XML 54 R23.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Combinations and Acquisition and Disposition of Hotel Properties (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of Properties Acquired and Consideration As a result of the Mergers, the Company acquired an ownership interest in the following 36 hotel properties:
Property
 
Location
 
Ownership Interest
 
Guest Rooms
Villa Florence San Francisco on Union Square
 
San Francisco, CA
 
100
%
 
189

Hotel Vitale
 
San Francisco, CA
 
100
%
 
200

The Marker San Francisco
 
San Francisco, CA
 
100
%
 
208

Hotel Spero
 
San Francisco, CA
 
100
%
 
236

Chaminade Resort & Spa
 
Santa Cruz, CA
 
100
%
 
156

Harbor Court Hotel San Francisco
 
San Francisco, CA
 
100
%
 
131

Viceroy Santa Monica Hotel
 
Santa Monica, CA
 
100
%
 
162

Le Parc Suite Hotel
 
West Hollywood, CA
 
100
%
 
154

Montrose West Hollywood
 
West Hollywood, CA
 
100
%
 
133

Chamberlain West Hollywood Hotel
 
West Hollywood, CA
 
100
%
 
115

Grafton on Sunset
 
West Hollywood, CA
 
100
%
 
108

The Westin Copley Place, Boston
 
Boston, MA
 
100
%
 
803

The Liberty, A Luxury Collection Hotel, Boston
 
Boston, MA
 
99.99
%
 
298

Hyatt Regency Boston Harbor
 
Boston, MA
 
100
%
 
270

Sofitel Washington DC Lafayette Square
 
Washington, DC
 
100
%
 
237

George Hotel
 
Washington, DC
 
100
%
 
139

Mason & Rook Hotel
 
Washington, DC
 
100
%
 
178

Donovan Hotel
(8)
Washington, DC
 
100
%
 
193

Paradise Point Resort & Spa
 
San Diego, CA
 
100
%
 
462

Hilton San Diego Gaslamp Quarter
 
San Diego, CA
 
100
%
 
286

Solamar Hotel
 
San Diego, CA
 
100
%
 
235

L'Auberge Del Mar
 
Del Mar, CA
 
100
%
 
121

Hilton San Diego Mission Bay Resort
 
San Diego, CA
 
100
%
 
357

The Heathman Hotel
 
Portland, OR
 
100
%
 
151

Southernmost Beach Resort
 
Key West, FL
 
100
%
 
262

The Marker Key West
 
Key West, FL
 
100
%
 
96

The Roger New York
 
New York, NY
 
100
%
 
194

Hotel Chicago Downtown, Autograph Collection
 
Chicago, IL
 
100
%
 
354

The Westin Michigan Avenue Chicago
 
Chicago, IL
 
100
%
 
752

Hotel Palomar Washington DC
(1)
Washington, DC
 
100
%
 
335

The Liaison Capitol Hill
(2)
Washington, DC
 
100
%
 
343

Onyx Hotel
(3)
Boston, MA
 
100
%
 
112

Hotel Amarano Burbank
(4)
Burbank, CA
 
100
%
 
132

Rouge Hotel
(5)
Washington, DC
 
100
%
 
137

Hotel Madera
(6)
Washington, DC
 
100
%
 
82

Topaz Hotel
(7)
Washington, DC
 
100
%
 
99

 
 
 
 
 
 
8,420


(1) In February 2019, the Company sold this hotel property for $141.5 million.
(2) In February 2019, the Company sold this hotel property for $111.0 million.
(3) In May 2019, the Company sold this hotel property for $58.3 million.
(4) In July 2019, the Company sold this hotel property for $72.9 million.
(5) In September 2019, the Company sold this hotel property for $42.0 million.
(6) In September 2019, the Company sold this hotel property for $23.3 million.
(7) In November 2019, the Company sold this hotel property for $33.1 million.
(8) This hotel property was closed in November 2019 for renovation and is expected to re-open in the second quarter of 2020 as Hotel Zena.

The total consideration, excluding the net working capital assumed, consisted of the following (in thousands):
 
 
Total Consideration
Common shares
 
$
2,144,057

Series E preferred shares
 
101,622

Series F preferred shares
 
132,600

OP units
 
4,665

Cash
 
1,719,150

Total consideration
 
$
4,102,094


Schedule of Purchase Price Allocation
The Company determined the acquisition date fair values as follows (in thousands):

 
 
November 30, 2018
Investment in hotel properties
 
$
4,095,721

Restricted cash reserves
 
14,784

Hotel and other receivables
 
34,669

Intangible assets
 
158,920

Prepaid expenses and other assets
 
54,808

Accounts payable and accrued expenses
 
(227,647
)
Deferred revenues
 
(23,816
)
Accrued interest
 
(2,496
)
Distributions payable
 
(2,744
)
Other
 
(105
)
Total consideration
 
$
4,102,094


Schedule of Pro Forma Financial Information The unaudited condensed pro forma financial information is as follows (in thousands):
 
 
For the year ended December 31,
 
 
2019

2018
 
 
 
 
 
 
(unaudited)
Total revenues
 
$
1,612,213


$
1,677,663

Operating income (loss)
 
$
229,342


$
255,333

Net income (loss) attributable to common shareholders
 
$
82,886


$
89,767

Net income (loss) per share available to common shareholders — basic
 
$
0.63


$
0.69

Net income (loss) per share available to common shareholders — diluted
 
$
0.63


$
0.69


Schedule of Hotel Properties Sold
The following table discloses the hotel properties that were sold during the year ended December 31, 2019 (in thousands):
Hotel Property Name
 
Location
 
Sale Date
 
Sale Price
The Liaison Capitol Hill
 
Washington, DC
 
February 14, 2019
 
$
111,000

Hotel Palomar Washington DC
 
Washington, DC
 
February 22, 2019
 
141,450

Onyx Hotel
 
Boston, MA
 
May 29, 2019
 
58,255

Hotel Amarano Burbank
 
Burbank, CA
 
July 16, 2019
 
72,866

Rouge Hotel
 
Washington, DC
 
September 12, 2019
 
42,000

Hotel Madera
 
Washington, DC
 
September 26, 2019
 
23,250

Topaz Hotel
 
Washington, DC
 
November 22, 2019
 
33,100

Total
 
 
 
 
 
$
481,921