XML 37 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Notes Payable (Tables)
6 Months Ended
Jun. 30, 2020
Notes Payable  
Schedule of notes payable

Notes payable consisted of the following (in thousands):

June 30,

December 31,

    

2020

    

2019

(unaudited)

Notes payable requiring payments of interest and principal, with fixed rates ranging from 4.12% to 5.95%; maturing at dates ranging from November 1, 2020 through January 6, 2025. The notes are collateralized by first deeds of trust on four hotel properties at both June 30, 2020 and December 31, 2019.

$

326,247

$

329,863

Note payable requiring payments of interest only, bearing a blended rate of one-month LIBOR plus 105 basis points; initial maturity on December 9, 2020 with three one-year extensions, which the Company intends to exercise. The note is collateralized by a first deed of trust on one hotel property.

 

220,000

 

220,000

Unsecured term loan requiring payments of interest only, with a blended interest rate based on a pricing grid with a range of 135 to 220 basis points over one-month LIBOR, depending on the Company's leverage ratios. LIBOR has been swapped to a fixed rate of 1.591%, resulting in an effective interest rate of 2.941%. Matures on September 3, 2022.

85,000

85,000

Unsecured term loan requiring payments of interest only, with a blended interest rate based on a pricing grid with a range of 135 to 220 basis points over one-month LIBOR, depending on the Company's leverage ratios. LIBOR has been swapped to a fixed rate of 1.853%, resulting in an effective interest rate of 3.203%. Matures on January 31, 2023.

100,000

100,000

Credit facility requiring payments of interest only, bearing a blended rate based on a pricing grid with a range of 140 to 225 basis points over one-month LIBOR, depending on the Company's leverage ratios. Matures on April 14, 2023. The interests of 14 hotel subsidiaries are pledged to the credit facility.

50,000

Unsecured Senior Notes requiring semi-annual payments of interest only, bearing interest at 4.69%; maturing on January 10, 2026.

120,000

120,000

Unsecured Senior Notes requiring semi-annual payments of interest only, bearing interest at 4.79%; maturing on January 10, 2028.

 

120,000

 

120,000

Total notes payable

$

1,021,247

$

974,863

Current portion of notes payable

$

189,945

$

83,975

Less: current portion of deferred financing costs

(1,188)

(1,866)

Carrying value of current portion of notes payable

$

188,757

$

82,109

Notes payable, less current portion

$

831,302

$

890,888

Less: long-term portion of deferred financing costs

 

(1,629)

 

(1,934)

Carrying value of notes payable, less current portion

$

829,673

$

888,954

Schedule of interest expense

Total interest incurred and expensed on the notes payable was as follows (unaudited and in thousands):

Three Months Ended June 30,

Six Months Ended June 30,

    

2020

    

2019

    

2020

    

2019

Interest expense on debt and finance lease obligations

$

12,037

$

11,484

$

22,765

$

22,993

Noncash interest on derivatives and finance lease obligations, net

216

3,634

6,296

5,753

Amortization of deferred financing costs

697

698

1,396

1,396

Total interest expense

$

12,950

$

15,816

$

30,457

$

30,142