These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
20-0141677
|
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
200 S. Orange Avenue
Suite 2700, Orlando, Florida
|
|
32801
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
þ
|
|
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
o
|
(Do not check if a smaller reporting company)
|
|
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
|
|
||||
|
|
|
Part I - Financial Information
|
|
Page
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements (unaudited)
|
|
|
|
|
Condensed Consolidated Balance Sheets as of March 31, 2017 and December 31, 2016
|
|
|
|
|
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the three months ended March 31, 2017 and 2016
|
|
|
|
|
Condensed Consolidated Statements of Changes in Equity for the three months ended March 31, 2017
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2017 and 2016
|
|
|
|
|
Notes to the Condensed Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
|
Item 4.
|
Controls and Procedures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part II - Other Information
|
|
|
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
|
|
Item 1A.
|
Risk Factors
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
|
|
Item 4.
|
Mine Safety Disclosures
|
|
|
|
Item 5.
|
Other Information
|
|
|
|
Item 6.
|
Exhibits
|
|
|
|
|
|
|
|
|
Signatures
|
|
||
|
|
March 31, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
(Unaudited)
|
|
|
||||
|
Investment properties:
|
|
|
|
||||
|
Land
|
$
|
329,949
|
|
|
$
|
331,502
|
|
|
Building and other improvements
|
2,720,027
|
|
|
2,732,062
|
|
||
|
Total
|
$
|
3,049,976
|
|
|
$
|
3,063,564
|
|
|
Less: accumulated depreciation
|
(645,491
|
)
|
|
(619,975
|
)
|
||
|
Net investment properties
|
$
|
2,404,485
|
|
|
$
|
2,443,589
|
|
|
Cash and cash equivalents
|
202,370
|
|
|
216,054
|
|
||
|
Restricted cash and escrows
|
69,200
|
|
|
70,973
|
|
||
|
Accounts and rents receivable, net of allowance for doubtful accounts
|
32,289
|
|
|
22,998
|
|
||
|
Intangible assets, net of accumulated amortization of $4,662 and $4,324, respectively
|
74,287
|
|
|
76,912
|
|
||
|
Other assets
|
35,200
|
|
|
29,819
|
|
||
|
Assets held for sale
|
16,651
|
|
|
—
|
|
||
|
Total assets (including $73,456 and $74,440, respectively, related to consolidated variable interest entities - Note 5)
|
$
|
2,834,482
|
|
|
$
|
2,860,345
|
|
|
Liabilities
|
|
|
|
||||
|
Debt, net of loan discounts and unamortized deferred financing costs
|
$
|
1,076,989
|
|
|
$
|
1,077,132
|
|
|
Accounts payable and accrued expenses
|
65,455
|
|
|
71,955
|
|
||
|
Distributions payable
|
29,873
|
|
|
29,881
|
|
||
|
Other liabilities
|
29,576
|
|
|
29,810
|
|
||
|
Liabilities associated with assets held for sale
|
267
|
|
|
—
|
|
||
|
Total liabilities (including $47,474 and $47,828, respectively, related to consolidated variable interest entities - Note 5)
|
$
|
1,202,160
|
|
|
$
|
1,208,778
|
|
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Stockholders' equity
|
|
|
|
||||
|
Common stock, $0.01 par value, 500,000,000 shares authorized, 106,849,093 and 106,794,788 shares issued and outstanding as of March 31, 2017 and December 31, 2016, respectively
|
$
|
1,069
|
|
|
$
|
1,068
|
|
|
Additional paid in capital
|
1,924,425
|
|
|
1,925,554
|
|
||
|
Accumulated other comprehensive income
|
6,925
|
|
|
5,009
|
|
||
|
Accumulated distributions in excess of net earnings
|
(323,401
|
)
|
|
(302,034
|
)
|
||
|
Total Company stockholders' equity
|
$
|
1,609,018
|
|
|
$
|
1,629,597
|
|
|
Non-controlling interests
|
23,304
|
|
|
21,970
|
|
||
|
Total equity
|
$
|
1,632,322
|
|
|
$
|
1,651,567
|
|
|
Total liabilities and equity
|
$
|
2,834,482
|
|
|
$
|
2,860,345
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Revenues:
|
|
|
|
||||
|
Rooms revenues
|
$
|
144,451
|
|
|
$
|
159,318
|
|
|
Food and beverage revenues
|
61,825
|
|
|
63,468
|
|
||
|
Other revenues
|
12,184
|
|
|
12,249
|
|
||
|
Total revenues
|
$
|
218,460
|
|
|
$
|
235,035
|
|
|
Expenses:
|
|
|
|
||||
|
Rooms expenses
|
33,630
|
|
|
36,775
|
|
||
|
Food and beverage expenses
|
39,184
|
|
|
42,233
|
|
||
|
Other direct expenses
|
3,007
|
|
|
3,965
|
|
||
|
Other indirect expenses
|
53,037
|
|
|
57,967
|
|
||
|
Management and franchise fees
|
11,378
|
|
|
12,248
|
|
||
|
Total hotel operating expenses
|
$
|
140,236
|
|
|
$
|
153,188
|
|
|
Depreciation and amortization
|
36,478
|
|
|
38,951
|
|
||
|
Real estate taxes, personal property taxes and insurance
|
11,360
|
|
|
12,033
|
|
||
|
Ground lease expense
|
1,376
|
|
|
1,353
|
|
||
|
General and administrative expenses
|
8,613
|
|
|
10,624
|
|
||
|
Acquisition transaction costs
|
6
|
|
|
140
|
|
||
|
Provision for asset impairment
|
—
|
|
|
7,594
|
|
||
|
Total expenses
|
$
|
198,069
|
|
|
$
|
223,883
|
|
|
Operating income
|
$
|
20,391
|
|
|
$
|
11,152
|
|
|
Gain on sale of investment properties
|
—
|
|
|
882
|
|
||
|
Other income
|
152
|
|
|
84
|
|
||
|
Interest expense
|
(10,150
|
)
|
|
(12,840
|
)
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
(4,742
|
)
|
||
|
Net income (loss) before income taxes
|
$
|
10,393
|
|
|
$
|
(5,464
|
)
|
|
Income tax expense
|
(2,166
|
)
|
|
(3,705
|
)
|
||
|
Net income (loss)
|
$
|
8,227
|
|
|
$
|
(9,169
|
)
|
|
Non-controlling interests in consolidated real estate entities (Note 5)
|
72
|
|
|
164
|
|
||
|
Non-controlling interests of Common Units in Operating Partnership (Note 1)
|
(186
|
)
|
|
90
|
|
||
|
Net (income) loss attributable to non-controlling interests
|
$
|
(114
|
)
|
|
$
|
254
|
|
|
Net income (loss) attributable to common stockholders
|
$
|
8,113
|
|
|
$
|
(8,915
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Basic and diluted earnings per share
|
|
|
|
||||
|
Net income (loss) per share available to common stockholders
|
$
|
0.07
|
|
|
$
|
(0.08
|
)
|
|
Weighted average number of common shares (basic)
|
106,844,272
|
|
|
109,732,721
|
|
||
|
Weighted average number of common shares (diluted)
|
107,061,056
|
|
|
109,732,721
|
|
||
|
|
|
|
|
||||
|
Comprehensive Income (Loss):
|
|
|
|
||||
|
Net income (loss)
|
$
|
8,227
|
|
|
$
|
(9,169
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
||||
|
Unrealized gain (loss) on interest rate derivative instruments
|
1,143
|
|
|
(10,358
|
)
|
||
|
Reclassification adjustment for amounts recognized in net income (loss) (interest expense)
|
812
|
|
|
924
|
|
||
|
|
$
|
10,182
|
|
|
$
|
(18,603
|
)
|
|
Comprehensive (income) loss attributable to non-controlling interests:
|
|
|
|
||||
|
Non-controlling interests in consolidated real estate entities (Note 5)
|
72
|
|
|
164
|
|
||
|
Non-controlling interests of Common Units in Operating Partnership (Note 1)
|
(225
|
)
|
|
194
|
|
||
|
Comprehensive (income) loss attributable to non-controlling interests
|
(153
|
)
|
|
358
|
|
||
|
Comprehensive income (loss) attributable to the Company
|
$
|
10,029
|
|
|
$
|
(18,245
|
)
|
|
|
Common Stock
|
|
|
|
|
|
|
|
Non-controlling Interests
|
|
|
|||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Additional paid in capital
|
|
Accumulated other comprehensive income
|
|
Distributions in excess of retained earnings
|
|
Operating Partnership
|
|
Consolidated Real Estate Entities
|
|
Total Non-controlling Interests
|
|
Total
|
|||||||||||||||||
|
Balance at January 1, 2017
|
106,794,788
|
|
|
$
|
1,068
|
|
|
$
|
1,925,554
|
|
|
$
|
5,009
|
|
|
$
|
(302,034
|
)
|
|
$
|
8,877
|
|
|
$
|
13,093
|
|
|
$
|
21,970
|
|
|
$
|
1,651,567
|
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,113
|
|
|
186
|
|
|
(72
|
)
|
|
114
|
|
|
8,227
|
|
||||||||
|
Repurchase of common shares, net
|
(107,509
|
)
|
|
(1
|
)
|
|
(1,786
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,787
|
)
|
||||||||
|
Dividends, common shares / units ($0.275)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,480
|
)
|
|
(137
|
)
|
|
—
|
|
|
(137
|
)
|
|
(29,617
|
)
|
||||||||
|
Share-based compensation
|
259,166
|
|
|
3
|
|
|
2,416
|
|
|
—
|
|
|
—
|
|
|
1,385
|
|
|
—
|
|
|
1,385
|
|
|
3,804
|
|
||||||||
|
Shares redeemed to satisfy tax withholding on vested share based compensation
|
(97,352
|
)
|
|
(1
|
)
|
|
(1,759
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,760
|
)
|
||||||||
|
Distributions to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
(67
|
)
|
|
(67
|
)
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Unrealized gain on interest rate derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
1,121
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
|
1,143
|
|
||||||||
|
Reclassification adjustment for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
795
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
17
|
|
|
812
|
|
||||||||
|
Balance at March 31, 2017
|
106,849,093
|
|
|
$
|
1,069
|
|
|
$
|
1,924,425
|
|
|
$
|
6,925
|
|
|
$
|
(323,401
|
)
|
|
$
|
10,350
|
|
|
$
|
12,954
|
|
|
$
|
23,304
|
|
|
$
|
1,632,322
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
8,227
|
|
|
$
|
(9,169
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation
|
36,280
|
|
|
38,199
|
|
||
|
Amortization of above and below market leases and other lease intangibles
|
354
|
|
|
775
|
|
||
|
Amortization of debt premiums, discounts, and financing costs
|
719
|
|
|
1,003
|
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
4,742
|
|
||
|
Gain on sale of investment property, net
|
—
|
|
|
(882
|
)
|
||
|
Provision for asset impairment
|
—
|
|
|
7,594
|
|
||
|
Share-based compensation expense
|
2,230
|
|
|
2,697
|
|
||
|
Other non-cash adjustments
|
—
|
|
|
109
|
|
||
|
Prepayment penalties and defeasance
|
—
|
|
|
(4,813
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts and rents receivable
|
(8,870
|
)
|
|
(8,356
|
)
|
||
|
Deferred costs and other assets
|
(1,610
|
)
|
|
886
|
|
||
|
Accounts payable and accrued expenses
|
(5,054
|
)
|
|
(5,072
|
)
|
||
|
Other liabilities
|
1,938
|
|
|
6,176
|
|
||
|
Net cash provided by operating activities
|
$
|
34,214
|
|
|
$
|
33,889
|
|
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of investment properties
|
—
|
|
|
(116,000
|
)
|
||
|
Capital expenditures and tenant improvements
|
(14,936
|
)
|
|
(7,268
|
)
|
||
|
Proceeds from sale of investment properties
|
—
|
|
|
30,899
|
|
||
|
Restricted cash and escrows
|
3,496
|
|
|
4,189
|
|
||
|
Net cash used in investing activities
|
$
|
(11,440
|
)
|
|
$
|
(88,180
|
)
|
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from mortgage debt and notes payable
|
—
|
|
|
71,258
|
|
||
|
Payoffs of mortgage debt
|
—
|
|
|
(27,775
|
)
|
||
|
Principal payments of mortgage debt
|
(642
|
)
|
|
(874
|
)
|
||
|
Proceeds from unsecured term loan
|
—
|
|
|
125,000
|
|
||
|
Payment of lender deposit for mortgage loan
|
(2,415
|
)
|
|
(723
|
)
|
||
|
Contributions from non-controlling interests
|
—
|
|
|
341
|
|
||
|
Repurchase of common shares
|
(1,787
|
)
|
|
(49,287
|
)
|
||
|
Shares redeemed to satisfy tax withholding on vested share based compensation
|
(1,760
|
)
|
|
(510
|
)
|
||
|
Dividends, common shares/units
|
(29,787
|
)
|
|
(25,684
|
)
|
||
|
Distributions paid to non-controlling interests
|
(67
|
)
|
|
(33
|
)
|
||
|
Net cash (used in) provided by financing activities
|
$
|
(36,458
|
)
|
|
$
|
91,713
|
|
|
Net (decrease) increase in cash and cash equivalents
|
(13,684
|
)
|
|
37,422
|
|
||
|
Cash and cash equivalents, at beginning of period
|
216,054
|
|
|
122,154
|
|
||
|
Cash and cash equivalents, at end of period
|
$
|
202,370
|
|
|
$
|
159,576
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for taxes
|
$
|
655
|
|
|
$
|
325
|
|
|
Cash paid for interest
|
9,480
|
|
|
10,003
|
|
||
|
|
|
|
|
||||
|
Supplemental schedule of non-cash investing and financing activities:
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
2,468
|
|
|
$
|
1,087
|
|
|
Change in fair value of designated interest rate swaps
|
1,955
|
|
|
(9,434
|
)
|
||
|
Deposit applied to purchase price of hotel property upon acquisition
|
—
|
|
|
20,000
|
|
||
|
|
|
2016
|
||
|
Revenue
|
|
$
|
235,329
|
|
|
Net loss attributable to common stockholders
|
|
$
|
(9,172
|
)
|
|
Net loss per share attributable to common stock - basic and diluted
|
|
$
|
(0.08
|
)
|
|
Weighted average number of common shares - basic and diluted
|
|
109,732,721
|
|
|
|
|
|
March 31, 2017
|
||
|
Land
|
|
$
|
1,553
|
|
|
Building and other improvements
|
|
23,161
|
|
|
|
Total
|
|
$
|
24,714
|
|
|
Less accumulated depreciation
|
|
(10,650
|
)
|
|
|
Net investment properties
|
|
$
|
14,064
|
|
|
Intangible assets, net
|
|
2,287
|
|
|
|
Deferred costs and other assets
|
|
300
|
|
|
|
Total assets held for sale
|
|
$
|
16,651
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses
|
|
220
|
|
|
|
Other liabilities
|
|
47
|
|
|
|
Total liabilities associated with assets held for sale
|
|
$
|
267
|
|
|
Property
|
|
Date
|
|
Gross Sale Price
|
|
Net Proceeds
(2)
|
|
Gain on Sale
|
||||||
|
Hilton University of Florida Conference Center Gainesville
(1)
|
|
02/2016
|
|
$
|
36,000
|
|
|
$
|
32,055
|
|
|
$
|
649
|
|
|
Total for the three months ended March 31, 2016
|
|
|
|
$
|
36,000
|
|
|
$
|
32,055
|
|
|
$
|
649
|
|
|
(1)
|
Included in net income from continuing operations in the condensed consolidated statements of operations and comprehensive income (loss) for the periods of ownership through the date of disposition, as the sale did not represent a strategic shift or have a major effect on the Company's results of operations.
|
|
(2)
|
The Company was entitled to net proceeds at closing of
$32.1 million
, and in conjunction with the sale repaid the
$27.8 million
outstanding property level mortgage.
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||
|
Net investment properties
|
$
|
70,255
|
|
|
$
|
71,157
|
|
|
Other assets
|
3,201
|
|
|
3,283
|
|
||
|
Total assets
|
$
|
73,456
|
|
|
$
|
74,440
|
|
|
Mortgages, notes and margins payable
|
(44,970
|
)
|
|
(45,287
|
)
|
||
|
Other liabilities
|
(2,504
|
)
|
|
(2,541
|
)
|
||
|
Total liabilities
|
$
|
(47,474
|
)
|
|
$
|
(47,828
|
)
|
|
Net assets
|
$
|
25,982
|
|
|
$
|
26,612
|
|
|
|
|
|
|
|
|
|
Balance Outstanding as of
|
|||||||
|
|
Rate Type
|
|
Rate
(1)
|
|
Maturity Date
|
|
March 31, 2017
|
|
December 31, 2016
|
|||||
|
Mortgage Loans
|
|
|
|
|
|
|
|
|
|
|||||
|
Fairmont Dallas
|
Variable
|
|
2.98
|
%
|
|
4/10/2018
|
|
$
|
55,312
|
|
|
$
|
55,498
|
|
|
Residence Inn Denver City Center
|
Variable
|
|
3.23
|
%
|
|
4/17/2018
|
|
45,210
|
|
|
45,210
|
|
||
|
Bohemian Hotel Savannah Riverfront
|
Variable
|
|
3.33
|
%
|
|
12/17/2018
|
|
27,480
|
|
|
27,480
|
|
||
|
Andaz Savannah
|
Variable
|
|
2.98
|
%
|
|
1/14/2019
|
|
21,500
|
|
|
21,500
|
|
||
|
Hotel Monaco Denver
|
Fixed
(2)
|
|
2.98
|
%
|
|
1/17/2019
|
|
41,000
|
|
|
41,000
|
|
||
|
Hotel Monaco Chicago
|
Variable
|
|
3.23
|
%
|
|
1/17/2019
|
|
21,644
|
|
|
21,644
|
|
||
|
Loews New Orleans Hotel
|
Variable
|
|
3.33
|
%
|
|
2/22/2019
|
|
37,500
|
|
|
37,500
|
|
||
|
Andaz Napa
|
Fixed
(2)
|
|
2.99
|
%
|
|
3/21/2019
|
|
38,000
|
|
|
38,000
|
|
||
|
Westin Galleria Houston & Westin Oaks Houston at The Galleria
|
Variable
|
|
3.48
|
%
|
|
5/1/2019
|
|
110,000
|
|
|
110,000
|
|
||
|
Marriott Charleston Town Center
|
Fixed
|
|
3.85
|
%
|
|
7/1/2020
|
|
16,279
|
|
|
16,403
|
|
||
|
Grand Bohemian Hotel Charleston (VIE)
|
Variable
|
|
3.48
|
%
|
|
11/10/2020
|
|
19,471
|
|
|
19,628
|
|
||
|
Grand Bohemian Hotel Mountain Brook (VIE)
|
Variable
|
|
3.48
|
%
|
|
12/27/2020
|
|
25,724
|
|
|
25,899
|
|
||
|
Marriott Dallas City Center
|
Fixed
(2)
|
|
4.05
|
%
|
|
1/3/2022
|
|
51,000
|
|
|
51,000
|
|
||
|
Hyatt Regency Santa Clara
|
Fixed
(2)
|
|
3.81
|
%
|
|
1/3/2022
|
|
90,000
|
|
|
90,000
|
|
||
|
Hotel Palomar Philadelphia
|
Fixed
(2)
|
|
4.14
|
%
|
|
1/13/2023
|
|
60,000
|
|
|
60,000
|
|
||
|
Residence Inn Boston Cambridge
|
Fixed
|
|
4.48
|
%
|
|
11/1/2025
|
|
63,000
|
|
|
63,000
|
|
||
|
Grand Bohemian Hotel Orlando
|
Fixed
|
|
4.53
|
%
|
|
3/1/2026
|
|
60,000
|
|
|
60,000
|
|
||
|
Total Mortgage Loans
|
|
|
3.64
|
%
|
(3)
|
|
|
$
|
783,120
|
|
|
$
|
783,762
|
|
|
Mortgage Loan Discounts, net
(4)
|
—
|
|
—
|
|
|
—
|
|
(303
|
)
|
|
(319
|
)
|
||
|
Unamortized Deferred Financing Costs, net
|
—
|
|
—
|
|
|
—
|
|
(5,828
|
)
|
|
(6,311
|
)
|
||
|
Senior Unsecured Credit Facility
|
Variable
|
|
2.50
|
%
|
|
2/3/2019
|
|
—
|
|
|
—
|
|
||
|
Unsecured Term Loan $175M
|
Fixed
(5)
|
|
2.74
|
%
|
|
2/15/2021
|
|
175,000
|
|
|
175,000
|
|
||
|
Unsecured Term Loan $125M
|
Fixed
(5)
|
|
3.53
|
%
|
|
10/22/2022
|
|
125,000
|
|
|
125,000
|
|
||
|
Total Debt, net of loan discounts and unamortized deferred financing costs
|
|
|
3.48
|
%
|
(3)
|
|
|
$
|
1,076,989
|
|
|
$
|
1,077,132
|
|
|
(1)
|
Variable index is one month LIBOR.
|
|
(2)
|
The Company entered into interest rate swap agreements to fix the interest rate of the mortgage loans through maturity.
|
|
(3)
|
Represents the weighted average interest rate as of
March 31, 2017
.
|
|
(4)
|
Loan discounts recognized upon loan modifications, net of the accumulated amortization.
|
|
(5)
|
LIBOR has been fixed for the entire term of the loans. The spread may vary, as it is determined by the Company's leverage ratio.
|
|
|
|
As of
March 31, 2017 |
|
Weighted
average
interest rate |
||
|
2017
|
|
$
|
1,996
|
|
|
3.49%
|
|
2018
|
|
130,900
|
|
|
3.17%
|
|
|
2019
|
|
273,377
|
|
|
3.27%
|
|
|
2020
|
|
59,085
|
|
|
3.61%
|
|
|
2021
|
|
177,269
|
|
|
2.76%
|
|
|
Thereafter
|
|
440,493
|
|
|
3.98%
|
|
|
Total Debt
|
|
$
|
1,083,120
|
|
|
3.48%
|
|
Total Loan Discounts, net
|
|
(303
|
)
|
|
—
|
|
|
Unamortized Deferred Financing Costs, net
|
|
(5,828
|
)
|
|
—
|
|
|
Debt,
net of loan discounts and unamortized deferred financing costs
|
|
$
|
1,076,989
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fair Value
|
||||||||
|
Hedged Debt
|
|
Type
|
|
Fixed Rate
|
|
Index
|
|
Effective Date
|
|
Maturity
|
|
Notional Amounts
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||
|
$175M Term Loan
|
|
Swap
|
|
1.30%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
$
|
50,000
|
|
|
$
|
918
|
|
|
$
|
767
|
|
|
$175M Term Loan
|
|
Swap
|
|
1.29%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
65,000
|
|
|
1,216
|
|
|
1,022
|
|
|||
|
$175M Term Loan
|
|
Swap
|
|
1.29%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
60,000
|
|
|
1,121
|
|
|
940
|
|
|||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.80%
|
|
1/15/2016
|
|
10/22/2022
|
|
50,000
|
|
|
388
|
|
|
193
|
|
|||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.80%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
169
|
|
|
88
|
|
|||
|
$125M Term Loan
|
|
Swap
|
|
1.84%
|
|
1-Month LIBOR + 1.80%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
182
|
|
|
84
|
|
|||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.80%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
180
|
|
|
80
|
|
|||
|
Mortgage Debt
|
|
Swap
|
|
1.54%
|
|
1-Month LIBOR + 2.60%
|
|
1/13/2016
|
|
1/13/2023
|
|
60,000
|
|
|
1,388
|
|
|
1,200
|
|
|||
|
Mortgage Debt
|
|
Swap
|
|
0.88%
|
|
1-Month LIBOR + 2.50%
|
|
9/1/2016
|
|
1/17/2019
|
|
41,000
|
|
|
403
|
|
|
327
|
|
|||
|
Mortgage Debt
|
|
Swap
|
|
0.89%
|
|
1-Month LIBOR + 2.50%
|
|
9/1/2016
|
|
3/21/2019
|
|
38,000
|
|
|
427
|
|
|
354
|
|
|||
|
Mortgage Debt
|
|
Swap
|
|
1.80%
|
|
1-Month LIBOR + 2.25%
|
|
3/1/2017
|
|
1/3/2022
|
|
51,000
|
|
|
218
|
|
|
—
|
|
|||
|
Mortgage Debt
|
|
Swap
|
|
1.81%
|
|
1-Month LIBOR + 2.00%
|
|
3/1/2017
|
|
1/3/2022
|
|
45,000
|
|
|
182
|
|
|
—
|
|
|||
|
Mortgage Debt
|
|
Swap
|
|
1.80%
|
|
1-Month LIBOR + 2.00%
|
|
3/1/2017
|
|
1/3/2022
|
|
45,000
|
|
|
218
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
580,000
|
|
|
$
|
7,010
|
|
|
$
|
5,055
|
|
|
(1)
|
There were
no
amounts recognized in earnings related to hedge ineffectiveness or amounts excluded from hedge ineffectiveness testing during the
three months ended
March 31, 2017
and
2016
.
|
|
•
|
Level 1 - Quoted prices for identical assets or liabilities in active markets that the entity has the ability to access.
|
|
•
|
Level 2 - Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
|
|
•
|
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
|
|
|
|
Fair Value Measurement Date
|
||||||
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||
|
Location / Description
|
|
Significant Unobservable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 2)
|
||||
|
Other assets
|
|
|
|
|
||||
|
Interest rate swap assets
|
|
$
|
7,010
|
|
|
$
|
5,055
|
|
|
Total
|
|
$
|
7,010
|
|
|
$
|
5,055
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||
|
Debt, net of discounts
|
|
$
|
1,082,817
|
|
|
$
|
1,087,093
|
|
|
$
|
1,083,443
|
|
|
$
|
1,074,820
|
|
|
Total
|
|
$
|
1,082,817
|
|
|
$
|
1,087,093
|
|
|
$
|
1,083,443
|
|
|
$
|
1,074,820
|
|
|
Dividend per Share/Unit
|
|
For the Quarter Ended
|
|
Record Date
|
|
Payable Date
|
|
$0.275
|
|
March 31, 2017
|
|
March 31, 2017
|
|
April 14, 2017
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Numerator:
|
|
|
|
||||
|
Net income (loss) attributable to common stockholders
|
$
|
8,113
|
|
|
$
|
(8,915
|
)
|
|
Dividends paid on unvested share-based compensation
|
(140
|
)
|
|
(110
|
)
|
||
|
Net income (loss) available to common stockholders
|
$
|
7,973
|
|
|
$
|
(9,025
|
)
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
||||
|
Weighted average shares outstanding - Basic
|
106,844,272
|
|
|
109,732,721
|
|
||
|
Effect of dilutive share-based compensation
|
216,784
|
|
|
—
|
|
||
|
Weighted average shares outstanding - Diluted
|
107,061,056
|
|
|
109,732,721
|
|
||
|
|
|
|
|
||||
|
Basic and diluted earnings per share:
|
|
|
|
||||
|
Net income (loss) per share available to common stockholders
|
$
|
0.07
|
|
|
$
|
(0.08
|
)
|
|
|
2014 Share Unit Plan Share Units
|
|
2015 Incentive Award Plan Restricted Stock Units
(1)
|
|
2015 Incentive Award Plan LTIP Units
(1)
|
|
Total
|
||||||||
|
Non-vested as of December 31, 2016
|
243,769
|
|
|
238,152
|
|
|
1,259,613
|
|
|
1,741,534
|
|
||||
|
Granted
|
—
|
|
|
127,687
|
|
|
801,211
|
|
|
928,898
|
|
||||
|
Vested
(2)
|
(191,856
|
)
|
|
(67,310
|
)
|
|
(54,475
|
)
|
|
(313,641
|
)
|
||||
|
Expired
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Non-vested as of March 31, 2017
|
51,913
|
|
|
298,529
|
|
|
2,006,349
|
|
|
2,356,791
|
|
||||
|
Vested as of March 31, 2017
|
299,283
|
|
|
96,458
|
|
|
173,436
|
|
|
569,177
|
|
||||
|
Weighted average fair value of non-vested shares/units
|
$
|
20.25
|
|
|
$
|
14.49
|
|
|
$
|
9.15
|
|
|
$
|
10.07
|
|
|
(1)
|
Includes time-based and performance-based units.
|
|
(2)
|
During the three months ended March 31, 2017, the Company redeemed
97,352
shares of common stock to satisfy minimum federal and state tax withholding requirements on the vesting of Share Units and Restricted Stock Units under the 2014 Share Unit Plan and the 2015 Incentive Award Plan, respectively.
|
|
Performance Award Grant Date
|
|
Percentage of Total Award
|
|
Grant Date Fair Value by Component
(in dollars)
|
|
Volatility
|
|
Interest Rate
|
|
Dividend Yield
|
|
Absolute TSR Restricted Stock Units
|
|
25%
|
|
$6.57
|
|
26.83%
|
|
0.68% - 1.55%
|
|
6.021%
|
|
Relative TSR Restricted Stock Units
|
|
75%
|
|
$10.44
|
|
26.83%
|
|
0.68% - 1.55%
|
|
6.021%
|
|
Absolute TSR Class A LTIPs
|
|
25%
|
|
$6.64
|
|
26.83%
|
|
0.68% - 1.55%
|
|
6.021%
|
|
Relative TSR Class A LTIPs
|
|
75%
|
|
$10.18
|
|
26.83%
|
|
0.68% - 1.55%
|
|
6.021%
|
|
|
Three Months Ended March 31,
|
|
|
||||||
|
|
2017
|
|
2016
|
|
Variance
|
||||
|
Number of properties at January 1
|
42
|
|
50
|
|
(8)
|
||||
|
Properties acquired or added to portfolio upon completion of construction
|
—
|
|
1
|
|
(1)
|
||||
|
Properties disposed
|
—
|
|
(1)
|
|
1
|
||||
|
Number of properties at March 31
|
42
|
|
50
|
|
(8)
|
||||
|
Number of rooms at January 1
|
10,911
|
|
12,548
|
|
(1,637)
|
||||
|
Rooms in properties acquired or added to portfolio upon completion of construction
(1)
|
—
|
|
248
|
|
(248)
|
||||
|
Rooms in properties disposed or combined during property improvements
(2)
|
(9)
|
|
(248)
|
|
239
|
||||
|
Number of rooms at March 31
|
10,902
|
|
12,548
|
|
(1,646)
|
||||
|
|
|
|
|
|
|
||||
|
Portfolio Statistics:
|
|
|
|
|
|
||||
|
Occupancy
(3)
|
73.5
|
%
|
|
72.4
|
%
|
|
110 bps
|
||
|
ADR
(3)
|
$
|
200.25
|
|
|
$
|
191.67
|
|
|
4.5%
|
|
RevPAR
(3)
|
$
|
147.14
|
|
|
$
|
138.73
|
|
|
6.1%
|
|
(1)
|
The rooms additions include the number of rooms acquired or the number of rooms put into operations upon the completion of construction or renovation. During the
three months ended
March 31, 2016
, the Company acquired the Hotel Commonwealth that added 245 rooms to our portfolio, and three additional rooms were added to the Hyatt Regency Santa Clara upon completion of property improvements.
|
|
(2)
|
During the
three months ended
March 31, 2017
, we continued the guestroom renovation at the Westin Galleria Houston, including the conversion of 18 guestrooms into nine suites resulting in a reduction in our total room count. During the
three months ended
March 31, 2016
, the Company disposed of the 248-room Hilton University of Florida Conference Center Gainesville.
|
|
(3)
|
For hotels acquired during the applicable period, only includes operating statistics since the date of acquisition. For hotels disposed of during the period, operating results and statistics are only included through the date of the respective disposition.
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Increase / (Decrease)
|
|
Variance
|
|||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Room revenues
|
$
|
144,451
|
|
|
$
|
159,318
|
|
|
$
|
(14,867
|
)
|
|
(9.3
|
)%
|
|
Food and beverage revenues
|
61,825
|
|
|
63,468
|
|
|
(1,643
|
)
|
|
(2.6
|
)%
|
|||
|
Other revenues
|
12,184
|
|
|
12,249
|
|
|
(65
|
)
|
|
(0.5
|
)%
|
|||
|
Total revenues
|
$
|
218,460
|
|
|
$
|
235,035
|
|
|
$
|
(16,575
|
)
|
|
(7.1
|
)%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Increase / (Decrease)
|
|
Variance
|
|||||||
|
Hotel operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
Room expenses
|
$
|
33,630
|
|
|
$
|
36,775
|
|
|
$
|
(3,145
|
)
|
|
(8.6
|
)%
|
|
Food and beverage expenses
|
39,184
|
|
|
42,233
|
|
|
(3,049
|
)
|
|
(7.2
|
)%
|
|||
|
Other direct expenses
|
3,007
|
|
|
3,965
|
|
|
(958
|
)
|
|
(24.2
|
)%
|
|||
|
Other indirect expenses
|
53,037
|
|
|
57,967
|
|
|
(4,930
|
)
|
|
(8.5
|
)%
|
|||
|
Management and franchise fees
|
11,378
|
|
|
12,248
|
|
|
(870
|
)
|
|
(7.1
|
)%
|
|||
|
Total hotel operating expenses
|
$
|
140,236
|
|
|
$
|
153,188
|
|
|
$
|
(12,952
|
)
|
|
(8.5
|
)%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Increase / (Decrease)
|
|
Variance
|
|||||||
|
Depreciation and amortization
|
$
|
36,478
|
|
|
$
|
38,951
|
|
|
$
|
(2,473
|
)
|
|
(6.3
|
)%
|
|
Real estate taxes, personal property taxes and insurance
|
11,360
|
|
|
12,033
|
|
|
(673
|
)
|
|
(5.6
|
)%
|
|||
|
Ground lease expense
|
1,376
|
|
|
1,353
|
|
|
23
|
|
|
1.7
|
%
|
|||
|
General and administrative expenses
|
8,613
|
|
|
10,624
|
|
|
(2,011
|
)
|
|
(18.9
|
)%
|
|||
|
Acquisition transaction costs
|
6
|
|
|
140
|
|
|
(134
|
)
|
|
(95.7
|
)%
|
|||
|
Provision for asset impairment
|
—
|
|
|
7,594
|
|
|
(7,594
|
)
|
|
100.0
|
%
|
|||
|
Total corporate and other expenses
|
$
|
57,833
|
|
|
$
|
70,695
|
|
|
$
|
(12,862
|
)
|
|
(18.2
|
)%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Increase / (Decrease)
|
|
Variance
|
|||||||
|
Non-operating income and expenses:
|
|
|
|
|
|
|
|
|||||||
|
Gain on sale of investment properties
|
$
|
—
|
|
|
$
|
882
|
|
|
$
|
(882
|
)
|
|
(100.0
|
)%
|
|
Other income
|
152
|
|
|
84
|
|
|
68
|
|
|
81.0
|
%
|
|||
|
Interest expense
|
(10,150
|
)
|
|
(12,840
|
)
|
|
(2,690
|
)
|
|
(21.0
|
)%
|
|||
|
Loss on extinguishment of debt
|
—
|
|
|
(4,742
|
)
|
|
(4,742
|
)
|
|
100.0
|
%
|
|||
|
Income tax expense
|
(2,166
|
)
|
|
(3,705
|
)
|
|
(1,539
|
)
|
|
(41.5
|
)%
|
|||
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Net cash provided by operating activities
|
$
|
34,214
|
|
|
$
|
33,889
|
|
|
Net cash used in investing activities
|
(11,440
|
)
|
|
(88,180
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(36,458
|
)
|
|
91,713
|
|
||
|
(Decrease) increase in cash and cash equivalents
|
(13,684
|
)
|
|
37,422
|
|
||
|
Cash and cash equivalents, at beginning of period
|
216,054
|
|
|
122,154
|
|
||
|
Cash and cash equivalents, at end of period
|
$
|
202,370
|
|
|
$
|
159,576
|
|
|
•
|
Cash provided by operating activities was
$34.2
million and
$33.9 million
for the
three months ended
March 31, 2017
and
2016
, respectively.
Cash provided by operating activities for the
three months ended
March 31, 2017
increased primarily due to (i) a reduction in interest expense attributed to 2016 debt repayments coupled with a lower weighted average interest rate and (iii) decreases in general and administrative expenses attributed to employee related expenses offset by (iii) decreases in hotel operations from the disposition of nine hotels in 2016.
|
|
•
|
Cash used in investing activities was
$11.4
million and
$88.2 million
for the
three months ended
March 31, 2017
,
and
2016
, respectively. Cash used in investing activities for the
three months ended
March 31, 2017
was primarily due to
$14.9 million
in capital improvements at our hotel properties, which was offset by funding of
$3.5 million
in reserves
.
Cash used in investing activities during the
three months ended
March 31, 2016
was primarily due to the (i) the acquisition of the Hotel Commonwealth for net cash at closing of $116 million, (ii) $7.3 million in capital improvements at our hotels, which was offset by (iii) $30.9 million from the sale of one hotel in February 2016 and (iv)
$4.2 million
in funding of reserves.
|
|
•
|
Cash used in financing activities was
$36.5
million and cash provided by financing was
$91.7 million
for the
three months ended
March 31, 2017
, and
2016
, respectively. Cash used in financing activities for the
three months ended
March 31, 2017
was primarily comprised of (i) the payment of lender loan deposits for a mortgage loan of
$2.4 million
, (ii) $3.6 million used to repurchase common shares, of which
$1.8 million
was under the Repurchase Program and
$1.8 million
was used to redeem shares of common stock to satisfy employee withholding requirements in connection with stock compensation vesting, and (iii) the payment of
$29.8 million
in dividends to common stockholders and Operating Partnership unit holders. Cash provided by financing activities for the
three months ended
March 31, 2016
was primarily comprised of (i) proceeds from the funding of the unsecured term loan of
$125 million
and proceeds from mortgage debt of
$71.3 million
, which was partially offset by (ii) the payoff of
$27.8 million
in mortgage loans, (iii)
$49.3 million
used to repurchase common shares under the Repurchase Program, and (iv) the payment of
$25.7 million
in dividends to common stockholders and Operating Partnership unit holders.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Net income (loss)
|
$
|
8,227
|
|
|
$
|
(9,169
|
)
|
|
Adjustments:
|
|
|
|
||||
|
Interest expense
|
10,150
|
|
|
12,840
|
|
||
|
Income tax expense
|
2,166
|
|
|
3,705
|
|
||
|
Depreciation and amortization related to investment properties
|
36,359
|
|
|
38,951
|
|
||
|
Non-controlling interests in consolidated real estate entities
|
72
|
|
|
164
|
|
||
|
Adjustments related to non-controlling interests in consolidated real estate entities
|
(322
|
)
|
|
(312
|
)
|
||
|
EBITDA attributable to common stock and unit holders
|
$
|
56,652
|
|
|
$
|
46,179
|
|
|
Reconciliation to Adjusted EBITDA
|
|
|
|
||||
|
Impairment of investment properties
|
—
|
|
|
7,594
|
|
||
|
Gain on sale of investment property
|
—
|
|
|
(882
|
)
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
4,742
|
|
||
|
Acquisition transaction costs
|
6
|
|
|
140
|
|
||
|
Amortization of share-based compensation expense
|
2,230
|
|
|
2,697
|
|
||
|
Amortization of above and below market ground leases and straight-line rent expense
|
201
|
|
|
170
|
|
||
|
Management transition and severance expenses
|
—
|
|
|
1,890
|
|
||
|
Adjusted EBITDA attributable to common stock and unit holders
|
$
|
59,089
|
|
|
$
|
62,530
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2015
|
||||
|
Net income (loss)
|
$
|
8,227
|
|
|
$
|
(9,169
|
)
|
|
Adjustments:
|
|
|
|
||||
|
Depreciation and amortization related to investment properties
|
36,359
|
|
|
38,951
|
|
||
|
Impairment of investment property
|
—
|
|
|
7,594
|
|
||
|
Gain on sale of investment property
|
—
|
|
|
(882
|
)
|
||
|
Non-controlling interests in consolidated real estate entities
|
72
|
|
|
164
|
|
||
|
Adjustments related to non-controlling interests in consolidated real estate entities
|
(225
|
)
|
|
(224
|
)
|
||
|
FFO attributable to common stock and unit holders
|
$
|
44,433
|
|
|
$
|
36,434
|
|
|
|
|
|
|
||||
|
Reconciliation to Adjusted FFO
|
|
|
|
||||
|
Loss on extinguishment of debt
|
$
|
—
|
|
|
$
|
4,742
|
|
|
Acquisition transaction costs
|
6
|
|
|
140
|
|
||
|
Loan related costs
(1)
|
719
|
|
|
1,003
|
|
||
|
Adjustment related to non-controlling interests loan related costs
|
(4
|
)
|
|
(4
|
)
|
||
|
Amortization of share-based compensation expense
|
2,230
|
|
|
2,697
|
|
||
|
Amortization of above and below market ground leases and straight-line rent expense
|
201
|
|
|
170
|
|
||
|
Management transition and severance expenses
|
—
|
|
|
1,890
|
|
||
|
Adjusted FFO attributable to common stock and unit holders
|
$
|
47,585
|
|
|
$
|
47,072
|
|
|
(1)
|
Loan related costs included amortization of debt discounts, premiums and deferred loan origination costs.
|
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
|
Maturing debt
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate debt (mortgages and term loans)
(2)
|
$539
|
|
$2,342
|
|
$81,610
|
|
$17,026
|
|
$177,269
|
|
$440,493
|
|
$719,279
|
|
$729,107
|
|
Variable rate debt (mortgage loans)
|
1,457
|
|
128,558
|
|
191,767
|
|
42,059
|
|
—
|
|
—
|
|
363,841
|
|
357,986
|
|
Unsecured credit facility
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Total
|
$1,996
|
|
$130,900
|
|
$273,377
|
|
$59,085
|
|
$177,269
|
|
$440,493
|
|
$1,083,120
|
|
$1,087,093
|
|
Weighted average interest rate on debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate debt (mortgages and term loans)
|
4.05%
|
|
4.36%
|
|
3.03%
|
|
3.93%
|
|
2.76%
|
|
3.98%
|
|
3.57%
|
|
3.63%
|
|
Variable rate debt (mortgage loans)
|
3.28%
|
|
3.15%
|
|
3.37%
|
|
3.48%
|
|
—
|
|
—
|
|
3.30%
|
|
4.77%
|
|
Unsecured credit facility
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1)
|
Excludes mortgage discounts of
$0.3 million
as of
March 31, 2017
.
|
|
(2)
|
See Item 7A of our most recent Annual Report on Form 10-K and Note
6
to our condensed consolidated financial statements included herein.
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Weighted Average Price Paid Per Share
|
|
Total Numbers of Shares Purchased as Part of Publicly Announced Plans
|
|
Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Program (in thousands)
|
||||||
|
January 1 to January 31, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
101,024
|
|
|
|
February 1 to February 28, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101,024
|
|
||
|
March 1 to March 31, 2017
|
|
107,509
|
|
|
$
|
16.62
|
|
|
107,509
|
|
|
99,237
|
|
|
|
Total
|
|
107,509
|
|
|
$
|
16.62
|
|
|
107,509
|
|
|
|
||
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
|
3.1
|
|
Articles Supplementary of Xenia Hotels and Resorts, Inc., as filed on November 10, 2015 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q (File No. 001-36594) filed on November 12, 2015)
|
|
|
|
|
|
3.2
|
|
Articles Supplementary of Xenia Hotels and Resorts, Inc., as filed on March 15, 2017 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.1 to the Company’s Periodic Report on Form 8-K (File No. 001-36594) filed on March 15, 2017)
|
|
|
|
|
|
3.3
|
|
Articles of Restatement of Xenia Hotels & Resorts, Inc., as filed on November 10, 2015 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.2 to the Company’s Quarterly Report on Form 10-Q (File No. 001-36594) filed on November 12, 2015)
|
|
|
|
|
|
3.4
|
|
Amended and Restated Bylaws of Xenia Hotels & Resorts, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Periodic Report on Form 8-K (File No. 001-36594) filed on February 9, 2015)
|
|
|
|
|
|
31.1*
|
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
31.2*
|
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
32.1*
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
Xenia Hotels & Resorts, Inc.
|
|
|
|
|
|
May 9, 2017
|
|
|
|
|
|
|
|
|
/s/ MARCEL VERBAAS
|
|
|
Marcel Verbaas
|
|
|
President and Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
/s/ ATISH SHAH
|
|
|
Atish Shah
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
|
/s/ JOSEPH T. JOHNSON
|
|
|
Joseph T. Johnson
|
|
|
Senior Vice President and Chief Accounting Officer
|
|
|
(Principal Accounting Officer)
|
|
|
|
EXHIBIT INDEX
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
|
3.1
|
|
Articles Supplementary of Xenia Hotels and Resorts, Inc., as filed on November 10, 2015 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q (File No. 001-36594) filed on November 12, 2015)
|
|
|
|
|
|
3.2
|
|
Articles Supplementary of Xenia Hotels and Resorts, Inc., as filed on March 15, 2017 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.1 to the Company’s Periodic Report on Form 8-K (File No. 001-36594) filed on March 15, 2017)
|
|
|
|
|
|
3.3
|
|
Articles of Restatement of Xenia Hotels & Resorts, Inc., as filed on November 10, 2015 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.2 to the Company’s Quarterly Report on Form 10-Q (File No. 001-36594) filed on November 12, 2015)
|
|
|
|
|
|
3.4
|
|
Amended and Restated Bylaws of Xenia Hotels & Resorts, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Periodic Report on Form 8-K (File No. 001-36594) filed on February 9, 2015)
|
|
|
|
|
|
31.1*
|
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
31.2*
|
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
32.1*
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
*
|
Filed herewith
|
|
+
|
Management contract or compensatory plan
|
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 |
|---|