XML 32 R16.htm IDEA: XBRL DOCUMENT v3.10.0.1
Indebtedness, net
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Indebtedness, net
Indebtedness, net
Indebtedness and the carrying values of related collateral were as follows (in thousands):
 
 
 
 
 
 
 
 
December 31, 2018
 
December 31, 2017
Indebtedness
 
Collateral
 
Maturity
 
Interest Rate
 
Debt
Balance
 
Book Value of
Collateral
 
Debt Balance
 
Book Value of Collateral
Secured revolving credit facility(3)
 
None
 
November 2019
 
Base Rate(2) + 1.25% to 2.50% or LIBOR(1) + 2.25% to 3.50%
 
$

 
$

 
$

 
$

TIF loan(4)
 
Courtyard Philadelphia
 
June 2018
 
12.85%
 

 

 
8,098

 

Mortgage loan(5) (6)
 
Courtyard Philadelphia
 
February 2019
 
LIBOR(1) + 2.58%
 

 

 
277,628

 
353,853

 
 
Courtyard San Francisco Downtown
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Marriott Seattle Waterfront
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tampa Renaissance
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loan(5)
 
Sofitel Chicago Magnificent Mile
 
March 2019
 
LIBOR(1) + 2.55%
 

 

 
80,000

 
142,374

Mortgage loan(7)
 
Pier House Resort
 
March 2019
 
LIBOR(1) + 2.25%
 
70,000

 
88,018

 
70,000

 
87,334

Mortgage loan(8)
 
Park Hyatt Beaver Creek
 
April 2019
 
LIBOR(1) + 2.75%
 
67,500

 
143,517

 
67,500

 
143,652

Mortgage loan(9)
 
Capital Hilton
 
November 2019
 
LIBOR(1) + 2.65%
 
187,086

 
223,164

 
190,010

 
225,904

 
 
Hilton La Jolla Torrey Pines
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loan(10)
 
Ritz-Carlton, St. Thomas
 
December 2019
 
LIBOR(1) + 4.95%
 
42,000

 
64,683

 
42,000

 
40,024

Mortgage Loan (5)
 
Courtyard Philadelphia
 
June 2020
 
LIBOR(1) + 2.16%
 
435,000

 
450,266

 

 

 
 
Courtyard San Francisco Downtown
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Marriott Seattle Waterfront
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sofitel Chicago Magnificent Mile
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loan
 
Hotel Yountville
 
May 2022
 
LIBOR(1) + 2.55%
 
51,000

 
92,789

 
51,000

 
94,910

Mortgage loan
 
Bardessono Hotel
 
August 2022
 
LIBOR(1) + 2.55%
 
40,000

 
58,425

 
40,000

 
57,791

Mortgage loan
 
Ritz-Carlton, Sarasota
 
April 2023
 
LIBOR(1) + 2.65%
 
100,000

 
179,039

 

 

 
 
 
 
 
 
 
 
992,586

 
1,299,901

 
826,236

 
1,145,842

Deferred loan costs, net
 
 
 
 
 
 
 
(6,713
)
 

 
(5,277
)
 

Indebtedness, net
 
 
 
 
 
 
 
$
985,873

 
$
1,299,901

 
$
820,959

 
$
1,145,842

__________________
(1) 
LIBOR rates were 2.503% and 1.564% at December 31, 2018 and 2017, respectively.
(2) 
Base Rate, as defined in the secured revolving credit facility agreement, is the greater of (i) the prime rate set by Bank of America, or (ii) federal funds rate + 0.5%, or (iii) LIBOR +1.0%.
(3) 
Our borrowing capacity under our secured revolving credit facility is $100.0 million. We have an option, subject to lender approval, to further increase the borrowing capacity to an aggregate of $250.0 million. We may use up to $15.0 million for standby letters of credit. The secured revolving credit facility has two one-year extension options subject to advance notice, satisfaction of certain conditions and a 0.25% extension fee.
(4) 
The TIF loan matured on June 30, 2018. See note 6.
(5) 
On May 23, 2018, we refinanced two mortgage loans totaling $357.6 million with a new $435.0 million mortgage loan with a two-year initial term and five one-year extension options subject to the satisfaction of certain conditions. The new mortgage loan is interest only and bears interest at a rate of LIBOR + 2.16%.
(6) 
A portion of this mortgage loan at December 31, 2017 relates to the Tampa Renaissance, which was sold on June 1, 2018. See note 5.
(7) 
This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions, of which the second was exercised in March 2018.
(8) 
This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions.
(9) 
This mortgage loan has two one-year extension options, subject to satisfaction of certain conditions.
(10) 
This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions, of which the second was exercised in December 2018.
Maturities and scheduled amortization of indebtedness as of December 31, 2018 for each of the following five years and thereafter are as follows (in thousands):
2019
$
366,586

2020
435,000

2021
500

2022
92,000

2023
98,500

Thereafter

Total
$
992,586


On January 18, 2017, we refinanced three mortgage loans with existing outstanding balances totaling approximately $333.7 million and final maturity dates in April 2017. The new mortgage loan totaled $365.0 million, was interest only with a floating rate of LIBOR + 2.58% and had a stated maturity of February 2019 with five one-year extension options, subject to the satisfaction of certain conditions. On November 1, 2017, we completed the sale of the Plano Marriott Legacy Town Center for $104.0 million in cash. We repaid approximately $87.4 million on the mortgage loan that was previously secured in part by the hotel property. The mortgage loan was secured by four hotel properties: Seattle Marriott Waterfront, Tampa Renaissance, San Francisco Courtyard Downtown and Philadelphia Courtyard Downtown.
On March 31, 2017, in connection with the acquisition of the Park Hyatt Beaver Creek, we completed the financing of a $67.5 million mortgage loan. This mortgage loan is interest only and provides for a floating interest rate of LIBOR + 2.75%. The stated maturity date of the mortgage loan is April 2019, with three one-year extension options, subject to the satisfaction of certain conditions. The mortgage loan is secured by the Park Hyatt Beaver Creek.
On May 11, 2017, in connection with the acquisition of the Hotel Yountville, we completed the financing of a $51.0 million mortgage loan. This mortgage loan is interest only and provides for a floating interest rate of LIBOR + 2.55%. The stated maturity date of the mortgage loan is May 2022. The mortgage loan is secured by the Hotel Yountville.
On August 18, 2017, we refinanced our existing $40.0 million mortgage loan with a final maturity date in December 2020 with a new $40.0 million mortgage loan that is interest only, provides for a floating interest rate of LIBOR + 2.55% and has a stated maturity date of August 2022. The mortgage loan is secured by the Bardessono Hotel.
On April 4, 2018, in connection with the acquisition of the 266-room Ritz-Carlton, Sarasota in Sarasota, Florida, the Company completed the financing of a $100.0 million mortgage loan. This mortgage loan provides for a floating interest rate of LIBOR + 2.65%. The mortgage loan is interest only until July 1, 2021 and then amortizes 1% annually for the remaining term. The stated maturity is April 2023.
On May 23, 2018, the Company refinanced two mortgage loans totaling $357.6 million with a new $435.0 million mortgage loan with a two-year initial term and five one-year extension options subject to the satisfaction of certain conditions. As a result of the refinance the Tampa Renaissance became unencumbered. The new mortgage loan is interest only and bears interest at a rate of LIBOR + 2.16%. The loan is secured by four hotels: Seattle Marriott Waterfront, San Francisco Courtyard Downtown, Philadelphia Courtyard Downtown and Sofitel Chicago Magnificent Mile.
We are required to maintain certain financial ratios under our secured revolving credit facility. If we violate covenants in any debt agreement, we could be required to repay all or a portion of our indebtedness before maturity at a time when we might be unable to arrange financing for such repayment on attractive terms, if at all. Violations of certain debt covenants may result in our inability to borrow unused amounts under our line of credit, even if repayment of some or all of our borrowings is not required. The assets of certain of our subsidiaries are pledged under non-recourse indebtedness and are not available to satisfy the debts and other obligations of the consolidated group. As of December 31, 2018, we were in compliance in all material respects with all covenants or other requirements set forth in our debt agreements as amended.