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
|
|
|
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
|
|
||||
|
Securities registered pursuant to Section 12(b) of the Act:
|
||||
|
|
|
|
|
|
|
Title of each class
|
|
Trading Symbol
|
|
Name of each exchange on which registered
|
|
Common Stock
|
|
XHR
|
|
New York Stock Exchange
|
|
|
|
Part I - Financial Information
|
|
Page
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements (unaudited)
|
|
|
|
|
Condensed Consolidated Balance Sheets as of March 31, 2019 and December 31, 2018
|
|
|
|
|
Condensed Consolidated Statements of Operations and Comprehensive Income for the Three Months Ended March 31, 2019 and 2018
|
|
|
|
|
Condensed Consolidated Statement of Changes in Equity for the Three Months Ended March 31, 2019 and 2018
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2019 and 2018
|
|
|
|
|
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, 2019
|
|
December 31, 2018
|
||||
|
Assets
|
(Unaudited)
|
|
(Audited)
|
||||
|
Investment properties:
|
|
|
|
||||
|
Land
|
$
|
477,350
|
|
|
$
|
477,350
|
|
|
Buildings and other improvements
|
3,124,658
|
|
|
3,113,745
|
|
||
|
Total
|
$
|
3,602,008
|
|
|
$
|
3,591,095
|
|
|
Less: accumulated depreciation
|
(754,681
|
)
|
|
(715,949
|
)
|
||
|
Net investment properties
|
$
|
2,847,327
|
|
|
$
|
2,875,146
|
|
|
Cash and cash equivalents
|
74,462
|
|
|
91,413
|
|
||
|
Restricted cash and escrows
|
69,784
|
|
|
70,195
|
|
||
|
Accounts and rents receivable, net of allowance for doubtful accounts
|
63,305
|
|
|
34,804
|
|
||
|
Intangible assets, net of accumulated amortization of $2,230 and $3,578, respectively
|
37,291
|
|
|
61,541
|
|
||
|
Other assets
|
89,068
|
|
|
36,988
|
|
||
|
Total assets
|
$
|
3,181,237
|
|
|
$
|
3,170,087
|
|
|
Liabilities
|
|
|
|
||||
|
Debt, net of loan discounts and unamortized deferred financing costs (Note 5)
|
$
|
1,149,916
|
|
|
$
|
1,155,088
|
|
|
Accounts payable and accrued expenses
|
91,745
|
|
|
84,967
|
|
||
|
Distributions payable
|
31,725
|
|
|
31,574
|
|
||
|
Other liabilities
|
74,294
|
|
|
45,753
|
|
||
|
Total liabilities
|
$
|
1,347,680
|
|
|
$
|
1,317,382
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
||
|
Stockholders' equity
|
|
|
|
||||
|
Common stock, $0.01 par value, 500,000,000 shares authorized, 112,639,858 and 112,583,990 shares issued and outstanding as of March 31, 2019 and December 31, 2018, respectively
|
$
|
1,127
|
|
|
$
|
1,126
|
|
|
Additional paid in capital
|
2,059,694
|
|
|
2,059,699
|
|
||
|
Accumulated other comprehensive income
|
6,460
|
|
|
12,742
|
|
||
|
Accumulated distributions in excess of net earnings
|
(263,978
|
)
|
|
(249,654
|
)
|
||
|
Total Company stockholders' equity
|
$
|
1,803,303
|
|
|
$
|
1,823,913
|
|
|
Non-controlling interests
|
30,254
|
|
|
28,792
|
|
||
|
Total equity
|
$
|
1,833,557
|
|
|
$
|
1,852,705
|
|
|
Total liabilities and equity
|
$
|
3,181,237
|
|
|
$
|
3,170,087
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Revenues:
|
|
|
|
||||
|
Rooms revenues
|
$
|
171,141
|
|
|
$
|
162,582
|
|
|
Food and beverage revenues
|
103,463
|
|
|
86,415
|
|
||
|
Other revenues
|
19,083
|
|
|
15,501
|
|
||
|
Total revenues
|
$
|
293,687
|
|
|
$
|
264,498
|
|
|
Expenses:
|
|
|
|
||||
|
Rooms expenses
|
40,656
|
|
|
39,044
|
|
||
|
Food and beverage expenses
|
63,414
|
|
|
52,975
|
|
||
|
Other direct expenses
|
7,117
|
|
|
4,474
|
|
||
|
Other indirect expenses
|
72,393
|
|
|
63,326
|
|
||
|
Management and franchise fees
|
12,309
|
|
|
11,560
|
|
||
|
Total hotel operating expenses
|
$
|
195,889
|
|
|
$
|
171,379
|
|
|
Depreciation and amortization
|
40,000
|
|
|
38,801
|
|
||
|
Real estate taxes, personal property taxes and insurance
|
13,059
|
|
|
11,859
|
|
||
|
Ground lease expense
|
1,090
|
|
|
1,565
|
|
||
|
General and administrative expenses
|
7,575
|
|
|
8,060
|
|
||
|
Total expenses
|
$
|
257,613
|
|
|
$
|
231,664
|
|
|
Operating income
|
$
|
36,074
|
|
|
$
|
32,834
|
|
|
Gain on sale of investment properties
|
—
|
|
|
42,284
|
|
||
|
Other income
|
95
|
|
|
387
|
|
||
|
Interest expense
|
(12,587
|
)
|
|
(13,717
|
)
|
||
|
Loss on extinguishment of debt
|
(213
|
)
|
|
(81
|
)
|
||
|
Net income before income taxes
|
$
|
23,369
|
|
|
$
|
61,707
|
|
|
Income tax expense
|
(6,093
|
)
|
|
(4,664
|
)
|
||
|
Net income
|
$
|
17,276
|
|
|
$
|
57,043
|
|
|
Non-controlling interests in consolidated real estate entities (Note 1)
|
—
|
|
|
179
|
|
||
|
Non-controlling interests of Common Units in Operating Partnership (Note 1)
|
(573
|
)
|
|
(1,566
|
)
|
||
|
Net income attributable to non-controlling interests
|
$
|
(573
|
)
|
|
$
|
(1,387
|
)
|
|
Net income attributable to common stockholders
|
$
|
16,703
|
|
|
$
|
55,656
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Basic and diluted earnings per share
|
|
|
|
||||
|
Net income per share available to common stockholders - basic and diluted
|
$
|
0.15
|
|
|
$
|
0.52
|
|
|
Weighted average number of common shares (basic)
|
112,619,144
|
|
|
106,792,350
|
|
||
|
Weighted average number of common shares (diluted)
|
112,907,539
|
|
|
107,010,343
|
|
||
|
|
|
|
|
||||
|
Comprehensive Income:
|
|
|
|
||||
|
Net income
|
$
|
17,276
|
|
|
$
|
57,043
|
|
|
Other comprehensive income:
|
|
|
|
||||
|
Unrealized (loss) gain on interest rate derivative instruments
|
(5,084
|
)
|
|
8,816
|
|
||
|
Reclassification adjustment for amounts recognized in net income (interest expense)
|
(1,413
|
)
|
|
(54
|
)
|
||
|
|
$
|
10,779
|
|
|
$
|
65,805
|
|
|
Comprehensive (income) loss attributable to non-controlling interests:
|
|
|
|
||||
|
Non-controlling interests in consolidated real estate entities (Note 1)
|
—
|
|
|
179
|
|
||
|
Non-controlling interests of Common Units in Operating Partnership (Note 1)
|
(358
|
)
|
|
(1,802
|
)
|
||
|
Comprehensive income attributable to non-controlling interests
|
$
|
(358
|
)
|
|
$
|
(1,623
|
)
|
|
Comprehensive income attributable to the Company
|
$
|
10,421
|
|
|
$
|
64,182
|
|
|
|
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, 2018
|
112,583,990
|
|
|
$
|
1,126
|
|
|
$
|
2,059,699
|
|
|
$
|
12,742
|
|
|
$
|
(249,654
|
)
|
|
$
|
28,792
|
|
|
$
|
—
|
|
|
$
|
28,792
|
|
|
$
|
1,852,705
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,703
|
|
|
573
|
|
|
—
|
|
|
573
|
|
|
17,276
|
|
||||||||
|
Dividends, common shares / units ($0.275)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,027
|
)
|
|
(481
|
)
|
|
—
|
|
|
(481
|
)
|
|
(31,508
|
)
|
||||||||
|
Share-based compensation
|
78,675
|
|
|
1
|
|
|
435
|
|
|
—
|
|
|
—
|
|
|
1,585
|
|
|
—
|
|
|
1,585
|
|
|
2,021
|
|
||||||||
|
Shares redeemed to satisfy tax withholding on vested share-based compensation
|
(22,807
|
)
|
|
—
|
|
|
(440
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(440
|
)
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Unrealized loss on interest rate derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,916
|
)
|
|
—
|
|
|
(168
|
)
|
|
—
|
|
|
(168
|
)
|
|
(5,084
|
)
|
||||||||
|
Reclassification adjustment for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,366
|
)
|
|
—
|
|
|
(47
|
)
|
|
—
|
|
|
(47
|
)
|
|
(1,413
|
)
|
||||||||
|
Balance at March 31, 2019
|
112,639,858
|
|
|
$
|
1,127
|
|
|
$
|
2,059,694
|
|
|
$
|
6,460
|
|
|
$
|
(263,978
|
)
|
|
$
|
30,254
|
|
|
$
|
—
|
|
|
$
|
30,254
|
|
|
$
|
1,833,557
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55,656
|
|
|
1,566
|
|
|
(179
|
)
|
|
1,387
|
|
|
57,043
|
|
||||||||
|
Dividends, common shares / units ($0.275)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,458
|
)
|
|
(255
|
)
|
|
—
|
|
|
(255
|
)
|
|
(29,713
|
)
|
||||||||
|
Share-based compensation
|
153,779
|
|
|
2
|
|
|
664
|
|
|
—
|
|
|
—
|
|
|
1,535
|
|
|
—
|
|
|
1,535
|
|
|
2,201
|
|
||||||||
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
8,578
|
|
|
—
|
|
|
238
|
|
|
—
|
|
|
238
|
|
|
8,816
|
|
||||||||
|
Reclassification adjustment for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
(54
|
)
|
||||||||
|
Balance at March 31, 2018
|
106,839,289
|
|
|
$
|
1,069
|
|
|
$
|
1,923,768
|
|
|
$
|
19,203
|
|
|
$
|
(294,766
|
)
|
|
$
|
20,863
|
|
|
$
|
12,300
|
|
|
$
|
33,163
|
|
|
$
|
1,682,437
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
17,276
|
|
|
$
|
57,043
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation
|
39,274
|
|
|
37,965
|
|
||
|
Amortization of above and below market leases and other lease intangibles
|
801
|
|
|
876
|
|
||
|
Amortization of debt premiums, discounts, and financing costs
|
625
|
|
|
721
|
|
||
|
Loss on extinguishment of debt
|
213
|
|
|
81
|
|
||
|
Gain on sale of investment properties
|
—
|
|
|
(42,284
|
)
|
||
|
Share-based compensation expense
|
1,894
|
|
|
2,070
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts and rents receivable
|
(28,501
|
)
|
|
(15,617
|
)
|
||
|
Other assets
|
(9,548
|
)
|
|
(1,312
|
)
|
||
|
Accounts payable and accrued expenses
|
6,401
|
|
|
1,997
|
|
||
|
Other liabilities
|
5,203
|
|
|
1,221
|
|
||
|
Net cash provided by operating activities
|
$
|
33,638
|
|
|
$
|
42,761
|
|
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures and tenant improvements
|
(13,260
|
)
|
|
(23,875
|
)
|
||
|
Proceeds from sale of investment properties
|
—
|
|
|
196,920
|
|
||
|
Net cash (used in) provided by investing activities
|
$
|
(13,260
|
)
|
|
$
|
173,045
|
|
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from mortgage debt and notes payable
|
—
|
|
|
65,000
|
|
||
|
Payoffs of mortgage debt
|
(90,000
|
)
|
|
(18,344
|
)
|
||
|
Principal payments of mortgage debt
|
(804
|
)
|
|
(693
|
)
|
||
|
Proceeds from unsecured term loan
|
85,000
|
|
|
—
|
|
||
|
Payment of loan fees and deposits
|
—
|
|
|
(3,661
|
)
|
||
|
Payments on senior unsecured revolving line of credit
|
—
|
|
|
(40,000
|
)
|
||
|
Contributions from non-controlling interests
|
—
|
|
|
79
|
|
||
|
Shares redeemed to satisfy tax withholding on vested share based compensation
|
(598
|
)
|
|
(1,021
|
)
|
||
|
Dividends
|
(31,338
|
)
|
|
(29,737
|
)
|
||
|
Net cash used in financing activities
|
$
|
(37,740
|
)
|
|
$
|
(28,377
|
)
|
|
Net (decrease) increase in cash and cash equivalents and restricted cash
|
(17,362
|
)
|
|
187,429
|
|
||
|
Cash and cash equivalents and restricted cash, at beginning of period
|
161,608
|
|
|
130,404
|
|
||
|
Cash and cash equivalents and restricted cash, at end of period
|
$
|
144,246
|
|
|
$
|
317,833
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
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
|
$
|
74,462
|
|
|
$
|
255,513
|
|
|
Restricted cash
|
69,784
|
|
|
62,320
|
|
||
|
Total cash and cash equivalents and restricted cash shown in the statements of cash flows
|
$
|
144,246
|
|
|
$
|
317,833
|
|
|
|
|
|
|
||||
|
The following represent cash paid during the periods presented for the following:
|
|
|
|
||||
|
Cash paid for taxes
|
$
|
1,478
|
|
|
$
|
2,920
|
|
|
Cash paid for interest
|
11,602
|
|
|
13,390
|
|
||
|
|
|
|
|
||||
|
Supplemental schedule of non-cash investing activities:
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
1,574
|
|
|
$
|
7,056
|
|
|
Adjustment to record right of use asset and lease liability, net
|
28,072
|
|
|
—
|
|
||
|
|
Three Months Ended
|
||
|
Primary Markets
|
March 31, 2019
|
||
|
Orlando, FL
|
$
|
36,156
|
|
|
Phoenix, AZ
|
32,844
|
|
|
|
Houston, TX
|
26,741
|
|
|
|
Dallas, TX
|
21,390
|
|
|
|
San Diego, CA
|
19,800
|
|
|
|
San Francisco/San Mateo, CA
|
19,406
|
|
|
|
Atlanta, GA
|
16,782
|
|
|
|
San Jose-Santa Cruz, CA
|
15,759
|
|
|
|
Denver, CO
|
11,751
|
|
|
|
Washington, DC-MD-VA
|
11,600
|
|
|
|
Other
|
81,458
|
|
|
|
Total
|
$
|
293,687
|
|
|
|
Three Months Ended
|
||
|
Primary Markets
|
March 31, 2018
|
||
|
Orlando, FL
|
$
|
36,384
|
|
|
Phoenix, AZ
|
31,139
|
|
|
|
Houston, TX
|
25,788
|
|
|
|
Dallas, TX
|
18,226
|
|
|
|
San Francisco/San Mateo, CA
|
17,877
|
|
|
|
Washington, DC-MD-VA
|
15,713
|
|
|
|
San Jose-Santa Cruz, CA
|
15,365
|
|
|
|
Atlanta, GA
|
11,673
|
|
|
|
Austin, TX
|
9,725
|
|
|
|
California North
|
8,389
|
|
|
|
Other
|
74,219
|
|
|
|
Total
|
$
|
264,498
|
|
|
Property
|
|
Date
|
|
Rooms
|
|
Gross Sale Price
|
|
Net Proceeds
|
|
Gain on Sale
|
|
||||||
|
Aston Waikiki Beach Hotel
|
|
03/2018
|
|
645
|
|
$
|
200,000
|
|
|
$
|
196,920
|
|
|
$
|
42,421
|
|
(1)
|
|
Total for the three months ended March 31, 2018
|
|
|
|
|
|
$
|
200,000
|
|
|
$
|
196,920
|
|
|
$
|
42,421
|
|
|
|
(1)
|
In addition to the gain on sale recognized during the
three months ended
March 31, 2018, the Company also recognized adjustments related to 2017 dispositions amounting to
$0.1 million
.
|
|
|
|
|
|
|
|
|
Balance Outstanding as of
|
|||||||
|
|
Rate Type
|
|
Rate
(1)
|
|
Maturity Date
|
|
March 31, 2019
|
|
December 31, 2018
|
|||||
|
Mortgage Loans
|
|
|
|
|
|
|
|
|
|
|||||
|
Marriott Charleston Town Center
|
Fixed
|
|
3.85
|
%
|
|
7/1/2020
|
|
$
|
15,258
|
|
|
$
|
15,392
|
|
|
Marriott Dallas City Center
|
Fixed
(2)
|
|
4.05
|
%
|
|
1/3/2022
|
|
51,000
|
|
|
51,000
|
|
||
|
Hyatt Regency Santa Clara
|
Fixed
(3)
|
|
—
|
|
|
1/3/2022
|
|
—
|
|
(3)
|
90,000
|
|
||
|
Kimpton Hotel Palomar Philadelphia
|
Fixed
(2)
|
|
4.14
|
%
|
|
1/13/2023
|
|
58,750
|
|
|
59,000
|
|
||
|
Renaissance Atlanta Waverly Hotel & Convention Center
|
Fixed
(3)
|
|
3.98
|
%
|
|
8/14/2024
|
|
100,000
|
|
|
100,000
|
|
||
|
Andaz Napa
(4)
|
Variable
|
|
4.39
|
%
|
|
9/13/2024
|
|
56,000
|
|
|
56,000
|
|
||
|
The Ritz-Carlton, Pentagon City
|
Fixed
(5)
|
|
4.95
|
%
|
|
1/31/2025
|
|
65,000
|
|
|
65,000
|
|
||
|
Residence Inn Boston Cambridge
|
Fixed
|
|
4.48
|
%
|
|
11/1/2025
|
|
61,630
|
|
|
61,806
|
|
||
|
Grand Bohemian Hotel Orlando, Autograph Collection
|
Fixed
|
|
4.53
|
%
|
|
3/1/2026
|
|
59,037
|
|
|
59,281
|
|
||
|
Marriott San Francisco Airport Waterfront
|
Fixed
|
|
4.63
|
%
|
|
5/1/2027
|
|
115,000
|
|
|
115,000
|
|
||
|
Total Mortgage Loans
|
|
|
4.38
|
%
|
(6)
|
|
|
$
|
581,675
|
|
|
$
|
672,479
|
|
|
Unsecured Term Loan $175M
|
Fixed
(7)
|
|
2.79
|
%
|
|
2/15/2021
|
|
175,000
|
|
|
175,000
|
|
||
|
Unsecured Term Loan $125M
|
Fixed
(7)
|
|
3.28
|
%
|
|
10/22/2022
|
|
125,000
|
|
|
125,000
|
|
||
|
Unsecured Term Loan $150M
(8)
|
Variable
|
|
3.95
|
%
|
|
8/21/2023
|
|
150,000
|
|
|
65,000
|
|
||
|
Unsecured Term Loan $125M
|
Fixed
(7)
|
|
3.72
|
%
|
|
9/13/2024
|
|
125,000
|
|
|
125,000
|
|
||
|
Senior Unsecured Credit Facility
|
Variable
|
|
4.00
|
%
|
|
2/28/2022
|
(9)
|
—
|
|
|
—
|
|
||
|
Mortgage Loan Discounts, net
(10)
|
—
|
|
—
|
|
|
—
|
|
(65
|
)
|
|
(191
|
)
|
||
|
Unamortized Deferred Financing Costs, net
|
—
|
|
—
|
|
|
—
|
|
(6,694
|
)
|
|
(7,200
|
)
|
||
|
Total Debt, net of loan discounts and unamortized deferred financing costs
|
|
|
3.90
|
%
|
(6)
|
|
|
$
|
1,149,916
|
|
|
$
|
1,155,088
|
|
|
(1)
|
Variable index is one-month LIBOR as of
March 31, 2019
.
|
|
(2)
|
The Company entered into interest rate swap agreements to fix the interest rate of the variable rate mortgage loans for a portion of or the entire term of the loan.
|
|
(3)
|
During the
three months ended
March 31, 2019
, the Company elected its prepayment option per the terms of the respective mortgage loan agreement and repaid the outstanding balance of
$90 million
, plus accrued interest. The interest rate swap was transferred to a portion of the interest payments for
$90.0 million
of the
$100.0 million
variable rate mortgage loan collateralized by the Renaissance Atlanta Waverly Hotel & Convention Center, which matures in 2024. See Note 6 for further details related to our derivative instruments.
|
|
(4)
|
In September 2018, the Company amended its mortgage loan agreement to extend the maturity date from March 2019 through September 2024 and received additional loan proceeds of
$18 million
. The interest rate was fixed for the original principal of
$38 million
through March 2019, after which the rate reverted back to variable for the entire mortgage loan balance of
$56 million
through maturity in 2024.
|
|
(5)
|
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 was
3.69%
through January 2019 after which the rate increased to
4.95%
through January 2023.
|
|
(6)
|
Represents the weighted average interest rate as of
March 31, 2019
.
|
|
(7)
|
LIBOR has been fixed for certain interest periods throughout the term of the loan. The spread may vary, as it is determined by the Company's leverage ratio.
|
|
(8)
|
In August 2018, the Company entered into an unsecured term loan for
$150 million
that matures in August 2023. The term loan includes an accordion option that allows the Company to request additional lender commitments of up to
$100 million
. In October 2018, the Company funded
$65 million
of the term loan. In February 2019, the remaining
$85 million
was funded.
|
|
(9)
|
The maturity of the senior unsecured credit facility can be extended through February 2023 at the Company's discretion and may require the payment of an extension fee.
|
|
(10)
|
Loan discounts recognized upon loan modifications, net of accumulated amortization.
|
|
|
|
As of
March 31, 2019 |
|
Weighted
average
interest rate |
||
|
2019
|
|
$
|
2,710
|
|
|
4.31%
|
|
2020
|
|
19,218
|
|
|
3.99%
|
|
|
2021
|
|
180,401
|
|
|
2.84%
|
|
|
2022
|
|
182,915
|
|
|
3.54%
|
|
|
2023
|
|
211,863
|
|
|
4.01%
|
|
|
Thereafter
|
|
559,568
|
|
|
4.30%
|
|
|
Total Debt
|
|
$
|
1,156,675
|
|
|
3.90%
|
|
Total Loan Discounts, net
|
|
(65
|
)
|
|
—
|
|
|
Unamortized Deferred Financing Costs, net
|
|
(6,694
|
)
|
|
—
|
|
|
Debt, net of loan discounts and unamortized deferred financing costs
|
|
$
|
1,149,916
|
|
|
3.90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
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
|
|
|
$
|
879
|
|
|
$
|
50,000
|
|
|
$
|
1,218
|
|
|
$175M Term Loan
|
|
Swap
|
|
1.29%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
65,000
|
|
|
1,154
|
|
|
65,000
|
|
|
1,597
|
|
||||
|
$175M Term Loan
|
|
Swap
|
|
1.29%
|
|
1-Month LIBOR + 1.50%
|
|
10/22/2015
|
|
2/15/2021
|
|
60,000
|
|
|
1,065
|
|
|
60,000
|
|
|
1,472
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
50,000
|
|
|
553
|
|
|
50,000
|
|
|
1,093
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
275
|
|
|
25,000
|
|
|
544
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.84%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
269
|
|
|
25,000
|
|
|
537
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.83%
|
|
1-Month LIBOR + 1.45%
|
|
1/15/2016
|
|
10/22/2022
|
|
25,000
|
|
|
271
|
|
|
25,000
|
|
|
537
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.54%
|
|
1-Month LIBOR + 2.60%
|
|
1/13/2016
|
|
1/13/2023
|
|
58,750
|
|
|
1,277
|
|
|
59,000
|
|
|
1,956
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
0.88%
|
|
1-Month LIBOR + 2.10%
|
|
9/1/2016
|
|
1/17/2019
|
|
—
|
|
|
—
|
|
|
41,000
|
|
|
30
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
0.89%
|
|
1-Month LIBOR + 1.90%
|
|
9/1/2016
|
|
3/21/2019
|
|
—
|
|
|
—
|
|
|
38,000
|
|
|
135
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.80%
|
|
1-Month LIBOR + 2.25%
|
|
3/1/2017
|
|
1/3/2022
|
|
51,000
|
|
|
505
|
|
|
51,000
|
|
|
938
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.80%
|
|
1-Month LIBOR + 2.00%
|
|
3/1/2017
|
|
1/3/2022
|
|
45,000
|
|
|
426
|
|
|
45,000
|
|
|
806
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
1.81%
|
|
1-Month LIBOR + 2.00%
|
|
3/1/2017
|
|
1/3/2022
|
|
45,000
|
|
|
446
|
|
|
45,000
|
|
|
829
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
40,000
|
|
|
317
|
|
|
40,000
|
|
|
725
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
40,000
|
|
|
313
|
|
|
40,000
|
|
|
718
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
25,000
|
|
|
192
|
|
|
25,000
|
|
|
447
|
|
||||
|
$125M Term Loan
|
|
Swap
|
|
1.92%
|
|
1-Month LIBOR + 1.80%
|
|
10/13/2017
|
|
10/12/2022
|
|
20,000
|
|
|
157
|
|
|
20,000
|
|
|
362
|
|
||||
|
Mortgage Debt
|
|
Swap
|
|
2.80%
|
|
1-Month LIBOR + 2.10%
|
|
6/1/2018
|
|
2/1/2023
|
|
24,000
|
|
|
(555
|
)
|
|
24,000
|
|
|
(314
|
)
|
||||
|
Mortgage Debt
|
|
Swap
|
|
2.89%
|
|
1-Month LIBOR + 2.10%
|
|
1/17/2019
|
|
2/1/2023
|
|
41,000
|
|
|
(1,084
|
)
|
|
—
|
|
|
(673
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
689,750
|
|
|
$
|
6,460
|
|
|
$
|
728,000
|
|
|
$
|
12,957
|
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
|
2019
|
|
2018
|
||||
|
Effect of derivative instruments:
|
|
Location in Statement of Operations and Comprehensive Income:
|
|
|
|
||||
|
(Loss) gain recognized in other comprehensive income
|
|
Unrealized (loss) gain on interest rate derivative instruments
|
$
|
(5,084
|
)
|
|
$
|
8,816
|
|
|
(Loss) gain reclassified from accumulated other comprehensive income to net income
|
|
Reclassification adjustment for amounts recognized in net income
|
$
|
(1,413
|
)
|
|
$
|
(54
|
)
|
|
Total interest expense in which effects of cash flow hedges are recorded
|
|
Interest expense
|
$
|
12,587
|
|
|
$
|
13,717
|
|
|
•
|
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, 2019
|
|
December 31, 2018
|
||||
|
Location / Description
|
|
Significant Unobservable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 2)
|
||||
|
Other assets
|
|
|
|
|
||||
|
Interest rate swap assets
|
|
$
|
6,460
|
|
|
$
|
12,957
|
|
|
Total
|
|
$
|
6,460
|
|
|
$
|
12,957
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||
|
Total Debt, net of discounts
|
|
$
|
1,156,610
|
|
|
$
|
1,172,375
|
|
|
$
|
1,162,288
|
|
|
$
|
1,171,552
|
|
|
Total
|
|
$
|
1,156,610
|
|
|
$
|
1,172,375
|
|
|
$
|
1,162,288
|
|
|
$
|
1,171,552
|
|
|
Dividend per Share/Unit
|
|
For the Quarter Ended
|
|
Record Date
|
|
Payable Date
|
|
$0.275
|
|
March 31, 2019
|
|
March 29, 2019
|
|
April 12, 2019
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Numerator:
|
|
|
|
||||
|
Net income attributable to common stockholders
|
$
|
16,703
|
|
|
$
|
55,656
|
|
|
Dividends paid on unvested share-based compensation
|
(143
|
)
|
|
(152
|
)
|
||
|
Undistributed earnings attributable to unvested share based compensation
|
—
|
|
|
(37
|
)
|
||
|
Net income available to common stockholders
|
$
|
16,560
|
|
|
$
|
55,467
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
||||
|
Weighted average shares outstanding - Basic
|
112,619,144
|
|
|
106,792,350
|
|
||
|
Effect of dilutive share-based compensation
|
288,395
|
|
|
217,993
|
|
||
|
Weighted average shares outstanding - Diluted
|
112,907,539
|
|
|
107,010,343
|
|
||
|
|
|
|
|
||||
|
Basic and diluted earnings per share:
|
|
|
|
||||
|
Net income per share available to common stockholders - basic and diluted
|
$
|
0.15
|
|
|
$
|
0.52
|
|
|
Grant Date
|
|
Grant Description
|
|
Time-Based Grants
|
|
Performance-Based Grants
|
|
Weighted Average
Grant Date Fair Value
|
|
February 2019
|
|
2019 Restricted Stock Units
|
|
84,944
|
|
50,846
|
|
$15.75
|
|
Grant Date
|
|
Grant Description
|
|
Time-Based
LTIP Units
|
|
Performance-Based
Class A LTIP Units
|
|
Weighted Average
Grant Date Fair Value
|
|
February 2019
|
|
2019 LTIP Units
|
|
781,898
|
|
90,273
|
|
$9.24
|
|
|
|
2015 Incentive Award Plan Restricted Stock Units
(1)
|
|
2015 Incentive Award Plan LTIP Units
(1)
|
|
Total
|
||||||
|
Unvested as of December 31, 2018
|
|
245,693
|
|
|
1,614,081
|
|
|
1,859,774
|
|
|||
|
Granted
|
|
135,790
|
|
|
872,171
|
|
|
$
|
1,007,961
|
|
||
|
Vested
(2)
|
|
(78,675
|
)
|
|
(87,286
|
)
|
|
$
|
(165,961
|
)
|
||
|
Expired
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
||
|
Forfeited
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
||
|
Unvested as of March 31, 2019
|
|
302,808
|
|
|
2,398,966
|
|
|
2,701,774
|
|
|||
|
Weighted average fair value of unvested shares/units
|
|
$
|
14.75
|
|
|
$
|
8.67
|
|
|
$
|
9.35
|
|
|
(1)
|
Includes time-based and performance-based units.
|
|
(2)
|
During the
three months ended
March 31, 2019
,
22,807
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 Restricted Stock Units granted under 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 19, 2019
|
|
|
|
|
|
|
|
|
|
|
|
Absolute TSR Restricted Stock Units
|
|
25%
|
|
$9.98
|
|
23.24%
|
|
2.44% - 2.55%
|
|
5.78%
|
|
Relative TSR Restricted Stock Units
|
|
75%
|
|
$10.36
|
|
23.24%
|
|
2.44% - 2.55%
|
|
5.78%
|
|
Absolute TSR Class A LTIPs
|
|
25%
|
|
$9.95
|
|
23.24%
|
|
2.44% - 2.55%
|
|
5.78%
|
|
Relative TSR Class A LTIPs
|
|
75%
|
|
$10.07
|
|
23.24%
|
|
2.44% - 2.55%
|
|
5.78%
|
|
|
|
Ground Leases
|
|
Parking
|
|
Corporate Office
|
||||||
|
2019
|
|
$
|
1,576
|
|
|
$
|
320
|
|
|
$
|
412
|
|
|
2020
|
|
1,576
|
|
|
281
|
|
|
423
|
|
|||
|
2021
|
|
1,576
|
|
|
226
|
|
|
435
|
|
|||
|
2022
|
|
1,576
|
|
|
228
|
|
|
447
|
|
|||
|
2023
|
|
1,576
|
|
|
230
|
|
|
459
|
|
|||
|
Thereafter
|
|
31,618
|
|
|
14,150
|
|
|
2,358
|
|
|||
|
Total
|
|
$
|
39,498
|
|
|
$
|
15,435
|
|
|
$
|
4,534
|
|
|
|
|
March 31, 2019
|
||
|
Weighted average remaining lease term, including reasonably certain extension options
(1)
|
|
30 years
|
||
|
Weighted average discount rate
|
|
5.71%
|
||
|
|
|
|
||
|
ROU asset
(2)
|
|
$
|
47,015
|
|
|
Lease liability
(3)
|
|
$
|
27,875
|
|
|
|
|
|
||
|
Operating lease rent expense
|
|
$
|
715
|
|
|
Variable lease costs
|
|
564
|
|
|
|
Total rent and variable lease costs
|
|
$
|
1,279
|
|
|
(1)
|
The weighted average remaining lease term including all available extension options is approximately
62 years
.
|
|
(2)
|
The ROU asset is included in other assets on the accompanying condensed consolidated balance sheet as of
March 31, 2019
.
|
|
(3)
|
The lease liability is included in other liabilities on the accompanying condensed consolidated balance sheet as of
March 31, 2019
.
|
|
|
|
Year Ending December 31, 2019
|
||
|
2019 (excluding the three months ended March 31, 2019)
|
|
$
|
1,793
|
|
|
2020
|
|
2,403
|
|
|
|
2021
|
|
2,417
|
|
|
|
2022
|
|
2,431
|
|
|
|
2023
|
|
2,445
|
|
|
|
Thereafter
|
|
52,323
|
|
|
|
Total undiscounted lease payments
|
|
$
|
63,812
|
|
|
Less imputed interest
|
|
(35,937
|
)
|
|
|
Lease liability
(1)
|
|
$
|
27,875
|
|
|
(1)
|
The lease liability is included in other liabilities on the accompanying condensed consolidated balance sheet as of
March 31, 2019
.
|
|
|
Three Months Ended March 31,
|
|
|
||||||
|
|
2019
|
|
2018
|
|
Change
|
||||
|
Number of properties at January 1
|
40
|
|
39
|
|
1
|
||||
|
Properties disposed
|
—
|
|
(1)
|
|
1
|
||||
|
Number of properties at March 31
|
40
|
|
38
|
|
2
|
||||
|
Number of rooms at January 1
|
11,165
|
|
11,533
|
|
(368)
|
||||
|
Rooms in properties acquired or added to portfolio upon completion of property improvements
(1)
|
2
|
|
—
|
|
2
|
||||
|
Rooms in properties disposed or combined during property improvements
(2)
|
—
|
|
(681)
|
|
681
|
||||
|
Number of rooms at March 31
|
11,167
|
|
10,852
|
|
315
|
||||
|
|
|
|
|
|
|
||||
|
Portfolio Statistics:
|
|
|
|
|
|
||||
|
Occupancy
(3)
|
75.1
|
%
|
|
74.8
|
%
|
|
30 bps
|
||
|
ADR
(3)
|
$
|
226.72
|
|
|
$
|
212.35
|
|
|
6.8%
|
|
RevPAR
(3)
|
$
|
170.28
|
|
|
$
|
158.81
|
|
|
7.2%
|
|
(1)
|
During the
three months ended
March 31, 2019
, we added two newly created rooms at Marriott Woodlands Waterway Hotel & Convention Center.
|
|
(2)
|
During the
three months ended
March 31, 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.
|
|
(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 March 31,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
Increase
|
|
% Change
|
|||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Rooms revenues
|
$
|
171,141
|
|
|
$
|
162,582
|
|
|
$
|
8,559
|
|
|
5.3
|
%
|
|
Food and beverage revenues
|
103,463
|
|
|
86,415
|
|
|
17,048
|
|
|
19.7
|
%
|
|||
|
Other revenues
|
19,083
|
|
|
15,501
|
|
|
3,582
|
|
|
23.1
|
%
|
|||
|
Total revenues
|
$
|
293,687
|
|
|
$
|
264,498
|
|
|
$
|
29,189
|
|
|
11.0
|
%
|
|
•
|
$15.0 million increase contributed by the four hotels acquired during 2018, which included The Ritz-Carlton, Denver in August 2018, Fairmont Pittsburgh in September 2018, Park Hyatt Aviara Resort, Golf Club & Spa in November 2018, and Waldorf Astoria Atlanta Buckhead in December 2018 (collectively, the "four 2018 acquisitions"); and
|
|
•
|
$12.9 million decrease attributed to the disposition of three hotels during 2018, which included the Aston Waikiki Beach Hotel in March 2018, Hilton Garden Inn Washington D.C. Downtown in November 2018, and Residence Inn Denver City Center in December 2018 (collectively, the "three hotels sold during 2018").
|
|
•
|
$13.6 million increase contributed by the four 2018 acquisitions; and
|
|
•
|
$0.3 million decrease attributed to the disposition of the three hotels sold during 2018.
|
|
•
|
$4.7 million increase contributed by the four 2018 acquisitions; and
|
|
•
|
$2.0 million decrease attributed to the disposition of the three hotels sold during 2018.
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
Increase
|
|
% Change
|
|||||||
|
Hotel operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
Rooms expenses
|
$
|
40,656
|
|
|
$
|
39,044
|
|
|
$
|
1,612
|
|
|
4.1
|
%
|
|
Food and beverage expenses
|
63,414
|
|
|
52,975
|
|
|
10,439
|
|
|
19.7
|
%
|
|||
|
Other direct expenses
|
7,117
|
|
|
4,474
|
|
|
2,643
|
|
|
59.1
|
%
|
|||
|
Other indirect expenses
|
72,393
|
|
|
63,326
|
|
|
9,067
|
|
|
14.3
|
%
|
|||
|
Management and franchise fees
|
12,309
|
|
|
11,560
|
|
|
749
|
|
|
6.5
|
%
|
|||
|
Total hotel operating expenses
|
$
|
195,889
|
|
|
$
|
171,379
|
|
|
$
|
24,510
|
|
|
14.3
|
%
|
|
•
|
$27.5 million increase contributed by the four 2018 acquisitions; and
|
|
•
|
$8.0 million decrease attributed to the disposition of the three hotels sold during 2018.
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
Increase / (Decrease)
|
|
% Change
|
|||||||
|
Depreciation and amortization
|
$
|
40,000
|
|
|
$
|
38,801
|
|
|
$
|
1,199
|
|
|
3.1
|
%
|
|
Real estate taxes, personal property taxes and insurance
|
13,059
|
|
|
11,859
|
|
|
1,200
|
|
|
10.1
|
%
|
|||
|
Ground lease expense
|
1,090
|
|
|
1,565
|
|
|
(475
|
)
|
|
(30.4
|
)%
|
|||
|
General and administrative expenses
|
7,575
|
|
|
8,060
|
|
|
(485
|
)
|
|
(6.0
|
)%
|
|||
|
Total corporate and other expenses
|
$
|
61,724
|
|
|
$
|
60,285
|
|
|
$
|
1,439
|
|
|
2.4
|
%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
Increase / (Decrease)
|
|
% Change
|
|||||||
|
Non-operating income and expenses:
|
|
|
|
|
|
|
|
|||||||
|
Gain on sale of investment properties
|
$
|
—
|
|
|
$
|
42,284
|
|
|
$
|
(42,284
|
)
|
|
(100.0
|
)%
|
|
Other income
|
95
|
|
|
387
|
|
|
(292
|
)
|
|
(75.5
|
)%
|
|||
|
Interest expense
|
(12,587
|
)
|
|
(13,717
|
)
|
|
(1,130
|
)
|
|
(8.2
|
)%
|
|||
|
Loss on extinguishment of debt
|
(213
|
)
|
|
(81
|
)
|
|
132
|
|
|
163.0
|
%
|
|||
|
Income tax expense
|
(6,093
|
)
|
|
(4,664
|
)
|
|
1,429
|
|
|
30.6
|
%
|
|||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net cash provided by operating activities
|
$
|
33,638
|
|
|
$
|
42,761
|
|
|
Net cash (used in) provided by investing activities
|
(13,260
|
)
|
|
173,045
|
|
||
|
Net cash used in financing activities
|
(37,740
|
)
|
|
(28,377
|
)
|
||
|
(Decrease) increase in cash and cash equivalents and restricted cash
|
$
|
(17,362
|
)
|
|
$
|
187,429
|
|
|
Cash and cash equivalents and restricted cash, at beginning of period
|
161,608
|
|
|
130,404
|
|
||
|
Cash and cash equivalents and restricted cash, at end of period
|
$
|
144,246
|
|
|
$
|
317,833
|
|
|
•
|
Cash provided by operating activities was
$33.6
million and
$42.8 million
for the
three months ended
March 31, 2019
and
2018
, 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 decrease in cash provided by operating activities during the
three months ended
March 31, 2019
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
three months ended
March 31, 2019
and
2018
.
|
|
•
|
Cash used in investing activities was
$13.3
million and
$173.0 million
for the
three months ended
March 31, 2019
,
and
2018
, respectively. Cash used in investing activities for the
three months ended
March 31, 2019
was attributed to
$13.3 million
in capital improvements at our hotel properties. Cash provided by investing activities for the
three months ended
March 31, 2018
was primarily due to the disposition of Aston Waikiki Beach Hotel for net proceeds of
$196.9 million
offset by
$23.9 million
in capital improvements at our hotel properties.
|
|
•
|
Cash used in financing activities was
$37.7
million and
$28.4 million
for the
three months ended
March 31, 2019
, and
2018
, respectively. Cash used in financing activities for the
three months ended
March 31, 2019
was primarily attributed to (i) the payment of
$31.3 million
in dividends and (ii) the repayment of mortgage debt totaling
$90.0 million
, which was offset by proceeds of $85.0 million from the drawdown of the remaining balance of the unsecured term loan entered into in during 2018.
Cash used in financing activities for the
three months ended
March 31, 2018
was primarily attributed to
(i) the payment of $29.7 million in dividends, (ii) the repayment of mortgage debt totaling $18.3 million, the repayment of the outstanding balance on the line of credit totaling $40.0 million line of credit and (iii) payment of $3.7 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 $65 million from the funding of mortgage debt.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net income
|
$
|
17,276
|
|
|
$
|
57,043
|
|
|
Adjustments:
|
|
|
|
||||
|
Interest expense
|
12,587
|
|
|
13,717
|
|
||
|
Income tax expense
|
6,093
|
|
|
4,664
|
|
||
|
Depreciation and amortization
|
40,000
|
|
|
38,801
|
|
||
|
EBITDA
|
$
|
75,956
|
|
|
$
|
114,225
|
|
|
Gain on sale of investment properties
|
—
|
|
|
(42,284
|
)
|
||
|
EBITDAre
|
$
|
75,956
|
|
|
$
|
71,941
|
|
|
|
|
|
|
||||
|
Reconciliation to Adjusted EBITDAre
|
|
|
|
||||
|
Non-controlling interests in consolidated real estate entities
|
—
|
|
|
179
|
|
||
|
Adjustments related to non-controlling interests in consolidated real estate entities
|
—
|
|
|
(342
|
)
|
||
|
Depreciation and amortization related to corporate assets
|
(103
|
)
|
|
(104
|
)
|
||
|
Loss on extinguishment of debt
|
213
|
|
|
81
|
|
||
|
Amortization of share-based compensation expense
|
1,894
|
|
|
2,070
|
|
||
|
Amortization of above and below market ground leases and straight-line rent expense
|
126
|
|
|
115
|
|
||
|
Other non-recurring expenses
|
—
|
|
|
(205
|
)
|
||
|
Adjusted EBITDAre attributable to common stock and unit holders
|
$
|
78,086
|
|
|
$
|
73,735
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net income
|
$
|
17,276
|
|
|
$
|
57,043
|
|
|
Adjustments:
|
|
|
|
||||
|
Depreciation and amortization related to investment properties
|
39,897
|
|
|
38,697
|
|
||
|
Gain on sale of investment properties
|
—
|
|
|
(42,284
|
)
|
||
|
Non-controlling interests in consolidated real estate entities
|
—
|
|
|
179
|
|
||
|
Adjustments related to non-controlling interests in consolidated real estate entities
|
—
|
|
|
(226
|
)
|
||
|
FFO attributable to common stock and unit holders
|
$
|
57,173
|
|
|
$
|
53,409
|
|
|
|
|
|
|
||||
|
Reconciliation to Adjusted FFO
|
|
|
|
||||
|
Loss on extinguishment of debt
|
213
|
|
|
81
|
|
||
|
Loan related costs, net of adjustment related to non-controlling interests
(1)
|
625
|
|
|
717
|
|
||
|
Amortization of share-based compensation expense
|
1,894
|
|
|
2,070
|
|
||
|
Amortization of above and below market ground leases and straight-line rent expense
|
126
|
|
|
115
|
|
||
|
Other non-recurring expenses
|
—
|
|
|
(205
|
)
|
||
|
Adjusted FFO attributable to common stock and unit holders
|
$
|
60,031
|
|
|
$
|
56,187
|
|
|
(1)
|
Loan related costs included amortization of debt discounts, premiums and deferred loan origination costs.
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Maturing debt
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed rate debt (mortgages and term loans)
(2)
|
$
|
2,710
|
|
|
$
|
19,218
|
|
|
$
|
180,131
|
|
|
$
|
181,835
|
|
|
$
|
60,783
|
|
|
$
|
495,998
|
|
|
$
|
940,675
|
|
|
$
|
956,064
|
|
|
Variable rate debt (mortgage loans)
|
—
|
|
|
—
|
|
|
270
|
|
|
1,080
|
|
|
151,080
|
|
|
63,570
|
|
|
216,000
|
|
|
216,311
|
|
||||||||
|
Total
|
$
|
2,710
|
|
|
$
|
19,218
|
|
|
$
|
180,401
|
|
|
$
|
182,915
|
|
|
$
|
211,863
|
|
|
$
|
559,568
|
|
|
$
|
1,156,675
|
|
|
$
|
1,172,375
|
|
|
Weighted average interest rate on debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed rate debt (mortgages and term loans)
(2)
|
4.31%
|
|
3.99%
|
|
2.84%
|
|
3.53%
|
|
4.16%
|
|
4.37%
|
|
3.85%
|
|
3.88%
|
||||||||||||||||
|
Variable rate debt (mortgage loans)
|
—%
|
|
—%
|
|
4.39%
|
|
4.26%
|
|
3.95%
|
|
4.12%
|
|
4.09%
|
|
3.67%
|
||||||||||||||||
|
(1)
|
Excludes mortgage discounts of
$0.1 million
as of
March 31, 2019
. See Item 7A of our most recent Annual Report on Form 10-K and Note
5
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
March 31, 2019
.
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
Second Amended and Restated Bylaws of Xenia Hotels & Resorts, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (File No. 001-36594) filed on November 28, 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.
|
|
|
|
|
|
May 2, 2019
|
|
|
|
|
|
|
|
|
/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 |
|---|