Net Investment in Hotels | 6 Months Ended |
Jun. 30, 2014 |
Real Estate [Abstract] | ' |
Net Investment in Hotels | ' |
Net Investment in Hotels |
|
Net investment in hotels is summarized as follows (in thousands): |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| June 30, 2014 | | December 31, 2013 | | | | | | | | | | | | |
Buildings | $ | 1,042,327 | | | $ | 685,108 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Land | 168,922 | | | 124,450 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Furniture, fixtures and equipment | 71,062 | | | 46,757 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Building and site improvements | 15,306 | | | 11,993 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Construction in progress | 3,749 | | | 3,374 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Hotels, at cost | 1,301,366 | | | 871,682 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Less: Accumulated depreciation | (37,460 | ) | | (18,397 | ) | | | | | | | | | | | | |
Net investments in hotels | $ | 1,263,906 | | | $ | 853,285 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
Summarized Acquisition Data |
|
The following table sets forth acquisition data for our Consolidated Hotels and therefore excludes subsequent improvements and capitalized costs. Amounts for our initial investment represent the fair value of net assets acquired less the fair value of noncontrolling interests, exclusive of acquisition expenses and the fair value of any debt assumed, at time of acquisition. |
|
(Dollars in thousands) |
| | | |
| | | | | | | | | | | | | | | | | | | |
Hotels | | State | | Number | | % Owned | | Our Initial | | Acquisition Date | | Hotel Type | | | |
of Rooms | Investment | | | |
Consolidated Hotels | | | | | | | | | | | | | | | |
Hampton Inn Boston Braintree | | Massachusetts | | 103 | | | 100 | % | | $ | 12,500 | | | May 31, 2012 | | Select-service | | | |
| | |
Hilton Garden Inn New Orleans French Quarter/CBD | | Louisiana | | 155 | | | 88 | % | | 16,176 | | | June 8, 2012 | | Select-service | | | |
| | |
Lake Arrowhead Resort and Spa | | California | | 173 | | | 97 | % | | 24,039 | | | July 9, 2012 | | Full-service | | | |
| | |
Courtyard San Diego Mission Valley | | California | | 317 | | | 100 | % | | 85,000 | | | December 6, 2012 | | Select-service | | | |
| | |
Hilton Southeast Portfolio: | | | | | | | | | | | | | | | |
Hampton Inn Atlanta Downtown | | Georgia | | 119 | | | 100 | % | | 18,000 | | | February 14, 2013 | | Select-service | | | |
| | |
Hampton Inn Frisco Legacy Park | | Texas | | 105 | | | 100 | % | | 16,100 | | | February 14, 2013 | | Select-service | | | |
| | |
Hampton Inn Memphis Beale Street | | Tennessee | | 144 | | | 100 | % | | 30,000 | | | February 14, 2013 | | Select-service | | | |
| | |
Hampton Inn Birmingham Colonnade | | Alabama | | 133 | | | 100 | % | | 15,500 | | | February 14, 2013 | | Select-service | | | |
| | |
Hilton Garden Inn Baton Rouge Airport | | Louisiana | | 131 | | | 100 | % | | 15,000 | | | February 14, 2013 | | Select-service | | | |
| | |
Courtyard Pittsburgh Shadyside | | Pennsylvania | | 132 | | | 100 | % | | 29,900 | | | March 12, 2013 | | Select-service | | | |
| | |
Hutton Hotel Nashville | | Tennessee | | 247 | | | 100 | % | | 73,600 | | | May 29, 2013 | | Full-service | | | |
| | |
Holiday Inn Manhattan 6th Avenue Chelsea | | New York | | 226 | | | 100 | % | | 113,000 | | | June 6, 2013 | | Full-service | | | |
| | |
Fairmont Sonoma Mission Inn & Spa | | California | | 226 | | | 75 | % | | 76,647 | | | July 10, 2013 | | Full-service | | | |
| | |
Marriott Raleigh City Center | | North Carolina | | 400 | | | 100 | % | | 82,193 | | | August 13, 2013 | | Full-service | | | |
| | |
Hawks Cay Resort (a) | | Florida | | 177 | | | 100 | % | | 131,301 | | | October 23, 2013 | | Full-service | | | |
| | |
Renaissance Chicago Downtown | | Illinois | | 553 | | | 100 | % | | 134,939 | | | December 20, 2013 | | Full-service | | | |
| | |
Hyatt Place Austin Downtown (b) | | Texas | | 296 | | | 100 | % | | 86,673 | | | April 1, 2014 | | Select-service | | | |
| | |
Courtyard Times Square West (b) | | New York | | 224 | | | 100 | % | | 87,443 | | | May 27, 2014 | | Select-service | | | |
| | |
Sheraton Austin Hotel at the Capitol (b) | | Texas | | 363 | | | 80 | % | | 90,220 | | | May 28, 2014 | | Full-service | | | |
| | |
Marriott Boca Raton at Boca Center (b) | | Florida | | 256 | | | 100 | % | | 61,794 | | | June 12, 2014 | | Full-service | | | |
| | |
Hampton Inn & Suites/Homewood Suites Denver Downtown Convention Center (b) | | Colorado | | 302 | | | 100 | % | | 81,262 | | | June 25, 2014 | | Select-service | | | |
| | |
| | | | 4,782 | | | | | $ | 1,281,287 | | | | | | | | |
| | |
_________ |
| | | | | | | | | | | | | | | | | | | |
(a) | The resort also includes approximately 250 two-, three-, and four-bedroom villas in the resort residential management program, which are available for rent and which we refer to as the Villa Rental Program. | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
(b) | These hotels were acquired during the six months ended June 30, 2014 and are referred to, collectively, as our 2014 Acquisitions. | | | | | | | | | | | | | | | | | | |
|
2014 Acquisitions |
|
During the six months ended June 30, 2014, we acquired five hotels with real estate and other hotel assets, net of assumed liabilities and inclusive of contributions from noncontrolling interests totaling $415.3 million. In connection with these acquisitions, we expensed acquisition costs of $15.4 million, including acquisition fees of $10.8 million paid to the advisor. See Note 9 for information about mortgage financing obtained in connection with these acquisitions and Note 10 for information about planned renovations on these hotels, as applicable. |
|
The following tables present a summary of assets acquired and liabilities assumed in these business combinations, each at the date of acquisition, and revenues and earnings thereon, since their respective dates of acquisition through June 30, 2014 (in thousands): |
|
| | | | | | | | | | | | | | | | | | | |
| 2014 Acquisitions |
| Hyatt Place Austin Downtown | | Courtyard Times Square West | | Sheraton Austin Hotel at the Capitol | | Marriott Boca Raton at Boca Center | | Hampton Inn & Suites/Homewood Suites Denver Downtown Convention Center |
Cash consideration | $ | 86,673 | | | $ | 87,443 | | | $ | 90,220 | | | $ | 61,794 | | | $ | 81,262 | |
|
Assets acquired at fair value: | | | | | | | | | |
Land | $ | 9,100 | | | $ | — | | | $ | 18,210 | | | $ | 11,500 | | | $ | 5,663 | |
|
Building | 73,700 | | | 87,437 | | | 78,703 | | | 46,149 | | | 71,598 | |
|
Furniture, fixtures and equipment | 4,187 | | | 3,968 | | | 1,983 | | | 4,237 | | | 4,228 | |
|
Accounts receivable | 98 | | | — | | | 92 | | | 55 | | | — | |
|
Other assets | 179 | | | 368 | | | 373 | | | 295 | | | 362 | |
|
Liabilities assumed at fair value: | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities | (591 | ) | | (4,330 | ) | | (1,255 | ) | | (442 | ) | | (589 | ) |
Contributions from noncontrolling interests at fair value | — | | | — | | | (7,886 | ) | | — | | | — | |
|
Net assets acquired at fair value | $ | 86,673 | | | $ | 87,443 | | | $ | 90,220 | | | $ | 61,794 | | | $ | 81,262 | |
|
|
| | | | | | | | | | | | | | | | | | | |
| For the Period from |
| 1-Apr-14 | | 27-May-14 | | 28-May-14 | | June 12, 2013 | | June 25, 2014 through |
through | through | through | through | 30-Jun-14 |
30-Jun-14 | 30-Jun-14 | 30-Jun-14 | 30-Jun-14 | |
Revenues | $ | 4,908 | | | $ | 2,039 | | | $ | 2,251 | | | $ | 602 | | | $ | 287 | |
|
Net income | $ | 1,485 | | | $ | 332 | | | $ | 491 | | | $ | 9 | | | $ | 92 | |
|
|
Asset Retirement Obligation |
|
We have recorded an asset retirement obligation for the removal of asbestos and environmental waste in connection with one of our hotels. We estimated the fair value of the asset retirement obligation based on the estimated economic life of the hotel and the estimated removal costs. The liability was discounted using the weighted-average interest rate on the associated fixed-rate mortgage loan at the time the liability was incurred. At June 30, 2014 and December 31, 2013, our asset retirement obligation was $0.5 million and $0.4 million, respectively, and is included in Accounts payable, accrued expenses and other liabilities in the consolidated financial statements. |
|
Pro Forma Financial Information |
|
The following unaudited consolidated pro forma financial information presents our financial results as if the Consolidated Hotel investments that we completed during the six months ended June 30, 2014, and the new financings related to these acquisitions, had occurred on January 1, 2013. These transactions were accounted for as business combinations. The pro forma financial information is not necessarily indicative of what the actual results would have been had the acquisitions actually occurred on January 1, 2013, nor does it purport to represent the results of operations for future periods. |
|
(Dollars in thousands, except per share amounts) |
| | | | |
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, | | | | |
| 2014 | | 2013 | | 2014 | | 2013 | | | | |
Pro forma total revenues | $ | 101,192 | | | $ | 44,038 | | | $ | 184,698 | | | $ | 80,456 | | | | | |
| | | |
| | | | | | | | | | | |
Pro forma net income (loss) | $ | 3,471 | | | $ | 537 | | | $ | (2,164 | ) | | $ | (14,280 | ) | | | | |
| | | |
(Income) loss from continuing operations attributable to noncontrolling interests | (630 | ) | | 23 | | | (573 | ) | | 254 | | | | | |
| | | |
Pro forma income (loss) from continuing operations attributable to CWI stockholders | $ | 2,841 | | | $ | 560 | | | $ | (2,737 | ) | | $ | (14,026 | ) | | | | |
| | | |
Pro forma income (loss) per share: | | | | | | | | | | | |
Net income (loss) attributable to CWI stockholders | $ | 0.03 | | | $ | 0.01 | | | $ | (0.03 | ) | | $ | (0.26 | ) | | | | |
| | | |
Pro forma weighted average shares (a) | 87,944,509 | | | 56,235,720 | | | 88,330,314 | | | 53,863,736 | | | | | |
| | | |
___________ |
| | | | | | | | | | | | | | | | | | | |
(a) | The pro forma weighted average shares outstanding were determined as if the number of shares issued in our public offering in order to raise the funds used for our 2014 and 2013 acquisitions were issued on January 1, 2013 and January 1, 2012, respectively. All acquisition costs for our acquisitions completed during the six months ended June 30, 2014 and 2013 are presented as if they were incurred on January 1, 2013 and 2012, respectively. | | | | | | | | | | | | | | | | | | |
|
Construction in Progress |
|
At June 30, 2014 and December 31, 2013, construction in progress was $3.7 million and $3.4 million, recorded at cost, respectively, and related primarily to renovations at Hawks Cay Resort, Holiday Inn Manhattan 6th Avenue Chelsea and Renaissance Chicago Downtown at June 30, 2014 and Courtyard Pittsburgh Shadyside and Hampton Inn Memphis Beale Street at December 31, 2013 (Note 10). We capitalize interest expense and certain other costs, such as property taxes, property insurance and hotel incremental labor costs, related to hotels undergoing major renovations. We capitalized less than $0.1 million during both the three months ended June 30, 2014 and 2013, respectively, and $0.1 million and $0.2 million during the six months ended June 30, 2014 and 2013, respectively. |