XML 42 R32.htm IDEA: XBRL DOCUMENT v3.22.2

Indebtedness, net (Tables)

6 Months Ended

Jun. 30, 2022

Debt Disclosure [Abstract]

Summary of Indebtedness

Indebtedness consisted of the following (in thousands):

																														June 30, 2022						December 31, 2021
Indebtedness						Collateral						Maturity						Interest Rate (1)												Debt Balance												Debt Balance
Mortgage loan (2) (3)						1 hotel						July 2022						LIBOR (1) + 3.95%												$	—											$	33,200
Mortgage loan (4)						17 hotels						November 2022						LIBOR(1) + 3.00%												415,000												419,000
Mortgage loan (5)						1 hotel						November 2022						LIBOR(1) + 2.70%												25,000												25,000
Mortgage loan (6)						1 hotel						December 2022						LIBOR(1) + 2.25%												16,100												16,100
Mortgage loan (7)						1 hotel						January 2023						LIBOR(1) + 3.40%												37,000												37,000
Mortgage loan (8)						8 hotels						February 2023						LIBOR(1) + 3.07%												395,000												395,000
Mortgage loan (9)						2 hotels						March 2023						LIBOR(1) + 2.75%												240,000												240,000
Mortgage loan (10)						19 hotels						April 2023						LIBOR(1) + 3.20%												907,030												910,694
Mortgage loan						1 hotel						June 2023						LIBOR(1) + 2.45%												73,450												73,450
Mortgage loan (11)						7 hotels						June 2023						LIBOR(1) + 3.65%												180,720												180,720
Mortgage loan (11)						7 hotels						June 2023						LIBOR(1) + 3.39%												174,400												174,400
Mortgage loan (11)						5 hotels						June 2023						LIBOR(1) + 3.73%												221,040												221,040
Mortgage loan (11)						5 hotels						June 2023						LIBOR(1) + 4.02%												262,640												262,640
Mortgage loan (11)						5 hotels						June 2023						LIBOR(1) + 2.73%												160,000												160,000
Mortgage loan (11)						5 hotels						June 2023						LIBOR(1) + 3.68%												215,120												215,120
Mortgage loan						1 hotel						January 2024						5.49%												6,419												6,492
Mortgage loan						1 hotel						January 2024						5.49%												9,368												9,474
Term loan (12)						Equity						January 2024						16.00%												200,000												200,000
Mortgage loan						1 hotel						May 2024						4.99%												5,941												6,150
Mortgage loan						1 hotel						June 2024						LIBOR(1) + 2.00%												8,881												8,881
Mortgage loan						2 hotels						August 2024						4.85%												11,310												11,427
Mortgage loan						3 hotels						August 2024						4.90%												22,622												22,853
Mortgage loan (13)						1 hotel						November 2024						LIBOR(1) + 4.65%												84,000												84,000
Mortgage loan (14)						3 hotels						February 2025						4.45%												50,098												50,098
Mortgage loan						1 hotel						March 2025						4.66%												23,606												23,883
Mortgage loan (15)						1 hotel						August 2025						LIBOR(1) + 3.80%												98,000												98,000
																														3,842,745												3,884,622
Premiums (discounts), net																														(27,167)												(32,777)
Capitalized default interest and late charges																														15,947												23,511
Deferred loan costs, net																														(11,979)												(15,440)
Embedded debt derivative																														23,997												27,906
Indebtedness, net																														$	3,843,543											$	3,887,822
Indebtedness, net related to assets held for sale (3)						1 hotel						December 2022						LIBOR (1) + 4.40%												29,700												—
																														$	3,873,243											$	3,887,822

_____________________________

(1)    LIBOR rates were 1.787% and 0.101% at June 30, 2022 and December 31, 2021, respectively.

(2)    This mortgage loan has one one-year extension option, subject to satisfaction of certain conditions. This mortgage loan has a LIBOR floor of 0.25%.

(3)    On June 7, 2022, we amended this mortgage loan. Terms of the amendment included a $3.2 million principal repayment, the maturity date was extended to December 2022, and the interest rate spread increased to 4.40%. This mortgage loan has a LIBOR floor of 0.25%.

(4)    This mortgage loan has five one-year extension options, subject to satisfaction of certain conditions. The third one-year extension period began in November 2021. On March 2, 2022, we repaid $4.0 million of principal on this mortgage loan.

(5)    This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions. The second one-year extension option began in November 2021. This mortgage loan has a LIBOR floor of 1.25%.

(6)     This mortgage loan has two one-year extension options, subject to satisfaction of certain conditions. This mortgage loan has a LIBOR floor of 0.25%.

(7)    This mortgage loan has two one-year extension options, subject to satisfaction of certain conditions.

(8)    This mortgage loan has five one-year extension options, subject to satisfaction of certain conditions. The third one-year extension period began in February 2022.

(9)    This mortgage loan has five one-year extension options, subject to satisfaction of certain conditions. The second one-year extension period began in March 2022.

(10)    This mortgage loan has five one-year extension options, subject to satisfaction of certain conditions. The third one-year extension period began in April 2022.

(11)    This mortgage loan has five one-year extension options, subject to satisfaction of certain conditions. The third one-year extension period began in June 2022.

(12)    This term loan has two one-year extension options, subject to satisfaction of certain conditions.

(13)    This mortgage loan has two one-year extension options, subject to the satisfaction of certain conditions. This mortgage loan has a LIBOR floor of 0.10%.

(14)     As of June 30, 2022, this mortgage loan was in default under the terms and conditions of the mortgage loan agreement. Default interest has been accrued, in accordance with the terms of the mortgage loan agreement, and is reflected in the Company’s consolidated balance sheets and statements of operations. On July 1, 2022, this mortgage loan was brought current and is no longer in default.

(15)     This mortgage loan has one one-year extension option, subject to the satisfaction of certain conditions.

Schedule of Net Premium (Discount) Amortization Recognized

We recognized net premium (discount) amortization as presented in the table below (in thousands):

			Three Months Ended June 30,												Six Months Ended June 30,
Line Item			2022						2021						2022						2021
Interest expense, net of discount amortization			$	(2,913)					$	(228)					$	(5,611)					$	(2,693)

X

- References

No definition available.

+ Details

Name:	us-gaap_DebtDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of interest income and expense, including, but not limited to, interest income and expense from investments, loans, and securities.

+ References

No definition available.

+ Details

Name:	us-gaap_InterestIncomeAndInterestExpenseDisclosureTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 210
-SubTopic 10
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02.22)
-URI https://asc.fasb.org/extlink&oid=120391452&loc=d3e13212-122682

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 235
-SubTopic 10
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-URI https://asc.fasb.org/extlink&oid=120395691&loc=d3e24072-122690

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 1A
-URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28541-108399

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 6
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21506-112644

Reference 5: http://www.xbrl.org/2003/role/exampleRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 470
-SubTopic 20
-Section 55
-Paragraph 69B
-URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495735-112612

Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 45
-Paragraph 2
-URI https://asc.fasb.org/extlink&oid=124435984&loc=d3e28551-108399

Reference 7: http://www.xbrl.org/2003/role/exampleRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 470
-SubTopic 20
-Section 55
-Paragraph 69E
-URI https://asc.fasb.org/extlink&oid=123466577&loc=SL123495743-112612

Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 7
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21521-112644

Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 8
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21538-112644

Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 942
-SubTopic 470
-Section 50
-Paragraph 3
-URI https://asc.fasb.org/extlink&oid=123599511&loc=d3e64711-112823

Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 835
-SubTopic 30
-Section 55
-Paragraph 8
-URI https://asc.fasb.org/extlink&oid=114775985&loc=d3e28878-108400

Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 3
-URI https://asc.fasb.org/extlink&oid=126973232&loc=d3e21475-112644

+ Details

Name:	us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration