XML 39 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Debt
The Company's debt consisted of the following (in thousands):
 
March 31, 2018
 
December 31, 2017
Senior Notes
$
508,866

 
$
1,062,716

Revolver and Term Loans, net
1,467,895

 
1,170,954

Mortgage loans, net
644,976

 
646,818

Debt, net
$
2,621,737

 
$
2,880,488

Schedule of Revolver and Term Loans
The Company's unsecured credit agreements consisted of the following (in thousands):
 
 
 
 
 
 
Outstanding Borrowings at
 
 
Interest Rate at March 31, 2018 (1)
 
Maturity Date
 
March 31, 2018
 
December 31, 2017
Revolver (2)
 
3.38%
 
April 2020
 
$
300,000

 
$

$400 Million Term Loan Maturing 2021
 
3.03%
 
April 2021
 
400,000

 
400,000

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

 
150,000

$400 Million Term Loan Maturing 2023
 
3.14%
 
January 2023
 
400,000

 
400,000

$225 Million Term Loan Maturing 2023
 
3.44%
 
January 2023
 
225,000

 
225,000

 
 
 
 
 
 
1,475,000

 
1,175,000

Deferred financing costs, net (3)
 
 
 
 
 
(7,105
)
 
(4,046
)
Total Revolver and Term Loans, net
 
 
 
 
 
$
1,467,895

 
$
1,170,954

 
(1)
Interest rate at March 31, 2018 gives effect to interest rate hedges.
(2)
At March 31, 2018 and December 31, 2017, there was $300.0 million and $600.0 million, respectively, of borrowing capacity on the Revolver. The Company has the ability to further increase the borrowing capacity to $750.0 million, subject to certain lender requirements.
(3)
Excludes $2.3 million and $2.6 million as of March 31, 2018 and December 31, 2017, 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
The Company's mortgage loans consisted of the following (in thousands):
 
 
 
 
 
 
 
 
 
 
Principal balance at
Lender
 
Number of Assets Encumbered
 
Interest Rate at March 31, 2018 (1)
 
Maturity Date
 
 
 
March 31, 2018
 
December 31, 2017
Wells Fargo (2)
 
4
 
4.06%
 
October 2018
 
(4)
 
150,000

 
150,000

Wells Fargo (5)
 
4
 
4.04%
 
March 2019
 
(3)
 
$
142,500

 
$
143,250

PNC Bank (2) (6)
 
5
 
3.98%
 
March 2021
 
(7)
 
85,000

 
85,000

Wells Fargo (8)
 
1
 
5.25%
 
June 2022
 
 
 
32,675

 
32,882

PNC Bank/Wells Fargo (9)
 
4
 
4.95%
 
October 2022
 
 
 
120,131

 
120,893

Prudential (10)
 
1
 
4.94%
 
October 2022
 
 
 
30,132

 
30,323

Scotiabank (2) (11)
 
1
 
LIBOR + 3.00%
 
November 2018
 
 
 
85,294

 
85,404

 
 
20
 
 
 
 
 
 
 
645,732

 
647,752

Deferred financing costs, net
 
 
 
 
 
 
 
 
 
(756
)
 
(934
)
Total mortgage loans, net
 
 
 
 
 
 
 
 
 
$
644,976

 
$
646,818


(1)
Interest rate at March 31, 2018 gives effect to interest rate hedges.
(2)
Requires payments of interest only through maturity.
(3)
In March 2018, 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.
(4)
The maturity date may be extended for three 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 $0.8 million at March 31, 2018 and December 31, 2017, respectively, related to a fair value adjustment on mortgage debt assumed in conjunction with an acquisition.
(9)
Includes $2.9 million and $3.0 million at March 31, 2018 and December 31, 2017, respectively, related to fair value adjustments on the mortgage loans that were assumed in the Mergers.
(10)
Includes $0.7 million and $0.7 million at March 31, 2018 and December 31, 2017, respectively, related to a fair value adjustment on the mortgage loan that was assumed in the Mergers.
(11)
Includes $0.3 million and $0.4 million at March 31, 2018 and December 31, 2017, respectively, related to a fair value adjustment on the mortgage loan that was assumed in the Mergers.
Schedule of Interest Expense Components
The components of the Company's interest expense consisted of the following (in thousands):
 
 
For the three months ended March 31,
 
 
2018
 
2017
Senior Notes
 
$
10,587

 
$

Revolver and Term Loans
 
10,578

 
9,517

Mortgage loans
 
6,607

 
3,968

Amortization of deferred financing costs
 
929

 
843

Total interest expense
 
$
28,701

 
$
14,328

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
 
March 31, 2018
 
December 31, 2017
Senior secured notes (1) (2) (3)
 
9
 
5.63%
 
March 2023
 
$

 
$
552,669

Senior unsecured notes (1) (2) (4)
 
 
6.00%
 
June 2025
 
508,866

 
510,047

Total Senior Notes
 
 
 
 
 
 
 
$
508,866

 
$
1,062,716


(1)
Requires payments of interest only through maturity.
(2)
The senior secured notes include $28.7 million at December 31, 2017, and the senior unsecured notes include $33.9 million and $35.1 million at March 31, 2018 and December 31, 2017, respectively, related to fair value adjustments on the Senior Notes that were assumed in the Mergers.
(3)
On March 9, 2018 (the "Redemption Date"), the Company completed the early redemption of the senior secured notes in full for an aggregate amount of approximately $539.0 million, which included the redemption price of 102.813% for the outstanding principal amount. The Company recognized a gain of approximately $7.7 million on the early redemption, which is included in gain on extinguishment of indebtedness in the accompanying consolidated statements of operations and comprehensive income. The gain on extinguishment of indebtedness excludes $5.1 million related to two hotel properties that were sold during the three months ended March 31, 2018 that is included in loss on sale of hotel properties in the accompanying consolidated statement of operations and comprehensive income.
(4)
The Company has the option to redeem the senior unsecured notes beginning June 1, 2020 at a premium of 103.0%.