XML 56 R39.htm IDEA: XBRL DOCUMENT v3.3.1.900
Indebtedness, net (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Summary of indebtedness of continuing operations and the carrying values of related collateral
Indebtedness of our continuing operations and the carrying values of related collateral were as follows at December 31, 2015 and 2014 (in thousands):
 
 
 
 
 
 
 
 
December 31, 2015
 
December 31, 2014
Indebtedness
 
Collateral
 
Maturity
 
Interest Rate
 
Debt
Balance
 
Book Value
of Collateral
 
Debt
Balance
 
Book Value
of Collateral
Mortgage loan
 
10 hotels
 
July 2015
 
5.22%
 

 

 
145,278

 
177,769

Mortgage loan (3)
 
5 hotels
 
November 2015
 
Greater of 6.40% or LIBOR (1) + 6.15%
 

 

 
211,000

 
308,427

Mortgage loan
 
8 hotels
 
December 2015
 
5.70%
 

 

 
92,772

 
75,959

Mortgage loan
 
5 hotels
 
February 2016
 
5.53%
 

 

 
105,164

 
128,380

Mortgage loan
 
5 hotels
 
February 2016
 
5.53%
 

 

 
75,546

 
100,203

Mortgage loan (4) (5)
 
5 hotels
 
February 2016
 
LIBOR (1) + 4.75%
 
200,000

 
209,550

 
200,000

 
210,974

Mortgage loan (4)
 
7 hotels
 
August 2016
 
LIBOR (1) + 4.35%
 
301,000

 
193,777

 
301,000

 
190,072

Mortgage loan (4)
 
5 hotels
 
August 2016
 
LIBOR (1) + 4.38%
 
62,900

 
85,463

 
62,900

 
99,539

Mortgage loan (4)
 
1 hotel
 
August 2016
 
LIBOR (1) + 4.20%
 
37,500

 
46,335

 
37,500

 
48,926

Secured revolving credit facility (6)
 
Various
 
October 2016
 
Base Rate (2) + 2.00% or LIBOR (1) + 3.00%
 

 

 

 

Mortgage loan (4)
 
8 hotels
 
January 2017
 
LIBOR (1) + 4.95%
 
376,800

 
366,160

 

 

Mortgage loan (7)
 
24 hotels
 
April 2017
 
LIBOR (1) + 4.39%
 
1,070,560

 
1,301,840

 

 

Mortgage loan (4)
 
1 hotel
 
April 2017
 
LIBOR (1) + 4.95%
 
33,300

 
42,273

 

 

Mortgage loan
 
5 hotels
 
April 2017
 
5.95%
 
110,302

 
124,038

 
111,869

 
123,891

Mortgage loan
 
5 hotels
 
April 2017
 
5.95%
 
99,144

 
118,946

 
100,552

 
116,132

Mortgage loan
 
5 hotels
 
April 2017
 
5.95%
 
150,860

 
156,217

 
153,002

 
155,234

Mortgage loan
 
7 hotels
 
April 2017
 
5.95%
 
120,671

 
140,860

 
122,384

 
146,209

Mortgage loan (4)
 
1 hotel
 
May 2017
 
LIBOR (1) + 5.10%
 
25,100

 
33,938

 

 

Mortgage loan (4)
 
1 hotel
 
June 2017
 
LIBOR (1) + 5.10%
 
43,750

 
61,197

 

 

Mortgage loan
 
1 hotel
 
June 2017
 
5.98%
 
16,002

 
26,668

 

 

Mortgage loan (4)
 
8 hotels
 
July 2017
 
LIBOR (1) + 4.09%
 
144,000

 
182,139

 

 

Mortgage loan (4)
 
1 hotel
 
July 2017
 
LIBOR (1) + 4.15%
 
35,200

 
38,623

 

 

Mortgage loan (4)
 
1 hotel
 
July 2017
 
LIBOR (1) + 5.10%
 
40,500

 
55,600

 

 

Mortgage loan (7)
 
17 hotels
 
December 2017
 
LIBOR (1) + 4.87%
 
375,000

 
295,020

 

 

Mortgage loan
 
1 hotel
 
January 2018
 
4.38%
 
98,016

 
193,321

 

 

Mortgage loan
 
2 hotels
 
January 2018
 
4.44%
 
107,054

 
232,247

 

 

Mortgage loan (8)
 
1 hotel
 
July 2018
 
LIBOR (1) + 4.50%
 
21,200

 
23,222

 

 

Mortgage loan (8)
 
1 hotel
 
August 2018
 
LIBOR (1) + 4.95%
 
12,000

 
14,978

 

 

Mortgage loan (9)
 
1 hotel
 
July 2019
 
LIBOR (1) + 3.75%
 
5,524

 
8,320

 
5,525

 
7,742

Mortgage loan
 
1 hotel
 
November 2020
 
6.26%
 
98,420

 
114,480

 
99,780

 
112,278

Mortgage loan
 
1 hotel
 
May 2023
 
5.46%
 
55,524

 
87,692

 

 

Mortgage loan
 
1 hotel
 
January 2024
 
5.49%
 
10,529

 
15,655

 
10,673

 
16,460

Mortgage loan
 
1 hotel
 
January 2024
 
5.49%
 
7,214

 
10,698

 
7,313

 
9,161

Mortgage loan
 
1 hotel
 
May 2024
 
4.99%
 
6,745

 
8,528

 
6,845

 
8,525

Mortgage loan
 
3 hotels
 
August 2024
 
5.20%
 
67,520

 
46,358

 
67,520

 
47,706

Mortgage loan
 
2 hotels
 
August 2024
 
4.85%
 
12,500

 
9,223

 
12,500

 
9,698

Mortgage loan
 
3 hotels
 
August 2024
 
4.90%
 
24,980

 
15,880

 
24,980

 
16,132

Mortgage loan
 
3 hotels
 
February 2025
 
4.45%
 
54,110

 
70,637

 

 

Mortgage loan
 
2 hotels
 
February 2025
 
4.45%
 
24,147

 
28,739

 

 

Mortgage loan
 
2 hotels
 
February 2025
 
4.45%
 
20,919

 
11,807

 

 

 
 
 
 
 
 
 
 
3,868,991

 
4,370,429

 
1,954,103

 
2,109,417

Premiums, net
 
 
 
 
 
 
 
5,626

 

 

 

Deferred loan costs, net
 
 
 
 
 
 
 
(34,000
)
 

 
(10,970
)
 

Total
 
 
 
 
 
 
 
$
3,840,617

 
$
4,370,429

 
$
1,943,133

 
$
2,109,417


____________________________________
(1) LIBOR rates were 0.430% and 0.171% at December 31, 2015 and 2014, 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, (ii) federal funds rate + 0.5% or (iii) LIBOR + 1.0%.
(3) This mortgage loan had three one-year extension options subject to satisfaction of certain conditions. The first one-year extension period began in November 2014.
(4) This mortgage loan has three one-year extension options subject to satisfaction of certain conditions.
(5) This mortgage loan has a LIBOR floor of 0.20%.
(6) Our borrowing capacity under our secured revolving credit facility is $100.0 million.
(7) This mortgage loan has four one-year extension options subject to satisfaction of certain conditions.
(8) This mortgage loan has two one-year extension options subject to satisfaction of certain conditions.
(9) This mortgage loan provides for an interest rate of LIBOR + 3.75% with a 0.25% LIBOR floor for the first 18 months and is fixed at 4.0% thereafter.
Summary of maturities of indebtedness of continuing operations
Maturities and scheduled amortizations of indebtedness of our continuing operations as of December 31, 2015 for each of the five following years and thereafter are as follows (in thousands):
2016
$
580,045

2017
2,644,079

2018
237,175

2019
49,648

2020
96,800

Thereafter
261,244

Total
$
3,868,991