8-K 1 d8k.htm FORM 8-K Form 8-K
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 14, 2009

 

 

APPLE REIT NINE, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Virginia   000-53603   26-1379210

(State or other jurisdiction

of incorporation)

  (Commission File Number)  

(I.R.S. Employer

Identification Number)

 

814 East Main Street, Richmond, Virginia   23219
(Address of principal executive offices)   (Zip Code)

(804) 344-8121

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Table of Contents

Apple REIT Nine, Inc. (which is referred to below as the “Company” or as “we,” “us” or “our”) is filing this report in accordance with Item 2.01 and Item 9.01 of Form 8-K.

Item 2.01.    Completion of Acquisition or Disposition of Assets.

On April 14, 2009, through one or more of our indirect wholly-owned subsidiaries, we closed on the purchase of two hotels. The sellers have no material relationship with us or our subsidiaries, other than through the purchase contracts and other related contracts.

The table below describes the two hotels:

 

Hotel Location

   Franchise         Number of
Rooms
        Purchase
Price

Austin, Texas

   Homewood Suites         97       $ 17,700,000

Austin, Texas

   Hampton Inn       124         18,000,000
                    

TOTAL

         221       $ 35,700,000
                     

Our purchasing subsidiaries assumed existing loans secured by these hotels. The table below describes these loans:

 

Hotel Location

   Franchise    Outstanding Principal
Balance (a)
   Interest Rate     Maturity Date

Austin, Texas

   Homewood Suites    $ 7,555,797    5.99 %   March 2016

Austin, Texas

   Hampton Inn      7,553,015    5.95 %   March 2016
              

TOTAL

      $ 15,108,812     
              

Note:

(a) All loans provide for monthly payments of principal and interest on an amortized basis.

The purchase price for these hotels was funded by our ongoing offerings of Units (with each Unit consisting of one common share and one Series A preferred share) and a short term line of credit.

As a result of the closings described above, seven closings have occurred and one contract was terminated under a series of purchase contracts executed on November 12, 2008. Additional information regarding the purchase contracts is set forth in our Form 8-K dated November 12, 2008 and filed with the Securities and Exchange Commission on November 14, 2008, which is incorporated herein by reference.

All brand and trade names, logos or trademarks contained, or referred to, in this Form 8-K are the properties of their respective owners.

 

2


Table of Contents

Item 9.01.    Financial Statements and Exhibits.

 

a. Financial statements of businesses acquired.

Austin FRH, LTD, FRH Braker, LTD and RR Hotel Investment, LTD

(previous owners of Austin, Texas Homewood Suites; Austin, Texas Hampton Inn and Round Rock, Texas Hampton Inn)

(Audited)

 

Independent Auditors’ Report

   4

Combined Balance Sheets—December 28, 2008 and December 30, 2007

   5

Combined Statements of Income—Years Ended December 28, 2008 and December 30, 2007

   6

Combined Statements of Owners’ Deficit—Years Ended December 28, 2008 and December 30, 2007

   7
Combined Statements of Cash Flows—Years Ended December 28, 2008 and December 30, 2007    8
Notes to Combined Financial Statements    9

 

b. Pro forma financial information.

The below pro forma financial information pertains to the hotel referred to in the financial statements (see (a) above) and to a separate group of recently purchased hotels.

Apple REIT Nine, Inc.

(Unaudited)

 

Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2008    14
Notes to Pro Forma Condensed Consolidated Balance Sheet    16
Pro Forma Condensed Consolidated Statement of Operations for the Year Ended December 31, 2008    17
Notes to Pro Forma Condensed Consolidated Statement of Operations    20

 

c. Shell company transaction.

Not Applicable

 

d. Exhibits.

None

 

3


Table of Contents

INDEPENDENT AUDITORS’ REPORT

To the Owners

Austin FRH, LTD,

FRH Braker, LTD, and

RR Hotel Investment, LTD

We have audited the accompanying combined balance sheets of Austin FRH, LTD, FRH Braker, LTD, and RR Hotel Investment, LTD (collectively, the “Partnerships”) as of December 28, 2008 and December 30, 2007, and the related combined statements of income, owners’ deficit, and cash flows for the years then ended. These combined financial statements are the responsibility of the Partnerships’ management. Our responsibility is to express an opinion on these combined financial statements based on our audits.

We conducted our audits in accordance with U.S. generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of Austin FRH, LTD, FRH Braker, LTD, and RR Hotel Investment, LTD as of December 28, 2008 and December 30, 2007, and the results of their operations and their cash flows for the years then ended, in conformity with U.S. generally accepted accounting principles.

 

/s/ Pannell Kerr Forster of Texas, P.C.

February 13, 2009

 

4


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Combined Balance Sheets

 

     December 28,
2008
    December 30,
2007
 

Assets

    

Property and equipment, at cost

    

Land

   $ 2,095,965     $ 2,095,965  

Buildings and improvements

     14,700,153       14,676,896  

Furniture, fixtures and equipment

     4,455,450       4,199,594  

Automobiles

     34,780       34,780  
                
     21,286,348       21,007,235  

Less accumulated depreciation and amortization

     (7,962,550 )     (7,422,666 )
                

Property and equipment, net

     13,323,798       13,584,569  
                

Other assets

    

Cash and cash equivalents

     1,167,177       1,083,845  

Accounts receivable

     101,316       145,378  

Reserve and escrow accounts

     743,594       683,609  

Prepaid expenses

     18,152       27,216  

Deferred charges, net

     351,915       401,951  

Deposits

     100,524       —    
                

Total assets

   $ 15,806,476     $ 15,926,568  
                

Liabilities and Owners’ Deficit

    

Liabilities

    

Mortgage notes payable

   $ 19,381,709     $ 19,765,739  

Accounts payable

     95,415       92,369  

Accrued expenses and other liabilities

     1,026,715       959,143  

Accrued management fees—affiliates

     35,157       28,933  
                

Total liabilities

     20,538,996       20,846,184  
                

Commitments and contingencies

     —         —    

Owners’ deficit

     (4,732,520 )     (4,919,616 )
                

Total liabilities and owners’ deficit

   $ 15,806,476     $ 15,926,568  
                

The accompanying notes are an integral part of these financial statements.

 

5


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Combined Statements of Income

 

     Year Ended
December 28,
2008
    Year Ended
December 30,
2007

Revenue

    

Rooms

   $ 10,983,398     $ 10,214,278

Telephone

     13,005       20,999

Other

     53,823       56,489
              
     11,050,226       10,291,766
              

Departmental expenses

    

Rooms

     1,752,578       1,716,239

Telephone

     34,113       39,466

Food and beverage

     284,970       266,543

Other

     24,559       23,054
              
     2,096,220       2,045,302
              

Other operating expenses

    

General and administrative

     1,290,441       1,195,331

Advertising and marketing

     959,665       831,361

Property taxes and insurance

     572,497       517,847

Repairs and maintenance

     284,999       352,138

Utilities

     470,928       462,209

Management fees—affiliates

     552,197       514,489
              
     4,130,727       3,873,375
              

Interest expense, net

     1,188,444       1,191,331

Depreciation and amortization

     785,274       865,644

Loss on disposal of assets

     9,647       85,692

Other income

     (172,182 )     —  
              

Net income

   $ 3,012,096     $ 2,230,422
              

The accompanying notes are an integral part of these financial statements.

 

6


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Combined Statements of Owners’ Deficit

 

     AUSTIN
FRH, LTD
    FRH
BRAKER,
LTD
    RR HOTEL
INVESTMENT,
LTD
    Combined
Owners’
Deficit
 

Balance, December 31, 2006

   $ (1,983,451 )   $ (2,871,746 )   $ 430,159     $ (4,425,038 )

Distributions

     (1,000,000 )     (950,000 )     (775,000 )     (2,725,000 )

Net income

     943,891       838,048       448,483       2,230,422  
                                

Balance, December 30, 2007

     (2,039,560 )     (2,983,698 )     103,642       (4,919,616 )

Distributions

     (900,000 )     (1,150,000 )     (775,000 )     (2,825,000 )

Net income

     1,012,944       1,307,994       691,158       3,012,096  
                                

Balance, December 28, 2008

   $ (1,926,616 )   $ (2,825,704 )   $ 19,800     $ (4,732,520 )
                                

The accompanying notes are an integral part of these financial statements.

 

7


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Combined Statements of Cash Flows

 

     Year Ended
December 28,
2008
    Year Ended
December 30,
2007
 

Cash flows from operating activities

    

Net income

   $ 3,012,096     $ 2,230,422  

Adjustments to reconcile net income to net cash provided by operating activities

    

Depreciation and amortization

     785,274       865,644  

Amortization of deferred financing costs

     32,575       43,432  

Loss on disposal of assets

     9,647       85,692  

Changes in operating assets and liabilities:

    

Accounts receivable

     44,062       157,695  

Reserve and escrow accounts

     (59,985 )     (130,873 )

Prepaid expenses

     9,064       (14,867 )

Deposits

     (100,524 )     —    

Accounts payable

     3,046       (18,339 )

Accrued expenses and other liabilities

     67,572       64,124  

Accrued management fees—affiliates

     6,224       931  
                

Net cash provided by operating activities

     3,809,051       3,283,861  
                

Cash flows from investing activities

    

Purchases of property and equipment

     (516,689 )     (482,222 )
                

Net cash used in investing activities

     (516,689 )     (482,222 )
                

Cash flows from financing activities

    

Distributions to equity holders

     (2,825,000 )     (2,725,000 )

Principal payments on mortgage notes payable

     (384,030 )     (364,788 )
                

Net cash used in financing activities

     (3,209,030 )     (3,089,788 )
                

Net increase (decrease) in cash and cash equivalents

     83,332       (288,149 )

Cash and cash equivalents at beginning of year

     1,083,845       1,371,994  
                

Cash and cash equivalents at end of year

   $ 1,167,177     $ 1,083,845  
                

Supplemental disclosure of cash flow information:

    

Cash paid for interest

   $ 1,187,929     $ 1,207,172  
                

The accompanying notes are an integral part of these financial statements.

 

8


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Notes to Combined Financial Statements

December 28, 2008 and December 30, 2007

Note 1—Organization and Summary of Significant Accounting Policies

Austin FRH, LTD, FRH Braker, LTD, and RR Hotel Investment, LTD (all Texas limited partnerships), were formed to own and operate the Homewood Suites Austin, the Hampton Inn Austin, and the Hampton Inn Round Rock hotels, respectively. Homewood Suites Austin is a 97 room hotel located in Austin, Texas, and it opened for business in July 1997. Hampton Inn Austin is a 124 room hotel located in Austin, Texas, and it opened for business in September 1996. Hampton Inn Round Rock is a 93 room hotel located in Round Rock, Texas, and it opened for business in May 2001.

Austin FRH, LTD, FRH Braker, LTD, and RR Hotel Investment, LTD will herein collectively be referred to as the “Partnerships.” Vista Host, Inc. (“Vista Host”), the management company, is responsible for the daily management of the hotels and accounting for the Partnerships. The Partnerships are affiliated through common ownership and management. The significant accounting policies of the Partnerships are as follows:

Basis of presentation

The accompanying financial statements have been prepared in accordance with U.S. generally accepted accounting principles and present the financial information of the Partnerships on a combined basis as of December 28, 2008 and December 30, 2007. All intercompany accounts and transactions have been eliminated in combination. The Partnerships end their fiscal years on the last Sunday of December.

Property and equipment

Property and equipment are stated at cost. Depreciation is calculated on the straight-line method based upon the estimated useful lives of the assets as follows:

 

Buildings and improvements

   15-39 years

Furniture, fixtures and equipment

   5-7 years

Improvements that extend the life of the asset are capitalized. Maintenance and repairs are charged to expense as incurred.

Long-lived assets

The Partnerships review their long-lived assets for impairment whenever changes in circumstances indicate that the carrying amount of an asset may not be fully recoverable, as measured by comparing their book value to the estimated future cash flows generated by their use. The Partnerships do not believe that any such changes have occurred and there were no impairment losses required to be recorded in 2008 and 2007.

Cash equivalents

For purposes of the statements of cash flows, the Partnerships consider all highly liquid instruments purchased with a maturity of three months or less to be cash equivalents.

 

9


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Notes to Combined Financial Statements

December 28, 2008 and December 30, 2007

Note 1—Organization and Summary of Significant Accounting Policies (Continued)

Accounts receivable

Accounts receivable represent unbilled hotel guest charges for guests staying at the hotels as of the end of the year and corporate account customer charges from various times throughout the year. The Partnerships estimate an allowance for doubtful accounts based on historical activity, with no allowance deemed necessary as of December 28, 2008 and December 30, 2007.

Reserve and escrow accounts

Reserve and escrow accounts represent cash held by third parties for purposes of paying property and real estate taxes and for funding future purchases of furniture, fixtures and equipment.

Deferred charges

Deferred charges include deferred loan costs and franchise fees. Deferred loan costs are those costs incurred in connection with obtaining mortgage notes payable and are amortized to interest expense, on a straight-line basis, over the term of the notes payable. Deferred franchise fees represent the initial fees to obtain the right to operate the hotels under the Hampton Inn and Homewood Suites franchise names. Deferred franchise fees are amortized on a straight-line basis from the date the hotels opened for business through the expiration dates of the franchise agreements. Deferred charges are shown net of accumulated amortization of $255,497 and $186,318 as of December 28, 2008 and December 30, 2007, respectively.

Income taxes

No income tax is reflected in the accompanying financial statements because any resulting income tax liability is that of the owners and not the Partnerships due to the limited partnership structures.

Owners’ deficit

The Partnerships’ net income or loss is allocated to the owners in accordance with the Partnerships’ formation documents.

Revenue recognition

Revenues are derived primarily from the rental of hotel rooms and are recognized as earned.

Advertising

Advertising costs are expensed as incurred. Advertising expense was $456,054 and $422,309 for the years ended December 28, 2008 and December 30, 2007, respectively.

 

10


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Notes to Combined Financial Statements

December 28, 2008 and December 30, 2007

Note 1—Organization and Summary of Significant Accounting Policies (Continued)

Concentrations of credit risk

Financial instruments which potentially subject the Partnerships to concentrations of credit risk are primarily cash equivalents, reserve and escrow accounts, and trade receivables.

The Partnerships maintain cash accounts in major U.S. financial institutions. The terms of these deposits are on demand to minimize risk. The balances of these accounts occasionally exceed the federally insured limits, although no losses have been incurred in connection with such cash balances.

Any losses incurred in connection with accounts receivable historically have been immaterial and considered a normal cost of operations.

Economic concentrations

The Partnerships each operate one hotel. Future operations could be affected by economic or other conditions in their geographical area or by changes in the travel and tourism industry.

Use of estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the combined financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Note 2—Mortgage Notes Payable

Mortgage notes payable consist of the following:

 

     December 28,
2008
   December 30,
2007

Austin FRH, LTD

   $ 7,596,726    $ 7,747,079

FRH Braker, LTD

     7,594,155      7,745,411

RR Hotel Investment, LTD

     4,190,828      4,273,249
             

Total mortgage notes payable

   $ 19,381,709    $ 19,765,739
             

The Austin FRH, LTD mortgage note payable was entered into on February 21, 2006 with an original principal amount of $8 million available for draw. Principal and interest payments are due monthly, commencing April 1, 2006, with a final payment due on the maturity date of March 1, 2016. Interest accrues at an annual rate of 5.99%. The note is secured by the underlying property.

 

11


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Notes to Combined Financial Statements

December 28, 2008 and December 30, 2007

Note 2—Mortgage Notes Payable (Continued)

The FRH Braker, LTD mortgage note payable was entered into on March 1, 2006 with an original principal amount of $8 million available for draw. Principal and interest payments are due monthly, commencing April 1, 2006, with a final payment due on the maturity date of March 1, 2016. Interest accrues at an annual rate of 5.95%. The note is secured by the underlying property.

The RR Hotel Investment, LTD mortgage note payable was entered into on April 11, 2006 with an original principal amount of $4.4 million available for draw. Principal and interest payments are due monthly, commencing June 1, 2006, with a final payment due on the maturity date of May 1, 2016. Interest accrues at an annual rate of 5.945%. The note is secured by the underlying property.

Aggregate principal maturities of the mortgage notes payable at December 28, 2008 are:

 

2009

   $ 411,348

2010

     436,926

2011

     464,099

2012

     489,834

2013

     523,406

Thereafter

     17,056,096
      

Total future maturities

   $ 19,381,709
      

Note 3—Related Party Transactions

Hotel management agreement

Vista Host manages the Partnerships under the terms of an agreement with each entity. Principals of Vista Host are also equity holders of the Partnerships. The agreements entitle Vista Host to receive a base fee of 3% of gross revenues of each hotel, plus an incentive management fee of 2% of gross revenues after a preferred return to the owners. Management fees totaled $552,197 and $514,489 for the years ended December 28, 2008 and December 30, 2007, respectively, of which $35,157 and $28,933 was accrued for at December 28, 2008 and December 30, 2007, respectively.

 

12


Table of Contents

AUSTIN FRH, LTD,

FRH BRAKER, LTD, AND

RR HOTEL INVESTMENT, LTD

Notes to Combined Financial Statements

December 28, 2008 and December 30, 2007

Note 4—Commitments and Contingencies

Litigation

The Partnerships are involved in various legal proceedings of a nature considered normal to its business. The outcome of legal proceedings, if any, is not expected to be material.

Service agreements

The Partnerships have entered into numerous service agreements for telecommunications, maintenance, pest control, and other services, with various terms. Future commitments under these service agreements as of December 28, 2008 are as follows:

 

2009

   $ 96,836

2010

     79,877

2011

     57,000

2012

     10,124
      

Total future commitments

   $ 243,837
      

In addition to the above service agreements, the Partnerships are required under the franchise agreements to maintain computer system maintenance contracts with the franchisors. As of December 28, 2008, monthly fees for these contracts ranged from approximately $556 to $1,524 per month per hotel. These fees are subject to change at the discretion of the franchisors.

Note 5—Subsequent Events

The Partnerships entered into purchase contracts on November 12, 2008 with Apple Nine Hospitality Ownership, Inc. The properties will be acquired for a combined purchase price of approximately $47 million. Closing is expected to occur by May 12, 2009.

 

13


Table of Contents

Apple REIT Nine, Inc.

Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2008 (unaudited)

(in thousands, except share data)

The following unaudited Pro Forma Condensed Consolidated Balance Sheet of Apple REIT Nine, Inc. gives effect to the following hotel acquisitions:

 

Franchise

   Location    Gross Purchase
Price (millions)
   Actual Acquisition Date

Vista Host Hotels Portfolio (3 Hotels):

        

Hampton Inn

   Round Rock, TX    $ 11.5    March 6, 2009

Hampton Inn

   Austin, TX      18.0    April 14, 2009

Homewood Suites

   Austin, TX      17.7    April 14, 2009
            
   Total    $ 47.2   
            

This Pro Forma Condensed Consolidated Balance Sheet also assumes all of the hotels had been leased to our wholly-owned taxable REIT subsidiaries pursuant to master hotel lease arrangements. The hotels acquired will be managed by Vista Host, Inc. under separate management agreements.

Such pro forma information is based in part upon the historical Consolidated Balance Sheet of Apple REIT Nine, Inc. and the historical balance sheet of the hotel properties.

The following unaudited Pro Forma Condensed Consolidated Balance Sheet of Apple REIT Nine, Inc. is not necessarily indicative of what the actual financial position would have been assuming such transactions had been completed as of December 31, 2008, nor does it purport to represent the future financial position of Apple REIT Nine, Inc.

The unaudited Pro Forma Condensed Consolidated Balance Sheet should be read in conjunction with, and is qualified in its entirety by, the historical balance sheet of the acquired hotels, as included in this document.

 

14


Table of Contents

Balance Sheet as of December 31, 2008 (unaudited)

(In thousands, except share data)

 

     Company
Historical
Balance Sheet
    Pro forma
Adjustments
    Total
Pro forma
 

ASSETS

      

Investment in real estate, net

   $ 346,423     $ 47,533  (A)   $ 393,956  

Cash and cash equivalents

     75,193       (33,914 )(D)     41,279  

Other assets, net

     10,003       4,383  (C)     14,386  
                        

Total Assets

   $ 431,619     $ 18,002     $ 449,621  
                        

LIABILITIES AND SHAREHOLDERS’ EQUITY

      

Liabilities:

      

Notes payable

   $ 38,647     $ 19,284  (C)   $ 57,931  

Accounts payable and accrued expenses

     3,232       135  (C)     3,367  
                        

Total Liabilities

     41,879       19,419       61,298  
                        

Preferred stock, authorized 30,000,000 shares

     —         —         —    

Series A preferred stock, no par value, authorized 400,000,000 shares

     —         —         —    

Series B convertible preferred stock, no par value, authorized 480,000 shares

     48       —         48  

Common stock, no par value, authorized 400,000,000 shares

     400,569       —         400,569  

Distributions greater than net income

     (10,877 )     (1,417 )(B)     (12,294 )
                        

Total Shareholders’ Equity

     389,740       (1,417 )     388,323  
                        

Total Liabilities and Shareholders’ Equity

   $ 431,619     $ 18,002     $ 449,621  
                        

 

15


Table of Contents

Notes to Pro Forma Condensed Consolidated Balance Sheet (unaudited)

 

(A) The estimated total purchase price for the 3 properties that have been purchased after December 31, 2008 consists of the following. This purchase price allocation is preliminary and subject to change.

 

(In thousands)    Round Rock, TX
Hampton

Inn
    Austin, TX
Hampton
Inn
    Austin, TX
Homewood
Suites
    Total
Combined
 

Purchase price per contract

   $ 11,500     $ 18,000     $ 17,700     $ 47,200  

Other capitalized costs (credits) incurred

     212       61       60       333  
                                

Investment in hotel properties

     11,712       18,061       17,760       47,533  (A)

Acquisition fee payable to Apple Suites Realty Group (2% of purchase price per contract)

     230       360       354       944  (B)

Other acquisition related costs

     116       180       177       473  (B)

Net other assets/(liabilities) assumed

     (3,982 )     (5,794 )     (5,260 )     (15,036 )(C)
                                

Total purchase price

   $ 8,076     $ 12,807     $ 13,031     $ 33,914  (D)
                                

 

(B) Represents costs incurred to complete the acquisition, including, title, legal, accounting and other related costs, as well as the commission paid to Apple Suites Realty Group totaling 2% of purchase price per contract. These costs are expensed for acquisitions of existing businesses that occur on or after January 1, 2009. For acquisitions prior to January 1, 2009, these costs were capitalized as part of the cost of the acquisition.

 

(C) Represents other assets and liabilities assumed in the acquisition of the hotel including, mortgages payable, debt service escrows, operational charges and credits and prepaid or accrued property taxes.

 

(D) Represents the reduction of cash and cash equivalents by the amount utilized to fund the acquisitions.

 

16


Table of Contents

Apple REIT Nine, Inc.

Pro Forma Condensed Consolidated Statement of Operations (unaudited)

For the year ended December 31, 2008

(in thousands, except per share data)

The following unaudited Pro Forma Condensed Consolidated Statement of Operations of Apple REIT Nine, Inc. gives effect to the following hotel acquisitions:

 

Franchise

  

Location

   Gross Purchase
Price (millions)
  

Actual Acquisition Date

Hilton Garden Inn

   Tucson, AZ    $ 18.4    July 31, 2008

Homewood Suites

   Charlotte, NC      5.7    September 24, 2008

Courtyard

   Santa Clarita, CA      22.7    September 24, 2008

Hampton Inn & Suites

   Allen, TX      12.5    September 26, 2008

Hilton Garden Inn

   Twinsburg, OH      17.8    October 7, 2008

Hilton Garden Inn

   Lewisville, TX      28.0    October 16, 2008

Hilton Garden Inn

   Duncanville, TX      19.5    October 21, 2008

Residence Inn

   Beaumont, TX      16.9    October 29, 2008

Hilton Garden Inn

   Allen, TX      18.5    October 31, 2008

Hampton Inn & Suites

   Pueblo, CO      8.0    October 31, 2008

Courtyard

   Bristol, VA      18.7    November 7, 2008

Homewood Suites

   Durham, NC      19.1    December 4, 2008

Hampton Inn

   Pittsburgh, PA      20.5    December 31, 2008

Santa Clarita Hotels Portfolio (3 Hotels):

  

Hampton Inn

   Santa Clarita, CA      17.1    October 29, 2008

Residence Inn

   Santa Clarita, CA      16.6    October 29, 2008

Fairfield Inn

   Santa Clarita, CA      9.3    October 29, 2008

Vista Host Hotels Portfolio (3 Hotels):

  

Courtyard

   Jackson, TN      15.2    December 16, 2008

Hampton Inn & Suites

   Jackson, TN      12.6    December 30, 2008

Hampton Inn

   Fort Lauderdale, FL      19.3    December 31, 2008

Vista Host Hotels Portfolio (3 Hotels):

  

Hampton Inn

   Round Rock, TX      11.5    March 6, 2009

Hampton Inn

   Austin, TX      18.0    April 14, 2009

Homewood Suites

   Austin, TX      17.7    April 14, 2009
            
   Total    $ 363.6   
            

This Pro Forma Condensed Consolidated Statement of Operations also assumes all of the hotels had been leased to our wholly-owned taxable REIT subsidiaries pursuant to master hotel lease arrangements. The hotels acquired will be managed by affiliates of Texas Western Management Partners, L.P., Dimension Development Two, LLC, McKibbon Hotel Group, Inc., Gateway Hospitality Group, Inc., LBAM-Investor Group, L.L.C. and Vista Host, Inc. under separate management agreements.

Such pro forma information is based in part upon the historical Consolidated Statement of Operations of Apple REIT Nine, Inc. and the historical Statements of Operations of the hotel properties.

The following unaudited Pro Forma Condensed Consolidated Statement of Operations of Apple REIT Nine, Inc. is not necessarily indicative of what the actual financial results would have been assuming such transactions had been completed on the latter of January 1, 2008, or the date the hotel began operations nor does it purport to represent the future financial results of Apple REIT Nine, Inc.

The unaudited Pro Forma Condensed Consolidated Statement of Operations should be read in conjunction with, and are qualified in their entirety by the historical Statements of Operations of the acquired hotels.

 

17


Table of Contents

Pro Forma Condensed Consolidated Statement of Operations (unaudited)

For the year ended December 31, 2008

(In thousands, except per share data)

 

    Company
Historical
Statement
of
Operations
    Tucson,
AZ
Hilton
Garden
Inn (A)
    Chartlotte
Lakeside
Hotel, L.P.

Charlotte, NC
Homewood
Suites (A)
    Santa
Clarita, CA
Courtyard (A)
    Allen Stacy
Hotel, Ltd.
Allen, TX
Hampton Inn
& Suites (A)
    RSV
Twinsburg
Hotel, Ltd.
Twinsburg, OH
Hilton

Garden Inn (A)
  SCI
Lewisville
Hotel, Ltd.
Lewisville, TX
Hilton

Garden
Inn (A)
    SCI
Duncanville
Hotel, Ltd.
Duncanville, TX
Hilton

Garden Inn (A)
  Beaumont, TX
Residence

Inn (A)
  Santa Clarita
Hotels
Portfolio
(3 Hotels) (A)
  SCI
Allen
Hotel,
Ltd.
Allen, TX
Hilton
Garden
Inn (A)
  Pueblo, CO
Hampton
Inn
& Suites (A)

Revenue:

                       

Room revenue

  $ 9,501     $ 1,342     $ 1,505     $ 2,581     $ 2,313     $ 2,879   $ 3,521     $ 3,298   $ 799   $ 7,469   $ 3,403   $ 1,813

Other revenue

    2,023       240       28       318       90       1,140     1,830       1,403     22     198     1,085     55
                                                                                   

Total revenue

    11,524       1,582       1,533       2,899       2,403       4,019     5,351       4,701     821     7,667     4,488     1,868
                                                                                   

Expenses:

                       

Operating expenses

    5,630       600       948       1,190       1,022       2,059     2,696       2,351     257     1,753     2,210     481

General and administrative

    2,171       409       304       547       176       310     428       336     50     1,891     325     212

Management and franchise fees

    909       155       136       258       165       341     296       389     112     571     384     200

Taxes, insurance and other

    731       99       88       233       180       228     309       272     29     535     288     93

Acquisition related costs

    —         —         —         —         —         —       —         —       —       —       —       —  

Depreciation of real estate owned

    2,277       320       349       801       393       309     1,151       563     141     902     441     163

Interest, net

    (2,346 )     331       914       816       507       474     844       665     48     671     486     74
                                                                                   

Total expenses

    9,372       1,914       2,739       3,845       2,443       3,721     5,724       4,576     637     6,323     4,134     1,223

Gain on debt cancellation

    —         —         (1,711 )     —         —         —       —         —       —       —       —       —  

Income tax expense

    —         —         —         —         —         —       —         —       —       —       —       —  
                                                                                   

Net income (loss)

  $ 2,152     $ (332 )   $ 505     $ (946 )   $ (40 )   $ 298   $ (373 )   $ 125   $ 184   $ 1,344   $ 354   $ 645
                                                                                   

Basic and diluted earnings per common share

  $ 0.14                        
                             

Weighted average common shares outstanding—basic and diluted

    15,852                        
                             

 

18


Table of Contents

Pro Forma Condensed Consolidated Statement of Operations (unaudited) (continued)

For the year ended December 31, 2008

(In thousands, except per share data)

 

     Bristol, VA
Courtyard (A)
   Durham, NC
Homewood
Suites (A)
   Playhouse Square
Hotel and Playhouse
Parking Associates, L.P.
Pittsburgh, PA
Hampton Inn (A)
   Vista Host
Hotels Portfolio
(RMRVH Jackson,
LLC, CYRMR Jackson,
LLC and VH Fort
Lauderdale

Investment, LTD) (A)
   Vista Host Hotels
Portfolio (Austin
FRH, LTD, FRH
Braker, LTD

and RR Hotel
Investment, LTD) (A)
   Pro forma
Adjustments
    Total
Pro forma

Revenue:

                   

Room revenue

   $ 3,654    $ 3,369    $ 4,876    $ 8,364    $ 10,983    $ —       $ 71,670

Other revenue

     291      106      340      182      67      —         9,418
                                                 

Total revenue

     3,945      3,475      5,216      8,546      11,050      —         81,088
                                                 

Expenses:

                   

Operating expenses

     1,288      1,243      1,448      2,849      3,813      —         31,838

General and administrative

     492      281      564      1,015      851      1,000  (B)     11,362

Management and franchise fees

     326      263      601      995      991      —         7,092

Taxes, insurance and other

     142      151      251      421      572      —         4,622

Acquisition related costs

     —        —        —        —        —        1,417  (H)     1,417

Depreciation of real estate owned

     329      399      512      1,501      795      (11,346 )(C)     10,239
                    10,239  (D)  

Interest, net

     550      420      497      1,113      1,016      (4,134 )(E)     2,946
                                                 

Total expenses

     3,127      2,757      3,873      7,894      8,038      (2,824 )     69,516

Gain on debt cancellation

     —        —        —        —        —        1,711  (E)     —  

Income tax expense

     —        —        —        —        —        —    (G)     —  
                                                 

Net income (loss)

   $ 818    $ 718    $ 1,343    $ 652    $ 3,012    $ 1,113     $ 11,572
                                                 

Basic and diluted earnings per common share

                    $ 0.36
                       

Weighted average common shares outstanding—basic and diluted

                    16,168 (F)     32,020
                       

 

19


Table of Contents

Notes to Pro Forma Condensed Consolidated Statement of Operations (unaudited):

(A) Represents results of operations for the hotels on a pro forma basis as if the hotels were owned by the Company at January 1, 2008 for the respective period prior to acquisition by the Company. Three properties began operations subsequent to January 1, 2008 and had limited historical operational activity prior to their opening. These properties are as follows: Tucson, Arizona Hilton Garden Inn opened in March 2008, Jackson, Tennessee Courtyard opened in June 2008 and Beaumont, Texas Residence Inn opened in August 2008.

(B) Represents adjustments to level of administrative and other costs associated with being a public company and owning additional properties, including the advisory fee, accounting and legal expenses, net of cost savings derived from owning multiple operating properties.

(C) Represents elimination of historical depreciation and amortization expense of the acquired properties.

(D) Represents the depreciation on the hotels acquired based on the purchase price allocation to depreciable property and the dates the hotels began operation. The weighted average lives of the depreciable assets are 39 years for building and seven years for furniture, fixtures and equipment (FF&E). These estimated useful lives are based on management’s knowledge of the properties and the hotel industry in general.

(E) Interest expense and gain on debt cancellation related to prior owner’s debt which was not assumed has been eliminated. Interest income has been adjusted for funds used to acquire properties as of January 1, 2008, or the dates the hotels began operations.

(F) Represents the weighted average number of shares required to be issued to generate the purchase price of each hotel, net of any debt assumed. The calculation assumes all properties were acquired on the latter of January 1, 2008, or the dates the hotels began operations.

(G) Estimated income tax expense of our wholly owned taxable REIT subsidiaries is zero based on the contractual agreement put in place between the Company and our lessees, based on a combined tax rate of 40% of taxable income. Based on the terms of the lease agreements, our taxable subsidiaries would have incurred a loss during these periods. No operating loss benefit has been recorded as realization is not certain.

(H) Represents costs incurred to complete acquisitions, including, title, legal, accounting and other related costs, as well as the commission paid to Apple Suites Realty Group totaling 2% of purchase price per contract. These costs are expensed for acquisitions of existing businesses that occur on or after January 1, 2009. For acquisitions prior to January 1, 2009, these costs were capitalized as part of the cost of the acquisition.

 

20


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Apple REIT Nine, Inc.
By:   /s/    Glade M. Knight        
  Glade M. Knight, Chief Executive Officer

 

April 15, 2009

 

21