XML 28 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block] As of June 30, 2016 and December 31, 2015, the details of the Company’s revolving credit facility, $425 million term loans and $150 million term loan facility were as set forth below. All dollar amounts are in thousands.

      
As of June 30, 2016
       
As of December 31, 2015
     
 
Maturity Date
 
Outstanding Balance
   
Interest Rate
       
Outstanding Balance
   
Interest Rate
     
Revolving credit facility (1)
5/18/2019
 
$
155,600
     
2.02
%
(2)
 
 
$
114,800
     
1.98
%
(2)
 
                                           
Term loans
                                         
$425 million term loans
5/18/2020
   
425,000
     
2.82
%
(3)
 
   
425,000
     
2.81
%
(3)
 
$50 million term loan
4/8/2021
   
16,667
     
1.92
%
(4)
 
   
0
     
-
     
$100 million term loan
4/8/2023
   
33,333
     
2.27
%
(4)
 
   
0
     
-
     
Total term loans at stated value
     
475,000
                 
425,000
             
Unamortized debt issuance costs
     
(4,589
)
               
(3,556
)
           
Total term loans
     
470,411
                 
421,444
             
                                           
Total revolving credit facility and term loans
   
$
626,011
               
$
536,244
             
(1)   Unamortized debt issuance costs related to the revolving credit facility totaled approximately $3.5 million and $4.0 million as of June 30, 2016 and December 31, 2015, respectively, and are included in other assets, net in the Company's consolidated balance sheets.
(2)   Annual variable interest rate at the balance sheet date.
(3)   Effective annual interest rate which includes the effect of interest rate swaps on $322.5 million of the outstanding loan balance, resulting in an annual fixed interest rate of approximately 3.10% on this portion of the debt, subject to adjustment based on the Company's leverage ratio.  See Note 6 for more information on the interest rate swap agreements.  Remaining portion is variable rate debt.
(4)   Annual variable interest rate at the balance sheet date.  The Company has entered into two forward interest rate swap agreements, which beginning on September 30, 2016 will effectively fix the interest rate on the $50 million term loan and $100 million term loan at 2.54% and 3.13%, respectively, subject to adjustment based on the Company’s leverage ratio.  See Note 6 for more information on the interest rate swap agreements.
Schedule of Debt [Table Text Block] As of June 30, 2016, the Company had approximately $399.6 million in outstanding property level debt secured by 31 properties, with maturity dates ranging from November 2016 to October 2032, stated interest rates ranging from 0% to 6.50% and effective interest rates ranging from 3.66% to 6.52%. The loans generally provide for monthly payments of principal and interest on an amortized basis. The loans are generally subject to defeasance or prepayment penalties if prepaid. The following table sets forth the hotel properties securing each loan, the interest rate, loan assumption or origination date, maturity date, the principal amount assumed or originated, and the outstanding balance prior to any fair value adjustments or debt issuance costs as of June 30, 2016 and December 31, 2015 for each of the Company’s debt obligations. All dollar amounts are in thousands.

Location
 
Brand
 
Interest Rate (1)
 
Loan Assumption or Origination Date
 
Maturity Date
   
Principal Assumed or Originated
   
Outstanding balance as of
June 30, 2016
   
Outstanding balance as of December 31, 2015
 
Austin, TX
 
Homewood Suites
   
5.99
%
   
 4/14/2009
 
 
(2)
 
$
7,556
   
$
0
   
$
6,255
 
Austin, TX
 
Hampton Inn
   
5.95
%
   
 4/14/2009
 
 
(2)
   
7,553
     
0
     
6,247
 
Hilton Head, SC
 
Hilton Garden Inn
   
6.29
%
   
 3/1/2014
 
 
(2)
   
5,557
     
0
     
5,226
 
Round Rock, TX
 
Hampton Inn
   
5.95
%
   
 3/6/2009
 
 
(2)
   
4,175
     
0
     
3,457
 
Highlands Ranch, CO
 
Residence Inn
   
5.94
%
   
 3/1/2014
 
(2)
   
10,494
     
0
     
10,118
 
Texarkana, TX
 
Hampton Inn & Suites
   
6.90
%
   
 1/31/2011
 
(2)
   
4,954
     
0
     
4,578
 
Bristol, VA
 
Courtyard
   
6.59
%
   
 11/7/2008
 
(2)
   
9,767
     
0
     
8,747
 
Oceanside, CA
 
Residence Inn
   
4.24
%
(3)
 
3/1/2014
 
(2)
   
15,662
     
0
     
15,090
 
Burbank, CA
 
Residence Inn
   
4.24
%
(3)
 
3/1/2014
 
(2)
   
23,493
     
0
     
22,635
 
Virginia Beach, VA
 
Courtyard
   
6.02
%
   
 3/1/2014
 
11/11/2016
     
13,931
     
13,246
     
13,399
 
Virginia Beach, VA
 
Courtyard
   
6.02
%
   
 3/1/2014
 
11/11/2016
     
16,813
     
15,986
     
16,172
 
Charlottesville, VA
 
Courtyard
   
6.02
%
   
 3/1/2014
 
11/11/2016
     
14,892
     
14,159
     
14,323
 
Carolina Beach, NC
 
Courtyard
   
6.02
%
   
 3/1/2014
 
11/11/2016
     
12,009
     
11,419
     
11,551
 
Winston-Salem, NC
 
Courtyard
   
5.94
%
   
 3/1/2014
 
12/8/2016
     
7,458
     
7,151
     
7,220
 
Lewisville, TX (4)
 
Hilton Garden Inn
   
0.00
%
   
 10/16/2008
 
12/31/2016
     
3,750
     
2,000
     
2,000
 
Savannah, GA
 
Hilton Garden Inn
   
5.87
%
   
 3/1/2014
 
2/1/2017
     
4,977
     
4,605
     
4,688
 
Greenville, SC
 
Residence Inn
   
6.03
%
   
 3/1/2014
 
2/8/2017
     
6,012
     
5,751
     
5,810
 
Birmingham, AL
 
Homewood Suites
   
6.03
%
   
 3/1/2014
 
2/8/2017
     
10,908
     
10,435
     
10,541
 
Jacksonville, FL
 
Homewood Suites
   
6.03
%
   
 3/1/2014
 
2/8/2017
     
15,856
     
15,169
     
15,322
 
Irving, TX
 
Homewood Suites
   
5.83
%
   
 12/29/2010
 
4/11/2017
     
6,052
     
5,167
     
5,260
 
Duncanville, TX
 
Hilton Garden Inn
   
5.88
%
   
 10/21/2008
 
5/11/2017
     
13,966
     
12,265
     
12,401
 
Grapevine, TX
 
Hilton Garden Inn
   
4.89
%
   
 8/29/2012
 
9/1/2022
     
11,810
     
10,849
     
10,986
 
Collegeville/Philadelphia, PA
 
Courtyard
   
4.89
%
   
 8/30/2012
 
9/1/2022
     
12,650
     
11,620
     
11,768
 
Hattiesburg, MS
 
Courtyard
   
5.00
%
   
 3/1/2014
 
9/1/2022
     
5,732
     
5,427
     
5,495
 
Rancho Bernardo, CA
 
Courtyard
   
5.00
%
   
 3/1/2014
 
9/1/2022
     
15,060
     
14,258
     
14,436
 
Kirkland, WA
 
Courtyard
   
5.00
%
   
 3/1/2014
 
9/1/2022
     
12,145
     
11,498
     
11,642
 
Seattle, WA
 
Residence Inn
   
4.96
%
   
 3/1/2014
 
9/1/2022
     
28,269
     
26,754
     
27,091
 
Anchorage, AK
 
Embassy Suites
   
4.97
%
   
 9/13/2012
 
10/1/2022
     
23,230
     
21,407
     
21,675
 
Somerset, NJ
 
Courtyard
   
4.73
%
   
 3/1/2014
 
10/6/2022
     
8,750
     
8,269
     
8,376
 
Tukwila, WA
 
Homewood Suites
   
4.73
%
   
 3/1/2014
 
10/6/2022
     
9,431
     
8,913
     
9,028
 
Prattville, AL
 
Courtyard
   
4.12
%
   
 3/1/2014
 
2/6/2023
     
6,596
     
6,210
     
6,296
 
Huntsville, AL
 
Homewood Suites
   
4.12
%
   
 3/1/2014
 
2/6/2023
     
8,306
     
7,820
     
7,928
 
San Diego, CA
 
Residence Inn
   
3.97
%
   
 3/1/2014
 
3/6/2023
     
18,600
     
17,497
     
17,741
 
Miami, FL
 
Homewood Suites
   
4.02
%
   
 3/1/2014
 
4/1/2023
     
16,677
     
15,699
     
15,915
 
New Orleans, LA
 
Homewood Suites
   
4.36
%
   
 7/17/2014
 
8/11/2024
     
27,000
     
25,894
     
26,204
 
Westford, MA
 
Residence Inn
   
4.28
%
   
 3/18/2015
 
4/11/2025
     
10,000
     
9,741
     
9,854
 
Dallas, TX
 
Hilton
   
3.95
%
   
 5/22/2015
 
6/1/2025
     
28,000
     
27,503
     
27,754
 
Syracuse, NY
 
Courtyard
   
4.75
%
   
 10/16/2015
 
8/1/2024
(5)    
11,199
     
11,033
     
11,158
 
Syracuse, NY
 
Residence Inn
   
4.75
%
   
 10/16/2015
 
8/1/2024
(5)
   
11,199
     
11,033
     
11,158
 
Boise, ID
 
Hampton Inn & Suites
   
4.37
%
(6)
 
5/26/2016
 
6/11/2026
     
24,000
     
24,000
     
0
 
Malvern/Philadelphia, PA
 
Courtyard
   
6.50
%
   
 11/30/2010
 
10/1/2032
(7)
   
7,894
     
6,797
     
6,912
 
                           
$
512,383
     
399,575
     
462,457
 
Unamortized fair value adjustment of assumed debt
                               
118
     
1,284
 
Unamortized debt issuance costs
                               
(3,052
)
   
(1,882
)
    Total
                                 
$
396,641
   
$
461,859
 
(1)   Unless otherwise noted, these rates are the rates per the loan agreement.  For loans assumed, the Company adjusted the interest rates per the loan agreement to market rates and is amortizing the adjustments to interest expense over the life of the loan.
(2)   Loans were repaid in full during the six months ended June 30, 2016.
(3)   The annual fixed interest rate gives effect to an interest rate swap agreement assumed by the Company with the mortgage debt.
(4)   Unsecured loan.
(5)   Outstanding principal balance is callable by lender or prepayable by the Company on August 1, 2019.
(6)   In May 2016, the Company originated new mortgage debt secured by this hotel and entered into an interest rate swap agreement which, beginning on June 11, 2016, fixes the interest rate on this debt.  The annual fixed interest rate gives effect to the interest rate swap agreement.
(7)   Outstanding principal balance is callable by lender or prepayable by the Company beginning on October 1, 2016, and every five years thereafter until maturity, subject to certain conditions.
Schedule of Maturities of Long-term Debt [Table Text Block] The aggregate amounts of principal payable under the Company’s total debt obligations (including mortgage debt, the revolving credit facility and term loans), for the five years subsequent to June 30, 2016 and thereafter are as follows (in thousands):

2016 (July - December)
 
$
74,746
 
2017
   
59,690
 
2018
   
7,274
 
2019
   
183,341
 
2020
   
432,331
 
Thereafter
   
272,793
 
     
1,030,175
 
Unamortized fair value adjustment of assumed debt
   
118
 
Unamortized debt issuance costs related to term loans and mortgage debt
   
(7,641
)
Total
 
$
1,022,652