XML 48 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
The Company's debt consisted of the following (in thousands):
 
December 31, 2017
 
December 31, 2016
Senior Notes
$
1,062,716

 
$

Revolver and Term Loans, net
1,170,954

 
1,169,308

Mortgage loans, net
646,818

 
413,407

Debt, net
$
2,880,488

 
$
1,582,715

Schedule of unsecured credit agreements
 The Company's unsecured credit agreements consisted of the following (in thousands):
 
 
 
 
 
 
Outstanding Borrowings at
 
 
Interest Rate at December 31, 2017 (1)
 
Maturity Date
 
December 31, 2017
 
December 31, 2016
Revolver (2)
 
3.16%
 
April 2020
 
$

 
$

$400 Million Term Loan Maturing 2019
 
3.35%
 
March 2019
 
400,000

 
400,000

$225 Million Term Loan Maturing 2019
 
4.24%
 
November 2019
 
225,000

 
225,000

$400 Million Term Loan Maturing 2021
 
3.14%
 
April 2021
 
400,000

 
400,000

$150 Million Term Loan Maturing 2022
 
3.43%
 
January 2022
 
150,000

 
150,000

 
 
 
 
 
 
1,175,000

 
1,175,000

Deferred financing costs, net (3)
 
 
 
 
 
(4,046
)
 
(5,692
)
Total Revolver and Term Loans, net
 
 
 
 
 
$
1,170,954

 
$
1,169,308

_______________________________________________________________________________
(1)
Interest rate at December 31, 2017 gives effect to interest rate hedges.
(2)
At December 31, 2017 and 2016, there was $600.0 million and $400.0 million, respectively, of borrowing capacity on the Revolver. On August 31, 2017, the Company amended the Revolver to increase the borrowing capacity from $400.0 million to $600.0 million. The Company has the ability to further increase the borrowing capacity to $750.0 million, subject to certain lender requirements.
(3)
Excludes $2.6 million and $2.3 million as of December 31, 2017 and 2016, respectively, related to deferred financing costs on the Revolver, which are included in prepaid expense and other assets in the accompanying consolidated balance sheets.
Schedule of mortgage loans
he Company's mortgage loans consisted of the following (in thousands):

 
 
 
 
 
 
 
 
 
Principal balance at
Lender
 
Number of Assets Encumbered
 
Interest Rate at December 31, 2017 (1)
 
Maturity Date
 

 
December 31, 2017
 
December 31, 2016
Wells Fargo (5)
 
4
 
4.04%
 
March 2018
 
(3)
 
$
143,250

 
$
146,250

Wells Fargo (2)
 
4
 
4.05%
 
October 2018
 
(4)
 
150,000

 
150,000

PNC Bank (2) (6)
 
5
 
3.66%
 
March 2021
 
(7)
 
85,000

 
85,000

Wells Fargo (8)
 
1
 
5.25%
 
June 2022
 
 
 
32,882

 
33,666

PNC Bank/Wells Fargo (9)
 
4
 
4.95%
 
October 2022
 
 
 
120,893

 

Prudential (10)
 
1
 
4.94%
 
October 2022
 
 
 
30,323

 

Scotiabank (2) (11)
 
1
 
LIBOR + 3.00%
 
November 2018
 
 
 
85,404

 

 
 
20
 

 
 
 
 
 
647,752

 
414,916

Deferred financing costs, net
 
 
 
 
 
 
 
 
 
(934
)
 
(1,509
)
Total mortgage loans, net
 
 
 
 
 
 
 
 
 
$
646,818

 
$
413,407

_______________________________________________________________________________
(1)
Interest rate at December 31, 2017 gives effect to interest rate hedges.
(2)
Requires payments of interest only through maturity.
(3)
The maturity date may be extended for four one-year terms at the Company’s option, subject to certain lender requirements.
(4)
In October 2017, the Company extended the maturity date for a one-year term. The maturity date may be extended for three additional one-year terms at the Company's option, subject to certain lender requirements.
(5)
Two of the four hotels encumbered by the Wells Fargo loan are cross-collateralized.
(6)
The five hotels encumbered by the PNC Bank loan are cross-collateralized.
(7)
The maturity date may be extended for two one-year terms at the Company’s option, subject to certain lender requirements.
(8)
Includes $0.8 million and $1.0 million at December 31, 2017 and 2016, respectively, related to a fair value adjustment on mortgage debt assumed in conjunction with an acquisition.
(9)
Includes $3.0 million at December 31, 2017 related to fair value adjustments on the mortgage loans that were assumed in the Mergers.
(10)
Includes $0.7 million at December 31, 2017 related to a fair value adjustment on the mortgage loan that was assumed in the Mergers.
(11)
Includes $0.4 million at December 31, 2017 related to a fair value adjustment on the mortgage loan that was assumed in the Mergers.
Components of interest expense
 The components of the Company's interest expense consisted of the following (in thousands):
 
For the year ended December 31,
 
2017
 
2016
 
2015
Senior Notes
$
15,918

 
$

 
$

Revolver and Term Loans
39,262

 
38,849

 
35,898

Mortgage loans
19,643

 
16,006

 
16,500

Amortization of deferred financing costs
3,499

 
3,965

 
4,164

Capitalized interest

 

 
(1,774
)
Total interest expense
$
78,322

 
$
58,820

 
$
54,788

Future minimum principal payments
As of December 31, 2017, the future minimum principal payments on the debt were as follows (in thousands):
2018
$
381,553

2019 (1)
628,766

2020
3,936

2021
489,166

2022
314,308

Thereafter
999,010

Total (2)
$
2,816,739

_______________________________________________________________________________
(1)
In January 2018, the maturity dates for both the $400 Million Term Loan Maturing 2019 and the $225 Million Term Loan Maturing 2019 were extended to January 2023.
(2)
Excludes a total of $68.7 million related to fair value adjustments on debt.
Schedule of Senior Notes [Table Text Block]
The Company's senior secured notes and the senior unsecured notes are collectively the "Senior Notes". The Company's Senior Notes consisted of the following (in thousands):
 
 
 
 
 
 
 
 
Outstanding Borrowings at
 
 
Number of Assets Encumbered
 
Interest Rate
 
Maturity Date
 
December 31, 2017
 
December 31, 2016
Senior secured notes (1) (2) (3)
 
9
 
5.63%
 
March 2023
 
$
552,669

 
$

Senior unsecured notes (1) (2) (4)
 
 
6.00%
 
June 2025
 
510,047

 

Total Senior Notes
 
 
 
 
 
 
 
$
1,062,716

 
$


(1)
Requires payments of interest only through maturity.
(2)
Includes $28.7 million and $35.1 million at December 31, 2017 related to fair value adjustments on the senior secured notes and the senior unsecured notes, respectively, that were assumed in the Mergers.
(3)
On February 27, 2018, the Company announced that it will early redeem the senior secured notes in full on March 9, 2018 (the "Redemption Date"). In accordance with the terms and conditions set forth in the indenture governing the senior secured notes, the aggregate amount payable upon redemption will be approximately $539.4 million, which includes the redemption price of 102.813% for the outstanding principal amount plus accrued and unpaid interest thereon through, but not including the Redemption Date.
(4)
The Company has the option to redeem the senior unsecured notes beginning June 1, 2020 at a premium of 103.0%.