XML 77 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt (Tables)
12 Months Ended
Dec. 31, 2014
Debt Disclosure [Abstract]  
Summary of Debt
Debt as of December 31, 2014 and December 31, 2013 consisted of the following (dollars in thousands):
 
 
 
 
 
Balance Outstanding as of
 
Interest Rate
 
Maturity Date
 
December 31, 2014
 
December 31, 2013
Senior unsecured revolving credit facility
Floating (1)
 
January 2019
 
$
50,000

 
$

 
 
 
 
 
 
 
 
Term loan
Floating (2)
 
January 2020
 
300,000

 
100,000

 
 
 
 
 
 
 
 
Mortgage loans
 
 
 
 
 
 
 
The Nines, a Luxury Collection Hotel, Portland (3)
7.39%
 
March 2015
 
50,725

 

InterContinental Buckhead Atlanta
4.88%
 
January 2016
 
49,320

 
50,192

Skamania Lodge
5.44%
 
February 2016
 
29,308

 
29,811

DoubleTree by Hilton Bethesda-Washington DC
5.28%
 
February 2016
 
34,575

 
35,102

Embassy Suites San Diego Bay-Downtown
6.28%
 
June 2016
 
64,462

 
65,725

Hotel Modera
5.26%
 
July 2016
 
23,225

 
23,597

Monaco Washington DC
4.36%
 
February 2017
 
43,756

 
44,580

Argonaut Hotel
4.25%
 
March 2017
 
44,006

 
45,138

Sofitel Philadelphia
3.90%
 
June 2017
 
46,968

 
48,218

Hotel Palomar San Francisco
5.94%
 
September 2017
 
26,461

 
26,802

The Westin Gaslamp Quarter San Diego
3.69%
 
January 2020
 
77,155

 
79,194

Mortgage loans at stated value
 
 
 
 
489,961

 
448,359

Mortgage loan premiums (4)
 
 
 
 
4,026

 
5,888

Total mortgage loans
 
 
 
 
$
493,987

 
$
454,247

Total debt
 
 
 
 
$
843,987

 
$
554,247

 
________________________ 
(1) Borrowings bear interest at floating rates equal to, at our option, either (i) LIBOR plus an applicable margin or (ii) an Adjusted Base Rate (as defined in the senior unsecured credit agreement) plus an applicable margin. The Company has two six-month extension options.
(2) Borrowings under our term loan facility bear interest at floating rates equal to, at our option, either (i) LIBOR plus an applicable margin or (ii) a Base Rate plus an applicable margin. We entered into interest rate swaps to effectively fix the interest rate for the Term Loan. At December 31, 2014, the Company had interest rate swaps with an aggregate notional amount of $300.0 million, and, as a result, the Term Loan had a weighted-average effective interest rate of 2.83% through July 13, 2017 and a weighted-average effective interest rate of 3.41% from July 13, 2017 through January 15, 2020, based on the Company’s leverage ratio at December 31, 2014.
(3) The interest rate of 7.39% represents a weighted-average interest rate of the three non-recourse mortgage loans assumed in conjunction with the acquisition of The Nines, a Luxury Collection Hotel, Portland. The Company intends to repay these mortgage loans through borrowings on its credit facilities upon maturity.
(4) Loan premiums on assumed mortgages recorded in purchase accounting for the Hotel Palomar San Francisco, Embassy Suites San Diego Bay - Downtown, Hotel Modera and The Nines, a Luxury Collection Hotel, Portland.
Future Scheduled Debt Payments
Future scheduled debt principal payments for the Company's mortgage debt and the Term Loan as of December 31, 2014 are as follows (in thousands):
2015
 
$
60,211

2016
 
203,269

2017
 
155,908

2018
 
2,366

2019
 
2,456

Thereafter
 
365,751

Total debt principal payments
 
789,961

Premium on mortgage debt
 
4,026

Total debt
 
$
793,987