XML 22 R17.htm IDEA: XBRL DOCUMENT v3.20.1
Indebtedness, net
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Indebtedness, net
Indebtedness, net
Indebtedness and the carrying values of related collateral were as follows (in thousands):
 
 
 
 
 
 
 
 
December 31, 2019
 
December 31, 2018
Indebtedness
 
Collateral
 
Maturity
 
Interest Rate
 
Debt
Balance
 
Book Value of
Collateral
 
Debt Balance
 
Book Value of Collateral
Secured revolving credit facility(3)
 
Equity
 
October 2022
 
Base Rate(2) + 1.25% to 2.50% or LIBOR(1) + 2.25% to 3.50%
 
$

 
$

 
$

 
$

Mortgage loan(4)
 
Capital Hilton
 
November 2019
 
LIBOR(1) + 2.65%
 

 

 
187,086

 
223,164

 
 
Hilton La Jolla Torrey Pines
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loan(5)
 
Ritz-Carlton, St. Thomas
 
December 2019
 
LIBOR(1) + 4.95%
 

 

 
42,000

 
64,683

Mortgage loan(6)
 
Pier House Resort
 
March 2020
 
LIBOR(1) + 2.25%
 

 

 
70,000

 
88,018

Mortgage loan(7)
 
Park Hyatt Beaver Creek
 
April 2020
 
LIBOR(1) + 2.75%
 
67,500

 
144,667

 
67,500

 
143,517

Mortgage Loan(8)
 
The Notary Hotel
 
June 2020
 
LIBOR(1) + 2.16%
 
435,000

 
465,005

 
435,000

 
450,266

 
 
Courtyard San Francisco Downtown
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sofitel Chicago Magnificent Mile
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Marriott Seattle Waterfront
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loan(5)
 
Ritz-Carlton, St. Thomas
 
August 2021
 
LIBOR(1) + 4.95%
 
42,500

 
134,796

 

 

Mortgage loan
 
Hotel Yountville
 
May 2022
 
LIBOR(1) + 2.55%
 
51,000

 
90,088

 
51,000

 
92,789

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

 
59,542

 
40,000

 
58,425

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

 
166,023

 
100,000

 
179,039

Mortgage loan
 
Ritz-Carlton, Lake Tahoe
 
January 2024
 
LIBOR(1) + 2.10%
 
54,000

 
115,988

 

 

Mortgage loan(4)
 
Capital Hilton
 
February 2024
 
LIBOR(1) + 1.70%
 
195,000

 
215,163

 

 

 
 
Hilton La Jolla Torrey Pines
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loan(6)
 
Pier House Resort
 
September 2024
 
LIBOR(1) + 1.85%
 
80,000

 
90,150

 

 

 
 
 
 
 
 
 
 
1,065,000

 
1,481,422

 
992,586

 
1,299,901

Deferred loan costs, net
 
 
 
 
 
 
 
(6,514
)
 

 
(6,713
)
 

Indebtedness, net
 
 
 
 
 
 
 
$
1,058,486

 
$
1,481,422

 
$
985,873

 
$
1,299,901

__________________
(1) 
LIBOR rates were 1.763% and 2.503% at December 31, 2019 and 2018, 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) 
On October 25, 2019, we amended our secured revolving credit facility with a borrowing capacity of $100.0 million set to mature in November 2019, with a new secured revolving credit facility with a borrowing capacity of $75.0 million set to mature in October 2022. The new secured revolving credit facility has two one-year extension options, subject to the satisfaction of certain conditions.
(4) 
On January 22, 2019, we refinanced our mortgage loan with an outstanding balance of $186.8 million with a new $195.0 million mortgage loan with a five-year term. The new mortgage loan is interest only and bears interest at a rate of LIBOR + 1.70%.
(5) 
On August 5, 2019, we amended our mortgage loan totaling $42.0 million. The amended mortgage loan totaling $42.5 million has a two-year initial term and three one-year extension options, subject to the satisfaction of certain conditions. The amended mortgage loan is interest only and bears interest at a rate of LIBOR + 4.95%.
(6) 
On September 30, 2019, we refinanced our mortgage loan totaling $70.0 million with a new $80.0 million mortgage loan with a five-year term. The new mortgage loan is interest only and bears interest at a rate of LIBOR + 1.85%.
(7) 
This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions, of which the first was exercised in April 2019.
(8) 
This mortgage loan has five one-year extension options, subject to satisfaction of certain conditions.
Maturities and scheduled amortization of indebtedness as of December 31, 2019 for each of the following five years and thereafter are as follows (in thousands):
2020
$
502,500

2021
43,000

2022
92,000

2023
98,500

2024
329,000

Thereafter

Total
$
1,065,000


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 an 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 with an outstanding balance of $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: The Notary Hotel, Marriott Seattle Waterfront, Courtyard San Francisco Downtown and Sofitel Chicago Magnificent Mile.
On January 15, 2019, in connection with the acquisition of the 170-room Ritz-Carlton, Lake Tahoe located in Truckee, California, the Company completed the financing of a $54.0 million mortgage loan. This mortgage loan provides for an interest rate of LIBOR + 2.10%. The mortgage loan is interest only and has a five year term.
On January 22, 2019, the Company refinanced its existing mortgage loan with an outstanding balance of approximately $186.8 million and a final maturity date in November 2021 with a new $195.0 million mortgage loan that is interest only, bears interest at a rate of LIBOR + 1.70% and has a five-year term. The mortgage loan is secured by the same two hotels: the Capital Hilton and Hilton La Jolla Torrey Pines. These two hotels are held in a joint venture in which we have a 75% equity interest.
On August 5, 2019, the Company amended its mortgage loan with an outstanding balance of $42.0 million with a new $42.5 million mortgage loan that is interest only, bears interest at a rate of LIBOR + 4.95% and has a two-year initial term with three one-year extension options, subject to the satisfaction of certain conditions. The mortgage loan is secured by the Ritz-Carlton St. Thomas.
On September 30, 2019, the Company refinanced its mortgage loan with an outstanding balance of $70.0 million with a new $80.0 million mortgage loan that is interest only, bears interest at a rate of LIBOR + 1.85% and has a five-year term with no extension options, subject to the satisfaction of certain conditions. The mortgage loan is secured by the Pier House Resort.
On October 25, 2019, the Company entered into a new $75.0 million secured revolving credit facility which replaces the Company’s previous credit facility that was scheduled to mature on November 10, 2019. The new credit facility provides for a three-year revolving line of credit and bears interest at a range of 1.25% to 2.50% over Base Rate or 2.25% to 3.50% over LIBOR, depending on the leverage level of the Company. There are two, one-year extension options subject to the satisfaction of certain conditions. The new credit facility includes the opportunity to expand the borrowing capacity by up to $175.0 million to an aggregate size of $250.0 million. There were no amounts outstanding on the Company’s previous credit facility.
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, 2019, we were in compliance in all material respects with all covenants or other requirements set forth in our debt agreements as amended.