Company estimated the fair value of the mortgage loans using a discounted cash flow model and incorporated various inputs and assumptions for the effective borrowing rates for debt with similar terms and the loan to estimated fair value of the collateral, which are Level 3 inputs in the fair value hierarchy. The Company recognized approximately
$71.7 million
in above market debt fair value adjustments on the Senior Notes and the mortgage loans assumed in the Mergers, which is included in debt, net in the accompanying consolidated balance sheet. The above market debt fair value adjustments are amortized over the remaining terms of the respective debt instruments as adjustments to interest expense in the consolidated statements of operations and comprehensive income.
|
|
•
|
Noncontrolling interest in consolidated joint ventures — The Company estimated the fair value of the consolidated joint ventures by using the same valuation methodologies for the investment in hotel properties noted above. The Company then recognized the fair value of the noncontrolling interest in the consolidated joint ventures based on the joint venture partner's ownership interest in the consolidated joint venture. This valuation methodology is based on Level 3 inputs and assumptions in the fair value hierarchy.
|
|
•
|
Preferred equity in a consolidated joint venture — The Company estimated the fair value of the preferred equity in a consolidated joint venture by comparing the contractual terms of the preferred equity agreement to market-based terms of a similar preferred equity agreement, which is based on Level 3 inputs in the fair value hierarchy.
|
|
•
|
Hotel and other receivables, prepaid expenses and other assets, accounts payable and other liabilities, advance deposits and deferred revenue, accrued interest, and distributions payable — The carrying amounts of the assets acquired, the liabilities assumed, and the equity interests acquired approximate fair value because of their short term maturities.
|
|
|
For the one
month ended
September 30, 2017
|
||
|
Revenue
|
$
|
66,457
|
|
|
Net income
|
$
|
6,768
|
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Transaction costs
|
$
|
86
|
|
|
$
|
30,270
|
|
|
$
|
(527
|
)
|
|
$
|
34,517
|
|
|
Integration costs
|
156
|
|
|
2,193
|
|
|
1,881
|
|
|
2,193
|
|
||||
|
|
$
|
242
|
|
|
$
|
32,463
|
|
|
$
|
1,354
|
|
|
$
|
36,710
|
|
|
|
For the three
months ended September 30, 2017
|
|
For the nine
months ended September 30, 2017
|
||||
|
|
(unaudited)
|
||||||
|
Revenue
|
$
|
482,839
|
|
|
$
|
1,431,409
|
|
|
Net income attributable to common shareholders
|
$
|
35,275
|
|
|
$
|
104,528
|
|
|
Net income per share attributable to common shareholders - basic
|
$
|
0.20
|
|
|
$
|
0.60
|
|
|
Net income per share attributable to common shareholders - diluted
|
$
|
0.20
|
|
|
$
|
0.60
|
|
|
Weighted-average number of shares outstanding - basic
|
174,186,944
|
|
|
174,141,367
|
|
||
|
Weighted-average number of shares outstanding - diluted
|
174,244,252
|
|
|
174,223,424
|
|
||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Land and improvements
|
$
|
1,208,365
|
|
|
$
|
1,275,030
|
|
|
Buildings and improvements
|
4,660,962
|
|
|
4,890,266
|
|
||
|
Furniture, fixtures and equipment
|
785,418
|
|
|
756,546
|
|
||
|
|
6,654,745
|
|
|
6,921,842
|
|
||
|
Accumulated depreciation
|
(1,281,574
|
)
|
|
(1,129,917
|
)
|
||
|
Investment in hotel properties, net
|
$
|
5,373,171
|
|
|
$
|
5,791,925
|
|
|
|
September 30, 2018
|
||
|
Land and improvements
|
$
|
12,203
|
|
|
Buildings and improvements
|
10,900
|
|
|
|
Furniture, fixtures and equipment
|
2,074
|
|
|
|
Total investment in hotel properties, net
|
25,177
|
|
|
|
Intangible assets
|
272
|
|
|
|
Total assets of hotel properties held for sale, net
|
$
|
25,449
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Equity basis of the joint venture investments
|
$
|
(58
|
)
|
|
$
|
253
|
|
|
Cost of the joint venture investments in excess of the joint venture book value
|
22,530
|
|
|
23,632
|
|
||
|
Investment in unconsolidated joint ventures
|
$
|
22,472
|
|
|
$
|
23,885
|
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Unconsolidated joint ventures net income attributable to the Company
|
$
|
587
|
|
|
$
|
150
|
|
|
$
|
1,739
|
|
|
$
|
150
|
|
|
Depreciation of cost in excess of book value
|
(368
|
)
|
|
(93
|
)
|
|
(1,102
|
)
|
|
(93
|
)
|
||||
|
Equity in income from unconsolidated joint ventures
|
$
|
219
|
|
|
$
|
57
|
|
|
$
|
637
|
|
|
$
|
57
|
|
|
Hotel Property Name
|
|
Location
|
|
Sale Date
|
|
Rooms
|
|
|
Embassy Suites Boston Marlborough
|
|
Marlborough, MA
|
|
February 21, 2018
|
|
229
|
|
|
Sheraton Philadelphia Society Hill Hotel
|
|
Philadelphia, PA
|
|
March 27, 2018
|
|
364
|
|
|
Embassy Suites Napa Valley
|
|
Napa, CA
|
|
July 13, 2018
|
|
205
|
|
|
DoubleTree Hotel Columbia
|
|
Columbia, MD
|
|
August 7, 2018
|
|
152
|
|
|
The Vinoy Renaissance St. Petersburg Resort & Golf Club
|
|
St. Petersburg, FL
|
|
August 28, 2018
|
|
362
|
|
|
DoubleTree by Hilton Burlington Vermont
|
|
Burlington, VT
|
|
September 27, 2018
|
|
309
|
|
|
|
|
|
|
Total
|
|
1,621
|
|
|
|
For the three months ended September 30, 2018
|
|
For the three months ended September 30, 2017
|
||||||||||||||||||||||||||||
|
|
Room Revenue
|
|
Food and Beverage Revenue
|
|
Other Revenue
|
|
Total Revenue
|
|
Room Revenue
|
|
Food and Beverage Revenue
|
|
Other Revenue
|
|
Total Revenue
|
||||||||||||||||
|
Northern California
|
$
|
67,161
|
|
|
$
|
4,705
|
|
|
$
|
2,238
|
|
|
$
|
74,104
|
|
|
$
|
39,998
|
|
|
$
|
2,808
|
|
|
$
|
1,064
|
|
|
$
|
43,870
|
|
|
Southern California
|
36,820
|
|
|
4,189
|
|
|
2,612
|
|
|
43,621
|
|
|
21,268
|
|
|
2,293
|
|
|
1,130
|
|
|
24,691
|
|
||||||||
|
New York City
|
34,935
|
|
|
4,093
|
|
|
1,164
|
|
|
40,192
|
|
|
26,987
|
|
|
2,158
|
|
|
800
|
|
|
29,945
|
|
||||||||
|
South Florida
|
24,678
|
|
|
4,426
|
|
|
1,773
|
|
|
30,877
|
|
|
18,186
|
|
|
2,966
|
|
|
992
|
|
|
22,144
|
|
||||||||
|
Chicago
|
21,935
|
|
|
3,457
|
|
|
577
|
|
|
25,969
|
|
|
20,553
|
|
|
3,648
|
|
|
473
|
|
|
24,674
|
|
||||||||
|
Denver
|
21,503
|
|
|
3,186
|
|
|
372
|
|
|
25,061
|
|
|
22,432
|
|
|
3,330
|
|
|
428
|
|
|
26,190
|
|
||||||||
|
Austin
|
17,399
|
|
|
2,058
|
|
|
865
|
|
|
20,322
|
|
|
17,356
|
|
|
2,103
|
|
|
688
|
|
|
20,147
|
|
||||||||
|
Houston
|
14,041
|
|
|
853
|
|
|
1,150
|
|
|
16,044
|
|
|
13,549
|
|
|
617
|
|
|
741
|
|
|
14,907
|
|
||||||||
|
Washington, DC
|
15,570
|
|
|
487
|
|
|
614
|
|
|
16,671
|
|
|
16,511
|
|
|
814
|
|
|
675
|
|
|
18,000
|
|
||||||||
|
Louisville
|
8,233
|
|
|
3,361
|
|
|
468
|
|
|
12,062
|
|
|
9,935
|
|
|
2,215
|
|
|
566
|
|
|
12,716
|
|
||||||||
|
Other
|
114,962
|
|
|
16,396
|
|
|
10,761
|
|
|
142,119
|
|
|
85,271
|
|
|
12,628
|
|
|
6,072
|
|
|
103,971
|
|
||||||||
|
Total
|
$
|
377,237
|
|
|
$
|
47,211
|
|
|
$
|
22,594
|
|
|
$
|
447,042
|
|
|
$
|
292,046
|
|
|
$
|
35,580
|
|
|
$
|
13,629
|
|
|
$
|
341,255
|
|
|
|
For the nine months ended September 30, 2018
|
|
For the nine months ended September 30, 2017
|
||||||||||||||||||||||||||||
|
|
Room Revenue
|
|
Food and Beverage Revenue
|
|
Other Revenue
|
|
Total Revenue
|
|
Room Revenue
|
|
Food and Beverage Revenue
|
|
Other Revenue
|
|
Total Revenue
|
||||||||||||||||
|
Northern California
|
$
|
184,087
|
|
|
$
|
15,586
|
|
|
$
|
6,120
|
|
|
$
|
205,793
|
|
|
$
|
86,288
|
|
|
$
|
5,126
|
|
|
$
|
2,168
|
|
|
$
|
93,582
|
|
|
South Florida
|
102,940
|
|
|
15,413
|
|
|
5,470
|
|
|
123,823
|
|
|
64,933
|
|
|
9,871
|
|
|
3,297
|
|
|
78,101
|
|
||||||||
|
Southern California
|
100,838
|
|
|
12,545
|
|
|
6,688
|
|
|
120,071
|
|
|
48,326
|
|
|
4,654
|
|
|
2,039
|
|
|
55,019
|
|
||||||||
|
New York City
|
93,612
|
|
|
11,722
|
|
|
3,106
|
|
|
108,440
|
|
|
62,678
|
|
|
4,353
|
|
|
1,995
|
|
|
69,026
|
|
||||||||
|
Austin
|
63,968
|
|
|
7,035
|
|
|
2,696
|
|
|
73,699
|
|
|
59,469
|
|
|
6,723
|
|
|
1,941
|
|
|
68,133
|
|
||||||||
|
Chicago
|
56,451
|
|
|
9,895
|
|
|
1,470
|
|
|
67,816
|
|
|
53,451
|
|
|
10,343
|
|
|
1,282
|
|
|
65,076
|
|
||||||||
|
Denver
|
55,292
|
|
|
9,423
|
|
|
976
|
|
|
65,691
|
|
|
57,038
|
|
|
9,745
|
|
|
1,109
|
|
|
67,892
|
|
||||||||
|
Washington, DC
|
51,577
|
|
|
2,047
|
|
|
1,785
|
|
|
55,409
|
|
|
52,664
|
|
|
2,410
|
|
|
1,831
|
|
|
56,905
|
|
||||||||
|
Houston
|
47,469
|
|
|
2,803
|
|
|
3,199
|
|
|
53,471
|
|
|
41,339
|
|
|
2,080
|
|
|
2,197
|
|
|
45,616
|
|
||||||||
|
Louisville
|
28,830
|
|
|
10,461
|
|
|
1,525
|
|
|
40,816
|
|
|
33,303
|
|
|
9,977
|
|
|
1,856
|
|
|
45,136
|
|
||||||||
|
Other
|
353,051
|
|
|
60,920
|
|
|
32,327
|
|
|
446,298
|
|
|
211,262
|
|
|
26,110
|
|
|
11,913
|
|
|
249,285
|
|
||||||||
|
Total
|
$
|
1,138,115
|
|
|
$
|
157,850
|
|
|
$
|
65,362
|
|
|
$
|
1,361,327
|
|
|
$
|
770,751
|
|
|
$
|
91,392
|
|
|
$
|
31,628
|
|
|
$
|
893,771
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Senior Notes
|
$
|
506,503
|
|
|
$
|
1,062,716
|
|
|
Revolver and Term Loans, net
|
1,168,736
|
|
|
1,170,954
|
|
||
|
Mortgage loans, net
|
614,925
|
|
|
646,818
|
|
||
|
Debt, net
|
$
|
2,290,164
|
|
|
$
|
2,880,488
|
|
|
|
|
|
|
|
|
|
|
Outstanding Borrowings at
|
||||||
|
|
|
Number of Assets Encumbered
|
|
Interest Rate
|
|
Maturity Date
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Senior secured notes (1) (2) (3)
|
|
9
|
|
5.63%
|
|
—
|
|
$
|
—
|
|
|
$
|
552,669
|
|
|
Senior unsecured notes (1) (2) (4)
|
|
—
|
|
6.00%
|
|
June 2025
|
|
506,503
|
|
|
510,047
|
|
||
|
Total Senior Notes
|
|
|
|
|
|
|
|
$
|
506,503
|
|
|
$
|
1,062,716
|
|
|
(1)
|
Requires payments of interest only through maturity.
|
|
(2)
|
The senior secured notes include
$28.7 million
at December 31, 2017, and the senior unsecured notes include
$31.5 million
and
$35.1 million
at
September 30, 2018
and
December 31, 2017
, respectively, related to fair value adjustments on the Senior Notes that were assumed in the Mergers.
|
|
(3)
|
On March 9, 2018 (the "Redemption Date"), the Company completed the early redemption of the senior secured notes in full for an aggregate amount of approximately
$539.0 million
, which included the redemption price of
102.813%
for the outstanding principal amount. The Company recognized a gain of approximately
$7.7 million
on the early redemption, which is included in gain (loss) on extinguishment of indebtedness, net in the accompanying consolidated statements of operations and comprehensive income. The gain on extinguishment of indebtedness excludes
$5.1 million
related to two hotel properties that were sold during the nine months ended September 30, 2018 that is included in gain (loss) on sale of hotel properties, net in the accompanying consolidated statement of operations and comprehensive income.
|
|
(4)
|
The Company has the option to redeem the senior unsecured notes beginning June 1, 2020 at a premium of
103.0%
.
|
|
•
|
$600.0 million
revolving credit facility with a scheduled maturity date of April 22, 2020 with a
one
-year extension option if certain conditions are satisfied (the "Revolver");
|
|
•
|
$400.0 million
term loan with a scheduled maturity date of April 22, 2021 (the "$400 Million Term Loan Maturing 2021");
|
|
•
|
$150.0 million
term loan with a scheduled maturity date of January 22, 2022 (the "$150 Million Term Loan Maturing 2022");
|
|
•
|
$400.0 million
term loan with a scheduled maturity date of January 25, 2023 (the "$400 Million Term Loan Maturing 2023"). This term loan was referred to as the $400 Million Term Loan Maturing 2019 in previous periodic filings; and
|
|
•
|
$225.0 million
term loan with a scheduled maturity date of January 25, 2023 (the "$225 Million Term Loan Maturing 2023"). This term loan was referred to as the $225 Million Term Loan Maturing 2019 in previous periodic filings.
|
|
|
|
|
|
|
|
Outstanding Borrowings at
|
||||||
|
|
|
Interest Rate at September 30, 2018 (1)
|
|
Maturity Date
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Revolver (2)
|
|
3.76%
|
|
April 2020
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$400 Million Term Loan Maturing 2021
|
|
3.08%
|
|
April 2021
|
|
400,000
|
|
|
400,000
|
|
||
|
$150 Million Term Loan Maturing 2022
|
|
3.08%
|
|
January 2022
|
|
150,000
|
|
|
150,000
|
|
||
|
$400 Million Term Loan Maturing 2023
|
|
3.19%
|
|
January 2023
|
|
400,000
|
|
|
400,000
|
|
||
|
$225 Million Term Loan Maturing 2023
|
|
3.44%
|
|
January 2023
|
|
225,000
|
|
|
225,000
|
|
||
|
|
|
|
|
|
|
1,175,000
|
|
|
1,175,000
|
|
||
|
Deferred financing costs, net (3)
|
|
|
|
|
|
(6,264
|
)
|
|
(4,046
|
)
|
||
|
Total Revolver and Term Loans, net
|
|
|
|
|
|
$
|
1,168,736
|
|
|
$
|
1,170,954
|
|
|
(1)
|
Interest rate at
September 30, 2018
gives effect to interest rate hedges.
|
|
(2)
|
At both
September 30, 2018
and
December 31, 2017
, there was
$600.0 million
of borrowing capacity on the Revolver. The Company has the ability to further increase the borrowing capacity to
$750.0 million
, subject to certain lender requirements.
|
|
(3)
|
Excludes
$1.7 million
and
$2.6 million
as of
September 30, 2018
and
December 31, 2017
, respectively, related to deferred financing costs on the Revolver, which are included in prepaid expense and other assets in the accompanying consolidated balance sheets.
|
|
|
|
|
|
|
|
|
|
Principal balance at
|
||||||
|
Lender
|
|
Number of Assets Encumbered
|
|
Interest Rate at September 30, 2018 (1)
|
|
Maturity Date
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Wells Fargo (5)
|
|
4
|
|
4.05%
|
|
March 2019
|
(3)
|
$
|
141,000
|
|
|
$
|
143,250
|
|
|
Wells Fargo (2)
|
|
4
|
|
4.08%
|
|
October 2019
|
(4)
|
150,000
|
|
|
150,000
|
|
||
|
PNC Bank (2) (6)
|
|
5
|
|
4.36%
|
|
March 2021
|
(7)
|
85,000
|
|
|
85,000
|
|
||
|
Wells Fargo (8)
|
|
1
|
|
5.25%
|
|
June 2022
|
|
32,269
|
|
|
32,882
|
|
||
|
PNC Bank/Wells Fargo (9)
|
|
3
|
|
4.95%
|
|
October 2022
|
|
92,322
|
|
|
120,893
|
|
||
|
Prudential (10)
|
|
1
|
|
4.94%
|
|
October 2022
|
|
29,758
|
|
|
30,323
|
|
||
|
Scotiabank (2) (11)
|
|
1
|
|
LIBOR + 3.00%
|
|
November 2018
|
(12)
|
85,073
|
|
|
85,404
|
|
||
|
|
|
19
|
|
|
|
|
|
615,422
|
|
|
647,752
|
|
||
|
Deferred financing costs, net
|
|
|
|
|
|
|
|
(497
|
)
|
|
(934
|
)
|
||
|
Total mortgage loans, net
|
|
|
|
|
|
|
|
$
|
614,925
|
|
|
$
|
646,818
|
|
|
(1)
|
Interest rate at
September 30, 2018
gives effect to interest rate hedges.
|
|
(2)
|
Requires payments of interest only through maturity.
|
|
(3)
|
In March 2018, the Company extended the maturity date for a one-year term. The maturity date may be extended for
three
additional
one
-year terms at the Company’s option, subject to certain lender requirements.
|
|
(4)
|
In October 2018, the Company extended the maturity date for a one-year term. The maturity date may be extended for
two
additional
one
-year terms at the Company's option, subject to certain lender requirements.
|
|
(5)
|
Two
of the four hotels encumbered by the Wells Fargo loan are cross-collateralized.
|
|
(6)
|
The
five
hotels encumbered by the PNC Bank loan are cross-collateralized.
|
|
(7)
|
The maturity date may be extended for
two
one
-year terms at the Company’s option, subject to certain lender requirements.
|
|
(8)
|
Includes
$0.7 million
and
$0.8 million
at
September 30, 2018
and
December 31, 2017
, respectively, related to a fair value adjustment on the mortgage loan that was assumed in conjunction with an acquisition.
|
|
(9)
|
Includes
$2.0 million
and
$3.0 million
at
September 30, 2018
and
December 31, 2017
, respectively, related to fair value adjustments on the mortgage loans that were assumed in the Mergers.
|
|
(10)
|
Includes
$0.6 million
and
$0.7 million
at
September 30, 2018
and
December 31, 2017
, respectively, related to a fair value adjustment on the mortgage loan that was assumed in the Mergers.
|
|
(11)
|
Includes
$0.1 million
and
$0.4 million
at
September 30, 2018
and
December 31, 2017
, respectively, related to a fair value adjustment on the mortgage loan that was assumed in the Mergers.
|
|
(12)
|
On November 5, 2018, the Company paid off the Scotiabank mortgage loan in full.
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Senior Notes
|
$
|
5,954
|
|
|
$
|
3,980
|
|
|
$
|
22,485
|
|
|
$
|
3,980
|
|
|
Revolver and Term Loans
|
11,042
|
|
|
9,834
|
|
|
33,428
|
|
|
28,981
|
|
||||
|
Mortgage loans
|
6,753
|
|
|
4,943
|
|
|
20,171
|
|
|
12,969
|
|
||||
|
Amortization of deferred financing costs
|
880
|
|
|
893
|
|
|
2,688
|
|
|
2,597
|
|
||||
|
Total interest expense
|
$
|
24,629
|
|
|
$
|
19,650
|
|
|
$
|
78,772
|
|
|
$
|
48,527
|
|
|
|
|
|
|
|
|
Notional value at
|
|
Fair value at
|
||||||||||||
|
Hedge type
|
|
Interest
rate
|
|
Maturity
|
|
September 30, 2018
|
|
December 31, 2017
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||
|
Swap-cash flow
|
|
1.56%
|
|
March 2018
|
|
$
|
—
|
|
|
$
|
175,000
|
|
|
$
|
—
|
|
|
$
|
(38
|
)
|
|
Swap-cash flow
|
|
1.64%
|
|
March 2018
|
|
—
|
|
|
175,000
|
|
|
—
|
|
|
(71
|
)
|
||||
|
Swap-cash flow
|
|
1.83%
|
|
September 2018
|
|
—
|
|
|
15,758
|
|
|
—
|
|
|
(23
|
)
|
||||
|
Swap-cash flow
|
|
1.75%
|
|
September 2018
|
|
—
|
|
|
15,758
|
|
|
—
|
|
|
(14
|
)
|
||||
|
Swap-cash flow
|
|
1.83%
|
|
September 2018
|
|
—
|
|
|
38,678
|
|
|
—
|
|
|
(57
|
)
|
||||
|
Swap-cash flow
|
|
1.75%
|
|
September 2018
|
|
—
|
|
|
39,632
|
|
|
—
|
|
|
(35
|
)
|
||||
|
Swap-cash flow
|
|
1.83%
|
|
September 2018
|
|
—
|
|
|
17,190
|
|
|
—
|
|
|
(25
|
)
|
||||
|
Swap-cash flow
|
|
1.75%
|
|
September 2018
|
|
—
|
|
|
16,235
|
|
|
—
|
|
|
(14
|
)
|
||||
|
Swap-cash flow
|
|
2.02%
|
|
March 2019
|
|
125,000
|
|
|
125,000
|
|
|
212
|
|
|
(383
|
)
|
||||
|
Swap-cash flow
|
|
1.94%
|
|
March 2019
|
|
100,000
|
|
|
100,000
|
|
|
207
|
|
|
(213
|
)
|
||||
|
Swap-cash flow
|
|
1.27%
|
|
March 2019
|
|
125,000
|
|
|
125,000
|
|
|
750
|
|
|
836
|
|
||||
|
Swap-cash flow
|
|
1.96%
|
|
March 2019
|
|
100,000
|
|
|
100,000
|
|
|
224
|
|
|
(230
|
)
|
||||
|
Swap-cash flow
|
|
1.85%
|
|
March 2019
|
|
50,000
|
|
|
50,000
|
|
|
142
|
|
|
(43
|
)
|
||||
|
Swap-cash flow
|
|
1.81%
|
|
March 2019
|
|
50,000
|
|
|
50,000
|
|
|
153
|
|
|
(19
|
)
|
||||
|
Swap-cash flow
|
|
1.74%
|
|
March 2019
|
|
25,000
|
|
|
25,000
|
|
|
86
|
|
|
13
|
|
||||
|
Swap-cash flow
|
|
1.80%
|
|
September 2020
|
|
33,000
|
|
|
33,000
|
|
|
589
|
|
|
202
|
|
||||
|
Swap-cash flow
|
|
1.80%
|
|
September 2020
|
|
82,000
|
|
|
82,000
|
|
|
1,463
|
|
|
502
|
|
||||
|
Swap-cash flow
|
|
1.80%
|
|
September 2020
|
|
35,000
|
|
|
35,000
|
|
|
624
|
|
|
214
|
|
||||
|
Swap-cash flow
|
|
1.81%
|
|
October 2020
|
|
143,000
|
|
|
143,000
|
|
|
2,958
|
|
|
803
|
|
||||
|
Swap-cash flow
|
|
1.15%
|
|
April 2021
|
|
100,000
|
|
|
100,000
|
|
|
4,346
|
|
|
2,880
|
|
||||
|
Swap-cash flow
|
|
1.20%
|
|
April 2021
|
|
100,000
|
|
|
100,000
|
|
|
4,217
|
|
|
2,726
|
|
||||
|
Swap-cash flow
|
|
2.15%
|
|
April 2021
|
|
75,000
|
|
|
75,000
|
|
|
1,323
|
|
|
(144
|
)
|
||||
|
Swap-cash flow
|
|
1.91%
|
|
April 2021
|
|
75,000
|
|
|
75,000
|
|
|
1,793
|
|
|
415
|
|
||||
|
Swap-cash flow
|
|
1.61%
|
|
June 2021
|
|
50,000
|
|
|
50,000
|
|
|
1,699
|
|
|
769
|
|
||||
|
Swap-cash flow
|
|
1.56%
|
|
June 2021
|
|
50,000
|
|
|
50,000
|
|
|
1,778
|
|
|
869
|
|
||||
|
Swap-cash flow
|
|
1.71%
|
|
June 2021
|
|
50,000
|
|
|
50,000
|
|
|
1,566
|
|
|
598
|
|
||||
|
Swap-cash flow (1)
|
|
2.29%
|
|
December 2022
|
|
200,000
|
|
|
200,000
|
|
|
4,849
|
|
|
(413
|
)
|
||||
|
Swap-cash flow (1)
|
|
2.29%
|
|
December 2022
|
|
125,000
|
|
|
125,000
|
|
|
3,054
|
|
|
(259
|
)
|
||||
|
Swap-cash flow (1)
|
|
2.38%
|
|
December 2022
|
|
200,000
|
|
|
—
|
|
|
4,180
|
|
|
—
|
|
||||
|
Swap-cash flow (1)
|
|
2.38%
|
|
December 2022
|
|
100,000
|
|
|
—
|
|
|
2,102
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
$
|
1,993,000
|
|
|
$
|
2,186,251
|
|
|
$
|
38,315
|
|
|
$
|
8,846
|
|
|
(1)
|
Effective between the maturity of the existing swaps in March 2019 and December 2022.
|
|
•
|
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 reserves, 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 term maturities.
|
|
•
|
Debt — The Company estimated the fair value of the Senior Notes by using publicly available trading prices, market interest rates, and spreads for the Senior Notes, which are Level 2 and Level 3 inputs in the fair value hierarchy. The Company estimated the fair value of the Revolver and Term Loans by using a discounted cash flow model and incorporating various inputs and assumptions for the effective borrowing rates for debt with similar terms, which are Level 3 inputs in the fair value hierarchy. The Company estimated the fair value of the mortgage loans by using a discounted cash flow model and incorporating various inputs and assumptions for the effective borrowing rates for debt with similar terms and the loan to estimated fair value of the collateral, which are Level 3 inputs in the fair value hierarchy.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Senior Notes
|
$
|
506,503
|
|
|
$
|
503,969
|
|
|
$
|
1,062,716
|
|
|
$
|
1,038,892
|
|
|
Revolver and Term Loans, net
|
1,168,736
|
|
|
1,175,000
|
|
|
1,170,954
|
|
|
1,179,052
|
|
||||
|
Mortgage loans, net
|
614,925
|
|
|
613,712
|
|
|
646,818
|
|
|
643,078
|
|
||||
|
Debt, net
|
$
|
2,290,164
|
|
|
$
|
2,292,681
|
|
|
$
|
2,880,488
|
|
|
$
|
2,861,022
|
|
|
|
Fair Value at September 30, 2018
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Interest rate swap asset
|
$
|
—
|
|
|
$
|
38,315
|
|
|
$
|
—
|
|
|
$
|
38,315
|
|
|
Interest rate swap liability
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
—
|
|
|
$
|
38,315
|
|
|
$
|
—
|
|
|
$
|
38,315
|
|
|
|
Fair Value at December 31, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Interest rate swap asset
|
$
|
—
|
|
|
$
|
10,827
|
|
|
$
|
—
|
|
|
$
|
10,827
|
|
|
Interest rate swap liability
|
—
|
|
|
(1,981
|
)
|
|
—
|
|
|
(1,981
|
)
|
||||
|
Total
|
$
|
—
|
|
|
$
|
8,846
|
|
|
$
|
—
|
|
|
$
|
8,846
|
|
|
|
2018
|
|||||
|
|
Number of
Shares |
|
Weighted-Average
Grant Date Fair Value |
|||
|
Unvested at January 1, 2018
|
700,325
|
|
|
$
|
22.88
|
|
|
Granted
|
591,851
|
|
|
21.42
|
|
|
|
Vested
|
(348,580
|
)
|
|
23.22
|
|
|
|
Forfeited
|
(113,325
|
)
|
|
21.58
|
|
|
|
Unvested at September 30, 2018
|
830,271
|
|
|
$
|
21.87
|
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to RLJ
|
$
|
73,975
|
|
|
$
|
3,914
|
|
|
$
|
161,378
|
|
|
$
|
67,918
|
|
|
Less: Preferred dividends
|
(6,279
|
)
|
|
(2,093
|
)
|
|
(18,836
|
)
|
|
(2,093
|
)
|
||||
|
Less: Dividends paid on unvested restricted shares
|
(274
|
)
|
|
(243
|
)
|
|
(937
|
)
|
|
(798
|
)
|
||||
|
Less: Undistributed earnings attributable to unvested restricted shares
|
(46
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares
|
$
|
67,376
|
|
|
$
|
1,578
|
|
|
$
|
141,605
|
|
|
$
|
65,027
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average number of Common Shares - basic
|
174,326,198
|
|
|
140,249,961
|
|
|
174,253,393
|
|
|
129,317,120
|
|
||||
|
Unvested restricted shares
|
129,075
|
|
|
57,308
|
|
|
109,523
|
|
|
82,057
|
|
||||
|
Unvested performance units
|
24,068
|
|
|
—
|
|
|
2,185
|
|
|
—
|
|
||||
|
Weighted-average number of Common Shares - diluted
|
174,479,341
|
|
|
140,307,269
|
|
|
174,365,101
|
|
|
129,399,177
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share attributable to common shareholders - basic
|
$
|
0.39
|
|
|
$
|
0.01
|
|
|
$
|
0.81
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share attributable to common shareholders - diluted
|
$
|
0.39
|
|
|
$
|
0.01
|
|
|
$
|
0.81
|
|
|
$
|
0.50
|
|
|
|
For the nine months ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Reconciliation of cash, cash equivalents, and restricted cash reserves
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
425,384
|
|
|
$
|
421,181
|
|
|
Restricted cash reserves
|
78,113
|
|
|
78,343
|
|
||
|
Cash, cash equivalents, and restricted cash reserves
|
$
|
503,497
|
|
|
$
|
499,524
|
|
|
|
|
|
|
||||
|
Interest paid
|
$
|
84,377
|
|
|
$
|
34,170
|
|
|
|
|
|
|
||||
|
Income taxes paid
|
$
|
1,902
|
|
|
$
|
1,107
|
|
|
|
|
|
|
||||
|
Supplemental investing and financing transactions
|
|
|
|
||||
|
In conjunction with the sale of hotel properties, the Company recorded the following:
|
|
|
|
||||
|
Sale of hotel properties
|
$
|
456,600
|
|
|
$
|
—
|
|
|
Transaction costs
|
(8,432
|
)
|
|
(49
|
)
|
||
|
Operating prorations
|
(431
|
)
|
|
—
|
|
||
|
Proceeds from the sale of hotel properties, net
|
$
|
447,737
|
|
|
$
|
(49
|
)
|
|
|
|
|
|
||||
|
Supplemental non-cash transactions (1)
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
5,879
|
|
|
$
|
5,465
|
|
|
•
|
In January 2018, we modified our $400.0 million term loan initially due in 2019, our $225.0 million term loan initially due in 2019, and our $150 million term loan due in 2022. We extended the maturity for both the $400.0 million term
|
|
•
|
In February 2018, we sold the Embassy Suites Boston Marlborough in Marlborough, Massachusetts for $23.7 million.
|
|
•
|
In March 2018, we completed the early redemption of the senior secured notes in full for an aggregate principal amount of $524.0 million.
|
|
•
|
In March 2018, we sold the Sheraton Philadelphia Society Hill Hotel in Philadelphia, Pennsylvania for $95.5 million.
|
|
•
|
In July 2018, we sold the Embassy Suites Napa Valley in Napa, California for $102.0 million.
|
|
•
|
In July 2018, we entered into a purchase and sale agreement to sell the Holiday Inn San Francisco - Fisherman's Wharf. At September 30, 2018, this hotel property has been included in assets of hotel properties held for sale, net on the consolidated balance sheet. The transaction closed on October 15, 2018.
|
|
•
|
In August 2018, we sold the DoubleTree Hotel Columbia in Columbia, Maryland for $12.9 million.
|
|
•
|
In August 2018, we sold The Vinoy Renaissance St. Petersburg Resort & Golf Club in St. Petersburg, Florida for $185.0 million.
|
|
•
|
In September 2018, we sold the DoubleTree by Hilton Burlington Vermont in Burlington, Vermont for $35.0 million.
|
|
•
|
We declared a cash dividend of $0.4875 on each Series A Preferred Share in each of the first, second, and third quarters of 2018.
|
|
•
|
We declared a cash dividend of $0.33 per Common Share in each of the first, second, and third quarters of 2018.
|
|
•
|
Average Daily Rate ("ADR")
|
|
•
|
Occupancy
|
|
•
|
RevPAR
|
|
|
For the three months ended
September 30,
|
|
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(amounts in thousands)
|
|
|
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating revenues
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room revenue
|
$
|
377,237
|
|
|
$
|
292,046
|
|
|
$
|
85,191
|
|
|
29.2
|
%
|
|
Food and beverage revenue
|
47,211
|
|
|
35,580
|
|
|
11,631
|
|
|
32.7
|
%
|
|||
|
Other revenue
|
22,594
|
|
|
13,629
|
|
|
8,965
|
|
|
65.8
|
%
|
|||
|
Total revenues
|
$
|
447,042
|
|
|
$
|
341,255
|
|
|
$
|
105,787
|
|
|
31.0
|
%
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room expense
|
$
|
95,161
|
|
|
$
|
69,380
|
|
|
$
|
25,781
|
|
|
37.2
|
%
|
|
Food and beverage expense
|
37,780
|
|
|
27,061
|
|
|
10,719
|
|
|
39.6
|
%
|
|||
|
Management and franchise fee expense
|
34,838
|
|
|
29,571
|
|
|
5,267
|
|
|
17.8
|
%
|
|||
|
Other operating expense
|
105,646
|
|
|
78,120
|
|
|
27,526
|
|
|
35.2
|
%
|
|||
|
Total property operating expenses
|
273,425
|
|
|
204,132
|
|
|
69,293
|
|
|
33.9
|
%
|
|||
|
Depreciation and amortization
|
60,373
|
|
|
45,231
|
|
|
15,142
|
|
|
33.5
|
%
|
|||
|
Property tax, insurance and other
|
34,382
|
|
|
23,618
|
|
|
10,764
|
|
|
45.6
|
%
|
|||
|
General and administrative
|
11,622
|
|
|
9,506
|
|
|
2,116
|
|
|
22.3
|
%
|
|||
|
Transaction costs
|
261
|
|
|
32,607
|
|
|
(32,346
|
)
|
|
(99.2
|
)%
|
|||
|
Total operating expenses
|
380,063
|
|
|
315,094
|
|
|
64,969
|
|
|
20.6
|
%
|
|||
|
Operating income
|
66,979
|
|
|
26,161
|
|
|
40,818
|
|
|
—
|
%
|
|||
|
Other income
|
856
|
|
|
110
|
|
|
746
|
|
|
—
|
%
|
|||
|
Interest income
|
1,149
|
|
|
1,157
|
|
|
(8
|
)
|
|
(0.7
|
)%
|
|||
|
Interest expense
|
(24,629
|
)
|
|
(19,650
|
)
|
|
(4,979
|
)
|
|
25.3
|
%
|
|||
|
Gain (loss) on sale of hotel properties, net
|
35,895
|
|
|
(19
|
)
|
|
35,914
|
|
|
—
|
%
|
|||
|
Loss on extinguishment of indebtedness
|
(1,656
|
)
|
|
—
|
|
|
(1,656
|
)
|
|
100.0
|
%
|
|||
|
Gain on settlement of an investment in loan
|
—
|
|
|
2,670
|
|
|
(2,670
|
)
|
|
(100.0
|
)%
|
|||
|
Income before equity in income from unconsolidated joint ventures
|
78,594
|
|
|
10,429
|
|
|
68,165
|
|
|
—
|
%
|
|||
|
Equity in income from unconsolidated joint ventures
|
219
|
|
|
57
|
|
|
162
|
|
|
—
|
%
|
|||
|
Income before income tax expense
|
78,813
|
|
|
10,486
|
|
|
68,327
|
|
|
—
|
%
|
|||
|
Income tax expense
|
(4,156
|
)
|
|
(6,375
|
)
|
|
2,219
|
|
|
(34.8
|
)%
|
|||
|
Net income
|
74,657
|
|
|
4,111
|
|
|
70,546
|
|
|
—
|
%
|
|||
|
Net income attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interest in consolidated joint ventures
|
(9
|
)
|
|
(32
|
)
|
|
23
|
|
|
(71.9
|
)%
|
|||
|
Noncontrolling interest in the Operating Partnership
|
(299
|
)
|
|
(43
|
)
|
|
(256
|
)
|
|
—
|
%
|
|||
|
Preferred distributions - consolidated joint venture
|
(374
|
)
|
|
(122
|
)
|
|
(252
|
)
|
|
—
|
%
|
|||
|
Net income attributable to RLJ
|
73,975
|
|
|
3,914
|
|
|
70,061
|
|
|
—
|
%
|
|||
|
Preferred dividends
|
(6,279
|
)
|
|
(2,093
|
)
|
|
(4,186
|
)
|
|
—
|
%
|
|||
|
Net income attributable to common shareholders
|
$
|
67,696
|
|
|
$
|
1,821
|
|
|
$
|
65,875
|
|
|
—
|
%
|
|
|
For the three months ended September 30,
|
|
|
|||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
Number of comparable properties (at end of period)
|
121
|
|
|
121
|
|
|
—
|
|
||
|
Occupancy
|
78.4
|
%
|
|
80.3
|
%
|
|
(2.3
|
)%
|
||
|
ADR
|
$
|
163.33
|
|
|
$
|
162.15
|
|
|
0.7
|
%
|
|
RevPAR
|
$
|
128.10
|
|
|
$
|
130.18
|
|
|
(1.6
|
)%
|
|
|
For the three months ended September 30,
|
|
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
Room expense
|
$
|
58,000
|
|
|
$
|
55,765
|
|
|
$
|
2,235
|
|
|
4.0
|
%
|
|
Food and beverage expense
|
19,022
|
|
|
18,539
|
|
|
483
|
|
|
2.6
|
%
|
|||
|
Management and franchise fee expense
|
26,649
|
|
|
26,991
|
|
|
(342
|
)
|
|
(1.3
|
)%
|
|||
|
Other operating expense
|
60,429
|
|
|
59,939
|
|
|
490
|
|
|
0.8
|
%
|
|||
|
Total property operating expenses
|
$
|
164,100
|
|
|
$
|
161,234
|
|
|
$
|
2,866
|
|
|
1.8
|
%
|
|
|
For the three months ended September 30,
|
|
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
Senior Notes
|
$
|
5,954
|
|
|
$
|
3,980
|
|
|
$
|
1,974
|
|
|
49.6
|
%
|
|
Revolver and Term Loans
|
11,042
|
|
|
9,834
|
|
|
1,208
|
|
|
12.3
|
%
|
|||
|
Mortgage loans
|
6,753
|
|
|
4,943
|
|
|
1,810
|
|
|
36.6
|
%
|
|||
|
Amortization of deferred financing costs
|
880
|
|
|
893
|
|
|
(13
|
)
|
|
(1.5
|
)%
|
|||
|
Total interest expense
|
$
|
24,629
|
|
|
$
|
19,650
|
|
|
$
|
4,979
|
|
|
25.3
|
%
|
|
|
For the nine months ended
September 30,
|
|
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(amounts in thousands)
|
|
|
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating revenues
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room revenue
|
$
|
1,138,115
|
|
|
$
|
770,751
|
|
|
$
|
367,364
|
|
|
47.7
|
%
|
|
Food and beverage revenue
|
157,850
|
|
|
91,392
|
|
|
66,458
|
|
|
72.7
|
%
|
|||
|
Other revenue
|
65,362
|
|
|
31,628
|
|
|
33,734
|
|
|
—
|
%
|
|||
|
Total revenues
|
$
|
1,361,327
|
|
|
$
|
893,771
|
|
|
$
|
467,556
|
|
|
52.3
|
%
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Room expense
|
$
|
279,589
|
|
|
$
|
176,523
|
|
|
$
|
103,066
|
|
|
58.4
|
%
|
|
Food and beverage expense
|
121,450
|
|
|
66,458
|
|
|
54,992
|
|
|
82.7
|
%
|
|||
|
Management and franchise fee expense
|
107,766
|
|
|
86,110
|
|
|
21,656
|
|
|
25.1
|
%
|
|||
|
Other operating expense
|
320,325
|
|
|
195,000
|
|
|
125,325
|
|
|
64.3
|
%
|
|||
|
Total property operating expenses
|
829,130
|
|
|
524,091
|
|
|
305,039
|
|
|
58.2
|
%
|
|||
|
Depreciation and amortization
|
183,429
|
|
|
122,136
|
|
|
61,293
|
|
|
50.2
|
%
|
|||
|
Property tax, insurance and other
|
104,418
|
|
|
60,929
|
|
|
43,489
|
|
|
71.4
|
%
|
|||
|
General and administrative
|
38,059
|
|
|
28,757
|
|
|
9,302
|
|
|
32.3
|
%
|
|||
|
Transaction costs
|
2,181
|
|
|
36,923
|
|
|
(34,742
|
)
|
|
(94.1
|
)%
|
|||
|
Total operating expenses
|
1,157,217
|
|
|
772,836
|
|
|
384,381
|
|
|
49.7
|
%
|
|||
|
Operating income
|
204,110
|
|
|
120,935
|
|
|
83,175
|
|
|
68.8
|
%
|
|||
|
Other income
|
2,514
|
|
|
323
|
|
|
2,191
|
|
|
—
|
%
|
|||
|
Interest income
|
3,339
|
|
|
2,306
|
|
|
1,033
|
|
|
44.8
|
%
|
|||
|
Interest expense
|
(78,772
|
)
|
|
(48,527
|
)
|
|
(30,245
|
)
|
|
62.3
|
%
|
|||
|
Gain (loss) on sale of hotel properties, net
|
32,957
|
|
|
(49
|
)
|
|
33,006
|
|
|
—
|
%
|
|||
|
Gain on extinguishment of indebtedness, net
|
6,010
|
|
|
—
|
|
|
6,010
|
|
|
100.0
|
%
|
|||
|
Gain on settlement of an investment in loan
|
—
|
|
|
2,670
|
|
|
(2,670
|
)
|
|
(100.0
|
)%
|
|||
|
Income before equity in income from unconsolidated joint ventures
|
170,158
|
|
|
77,658
|
|
|
92,500
|
|
|
76.6
|
%
|
|||
|
Equity in income from unconsolidated joint ventures
|
637
|
|
|
57
|
|
|
580
|
|
|
—
|
%
|
|||
|
Income before income tax expense
|
170,795
|
|
|
77,715
|
|
|
93,080
|
|
|
77.3
|
%
|
|||
|
Income tax expense
|
(7,852
|
)
|
|
(9,362
|
)
|
|
1,510
|
|
|
(16.1
|
)%
|
|||
|
Net income
|
162,943
|
|
|
68,353
|
|
|
94,590
|
|
|
—
|
%
|
|||
|
Net loss (income) attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interest in consolidated joint ventures
|
170
|
|
|
5
|
|
|
165
|
|
|
—
|
%
|
|||
|
Noncontrolling interest in the Operating Partnership
|
(626
|
)
|
|
(318
|
)
|
|
(308
|
)
|
|
96.9
|
%
|
|||
|
Preferred distributions - consolidated joint venture
|
(1,109
|
)
|
|
(122
|
)
|
|
(987
|
)
|
|
—
|
%
|
|||
|
Net income attributable to RLJ
|
161,378
|
|
|
67,918
|
|
|
93,460
|
|
|
—
|
%
|
|||
|
Preferred dividends
|
(18,836
|
)
|
|
(2,093
|
)
|
|
(16,743
|
)
|
|
—
|
%
|
|||
|
Net income attributable to common shareholders
|
$
|
142,542
|
|
|
$
|
65,825
|
|
|
$
|
76,717
|
|
|
—
|
%
|
|
|
For the nine months ended September 30,
|
|
|
|||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
Number of comparable properties (at end of period)
|
121
|
|
|
121
|
|
|
—
|
|
||
|
Occupancy
|
78.5
|
%
|
|
78.6
|
%
|
|
(0.1
|
)%
|
||
|
ADR
|
$
|
166.71
|
|
|
$
|
166.93
|
|
|
(0.1
|
)%
|
|
RevPAR
|
$
|
130.92
|
|
|
$
|
131.16
|
|
|
(0.2
|
)%
|
|
|
For the nine months ended September 30,
|
|
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
Room expense
|
$
|
167,782
|
|
|
$
|
162,383
|
|
|
$
|
5,399
|
|
|
3.3
|
%
|
|
Food and beverage expense
|
58,891
|
|
|
57,417
|
|
|
1,474
|
|
|
2.6
|
%
|
|||
|
Management and franchise fee expense
|
83,190
|
|
|
83,211
|
|
|
(21
|
)
|
|
—
|
%
|
|||
|
Other operating expense
|
178,504
|
|
|
175,797
|
|
|
2,707
|
|
|
1.5
|
%
|
|||
|
Total property operating expenses
|
$
|
488,367
|
|
|
$
|
478,808
|
|
|
$
|
9,559
|
|
|
2.0
|
%
|
|
|
For the nine months ended September 30,
|
|
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
Senior Notes
|
$
|
22,485
|
|
|
$
|
3,980
|
|
|
$
|
18,505
|
|
|
464.9
|
%
|
|
Revolver and Term Loans
|
33,428
|
|
|
28,981
|
|
|
4,447
|
|
|
15.3
|
%
|
|||
|
Mortgage loans
|
20,171
|
|
|
12,969
|
|
|
7,202
|
|
|
55.5
|
%
|
|||
|
Amortization of deferred financing costs
|
2,688
|
|
|
2,597
|
|
|
91
|
|
|
3.5
|
%
|
|||
|
Total interest expense
|
$
|
78,772
|
|
|
$
|
48,527
|
|
|
$
|
30,245
|
|
|
62.3
|
%
|
|
|
For the three months ended September 30,
|
|
For the nine months ended
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
74,657
|
|
|
$
|
4,111
|
|
|
$
|
162,943
|
|
|
$
|
68,353
|
|
|
Preferred dividends
|
(6,279
|
)
|
|
(2,093
|
)
|
|
(18,836
|
)
|
|
(2,093
|
)
|
||||
|
Preferred distributions - consolidated joint venture
|
(374
|
)
|
|
(122
|
)
|
|
(1,109
|
)
|
|
(122
|
)
|
||||
|
Depreciation and amortization
|
60,373
|
|
|
45,231
|
|
|
183,429
|
|
|
122,136
|
|
||||
|
(Gain) loss on sale of hotel properties, net
|
(35,895
|
)
|
|
19
|
|
|
(32,957
|
)
|
|
49
|
|
||||
|
Noncontrolling interest in consolidated joint ventures
|
(9
|
)
|
|
(32
|
)
|
|
170
|
|
|
5
|
|
||||
|
Adjustments related to consolidated joint ventures (1)
|
(78
|
)
|
|
(46
|
)
|
|
(233
|
)
|
|
(109
|
)
|
||||
|
Adjustments related to unconsolidated joint ventures (2)
|
661
|
|
|
193
|
|
|
1,998
|
|
|
193
|
|
||||
|
FFO
|
93,056
|
|
|
47,261
|
|
|
295,405
|
|
|
188,412
|
|
||||
|
Transaction costs
|
261
|
|
|
32,607
|
|
|
2,181
|
|
|
36,923
|
|
||||
|
Loss (gain) on extinguishment of indebtedness, net
|
1,656
|
|
|
—
|
|
|
(6,010
|
)
|
|
—
|
|
||||
|
Gain on settlement of investment in loan
|
—
|
|
|
(2,670
|
)
|
|
—
|
|
|
(2,670
|
)
|
||||
|
Amortization of share-based compensation
|
4,036
|
|
|
2,495
|
|
|
9,722
|
|
|
7,964
|
|
||||
|
Non-cash income tax expense
|
3,217
|
|
|
5,711
|
|
|
6,171
|
|
|
7,972
|
|
||||
|
Other (income) expenses (3)
|
(839
|
)
|
|
1,116
|
|
|
3,330
|
|
|
1,116
|
|
||||
|
Adjusted FFO
|
$
|
101,387
|
|
|
$
|
86,520
|
|
|
$
|
310,799
|
|
|
$
|
239,717
|
|
|
(1)
|
Includes depreciation and amortization expense allocated to the noncontrolling interest in the consolidated joint ventures.
|
|
(2)
|
Includes our ownership interest of the depreciation and amortization expense of the unconsolidated joint ventures.
|
|
(3)
|
Represents income and expenses outside of the normal course of operations, including debt modification costs, hurricane-related costs that were not reimbursed by insurance, executive transition costs, receipts of prior year employee tax credits, and activist shareholder costs.
|
|
|
For the three months ended September 30,
|
|
For the nine months ended
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
74,657
|
|
|
$
|
4,111
|
|
|
$
|
162,943
|
|
|
$
|
68,353
|
|
|
Depreciation and amortization
|
60,373
|
|
|
45,231
|
|
|
183,429
|
|
|
122,136
|
|
||||
|
Interest expense, net (1)
|
23,479
|
|
|
18,873
|
|
|
75,433
|
|
|
47,589
|
|
||||
|
Income tax expense
|
4,156
|
|
|
6,375
|
|
|
7,852
|
|
|
9,362
|
|
||||
|
Adjustments related to unconsolidated joint ventures (2)
|
788
|
|
|
236
|
|
|
2,379
|
|
|
236
|
|
||||
|
EBITDA
|
163,453
|
|
|
74,826
|
|
|
432,036
|
|
|
247,676
|
|
||||
|
(Gain) loss on sale of hotel properties, net
|
(35,895
|
)
|
|
19
|
|
|
(32,957
|
)
|
|
49
|
|
||||
|
EBITDA
re
|
127,558
|
|
|
74,845
|
|
|
399,079
|
|
|
247,725
|
|
||||
|
Transaction costs
|
261
|
|
|
32,607
|
|
|
2,181
|
|
|
36,923
|
|
||||
|
Loss (gain) on extinguishment of indebtedness, net
|
1,656
|
|
|
—
|
|
|
(6,010
|
)
|
|
—
|
|
||||
|
Gain on settlement of investment in loan
|
—
|
|
|
(2,670
|
)
|
|
—
|
|
|
(2,670
|
)
|
||||
|
Amortization of share-based compensation
|
4,036
|
|
|
2,495
|
|
|
9,722
|
|
|
7,964
|
|
||||
|
Other (income) expenses (3)
|
(839
|
)
|
|
1,116
|
|
|
3,330
|
|
|
1,116
|
|
||||
|
Adjusted EBITDA
|
$
|
132,672
|
|
|
$
|
108,393
|
|
|
$
|
408,302
|
|
|
$
|
291,058
|
|
|
(1)
|
Excludes amounts attributable to investment in loans of
$0.4 million
and
$1.4 million
for the
three and nine months ended September 30, 2017
, respectively.
|
|
(2)
|
Includes our ownership interest of the interest, depreciation, and amortization expense of the unconsolidated joint ventures.
|
|
(3)
|
Represents income and expenses outside of the normal course of operations, including debt modification costs, hurricane-related costs that were not reimbursed by insurance, executive transition costs, receipts of prior year employee tax credits, and activist shareholder costs.
|
|
•
|
recurring maintenance and capital expenditures necessary to maintain our hotel properties in accordance with brand standards;
|
|
•
|
interest expense and scheduled principal payments on outstanding indebtedness; and
|
|
•
|
distributions necessary to qualify for taxation as a REIT.
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Fixed rate debt (1)
|
$
|
517
|
|
|
$
|
3,215
|
|
|
$
|
3,361
|
|
|
$
|
3,558
|
|
|
$
|
140,386
|
|
|
$
|
475,000
|
|
|
$
|
626,037
|
|
|
Weighted-average interest rate
|
5.01
|
%
|
|
5.01
|
%
|
|
5.01
|
%
|
|
5.01
|
%
|
|
5.01
|
%
|
|
6.00
|
%
|
|
5.76
|
%
|
|||||||
|
Variable rate debt (1)
|
$
|
85,750
|
|
|
$
|
290,250
|
|
|
$
|
—
|
|
|
$
|
485,000
|
|
|
$
|
150,000
|
|
|
$
|
625,000
|
|
|
$
|
1,636,000
|
|
|
Weighted-average interest rate (2)
|
5.25
|
%
|
|
4.07
|
%
|
|
—
|
%
|
|
3.31
|
%
|
|
3.08
|
%
|
|
3.28
|
%
|
|
3.51
|
%
|
|||||||
|
Total (3)
|
$
|
86,267
|
|
|
$
|
293,465
|
|
|
$
|
3,361
|
|
|
$
|
488,558
|
|
|
$
|
290,386
|
|
|
$
|
1,100,000
|
|
|
$
|
2,262,037
|
|
|
(1)
|
Excludes
$6.3 million
and
$0.5 million
of net deferred financing costs on the Term Loans and mortgage loans, respectively.
|
|
(2)
|
The weighted-average interest rate gives effect to interest rate swaps, as applicable.
|
|
(3)
|
Excludes a total of
$34.9 million
related to fair value adjustments on debt.
|
|
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 (1)
|
|
|||||
|
January 1, 2018 through January 31, 2018
|
|
3,453
|
|
|
$
|
23.20
|
|
|
—
|
|
|
8,604,348
|
|
|
|
February 1, 2018 through February 28, 2018
|
|
17,578
|
|
|
$
|
21.75
|
|
|
—
|
|
|
10,042,025
|
|
|
|
March 1, 2018 through March 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
10,233,154
|
|
|
|
April 1, 2018 through April 30, 2018
|
|
1,605
|
|
|
$
|
20.58
|
|
|
—
|
|
|
9,577,878
|
|
|
|
May 1, 2018 through May 31, 2018
|
|
22,836
|
|
|
$
|
22.00
|
|
|
—
|
|
|
8,501,390
|
|
|
|
June 1, 2018 through June 30, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
9,021,883
|
|
|
|
July 1, 2018 through July 31, 2018
|
|
1,297
|
|
|
$
|
22.57
|
|
|
—
|
|
|
8,806,220
|
|
|
|
August 1, 2018 through August 31, 2018
|
|
85,601
|
|
|
$
|
22.17
|
|
|
—
|
|
|
9,079,531
|
|
|
|
September 1, 2018 through September 30, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
9,030,073
|
|
|
|
Total
|
|
132,370
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
(1)
|
The maximum number of shares that may yet be repurchased under the share repurchase program is calculated by dividing the total dollar amount available to repurchase shares by the closing price of our common shares on the last business day of the respective month.
|
|
Exhibit
Number |
|
Description of Exhibit
|
||
|
|
|
|
||
|
3.1
|
|
|||
|
3.2
|
|
|||
|
3.3
|
|
|||
|
3.4
|
|
|||
|
3.5
|
|
|||
|
3.6
|
|
|||
|
10.1
|
|
|||
|
31.1*
|
|
|||
|
31.2*
|
|
|||
|
32.1*
|
|
|||
|
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, 2018
|
/s/ LESLIE D. HALE
|
|
|
Leslie D. Hale
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
Dated: November 7, 2018
|
/s/ SEAN M. MAHONEY
|
|
|
Sean M. Mahoney
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
Dated: November 7, 2018
|
/s/ CHRISTOPHER A. GORMSEN
|
|
|
Christopher A. Gormsen
|
|
|
Chief Accounting Officer
|
|
|
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|