XML 36 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisition Of Hotel Properties (Tables)
6 Months Ended
Jun. 30, 2017
Acquisition Of Hotel Properties [Abstract]  
Schedule Of Purchase Price Allocation



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Date of acquisition

 

Land

 

Buildings, improvements, and vehicle

 

Furniture and equipment

 

Intangible asset

 

Estimated earn out

 

Total purchase price

 

Debt originated at acquisition

 

Issuance of CHLP partnership units

 

Net cash

Home2 Suites

03/24/2017

 

$

905 

 

$

14,204 

 

$

1,351 

 

$

40 

 

$

 -

 

$

16,500 

 

$

16,455 

 

$

45 

 

$

 -

Lexington, KY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home2 Suites

03/24/2017

 

 

1,087 

 

 

14,345 

 

 

1,285 

 

 

33 

 

 

 -

 

 

16,750 

 

 

16,705 

 

 

45 

 

 

 -

Round Rock, TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home2 Suites

03/24/2017

 

 

1,519 

 

 

18,229 

 

 

1,727 

 

 

25 

 

 

 -

 

 

21,500 

 

 

21,442 

 

 

58 

 

 

 -

Tallahassee, FL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home 2 Suites

04/14/2017

 

 

1,311 

 

 

16,792 

 

 

897 

 

 

 -

 

 

 -

 

 

19,000 

 

 

9,096 

 

 

52 

 

 

9,852 

Southaven, MS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hampton Inn & Suites

06/19/2017

 

 

1,200 

 

 

16,432 

 

 

1,773 

 

 

 -

 

 

(155) (1)

 

 

19,250 

 

 

19,165 

 

 

85 

 

 

 -

Lake Mary, FL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$

6,022 

 

$

80,002 

 

$

7,033 

 

$

98 

 

$

(155)

 

$

93,000 

 

$

82,863 

 

$

285 

 

$

9,852 



(1)

The Lake Mary purchase price is subject to a post-closing adjustment of up to $250 to be paid to the seller if the hotel achieves a stipulated hotel net operating income level in 2017.  This contingent consideration is included in the purchase price allocation at its estimated fair value on the date of the acquisition.

Schedule Of Pro Forma Results



 

 

 

 

 

 

 

 

 

 

 

 



 

Three months ended June 30,

 

Six months ended June 30,



 

2017

 

2016

 

2017

 

2016

Total revenue

 

$

15,442 

 

$

20,949 

 

$

30,594 

 

$

39,443 

Operating income

 

$

2,229 

 

$

3,477 

 

$

3,272 

 

$

4,520 

Net earnings (loss) attributable to common shareholders

 

$

5,127 

 

$

7,883 

 

$

(8,066)

 

$

(2,764)

Net earnings (loss) per share attributable to common shareholders - Basic

 

$

0.44 

 

$

10.37 

 

$

(1.11)

 

$

(3.64)

Net earnings (loss) per share attributable to common shareholders - Diluted

 

$

0.41 

 

$

1.26 

 

$

(1.11)

 

$

(3.64)