XML 36 R25.htm IDEA: XBRL DOCUMENT v3.19.2
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2019
Long-term Debt, Unclassified [Abstract]  
Long-Term Debt
Long-term debt as of June 30, 2019 and December 31, 2018 consisted of the following (in thousands): 
 
Origination
 
Original Principal Amount
 
 
 
Interest Rate
 
Principal Amortization Period
 
June 30,
 
December 31,
 
 
 
Maturity
 
 
 
2019
 
2018
Unsecured:
 
 
 
 
 
 
 
 
 
 
 
 
 
Revolving credit facility(1)
July 2010
 
n/a
 
May 2022
 
Floating
 
n/a
 
$
—

 
$
—

Term loan(2)
April 2017
 
$
225,000

 
April 2022
 
Floating
 
n/a
 
225,000

 
225,000

Secured:
 
 
 
 
 
 
 
 
 
 
 
 
 
Boston Marriott Newton
May 2013
 
$
60,000

 
June 2020
 
3.63%
 
25
 
50,311

 
51,205

Le Meridien San Francisco
July 2013
 
$
92,500

 
August 2020
 
3.50%
 
25
 
77,792

 
79,180

Hilton Denver City Center(3)
July 2012
 
$
70,000

 
August 2022
 
4.90%
 
30
 
61,675

 
62,383

Hilton Checkers Los Angeles
February 2013
 
$
32,000

 
March 2023
 
4.11%
 
30
 
28,271

 
28,609

W Chicago – City Center
July 2013
 
$
93,000

 
August 2023
 
4.25%
 
25
 
79,517

 
80,815

Hyatt Herald Square New York/Hyatt Place New York Midtown South
July 2014
 
$
90,000

 
July 2024
 
4.30%
 
30
 
85,596

 
86,397

Hyatt Regency Boston
June 2016
 
$
150,000

 
July 2026
 
4.25%
 
30
 
142,314

 
143,471

 
 
 
 
 
 
 
 
 
 
 
750,476

 
757,060

Unamortized deferred financing costs
 
 
 
 
 
 
 
 
 
(4,929
)
 
(5,671
)
Long-term debt
 
 
 
 
 
 
 
 
 
 
$
745,547

 
$
751,389

(1)
The Trust may exercise an option to extend the maturity by one year, subject to certain customary conditions. As of June 30, 2019, the interest rate in effect was 3.90%. See below for additional information related to the revolving credit facility.
(2)
The term loan bears interest equal to LIBOR plus 1.45% - 2.20% (the spread over LIBOR based on the Trust’s consolidated leverage ratio). Contemporaneous with the closing of the term loan, the Trust entered into an interest rate swap to fix LIBOR at 1.86% for the five-year term (as of June 30, 2019, the effective interest rate on the term loan was 3.31%). Under the terms of this interest rate swap, the Trust pays fixed interest of 1.86% per annum on a notional amount of $225.0 million and receives floating rate interest equal to one-month LIBOR. The effective date of this interest rate swap was April 21, 2017 and it will mature on April 21, 2022.
(3)
The loan has a term of 30 years, but is callable by the lender after 10 years, and the Trust expects the lender to call the loan at that time. The indicated maturity is based on the date the loan is callable by the lender.
Future Scheduled Principal Payments of Debt Obligations Future scheduled principal payments of debt obligations (assuming no exercise of extension options) as of June 30, 2019 are as follows (in thousands): 
Year
 
Amounts
2019
 
$
7,158

2020
 
135,326

2021
 
9,984

2022
 
291,635

2023
 
100,623

Thereafter
 
205,750

 
 
$
750,476