XML 33 R22.htm IDEA: XBRL DOCUMENT v3.4.0.3
Investment In Hotel Properties (Tables)
3 Months Ended
Mar. 31, 2016
Investment In Hotel Properties [Abstract]  
Investment In Hotel Properties



 

 

 

 

 

 



 

 

 

 

 

 



 

 

March 31, 2016

 

 

December 31, 2015



 

 

 

 

 

 

Land

 

$

465,102 

 

$

480,874 

Buildings and Improvements

 

 

1,371,230 

 

 

1,518,565 

Furniture, Fixtures and Equipment

 

 

214,744 

 

 

227,527 



 

 

2,051,076 

 

 

2,226,966 



 

 

 

 

 

 

Less Accumulated Depreciation

 

 

(348,185)

 

 

(395,847)



 

 

 

 

 

 

Total Investment in Hotel Properties

 

$

1,702,891 

 

$

1,831,119 



Wholly Owned Hotel Properties Acquired



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

Acquisition Date

 

 

Land

 

 

Buildings and Improvements

 

 

Furniture Fixtures and Equipment

 

 

Other Intangibles

 

 

Loan Costs

 

 

Total Purchase Price

 

 

Assumption of Debt

 

Sanctuary Beach Resort, Marina, CA

 

1/28/2016

 

$

20,014 

 

$

17,093 

 

$

2,369 

 

$

 -

 

$

198 

 

$

39,674 

 

$

14,750 

*

Hilton Garden Inn M Street, Washington, DC

 

3/9/2016

 

 

30,131 

 

 

65,971 

 

 

9,621 

 

 

874 

**

 

 -

 

 

106,597 

 

 

 -

 

TOTAL

 

 

 

$

50,145 

 

$

83,064 

 

$

11,990 

 

$

874 

 

$

198 

 

$

146,271 

 

$

14,750 

 



*Assumption of debt includes a $50 premium resulting from the determination that the stated rate of interest is above market rates on the date of acquisition



**Includes an intangible asset for a lease-in-place of $648,  advance bookings of $76  and franchise fees of $150.



Acquisition-related costs, such as due diligence, legal and accounting fees, are not capitalized or applied in determining the fair value of the above acquired assets. During the three months ended March 31, 2016, we paid $1,410 in acquisition costs related to the above acquired assets.

Results Of Operations For Hotels Acquired With 100% Interest



 

 

 

 

 

 



 

 

 

 

 

 



 

Three Months Ended March 31,



 

2016

Hotel

 

 

Revenue

 

 

Net
 Income

Sanctuary Beach Resort, Marina, CA

 

$

902 

 

$

263 

Hilton Garden Inn  M Street, Washington, DC

 

 

1,230 

 

 

491 

Total

 

$

2,132 

 

$

754 



Assets Held For Sale



 

 

 



 

 

 



 

March 31, 2016



 

 

 

Land

 

$

65,916 

Buildings and Improvements

 

 

236,830 

Furniture, Fixtures and Equipment

 

 

29,596 



 

 

332,342 



 

 

 

Less: Accumulated Depreciation & Amortization

 

 

(67,558)



 

 

 

Assets Held for Sale

 

$

264,784 



 

 

 

Liabilities Related to Assets Held for Sale

 

$

55,203 



Condensed Pro Forma Financial Data



 

 

 

 

 

 



 

 

 

 

 

 



 

 

Three Months Ended March 31,



 

2016

 

2015

Pro Forma Total Revenues

 

$

110,325 

 

$

100,833 



 

 

 

 

 

 

Pro Forma Net Loss

 

 

(6,192)

 

 

(3,948)

Loss Allocated to Noncontrolling Interest

 

 

588 

 

 

427 

Preferred Distributions

 

 

(3,589)

 

 

(3,589)

Pro Forma Loss Applicable to Common Shareholders

 

$

(9,193)

 

$

(7,110)



 

 

 

 

 

 

Pro Forma Loss Applicable to Common Shareholders per Common Share

 

 

 

 

 

 

Basic

 

$

(0.21)

 

$

(0.14)

Diluted

 

$

(0.21)

 

$

(0.14)



 

 

 

 

 

 

Weighted Average Common Shares Outstanding

 

 

 

 

 

 

Basic

 

 

44,379,327 

 

 

49,582,790 

Diluted

 

 

44,379,327 

 

 

49,582,790