Document_and_Entity_Informatio
Document and Entity Information (USD $) | 12 Months Ended | ||
Dec. 31, 2014 | Feb. 18, 2015 | Jun. 30, 2014 | |
Document and Entity Information | |||
Entity Registrant Name | RLJ Lodging Trust | ||
Entity Central Index Key | 1511337 | ||
Current Fiscal Year End Date | -19 | ||
Entity Filer Category | Large Accelerated Filer | ||
Document Type | 10-K | ||
Document Period End Date | 31-Dec-14 | ||
Document Fiscal Year Focus | 2014 | ||
Document Fiscal Period Focus | FY | ||
Amendment Flag | FALSE | ||
Entity Common Stock, Shares Outstanding | 131,930,364 | ||
Entity Well-known Seasoned Issuer | Yes | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Public Float | $3,707,668,584 |
Combined_Consolidated_Balance_
Combined Consolidated Balance Sheets (USD $) | Dec. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Assets | ||
Investment in hotel and other properties, net | $3,518,803 | $3,241,163 |
Cash and cash equivalents | 262,458 | 332,248 |
Restricted cash reserves | 63,054 | 62,430 |
Hotel and other receivables, net of allowance of $166 and $234, respectively | 25,691 | 22,762 |
Deferred financing costs, net | 11,421 | 11,599 |
Deferred income tax asset | 7,502 | 2,529 |
Purchase deposits | 0 | 7,246 |
Prepaid expense and other assets | 42,115 | 37,997 |
Assets Held-for-sale, Property, Plant and Equipment | 197,335 | |
Total assets | 4,128,379 | 3,717,974 |
Liabilities and Equity | ||
Mortgage loans | 532,747 | 559,665 |
Term loans | 1,025,000 | 850,000 |
Accounts payable and other liabilities | 129,388 | 115,011 |
Deferred income tax liability | 7,879 | 3,548 |
Advance deposits and deferred revenue | 9,984 | 9,851 |
Accrued interest | 2,783 | 2,695 |
Distributions payable | 42,114 | 30,870 |
Total liabilities | 1,749,895 | 1,571,640 |
Commitments and Contingencies (Note 9) | ||
Shareholders’ equity: | ||
Preferred shares of beneficial interest, $0.01 par value, 50,000,000 shares authorized; zero shares issued and outstanding at December 31, 2014 and 2013, respectively. | 0 | 0 |
Common shares of beneficial interest, $0.01 par value, 450,000,000 shares authorized; 131,964,706 and 122,640,042 shares issued and outstanding at December 31, 2014 and 2013, respectively. | 1,319 | 1,226 |
Additional paid-in-capital | 2,419,731 | 2,178,004 |
Accumulated other comprehensive loss | -13,644 | -5,941 |
Distributions in excess of net earnings | -46,415 | -45,522 |
Total shareholders’ equity | 2,360,991 | 2,127,767 |
Noncontrolling interest: | ||
Noncontrolling interest in joint venture | 6,295 | 7,306 |
Noncontrolling interest in Operating Partnership | 11,198 | 11,261 |
Total noncontrolling interest | 17,493 | 18,567 |
Total equity | 2,378,484 | 2,146,334 |
Total liabilities and equity | $4,128,379 | $3,717,974 |
Combined_Consolidated_Balance_1
Combined Consolidated Balance Sheets (Parenthetical) (USD $) | Dec. 31, 2014 | Dec. 31, 2013 |
In Thousands, except Share data, unless otherwise specified | ||
Hotel and other receivables, allowance (in dollars) | $234 | $194 |
Preferred shares of beneficial interest, par value (in dollars per share) | $0.01 | $0.01 |
Preferred shares of beneficial interest, shares authorized | 50,000,000 | 50,000,000 |
Preferred shares of beneficial interest, shares issued | 0 | 0 |
Preferred shares of beneficial interest, shares outstanding | 0 | 0 |
Common shares of beneficial interest, par value (in dollars per share) | $0.01 | $0.01 |
Common shares of beneficial interest, shares authorized | 450,000,000 | 450,000,000 |
Common shares of beneficial interest, shares issued | 122,640,042 | 106,565,516 |
Common shares of beneficial interest, shares outstanding | 122,640,042 | 106,565,516 |
Combined_Consolidated_Statemen
Combined Consolidated Statements of Operations and Comprehensive Income (USD $) | 12 Months Ended | ||
In Thousands, except Share data, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Operating revenue | |||
Room revenue | $969,402 | $844,741 | $738,207 |
Food and beverage revenue | 107,538 | 97,083 | 87,549 |
Other operating department revenue | 32,257 | 28,556 | 23,929 |
Total revenue | 1,109,197 | 970,380 | 849,685 |
Operating expense | |||
Room expense | 213,071 | 186,667 | 162,039 |
Food and beverage expense | 75,468 | 67,945 | 60,427 |
Management fee expense | 43,230 | 34,956 | 29,906 |
Other operating expense | 314,576 | 285,539 | 256,565 |
Total property operating expense | 646,345 | 575,107 | 508,937 |
Depreciation and amortization | 144,294 | 127,231 | 126,340 |
Impairment of Real Estate | 9,200 | 0 | 896 |
Property tax, insurance and other | 71,443 | 63,627 | 52,745 |
General and administrative | 41,671 | 35,466 | 31,086 |
Transaction and pursuit costs | 4,850 | 4,410 | 3,520 |
Total operating expense | 917,803 | 805,841 | 722,628 |
Operating income | 191,394 | 164,539 | 127,057 |
Other income | 807 | 903 | 433 |
Interest income | 1,881 | 1,665 | 1,664 |
Interest expense | -56,810 | -64,348 | -83,689 |
Loss on disposal | 0 | 0 | -634 |
Gain on foreclosure | 0 | 4,863 | 0 |
Income from continuing operations before income tax expense | 137,272 | 107,622 | 44,831 |
Income tax expense | -1,145 | -879 | -1,369 |
Income from continuing operations | 136,127 | 106,743 | 43,462 |
Income (loss) from discontinued operations | 0 | 7,436 | -2,143 |
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal | 353 | ||
Net income | 136,480 | 114,179 | 41,319 |
Net (income) loss attributable to noncontrolling interests | |||
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Redeemable | 171 | 540 | -404 |
Noncontrolling Interest in Net Income (Loss) Operating Partnerships, Redeemable | 868 | 718 | 425 |
Net income attributable to common shareholders | 135,441 | 112,921 | 41,298 |
Basic per common share data: | |||
Net income (loss) per share attributable to common shareholders before discontinued operations (in dollars per share) | $1.06 | $0.89 | $0.40 |
Discontinued operations (in dollars per share) | $0 | $0.06 | ($0.02) |
Net income per share attributable to common shareholders (in dollars per share) | $1.06 | $0.95 | $0.38 |
Weighted-average number of common shares (in shares) | 127,360,669 | 117,950,066 | 105,423,604 |
Diluted per common share data: | |||
Income from continuing operations (in dollars per share) | $1.05 | $0.88 | $0.40 |
Discontinued operations (in dollars per share) | $0 | $0.06 | ($0.02) |
Net income per share attributable to common shareholders (in dollars per share) | $1.05 | $0.94 | $0.38 |
Diluted weighted average common shares outstanding | 128,293,843 | 118,738,626 | 105,748,686 |
Amounts attributable to the Company’s common shareholders: | |||
Income from continuing operations | 135,090 | 105,539 | 43,423 |
Income (loss) from discontinued operations | 0 | 7,382 | -2,125 |
Net income attributable to common shareholders | 135,441 | 112,921 | 41,298 |
Comprehensive income | |||
Net income | 136,480 | 114,179 | 41,319 |
Other Comprehensive Income (Loss), Derivatives Qualifying as Hedges, Net of Tax, Portion Attributable to Parent | -7,703 | -5,941 | 1,782 |
Comprehensive income | 128,777 | 108,238 | 43,101 |
Comprehensive (income) loss attributable to the noncontrolling interest in consolidated joint venture | -171 | -540 | 404 |
Comprehensive income attributable to the noncontrolling interest in the Operating Partnership | -868 | -718 | -425 |
Comprehensive income attributable to the Company | $127,738 | $106,980 | $43,080 |
Combined_Consolidated_Statemen1
Combined Consolidated Statements of Changes in Equity (USD $) | Total | Common Stock | Additional Paid-in-Capital | Distributions in excess of net earnings | Accumulated Other Comprehensive Income | Total Noncontrolling Interests | Operating Partnership | Consolidated Joint Venture |
In Thousands, except Share data, unless otherwise specified | ||||||||
Balance at Dec. 31, 2011 | $1,833,988 | $1,063 | $1,835,011 | ($18,960) | ($1,782) | $18,656 | $11,486 | $7,170 |
Balance (in shares) at Dec. 31, 2011 | 106,279,049 | |||||||
Increase (Decrease) in Owners' Equity | ||||||||
Net income (loss) | 41,319 | 41,298 | 21 | 425 | -404 | |||
Unrealized gain on interest rate derivatives | 1,782 | |||||||
Issuance of restricted stock | 4 | -4 | ||||||
Issuance of restricted stock (in shares) | 436,646 | |||||||
Amortization of share based compensation- | 8,626 | 8,626 | ||||||
Share grants to trustees | 160 | 160 | ||||||
Share grants to trustees (in shares) | 8,530 | |||||||
Shares acquired to satisfy statutory minimum federal and state tax obligations on vesting restricted stock | -2,345 | -1 | -2,344 | |||||
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock (in shares) | -131,831 | |||||||
Forfeiture of restricted stock (in shares) | -26,878 | |||||||
Distributions on common shares and units | -75,619 | -75,019 | -600 | -600 | ||||
Other Comprehensive Income (Loss), Derivatives Qualifying as Hedges, Net of Tax, Portion Attributable to Parent | 1,782 | |||||||
Balance at Dec. 31, 2012 | 1,807,911 | 1,066 | 1,841,449 | -52,681 | 0 | 18,077 | 11,311 | 6,766 |
Balance (in shares) at Dec. 31, 2012 | 106,565,516 | |||||||
Increase (Decrease) in Owners' Equity | ||||||||
Net income (loss) | 114,179 | 112,921 | 1,258 | 718 | 540 | |||
Unrealized gain on interest rate derivatives | -5,941 | |||||||
Proceeds from sale of common stock, net (in shares) | 15,870,000 | |||||||
Proceeds from sale of common stock, net- | 327,547 | 159 | 327,388 | |||||
Issuance of restricted stock | 3 | -3 | ||||||
Issuance of restricted stock (in shares) | 377,830 | |||||||
Amortization of share based compensation- | 13,078 | 13,078 | ||||||
Share grants to trustees | 124 | 124 | ||||||
Share grants to trustees (in shares) | 5,357 | |||||||
Shares acquired to satisfy statutory minimum federal and state tax obligations on vesting restricted stock | -4,034 | -2 | -4,032 | |||||
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock (in shares) | -173,409 | |||||||
Forfeiture of restricted stock (in shares) | -5,252 | |||||||
Distributions on common shares and units | -106,530 | -105,762 | -768 | -768 | ||||
Other Comprehensive Income (Loss), Derivatives Qualifying as Hedges, Net of Tax, Portion Attributable to Parent | -5,941 | |||||||
Balance at Dec. 31, 2013 | 2,146,334 | 1,226 | 2,178,004 | -45,522 | -5,941 | 18,567 | 11,261 | 7,306 |
Balance (in shares) at Dec. 31, 2013 | 122,640,042 | |||||||
Increase (Decrease) in Owners' Equity | ||||||||
Net income (loss) | 136,480 | 135,441 | 1,039 | 868 | 171 | |||
Unrealized gain on interest rate derivatives | -7,703 | |||||||
Proceeds from sale of common stock, net (in shares) | 9,200,000 | |||||||
Proceeds from sale of common stock, net- | 232,712 | 92 | 232,620 | |||||
Issuance of restricted stock | 3 | -3 | ||||||
Issuance of restricted stock (in shares) | 343,887 | |||||||
Amortization of share based compensation- | 15,088 | 15,088 | ||||||
Share grants to trustees | 127 | 127 | ||||||
Share grants to trustees (in shares) | 4,347 | |||||||
Shares acquired to satisfy statutory minimum federal and state tax obligations on vesting restricted stock | -6,107 | -2 | -6,105 | |||||
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock (in shares) | -211,983 | |||||||
Forfeiture of restricted stock (in shares) | -11,587 | |||||||
Distributions to JV partner | -1,182 | -1,182 | ||||||
Distributions on common shares and units | -137,265 | -136,334 | -931 | -931 | ||||
Other Comprehensive Income (Loss), Derivatives Qualifying as Hedges, Net of Tax, Portion Attributable to Parent | -7,703 | |||||||
Balance at Dec. 31, 2014 | $2,378,484 | $1,319 | $2,419,731 | ($46,415) | ($13,644) | $17,493 | $11,198 | $6,295 |
Balance (in shares) at Dec. 31, 2014 | 131,964,706 |
Combined_Consolidated_Statemen2
Combined Consolidated Statements of Cash Flows (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Cash flows from operating activities: | |||
Net income | $136,480 | $114,179 | $41,319 |
Adjustments to reconcile net income to cash flow provided by operating activities: | |||
Gain on extinguishment of indebtedness | 0 | -5,708 | 0 |
Provision for Other Losses | 804 | ||
Gain on sale of property | -353 | -2,081 | 0 |
Gain on foreclosure | 0 | -4,863 | 0 |
Depreciation and amortization | 144,294 | 127,430 | 126,798 |
Amortization of deferred financing costs | 4,298 | 4,484 | 5,452 |
Amortization of deferred management fees | 954 | 1,128 | 1,000 |
Accretion of interest income on investment in loans | -248 | -513 | 0 |
Impairment loss | 9,200 | 0 | 896 |
Loss on disposal | 0 | 0 | 634 |
Share grants to trustees | 127 | 124 | 160 |
Amortization of share based compensation | 15,088 | 13,078 | 8,626 |
Deferred income taxes | -642 | -839 | -87 |
Changes in assets and liabilities: | |||
Hotel and other receivables, net | -2,122 | 716 | -2,493 |
Prepaid expense and other assets | -3,513 | 2,924 | -5,851 |
Accounts payable and other liabilities | -5,096 | -114 | -3,992 |
Advance deposits and deferred revenue | -526 | 1,030 | 3,503 |
Accrued interest | 88 | 411 | 169 |
Net cash flow provided by operating activities | 298,833 | 251,386 | 176,134 |
Net cash flow provided by operating activities | |||
Cash flows from investing activities: | -631,640 | -208,195 | -247,049 |
Payments for Application of Purchase Deposit | 7,246 | 2,664 | |
Purchase deposits, net | -9,910 | ||
Proceeds from principal payments on investment in loans | 0 | 0 | 207 |
Improvements and additions to hotel and other properties | -118,787 | -61,077 | -129,235 |
Additions to property and equipment | -47 | -185 | -342 |
Proceeds from sale of property | 132,669 | 2,369 | 0 |
Releases from restricted cash reserves, net | -624 | 2,357 | 22,501 |
Net cash flow used in investing activities | -611,183 | -262,067 | -363,828 |
Net cash flow used in investing activities | |||
Borrowings under revolving credit facility | 292,500 | 205,500 | 101,000 |
Repayments under revolving credit facility | -292,500 | -221,500 | -85,000 |
Borrowings on term loans | 175,000 | 450,000 | 400,000 |
Proceeds from mortgage loans | 143,000 | 150,000 | 85,000 |
Payment of mortgage principal | -170,722 | -577,441 | -429,084 |
Repurchase of common shares | -6,107 | -4,034 | -2,345 |
Distributions on common shares | -125,143 | -97,316 | -68,752 |
Distributions on Operating Partnership units | -878 | -736 | -551 |
Payment of deferred financing costs | -4,120 | -4,952 | -6,944 |
Distributions to noncontrolling interest | -1,182 | 0 | 0 |
Proceeds from issuance of common shares | 232,712 | 327,547 | 0 |
Net cash flow provided by (used in) financing activities | 242,560 | 227,068 | -6,676 |
Net change in cash and cash equivalents | -69,790 | 216,387 | -194,370 |
Cash and cash equivalents, beginning of period | 332,248 | 115,861 | 310,231 |
Cash and cash equivalents, end of period | $262,458 | $332,248 | $115,861 |
Organization
Organization | 12 Months Ended |
Dec. 31, 2014 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization | Organization |
RLJ Lodging Trust (the "Company") was formed as a Maryland real estate investment trust ("REIT") on January 31, 2011. The Company is a self-advised and self-administered REIT that acquires primarily premium-branded, focused-service and compact full-service hotels. | |
Substantially all of the Company’s assets are held by, and all of its operations are conducted through RLJ Lodging Trust, L.P. (the "Operating Partnership"). The Company is the sole general partner of the Operating Partnership. As of December 31, 2014, there were 132,858,706 units of limited partnership interest in the Operating Partnership (“OP units”) outstanding and the Company owned, through a combination of direct and indirect interests, 99.3% of the outstanding OP units. The Company qualified and elected to be taxed as a REIT, for U.S. federal income tax purposes, commencing with the portion of its taxable year ending December 31, 2011. | |
As of December 31, 2014, the Company owned 146 properties, comprised of 144 hotels with approximately 22,900 rooms and two planned hotel conversions, located in 21 states and the District of Columbia and an interest in one mortgage loan secured by a hotel. The Company, through wholly-owned subsidiaries, owned a 100% interest in all of its properties, with the exception of the DoubleTree Metropolitan Hotel New York City, in which the Company, through wholly-owned subsidiaries, owned a 98.1% controlling interest in a joint venture, DBT Met Hotel Venture, LP, which was formed to engage in hotel operations related to this hotel. An independent operator manages each property. |
Summary_of_Significant_Account
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2014 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies |
Basis of Presentation and Principles of Consolidation | |
The consolidated financial statements have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America ("GAAP"). | |
The consolidated financial statements include the accounts of the Company, the Operating Partnership and its wholly-owned subsidiaries, including joint ventures. All intercompany balances have been eliminated in consolidation. | |
Use of Estimates | |
The preparation of the Company’s financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of certain assets and liabilities and the amounts of contingent assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. | |
Reporting Periods | |
As of December 31, 2014, the Company owned five hotels that were managed by affiliates of Marriott International (“Marriott”). Beginning January 1, 2013, the Company’s hotels managed by Marriott were accounted for on a calendar year basis. Prior to January 1, 2013, the Company’s hotels managed by Marriott were accounted for on a fiscal year comprised of 52 or 53 weeks ending on the Friday closest to December 31. The Company’s results for the years ended December 31, 2012 include the results of operations for the Company’s Marriott-managed hotels for the 52-week period ended December 28, 2012. | |
Risks and Uncertainties | |
During the last economic recession, the Company experienced reduced demand for its hotel rooms and services. While uncertainty over the expected economic growth may impact the lodging industry and the Company's financial results and growth, the Company remains cautiously optimistic that its future financial results and growth will benefit from current economic conditions and favorable lodging fundamentals. | |
At December 31, 2014, the Company owned hotels located in the New York, New York, Chicago, Illinois, Austin, Texas, Denver-Boulder, Colorado, Houston, Texas, and the Baltimore, Maryland-Washington, D.C. metropolitan areas that accounted for 13.7%, 10.0% and 8.3%, 7.3%, 5.7%, and 5.2%, respectively, of our total revenue. As a result, the Company is susceptible to adverse market conditions in these areas, including industry downturns, relocation of businesses and any oversupply of hotel rooms or a reduction in lodging demand. | |
At December 31, 2014, the Company owned 93, 31 and 15 hotels that operate under Marriott, Hilton and Hyatt brands, respectively. As a result, the Company is subject to the potential risks associated with the concentration of its hotels under a limited number of brands. A negative public image or other adverse event that becomes associated with either of these brands could adversely affect hotels operated under the respective brand. If any of these brands suffers a significant decline in appeal to the traveling public, the revenues and profitability of the Company's branded hotels could be adversely affected. | |
The Company owns 93 hotels that are managed by White Lodging Services Corporation ("WLS"). As a result, the Company is subject to the potential risks associated with the concentration of the majority of our hotels under a single management company. A negative public image or other adverse event that becomes associated with or impacts WLS could adversely affect the revenues and profitability of hotels that are managed by them. | |
Reclassifications | |
Certain prior year amounts in these financial statements have been reclassified to conform to the current year presentation with no impact to net income, shareholders’ equity or cash flows. | |
Revenue Recognition | |
The Company’s revenue comprises hotel operating revenue, such as room revenue, food and beverage revenue and revenue from other hotel operating departments (such as telephone, parking and other guest services). These revenues are recorded net of any sales and occupancy taxes collected from guests. All rebates or discounts are recorded as a reduction in revenue, and there are no material contingent obligations with respect to rebates and discounts offered by the hotels. All revenues are recorded on an accrual basis as earned. Appropriate allowances are made for doubtful accounts and are recorded as bad debt expenses. The allowances are calculated as a percentage of aged accounts receivable. Cash received prior to guest arrival is recorded as an advance from the guest and recognized as revenue at the time of occupancy. | |
Incentive payments received pursuant to entry into management agreements are deferred and amortized into income over the life of the respective agreements. In May 2012, the Company received an incentive payment of $4.0 million related to purchasing a hotel and entering into a franchise agreement, which is being recognized over the remaining term of the franchise agreement. As of December 31, 2014, there was approximately $3.7 million remaining to be recognized. | |
Fair Value of Financial Instruments | |
The estimated fair values of financial instruments have been determined by the Company using available market information and appropriate valuation methods. Considerable judgment is required in interpreting market data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methods may have a material effect on the estimated fair value amounts. | |
Investment in Hotels and Other Properties | |
The Company’s acquisitions generally consist of land, land improvements, buildings, building improvements, furniture, fixtures and equipment ("FF&E"), and inventory. The Company may also acquire intangibles related to in-place leases, management agreements and franchise agreements when properties are acquired. The Company allocates the purchase price among the assets acquired and liabilities assumed based on their respective fair values. Transaction costs are expensed for acquisitions that are considered business combinations and capitalized for asset acquisitions. | |
The Company’s investments in hotels and other properties are carried at cost and are depreciated using the straight-line method over estimated useful lives of 15 years for land improvements, 15 years for building improvements, 40 years for buildings and three to five years for FF&E. Intangibles arising from acquisitions are amortized using the straight-line method over the non-cancelable portion of the term of the agreement. Maintenance and repairs are expensed and major renewals or improvements are capitalized. Interest used to finance real estate under development is capitalized as an additional cost of development. Upon the sale or disposition of a property, the asset and related accumulated depreciation are removed from the accounts and the related gain or loss is included in gain or loss on disposal of hotel properties. Gain or loss from dispositions representing a strategic shift that had or will have a major effect on operations and final results will be presented as discontinued operations. | |
In accordance with the guidance on impairment or disposal of long-lived assets, the Company does not consider "held for sale" classification until it is probable that the sale will be completed within one year and the other requisite criteria for such classification have been met. The Company does not depreciate properties so long as they are classified as held for sale. Upon designation as held for sale and quarterly thereafter, the Company reviews the realizability of the carrying value, less cost to sell, in accordance with the guidance. Any such adjustment in the carrying value is reflected as an impairment charge. | |
The Company assesses carrying value whenever events or changes in circumstances indicate that the carrying amounts may not be fully recoverable. Recoverability is measured by comparison of the carrying amount to the estimated future undiscounted cash flows which take into account current market conditions and the Company’s intent with respect to holding or disposing of properties. If the Company’s analysis indicates that the carrying value is not recoverable on an undiscounted cash flow basis, it recognizes an impairment charge for the amount by which the carrying value exceeds the fair value. Fair value is determined through various valuation techniques, including internally developed discounted cash flow models, comparable market transactions and third party appraisals, where considered necessary. | |
The use of projected future cash flows is based on assumptions that are consistent with a market participant’s future expectations for the travel industry and economy in general and the Company’s expected use of the underlying properties. The assumptions and estimates about future cash flows and capitalization rates are complex and subjective. Changes in economic and operating conditions that occur subsequent to a current impairment analysis and the Company’s ultimate use of the properties could impact these assumptions and result in future impairment charges with respect to the properties. | |
Cash and Cash Equivalents | |
All highly liquid investments with a maturity of three months or less when purchased are considered to be cash equivalents. The Company maintains cash balances in domestic banks, which, at times, may exceed the limits of amounts insured by the Federal Deposit Insurance Corporation. | |
Restricted Cash Reserves | |
All cash that is required to be maintained in a reserve escrow account by a management agreement, franchise agreement and/or a mortgage agreement for replacement of furniture, fixtures and equipment and funding of real estate taxes and insurance is considered to be restricted cash reserves. | |
Hotel Receivables | |
Hotel receivables consist mainly of hotel guest and meeting and banquet room rental receivables. The Company does not generally require collateral, as ongoing credit evaluations are performed and an allowance for doubtful accounts is established against any receivable that is estimated to be uncollectible. | |
Deferred Financing Fees | |
Deferred financing fees relate to costs incurred to obtain long-term financing. Deferred financing fees are recorded at cost and are amortized using the straight-line method, which approximates the effective interest method, over the respective terms of the financing agreement, as applicable (see Note 6) and are included as a component of interest expense. The Company expenses unamortized deferred financing fees when the associated financing agreement is refinanced or repaid before maturity, unless criteria are met that would allow for the carryover of such costs to the refinanced agreement. For the years ended December 31, 2014, 2013 and 2012, approximately $4.3 million, $4.5 million and $5.4 million (excluding discontinued operations), respectively, of amortization expense was recorded as a component of interest expense. Accumulated amortization at December 31, 2014 and 2013 was approximately $6.8 million and $4.9 million, respectively. | |
Deferred Management Fees | |
In June 2006, the Company made a one-time payment of $20.0 million to WLS in consideration for the agreement of WLS to enter into new management agreements on terms favorable to the Company. This payment was recorded at cost, and is being amortized as a component of management fee expense over the 20-year initial term of the management agreement. For each of the years ended December 31, 2014, 2013 and 2012, approximately $1.0 million (excluding discontinued operations) of amortization expense was recorded for deferred management fees. As of December 31, 2014 and 2013, accumulated amortization was approximately $7.9 million and $7.7 million, respectively. | |
Comprehensive Income | |
Comprehensive income includes net income and other comprehensive income (loss). Other comprehensive income (loss) is comprised of unrealized gains and losses resulting from hedging activities. | |
Advertising Costs | |
The Company expenses advertising costs as incurred. Advertising expense was approximately $3.7 million, $3.7 million and $4.4 million for the years ended December 31, 2014, 2013 and 2012 (excluding discontinued operations), respectively, and is included in other hotel operating expenses. | |
Transaction and Pursuit Costs | |
The Company incurs costs during the review of potential property acquisitions and dispositions, including legal fees, architectural costs, environmental reviews and market studies. These costs are expensed as incurred. | |
Derivative Financial Instruments | |
In the normal course of business, the Company is exposed to the effects of interest rate changes. As of December 31, 2014 and 2013, 89.4% and 87.0%, respectively, of the Company's borrowings were subject to variable rates. As of December 31, 2014 and 2013, after taking into consideration the effect of interest rate swaps, 16.0% and 30.8%, respectively, of the Company's borrowings were subject to variable rates. The Company limits the risks associated with interest rate changes by following the Company's established risk management policies and procedures, including the use of derivatives. The Company utilizes derivative financial instruments to manage, or hedge, interest rate risk. The Company attempts to require that hedging derivative instruments be effective in reducing the interest rate risk exposure that they are designated to hedge. This effectiveness is essential in order to qualify for hedge accounting. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. When the terms of an underlying transaction are modified, or when the underlying hedged item ceases to exist, all changes in the fair value of the instrument are marked-to-market with changes in value included in net income each period until the instrument matures. | |
The Company utilizes a variety of borrowing vehicles including an unsecured revolving credit facility and medium and long-term financings. To reduce the Company's susceptibility to interest rate variability, the Company uses interest rate instruments, typically interest rate swaps, to convert a portion of variable rate debt to fixed rate debt. | |
Interest rate swap agreements contain a credit risk that counterparties may be unable to fulfill the terms of the agreement. The Company has minimized that risk by evaluating the creditworthiness of its counterparties, who are limited to major banks and financial institutions, and it does not anticipate nonperformance by the counterparties. | |
Gains and losses on derivatives determined to be effective hedges are reported in other comprehensive income (loss) and are reclassified to earnings in the period in which earnings are affected by the underlying hedged item. The ineffective portion of all hedged items is recognized in earnings in the current period. There was no ineffectiveness recorded on designated hedges during the years ended December 31, 2014 and 2013. | |
Distributions by the Company | |
The Company's board of trustees determines the amount of future distributions based upon various factors including operating results, economic conditions, other operating trends, the Company's financial condition and capital requirements, as well as minimum REIT distribution requirements. The Company's ability to make distributions is dependent on receipt of quarterly distributions from the Operating Partnership and the Operating Partnership's ability to make distributions is dependent upon the results of operations of the hotels. | |
Noncontrolling Interests | |
The consolidated financial statements include all subsidiaries controlled by the Company. For controlled subsidiaries that are not wholly-owned, the noncontrolling interests in these subsidiaries are presented separately in the consolidated financial statements. As of December 31, 2014 the Company consolidated DBT Met Hotel Venture, LP, a majority-owned partnership that has a third-party, noncontrolling 1.9% ownership interest. The third-party partnership interest is included in noncontrolling interest in joint venture on the consolidated balance sheet. Profits and losses are allocated in proportion to each party's respective ownership interest. | |
As of December 31, 2014, the Company consolidates the Operating Partnership, which is a majority-owned partnership that has a third-party, noncontrolling 0.7% ownership interest. The third-party partnership interest is included in noncontrolling interest in Operating Partnership on the consolidated balance sheet. Profits and losses are allocated in proportion to each party's respective ownership interest. | |
Income Taxes | |
The Company has elected to be taxed as a real estate investment trust under Sections 856 through 860 of the Internal Revenue Code, as amended, commencing with the taxable year ended December 31, 2011. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its REIT taxable income, subject to certain adjustments and excluding any net capital gain. The Company's current intention is to adhere to these requirements and maintain the qualification for taxation as a REIT. As a REIT, the Company generally is not subject to federal corporate income tax on that portion of net income that is currently distributed. If the Company fails to qualify for taxation as a REIT in any taxable year, it will be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT for four subsequent taxable years. Even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on income and property, and to federal income and excise taxes on undistributed taxable income. | |
Taxable income from non-REIT activities managed through taxable REIT subsidiaries is subject to federal, state and local income taxes. The taxable REIT subsidiary is required to pay income taxes at the applicable rates. The consolidated income tax provision or benefit includes the income tax provision or benefit related to the operations of the taxable REIT subsidiary as well as state income taxes incurred. | |
Where required, deferred income taxes are accounted for using the asset and liability method. Under this method, deferred income taxes are recognized for temporary differences between the financial reporting bases of assets and liabilities and their respective income tax bases and for operating loss, capital loss and tax credit carryforwards based on enacted income tax rates expected to be in effect when such amounts are realized or settled. However, deferred tax assets are recognized only to the extent that is more likely than not they will be realized based on consideration of available evidence, including future reversals of existing taxable temporary differences, future projected taxable income and tax planning strategies. | |
The Company performs an annual review for any uncertain tax positions and, if necessary, will record expected future tax consequences of uncertain tax positions in the financial statements. At December 31, 2014 and 2013, the Company did not identify any uncertain tax positions. | |
Earnings Per Share | |
Basic earnings per common share is calculated by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding during the period excluding the weighted-average number of unvested restricted shares outstanding during the period. Diluted earnings per common share is calculated by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding during the period, plus any shares that could potentially be outstanding during the period. Potential shares consist of unvested restricted share grants and unvested performance units, calculated using the treasury stock method. Any anti-dilutive shares have been excluded from the diluted earnings per share calculation. | |
Share-based Compensation | |
From time to time, the Company may issue share-based awards under the 2011 Equity Incentive Plan (the "2011 Plan"), as compensation to officers, employees and non-employee trustees (see Note 11). The vesting of awards issued to officers and employees is based on either continued employment (time-based) or based on the relative total shareholder returns of the Company and continued employment (performance-based), as determined by the board of trustees at the date of grant. The Company recognizes, for time-based awards, compensation expense for non-vested shares on a straight-line basis over the vesting period based upon the fair market value of the shares on the date of grant, adjusted for forfeitures. The Company recognizes, for performance-based awards, compensation expense over the requisite service period for each award, based on the fair market value of the shares on the date of grant, as determined using a Monte Carlo simulation, adjusted for forfeitures. | |
Environmental | |
The Company is subject to various federal, state and local environmental regulations related to its property ownership and operation. The Company has performed environmental assessments of its properties, the results of which have not revealed any environmental liability that the Company believes would have a materially adverse effect on its financial position, operations or liquidity. | |
Recently Issued Accounting Pronouncements | |
In April 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which significantly changed the requirements for reporting discontinued operations. Under the new guidance, only disposals representing a strategic shift that has (or will have) a major effect on operations and final results should be presented as discontinued operations. The guidance also provides additional disclosure requirements in connection with both discontinued operations and other dispositions not qualifying as discontinued operations. The guidance applies to all disposals (or classifications as held for sale) of components of an entity that occur within annual periods beginning on or after December 15, 2014, and interim periods within those years. Early adoption is permitted, but only for disposals (or classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance. The Company adopted the new guidance for the quarterly period ended March 31, 2014. Prior to January 1, 2014, properties disposed of were presented in discontinued operations for all periods presented. | |
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which supersedes or replaces nearly all GAAP revenue recognition guidance. The new guidance establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time and will expand disclosures about revenue. The guidance is effective for annual reporting periods beginning after December 15, 2016, and interim periods within those years. Early adoption is not permitted. The Company is currently evaluating whether this ASU will have a material impact on its financial position, results of operations or cash flows. | |
In August 2014, the FASB issued ASU 2014-15, Presentation of Financial Statements-Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. ASU 2014-15 requires management to evaluate whether there are conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern, and to provide certain disclosures when it is probable that the entity will be unable to meet its obligations as they become due within one year after the date that the financial statements are issued. ASU 2014-15 is effective for the annual period ended December 31, 2016 and for annual periods and interim periods thereafter with early adoption permitted. The Company does not believe this ASU will have a material impact on its financial position, results of operations or cash flows. |
Acquisition_of_Hotel_and_Other
Acquisition of Hotel and Other Properties | 12 Months Ended | |||||||||||||
Dec. 31, 2014 | ||||||||||||||
Business Combinations [Abstract] | ||||||||||||||
Acquisition of Hotel and Other Properties | Acquisition of Hotel and Other Properties | |||||||||||||
During the year ended December 31, 2014, the Company acquired a 100% interest in the following properties: | ||||||||||||||
Property | Location | Acquisition Date | Management Company | Rooms | Purchase Price (in thousands) | |||||||||
Hyatt House Charlotte Center City | Charlotte, NC | March 12, 2014 | Hyatt Affiliate | 163 | $ | 32,496 | ||||||||
Hyatt House Cypress Anaheim | Cypress, CA | March 12, 2014 | Hyatt Affiliate | 142 | 14,753 | |||||||||
Hyatt House Emeryville San Francisco Bay Area | Emeryville, CA | March 12, 2014 | Hyatt Affiliate | 234 | 39,274 | |||||||||
Hyatt House San Diego Sorrento Mesa | San Diego, CA | March 12, 2014 | Hyatt Affiliate | 193 | 35,985 | |||||||||
Hyatt House San Jose Silicon Valley | San Jose, CA | March 12, 2014 | Hyatt Affiliate | 164 | 44,159 | |||||||||
Hyatt House San Ramon | San Ramon, CA | March 12, 2014 | Hyatt Affiliate | 142 | 20,833 | |||||||||
Hyatt House Santa Clara | Santa Clara, CA | March 12, 2014 | Hyatt Affiliate | 150 | 40,570 | |||||||||
Hyatt Market Street The Woodlands | The Woodlands, TX | March 12, 2014 | Hyatt Corporation | 70 | 25,817 | |||||||||
Hyatt Place Fremont Silicon Valley | Fremont, CA | March 12, 2014 | Hyatt Affiliate | 151 | 23,525 | |||||||||
Hyatt Place Madison Downtown | Madison, WI | March 12, 2014 | Hyatt Affiliate | 151 | 35,088 | |||||||||
Courtyard Portland City Center | Portland, OR | May 22, 2014 | Sage Hospitality | 256 | 67,000 | |||||||||
Embassy Suites Irvine Orange County | Irvine, CA | May 22, 2014 | Sage Hospitality | 293 | 53,000 | |||||||||
Hilton Cabana Miami Beach | Miami, FL | June 19, 2014 | Highgate Hotels | 231 | 71,700 | |||||||||
Hyatt Atlanta Midtown | Atlanta, GA | July 14, 2014 | Interstate Hotels and Resorts | 194 | 49,500 | |||||||||
DoubleTree Grand Key Resort (1) | Key West, FL | September 11, 2014 | Interstate Hotels and Resorts | 215 | 78,250 | |||||||||
2,749 | $ | 631,950 | ||||||||||||
_______________________________________________________________________________ | ||||||||||||||
(1) Purchase price includes $1.3 million paid for five condominium units. | ||||||||||||||
During the year ended December 31, 2013, the Company acquired a 100% interest in the following properties: | ||||||||||||||
Property | Location | Acquisition Date | Management Company | Rooms | Purchase Price (in thousands) | |||||||||
Courtyard Houston Downtown Convention Center | Houston, TX | March 19, 2013 | White Lodging Services | 191 | $ | 34,308 | ||||||||
Residence Inn Houston Downtown Convention Center | Houston, TX | March 19, 2013 | White Lodging Services | 171 | 29,421 | |||||||||
SpringHill Suites Houston Downtown Convention Center (1) | Houston, TX | March 19, 2013 | n/a | 82 | 15,547 | |||||||||
Courtyard Waikiki Beach | Honolulu, HI | June 17, 2013 | Highgate Hotels | 399 | 75,250 | |||||||||
Courtyard San Francisco (1) | San Francisco, CA | June 21, 2013 | n/a | 150 | 29,475 | |||||||||
Residence Inn Atlanta Midtown Historic (2) | Atlanta, GA | August 6, 2013 | Interstate Hotels and Resorts | 78 | 4,731 | |||||||||
SpringHill Suites Portland Hillsboro | Hillsboro, OR | October 8, 2013 | InnVentures | 106 | 24,000 | |||||||||
1,177 | $ | 212,732 | ||||||||||||
_______________________________________________________________________________ | ||||||||||||||
-1 | The property is not currently open for operations. | |||||||||||||
-2 | On August 6, 2013, the Company was a successful bidder at a foreclosure sale of the property collateralizing the non-performing loan for a purchase price of $4.7 million, which was equal to the Company's basis in the mortgage loan. The Company recorded a gain of $4.3 million related to the property acquired and a gain of $0.6 million related to other assets acquired and liabilities assumed for a total gain on foreclosure of $4.9 million. | |||||||||||||
The allocation of purchase price for the properties acquired was as follows (in thousands): | ||||||||||||||
For the year ended December 31, | ||||||||||||||
2014 | 2013 | |||||||||||||
Land and land improvements | $ | 164,396 | $ | 30,989 | ||||||||||
Buildings and improvements | 409,540 | 188,180 | ||||||||||||
Furniture, fixtures and equipment | 57,575 | 8,755 | ||||||||||||
Intangible and other assets | 439 | 650 | ||||||||||||
Intangible and other liabilities | — | (3,695 | ) | |||||||||||
Above market ground lease | — | (7,878 | ) | |||||||||||
631,950 | 217,001 | |||||||||||||
Bargain purchase gain | — | (4,269 | ) | |||||||||||
Total purchase price | $ | 631,950 | $ | 212,732 | ||||||||||
See Note 15 for detail of other assets acquired and liabilities assumed in conjunction with the Company’s acquisitions. | ||||||||||||||
For the properties acquired during the year ended December 31, 2014 total revenues and net income from the date of acquisition through December 31, 2014 are included in the accompanying consolidated statements of operations as follows (in thousands): | ||||||||||||||
For the year ended December 31, | ||||||||||||||
2014 | ||||||||||||||
Total Revenue | $ | 106,306 | ||||||||||||
Net income | $ | 18,773 | ||||||||||||
For the properties acquired during the year ended December 31, 2013 total revenues and net income from the date of acquisition through December 31, 2013 are included in the accompanying consolidated statements of operations as follows (in thousands): | ||||||||||||||
For the year ended December 31, | ||||||||||||||
2013 | ||||||||||||||
Total Revenue | $ | 28,330 | ||||||||||||
Net income | $ | 7,050 | ||||||||||||
The following unaudited condensed pro forma financial information presents the results of operations as if the 2014 acquisitions had taken place on January 1, 2013 and the 2013 acquisitions had taken place on January 1, 2012. The unaudited condensed pro forma financial information is not necessarily indicative of what actual results of operations of the Company would have been assuming the 2014 and 2013 acquisitions had taken place on January 1, 2013 and 2012, respectively, nor does it purport to represent the results of operations for future periods. The unaudited condensed pro forma financial information is as follows (in thousands, except share and per share data): | ||||||||||||||
For the year ended December 31, | ||||||||||||||
2014 | 2013 | |||||||||||||
(unaudited) | ||||||||||||||
Total revenue | $ | 1,151,088 | $ | 1,112,475 | ||||||||||
Net income attributable to common shareholders | $ | 145,286 | $ | 141,102 | ||||||||||
Net income per share attributable to common shareholders - basic | $ | 1.14 | $ | 1.2 | ||||||||||
Net income per share attributable to common shareholders - diluted | $ | 1.13 | $ | 1.19 | ||||||||||
Weighted average number of shares outstanding - basic | 127,360,669 | 117,950,066 | ||||||||||||
Weighted average number of shares outstanding - diluted | 128,293,843 | 118,738,626 | ||||||||||||
Investment_in_Hotel_and_Other_
Investment in Hotel and Other Properties | 12 Months Ended | |||||||
Dec. 31, 2014 | ||||||||
Property, Plant and Equipment [Abstract] | ||||||||
Investment in Hotel and Other Properties | Investment in Hotels and Other Properties | |||||||
Investment in hotels and other properties as of December 31, 2014 and 2013 consisted of the following (in thousands): | ||||||||
December 31, 2014 | December 31, 2013 | |||||||
Land and land improvements | $ | 706,497 | $ | 594,402 | ||||
Buildings and improvements | 3,005,390 | 2,866,849 | ||||||
Furniture, fixtures and equipment | 498,126 | 485,531 | ||||||
Intangible assets | 2,507 | 2,507 | ||||||
4,212,520 | 3,949,289 | |||||||
Accumulated depreciation and amortization | (693,717 | ) | (708,126 | ) | ||||
Investment in hotel and other properties, net | $ | 3,518,803 | $ | 3,241,163 | ||||
For the years ended December 31, 2014, 2013 and 2012 depreciation and amortization expense related to investment in hotel and other properties was approximately $143.9 million, $126.8 million and $125.9 million (excluding discontinued operations), respectively. | ||||||||
Impairment | ||||||||
During the year ended December 31, 2014, the Company recorded an impairment loss of $9.2 million related to three hotels. The Company evaluated the recoverability of the carrying values of hotels given the current expectation to sell certain hotels before the end of their previously estimated useful lives. Based on an analysis of estimated undiscounted net cash flows, the Company concluded that the carrying values of three hotels were not recoverable. The Company estimated the fair value of the hotels using a widely accepted revenue multiple approach with significant unobservable inputs, including revenue growth projections and prevailing market multiples, from third party sources. | ||||||||
The Company determined that there was no impairment of any assets for the year ended December 31, 2013. | ||||||||
During the year ended December 31, 2012, the Company recorded an impairment loss of $0.9 million related to one hotel (recognized in discontinued operations). The Company evaluated the recoverability of the hotel’s carrying value given deteriorating operating results for the year ended December 31, 2012. Based on an analysis of estimated undiscounted net cash flow, the Company concluded that the carrying value of the hotel was not recoverable. The Company estimated the fair value of the hotel using a discounted cash flow analysis. In the analysis, the Company estimated the future net cash flows from the hotel, the expected useful life and holding period, and applicable capitalization and discount rates. | ||||||||
Held for Sale | ||||||||
In November 2014, the Company entered into a purchase and sale agreement to sell a portfolio of 20 hotel properties for an aggregate sale price of $230.3 million. At December 31, 2014, these hotel properties have been included in assets of hotel properties held for sale in the accompanying consolidated balance sheets. The transaction closed on February 23, 2015. |
Discontinued_Operations
Discontinued Operations | 12 Months Ended | |||||||
Dec. 31, 2014 | ||||||||
Discontinued Operations and Disposal Groups [Abstract] | ||||||||
Discontinued Operations | ||||||||
During the year ended December 31, 2014, the Company disposed of 18 hotel properties in eight separate transactions for a total sale price of approximately $137.8 million. In conjunction with these transactions, the Company recorded a $0.4 million gain on disposal, which is included in the accompanying consolidated statement of operations. Additionally, the Company completed a legal defeasance of the mortgage indebtedness secured by three of the properties that were sold. The cost of the defeasance was approximately $0.8 million, which is included in interest expense in the accompanying consolidated statement of operations. | ||||||||
The following table provides a list of properties that were disposed of during the year ended December 31, 2014: | ||||||||
Property Name | Location | Disposal Date | Rooms | |||||
Courtyard Denver Southwest Lakewood | Lakewood, CO | February 20, 2014 | 90 | |||||
Residence Inn Denver Southwest Lakewood | Lakewood, CO | February 20, 2014 | 102 | |||||
Hyatt House Colorado Springs | Colorado Springs, CO | February 20, 2014 | 125 | |||||
SpringHill Suites Gainesville | Gainesville, FL | February 20, 2014 | 126 | |||||
Residence Inn Indianapolis Airport | Indianapolis, IN | February 20, 2014 | 95 | |||||
Fairfield Inn & Suites Indianapolis Airport | Indianapolis, IN | February 20, 2014 | 86 | |||||
Courtyard Grand Rapids Airport | Kentwood, MI | February 20, 2014 | 84 | |||||
Hampton Inn Suites Las Vegas Red Rock Summerlin | Las Vegas, NV | February 20, 2014 | 106 | |||||
Courtyard Austin University Area | Austin, TX | February 20, 2014 | 198 | |||||
Fairfield Inn & Suites Austin University Area | Austin, TX | February 20, 2014 | 63 | |||||
Hyatt House Dallas Richardson | Richardson, TX | February 20, 2014 | 130 | |||||
Hilton Garden Inn St. George | St. George, UT | February 25, 2014 | 150 | |||||
Hilton Mystic | Mystic, CT | March 26, 2014 | 182 | |||||
Holiday Inn Austin NW Arboretum Area | Austin, TX | June 18, 2014 | 194 | |||||
Courtyard Benton Harbor St Joseph | Benton Harbor, MI | December 16, 2014 | 98 | |||||
Courtyard Valparaiso | Valparaiso, IN | December 17, 2014 | 111 | |||||
Courtyard Merrillville | Merrillville, IN | December 18, 2014 | 112 | |||||
Courtyard Fort Wayne | Fort Wayne, IN | December 19, 2014 | 142 | |||||
Total | 2,194 | |||||||
During 2013, the Company disposed of three properties in three separate transactions. The operating results for the year ended December 31, 2013 for these properties are included in discontinued operations in the accompanying consolidated statement of operations. | ||||||||
Property Name | Location | Disposal Date | Rooms | |||||
SpringHill Suites Southfield (1) | Southfield, MI | May 30, 2013 | 84 | |||||
Courtyard Goshen (2) | Goshen, IN | August 28, 2013 | 91 | |||||
Fairfield Inn & Suites Memphis | Memphis, TN | November 18, 2013 | 63 | |||||
Total | 238 | |||||||
_______________________________________________________________________________ | ||||||||
-1 | In November 2011, the Company elected to cease the subsidization of debt service on the mortgage loan secured by the SpringHill Suites Southfield, Michigan. In January 2012, the Company received notice of an event of default for failure to make the required monthly payments. Under the terms of the mortgage loan, the lender received the monthly net cash from operations from the hotel. In December 2012, the Company entered into a deed in lieu of foreclosure agreement with the lender, providing for a consensual transfer of the property to the lender or its designee. On May 30, 2013, the Company transferred title to the hotel to the lender pursuant to the deed in lieu of foreclosure arrangement. The Company recorded a gain on extinguishment of indebtedness of approximately $2.4 million to discontinued operations at that time. | |||||||
-2 | In November 2011, the Company elected to cease the subsidization of debt service on the mortgage loan secured by the Courtyard Goshen, Indiana. In December 2011, the Company received notice of an event of default for failure to make the required monthly payments. In May 2012, a receiver took control of the property for the benefit of the lender of the mortgage loan. On August 28, 2013, the property was sold at a foreclosure auction and was purchased by an affiliate of the lender. The Company recorded a gain on extinguishment of indebtedness of approximately $3.3 million to discontinued operations at that time. | |||||||
In February 2013, the Goshen lender filed suit against the Company claiming amounts due from the Company in its capacity as a guarantor of certain borrower obligations and has continued to pursue this claim following the sale of the property. The Company disputes that any amounts are owed to the lender under the guaranty and is defending itself against this claim. | ||||||||
Operating results of discontinued operations were as follows (in thousands): | ||||||||
For the year ended December 31, | ||||||||
2013 | 2012 | |||||||
Operating revenue | $ | 2,950 | $ | 4,520 | ||||
Operating expense | (2,930 | ) | (4,459 | ) | ||||
Operating income | 20 | 61 | ||||||
Impairment loss | — | (896 | ) | |||||
Interest expense | (373 | ) | (1,308 | ) | ||||
Loss from discontinued operations before gain on sale | (353 | ) | (2,143 | ) | ||||
Gain on sale of property | 2,081 | — | ||||||
Gain on extinguishment of indebtedness | 5,708 | — | ||||||
Net income (loss) from discontinued operations | $ | 7,436 | $ | (2,143 | ) | |||
Debt
Debt | 12 Months Ended | ||||||||||||||||||||
Dec. 31, 2014 | |||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||
Debt | Debt | ||||||||||||||||||||
Credit Facilities | |||||||||||||||||||||
The Company has in place the following unsecured credit agreements: | |||||||||||||||||||||
• | $300.0 million revolving credit facility with a scheduled maturity date of November 20, 2016 with a one-year extension option if certain conditions are satisfied (the "Revolver"); | ||||||||||||||||||||
• | $400.0 million term loan with a scheduled maturity date of March 20, 2019 (which was originally scheduled to mature in 2017) (the "2012 Five-Year Term Loan"); | ||||||||||||||||||||
• | $225.0 million term loan with a scheduled maturity date of November 20, 2019 (the "2012 Seven-Year Term Loan"); | ||||||||||||||||||||
• | $400.0 million term loan with a scheduled maturity date of August 27, 2018 (the "2013 Five-Year Term Loan"); and | ||||||||||||||||||||
• | $150.0 million term loan with a scheduled maturity date of January 22, 2022 (the "2014 Seven-Year Term Loan"). | ||||||||||||||||||||
The 2014 Seven-Year Term loan, the 2012 Five-Year Term Loan, the 2012 Seven-Year Term Loan and the 2013 Five-Year Term Loan are collectively the "Term Loans". The credit agreements for these loans require that a group of no less than 20 of the Company’s hotel properties remain unencumbered by outstanding indebtedness. The credit agreements contain certain financial covenants relating to the Company’s maximum leverage ratio, minimum fixed charge coverage ratio, minimum tangible net worth and maximum secured indebtedness. If an event of default exists, the Company is not permitted to make distributions to shareholders, other than those required to qualify for and maintain REIT status. As of December 31, 2014, the Company was in compliance with all financial covenants. | |||||||||||||||||||||
In 2012, the Company incurred $5.2 million in fees related to the Revolver, the 2012 Five-Year Term Loan and the 2012 Seven-Year Term Loan. In 2013, the Company incurred $3.0 million in fees related to the 2013 Five-Year Term Loan and the Seven-Year Term Loan amendment. In 2014, the Company incurred $2.9 million in fees related to the 2014 Seven-Year Term Loan and the amendments of the 2012 Five-Year Term Loan and the 2013 Five-Year Term Loan. | |||||||||||||||||||||
Borrowings under the Revolver and Term Loans bear interest at variable rates equal to the London InterBank Offered Rate (“LIBOR”) plus an applicable margin. The margin ranges from 1.65% to 3.00%, depending on the Company’s leverage ratio, as calculated under the terms of each facility. The Company incurs an unused facility fee on the Revolver of between 0.25% and 0.35%, based on the amount by which the maximum borrowing amount exceeds the total principal balance of outstanding borrowings. | |||||||||||||||||||||
Under the terms of the credit agreement for the Revolver, one or more standby letters of credit, up to a maximum aggregate outstanding balance of $30.0 million, may be issued on behalf of the Company by the lenders under the Revolver. The Company will incur a fee of 0.125% of the value of each standby letter of credit that is issued on its behalf. Any outstanding standby letters of credit reduce the available borrowings on the Revolver by a corresponding amount. No standby letters of credit were outstanding at December 31, 2014. The Company also may borrow up to a maximum aggregate outstanding balance of $40.0 million of swingline loans. Any outstanding swingline loans reduce the available borrowings under the Revolver by a corresponding amount. No swingline loans were outstanding at December 31, 2014. | |||||||||||||||||||||
As of December 31, 2014 and for the years ended December 31, 2014, 2013 and 2012, details of the credit facilities are as follows (in thousands): | |||||||||||||||||||||
Interest expense for the year ended December 31, | |||||||||||||||||||||
Outstanding borrowings at December 31, 2014 | Maturity Date | Interest Rate at December 31, 2014 (1) | 2014 | 2013 | 2012 | ||||||||||||||||
Revolver (2)(3) | $ | — | Nov-16 | n/a | $ | 1,177 | $ | 1,222 | $ | 158 | |||||||||||
2013 Five-Year Term Loan (4) | 400,000 | Aug-18 | 3.07% | 12,264 | 3,850 | — | |||||||||||||||
2012 Five-Year Term Loan (5) | 400,000 | Mar-19 | 2.37% | 6,902 | 5,453 | 662 | |||||||||||||||
2012 Seven-Year Term Loan (6) | 225,000 | Nov-19 | 4.04% | 9,217 | 5,049 | 359 | |||||||||||||||
2014 Seven-Year Term Loan (7) | — | Jan-22 | n/a | — | — | — | |||||||||||||||
Prior Credit Facility (8) | — | n/a | — | — | 2,345 | ||||||||||||||||
Total | $ | 1,025,000 | $ | 29,560 | $ | 15,574 | $ | 3,524 | |||||||||||||
_______________________________________________________________________________ | |||||||||||||||||||||
-1 | Interest rate at December 31, 2014 gives effect to interest rate hedges and LIBOR floors, as applicable. | ||||||||||||||||||||
-2 | At December 31, 2014 there was $300.0 million of borrowing capacity on the Revolver. | ||||||||||||||||||||
-3 | Includes the unused facility fee of $1.0 million, $1.0 million and $0.1 million for the years ended December 31, 2014, 2013 and 2012, respectively. | ||||||||||||||||||||
-4 | Includes interest expense related to an interest rate hedge of $5.1 million and $1.6 million for years ended December 31, 2014 and 2013, respectively. | ||||||||||||||||||||
-5 | Includes interest expense related to an interest rate hedge of $0.2 million for the year ended December 31, 2014. | ||||||||||||||||||||
-6 | Includes interest expense related to an interest rate hedge of $4.2 million and $1.3 million for years ended December 31, 2014 and 2013, respectively. | ||||||||||||||||||||
-7 | At December 31, 2014 there was $150.0 million of borrowing capacity on the 2014 Seven-Year Term Loan. | ||||||||||||||||||||
-8 | The Company entered into an unsecured revolving credit facility (the "Prior Credit Facility") on June 20, 2011. On November 20, 2012, the Prior Credit Facility was amended and restated in its entirety and replaced with the Revolver and 2012 Five-Year Term Loan. Includes the unused facility fee of $0.7 million for the year ended December 31, 2012. | ||||||||||||||||||||
Mortgage Loans | |||||||||||||||||||||
As of December 31, 2014 and December 31, 2013, the Company was subject to the following mortgage loans (in thousands): | |||||||||||||||||||||
Principal balance at, | |||||||||||||||||||||
Lender | Number of Assets Encumbered | Interest Rate at December 31, 2014 (1) | Maturity Date | 31-Dec-14 | December 31, 2013 | ||||||||||||||||
Capmark Financial Group | 1 | 5.55% | May-15 | -2 | $ | 10,513 | $ | 10,916 | |||||||||||||
Capmark Financial Group | 1 | 5.55% | Jun-15 | -2 | 4,561 | 4,736 | |||||||||||||||
Barclay's Bank | 12 | 5.55% | Jun-15 | -2 | 107,544 | 111,632 | |||||||||||||||
Barclay's Bank | 4 | 5.60% | Jun-15 | -2 | 26,775 | 27,804 | |||||||||||||||
Capmark Financial Group | 1 | 5.50% | Jul-15 | -2 | 6,214 | 6,450 | |||||||||||||||
Barclay's Bank | 1 | 5.44% | Sep-15 | -2 | 10,140 | 10,521 | |||||||||||||||
PNC Bank (3) | 5 | 2.51% | -4 | May-16 | -5 | 74,000 | 85,000 | ||||||||||||||
Wells Fargo (6) | 4 | 4.19% | -4 | Sep-16 | -7 | 150,000 | 150,000 | ||||||||||||||
Wells Fargo | 4 | 4.06% | -4 | Oct-17 | -7 | 143,000 | — | ||||||||||||||
Wells Fargo | Oct-14 | — | 142,000 | ||||||||||||||||||
Capmark Financial Group | Apr-15 | — | 4,068 | ||||||||||||||||||
Barclay's Bank | Jun-15 | — | 2,475 | ||||||||||||||||||
Barclay's Bank | Jun-15 | — | 4,063 | ||||||||||||||||||
33 | $ | 532,747 | $ | 559,665 | |||||||||||||||||
_______________________________________________________________________________ | |||||||||||||||||||||
-1 | Interest rate at December 31, 2014 gives effect to interest rate hedges and LIBOR floors, as applicable. | ||||||||||||||||||||
-2 | The Company is currently evaluating its options for repayment of these mortgage loans. | ||||||||||||||||||||
-3 | The five hotels encumbered by the PNC Bank loan are cross-collateralized. | ||||||||||||||||||||
-4 | Requires payments of interest only until the commencement of the extension period(s). | ||||||||||||||||||||
-5 | Maturity date may be extended for one one-year term at the Company’s option, subject to certain lender requirements. | ||||||||||||||||||||
-6 | Two of the four hotels encumbered by the Wells Fargo loans are cross-collateralized. | ||||||||||||||||||||
-7 | Maturity date may be extended for four one-year terms at the Company’s option, subject to certain lender requirements. | ||||||||||||||||||||
Some mortgage agreements are subject to customary financial covenants. The Company was in compliance with these | |||||||||||||||||||||
covenants at December 31, 2014 and December 31, 2013. | |||||||||||||||||||||
Future Minimum Principal Payments | |||||||||||||||||||||
As of December 31, 2014, future minimum principal payments on debt were as follows (in thousands): | |||||||||||||||||||||
2015 | $ | 165,747 | |||||||||||||||||||
2016 | 224,000 | ||||||||||||||||||||
2017 | 143,000 | ||||||||||||||||||||
2018 | 400,000 | ||||||||||||||||||||
2019 | 625,000 | ||||||||||||||||||||
Thereafter | — | ||||||||||||||||||||
$ | 1,557,747 | ||||||||||||||||||||
Derivatives_and_Hedging
Derivatives and Hedging | 12 Months Ended | |||||||||||||||||||
Dec. 31, 2014 | ||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||
Derivatives and Hedging | Derivatives and Hedging | |||||||||||||||||||
The Company employs derivative financial instruments to hedge against interest rate fluctuations. For derivative instruments designated as cash flow hedges, unrealized gains and losses on the effective portion are reported in accumulated other comprehensive income (loss), a component of shareholders’ equity. Unrealized gains and losses on the ineffective portion of all designated hedges are recognized in earnings in the current period. For derivative instruments not designated as hedging instruments, unrealized gains or losses are recognized in earnings in the current period. At December 31, 2014, all derivative instruments were designated as cash flow hedges. | ||||||||||||||||||||
At December 31, 2013 the fair value of interest rate swap assets of $3.2 million was included in prepaid expenses and other assets in the accompanying consolidated balance sheets. At December 31, 2014 and December 31, 2013, the aggregate fair value of interest rate swap liabilities of $13.6 million and $9.1 million, respectively, was included in accounts payable and other liabilities in the accompanying consolidated balance sheets. | ||||||||||||||||||||
As of December 31, 2014 and December 31, 2013, the Company had entered into the following interest rate swaps (in thousands): | ||||||||||||||||||||
Notional value at | Fair value at | |||||||||||||||||||
Hedge type | 31-Dec-14 | December 31, 2013 | Hedge interest rate | Maturity | 31-Dec-14 | December 31, 2013 | ||||||||||||||
Swap-cash flow | $ | 275,000 | $ | 275,000 | 1.12% | Nov-17 | $ | (232 | ) | $ | 3,161 | |||||||||
Swap-cash flow | 175,000 | 175,000 | 1.56% | Mar-18 | (2,182 | ) | (1,866 | ) | ||||||||||||
Swap-cash flow | 175,000 | 175,000 | 1.64% | Mar-18 | (2,596 | ) | (2,406 | ) | ||||||||||||
Swap-cash flow | 16,500 | 16,500 | 1.83% | Sep-18 | (315 | ) | (238 | ) | ||||||||||||
Swap-cash flow | 16,500 | 16,500 | 1.75% | Sep-18 | (270 | ) | (181 | ) | ||||||||||||
Swap-cash flow | 40,500 | 40,500 | 1.83% | Sep-18 | (772 | ) | (585 | ) | ||||||||||||
Swap-cash flow | 41,500 | 41,500 | 1.75% | Sep-18 | (678 | ) | (456 | ) | ||||||||||||
Swap-cash flow | 18,000 | 18,000 | 1.83% | Sep-18 | (343 | ) | (260 | ) | ||||||||||||
Swap-cash flow | 17,000 | 17,000 | 1.75% | Sep-18 | (278 | ) | (187 | ) | ||||||||||||
Swap-cash flow | 125,000 | 125,000 | 2.02% | Mar-19 | (3,073 | ) | (1,838 | ) | ||||||||||||
Swap-cash flow | 100,000 | 100,000 | 1.94% | Mar-19 | (2,145 | ) | (1,085 | ) | ||||||||||||
Swap-cash flow | 50,000 | — | 1.80% | Oct-20 | (242 | ) | — | |||||||||||||
Swap-cash flow | 50,000 | — | 1.85% | Oct-20 | (387 | ) | — | |||||||||||||
Swap-cash flow | 43,000 | — | 1.77% | Oct-20 | (131 | ) | — | |||||||||||||
$ | 1,143,000 | $ | 1,000,000 | $ | (13,644 | ) | $ | (5,941 | ) | |||||||||||
As of December 31, 2014 and December 31, 2013, there was approximately $13.6 million and $5.9 million, respectively, in unrealized losses included in accumulated other comprehensive loss related to interest rate hedges that are effective in offsetting the variable cash flows. There was no ineffectiveness recorded on designated hedges during the years ended December 31, 2014 and 2013. For the years ended December 31, 2014 and 2013, approximately $12.4 million and $3.7 million, respectively, of amounts included in accumulated other comprehensive loss were reclassified into interest expense. |
Fair_Value
Fair Value | 12 Months Ended | |||||||||||||||
Dec. 31, 2014 | ||||||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||||||
Fair Value | Fair Value | |||||||||||||||
Fair Value Measurement | ||||||||||||||||
Fair value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market. The fair value hierarchy has three levels of inputs, both observable and unobservable: | ||||||||||||||||
• | Level 1 — Inputs include quoted market prices in an active market for identical assets or liabilities. | |||||||||||||||
• | Level 2 — Inputs are market data, other than Level 1, that are observable either directly or indirectly. Level 2 inputs include quoted market prices for similar assets or liabilities, quoted market prices in an inactive market, and other observable information that can be corroborated by market data. | |||||||||||||||
• | Level 3 — Inputs are unobservable and corroborated by little or no market data. | |||||||||||||||
Fair Value of Financial Instruments | ||||||||||||||||
The Company used the following market assumptions and/or estimation methods: | ||||||||||||||||
• | Cash and cash equivalents, restricted cash, hotel and other receivables, accounts payable and other liabilities - The carrying amounts reported in the consolidated balance sheets for these financial instruments approximate fair value because of their short maturities. | |||||||||||||||
• | Variable rate mortgage notes payable and borrowings under the Revolver and Term Loans - The carrying amounts reported in the consolidated balance sheets for these financial instruments approximate fair value, as they bear interest at market rates. The Company determined that its variable rate mortgage notes payable and borrowings under the Revolver and Term Loans are classified in Level 3 of the fair value hierarchy. | |||||||||||||||
• | Fixed rate mortgage notes payable - The fair value estimated at December 31, 2014 and 2013 of $171.1 million and $188.0 million, respectively, is calculated based on the net present value of payments over the term of the loans using estimated market rates for similar mortgage loans with similar terms and loan to value ratios. As a result, the Company determined that its fixed rate mortgage notes payable in their entirety are classified in Level 3 of the fair value hierarchy. The carrying value of fixed rate mortgage notes payable at December 31, 2014 and 2013 was $165.7 million and $182.7 million, respectively. | |||||||||||||||
Recurring Fair Value Measurements | ||||||||||||||||
The following table presents the Company’s fair value hierarchy for those financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2014 (in thousands): | ||||||||||||||||
Fair Value at December 31, 2014 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Interest rate swap asset | $ | — | $ | — | $ | — | $ | — | ||||||||
Interest rate swap liability | $ | — | $ | (13,644 | ) | $ | — | $ | (13,644 | ) | ||||||
Total | $ | — | $ | (13,644 | ) | $ | — | $ | (13,644 | ) | ||||||
The following table presents the Company’s fair value hierarchy for those financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2013 (in thousands): | ||||||||||||||||
Fair Value at December 31, 2013 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Interest rate swap asset | $ | — | $ | 3,161 | $ | — | $ | 3,161 | ||||||||
Interest rate swap liability | $ | — | $ | (9,102 | ) | $ | — | $ | (9,102 | ) | ||||||
Total | $ | — | $ | (5,941 | ) | $ | — | $ | (5,941 | ) | ||||||
The fair values of the derivative financial instruments are determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. The Company determined that the significant inputs, such as interest yield curves and discount rates, used to value its derivatives fall within Level 2 of the fair value hierarchy and that the credit valuation adjustments associated with the Company’s counterparties and its own credit risk utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. As of December 31, 2014, the Company assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and determined that the credit valuation adjustments were not significant to the overall valuation of its derivatives. As a result, the Company determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy. |
Commitments_and_Contingencies
Commitments and Contingencies | 12 Months Ended | |||||||||||||||||||||||||||
Dec. 31, 2014 | ||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | ||||||||||||||||||||||||||||
Commitments and Contingencies | Commitments and Contingencies | |||||||||||||||||||||||||||
Ground Leases | ||||||||||||||||||||||||||||
The Residence Inn Chicago Oak Brook is subject to a ground lease with an initial term that expires on March 6, 2100. During the initial term of the ground lease, the total rent is $1.6 million, which was paid in a lump sum upon commencement of the ground lease in 2001. After the initial term, we may extend the ground lease for an additional renewal term of 99 years for $1. Under certain circumstances set forth in the ground lease, we have the option to acquire the land underlying the Residence Inn Chicago Oak Brook. | ||||||||||||||||||||||||||||
The Marriott Louisville Downtown is subject to a ground lease with an initial term extending out to 2053. The ground lease may be extended for up to four additional twenty-five year terms at the Company's option. The annual ground rent is one dollar; however, the property is subject to an annual profit participation payment based on net income as calculated based on the terms of the ground lease. For the years ended December 31, 2014, 2013 and 2012, no liability was incurred for profit participation. | ||||||||||||||||||||||||||||
The Courtyard Austin Downtown Convention Center and Residence Inn Austin Downtown Convention Center are subject to a ground lease with a term extending to 2100. The annual ground rent is $0.4 million; however, the properties are subject to an annual profit participation payment based on gross revenue as calculated based on the terms of the ground lease. For the years ended December 31, 2014, 2013 and 2012, approximately $0.5 million, $0.5 million and $0.3 million, respectively, was incurred for contingent rent. | ||||||||||||||||||||||||||||
The Hilton Garden Inn Bloomington is subject to a ground lease with an initial term extending to 2053. The ground lease automatically extends for up to five additional ten-year terms unless certain conditions are met. A de minimis minimum rent payment is to be paid in ten equal annual installments commencing with the twentieth anniversary of the leases' inception. No other payments are required under the terms of the ground lease. | ||||||||||||||||||||||||||||
The Hilton Garden Inn Bloomington is subject to an agreement to lease parking spaces with an initial term extending to 2033. The agreement to lease parking spaces may be extended if certain events occur. The agreement provides for a monthly rental payment based on city ordinance rates (at December 31, 2014, 2013 and 2012 the rate was de minimis) and the number of parking spaces reserved for the exclusive use of the hotel, plus amounts based on actual usage in excess of the reserved spaces. For each of the years ended December 31, 2014, 2013 and 2012, approximately $0.1 million of rent was paid. | ||||||||||||||||||||||||||||
The Hampton Inn Garden City is subject to a ground lease with an initial term extending to 2016. The lease is associated with an agreement for payment in lieu of taxes and will revert to fee simple ownership at the end of the ground lease. A de minimis rent payment is to be paid annually. In addition, an annual compliance fee of $1 is required under the terms of the ground lease. | ||||||||||||||||||||||||||||
The Courtyard Charleston Historic District is subject to a ground lease with a term extending to 2096. The annual ground rent is $0.8 million until 2021, after which the annual base rent increases periodically during the term of the ground lease to a maximum of $1.0 million. The annual ground rent expense is recognized on a straight-line basis. In addition to base rent, the property is subject to a contingent rent payment based on gross quarterly collected room revenue (for no more than 126 rooms per night), as calculated based on the terms of the ground lease. For the years ended December 31, 2014, 2013 and 2012, approximately $0.1 million, $0.1 million and $0.1 million, respectively, was incurred for contingent rent. | ||||||||||||||||||||||||||||
The Courtyard Waikiki Beach is subject to a ground lease with a term extending to 2112. The annual ground rent is $3.5 million through 2016, after which the annual rent shall increase by the increase, if any, in the Consumer Price Index (“CPI”) from the immediately preceding calendar year. The increase is limited to 5.0% per annum for the first 10 years in which the annual rent is subject to increase, and 6.0% per annum during the seven subsequent years in which the annual rent is subject to increase. Thereafter, there is no cap on the increase in the CPI. The acquisition of the Courtyard Waikiki Beach resulted in an above market ground lease intangible of $7.9 million, which is being amortized over the term of the ground lease as a reduction to ground rent expense. For the years ended December 31, 2014 and 2013, $3.5 million and $1.8 million, respectively, of ground rent expense was incurred. There was no ground rent expense in 2012 as this property was acquired in 2013. | ||||||||||||||||||||||||||||
As of December 31, 2014, future minimum ground lease payments are as follows (in thousands): | ||||||||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | ||||||||||||||||||||||
Future minimum ground lease payments | $ | 4,650 | $ | 4,650 | $ | 4,650 | $ | 4,650 | $ | 4,650 | $ | 424,143 | $ | 447,393 | ||||||||||||||
Restricted Cash Reserves | ||||||||||||||||||||||||||||
The Company is obligated to maintain reserve funds for capital expenditures at the hotels (including the periodic replacement or refurbishment of FF&E) as determined pursuant to the management agreements, franchise agreements and/or mortgage loan documents. The management agreements, franchise agreements and/or mortgage loan documents require the Company to reserve restricted cash ranging from 1.0% to 5.0% of the individual hotel’s revenues and maintain the reserves in restricted cash reserve escrows. Any unexpended amounts will remain the property of the Company upon termination of the management agreements, franchise agreements or mortgage loan documents. Additionally, some loan agreements require the Company to reserve restricted cash for the periodic payment of real estate taxes and insurance. As of December 31, 2014 and December 31, 2013, approximately $63.1 million and $62.4 million, respectively, was available in restricted cash reserves for future capital expenditures, real estate taxes and insurance. | ||||||||||||||||||||||||||||
Litigation | ||||||||||||||||||||||||||||
Neither the Company nor any of its subsidiaries are currently involved in any regulatory or legal proceedings that management believes will have a material adverse effect on the financial position, operations or liquidity of the Company. | ||||||||||||||||||||||||||||
Data Breach | ||||||||||||||||||||||||||||
During the first quarter of 2014, one of the Company's third-party hotel managers notified the Company of a data breach that occurred over a nine-month period ending in December 2013 at 14 of the hotels that it manages, including seven hotels that are owned by the Company. An analysis of the data breach revealed that hackers installed memory scraping malware on food and beverage point of sale systems that was designed to capture credit card data. During the period of the breach, it appears that information from approximately 95,000 credit cards could have been collected by the malware. The third-party hotel manager is cooperating with the relevant authorities in their investigations of this criminal cyber-attack. The Company and its third-party hotel manager are also taking steps to assess and further strengthen information security systems. | ||||||||||||||||||||||||||||
The Company believes that each of the credit card companies impacted may seek to impose fines, fees or assessments in connection with the breach against various parties, including the Company. The Company may also incur other costs, including legal fees and other professional services fees, related to investigating the breach. Because the investigation into the matter is ongoing and certain factual and legal questions remain unanswered, the Company is unable to estimate with certainty the total costs, fines, fees or assessments that may be associated with any potential claims; however, the Company currently believes that any amounts that the Company may ultimately be required to pay as a result of this incident will not be material to the results of operations. | ||||||||||||||||||||||||||||
Management Agreements | ||||||||||||||||||||||||||||
As of December 31, 2014, 144 of the Company's hotel properties were operated pursuant to long-term agreements with initial terms ranging from 3 to 25 years, with 16 management companies as follows in the table below. This number includes five and ten hotels that receive the benefits of a franchise agreement pursuant to management agreements with Marriott and Hyatt, respectively. | ||||||||||||||||||||||||||||
Management Company | Number of | |||||||||||||||||||||||||||
Hotels | ||||||||||||||||||||||||||||
Aimbridge Hospitality | 2 | |||||||||||||||||||||||||||
Concord Hospitality Enterprises Company | 1 | |||||||||||||||||||||||||||
Crescent Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Crestline Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Davidson Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Embassy Suites Management | 3 | |||||||||||||||||||||||||||
HEI Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Highgate Hotels | 6 | |||||||||||||||||||||||||||
Hyatt Corporation and affiliates | 10 | |||||||||||||||||||||||||||
Interstate Hotels and Resorts (1) | 10 | |||||||||||||||||||||||||||
InnVentures | 1 | |||||||||||||||||||||||||||
K Partners Hospitality Group | 1 | |||||||||||||||||||||||||||
Marriott Hotel Services | 5 | |||||||||||||||||||||||||||
Sage Hospitality | 4 | |||||||||||||||||||||||||||
Urgo Hotels | 4 | |||||||||||||||||||||||||||
WLS | 93 | |||||||||||||||||||||||||||
144 | ||||||||||||||||||||||||||||
_______________________________________________________________________________ | ||||||||||||||||||||||||||||
-1 | Includes agreements entered into with Noble Management Group, a wholly-owned subsidiary of Interstate Hotels and Resorts. | |||||||||||||||||||||||||||
Each management company receives a base management fee generally between 2.5% and 4.0% of hotel revenues. Management agreements that include the benefits of a franchise agreement incur a base management fee generally between 5.0% and 7.0% of hotel revenues. The management companies are also eligible to receive an incentive management fee if hotel operating income, as defined in the management agreements, exceeds certain thresholds. The incentive management fee is generally calculated as a percentage of hotel operating income after the Company has received a priority return on their investment in the hotel. | ||||||||||||||||||||||||||||
For the years ended December 31, 2014, 2013 and 2012, the Company incurred management fee expense, including amortization of deferred management fees, of approximately $43.2 million, $35.0 million and $29.9 million, respectively, (excluding discontinued operations). | ||||||||||||||||||||||||||||
Franchise Agreements | ||||||||||||||||||||||||||||
As of December 31, 2014, 129 of the Company's hotel properties are operated under franchise agreements with initial terms ranging from 10 to 30 years. This number excludes five and ten hotels that receive the benefits of a franchise agreement pursuant to management agreements with Marriott and Hyatt, respectively. Franchise agreements allow the properties to operate under the respective brands. Pursuant to the franchise agreements, the Company pays a royalty fee, generally between 3.0% and 6.0% of room revenue, plus additional fees for marketing, central reservation systems and other franchisor costs that amount to between 1.0% and 4.3% of room revenue. Certain hotels are also charged a royalty fee of between 1.0% and 3.0% of food and beverage revenues. For the years ended December 31, 2014, 2013 and 2012, the Company incurred franchise fee expense of approximately $71.6 million, $64.2 million and $55.4 million, respectively (excluding discontinued operations), which is included in other property operating expense in the accompanying consolidated statement of operations. |
Equity
Equity | 12 Months Ended |
Dec. 31, 2014 | |
Equity [Abstract] | |
Equity | Equity |
Common Shares of Beneficial Interest | |
Under the original declaration of trust of the Company, the total number of shares initially authorized for issuance was 100,000 common shares. At formation, the Company issued to each of its two initial shareholders 500 common shares at $1 per share, which shares were subsequently redeemed. On May 5, 2011, the declaration of trust was amended to authorize the issuance of up to 450,000,000 common shares. | |
On March 25, 2013, the Company issued and sold 15,870,000 common shares of beneficial interest, $0.01 par value per share, at a price per share of $21.60 for total gross proceeds of $342.8 million. The Company received aggregate net proceeds of approximately $327.5 million. The Company used the net proceeds from the offering to repay amounts outstanding on its unsecured revolving credit facility, to repay mortgage indebtedness and for general corporate purposes. | |
On May 22, 2014, the Company issued and sold 9,200,000 common shares of beneficial interest, $0.01 par value per share, at a price per share of $26.45, for total gross proceeds of $243.3 million. The Company received aggregate net proceeds of approximately $232.7 million. | |
Preferred Shares of Beneficial Interest | |
Under the declaration of trust of the Company, the total number of shares initially authorized for issuance was 10,000 preferred shares. On May 5, 2011, the declaration of trust was amended to authorize the issuance of up to 50,000,000 preferred shares. As of both December 31, 2014 and 2013, respectively, there were no preferred shares of beneficial interest outstanding. | |
Noncontrolling Interest in Joint Venture | |
As of December 31, 2014, the Company consolidated DBT Met Hotel Venture, LP, a majority-owned limited partnership that has a third-party partner that owns a noncontrolling 1.9% ownership interest. The third-party partnership interest is included in noncontrolling interest in joint venture on the balance sheet. | |
Noncontrolling Interest in Operating Partnership | |
The Company consolidated its Operating Partnership, a majority owned limited partnership that has a noncontrolling ownership interest and is included in noncontrolling interest in Operating Partnership on the balance sheet. As of December 31, 2014, the Operating Partnership had 132,858,706 OP units outstanding, of which 99.3% were owned by the Company and its subsidiaries and 0.7% were owned by other limited partners. | |
The outstanding OP units held by limited partners are redeemable for cash, or at the option of the Company, for a like number of common shares of beneficial interest of the Company. |
Equity_Incentive_Plan
Equity Incentive Plan | 12 Months Ended | ||||||||||||||||||||
Dec. 31, 2014 | |||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |||||||||||||||||||||
Equity Incentive Plan | Equity Incentive Plan | ||||||||||||||||||||
The Company may issue equity-based awards to officers, employees, non-employee trustees and other eligible persons under the 2011 Plan. The 2011 Plan provides for a maximum of 5,000,000 common shares of beneficial interest to be issued in the form of share options, share appreciation rights, restricted share awards, unrestricted share awards, share units, dividend equivalent rights, long-term incentive units, other equity-based awards and cash bonus awards. | |||||||||||||||||||||
Share Awards | |||||||||||||||||||||
From time to time, the Company may award non-vested restricted shares under the 2011 Plan, as compensation to officers, employees and non-employee trustees. The shares issued to officers and employees vest over a period of time as determined by the board of trustees at the date of grant. The Company recognizes compensation expense for non-vested shares on a straight-line basis over the vesting period based upon the fair market value of the shares on the date of issuance, adjusted for forfeitures. | |||||||||||||||||||||
The Company may also award unrestricted shares under the 2011 Plan as compensation to non-employee trustees that would otherwise be paid in cash for their services. The shares issued to trustees are unrestricted and include no vesting conditions. The Company recognizes compensation expense for the unrestricted shares issued in lieu of cash compensation on the date of issuance based upon the fair market value of the shares on that date. | |||||||||||||||||||||
A summary of the non-vested shares as of December 31, 2014, 2013 and 2012 is as follows: | |||||||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||
Number of | Weighted Average | Number of | Weighted Average | Number of | Weighted Average | ||||||||||||||||
Shares | Grant Date Fair | Shares | Grant Date Fair | Shares | Grant Date Fair | ||||||||||||||||
Value | Value | Value | |||||||||||||||||||
Unvested at January 1, | 932,800 | $ | 18.99 | 1,013,673 | $ | 17.8 | 970,288 | $ | 17.93 | ||||||||||||
Granted (1) | 348,234 | 24.46 | 383,187 | 21.25 | 445,176 | 17.23 | |||||||||||||||
Vested (1) | (537,988 | ) | 19.44 | (458,808 | ) | 18.24 | (374,913 | ) | 17.46 | ||||||||||||
Forfeited | (11,587 | ) | 22.89 | (5,252 | ) | 20.07 | (26,878 | ) | 17.8 | ||||||||||||
Unvested at December 31, | 731,459 | $ | 21.21 | 932,800 | $ | 18.99 | 1,013,673 | $ | 17.8 | ||||||||||||
_______________________________________________________________________________ | |||||||||||||||||||||
-1 | For the years ended December 31, 2014, 2013 and 2012, respectively, includes 4,347, 5,357 and 8,530 unrestricted shares issued in lieu of cash compensation to non-employee trustees at a weighted average grant date fair value of $29.31, $23.20 and $18.75, respectively. | ||||||||||||||||||||
For the years ended December 31, 2014, 2013 and 2012, the Company recognized approximately $10.6 million, $8.6 million and $6.7 million, respectively, of share-based compensation expense related to restricted share awards. As of December 31, 2014, there was $14.2 million of total unrecognized compensation costs related to non-vested share awards and these costs are expected to be primarily recognized over a weighted-average period of 2.2 years. The total fair value of shares vested (calculated as number of shares multiplied by vesting date share price) during the years ended December 31, 2014, 2013 and 2012 was approximately $15.5 million, $10.5 million and $6.5 million, respectively. | |||||||||||||||||||||
Performance Units | |||||||||||||||||||||
The Company awarded performance units to certain employees under the 2011 Plan. The performance units vest over a four-year period, including three years of performance-based vesting ("measurement period") plus an additional one year of time-based vesting. | |||||||||||||||||||||
As of December 31, 2014, there were 1.0 million unvested performance units outstanding with a weighted average grant date fair value of $15.36 per performance unit. | |||||||||||||||||||||
For the year ended December 31, 2014, 2013 and 2012, the Company recognized $4.5 million, $4.5 million and $1.9 million, respectively, of share-based compensation expense related to performance unit awards. As of December 31, 2014, there was $4.5 million of total unrecognized compensation cost related to the performance units and these costs are expected to be recognized over a weighted-average period of 1.1 years. | |||||||||||||||||||||
As of December 31, 2014, there were 2,741,480 common shares available for future grant under the 2011 Plan. Any performance units that convert into restricted shares will reduce the number of common shares available for future grant under the 2011 Plan. |
Earnings_per_Common_Share
Earnings per Common Share | 12 Months Ended | |||||||||||
Dec. 31, 2014 | ||||||||||||
Earnings Per Share [Abstract] | ||||||||||||
Earnings per Common Share | Earnings per Common Share | |||||||||||
Basic earnings per common share is calculated by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding during the period excluding the weighted average number of unvested restricted shares outstanding during the period. Diluted earnings per common share is calculated by dividing net income attributable to common shareholders by the weighted average number of common shares outstanding during the period, plus any shares that could potentially be outstanding during the period. Potential shares consist of unvested restricted share grants and unvested performance units, calculated using the treasury stock method. Any anti-dilutive shares have been excluded from the diluted earnings per share calculation. | ||||||||||||
Unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating shares and are considered in the computation of earnings per share pursuant to the two-class method. If there were any undistributed earnings allocable to participating shares, they would be deducted from net income attributable to common shareholders utilized in the basic and diluted earnings per share calculations. | ||||||||||||
For the years ended December 31, 2014 and 2012 no earnings representing undistributed earnings were allocated to participating shares because the Company paid dividends in excess of net income. For the year ended December 31, 2013, approximately $0.1 million represented undistributed earnings that were allocable to participating shares. | ||||||||||||
The limited partners’ outstanding limited partnership units in the Operating Partnership (which may be redeemed for common shares of beneficial interest under certain circumstances) have been excluded from the diluted earnings per share calculation as there was no effect on the amounts for the years ended December 31, 2014, 2013 and 2012, since the limited partners’ share of income would also be added back to net income attributable to common shareholders. | ||||||||||||
The computation of basic and diluted earnings per common share is as follows (in thousands, except share and per share data): | ||||||||||||
For the year ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Numerator: | ||||||||||||
Income from continuing operations attributable to common shareholders, including gain on disposal of hotel properties | $ | 135,441 | $ | 105,539 | $ | 43,423 | ||||||
Add: Income (loss) from discontinued operations | — | 7,382 | (2,125 | ) | ||||||||
Net income attributable to common shareholders | 135,441 | 112,921 | 41,298 | |||||||||
Less: Dividends paid on unvested restricted shares | (951 | ) | (936 | ) | (802 | ) | ||||||
Less: Undistributed earnings attributable to unvested restricted shares | — | (61 | ) | — | ||||||||
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares | $ | 134,490 | $ | 111,924 | $ | 40,496 | ||||||
Denominator: | ||||||||||||
Weighted-average number of common shares - basic | 127,360,669 | 117,950,066 | 105,423,604 | |||||||||
Unvested restricted shares | 316,020 | 251,217 | 59,587 | |||||||||
Unvested performance units | 617,154 | 537,343 | 265,495 | |||||||||
Weighted-average number of common shares - diluted | 128,293,843 | 118,738,626 | 105,748,686 | |||||||||
Basic per common share data: | ||||||||||||
Net income per share attributable to common shareholders before discontinued operations - basic | $ | 1.06 | $ | 0.89 | $ | 0.4 | ||||||
Discontinued operations | — | 0.06 | (0.02 | ) | ||||||||
Net income per share attributable to common shareholders - basic | $ | 1.06 | $ | 0.95 | $ | 0.38 | ||||||
Diluted per common share data: | ||||||||||||
Net income per share attributable to common shareholders before discontinued operations - diluted | $ | 1.05 | $ | 0.88 | $ | 0.4 | ||||||
Discontinued operations | — | 0.06 | (0.02 | ) | ||||||||
Net income per share attributable to common shareholders - diluted | $ | 1.05 | $ | 0.94 | $ | 0.38 | ||||||
Income_Taxes
Income Taxes | 12 Months Ended | |||||||||||
Dec. 31, 2014 | ||||||||||||
Income Tax Disclosure [Abstract] | ||||||||||||
Income Taxes | Income Taxes | |||||||||||
For federal income tax purposes, the cash distributions paid for the years ended December 31, 2014 and 2013 are characterized as follows: | ||||||||||||
For the Years Ended December 31, | ||||||||||||
2014 | 2013 | |||||||||||
Common distributions | ||||||||||||
Ordinary income | 100 | % | 100 | % | ||||||||
Return of capital | — | — | ||||||||||
Capital gains | — | — | ||||||||||
100 | % | 100 | % | |||||||||
The components of the income tax provision from continuing operations are as follows (in thousands): | ||||||||||||
For the Years Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Current: | ||||||||||||
Federal | $ | (244 | ) | $ | (323 | ) | $ | (50 | ) | |||
State | (1,543 | ) | (1,439 | ) | (1,381 | ) | ||||||
Deferred: | ||||||||||||
Federal | 572 | 830 | 64 | |||||||||
State | 70 | 53 | (2 | ) | ||||||||
Total net tax expense | $ | (1,145 | ) | $ | (879 | ) | $ | (1,369 | ) | |||
The provision for income taxes differs from the amount of income tax determined by applying the applicable U.S. statutory federal income tax rate to pretax income from continuing operations for the years ended December 31, 2014, 2013 and 2012 as a result of the following differences (in thousands): | ||||||||||||
For the Years Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Expected federal tax expense at statutory rate | $ | (47,906 | ) | $ | (40,271 | ) | $ | (14,952 | ) | |||
Tax impact of REIT election | 45,842 | 37,230 | 22,618 | |||||||||
Expected tax (expense) benefit at TRS | (2,064 | ) | (3,041 | ) | 7,666 | |||||||
Change in valuation allowance | 2,203 | 3,612 | (8,741 | ) | ||||||||
State income (expense) benefit, net of federal tax benefit | (1,273 | ) | (1,345 | ) | 595 | |||||||
Impact of rate change | 42 | (94 | ) | 146 | ||||||||
Other permanent items | (418 | ) | (443 | ) | (394 | ) | ||||||
Impact of acquired tax attributes | (5 | ) | 361 | (361 | ) | |||||||
Impact of provision to return | 370 | 71 | (280 | ) | ||||||||
Income tax expense | $ | (1,145 | ) | $ | (879 | ) | $ | (1,369 | ) | |||
Deferred income taxes represent the tax effect from continuing operations of the differences between the book and tax basis of assets and liabilities. Deferred tax assets (liabilities) include the following (in thousands): | ||||||||||||
December 31, | ||||||||||||
2014 | 2013 | |||||||||||
Deferred tax liabilities: | ||||||||||||
Property and equipment | $ | (5,354 | ) | $ | (1,787 | ) | ||||||
Prepaid expenses | (2,362 | ) | (1,662 | ) | ||||||||
Other - deferred tax liabilities | (163 | ) | (99 | ) | ||||||||
Deferred tax liabilities | $ | (7,879 | ) | $ | (3,548 | ) | ||||||
Deferred tax assets: | ||||||||||||
Property and equipment | $ | — | $ | 515 | ||||||||
Deferred revenue - key money | 1,429 | 1,478 | ||||||||||
Incentive and vacation accrual | 2,627 | 2,325 | ||||||||||
Allowance for doubtful accounts | 65 | 92 | ||||||||||
Other - deferred tax assets | 191 | 285 | ||||||||||
Other carryforwards | 158 | 106 | ||||||||||
Net operating loss carryforwards | 54,355 | 51,254 | ||||||||||
Valuation allowance | (51,323 | ) | (53,526 | ) | ||||||||
Deferred tax assets | $ | 7,502 | $ | 2,529 | ||||||||
The Company recorded a valuation allowance of approximately $51.3 million and $53.5 million related to its net operating loss, or NOL, carryforwards and other deferred tax assets at December 31, 2014 and 2013, respectively, as the Company believed it was more likely than not that it would not realize the benefits associated with these NOLs and other deferred tax assets. The ability to carry forward the tax benefit of NOLs of approximately $54.4 million will begin to expire in 2026 for federal tax purposes and during the period from 2016 to 2026 for state tax purposes if not utilized. The Company’s TRS entities experienced a change of control as defined in Section 382 of the Code, the TRS’s ability to utilize NOLs in the years after the change in control will be limited. | ||||||||||||
The Company owns subsidiary TRSs which are not part of a consolidated tax return, these deferred tax assets and liabilities are presented on a combined basis and are not subject to a valuation allowance. | ||||||||||||
The net current and non-current components of deferred income taxes included in the consolidated balance sheets are as follows (in thousands): | ||||||||||||
December 31, | ||||||||||||
2014 | 2013 | |||||||||||
Current net deferred tax assets | $ | 616 | $ | 263 | ||||||||
Current net deferred tax liabilities | (2,524 | ) | (1,761 | ) | ||||||||
Non-current net deferred tax assets | 6,886 | 2,266 | ||||||||||
Non-current net deferred tax liabilities | (5,355 | ) | (1,787 | ) | ||||||||
Net deferred tax liability | $ | (377 | ) | $ | (1,019 | ) | ||||||
The Company had no accruals for tax uncertainties as of December 31, 2014 and December 31, 2013. |
Segment_Information
Segment Information | 12 Months Ended |
Dec. 31, 2014 | |
Segment Reporting [Abstract] | |
Segment Information | Segment Information |
The Company separately evaluates the performance of each of its hotels. However, because each of the hotels has similar economic characteristics, facilities, and services, the properties have been aggregated into a single operating segment. |
Supplemental_Information_to_St
Supplemental Information to Statements of Cash Flows | 12 Months Ended | |||||||||||
Dec. 31, 2014 | ||||||||||||
Supplemental Cash Flow Elements [Abstract] | ||||||||||||
Supplemental Information to Statements of Cash Flows | Supplemental Information to Statements of Cash Flows (in thousands) | |||||||||||
For the year ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Interest paid, net of capitalized interest | $ | 52,424 | $ | 59,826 | $ | 79,376 | ||||||
Income taxes paid | $ | 2,111 | $ | 1,420 | $ | 1,598 | ||||||
Supplemental investing and financing transactions: | ||||||||||||
In conjunction with the acquisitions, the Company recorded the following: | ||||||||||||
Purchase of real estate | $ | 631,950 | $ | 228,573 | $ | 247,158 | ||||||
Accounts receivable | 807 | 740 | 164 | |||||||||
Other assets | 1,671 | 957 | 728 | |||||||||
Advance deposits | (659 | ) | (313 | ) | (224 | ) | ||||||
Accounts payable and other liabilities | (2,129 | ) | (12,168 | ) | (777 | ) | ||||||
Receipt of assets in full satisfaction | — | (4,731 | ) | — | ||||||||
Gain on foreclosure | — | (4,863 | ) | — | ||||||||
Acquisition of hotel and other properties | $ | 631,640 | $ | 208,195 | $ | 247,049 | ||||||
In conjunction with the dispositions, the Company recorded the following: | ||||||||||||
Disposal of hotel properties | $ | 137,829 | $ | 2,500 | $ | — | ||||||
Closing costs | (3,634 | ) | (140 | ) | — | |||||||
Operating prorations | (1,526 | ) | 9 | — | ||||||||
Proceeds from the disposal of hotel properties, net | $ | 132,669 | $ | 2,369 | $ | — | ||||||
Supplemental non-cash transactions: | ||||||||||||
Change in fair market value of designated interest rate swaps | $ | (7,703 | ) | $ | (5,941 | ) | $ | 1,326 | ||||
Accrued capital expenditures | $ | 9,641 | $ | 10,610 | $ | 4,563 | ||||||
Distributions payable | $ | 42,114 | $ | 30,870 | $ | 22,392 | ||||||
Subsequent_Events
Subsequent Events | 12 Months Ended |
Dec. 31, 2014 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent Events |
In February 2015, the Company sold 20 properties for a total sales price of approximately $230.3 million. |
Quarterly_Operating_Results_No
Quarterly Operating Results (Notes) | 12 Months Ended | |||||||||||||||
Dec. 31, 2014 | ||||||||||||||||
Quarterly Financial Information Disclosure [Abstract] | ||||||||||||||||
Quarterly Operating Results | Quarterly Operating Results (unaudited) | |||||||||||||||
The Company's unaudited condensed consolidated quarterly operating data for the years ended December 31, 2014 and 2013 follows (in thousands, except share and per share data). In the opinion of management, all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of quarterly results have been reflected in the data. It is also management's opinion, however, that quarterly operating data for hotels enterprises are not indicative of results to be achieved in succeeding years or quarters. In order to obtain a more accurate indication of performance, there should be a review of operating results, changes in shareholders' equity and cash flows for a period of several years. | ||||||||||||||||
Year ended December 31, 2014 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Total revenue | $ | 236,373 | $ | 295,047 | $ | 297,666 | $ | 280,111 | ||||||||
Income from continuing operations, including gain on disposal of hotel properties | $ | 11,985 | $ | 53,361 | $ | 37,064 | $ | 34,070 | ||||||||
Net income attributable to common shareholders | $ | 11,932 | $ | 52,904 | $ | 36,760 | $ | 33,845 | ||||||||
Comprehensive income | $ | 10,571 | $ | 45,991 | $ | 42,327 | $ | 28,849 | ||||||||
Basic per share data: | ||||||||||||||||
Income from continuing operations, including gain on disposal of hotel properties | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.26 | ||||||||
Net income attributable to common shareholders | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.26 | ||||||||
Diluted per share data: | ||||||||||||||||
Income from continuing operations, including gain on disposal of hotel properties | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.25 | ||||||||
Net income attributable to common shareholders | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.25 | ||||||||
Basic weighted average common shares outstanding | 121,740,962 | 125,260,607 | 131,106,440 | 131,189,673 | ||||||||||||
Diluted weighted average common shares outstanding | 122,867,755 | 126,475,051 | 132,386,843 | 132,186,832 | ||||||||||||
Year ended December 31, 2013 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Total revenue | $ | 214,870 | $ | 260,823 | $ | 252,116 | $ | 242,571 | ||||||||
Income from continuing operations | $ | 8,803 | $ | 38,571 | $ | 33,774 | $ | 25,595 | ||||||||
Discontinued operations | $ | (219 | ) | $ | 2,410 | $ | 3,158 | $ | 2,087 | |||||||
Net income attributable to common shareholders | $ | 8,491 | $ | 40,510 | $ | 36,475 | $ | 27,445 | ||||||||
Comprehensive income | $ | 8,016 | $ | 45,514 | $ | 20,513 | $ | 32,937 | ||||||||
Basic per share data: | ||||||||||||||||
Income from continuing operations | $ | 0.08 | $ | 0.32 | $ | 0.28 | $ | 0.21 | ||||||||
Discontinued operations | $ | — | $ | 0.02 | $ | 0.03 | $ | 0.01 | ||||||||
Net income attributable to common shareholders | $ | 0.08 | $ | 0.34 | $ | 0.31 | $ | 0.22 | ||||||||
Diluted per share data: | ||||||||||||||||
Income from continuing operations | $ | 0.08 | $ | 0.32 | $ | 0.27 | $ | 0.21 | ||||||||
Discontinued operations | $ | — | $ | 0.02 | $ | 0.03 | $ | 0.01 | ||||||||
Net income attributable to common shareholders | $ | 0.08 | $ | 0.34 | $ | 0.3 | $ | 0.22 | ||||||||
Basic weighted average common shares outstanding | 106,815,375 | 121,520,253 | 121,594,219 | 121,667,166 | ||||||||||||
Diluted weighted average common shares outstanding | 107,423,195 | 122,280,431 | 122,750,121 | 122,540,253 | ||||||||||||
Schedule_III_Real_Estate_and_A
Schedule III - Real Estate and Accumulated Depreciation | 12 Months Ended | |||||||||||||||||||||||||||||||||||
Dec. 31, 2014 | ||||||||||||||||||||||||||||||||||||
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||
Schedule III - Real Estate and Accumulated Depreciation | ||||||||||||||||||||||||||||||||||||
Initial Costs | Costs Capitalized Subsequent to Acquisition | Gross Amount at December 31, 2014 | ||||||||||||||||||||||||||||||||||
Description | Debt | Land & | Building & | Land, Building & | Land & | Buildings & | Total (1) | Accumulated | Date | Depreciation | ||||||||||||||||||||||||||
Improvements | Improvements | Improvements | Improvements | Improvements | Depreciation | Acquired | Life | |||||||||||||||||||||||||||||
Marriott Austin South | $ | — | $ | 2,253 | $ | 16,522 | $ | 1,429 | $ | 2,253 | $ | 17,951 | $ | 20,204 | $ | 3,760 | 2006 | 15 - 40 years | ||||||||||||||||||
Marriott Denver South @ Park Meadows | — | 5,385 | 39,488 | 1,938 | 5,385 | 41,426 | 46,811 | 8,756 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Marriott Louisville Downtown | 73,000 | — | 89,541 | 3,547 | — | 93,088 | 93,088 | 19,417 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Marriott Chicago Midway | — | 4,464 | 32,736 | 1,900 | 4,474 | 34,626 | 39,100 | 7,320 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Renaissance Boulder Flatiron Hotel | — | 4,440 | 32,557 | 1,569 | 4,460 | 34,106 | 38,566 | 7,132 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Renaissance Fort Lauderdale Plantation Hotel | — | 4,842 | 35,517 | 1,863 | 4,842 | 37,380 | 42,222 | 7,785 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Austin Northwest Arboretum | — | 1,443 | 10,585 | 1,489 | 1,446 | 12,071 | 13,517 | 2,483 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Austin South | 4,780 | 1,530 | 11,222 | 1,324 | 1,533 | 12,543 | 14,076 | 2,602 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Chicago Downtown Magnificent Mile | 31,695 | 8,140 | 59,696 | 2,360 | 8,140 | 62,056 | 70,196 | 12,979 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Denver West Golden | 6,023 | 1,325 | 9,716 | 1,218 | 1,325 | 10,934 | 12,259 | 2,215 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Chicago Southeast Hammond | — | 1,038 | 7,616 | 1,271 | 1,042 | 8,883 | 9,925 | 1,818 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Indianapolis @ The Capitol | — | 2,482 | 18,207 | 1,240 | 2,482 | 19,447 | 21,929 | 4,020 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Boulder Longmont | 5,364 | 1,192 | 8,745 | 864 | 1,192 | 9,609 | 10,801 | 1,998 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Boulder Louisville | 8,142 | 1,640 | 12,025 | 1,443 | 1,642 | 13,466 | 15,108 | 2,759 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Louisville Northeast | — | 1,374 | 10,079 | 767 | 1,376 | 10,844 | 12,220 | 2,288 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Midway Airport | 8,406 | 2,172 | 15,927 | 2,126 | 2,176 | 18,049 | 20,225 | 4,300 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard South Bend Mishawaka | — | 640 | 4,699 | 1,232 | 642 | 5,929 | 6,571 | 1,344 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Salt Lake City Airport | — | 2,333 | 17,110 | 1,328 | 2,333 | 18,438 | 20,771 | 3,751 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Houston Sugarland | — | 1,217 | 8,931 | 1,084 | 1,217 | 10,015 | 11,232 | 2,012 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Initial Costs | Costs Capitalized Subsequent to Acquisition | Gross Amount at December 31, 2014 | ||||||||||||||||||||||||||||||||||
Description | Debt | Land & | Building & | Land, Building & | Land & | Buildings & | Total (1) | Accumulated | Date | Depreciation | ||||||||||||||||||||||||||
Improvements | Improvements | Improvements | Improvements | Improvements | Depreciation | Acquired | Life | |||||||||||||||||||||||||||||
Courtyard Fort Lauderdale SW Miramar | — | 1,619 | 11,872 | 1,143 | 1,619 | 13,015 | 14,634 | 2,285 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Austin Downtown Convention Center | 49,200 | 6,049 | 44,361 | 1,477 | 6,049 | 45,838 | 51,887 | 8,146 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Austin Airport | — | 1,691 | 12,404 | 1,782 | 1,749 | 14,128 | 15,877 | 2,356 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Austin Northwest Arboretum | — | 1,403 | 10,290 | 1,855 | 1,403 | 12,145 | 13,548 | 2,279 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Austin South | — | 802 | 5,883 | 807 | 802 | 6,690 | 7,492 | 1,324 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Austin North Parmer Lane | 7,037 | 1,483 | 10,872 | 572 | 1,483 | 11,444 | 12,927 | 2,352 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Indianapolis Fishers | — | 998 | 7,322 | 955 | 998 | 8,277 | 9,275 | 1,646 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Denver West Golden | 6,162 | 1,222 | 8,963 | 660 | 1,222 | 9,623 | 10,845 | 1,918 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Chicago Southeast Hammond | — | 980 | 7,190 | 918 | 980 | 8,108 | 9,088 | 1,615 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Houston By The Galleria | — | 2,665 | 19,549 | 2,609 | 2,665 | 22,158 | 24,823 | 4,351 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Indianapolis Downtown On The Canal | — | 2,670 | 19,588 | 1,867 | 2,670 | 21,455 | 24,125 | 4,400 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Longmont Boulder | 6,164 | 1,407 | 10,321 | 779 | 1,407 | 11,100 | 12,507 | 2,251 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Boulder Louisville | — | 1,298 | 9,519 | 923 | 1,298 | 10,442 | 11,740 | 2,104 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Louisville Northeast | 6,782 | 1,319 | 9,675 | 730 | 1,319 | 10,405 | 11,724 | 2,072 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Merrillville | — | 595 | 4,372 | 1,243 | 595 | 5,615 | 6,210 | 1,321 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Detroit Novi | 6,214 | 1,427 | 10,445 | 91 | 1,427 | 10,536 | 11,963 | 2,225 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Chicago Oak Brook | 10,140 | — | 20,436 | 829 | — | 21,265 | 21,265 | 4,407 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Fort Lauderdale Plantation | — | 2,183 | 16,021 | 1,041 | 2,295 | 16,950 | 19,245 | 3,925 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Salt Lake City Airport | — | 875 | 6,416 | 1,170 | 875 | 7,586 | 8,461 | 1,457 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn San Antonio Downtown Market Sq | — | 1,822 | 13,360 | 2,241 | 1,822 | 15,601 | 17,423 | 2,999 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Initial Costs | Costs Capitalized Subsequent to Acquisition | Gross Amount at December 31, 2014 | ||||||||||||||||||||||||||||||||||
Description | Debt | Land & | Building & | Land, Building & | Land & | Buildings & | Total (1) | Accumulated | Date | Depreciation | ||||||||||||||||||||||||||
Improvements | Improvements | Improvements | Improvements | Improvements | Depreciation | Acquired | Life | |||||||||||||||||||||||||||||
Residence Inn South Bend | — | 603 | 4,425 | 459 | 603 | 4,884 | 5,487 | 997 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Houston Sugarland | — | 1,100 | 8,073 | 1,315 | 1,100 | 9,388 | 10,488 | 1,941 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Chicago Naperville | 8,830 | 1,923 | 14,101 | 838 | 1,923 | 14,939 | 16,862 | 3,138 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Louisville Downtown | — | 1,815 | 13,308 | 744 | 1,815 | 14,052 | 15,867 | 2,712 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Fort Lauderdale SW Miramar | — | 1,692 | 12,409 | 1,467 | 1,692 | 13,876 | 15,568 | 2,366 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Austin Downtown Convention Center | 32,800 | 3,767 | 27,626 | 620 | 3,767 | 28,246 | 32,013 | 5,054 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Austin North Parmer Lane | 6,164 | 1,957 | 14,351 | 577 | 1,957 | 14,928 | 16,885 | 3,096 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Austin South | — | 1,605 | 11,768 | 719 | 1,605 | 12,487 | 14,092 | 2,551 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Louisville Hurstbourne North | 7,302 | 1,890 | 13,869 | 929 | 1,890 | 14,798 | 16,688 | 3,070 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites South Bend Mishawaka | 5,049 | 983 | 7,217 | 263 | 983 | 7,480 | 8,463 | 1,693 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Denver North Westminster | 9,122 | 2,409 | 17,670 | 1,120 | 2,409 | 18,790 | 21,199 | 3,943 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Boulder Longmont | — | 1,144 | 8,388 | 694 | 1,144 | 9,082 | 10,226 | 1,745 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Fairfield Inn & Suites Austin South Airport | — | 505 | 3,702 | 474 | 505 | 4,176 | 4,681 | 819 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Fairfield Inn & Suites Denver Cherry Creek | — | 1,203 | 8,823 | 1,255 | 1,203 | 10,078 | 11,281 | 2,042 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Fairfield Inn & Suites Chicago SE Hammond | — | 722 | 5,301 | 1,098 | 722 | 6,399 | 7,121 | 1,229 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Fairfield Inn & Suites Key West | — | 1,803 | 19,325 | 3,054 | 1,853 | 22,329 | 24,182 | 4,030 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Fairfield Inn & Suites Chicago Midway Airport | 4,561 | 1,425 | 10,449 | 210 | 1,425 | 10,659 | 12,084 | 2,257 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Fairfield Inn & Suites San Antonio Dwntn Mkt | — | 1,378 | 10,105 | 926 | 1,378 | 11,031 | 12,409 | 2,218 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Fairfield Inn & Suites Valparaiso | — | 157 | 1,157 | 136 | 157 | 1,293 | 1,450 | 332 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Initial Costs | Costs Capitalized Subsequent to Acquisition | Gross Amount at December 31, 2014 | ||||||||||||||||||||||||||||||||||
Description | Debt | Land & | Building & | Land, Building & | Land & | Buildings & | Total (1) | Accumulated | Date | Depreciation | ||||||||||||||||||||||||||
Improvements | Improvements | Improvements | Improvements | Improvements | Depreciation | Acquired | Life | |||||||||||||||||||||||||||||
Holiday Inn Express Merrillville | — | 545 | 4,005 | 87 | 545 | 4,092 | 4,637 | 873 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Hampton Inn Chicago Midway Airport | — | 2,747 | 20,143 | 2,288 | 2,747 | 22,431 | 25,178 | 4,534 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn Chicago Midway Airport | — | 2,978 | 21,842 | 953 | 2,978 | 22,795 | 25,773 | 4,746 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Sleep Inn Midway Airport | — | 1,189 | 8,718 | 1,576 | 1,189 | 10,294 | 11,483 | 2,223 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Holiday Inn Express & Suites Midway Airport | — | 1,874 | 13,742 | 231 | 1,874 | 13,973 | 15,847 | 2,987 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn Bloomington | 17,500 | — | 18,945 | 896 | — | 19,841 | 19,841 | 2,904 | 2009 | 15 - 40 years | ||||||||||||||||||||||||||
TGI Friday's Chicago Midway | 2,107 | 829 | 6,139 | 180 | 829 | 6,319 | 7,148 | 1,325 | 2006 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Bakersfield | — | 1,560 | 8,838 | 227 | 1,575 | 9,050 | 10,625 | 1,885 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Hampton Inn Suites Clearwater St Petersburg Ulmerton Road | — | 1,106 | 12,721 | 1,069 | 1,114 | 13,782 | 14,896 | 2,445 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Hampton Inn Garden City | — | 5,691 | 22,764 | 634 | 5,717 | 23,372 | 29,089 | 4,344 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Houston By The Galleria | 26,000 | 3,069 | 22,508 | 33 | 3,069 | 22,541 | 25,610 | 4,175 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Hampton Inn Fort Walton Beach | — | 8,774 | 6,109 | 1,026 | 8,841 | 7,068 | 15,909 | 1,234 | 2007 | 15 - 40 years | ||||||||||||||||||||||||||
Embassy Suites Los Angeles Downey | 21,707 | 4,857 | 29,943 | 3,835 | 4,946 | 33,689 | 38,635 | 5,506 | 2008 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Austin Arboretum | 10,163 | 2,813 | 15,940 | 909 | 2,813 | 16,849 | 19,662 | 2,610 | 2008 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Dallas Lincoln Park | 17,168 | 3,169 | 17,958 | 480 | 3,250 | 18,357 | 21,607 | 2,981 | 2008 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Dallas Uptown | 12,136 | 2,241 | 12,698 | 601 | 2,290 | 13,250 | 15,540 | 2,082 | 2008 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Houston Galleria | 12,826 | 2,976 | 16,866 | 1,908 | 2,976 | 18,774 | 21,750 | 2,833 | 2008 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn New York West 35th Street | — | 24,244 | 96,978 | 978 | 24,257 | 97,943 | 122,200 | 14,461 | 2009 | 15 - 40 years | ||||||||||||||||||||||||||
Embassy Suites Tampa Downtown Convention Ctr | — | 2,161 | 71,017 | 1,464 | 2,310 | 72,332 | 74,642 | 8,665 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Initial Costs | Costs Capitalized Subsequent to Acquisition | Gross Amount at December 31, 2014 | ||||||||||||||||||||||||||||||||||
Description | Debt | Land & | Building & | Land, Building & | Land & | Buildings & | Total (1) | Accumulated | Date | Depreciation | ||||||||||||||||||||||||||
Improvements | Improvements | Improvements | Improvements | Improvements | Depreciation | Acquired | Life | |||||||||||||||||||||||||||||
Fairfield Inn & Suites Washington DC Downtown | — | 16,214 | 22,265 | 4,786 | 16,307 | 26,958 | 43,265 | 3,529 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Embassy Suites Fort Myers Estero | — | 2,816 | 7,862 | 242 | 2,859 | 8,061 | 10,920 | 1,120 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Homewood Suites Washington DC Downtown | 33,000 | 23,139 | 34,188 | 901 | 23,140 | 35,088 | 58,228 | 3,925 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton New York Fashion District | — | 35,592 | 82,392 | 635 | 35,606 | 83,013 | 118,619 | 8,987 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Hampton Inn Suites Denver Tech Center | — | 2,373 | 9,180 | 1,582 | 2,424 | 10,711 | 13,135 | 1,423 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Hotel Indigo New Orleans Garden District | — | 1,901 | 3,865 | 11,746 | 2,080 | 15,432 | 17,512 | 1,827 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Columbia | — | 1,993 | 11,487 | 1,563 | 2,030 | 13,013 | 15,043 | 1,593 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn National Harbor Washington DC | — | 7,457 | 37,046 | 92 | 7,462 | 37,133 | 44,595 | 3,927 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Silver Spring | — | 3,945 | 18,896 | 996 | 3,973 | 19,864 | 23,837 | 2,367 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn New Orleans Convention Center | — | 3,405 | 20,750 | 3,660 | 3,428 | 24,387 | 27,815 | 2,867 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Hampton Inn West Palm Beach Arprt Central | — | 2,280 | 9,769 | 439 | 2,280 | 10,208 | 12,488 | 1,198 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn West Palm Beach Airport | — | 1,206 | 10,811 | 310 | 1,215 | 11,112 | 12,327 | 1,228 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn Los Angeles Hollywood | — | 5,303 | 19,136 | 5,328 | 5,464 | 24,303 | 29,767 | 3,010 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
DoubleTree Metropolitan Hotel New York City | — | 140,332 | 188,014 | 15,736 | 140,435 | 203,647 | 344,082 | 21,744 | 2010 | 15 - 40 years | ||||||||||||||||||||||||||
Embassy Suites Columbus | — | 1,274 | 6,805 | 1,620 | 1,449 | 8,250 | 9,699 | 986 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Renaissance Pittsburgh Hotel | — | 3,274 | 39,934 | 2,277 | 3,317 | 42,168 | 45,485 | 4,292 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Atlanta Buckhead | — | 2,860 | 21,668 | 1,363 | 2,875 | 23,016 | 25,891 | 2,412 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
DoubleTree Hotel Columbia | — | 1,933 | 6,486 | 3,553 | 2,020 | 9,952 | 11,972 | 1,278 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Marriott Denver Airport @ Gateway Park | 26,500 | 3,083 | 38,356 | 2,321 | 3,153 | 40,607 | 43,760 | 4,243 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Embassy Suites West Palm Beach Central | — | 3,656 | 9,614 | 5,110 | 3,770 | 14,610 | 18,380 | 2,002 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Initial Costs | Costs Capitalized Subsequent to Acquisition | Gross Amount at December 31, 2014 | ||||||||||||||||||||||||||||||||||
Description | Debt | Land & | Building & | Land, Building & | Land & | Buildings & | Total (1) | Accumulated | Date | Depreciation | ||||||||||||||||||||||||||
Improvements | Improvements | Improvements | Improvements | Improvements | Depreciation | Acquired | Life | |||||||||||||||||||||||||||||
Hilton Garden Inn Durham Raleigh Research Triangle Park | — | 1,751 | 4,763 | 5,238 | 1,813 | 9,939 | 11,752 | 1,597 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn Pittsburgh University Place | — | 1,975 | 18,490 | 6,679 | 2,034 | 25,110 | 27,144 | 3,111 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Hampton Inn Houston Near The Galleria | — | 9,326 | 9,220 | 783 | 9,395 | 9,934 | 19,329 | 1,147 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Charleston Historic District | — | 2,714 | 35,828 | 460 | 2,736 | 36,266 | 39,002 | 2,980 | 2011 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Bethesda Downtown | 35,000 | 8,154 | 52,750 | 1,025 | 8,272 | 53,657 | 61,929 | 3,602 | 2012 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard New York Manhattan Upper East Side | — | 20,654 | 60,223 | 3,262 | 20,673 | 63,466 | 84,139 | 4,253 | 2012 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Garden Inn San Francisco Oakland Bay Brg | — | 11,902 | 22,758 | 1,734 | 11,947 | 24,447 | 36,394 | 1,660 | 2012 | 15 - 40 years | ||||||||||||||||||||||||||
Embassy Suites Boston Waltham | — | 6,268 | 56,025 | 2,682 | 6,298 | 58,677 | 64,975 | 3,346 | 2012 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Houston Downtown Convention Center | — | 5,799 | 28,954 | 1,166 | 5,799 | 30,120 | 35,919 | 1,424 | 2013 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Houston Downtown Convention Center | — | 4,674 | 24,913 | 1,025 | 4,674 | 25,938 | 30,612 | 1,214 | 2013 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Houston Downtown Convention Center | — | 2,382 | 12,756 | 9,339 | 2,437 | 22,040 | 24,477 | 296 | 2013 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Waikiki Beach | — | 557 | 79,033 | 704 | 660 | 79,634 | 80,294 | 3,214 | 2013 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard San Francisco | — | 11,277 | 18,198 | 10,844 | 11,289 | 29,030 | 40,319 | — | 2013 | 15 - 40 years | ||||||||||||||||||||||||||
Residence Inn Atlanta Midtown Historic | — | 2,812 | 6,044 | 5,852 | 2,908 | 11,800 | 14,708 | 95 | 2013 | 15 - 40 years | ||||||||||||||||||||||||||
SpringHill Suites Portland Hillsboro | — | 3,488 | 18,283 | 44 | 3,489 | 18,326 | 21,815 | 619 | 2013 | 15 - 40 years | ||||||||||||||||||||||||||
Hilton Cabana Miami Beach | — | 25,083 | 40,707 | 905 | 25,106 | 41,589 | 66,695 | 631 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Charlotte Center City | — | 3,029 | 26,193 | — | 3,029 | 26,193 | 29,222 | 550 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Cypress Anaheim | — | 3,995 | 9,164 | 1,790 | 4,149 | 10,800 | 14,949 | 224 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Emeryville San Francisco Bay Area | — | 7,425 | 29,137 | 2,535 | 7,452 | 31,645 | 39,097 | 662 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Initial Costs | Costs Capitalized Subsequent to Acquisition | Gross Amount at December 31, 2014 | ||||||||||||||||||||||||||||||||||
Description | Debt | Land & | Building & | Land, Building & | Land & | Buildings & | Total (1) | Accumulated | Date | Depreciation | ||||||||||||||||||||||||||
Improvements | Improvements | Improvements | Improvements | Improvements | Depreciation | Acquired | Life | |||||||||||||||||||||||||||||
Hyatt House San Diego Sorrento Mesa | — | 10,419 | 21,289 | 959 | 10,511 | 22,156 | 32,667 | 482 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House San Jose Silicon Valley | — | 6,819 | 31,682 | — | 6,819 | 31,682 | 38,501 | 669 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House San Ramon | — | 5,713 | 11,852 | 251 | 5,717 | 12,099 | 17,816 | 277 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt House Santa Clara | — | 8,044 | 27,703 | 348 | 8,044 | 28,051 | 36,095 | 587 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt Market Street The Woodlands | — | 5,950 | 16,882 | — | 5,950 | 16,882 | 22,832 | 361 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt Place Fremont Silicon Valley | — | 6,208 | 13,730 | 550 | 6,209 | 14,279 | 20,488 | 318 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt Place Madison Downtown | — | 6,701 | 25,478 | — | 6,701 | 25,478 | 32,179 | 532 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Embassy Suites Irvine Orange County | — | 15,062 | 33,048 | 114 | 15,062 | 33,162 | 48,224 | 574 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Courtyard Portland City Center | — | 8,019 | 53,024 | 8 | 8,019 | 53,032 | 61,051 | 884 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
Hyatt Atlanta Midtown | — | 3,737 | 41,731 | 9 | 3,737 | 41,740 | 45,477 | 529 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
DoubleTree Grand Key Resort | — | 48,192 | 27,770 | 6 | 48,192 | 27,776 | 75,968 | 252 | 2014 | 15 - 40 years | ||||||||||||||||||||||||||
$ | 517,044 | $ | 703,487 | $ | 2,795,871 | $ | 212,529 | $ | 706,497 | $ | 3,005,390 | $ | 3,711,887 | $ | 382,266 | |||||||||||||||||||||
_______________________________________________________________________________ | ||||||||||||||||||||||||||||||||||||
(1) The aggregate cost of real estate for federal income tax purposes is approximately $3.6 billion at December 31, 2014. | ||||||||||||||||||||||||||||||||||||
The change in total cost of properties for the years ended December 31, 2014, 2013, and 2012 is as follows: | ||||||||||||||||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||||||||||
Reconciliation of Land and Buildings and Improvements | ||||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 3,461,251 | $ | 3,218,610 | $ | 2,908,626 | ||||||||||||||||||||||||||||||
Add: Acquisitions | 573,936 | 219,169 | 238,731 | |||||||||||||||||||||||||||||||||
Add: Improvements | 59,485 | 30,309 | 72,149 | |||||||||||||||||||||||||||||||||
Less: Disposition of properties | (142,581 | ) | (6,837 | ) | — | |||||||||||||||||||||||||||||||
Less: Impairment loss | (9,200 | ) | — | (896 | ) | |||||||||||||||||||||||||||||||
Less: Land, building and improvements of hotels held for sale | (231,004 | ) | — | — | ||||||||||||||||||||||||||||||||
Balance at end of period | $ | 3,711,887 | $ | 3,461,251 | $ | 3,218,610 | ||||||||||||||||||||||||||||||
The change in accumulated depreciation of real estate assets for the years ended December 31, 2014, 2013 and 2012 is as follows: | ||||||||||||||||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||||||||||
Reconciliation of Accumulated Depreciation | ||||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | (367,306 | ) | $ | (295,397 | ) | $ | (228,809 | ) | |||||||||||||||||||||||||||
Add: Depreciation for the period | (81,892 | ) | (73,556 | ) | (66,588 | ) | ||||||||||||||||||||||||||||||
Less: Disposition of properties | 24,383 | 1,647 | — | |||||||||||||||||||||||||||||||||
Less: Accumulated depreciation of hotels held for sale | 42,549 | — | — | |||||||||||||||||||||||||||||||||
Balance at end of period | $ | (382,266 | ) | $ | (367,306 | ) | $ | (295,397 | ) |
Summary_of_Significant_Account1
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2014 | |
Accounting Policies [Abstract] | |
Basis of Presentation and Principles of Consolidation | Basis of Presentation and Principles of Consolidation |
The consolidated financial statements have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America ("GAAP"). | |
The consolidated financial statements include the accounts of the Company, the Operating Partnership and its wholly-owned subsidiaries, including joint ventures. All intercompany balances have been eliminated in consolidation. | |
Use of Estimates | Use of Estimates |
The preparation of the Company’s financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of certain assets and liabilities and the amounts of contingent assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. | |
Reporting Periods | Reporting Periods |
As of December 31, 2014, the Company owned five hotels that were managed by affiliates of Marriott International (“Marriott”). Beginning January 1, 2013, the Company’s hotels managed by Marriott were accounted for on a calendar year basis. Prior to January 1, 2013, the Company’s hotels managed by Marriott were accounted for on a fiscal year comprised of 52 or 53 weeks ending on the Friday closest to December 31. The Company’s results for the years ended December 31, 2012 include the results of operations for the Company’s Marriott-managed hotels for the 52-week period ended December 28, 2012. | |
Risks and Uncertainties | Risks and Uncertainties |
During the last economic recession, the Company experienced reduced demand for its hotel rooms and services. While uncertainty over the expected economic growth may impact the lodging industry and the Company's financial results and growth, the Company remains cautiously optimistic that its future financial results and growth will benefit from current economic conditions and favorable lodging fundamentals. | |
At December 31, 2014, the Company owned hotels located in the New York, New York, Chicago, Illinois, Austin, Texas, Denver-Boulder, Colorado, Houston, Texas, and the Baltimore, Maryland-Washington, D.C. metropolitan areas that accounted for 13.7%, 10.0% and 8.3%, 7.3%, 5.7%, and 5.2%, respectively, of our total revenue. As a result, the Company is susceptible to adverse market conditions in these areas, including industry downturns, relocation of businesses and any oversupply of hotel rooms or a reduction in lodging demand. | |
At December 31, 2014, the Company owned 93, 31 and 15 hotels that operate under Marriott, Hilton and Hyatt brands, respectively. As a result, the Company is subject to the potential risks associated with the concentration of its hotels under a limited number of brands. A negative public image or other adverse event that becomes associated with either of these brands could adversely affect hotels operated under the respective brand. If any of these brands suffers a significant decline in appeal to the traveling public, the revenues and profitability of the Company's branded hotels could be adversely affected. | |
The Company owns 93 hotels that are managed by White Lodging Services Corporation ("WLS"). As a result, the Company is subject to the potential risks associated with the concentration of the majority of our hotels under a single management company. A negative public image or other adverse event that becomes associated with or impacts WLS could adversely affect the revenues and profitability of hotels that are managed by them. | |
Reclassifications | Reclassifications |
Certain prior year amounts in these financial statements have been reclassified to conform to the current year presentation with no impact to net income, shareholders’ equity or cash flows. | |
Revenue Recognition | Revenue Recognition |
The Company’s revenue comprises hotel operating revenue, such as room revenue, food and beverage revenue and revenue from other hotel operating departments (such as telephone, parking and other guest services). These revenues are recorded net of any sales and occupancy taxes collected from guests. All rebates or discounts are recorded as a reduction in revenue, and there are no material contingent obligations with respect to rebates and discounts offered by the hotels. All revenues are recorded on an accrual basis as earned. Appropriate allowances are made for doubtful accounts and are recorded as bad debt expenses. The allowances are calculated as a percentage of aged accounts receivable. Cash received prior to guest arrival is recorded as an advance from the guest and recognized as revenue at the time of occupancy. | |
Incentive payments received pursuant to entry into management agreements are deferred and amortized into income over the life of the respective agreements. In May 2012, the Company received an incentive payment of $4.0 million related to purchasing a hotel and entering into a franchise agreement, which is being recognized over the remaining term of the franchise agreement. As of December 31, 2014, there was approximately $3.7 million remaining to be recognized. | |
Fair Value of Financial Instruments | Fair Value of Financial Instruments |
The estimated fair values of financial instruments have been determined by the Company using available market information and appropriate valuation methods. Considerable judgment is required in interpreting market data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methods may have a material effect on the estimated fair value amounts. | |
Investment in Hotel and Other Properties | Investment in Hotels and Other Properties |
The Company’s acquisitions generally consist of land, land improvements, buildings, building improvements, furniture, fixtures and equipment ("FF&E"), and inventory. The Company may also acquire intangibles related to in-place leases, management agreements and franchise agreements when properties are acquired. The Company allocates the purchase price among the assets acquired and liabilities assumed based on their respective fair values. Transaction costs are expensed for acquisitions that are considered business combinations and capitalized for asset acquisitions. | |
The Company’s investments in hotels and other properties are carried at cost and are depreciated using the straight-line method over estimated useful lives of 15 years for land improvements, 15 years for building improvements, 40 years for buildings and three to five years for FF&E. Intangibles arising from acquisitions are amortized using the straight-line method over the non-cancelable portion of the term of the agreement. Maintenance and repairs are expensed and major renewals or improvements are capitalized. Interest used to finance real estate under development is capitalized as an additional cost of development. Upon the sale or disposition of a property, the asset and related accumulated depreciation are removed from the accounts and the related gain or loss is included in gain or loss on disposal of hotel properties. Gain or loss from dispositions representing a strategic shift that had or will have a major effect on operations and final results will be presented as discontinued operations. | |
In accordance with the guidance on impairment or disposal of long-lived assets, the Company does not consider "held for sale" classification until it is probable that the sale will be completed within one year and the other requisite criteria for such classification have been met. The Company does not depreciate properties so long as they are classified as held for sale. Upon designation as held for sale and quarterly thereafter, the Company reviews the realizability of the carrying value, less cost to sell, in accordance with the guidance. Any such adjustment in the carrying value is reflected as an impairment charge. | |
The Company assesses carrying value whenever events or changes in circumstances indicate that the carrying amounts may not be fully recoverable. Recoverability is measured by comparison of the carrying amount to the estimated future undiscounted cash flows which take into account current market conditions and the Company’s intent with respect to holding or disposing of properties. If the Company’s analysis indicates that the carrying value is not recoverable on an undiscounted cash flow basis, it recognizes an impairment charge for the amount by which the carrying value exceeds the fair value. Fair value is determined through various valuation techniques, including internally developed discounted cash flow models, comparable market transactions and third party appraisals, where considered necessary. | |
The use of projected future cash flows is based on assumptions that are consistent with a market participant’s future expectations for the travel industry and economy in general and the Company’s expected use of the underlying properties. The assumptions and estimates about future cash flows and capitalization rates are complex and subjective. Changes in economic and operating conditions that occur subsequent to a current impairment analysis and the Company’s ultimate use of the properties could impact these assumptions and result in future impairment charges with respect to the properties. | |
Cash and Cash Equivalents | Cash and Cash Equivalents |
All highly liquid investments with a maturity of three months or less when purchased are considered to be cash equivalents. The Company maintains cash balances in domestic banks, which, at times, may exceed the limits of amounts insured by the Federal Deposit Insurance Corporation. | |
Restricted Cash Reserves | Restricted Cash Reserves |
All cash that is required to be maintained in a reserve escrow account by a management agreement, franchise agreement and/or a mortgage agreement for replacement of furniture, fixtures and equipment and funding of real estate taxes and insurance is considered to be restricted cash reserves. | |
Hotel Receivables | Hotel Receivables |
Hotel receivables consist mainly of hotel guest and meeting and banquet room rental receivables. The Company does not generally require collateral, as ongoing credit evaluations are performed and an allowance for doubtful accounts is established against any receivable that is estimated to be uncollectible. | |
Deferred Financing Fees | Deferred Financing Fees |
Deferred financing fees relate to costs incurred to obtain long-term financing. Deferred financing fees are recorded at cost and are amortized using the straight-line method, which approximates the effective interest method, over the respective terms of the financing agreement, as applicable (see Note 6) and are included as a component of interest expense. The Company expenses unamortized deferred financing fees when the associated financing agreement is refinanced or repaid before maturity, unless criteria are met that would allow for the carryover of such costs to the refinanced agreement. For the years ended December 31, 2014, 2013 and 2012, approximately $4.3 million, $4.5 million and $5.4 million (excluding discontinued operations), respectively, of amortization expense was recorded as a component of interest expense. Accumulated amortization at December 31, 2014 and 2013 was approximately $6.8 million and $4.9 million, respectively. | |
Deferred Management Fees | Deferred Management Fees |
In June 2006, the Company made a one-time payment of $20.0 million to WLS in consideration for the agreement of WLS to enter into new management agreements on terms favorable to the Company. This payment was recorded at cost, and is being amortized as a component of management fee expense over the 20-year initial term of the management agreement. For each of the years ended December 31, 2014, 2013 and 2012, approximately $1.0 million (excluding discontinued operations) of amortization expense was recorded for deferred management fees. As of December 31, 2014 and 2013, accumulated amortization was approximately $7.9 million and $7.7 million, respectively. | |
Comprehensive Income (Loss) | Comprehensive Income |
Comprehensive income includes net income and other comprehensive income (loss). Other comprehensive income (loss) is comprised of unrealized gains and losses resulting from hedging activities. | |
Advertising Costs | Advertising Costs |
The Company expenses advertising costs as incurred. Advertising expense was approximately $3.7 million, $3.7 million and $4.4 million for the years ended December 31, 2014, 2013 and 2012 (excluding discontinued operations), respectively, and is included in other hotel operating expenses. | |
Transaction and Pursuit Costs | Transaction and Pursuit Costs |
The Company incurs costs during the review of potential property acquisitions and dispositions, including legal fees, architectural costs, environmental reviews and market studies. These costs are expensed as incurred. | |
Derivative Financial Instruments | Derivative Financial Instruments |
In the normal course of business, the Company is exposed to the effects of interest rate changes. As of December 31, 2014 and 2013, 89.4% and 87.0%, respectively, of the Company's borrowings were subject to variable rates. As of December 31, 2014 and 2013, after taking into consideration the effect of interest rate swaps, 16.0% and 30.8%, respectively, of the Company's borrowings were subject to variable rates. The Company limits the risks associated with interest rate changes by following the Company's established risk management policies and procedures, including the use of derivatives. The Company utilizes derivative financial instruments to manage, or hedge, interest rate risk. The Company attempts to require that hedging derivative instruments be effective in reducing the interest rate risk exposure that they are designated to hedge. This effectiveness is essential in order to qualify for hedge accounting. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. When the terms of an underlying transaction are modified, or when the underlying hedged item ceases to exist, all changes in the fair value of the instrument are marked-to-market with changes in value included in net income each period until the instrument matures. | |
The Company utilizes a variety of borrowing vehicles including an unsecured revolving credit facility and medium and long-term financings. To reduce the Company's susceptibility to interest rate variability, the Company uses interest rate instruments, typically interest rate swaps, to convert a portion of variable rate debt to fixed rate debt. | |
Interest rate swap agreements contain a credit risk that counterparties may be unable to fulfill the terms of the agreement. The Company has minimized that risk by evaluating the creditworthiness of its counterparties, who are limited to major banks and financial institutions, and it does not anticipate nonperformance by the counterparties. | |
Gains and losses on derivatives determined to be effective hedges are reported in other comprehensive income (loss) and are reclassified to earnings in the period in which earnings are affected by the underlying hedged item. The ineffective portion of all hedged items is recognized in earnings in the current period. | |
Distributions by the Company | Distributions by the Company |
The Company's board of trustees determines the amount of future distributions based upon various factors including operating results, economic conditions, other operating trends, the Company's financial condition and capital requirements, as well as minimum REIT distribution requirements. The Company's ability to make distributions is dependent on receipt of quarterly distributions from the Operating Partnership and the Operating Partnership's ability to make distributions is dependent upon the results of operations of the hotels. | |
Noncontrolling Interests | Noncontrolling Interests |
The consolidated financial statements include all subsidiaries controlled by the Company. For controlled subsidiaries that are not wholly-owned, the noncontrolling interests in these subsidiaries are presented separately in the consolidated financial statements. As of December 31, 2014 the Company consolidated DBT Met Hotel Venture, LP, a majority-owned partnership that has a third-party, noncontrolling 1.9% ownership interest. The third-party partnership interest is included in noncontrolling interest in joint venture on the consolidated balance sheet. Profits and losses are allocated in proportion to each party's respective ownership interest. | |
As of December 31, 2014, the Company consolidates the Operating Partnership, which is a majority-owned partnership that has a third-party, noncontrolling 0.7% ownership interest. The third-party partnership interest is included in noncontrolling interest in Operating Partnership on the consolidated balance sheet. Profits and losses are allocated in proportion to each party's respective ownership interest. | |
Income Taxes | Income Taxes |
The Company has elected to be taxed as a real estate investment trust under Sections 856 through 860 of the Internal Revenue Code, as amended, commencing with the taxable year ended December 31, 2011. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its REIT taxable income, subject to certain adjustments and excluding any net capital gain. The Company's current intention is to adhere to these requirements and maintain the qualification for taxation as a REIT. As a REIT, the Company generally is not subject to federal corporate income tax on that portion of net income that is currently distributed. If the Company fails to qualify for taxation as a REIT in any taxable year, it will be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT for four subsequent taxable years. Even if the Company qualifies for taxation as a REIT, it may be subject to certain state and local taxes on income and property, and to federal income and excise taxes on undistributed taxable income. | |
Taxable income from non-REIT activities managed through taxable REIT subsidiaries is subject to federal, state and local income taxes. The taxable REIT subsidiary is required to pay income taxes at the applicable rates. The consolidated income tax provision or benefit includes the income tax provision or benefit related to the operations of the taxable REIT subsidiary as well as state income taxes incurred. | |
Where required, deferred income taxes are accounted for using the asset and liability method. Under this method, deferred income taxes are recognized for temporary differences between the financial reporting bases of assets and liabilities and their respective income tax bases and for operating loss, capital loss and tax credit carryforwards based on enacted income tax rates expected to be in effect when such amounts are realized or settled. However, deferred tax assets are recognized only to the extent that is more likely than not they will be realized based on consideration of available evidence, including future reversals of existing taxable temporary differences, future projected taxable income and tax planning strategies. | |
The Company performs an annual review for any uncertain tax positions and, if necessary, will record expected future tax consequences of uncertain tax positions in the financial statements. At December 31, 2014 and 2013, the Company did not identify any uncertain tax positions. | |
Earnings Per Share | Earnings Per Share |
Basic earnings per common share is calculated by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding during the period excluding the weighted-average number of unvested restricted shares outstanding during the period. Diluted earnings per common share is calculated by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding during the period, plus any shares that could potentially be outstanding during the period. Potential shares consist of unvested restricted share grants and unvested performance units, calculated using the treasury stock method. Any anti-dilutive shares have been excluded from the diluted earnings per share calculation. | |
Share-based Compensation | Share-based Compensation |
From time to time, the Company may issue share-based awards under the 2011 Equity Incentive Plan (the "2011 Plan"), as compensation to officers, employees and non-employee trustees (see Note 11). The vesting of awards issued to officers and employees is based on either continued employment (time-based) or based on the relative total shareholder returns of the Company and continued employment (performance-based), as determined by the board of trustees at the date of grant. The Company recognizes, for time-based awards, compensation expense for non-vested shares on a straight-line basis over the vesting period based upon the fair market value of the shares on the date of grant, adjusted for forfeitures. The Company recognizes, for performance-based awards, compensation expense over the requisite service period for each award, based on the fair market value of the shares on the date of grant, as determined using a Monte Carlo simulation, adjusted for forfeitures. | |
Regulatory Environmental Costs, Policy [Policy Text Block] | Environmental |
The Company is subject to various federal, state and local environmental regulations related to its property ownership and operation. The Company has performed environmental assessments of its properties, the results of which have not revealed any environmental liability that the Company believes would have a materially adverse effect on its financial position, operations or liquidity. |
Summary_of_Significant_Account2
Summary of Significant Accounting Policies Environmental (Policies) | 12 Months Ended |
Dec. 31, 2014 | |
Environmental Remediation Obligations [Abstract] | |
Regulatory Environmental Costs, Policy [Policy Text Block] | Environmental |
The Company is subject to various federal, state and local environmental regulations related to its property ownership and operation. The Company has performed environmental assessments of its properties, the results of which have not revealed any environmental liability that the Company believes would have a materially adverse effect on its financial position, operations or liquidity. |
Acquisition_of_Hotel_and_Other1
Acquisition of Hotel and Other Properties (Tables) | 12 Months Ended | |||||||||||||
Dec. 31, 2014 | ||||||||||||||
Business Combinations [Abstract] | ||||||||||||||
Schedule of Business Acquisitions, by Acquisition [Table Text Block] | During the year ended December 31, 2014, the Company acquired a 100% interest in the following properties: | |||||||||||||
Property | Location | Acquisition Date | Management Company | Rooms | Purchase Price (in thousands) | |||||||||
Hyatt House Charlotte Center City | Charlotte, NC | March 12, 2014 | Hyatt Affiliate | 163 | $ | 32,496 | ||||||||
Hyatt House Cypress Anaheim | Cypress, CA | March 12, 2014 | Hyatt Affiliate | 142 | 14,753 | |||||||||
Hyatt House Emeryville San Francisco Bay Area | Emeryville, CA | March 12, 2014 | Hyatt Affiliate | 234 | 39,274 | |||||||||
Hyatt House San Diego Sorrento Mesa | San Diego, CA | March 12, 2014 | Hyatt Affiliate | 193 | 35,985 | |||||||||
Hyatt House San Jose Silicon Valley | San Jose, CA | March 12, 2014 | Hyatt Affiliate | 164 | 44,159 | |||||||||
Hyatt House San Ramon | San Ramon, CA | March 12, 2014 | Hyatt Affiliate | 142 | 20,833 | |||||||||
Hyatt House Santa Clara | Santa Clara, CA | March 12, 2014 | Hyatt Affiliate | 150 | 40,570 | |||||||||
Hyatt Market Street The Woodlands | The Woodlands, TX | March 12, 2014 | Hyatt Corporation | 70 | 25,817 | |||||||||
Hyatt Place Fremont Silicon Valley | Fremont, CA | March 12, 2014 | Hyatt Affiliate | 151 | 23,525 | |||||||||
Hyatt Place Madison Downtown | Madison, WI | March 12, 2014 | Hyatt Affiliate | 151 | 35,088 | |||||||||
Courtyard Portland City Center | Portland, OR | May 22, 2014 | Sage Hospitality | 256 | 67,000 | |||||||||
Embassy Suites Irvine Orange County | Irvine, CA | May 22, 2014 | Sage Hospitality | 293 | 53,000 | |||||||||
Hilton Cabana Miami Beach | Miami, FL | June 19, 2014 | Highgate Hotels | 231 | 71,700 | |||||||||
Hyatt Atlanta Midtown | Atlanta, GA | July 14, 2014 | Interstate Hotels and Resorts | 194 | 49,500 | |||||||||
DoubleTree Grand Key Resort (1) | Key West, FL | September 11, 2014 | Interstate Hotels and Resorts | 215 | 78,250 | |||||||||
2,749 | $ | 631,950 | ||||||||||||
_______________________________________________________________________________ | ||||||||||||||
(1) Purchase price includes $1.3 million paid for five condominium units. | ||||||||||||||
During the year ended December 31, 2013, the Company acquired a 100% interest in the following properties: | ||||||||||||||
Property | Location | Acquisition Date | Management Company | Rooms | Purchase Price (in thousands) | |||||||||
Courtyard Houston Downtown Convention Center | Houston, TX | March 19, 2013 | White Lodging Services | 191 | $ | 34,308 | ||||||||
Residence Inn Houston Downtown Convention Center | Houston, TX | March 19, 2013 | White Lodging Services | 171 | 29,421 | |||||||||
SpringHill Suites Houston Downtown Convention Center (1) | Houston, TX | March 19, 2013 | n/a | 82 | 15,547 | |||||||||
Courtyard Waikiki Beach | Honolulu, HI | June 17, 2013 | Highgate Hotels | 399 | 75,250 | |||||||||
Courtyard San Francisco (1) | San Francisco, CA | June 21, 2013 | n/a | 150 | 29,475 | |||||||||
Residence Inn Atlanta Midtown Historic (2) | Atlanta, GA | August 6, 2013 | Interstate Hotels and Resorts | 78 | 4,731 | |||||||||
SpringHill Suites Portland Hillsboro | Hillsboro, OR | October 8, 2013 | InnVentures | 106 | 24,000 | |||||||||
1,177 | $ | 212,732 | ||||||||||||
_______________________________________________________________________________ | ||||||||||||||
-1 | The property is not currently open for operations. | |||||||||||||
-2 | On August 6, 2013, the Company was a successful bidder at a foreclosure sale of the property collateralizing the non-performing loan for a purchase price of $4.7 million, which was equal to the Company's basis in the mortgage loan. The Company recorded a gain of $4.3 million related to the property acquired and a gain of $0.6 million related to other assets acquired and liabilities assumed for a total gain on foreclosure of $4.9 million. | |||||||||||||
Schedule of allocation of purchase price for the properties acquired | The allocation of purchase price for the properties acquired was as follows (in thousands): | |||||||||||||
For the year ended December 31, | ||||||||||||||
2014 | 2013 | |||||||||||||
Land and land improvements | $ | 164,396 | $ | 30,989 | ||||||||||
Buildings and improvements | 409,540 | 188,180 | ||||||||||||
Furniture, fixtures and equipment | 57,575 | 8,755 | ||||||||||||
Intangible and other assets | 439 | 650 | ||||||||||||
Intangible and other liabilities | — | (3,695 | ) | |||||||||||
Above market ground lease | — | (7,878 | ) | |||||||||||
631,950 | 217,001 | |||||||||||||
Bargain purchase gain | — | (4,269 | ) | |||||||||||
Total purchase price | $ | 631,950 | $ | 212,732 | ||||||||||
Schedule of total revenues and net loss from the properties acquired | For the properties acquired during the year ended December 31, 2014 total revenues and net income from the date of acquisition through December 31, 2014 are included in the accompanying consolidated statements of operations as follows (in thousands): | |||||||||||||
For the year ended December 31, | ||||||||||||||
2014 | ||||||||||||||
Total Revenue | $ | 106,306 | ||||||||||||
Net income | $ | 18,773 | ||||||||||||
For the properties acquired during the year ended December 31, 2013 total revenues and net income from the date of acquisition through December 31, 2013 are included in the accompanying consolidated statements of operations as follows (in thousands): | ||||||||||||||
For the year ended December 31, | ||||||||||||||
2013 | ||||||||||||||
Total Revenue | $ | 28,330 | ||||||||||||
Net income | $ | 7,050 | ||||||||||||
Schedule of unaudited condensed pro forma financial information | he unaudited condensed pro forma financial information is as follows (in thousands, except share and per share data): | |||||||||||||
For the year ended December 31, | ||||||||||||||
2014 | 2013 | |||||||||||||
(unaudited) | ||||||||||||||
Total revenue | $ | 1,151,088 | $ | 1,112,475 | ||||||||||
Net income attributable to common shareholders | $ | 145,286 | $ | 141,102 | ||||||||||
Net income per share attributable to common shareholders - basic | $ | 1.14 | $ | 1.2 | ||||||||||
Net income per share attributable to common shareholders - diluted | $ | 1.13 | $ | 1.19 | ||||||||||
Weighted average number of shares outstanding - basic | 127,360,669 | 117,950,066 | ||||||||||||
Weighted average number of shares outstanding - diluted | 128,293,843 | 118,738,626 | ||||||||||||
Investment_in_Hotel_and_Other_1
Investment in Hotel and Other Properties (Tables) | 12 Months Ended | |||||||||||||
Dec. 31, 2014 | ||||||||||||||
Property, Plant and Equipment [Abstract] | ||||||||||||||
Schedule of Business Acquisitions, by Acquisition [Table Text Block] | During the year ended December 31, 2014, the Company acquired a 100% interest in the following properties: | |||||||||||||
Property | Location | Acquisition Date | Management Company | Rooms | Purchase Price (in thousands) | |||||||||
Hyatt House Charlotte Center City | Charlotte, NC | March 12, 2014 | Hyatt Affiliate | 163 | $ | 32,496 | ||||||||
Hyatt House Cypress Anaheim | Cypress, CA | March 12, 2014 | Hyatt Affiliate | 142 | 14,753 | |||||||||
Hyatt House Emeryville San Francisco Bay Area | Emeryville, CA | March 12, 2014 | Hyatt Affiliate | 234 | 39,274 | |||||||||
Hyatt House San Diego Sorrento Mesa | San Diego, CA | March 12, 2014 | Hyatt Affiliate | 193 | 35,985 | |||||||||
Hyatt House San Jose Silicon Valley | San Jose, CA | March 12, 2014 | Hyatt Affiliate | 164 | 44,159 | |||||||||
Hyatt House San Ramon | San Ramon, CA | March 12, 2014 | Hyatt Affiliate | 142 | 20,833 | |||||||||
Hyatt House Santa Clara | Santa Clara, CA | March 12, 2014 | Hyatt Affiliate | 150 | 40,570 | |||||||||
Hyatt Market Street The Woodlands | The Woodlands, TX | March 12, 2014 | Hyatt Corporation | 70 | 25,817 | |||||||||
Hyatt Place Fremont Silicon Valley | Fremont, CA | March 12, 2014 | Hyatt Affiliate | 151 | 23,525 | |||||||||
Hyatt Place Madison Downtown | Madison, WI | March 12, 2014 | Hyatt Affiliate | 151 | 35,088 | |||||||||
Courtyard Portland City Center | Portland, OR | May 22, 2014 | Sage Hospitality | 256 | 67,000 | |||||||||
Embassy Suites Irvine Orange County | Irvine, CA | May 22, 2014 | Sage Hospitality | 293 | 53,000 | |||||||||
Hilton Cabana Miami Beach | Miami, FL | June 19, 2014 | Highgate Hotels | 231 | 71,700 | |||||||||
Hyatt Atlanta Midtown | Atlanta, GA | July 14, 2014 | Interstate Hotels and Resorts | 194 | 49,500 | |||||||||
DoubleTree Grand Key Resort (1) | Key West, FL | September 11, 2014 | Interstate Hotels and Resorts | 215 | 78,250 | |||||||||
2,749 | $ | 631,950 | ||||||||||||
_______________________________________________________________________________ | ||||||||||||||
(1) Purchase price includes $1.3 million paid for five condominium units. | ||||||||||||||
During the year ended December 31, 2013, the Company acquired a 100% interest in the following properties: | ||||||||||||||
Property | Location | Acquisition Date | Management Company | Rooms | Purchase Price (in thousands) | |||||||||
Courtyard Houston Downtown Convention Center | Houston, TX | March 19, 2013 | White Lodging Services | 191 | $ | 34,308 | ||||||||
Residence Inn Houston Downtown Convention Center | Houston, TX | March 19, 2013 | White Lodging Services | 171 | 29,421 | |||||||||
SpringHill Suites Houston Downtown Convention Center (1) | Houston, TX | March 19, 2013 | n/a | 82 | 15,547 | |||||||||
Courtyard Waikiki Beach | Honolulu, HI | June 17, 2013 | Highgate Hotels | 399 | 75,250 | |||||||||
Courtyard San Francisco (1) | San Francisco, CA | June 21, 2013 | n/a | 150 | 29,475 | |||||||||
Residence Inn Atlanta Midtown Historic (2) | Atlanta, GA | August 6, 2013 | Interstate Hotels and Resorts | 78 | 4,731 | |||||||||
SpringHill Suites Portland Hillsboro | Hillsboro, OR | October 8, 2013 | InnVentures | 106 | 24,000 | |||||||||
1,177 | $ | 212,732 | ||||||||||||
_______________________________________________________________________________ | ||||||||||||||
-1 | The property is not currently open for operations. | |||||||||||||
-2 | On August 6, 2013, the Company was a successful bidder at a foreclosure sale of the property collateralizing the non-performing loan for a purchase price of $4.7 million, which was equal to the Company's basis in the mortgage loan. The Company recorded a gain of $4.3 million related to the property acquired and a gain of $0.6 million related to other assets acquired and liabilities assumed for a total gain on foreclosure of $4.9 million. | |||||||||||||
Schedule of investment in hotel and other properties | Investment in hotels and other properties as of December 31, 2014 and 2013 consisted of the following (in thousands): | |||||||||||||
December 31, 2014 | December 31, 2013 | |||||||||||||
Land and land improvements | $ | 706,497 | $ | 594,402 | ||||||||||
Buildings and improvements | 3,005,390 | 2,866,849 | ||||||||||||
Furniture, fixtures and equipment | 498,126 | 485,531 | ||||||||||||
Intangible assets | 2,507 | 2,507 | ||||||||||||
4,212,520 | 3,949,289 | |||||||||||||
Accumulated depreciation and amortization | (693,717 | ) | (708,126 | ) | ||||||||||
Investment in hotel and other properties, net | $ | 3,518,803 | $ | 3,241,163 | ||||||||||
Discontinued_Operations_Tables
Discontinued Operations (Tables) | 12 Months Ended | |||||||||||||||
Dec. 31, 2014 | Dec. 31, 2013 | |||||||||||||||
Discontinued Operations and Disposal Groups [Abstract] | ||||||||||||||||
Disposal Group, Schedule of Property Disposed During Period [Table Text Block] | During the year ended December 31, 2014, the Company disposed of 18 hotel properties in eight separate transactions for a total sale price of approximately $137.8 million. In conjunction with these transactions, the Company recorded a $0.4 million gain on disposal, which is included in the accompanying consolidated statement of operations. Additionally, the Company completed a legal defeasance of the mortgage indebtedness secured by three of the properties that were sold. The cost of the defeasance was approximately $0.8 million, which is included in interest expense in the accompanying consolidated statement of operations. | During 2013, the Company disposed of three properties in three separate transactions. The operating results for the year ended December 31, 2013 for these properties are included in discontinued operations in the accompanying consolidated statement of operations. | ||||||||||||||
The following table provides a list of properties that were disposed of during the year ended December 31, 2014: | ||||||||||||||||
Property Name | Location | Disposal Date | Rooms | |||||||||||||
Property Name | Location | Disposal Date | Rooms | SpringHill Suites Southfield (1) | Southfield, MI | May 30, 2013 | 84 | |||||||||
Courtyard Denver Southwest Lakewood | Lakewood, CO | February 20, 2014 | 90 | |||||||||||||
Courtyard Goshen (2) | Goshen, IN | August 28, 2013 | 91 | |||||||||||||
Residence Inn Denver Southwest Lakewood | Lakewood, CO | February 20, 2014 | 102 | |||||||||||||
Fairfield Inn & Suites Memphis | Memphis, TN | November 18, 2013 | 63 | |||||||||||||
Hyatt House Colorado Springs | Colorado Springs, CO | February 20, 2014 | 125 | |||||||||||||
Total | 238 | |||||||||||||||
SpringHill Suites Gainesville | Gainesville, FL | February 20, 2014 | 126 | |||||||||||||
_______________________________________________________________________________ | ||||||||||||||||
Residence Inn Indianapolis Airport | Indianapolis, IN | February 20, 2014 | 95 | |||||||||||||
-1 | In November 2011, the Company elected to cease the subsidization of debt service on the mortgage loan secured by the SpringHill Suites Southfield, Michigan. In January 2012, the Company received notice of an event of default for failure to make the required monthly payments. Under the terms of the mortgage loan, the lender received the monthly net cash from operations from the hotel. In December 2012, the Company entered into a deed in lieu of foreclosure agreement with the lender, providing for a consensual transfer of the property to the lender or its designee. On May 30, 2013, the Company transferred title to the hotel to the lender pursuant to the deed in lieu of foreclosure arrangement. The Company recorded a gain on extinguishment of indebtedness of approximately $2.4 million to discontinued operations at that time. | |||||||||||||||
Fairfield Inn & Suites Indianapolis Airport | Indianapolis, IN | February 20, 2014 | 86 | |||||||||||||
-2 | In November 2011, the Company elected to cease the subsidization of debt service on the mortgage loan secured by the Courtyard Goshen, Indiana. In December 2011, the Company received notice of an event of default for failure to make the required monthly payments. In May 2012, a receiver took control of the property for the benefit of the lender of the mortgage loan. On August 28, 2013, the property was sold at a foreclosure auction and was purchased by an affiliate of the lender. The Company recorded a gain on extinguishment of indebtedness of approximately $3.3 million to discontinued operations at that time. | |||||||||||||||
Courtyard Grand Rapids Airport | Kentwood, MI | February 20, 2014 | 84 | |||||||||||||
In February 2013, the Goshen lender filed suit against the Company claiming amounts due from the Company in its capacity as a guarantor of certain borrower obligations and has continued to pursue this claim following the sale of the property. The Company disputes that any amounts are owed to the lender under the guaranty and is defending itself against this claim. | ||||||||||||||||
Hampton Inn Suites Las Vegas Red Rock Summerlin | Las Vegas, NV | February 20, 2014 | 106 | |||||||||||||
Courtyard Austin University Area | Austin, TX | February 20, 2014 | 198 | |||||||||||||
Fairfield Inn & Suites Austin University Area | Austin, TX | February 20, 2014 | 63 | |||||||||||||
Hyatt House Dallas Richardson | Richardson, TX | February 20, 2014 | 130 | |||||||||||||
Hilton Garden Inn St. George | St. George, UT | February 25, 2014 | 150 | |||||||||||||
Hilton Mystic | Mystic, CT | March 26, 2014 | 182 | |||||||||||||
Holiday Inn Austin NW Arboretum Area | Austin, TX | June 18, 2014 | 194 | |||||||||||||
Courtyard Benton Harbor St Joseph | Benton Harbor, MI | December 16, 2014 | 98 | |||||||||||||
Courtyard Valparaiso | Valparaiso, IN | December 17, 2014 | 111 | |||||||||||||
Courtyard Merrillville | Merrillville, IN | December 18, 2014 | 112 | |||||||||||||
Courtyard Fort Wayne | Fort Wayne, IN | December 19, 2014 | 142 | |||||||||||||
Total | 2,194 | |||||||||||||||
Schedule of operating results of discontinued operations | Operating results of discontinued operations were as follows (in thousands): | |||||||||||||||
Debt_Tables
Debt (Tables) | 12 Months Ended | ||||||||||||||||||||
Dec. 31, 2014 | |||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||
Schedule of Revolver and Term Loans | As of December 31, 2014 and for the years ended December 31, 2014, 2013 and 2012, details of the credit facilities are as follows (in thousands): | ||||||||||||||||||||
Interest expense for the year ended December 31, | |||||||||||||||||||||
Outstanding borrowings at December 31, 2014 | Maturity Date | Interest Rate at December 31, 2014 (1) | 2014 | 2013 | 2012 | ||||||||||||||||
Revolver (2)(3) | $ | — | Nov-16 | n/a | $ | 1,177 | $ | 1,222 | $ | 158 | |||||||||||
2013 Five-Year Term Loan (4) | 400,000 | Aug-18 | 3.07% | 12,264 | 3,850 | — | |||||||||||||||
2012 Five-Year Term Loan (5) | 400,000 | Mar-19 | 2.37% | 6,902 | 5,453 | 662 | |||||||||||||||
2012 Seven-Year Term Loan (6) | 225,000 | Nov-19 | 4.04% | 9,217 | 5,049 | 359 | |||||||||||||||
2014 Seven-Year Term Loan (7) | — | Jan-22 | n/a | — | — | — | |||||||||||||||
Prior Credit Facility (8) | — | n/a | — | — | 2,345 | ||||||||||||||||
Total | $ | 1,025,000 | $ | 29,560 | $ | 15,574 | $ | 3,524 | |||||||||||||
_______________________________________________________________________________ | |||||||||||||||||||||
-1 | Interest rate at December 31, 2014 gives effect to interest rate hedges and LIBOR floors, as applicable. | ||||||||||||||||||||
-2 | At December 31, 2014 there was $300.0 million of borrowing capacity on the Revolver. | ||||||||||||||||||||
-3 | Includes the unused facility fee of $1.0 million, $1.0 million and $0.1 million for the years ended December 31, 2014, 2013 and 2012, respectively. | ||||||||||||||||||||
-4 | Includes interest expense related to an interest rate hedge of $5.1 million and $1.6 million for years ended December 31, 2014 and 2013, respectively. | ||||||||||||||||||||
-5 | Includes interest expense related to an interest rate hedge of $0.2 million for the year ended December 31, 2014. | ||||||||||||||||||||
-6 | Includes interest expense related to an interest rate hedge of $4.2 million and $1.3 million for years ended December 31, 2014 and 2013, respectively. | ||||||||||||||||||||
-7 | At December 31, 2014 there was $150.0 million of borrowing capacity on the 2014 Seven-Year Term Loan. | ||||||||||||||||||||
-8 | The Company entered into an unsecured revolving credit facility (the "Prior Credit Facility") on June 20, 2011. On November 20, 2012, the Prior Credit Facility was amended and restated in its entirety and replaced with the Revolver and 2012 Five-Year Term Loan. Includes the unused facility fee of $0.7 million for the year ended December 31, 2012. | ||||||||||||||||||||
Schedule of mortgage loans | As of December 31, 2014 and December 31, 2013, the Company was subject to the following mortgage loans (in thousands): | ||||||||||||||||||||
Principal balance at, | |||||||||||||||||||||
Lender | Number of Assets Encumbered | Interest Rate at December 31, 2014 (1) | Maturity Date | 31-Dec-14 | December 31, 2013 | ||||||||||||||||
Capmark Financial Group | 1 | 5.55% | May-15 | -2 | $ | 10,513 | $ | 10,916 | |||||||||||||
Capmark Financial Group | 1 | 5.55% | Jun-15 | -2 | 4,561 | 4,736 | |||||||||||||||
Barclay's Bank | 12 | 5.55% | Jun-15 | -2 | 107,544 | 111,632 | |||||||||||||||
Barclay's Bank | 4 | 5.60% | Jun-15 | -2 | 26,775 | 27,804 | |||||||||||||||
Capmark Financial Group | 1 | 5.50% | Jul-15 | -2 | 6,214 | 6,450 | |||||||||||||||
Barclay's Bank | 1 | 5.44% | Sep-15 | -2 | 10,140 | 10,521 | |||||||||||||||
PNC Bank (3) | 5 | 2.51% | -4 | May-16 | -5 | 74,000 | 85,000 | ||||||||||||||
Wells Fargo (6) | 4 | 4.19% | -4 | Sep-16 | -7 | 150,000 | 150,000 | ||||||||||||||
Wells Fargo | 4 | 4.06% | -4 | Oct-17 | -7 | 143,000 | — | ||||||||||||||
Wells Fargo | Oct-14 | — | 142,000 | ||||||||||||||||||
Capmark Financial Group | Apr-15 | — | 4,068 | ||||||||||||||||||
Barclay's Bank | Jun-15 | — | 2,475 | ||||||||||||||||||
Barclay's Bank | Jun-15 | — | 4,063 | ||||||||||||||||||
33 | $ | 532,747 | $ | 559,665 | |||||||||||||||||
_______________________________________________________________________________ | |||||||||||||||||||||
-1 | Interest rate at December 31, 2014 gives effect to interest rate hedges and LIBOR floors, as applicable. | ||||||||||||||||||||
-2 | The Company is currently evaluating its options for repayment of these mortgage loans. | ||||||||||||||||||||
-3 | The five hotels encumbered by the PNC Bank loan are cross-collateralized. | ||||||||||||||||||||
-4 | Requires payments of interest only until the commencement of the extension period(s). | ||||||||||||||||||||
-5 | Maturity date may be extended for one one-year term at the Company’s option, subject to certain lender requirements. | ||||||||||||||||||||
-6 | Two of the four hotels encumbered by the Wells Fargo loans are cross-collateralized. | ||||||||||||||||||||
-7 | Maturity date may be extended for four one-year terms at the Company’s option, subject to certain lender requirements. | ||||||||||||||||||||
Schedule of maturities | As of December 31, 2014, future minimum principal payments on debt were as follows (in thousands): | ||||||||||||||||||||
2015 | $ | 165,747 | |||||||||||||||||||
2016 | 224,000 | ||||||||||||||||||||
2017 | 143,000 | ||||||||||||||||||||
2018 | 400,000 | ||||||||||||||||||||
2019 | 625,000 | ||||||||||||||||||||
Thereafter | — | ||||||||||||||||||||
$ | 1,557,747 | ||||||||||||||||||||
Derivatives_and_Hedging_Tables
Derivatives and Hedging (Tables) | 12 Months Ended | |||||||||||||||||||
Dec. 31, 2014 | ||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||
Schedule of interest rate swaps and caps | As of December 31, 2014 and December 31, 2013, the Company had entered into the following interest rate swaps (in thousands): | |||||||||||||||||||
Notional value at | Fair value at | |||||||||||||||||||
Hedge type | 31-Dec-14 | December 31, 2013 | Hedge interest rate | Maturity | 31-Dec-14 | December 31, 2013 | ||||||||||||||
Swap-cash flow | $ | 275,000 | $ | 275,000 | 1.12% | Nov-17 | $ | (232 | ) | $ | 3,161 | |||||||||
Swap-cash flow | 175,000 | 175,000 | 1.56% | Mar-18 | (2,182 | ) | (1,866 | ) | ||||||||||||
Swap-cash flow | 175,000 | 175,000 | 1.64% | Mar-18 | (2,596 | ) | (2,406 | ) | ||||||||||||
Swap-cash flow | 16,500 | 16,500 | 1.83% | Sep-18 | (315 | ) | (238 | ) | ||||||||||||
Swap-cash flow | 16,500 | 16,500 | 1.75% | Sep-18 | (270 | ) | (181 | ) | ||||||||||||
Swap-cash flow | 40,500 | 40,500 | 1.83% | Sep-18 | (772 | ) | (585 | ) | ||||||||||||
Swap-cash flow | 41,500 | 41,500 | 1.75% | Sep-18 | (678 | ) | (456 | ) | ||||||||||||
Swap-cash flow | 18,000 | 18,000 | 1.83% | Sep-18 | (343 | ) | (260 | ) | ||||||||||||
Swap-cash flow | 17,000 | 17,000 | 1.75% | Sep-18 | (278 | ) | (187 | ) | ||||||||||||
Swap-cash flow | 125,000 | 125,000 | 2.02% | Mar-19 | (3,073 | ) | (1,838 | ) | ||||||||||||
Swap-cash flow | 100,000 | 100,000 | 1.94% | Mar-19 | (2,145 | ) | (1,085 | ) | ||||||||||||
Swap-cash flow | 50,000 | — | 1.80% | Oct-20 | (242 | ) | — | |||||||||||||
Swap-cash flow | 50,000 | — | 1.85% | Oct-20 | (387 | ) | — | |||||||||||||
Swap-cash flow | 43,000 | — | 1.77% | Oct-20 | (131 | ) | — | |||||||||||||
$ | 1,143,000 | $ | 1,000,000 | $ | (13,644 | ) | $ | (5,941 | ) | |||||||||||
Fair_Value_Tables
Fair Value (Tables) | 12 Months Ended | |||||||||||||||
Dec. 31, 2014 | ||||||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||||||
Schedule of fair value hierarchy for financial assets and liabilities measured at fair value on a recurring basis | The following table presents the Company’s fair value hierarchy for those financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2014 (in thousands): | |||||||||||||||
Fair Value at December 31, 2014 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Interest rate swap asset | $ | — | $ | — | $ | — | $ | — | ||||||||
Interest rate swap liability | $ | — | $ | (13,644 | ) | $ | — | $ | (13,644 | ) | ||||||
Total | $ | — | $ | (13,644 | ) | $ | — | $ | (13,644 | ) | ||||||
The following table presents the Company’s fair value hierarchy for those financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2013 (in thousands): | ||||||||||||||||
Fair Value at December 31, 2013 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Interest rate swap asset | $ | — | $ | 3,161 | $ | — | $ | 3,161 | ||||||||
Interest rate swap liability | $ | — | $ | (9,102 | ) | $ | — | $ | (9,102 | ) | ||||||
Total | $ | — | $ | (5,941 | ) | $ | — | $ | (5,941 | ) | ||||||
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 12 Months Ended | |||||||||||||||||||||||||||
Dec. 31, 2014 | ||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | ||||||||||||||||||||||||||||
Schedule of future minimum ground lease payments | As of December 31, 2014, future minimum ground lease payments are as follows (in thousands): | |||||||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | ||||||||||||||||||||||
Future minimum ground lease payments | $ | 4,650 | $ | 4,650 | $ | 4,650 | $ | 4,650 | $ | 4,650 | $ | 424,143 | $ | 447,393 | ||||||||||||||
Schedule of hotel properties operated pursuant to long-term agreements with fifteen management companies | As of December 31, 2014, 144 of the Company's hotel properties were operated pursuant to long-term agreements with initial terms ranging from 3 to 25 years, with 16 management companies as follows in the table below. This number includes five and ten hotels that receive the benefits of a franchise agreement pursuant to management agreements with Marriott and Hyatt, respectively. | |||||||||||||||||||||||||||
Management Company | Number of | |||||||||||||||||||||||||||
Hotels | ||||||||||||||||||||||||||||
Aimbridge Hospitality | 2 | |||||||||||||||||||||||||||
Concord Hospitality Enterprises Company | 1 | |||||||||||||||||||||||||||
Crescent Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Crestline Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Davidson Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Embassy Suites Management | 3 | |||||||||||||||||||||||||||
HEI Hotels and Resorts | 1 | |||||||||||||||||||||||||||
Highgate Hotels | 6 | |||||||||||||||||||||||||||
Hyatt Corporation and affiliates | 10 | |||||||||||||||||||||||||||
Interstate Hotels and Resorts (1) | 10 | |||||||||||||||||||||||||||
InnVentures | 1 | |||||||||||||||||||||||||||
K Partners Hospitality Group | 1 | |||||||||||||||||||||||||||
Marriott Hotel Services | 5 | |||||||||||||||||||||||||||
Sage Hospitality | 4 | |||||||||||||||||||||||||||
Urgo Hotels | 4 | |||||||||||||||||||||||||||
WLS | 93 | |||||||||||||||||||||||||||
144 | ||||||||||||||||||||||||||||
_______________________________________________________________________________ | ||||||||||||||||||||||||||||
-1 | Includes agreements entered into with Noble Management Group, a wholly-owned subsidiary of Interstate Hotels and Resorts. |
Equity_Incentive_Plan_Tables
Equity Incentive Plan (Tables) (Restricted share awards) | 12 Months Ended | ||||||||||||||||||||
Dec. 31, 2014 | |||||||||||||||||||||
Restricted share awards | |||||||||||||||||||||
Equity Incentive Plan | |||||||||||||||||||||
Summary of the non-vested shares | A summary of the non-vested shares as of December 31, 2014, 2013 and 2012 is as follows: | ||||||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||
Number of | Weighted Average | Number of | Weighted Average | Number of | Weighted Average | ||||||||||||||||
Shares | Grant Date Fair | Shares | Grant Date Fair | Shares | Grant Date Fair | ||||||||||||||||
Value | Value | Value | |||||||||||||||||||
Unvested at January 1, | 932,800 | $ | 18.99 | 1,013,673 | $ | 17.8 | 970,288 | $ | 17.93 | ||||||||||||
Granted (1) | 348,234 | 24.46 | 383,187 | 21.25 | 445,176 | 17.23 | |||||||||||||||
Vested (1) | (537,988 | ) | 19.44 | (458,808 | ) | 18.24 | (374,913 | ) | 17.46 | ||||||||||||
Forfeited | (11,587 | ) | 22.89 | (5,252 | ) | 20.07 | (26,878 | ) | 17.8 | ||||||||||||
Unvested at December 31, | 731,459 | $ | 21.21 | 932,800 | $ | 18.99 | 1,013,673 | $ | 17.8 | ||||||||||||
_______________________________________________________________________________ | |||||||||||||||||||||
-1 | For the years ended December 31, 2014, 2013 and 2012, respectively, includes 4,347, 5,357 and 8,530 unrestricted shares issued in lieu of cash compensation to non-employee trustees at a weighted average grant date fair value of $29.31, $23.20 and $18.75, respectively. |
Earnings_per_Common_Share_Tabl
Earnings per Common Share (Tables) | 12 Months Ended | |||||||||||
Dec. 31, 2014 | ||||||||||||
Earnings Per Share [Abstract] | ||||||||||||
Schedule of computation of basic and diluted earnings per common share | The computation of basic and diluted earnings per common share is as follows (in thousands, except share and per share data): | |||||||||||
For the year ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Numerator: | ||||||||||||
Income from continuing operations attributable to common shareholders, including gain on disposal of hotel properties | $ | 135,441 | $ | 105,539 | $ | 43,423 | ||||||
Add: Income (loss) from discontinued operations | — | 7,382 | (2,125 | ) | ||||||||
Net income attributable to common shareholders | 135,441 | 112,921 | 41,298 | |||||||||
Less: Dividends paid on unvested restricted shares | (951 | ) | (936 | ) | (802 | ) | ||||||
Less: Undistributed earnings attributable to unvested restricted shares | — | (61 | ) | — | ||||||||
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares | $ | 134,490 | $ | 111,924 | $ | 40,496 | ||||||
Denominator: | ||||||||||||
Weighted-average number of common shares - basic | 127,360,669 | 117,950,066 | 105,423,604 | |||||||||
Unvested restricted shares | 316,020 | 251,217 | 59,587 | |||||||||
Unvested performance units | 617,154 | 537,343 | 265,495 | |||||||||
Weighted-average number of common shares - diluted | 128,293,843 | 118,738,626 | 105,748,686 | |||||||||
Basic per common share data: | ||||||||||||
Net income per share attributable to common shareholders before discontinued operations - basic | $ | 1.06 | $ | 0.89 | $ | 0.4 | ||||||
Discontinued operations | — | 0.06 | (0.02 | ) | ||||||||
Net income per share attributable to common shareholders - basic | $ | 1.06 | $ | 0.95 | $ | 0.38 | ||||||
Diluted per common share data: | ||||||||||||
Net income per share attributable to common shareholders before discontinued operations - diluted | $ | 1.05 | $ | 0.88 | $ | 0.4 | ||||||
Discontinued operations | — | 0.06 | (0.02 | ) | ||||||||
Net income per share attributable to common shareholders - diluted | $ | 1.05 | $ | 0.94 | $ | 0.38 | ||||||
Income_Taxes_Tables
Income Taxes (Tables) | 12 Months Ended | |||||||||||
Dec. 31, 2014 | ||||||||||||
Income Tax Disclosure [Abstract] | ||||||||||||
Schedule of cash distributions for federal income tax purposes | For federal income tax purposes, the cash distributions paid for the years ended December 31, 2014 and 2013 are characterized as follows: | |||||||||||
For the Years Ended December 31, | ||||||||||||
2014 | 2013 | |||||||||||
Common distributions | ||||||||||||
Ordinary income | 100 | % | 100 | % | ||||||||
Return of capital | — | — | ||||||||||
Capital gains | — | — | ||||||||||
100 | % | 100 | % | |||||||||
Schedule of components of the income tax provision from continuing operations | The components of the income tax provision from continuing operations are as follows (in thousands): | |||||||||||
For the Years Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Current: | ||||||||||||
Federal | $ | (244 | ) | $ | (323 | ) | $ | (50 | ) | |||
State | (1,543 | ) | (1,439 | ) | (1,381 | ) | ||||||
Deferred: | ||||||||||||
Federal | 572 | 830 | 64 | |||||||||
State | 70 | 53 | (2 | ) | ||||||||
Total net tax expense | $ | (1,145 | ) | $ | (879 | ) | $ | (1,369 | ) | |||
Schedule of differences between provision for income taxes from the amount of income tax determined by applying the applicable U.S. statutory federal income tax rate to pretax income from continuing operations | ||||||||||||
For the Years Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Current: | ||||||||||||
Federal | $ | (244 | ) | $ | (323 | ) | $ | (50 | ) | |||
State | (1,543 | ) | (1,439 | ) | (1,381 | ) | ||||||
Deferred: | ||||||||||||
Federal | 572 | 830 | 64 | |||||||||
State | 70 | 53 | (2 | ) | ||||||||
Total net tax expense | $ | (1,145 | ) | $ | (879 | ) | $ | (1,369 | ) | |||
The provision for income taxes differs from the amount of income tax determined by applying the applicable U.S. statutory federal income tax rate to pretax income from continuing operations for the years ended December 31, 2014, 2013 and 2012 as a result of the following differences (in thousands): | ||||||||||||
For the Years Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Expected federal tax expense at statutory rate | $ | (47,906 | ) | $ | (40,271 | ) | $ | (14,952 | ) | |||
Tax impact of REIT election | 45,842 | 37,230 | 22,618 | |||||||||
Expected tax (expense) benefit at TRS | (2,064 | ) | (3,041 | ) | 7,666 | |||||||
Change in valuation allowance | 2,203 | 3,612 | (8,741 | ) | ||||||||
State income (expense) benefit, net of federal tax benefit | (1,273 | ) | (1,345 | ) | 595 | |||||||
Impact of rate change | 42 | (94 | ) | 146 | ||||||||
Other permanent items | (418 | ) | (443 | ) | (394 | ) | ||||||
Impact of acquired tax attributes | (5 | ) | 361 | (361 | ) | |||||||
Impact of provision to return | 370 | 71 | (280 | ) | ||||||||
Income tax expense | $ | (1,145 | ) | $ | (879 | ) | $ | (1,369 | ) | |||
Schedule of deferred tax assets (liabilities) | Deferred income taxes represent the tax effect from continuing operations of the differences between the book and tax basis of assets and liabilities. Deferred tax assets (liabilities) include the following (in thousands): | |||||||||||
December 31, | ||||||||||||
2014 | 2013 | |||||||||||
Deferred tax liabilities: | ||||||||||||
Property and equipment | $ | (5,354 | ) | $ | (1,787 | ) | ||||||
Prepaid expenses | (2,362 | ) | (1,662 | ) | ||||||||
Other - deferred tax liabilities | (163 | ) | (99 | ) | ||||||||
Deferred tax liabilities | $ | (7,879 | ) | $ | (3,548 | ) | ||||||
Deferred tax assets: | ||||||||||||
Property and equipment | $ | — | $ | 515 | ||||||||
Deferred revenue - key money | 1,429 | 1,478 | ||||||||||
Incentive and vacation accrual | 2,627 | 2,325 | ||||||||||
Allowance for doubtful accounts | 65 | 92 | ||||||||||
Other - deferred tax assets | 191 | 285 | ||||||||||
Other carryforwards | 158 | 106 | ||||||||||
Net operating loss carryforwards | 54,355 | 51,254 | ||||||||||
Valuation allowance | (51,323 | ) | (53,526 | ) | ||||||||
Deferred tax assets | $ | 7,502 | $ | 2,529 | ||||||||
Schedule of net current and non-current components of deferred income taxes | The net current and non-current components of deferred income taxes included in the consolidated balance sheets are as follows (in thousands): | |||||||||||
December 31, | ||||||||||||
2014 | 2013 | |||||||||||
Current net deferred tax assets | $ | 616 | $ | 263 | ||||||||
Current net deferred tax liabilities | (2,524 | ) | (1,761 | ) | ||||||||
Non-current net deferred tax assets | 6,886 | 2,266 | ||||||||||
Non-current net deferred tax liabilities | (5,355 | ) | (1,787 | ) | ||||||||
Net deferred tax liability | $ | (377 | ) | $ | (1,019 | ) |
Supplemental_Information_to_St1
Supplemental Information to Statements of Cash Flows (Tables) | 12 Months Ended | |||||||||||
Dec. 31, 2014 | ||||||||||||
Supplemental Cash Flow Elements [Abstract] | ||||||||||||
Schedule of supplemental information to statements of cash flows | ||||||||||||
For the year ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Interest paid, net of capitalized interest | $ | 52,424 | $ | 59,826 | $ | 79,376 | ||||||
Income taxes paid | $ | 2,111 | $ | 1,420 | $ | 1,598 | ||||||
Supplemental investing and financing transactions: | ||||||||||||
In conjunction with the acquisitions, the Company recorded the following: | ||||||||||||
Purchase of real estate | $ | 631,950 | $ | 228,573 | $ | 247,158 | ||||||
Accounts receivable | 807 | 740 | 164 | |||||||||
Other assets | 1,671 | 957 | 728 | |||||||||
Advance deposits | (659 | ) | (313 | ) | (224 | ) | ||||||
Accounts payable and other liabilities | (2,129 | ) | (12,168 | ) | (777 | ) | ||||||
Receipt of assets in full satisfaction | — | (4,731 | ) | — | ||||||||
Gain on foreclosure | — | (4,863 | ) | — | ||||||||
Acquisition of hotel and other properties | $ | 631,640 | $ | 208,195 | $ | 247,049 | ||||||
In conjunction with the dispositions, the Company recorded the following: | ||||||||||||
Disposal of hotel properties | $ | 137,829 | $ | 2,500 | $ | — | ||||||
Closing costs | (3,634 | ) | (140 | ) | — | |||||||
Operating prorations | (1,526 | ) | 9 | — | ||||||||
Proceeds from the disposal of hotel properties, net | $ | 132,669 | $ | 2,369 | $ | — | ||||||
Supplemental non-cash transactions: | ||||||||||||
Change in fair market value of designated interest rate swaps | $ | (7,703 | ) | $ | (5,941 | ) | $ | 1,326 | ||||
Accrued capital expenditures | $ | 9,641 | $ | 10,610 | $ | 4,563 | ||||||
Distributions payable | $ | 42,114 | $ | 30,870 | $ | 22,392 | ||||||
Quarterly_Operating_Results_Ta
Quarterly Operating Results (Tables) | 12 Months Ended | |||||||||||||||
Dec. 31, 2014 | ||||||||||||||||
Quarterly Financial Information Disclosure [Abstract] | ||||||||||||||||
Schedule of quarterly financial information | In order to obtain a more accurate indication of performance, there should be a review of operating results, changes in shareholders' equity and cash flows for a period of several years. | |||||||||||||||
Year ended December 31, 2014 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Total revenue | $ | 236,373 | $ | 295,047 | $ | 297,666 | $ | 280,111 | ||||||||
Income from continuing operations, including gain on disposal of hotel properties | $ | 11,985 | $ | 53,361 | $ | 37,064 | $ | 34,070 | ||||||||
Net income attributable to common shareholders | $ | 11,932 | $ | 52,904 | $ | 36,760 | $ | 33,845 | ||||||||
Comprehensive income | $ | 10,571 | $ | 45,991 | $ | 42,327 | $ | 28,849 | ||||||||
Basic per share data: | ||||||||||||||||
Income from continuing operations, including gain on disposal of hotel properties | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.26 | ||||||||
Net income attributable to common shareholders | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.26 | ||||||||
Diluted per share data: | ||||||||||||||||
Income from continuing operations, including gain on disposal of hotel properties | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.25 | ||||||||
Net income attributable to common shareholders | $ | 0.1 | $ | 0.42 | $ | 0.28 | $ | 0.25 | ||||||||
Basic weighted average common shares outstanding | 121,740,962 | 125,260,607 | 131,106,440 | 131,189,673 | ||||||||||||
Diluted weighted average common shares outstanding | 122,867,755 | 126,475,051 | 132,386,843 | 132,186,832 | ||||||||||||
Year ended December 31, 2013 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Total revenue | $ | 214,870 | $ | 260,823 | $ | 252,116 | $ | 242,571 | ||||||||
Income from continuing operations | $ | 8,803 | $ | 38,571 | $ | 33,774 | $ | 25,595 | ||||||||
Discontinued operations | $ | (219 | ) | $ | 2,410 | $ | 3,158 | $ | 2,087 | |||||||
Net income attributable to common shareholders | $ | 8,491 | $ | 40,510 | $ | 36,475 | $ | 27,445 | ||||||||
Comprehensive income | $ | 8,016 | $ | 45,514 | $ | 20,513 | $ | 32,937 | ||||||||
Basic per share data: | ||||||||||||||||
Income from continuing operations | $ | 0.08 | $ | 0.32 | $ | 0.28 | $ | 0.21 | ||||||||
Discontinued operations | $ | — | $ | 0.02 | $ | 0.03 | $ | 0.01 | ||||||||
Net income attributable to common shareholders | $ | 0.08 | $ | 0.34 | $ | 0.31 | $ | 0.22 | ||||||||
Diluted per share data: | ||||||||||||||||
Income from continuing operations | $ | 0.08 | $ | 0.32 | $ | 0.27 | $ | 0.21 | ||||||||
Discontinued operations | $ | — | $ | 0.02 | $ | 0.03 | $ | 0.01 | ||||||||
Net income attributable to common shareholders | $ | 0.08 | $ | 0.34 | $ | 0.3 | $ | 0.22 | ||||||||
Basic weighted average common shares outstanding | 106,815,375 | 121,520,253 | 121,594,219 | 121,667,166 | ||||||||||||
Diluted weighted average common shares outstanding | 107,423,195 | 122,280,431 | 122,750,121 | 122,540,253 | ||||||||||||
Organization_Details
Organization (Details) (USD $) | 0 Months Ended | 12 Months Ended | |||
In Thousands, except Share data, unless otherwise specified | 23-May-14 | Dec. 31, 2014 | Dec. 31, 2013 | 22-May-14 | Jan. 31, 2011 |
loan | |||||
room | |||||
property | |||||
state | |||||
hotel | |||||
Sale of Stock | |||||
Price per share of common shares issued (in dollars per share) | $26.45 | $1 | |||
Proceeds from sale of common stock, net- | $0 | $232,712 | $327,547 | ||
Number of properties owned | 146 | ||||
Number of hotel rooms owned | 22,900 | ||||
Number of hotels planned for conversion | 2 | ||||
Number of states in which hotels owned by the entity are located | 21 | ||||
Number of mortgage loans owned | 1 | ||||
Ownership interest in assets (as a percent) | 100.00% | ||||
Hotels | |||||
Sale of Stock | |||||
Number of hotels owned | 144 | ||||
Doubletree Metropolitan Hotel New York City | |||||
Sale of Stock | |||||
Ownership interest in assets (as a percent) | 98.10% | ||||
RLJ Lodging Trust LP | |||||
Sale of Stock | |||||
Ownership interest in operating partnerships | 99.30% | ||||
Number of units outstanding | 132,858,706 |
Summary_of_Significant_Account3
Summary of Significant Accounting Policies (Details) (USD $) | 1 Months Ended | 12 Months Ended | |||
31-May-12 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Jun. 30, 2006 | |
loan | |||||
hotel | |||||
property | |||||
Reporting Periods | |||||
Number of properties owned | 146 | ||||
Number of Real Estate Properties Operated under Management Agreements | 144 | ||||
Revenue Recognition | |||||
Incentive payment received | $4,000,000 | ||||
Revenue to be recognized | 3,700,000 | ||||
Investment in Hotel and Other Properties | |||||
Number of mortgage loans owned | 1 | ||||
Amortization of financing costs excluding discontinued operations | 4,300,000 | 4,500,000 | 5,400,000 | ||
Deferred finance costs | 6,800,000 | 4,900,000 | |||
Amortization of deferred management fees | 954,000 | 1,128,000 | 1,000,000 | ||
Advertising expense | 3,700,000 | 3,700,000 | 4,400,000 | ||
Percentage of borrowings subject to variable rate | 89.40% | 87.00% | |||
Percentage of borrowings subject to variable rate including effect of interest rate swaps and caps | 16.00% | 30.80% | |||
Number of subsequent taxable years for which entity will not qualify as REIT upon failure to qualify in any taxable year | 4 years | ||||
Marriott | |||||
Reporting Periods | |||||
Number of properties owned | 5 | ||||
WLS | |||||
Investment in Hotel and Other Properties | |||||
Other deferred costs | 20,000,000 | ||||
Term of long-term agreements to operate all of Company's hotel properties except Garden District Hotel | 20 years | ||||
Amortization of deferred management fees | 1,000,000 | 1,000,000 | 1,000,000 | ||
Accumulated amortization of other deferred costs | $7,900,000 | $7,700,000 | |||
DBT Met Hotel Venture, LP | |||||
Investment in Hotel and Other Properties | |||||
Noncontrolling ownership interest of third party (as a percent) | 1.90% | ||||
Land improvements | |||||
Investment in Hotel and Other Properties | |||||
Estimated useful lives | 15 years | ||||
Buildings improvements | |||||
Investment in Hotel and Other Properties | |||||
Estimated useful lives | 15 years | ||||
Buildings | |||||
Investment in Hotel and Other Properties | |||||
Estimated useful lives | 40 years | ||||
Minimum | |||||
Investment in Hotel and Other Properties | |||||
Term of long-term agreements to operate all of Company's hotel properties except Garden District Hotel | 3 years | ||||
Minimum | Furniture, fixtures and equipment | |||||
Investment in Hotel and Other Properties | |||||
Estimated useful lives | 3 years | ||||
Maximum | |||||
Investment in Hotel and Other Properties | |||||
Term of long-term agreements to operate all of Company's hotel properties except Garden District Hotel | 25 years | ||||
Maximum | Furniture, fixtures and equipment | |||||
Investment in Hotel and Other Properties | |||||
Estimated useful lives | 5 years | ||||
Number of Real Estate Properties | Supplier Concentration Risk | WLS | |||||
Reporting Periods | |||||
Number of Real Estate Properties Operated under Management Agreements | 93 | ||||
Sales | NEW YORK | Geographic Concentration Risk | |||||
Reporting Periods | |||||
Concentration risk percentage | 13.70% | ||||
Sales | ILLINOIS | Geographic Concentration Risk | |||||
Reporting Periods | |||||
Concentration risk percentage | 10.00% | ||||
Sales | TEXAS | Geographic Concentration Risk | |||||
Reporting Periods | |||||
Concentration risk percentage | 8.30% | ||||
Sales | COLORADO | Geographic Concentration Risk | |||||
Reporting Periods | |||||
Concentration risk percentage | 7.30% | ||||
Sales | Houston TEXAS [Domain] | Geographic Concentration Risk | |||||
Reporting Periods | |||||
Concentration risk percentage | 5.70% | ||||
Sales | DISTRICT OF COLUMBIA | Geographic Concentration Risk | |||||
Reporting Periods | |||||
Concentration risk percentage | 5.20% | ||||
Marriott Brand | Number of Real Estate Properties | Supplier Concentration Risk | |||||
Reporting Periods | |||||
Number of properties owned | 93 | ||||
Hilton Brand | Number of Real Estate Properties | Supplier Concentration Risk | |||||
Reporting Periods | |||||
Number of properties owned | 31 | ||||
Hyatt Brand [Member] | Number of Real Estate Properties | Supplier Concentration Risk | |||||
Reporting Periods | |||||
Number of properties owned | 15 |
Acquisition_of_Hotel_and_Other2
Acquisition of Hotel and Other Properties (Details) (USD $) | 0 Months Ended | 3 Months Ended | 12 Months Ended | 0 Months Ended | ||||||||||||||||||
In Thousands, except Share data, unless otherwise specified | Sep. 11, 2014 | Dec. 31, 2014 | Sep. 30, 2014 | Jun. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Mar. 12, 2014 | Mar. 19, 2013 | 22-May-14 | Jun. 19, 2014 | Jul. 15, 2014 | Jun. 17, 2013 | Jun. 21, 2013 | Aug. 06, 2013 | Oct. 08, 2013 | Jul. 14, 2014 |
room | room | room | room | room | room | room | room | room | ||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Ownership interest in assets (as a percent) | 100.00% | |||||||||||||||||||||
Rooms | 22,900 | 22,900 | ||||||||||||||||||||
Purchase Price | $78,250 | |||||||||||||||||||||
Total revenues and net income (loss) from hotels acquired | ||||||||||||||||||||||
Total revenue | 280,111 | 297,666 | 295,047 | 236,373 | 242,571 | 252,116 | 260,823 | 214,870 | 1,109,197 | 970,380 | 849,685 | |||||||||||
Net income (loss) | 136,480 | 114,179 | 41,319 | |||||||||||||||||||
Unaudited condensed pro forma financial information | ||||||||||||||||||||||
Total revenue | 1,151,088 | 1,112,475 | ||||||||||||||||||||
Net income attributable to common shareholders | 145,286 | 141,102 | ||||||||||||||||||||
Net income per share attributable to common shareholders - basic (in dollars per share) | $1.14 | $1.20 | ||||||||||||||||||||
Net income per share attributable to common shareholders - diluted (in dollars per share) | $1.13 | $1.19 | ||||||||||||||||||||
Weighted average number of shares outstanding - basic (in shares) | 127,360,669 | 117,950,066 | ||||||||||||||||||||
Weighted average number of shares outstanding - diluted (in shares) | 128,293,843 | 118,738,626 | ||||||||||||||||||||
Acquisitions 2013 [Member] | ||||||||||||||||||||||
Total revenues and net income (loss) from hotels acquired | ||||||||||||||||||||||
Total revenue | 28,330 | |||||||||||||||||||||
Net income (loss) | 7,050 | |||||||||||||||||||||
Hyatt House Charlotte Center City [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 163 | |||||||||||||||||||||
Purchase Price | 32,496 | |||||||||||||||||||||
Acquisitions 2014 [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Business acquisition purchase price allocation land and improvements | 164,396 | 30,989 | 164,396 | 30,989 | ||||||||||||||||||
Allocation of purchase price for the hotel properties acquired and liabilities assumed | ||||||||||||||||||||||
Business acquisition purchase price allocation building and improvements | 409,540 | 188,180 | 409,540 | 188,180 | ||||||||||||||||||
Furniture, fixtures and equipment | 57,575 | 8,755 | 57,575 | 8,755 | ||||||||||||||||||
Business acquisition purchase price allocation total | 631,950 | 212,732 | 631,950 | 212,732 | ||||||||||||||||||
Total revenues and net income (loss) from hotels acquired | ||||||||||||||||||||||
Total revenue | 106,306 | |||||||||||||||||||||
Net income (loss) | 18,773 | |||||||||||||||||||||
Acquisitions 2014 [Member] | Lease intangibles | ||||||||||||||||||||||
Allocation of purchase price for the hotel properties acquired and liabilities assumed | ||||||||||||||||||||||
Business acquisition purchase price allocation intangibles | 439 | 650 | 439 | 650 | ||||||||||||||||||
Acquisitions 2014 [Member] | Management agreement intangibles | ||||||||||||||||||||||
Allocation of purchase price for the hotel properties acquired and liabilities assumed | ||||||||||||||||||||||
Business acquisition purchase price allocation intangibles | 0 | -3,695 | 0 | -3,695 | ||||||||||||||||||
Total | 631,950 | 217,001 | 631,950 | 217,001 | ||||||||||||||||||
Bargain purchase gain | 0 | -4,269 | ||||||||||||||||||||
Acquisitions 2014 [Member] | Above Market Leases | ||||||||||||||||||||||
Allocation of purchase price for the hotel properties acquired and liabilities assumed | ||||||||||||||||||||||
Business acquisition purchase price allocation intangibles | 0 | -7,878 | 0 | -7,878 | ||||||||||||||||||
Courtyard Houston Downtown Convention Center | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 191 | |||||||||||||||||||||
Purchase Price | 34,308 | |||||||||||||||||||||
Hyatt House Cypress Anaheim [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 142 | |||||||||||||||||||||
Purchase Price | 14,753 | |||||||||||||||||||||
Hyatt House Emeryville SF Bay Area [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 234 | |||||||||||||||||||||
Purchase Price | 39,274 | |||||||||||||||||||||
Hyatt House San Diego Sorrento Mesa [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 193 | |||||||||||||||||||||
Purchase Price | 35,985 | |||||||||||||||||||||
Hyatt House San Jose Silicon Valley [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 164 | |||||||||||||||||||||
Purchase Price | 44,159 | |||||||||||||||||||||
Hyatt House San Ramon [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 142 | |||||||||||||||||||||
Purchase Price | 20,833 | |||||||||||||||||||||
Hyatt House Santa Claraa [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 150 | |||||||||||||||||||||
Purchase Price | 40,570 | |||||||||||||||||||||
Hyatt Market Street The Woodlands [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 70 | |||||||||||||||||||||
Purchase Price | 25,817 | |||||||||||||||||||||
Hyatt Place Fremont Silicon Valley [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 151 | |||||||||||||||||||||
Purchase Price | 23,525 | |||||||||||||||||||||
Hyatt Place Madison Downtown [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 151 | |||||||||||||||||||||
Purchase Price | 35,088 | |||||||||||||||||||||
Courtyard Portland City Center [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 256 | |||||||||||||||||||||
Purchase Price | 67,000 | |||||||||||||||||||||
Embassy Suites Irvine Orange County [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 293 | |||||||||||||||||||||
Purchase Price | 53,000 | |||||||||||||||||||||
Hilton Cabana Miami Beach [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 231 | |||||||||||||||||||||
Purchase Price | 71,700 | |||||||||||||||||||||
Hyatt Atlanta Midtown [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 194 | |||||||||||||||||||||
Purchase Price | 49,500 | |||||||||||||||||||||
DoubleTree Grand Key Resort [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 215 | |||||||||||||||||||||
Residence Inn Houston Downtown Convention Center | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 171 | |||||||||||||||||||||
Purchase Price | 29,421 | |||||||||||||||||||||
SpringHill Suites Houston Downtown Convention Center | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 82 | |||||||||||||||||||||
Purchase Price | 15,547 | |||||||||||||||||||||
Courtyard Waikiki Beach | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 399 | |||||||||||||||||||||
Purchase Price | 75,250 | |||||||||||||||||||||
Vantaggio Suites Cosmo [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 150 | |||||||||||||||||||||
Purchase Price | 29,475 | |||||||||||||||||||||
Residence Inn Atlanta Midtown Historic | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 78 | |||||||||||||||||||||
Purchase Price | 4,731 | |||||||||||||||||||||
SpringHill Suites Portland Hillsboro [Member] | ||||||||||||||||||||||
Significant Acquisitions and Disposals [Line Items] | ||||||||||||||||||||||
Rooms | 106 | |||||||||||||||||||||
Purchase Price | $24,000 |
Investment_in_Hotel_and_Other_2
Investment in Hotel and Other Properties (Details) (USD $) | 0 Months Ended | 12 Months Ended | ||
Aug. 06, 2013 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | |
Property, Plant and Equipment [Abstract] | ||||
Receipt of assets in full satisfaction | $4,700,000 | $0 | ($4,731,000) | $0 |
Gains on Purchases Sales of Investment Real Estate, Property Acquired | 4,300,000 | |||
Gain on foreclosure for other assets acquired and liabilities assumed | 600,000 | |||
Gain on Acquisition of Investment in Real Estate | 4,900,000 | 0 | 4,863,000 | 0 |
Land and land improvements | 706,497,000 | 594,402,000 | ||
Buildings and improvements | 3,005,390,000 | 2,866,849,000 | ||
Furniture, fixtures and equipment | 498,126,000 | 485,531,000 | ||
Intangible assets | 2,507,000 | 2,507,000 | ||
Total | 4,212,520,000 | 3,949,289,000 | ||
Accumulated depreciation and amortization | -693,717,000 | -708,126,000 | ||
Investment in hotel and other properties, net | 3,518,803,000 | 3,241,163,000 | ||
Depreciation and amortization expense related to investment in hotel and other properties, excluding discontinued operations | 143,900,000 | 126,800,000 | 125,900,000 | |
Impairment loss | $9,200,000 | $0 | $896,000 |
Investment_in_Hotel_and_Other_3
Investment in Hotel and Other Properties Held For Sale (Details) (USD $) | Dec. 31, 2014 |
In Millions, unless otherwise specified | |
Held For Sale [Abstract] | |
Assets Held-for-sale, Long Lived | $230.30 |
Discontinued_Operations_Detail
Discontinued Operations (Details) (USD $) | 3 Months Ended | 12 Months Ended | 1 Months Ended | |||||||||||||||||
Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Aug. 30, 2013 | 31-May-13 | Feb. 20, 2014 | 30-May-13 | Feb. 25, 2014 | Mar. 26, 2014 | Jun. 18, 2014 | Dec. 16, 2014 | Dec. 17, 2014 | Dec. 18, 2014 | Dec. 19, 2014 | Aug. 28, 2013 | Nov. 18, 2013 | |
property | property | room | room | room | room | room | room | room | room | room | room | room | ||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Number of Properties Disposed During Period | 18 | 3 | ||||||||||||||||||
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal | $353,000 | |||||||||||||||||||
Cost of Defeasance | 800,000 | |||||||||||||||||||
Operating results of discontinued operations | ||||||||||||||||||||
Operating revenue | 2,950,000 | 4,520,000 | ||||||||||||||||||
Operating expense | -2,930,000 | -4,459,000 | ||||||||||||||||||
Operating income | 20,000 | 61,000 | ||||||||||||||||||
Impairment loss | 0 | -896,000 | ||||||||||||||||||
Interest expense | -373,000 | -1,308,000 | ||||||||||||||||||
Loss from discontinued operations before gain on sale | -353,000 | -2,143,000 | ||||||||||||||||||
Gain on discontinued operations disposal | 2,081,000 | 0 | ||||||||||||||||||
Gain on extinguishment of indebtedness | 0 | 5,708,000 | 0 | |||||||||||||||||
Net income (loss) from discontinued operations | 2,087,000 | 3,158,000 | 2,410,000 | -219,000 | 0 | 7,436,000 | -2,143,000 | |||||||||||||
Proceeds from divestiture of businesses | 137,829,000 | |||||||||||||||||||
Courtyard Lakewood [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 90 | |||||||||||||||||||
SpringHill Suites Southfield | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 84 | |||||||||||||||||||
Operating results of discontinued operations | ||||||||||||||||||||
Gain on extinguishment of indebtedness | $3,300,000 | $2,400,000 | ||||||||||||||||||
Residence Inn Denver Southwest Lakewood [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 102 | |||||||||||||||||||
Hyatt House Colorado Springs [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 125 | |||||||||||||||||||
SpringHill Suites Gainesville [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 126 | |||||||||||||||||||
Residence Inn Indianapolis Airport [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 95 | |||||||||||||||||||
Fairfield Inn & Suites Indianapolis Airport [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 86 | |||||||||||||||||||
Courtyard Grand Rapids Airport [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 84 | |||||||||||||||||||
Hampton Inn Suites Las Vegas Red Rock Summerlin [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 106 | |||||||||||||||||||
Courtyard Austin University Area [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 198 | |||||||||||||||||||
Fairfield Inn & Suites Austin University Area [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 63 | |||||||||||||||||||
Hyatt House Dallas Richardson [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 130 | |||||||||||||||||||
Hilton Garden Inn St George [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 150 | |||||||||||||||||||
Hilton Mystic [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 182 | |||||||||||||||||||
Holiday Inn Austin NW Arboretum Area [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 194 | |||||||||||||||||||
Courtyard Benton Harbor | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 98 | |||||||||||||||||||
Courtyard Valparaiso [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 111 | |||||||||||||||||||
Courtyard Merrillville [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 112 | |||||||||||||||||||
Courtyard Fort Wayne [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 142 | |||||||||||||||||||
Courtyard Goshen [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 91 | |||||||||||||||||||
Fairfield Inn & Suites Memphis [Member] | ||||||||||||||||||||
Discontinued operations | ||||||||||||||||||||
Disposal Group, Property Disposed During Period, Number of Rooms | 63 |
Investment_in_Loans_Details
Investment in Loans (Details) (USD $) | 0 Months Ended | 12 Months Ended | ||
Aug. 06, 2013 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | |
Mortgage Loans on Real Estate [Line Items] | ||||
Gains on Purchases Sales of Investment Real Estate, Property Acquired | $4,300,000 | |||
Gain on foreclosure for other assets acquired and liabilities assumed | 600,000 | |||
Gain on foreclosure | 4,900,000 | 0 | 4,863,000 | 0 |
Receipt of assets in full satisfaction | $4,700,000 | $0 | ($4,731,000) | $0 |
Debt_Details
Debt (Details) (USD $) | 12 Months Ended | ||||||
Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Nov. 20, 2012 | Aug. 27, 2013 | |||
Debt | |||||||
Interest expense | $29,560,000 | $15,574,000 | $3,524,000 | ||||
Outstanding borrowings on the Revolver | 1,025,000,000 | ||||||
Mortgage loans | 532,747,000 | 559,665,000 | |||||
2014 | 165,747,000 | ||||||
2015 | 224,000,000 | ||||||
2016 | 143,000,000 | ||||||
2017 | 400,000,000 | ||||||
2018 | 625,000,000 | ||||||
Thereafter | 0 | ||||||
Outstanding borrowings | 1,557,747,000 | ||||||
Revolver | |||||||
Debt | |||||||
Maximum borrowings | 300,000,000 | ||||||
Interest expense | 1,177,000 | 1,222,000 | 158,000 | ||||
Outstanding borrowings on the Revolver | 0 | ||||||
Revolver | Minimum | |||||||
Debt | |||||||
Spread over variable interest rate basis (as a percent) | 1.65% | ||||||
Revolver | Maximum | |||||||
Debt | |||||||
Spread over variable interest rate basis (as a percent) | 3.00% | ||||||
Standby letters of credit | |||||||
Debt | |||||||
Maximum borrowings | 30,000,000 | ||||||
Fee on debt (as a percent) | 0.13% | ||||||
Standby letters of credit | Minimum | |||||||
Debt | |||||||
Number of standby letters of credit that may be issued | 1 | ||||||
Swingline loans | |||||||
Debt | |||||||
Maximum borrowings | 40,000,000 | ||||||
Revolving Credit Facility and Term Loans | |||||||
Debt | |||||||
Fees incurred | 2,900,000 | 3,000,000 | 5,200,000 | ||||
Interest expense | 0 | 0 | 2,345,000 | ||||
Outstanding borrowings on the Revolver | 0 | ||||||
Revolving Credit Facility and Term Loans | Minimum | |||||||
Debt | |||||||
Number of hotel properties required to remain unencumbered by outstanding indebtedness | 20 | ||||||
Five-Year Term Loan | |||||||
Debt | |||||||
Debt Instrument, Face Amount | 400,000,000 | ||||||
Debt period | 5 years | ||||||
Interest expense | 6,902,000 | 5,453,000 | 662,000 | ||||
Outstanding borrowings on the Revolver | 400,000,000 | ||||||
Interest rate (as a percent) | 2.37% | ||||||
Seven-Year Term Loan | |||||||
Debt | |||||||
Debt Instrument, Face Amount | 225,000,000 | ||||||
Mortgage Loans | |||||||
Debt | |||||||
Number of assets encumbered | 33 | ||||||
Mortgage loans | 532,747,000 | 559,665,000 | |||||
Mortgage Loans | Capmark Financial Group, lender 2 | |||||||
Debt | |||||||
Number of assets encumbered | 1 | ||||||
Interest rate (as a percent) | 5.55% | [1] | |||||
Mortgage loans | 10,513,000 | 10,916,000 | |||||
Mortgage Loans | Capmark Financial Group, lender 3 | |||||||
Debt | |||||||
Number of assets encumbered | 1 | ||||||
Interest rate (as a percent) | 5.55% | [1] | |||||
Mortgage loans | 4,561,000 | 4,736,000 | |||||
Mortgage Loans | Barclay's Bank, lender 1 | |||||||
Debt | |||||||
Number of assets encumbered | 12 | ||||||
Interest rate (as a percent) | 5.55% | [1] | |||||
Mortgage loans | 107,544,000 | 111,632,000 | |||||
Mortgage Loans | Barclay's Bank, lender 2 | |||||||
Debt | |||||||
Number of assets encumbered | 4 | ||||||
Interest rate (as a percent) | 5.60% | [1] | |||||
Mortgage loans | 26,775,000 | 27,804,000 | |||||
Mortgage Loans | Capmark Financial Group, lender 4 | |||||||
Debt | |||||||
Number of assets encumbered | 1 | ||||||
Interest rate (as a percent) | 5.50% | [1] | |||||
Mortgage loans | 6,214,000 | 6,450,000 | |||||
Mortgage Loans | Barclay's Bank, lender 19 | |||||||
Debt | |||||||
Number of assets encumbered | 1 | ||||||
Interest rate (as a percent) | 5.44% | [1] | |||||
Mortgage loans | 10,140,000 | 10,521,000 | |||||
Mortgage Loans | PNC Bank | |||||||
Debt | |||||||
Number of additional maturity terms | 1 | ||||||
Number of assets encumbered | 5 | [2] | |||||
Interest rate (as a percent) | 2.51% | [1],[2] | |||||
Mortgage loans | 74,000,000 | [2] | 85,000,000 | [2] | |||
Number of hotels encumbered by loans that are cross-collateralized | 5 | ||||||
Mortgage Loans | Wells Fargo lender 6 | |||||||
Debt | |||||||
Number of assets encumbered | 4 | [3] | |||||
Interest rate (as a percent) | 4.19% | [1],[3] | |||||
Mortgage loans | 150,000,000 | [3] | 150,000,000 | [3] | |||
Number of hotels encumbered by loans that are cross-collateralized | 2 | ||||||
Mortgage Loans | Wells Fargo, lender 7 | |||||||
Debt | |||||||
Number of assets encumbered | 4 | ||||||
Interest rate (as a percent) | 4.06% | [1] | |||||
Mortgage loans | 143,000,000 | 0 | |||||
Mortgage Loans | Wells Fargo, lender 8 | |||||||
Debt | |||||||
Mortgage loans | 0 | 142,000,000 | |||||
Mortgage Loans | Merrill Lynch, lender 1 | |||||||
Debt | |||||||
Mortgage loans | 0 | 4,068,000 | |||||
Mortgage Loans | Merrill Lynch Lender 2 [Member] | |||||||
Debt | |||||||
Mortgage loans | 0 | 2,475,000 | |||||
Mortgage Loans | Merrill Lynch, lender 3 | |||||||
Debt | |||||||
Mortgage loans | 0 | 4,063,000 | |||||
Mortgage Loans | Well Fargo Lender | |||||||
Debt | |||||||
Number of additional maturity terms | 4 | ||||||
Additional maturity term | 1 year | ||||||
Seven Year Term Loan | |||||||
Debt | |||||||
Debt period | 7 years | ||||||
Interest expense | 9,217,000 | 5,049,000 | 359,000 | ||||
Outstanding borrowings on the Revolver | 225,000,000 | ||||||
Interest rate (as a percent) | 4.04% | ||||||
Unsecured Term Loan Due August 27, 2018 | |||||||
Debt | |||||||
Debt Instrument, Face Amount | 400,000,000 | ||||||
Interest expense | 12,264,000 | 3,850,000 | 0 | ||||
Outstanding borrowings on the Revolver | $400,000,000 | ||||||
Interest rate (as a percent) | 3.07% | ||||||
[1] | Interest rate at December 31, 2014 gives effect to interest rate hedges and LIBOR floors, as applicable. | ||||||
[2] | (4)Requires payments of interest only until the commencement of the extension period(s). | ||||||
[3] | (6)Two of the four hotels encumbered by the Wells Fargo loans are cross-collateralized. |
Debt_Revolver_and_Term_Loans_D
Debt - Revolver and Term Loans (Details) (USD $) | 12 Months Ended | |||||
Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Nov. 20, 2012 | Dec. 22, 2014 | Aug. 27, 2013 | |
Debt | ||||||
Outstanding borrowings | $1,025,000,000 | |||||
Interest expense | 29,560,000 | 15,574,000 | 3,524,000 | |||
Revolver | ||||||
Debt | ||||||
Outstanding borrowings | 0 | |||||
Interest expense | 1,177,000 | 1,222,000 | 158,000 | |||
Unused commitment fee | 1,000,000 | 1,000,000 | 100,000 | |||
Five-Year Term Loan | ||||||
Debt | ||||||
Debt Instrument, Face Amount | 400,000,000 | |||||
Outstanding borrowings | 400,000,000 | |||||
Interest rate (as a percent) | 2.37% | |||||
Interest expense | 6,902,000 | 5,453,000 | 662,000 | |||
Seven Year Term Loan | ||||||
Debt | ||||||
Outstanding borrowings | 225,000,000 | |||||
Interest rate (as a percent) | 4.04% | |||||
Interest expense | 9,217,000 | 5,049,000 | 359,000 | |||
2014 seven year term loan [Member] | ||||||
Debt | ||||||
Debt Instrument, Face Amount | 150,000,000 | |||||
Interest expense | 0 | 0 | 0 | |||
Unsecured Term Loan Due August 27, 2018 | ||||||
Debt | ||||||
Debt Instrument, Face Amount | 400,000,000 | |||||
Outstanding borrowings | 400,000,000 | |||||
Interest rate (as a percent) | 3.07% | |||||
Interest expense | 12,264,000 | 3,850,000 | 0 | |||
Unsecured Term Loan Maturity Date March Twenty Two Thousand Nineteen [Member] | ||||||
Debt | ||||||
Interest expense | 200,000 | |||||
Revolving Credit Facility and Term Loans | ||||||
Debt | ||||||
Fees incurred | 2,900,000 | 3,000,000 | 5,200,000 | |||
Outstanding borrowings | 0 | |||||
Interest expense | 0 | 0 | 2,345,000 | |||
Unused commitment fee | 700,000 | |||||
Seven-Year Term Loan | ||||||
Debt | ||||||
Debt Instrument, Face Amount | 225,000,000 | |||||
Interest Rate Contract | Unsecured Term Loan Due August 27, 2018 | ||||||
Debt | ||||||
Interest expense | 5,100,000 | 1,600,000 | ||||
Interest Rate Contract | Seven-Year Term Loan | ||||||
Debt | ||||||
Interest expense | $4,200,000 | $1,300,000 | ||||
Maximum | Revolver | ||||||
Debt | ||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 0.35% | |||||
Minimum | Revolver | ||||||
Debt | ||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 0.25% |
Derivatives_and_Hedging_Detail
Derivatives and Hedging (Details) (USD $) | 12 Months Ended | ||||
Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | |||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | $1,143,000,000 | $1,000,000,000 | |||
Total | -13,644,000 | -5,941,000 | |||
Unrealized gains included in accumulated other comprehensive loss | 13,600,000 | -5,941,000 | |||
Amount of ineffective hedges | 0 | 0 | |||
Interest expense reclassified | 56,810,000 | 64,348,000 | 83,689,000 | ||
Interest rate swap | |||||
Financial Instruments: Derivatives and Hedging | |||||
Fair value liabilities | -13,600,000 | -9,100,000 | |||
Not Designated as Hedging Instrument | |||||
Financial Instruments: Derivatives and Hedging | |||||
Interest expense reclassified | 470,000 | ||||
Designated as Hedging Instrument | Swap-cash flow, hedge type one | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 275,000,000 | [1] | 275,000,000 | [1] | |
Hedge interest rate (as a percent) | 1.12% | [1] | |||
Fair value liabilities | -232,000 | [1] | |||
Interest rate swap asset | 3,161,000 | [1] | |||
Designated as Hedging Instrument | Swap-cash flow, hedge type two | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 175,000,000 | [1] | 175,000,000 | [1] | |
Hedge interest rate (as a percent) | 1.56% | [1] | |||
Fair value liabilities | -2,182,000 | [1] | -1,866,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type three | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 175,000,000 | [1] | 175,000,000 | [1] | |
Hedge interest rate (as a percent) | 1.64% | [1] | |||
Fair value liabilities | -2,596,000 | [1] | -2,406,000 | [1] | |
Designated as Hedging Instrument | ISwap-cash flow, hedge type four | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 16,500,000 | [1] | 16,500,000 | [1] | |
Hedge interest rate (as a percent) | 1.83% | [1] | |||
Fair value liabilities | -315,000 | [1] | -238,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type five | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 16,500,000 | [1] | 16,500,000 | [1] | |
Hedge interest rate (as a percent) | 1.75% | [1] | |||
Fair value liabilities | -270,000 | [1] | -181,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type six | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 40,500,000 | [1] | 40,500,000 | [1] | |
Hedge interest rate (as a percent) | 1.83% | [1] | |||
Fair value liabilities | -772,000 | [1] | -585,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type seven | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 41,500,000 | [1] | 41,500,000 | [1] | |
Hedge interest rate (as a percent) | 1.75% | [1] | |||
Fair value liabilities | -678,000 | [1] | -456,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type eight | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 18,000,000 | [1] | 18,000,000 | [1] | |
Hedge interest rate (as a percent) | 1.83% | [1] | |||
Fair value liabilities | -343,000 | [1] | -260,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type nine | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 17,000,000 | [1] | 17,000,000 | [1] | |
Hedge interest rate (as a percent) | 1.75% | [1] | |||
Fair value liabilities | -278,000 | [1] | -187,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type ten | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 125,000,000 | [1] | 125,000,000 | [1] | |
Hedge interest rate (as a percent) | 2.02% | [1] | |||
Fair value liabilities | -3,073,000 | [1] | -1,838,000 | [1] | |
Designated as Hedging Instrument | Swap-cash flow, hedge type eleven | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 100,000,000 | [1] | 100,000,000 | [1] | |
Hedge interest rate (as a percent) | 1.94% | [1] | |||
Fair value liabilities | -2,145,000 | [1] | -1,085,000 | [1] | |
Designated as Hedging Instrument | Interest Rate, Swap Hedge, Type Fourteen [Member] | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 43,000,000 | [1] | |||
Hedge interest rate (as a percent) | 1.77% | [1] | |||
Fair value liabilities | -131,000 | [1] | |||
Designated as Hedging Instrument | Interest Rate, Swap Hedge, Type Thirteen [Member] | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 50,000,000 | [1] | |||
Hedge interest rate (as a percent) | 1.85% | [1] | |||
Fair value liabilities | -387,000 | [1] | |||
Designated as Hedging Instrument | Interest Rate, Swap Hedge, Type Twelve [Member] | |||||
Financial Instruments: Derivatives and Hedging | |||||
Notional value | 50,000,000 | [1] | |||
Hedge interest rate (as a percent) | 1.80% | [1] | |||
Fair value liabilities | -242,000 | [1] | |||
Reclassification out of Accumulated Other Comprehensive Income | Accumulated Net Gain (Loss) from Designated or Qualifying Cash Flow Hedges | |||||
Financial Instruments: Derivatives and Hedging | |||||
Interest expense reclassified | $12,400,000 | $3,700,000 | |||
[1] | {F|ahBzfndlYmZpbGluZ3MtaHJkcmoLEgZYTUxEb2MiXlhCUkxEb2NHZW5JbmZvOmJhOWI4MWNmYWE3MjQ4ZDRiN2M4N2ZhNWQxMjJkZTY2fFRleHRTZWxlY3Rpb246MTNGNzZERDk4NEVFMTUxRERDQjY1QTlBMjBCMzc5ODIM} |
Fair_Value_Details
Fair Value (Details) (USD $) | Dec. 31, 2014 | Dec. 31, 2013 |
Fair Value | ||
Total | ($13,644,000) | ($5,941,000) |
Interest rate swap | ||
Fair Value | ||
Interest rate swap liability | -13,600,000 | -9,100,000 |
Level 3 | ||
Fair Value | ||
Fixed rate mortgage notes payable | 171,100,000 | 188,000,000 |
Carrying value of fixed rate mortgage notes payable | 165,700,000 | 182,700,000 |
Recurring | Level 2 | Interest rate swap | ||
Fair Value | ||
Interest rate swap asset | 0 | 3,161,000 |
Interest rate swap liability | -13,644,000 | -9,102,000 |
Total | -13,644,000 | -5,941,000 |
Recurring | Estimate of Fair Value Measurement [Member] | Interest rate swap | ||
Fair Value | ||
Interest rate swap asset | 0 | 3,161,000 |
Interest rate swap liability | -13,644,000 | -9,102,000 |
Total | ($13,644,000) | ($5,941,000) |
Commitments_and_Contingencies_1
Commitments and Contingencies (Details) (USD $) | 12 Months Ended | |||
Dec. 31, 2014 | Dec. 31, 2001 | Dec. 31, 2013 | Dec. 31, 2012 | |
Ground Leases | ||||
Number of Real Estate Properties Operated under Management Agreements | 144 | |||
Minimum ground rent | ||||
2013 | $4,650,000 | |||
2014 | 4,650,000 | |||
2015 | 4,650,000 | |||
2016 | 4,650,000 | |||
2017 | 4,650,000 | |||
Thereafter | 424,143,000 | |||
Total | 447,393,000 | |||
Residence Inn Chicago Oak Brook | ||||
Ground Leases | ||||
Total rent paid | 1,560,000 | |||
Period of additional terms for which lease may be extended | 99 years | |||
Amount payable for additional renewal term | 1 | |||
Louisville Marriott Downtown | ||||
Ground Leases | ||||
Period of additional terms for which lease may be extended | 25 years | |||
Maximum number of additional terms for which lease may be extended | 4 | |||
Courtyard Austin Downtown/Convention Center and Residence Inn Austin Downtown/Convention Center | ||||
Ground Leases | ||||
Annual ground rent | 400,000 | |||
Contingent rent | 500,000 | 500,000 | 300,000 | |
Hilton Garden Inn Bloomington | ||||
Ground Leases | ||||
Period of additional terms for which lease may be extended | 10 years | |||
Maximum number of additional terms for which lease may be extended | 5 | |||
Hilton Garden Inn Bloomington | Parking spaces | ||||
Ground Leases | ||||
Total rent paid | 100,000 | 100,000 | 100,000 | |
Hampton Inn Garden City | ||||
Ground Leases | ||||
Annual compliance fee | 1 | |||
Courtyard Charleston Historic District | ||||
Ground Leases | ||||
Annual ground rent | 800,000 | |||
Contingent rent | 100,000 | 100,000 | 100,000 | |
Maximum annual rent payable after periodic increase in annual base rent after 2021 | 1,000,000 | |||
Maximum number of rooms for which per night revenue considered to calculate the contingent rent payment | 126 | |||
Courtyard Waikiki Beach | ||||
Ground Leases | ||||
Annual ground rent | 3,500,000 | |||
Annual rent increase percentage for the first 10 years | 5.00% | |||
Annual rent increase percentage during the seven subsequent years | 6.00% | |||
Rent incurred | 3,500,000 | 1,800,000 | 0 | |
Above Market Leases | Courtyard Waikiki Beach | ||||
Ground Leases | ||||
Intangible assets amount | $7,900,000 |
Commitments_and_Contingencies_2
Commitments and Contingencies (Details 1) (USD $) | 12 Months Ended | |
In Thousands, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 |
Commitments and Contingencies Disclosure [Abstract] | ||
Minimum restricted cash reserve escrows to be maintained as a percentage of the hotel's revenue | 1.00% | |
Maximum restricted cash reserve escrows to be maintained as percentage of hotel's revenue | 5.00% | |
Restricted cash reserves for future capital expenditures, real estate taxes and insurance | $63,054 | $62,430 |
Commitments_and_Contingencies_3
Commitments and Contingencies (Details 2) | 12 Months Ended | |
Dec. 31, 2014 | ||
company | ||
hotel | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 144 | |
Management Agreements Number of Management Companies | 16 | |
Aimbridge Hospitality | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 2 | |
Concord Hospitality Enterprises Company | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 1 | |
Crescent Hotels and Resorts | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 1 | |
Crestline Hotels and Resorts | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 1 | |
Davidson Hotels & Resorts | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 1 | |
Embassy Suites Management | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 3 | |
HEI Hotels & Resorts | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 1 | |
Highgate Hotels | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 6 | |
Hyatt Brand [Member] | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 10 | |
Interstate Hotels and Resorts | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 10 | [1] |
Inn Ventures | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 1 | |
K Partners Hospitality Group | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 1 | |
Marriott Hotel Services | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 5 | |
Sage Hospitality | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 4 | |
Urgo Hotels | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 4 | |
WLS | ||
Operating Leased Assets [Line Items] | ||
Management Agreement Term | 20 years | |
Number of Real Estate Properties | Supplier Concentration Risk | WLS | ||
Operating Leased Assets [Line Items] | ||
Number of Real Estate Properties Operated under Management Agreements | 93 | |
Minimum | ||
Operating Leased Assets [Line Items] | ||
Management Agreement Term | 3 years | |
Maximum | ||
Operating Leased Assets [Line Items] | ||
Management Agreement Term | 25 years | |
[1] | Includes agreements entered into with Noble Management Group, a wholly-owned subsidiary of Interstate Hotels and Resorts. |
Commitments_and_Contingencies_4
Commitments and Contingencies (Details 3) (USD $) | 12 Months Ended | ||
Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | |
hotel | |||
Commitments and Contingencies | |||
Management fee expense, including amortization of deferred management fees, excluding discontinued operations | $43,230,000 | $34,956,000 | $29,906,000 |
Franchise Agreements | |||
Number of hotel properties operated under franchise agreements | 129 | ||
Franchise fee expense, excluding discontinued operations | $71,600,000 | $64,200,000 | $55,400,000 |
Minimum | |||
Commitments and Contingencies | |||
Base management fee as a percentage of hotel revenues | 2.50% | ||
Franchise Agreements | |||
Term of franchise agreements | 10 years | ||
Royalty fee as a percentage of room revenue | 3.00% | ||
Additional fees for marketing, central reservation systems and other franchisor costs as a percentage of room revenue | 1.00% | ||
Royalty fee as a percentage of food and beverage revenues | 1.00% | ||
Maximum | |||
Commitments and Contingencies | |||
Base management fee as a percentage of hotel revenues | 4.00% | ||
Franchise Agreements | |||
Term of franchise agreements | 30 years | ||
Royalty fee as a percentage of room revenue | 6.00% | ||
Additional fees for marketing, central reservation systems and other franchisor costs as a percentage of room revenue | 4.30% | ||
Royalty fee as a percentage of food and beverage revenues | 3.00% |
Equity_Details
Equity (Details) (USD $) | 0 Months Ended | 12 Months Ended | 0 Months Ended | 1 Months Ended | ||||
In Thousands, except Share data, unless otherwise specified | 22-May-14 | 23-May-14 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | 25-May-13 | Jan. 31, 2011 | 5-May-11 |
Equity | ||||||||
Common shares of beneficial interest, shares authorized | 450,000,000 | 450,000,000 | 100,000 | 450,000,000 | ||||
Number of shareholders | 2 | |||||||
Price per share of common stock received by partners (in dollars per share) | $26.45 | 1 | ||||||
Gross proceeds from issuance of common shares of beneficial interest received by partners | $0 | $232,712 | $327,547 | |||||
Proceeds from issuance of common shares | 232,700 | 232,712 | 327,547 | 0 | ||||
Repayment of secured indebtedness | 170,722 | 577,441 | 429,084 | |||||
Common shares of beneficial interest, par value (in dollars per share) | $0.01 | $0.01 | $0.01 | |||||
Preferred shares of beneficial interest, shares authorized | 50,000,000 | 50,000,000 | 10,000 | 50,000,000 | ||||
DBT Met Hotel Venture, LP | ||||||||
Equity | ||||||||
Noncontrolling ownership interest of third party (as a percent) | 1.90% | |||||||
RLJ Lodging Trust LP | ||||||||
Equity | ||||||||
Number of units outstanding | 132,858,706 | |||||||
Ownership Interest in Operating Partnerships | 99.30% | |||||||
RLJ Lodging Trust LP | Limited Partner | ||||||||
Equity | ||||||||
Ownership interest in OP units through a combination of direct and indirect interests (as a percent) | 0.70% | |||||||
Common Stock | ||||||||
Equity | ||||||||
Number of common shares of beneficial interest received by partners | 9,200,000 | 9,200,000 | 15,870,000 | |||||
Gross proceeds from issuance of common shares of beneficial interest received by partners | 92 | 159 | ||||||
Overallotment | ||||||||
Equity | ||||||||
Price per share of common stock received by partners (in dollars per share) | $21.60 | |||||||
Gross proceeds from issuance of common shares of beneficial interest received by partners | $342,800 | |||||||
Common shares of beneficial interest, par value (in dollars per share) | $0.01 | |||||||
Overallotment | Common Stock | ||||||||
Equity | ||||||||
Number of common shares of beneficial interest received by partners | 15,870,000 | |||||||
Initial Shareholder One | ||||||||
Equity | ||||||||
Number of common shares of beneficial interest received by partners | 500 |
Equity_Incentive_Plan_Details
Equity Incentive Plan (Details) (USD $) | 12 Months Ended | |||||
Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | ||||
Equity Incentive Plan | ||||||
Maximum number of common shares of beneficial interest to be issued (in shares) | 5,000,000 | |||||
Summary of non-vested shares/units | ||||||
Granted (in shares) | 4,347 | [1] | 5,357 | [1] | 8,530 | [1] |
Weighted Average Grant Date Fair Value | ||||||
Granted (in dollars per share) | $29.31 | [1] | $23.20 | [1] | $18.75 | [1] |
Other Disclosures | ||||||
Share-based compensation expense | $127,000 | $124,000 | $160,000 | |||
Restricted share awards | ||||||
Summary of non-vested shares/units | ||||||
Unvested at the beginning of the period (in shares) | 932,800 | 1,013,673 | 970,288 | |||
Granted (in shares) | 348,234 | [1] | 383,187 | [1] | 445,176 | [1] |
Vested (in shares) | -537,988 | [1] | -458,808 | [1] | -374,913 | [1] |
Forfeited (in shares) | -11,587 | -5,252 | -26,878 | |||
Unvested at the end of the period (in shares) | 731,459 | 932,800 | 1,013,673 | |||
Weighted Average Grant Date Fair Value | ||||||
Unvested at the beginning of the period (in dollars per share) | $18.99 | $17.80 | $17.93 | |||
Granted (in dollars per share) | $24.46 | [1] | $21.25 | [1] | $17.23 | [1] |
Vested (in dollars per share) | $19.44 | [1] | $18.24 | [1] | $17.46 | [1] |
Forfeited (in dollars per share) | $22.89 | $20.07 | $17.80 | |||
Unvested at the end of the period (in dollars per share) | $21.21 | $18.99 | $17.80 | |||
Other Disclosures | ||||||
Share-based compensation expense | 10,600,000 | 8,600,000 | 6,700,000 | |||
Total unrecognized compensation costs | 14,200,000 | |||||
Weighted-average period of recognition of unrecognized share-based compensation expense | 2 years 2 months | |||||
Total fair value of shares vested | 15,500,000 | 10,500,000 | 6,500,000 | |||
Performance Units | ||||||
Summary of non-vested shares/units | ||||||
Unvested at the end of the period (in shares) | 1,000,000 | |||||
Weighted Average Grant Date Fair Value | ||||||
Unvested at the end of the period (in dollars per share) | $15.36 | |||||
Other Disclosures | ||||||
Share-based compensation expense | 4,500,000 | 4,500,000 | 1,900,000 | |||
Total unrecognized compensation costs | $4,500,000 | |||||
Weighted-average period of recognition of unrecognized share-based compensation expense | 1 year 1 month 6 days | |||||
Vesting period | 4 years | |||||
Measurement period | 3 years | |||||
Time-based vesting period | 1 year | |||||
Common shares available for future grant (in share) | 2,741,480 | |||||
[1] | For the years ended December 31, 2014, 2013 and 2012, respectively, includes 4,347, 5,357 and 8,530 unrestricted shares issued in lieu of cash compensation to non-employee trustees at a weighted average grant date fair value of $29.31, $23.20 and $18.75, respectively. |
Earnings_per_Common_Share_Addi
Earnings per Common Share - Additional Information (Details) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Earnings Per Share [Abstract] | |||
Undistributed Earnings Allocated to Participating Securities | $0 | $61 | $0 |
Earnings_per_Common_Share_Deta
Earnings per Common Share (Details) (USD $) | 3 Months Ended | 12 Months Ended | |||||||||
In Thousands, except Share data, unless otherwise specified | Dec. 31, 2014 | Sep. 30, 2014 | Jun. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Numerator: | |||||||||||
Net income attributable to common shareholders before discontinued operations (in shares) | $135,441 | $105,539 | $43,423 | ||||||||
Income (loss) from discontinued operations | 0 | 7,382 | -2,125 | ||||||||
Net income attributable to common shareholders | 33,845 | 36,760 | 52,904 | 11,932 | 27,445 | 36,475 | 40,510 | 8,491 | 135,441 | 112,921 | 41,298 |
Less: Dividends paid on unvested restricted shares (in shares) | -951 | -936 | -802 | ||||||||
Less: Undistributed earnings attributable to unvested restricted shares | 0 | -61 | 0 | ||||||||
Less: Undistributed earnings attributable to unvested restricted shares (in shares) | 0 | 61 | 0 | ||||||||
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares (in shares) | $134,490 | $111,924 | $40,496 | ||||||||
Denominator: | |||||||||||
Weighted-average number of common shares (in shares) | 131,189,673 | 131,106,440 | 125,260,607 | 121,740,962 | 121,667,166 | 121,594,219 | 121,520,253 | 106,815,375 | 127,360,669 | 117,950,066 | 105,423,604 |
Unvested restricted shares (in shares) | 316,020 | 251,217 | 59,587 | ||||||||
Unvested performance units (in shares) | 617,154 | 537,343 | 265,495 | ||||||||
Weighted-average number of common shares - diluted (in shares) | 132,186,832 | 132,386,843 | 126,475,051 | 122,867,755 | 122,540,253 | 122,750,121 | 122,280,431 | 107,423,195 | 128,293,843 | 118,738,626 | 105,748,686 |
Basic per common share data: | |||||||||||
Net income per share attributable to common shareholders before discontinued operations - basic (in dollars per share) | $0.26 | $0.28 | $0.42 | $0.10 | $0.21 | $0.28 | $0.32 | $0.08 | $1.06 | $0.89 | $0.40 |
Discontinued operations (in dollars per share) | $0.01 | $0.03 | $0.02 | $0 | $0 | $0.06 | ($0.02) | ||||
Net income per share attributable to common shareholders - basic (in dollars per share) | $0.26 | $0.28 | $0.42 | $0.10 | $0.22 | $0.31 | $0.34 | $0.08 | $1.06 | $0.95 | $0.38 |
Diluted per common share data: | |||||||||||
Net income per share attributable to common shareholders before discontinued operations - diluted (in dollars per share) | $0.25 | $0.28 | $0.42 | $0.10 | $0.21 | $0.27 | $0.32 | $0.08 | $1.05 | $0.88 | $0.40 |
Discontinued operations (in dollars per share) | $0.01 | $0.03 | $0.02 | $0 | $0 | $0.06 | ($0.02) | ||||
Net income per share attributable to common shareholders - diluted (in dollars per share) | $0.25 | $0.28 | $0.42 | $0.10 | $0.22 | $0.30 | $0.34 | $0.08 | $1.05 | $0.94 | $0.38 |
Income_Taxes_Details
Income Taxes (Details) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Current: | |||
Federal | ($244) | ($323) | ($50) |
State | -1,543 | -1,439 | -1,381 |
Deferred: | |||
Federal | 572 | 830 | 64 |
State | 70 | 53 | -2 |
Income tax expense | -1,145 | -879 | -1,369 |
Differences between provision for income taxes from the amount of income tax determined by applying the applicable U.S. statutory federal income tax rate to pretax income from continuing operations | |||
Expected federal tax benefit at statutory rate | -47,906 | -40,271 | -14,952 |
Tax impact of passthrough entities | 45,842 | 37,230 | 22,618 |
Expected tax benefit at TRS | -2,064 | -3,041 | 7,666 |
Change in valuation allowance | 2,203 | 3,612 | -8,741 |
State income (expense) benefit, net of federal tax benefit | -1,273 | -1,345 | 595 |
Impact of rate change | 42 | -94 | 146 |
Other permanent items | -418 | -443 | -394 |
Impact of acquired tax attributes | -5 | 361 | -361 |
Impact of provision to return | 370 | 71 | -280 |
Income tax expense | ($1,145) | ($879) | ($1,369) |
Common distributions | |||
Income Taxes | |||
Ordinary income (as a percent) | 100.00% | 100.00% | |
Return of capital (as a percent) | 0.00% | 0.00% | |
Capital gains (as a percent) | 0.00% | 0.00% | |
Total (as a percent) | 100.00% | 100.00% |
Income_Taxes_Details_2
Income Taxes (Details 2) (USD $) | Dec. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Deferred tax assets (liabilities) | ||
Property and equipment | ($5,354) | ($1,787) |
Prepaid expenses | -2,362 | -1,662 |
Other - deferred tax liabilities | -163 | -99 |
Deferred tax liabilities | -7,879 | -3,548 |
Property and equipment | 0 | 515 |
Deferred revenue - key money | 1,429 | 1,478 |
Incentive and vacation accrual | 2,627 | 2,325 |
Allowance for doubtful accounts | 65 | 92 |
Other - deferred tax assets | 191 | 285 |
Other carryforwards | 158 | 106 |
Net operating loss carryforwards | 54,355 | 51,254 |
Valuation allowance | -51,323 | -53,526 |
Gross deferred tax assets | 7,502 | 2,529 |
Net current and non-current components of deferred income taxes | ||
Current net deferred tax assets | 616 | 263 |
Current net deferred tax liabilities | -2,524 | -1,761 |
Non-current net deferred tax assets | 6,886 | 2,266 |
Non-current net deferred tax liabilities | -5,355 | -1,787 |
Net deferred tax liability | ($377) | ($1,019) |
Supplemental_Information_to_St2
Supplemental Information to Statements of Cash Flows (Details) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Supplemental Cash Flow Elements [Abstract] | |||
Interest paid, net of capitalized interest | $52,424 | $59,826 | $79,376 |
Income taxes paid | 2,111 | 1,420 | 1,598 |
In conjunction with the acquisitions, the Company recorded the following: | |||
Purchase of real estate | 631,950 | 228,573 | 247,158 |
Accounts receivable | 807 | 740 | 164 |
Other assets | 1,671 | 957 | 728 |
Advance deposits | -659 | -313 | -224 |
Accounts payable and other liabilities | -2,129 | -12,168 | -777 |
Receipt of assets in full satisfaction | 0 | -4,731 | 0 |
Gain on foreclosure | 0 | -4,863 | 0 |
Acquisition of hotel and other properties | 631,640 | 208,195 | 247,049 |
In conjunction with the dispositions, the Company recorded the following: | |||
Disposal of hotel properties | 2,500 | 0 | |
Proceeds from Divestiture of Businesses | 137,829 | ||
Gain on sale of property | -353 | -2,081 | 0 |
Closing costs | -3,634 | -140 | 0 |
Operating prorations | -1,526 | 9 | 0 |
Proceeds from Sale of Real Estate | 132,669 | 2,369 | 0 |
Proceeds from the disposal of hotel properties, net | 0 | ||
Supplemental non-cash transactions: | |||
Change in fair market value of designated interest rate swaps | -7,703 | -5,941 | 1,326 |
Accrued capital expenditures | 9,641 | 10,610 | 4,563 |
Distributions payable | $42,114 | $30,870 | $22,392 |
Subsequent_Events_Details
Subsequent Events (Details) (USD $) | 12 Months Ended | 0 Months Ended | |||||
In Thousands, except Share data, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Feb. 23, 2015 | |||
room | property | ||||||
Subsequent Event [Line Items] | |||||||
Number of hotel rooms owned | 22,900 | ||||||
Granted (in shares) | 4,347 | [1] | 5,357 | [1] | 8,530 | [1] | |
Proceeds from divestiture of businesses | $137,829 | ||||||
Subsequent Event | |||||||
Subsequent Event [Line Items] | |||||||
Number of properties sold | 20 | ||||||
Proceeds from divestiture of businesses | $230,300 | ||||||
Restricted share awards | |||||||
Subsequent Event [Line Items] | |||||||
Granted (in shares) | 348,234 | [1] | 383,187 | [1] | 445,176 | [1] | |
[1] | For the years ended December 31, 2014, 2013 and 2012, respectively, includes 4,347, 5,357 and 8,530 unrestricted shares issued in lieu of cash compensation to non-employee trustees at a weighted average grant date fair value of $29.31, $23.20 and $18.75, respectively. |
Quarterly_Operating_Results_De
Quarterly Operating Results (Details) (USD $) | 3 Months Ended | 12 Months Ended | |||||||||
In Thousands, except Share data, unless otherwise specified | Dec. 31, 2014 | Sep. 30, 2014 | Jun. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Quarterly Financial Information Disclosure [Abstract] | |||||||||||
Total revenue | $280,111 | $297,666 | $295,047 | $236,373 | $242,571 | $252,116 | $260,823 | $214,870 | $1,109,197 | $970,380 | $849,685 |
Income from continuing operations, including gain on disposal of hotel properties | 34,070 | 37,064 | 53,361 | 11,985 | 25,595 | 33,774 | 38,571 | 8,803 | 136,127 | 106,743 | 43,462 |
Income (loss) from discontinued operations | 2,087 | 3,158 | 2,410 | -219 | 0 | 7,436 | -2,143 | ||||
Net income | 33,845 | 36,760 | 52,904 | 11,932 | 27,445 | 36,475 | 40,510 | 8,491 | 135,441 | 112,921 | 41,298 |
Comprehensive income | $28,849 | $42,327 | $45,991 | $10,571 | $32,937 | $20,513 | $45,514 | $8,016 | $127,738 | $106,980 | $43,080 |
Net income (loss) per share attributable to common shareholders before discontinued operations (in dollars per share) | $0.26 | $0.28 | $0.42 | $0.10 | $0.21 | $0.28 | $0.32 | $0.08 | $1.06 | $0.89 | $0.40 |
Discontinued operations (in dollars per share) | $0.01 | $0.03 | $0.02 | $0 | $0 | $0.06 | ($0.02) | ||||
Net income per share attributable to common shareholders (in dollars per share) | $0.26 | $0.28 | $0.42 | $0.10 | $0.22 | $0.31 | $0.34 | $0.08 | $1.06 | $0.95 | $0.38 |
Income from continuing operations (in dollars per share) | $0.25 | $0.28 | $0.42 | $0.10 | $0.21 | $0.27 | $0.32 | $0.08 | $1.05 | $0.88 | $0.40 |
Discontinued operations (in dollars per share) | $0.01 | $0.03 | $0.02 | $0 | $0 | $0.06 | ($0.02) | ||||
Net income per share attributable to common shareholders (in dollars per share) | $0.25 | $0.28 | $0.42 | $0.10 | $0.22 | $0.30 | $0.34 | $0.08 | $1.05 | $0.94 | $0.38 |
Basic weighted average common shares outstanding | 131,189,673 | 131,106,440 | 125,260,607 | 121,740,962 | 121,667,166 | 121,594,219 | 121,520,253 | 106,815,375 | 127,360,669 | 117,950,066 | 105,423,604 |
Diluted weighted average common shares outstanding | 132,186,832 | 132,386,843 | 126,475,051 | 122,867,755 | 122,540,253 | 122,750,121 | 122,280,431 | 107,423,195 | 128,293,843 | 118,738,626 | 105,748,686 |
Schedule_III_Real_Estate_and_A1
Schedule III - Real Estate and Accumulated Depreciation (Details) (USD $) | 12 Months Ended | |||
In Thousands, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Real Estate and Accumulated Depreciation | ||||
Debt | 517,044 | |||
Initial Costs | ||||
Land & Improvements | 703,487 | |||
Building & Improvements | 2,795,871 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 212,529 | |||
Land & Improvements | 706,497 | |||
Building & Improvements | 3,005,390 | |||
Total | 3,711,887 | 3,461,251 | 3,218,610 | 2,908,626 |
Accumulated Depreciation | 382,266 | 367,306 | 295,397 | 228,809 |
Marriott Airport Austin South | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,253 | |||
Building & Improvements | 16,522 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,429 | |||
Land & Improvements | 2,253 | |||
Building & Improvements | 17,951 | |||
Total | 20,204 | |||
Accumulated Depreciation | 3,760 | |||
Marriott Airport Austin South | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Marriott Airport Austin South | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Marriott Denver South @ Park Meadow | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 5,385 | |||
Building & Improvements | 39,488 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,938 | |||
Land & Improvements | 5,385 | |||
Building & Improvements | 41,426 | |||
Total | 46,811 | |||
Accumulated Depreciation | 8,756 | |||
Marriott Denver South @ Park Meadow | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Marriott Denver South @ Park Meadow | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Marriott Louisville Downtown | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 73,000 | |||
Initial Costs | ||||
Land & Improvements | 0 | |||
Building & Improvements | 89,541 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 3,547 | |||
Land & Improvements | 0 | |||
Building & Improvements | 93,088 | |||
Total | 93,088 | |||
Accumulated Depreciation | 19,417 | |||
Marriott Louisville Downtown | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Marriott Louisville Downtown | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Marriott Pontiac | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Marriott Pontiac | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Marriott Midway | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 4,464 | |||
Building & Improvements | 32,736 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,900 | |||
Land & Improvements | 4,474 | |||
Building & Improvements | 34,626 | |||
Total | 39,100 | |||
Accumulated Depreciation | 7,320 | |||
Marriott Midway | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Marriott Midway | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Renaissance Boulder Suites @ Flatiron | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 4,440 | |||
Building & Improvements | 32,557 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,569 | |||
Land & Improvements | 4,460 | |||
Building & Improvements | 34,106 | |||
Total | 38,566 | |||
Accumulated Depreciation | 7,132 | |||
Renaissance Boulder Suites @ Flatiron | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Renaissance Boulder Suites @ Flatiron | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Renaissance Plantation | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 4,842 | |||
Building & Improvements | 35,517 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,863 | |||
Land & Improvements | 4,842 | |||
Building & Improvements | 37,380 | |||
Total | 42,222 | |||
Accumulated Depreciation | 7,785 | |||
Renaissance Plantation | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Renaissance Plantation | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Austin NW Parmer Lane | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,443 | |||
Building & Improvements | 10,585 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,489 | |||
Land & Improvements | 1,446 | |||
Building & Improvements | 12,071 | |||
Total | 13,517 | |||
Accumulated Depreciation | 2,483 | |||
Courtyard Austin NW Parmer Lane | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Austin NW Parmer Lane | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Austin South | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 4,780 | |||
Initial Costs | ||||
Land & Improvements | 1,530 | |||
Building & Improvements | 11,222 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,324 | |||
Land & Improvements | 1,533 | |||
Building & Improvements | 12,543 | |||
Total | 14,076 | |||
Accumulated Depreciation | 2,602 | |||
Courtyard Austin South | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Austin South | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Brandon | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Brandon | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Chicago Downtown Mag Mile | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 31,695 | |||
Initial Costs | ||||
Land & Improvements | 8,140 | |||
Building & Improvements | 59,696 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,360 | |||
Land & Improvements | 8,140 | |||
Building & Improvements | 62,056 | |||
Total | 70,196 | |||
Accumulated Depreciation | 12,979 | |||
Courtyard Chicago Downtown Mag Mile | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Chicago Downtown Mag Mile | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Golden | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 6,023 | |||
Initial Costs | ||||
Land & Improvements | 1,325 | |||
Building & Improvements | 9,716 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,218 | |||
Land & Improvements | 1,325 | |||
Building & Improvements | 10,934 | |||
Total | 12,259 | |||
Accumulated Depreciation | 2,215 | |||
Courtyard Golden | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Golden | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Hammond | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,038 | |||
Building & Improvements | 7,616 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,271 | |||
Land & Improvements | 1,042 | |||
Building & Improvements | 8,883 | |||
Total | 9,925 | |||
Accumulated Depreciation | 1,818 | |||
Courtyard Hammond | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Hammond | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Indy Capital | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,482 | |||
Building & Improvements | 18,207 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,240 | |||
Land & Improvements | 2,482 | |||
Building & Improvements | 19,447 | |||
Total | 21,929 | |||
Accumulated Depreciation | 4,020 | |||
Courtyard Indy Capital | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Indy Capital | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Longmont/Boulder | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 5,364 | |||
Initial Costs | ||||
Land & Improvements | 1,192 | |||
Building & Improvements | 8,745 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 864 | |||
Land & Improvements | 1,192 | |||
Building & Improvements | 9,609 | |||
Total | 10,801 | |||
Accumulated Depreciation | 1,998 | |||
Courtyard Longmont/Boulder | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Longmont/Boulder | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Louisville | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 8,142 | |||
Initial Costs | ||||
Land & Improvements | 1,640 | |||
Building & Improvements | 12,025 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,443 | |||
Land & Improvements | 1,642 | |||
Building & Improvements | 13,466 | |||
Total | 15,108 | |||
Accumulated Depreciation | 2,759 | |||
Courtyard Louisville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Louisville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Louisville NE | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,374 | |||
Building & Improvements | 10,079 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 767 | |||
Land & Improvements | 1,376 | |||
Building & Improvements | 10,844 | |||
Total | 12,220 | |||
Accumulated Depreciation | 2,288 | |||
Courtyard Louisville NE | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Louisville NE | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Mesquite | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Mesquite | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Midway | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 8,406 | |||
Initial Costs | ||||
Land & Improvements | 2,172 | |||
Building & Improvements | 15,927 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,126 | |||
Land & Improvements | 2,176 | |||
Building & Improvements | 18,049 | |||
Total | 20,225 | |||
Accumulated Depreciation | 4,300 | |||
Courtyard Midway | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Midway | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Mishawaka/South Bend | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 640 | |||
Building & Improvements | 4,699 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,232 | |||
Land & Improvements | 642 | |||
Building & Improvements | 5,929 | |||
Total | 6,571 | |||
Accumulated Depreciation | 1,344 | |||
Courtyard Mishawaka/South Bend | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Mishawaka/South Bend | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Pontiac | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Pontiac | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Salt Lake City Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,333 | |||
Building & Improvements | 17,110 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,328 | |||
Land & Improvements | 2,333 | |||
Building & Improvements | 18,438 | |||
Total | 20,771 | |||
Accumulated Depreciation | 3,751 | |||
Courtyard Salt Lake City Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Salt Lake City Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard San Antonio Airport Northstar | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard San Antonio Airport Northstar | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Sugarland | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,217 | |||
Building & Improvements | 8,931 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,084 | |||
Land & Improvements | 1,217 | |||
Building & Improvements | 10,015 | |||
Total | 11,232 | |||
Accumulated Depreciation | 2,012 | |||
Courtyard Sugarland | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Sugarland | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Schaumburg | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Schaumburg | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Miramar | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,619 | |||
Building & Improvements | 11,872 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,143 | |||
Land & Improvements | 1,619 | |||
Building & Improvements | 13,015 | |||
Total | 14,634 | |||
Accumulated Depreciation | 2,285 | |||
Courtyard Miramar | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Miramar | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Austin Downtown | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 49,200 | |||
Initial Costs | ||||
Land & Improvements | 6,049 | |||
Building & Improvements | 44,361 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,477 | |||
Land & Improvements | 6,049 | |||
Building & Improvements | 45,838 | |||
Total | 51,887 | |||
Accumulated Depreciation | 8,146 | |||
Courtyard Austin Downtown | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Austin Downtown | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Grand Junction | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Grand Junction | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Austin Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,691 | |||
Building & Improvements | 12,404 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,782 | |||
Land & Improvements | 1,749 | |||
Building & Improvements | 14,128 | |||
Total | 15,877 | |||
Accumulated Depreciation | 2,356 | |||
Courtyard Austin Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Austin Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Austin NW | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,403 | |||
Building & Improvements | 10,290 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,855 | |||
Land & Improvements | 1,403 | |||
Building & Improvements | 12,145 | |||
Total | 13,548 | |||
Accumulated Depreciation | 2,279 | |||
Residence Inn Austin NW | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Austin NW | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Austin South Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 802 | |||
Building & Improvements | 5,883 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 807 | |||
Land & Improvements | 802 | |||
Building & Improvements | 6,690 | |||
Total | 7,492 | |||
Accumulated Depreciation | 1,324 | |||
Residence Inn Austin South Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Austin South Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Austin Parmer Lane | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 7,037 | |||
Initial Costs | ||||
Land & Improvements | 1,483 | |||
Building & Improvements | 10,872 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 572 | |||
Land & Improvements | 1,483 | |||
Building & Improvements | 11,444 | |||
Total | 12,927 | |||
Accumulated Depreciation | 2,352 | |||
Residence Inn Austin Parmer Lane | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Austin Parmer Lane | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Carmel | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Carmel | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Fishers | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 998 | |||
Building & Improvements | 7,322 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 955 | |||
Land & Improvements | 998 | |||
Building & Improvements | 8,277 | |||
Total | 9,275 | |||
Accumulated Depreciation | 1,646 | |||
Residence Inn Fishers | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Fishers | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Golden | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 6,162 | |||
Initial Costs | ||||
Land & Improvements | 1,222 | |||
Building & Improvements | 8,963 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 660 | |||
Land & Improvements | 1,222 | |||
Building & Improvements | 9,623 | |||
Total | 10,845 | |||
Accumulated Depreciation | 1,918 | |||
Residence Inn Golden | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Golden | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Hammond | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 980 | |||
Building & Improvements | 7,190 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 918 | |||
Land & Improvements | 980 | |||
Building & Improvements | 8,108 | |||
Total | 9,088 | |||
Accumulated Depreciation | 1,615 | |||
Residence Inn Hammond | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Hammond | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Galleria | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,665 | |||
Building & Improvements | 19,549 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,609 | |||
Land & Improvements | 2,665 | |||
Building & Improvements | 22,158 | |||
Total | 24,823 | |||
Accumulated Depreciation | 4,351 | |||
Residence Inn Galleria | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Galleria | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Indianapolis Canal [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,670 | |||
Building & Improvements | 19,588 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,867 | |||
Land & Improvements | 2,670 | |||
Building & Improvements | 21,455 | |||
Total | 24,125 | |||
Accumulated Depreciation | 4,400 | |||
Residence Inn Indianapolis Canal [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Indianapolis Canal [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Longmont | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 6,164 | |||
Initial Costs | ||||
Land & Improvements | 1,407 | |||
Building & Improvements | 10,321 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 779 | |||
Land & Improvements | 1,407 | |||
Building & Improvements | 11,100 | |||
Total | 12,507 | |||
Accumulated Depreciation | 2,251 | |||
Residence Inn Longmont | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Longmont | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Louisville | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,298 | |||
Building & Improvements | 9,519 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 923 | |||
Land & Improvements | 1,298 | |||
Building & Improvements | 10,442 | |||
Total | 11,740 | |||
Accumulated Depreciation | 2,104 | |||
Residence Inn Louisville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Louisville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Louisville NE | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 6,782 | |||
Initial Costs | ||||
Land & Improvements | 1,319 | |||
Building & Improvements | 9,675 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 730 | |||
Land & Improvements | 1,319 | |||
Building & Improvements | 10,405 | |||
Total | 11,724 | |||
Accumulated Depreciation | 2,072 | |||
Residence Inn Louisville NE | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Louisville NE | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Merrillville | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 595 | |||
Building & Improvements | 4,372 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,243 | |||
Land & Improvements | 595 | |||
Building & Improvements | 5,615 | |||
Total | 6,210 | |||
Accumulated Depreciation | 1,321 | |||
Residence Inn Merrillville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Merrillville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Novi | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 6,214 | |||
Initial Costs | ||||
Land & Improvements | 1,427 | |||
Building & Improvements | 10,445 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 91 | |||
Land & Improvements | 1,427 | |||
Building & Improvements | 10,536 | |||
Total | 11,963 | |||
Accumulated Depreciation | 2,225 | |||
Residence Inn Novi | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Novi | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Oakbrook | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 10,140 | |||
Initial Costs | ||||
Land & Improvements | 0 | |||
Building & Improvements | 20,436 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 829 | |||
Land & Improvements | 0 | |||
Building & Improvements | 21,265 | |||
Total | 21,265 | |||
Accumulated Depreciation | 4,407 | |||
Residence Inn Oakbrook | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Oakbrook | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Plantation | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,183 | |||
Building & Improvements | 16,021 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,041 | |||
Land & Improvements | 2,295 | |||
Building & Improvements | 16,950 | |||
Total | 19,245 | |||
Accumulated Depreciation | 3,925 | |||
Residence Inn Plantation | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Plantation | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Pontiac | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Pontiac | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Round Rock | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Round Rock | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Salt Lake City | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 875 | |||
Building & Improvements | 6,416 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,170 | |||
Land & Improvements | 875 | |||
Building & Improvements | 7,586 | |||
Total | 8,461 | |||
Accumulated Depreciation | 1,457 | |||
Residence Inn Salt Lake City | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Salt Lake City | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn San Antonio Downtown | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,822 | |||
Building & Improvements | 13,360 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,241 | |||
Land & Improvements | 1,822 | |||
Building & Improvements | 15,601 | |||
Total | 17,423 | |||
Accumulated Depreciation | 2,999 | |||
Residence Inn San Antonio Downtown | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn San Antonio Downtown | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Schaumburg | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Schaumburg | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn South Bend | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 603 | |||
Building & Improvements | 4,425 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 459 | |||
Land & Improvements | 603 | |||
Building & Improvements | 4,884 | |||
Total | 5,487 | |||
Accumulated Depreciation | 997 | |||
Residence Inn South Bend | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn South Bend | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Sugarland | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,100 | |||
Building & Improvements | 8,073 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,315 | |||
Land & Improvements | 1,100 | |||
Building & Improvements | 9,388 | |||
Total | 10,488 | |||
Accumulated Depreciation | 1,941 | |||
Residence Inn Sugarland | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Sugarland | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Chicago Naperville | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 8,830 | |||
Initial Costs | ||||
Land & Improvements | 1,923 | |||
Building & Improvements | 14,101 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 838 | |||
Land & Improvements | 1,923 | |||
Building & Improvements | 14,939 | |||
Total | 16,862 | |||
Accumulated Depreciation | 3,138 | |||
Residence Inn Chicago Naperville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Chicago Naperville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Downtown Louisville | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,815 | |||
Building & Improvements | 13,308 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 744 | |||
Land & Improvements | 1,815 | |||
Building & Improvements | 14,052 | |||
Total | 15,867 | |||
Accumulated Depreciation | 2,712 | |||
Residence Inn Downtown Louisville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Downtown Louisville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Miramar | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,692 | |||
Building & Improvements | 12,409 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,467 | |||
Land & Improvements | 1,692 | |||
Building & Improvements | 13,876 | |||
Total | 15,568 | |||
Accumulated Depreciation | 2,366 | |||
Residence Inn Miramar | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Miramar | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Grand Junction | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Grand Junction | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Austin Downtown | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 32,800 | |||
Initial Costs | ||||
Land & Improvements | 3,767 | |||
Building & Improvements | 27,626 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 620 | |||
Land & Improvements | 3,767 | |||
Building & Improvements | 28,246 | |||
Total | 32,013 | |||
Accumulated Depreciation | 5,054 | |||
Residence Inn Austin Downtown | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Austin Downtown | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites North Parmer Lane | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 6,164 | |||
Initial Costs | ||||
Land & Improvements | 1,957 | |||
Building & Improvements | 14,351 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 577 | |||
Land & Improvements | 1,957 | |||
Building & Improvements | 14,928 | |||
Total | 16,885 | |||
Accumulated Depreciation | 3,096 | |||
SpringHill Suites North Parmer Lane | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites North Parmer Lane | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Austin South Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,605 | |||
Building & Improvements | 11,768 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 719 | |||
Land & Improvements | 1,605 | |||
Building & Improvements | 12,487 | |||
Total | 14,092 | |||
Accumulated Depreciation | 2,551 | |||
SpringHill Suites Austin South Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Austin South Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Carmel | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Carmel | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Louisville Hurstbourne | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 7,302 | |||
Initial Costs | ||||
Land & Improvements | 1,890 | |||
Building & Improvements | 13,869 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 929 | |||
Land & Improvements | 1,890 | |||
Building & Improvements | 14,798 | |||
Total | 16,688 | |||
Accumulated Depreciation | 3,070 | |||
SpringHill Suites Louisville Hurstbourne | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Louisville Hurstbourne | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Mishawaka South Bend | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 5,049 | |||
Initial Costs | ||||
Land & Improvements | 983 | |||
Building & Improvements | 7,217 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 263 | |||
Land & Improvements | 983 | |||
Building & Improvements | 7,480 | |||
Total | 8,463 | |||
Accumulated Depreciation | 1,693 | |||
SpringHill Suites Mishawaka South Bend | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Mishawaka South Bend | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Schaumburg | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Schaumburg | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Westminster | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 9,122 | |||
Initial Costs | ||||
Land & Improvements | 2,409 | |||
Building & Improvements | 17,670 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,120 | |||
Land & Improvements | 2,409 | |||
Building & Improvements | 18,790 | |||
Total | 21,199 | |||
Accumulated Depreciation | 3,943 | |||
SpringHill Suites Westminster | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Westminster | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Longmont | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,144 | |||
Building & Improvements | 8,388 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 694 | |||
Land & Improvements | 1,144 | |||
Building & Improvements | 9,082 | |||
Total | 10,226 | |||
Accumulated Depreciation | 1,745 | |||
SpringHill Suites Longmont | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Longmont | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn Austin South | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 505 | |||
Building & Improvements | 3,702 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 474 | |||
Land & Improvements | 505 | |||
Building & Improvements | 4,176 | |||
Total | 4,681 | |||
Accumulated Depreciation | 819 | |||
Fairfield Inn Austin South | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn Austin South | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn Brandon | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn Brandon | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn & Suites Cherry Creek | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,203 | |||
Building & Improvements | 8,823 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,255 | |||
Land & Improvements | 1,203 | |||
Building & Improvements | 10,078 | |||
Total | 11,281 | |||
Accumulated Depreciation | 2,042 | |||
Fairfield Inn & Suites Cherry Creek | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn & Suites Cherry Creek | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn Hammond | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 722 | |||
Building & Improvements | 5,301 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,098 | |||
Land & Improvements | 722 | |||
Building & Improvements | 6,399 | |||
Total | 7,121 | |||
Accumulated Depreciation | 1,229 | |||
Fairfield Inn Hammond | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn Hammond | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn & Suites Key West | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,803 | |||
Building & Improvements | 19,325 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 3,054 | |||
Land & Improvements | 1,853 | |||
Building & Improvements | 22,329 | |||
Total | 24,182 | |||
Accumulated Depreciation | 4,030 | |||
Fairfield Inn & Suites Key West | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn & Suites Key West | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn Merrillville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn Merrillville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn Midway | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 4,561 | |||
Initial Costs | ||||
Land & Improvements | 1,425 | |||
Building & Improvements | 10,449 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 210 | |||
Land & Improvements | 1,425 | |||
Building & Improvements | 10,659 | |||
Total | 12,084 | |||
Accumulated Depreciation | 2,257 | |||
Fairfield Inn Midway | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn Midway | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn San Antonio Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn San Antonio Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn San Antonio Downtown | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,378 | |||
Building & Improvements | 10,105 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 926 | |||
Land & Improvements | 1,378 | |||
Building & Improvements | 11,031 | |||
Total | 12,409 | |||
Accumulated Depreciation | 2,218 | |||
Fairfield Inn San Antonio Downtown | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn San Antonio Downtown | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn Valparaiso | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 157 | |||
Building & Improvements | 1,157 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 136 | |||
Land & Improvements | 157 | |||
Building & Improvements | 1,293 | |||
Total | 1,450 | |||
Accumulated Depreciation | 332 | |||
Fairfield Inn Valparaiso | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn Valparaiso | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn Merrillville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn Merrillville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Holiday Inn Express Merrillville | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 545 | |||
Building & Improvements | 4,005 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 87 | |||
Land & Improvements | 545 | |||
Building & Improvements | 4,092 | |||
Total | 4,637 | |||
Accumulated Depreciation | 873 | |||
Holiday Inn Express Merrillville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Holiday Inn Express Merrillville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn Chicago Midway Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,747 | |||
Building & Improvements | 20,143 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,288 | |||
Land & Improvements | 2,747 | |||
Building & Improvements | 22,431 | |||
Total | 25,178 | |||
Accumulated Depreciation | 4,534 | |||
Hampton Inn Chicago Midway Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn Chicago Midway Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn Midway | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,978 | |||
Building & Improvements | 21,842 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 953 | |||
Land & Improvements | 2,978 | |||
Building & Improvements | 22,795 | |||
Total | 25,773 | |||
Accumulated Depreciation | 4,746 | |||
Hilton Garden Inn Midway | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn Midway | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Sleep Inn Midway Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,189 | |||
Building & Improvements | 8,718 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,576 | |||
Land & Improvements | 1,189 | |||
Building & Improvements | 10,294 | |||
Total | 11,483 | |||
Accumulated Depreciation | 2,223 | |||
Sleep Inn Midway Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Sleep Inn Midway Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Holiday Inn Express Hotel & Suites Midway Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,874 | |||
Building & Improvements | 13,742 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 231 | |||
Land & Improvements | 1,874 | |||
Building & Improvements | 13,973 | |||
Total | 15,847 | |||
Accumulated Depreciation | 2,987 | |||
Holiday Inn Express Hotel & Suites Midway Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Holiday Inn Express Hotel & Suites Midway Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Homewood Suites Brandon | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Homewood Suites Brandon | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn Bloomington | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 17,500 | |||
Initial Costs | ||||
Land & Improvements | 0 | |||
Building & Improvements | 18,945 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 896 | |||
Land & Improvements | 0 | |||
Building & Improvements | 19,841 | |||
Total | 19,841 | |||
Accumulated Depreciation | 2,904 | |||
Hilton Garden Inn Bloomington | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn Bloomington | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
TGIFriday's | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 2,107 | |||
Initial Costs | ||||
Land & Improvements | 829 | |||
Building & Improvements | 6,139 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 180 | |||
Land & Improvements | 829 | |||
Building & Improvements | 6,319 | |||
Total | 7,148 | |||
Accumulated Depreciation | 1,325 | |||
TGIFriday's | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
TGIFriday's | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Bakersfield | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,560 | |||
Building & Improvements | 8,838 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 227 | |||
Land & Improvements | 1,575 | |||
Building & Improvements | 9,050 | |||
Total | 10,625 | |||
Accumulated Depreciation | 1,885 | |||
SpringHill Suites Bakersfield | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Bakersfield | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn & Suites Clearwater | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,106 | |||
Building & Improvements | 12,721 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,069 | |||
Land & Improvements | 1,114 | |||
Building & Improvements | 13,782 | |||
Total | 14,896 | |||
Accumulated Depreciation | 2,445 | |||
Hampton Inn & Suites Clearwater | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn & Suites Clearwater | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn Garden City | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 5,691 | |||
Building & Improvements | 22,764 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 634 | |||
Land & Improvements | 5,717 | |||
Building & Improvements | 23,372 | |||
Total | 29,089 | |||
Accumulated Depreciation | 4,344 | |||
Hampton Inn Garden City | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn Garden City | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Houston Galleria | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 26,000 | |||
Initial Costs | ||||
Land & Improvements | 3,069 | |||
Building & Improvements | 22,508 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 33 | |||
Land & Improvements | 3,069 | |||
Building & Improvements | 22,541 | |||
Total | 25,610 | |||
Accumulated Depreciation | 4,175 | |||
Courtyard Houston Galleria | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Houston Galleria | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn Fort Walton Beach | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 8,774 | |||
Building & Improvements | 6,109 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,026 | |||
Land & Improvements | 8,841 | |||
Building & Improvements | 7,068 | |||
Total | 15,909 | |||
Accumulated Depreciation | 1,234 | |||
Hampton Inn Fort Walton Beach | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn Fort Walton Beach | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Embassy Suites Downey | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 21,707 | |||
Initial Costs | ||||
Land & Improvements | 4,857 | |||
Building & Improvements | 29,943 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 3,835 | |||
Land & Improvements | 4,946 | |||
Building & Improvements | 33,689 | |||
Total | 38,635 | |||
Accumulated Depreciation | 5,506 | |||
Embassy Suites Downey | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Embassy Suites Downey | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Austin | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 10,163 | |||
Initial Costs | ||||
Land & Improvements | 2,813 | |||
Building & Improvements | 15,940 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 909 | |||
Land & Improvements | 2,813 | |||
Building & Improvements | 16,849 | |||
Total | 19,662 | |||
Accumulated Depreciation | 2,610 | |||
Hyatt House Austin | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Austin | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Dallas Lincoln Park | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 17,168 | |||
Initial Costs | ||||
Land & Improvements | 3,169 | |||
Building & Improvements | 17,958 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 480 | |||
Land & Improvements | 3,250 | |||
Building & Improvements | 18,357 | |||
Total | 21,607 | |||
Accumulated Depreciation | 2,981 | |||
Hyatt House Dallas Lincoln Park | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Dallas Lincoln Park | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Dallas Uptown | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 12,136 | |||
Initial Costs | ||||
Land & Improvements | 2,241 | |||
Building & Improvements | 12,698 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 601 | |||
Land & Improvements | 2,290 | |||
Building & Improvements | 13,250 | |||
Total | 15,540 | |||
Accumulated Depreciation | 2,082 | |||
Hyatt House Dallas Uptown | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Dallas Uptown | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Houston | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 12,826 | |||
Initial Costs | ||||
Land & Improvements | 2,976 | |||
Building & Improvements | 16,866 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,908 | |||
Land & Improvements | 2,976 | |||
Building & Improvements | 18,774 | |||
Total | 21,750 | |||
Accumulated Depreciation | 2,833 | |||
Hyatt House Houston | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Houston | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn New York/West 35th Street | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 24,244 | |||
Building & Improvements | 96,978 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 978 | |||
Land & Improvements | 24,257 | |||
Building & Improvements | 97,943 | |||
Total | 122,200 | |||
Accumulated Depreciation | 14,461 | |||
Hilton Garden Inn New York/West 35th Street | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn New York/West 35th Street | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Embassy Suite Tampa Downtown Convention Center | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,161 | |||
Building & Improvements | 71,017 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,464 | |||
Land & Improvements | 2,310 | |||
Building & Improvements | 72,332 | |||
Total | 74,642 | |||
Accumulated Depreciation | 8,665 | |||
Embassy Suite Tampa Downtown Convention Center | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Embassy Suite Tampa Downtown Convention Center | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Fairfield Inn and Suites Washington, DC | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 16,214 | |||
Building & Improvements | 22,265 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 4,786 | |||
Land & Improvements | 16,307 | |||
Building & Improvements | 26,958 | |||
Total | 43,265 | |||
Accumulated Depreciation | 3,529 | |||
Fairfield Inn and Suites Washington, DC | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Fairfield Inn and Suites Washington, DC | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Embassy Suites Fort Myers Estero | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,816 | |||
Building & Improvements | 7,862 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 242 | |||
Land & Improvements | 2,859 | |||
Building & Improvements | 8,061 | |||
Total | 10,920 | |||
Accumulated Depreciation | 1,120 | |||
Embassy Suites Fort Myers Estero | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Embassy Suites Fort Myers Estero | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Homewood Suites Washington DC | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 33,000 | |||
Initial Costs | ||||
Land & Improvements | 23,139 | |||
Building & Improvements | 34,188 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 901 | |||
Land & Improvements | 23,140 | |||
Building & Improvements | 35,088 | |||
Total | 58,228 | |||
Accumulated Depreciation | 3,925 | |||
Homewood Suites Washington DC | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Homewood Suites Washington DC | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton New York / Fashion District | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 35,592 | |||
Building & Improvements | 82,392 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 635 | |||
Land & Improvements | 35,606 | |||
Building & Improvements | 83,013 | |||
Total | 118,619 | |||
Accumulated Depreciation | 8,987 | |||
Hilton New York / Fashion District | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton New York / Fashion District | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn & Suites Denver Tech Center | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,373 | |||
Building & Improvements | 9,180 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,582 | |||
Land & Improvements | 2,424 | |||
Building & Improvements | 10,711 | |||
Total | 13,135 | |||
Accumulated Depreciation | 1,423 | |||
Hampton Inn & Suites Denver Tech Center | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn & Suites Denver Tech Center | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Garden District Hotel | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,901 | |||
Building & Improvements | 3,865 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 11,746 | |||
Land & Improvements | 2,080 | |||
Building & Improvements | 15,432 | |||
Total | 17,512 | |||
Accumulated Depreciation | 1,827 | |||
Garden District Hotel | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Garden District Hotel | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Columbia | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,993 | |||
Building & Improvements | 11,487 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,563 | |||
Land & Improvements | 2,030 | |||
Building & Improvements | 13,013 | |||
Total | 15,043 | |||
Accumulated Depreciation | 1,593 | |||
Residence Inn Columbia | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Columbia | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn National Harbor Washington DC | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 7,457 | |||
Building & Improvements | 37,046 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 92 | |||
Land & Improvements | 7,462 | |||
Building & Improvements | 37,133 | |||
Total | 44,595 | |||
Accumulated Depreciation | 3,927 | |||
Residence Inn National Harbor Washington DC | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn National Harbor Washington DC | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Silver Spring | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,945 | |||
Building & Improvements | 18,896 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 996 | |||
Land & Improvements | 3,973 | |||
Building & Improvements | 19,864 | |||
Total | 23,837 | |||
Accumulated Depreciation | 2,367 | |||
Residence Inn Silver Spring | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Silver Spring | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn New Orleans Convention Center | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,405 | |||
Building & Improvements | 20,750 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 3,660 | |||
Land & Improvements | 3,428 | |||
Building & Improvements | 24,387 | |||
Total | 27,815 | |||
Accumulated Depreciation | 2,867 | |||
Hilton Garden Inn New Orleans Convention Center | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn New Orleans Convention Center | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn West Palm Beach Central Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,280 | |||
Building & Improvements | 9,769 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 439 | |||
Land & Improvements | 2,280 | |||
Building & Improvements | 10,208 | |||
Total | 12,488 | |||
Accumulated Depreciation | 1,198 | |||
Hampton Inn West Palm Beach Central Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn West Palm Beach Central Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn West Palm Beach Airport | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,206 | |||
Building & Improvements | 10,811 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 310 | |||
Land & Improvements | 1,215 | |||
Building & Improvements | 11,112 | |||
Total | 12,327 | |||
Accumulated Depreciation | 1,228 | |||
Hilton Garden Inn West Palm Beach Airport | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn West Palm Beach Airport | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hollywood Heights Hotel | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 5,303 | |||
Building & Improvements | 19,136 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 5,328 | |||
Land & Improvements | 5,464 | |||
Building & Improvements | 24,303 | |||
Total | 29,767 | |||
Accumulated Depreciation | 3,010 | |||
Hollywood Heights Hotel | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hollywood Heights Hotel | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Doubletree Metropolitan Hotel New York City | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 140,332 | |||
Building & Improvements | 188,014 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 15,736 | |||
Land & Improvements | 140,435 | |||
Building & Improvements | 203,647 | |||
Total | 344,082 | |||
Accumulated Depreciation | 21,744 | |||
Doubletree Metropolitan Hotel New York City | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Doubletree Metropolitan Hotel New York City | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Embassy Suites Columbus | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,274 | |||
Building & Improvements | 6,805 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,620 | |||
Land & Improvements | 1,449 | |||
Building & Improvements | 8,250 | |||
Total | 9,699 | |||
Accumulated Depreciation | 986 | |||
Embassy Suites Columbus | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Embassy Suites Columbus | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Renaissance Pittsburgh Hotel | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,274 | |||
Building & Improvements | 39,934 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,277 | |||
Land & Improvements | 3,317 | |||
Building & Improvements | 42,168 | |||
Total | 45,485 | |||
Accumulated Depreciation | 4,292 | |||
Renaissance Pittsburgh Hotel | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Renaissance Pittsburgh Hotel | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Atlanta Buckhead | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,860 | |||
Building & Improvements | 21,668 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,363 | |||
Land & Improvements | 2,875 | |||
Building & Improvements | 23,016 | |||
Total | 25,891 | |||
Accumulated Depreciation | 2,412 | |||
Courtyard Atlanta Buckhead | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Atlanta Buckhead | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Doubletree Hotel Columbia | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,933 | |||
Building & Improvements | 6,486 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 3,553 | |||
Land & Improvements | 2,020 | |||
Building & Improvements | 9,952 | |||
Total | 11,972 | |||
Accumulated Depreciation | 1,278 | |||
Doubletree Hotel Columbia | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Doubletree Hotel Columbia | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Marriott Denver Airport at Gateway Park | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 26,500 | |||
Initial Costs | ||||
Land & Improvements | 3,083 | |||
Building & Improvements | 38,356 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,321 | |||
Land & Improvements | 3,153 | |||
Building & Improvements | 40,607 | |||
Total | 43,760 | |||
Accumulated Depreciation | 4,243 | |||
Marriott Denver Airport at Gateway Park | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Marriott Denver Airport at Gateway Park | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Embassy Suites West Palm Beach-Central | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,656 | |||
Building & Improvements | 9,614 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 5,110 | |||
Land & Improvements | 3,770 | |||
Building & Improvements | 14,610 | |||
Total | 18,380 | |||
Accumulated Depreciation | 2,002 | |||
Embassy Suites West Palm Beach-Central | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Embassy Suites West Palm Beach-Central | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn Raleigh Durham | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,751 | |||
Building & Improvements | 4,763 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 5,238 | |||
Land & Improvements | 1,813 | |||
Building & Improvements | 9,939 | |||
Total | 11,752 | |||
Accumulated Depreciation | 1,597 | |||
Hilton Garden Inn Raleigh Durham | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn Raleigh Durham | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn University Place | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 1,975 | |||
Building & Improvements | 18,490 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 6,679 | |||
Land & Improvements | 2,034 | |||
Building & Improvements | 25,110 | |||
Total | 27,144 | |||
Accumulated Depreciation | 3,111 | |||
Hilton Garden Inn University Place | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn University Place | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hampton Inn Houston Near the Galleria | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 9,326 | |||
Building & Improvements | 9,220 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 783 | |||
Land & Improvements | 9,395 | |||
Building & Improvements | 9,934 | |||
Total | 19,329 | |||
Accumulated Depreciation | 1,147 | |||
Hampton Inn Houston Near the Galleria | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hampton Inn Houston Near the Galleria | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Charleston Historic District | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,714 | |||
Building & Improvements | 35,828 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 460 | |||
Land & Improvements | 2,736 | |||
Building & Improvements | 36,266 | |||
Total | 39,002 | |||
Accumulated Depreciation | 2,980 | |||
Courtyard Charleston Historic District | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Charleston Historic District | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Bethesda | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 35,000 | |||
Initial Costs | ||||
Land & Improvements | 8,154 | |||
Building & Improvements | 52,750 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,025 | |||
Land & Improvements | 8,272 | |||
Building & Improvements | 53,657 | |||
Total | 61,929 | |||
Accumulated Depreciation | 3,602 | |||
Residence Inn Bethesda | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Bethesda | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Upper East Side | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 20,654 | |||
Building & Improvements | 60,223 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 3,262 | |||
Land & Improvements | 20,673 | |||
Building & Improvements | 63,466 | |||
Total | 84,139 | |||
Accumulated Depreciation | 4,253 | |||
Courtyard Upper East Side | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Upper East Side | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Garden Inn Emeryville | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 11,902 | |||
Building & Improvements | 22,758 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,734 | |||
Land & Improvements | 11,947 | |||
Building & Improvements | 24,447 | |||
Total | 36,394 | |||
Accumulated Depreciation | 1,660 | |||
Hilton Garden Inn Emeryville | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Garden Inn Emeryville | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Embassy Suites Waltham | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 6,268 | |||
Building & Improvements | 56,025 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,682 | |||
Land & Improvements | 6,298 | |||
Building & Improvements | 58,677 | |||
Total | 64,975 | |||
Accumulated Depreciation | 3,346 | |||
Embassy Suites Waltham | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Embassy Suites Waltham | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Houston Downtown Convention Center | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 5,799 | |||
Building & Improvements | 28,954 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,166 | |||
Land & Improvements | 5,799 | |||
Building & Improvements | 30,120 | |||
Total | 35,919 | |||
Accumulated Depreciation | 1,424 | |||
Courtyard Houston Downtown Convention Center | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Houston Downtown Convention Center | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Houston Downtown Convention Center | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 4,674 | |||
Building & Improvements | 24,913 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,025 | |||
Land & Improvements | 4,674 | |||
Building & Improvements | 25,938 | |||
Total | 30,612 | |||
Accumulated Depreciation | 1,214 | |||
Residence Inn Houston Downtown Convention Center | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Houston Downtown Convention Center | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Houston Downtown Convention Center | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,382 | |||
Building & Improvements | 12,756 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 9,339 | |||
Land & Improvements | 2,437 | |||
Building & Improvements | 22,040 | |||
Total | 24,477 | |||
Accumulated Depreciation | 296 | |||
SpringHill Suites Houston Downtown Convention Center | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Houston Downtown Convention Center | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Waikiki Beach | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 557 | |||
Building & Improvements | 79,033 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 704 | |||
Land & Improvements | 660 | |||
Building & Improvements | 79,634 | |||
Total | 80,294 | |||
Accumulated Depreciation | 3,214 | |||
Courtyard Waikiki Beach | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Waikiki Beach | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard San Francisco | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 11,277 | |||
Building & Improvements | 18,198 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 10,844 | |||
Land & Improvements | 11,289 | |||
Building & Improvements | 29,030 | |||
Total | 40,319 | |||
Accumulated Depreciation | 0 | |||
Courtyard San Francisco | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard San Francisco | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Residence Inn Atlanta Midtown Historic | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 2,812 | |||
Building & Improvements | 6,044 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 5,852 | |||
Land & Improvements | 2,908 | |||
Building & Improvements | 11,800 | |||
Total | 14,708 | |||
Accumulated Depreciation | 95 | |||
Residence Inn Atlanta Midtown Historic | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Residence Inn Atlanta Midtown Historic | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
SpringHill Suites Portland Hillsboro [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,488 | |||
Building & Improvements | 18,283 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 44 | |||
Land & Improvements | 3,489 | |||
Building & Improvements | 18,326 | |||
Total | 21,815 | |||
Accumulated Depreciation | 619 | |||
SpringHill Suites Portland Hillsboro [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
SpringHill Suites Portland Hillsboro [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hilton Cabana Miami Beach [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 25,083 | |||
Building & Improvements | 40,707 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 905 | |||
Land & Improvements | 25,106 | |||
Building & Improvements | 41,589 | |||
Total | 66,695 | |||
Accumulated Depreciation | 631 | |||
Hilton Cabana Miami Beach [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hilton Cabana Miami Beach [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Charlotte Center City [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,029 | |||
Building & Improvements | 26,193 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 0 | |||
Land & Improvements | 3,029 | |||
Building & Improvements | 26,193 | |||
Total | 29,222 | |||
Accumulated Depreciation | 550 | |||
Hyatt House Charlotte Center City [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Charlotte Center City [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Cypress Anaheim [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,995 | |||
Building & Improvements | 9,164 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 1,790 | |||
Land & Improvements | 4,149 | |||
Building & Improvements | 10,800 | |||
Total | 14,949 | |||
Accumulated Depreciation | 224 | |||
Hyatt House Cypress Anaheim [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Cypress Anaheim [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Emeryville SF Bay Area [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 7,425 | |||
Building & Improvements | 29,137 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 2,535 | |||
Land & Improvements | 7,452 | |||
Building & Improvements | 31,645 | |||
Total | 39,097 | |||
Accumulated Depreciation | 662 | |||
Hyatt House Emeryville SF Bay Area [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Emeryville SF Bay Area [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House San Diego Sorrento Mesa [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 10,419 | |||
Building & Improvements | 21,289 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 959 | |||
Land & Improvements | 10,511 | |||
Building & Improvements | 22,156 | |||
Total | 32,667 | |||
Accumulated Depreciation | 482 | |||
Hyatt House San Diego Sorrento Mesa [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House San Diego Sorrento Mesa [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House San Jose Silicon Valley [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 6,819 | |||
Building & Improvements | 31,682 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 0 | |||
Land & Improvements | 6,819 | |||
Building & Improvements | 31,682 | |||
Total | 38,501 | |||
Accumulated Depreciation | 669 | |||
Hyatt House San Jose Silicon Valley [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House San Jose Silicon Valley [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House San Ramon [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 5,713 | |||
Building & Improvements | 11,852 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 251 | |||
Land & Improvements | 5,717 | |||
Building & Improvements | 12,099 | |||
Total | 17,816 | |||
Accumulated Depreciation | 277 | |||
Hyatt House San Ramon [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House San Ramon [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt House Santa Claraa [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 8,044 | |||
Building & Improvements | 27,703 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 348 | |||
Land & Improvements | 8,044 | |||
Building & Improvements | 28,051 | |||
Total | 36,095 | |||
Accumulated Depreciation | 587 | |||
Hyatt House Santa Claraa [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt House Santa Claraa [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt Market Street The Woodlands [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 5,950 | |||
Building & Improvements | 16,882 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 0 | |||
Land & Improvements | 5,950 | |||
Building & Improvements | 16,882 | |||
Total | 22,832 | |||
Accumulated Depreciation | 361 | |||
Hyatt Market Street The Woodlands [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt Market Street The Woodlands [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt Place Fremont Silicon Valley [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 6,208 | |||
Building & Improvements | 13,730 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 550 | |||
Land & Improvements | 6,209 | |||
Building & Improvements | 14,279 | |||
Total | 20,488 | |||
Accumulated Depreciation | 318 | |||
Hyatt Place Fremont Silicon Valley [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt Place Fremont Silicon Valley [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt Place Madison Downtown [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 6,701 | |||
Building & Improvements | 25,478 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 0 | |||
Land & Improvements | 6,701 | |||
Building & Improvements | 25,478 | |||
Total | 32,179 | |||
Accumulated Depreciation | 532 | |||
Hyatt Place Madison Downtown [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt Place Madison Downtown [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Embassy Suites Irvine Orange County [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 15,062 | |||
Building & Improvements | 33,048 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 114 | |||
Land & Improvements | 15,062 | |||
Building & Improvements | 33,162 | |||
Total | 48,224 | |||
Accumulated Depreciation | 574 | |||
Embassy Suites Irvine Orange County [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Embassy Suites Irvine Orange County [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Courtyard Portland City Center [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 8,019 | |||
Building & Improvements | 53,024 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 8 | |||
Land & Improvements | 8,019 | |||
Building & Improvements | 53,032 | |||
Total | 61,051 | |||
Accumulated Depreciation | 884 | |||
Courtyard Portland City Center [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Courtyard Portland City Center [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
Hyatt Atlanta Midtown [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 3,737 | |||
Building & Improvements | 41,731 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 9 | |||
Land & Improvements | 3,737 | |||
Building & Improvements | 41,740 | |||
Total | 45,477 | |||
Accumulated Depreciation | 529 | |||
Hyatt Atlanta Midtown [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
Hyatt Atlanta Midtown [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years | |||
DoubleTree Grand Key Resort [Member] | ||||
Real Estate and Accumulated Depreciation | ||||
Debt | 0 | |||
Initial Costs | ||||
Land & Improvements | 48,192 | |||
Building & Improvements | 27,770 | |||
Subsequent Costs Capitalized | ||||
Building & Improvements | 6 | |||
Land & Improvements | 48,192 | |||
Building & Improvements | 27,776 | |||
Total | 75,968 | |||
Accumulated Depreciation | 252 | |||
DoubleTree Grand Key Resort [Member] | Minimum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 15 years | |||
DoubleTree Grand Key Resort [Member] | Maximum | ||||
Subsequent Costs Capitalized | ||||
Depreciation Life | 40 years |
Schedule_III_Real_Estate_and_A2
Schedule III - Real Estate and Accumulated Depreciation (Details 2) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Reconciliation of Land and Buildings and Improvements | |||
Balance at beginning of period | $3,461,251 | $3,218,610 | $2,908,626 |
Add: Acquisitions | 573,936 | 219,169 | 238,731 |
Add: Improvements | 59,485 | 30,309 | 72,149 |
Less: Disposition of properties | -142,581 | -6,837 | 0 |
Impairment charges on real estate assets owned at end of period | -9,200 | 0 | -896 |
Balance at end of period | 3,711,887 | 3,461,251 | 3,218,610 |
Reconciliation of Accumulated Depreciation | |||
Balance at beginning of period | -367,306 | -295,397 | -228,809 |
Add: Depreciation for the period | -81,892 | -73,556 | -66,588 |
Less: Disposition of properties | -24,383 | -1,647 | 0 |
Balance at end of period | -382,266 | -367,306 | -295,397 |
SEC Schedule III, Real Estate, Write-down or Reserve, Basis | -9200 | -896 | |
SEC Schedule III, Real Estate, Other Deductions | -231,004 | ||
SEC Schedule III, Real Estate Accumulated Depreciation, Other Deductions | $42,549 |