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 June 30, 2018 and December 31, 2017
|
|
|
|
|
Condensed Consolidated Statements of Operations and Comprehensive Income for the Three and Six Months Ended June 30, 2018 and 2017
|
|
|
|
|
Condensed Consolidated Statement of Changes in Equity for the Six Months Ended June 30, 2018
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2018 and 2017
|
|
|
|
|
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
|
|
||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets
|
(Unaudited)
|
|
|
||||
|
Investment properties:
|
|
|
|
||||
|
Land
|
$
|
440,930
|
|
|
$
|
440,930
|
|
|
Buildings and other improvements
|
2,935,912
|
|
|
2,878,375
|
|
||
|
Total
|
$
|
3,376,842
|
|
|
$
|
3,319,305
|
|
|
Less: accumulated depreciation
|
(703,798
|
)
|
|
(628,450
|
)
|
||
|
Net investment properties
|
$
|
2,673,044
|
|
|
$
|
2,690,855
|
|
|
Cash and cash equivalents
|
184,809
|
|
|
71,884
|
|
||
|
Restricted cash and escrows
|
63,000
|
|
|
58,520
|
|
||
|
Accounts and rents receivable, net of allowance for doubtful accounts
|
42,728
|
|
|
35,865
|
|
||
|
Intangible assets, net of accumulated amortization of $5,134 and $3,286, respectively
|
66,153
|
|
|
68,000
|
|
||
|
Other assets
|
53,981
|
|
|
37,512
|
|
||
|
Assets held for sale
|
—
|
|
|
152,672
|
|
||
|
Total assets (including $69,576 and $70,269, respectively, related to consolidated variable interest entities - Note 6)
|
$
|
3,083,715
|
|
|
$
|
3,115,308
|
|
|
Liabilities
|
|
|
|
||||
|
Debt, net of loan discounts and unamortized deferred financing costs (Note 7)
|
$
|
1,117,750
|
|
|
$
|
1,322,593
|
|
|
Accounts payable and accrued expenses
|
84,180
|
|
|
77,005
|
|
||
|
Distributions payable
|
31,335
|
|
|
29,930
|
|
||
|
Other liabilities
|
43,714
|
|
|
40,694
|
|
||
|
Total liabilities (including $46,303 and $46,637, respectively, related to consolidated variable interest entities - Note 6)
|
$
|
1,276,979
|
|
|
$
|
1,470,222
|
|
|
Commitments and Contingencies (Note 14)
|
|
|
|
|
|
||
|
Stockholders' equity
|
|
|
|
||||
|
Common stock, $0.01 par value, 500,000,000 shares authorized, 111,929,945 and 106,735,336 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively
|
$
|
1,120
|
|
|
$
|
1,068
|
|
|
Additional paid in capital
|
2,044,132
|
|
|
1,924,124
|
|
||
|
Accumulated other comprehensive income
|
22,169
|
|
|
10,677
|
|
||
|
Accumulated distributions in excess of net earnings
|
(296,830
|
)
|
|
(320,964
|
)
|
||
|
Total Company stockholders' equity
|
$
|
1,770,591
|
|
|
$
|
1,614,905
|
|
|
Non-controlling interests
|
36,145
|
|
|
30,181
|
|
||
|
Total equity
|
$
|
1,806,736
|
|
|
$
|
1,645,086
|
|
|
Total liabilities and equity
|
$
|
3,083,715
|
|
|
$
|
3,115,308
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Rooms revenues
|
$
|
175,823
|
|
|
$
|
164,868
|
|
|
$
|
338,405
|
|
|
$
|
309,319
|
|
|
Food and beverage revenues
|
86,419
|
|
|
66,552
|
|
|
172,835
|
|
|
128,376
|
|
||||
|
Other revenues
|
14,815
|
|
|
12,972
|
|
|
30,316
|
|
|
25,157
|
|
||||
|
Total revenues
|
$
|
277,057
|
|
|
$
|
244,392
|
|
|
$
|
541,556
|
|
|
$
|
462,852
|
|
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Rooms expenses
|
38,132
|
|
|
35,349
|
|
|
77,176
|
|
|
68,979
|
|
||||
|
Food and beverage expenses
|
53,528
|
|
|
41,798
|
|
|
106,503
|
|
|
80,982
|
|
||||
|
Other direct expenses
|
4,715
|
|
|
3,303
|
|
|
9,189
|
|
|
6,309
|
|
||||
|
Other indirect expenses
|
63,068
|
|
|
55,441
|
|
|
126,393
|
|
|
108,713
|
|
||||
|
Management and franchise fees
|
12,447
|
|
|
11,722
|
|
|
24,007
|
|
|
23,100
|
|
||||
|
Total hotel operating expenses
|
$
|
171,890
|
|
|
$
|
147,613
|
|
|
$
|
343,268
|
|
|
$
|
288,083
|
|
|
Depreciation and amortization
|
38,602
|
|
|
36,625
|
|
|
77,403
|
|
|
73,104
|
|
||||
|
Real estate taxes, personal property taxes and insurance
|
11,819
|
|
|
10,696
|
|
|
23,679
|
|
|
22,056
|
|
||||
|
Ground lease expense
|
1,141
|
|
|
1,409
|
|
|
2,707
|
|
|
2,785
|
|
||||
|
General and administrative expenses
|
7,873
|
|
|
7,844
|
|
|
15,932
|
|
|
16,222
|
|
||||
|
Gain on business interruption insurance
|
(2,649
|
)
|
|
—
|
|
|
(2,649
|
)
|
|
—
|
|
||||
|
Acquisition and terminated transaction costs
|
222
|
|
|
1,260
|
|
|
222
|
|
|
1,265
|
|
||||
|
Total expenses
|
$
|
228,898
|
|
|
$
|
205,447
|
|
|
$
|
460,562
|
|
|
$
|
403,515
|
|
|
Operating income
|
$
|
48,159
|
|
|
$
|
38,945
|
|
|
$
|
80,994
|
|
|
$
|
59,337
|
|
|
Gain on sale of investment properties
|
9
|
|
|
49,176
|
|
|
42,294
|
|
|
49,176
|
|
||||
|
Other income
|
446
|
|
|
186
|
|
|
832
|
|
|
338
|
|
||||
|
Interest expense
|
(13,053
|
)
|
|
(11,146
|
)
|
|
(26,769
|
)
|
|
(21,297
|
)
|
||||
|
Loss on extinguishment of debt
|
(384
|
)
|
|
(274
|
)
|
|
(465
|
)
|
|
(274
|
)
|
||||
|
Net income before income taxes
|
$
|
35,177
|
|
|
$
|
76,887
|
|
|
$
|
96,886
|
|
|
$
|
87,280
|
|
|
Income tax expense
|
(5,646
|
)
|
|
(5,889
|
)
|
|
(10,311
|
)
|
|
(8,055
|
)
|
||||
|
Net income
|
$
|
29,531
|
|
|
$
|
70,998
|
|
|
$
|
86,575
|
|
|
$
|
79,225
|
|
|
Non-controlling interests in consolidated real estate entities (Note 6)
|
(20
|
)
|
|
(126
|
)
|
|
159
|
|
|
(54
|
)
|
||||
|
Non-controlling interests of Common Units in Operating Partnership (Note 1)
|
(717
|
)
|
|
(1,454
|
)
|
|
(2,283
|
)
|
|
(1,640
|
)
|
||||
|
Net income attributable to non-controlling interests
|
$
|
(737
|
)
|
|
$
|
(1,580
|
)
|
|
$
|
(2,124
|
)
|
|
$
|
(1,694
|
)
|
|
Net income attributable to common stockholders
|
$
|
28,794
|
|
|
$
|
69,418
|
|
|
$
|
84,451
|
|
|
$
|
77,531
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Basic and diluted earnings per share
|
|
|
|
|
|
|
|
||||||||
|
Net income per share available to common stockholders - basic and diluted
|
$
|
0.26
|
|
|
$
|
0.65
|
|
|
$
|
0.78
|
|
|
$
|
0.72
|
|
|
Weighted average number of common shares (basic)
|
108,956,408
|
|
|
106,769,003
|
|
|
107,874,640
|
|
|
106,806,664
|
|
||||
|
Weighted average number of common shares (diluted)
|
109,220,220
|
|
|
107,005,884
|
|
|
108,115,441
|
|
|
107,033,619
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive Income:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
29,531
|
|
|
$
|
70,998
|
|
|
$
|
86,575
|
|
|
$
|
79,225
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on interest rate derivative instruments
|
3,643
|
|
|
(2,815
|
)
|
|
12,459
|
|
|
(1,672
|
)
|
||||
|
Reclassification adjustment for amounts recognized in net income (interest expense)
|
(606
|
)
|
|
693
|
|
|
(660
|
)
|
|
1,505
|
|
||||
|
|
$
|
32,568
|
|
|
$
|
68,876
|
|
|
$
|
98,374
|
|
|
$
|
79,058
|
|
|
Comprehensive (income) loss attributable to non-controlling interests:
|
|
|
|
|
|
|
|
||||||||
|
Non-controlling interests in consolidated real estate entities (Note 6)
|
(20
|
)
|
|
(126
|
)
|
|
159
|
|
|
(54
|
)
|
||||
|
Non-controlling interests of Common Units in Operating Partnership (Note 1)
|
(796
|
)
|
|
(1,411
|
)
|
|
(2,590
|
)
|
|
(1,637
|
)
|
||||
|
Comprehensive income attributable to non-controlling interests
|
$
|
(816
|
)
|
|
$
|
(1,537
|
)
|
|
$
|
(2,431
|
)
|
|
$
|
(1,691
|
)
|
|
Comprehensive income attributable to the Company
|
$
|
31,752
|
|
|
$
|
67,339
|
|
|
$
|
95,943
|
|
|
$
|
77,367
|
|
|
|
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 December 31, 2017
|
106,735,336
|
|
|
$
|
1,068
|
|
|
$
|
1,924,124
|
|
|
$
|
10,677
|
|
|
$
|
(320,964
|
)
|
|
$
|
17,781
|
|
|
$
|
12,400
|
|
|
$
|
30,181
|
|
|
$
|
1,645,086
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84,451
|
|
|
2,283
|
|
|
(159
|
)
|
|
2,124
|
|
|
86,575
|
|
||||||||
|
Proceeds from sale of common stock, net
|
5,090,656
|
|
|
51
|
|
|
119,906
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119,957
|
|
||||||||
|
Dividends, common shares / units ($0.55)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60,317
|
)
|
|
(517
|
)
|
|
—
|
|
|
(517
|
)
|
|
(60,834
|
)
|
||||||||
|
Share-based compensation
|
153,779
|
|
|
2
|
|
|
1,122
|
|
|
—
|
|
|
—
|
|
|
3,971
|
|
|
—
|
|
|
3,971
|
|
|
5,095
|
|
||||||||
|
Shares redeemed to satisfy tax withholding on vested share-based compensation
|
(49,826
|
)
|
|
(1
|
)
|
|
(1,020
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,021
|
)
|
||||||||
|
Contributions from non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79
|
|
|
79
|
|
|
79
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Unrealized gain on interest rate derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
12,135
|
|
|
—
|
|
|
324
|
|
|
—
|
|
|
324
|
|
|
12,459
|
|
||||||||
|
Reclassification adjustment for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(643
|
)
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
(17
|
)
|
|
(660
|
)
|
||||||||
|
Balance at June 30, 2018
|
111,929,945
|
|
|
$
|
1,120
|
|
|
$
|
2,044,132
|
|
|
$
|
22,169
|
|
|
$
|
(296,830
|
)
|
|
$
|
23,825
|
|
|
$
|
12,320
|
|
|
$
|
36,145
|
|
|
$
|
1,806,736
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
86,575
|
|
|
$
|
79,225
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation
|
75,735
|
|
|
72,478
|
|
||
|
Amortization of above and below market leases and other lease intangibles
|
1,782
|
|
|
877
|
|
||
|
Amortization of debt premiums, discounts, and financing costs
|
1,367
|
|
|
1,402
|
|
||
|
Loss on extinguishment of debt
|
465
|
|
|
274
|
|
||
|
Gain on sale of investment properties
|
(42,294
|
)
|
|
(49,176
|
)
|
||
|
Share-based compensation expense
|
4,827
|
|
|
5,182
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts and rents receivable
|
(8,440
|
)
|
|
(12,932
|
)
|
||
|
Other assets
|
1,531
|
|
|
2,858
|
|
||
|
Accounts payable and accrued expenses
|
6,848
|
|
|
2,676
|
|
||
|
Other liabilities
|
2,005
|
|
|
7,274
|
|
||
|
Net cash provided by operating activities
|
$
|
130,401
|
|
|
$
|
110,138
|
|
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of investment properties
|
—
|
|
|
(205,500
|
)
|
||
|
Capital expenditures and tenant improvements
|
(55,858
|
)
|
|
(29,320
|
)
|
||
|
Proceeds from sale of investment properties
|
196,920
|
|
|
186,852
|
|
||
|
Deposits for acquisition of hotel properties
|
(5,000
|
)
|
|
—
|
|
||
|
Net cash provided by (used in) investing activities
|
$
|
136,062
|
|
|
$
|
(47,968
|
)
|
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from mortgage debt and notes payable
|
65,000
|
|
|
115,000
|
|
||
|
Payoffs of mortgage debt
|
(228,344
|
)
|
|
(127,876
|
)
|
||
|
Principal payments of mortgage debt
|
(1,853
|
)
|
|
(1,206
|
)
|
||
|
Payment of loan fees and deposits
|
(3,628
|
)
|
|
(906
|
)
|
||
|
Proceeds from revolving line of credit draws
|
—
|
|
|
80,000
|
|
||
|
Payments on revolving line of credit
|
(40,000
|
)
|
|
(80,000
|
)
|
||
|
Contributions from non-controlling interests
|
79
|
|
|
—
|
|
||
|
Proceeds from issuance of common stock, net of offering costs
|
120,120
|
|
|
—
|
|
||
|
Repurchase of common shares
|
—
|
|
|
(4,103
|
)
|
||
|
Shares redeemed to satisfy tax withholding on vested share based compensation
|
(1,021
|
)
|
|
(1,761
|
)
|
||
|
Dividends
|
(59,411
|
)
|
|
(59,307
|
)
|
||
|
Distributions paid to non-controlling interests
|
—
|
|
|
(195
|
)
|
||
|
Net cash used in financing activities
|
$
|
(149,058
|
)
|
|
$
|
(80,354
|
)
|
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
117,405
|
|
|
(18,184
|
)
|
||
|
Cash and cash equivalents and restricted cash, at beginning of period
|
130,404
|
|
|
287,027
|
|
||
|
Cash and cash equivalents and restricted cash, at end of period
|
$
|
247,809
|
|
|
$
|
268,843
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the condensed consolidated balance sheets to the amount shown in the statements of cash flows:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
184,809
|
|
|
$
|
201,815
|
|
|
Restricted cash
|
63,000
|
|
|
67,028
|
|
||
|
Total cash and cash equivalents and restricted cash shown in the statements of cash flows
|
$
|
247,809
|
|
|
$
|
268,843
|
|
|
|
|
|
|
||||
|
The following represent cash paid during the periods presented for the following:
|
|
|
|
||||
|
Cash paid for taxes
|
$
|
5,311
|
|
|
$
|
3,810
|
|
|
Cash paid for interest
|
27,089
|
|
|
19,896
|
|
||
|
|
|
|
|
||||
|
Supplemental schedule of non-cash investing activities:
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
2,762
|
|
|
$
|
3,173
|
|
|
•
|
ASU 2016-08 Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)
|
|
•
|
ASU 2016-10 Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing
|
|
•
|
ASU 2016-12 Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients
|
|
•
|
ASU 2016-20 Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
Primary Markets
|
|
June 30, 2018
|
|
June 30, 2018
|
||||
|
Orlando, FL
|
|
$
|
29,909
|
|
|
$
|
66,293
|
|
|
Phoenix, AZ
|
|
25,056
|
|
|
56,196
|
|
||
|
Houston, TX
|
|
24,280
|
|
|
50,068
|
|
||
|
Washington
, DC-MD-VA
|
|
22,699
|
|
|
38,412
|
|
||
|
Dallas, TX
|
|
19,933
|
|
|
38,159
|
|
||
|
San Francisco/San Ma
teo, CA
|
|
18,462
|
|
|
36,339
|
|
||
|
San Jose-Santa Cruz, CA
|
|
14,216
|
|
|
29,582
|
|
||
|
Boston, MA
|
|
14,052
|
|
|
21,649
|
|
||
|
Atlanta, G
A
|
|
9,889
|
|
|
21,562
|
|
||
|
California North
|
|
12,170
|
|
|
20,558
|
|
||
|
Other
|
|
86,391
|
|
|
162,738
|
|
||
|
Total
|
|
$
|
277,057
|
|
|
$
|
541,556
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
Primary Markets
|
|
June 30, 2017
|
|
June 30, 2017
|
||||
|
Houston, TX
|
|
$
|
22,887
|
|
|
$
|
50,296
|
|
|
Dallas, TX
|
|
17,223
|
|
|
36,658
|
|
||
|
San Francisco/San Mateo, CA
|
|
16,677
|
|
|
33,746
|
|
||
|
San Jose-Santa Cruz, CA
|
|
14,466
|
|
|
28,016
|
|
||
|
Orlando, FL
|
|
15,685
|
|
|
26,175
|
|
||
|
California North
|
|
12,857
|
|
|
21,888
|
|
||
|
Boston, MA
|
|
14,401
|
|
|
21,434
|
|
||
|
Atlanta, GA
|
|
9,965
|
|
|
20,945
|
|
||
|
Oahu Island, HI
|
|
10,296
|
|
|
20,343
|
|
||
|
Austin, TX
|
|
10,151
|
|
|
20,131
|
|
||
|
Other
|
|
99,784
|
|
|
183,220
|
|
||
|
Total
|
|
$
|
244,392
|
|
|
$
|
462,852
|
|
|
Property
|
|
Date
|
|
Rooms
(unaudited) |
|
Gross Sale Price
|
|
Net Proceeds
|
|
Gain on Sale
|
|
||||||
|
Aston Waikiki Beach Hotel
|
|
03/2018
|
|
645
|
|
$
|
200,000
|
|
|
$
|
196,920
|
|
(1)
|
$
|
42,430
|
|
(2)
|
|
Total for the six months ended June 30, 2018
|
|
|
|
|
|
$
|
200,000
|
|
|
$
|
196,920
|
|
|
$
|
42,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Courtyard Birmingham Downtown at UAB
|
|
04/2017
|
|
122
|
|
$
|
30,000
|
|
|
$
|
29,176
|
|
|
$
|
12,972
|
|
|
|
Courtyard Fort Worth Downtown/Blackstone, Courtyard Kansas City Country Club Plaza, Courtyard Pittsburgh Downtown, Hampton Inn & Suites Baltimore Inner Harbor, and Residence Inn Baltimore Inner Harbor
|
|
06/2017
|
|
812
|
|
163,000
|
|
|
157,675
|
|
|
36,204
|
|
|
|||
|
Total for the six months ended June 30, 2017
|
|
|
|
|
|
$
|
193,000
|
|
|
$
|
186,851
|
|
|
$
|
49,176
|
|
|
|
(1)
|
As of
June 30, 2018
,
$5.0 million
of the sales proceeds related to escrows were held back at closing. The holdback escrow is anticipated to be received in September 2018.
|
|
(2)
|
In addition to the gain on sale recognized during the
six months ended
June 30, 2018
, we also recognized adjustments related to the 2017 dispositions amounting to
$0.1 million
.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Net investment properties
|
$
|
66,027
|
|
|
$
|
67,687
|
|
|
Other assets
|
3,549
|
|
|
2,582
|
|
||
|
Total assets
|
$
|
69,576
|
|
|
$
|
70,269
|
|
|
Mortgages payable
|
(43,500
|
)
|
|
(44,074
|
)
|
||
|
Other liabilities
|
(2,803
|
)
|
|
(2,563
|
)
|
||
|
Total liabilities
|
$
|
(46,303
|
)
|
|
$
|
(46,637
|
)
|
|
Net assets
|
$
|
23,273
|
|
|
$
|
23,632
|
|
|
|
|
|
|
|
|
|
Balance Outstanding as of
|
|||||||
|
|
Rate Type
|
|
Rate
(1)
|
|
Maturity Date
|
|
June 30, 2018
|
|
December 31, 2017
|
|||||
|
Mortgage Loans
|
|
|
|
|
|
|
|
|
|
|||||
|
Andaz Savannah
|
Variable
|
|
—
|
|
|
1/14/2019
|
|
$
|
—
|
|
(3)
|
$
|
21,500
|
|
|
Hotel Monaco Denver
|
Fixed
(2)
|
|
—
|
|
|
1/17/2019
|
|
—
|
|
(3)
|
41,000
|
|
||
|
Hotel Monaco Chicago
|
Variable
|
|
—
|
|
|
1/17/2019
|
|
—
|
|
(3)
|
18,344
|
|
||
|
Loews New Orleans Hotel
|
Variable
|
|
—
|
|
|
2/22/2019
|
|
—
|
|
(3)
|
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
|
|
—
|
|
|
5/1/2019
|
|
—
|
|
(3)
|
110,000
|
|
||
|
Marriott Charleston Town Center
|
Fixed
|
|
3.85
|
%
|
|
7/1/2020
|
|
15,651
|
|
|
15,908
|
|
||
|
Grand Bohemian Hotel Charleston (VIE)
|
Variable
|
|
4.59
|
%
|
|
11/10/2020
|
|
18,739
|
|
|
19,026
|
|
||
|
Grand Bohemian Hotel Mountain Brook (VIE)
|
Variable
|
|
4.59
|
%
|
|
12/27/2020
|
|
24,914
|
|
|
25,229
|
|
||
|
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
|
|
59,500
|
|
|
59,750
|
|
||
|
Renaissance Atlanta Waverly Hotel & Convention Center
|
Variable
|
|
4.19
|
%
|
|
8/14/2024
|
|
100,000
|
|
|
100,000
|
|
||
|
The Ritz-Carlton, Pentagon City
|
Fixed
(4)
|
|
3.69
|
%
|
|
1/31/2025
|
|
65,000
|
|
|
—
|
|
||
|
Residence Inn Boston Cambridge
|
Fixed
|
|
4.48
|
%
|
|
11/1/2025
|
|
62,325
|
|
|
62,833
|
|
||
|
Grand Bohemian Hotel Orlando
|
Fixed
|
|
4.53
|
%
|
|
3/1/2026
|
|
59,763
|
|
|
60,000
|
|
||
|
Marriott San Francisco Airport Waterfront
|
Fixed
|
|
4.63
|
%
|
|
5/1/2027
|
|
115,000
|
|
|
115,000
|
|
||
|
Total Mortgage Loans
|
|
|
4.16
|
%
|
(5)
|
|
|
$
|
699,892
|
|
|
$
|
865,090
|
|
|
Unsecured Term Loan $175M
|
Fixed
(6)
|
|
2.74
|
%
|
|
2/15/2021
|
|
175,000
|
|
|
175,000
|
|
||
|
Unsecured Term Loan $125M
|
Fixed
(6)
|
|
3.28
|
%
|
|
10/22/2022
|
|
125,000
|
|
|
125,000
|
|
||
|
Unsecured Term Loan $125M
|
Fixed
(6)
|
|
3.62
|
%
|
|
9/13/2024
|
|
125,000
|
|
|
125,000
|
|
||
|
Senior Unsecured Credit Facility
|
Variable
|
|
3.59
|
%
|
|
2/28/2022
|
|
—
|
|
|
40,000
|
|
||
|
Mortgage Loan Discounts, net
(7)
|
—
|
|
—
|
|
|
—
|
|
(223
|
)
|
|
(255
|
)
|
||
|
Unamortized Deferred Financing Costs, net
|
—
|
|
—
|
|
|
—
|
|
(6,919
|
)
|
|
(7,242
|
)
|
||
|
Total Debt, net of loan discounts and unamortized deferred financing costs
|
|
|
3.78
|
%
|
(5)
|
|
|
$
|
1,117,750
|
|
|
$
|
1,322,593
|
|
|
(1)
|
Variable index is one-month LIBOR as of
June 30, 2018
.
|
|
(2)
|
The Company entered into interest rate swap agreements to fix the interest rate of the variable rate mortgage loans through maturity.
|
|
(3)
|
During the
six months ended
June 30, 2018
, the Company elected its prepayment option per the terms of the respective mortgage loan agreement and repaid the outstanding balance.
|
|
(4)
|
The Company entered into interest rate swap agreements to fix the interest rate of the variable rate mortgage loan from June 1, 2018 through January 2023. The effective interest rate on the loan will be
3.69%
through January 2019 after which the rate will increase to
4.95%
through January 2023.
|
|
(5)
|
Represents the weighted average interest rate as of
June 30, 2018
.
|
|
(6)
|
LIBOR has been fixed for a portion of or the entire term of the loan. The spread may vary, as it is determined by the Company's leverage ratio.
|
|
(7)
|
Loan discounts recognized upon loan modifications, net of the accumulated amortization.
|
|
|
|
As of
June 30, 2018 |
|
Weighted
average
interest rate |
||
|
2018
|
|
$
|
2,277
|
|
|
4.37%
|
|
2019
|
|
42,622
|
|
|
3.14%
|
|
|
2020
|
|
61,341
|
|
|
4.40%
|
|
|
2021
|
|
180,135
|
|
|
2.79%
|
|
|
2022
|
|
271,459
|
|
|
3.62%
|
|
|
Thereafter
|
|
567,058
|
|
|
4.15%
|
|
|
Total Debt
|
|
$
|
1,124,892
|
|
|
3.78%
|
|
Total Loan Discounts, net
|
|
(223
|
)
|
|
—
|
|
|
Unamortized Deferred Financing Costs, net
|
|
(6,919
|
)
|
|
—
|
|
|
Debt,
net of loan discounts and unamortized deferred financing costs
|
|
$
|
1,117,750
|
|
|
3.78%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Hedged Debt
|
|
Type
|
|
Fixed Rate
|
|
Index + Spread
|
|
Effective Date
|
|
Maturity
|
|
Notional Amounts
|
|
Estimated Fair Value
|
|
Notional Amounts
|
|
Estimated Fair Value
|
||||||||
|
$175M Term Loan
|
|
Swap
|
|
1.30%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
$
|
50,000
|
|
|
$
|
1,746
|
|
|
$
|
50,000
|
|
|
$
|
1,134
|
|
|
$175M Term Loan
|
|
Swap
|
|
1.29%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
65,000
|
|
|
2,289
|
|
|
65,000
|
|
|
1,497
|
|
||||
|
$175M Term Loan
|
|
Swap
|
|
1.29%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
60,000
|
|
|
2,109
|
|
|
60,000
|
|
|
1,379
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
50,000
|
|
|
1,853
|
|
|
50,000
|
|
|
675
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
922
|
|
|
25,000
|
|
|
334
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.84%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
914
|
|
|
25,000
|
|
|
325
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
916
|
|
|
25,000
|
|
|
330
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.54%
|
|
1-Month LIBOR + 2.60%
|
|
1/13/2016
|
|
1/13/2023
|
|
59,500
|
|
|
2,931
|
|
|
60,000
|
|
|
1,630
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
0.88%
|
|
1-Month LIBOR + 2.10%
|
|
9/1/2016
|
|
1/17/2019
|
|
41,000
|
|
|
306
|
|
|
41,000
|
|
|
386
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
0.89%
|
|
1-Month LIBOR + 2.10%
|
|
9/1/2016
|
|
3/21/2019
|
|
38,000
|
|
|
387
|
|
|
38,000
|
|
|
428
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.80%
|
|
1-Month LIBOR + 2.25%
|
|
3/1/2017
|
|
1/3/2022
|
|
51,000
|
|
|
1,582
|
|
|
51,000
|
|
|
588
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.80%
|
|
1-Month LIBOR + 2.00%
|
|
3/1/2017
|
|
1/3/2022
|
|
45,000
|
|
|
1,370
|
|
|
45,000
|
|
|
521
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.81%
|
|
1-Month LIBOR + 2.00%
|
|
3/1/2017
|
|
1/3/2022
|
|
45,000
|
|
|
1,399
|
|
|
45,000
|
|
|
493
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
40,000
|
|
|
1,300
|
|
|
40,000
|
|
|
362
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
40,000
|
|
|
1,293
|
|
|
40,000
|
|
|
358
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
25,000
|
|
|
805
|
|
|
25,000
|
|
|
218
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
20,000
|
|
|
649
|
|
|
20,000
|
|
|
180
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
2.80%
|
|
1-Month LIBOR + 2.10%
|
|
6/1/2018
|
|
2/1/2023
|
|
24,000
|
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
||||
|
Mortgage Debt
(1)
|
|
Swap
|
|
2.89%
|
|
1-Month LIBOR + 2.10%
|
|
1/17/2019
|
|
2/1/2023
|
|
—
|
|
|
(89
|
)
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
728,500
|
|
|
$
|
22,637
|
|
|
$
|
705,000
|
|
|
$
|
10,838
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Effect of derivative instruments:
|
|
Location in Statement of Operations and Comprehensive Income:
|
|
|
|
|
|
|
|
|
||||||||
|
Gain (loss) recognized in other comprehensive income
|
|
Unrealized gain (loss) on interest rate derivative instruments
|
|
$
|
3,643
|
|
|
$
|
(2,815
|
)
|
|
$
|
12,459
|
|
|
$
|
(1,672
|
)
|
|
Gain (loss) reclassified from accumulated other comprehensive income to net income
|
|
Reclassification adjustment for amounts recognized in net income
|
|
$
|
(606
|
)
|
|
$
|
693
|
|
|
$
|
(660
|
)
|
|
$
|
1,505
|
|
|
Total interest expense in which effects of cash flow hedges are recorded
|
|
Interest expense
|
|
$
|
13,053
|
|
|
$
|
11,146
|
|
|
$
|
26,769
|
|
|
$
|
21,297
|
|
|
•
|
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
|
||||||
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Location / Description
|
|
Significant Unobservable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 2)
|
||||
|
Other assets
|
|
|
|
|
||||
|
Interest rate swap assets
|
|
$
|
22,637
|
|
|
$
|
10,838
|
|
|
Total
|
|
$
|
22,637
|
|
|
$
|
10,838
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||
|
Total Debt, net of discounts
|
|
$
|
1,124,669
|
|
|
$
|
1,131,952
|
|
|
$
|
1,289,835
|
|
|
$
|
1,303,550
|
|
|
Senior Unsecured Credit Facility
|
|
—
|
|
|
—
|
|
|
40,000
|
|
|
40,101
|
|
||||
|
Total
|
|
$
|
1,124,669
|
|
|
$
|
1,131,952
|
|
|
$
|
1,329,835
|
|
|
$
|
1,343,651
|
|
|
Dividend per Share/Unit
|
|
For the Quarter Ended
|
|
Record Date
|
|
Payable Date
|
|
$0.275
|
|
March 31, 2018
|
|
March 30, 2018
|
|
April 13, 2018
|
|
$0.275
|
|
June 30, 2018
|
|
June 29, 2018
|
|
July 13, 2018
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
28,794
|
|
|
$
|
69,418
|
|
|
$
|
84,451
|
|
|
$
|
77,531
|
|
|
Dividends paid on unvested share-based compensation
|
(152
|
)
|
|
(162
|
)
|
|
(304
|
)
|
|
(303
|
)
|
||||
|
Undistributed earnings attributable to unvested share based compensation
|
—
|
|
|
(69
|
)
|
|
(34
|
)
|
|
(30
|
)
|
||||
|
Net income available to common stockholders
|
$
|
28,642
|
|
|
$
|
69,187
|
|
|
$
|
84,113
|
|
|
$
|
77,198
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding - Basic
|
108,956,408
|
|
|
106,769,003
|
|
|
107,874,640
|
|
|
106,806,664
|
|
||||
|
Effect of dilutive share-based compensation
|
263,812
|
|
|
236,881
|
|
|
240,801
|
|
|
226,955
|
|
||||
|
Weighted average shares outstanding - Diluted
|
109,220,220
|
|
|
107,005,884
|
|
|
108,115,441
|
|
|
107,033,619
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net income per share available to common stockholders - basic and diluted
|
$
|
0.26
|
|
|
$
|
0.65
|
|
|
$
|
0.78
|
|
|
$
|
0.72
|
|
|
|
2014 Share Unit Plan Share Units
|
|
2015 Incentive Award Plan Restricted Stock Units
(1)
|
|
2015 Incentive Award Plan LTIP Units
(1)
|
|
Total
|
|||||||
|
Unvested as of December 31, 2017
|
48,682
|
|
|
264,302
|
|
|
1,662,073
|
|
|
1,975,057
|
|
|||
|
Granted
|
—
|
|
|
125,276
|
|
|
835,026
|
|
|
960,302
|
|
|||
|
Vested
(2)
|
(48,682
|
)
|
|
(105,113
|
)
|
|
(108,327
|
)
|
|
(262,122
|
)
|
|||
|
Expired
|
—
|
|
|
(2,541
|
)
|
|
—
|
|
|
(2,541
|
)
|
|||
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Unvested as of June 30, 2018
|
—
|
|
|
281,924
|
|
|
2,388,772
|
|
|
2,670,696
|
|
|||
|
Weighted average fair value of unvested shares/units
|
—
|
|
|
$
|
14.35
|
|
|
$
|
8.23
|
|
|
$
|
8.88
|
|
|
(1)
|
Includes time-based and performance-based units.
|
|
(2)
|
During the
six months ended
June 30, 2018
,
49,826
shares of common stock were withheld by the Company upon the settlement of the applicable award in order to satisfy minimum federal and state tax withholding requirements with respect to Share Units and Restricted Stock Units under the 2014 Share Unit Plan and the 2015 Incentive Award Plan.
|
|
Performance Award Grant Date
|
|
Percentage of Total Award
|
|
Grant Date Fair Value by Component
(in dollars)
|
|
Volatility
|
|
Interest Rate
|
|
Dividend Yield
|
|
February 20, 2018
|
|
|
|
|
|
|
|
|
|
|
|
Absolute TSR Restricted Stock Units
|
|
25%
|
|
$6.54
|
|
24.52%
|
|
1.82% - 2.47%
|
|
5.553%
|
|
Relative TSR Restricted Stock Units
|
|
75%
|
|
$10.44
|
|
24.52%
|
|
1.82% - 2.47%
|
|
5.553%
|
|
Absolute TSR Class A LTIPs
|
|
25%
|
|
$6.60
|
|
24.52%
|
|
1.82% - 2.47%
|
|
5.553%
|
|
Relative TSR Class A LTIPs
|
|
75%
|
|
$10.13
|
|
24.52%
|
|
1.82% - 2.47%
|
|
5.553%
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
Variance
|
||||||||
|
Number of properties at January 1
|
|
39
|
|
42
|
|
(3)
|
||||||||||||||
|
Properties acquired
|
|
—
|
|
1
|
|
(1)
|
||||||||||||||
|
Properties disposed
|
|
(1)
|
|
(6)
|
|
5
|
||||||||||||||
|
Number of properties at June 30
|
|
38
|
|
37
|
|
1
|
||||||||||||||
|
Number of rooms at January 1
|
|
11,533
|
|
10,911
|
|
622
|
||||||||||||||
|
Rooms in properties acquired or added to portfolio upon completion of property improvements
(1)
|
|
—
|
|
816
|
|
(816)
|
||||||||||||||
|
Rooms in properties disposed or combined during property improvements
(2)
|
|
(681)
|
|
(952)
|
|
271
|
||||||||||||||
|
Number of rooms at June 30
|
|
10,852
|
|
10,775
|
|
77
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
Variance
|
|
2018
|
|
2017
|
|
Variance
|
||||||||
|
Portfolio Statistics:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Occupancy
(3)
|
|
80.1
|
%
|
|
78.6
|
%
|
|
150 bps
|
|
77.4
|
%
|
|
76.1
|
%
|
|
130 bps
|
||||
|
ADR
(3)
|
|
$
|
222.28
|
|
|
$
|
208.86
|
|
|
6.4%
|
|
$
|
217.40
|
|
|
$
|
204.75
|
|
|
6.2%
|
|
RevPAR
(3)
|
|
$
|
178.04
|
|
|
$
|
164.10
|
|
|
8.5%
|
|
$
|
168.25
|
|
|
$
|
155.72
|
|
|
8.0%
|
|
(1)
|
During the
six months ended
June 30, 2017
, the Company acquired the 815-room Hyatt Regency Grand Cypress and added one room at RiverPlace Hotel upon completion of property improvements.
|
|
(2)
|
During the
six months ended
June 30, 2018
, we disposed of the 645-room Aston Waikiki Beach Hotel. At the Hyatt Regency Grand Cypress we converted 72 guestrooms into 36 newly created suites, which resulted in a reduction in our total room count. During the
six months ended
June 30, 2017
, the Company disposed of six hotels with 934 rooms. At the Westin Galleria Houston we converted 36 guestrooms into 18 newly created suites, which resulted in a reduction in our total room count.
|
|
(3)
|
For hotels acquired during the applicable period, operating statistics are included starting on the date of acquisition. For hotels disposed of during the period, operating results and statistics are only included through the date of respective disposition.
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rooms revenues
|
$
|
175,823
|
|
|
$
|
164,868
|
|
|
$
|
10,955
|
|
|
6.6
|
%
|
|
$
|
338,405
|
|
|
$
|
309,319
|
|
|
$
|
29,086
|
|
|
9.4
|
%
|
|
Food and beverage revenues
|
86,419
|
|
|
66,552
|
|
|
19,867
|
|
|
29.9
|
%
|
|
172,835
|
|
|
128,376
|
|
|
44,459
|
|
|
34.6
|
%
|
||||||
|
Other revenues
|
14,815
|
|
|
12,972
|
|
|
1,843
|
|
|
14.2
|
%
|
|
30,316
|
|
|
25,157
|
|
|
5,159
|
|
|
20.5
|
%
|
||||||
|
Total revenues
|
$
|
277,057
|
|
|
$
|
244,392
|
|
|
$
|
32,665
|
|
|
13.4
|
%
|
|
$
|
541,556
|
|
|
$
|
462,852
|
|
|
$
|
78,704
|
|
|
17.0
|
%
|
|
•
|
$25.4 million increase contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City; and
|
|
•
|
$19.0 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
•
|
$60.5 million increase contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City; and
|
|
•
|
$30.6 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
•
|
$21.2 million increase contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City; and
|
|
•
|
$1.1 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
•
|
$46.5 million increase contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City; and
|
|
•
|
$2.2 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
•
|
$4.0 million increase contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City primarily due to resort fees, parking and spa revenue; and
|
|
•
|
$2.5 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
•
|
$9.4 million increase contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City primarily due to resort fees, parking and spa revenue; and
|
|
•
|
$3.2 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
||||||||||||||
|
Hotel operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rooms expenses
|
$
|
38,132
|
|
|
$
|
35,349
|
|
|
$
|
2,783
|
|
|
7.9
|
%
|
|
$
|
77,176
|
|
|
$
|
68,979
|
|
|
$
|
8,197
|
|
|
11.9
|
%
|
|
Food and beverage expenses
|
53,528
|
|
|
41,798
|
|
|
11,730
|
|
|
28.1
|
%
|
|
106,503
|
|
|
80,982
|
|
|
25,521
|
|
|
31.5
|
%
|
||||||
|
Other direct expenses
|
4,715
|
|
|
3,303
|
|
|
1,412
|
|
|
42.7
|
%
|
|
9,189
|
|
|
6,309
|
|
|
2,880
|
|
|
45.6
|
%
|
||||||
|
Other indirect expenses
|
63,068
|
|
|
55,441
|
|
|
7,627
|
|
|
13.8
|
%
|
|
126,393
|
|
|
108,713
|
|
|
17,680
|
|
|
16.3
|
%
|
||||||
|
Management and franchise fees
|
12,447
|
|
|
11,722
|
|
|
725
|
|
|
6.2
|
%
|
|
24,007
|
|
|
23,100
|
|
|
907
|
|
|
3.9
|
%
|
||||||
|
Total hotel operating expenses
|
$
|
171,890
|
|
|
$
|
147,613
|
|
|
$
|
24,277
|
|
|
16.4
|
%
|
|
$
|
343,268
|
|
|
$
|
288,083
|
|
|
$
|
55,185
|
|
|
19.2
|
%
|
|
•
|
$33.7 million contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City; and
|
|
•
|
$12.1 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
•
|
$73.6 million contributed by the four hotels acquired since May 2017, which included the Hyatt Regency Grand Cypress, Hyatt Regency Scottsdale Resort & Spa at Gainey Ranch, Royal Palms Resort & Spa and The Ritz-Carlton, Pentagon City; and
|
|
•
|
$20.0 million decrease attributed to the disposition of eight hotels since April 2017.
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
||||||||||||||
|
Depreciation and amortization
|
$
|
38,602
|
|
|
$
|
36,625
|
|
|
$
|
1,977
|
|
|
5.4
|
%
|
|
$
|
77,403
|
|
|
$
|
73,104
|
|
|
$
|
4,299
|
|
|
5.9
|
%
|
|
Real estate taxes, personal property taxes and insurance
|
11,819
|
|
|
10,696
|
|
|
1,123
|
|
|
10.5
|
%
|
|
23,679
|
|
|
22,056
|
|
|
1,623
|
|
|
7.4
|
%
|
||||||
|
Ground lease expense
|
1,141
|
|
|
1,409
|
|
|
(268
|
)
|
|
(19.0
|
)%
|
|
2,707
|
|
|
2,785
|
|
|
(78
|
)
|
|
(2.8
|
)%
|
||||||
|
General and administrative expenses
|
7,873
|
|
|
7,844
|
|
|
29
|
|
|
0.4
|
%
|
|
15,932
|
|
|
16,222
|
|
|
(290
|
)
|
|
(1.8
|
)%
|
||||||
|
Gain on business interruption insurance
|
(2,649
|
)
|
|
—
|
|
|
(2,649
|
)
|
|
—
|
|
|
(2,649
|
)
|
|
—
|
|
|
(2,649
|
)
|
|
—
|
|
||||||
|
Acquisition and terminated transaction costs
|
222
|
|
|
1,260
|
|
|
(1,038
|
)
|
|
(82
|
)%
|
|
222
|
|
|
1,265
|
|
|
(1,043
|
)
|
|
(82
|
)%
|
||||||
|
Total corporate and other expenses
|
$
|
57,008
|
|
|
$
|
57,834
|
|
|
$
|
(826
|
)
|
|
(1.4
|
)%
|
|
$
|
117,294
|
|
|
$
|
115,432
|
|
|
$
|
1,862
|
|
|
1.6
|
%
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
|
2018
|
|
2017
|
|
Increase / (Decrease)
|
|
Variance
|
||||||||||||||
|
Non-operating income and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gain on sale of investment properties
|
$
|
9
|
|
|
$
|
49,176
|
|
|
$
|
(49,167
|
)
|
|
(100.0
|
)%
|
|
$
|
42,294
|
|
|
$
|
49,176
|
|
|
$
|
(6,882
|
)
|
|
(14.0
|
)%
|
|
Other income
|
446
|
|
|
186
|
|
|
260
|
|
|
139.8
|
%
|
|
832
|
|
|
338
|
|
|
494
|
|
|
146.2
|
%
|
||||||
|
Interest expense
|
(13,053
|
)
|
|
(11,146
|
)
|
|
1,907
|
|
|
17.1
|
%
|
|
(26,769
|
)
|
|
(21,297
|
)
|
|
5,472
|
|
|
25.7
|
%
|
||||||
|
Loss on extinguishment of debt
|
(384
|
)
|
|
(274
|
)
|
|
110
|
|
|
40.1
|
%
|
|
(465
|
)
|
|
(274
|
)
|
|
191
|
|
|
69.7
|
%
|
||||||
|
Income tax expense
|
(5,646
|
)
|
|
(5,889
|
)
|
|
(243
|
)
|
|
(4.1
|
)%
|
|
(10,311
|
)
|
|
(8,055
|
)
|
|
2,256
|
|
|
28.0
|
%
|
||||||
|
Mortgage Loan
|
|
Principal Repaid
(in millions)
|
|
Original Maturity
|
|
Repayment Date
|
||
|
Hotel Monaco Chicago
(1)
|
|
$
|
18.3
|
|
|
01/2019
|
|
02/2018
|
|
Andaz Savannah
(1)
|
|
21.5
|
|
|
01/2019
|
|
04/2018
|
|
|
Hotel Monaco Denver
|
|
41.0
|
|
|
01/2019
|
|
05/2018
|
|
|
Loews New Orleans Hotel
(1)
|
|
37.5
|
|
|
02/2019
|
|
05/2018
|
|
|
Westin Galleria Houston & Westin Oaks Houston at The Galleria
(1)
|
|
110.0
|
|
|
05/2019
|
|
06/2018
|
|
|
Total repayments during the six months ended June 30, 2018
|
|
$
|
228.3
|
|
|
|
|
|
|
(1)
|
Mortgage loan had a variable interest rate.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net cash provided by operating activities
|
$
|
130,401
|
|
|
$
|
110,138
|
|
|
Net cash provided by (used in) investing activities
|
136,062
|
|
|
(47,968
|
)
|
||
|
Net cash used in financing activities
|
(149,058
|
)
|
|
(80,354
|
)
|
||
|
Increase (decrease) in cash and cash equivalents and restricted cash
|
$
|
117,405
|
|
|
$
|
(18,184
|
)
|
|
Cash and cash equivalents and restricted cash, at beginning of year
|
130,404
|
|
|
287,027
|
|
||
|
Cash and cash equivalents and restricted cash, at end of period
|
$
|
247,809
|
|
|
$
|
268,843
|
|
|
•
|
Cash provided by operating activities was
$130.4
million and
$110.1 million
for the
six months ended
June 30, 2018
and
2017
, respectively. Our cash flows provided by operating activities generally consist of the net cash generated by our hotel operations, partially offset by the cash paid for corporate expenses and other working capital changes. Our cash flows provided by operating activities may also be affected by changes in our portfolio resulting from hotel acquisitions, dispositions or renovations. The net increase to cash provided by operating activities during the
six months ended
June 30, 2018
was primarily due to changes in our portfolio composition reflecting completed acquisitions and dispositions and the timing of such transactions. Refer to the "Results of Operations" section for further discussion of our operating results for the
six months ended
June 30, 2018
and
2017
.
|
|
•
|
Cash provided by investing activities was
$136.1
million and cash used in investing activities was
$48.0 million
for the
six months ended
June 30, 2018
,
and
2017
, respectively. Cash provided by investing activities for the
six months ended
June 30, 2018
was primarily due to (i) the disposition of Aston Waikiki Beach Hotel for net proceeds of
$196.9 million
offset by (ii)
$55.9 million
in capital improvements at our hotel properties. Cash used in investing activities for the six months ended June 30, 2017 was primarily due to (i) the acquisition of the Hyatt Regency Grand Cypress for $205.5 million, and (ii)
$29.3 million
in capital improvements at our hotel properties, offset by (iii)
$186.9 million
in proceeds from the disposition of six hotels during the first half of 2017.
|
|
•
|
Cash used in financing activities was
$149.1
million and
$80.4 million
for the
six months ended
June 30, 2018
, and
2017
, respectively. Cash used in financing activities for the
six months ended
June 30, 2018
was primarily attributed to (i) the payment of
$59.4 million
in dividends to common stockholders and Operating Partnership unit holders, (ii) the repayment of mortgage debt totaling
$228.3 million
, (iii) the repayment of the outstanding balance on the line of credit totaling
$40.0 million
and (iv) payment of
$3.6 million
in loan costs attributed to the amended and restated unsecured revolving credit facility and new mortgage loan entered into during the first quarter of 2018. These decreases were offset by proceeds of (i) $
120.1 million
, net of transaction costs, from the sale of our common stock through the ATM program and (ii)
$65 million
from the funding of mortgage debt.
Cash used in financing activities for the six months ended June 30, 2017 was primarily comprised of (i) the repayment of mortgage debt totaling $127.9 million, (ii) $5.9 million used to repurchase common shares, of which $4.1 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 $59.3 million in dividends to common stockholders and Operating Partnership unit holders offset by (iv) proceeds of $115 million from the funding of mortgage debt.
|
|
|
Payments due by period
|
||||||||||||||||||
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
|||||||||||
|
Debt maturities
(1)
|
$
|
1,364,816
|
|
|
$
|
24,779
|
|
|
$
|
193,724
|
|
|
$
|
518,938
|
|
|
$
|
627,375
|
|
|
Ground leases
|
40,160
|
|
|
787
|
|
|
3,139
|
|
|
3,139
|
|
|
33,095
|
|
|||||
|
Corporate office lease
|
4,736
|
|
|
202
|
|
|
835
|
|
|
882
|
|
|
2,817
|
|
|||||
|
Total
|
$
|
1,409,712
|
|
|
$
|
25,768
|
|
|
$
|
197,698
|
|
|
$
|
522,959
|
|
|
$
|
663,287
|
|
|
(1)
|
Includes principal and interest payments, for both variable and fixed rate loans. The variable rate interest payments were calculated based upon the variable rate spread plus 1-month LIBOR as of
June 30, 2018
.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
29,531
|
|
|
$
|
70,998
|
|
|
$
|
86,575
|
|
|
$
|
79,225
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
13,053
|
|
|
11,146
|
|
|
26,769
|
|
|
21,297
|
|
||||
|
Income tax expense
|
5,646
|
|
|
5,889
|
|
|
10,311
|
|
|
8,055
|
|
||||
|
Depreciation and amortization
|
38,602
|
|
|
36,625
|
|
|
77,403
|
|
|
73,104
|
|
||||
|
EBITDA
|
$
|
86,832
|
|
|
$
|
124,658
|
|
|
$
|
201,058
|
|
|
$
|
181,681
|
|
|
Gain on sale of investment properties
|
(9
|
)
|
|
(49,176
|
)
|
|
(42,294
|
)
|
|
(49,176
|
)
|
||||
|
EBITDAre
|
$
|
86,823
|
|
|
$
|
75,482
|
|
|
$
|
158,764
|
|
|
$
|
132,505
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation to Adjusted EBITDAre
|
|
|
|
|
|
|
|
||||||||
|
Non-controlling interests in consolidated real estate entities
|
(20
|
)
|
|
(126
|
)
|
|
159
|
|
|
(54
|
)
|
||||
|
Adjustments related to non-controlling interests in consolidated real estate entities
|
(352
|
)
|
|
(330
|
)
|
|
(695
|
)
|
|
(652
|
)
|
||||
|
Depreciation and amortization related to corporate assets
|
(99
|
)
|
|
(103
|
)
|
|
(203
|
)
|
|
(223
|
)
|
||||
|
Loss on extinguishment of debt
|
384
|
|
|
274
|
|
|
465
|
|
|
274
|
|
||||
|
Acquisition and terminated transaction costs
|
222
|
|
|
1,260
|
|
|
222
|
|
|
1,265
|
|
||||
|
Amortization of share-based compensation expense
|
2,757
|
|
|
2,951
|
|
|
4,827
|
|
|
5,182
|
|
||||
|
Amortization of above and below market ground leases and straight-line rent expense
|
122
|
|
|
168
|
|
|
237
|
|
|
388
|
|
||||
|
Other non-recurring expenses
|
10
|
|
|
—
|
|
|
(195
|
)
|
|
—
|
|
||||
|
Adjusted EBITDAre attributable to common stock and unit holders
|
$
|
89,847
|
|
|
$
|
79,576
|
|
|
$
|
163,581
|
|
|
$
|
138,685
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
29,531
|
|
|
$
|
70,998
|
|
|
$
|
86,575
|
|
|
$
|
79,225
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization related to investment properties
|
38,503
|
|
|
36,522
|
|
|
77,200
|
|
|
72,881
|
|
||||
|
Gain on sale of investment properties
|
(9
|
)
|
|
(49,176
|
)
|
|
(42,294
|
)
|
|
(49,176
|
)
|
||||
|
Non-controlling interests in consolidated real estate entities
|
(20
|
)
|
|
(126
|
)
|
|
159
|
|
|
(54
|
)
|
||||
|
Adjustments related to non-controlling interests in consolidated real estate entities
|
(226
|
)
|
|
(226
|
)
|
|
(452
|
)
|
|
(451
|
)
|
||||
|
FFO attributable to common stock and unit holders
|
$
|
67,779
|
|
|
$
|
57,992
|
|
|
$
|
121,188
|
|
|
$
|
102,425
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation to Adjusted FFO
|
|
|
|
|
|
|
|
||||||||
|
Loss on extinguishment of debt
|
384
|
|
|
274
|
|
|
465
|
|
|
274
|
|
||||
|
Acquisition and terminated transaction costs
|
222
|
|
|
1,260
|
|
|
222
|
|
|
1,265
|
|
||||
|
Loan related costs, net of adjustment related to non-controlling interests
(1)
|
643
|
|
|
679
|
|
|
1,360
|
|
|
1,395
|
|
||||
|
Amortization of share-based compensation expense
|
2,757
|
|
|
2,951
|
|
|
4,827
|
|
|
5,182
|
|
||||
|
Amortization of above and below market ground leases and straight-line rent expense
|
122
|
|
|
168
|
|
|
237
|
|
|
388
|
|
||||
|
Other non-recurring expenses
|
10
|
|
|
—
|
|
|
(195
|
)
|
|
—
|
|
||||
|
Adjusted FFO attributable to common stock and unit holders
|
$
|
71,917
|
|
|
$
|
63,324
|
|
|
$
|
128,104
|
|
|
$
|
110,929
|
|
|
(1)
|
Loan related costs included amortization of debt discounts, premiums and deferred loan origination costs.
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Maturing debt
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed rate debt (mortgages and term loans)
(2)
|
$
|
1,758
|
|
|
$
|
41,606
|
|
|
$
|
19,223
|
|
|
$
|
180,135
|
|
|
$
|
271,328
|
|
|
$
|
467,189
|
|
|
$
|
981,239
|
|
|
$
|
991,393
|
|
|
Variable rate debt (mortgage loans)
|
519
|
|
|
1,016
|
|
|
42,118
|
|
|
—
|
|
|
131
|
|
|
99,869
|
|
|
143,653
|
|
|
140,559
|
|
||||||||
|
Total
|
$
|
2,277
|
|
|
$
|
42,622
|
|
|
$
|
61,341
|
|
|
$
|
180,135
|
|
|
$
|
271,459
|
|
|
$
|
567,058
|
|
|
$
|
1,124,892
|
|
|
$
|
1,131,952
|
|
|
Weighted average interest rate on debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed rate debt (mortgages and term loans)
|
4.30%
|
|
3.11%
|
|
3.99%
|
|
2.79%
|
|
3.62%
|
|
4.14%
|
|
3.70%
|
|
4.29%
|
||||||||||||||||
|
Variable rate debt (mortgage loans)
|
4.59%
|
|
4.59%
|
|
4.59%
|
|
—
|
|
4.19%
|
|
4.19%
|
|
4.31%
|
|
5.46%
|
||||||||||||||||
|
(1)
|
Excludes mortgage discounts of
$0.2 million
as of
June 30, 2018
. See Item 7A of our most recent Annual Report on Form 10-K and Note
7
to our condensed consolidated financial statements included herein.
|
|
(2)
|
Includes all fixed rate debt, and all variable rate debt that was swapped to fixed rates as of
June 30, 2018
.
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
Articles of Amendment of Xenia Hotels and Resorts, Inc. as filed on May 22, 2018 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.1 to the Company’s Period Report on Form 8-K (File No. 001-36594) filed on May 23, 2018)
|
|
|
|
|
|
|
|
Articles Supplementary of Xenia Hotels and Resorts, Inc. as filed on May 22, 2018 with the Maryland Department of Assessments and Taxation (incorporated by reference to Exhibit 3.2 to the Company’s Period Report on Form 8-K (File No. 001-36594) filed on May 23, 2018)
|
|
|
|
|
|
|
|
Amended and Restated Bylaws of Xenia Hotels & Resorts, Inc. (incorporated by reference to Exhibit 3.3 to the Company’s Periodic Report on Form 8-K (File No. 001-36594) filed on May 23, 2018)
|
|
|
|
|
|
|
|
Amended and Restated Revolving Credit Agreement, dated as of January 11, 2018, among XHR LP, the lenders party thereto, and JPMorgan Chase Bank, N.A., as administrative agent (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-36594) filed on January 12, 2018)
|
|
|
|
|
|
|
|
Amended and Restated Parent Guaranty, dated as of January 11, 2018, by Xenia Hotels & Resorts, Inc. for the benefit of JPMorgan Chase Bank, N.A., as administrative agent for the lenders (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-36594) filed on January 12, 2018)
|
|
|
|
|
|
|
|
Amended and Restated Subsidiary Guaranty, dated as of January 11, 2018, by certain subsidiaries of XHR LP for the benefit of JPMorgan Chase Bank, N.A., as administrative agent for the lenders (incorporated by reference to Exhibit 10.4 to the Company’s Annual Report on Form 10-K (File No. 001-36594) filed on February 27, 2018)
|
|
|
|
|
|
|
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.
|
|
|
|
|
|
August 2, 2018
|
|
|
|
|
|
|
|
|
/s/ MARCEL VERBAAS
|
|
|
Marcel Verbaas
|
|
|
Chairman 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)
|
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 |
|---|