XML 30 R20.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block] As of September 30, 2016 and December 31, 2015, the details of the Company’s revolving credit facility, $425 million term loans and $150 million term loans were as set forth below. All dollar amounts are in thousands.

          
As of September 30, 2016
     
As of December 31, 2015
   
   
Maturity Date
 
Outstanding Balance
   
Interest Rate
     
Outstanding Balance
   
Interest Rate
   
Revolving credit facility (1)
 
5/18/2019
 
$
302,100
     
2.08
%
 (2)  
$
114,800
     
1.98
%
 (2)
                                         
Term loans
                                       
$425 million term loans
 
5/18/2020
   
425,000
     
2.84
%
 (3)    
425,000
     
2.81
%
 (3)
$50 million term loan
 
4/8/2021
   
50,000
     
2.54
%
 (4)    
0
     
-
   
$100 million term loan
 
4/8/2023
   
100,000
     
3.13
%
 (4)    
0
     
-
   
Total term loans at stated value
       
575,000
               
425,000
           
Unamortized debt issuance costs
       
(4,330
)
             
(3,556
)
         
Total term loans
       
570,670
               
421,444
           
                                         
Total revolving credit facility and term loans
     
$
872,770
             
$
536,244
           
(1)   Unamortized debt issuance costs related to the revolving credit facility totaled approximately $3.1 million and $4.0 million as of September 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 fixed interest rate at the balance sheet date which includes the effect of an interest rate swap on the outstanding loan balance, 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 September 30, 2016, the Company had approximately $474.3 million in outstanding property level debt secured by 34 properties, with maturity dates ranging from November 2016 to June 2026, stated interest rates ranging from 0% to 6.25% and effective interest rates ranging from 3.80% 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 September 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 September 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
 
Malvern/Philadelphia, PA
 
Courtyard
   
6.50
%
 
 11/30/2010
 
 
 (2)  
7,894
     
0
     
6,912
 
Winston-Salem, NC
 
Courtyard
   
5.94
%
 
 3/1/2014
 
 
 (2)  
7,458
     
0
     
7,220
 
Virginia Beach, VA
 
Courtyard
   
6.02
%
 
 3/1/2014
 
 
 (2)  
13,931
     
0
     
13,399
 
Virginia Beach, VA
 
Courtyard
   
6.02
%
 
 3/1/2014
 
 
 (2)  
16,813
     
0
     
16,172
 
Charlottesville, VA
 
Courtyard
   
6.02
%
 
 3/1/2014
 
 
 (2)  
14,892
     
0
     
14,323
 
Carolina Beach, NC
 
Courtyard
   
6.02
%
 
 3/1/2014
 
 
 (2)  
12,009
     
0
     
11,551
 
Savannah, GA
 
Hilton Garden Inn
   
5.87
%
 
 3/1/2014
 
 
 (4)  
4,977
     
4,563
     
4,688
 
Scottsdale, AZ
 
Hilton Garden Inn
   
6.07
%
 
 9/1/2016
 
 
 (4)  
9,668
     
9,651
     
0
 
Lewisville, TX (5)
 
Hilton Garden Inn
   
0.00
%
 
 10/16/2008
 
 12/31/2016
   
3,750
     
2,000
     
2,000
 
Greenville, SC
 
Residence Inn
   
6.03
%
 
 3/1/2014
 
2/8/2017
   
6,012
     
5,722
     
5,810
 
Birmingham, AL
 
Homewood Suites
   
6.03
%
 
 3/1/2014
 
2/8/2017
   
10,908
     
10,382
     
10,541
 
Jacksonville, FL
 
Homewood Suites
   
6.03
%
 
 3/1/2014
 
2/8/2017
   
15,856
     
15,091
     
15,322
 
Irving, TX
 
Homewood Suites
   
5.83
%
 
 12/29/2010
 
4/11/2017
   
6,052
     
5,120
     
5,260
 
Gainesville, FL
 
Homewood Suites
   
5.89
%
 
 9/1/2016
 
5/8/2017
   
12,051
     
12,031
     
0
 
Duncanville, TX
 
Hilton Garden Inn
   
5.88
%
 
 10/21/2008
 
5/11/2017
   
13,966
     
12,197
     
12,401
 
San Juan Capistrano, CA
 
Residence Inn
   
4.15
%
 
 9/1/2016
 
6/1/2020
   
16,210
     
16,184
     
0
 
Colorado Springs, CO
 
Hampton Inn & Suites
   
6.25
%
 
 9/1/2016
 
7/6/2021
   
7,923
     
7,914
     
0
 
Franklin, TN
 
Courtyard
   
6.25
%
 
 9/1/2016
 
8/6/2021
   
14,679
     
14,662
     
0
 
Franklin, TN
 
Residence Inn
   
6.25
%
 
 9/1/2016
 
8/6/2021
   
14,679
     
14,662
     
0
 
Grapevine, TX
 
Hilton Garden Inn
   
4.89
%
 
 8/29/2012
 
9/1/2022
   
11,810
     
10,779
     
10,986
 
Collegeville/Philadelphia, PA
 
Courtyard
   
4.89
%
 
 8/30/2012
 
9/1/2022
   
12,650
     
11,546
     
11,768
 
Hattiesburg, MS
 
Courtyard
   
5.00
%
 
 3/1/2014
 
9/1/2022
   
5,732
     
5,393
     
5,495
 
Rancho Bernardo, CA
 
Courtyard
   
5.00
%
 
 3/1/2014
 
9/1/2022
   
15,060
     
14,168
     
14,436
 
Kirkland, WA
 
Courtyard
   
5.00
%
 
 3/1/2014
 
9/1/2022
   
12,145
     
11,425
     
11,642
 
Seattle, WA
 
Residence Inn
   
4.96
%
 
 3/1/2014
 
9/1/2022
   
28,269
     
26,584
     
27,091
 
Anchorage, AK
 
Embassy Suites
   
4.97
%
 
 9/13/2012
 
10/1/2022
   
23,230
     
21,272
     
21,675
 
Somerset, NJ
 
Courtyard
   
4.73
%
 
 3/1/2014
 
10/6/2022
   
8,750
     
8,216
     
8,376
 
Tukwila, WA
 
Homewood Suites
   
4.73
%
 
 3/1/2014
 
10/6/2022
   
9,431
     
8,854
     
9,028
 
Prattville, AL
 
Courtyard
   
4.12
%
 
 3/1/2014
 
2/6/2023
   
6,596
     
6,167
     
6,296
 
Huntsville, AL
 
Homewood Suites
   
4.12
%
 
 3/1/2014
 
2/6/2023
   
8,306
     
7,766
     
7,928
 
San Diego, CA
 
Residence Inn
   
3.97
%
 
 3/1/2014
 
3/6/2023
   
18,600
     
17,374
     
17,741
 
Miami, FL
 
Homewood Suites
   
4.02
%
 
 3/1/2014
 
4/1/2023
   
16,677
     
15,591
     
15,915
 
New Orleans, LA
 
Homewood Suites
   
4.36
%
 
 7/17/2014
 
8/11/2024
   
27,000
     
25,738
     
26,204
 
Westford, MA
 
Residence Inn
   
4.28
%
 
 3/18/2015
 
4/11/2025
   
10,000
     
9,684
     
9,854
 
Dallas, TX
 
Hilton
   
3.95
%
 
 5/22/2015
 
6/1/2025
   
28,000
     
27,375
     
27,754
 
Syracuse, NY
 
Courtyard
   
4.75
%
 
 10/16/2015
 
8/1/2024
 (6)  
11,199
     
10,970
     
11,158
 
Syracuse, NY
 
Residence Inn
   
4.75
%
 
 10/16/2015
 
8/1/2024
 (6)   
11,199
     
10,970
     
11,158
 
Denver, CO
 
Hilton Garden Inn
   
4.46
%
 
 9/1/2016
 
6/11/2025
   
34,118
     
34,055
     
0
 
Oceanside, CA
 
Courtyard
   
4.28
%
 
 9/1/2016
 
10/1/2025
   
13,655
     
13,636
     
0
 
Omaha, NE
 
Hilton Garden Inn
   
4.28
%
 
 9/1/2016
 
10/1/2025
   
22,682
     
22,649
     
0
 
Boise, ID
 
Hampton Inn & Suites
   
4.37
%
 
 5/26/2016
 
6/11/2026
   
24,000
     
23,908
     
0
 
                           
$
658,048
     
474,299
     
462,457
 
Unamortized fair value adjustment of assumed debt  
                     
5,666
     
1,284
 
Unamortized debt issuance costs    
                     
(3,560
)
   
(1,882
)
    Total
                             
$
476,405
   
$
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 nine months ended September 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)   Loans were repaid in full on November 1, 2016.
(5)   Unsecured loan.
(6)   Outstanding principal balance is callable by lender or prepayable by the Company on August 1, 2019.   
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 September 30, 2016 and thereafter are as follows (in thousands):

2016 (October - December)
 
$
49,871
 
2017
   
38,502
 
2018
   
9,785
 
2019
   
332,477
 
2020
   
449,788
 
Thereafter
   
470,976
 
     
1,351,399
 
Unamortized fair value adjustment of assumed debt
   
5,666
 
Unamortized debt issuance costs related to term loans and mortgage debt
   
(7,890
)
Total
 
$
1,349,175