XML 62 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of outstanding indebtedness
At December 31, 2017 and 2016 our outstanding indebtedness was as follows (in thousands):
Lender
 
Reference
 
Interest
Rate
 
Amortization Period
(Years)
 
Maturity Date
 
Number of 
Properties
Encumbered
 
Balance at
 
 
 
 
 
 
December 31,
 
 
 
 
 
12/31/2017
 
2017
 
2016
$450 Million Senior Unsecured Credit and Term Loan Facility
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deutsche Bank AG New York Branch
 

 
 
 
 
 
 
 
 
 
 
 
 
$300 Million Revolver
 
 
 
3.21% Variable
 
n/a
 
March 31, 2020
 
n/a
 
$
15,000

 
$
50,000

$150 Million Term Loan
 
(1)
 
3.40% Variable
 
n/a
 
March 31, 2021
 
n/a
 
150,000

 
150,000

Total Senior Unsecured Credit and Term Loan Facility
 
 
 
 
 
 
 
 
 
 
 
165,000

 
200,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured Term Loan
 
 
 
 
 
 
 
 
 
 
 
 

 
 

KeyBank National Association, as Administrative Agent
 
 
 
 
 
 
 
 
 
 
 
 

 
 

Term Loan
 

 
3.51% Variable
 
n/a
 
April 7, 2022
 
n/a
 
140,000

 
140,000

KeyBank National Association, as Administrative Agent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Term Loan
 
 
 
3.11% Variable
 
n/a
 
November 25, 2022
 
n/a
 
225,000

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured Mortgage Indebtedness
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Voya
 
(2)
 
5.18% Fixed
 
20
 
March 1, 2019
 
2
 
40,015

 
41,328

 
 
(2)
 
5.18% Fixed
 
20
 
March 1, 2019
 
4
 
35,865

 
37,042

 
 
(2)
 
5.18% Fixed
 
20
 
March 1, 2019
 
2
 
23,130

 
23,889

 
 
(2)
 
5.18% Fixed
 
20
 
March 1, 2019
 
1
 
16,431

 
16,970

KeyBank National Association
 
(3)
 
4.46% Fixed
 
30
 
February 1, 2023
 
4
 
26,928

 
27,473

 
 
(4)
 
4.52% Fixed
 
30
 
April 1, 2023
 
3
 
20,877

 
21,291

 
 
(5)
 
4.30% Fixed
 
30
 
April 1, 2023
 
3
 
20,211

 
20,626

 
 
(6)
 
4.95% Fixed
 
30
 
August 1, 2023
 
2
 
36,093

 
36,741

Bank of America Commercial Mortgage
 
(7)
 
6.41% Fixed
 
25
 
September 1, 2017
 
 

 
7,661

Western Alliance Bank
 
(8)
 
5.39% Fixed
 
25
 
April 1, 2020
 
1
 
8,701

 
8,912

 
 
(8)
 
5.39% Fixed
 
25
 
April 1, 2020
 
1
 
4,685

 
4,798

MetaBank
 
(9)
 
4.25% Fixed
 
20
 
August 1, 2018
 
 

 
6,588

 
 
(10)
 
4.44% Fixed
 
25
 
July 1, 2027
 
3
 
47,640

 

Bank of Cascades
 
(11)
 
3.56% Variable
 
25
 
December 19, 2024
 
1
 
9,023

 
9,289

 
 
(11)
 
4.30% Fixed
 
25
 
December 19, 2024
 
 
9,023

 
9,289

Compass Bank
 
(12)
 
3.96% Variable
 
25
 
May 6, 2020
 
3
 
22,773

 
23,394

Western Alliance Bank
 
(13)
 
5.39% Fixed
 
25
 
April 1, 2020
 
1
 
5,769

 
5,910

 
 
(13)
 
5.39% Fixed
 
25
 
April 1, 2020
 
1
 
4,926

 
5,046

U.S. Bank, NA
 
(14)
 
6.13% Fixed
 
25
 
November 11, 2021
 
1
 
11,019

 
11,303

Total Mortgage Loans
 
 
 
 
 
 
 
 
 
33
 
343,109

 
317,550

Total Debt
 
 
 
 
 
 
 
 
 
 
 
873,109

 
657,550

Unamortized debt issuance costs
 
 
 
 
 
 
 
 
 
 
 
(4,873
)
 
(5,136
)
Debt, net of issuance costs
 
 
 
 
 
 
 
 
 
 
 
$
868,236

 
$
652,414


(1) An interest rate swap fixed a portion of the interest rate on this loan. See "Note 6 - Derivative Financial Instruments and Hedging."
 
(2) On September 24, 2015, we modified an existing term loan collateralized by properties sold in 2015 to substitute collateral with properties not included in the sale in order to avoid significant yield maintenance costs associated with an early pay-off. We now have four term loans with Voya with an aggregate principal amount of $115.4 million, fixed interest rates of 5.18%, and a first call date of March 1, 2019. The nine hotel properties encumbered by the Voya mortgage loans are cross-collateralized, and the four mortgage loans are cross-defaulted.
 
(3) On January 25, 2013, we closed on a $29.4 million loan with a fixed rate of 4.46% and a maturity of February 1, 2023. This loan is secured by four of the Hyatt Place hotels we acquired in October 2012. These hotels are located in Chicago (Lombard), IL; Denver (Lone Tree), CO; Denver (Englewood), CO; and Dallas (Arlington), TX.  This loan is subject to defeasance if prepaid.
 
(4) On March 7, 2013, we closed on a $22.7 million loan with a fixed rate of 4.52% and a maturity of April 1, 2023. This loan is secured by three of the Hyatt hotels we acquired in October 2012. These hotels include a Hyatt House in Denver (Englewood), CO and Hyatt Place hotels in Baltimore (Owings Mills), MD and Scottsdale, AZ.  This loan is subject to defeasance if prepaid.
 
(5) On March 8, 2013, we closed on a $22.0 million loan with a fixed rate of 4.30% and a maturity of April 1, 2023. This loan is secured by the three Hyatt Place hotels we acquired in January 2013. These hotels are located in Chicago (Hoffman Estates), IL; Orlando (Convention), FL; and Orlando (Universal), FL. This loan is subject to defeasance if prepaid.
 
(6) On July 22, 2013, we closed on a $38.7 million loan with a fixed rate of 4.95% and a maturity of August 1, 2023. This loan is secured by two Marriott hotels we acquired in May 2013. These hotels include a Fairfield Inn & Suites and SpringHill Suites in Louisville, KY. This loan is subject to defeasance if prepaid.
 
(7) On May 16, 2012, we assumed a loan in our acquisition of the Hilton Garden Inn in Smyrna, TN. This loan was repaid in 2017. There were no prepayment penalties incurred in this transaction.
 
(8) On March 28, 2014, we amended the loans with Western Alliance Bank, which are cross-collateralized by the Courtyard by Marriott and the SpringHill Suites by Marriott, both located in Scottsdale, AZ. The loans were amended to bear interest at a fixed rate of 5.39% and the maturity dates were extended to April 1, 2020.

(9) On July 26, 2013, we closed on a $7.4 million loan with a fixed rate of 4.25% and a maturity of August 1, 2018. This loan is secured by the Hyatt Place in Atlanta, GA. This loan has a prepayment penalty of: (i) 3% until July 26, 2015, (ii) 2% until July 26, 2017, and (iii) 1% until February 1, 2018. This loan was repaid in 2017. There were prepayment penalties of $0.1 million related to the early repayment of this loan.
 
(10) On June 30, 2017, we entered into the MetaBank Loan. The MetaBank Loan provides for a fixed interest rate of 4.44% and interest only payments for 18 months following the closing date. After this 18 month period, the loan is amortized on a 25-year amortization schedule through the maturity date of July 1, 2027. The MetaBank Loan is secured by the Residence Inn in Salt Lake City, UT, the Four Points by Sheraton Hotel & Suites in South San Francisco, CA, and the Hyatt Place in Mesa, AZ. The MetaBank Loan is subject to a prepayment penalty if prepaid prior to April 1, 2027.

(11) On December 19, 2014, we refinanced our loan with Bank of the Cascades and increased the amount financed by $7.9 million.  As part of the refinance the loan was split into two notes. Note A carries a variable interest rate of 30-day LIBOR plus 200 basis points and Note B carries a fixed interest rate of 4.3%. Both notes have amortization periods of 25 years and maturity dates of December 19, 2024. The Bank of Cascades mortgage loans are secured by the same collateral and cross-defaulted.
 
(12) On May 6, 2014, we closed on a $25.0 million loan with Compass Bank. The loan carries a variable rate of 30-day LIBOR plus 240 basis points, amortizes over 25 years, and has a May 6, 2020 maturity date. The loan is secured by first mortgage liens on the Hampton Inn & Suites hotels located in San Diego (Poway), CA and Ventura (Camarillo), CA and the Courtyard by Marriott located in Arlington, TX.
 
(13) On March 28, 2014, we amended two loans with Western Alliance Bank, which are cross-collateralized by the Hilton Garden Inn (Lakeshore) and the Hilton Garden Inn (Liberty Park), both located in Birmingham, AL. Both loans were amended to bear interest at a fixed rate of 5.39% and the maturity dates were extended to April 1, 2020.

(14) On January 10, 2014, as part of our acquisition of the 98-guestroom Hampton Inn in Santa Barbara (Goleta), CA, we assumed a $12.0 million mortgage loan with a fixed interest rate of 6.133%, an amortization period of 25 years, and a maturity date of November 11, 2021.
Schedule of total fixed-rate and variable-rate debt, after giving effect to interest rate derivatives
Our total fixed-rate and variable-rate debt at December 31, 2017 and 2016, after giving effect to our $75.0 million interest rate derivative, is as follows (in thousands): 
 
 
2017
 
2016
Fixed-rate debt
 
$
386,313

 
$
359,867

Variable-rate debt
 
486,796

 
297,683

 
 
$
873,109

 
$
657,550

Schedule of principal payments for each of the next five years
Principal payments for each of the next five years are as follows (in thousands): 
2018
 
$
8,154

2019
 
116,978

2020
 
63,489

2021
 
164,155

2022
 
369,269

Thereafter
 
151,064

 
 
$
873,109

Schedule of the fair value of fixed-rate debt that is not recorded at fair value
Information about the fair value of our fixed-rate debt that is not recorded at fair value is as follows (in thousands): 
 
 
2017
 
2016
 
 
 
 
Carrying
Value
 
Fair Value
 
Carrying
Value
 
Fair Value
 
Valuation Technique
Fixed-rate debt
 
$
311,313

 
$
310,535

 
$
284,867

 
$
283,416

 
Level 2 - Market approach