|
Maryland
|
|
20-1180098
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
3 Bethesda Metro Center, Suite 1500, Bethesda, Maryland
|
|
20814
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Title of Each Class
|
Name of Exchange on Which Registered
|
Common Stock, $.01 par value
|
New York Stock Exchange
|
Large accelerated filer
þ
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
Page No.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
owning high-quality urban and destination resort hotels;
|
•
|
implementing innovative asset management strategies; and
|
•
|
maintaining a conservative capital structure.
|
•
|
provides capacity to fund attractive early-cycle acquisitions;
|
•
|
provides optionality to fund acquisitions with the most efficient funding source;
|
•
|
enhances our ability to maintain a sustainable dividend;
|
•
|
enables us to opportunistically repurchase shares during periods of stock price dislocation; and
|
•
|
provides capacity to fund late-cycle capital needs.
|
•
|
refinancing proceeds on existing encumbered hotels;
|
•
|
borrowing capacity on our existing unencumbered hotels;
|
•
|
proceeds from the disposition of non-core hotels;
|
•
|
capacity under our $200 million senior unsecured credit facility; and
|
•
|
annual cash flow from operations.
|
•
|
dependence on business and commercial travelers and tourism, both of which vary with consumer and business confidence in the strength of the economy;
|
•
|
competition from other hotels located in the markets in which we own properties;
|
•
|
an over-supply or over-building of hotels in the markets in which we own properties which could adversely affect occupancy rates, revenues and profits at our hotels;
|
•
|
increases in energy and transportation costs and other expenses affecting travel, which may affect travel patterns and reduce the number of business and commercial travelers and tourists;
|
•
|
increases in operating costs due to inflation and other factors that may not be offset by increased room rates; and
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance.
|
•
|
adverse changes in international, national, regional and local economic and market conditions;
|
•
|
changes in supply of competitive hotels;
|
•
|
changes in interest rates and in the availability, cost and terms of debt financing;
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance with laws and regulations, fiscal policies and ordinances;
|
•
|
the ongoing need for capital improvements, particularly in older structures;
|
•
|
changes in operating expenses; and
|
•
|
civil unrest, acts of God, including earthquakes, floods, hurricanes and other natural disasters and acts of war or terrorism, including the consequences of terrorist acts such as those that occurred on September 11, 2001, which may result in uninsured losses.
|
•
|
a possible shortage of available cash to fund capital improvements and the related possibility that financing for these capital improvements may not be available to us on affordable terms;
|
•
|
the renovation investment failing to produce the returns on investment that we expect;
|
•
|
disruptions in the operations of the hotel as well as in demand for the hotel while capital improvements are underway; and
|
•
|
certain competitors of the manager;
|
•
|
purchasers who are insufficiently capitalized; or
|
•
|
purchasers who might jeopardize certain liquor or gaming licenses.
|
•
|
we may not possess the same level of familiarity with the dynamics and market conditions of any new markets that we may enter, which could result in us paying too much for hotels in new markets;
|
•
|
market conditions may result in lower than expected occupancy and room rates;
|
•
|
we may acquire hotels without any recourse, or with only limited recourse, for liabilities, whether known or unknown, such as clean-up of environmental contamination, claims by tenants, vendors or other persons against the former owners of the hotels and claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the hotels;
|
•
|
we may need to spend more than underwritten amounts to make necessary improvements or renovations to our newly acquired hotels; and
|
•
|
we may be unable to quickly and efficiently integrate new acquisitions into our existing operations.
|
•
|
our cash flow from operations will be insufficient to make required payments of principal and interest or to make cash distributions necessary to maintain our tax status as a REIT;
|
•
|
we may be vulnerable to adverse economic and industry conditions;
|
•
|
we may be required to dedicate a substantial portion of our cash flow from operations to the repayment of our debt, thereby reducing the cash available for distribution to our stockholders, funds available for operations and capital expenditures, future investment opportunities or other purposes;
|
•
|
the terms of any refinancing is likely not as favorable as the terms of the debt being refinanced; and
|
•
|
the use of leverage could adversely affect our stock price and the ability to make distributions to our stockholders.
|
•
|
the extent of investor interest in our securities;
|
•
|
the general reputation of REITs and the attractiveness of our equity securities in comparison to other equity securities, including securities issued by other real estate-based companies;
|
•
|
the underlying asset value of our hotels;
|
•
|
investor confidence in the stock and bond markets, generally;
|
•
|
national and local economic conditions;
|
•
|
changes in tax laws;
|
•
|
our financial performance; and
|
•
|
general stock and bond market conditions.
|
Property
|
|
Location
|
|
Number of
Rooms
|
|
Total Investment(1)
|
|
Total Investment Per Room
|
|||||
|
|
|
|
|
|
(In thousands)
|
|
|
|
||||
Chicago Marriott (2)
|
|
Chicago, Illinois
|
|
1,198
|
|
|
$
|
333,602
|
|
|
$
|
278,466
|
|
Los Angeles Airport Marriott (2)
|
|
Los Angeles, California
|
|
1,004
|
|
|
126,898
|
|
|
126,392
|
|
||
Hilton Minneapolis (2) (3)
|
|
Minneapolis, Minnesota
|
|
821
|
|
|
157,927
|
|
|
192,360
|
|
||
Westin Boston Waterfront Hotel (3)
|
|
Boston, Massachusetts
|
|
793
|
|
|
349,480
|
|
|
440,706
|
|
||
Lexington Hotel New York (2)
|
|
New York, New York
|
|
725
|
|
|
380,614
|
|
|
524,985
|
|
||
Salt Lake City Marriott Downtown (2) (3)
|
|
Salt Lake City, Utah
|
|
510
|
|
|
54,978
|
|
|
107,801
|
|
||
Renaissance Worthington (2) (4)
|
|
Fort Worth, Texas
|
|
504
|
|
|
84,046
|
|
|
166,759
|
|
||
Frenchman’s Reef & Morning Star Marriott Beach Resort (2)
|
|
St. Thomas, U.S. Virgin Islands
|
|
502
|
|
|
140,257
|
|
|
279,396
|
|
||
Orlando Airport Marriott (2)
|
|
Orlando, Florida
|
|
485
|
|
|
81,079
|
|
|
167,173
|
|
||
Westin San Diego (2)
|
|
San Diego, California
|
|
436
|
|
|
122,898
|
|
|
281,876
|
|
||
Westin Washington, D.C. City Center (2)
|
|
Washington, D.C.
|
|
406
|
|
|
153,571
|
|
|
378,254
|
|
||
Oak Brook Hills Resort Chicago (5)
|
|
Oak Brook, Illinois
|
|
386
|
|
|
77,186
|
|
|
199,963
|
|
||
Hilton Boston Downtown
|
|
Boston, Massachusetts
|
|
362
|
|
|
162,022
|
|
|
447,575
|
|
||
Vail Marriott Mountain Resort & Spa
|
|
Vail, Colorado
|
|
344
|
|
|
66,559
|
|
|
193,486
|
|
||
Marriott Atlanta Alpharetta
|
|
Atlanta, Georgia
|
|
318
|
|
|
38,588
|
|
|
121,347
|
|
||
Courtyard Manhattan/Midtown East (2)
|
|
New York, New York
|
|
317
|
|
|
78,119
|
|
|
246,431
|
|
||
Conrad Chicago
|
|
Chicago, Illinois
|
|
311
|
|
|
126,725
|
|
|
407,475
|
|
||
Bethesda Marriott Suites (3)
|
|
Bethesda, Maryland
|
|
272
|
|
|
48,485
|
|
|
178,254
|
|
||
Hilton Burlington
|
|
Burlington, Vermont
|
|
258
|
|
|
55,531
|
|
|
215,236
|
|
||
JW Marriott Denver at Cherry Creek (2)
|
|
Denver, Colorado
|
|
196
|
|
|
74,942
|
|
|
382,356
|
|
||
Courtyard Manhattan/Fifth Avenue (2) (3)
|
|
New York, New York
|
|
185
|
|
|
45,718
|
|
|
247,124
|
|
||
The Lodge at Sonoma, a Renaissance Resort & Spa (2)
|
|
Sonoma, California
|
|
182
|
|
|
32,359
|
|
|
177,797
|
|
||
Courtyard Denver Downtown
|
|
Denver, Colorado
|
|
177
|
|
|
46,347
|
|
|
261,848
|
|
||
Hilton Garden Inn Chelsea/New York City
|
|
New York, New York
|
|
169
|
|
|
69,684
|
|
|
412,331
|
|
||
Renaissance Charleston
|
|
Charleston, South Carolina
|
|
166
|
|
|
39,000
|
|
|
234,939
|
|
||
Hotel Rex
|
|
San Francisco, California
|
|
94
|
|
|
29,553
|
|
|
314,394
|
|
||
Total
|
|
|
|
11,121
|
|
|
$
|
2,976,168
|
|
|
$
|
267,617
|
|
(1)
|
Total investment represents our initial investment in the hotel plus any owner-funded capital expenditures since acquisition.
|
(2)
|
The hotel is subject to a mortgage loan.
|
(3)
|
The hotel is subject to a long-term ground lease.
|
(4)
|
A portion of the parking garage at the hotel is subject to three ground leases that cover, contiguously with each other, approximately one-fourth of the land on which the parking garage is constructed.
|
(5)
|
The golf course at the resort is subject to a ground lease covering approximately 110 acres.
|
Item 4.
|
Mine Safety Disclosures
|
|
|
Price Range
|
||||||
|
|
High
|
|
Low
|
||||
Year Ended December 31, 2012:
|
|
|
|
|
||||
First Quarter
|
|
$
|
10.98
|
|
|
$
|
9.55
|
|
Second Quarter
|
|
10.82
|
|
|
9.30
|
|
||
Third Quarter
|
|
10.45
|
|
|
9.19
|
|
||
Fourth Quarter
|
|
10.43
|
|
|
8.16
|
|
||
Year Ended December 31, 2013:
|
|
|
|
|
||||
First Quarter
|
|
9.53
|
|
|
8.71
|
|
||
Second Quarter
|
|
10.31
|
|
|
8.81
|
|
||
Third Quarter
|
|
10.89
|
|
|
9.27
|
|
||
Fourth Quarter
|
|
11.78
|
|
|
10.56
|
|
|
2008
|
|
2009
|
|
2010
|
|
2011
|
|
2012
|
|
2013
|
||||||||||||
DiamondRock Hospitality Company Total Return
|
|
$100.00
|
|
|
|
$172.80
|
|
|
|
$244.82
|
|
|
|
$203.52
|
|
|
|
$196.33
|
|
|
|
$260.66
|
|
RMZ Total Return
|
|
$100.00
|
|
|
|
$128.61
|
|
|
|
$165.23
|
|
|
|
$179.60
|
|
|
|
$211.50
|
|
|
|
$216.73
|
|
S&P 500 Total Return
|
|
$100.00
|
|
|
|
$126.46
|
|
|
|
$145.51
|
|
|
|
$148.59
|
|
|
|
$172.37
|
|
|
|
$228.19
|
|
•
|
90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding net capital gains, plus
|
•
|
90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Code, minus
|
•
|
any excess non-cash income.
|
Payment Date
|
|
Record Date
|
|
Dividend
per Share
|
||
April 4, 2012
|
|
March 23, 2012
|
|
|
$0.080
|
|
May 29, 2012
|
|
May 15, 2012
|
|
|
$0.080
|
|
September 19, 2012
|
|
September 7, 2012
|
|
|
$0.080
|
|
January 10, 2013
|
|
December 31, 2012
|
|
|
$0.080
|
|
April 12, 2013
|
|
March 28, 2013
|
|
|
$0.085
|
|
July 11, 2013
|
|
June 28, 2013
|
|
|
$0.085
|
|
October 10, 2013
|
|
September 30, 2013
|
|
|
$0.085
|
|
January 10, 2014
|
|
December 31, 2013
|
|
|
$0.085
|
|
Plan Category
|
|
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights
|
|
Weighted-Average Exercise Price of Outstanding Options, Warrants and Rights
|
|
Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans
(Excluding Securities Reflected in Column (a))
|
|
|
(a)
|
|
(b)
|
|
(c)
|
Equity compensation plans approved by security holders
|
|
262,461
|
|
$12.59
|
|
4,519,221
|
Equity compensation plans not approved by security holders
|
|
—
|
|
—
|
|
—
|
Total
|
|
262,461
|
|
$12.59
|
|
4,519,221
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
|
(in thousands, except for per share data)
|
||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Rooms
|
|
$
|
558,751
|
|
|
$
|
509,902
|
|
|
$
|
416,028
|
|
|
$
|
334,365
|
|
|
$
|
299,287
|
|
Food and beverage
|
|
193,043
|
|
|
174,963
|
|
|
154,006
|
|
|
143,690
|
|
|
131,709
|
|
|||||
Other
|
|
47,894
|
|
|
42,022
|
|
|
30,049
|
|
|
25,558
|
|
|
27,144
|
|
|||||
Total revenues
|
|
799,688
|
|
|
726,887
|
|
|
600,083
|
|
|
503,613
|
|
|
458,140
|
|
|||||
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Rooms
|
|
151,040
|
|
|
135,437
|
|
|
111,378
|
|
|
89,131
|
|
|
80,531
|
|
|||||
Food and beverage
|
|
136,454
|
|
|
124,890
|
|
|
110,013
|
|
|
101,945
|
|
|
97,071
|
|
|||||
Other hotel expenses and management fees
|
|
310,069
|
|
|
278,572
|
|
|
234,860
|
|
|
198,646
|
|
|
185,155
|
|
|||||
Impairment losses
|
|
—
|
|
|
30,844
|
|
|
—
|
|
|
—
|
|
|
2,542
|
|
|||||
Hotel acquisition costs
|
|
—
|
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|
—
|
|
|||||
Corporate expenses(1)
|
|
23,072
|
|
|
21,095
|
|
|
21,247
|
|
|
16,384
|
|
|
18,317
|
|
|||||
Depreciation and amortization
|
|
103,895
|
|
|
97,004
|
|
|
82,187
|
|
|
71,240
|
|
|
65,612
|
|
|||||
Total operating expenses
|
|
724,530
|
|
|
698,433
|
|
|
562,206
|
|
|
478,782
|
|
|
449,228
|
|
|||||
Operating income
|
|
75,158
|
|
|
28,454
|
|
|
37,877
|
|
|
24,831
|
|
|
8,912
|
|
|||||
Interest income
|
|
(6,328
|
)
|
|
(305
|
)
|
|
(612
|
)
|
|
(781
|
)
|
|
(331
|
)
|
|||||
Interest expense
|
|
57,279
|
|
|
53,771
|
|
|
45,406
|
|
|
35,425
|
|
|
40,400
|
|
|||||
Loss (gain) on early extinguishment of debt
|
|
1,492
|
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Income (loss) from continuing operations before income taxes
|
|
22,715
|
|
|
(24,868
|
)
|
|
(6,917
|
)
|
|
(9,813
|
)
|
|
(31,157
|
)
|
|||||
Income tax benefit (expense)
|
|
1,113
|
|
|
6,793
|
|
|
(2,521
|
)
|
|
(674
|
)
|
|
17,713
|
|
|||||
Income (loss) from continuing operations
|
|
23,828
|
|
|
(18,075
|
)
|
|
(9,438
|
)
|
|
(10,487
|
)
|
|
(13,444
|
)
|
|||||
Income from discontinued operations
|
|
25,237
|
|
|
1,483
|
|
|
1,760
|
|
|
1,315
|
|
|
2,354
|
|
|||||
Net income (loss)
|
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
$
|
(11,090
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
|
$
|
0.12
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.12
|
)
|
Discontinued operations
|
|
0.13
|
|
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
|
0.02
|
|
|||||
Basic and diluted earnings (loss) per share
|
|
$
|
0.25
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.10
|
)
|
Other data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends declared per common share(2)
|
|
$
|
0.34
|
|
|
$
|
0.32
|
|
|
$
|
0.32
|
|
|
$
|
—
|
|
|
$
|
0.33
|
|
FFO(3)
|
|
$
|
131,987
|
|
|
$
|
120,961
|
|
|
$
|
91,546
|
|
|
$
|
79,292
|
|
|
$
|
74,181
|
|
Adjusted FFO(3)
|
|
$
|
139,301
|
|
|
$
|
140,163
|
|
|
$
|
103,643
|
|
|
$
|
90,297
|
|
|
$
|
82,778
|
|
EBITDA(4)
|
|
$
|
211,983
|
|
|
$
|
134,928
|
|
|
$
|
149,676
|
|
|
$
|
127,458
|
|
|
$
|
102,217
|
|
Adjusted EBITDA(4)
|
|
$
|
196,862
|
|
|
$
|
189,714
|
|
|
$
|
162,146
|
|
|
$
|
138,463
|
|
|
$
|
113,356
|
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Property and equipment, net
|
|
$
|
2,567,533
|
|
|
$
|
2,611,454
|
|
|
$
|
2,234,504
|
|
|
$
|
2,071,603
|
|
|
$
|
1,862,087
|
|
Cash and cash equivalents
|
|
144,584
|
|
|
9,623
|
|
|
26,291
|
|
|
84,201
|
|
|
177,380
|
|
|||||
Total assets
|
|
3,047,772
|
|
|
2,944,042
|
|
|
2,798,635
|
|
|
2,414,609
|
|
|
2,215,491
|
|
|||||
Total debt
|
|
1,091,861
|
|
|
988,731
|
|
|
1,042,933
|
|
|
780,880
|
|
|
786,777
|
|
|||||
Total other liabilities
|
|
275,220
|
|
|
260,198
|
|
|
253,545
|
|
|
220,212
|
|
|
253,208
|
|
|||||
Stockholders' equity
|
|
1,680,691
|
|
|
1,695,113
|
|
|
1,502,157
|
|
|
1,413,517
|
|
|
1,175,506
|
|
(1)
|
Corporate expenses for the year ended December 31, 2013 include approximately $3.1 million of costs related to the departure of our former President and Chief Operating Officer. Corporate expenses for the year ended December 31, 2012 and 2011 include legal fees of approximately $2.5 million and $2.3 million, respectively, related to the Allerton bankruptcy proceedings. Corporate expenses for the year ended December 31, 2011 include an accrual of $1.7 million for the settlement of the Los Angeles Airport Marriott litigation. Corporate expenses for the year ended December 31, 2009 include approximately $2.6 million of costs related to the retirement of our prior Executive Chairman and the termination of our prior Executive Vice President and General Counsel.
|
|
|
(2)
|
We paid 90% of the 2009 dividend in shares of common stock and the remainder in cash as permitted by the Internal Revenue Service's Revenue Procedure 2009-15. All of our other dividends have been paid in cash.
|
|
|
(3)
|
See "Non-GAAP Financial Measures" below in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" for a detailed description of FFO and Adjusted FFO and a discussion of why we believe that they are useful supplemental measures of our operating performance. The following is a reconciliation of our U.S. GAAP net income (loss) to FFO and Adjusted FFO.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Net income (loss)
|
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
$
|
(11,090
|
)
|
Real estate related depreciation (a)
|
|
105,655
|
|
|
101,498
|
|
|
99,224
|
|
|
88,464
|
|
|
82,729
|
|
|||||
Impairment losses (b)
|
|
—
|
|
|
45,534
|
|
|
—
|
|
|
—
|
|
|
2,542
|
|
|||||
Gain on sale of hotel properties, net
|
|
(22,733
|
)
|
|
(9,479
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
FFO
|
|
131,987
|
|
|
120,961
|
|
|
91,546
|
|
|
79,292
|
|
|
74,181
|
|
|||||
Non-cash ground rent
|
|
6,787
|
|
|
6,694
|
|
|
6,996
|
|
|
7,092
|
|
|
7,720
|
|
|||||
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,487
|
)
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|
(1,771
|
)
|
|
(1,720
|
)
|
|||||
Loss (gain) on early extinguishment of debt
|
|
1,492
|
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Acquisition costs
|
|
—
|
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|
—
|
|
|||||
Reversal of previously recognized Allerton income
|
|
(1,163
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Allerton loan interest payments
|
|
—
|
|
|
—
|
|
|
3,163
|
|
|
2,650
|
|
|
—
|
|
|||||
Allerton loan legal fees
|
|
—
|
|
|
2,493
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Severance costs
|
|
3,065
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,597
|
|
|||||
Write-off of key money
|
|
(1,082
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Franchise termination fee
|
|
—
|
|
|
750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Litigation settlement
|
|
—
|
|
|
—
|
|
|
1,650
|
|
|
—
|
|
|
—
|
|
|||||
Hurricane remediation expense at Frenchman's Reef
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,598
|
|
|
—
|
|
|||||
Fair value adjustments to debt instruments
|
|
(298
|
)
|
|
471
|
|
|
(373
|
)
|
|
—
|
|
|
—
|
|
|||||
Adjusted FFO
|
|
$
|
139,301
|
|
|
$
|
140,163
|
|
|
$
|
103,643
|
|
|
$
|
90,297
|
|
|
$
|
82,778
|
|
|
(a)
|
Amounts include depreciation expense reported in discontinued operations as follows: $1.8 million in 2013, $4.5 million in 2012, $17.0 million in 2011, $17.2 million in 2010, and $17.1 million in 2009.
|
|
(b)
|
Amounts include impairment losses reported in discontinued operations of $14.7 million in 2012.
|
|
|
|
(4)
|
See "Non-GAAP Financial Measures" below in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" for a detailed description of EBITDA and Adjusted EBITDA and why we believe that they are useful supplemental measures of our operating performance. The following is a reconciliation of our U.S. GAAP net income (loss) to EBITDA and Adjusted EBITDA.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Net income (loss)
|
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
$
|
(9,172
|
)
|
|
$
|
(11,090
|
)
|
Interest expense (a)
|
|
57,279
|
|
|
56,068
|
|
|
55,507
|
|
|
45,524
|
|
|
51,609
|
|
|||||
Income tax (benefit) expense (b)
|
|
(16
|
)
|
|
(6,046
|
)
|
|
2,623
|
|
|
2,642
|
|
|
(21,031
|
)
|
|||||
Real estate related depreciation (c)
|
|
105,655
|
|
|
101,498
|
|
|
99,224
|
|
|
88,464
|
|
|
82,729
|
|
|||||
EBITDA
|
|
211,983
|
|
|
134,928
|
|
|
149,676
|
|
|
127,458
|
|
|
102,217
|
|
|||||
Non-cash ground rent
|
|
6,787
|
|
|
6,694
|
|
|
6,996
|
|
|
7,092
|
|
|
7,720
|
|
|||||
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,487
|
)
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|
(1,771
|
)
|
|
(1,720
|
)
|
|||||
Gain on sale of hotel properties, net
|
|
(22,733
|
)
|
|
(9,479
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss (gain) on early extinguishment of debt
|
|
1,492
|
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Acquisition costs
|
|
—
|
|
|
10,591
|
|
|
2,521
|
|
|
1,436
|
|
|
—
|
|
|||||
Reversal of previously recognized Allerton income
|
|
(1,163
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Allerton loan interest payments
|
|
—
|
|
|
—
|
|
|
3,163
|
|
|
2,650
|
|
|
—
|
|
|||||
Allerton loan legal fees
|
|
—
|
|
|
2,493
|
|
|
|
|
—
|
|
|
—
|
|
||||||
Severance costs
|
|
3,065
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,597
|
|
|||||
Write-off of key money
|
|
(1,082
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Franchise termination fee
|
|
—
|
|
|
750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Litigation settlement
|
|
—
|
|
|
—
|
|
|
1,650
|
|
|
—
|
|
|
—
|
|
|||||
Hurricane remediation expense at Frenchman's Reef
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,598
|
|
|
—
|
|
|||||
Impairment losses (d)
|
|
—
|
|
|
45,534
|
|
|
—
|
|
|
—
|
|
|
2,542
|
|
|||||
Adjusted EBITDA
|
|
$
|
196,862
|
|
|
$
|
189,714
|
|
|
$
|
162,146
|
|
|
$
|
138,463
|
|
|
$
|
113,356
|
|
|
(a)
|
Amounts include interest expense reported in discontinued operations as follows: $2.3 million in 2012, $10.1 million in 2011 and 2010, and $11.2 million in 2009.
|
|
|
|
|
(b)
|
Amounts include income tax expense (benefit) reported in discontinued operations as follows: $1.1 million in 2013, $0.7 million in 2012, $0.1 million in 2011, $2.0 million in 2010, and ($3.3) million in 2009.
|
|
|
|
|
(c)
|
Amounts include depreciation expense reported in discontinued operations as follows: $1.8 million in 2013, $4.5 million in 2012, $17.0 million in 2011, $17.2 million in 2010, and $17.1 million in 2009.
|
|
|
|
|
(d)
|
Amounts include impairment losses reported in discontinued operations of $14.7 million in 2012.
|
•
|
owning high-quality urban and destination resort hotels;
|
•
|
implementing innovative asset management strategies; and
|
•
|
maintaining a conservative capital structure.
|
•
|
provides capacity to fund attractive early-cycle acquisitions;
|
•
|
provides optionality to fund acquisitions with the most efficient funding source;
|
•
|
enhances our ability to maintain a sustainable dividend;
|
•
|
enables us to opportunistically repurchase shares during periods of stock price dislocation; and
|
•
|
provides capacity to fund late-cycle capital needs.
|
•
|
refinancing proceeds on existing encumbered hotels;
|
•
|
borrowing capacity on our existing unencumbered hotels;
|
•
|
proceeds from the disposition of non-core hotels;
|
•
|
capacity on our $200 million senior unsecured credit facility; and
|
•
|
annual cash flow from operations.
|
•
|
Occupancy percentage;
|
•
|
Average Daily Rate (or ADR);
|
•
|
Revenue per Available Room (or RevPAR);
|
•
|
Earnings Before Interest, Income Taxes, Depreciation and Amortization (or EBITDA) and Adjusted EBITDA; and
|
•
|
Funds From Operations (or FFO) and Adjusted FFO.
|
Property
|
|
Location
|
|
Number of
Rooms |
|
Occupancy (%)
|
|
ADR($)
|
|
RevPAR($)
|
|
% Change
from 2012 RevPAR (1) |
|||||||
Chicago Marriott
|
|
Chicago, Illinois
|
|
1,198
|
|
|
76.2
|
%
|
|
$
|
205.83
|
|
|
$
|
156.86
|
|
|
5.4
|
%
|
Los Angeles Airport Marriott
|
|
Los Angeles, California
|
|
1,004
|
|
|
86.5
|
%
|
|
113.33
|
|
|
98.09
|
|
|
3.6
|
%
|
||
Hilton Minneapolis
|
|
Minneapolis, Minnesota
|
|
821
|
|
|
72.3
|
%
|
|
145.56
|
|
|
105.21
|
|
|
1.2
|
%
|
||
Westin Boston Waterfront Hotel
|
|
Boston, Massachusetts
|
|
793
|
|
|
74.5
|
%
|
|
207.60
|
|
|
154.60
|
|
|
3.4
|
%
|
||
Lexington Hotel New York
|
|
New York, New York
|
|
725
|
|
|
62.4
|
%
|
|
224.92
|
|
|
140.26
|
|
|
(28.1
|
)%
|
||
Salt Lake City Marriott Downtown
|
|
Salt Lake City, Utah
|
|
510
|
|
|
67.1
|
%
|
|
142.26
|
|
|
95.51
|
|
|
7.2
|
%
|
||
Renaissance Worthington
|
|
Fort Worth, Texas
|
|
504
|
|
|
65.4
|
%
|
|
170.73
|
|
|
111.70
|
|
|
1.6
|
%
|
||
Frenchman’s Reef & Morning Star Marriott Beach Resort
|
|
St. Thomas, U.S. Virgin Islands
|
|
502
|
|
|
82.1
|
%
|
|
239.69
|
|
|
196.78
|
|
|
9.6
|
%
|
||
Orlando Airport Marriott
|
|
Orlando, Florida
|
|
485
|
|
|
75.5
|
%
|
|
99.85
|
|
|
75.38
|
|
|
0.5
|
%
|
||
Westin San Diego (2)
|
|
San Diego, California
|
|
436
|
|
|
82.7
|
%
|
|
153.50
|
|
|
126.98
|
|
|
7.3
|
%
|
||
Westin Washington, D.C. City Center (2)
|
|
Washington, D.C.
|
|
406
|
|
|
73.5
|
%
|
|
192.13
|
|
|
141.19
|
|
|
(0.5
|
)%
|
||
Oak Brook Hills Resort Chicago
|
|
Oak Brook, Illinois
|
|
386
|
|
|
56.8
|
%
|
|
122.44
|
|
|
69.55
|
|
|
2.1
|
%
|
||
Hilton Boston Downtown (2)
|
|
Boston, Massachusetts
|
|
362
|
|
|
80.4
|
%
|
|
226.68
|
|
|
182.26
|
|
|
8.7
|
%
|
||
Vail Marriott Mountain Resort & Spa
|
|
Vail, Colorado
|
|
344
|
|
|
67.7
|
%
|
|
243.94
|
|
|
165.25
|
|
|
15.0
|
%
|
||
Marriott Atlanta Alpharetta
|
|
Atlanta, Georgia
|
|
318
|
|
|
73.8
|
%
|
|
148.12
|
|
|
109.37
|
|
|
18.7
|
%
|
||
Courtyard Manhattan/Midtown East
|
|
New York, New York
|
|
317
|
|
|
82.3
|
%
|
|
275.73
|
|
|
226.81
|
|
|
(3.0
|
)%
|
||
Conrad Chicago
|
|
Chicago, Illinois
|
|
311
|
|
|
81.6
|
%
|
|
217.76
|
|
|
177.61
|
|
|
3.8
|
%
|
||
Bethesda Marriott Suites
|
|
Bethesda, Maryland
|
|
272
|
|
|
61.9
|
%
|
|
161.18
|
|
|
99.71
|
|
|
(7.4
|
)%
|
||
Hilton Burlington (2)
|
|
Burlington, Vermont
|
|
258
|
|
|
74.1
|
%
|
|
159.43
|
|
|
118.16
|
|
|
2.3
|
%
|
||
JW Marriott Denver at Cherry Creek
|
|
Denver, Colorado
|
|
196
|
|
|
80.4
|
%
|
|
239.27
|
|
|
192.39
|
|
|
10.8
|
%
|
||
Courtyard Manhattan/Fifth Avenue
|
|
New York, New York
|
|
185
|
|
|
80.1
|
%
|
|
277.14
|
|
|
221.92
|
|
|
(11.7
|
)%
|
||
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
Sonoma, California
|
|
182
|
|
|
74.2
|
%
|
|
254.13
|
|
|
188.52
|
|
|
10.9
|
%
|
||
Courtyard Denver Downtown
|
|
Denver, Colorado
|
|
177
|
|
|
83.4
|
%
|
|
168.42
|
|
|
140.47
|
|
|
4.2
|
%
|
||
Hilton Garden Inn Chelsea/New York City
|
|
New York, New York
|
|
169
|
|
|
95.9
|
%
|
|
231.99
|
|
|
222.51
|
|
|
6.3
|
%
|
||
Renaissance Charleston
|
|
Charleston, South Carolina
|
|
166
|
|
|
87.5
|
%
|
|
191.27
|
|
|
167.31
|
|
|
8.9
|
%
|
||
Hotel Rex (2)
|
|
San Francisco, California
|
|
94
|
|
|
84.4
|
%
|
|
187.88
|
|
|
158.66
|
|
|
4.6
|
%
|
||
Total/Weighted Average
|
|
|
|
11,121
|
|
|
75.1
|
%
|
|
$
|
183.85
|
|
|
$
|
138.11
|
|
|
1.4
|
%
|
(1)
|
The percentage change from 2012 RevPAR reflects the comparable period in 2012 to our 2013 ownership period.
|
(2)
|
The hotel was acquired during 2012.
|
|
Year Ended December 31,
|
|
|
|||||||
|
2013
|
|
2012
|
|
% Change
|
|||||
|
|
|
||||||||
Rooms departmental expenses
|
$
|
151.0
|
|
|
$
|
135.4
|
|
|
11.5
|
%
|
Food and beverage departmental expenses
|
136.5
|
|
|
124.9
|
|
|
9.3
|
|
||
Other departmental expenses
|
21.9
|
|
|
19.4
|
|
|
12.9
|
|
||
General and administrative
|
64.2
|
|
|
59.1
|
|
|
8.6
|
|
||
Utilities
|
28.2
|
|
|
26.1
|
|
|
8.0
|
|
||
Repairs and maintenance
|
36.8
|
|
|
32.4
|
|
|
13.6
|
|
||
Sales and marketing
|
67.6
|
|
|
58.6
|
|
|
15.4
|
|
||
Base management fees
|
19.3
|
|
|
18.8
|
|
|
2.7
|
|
||
Incentive management fees
|
6.2
|
|
|
5.5
|
|
|
12.7
|
|
||
Property taxes
|
40.0
|
|
|
33.2
|
|
|
20.5
|
|
||
Other fixed charges
|
10.9
|
|
|
10.9
|
|
|
—
|
|
||
Ground rent—Contractual
|
8.5
|
|
|
8.2
|
|
|
3.7
|
|
||
Ground rent—Non-cash
|
6.5
|
|
|
6.4
|
|
|
1.6
|
|
||
Total hotel operating expenses
|
$
|
597.6
|
|
|
$
|
538.9
|
|
|
10.9
|
%
|
|
Year Ended December 31,
|
||||||
|
2013
|
|
2012
|
||||
Mortgage debt interest
|
$
|
54.9
|
|
|
$
|
48.7
|
|
Credit facility interest and unused fees
|
1.0
|
|
|
2.7
|
|
||
Amortization of deferred financing costs and debt premium
|
2.7
|
|
|
2.7
|
|
||
Capitalized interest
|
(1.4
|
)
|
|
(1.2
|
)
|
||
Interest rate cap fair value adjustment
|
0.1
|
|
|
0.9
|
|
||
|
$
|
57.3
|
|
|
$
|
53.8
|
|
|
Year Ended December 31,
|
||||||
|
2013
|
|
2012
|
||||
Hotel revenues
|
$
|
21,336
|
|
|
$
|
55,654
|
|
Hotel operating expenses
|
(15,977
|
)
|
|
(41,424
|
)
|
||
Operating income
|
5,359
|
|
|
14,230
|
|
||
Depreciation and amortization
|
(1,759
|
)
|
|
(4,495
|
)
|
||
Interest income
|
1
|
|
|
3
|
|
||
Interest expense
|
—
|
|
|
(2,297
|
)
|
||
Impairment losses
|
—
|
|
|
(14,690
|
)
|
||
Gain on sale of hotel properties, net
|
22,733
|
|
|
9,479
|
|
||
Income tax expense
|
(1,097
|
)
|
|
(747
|
)
|
||
Income from discontinued operations
|
$
|
25,237
|
|
|
$
|
1,483
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
2012
|
|
|
2011
|
|
|
% Change
|
|||
|
|
|
||||||||
Rooms departmental expenses
|
$
|
135.4
|
|
|
$
|
111.4
|
|
|
21.5
|
%
|
Food and beverage departmental expenses
|
124.9
|
|
|
110.0
|
|
|
13.5
|
|
||
Other departmental expenses
|
19.4
|
|
|
15.7
|
|
|
23.6
|
|
||
General and administrative
|
59.1
|
|
|
51.6
|
|
|
14.5
|
|
||
Utilities
|
26.1
|
|
|
23.1
|
|
|
13.0
|
|
||
Repairs and maintenance
|
32.4
|
|
|
28.7
|
|
|
12.9
|
|
||
Sales and marketing
|
58.6
|
|
|
46.2
|
|
|
26.8
|
|
||
Base management fees
|
18.8
|
|
|
15.8
|
|
|
19.0
|
|
||
Incentive management fees
|
5.5
|
|
|
5.2
|
|
|
5.8
|
|
||
Property taxes
|
33.2
|
|
|
25.5
|
|
|
30.2
|
|
||
Other fixed charges
|
10.9
|
|
|
8.9
|
|
|
22.5
|
|
||
Ground rent—Contractual
|
8.2
|
|
|
7.3
|
|
|
12.3
|
|
||
Ground rent—Non-cash
|
6.4
|
|
|
6.9
|
|
|
(7.2
|
)
|
||
Total hotel operating expenses
|
$
|
538.9
|
|
|
$
|
456.3
|
|
|
18.1
|
%
|
•
|
$4.9 million increase from the JW Marriott Denver, which was purchased on May 19, 2011.
|
•
|
$14.4 million increase from the Lexington Hotel New York, which was purchased on June 1, 2011.
|
•
|
$2.8 million increase from the Courtyard Denver Downtown, which was purchased on July 22, 2011.
|
•
|
$7.8 million increase from the Hilton Boston Downtown, which was purchased on July 12, 2012.
|
•
|
$8.0 million increase from the Westin Washington, D.C. City Center, which was purchased on July 12, 2012.
|
•
|
$8.8 million increase from the Westin San Diego, which was purchased on July 12, 2012.
|
•
|
$4.5 million increase from the Hilton Burlington, which was purchased on July 12, 2012.
|
•
|
$0.5 million increase from the Hotel Rex, which was purchased on November 13, 2012.
|
|
Year Ended December 31,
|
||||||
|
2012
|
|
2011
|
||||
Mortgage debt interest
|
$
|
48.7
|
|
|
$
|
42.6
|
|
Credit facility interest and unused fees
|
2.7
|
|
|
2.9
|
|
||
Amortization of deferred financing costs and debt premium
|
2.7
|
|
|
1.4
|
|
||
Capitalized interest
|
(1.2
|
)
|
|
(1.5
|
)
|
||
Interest rate cap fair value adjustment
|
0.9
|
|
|
$
|
—
|
|
|
|
53.8
|
|
|
$
|
45.4
|
|
|
Year Ended December 31,
|
||||||
|
2012
|
|
2011
|
||||
Hotel revenues
|
$
|
55,654
|
|
|
$
|
119,564
|
|
Hotel operating expenses
|
(41,424
|
)
|
|
(90,577
|
)
|
||
Operating income
|
14,230
|
|
|
28,987
|
|
||
Depreciation and amortization
|
(4,495
|
)
|
|
(17,037
|
)
|
||
Interest income
|
3
|
|
|
13
|
|
||
Interest expense
|
(2,297
|
)
|
|
(10,101
|
)
|
||
Impairment charge
|
(14,690
|
)
|
|
—
|
|
||
Gain on sale of hotel properties, net
|
9,479
|
|
|
—
|
|
||
Income tax expense
|
(747
|
)
|
|
(102
|
)
|
||
Income from discontinued operations
|
$
|
1,483
|
|
|
$
|
1,760
|
|
•
|
refinancing proceeds on existing encumbered hotels;
|
•
|
borrowing capacity on our existing unencumbered hotels;
|
•
|
proceeds from the disposition of non-core hotels;
|
•
|
capacity on our $200 million senior unsecured credit facility; and
|
•
|
annual free cash flow from operations.
|
Ratio of Net Indebtedness to EBITDA
|
|
Applicable Margin
|
|
Less than 4.00 to 1.00
|
|
1.75
|
%
|
Greater than or equal to 4.00 to 1.00 but less than 5.00 to 1.00
|
|
1.90
|
%
|
Greater than or equal to 5.00 to 1.00 but less than 5.50 to 1.00
|
|
2.10
|
%
|
Greater than or equal to 5.50 to 1.00 but less than 6.00 to 1.00
|
|
2.20
|
%
|
Greater than or equal to 6.00 to 1.00 but less than 6.50 to 1.00
|
|
2.50
|
%
|
Greater than or equal to 6.50 to 1.00
|
|
2.75
|
%
|
|
|
|
Actual at
|
|
Covenant
|
|
December 31,
2013 |
Maximum leverage ratio(1)
|
60%
|
|
42.9%
|
Minimum fixed charge coverage ratio(2)
|
1.50x
|
|
2.43x
|
Minimum tangible net worth(3)
|
$1.857 billion
|
|
$2.282 billion
|
Secured recourse indebtedness(4)
|
Less than 50% of Total Asset Value
|
|
39%
|
(1)
|
Leverage ratio is total indebtedness, as defined in the credit agreement and which includes our commitment on the Times Square development hotel, divided by total asset value, which is defined in the credit agreement as (a) total cash and cash equivalents plus (b) the value of our owned hotels based on hotel net operating income divided by a defined capitalization rate, and (c) the book value of the Allerton Loan.
|
(2)
|
Fixed charge coverage ratio is Adjusted EBITDA, which is defined in the credit agreement as EBITDA less FF&E reserves, for the most recently ending 12 fiscal months, to fixed charges, which is defined in the credit agreement as interest expense, all regularly scheduled principal payments and payments on capitalized lease obligations, for the same most recently ending 12-month period.
|
(3)
|
Tangible net worth, as defined in the credit agreement, is (i) total gross book value of all assets, exclusive of depreciation and amortization, less intangible assets, total indebtedness, and all other liabilities, plus (ii) 75% of net proceeds from future equity issuances.
|
(4)
|
After December 31, 2013, the secured recourse indebtedness covenant threshold will decrease to
45%
of Total Asset Value, as defined in the credit agreement.
|
•
|
90% of our REIT taxable income determined without regard to the dividends paid deduction and excluding net capital gains, plus
|
•
|
90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Code, minus
|
•
|
any excess non-cash income.
|
Payment Date
|
|
Record Date
|
|
Dividend
per Share
|
||
April 4, 2012
|
|
March 23, 2012
|
|
|
$0.080
|
|
May 29, 2012
|
|
May 15, 2012
|
|
|
$0.080
|
|
September 19, 2012
|
|
September 7, 2012
|
|
|
$0.080
|
|
January 10, 2013
|
|
December 31, 2012
|
|
|
$0.080
|
|
April 12, 2013
|
|
March 28, 2013
|
|
|
$0.085
|
|
July 11, 2013
|
|
June 28, 2013
|
|
|
$0.085
|
|
October 10, 2013
|
|
September 30, 2013
|
|
|
$0.085
|
|
January 10, 2014
|
|
December 31, 2013
|
|
|
$0.085
|
|
•
|
Lexington Hotel New York:
We completed our comprehensive renovation of the Lexington Hotel New York in October 2013. The hotel joined Marriott's Autograph Collection in August 2013.
|
•
|
Manhattan Courtyards.
We completed the renovation of the guestrooms, corridors and guest bathrooms at the Courtyard Manhattan/Midtown East and Courtyard Manhattan/Fifth Avenue during the second quarter of 2013. The renovation scope at the Courtyard Midtown East also included the public space and the addition of five new guest rooms.
|
•
|
Westin Washington D.C.:
We commenced a comprehensive $17 million renovation in October 2013, which was substantially completed in February 2014.
|
•
|
Westin San Diego:
We commenced a comprehensive $14.5 million renovation in October 2013, which was substantially completed in January 2014.
|
•
|
Hilton Minneapolis:
We commenced a $13 million renovation of the guest rooms, guest bathrooms and corridors in November 2013, which will be substantially completed by the end of the first quarter of 2014.
|
•
|
Hilton Boston Downtown:
We commenced a $7 million renovation of the guest rooms, corridors, public areas, and meeting space in October 2013, which was substantially completed at the end of 2013.
|
•
|
Hilton Burlington:
We commenced a $6 million renovation of the lobby, corridors, guest rooms and outdoor space in November 2013, which was substantially completed at the end of 2013.
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
Total
|
|
Less Than 1 Year
|
|
1 to 3 Years
|
|
4 to 5 Years
|
|
After 5 Years
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
Long-Term Debt Obligations Including Interest
|
|
$
|
1,285,205
|
|
|
$
|
112,286
|
|
|
$
|
627,555
|
|
|
$
|
215,267
|
|
|
$
|
330,097
|
|
Operating Lease Obligations - Ground Leases and Office Space
|
|
668,352
|
|
|
10,135
|
|
|
20,746
|
|
|
21,939
|
|
|
615,532
|
|
|||||
Total
|
|
$
|
1,953,557
|
|
|
$
|
122,421
|
|
|
$
|
648,301
|
|
|
$
|
237,206
|
|
|
$
|
945,629
|
|
•
|
Non-Cash Ground Rent
: We exclude the non-cash expense incurred from the straight line recognition of rent from our ground lease obligations and the non-cash amortization of our favorable lease assets.
|
•
|
Non-Cash Amortization of Favorable and Unfavorable Contracts
: We exclude the non-cash amortization of the favorable management contract assets recorded in conjunction with our acquisitions of the Westin Washington D.C. City Center, Westin San Diego, and Hilton Burlington and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York. The amortization of the favorable and unfavorable contracts does not reflect the underlying operating performance of our hotels.
|
•
|
Cumulative Effect of a Change in Accounting Principle
: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude the effect of these one-time adjustments because they do not reflect its actual performance for that period.
|
•
|
Gains or Losses from Early Extinguishment of Debt
: We exclude the effect of gains or losses recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
|
•
|
Acquisition Costs
: We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
|
•
|
Allerton Loan
: In 2012, due to the uncertainty of the timing of the bankruptcy resolution, we excluded both cash interest payments received and the legal costs incurred as a result of the bankruptcy proceedings from our calculation of Adjusted EBITDA and Adjusted FFO. Due to the settlement of the bankruptcy proceedings and amended and restated loan, we commenced recognizing interest income in 2013, which includes the amortization of the difference between the carrying basis of the old loan and face value of the new loan. Cash payments received during 2010 and 2011 that were included
|
•
|
Other Non-Cash and /or Unusual Items
: From time to time we incur costs or realize gains that we do not believe reflect the underlying performance of the Company. Such items include, but are not limited to, pre-opening costs, contract termination fees and severance costs. In 2012, we excluded the franchise termination fee paid to Radisson Hotels International Inc. for the Lexington Hotel. In 2013, we excluded the severance costs associated with the departure of our former President and Chief Operating Officer, as well as the write off of unamortized key money, net of a termination payment, related to the termination of the Oak Brook Hills Resort management agreement.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2013
|
|
2012
|
|
2011
|
||||||
|
|
(in thousands)
|
||||||||||
Net income (loss)
|
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
Interest expense (1)
|
|
57,279
|
|
|
56,068
|
|
|
55,507
|
|
|||
Income tax expense (benefit) (2)
|
|
(16
|
)
|
|
(6,046
|
)
|
|
2,623
|
|
|||
Real estate related depreciation (3)
|
|
105,655
|
|
|
101,498
|
|
|
99,224
|
|
|||
EBITDA
|
|
211,983
|
|
|
134,928
|
|
|
149,676
|
|
|||
Non-cash ground rent
|
|
6,787
|
|
|
6,694
|
|
|
6,996
|
|
|||
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,487
|
)
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|||
Gain on sale of hotel properties, net
|
|
(22,733
|
)
|
|
(9,479
|
)
|
|
—
|
|
|||
Loss (gain) on early extinguishment of debt
|
|
1,492
|
|
|
(144
|
)
|
|
—
|
|
|||
Acquisition costs
|
|
—
|
|
|
10,591
|
|
|
2,521
|
|
|||
Reversal of previously recognized Allerton income
|
|
(1,163
|
)
|
|
—
|
|
|
—
|
|
|||
Allerton loan interest payments
|
|
—
|
|
|
—
|
|
|
3,163
|
|
|||
Allerton loan legal fees
|
|
—
|
|
|
2,493
|
|
|
—
|
|
|||
Severance costs
|
|
3,065
|
|
|
—
|
|
|
—
|
|
|||
Write-off of key money
|
|
(1,082
|
)
|
|
—
|
|
|
—
|
|
|||
Franchise termination fee
|
|
—
|
|
|
750
|
|
|
—
|
|
|||
Litigation settlement
|
|
—
|
|
|
—
|
|
|
1,650
|
|
|||
Impairment losses (4)
|
|
—
|
|
|
45,534
|
|
|
—
|
|
|||
Adjusted EBITDA
|
|
$
|
196,862
|
|
|
$
|
189,714
|
|
|
$
|
162,146
|
|
|
(1)
|
Amounts include interest expense reported in discontinued operations as follows: $2.3 million in 2012 and $10.1 million in 2011.
|
|
|
|
|
(2)
|
Amounts include income tax expense (benefit) reported in discontinued operations as follows: $1.1 million in 2013, $0.7 million in 2012, and $0.1 million in 2011.
|
|
|
|
|
(3)
|
Amounts include depreciation expense reported in discontinued operations as follows: $1.8 million in 2013, $4.5 million in 2012, and $17.0 million in 2011.
|
|
|
|
|
(4)
|
Amounts include impairment losses reported in discontinued operations as follows: $14.7 million in 2012.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2013
|
|
2012
|
|
2011
|
||||||
|
|
(in thousands)
|
||||||||||
Net income (loss)
|
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
Real estate related depreciation (1)
|
|
105,655
|
|
|
101,498
|
|
|
99,224
|
|
|||
Impairment losses (2)
|
|
—
|
|
|
45,534
|
|
|
—
|
|
|||
Gain on sale of hotel properties, net
|
|
(22,733
|
)
|
|
(9,479
|
)
|
|
—
|
|
|||
FFO
|
|
131,987
|
|
|
120,961
|
|
|
91,546
|
|
|||
Non-cash ground rent
|
|
6,787
|
|
|
6,694
|
|
|
6,996
|
|
|||
Non-cash amortization of favorable and unfavorable contracts, net
|
|
(1,487
|
)
|
|
(1,653
|
)
|
|
(1,860
|
)
|
|||
Loss (gain) on early extinguishment of debt
|
|
1,492
|
|
|
(144
|
)
|
|
—
|
|
|||
Acquisition costs
|
|
—
|
|
|
10,591
|
|
|
2,521
|
|
|||
Reversal of previously recognized Allerton income
|
|
(1,163
|
)
|
|
—
|
|
|
—
|
|
|||
Allerton loan interest payments
|
|
—
|
|
|
—
|
|
|
3,163
|
|
|||
Allerton loan legal fees
|
|
—
|
|
|
2,493
|
|
|
—
|
|
|||
Severance costs
|
|
3,065
|
|
|
—
|
|
|
—
|
|
|||
Write-off of key money
|
|
(1,082
|
)
|
|
—
|
|
|
—
|
|
|||
Franchise termination fee
|
|
—
|
|
|
750
|
|
|
—
|
|
|||
Litigation settlement
|
|
—
|
|
|
—
|
|
|
1,650
|
|
|||
Fair value adjustments to debt instruments
|
|
(298
|
)
|
|
471
|
|
|
(373
|
)
|
|||
Adjusted FFO
|
|
$
|
139,301
|
|
|
$
|
140,163
|
|
|
$
|
103,643
|
|
|
(1)
|
Amounts include depreciation expense reported in discontinued operations as follows: $1.8 million in 2013, $4.5 million in 2012, and $17.0 million in 2011.
|
|
(2)
|
Amounts include impairment losses reported in discontinued operations of $14.7 million in 2012.
|
DIAMONDROCK HOSPITALITY COMPANY
|
||
|
|
|
By:
|
/s/ WILLIAM J. TENNIS
|
|
|
Name:
|
William J. Tennis
|
|
Title:
|
Executive Vice President, General Counsel and Corporate Secretary
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
|
|
|
/s/ MARK W. BRUGGER
|
|
Chief Executive Officer and Director
|
|
February 25, 2014
|
Mark W. Brugger
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ SEAN M. MAHONEY
|
|
Executive Vice President and Chief
|
|
February 25, 2014
|
Sean M. Mahoney
|
|
Financial Officer (Principal Financial Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BRIONY R. QUINN
|
|
Chief Accounting Officer and Corporate
|
|
February 25, 2014
|
Briony R. Quinn
|
|
Controller (Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ WILLIAM W. McCARTEN
|
|
Chairman
|
|
February 25, 2014
|
William W. McCarten
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ DANIEL J. ALTOBELLO
|
|
Director
|
|
February 25, 2014
|
Daniel J. Altobello
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ W. ROBERT GRAFTON
|
|
Director
|
|
February 25, 2014
|
W. Robert Grafton
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MAUREEN L. McAVEY
|
|
Director
|
|
February 25, 2014
|
Maureen L. McAvey
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ GILBERT T. RAY
|
|
Director
|
|
February 25, 2014
|
Gilbert T. Ray
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BRUCE D. WARDINSKI
|
|
Director
|
|
February 25, 2014
|
Bruce D. Wardinski
|
|
|
|
|
Exhibit Number
|
|
Description of Exhibit
|
3.1.1
|
|
Articles of Amendment and Restatement of the Articles of Incorporation of DiamondRock Hospitality Company (
incorporated by reference to the
Registrant's Registration Statement on
Form S-11 filed with the
Securities and Exchange Commission (File
no. 333-123065)
)
|
3.1.2
|
|
Amendment to the Articles of Amendment and Restatement of the Articles of Incorporation of DiamondRock Hospitality Company (
incorporated by reference to
the Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
January 10, 2007
)
|
3.1.3
|
|
Amendment to the Articles of Amendment and Restatement of the Articles of Incorporation of DiamondRock Hospitality Company (
incorporated by reference to
the Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
July 9, 2012
)
|
3.2.1
|
|
Third Amended and Restated Bylaws of DiamondRock Hospitality Company (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
December 17, 2009
)
|
4.1
|
|
Form of Certificate for Common Stock for DiamondRock Hospitality Company (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
10.1
|
|
Agreement of Limited Partnership of DiamondRock Hospitality Limited Partnership, dated as of June 4, 2004 (
incorporated by reference to the
Registrant's Quarterly Report on
Form 10-Q/A filed with the
Securities and Exchange Commission on
December 7, 2009
)
|
10.2
|
|
Agreement of Purchase and Sale among the Sellers named therein and DiamondRock Hospitality Company, dated as of July 9, 2012 (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on July 25, 2012
)
|
10.3*
|
|
Amended and Restated 2004 Stock Option and Incentive Plan, as amended and restated on April 28, 2010 (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
10.4*
|
|
Form of Restricted Stock Award Agreement (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
10.5*
|
|
Form of Market Stock Unit Agreement (
incorporated by reference to the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on March 9, 2010
)
|
10.6*
|
|
Form of Performance Stock Unit Agreement
|
10.7*
|
|
Form of Deferred Stock Unit Award Agreement (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
10.8*
|
|
Form of Director Election Form (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2010
)
|
10.9*
|
|
Form of Incentive Stock Option Agreement (
incorporated by reference to the
Registrant's Registration Statement on
Form S-11 filed with the
Securities and Exchange Commission (File
no. 333-123065)
)
|
10.10*
|
|
Form of Non-Qualified Stock Option Agreement (
incorporated by reference to
the Registrant's Registration Statement
on Form S-11 filed with the
Securities and Exchange Commission (File
no. 333-123065)
)
|
10.11
|
|
Third Amended and Restated Credit Agreement, dated as of November 20, 2012, by and among DiamondRock Hospitality Company, DiamondRock Hospitality Limited Partnership, Wells Fargo Bank, National Association, as Administrative Agent, Bank of America, N.A., as Syndication Agent, Citibank, N.A., as Documentation Agent, and each of Wells Fargo Securities, LLC and Merrill Lynch, Pierce Fenner and Smith Incorporated, as Joint Lead Arrangers and Joint Lead Bookrunners (
incorporated by reference to the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on November 26, 2012
)
|
10.12*
|
|
Form of Severance Agreement (and schedule of material differences thereto) (
incorporated by reference to the Registrant's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on April 30, 2012
)
|
10.13*
|
|
Form of Stock Appreciation Right (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
March 6, 2008
)
|
10.14*
|
|
Form of Dividend Equivalent Right (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
March 6, 2008
)
|
10.15*
|
|
Form of Amendment No. 1 to Dividend Equivalent Rights Agreement under the DiamondRock Hospitality Company 2004 Stock Option and Incentive Plan (
incorporated by reference to the
Registrant's Current Report on
Form 8-K filed with the
Securities and Exchange Commission on
December 30, 2008
)
|
|
|
|
Page
|
|
|
Management's Report on Internal Control Over Financial Reporting
|
F-
2
|
Reports of Independent Registered Public Accounting Firm
|
F-
3
|
Consolidated Balance Sheets as of December 31, 2013 and 2012
|
F-
5
|
Consolidated Statements of Operations for the Years Ended in December 31, 2013, 2012 and 2011
|
F-
6
|
Consolidated Statements of Stockholders' Equity for the Years Ended December 31, 2013, 2012 and 2011
|
F-
7
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2013, 2012, 2011
|
F-
8
|
Notes to Consolidated Financial Statements
|
F-
10
|
Schedule III - Real Estate and Accumulated Depreciation as of December 31, 2013
|
F-
34
|
|
|
|
|
|
/s/ Mark W. Brugger
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
/s/ Sean M. Mahoney
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
|
/s/ Briony R. Quinn
|
|
|
Chief Accounting Officer and Corporate Controller
|
|
|
(Principal Accounting Officer)
|
|
2013
|
|
2012
|
||||
ASSETS
|
|
|
|
||||
Property and equipment, at cost
|
$
|
3,168,088
|
|
|
$
|
3,131,175
|
|
Less: accumulated depreciation
|
(600,555
|
)
|
|
(519,721
|
)
|
||
|
2,567,533
|
|
|
2,611,454
|
|
||
Restricted cash
|
89,106
|
|
|
76,131
|
|
||
Due from hotel managers
|
69,353
|
|
|
68,532
|
|
||
Note receivable
|
50,084
|
|
|
53,792
|
|
||
Favorable lease assets, net
|
39,936
|
|
|
40,972
|
|
||
Prepaid and other assets
|
79,474
|
|
|
73,814
|
|
||
Cash and cash equivalents
|
144,584
|
|
|
9,623
|
|
||
Deferred financing costs, net
|
7,702
|
|
|
9,724
|
|
||
Total assets
|
$
|
3,047,772
|
|
|
$
|
2,944,042
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Mortgage debt
|
$
|
1,091,861
|
|
|
$
|
968,731
|
|
Senior unsecured credit facility
|
—
|
|
|
20,000
|
|
||
Total debt
|
1,091,861
|
|
|
988,731
|
|
||
Deferred income related to key money, net
|
23,707
|
|
|
24,362
|
|
||
Unfavorable contract liabilities, net
|
78,093
|
|
|
80,043
|
|
||
Due to hotel managers
|
54,225
|
|
|
51,003
|
|
||
Dividends declared and unpaid
|
16,981
|
|
|
15,911
|
|
||
Accounts payable and accrued expenses
|
102,214
|
|
|
88,879
|
|
||
Total other liabilities
|
275,220
|
|
|
260,198
|
|
||
Stockholders’ Equity:
|
|
|
|
||||
Preferred stock, $0.01 par value; 10,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value; 400,000,000 shares authorized; 195,470,791 and 195,145,707 shares issued and outstanding at December 31, 2013 and 2012, respectively
|
1,955
|
|
|
1,951
|
|
||
Additional paid-in capital
|
1,979,613
|
|
|
1,976,200
|
|
||
Accumulated deficit
|
(300,877
|
)
|
|
(283,038
|
)
|
||
Total stockholders’ equity
|
1,680,691
|
|
|
1,695,113
|
|
||
Total liabilities and stockholders’ equity
|
$
|
3,047,772
|
|
|
$
|
2,944,042
|
|
|
2013
|
|
2012
|
|
2011
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rooms
|
$
|
558,751
|
|
|
$
|
509,902
|
|
|
$
|
416,028
|
|
Food and beverage
|
193,043
|
|
|
174,963
|
|
|
154,006
|
|
|||
Other
|
47,894
|
|
|
42,022
|
|
|
30,049
|
|
|||
Total revenues
|
799,688
|
|
|
726,887
|
|
|
600,083
|
|
|||
Operating Expenses:
|
|
|
|
|
|
||||||
Rooms
|
151,040
|
|
|
135,437
|
|
|
111,378
|
|
|||
Food and beverage
|
136,454
|
|
|
124,890
|
|
|
110,013
|
|
|||
Management fees
|
25,546
|
|
|
24,307
|
|
|
21,043
|
|
|||
Other hotel expenses
|
284,523
|
|
|
254,265
|
|
|
213,817
|
|
|||
Depreciation and amortization
|
103,895
|
|
|
97,004
|
|
|
82,187
|
|
|||
Impairment losses
|
—
|
|
|
30,844
|
|
|
—
|
|
|||
Hotel acquisition costs
|
—
|
|
|
10,591
|
|
|
2,521
|
|
|||
Corporate expenses
|
23,072
|
|
|
21,095
|
|
|
21,247
|
|
|||
Total operating expenses
|
724,530
|
|
|
698,433
|
|
|
562,206
|
|
|||
Operating income
|
75,158
|
|
|
28,454
|
|
|
37,877
|
|
|||
Interest income
|
(6,328
|
)
|
|
(305
|
)
|
|
(612
|
)
|
|||
Interest expense
|
57,279
|
|
|
53,771
|
|
|
45,406
|
|
|||
Loss (gain) on early extinguishment of debt
|
1,492
|
|
|
(144
|
)
|
|
—
|
|
|||
Total other expenses
|
52,443
|
|
|
53,322
|
|
|
44,794
|
|
|||
Income (loss) from continuing operations before income taxes
|
22,715
|
|
|
(24,868
|
)
|
|
(6,917
|
)
|
|||
Income tax benefit (expense)
|
1,113
|
|
|
6,793
|
|
|
(2,521
|
)
|
|||
Income (loss) from continuing operations
|
23,828
|
|
|
(18,075
|
)
|
|
(9,438
|
)
|
|||
Income from discontinued operations, net of income taxes
|
25,237
|
|
|
1,483
|
|
|
1,760
|
|
|||
Net income (loss)
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
|
|
|
|
|
|
||||||
Earnings (loss) per share:
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
0.12
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.06
|
)
|
Discontinued operations
|
0.13
|
|
|
0.01
|
|
|
0.01
|
|
|||
Basic and diluted earnings (loss) per share
|
$
|
0.25
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
||||||
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
195,478,353
|
|
|
180,826,124
|
|
|
166,667,459
|
|
|||
Diluted
|
195,862,506
|
|
|
180,826,124
|
|
|
166,667,459
|
|
|
Common Stock
|
|
|
|
|
|
|
|||||||||||
|
Shares
|
|
Par Value
|
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Total
|
|||||||||
Balance at December 31, 2010
|
154,570,543
|
|
|
$
|
1,546
|
|
|
$
|
1,558,047
|
|
|
$
|
(146,076
|
)
|
|
$
|
1,413,517
|
|
Dividends of $0.32 per common share
|
1,932
|
|
|
—
|
|
|
230
|
|
|
(54,191
|
)
|
|
(53,961
|
)
|
||||
Issuance and vesting of common stock grants, net
|
511,222
|
|
|
5
|
|
|
642
|
|
|
—
|
|
|
647
|
|
||||
Sale of common stock in secondary offerings, less placement fees and expenses of $262
|
12,418,662
|
|
|
124
|
|
|
149,508
|
|
|
|
|
149,632
|
|
|||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,678
|
)
|
|
(7,678
|
)
|
||||
Balance at December 31, 2011
|
167,502,359
|
|
|
$
|
1,675
|
|
|
$
|
1,708,427
|
|
|
$
|
(207,945
|
)
|
|
$
|
1,502,157
|
|
Dividends of $0.32 per common share
|
—
|
|
|
—
|
|
|
174
|
|
|
(58,501
|
)
|
|
(58,327
|
)
|
||||
Issuance and vesting of common stock grants, net
|
431,810
|
|
|
4
|
|
|
1,558
|
|
|
—
|
|
|
1,562
|
|
||||
Sale of common stock in secondary offerings, less placement fees and expenses of $809
|
20,000,000
|
|
|
200
|
|
|
199,590
|
|
|
—
|
|
|
199,790
|
|
||||
Issuance of common stock in private placement for portfolio acquisition
|
7,211,538
|
|
|
72
|
|
|
66,451
|
|
|
—
|
|
|
66,523
|
|
||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,592
|
)
|
|
(16,592
|
)
|
||||
Balance at December 31, 2012
|
195,145,707
|
|
|
$
|
1,951
|
|
|
$
|
1,976,200
|
|
|
$
|
(283,038
|
)
|
|
$
|
1,695,113
|
|
Dividends of $0.34 per common share
|
—
|
|
|
—
|
|
|
151
|
|
|
(66,904
|
)
|
|
(66,753
|
)
|
||||
Issuance and vesting of common stock grants, net
|
325,084
|
|
|
4
|
|
|
3,262
|
|
|
—
|
|
|
3,266
|
|
||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
49,065
|
|
|
49,065
|
|
||||
Balance at December 31, 2013
|
195,470,791
|
|
|
$
|
1,955
|
|
|
$
|
1,979,613
|
|
|
$
|
(300,877
|
)
|
|
$
|
1,680,691
|
|
|
2013
|
|
2012
|
|
2011
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Real estate depreciation
|
105,655
|
|
|
101,498
|
|
|
99,224
|
|
|||
Corporate asset depreciation as corporate expenses
|
99
|
|
|
95
|
|
|
85
|
|
|||
Gain on sale of hotel properties, net
|
(22,733
|
)
|
|
(9,479
|
)
|
|
—
|
|
|||
Loss (gain) on early extinguishment of debt
|
1,492
|
|
|
(144
|
)
|
|
—
|
|
|||
Non-cash ground rent
|
6,787
|
|
|
6,694
|
|
|
6,996
|
|
|||
Non-cash financing costs, debt premium, and interest rate cap as interest
|
2,803
|
|
|
3,538
|
|
|
1,449
|
|
|||
Amortization of note receivable discount as interest income
|
(2,602
|
)
|
|
—
|
|
|
—
|
|
|||
Impairment losses
|
—
|
|
|
45,534
|
|
|
—
|
|
|||
Amortization of favorable and unfavorable contracts, net
|
(1,487
|
)
|
|
(1,872
|
)
|
|
(1,860
|
)
|
|||
Amortization of deferred income
|
(2,150
|
)
|
|
(999
|
)
|
|
(653
|
)
|
|||
Termination fee paid to hotel manager
|
(737
|
)
|
|
—
|
|
|
—
|
|
|||
Stock-based compensation
|
5,217
|
|
|
4,529
|
|
|
4,496
|
|
|||
Payment of litigation settlement
|
—
|
|
|
(1,709
|
)
|
|
—
|
|
|||
Deferred income tax expense (benefit)
|
(343
|
)
|
|
(6,510
|
)
|
|
1,564
|
|
|||
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
Prepaid expenses and other assets
|
(1,615
|
)
|
|
(4,999
|
)
|
|
(206
|
)
|
|||
Restricted cash
|
1,024
|
|
|
(16,830
|
)
|
|
(3,393
|
)
|
|||
Due to/from hotel managers
|
899
|
|
|
(10,607
|
)
|
|
2,999
|
|
|||
Accounts payable and accrued expenses
|
2,360
|
|
|
991
|
|
|
1,208
|
|
|||
Net cash provided by operating activities
|
143,734
|
|
|
93,138
|
|
|
104,231
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Hotel capital expenditures
|
(107,307
|
)
|
|
(49,262
|
)
|
|
(54,752
|
)
|
|||
Hotel acquisitions
|
—
|
|
|
(444,709
|
)
|
|
(385,472
|
)
|
|||
Net proceeds from sale of properties
|
76,437
|
|
|
131,073
|
|
|
—
|
|
|||
Mortgage loan principal payments
|
6,574
|
|
|
996
|
|
|
3,163
|
|
|||
Change in restricted cash
|
(17,279
|
)
|
|
(6,072
|
)
|
|
(5,128
|
)
|
|||
Purchase deposits
|
(5,000
|
)
|
|
(1,898
|
)
|
|
(20,000
|
)
|
|||
Receipt of deferred key money
|
4,568
|
|
|
767
|
|
|
6,047
|
|
|||
Net cash used in investing activities
|
(42,007
|
)
|
|
(369,105
|
)
|
|
(456,142
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Scheduled mortgage debt principal payments
|
(14,249
|
)
|
|
(11,072
|
)
|
|
(8,960
|
)
|
|||
Repurchase of common stock and other
|
(1,952
|
)
|
|
(2,967
|
)
|
|
(3,849
|
)
|
|||
Proceeds from sale of common stock, net
|
—
|
|
|
199,790
|
|
|
149,632
|
|
|||
Proceeds from mortgage debt
|
165,000
|
|
|
244,368
|
|
|
100,000
|
|
|||
Prepayment of mortgage debt
|
(28,779
|
)
|
|
(26,963
|
)
|
|
—
|
|
|||
Draws on senior unsecured credit facility
|
25,000
|
|
|
200,000
|
|
|
130,000
|
|
|||
Repayments of senior unsecured credit facility
|
(45,000
|
)
|
|
(280,000
|
)
|
|
(30,000
|
)
|
|||
Payment of financing costs
|
(1,101
|
)
|
|
(6,912
|
)
|
|
(2,457
|
)
|
|||
Purchase of interest rate cap
|
—
|
|
|
(934
|
)
|
|
—
|
|
|||
Payment of cash dividends
|
(65,685
|
)
|
|
(56,011
|
)
|
|
(40,365
|
)
|
|||
Net cash provided by financing activities
|
33,234
|
|
|
259,299
|
|
|
294,001
|
|
|||
Net increase (decrease) in cash and cash equivalents
|
134,961
|
|
|
(16,668
|
)
|
|
(57,910
|
)
|
|||
Cash and cash equivalents, beginning of year
|
9,623
|
|
|
26,291
|
|
|
84,201
|
|
|||
Cash and cash equivalents, end of year
|
$
|
144,584
|
|
|
$
|
9,623
|
|
|
$
|
26,291
|
|
Supplemental Disclosure of Cash Flow Information:
|
2013
|
|
2012
|
|
2011
|
||||||
Cash paid for interest
|
$
|
55,605
|
|
|
$
|
55,294
|
|
|
$
|
54,618
|
|
Cash paid for income taxes
|
$
|
795
|
|
|
$
|
1,723
|
|
|
$
|
1,382
|
|
Capitalized interest
|
$
|
1,516
|
|
|
$
|
1,164
|
|
|
$
|
1,527
|
|
Non-cash Financing Activities:
|
|
|
|
|
|
||||||
Assumption of mortgage debt
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
71,421
|
|
Unpaid dividends
|
$
|
16,981
|
|
|
$
|
15,911
|
|
|
$
|
13,594
|
|
Buyer assumption of mortgage debt on sale of hotels
|
$
|
—
|
|
|
$
|
180,000
|
|
|
$
|
—
|
|
Issuance of common stock in connection with acquisition of hotel portfolio
|
$
|
—
|
|
|
$
|
66,523
|
|
|
$
|
—
|
|
1.
|
Organization
|
2.
|
Summary of Significant Accounting Policies
|
3.
|
Property and Equipment
|
|
2013
|
|
2012
|
||||
Land
|
$
|
394,957
|
|
|
$
|
402,198
|
|
Land improvements
|
7,994
|
|
|
7,994
|
|
||
Buildings
|
2,321,666
|
|
|
2,360,648
|
|
||
Furniture, fixtures and equipment
|
420,367
|
|
|
340,462
|
|
||
CIP and corporate office equipment
|
23,104
|
|
|
19,873
|
|
||
|
3,168,088
|
|
|
3,131,175
|
|
||
Less: accumulated depreciation
|
(600,555
|
)
|
|
(519,721
|
)
|
||
|
$
|
2,567,533
|
|
|
$
|
2,611,454
|
|
|
2013
|
|
2012
|
||||
Westin Boston Waterfront Hotel Ground Lease
|
$
|
18,510
|
|
|
$
|
18,726
|
|
Westin Boston Waterfront Hotel Lease Right
|
9,045
|
|
|
9,045
|
|
||
Hilton Minneapolis Ground Lease
|
5,835
|
|
|
5,910
|
|
||
Oak Brook Hills Resort Ground Lease
|
5,058
|
|
|
5,489
|
|
||
Lexington Hotel New York Tenant Leases
|
1,176
|
|
|
1,323
|
|
||
Hilton Boston Downtown Tenant Leases
|
312
|
|
|
479
|
|
||
|
$
|
39,936
|
|
|
$
|
40,972
|
|
Payment Date
|
|
Record Date
|
|
Dividend
per Share
|
April 4, 2012
|
|
March 23, 2012
|
|
$0.080
|
May 29, 2012
|
|
May 15, 2012
|
|
$0.080
|
September 19, 2012
|
|
September 7, 2012
|
|
$0.080
|
January 10, 2013
|
|
December 31, 2012
|
|
$0.080
|
April 12, 2013
|
|
March 28, 2013
|
|
$0.085
|
July 11, 2013
|
|
June 28, 2013
|
|
$0.085
|
October 10, 2013
|
|
September 30, 2013
|
|
$0.085
|
January 10, 2014
|
|
December 31, 2013
|
|
$0.085
|
|
Number of
Shares
|
|
Weighted-
Average Grant
Date Fair
Value
|
|||
Unvested balance at January 1, 2011
|
1,548,698
|
|
|
$
|
5.49
|
|
Granted
|
308,486
|
|
|
11.54
|
|
|
Additional shares from dividends
|
18,302
|
|
|
9.23
|
|
|
Forfeited
|
(17,560
|
)
|
|
7.02
|
|
|
Vested
|
(847,799
|
)
|
|
6.01
|
|
|
Unvested balance at December 31, 2011
|
1,010,127
|
|
|
6.97
|
|
|
Granted
|
365,599
|
|
|
9.84
|
|
|
Additional shares from dividends
|
8,507
|
|
|
10.07
|
|
|
Forfeited
|
(11,563
|
)
|
|
10.05
|
|
|
Vested
|
(696,559
|
)
|
|
5.39
|
|
|
Unvested balance at December 31, 2012
|
676,111
|
|
|
10.10
|
|
|
Granted
|
323,526
|
|
|
9.33
|
|
|
Additional shares from dividends
|
1,040
|
|
|
9.30
|
|
|
Forfeited
|
(16,934
|
)
|
|
9.65
|
|
|
Vested
|
(400,722
|
)
|
|
9.94
|
|
|
Unvested balance at December 31, 2013
|
583,021
|
|
|
$
|
9.80
|
|
|
|
Volatility
|
|
Risk-Free Rate
|
|
Fair Value at Grant Date
|
||||
March 2011 Award
|
|
64.0
|
%
|
|
1.20
|
%
|
|
$
|
13.43
|
|
March 2012 Award
|
|
62.0
|
%
|
|
0.43
|
%
|
|
$
|
11.14
|
|
|
Number of
Units
|
|
Weighted-
Average Grant
Date Fair
Value
|
|||
Unvested balance at January 1, 2011
|
84,854
|
|
|
$
|
9.87
|
|
Granted
|
72,599
|
|
|
13.43
|
|
|
Additional units from dividends
|
4,122
|
|
|
9.23
|
|
|
Unvested balance at December 31, 2011
|
161,575
|
|
|
11.45
|
|
|
Granted
|
89,990
|
|
|
11.14
|
|
|
Additional units from dividends
|
7,277
|
|
|
10.18
|
|
|
Unvested balance at December 31, 2012
|
258,842
|
|
|
11.31
|
|
|
Additional units from dividends
|
6,452
|
|
|
10.00
|
|
|
Vested
|
(90,620
|
)
|
|
9.86
|
|
|
Unvested balance at December 31, 2013
|
174,674
|
|
|
$
|
12.01
|
|
|
|
Volatility
|
|
Risk-Free Rate
|
|
Fair Value at Grant Date
|
||||
March 2013 Award
|
|
39.2
|
%
|
|
0.36
|
%
|
|
$
|
9.55
|
|
May 2013 Award
|
|
37.9
|
%
|
|
0.40
|
%
|
|
$
|
10.41
|
|
|
Number of
Units
|
|
Weighted-
Average Grant
Date Fair
Value
|
|||
Unvested balance at January 1, 2013
|
—
|
|
|
$
|
—
|
|
Granted
|
217,949
|
|
|
9.64
|
|
|
Additional units from dividends
|
5,227
|
|
|
10.37
|
|
|
Vested
|
—
|
|
|
—
|
|
|
Unvested balance at December 31, 2013
|
223,176
|
|
|
$
|
9.66
|
|
|
Years Ended December 31,
|
||||||||||
|
2013
|
|
2012
|
|
2011
|
||||||
Numerator:
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
$
|
23,828
|
|
|
$
|
(18,075
|
)
|
|
$
|
(9,438
|
)
|
Income from discontinued operations
|
25,237
|
|
|
1,483
|
|
|
1,760
|
|
|||
Net income (loss)
|
$
|
49,065
|
|
|
$
|
(16,592
|
)
|
|
$
|
(7,678
|
)
|
Denominator:
|
|
|
|
|
|
||||||
Weighted-average number of common shares outstanding—basic
|
195,478,353
|
|
|
180,826,124
|
|
|
166,667,459
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Unvested restricted common stock
|
177,314
|
|
|
—
|
|
|
—
|
|
|||
Shares related to unvested MSUs and PSUs
|
206,839
|
|
|
—
|
|
|
—
|
|
|||
Weighted-average number of common shares outstanding—diluted
|
195,862,506
|
|
|
180,826,124
|
|
|
166,667,459
|
|
|||
Basic earnings (loss) per share:
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
0.12
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.06
|
)
|
Discontinued operations
|
0.13
|
|
|
0.01
|
|
|
0.01
|
|
|||
Total
|
$
|
0.25
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
Diluted earnings (loss) earnings per share:
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
0.12
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.06
|
)
|
Discontinued operations
|
0.13
|
|
|
0.01
|
|
|
0.01
|
|
|||
Total
|
$
|
0.25
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.05
|
)
|
|
Years Ended December 31,
|
|||||||
|
2013
|
|
2012
|
|
2011
|
|||
Unvested restricted common stock
|
—
|
|
|
161,266
|
|
|
513,657
|
|
Unexercised stock appreciation rights
|
262,461
|
|
|
262,461
|
|
|
262,461
|
|
Shares related to unvested MSUs
|
—
|
|
|
237,956
|
|
|
152,675
|
|
Total
|
262,461
|
|
|
661,683
|
|
|
928,793
|
|
Property
|
|
Principal
Balance
(In thousands)
|
|
Interest Rate
|
|
Maturity Date
|
|
Amortization Provisions
|
|||
Courtyard Manhattan / Midtown East
|
|
$
|
41,530
|
|
|
8.81
|
%
|
|
October 2014
|
|
30 years
|
Salt Lake City Marriott Downtown
|
|
62,771
|
|
|
4.25
|
%
|
|
November 2020
|
|
25 years
|
|
Courtyard Manhattan / Fifth Avenue
|
|
49,591
|
|
|
6.48
|
%
|
|
June 2016
|
|
30 years
|
|
Renaissance Worthington
|
|
53,804
|
|
|
5.40
|
%
|
|
July 2015
|
|
30 years
|
|
Frenchman’s Reef & Morning Star Marriott Beach Resort
|
|
57,671
|
|
|
5.44
|
%
|
|
August 2015
|
|
30 Years
|
|
Los Angeles Airport Marriott
|
|
82,600
|
|
|
5.30
|
%
|
|
July 2015
|
|
Interest Only
|
|
Orlando Airport Marriott
|
|
56,778
|
|
|
5.68
|
%
|
|
January 2016
|
|
30 years
|
|
Chicago Marriott Downtown Magnificent Mile
|
|
208,417
|
|
|
5.975
|
%
|
|
April 2016
|
|
30 years
|
|
Hilton Minneapolis
|
|
94,874
|
|
|
5.464
|
%
|
|
May 2021
|
|
25 years
|
|
JW Marriott Denver at Cherry Creek
|
|
39,692
|
|
|
6.47
|
%
|
|
July 2015
|
|
25 years
|
|
Lexington Hotel New York
|
|
170,368
|
|
|
LIBOR + 3.00% (3.165% at December 31, 2013)
|
|
|
March 2015 (1)
|
|
Interest Only
|
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
30,607
|
|
|
3.96
|
%
|
|
April 2023
|
|
30 years
|
|
Westin San Diego
|
|
70,194
|
|
|
3.94
|
%
|
|
April 2023
|
|
30 years
|
|
Westin Washington D.C. City Center
|
|
72,421
|
|
|
3.99
|
%
|
|
January 2023
|
|
25 years
|
|
Debt premium (2)
|
|
543
|
|
|
|
|
|
|
|
||
Total mortgage debt
|
|
1,091,861
|
|
|
|
|
|
|
|
||
Senior unsecured credit facility
|
|
—
|
|
|
LIBOR + 1.90% (2.09% at December 31, 2013)
|
|
|
January 2017 (3)
|
|
Interest Only
|
|
Total debt
|
|
|
$1,091,861
|
|
|
|
|
|
|
|
|
Weighted-Average Interest Rate
|
|
|
|
5.17%
|
|
|
|
|
(1)
|
The loan may be extended for
two
additional
one
-year terms subject to the satisfaction of certain conditions and the payment of an extension fee.
|
(2)
|
Recorded upon our assumption of the JW Marriott Denver at Cherry Creek mortgage debt in 2011.
|
(3)
|
The credit facility may be extended for an additional year upon the payment of applicable fees and the satisfaction of certain standard conditions.
|
2014
|
$
|
56,726
|
|
2015
|
243,832
|
|
|
2016
|
312,866
|
|
|
2017
|
178,681
|
|
|
2018
|
8,697
|
|
|
Thereafter
|
291,059
|
|
|
|
$
|
1,091,861
|
|
(1)
|
Assumes the Lexington Hotel New York mortgage loan is extended under the terms discussed above.
|
Ratio of Net Indebtedness to EBITDA
|
|
Applicable Margin
|
|
Less than 4.00 to 1.00
|
|
1.75
|
%
|
Greater than or equal to 4.00 to 1.00 but less than 5.00 to 1.00
|
|
1.90
|
%
|
Greater than or equal to 5.00 to 1.00 but less than 5.50 to 1.00
|
|
2.10
|
%
|
Greater than or equal to 5.50 to 1.00 but less than 6.00 to 1.00
|
|
2.20
|
%
|
Greater than or equal to 6.00 to 1.00 but less than 6.50 to 1.00
|
|
2.50
|
%
|
Greater than or equal to 6.50 to 1.00
|
|
2.75
|
%
|
|
|
|
Actual at
|
|
Covenant
|
|
December 31,
2013 |
Maximum leverage ratio(1)
|
60%
|
|
42.9%
|
Minimum fixed charge coverage ratio(2)
|
1.50x
|
|
2.43x
|
Minimum tangible net worth(3)
|
$1.857 billion
|
|
$2.282 billion
|
Secured recourse indebtedness(4)
|
Less than 50% of Total Asset Value
|
|
39%
|
(1)
|
Leverage ratio is total indebtedness, as defined in the credit agreement and which includes our commitment on the Times Square development hotel, divided by total asset value, which is defined in the credit agreement as (a) total cash and cash equivalents plus (b) the value of our owned hotels based on hotel net operating income divided by a defined capitalization rate, and (c) the book value of the Allerton Loan.
|
(2)
|
Fixed charge coverage ratio is Adjusted EBITDA, which is defined in the credit agreement as EBITDA less FF&E reserves, for the most recently ending 12 fiscal months, to fixed charges, which is defined in the credit agreement as interest expense, all regularly scheduled principal payments and payments on capitalized lease obligations, for the same most recently ending 12-month period.
|
(3)
|
Tangible net worth, as defined in the credit agreement, is (i) total gross book value of all assets, exclusive of depreciation and amortization, less intangible assets, total indebtedness, and all other liabilities, plus (ii)
75%
of net proceeds from future equity issuances.
|
(4)
|
After December 31, 2013, the secured recourse indebtedness covenant threshold will decrease to
45%
of Total Asset Value, as defined in the credit agreement.
|
|
Years Ended December 31,
|
||||||||||
|
2013
|
|
2012
|
|
2011
|
||||||
Hotel revenues
|
$
|
21,336
|
|
|
$
|
55,654
|
|
|
$
|
119,564
|
|
Hotel operating expenses
|
(15,977
|
)
|
|
(41,424
|
)
|
|
(90,577
|
)
|
|||
Operating income
|
5,359
|
|
|
14,230
|
|
|
28,987
|
|
|||
Depreciation and amortization
|
(1,759
|
)
|
|
(4,495
|
)
|
|
(17,037
|
)
|
|||
Interest income
|
1
|
|
|
3
|
|
|
13
|
|
|||
Interest expense
|
—
|
|
|
(2,297
|
)
|
|
(10,101
|
)
|
|||
Impairment charge
|
—
|
|
|
(14,690
|
)
|
|
—
|
|
|||
Gain on sale of hotel properties, net
|
22,733
|
|
|
9,479
|
|
|
—
|
|
|||
Income tax expense
|
(1,097
|
)
|
|
(747
|
)
|
|
(102
|
)
|
|||
Income from discontinued operations
|
$
|
25,237
|
|
|
$
|
1,483
|
|
|
$
|
1,760
|
|
Basic and diluted income from discontinued operations per share
|
$
|
0.13
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
|
Hilton Boston Downtown
|
|
Westin Washington D.C. City Center
|
|
Westin San Diego
|
|
Hilton Burlington
|
|
Hotel Rex
|
||||||||||
Land
|
|
$
|
23,262
|
|
|
$
|
24,579
|
|
|
$
|
22,902
|
|
|
$
|
9,197
|
|
|
$
|
7,856
|
|
Building
|
|
128,628
|
|
|
122,229
|
|
|
95,617
|
|
|
40,644
|
|
|
21,085
|
|
|||||
Furnitures, fixtures and equipment
|
|
3,675
|
|
|
3,499
|
|
|
2,734
|
|
|
3,469
|
|
|
601
|
|
|||||
Total fixed assets
|
|
155,565
|
|
|
150,307
|
|
|
121,253
|
|
|
53,310
|
|
|
29,542
|
|
|||||
Net other assets and liabilities
|
|
270
|
|
|
207
|
|
|
657
|
|
|
142
|
|
|
(21
|
)
|
|||||
Total
|
|
$
|
155,835
|
|
|
$
|
150,514
|
|
|
$
|
121,910
|
|
|
$
|
53,452
|
|
|
$
|
29,521
|
|
|
Year Ended December 31, 2012
|
||
Revenues
|
$
|
779,248
|
|
Loss from continuing operations
|
(7,176
|
)
|
|
Net loss
|
(5,693
|
)
|
|
Loss per share - Basic and Diluted
|
$
|
(0.04
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2013
|
|
2012
|
|
2011
|
||||||
Current - Federal
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
State
|
257
|
|
|
348
|
|
|
846
|
|
|||
Foreign
|
70
|
|
|
—
|
|
|
—
|
|
|||
|
327
|
|
|
348
|
|
|
846
|
|
|||
Deferred - Federal
|
(1,626
|
)
|
|
(5,374
|
)
|
|
2,862
|
|
|||
State
|
(167
|
)
|
|
(1,456
|
)
|
|
78
|
|
|||
Foreign
|
353
|
|
|
(311
|
)
|
|
(1,265
|
)
|
|||
|
(1,440
|
)
|
|
(7,141
|
)
|
|
1,675
|
|
|||
Income tax (benefit) provision from continuing operations
|
$
|
(1,113
|
)
|
|
$
|
(6,793
|
)
|
|
$
|
2,521
|
|
Income tax provision from discontinued operations
|
$
|
1,097
|
|
|
$
|
747
|
|
|
$
|
102
|
|
|
Year Ended December 31,
|
||||||||||
|
2013
|
|
2012
|
|
2011
|
||||||
Statutory federal tax provision (35)%
|
$
|
7,950
|
|
|
$
|
(8,703
|
)
|
|
$
|
(2,421
|
)
|
Tax impact of REIT election
|
(8,641
|
)
|
|
3,290
|
|
|
2,710
|
|
|||
State income tax (benefit) provision, net of federal tax benefit
|
58
|
|
|
(720
|
)
|
|
601
|
|
|||
Foreign income tax (benefit) provision
|
(552
|
)
|
|
(694
|
)
|
|
1,550
|
|
|||
Foreign tax rate adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
72
|
|
|
34
|
|
|
81
|
|
|||
Income tax (benefit) provision from continuing operations
|
$
|
(1,113
|
)
|
|
$
|
(6,793
|
)
|
|
$
|
2,521
|
|
|
2013
|
|
2012
|
||||
Deferred income related to key money
|
$
|
9,406
|
|
|
$
|
9,669
|
|
Net operating loss carryforwards
|
28,663
|
|
|
28,654
|
|
||
Alternative minimum tax credit carryforwards
|
129
|
|
|
50
|
|
||
Other
|
1,228
|
|
|
1,034
|
|
||
Deferred tax assets
|
39,426
|
|
|
39,407
|
|
||
Land basis difference recorded in purchase accounting
|
(4,260
|
)
|
|
(4,260
|
)
|
||
Depreciation and amortization
|
(6,738
|
)
|
|
(7,098
|
)
|
||
Deferred tax liabilities
|
(10,998
|
)
|
|
(11,358
|
)
|
||
Deferred tax asset, net
|
$
|
28,428
|
|
|
$
|
28,049
|
|
Property
|
|
Manager
|
|
Date of Agreement
|
|
Initial Term
|
|
Number of Renewal Terms
|
Atlanta Alpharetta Marriott
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
Bethesda Marriott Suites
|
|
Marriott
|
|
12/2004
|
|
21 years
|
|
Two ten-year periods
|
Boston Westin Waterfront
|
|
Starwood
|
|
5/2004
|
|
20 years
|
|
Four ten-year periods
|
Chicago Marriott Downtown
|
|
Marriott
|
|
3/2006
|
|
32 years
|
|
Two ten-year periods
|
Conrad Chicago
|
|
Hilton
|
|
11/2005
|
|
10 years
|
|
Two five-year periods
|
Courtyard Denver Downtown
|
|
Sage Hospitality
|
|
7/2011
|
|
5 years
|
|
One five-year period
|
Courtyard Manhattan/Fifth Avenue
|
|
Marriott
|
|
12/2004
|
|
30 years
|
|
None
|
Courtyard Manhattan/Midtown East
|
|
Marriott
|
|
11/2004
|
|
30 years
|
|
Two ten-year periods
|
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
Hilton Boston Downtown
|
|
Davidson Hotels & Resorts
|
|
11/2012
|
|
7 years
|
|
Two five-year periods
|
Hilton Burlington
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
Hilton Garden Inn Chelsea/New York City
|
|
Alliance Hospitality Management
|
|
9/2010
|
|
10 years
|
|
None
|
Hilton Minneapolis
|
|
Hilton
|
|
3/2006
|
|
20 ¾ years
|
|
None
|
Hotel Rex
|
|
Joie de Vivre Hotels
|
|
9/2005
|
|
5 years
|
|
Month-to-month
|
JW Marriott Denver at Cherry Creek
|
|
Sage Hospitality
|
|
5/2011
|
|
5 years
|
|
One five-year period
|
Lexington Hotel New York
|
|
Highgate Hotels
|
|
6/2011
|
|
10 years
|
|
One five-year period
|
Los Angeles Airport Marriott
|
|
Marriott
|
|
9/2000
|
|
40 years
|
|
Two ten-year periods
|
Oak Brook Hills Resort
|
|
Destination Hotels & Resorts
|
|
11/2013
|
|
5 years
|
|
None
|
Orlando Airport Marriott
|
|
Marriott
|
|
11/2005
|
|
30 years
|
|
None
|
Renaissance Charleston
|
|
Marriott
|
|
1/2000
|
|
21 years
|
|
Two five-year periods
|
Renaissance Worthington
|
|
Marriott
|
|
9/2000
|
|
30 years
|
|
Two ten-year periods
|
Salt Lake City Marriott Downtown
|
|
Marriott
|
|
12/2001
|
|
30 years
|
|
Three fifteen-year periods
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
Marriott
|
|
10/2004
|
|
20 years
|
|
One ten-year period
|
Vail Marriott Mountain Resort & Spa
|
|
Vail Resorts
|
|
6/2005
|
|
15½ years
|
|
None
|
Westin San Diego
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
Westin Washington D.C. City Center
|
|
Interstate Hotels & Resorts
|
|
12/2010
|
|
5 years
|
|
Month-to-month
|
Property
|
|
Base Management Fee(1)
|
|
Incentive Management Fee(2)
|
|
FF&E Reserve Contribution(1)
|
|
|||
Atlanta Alpharetta Marriott
|
|
3
|
%
|
|
25
|
%
|
|
5
|
%
|
|
Bethesda Marriott Suites
|
|
3
|
%
|
|
50
|
%
|
(3)
|
5
|
%
|
(4)
|
Boston Westin Waterfront
|
|
2.5
|
%
|
|
20
|
%
|
|
4
|
%
|
|
Chicago Marriott Downtown
|
|
3
|
%
|
|
20
|
%
|
(5)
|
5
|
%
|
|
Conrad Chicago
|
|
3
|
%
|
(6)
|
15
|
%
|
|
4
|
%
|
|
Courtyard Denver Downtown
|
|
2
|
%
|
(7)
|
10
|
%
|
|
4
|
%
|
|
Courtyard Manhattan/Fifth Avenue
|
|
5.5
|
%
|
(8)
|
25
|
%
|
|
4
|
%
|
|
Courtyard Manhattan/Midtown East
|
|
5
|
%
|
|
25
|
%
|
|
4
|
%
|
|
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
3
|
%
|
|
15
|
%
|
|
5.5
|
%
|
|
Hilton Boston Downtown
|
|
2
|
%
|
|
10
|
%
|
|
4
|
%
|
|
Hilton Burlington
|
|
1
|
%
|
(9)
|
10
|
%
|
|
—
|
|
|
Hilton Garden Inn Chelsea/New York City
|
|
2
|
%
|
(10)
|
10
|
%
|
|
—
|
|
|
Hilton Minneapolis
|
|
3
|
%
|
|
15
|
%
|
|
4
|
%
|
|
Hotel Rex
|
|
3
|
%
|
|
10
|
%
|
|
4
|
%
|
|
JW Marriott Denver at Cherry Creek
|
|
2.25
|
%
|
(11)
|
10
|
%
|
|
4
|
%
|
|
Lexington Hotel New York
|
|
3
|
%
|
|
20
|
%
|
|
4
|
%
|
|
Los Angeles Airport Marriott
|
|
3
|
%
|
|
25
|
%
|
|
5
|
%
|
|
Oak Brook Hills Resort Chicago (12)
|
|
2
|
%
|
|
—
|
|
|
—
|
|
|
Orlando Airport Marriott
|
|
2
|
%
|
|
25
|
%
|
|
5
|
%
|
|
Renaissance Charleston
|
|
3.5
|
%
|
|
20
|
%
|
|
5
|
%
|
|
Renaissance Worthington
|
|
3
|
%
|
|
25
|
%
|
|
5
|
%
|
|
Salt Lake City Marriott Downtown
|
|
3
|
%
|
|
20
|
%
|
|
5
|
%
|
|
The Lodge at Sonoma, a Renaissance Resort & Spa
|
|
3
|
%
|
|
20
|
%
|
|
5
|
%
|
|
Vail Marriott Mountain Resort & Spa
|
|
3
|
%
|
|
20
|
%
|
|
4
|
%
|
|
Westin San Diego
|
|
1
|
%
|
(9)
|
10
|
%
|
|
4
|
%
|
(13)
|
Westin Washington D.C. City Center
|
|
1
|
%
|
(9)
|
10
|
%
|
|
4
|
%
|
|
(1)
|
As a percentage of gross revenues.
|
(2)
|
Based on a percentage of hotel operating profits above a specified return on our invested capital or specified operating profit thresholds.
|
(3)
|
The owner's priority expires in
2027
.
|
(4)
|
The contribution is reduced to
1%
until operating profits exceed an owner's priority of
$3.8 million
.
|
(5)
|
Calculated as
20%
of net operating income before base management fees. There is
no
owner's priority.
|
(6)
|
The base management fee is reduced by the amount in which operating profits do not meet the performance guarantee. The performance guarantee was
$8.6 million
in 2013 and base management fees were reduced to
zero
.
|
(7)
|
The base management fee is
2.5%
of gross revenues if the hotel achieves operating results in excess of
7%
of our invested capital and
3%
of gross revenues if the hotel achieves operating profits in excess of
8%
of our invested capital.
|
(8)
|
The base management fee increases to
6%
beginning in fiscal year 2015 for the remainder of the agreement. Prior to 2015, the base management fee may increase to
6.0%
at the beginning of the fiscal year following the achievement of operating profits equal to or above
$5.0 million
.
|
(10)
|
During 2013, we amended the management agreement to reduce the annual base management fee from
2.5%
to
2%
effective March 1, 2013.
|
(11)
|
The base management fee is
2.75%
of gross revenues if the hotel achieves operating profits in excess of
7%
of our invested capital and
3.25%
of gross revenues if the hotel achieves operating profits in excess of
8%
of our invested capital.
|
|
Year Ended December 31,
|
||||||||||
|
2013
|
|
2012
|
|
2011
|
||||||
Base management fees
|
$
|
19,324
|
|
|
$
|
18,757
|
|
|
$
|
15,817
|
|
Incentive management fees
|
6,222
|
|
|
5,550
|
|
|
5,226
|
|
|||
Total management fees
|
$
|
25,546
|
|
|
$
|
24,307
|
|
|
$
|
21,043
|
|
•
|
Oak Brook Hills Resort: We terminated the management agreement effective in November 2013. We entered into a
5
-year management agreement with Destination Hotels & Resorts to operate the hotel as an independent hotel.
|
•
|
Hilton Garden Inn Chelsea/New York City: We amended the management agreement to reduce the base management fee to
2%
of gross revenues for the remainder of the term.
|
•
|
Orlando Airport Marriott: We determined that no action would be taken.
|
|
|
Date of Agreement
|
|
Term
|
|
Franchise Fee
|
Vail Marriott Mountain Resort & Spa
|
|
6/2005
|
|
16 years
|
|
6% of gross room sales plus 3% of gross food and beverage sales
|
Hilton Garden Inn Chelsea/New York City
|
|
9/2010
|
|
17 years
|
|
Royalty fee of 5% of gross room sales and program fee of 4.3% of gross room sales
|
JW Marriott Denver at Cherry Creek
|
|
5/2011
|
|
15 years
|
|
6% of gross room sales and 3% of gross food and beverage sales
|
Lexington Hotel New York (1)
|
|
3/2012
|
|
20 years
|
|
3% of gross room sales (2)
|
Courtyard Denver Downtown
|
|
7/2011
|
|
16 years
|
|
5.5% of gross room sales
|
Hilton Boston Downtown
|
|
7/2012
|
|
10 years
|
|
5% of gross room sales and 3% of gross food and beverage sales; program fee of 4% of gross room sales
|
Westin Washington D.C. City Center
|
|
12/2010
|
|
20 years
|
|
7% of gross room sales and 3% of gross food and beverage sales
|
Westin San Diego
|
|
12/2010
|
|
20 years
|
|
7% of gross room sales and 3% of gross food and beverage sales
|
Hilton Burlington
|
|
7/2012
|
|
10 years
|
|
5% of gross room sales and 3% of gross food and beverage sales; program fee of 4% of gross room sales
|
(1)
|
The agreement began on the date the hotel opened as a Autograph Collection hotel, which was August 19, 2013.
|
(2)
|
Increases to
4%
on the first anniversary of the agreement and
5%
on the second anniversary of the agreement.
|
•
|
The Bethesda Marriott Suites hotel is subject to a ground lease that runs until
2087
. There are
no
renewal options.
|
•
|
The Courtyard Manhattan/Fifth Avenue is subject to a ground lease that runs until
2085
, inclusive of
one
49
-year renewal option.
|
•
|
The Salt Lake City Marriott Downtown is subject to
two
ground leases: one ground lease covers the land under the hotel and the other ground lease covers the portion of the hotel that extends into the City Creek Project. The term of the ground lease covering the land under the hotel runs through
2056
, inclusive of our renewal options, and the term of the ground lease covering the extension runs through
2017
. We own a
21%
interest in the land under the hotel.
|
•
|
The Westin Boston Waterfront is subject to a ground lease that runs until
2099
. There are
no
renewal options.
|
•
|
The Hilton Minneapolis is subject to a ground lease that runs until
2091
. There are
no
renewal options.
|
(1)
|
These terms assume our exercise of all renewal options.
|
|
|
(2)
|
Represents rent for the year ended December 31, 2013. Rent will increase annually by 5.5%.
|
|
|
(3)
|
The ground lease term is 49 years. We have the right to renew the ground lease for an additional 49 year term on the same terms then applicable to the ground lease.
|
|
|
(4)
|
The total annual rent includes the fixed rent noted in the table plus a percentage rent equal to 5% of gross receipts for each lease year, but only to the extent that 5% of gross receipts exceeds the minimum fixed rent in such lease year. There was no such percentage rent earned during the year ended December 31, 2013.
|
|
|
(5)
|
We own a 21% interest in the land underlying the hotel and, as a result, 21% of the annual rent under the ground lease is paid to us by the hotel.
|
(6)
|
Total annual rent under the ground lease is capped at 2.5% of hotel gross revenues during the initial 30 years of the ground lease.
|
|
|
(7)
|
The ground lease payment and related property tax liability were negotiated as a single payment in lieu of taxes. The single payments increase at a rate of 5% per year through 2018. Beginning in 2019, there will no longer be a stipulated single payment and the hotel will pay only the real property tax portion of the initial single payment based on the then assessed valuation and applicable tax rate.
|
|
|
(8)
|
We have the right to extend the term of this lease for two consecutive renewal terms of ten years each with rent at then market value.
|
2014
|
$
|
10,135
|
|
2015
|
10,237
|
|
|
2016
|
10,509
|
|
|
2017
|
10,815
|
|
|
2018
|
11,124
|
|
|
Thereafter
|
615,532
|
|
|
|
$
|
668,352
|
|
|
December 31, 2013
|
|
December 31, 2012
|
||||||||||||
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||
Note receivable
|
$
|
50,084
|
|
|
$
|
64,500
|
|
|
$
|
53,792
|
|
|
$
|
57,000
|
|
Debt
|
$
|
1,091,861
|
|
|
$
|
1,087,516
|
|
|
$
|
988,731
|
|
|
$
|
1,035,450
|
|
|
Revenues
|
|
Investment (1)
|
||||||||||||||||||||
|
2013
|
|
2012
|
|
2011
|
|
2013
|
|
2012
|
|
2011
|
||||||||||||
|
(In thousands)
|
|
(In thousands)
|
||||||||||||||||||||
Chicago
|
$
|
149,498
|
|
|
$
|
144,260
|
|
|
$
|
136,287
|
|
|
$
|
537,512
|
|
|
$
|
536,651
|
|
|
$
|
532,098
|
|
Los Angeles
|
58,608
|
|
|
56,727
|
|
|
52,726
|
|
|
126,898
|
|
|
126,833
|
|
|
126,158
|
|
||||||
Boston
|
102,482
|
|
|
84,512
|
|
|
66,564
|
|
|
511,502
|
|
|
507,820
|
|
|
349,447
|
|
||||||
US Virgin Islands
|
62,439
|
|
|
55,753
|
|
|
34,367
|
|
|
140,257
|
|
|
133,230
|
|
|
126,907
|
|
||||||
New York
|
95,798
|
|
|
112,279
|
|
|
88,586
|
|
|
574,134
|
|
|
532,873
|
|
|
524,308
|
|
||||||
Minneapolis
|
50,097
|
|
|
49,075
|
|
|
50,769
|
|
|
157,928
|
|
|
155,703
|
|
|
155,703
|
|
||||||
Denver
|
31,909
|
|
|
29,469
|
|
|
17,152
|
|
|
121,289
|
|
|
120,369
|
|
|
120,316
|
|
||||||
Other
|
248,857
|
|
|
194,812
|
|
|
153,632
|
|
|
806,648
|
|
|
803,268
|
|
|
442,814
|
|
||||||
Total
|
$
|
799,688
|
|
|
$
|
726,887
|
|
|
$
|
600,083
|
|
|
$
|
2,976,168
|
|
|
$
|
2,916,747
|
|
|
$
|
2,377,751
|
|
(1)
|
Total investment represents our initial investment in the hotel plus any owner-funded capital expenditures since acquisition.
|
|
|
2013 Quarter Ended
|
||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
Total revenue
|
|
$
|
175,863
|
|
|
$
|
218,013
|
|
|
$
|
204,345
|
|
|
$
|
201,467
|
|
Total operating expenses
|
|
174,509
|
|
|
186,646
|
|
|
183,400
|
|
|
179,975
|
|
||||
Operating income
|
|
$
|
1,354
|
|
|
$
|
31,367
|
|
|
$
|
20,945
|
|
|
$
|
21,492
|
|
(Loss) income from continuing operations
|
|
$
|
(4,799
|
)
|
|
$
|
14,120
|
|
|
$
|
7,679
|
|
|
$
|
6,828
|
|
Income from discontinued operations
|
|
673
|
|
|
952
|
|
|
885
|
|
|
22,727
|
|
||||
Net (loss) income
|
|
$
|
(4,126
|
)
|
|
$
|
15,072
|
|
|
$
|
8,564
|
|
|
$
|
29,555
|
|
Basic and diluted (loss) earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
|
$
|
(0.02
|
)
|
|
$
|
0.07
|
|
|
$
|
0.04
|
|
|
$
|
0.03
|
|
Discontinued operations
|
|
0.00
|
|
|
0.01
|
|
|
0.00
|
|
|
0.12
|
|
||||
Total
|
|
$
|
(0.02
|
)
|
|
$
|
0.08
|
|
|
$
|
0.04
|
|
|
$
|
0.15
|
|
|
|
2012 Quarter Ended
|
||||||||||||||
|
|
March 23
|
|
June 15
|
|
September 7
|
|
December 31
|
||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
Total revenue
|
|
$
|
113,440
|
|
|
$
|
175,587
|
|
|
$
|
178,628
|
|
|
$
|
259,232
|
|
Total operating expenses
|
|
118,544
|
|
|
153,720
|
|
|
198,185
|
|
|
227,984
|
|
||||
Operating (loss) income
|
|
$
|
(5,104
|
)
|
|
$
|
21,867
|
|
|
$
|
(19,557
|
)
|
|
$
|
31,248
|
|
(Loss) income from continuing operations
|
|
$
|
(10,477
|
)
|
|
$
|
7,957
|
|
|
$
|
(31,171
|
)
|
|
$
|
15,616
|
|
Income (loss) from discontinued operations
|
|
13,092
|
|
|
987
|
|
|
(13,608
|
)
|
|
1,012
|
|
||||
Net income (loss)
|
|
$
|
2,615
|
|
|
$
|
8,944
|
|
|
$
|
(44,779
|
)
|
|
$
|
16,628
|
|
Basic and diluted (loss) earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
|
$
|
(0.06
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.17
|
)
|
|
$
|
0.08
|
|
Discontinued operations
|
|
0.08
|
|
|
0.00
|
|
|
(0.07
|
)
|
|
0.01
|
|
||||
Total
|
|
$
|
0.02
|
|
|
$
|
0.05
|
|
|
$
|
(0.24
|
)
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
Initial Cost
|
|
Capitalized
|
|
Gross Amount at End of Year
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
Building and
|
|
Subsequent to
|
|
|
|
Building and
|
|
|
|
Accumulated
|
|
Net Book
|
|
Year of
|
|
Depreciation
|
||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
|
|
Value
|
|
Acquisition
|
|
Life
|
||||||||||||||||||
Atlanta Alpharetta Marriott
|
|
$
|
—
|
|
|
$
|
3,623
|
|
|
$
|
33,503
|
|
|
$
|
860
|
|
|
$
|
3,623
|
|
|
$
|
34,363
|
|
|
$
|
37,986
|
|
|
$
|
(7,297
|
)
|
|
$
|
30,689
|
|
|
2005
|
|
40 Years
|
Bethesda Marriott Suites
|
|
—
|
|
|
—
|
|
|
45,656
|
|
|
1,738
|
|
|
—
|
|
|
47,394
|
|
|
47,394
|
|
|
(10,646
|
)
|
|
36,748
|
|
|
2004
|
|
40 Years
|
|||||||||
Boston Westin Waterfront
|
|
—
|
|
|
—
|
|
|
273,696
|
|
|
18,097
|
|
|
—
|
|
|
291,793
|
|
|
291,793
|
|
|
(50,214
|
)
|
|
241,579
|
|
|
2007
|
|
40 Years
|
|||||||||
Chicago Marriott Downtown
|
|
(208,417
|
)
|
|
36,900
|
|
|
347,921
|
|
|
18,620
|
|
|
36,900
|
|
|
366,541
|
|
|
403,441
|
|
|
(70,416
|
)
|
|
333,025
|
|
|
2006
|
|
40 Years
|
|||||||||
Conrad Chicago
|
|
—
|
|
|
31,650
|
|
|
76,961
|
|
|
3,536
|
|
|
31,650
|
|
|
80,497
|
|
|
112,147
|
|
|
(14,013
|
)
|
|
98,134
|
|
|
2006
|
|
40 Years
|
|||||||||
Courtyard Denver
|
|
—
|
|
|
9,400
|
|
|
36,180
|
|
|
371
|
|
|
9,400
|
|
|
36,551
|
|
|
45,951
|
|
|
(2,242
|
)
|
|
43,709
|
|
|
2011
|
|
40 Years
|
|||||||||
Courtyard Manhattan/Fifth Avenue
|
|
(49,591
|
)
|
|
—
|
|
|
34,685
|
|
|
2,450
|
|
|
—
|
|
|
37,135
|
|
|
37,135
|
|
|
(8,368
|
)
|
|
28,767
|
|
|
2004
|
|
40 Years
|
|||||||||
Courtyard Manhattan/Midtown East
|
|
(41,530
|
)
|
|
16,500
|
|
|
54,812
|
|
|
2,244
|
|
|
16,500
|
|
|
57,056
|
|
|
73,556
|
|
|
(12,797
|
)
|
|
60,759
|
|
|
2004
|
|
40 Years
|
|||||||||
Frenchman's Reef & Morning Star Marriott Beach Resort
|
|
(57,671
|
)
|
|
17,713
|
|
|
50,697
|
|
|
46,011
|
|
|
17,713
|
|
|
96,708
|
|
|
114,421
|
|
|
(13,508
|
)
|
|
100,913
|
|
|
2005
|
|
40 Years
|
|||||||||
Hilton Boston Downtown
|
|
—
|
|
|
23,262
|
|
|
128,628
|
|
|
1,526
|
|
|
23,262
|
|
|
130,154
|
|
|
153,416
|
|
|
(4,741
|
)
|
|
148,675
|
|
|
2012
|
|
40 Years
|
|||||||||
Hilton Burlington
|
|
—
|
|
|
9,197
|
|
|
40,644
|
|
|
465
|
|
|
9,197
|
|
|
41,109
|
|
|
50,306
|
|
|
(1,517
|
)
|
|
48,789
|
|
|
2012
|
|
40 Years
|
|||||||||
Hilton Garden Inn Chelsea/New York City
|
|
—
|
|
|
14,800
|
|
|
51,458
|
|
|
386
|
|
|
14,800
|
|
|
51,844
|
|
|
66,644
|
|
|
(4,284
|
)
|
|
62,360
|
|
|
2010
|
|
40 Years
|
|||||||||
Hilton Minneapolis
|
|
(94,874
|
)
|
|
—
|
|
|
129,640
|
|
|
576
|
|
|
—
|
|
|
130,216
|
|
|
130,216
|
|
|
(11,516
|
)
|
|
118,700
|
|
|
2010
|
|
40 Years
|
|||||||||
Hotel Rex
|
|
—
|
|
|
7,856
|
|
|
21,085
|
|
|
(104
|
)
|
|
7,856
|
|
|
20,981
|
|
|
28,837
|
|
|
(595
|
)
|
|
28,242
|
|
|
2012
|
|
40 Years
|
|||||||||
JW Marriott Denver
|
|
(39,692
|
)
|
|
9,200
|
|
|
63,183
|
|
|
1,045
|
|
|
9,200
|
|
|
64,228
|
|
|
73,428
|
|
|
(4,149
|
)
|
|
69,279
|
|
|
2011
|
|
40 Years
|
|||||||||
Lexington Hotel New York
|
|
(170,368
|
)
|
|
92,000
|
|
|
229,368
|
|
|
1,463
|
|
|
92,000
|
|
|
230,831
|
|
|
322,831
|
|
|
(14,832
|
)
|
|
307,999
|
|
|
2011
|
|
40 Years
|
|||||||||
Los Angeles Airport Marriott
|
|
(82,600
|
)
|
|
24,100
|
|
|
83,077
|
|
|
7,274
|
|
|
24,100
|
|
|
90,351
|
|
|
114,451
|
|
|
(19,165
|
)
|
|
95,286
|
|
|
2005
|
|
40 Years
|
|||||||||
Oak Brook Hills Resort Chicago
|
|
—
|
|
|
9,500
|
|
|
39,128
|
|
|
(23,358
|
)
|
|
9,500
|
|
|
15,770
|
|
|
25,270
|
|
|
(8,179
|
)
|
|
17,091
|
|
|
2005
|
|
40 Years
|
|||||||||
Orlando Airport Marriott
|
|
(56,778
|
)
|
|
9,769
|
|
|
57,803
|
|
|
3,728
|
|
|
9,769
|
|
|
61,531
|
|
|
71,300
|
|
|
(12,231
|
)
|
|
59,069
|
|
|
2005
|
|
40 Years
|
|||||||||
Renaissance Charleston
|
|
—
|
|
|
5,900
|
|
|
32,511
|
|
|
445
|
|
|
5,900
|
|
|
32,956
|
|
|
38,856
|
|
|
(2,761
|
)
|
|
36,095
|
|
|
2010
|
|
40 Years
|
|||||||||
Renaissance Worthington
|
|
(53,804
|
)
|
|
15,500
|
|
|
63,428
|
|
|
2,895
|
|
|
15,500
|
|
|
66,323
|
|
|
81,823
|
|
|
(13,759
|
)
|
|
68,064
|
|
|
2005
|
|
40 Years
|
|||||||||
Salt Lake City Marriott Downtown
|
|
(62,771
|
)
|
|
—
|
|
|
45,815
|
|
|
2,957
|
|
|
855
|
|
|
48,772
|
|
|
49,627
|
|
|
(10,743
|
)
|
|
38,884
|
|
|
2004
|
|
40 Years
|
|||||||||
The Lodge at Sonoma, a Renaissance Resort and Spa
|
|
(30,607
|
)
|
|
3,951
|
|
|
22,720
|
|
|
565
|
|
|
3,951
|
|
|
23,285
|
|
|
27,236
|
|
|
(7,460
|
)
|
|
19,776
|
|
|
2004
|
|
40 Years
|
|||||||||
Westin San Diego
|
|
(70,194
|
)
|
|
22,902
|
|
|
95,617
|
|
|
863
|
|
|
22,902
|
|
|
96,480
|
|
|
119,382
|
|
|
(3,510
|
)
|
|
115,872
|
|
|
2012
|
|
40 Years
|
|||||||||
Westin Washington, D.C City Center
|
|
(72,421
|
)
|
|
24,579
|
|
|
122,229
|
|
|
249
|
|
|
24,579
|
|
|
122,478
|
|
|
147,057
|
|
|
(4,470
|
)
|
|
142,587
|
|
|
2012
|
|
40 Years
|
|||||||||
Vail Marriott Mountain Resort & Spa
|
|
—
|
|
|
5,800
|
|
|
52,463
|
|
|
1,850
|
|
|
5,800
|
|
|
54,313
|
|
|
60,113
|
|
|
(11,500
|
)
|
|
48,613
|
|
|
2005
|
|
40 Years
|
|||||||||
Total
|
|
$
|
(1,091,318
|
)
|
|
$
|
394,102
|
|
|
$
|
2,232,908
|
|
|
$
|
96,752
|
|
|
$
|
394,957
|
|
|
$
|
2,329,660
|
|
|
$
|
2,724,617
|
|
|
$
|
(324,913
|
)
|
|
$
|
2,399,704
|
|
|
|
|
|
Balance at December 31, 2010
|
|
$
|
2,152,921
|
|
Additions:
|
|
|
||
Acquisitions
|
|
439,338
|
|
|
Capital expenditures
|
|
31,082
|
|
|
|
|
|
||
Balance at December 31, 2011
|
|
$
|
2,623,341
|
|
Additions:
|
|
|
||
Acquisitions
|
|
$
|
495,999
|
|
Capital expenditures
|
|
12,756
|
|
|
Deductions:
|
|
|
||
Dispositions and other
|
|
(333,545
|
)
|
|
Impairment
|
|
(27,711
|
)
|
|
|
|
|
||
Balance at December 31, 2012
|
|
$
|
2,770,840
|
|
Additions:
|
|
|
||
Capital expenditures
|
|
$
|
15,089
|
|
Deductions:
|
|
|
||
Dispositions and other
|
|
(61,312
|
)
|
|
|
|
|
||
Balance at December 31, 2013
|
|
$
|
2,724,617
|
|
Balance at December 31, 2010
|
|
$
|
208,741
|
|
Depreciation and amortization
|
|
53,518
|
|
|
|
|
|
||
Balance at December 31, 2011
|
|
262,259
|
|
|
Depreciation and amortization
|
|
90,893
|
|
|
Dispositions and other
|
|
(76,320
|
)
|
|
|
|
|
||
Balance at December 31, 2012
|
|
276,832
|
|
|
Depreciation and amortization
|
|
59,393
|
|
|
Dispositions and other
|
|
(11,312
|
)
|
|
|
|
|
||
Balance at December 31, 2013
|
|
$
|
324,913
|
|
Company Percentile Ranking
|
TSR Multiplier
|
Less than 30
th
percentile
|
0%
|
Equal to 30
th
percentile
|
50%
|
Equal to 50
th
percentile
|
100%
|
Equal to 75
th
percentile
|
150%
|
Greater than 75
th
percentile
|
150%
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2013
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
||||||||||
Income (Loss) from Continuing Operations Before Income Taxes
|
$
|
22,715
|
|
|
$
|
(24,868
|
)
|
|
$
|
(6,917
|
)
|
|
$
|
(9,813
|
)
|
|
$
|
(31,157
|
)
|
Fixed Charges
|
62,850
|
|
|
61,292
|
|
|
61,151
|
|
|
49,777
|
|
|
54,670
|
|
|||||
Amortization of Capitalized Interest
|
70
|
|
|
70
|
|
|
111
|
|
|
175
|
|
|
175
|
|
|||||
Capitalized Interest
|
(1,516
|
)
|
|
(1,164
|
)
|
|
(1,527
|
)
|
|
(112
|
)
|
|
(19
|
)
|
|||||
Earnings
|
$
|
84,119
|
|
|
$
|
35,330
|
|
|
$
|
52,818
|
|
|
$
|
40,027
|
|
|
$
|
23,669
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed Charges:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest Expense and Amortization of Deferred Financing Costs
|
$
|
57,279
|
|
|
$
|
56,068
|
|
|
$
|
55,507
|
|
|
$
|
45,524
|
|
|
$
|
51,609
|
|
Portion of Rent Related to Interest
|
4,055
|
|
|
4,060
|
|
|
4,117
|
|
|
4,141
|
|
|
3,042
|
|
|||||
Capitalized Interest
|
1,516
|
|
|
1,164
|
|
|
1,527
|
|
|
112
|
|
|
19
|
|
|||||
Fixed Charges
|
62,850
|
|
|
61,292
|
|
|
61,151
|
|
|
49,777
|
|
|
54,670
|
|
|||||
Preferred Stock Dividends
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Combined Fixed Charges and Preferred Stock Dividends
|
$
|
62,850
|
|
|
$
|
61,292
|
|
|
$
|
61,151
|
|
|
$
|
49,777
|
|
|
$
|
54,670
|
|
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
|
1.34
|
|
|
|
|
|
|
|
|
|
|||||||||
Deficiency of Earnings to Fixed Charges and Preferred Stock Dividends
|
$
|
—
|
|
|
$
|
(25,962
|
)
|
|
$
|
(8,333
|
)
|
|
$
|
(9,750
|
)
|
|
$
|
(31,001
|
)
|
Subsidiary
|
|
Jurisdiction of Organization
|
Bloodstone TRS, Inc.
|
|
Delaware
|
DiamondRock Acquisition, LLC
|
|
Delaware
|
DiamondRock Allerton Owner, LLC
|
|
Delaware
|
DiamondRock Alpharetta Owner, LLC
|
|
Delaware
|
DiamondRock Alpharetta Tenant, LLC
|
|
Delaware
|
DiamondRock Bethesda General, LLC
|
|
Delaware
|
DiamondRock Bethesda Limited, LLC
|
|
Delaware
|
DiamondRock Bethesda Owner Limited Partnership
|
|
Maryland
|
DiamondRock Bethesda Tenant, LLC
|
|
Delaware
|
DiamondRock Boston Broad Street Owner, LLC
|
|
Delaware
|
DiamondRock Boston Broad Street Tenant, LLC
|
|
Delaware
|
DiamondRock Boston Expansion Owner, LLC
|
|
Delaware
|
DiamondRock Boston Owner, LLC
|
|
Delaware
|
DiamondRock Boston Retail Owner, LLC
|
|
Delaware
|
DiamondRock Boston Tenant, LLC
|
|
Delaware
|
DiamondRock Burlington Owner, LLC
|
|
Delaware
|
DiamondRock Burlington Tenant, LLC
|
|
Delaware
|
DiamondRock Cayman Islands, Inc.
|
|
Cayman Islands
|
DiamondRock Charleston Owner, LLC
|
|
Delaware
|
DiamondRock Charleston Tenant, LLC
|
|
Delaware
|
DiamondRock Chelsea Owner, LLC
|
|
Delaware
|
DiamondRock Chelsea Tenant, LLC
|
|
Delaware
|
DiamondRock Cherry Creek Owner, LLC
|
|
Delaware
|
DiamondRock Cherry Creek Tenant, LLC
|
|
Delaware
|
DiamondRock Chicago Conrad Owner, LLC
|
|
Delaware
|
DiamondRock Chicago Conrad Tenant, LLC
|
|
Delaware
|
DiamondRock Chicago Owner, LLC
|
|
Delaware
|
DiamondRock Chicago Tenant, LLC
|
|
Delaware
|
DiamondRock DC Holdings, LLC
|
|
Delaware
|
DiamondRock DC M Street Owner, LLC
|
|
Delaware
|
DiamondRock DC M Street Tenant, LLC
|
|
Delaware
|
DiamondRock Denver Downtown Owner, LLC
|
|
Delaware
|
DiamondRock Denver Downtown Tenant, LLC
|
|
Delaware
|
DiamondRock East 40th Street NYC Owner Holdings, LLC
|
|
Delaware
|
DiamondRock East 40th Street NYC Owner, LLC
|
|
Delaware
|
DiamondRock East 40th Street NYC Tenant, LLC
|
|
Delaware
|
DiamondRock Frenchman's Holdings, LLC
|
|
Delaware
|
DiamondRock Frenchman's Owner, Inc.
|
|
U.S. Virgin Islands
|
DiamondRock Hospitality Limited Partnership
|
|
Delaware
|
DiamondRock Hospitality, LLC
|
|
Delaware
|
DiamondRock LAX Owner, LLC
|
|
Delaware
|
DiamondRock LAX Tenant, LLC
|
|
Delaware
|
DiamondRock Manhattan/Midtown East Owner, LLC
|
|
Delaware
|
DiamondRock Manhattan/Midtown East Tenant, LLC
|
|
Delaware
|
DiamondRock Minneapolis Owner, LLC
|
|
Delaware
|
DiamondRock Minneapolis Tenant, LLC
|
|
Delaware
|
DiamondRock NY Lex Owner, LLC
|
|
Delaware
|
DiamondRock NY Lex Tenant, LLC
|
|
Delaware
|
DiamondRock Oak Brook Owner, LLC
|
|
Delaware
|
DiamondRock Oak Brook Tenant, LLC
|
|
Delaware
|
DiamondRock Orlando Airport Owner, LLC
|
|
Delaware
|
DiamondRock Orlando Airport Tenant, LLC
|
|
Delaware
|
DiamondRock Salt Lake City Fee Owner, LLC
|
|
Delaware
|
DiamondRock Salt Lake Owner, LLC
|
|
Delaware
|
DiamondRock Salt Lake Tenant, LLC
|
|
Delaware
|
DiamondRock San Diego Owner, LLC
|
|
Delaware
|
DiamondRock San Diego Tenant, LLC
|
|
Delaware
|
DiamondRock SF Sutter Street Owner, LLC
|
|
Delaware
|
DiamondRock SF Sutter Street Tenant, LLC
|
|
Delaware
|
DiamondRock Sonoma Owner, LLC
|
|
Delaware
|
DiamondRock Sonoma Tenant, LLC
|
|
Delaware
|
DiamondRock Times Square Owner, LLC
|
|
Delaware
|
DiamondRock Times Square Tenant, LLC
|
|
Delaware
|
DiamondRock Torrance Owner, LLC
|
|
Delaware
|
DiamondRock Torrance Tenant, LLC
|
|
Delaware
|
DiamondRock Vail Owner, LLC
|
|
Delaware
|
DiamondRock Vail Tenant, LLC
|
|
Delaware
|
DRH Austin Owner General, LLC
|
|
Delaware
|
DRH Austin Owner Limited, LLC
|
|
Delaware
|
DRH Austin Owner Limited Partnership
|
|
Delaware
|
DRH Austin Tenant General, LLC
|
|
Delaware
|
DRH Austin Tenant Limited, LLC
|
|
Delaware
|
DRH Austin Tenant Limited Partnership
|
|
Delaware
|
DRH Worthington Owner General, LLC
|
|
Delaware
|
DRH Worthington Owner Limited, LLC
|
|
Delaware
|
DRH Worthington Owner Limited Partnership
|
|
Delaware
|
DRH Worthington Tenant General, LLC
|
|
Delaware
|
DRH Worthington Tenant Limited, LLC
|
|
Delaware
|
DRH Worthington Tenant Limited Partnership
|
|
Delaware
|
1.
|
I have reviewed this Annual Report on Form 10-K of DiamondRock Hospitality Company;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Mark W. Brugger
|
|
Mark W. Brugger
|
|
Chief Executive Officer
(Principal Executive Officer)
|
1.
|
I have reviewed this Annual Report on Form 10-K of DiamondRock Hospitality Company;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Sean M. Mahoney
|
|
Sean M. Mahoney
|
|
Executive Vice President and
Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
|
|
|
/s/ Mark W. Brugger
|
|
/s/ Sean M. Mahoney
|
Mark W. Brugger
|
|
Sean M. Mahoney
|
Chief Executive Officer
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
February 25, 2014
|
|
February 25, 2014
|