e10vk
UNITED
STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-K
|
|
|
(Mark One)
|
|
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended
December 31, 2006
|
OR
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period
from to
|
Commission File Number:
001-31775
ASHFORD HOSPITALITY TRUST,
INC.
(Exact name of registrant as
specified in its charter)
|
|
|
MARYLAND
|
|
86-1062192
|
(State or other jurisdiction
of
|
|
(I.R.S. Employer
|
incorporation or
organization)
|
|
Identification No.)
|
|
|
|
14185 Dallas Parkway,
Suite 1100,
Dallas, Texas
|
|
75254
(Zip Code)
|
(Address of principal executive
offices)
|
|
|
(972) 490-9600
(Registrants telephone
number, including area code)
Securities registered pursuant to Section 12(b) of the
Act:
Common Stock, $0.01 Par
Preferred Stock, Series A, $0.01 Par
Securities registered pursuant to Section 12(g) of the
Act:
None
Indicate by check mark if the registrant is a well-known
seasoned issuer (as defined by Rule 405 of the Securities
Exchange
Act). Yes þ No o
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the
Securities Exchange
Act. Yes o
No þ
Indicate by check mark whether the registrant (i) has filed
all reports required to be filed by Section 13 or
15 (d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that
the registrant was required to file such reports), and
(ii) has been subject to such filing requirements for the
past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of
Regulation S-K
is not contained herein, and will not be contained, to the best
of registrants knowledge, in definitive proxy or
information statements incorporated by reference in
Part III of this
Form 10-K
or any amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated
filer (as defined in
Rule 12b-2
of the Securities Exchange Act).
Large Accelerated
Filer o Accelerated
Filer þ
Non-Accelerated Filer o
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Securities Exchange
Act). Yes o No þ
The aggregate market value of the common stock of the registrant
held by non-affiliates of the registrant, computed by reference
to the price at which the registrants common stock was
last sold on the last business day of the registrants most
recently completed second fiscal quarter, was approximately
$690.7 million. As of March 8, 2007, the registrant
had issued and outstanding 72,936,841 shares of common
stock.
DOCUMENTS INCORPORATED BY REFERENCE
The Registrants definitive Proxy Statement pertaining to
the 2007 Annual Meeting of Stockholders (the Proxy
Statement), filed or to be filed not later than
120 days after the end of the fiscal year pursuant to
Regulation 14A, is incorporated herein by reference into
Part III.
Forward-Looking
Statements
We make forward-looking statements throughout this
Form 10-K
and documents incorporated herein by reference that are subject
to risks and uncertainties. These forward-looking statements
include information about possible or assumed future results of
our business, financial condition, liquidity, results of
operations, plans, and objectives. Statements regarding the
following subjects are forward-looking by their nature:
|
|
|
|
|
our business and investment strategy;
|
|
|
|
our projected operating results;
|
|
|
|
completion of any pending transactions;
|
|
|
|
our ability to obtain future financing arrangements;
|
|
|
|
our understanding of our competition;
|
|
|
|
market trends;
|
|
|
|
projected capital expenditures; and
|
|
|
|
the impact of technology on our operations and business.
|
Such forward-looking statements are based on our beliefs,
assumptions, and expectations of our future performance taking
into account all information currently known to us. These
beliefs, assumptions, and expectations can change as a result of
many potential events or factors, not all of which are known to
us. If a change occurs, our business, financial condition,
liquidity, results of operations, plans, and other objectives
may vary materially from those expressed in our forward-looking
statements. Additionally, the following factors could cause
actual results to vary from our forward-looking statements:
|
|
|
|
|
factors discussed in this
Form 10-K,
including those set forth under the sections titled Risk
Factors, Managements Discussion and Analysis
of Financial Condition and Results of Operations,
Business, and Properties;
|
|
|
|
general volatility of the capital markets and the market price
of our common stock;
|
|
|
|
changes in our business or investment strategy;
|
|
|
|
availability, terms, and deployment of capital;
|
|
|
|
availability of qualified personnel;
|
|
|
|
changes in our industry and the market in which we operate,
interest rates, or the general economy; and
|
|
|
|
the degree and nature of our competition.
|
When we use the words will likely result,
may, anticipate, estimate,
should, expect, believe,
intend, or similar expressions, we intend to
identify forward-looking statements. You should not place undue
reliance on these forward-looking statements. We are not
obligated to publicly update or revise any forward-looking
statements, whether as a result of new information, future
events, or otherwise.
3
PART I
OUR
COMPANY
Ashford Hospitality Trust, Inc. and subsidiaries (the
Company or we or our) is a
self-advised real estate investment trust (REIT),
which commenced operations on August 29, 2003
(inception) when it completed its initial public
offering (IPO). We own our lodging investments and
conduct our business through Ashford Hospitality Limited
Partnership, our operating partnership. Ashford OP General
Partner LLC, a wholly-owned subsidiary of ours, serves as the
sole general partner of our operating partnership.
The Company elected to be treated as a REIT for federal income
tax purposes. As a result of limitations imposed on REITs
related to operating hotel properties, each of the
Companys hotel properties is leased or owned by
wholly-owned subsidiaries of the Company that are treated as
taxable REIT subsidiaries for federal income tax purposes
(collectively, such subsidiaries are referred to as
Ashford TRS). Ashford TRS then engages third-party
or affiliated hotel management companies to operate the hotels
under management contracts. Remington Lodging &
Hospitality, L.P. and Remington Management, L.P. (collectively,
Remington Lodging), both primary property managers
for the Company, are beneficially wholly owned by
Mr. Archie Bennett, Jr., the Companys Chairman,
and Mr. Montgomery J. Bennett, the Companys President
and Chief Executive Officer. As of December 31, 2006,
Remington Lodging managed 37 of the Companys 81 hotel
properties while unaffiliated management companies managed the
remaining 44 hotel properties.
As of December 31, 2006, 72,942,841 shares of common
stock, 2,300,000 shares of Series A preferred stock,
7,447,865 shares of Series B preferred stock, and
13,512,425 units of limited partnership interest held by
entities other than the Company were outstanding. During the
year ended December 31, 2006, the Company completed the
following transactions:
|
|
|
|
|
On January 25, 2006, the Company issued
12,107,623 shares of common stock in a follow-on public
offering.
|
|
|
|
On March 28, 2006, the Company issued 642,557 shares
of restricted common stock to its executive officers and certain
employees of the Company and its affiliates.
|
|
|
|
On May 2, 2006, the Company issued 16,000 shares of
common stock to its directors as compensation for serving on the
Board of Directors through May 2007.
|
|
|
|
On July 13, 2006, the Company issued 3,814,842 units
of limited partnership interest in connection with the
acquisition of a hotel property.
|
|
|
|
On July 25, 2006, the Company issued 14,950,000 shares
of common stock in a follow-on public offering.
|
|
|
|
On August 1, 2006, the Company issued 3,000 shares of
restricted common stock to certain employees of the Company.
|
|
|
|
During the year ended December 31, 2006, the Company issued
1,394,492 shares of common stock in exchange for
1,394,492 units of limited partnership interest.
|
As of December 31, 2006, we owned 81 hotel properties in
26 states with 15,492 rooms, an office building with
nominal operations, and approximately $103.0 million of
mezzanine or first-mortgage loans receivable. Our hotel
investments are currently focused on the upscale and
upper-upscale
lodging segments and primarily concentrated among Marriott,
Hilton, Hyatt, and Starwood brands.
We maintain a website at www.ahtreit.com. On our website,
we make available
free-of-charge
all our annual reports on
Form 10-K,
quarterly reports on
Form 10-Q,
current reports on
Form 8-K,
and other reports filed or furnished pursuant to
Section 13(a) or 15(d) of the Securities and Exchange Act
of 1934, as amended, as soon as reasonably practicable after we
electronically file such material with the Securities and
Exchange Commission. In addition, our Code of Business Conduct
and Ethics, Code of Ethics for the Chief Executive Officer,
Chief Financial
4
Officer, and Chief Accounting Officer, Corporate Governance
Guidelines, and Board Committee Charters are also available
free-of-charge
on our website or can be made available in print upon request.
All reports filed with the Securities and Exchange Commission
may also be read and copied at the SECs Public Reference
Room at 450 Fifth Street, NW, Washington, DC 20549. Further
information regarding the operation of the Public Reference Room
may be obtained by calling
1-800-SEC-0330.
In addition, all of our filed reports can be obtained at the
SECs website at www.sec.gov.
OUR
BUSINESS STRATEGIES
We currently focus our investment strategies on the upscale and
upper-upscale
segments within the lodging industry. However, we also believe
that as supply, demand, and capital market cycles change, we
will be able to shift our investment strategies to take
advantage of newly created lodging-related investment
opportunities as they develop. Currently, we do not limit our
acquisitions to any specific geographical market. While our
current investment strategies are well defined, our Board of
Directors may change our investment policies at any time without
stockholder approval.
We intend to continue to invest in a variety of lodging-related
assets based upon our evaluation of diverse market conditions.
These investments may include: (i) direct hotel
investments; (ii) mezzanine financing through origination
or acquisition in secondary markets; (iii) first-lien
mortgage financing through origination or acquisition in
secondary markets; and (iv) sale-leaseback transactions.
Our strategy is designed to take advantage of current lodging
industry conditions and adjust to changes in market conditions
over time. In the current market, we believe we can continue to
purchase assets at discounts and acquire or originate debt
positions with attractive relative yields. Over time, our
assessment of market conditions will determine asset
reallocation strategies. While we seek to capitalize on
favorable market fundamentals, conditions beyond our control may
have an impact on overall profitability and our investment
returns.
Our current investment strategy primarily targets limited and
full-service hotels in primary, secondary, and resort markets
throughout the United States. To take full advantage of current
and future investment opportunities in the lodging industry, we
will invest according to the asset allocation strategies
described below. Due to ongoing changes in market conditions, we
will continually evaluate the appropriateness of our investment
strategies. Our Board of Directors may change any or all of
these strategies at any time.
Direct Hotel Investments In selecting hotels
to acquire, we target hotels that either offer a high current
return or have the opportunity to increase in value through
repositioning, capital investments, market-based recovery, or
improved management practices. We intend to continue to acquire
existing hotels and, under appropriate market conditions, may
develop new hotels. Our direct hotel acquisition strategy will
continue to follow similar investment criteria and will seek to
achieve both current income and income from appreciation. In
addition, we will continue to assess our existing hotel
portfolio and make strategic decisions to sell certain
under-performing or smaller hotels that do not fit our
investment strategy or criteria.
Mezzanine Financing Subordinated loans, or
mezzanine loans, that we acquire or originate relate to upscale
or full-service hotels with reputable managers that are located
in established or emerging
sub-markets.
These mezzanine loans are secured by junior mortgages on hotels
or pledges of equity interests in entities owning hotels. We
intend to continue to acquire or originate mezzanine loans.
Mezzanine loans that we acquire in the future may be secured by
individual assets as well as cross-collateralized portfolios of
assets. Although these types of loans generally have greater
repayment risks than first mortgages due to the subordinated
nature of the loans, we have a disciplined approach in
underwriting the value of the asset. We expect this asset class
to provide us with attractive returns. In addition, subject to
restrictions applicable to REITs, we may acquire or originate
corporate-level mezzanine loans on an unsecured basis.
First Mortgage Financing From time to time,
we acquire or originate junior participations in first
mortgages, which we often refer to as mezzanine loans. As
interest rates increase and the dynamics in the hotel industry
make first-mortgage investments more attractive, we intend to
acquire, potentially at a discount to par, or originate loans
secured by first priority mortgages on hotels. We may be subject
to certain state-imposed licensing regulations related to
commercial mortgage lenders, with which we intend to comply.
However, because we are not
5
a bank or a federally chartered lending institution, we are not
subject to the state and federal regulatory constraints imposed
on such entities. Also, we expect we will be able to offer more
flexible terms than commercial lenders who contribute loans to
securitized mortgage pools. We anticipate that this asset class
will provide us with stable, attractive current yields.
Sale-Leaseback Transactions To date, we have
not participated in any sale-leaseback transactions. However, if
the lodging industry fundamentals shift such that sale-leaseback
transactions become more attractive investments, we intend to
purchase hotels and lease them back to their existing hotel
owners.
OUR
OPERATING SEGMENTS
As addressed in Item 15, Financial Statements Schedules, we
currently operate in two business segments within the hotel
lodging industry: direct hotel investments and hotel financing.
These operating segments are described above along with
additional operating segments where we anticipate future
participation.
OUR
FINANCING STRATEGY
We utilize our borrowing power to leverage future investments.
When evaluating our future level of indebtedness and making
decisions regarding the incurrence of indebtedness, our Board of
Directors considers a number of factors, including:
|
|
|
|
|
the purchase price of our investments to be acquired with debt
financing;
|
|
|
|
the estimated market value of our investments upon
refinancing; and
|
|
|
|
the ability of particular investments, and our Company as a
whole, to generate cash flow to cover expected debt service.
|
We may incur debt in the form of purchase money obligations to
the sellers of properties, publicly or privately placed debt
instruments, or financing from banks, institutional investors,
or other lenders. Any such indebtedness may be unsecured or
secured by mortgages or other interests in our properties or
mortgage loans. This indebtedness may be recourse, non-recourse,
or cross-collateralized. If recourse, that recourse may include
our general assets or be limited to the particular investment to
which the indebtedness relates. In addition, we may invest in
properties or loans subject to existing loans secured by
mortgages or similar liens on the properties, or we may
refinance properties acquired on a leveraged basis. We may use
the proceeds from any borrowings for working capital to:
|
|
|
|
|
purchase interests in partnerships or joint ventures;
|
|
|
|
refinance existing indebtedness;
|
|
|
|
finance the origination or purchase of mortgage
investments; or
|
|
|
|
finance acquisitions, expand or redevelop existing properties,
or develop new properties.
|
In addition, we may need to borrow to meet the taxable income
distribution requirements under the Internal Revenue Code if we
do not have sufficient cash available to meet those distribution
requirements. No assurances can be given that we will obtain
additional financings or, if we do, what the amount and terms
will be. Our failure to obtain future financing under favorable
terms could adversely impact our ability to execute our business
strategy. In addition, we may selectively pursue mortgage
financing on our individual properties and mortgage investments.
OUR
DISTRIBUTION POLICY
To maintain our qualification as a REIT, we make annual
distributions to our stockholders of at least 90% of our REIT
taxable income (which does not necessarily equal net income as
calculated in accordance with generally accepted accounting
principles). Distributions are authorized by our Board of
Directors and declared by us based upon a variety of factors
deemed relevant by our directors. No assurance can be given that
our dividend policy will not change in the future. Our ability
to pay distributions to our stockholders will depend, in part,
upon our receipt of distributions from our operating
partnership. This, in turn, may depend upon receipt of lease
payments with respect to our properties from indirect,
wholly-owned subsidiaries of our operating partnership and the
management of our
6
properties by our property managers. Distributions to our
stockholders are generally taxable to our stockholders as
ordinary income. However, since a portion of our investments are
equity ownership interests in hotels, which result in
depreciation and non-cash charges against our income, a portion
of our distributions may constitute a tax-free return of
capital. To the extent that it is not inconsistent with
maintaining our REIT status, we may maintain accumulated
earnings of Ashford TRS in that entity.
Our charter allows us to issue preferred stock with a preference
on distributions. The partnership agreement of our operating
partnership also allows the operating partnership to issue units
with a preference on distribution. Such issuance of preferred
stock or preferred units, given the dividend preference on this
stock or units, could limit our ability to make a dividend
distribution to our common stockholders.
OUR
RECENT DEVELOPMENTS
During the year ended December 31, 2006, we completed the
following significant transactions:
Business
Combinations:
On February 24, 2006, the Company acquired the Marriott at
Research Triangle Park hotel property in Durham, North Carolina,
from Host Marriott Corporation for approximately
$28.0 million in cash. The Company used proceeds from its
follow-on public offering on January 25, 2006 to fund this
acquisition.
On April 19, 2006, the Company acquired the Pan Pacific
San Francisco Hotel in San Francisco, California, from
W2001 Pac Realty, L.L.C. for approximately $95.0 million in
cash. The hotel was immediately re-branded as a JW Marriott. The
Company used proceeds from two credit facility draws of
approximately $88.9 million and $15.0 million to fund
this acquisition.
On July 13, 2006, the Company acquired the Marriott Crystal
Gateway hotel in Arlington, Virginia, from EADS Associates
Limited Partnership for approximately $107.2 million. The
purchase price consisted of the assumption of approximately
$53.3 million of mortgage debt, the issuance of
approximately $42.7 million worth of limited partnership
units, which equates to 3,814,842 units valued at
$11.20 per unit, approximately $2.5 million in cash
paid in lieu of units, the reimbursement of capital expenditures
costs of approximately $7.2 million, and other net closing
costs and adjustments of approximately $1.5 million.
On November 9, 2006, the Company acquired the Westin
OHare hotel property in Rosemont, Illinois, from JER
Partners for approximately $125.0 million in cash. To fund
this acquisition, the Company used cash available on its balance
sheet and a draw on a line of credit, which was paid down with
proceeds from a $101.0 million mortgage loan executed on
November 16, 2006.
On December 7, 2006, the Company acquired a seven-property
hotel portfolio (MIP Portfolio) from a partnership
of affiliates of Oak Hill Capital Partners, The Blackstone
Group, and Interstate Hotels and Resorts for approximately
$267.2 million in cash. Of the seven acquired hotels, five
are considered core hotels while two are considered non-core
hotels, which the Company intends to sell. To fund this
acquisition, the Company used cash available on its balance
sheet, proceeds from a $25.0 million draw on a credit
facility, and proceeds from a $212.0 million mortgage loan
executed on December 7, 2006.
Capital
Stock:
On January 25, 2006, in a follow-on public offering, the
Company issued 12,107,623 shares of its common stock at
$11.15 per share, which generated gross proceeds of
approximately $135.0 million. However, the aggregate
proceeds to the Company, net of underwriters discount and
offering costs, was approximately $128.1 million. The
12,107,623 shares issued include 1,507,623 shares sold
pursuant to an over-allotment option granted to the
underwriters. The net proceeds were used for a
$60.0 million pay-down on the Companys
$100.0 million credit facility, due August 17, 2008,
on January 31, 2006, a $45.0 million pay-down on the
Companys $45.0 million mortgage loan, due
October 10, 2007, on February 9, 2006, and the
acquisition of the Marriott at Research Triangle Park hotel
property on February 24, 2006 for $28.0 million.
7
On July 25, 2006, in a follow-on public offering, the
Company issued 14,950,000 shares of its common stock at
$11.40 per share, which generated gross proceeds of
approximately $170.4 million. However, the aggregate
proceeds to the Company, net of underwriters discount and
offering costs, was approximately $162.0 million. The
14,950,000 shares issued include 1,950,000 shares sold
pursuant to an over-allotment option granted to the
underwriters. On July 25, 2006, the net proceeds were used
to pay down the Companys $30.0 million balance on its
$47.5 million credit facility, due October 10, 2007,
and pay down its $98.9 million balance on its
$100.0 million credit facility, due August 17, 2008.
Discontinued
Operations:
On January 17, 2006, the Company sold two hotel properties
for approximately $10.7 million, net of closing costs.
On March 24, 2006, the Company sold eight hotel properties
for approximately $100.4 million, net of closing costs.
Notes Receivable:
On May 3, 2006, the Company received approximately
$7.3 million in full payment of all principal and interest
due under its $6.6 million mezzanine loan receivable, due
May 2006 under a forbearance agreement.
On June 9, 2006, the Company originated a
$26.3 million mezzanine loan receivable, due April 2008.
On June 15, 2006, the Company received approximately
$15.2 million in full payment of all principal and interest
due under its $15.0 million loan receivable, due January
2007.
On July 21, 2006, the Company received approximately
$15.2 million in full payment of all principal and interest
due under its $15.0 million loan receivable, due April 2007.
On September 24, 2006, the Company extended the maturity
date on its $5.0 million note receivable, originally due
October 2006, to October 2007. On December 5, 2006, the
Company received approximately $5.1 million related to all
principal and interest due under this loan.
On November 17, 2006, the Company received a principal
payment of approximately $614,000 related to a portion of its
$26.3 million note receivable, due April 2008. As a result
of this prepayment, the $26.3 million note receivable,
originally secured by 107 hotel properties, became a
$25.7 million note receivable, secured by 105 hotel
properties.
On December 27, 2006, the Company originated a
$7.0 million mezzanine loan receivable, due December 2009.
On December 27, 2006, the Company originated a
$4.0 million mezzanine loan receivable, due December 2009.
Indebtedness:
On February 9, 2006, the Company paid down its
$45.0 million mortgage loan, due October 10, 2007, at
an interest rate of LIBOR plus 2%, to $100. On April 3,
2006, the Company modified this mortgage note payable to a
$47.5 million revolving credit facility, with a revolving
period through October 11, 2006 and interest rates during
the revolving period ranging from LIBOR plus 1% to LIBOR plus
1.5% depending on the outstanding balance. After the revolving
period expires, the interest rate resumes its original rate of
LIBOR plus 2%. Consistent with the original mortgage, the
modified credit facility requires monthly interest-only payments
and has three one-year extension options. On April 18, 2006
and June 6, 2006, the Company completed draws of
approximately $15.0 million each on this credit facility.
On July 25, 2006, the Company repaid the $30.0 million
outstanding balance on this credit facility. On July 26,
2006, the Company modified this credit facility to extend both
the revolving period and maturity date by one year to
October 11, 2007 and October 10, 2008, respectively.
As of December 31, 2006, approximately $100 was outstanding
on this credit facility.
8
On March 24, 2006, in connection with the sale of eight
hotel properties for approximately $100.4 million, net of
closing costs, the buyer assumed approximately
$93.7 million of mortgage debt, which had an interest rate
of 5.32% and matured July 1, 2015. This reduced the
Companys $580.8 million mortgage note payable
outstanding at December 31, 2005, secured by 40 hotels,
with an average interest rate of 5.4%, to $487.1 million
outstanding at December 31, 2006, secured by 32 hotels,
with an average interest rate of 5.41%. In connection with the
buyers assumption of this debt, the Company wrote-off
unamortized loan costs of approximately $687,000.
On May 30, 2006, the Company repaid its then outstanding
$11.1 million balance on its mortgage note payable, due
April 1, 2011, which resulted in the write-off of
unamortized loan costs of approximately $102,000.
On July 13, 2006, in connection with the acquisition of the
Marriott Crystal Gateway hotel in Arlington, Virginia, the
Company assumed a mortgage note payable of approximately
$53.3 million, due December 1, 2017, at an interest
rate of 7.24% through December 31, 2007 and 7.39%
thereafter.
On September 8, 2006, the Company modified its
$100.0 million credit facility, due August 16, 2008,
to increase the capacity to $150.0 million with the ability
to be increased to $200.0 million subject to certain
conditions and reduced the interest rate from LIBOR plus a range
of 1.6% to 1.95% to LIBOR plus a range of 1.6% to 1.85%
depending on the
loan-to-value
ratio. On February 27, 2006, April 18, 2006,
July 14, 2006, November 8, 2006, and December 6,
2006, the Company completed draws on this credit facility of
$10.0 million, $88.9 million, $25.0 million,
$80.0 million, and $25.0 million, respectively. On
January 31, 2006, June 28, 2006, July 25, 2006,
and November 16, 2006, the Company paid down this credit
facility by $60.0 million, $25.0 million,
$98.9 million, and $80.0 million, respectively. At
December 31, 2006, the Company had an outstanding balance
of $25.0 million on this credit facility.
On November 16, 2006, the Company executed a
$101.0 million mortgage note payable, due December 8,
2016, at an interest rate of 5.81%, with interest-only payments
due monthly for five years plus principal payments thereafter
based on a thirty-year amortization schedule.
On December 7, 2006, the Company executed a
$247.0 million mortgage note payable, of which
$212.0 million was funded immediately with the remaining
balance to be funded over the next two years as capital
expenditures are incurred by the Company. The loan matures
December 11, 2009, with two one-year extension options,
bears interest at a rate of LIBOR plus 1.72%, and requires
interest-only payments due monthly.
Dividends:
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $60.1 million, or
$0.20 per diluted share per quarter, related to both common
stockholders and common unit holders, of which approximately
$51.9 million and $8.3 million related to each,
respectively.
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $1.4 million, or
$0.19 per diluted share per quarter prorated for days
outstanding, related to Class B unit holders.
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $4.9 million, or
$0.5344 per diluted share per quarter, related to
Series A preferred stockholders.
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $6.0 million, or
$0.20 per diluted share per quarter, related to
Series B preferred stockholders.
OUR
COMPETITION
The hotel industry is highly competitive. All of our hotels are
located in developed areas that include other hotel properties.
Accordingly, our hotels compete for guests with other
full-service or limited-service hotels in their immediate
vicinities and, secondarily, with hotels in their geographic
markets. The future occupancy, ADR, and RevPAR of any hotel
could be materially and adversely affected by an increase in the
number or quality of competitive hotel properties in its market
area. We believe that brand recognition, location, quality of
the hotel and the services provided, and price are the principal
competitive factors affecting our hotels.
9
OUR
EMPLOYEES
At December 31, 2006, we had 43 full-time employees.
Such employees perform directly or through our operating
partnership various acquisition, development, redevelopment, and
corporate management functions. All persons employed in the
day-to-day
operations of our hotels are employees of the management
companies rather than employees of ours.
OUR
ENVIRONMENTAL MATTERS
Under various federal, state, and local laws and regulations, an
owner or operator of real estate may be liable for the costs of
removal or remediation of certain hazardous or toxic substances
on such property. These laws often impose liability without
regard to whether the owner knew of, or was responsible for, the
presence of hazardous or toxic substances. Furthermore, a person
who arranges for the disposal of a hazardous substance or
transports a hazardous substance for disposal or treatment from
property owned by another may be liable for the costs of removal
or remediation of hazardous substances released into the
environment at that property. The costs of remediation or
removal of such substances may be substantial, and the presence
of such substances, or the failure to promptly remediate such
substances, may adversely affect the owners ability to
sell the affected property or to borrow using the affected
property as collateral. In connection with the ownership and
operation of our properties, we, our operating partnership, or
Ashford TRS may be potentially liable for any such costs. In
addition, the value of any lodging property loan we originate or
acquire would be adversely affected if the underlying property
contained hazardous or toxic substances.
Phase I environmental assessments, which are intended to
identify potential environmental contamination for which our
properties may be responsible, have been obtained on each of our
properties. Phase I environmental assessments included:
|
|
|
|
|
historical reviews of the properties,
|
|
|
|
reviews of certain public records,
|
|
|
|
preliminary investigations of the sites and surrounding
properties,
|
|
|
|
screening for the presence of hazardous substances, toxic
substances, and underground storage tanks, and
|
|
|
|
the preparation and issuance of a written report.
|
Phase I environmental assessments did not include invasive
procedures, such as soil sampling or ground water analysis.
Phase I environmental assessments have not revealed any
environmental liability that we believe would have a material
adverse effect on our business, assets, results of operations,
or liquidity, and we are not aware of any such liability. To the
extent Phase I environmental assessments reveal facts that
require further investigation, we would perform a Phase II
environmental assessment. However, it is possible that these
environmental assessments will not reveal all environmental
liabilities. There may be material environmental liabilities of
which we are unaware, including environmental liabilities that
may have arisen since the environmental assessments were
completed or updated. No assurances can be given that
(i) future laws, ordinances, or regulations will not impose
any material environmental liability, or (ii) the current
environmental condition of our properties will not be affected
by the condition of properties in the vicinity (such as the
presence of leaking underground storage tanks) or by third
parties unrelated to us.
We believe our properties are in compliance in all material
respects with all federal, state, and local ordinances and
regulations regarding hazardous or toxic substances and other
environmental matters. Neither we nor, to our knowledge, any of
the former owners of our properties have been notified by any
governmental authority of any material noncompliance, liability,
or claim relating to hazardous or toxic substances or other
environmental matters in connection with any of our properties.
10
OUR
INSURANCE
We maintain comprehensive insurance, including liability,
property, workers compensation, rental loss,
environmental, terrorism, and, when available on reasonable
commercial terms, flood and earthquake insurance, with policy
specifications, limits, and deductibles customarily carried for
similar properties. Certain types of losses (for example,
matters of a catastrophic nature such as acts of war or
substantial known environmental liabilities) are either
uninsurable or require substantial premiums that are not
economically feasible to maintain. Certain types of losses, such
as those arising from subsidence activity, are insurable only to
the extent that certain standard policy exceptions to
insurability are waived by agreement with the insurer. We
believe, however, that our properties are adequately insured,
consistent with industry standards.
OUR
FRANCHISE LICENSES
We believe that the publics perception of quality
associated with a franchisor is an important feature in the
operation of a hotel. Franchisors provide a variety of benefits
for franchisees, which include national advertising, publicity,
and other marketing programs designed to increase brand
awareness, training of personnel, continuous review of quality
standards, and centralized reservation systems. As of
December 31, 2006, the Company owned 81 hotels, 79 of
which operated under the following franchise licenses or brand
management agreements:
Embassy Suites is a registered trademark of Hilton Hospitality,
Inc.
Doubletree is a registered trademark of Hilton Hospitality, Inc.
Hilton is a registered trademark of Hilton Hospitality, Inc.
Hilton Garden Inn is a registered trademark of Hilton
Hospitality, Inc.
Homewood Suites by Hilton is a registered trademark of Hilton
Hospitality, Inc.
Hampton Inn is a registered trademark of Hilton Hospitality, Inc.
Radisson is a registered trademark of Radisson Hotels
International, Inc.
Marriott is a registered trademark of Marriott International,
Inc.
JW Marriott is a registered trademark of Marriott International,
Inc.
SpringHill Suites is a registered trademark of Marriott
International, Inc.
Residence Inn by Marriott is a registered trademark of Marriott
International, Inc.
Courtyard by Marriott is a registered trademark of Marriott
International, Inc.
Fairfield Inn by Marriott is a registered trademark of Marriott
International, Inc.
TownePlace Suites is a registered trademark of Marriott
International, Inc.
Hyatt Regency is a registered trademark of Hyatt Corporation.
Sheraton is a registered trademark of Sheraton Hotels and
Resorts, a division of Starwood Hotels and Resorts Worldwide,
Inc.
Westin is a registered trademark of Westin Hotels and Resorts, a
division of Starwood Hotels and Resorts Worldwide, Inc.
Crowne Plaza is a registered trademark of InterContinental
Hotels Group.
Our management companies, including Remington Lodging, must
operate each hotel pursuant to the terms of the related
franchise or brand management agreement, and must use their best
efforts to maintain the right to operate each hotel as such. In
the event of termination of a particular franchise or brand
management agreement, our management companies must operate the
affected hotels under another franchise or brand management
agreement, if any, that we enter into. We anticipate that most
of the additional hotels we acquire will be operated under
franchise licenses or brand management agreements as well.
11
Our franchise licenses and brand management agreements generally
specify certain management, operational, recordkeeping,
accounting, reporting, and marketing standards and procedures
with which the franchisee or brand operator must comply,
including requirements related to:
|
|
|
|
|
training of operational personnel;
|
|
|
|
safety;
|
|
|
|
maintaining specified insurance;
|
|
|
|
types of services and products ancillary to guestroom services
that may be provided;
|
|
|
|
display of signage; and
|
|
|
|
type, quality, and age of furniture, fixtures, and equipment
included in guestrooms, lobbies, and other common areas.
|
OUR
SEASONALITY MATTERS
Our properties operations historically have been seasonal
as certain properties maintain higher occupancy rates during the
summer months. This seasonality pattern can cause fluctuations
in our quarterly lease revenue under our percentage leases. We
anticipate that the cash flow from the operations of our
properties will be sufficient to enable us to make quarterly
distributions to maintain our REIT status. To the extent that
cash flow from operations is insufficient during any quarter due
to temporary or seasonal fluctuations in lease revenue, we
expect to utilize other cash on hand or borrowings to make
required distributions. However, we cannot make any assurances
that we will make distributions in the future.
Risks
Related to Our Business
Our
business strategy depends on our continued growth. We may fail
to integrate recent and additional investments into our
operations or otherwise manage our planned growth, which may
adversely affect our operating results.
Our business plan contemplates a period of continued growth in
the next several years. We cannot assure you that we will be
able to adapt our management, administrative, accounting, and
operational systems, or hire and retain sufficient operational
staff to successfully integrate our recent investments into our
portfolio and manage any future acquisitions of additional
assets without operating disruptions or unanticipated costs.
Acquisitions of any additional portfolios of properties or
mortgages would generate additional operating expenses that we
will be required to pay. As we acquire additional assets, we
will be subject to the operational risks associated with owning
new lodging properties. Our failure to successfully integrate
our recent acquisitions as well as any future acquisitions into
our portfolio could have a material adverse effect on our
results of operations and financial condition and our ability to
pay dividends to stockholders.
We may
be unable to identify additional real estate investments that
meet our investment criteria or to acquire the properties we
have under contract.
We cannot assure you that we will be able to identify real
estate investments that meet our investment criteria, that we
will be successful in completing any investment we identify, or
that any investment we complete will produce a return on our
investment. Moreover, we will have broad authority to invest in
any real estate investments that we may identify in the future.
We also cannot assure you that we will acquire properties we
currently have under firm purchase contracts, if any, or that
the acquisition terms we have negotiated will not change.
Conflicts
of interest could result in our management acting other than in
our stockholders best interest.
Conflicts of interest relating to Remington Lodging may lead to
management decisions that are not in the stockholders best
interest. The Chairman of our Board of Directors,
Mr. Archie Bennett, Jr., serves as the Chairman of the
Board of Directors of Remington Lodging, and our Chief Executive
Officer and President, Mr. Montgomery
12
Bennett, serves as the Chief Executive Officer and President of
Remington Lodging. Messrs. Archie and Montgomery Bennett
own 100% of Remington Lodging, which manages 37 of our 81
properties and provides related services, including property
management services and project management services.
Messrs. Archie and Montgomery Bennetts ownership
interests in and management obligations to Remington Lodging
present them with conflicts of interest in making management
decisions related to the commercial arrangements between us and
Remington Lodging and will reduce the time and effort they each
spend managing us. Our Board of Directors has adopted a policy
that requires all management decisions relating to the
management agreements with Remington Lodging be approved by a
majority or, in certain circumstances, all of our independent
directors.
Holders of units in our operating partnership, including members
of our management team, may suffer adverse tax consequences upon
our sale of certain properties. Therefore, holders of units,
either directly or indirectly, including Messrs. Archie and
Montgomery Bennett, Mr. David Brooks, our Chief Legal
Officer, Mr. David Kimichik, our Chief Financial Officer,
Mr. Mark Nunneley, our Chief Accounting Officer, and
Mr. Martin L. Edelman (or his family members), one of our
directors, may have different objectives regarding the
appropriate pricing and timing of a particular propertys
sale. These officers and directors of ours may influence us not
to sell or refinance certain properties, even if such sale or
refinancing might be financially advantageous to our
stockholders, or to enter into tax deferred exchanges with the
proceeds of such sales when such a reinvestment might not
otherwise be in our best interest. In addition, we have agreed
to indemnify contributors of properties contributed to us in
exchange for operating partnership units, including (indirectly)
Messrs. Archie and Montgomery Bennett, Brooks, Kimichik,
Nunneley, and Edelman (or his family members), against the
income tax they may incur if we dispose of the specified
contributed properties. Because of this indemnification, our
indemnified management team members may make decisions about
selling any of these properties that are not in our
stockholders best interest.
We are a party to a master hotel management agreement and an
exclusivity agreement with Remington Lodging, which describes
the terms of Remington Lodgings management of our hotels,
as well as any future hotels we may acquire that will be managed
by Remington Lodging. If we terminate the management agreement
as to any of the six hotels we acquired in connection with our
initial public offering, which are all subject to the management
agreement, because we elect to sell those hotels, we will be
required to pay Remington Lodging a substantial termination fee.
Remington Lodging may agree to waive the termination fee if a
replacement hotel is substituted but is under no contractual
obligation to do so. The exclusivity agreement requires us to
engage Remington Lodging, unless our independent directors
either (i) unanimously vote to hire a different manager or
developer, or (ii) by a majority vote, elect not to engage
Remington Lodging because they have determined that special
circumstances exist or that, based on Remington Lodgings
prior performance, another manager or developer could perform
the duties materially better. As the sole owners of Remington
Lodging, which would receive any development, management, and
management termination fees payable by us under the management
agreement, Messrs. Archie and Montgomery Bennett may
influence our decisions to sell, acquire, or develop hotels when
it is not in the best interests of our stockholders to do so.
In addition, Ashford Financial Corporation, an affiliate,
contributed certain asset management and consulting agreements
to us in connection with our initial public offering relating to
management and consulting services that Ashford Financial
Corporation agreed to perform for hotel property managers with
respect to 27 identified hotel properties in which
Messrs. Archie and Montgomery Bennett held a minority
interest. Ashford Financial Corporation is 100% owned by
Messrs. Archie and Montgomery Bennett. The agreements
provided for annual payments to us, as the assignee of Ashford
Financial Corporation, in consideration for our performance of
certain asset management and consulting services. The exact
amount of the consideration due to us under the remaining asset
management and consulting agreements was initially contingent
upon the revenue generated by the hotels underlying the asset
management and consulting agreements. Ashford Financial
Corporation guaranteed a minimum payment to us of
$1.2 million per year, subject to adjustments based on the
consumer price index, through December 31, 2008. All of the
27 hotel properties for which we previously provided the asset
management and consulting services have been sold, including our
acquisition of 21 of the hotel properties in March 2005.
Accordingly, we anticipate collecting the balance of the
guaranteed minimum payment of $1.2 million per year from
Ashford Financial Corporation under its guarantee.
13
Tax
indemnification obligations that apply in the event that we sell
certain properties could limit our operating
flexibility.
If we dispose of any of the five properties that were
contributed to us in exchange for units in our operating
partnership in connection with our initial public offering, we
may be obligated to indemnify the contributors, including
Messrs. Archie and Monty Bennett whom have substantial
ownership interests, against the tax consequences of the sale.
In addition, under the tax indemnification agreements, we have
agreed for a period of 10 years to use commercially
reasonable efforts to maintain non-recourse mortgage
indebtedness in the amount of at least $16.0 million, which
will allow the contributors to defer recognition of gain in
connection with the contribution of the Las Vegas hotel property
as part of our formation.
Additionally, for certain periods of time, we are prohibited
from selling or transferring the Sea Turtle Inn in Atlantic
Beach, Florida, and the Marriott Crystal Gateway in Arlington,
Virginia, if as a result, the entity from which we acquired the
property would recognize gain for federal tax purposes.
Further, in connection with our acquisition of certain
properties in March 2005 that were contributed to us in exchange
for units in our operating partnership, we agreed to certain tax
indemnities with respect to 11 additional properties. If we
dispose of any of these 11 properties or reduce the debt on
these properties in a transaction that results in a taxable gain
to the contributors, we may be obligated to indemnify the
contributors or their specified assignees against the tax
consequences of the transaction.
In general, our tax indemnities will be equal to the amount of
the federal, state, and local income tax liability the
contributor or its specified assignee incurs with respect to the
gain allocated to the contributor. The terms of the contribution
agreements also generally require us to gross up tax indemnity
payments for the amount of income taxes due as a result of the
tax indemnity.
While the tax indemnities generally do not contractually limit
our ability to conduct our business in the way we desire, we are
less likely to sell any of the contributed properties for which
we have agreed to the tax indemnities described above in a
taxable transaction during the applicable indemnity period.
Instead, we would either hold the property for the entire
indemnity period or seek to transfer the property in a
tax-deferred like-kind exchange. In addition, a condemnation of
one of our properties could trigger our tax indemnification
obligations.
Hotel
franchise requirements could adversely affect distributions to
our stockholders.
We must comply with operating standards, terms, and conditions
imposed by the franchisors of the hotel brands under which our
hotels operate. Franchisors periodically inspect their licensed
hotels to confirm adherence to their operating standards. The
failure of a hotel to maintain standards could result in the
loss or cancellation of a franchise license. With respect to
operational standards, we rely on our property managers to
conform to such standards. Franchisors may also require us to
make certain capital improvements to maintain the hotel in
accordance with system standards, the cost of which can be
substantial. It is possible that a franchisor could condition
the continuation of a franchise based on the completion of
capital improvements that our management or Board of Directors
determines is too expensive or otherwise not economically
feasible in light of general economic conditions or the
operating results or prospects of the affected hotel. In that
event, our management or Board of Directors may elect to allow
the franchise to lapse or be terminated, which could result in a
change in brand franchising or operation of the hotel as an
independent hotel.
In addition, when the term of a franchise expires, the
franchisor has no obligation to issue a new franchise. The loss
of a franchise could have a material adverse effect on the
operations or the underlying value of the affected hotel because
of the loss of associated name recognition, marketing support,
and centralized reservation systems provided by the franchisor.
The loss of a franchise could also have a material adverse
effect on cash available for distribution to stockholders.
14
Future
terrorist attacks similar in nature to the events of
September 11, 2001 may negatively affect the performance of
our properties, the hotel industry in general, and our future
results of operations and financial condition.
The terrorist attacks of September 11, 2001, their
after-effects, and the resulting
U.S.-led
military action in Iraq substantially reduced business and
leisure travel throughout the United States and hotel industry
revenue per available room, or RevPAR, generally during the
period following September 11, 2001. We cannot predict the
extent to which additional terrorist attacks, acts of war, or
similar events may occur in the future or how such events would
directly or indirectly impact the hotel industry or our
operating results.
Future terrorist attacks, acts of war, or similar events could
have further material adverse effects on the hotel industry at
large and our operations in particular.
Our
investments will be concentrated in particular segments of a
single industry.
Our entire business is hotel related. Our current investment
strategy is to acquire or develop upscale to
upper-upscale
hotels, acquire first mortgages on hotel properties, invest in
other mortgage-related instruments such as mezzanine loans to
hotel owners and operators, and participate in hotel
sale-leaseback transactions. Adverse conditions in the hotel
industry will have a material adverse effect on our operating
and investment revenues and cash available for distribution to
our stockholders.
We
rely on third party property managers, including Remington
Lodging, to operate our hotels and for a significant majority of
our cash flow.
For us to continue to qualify as a REIT, third parties must
operate our hotels. A REIT may lease its hotels to taxable REIT
subsidiaries in which the REIT can own up to a 100% interest. A
taxable REIT subsidiary, or TRS, pays corporate-level income tax
and may retain any after-tax income. A REIT must satisfy certain
conditions to use the TRS structure. One of those conditions is
that the TRS must hire, to manage the hotels, an eligible
independent contractor (EIC) that is actively
engaged in the trade or business of managing hotels for parties
other than the REIT. An EIC cannot (i) own more than 35% of
the REIT, (ii) be owned more than 35% by persons owning
more than 35% of the REIT, or (iii) provide any income to
the REIT (i.e., the EIC cannot pay fees to the REIT, and the
REIT cannot own any debt or equity securities of the EIC).
Accordingly, while we may lease hotels to a TRS that we own, the
TRS must engage a third-party operator to manage the hotels.
Thus, our ability to direct and control how our hotels are
operated is less than if we were able to manage our hotels
directly. We have entered into a management agreement with
Remington Lodging, which is owned 100% by Messrs. Archie
and Montgomery Bennett, to manage 37 of our 81 lodging
properties and have hired unaffiliated third party
property managers to manage our remaining properties. We do not
supervise any of the property managers or their respective
personnel on a
day-to-day
basis, and we cannot assure you that the property managers will
manage our properties in a manner that is consistent with their
respective obligations under the applicable management agreement
or our obligations under our hotel franchise agreements. We also
cannot assure you that our property managers will not be
negligent in their performance, will not engage in other
criminal or fraudulent activity, or will not otherwise default
on their respective management obligations to us. If any of the
foregoing occurs, our relationships with the franchisors may be
damaged, we may be in breach of the franchise agreement, and we
could incur liabilities resulting from loss or injury to our
property or to persons at our properties. Any of these
circumstances could have a material adverse effect on our
operating results and financial condition, as well as our
ability to pay dividends to stockholders.
If we
cannot obtain additional financing, our growth will be
limited.
We are required to distribute to our stockholders at least 90%
of our REIT taxable income, excluding net capital gains, each
year to continue to qualify as a REIT. As a result, our retained
earnings available to fund acquisitions, development, or other
capital expenditures are nominal. As such, we rely upon the
availability of additional debt or equity capital to fund these
activities. Our long-term ability to grow through acquisitions
or development of hotel-related assets will be limited if we
cannot obtain additional financing. Market conditions may
15
make it difficult to obtain financing, and we cannot assure you
that we will be able to obtain additional debt or equity
financing or that we will be able to obtain it on favorable
terms.
We may
be unable to generate sufficient revenue from operations to pay
our operating expenses and to pay dividends to our
stockholders.
As a REIT, we are required to distribute at least 90% of our
REIT taxable income each year to our stockholders. We intend to
distribute to our stockholders all or substantially all of our
taxable income each year so as to qualify for the tax benefits
accorded to REITs, but our ability to make distributions may be
adversely affected by the risk factors described herein. We
cannot assure you that we will be able to make distributions in
the future. In the event of continued or future downturns in our
operating results and financial performance, unanticipated
capital improvements to our hotels, or declines in the value of
our mortgage portfolio, we may be unable to declare or pay
distributions to our stockholders. The timing and amount of
distributions are in the sole discretion of our Board of
Directors, which will consider, among other factors, our
financial performance, debt service obligations applicable debt
covenants, and capital expenditure requirements.
We are
subject to various risks related to our use of, and dependence
on, debt.
The interest we pay on variable rate debt increases
as interest rates increase, which may decrease cash available
for distribution to stockholders. We cannot assure you that we
will be able to meet our debt service obligations. If we do not
meet our debt service obligations, we risk the loss of some or
all of our assets to foreclosure. Changes in economic conditions
or our financial results or prospects could (i) result in
higher interest rates on variable rate debt,
(ii) reduce the availability of debt financing generally or
debt financing at favorable rates, (iii) reduce cash
available for distribution to stockholders, and
(iv) increase the risk that we could be forced to liquidate
assets to repay debt, any of which could have a material adverse
affect on us.
If we violate covenants in any debt agreements, we could be
required to repay all or a portion of our indebtedness before
maturity at a time when we might be unable to arrange financing
for such repayment on attractive terms, if at all. Violations of
certain debt covenants may prohibit us from borrowing unused
amounts under our lines of credit, even if repayment of some or
all the borrowings is not required. In any event, financial
covenants under our current or future debt obligations could
impair our planned business strategies by limiting our ability
to borrow beyond certain amounts or for certain purposes. Our
governing instruments do not contain any limitation on our
ability to incur indebtedness.
We
compete with other hotels for guests. We also face competition
for acquisitions of lodging properties and of desirable mortgage
investments.
The mid, upscale, and
upper-upscale
segments of the hotel business are competitive. Our hotels
compete on the basis of location, room rates, quality, service
levels, reputation, and reservation systems, among many other
factors. New hotels may be constructed and these additions to
supply create new competitors, in some cases without
corresponding increases in demand for hotel rooms. The result in
some cases may be lower revenue, which would result in lower
cash available for distribution to stockholders.
We compete for hotel acquisitions with entities that have
similar investment objectives as we do. This competition could
limit the number of suitable investment opportunities offered to
us. It may also increase the bargaining power of property owners
seeking to sell to us, making it more difficult for us to
acquire new properties on attractive terms or on the terms
contemplated in our business plan.
We also compete for mortgage asset investments with numerous
public and private real estate investment vehicles, such as
mortgage banks, pension funds, other REITs, institutional
investors, and individuals. Mortgages and other investments are
often obtained through a competitive bidding process. In
addition, competitors may seek to establish relationships with
the financial institutions and other firms from which we intend
to purchase such assets. Competition may result in higher prices
for mortgage assets, lower yields, and a narrower spread of
yields over our borrowing costs.
16
Many of our competitors are larger than us, may have access to
greater capital, marketing, and other resources, may have
personnel with more experience than our officers, may be able to
accept higher levels of debt or otherwise may tolerate more risk
than us, may have better relations with hotel franchisors,
sellers, or lenders, and may have other advantages over us in
conducting certain business and providing certain services.
We may
engage in hedging transactions, which can limit our gains and
increase exposure to losses.
We may enter into hedging transactions to protect (i) us
from the effects of interest rate fluctuations on
floating rate debt and (ii) our portfolio of
mortgage assets from interest rate and prepayment rate
fluctuations. Our hedging transactions may include entering into
interest rate swap agreements or interest rate cap or floor
agreements, purchasing or selling futures contracts, purchasing
put and call options on securities or securities underlying
futures contracts, or entering into forward rate agreements.
Hedging activities may not have the desired beneficial impact on
our results of operations or financial condition. No hedging
activity can completely insulate us from the risks associated
with changes in interest rates and prepayment rates. Moreover,
interest rate hedging could fail to protect us or adversely
affect us because, among other things:
|
|
|
|
|
Available interest rate hedging may not correspond directly with
the interest rate risk for which protection is sought.
|
|
|
|
The duration of the hedge may not match the duration of the
related liability.
|
|
|
|
The party owing money in the hedging transaction may default on
its obligation to pay.
|
|
|
|
The credit quality of the party owing money on the hedge may be
downgraded to such an extent that it impairs our ability to sell
or assign our side of the hedging transaction.
|
|
|
|
The value of derivatives used for hedging may be adjusted from
time to time in accordance with generally accepted accounting
rules to reflect changes in fair value. Downward adjustments, or
mark-to-market
losses, would reduce our stockholders equity.
|
Hedging involves both risks and costs, including transaction
costs, which may reduce our overall returns on our investments.
These costs increase as the period covered by the hedging
relationship increases and during periods of rising and volatile
interest rates. These costs will also limit the amount of cash
available for distributions to stockholders. We generally intend
to hedge as much of the interest rate risk as management
determines is in our best interests given the cost of such
hedging transactions. The REIT qualification rules may limit our
ability to enter into hedging transactions by requiring us to
limit our income from hedges. If we are unable to hedge
effectively because of the REIT rules, we will face greater
interest rate exposure than may be commercially prudent.
We may
not be able to sell our investments on favorable
terms.
We may decide to sell investments for a variety of reasons. We
cannot assure you that we will be able to sell any of our
investments on favorable terms or that our investments will not
be sold for a loss.
Risks
Related to Hotel Investments
We are
subject to general risks associated with operating
hotels.
Our hotels and hotels underlying our mortgage and mezzanine
loans are subject to various operating risks common to the hotel
industry, many of which are beyond our control, including the
following:
|
|
|
|
|
our hotels compete with other hotel properties in their
geographic markets and many of our competitors have substantial
marketing and financial resources;
|
|
|
|
over-building in our markets, which adversely affects occupancy
and revenues at our hotels;
|
|
|
|
dependence on business and commercial travelers and
tourism; and
|
|
|
|
adverse effects of general, regional, and local economic
conditions and increases in energy costs or labor costs and
other expenses affecting travel, which may affect travel
patterns and reduce the number of business and commercial
travelers and tourists.
|
17
These factors could adversely affect our hotel revenues and
expenses, as well as the hotels underlying our mortgage and
mezzanine loans, which in turn would adversely affect our
ability to make distributions to our stockholders.
We may
have to make significant capital expenditures to maintain our
lodging properties.
Our hotels have an ongoing need for renovations and other
capital improvements, including replacements of furniture,
fixtures, and equipment. Franchisors of our hotels may also
require periodic capital improvements as a condition of
maintaining franchise licenses. Generally, we are responsible
for the cost of these capital improvements, which gives rise to
the following risks:
|
|
|
|
|
cost overruns and delays;
|
|
|
|
renovations can be disruptive to operations and can displace
revenue at the hotels, including revenue lost while rooms under
renovation are out of service;
|
|
|
|
the cost of funding renovations and the possibility that
financing for these renovations may not be available on
attractive terms; and
|
|
|
|
the risk that the return on our investment in these capital
improvements will not be what we expect.
|
If we have insufficient cash flow from operations to fund needed
capital expenditures, then we will need to borrow to fund future
capital improvements.
The
hotel business is seasonal, which affects our results of
operations from quarter to quarter.
The hotel industry is seasonal in nature. Generally, occupancy
rates and hotel revenues are greater in the second and third
quarters than in the first and fourth quarters. This seasonality
can cause quarterly fluctuations in our revenues.
Our
development activities may be more costly than we have
anticipated.
As part of our growth strategy, we may develop additional
hotels. Hotel development involves substantial risks, including
that:
|
|
|
|
|
actual development costs may exceed our budgeted or contracted
amounts;
|
|
|
|
construction delays may prevent us from opening hotels on
schedule;
|
|
|
|
we may not be able to obtain all necessary zoning, land use,
building, occupancy, and construction permits;
|
|
|
|
our developed properties may not achieve our desired revenue or
profit goals; and
|
|
|
|
we may incur substantial development costs and then have to
abandon a development project before completion.
|
Risks
Relating to Investments in Mortgages and Mezzanine
Loans
Mortgage
investments that are not United States government insured and
non-investment grade mortgage assets involve risk of
loss.
As part of our business strategy, we originate and acquire
lodging-related uninsured and non-investment grade mortgage
loans and mortgage assets, including mezzanine loans. While
holding these interests, we are subject to risks of borrower
defaults, bankruptcies, fraud and related losses, and special
hazard losses that are not covered by standard hazard insurance.
Also, costs of financing the mortgage loans could exceed returns
on the mortgage loans. In the event of any default under
mortgage loans held by us, we will bear the risk of loss of
principal and non-payment of interest and fees to the extent of
any deficiency between the value of the mortgage collateral and
the principal amount of the mortgage loan. To the extent we
suffer such losses with respect to our investments in mortgage
loans, our value and the price of our securities may be
adversely affected.
18
We
invest in non-recourse loans, which will limit our recovery to
the value of the mortgaged property.
Our mortgage loan assets are generally non-recourse. With
respect to our non-recourse mortgage loan assets, in the event
of a borrower default, the specific mortgaged property and other
assets, if any, pledged to secure the relevant mortgage loan,
may be less than the amount owed under the mortgage loan. As to
those mortgage loan assets that provide for recourse against the
borrower and its assets generally, we cannot assure you that the
recourse will provide a recovery in respect of a defaulted
mortgage loan greater than the liquidation value of the
mortgaged property securing that mortgage loan.
Investment
yields affect our decision whether to originate or purchase
investments and the price offered for such
investments.
In making any investment, we consider the expected yield of the
investment and the factors that may influence the yield actually
obtained on such investment. These considerations affect our
decision whether to originate or purchase an investment and the
price offered for that investment. No assurances can be given
that we can make an accurate assessment of the yield to be
produced by an investment. Many factors beyond our control are
likely to influence the yield on the investments, including, but
not limited to, competitive conditions in the local real estate
market, local and general economic conditions, and the quality
of management of the underlying property. Our inability to
accurately assess investment yields may result in our purchasing
assets that do not perform as well as expected, which may
adversely affect the price of our securities.
Volatility
of values of mortgaged properties may adversely affect our
mortgage loans.
Lodging property values and net operating income derived from
lodging properties are subject to volatility and may be affected
adversely by a number of factors, including the risk factors
described herein relating to general economic conditions,
operating lodging properties, and owning real estate
investments. In the event its net operating income decreases, a
borrower may have difficulty paying our mortgage loan, which
could result in losses to us. In addition, decreases in property
values reduce the value of the collateral and the potential
proceeds available to a borrower to repay our mortgage loans,
which could also cause us to suffer losses.
Mezzanine
loans involve greater risks of loss than senior loans secured by
income-producing properties.
We make and acquire mezzanine loans. These types of mortgage
loans are considered to involve a higher degree of risk than
long-term senior mortgage lending secured by income-producing
real property due to a variety of factors, including the loan
being entirely unsecured or, if secured, becoming unsecured as a
result of foreclosure by the senior lender. We may not recover
some or all of our investment in these loans. In addition,
mezzanine loans may have higher
loan-to-value
ratios than conventional mortgage loans resulting in less equity
in the property and increasing the risk of loss of principal.
Risks
Related to the Real Estate Industry
Mortgage
debt obligations expose us to increased risk of property losses,
which could harm our financial condition, cash flow, and ability
to satisfy our other debt obligations and pay
dividends.
Incurring mortgage debt increases our risk of property losses
because defaults on indebtedness secured by properties may
result in foreclosure actions initiated by lenders and
ultimately our loss of the property securing any loans for which
we are in default. For tax purposes, a foreclosure of any of our
properties would be treated as a sale of the property for a
purchase price equal to the outstanding balance of the debt
secured by the mortgage. If the outstanding balance of the debt
secured by the mortgage exceeds our tax basis in the property,
we would recognize taxable income on the foreclosure but would
not receive any cash proceeds. As a result, we may be required
to identify and utilize other sources of cash for distributions
to our stockholders of that income.
In addition, our default under any one of our mortgage debt
obligations may result in a default on our other indebtedness.
If this occurs, our financial condition, cash flow, and ability
to satisfy our other debt obligations or ability to pay
dividends may be impaired.
19
Illiquidity
of real estate investments could significantly impede our
ability to respond to adverse changes in the performance of our
properties and harm our financial condition.
Because real estate investments are relatively illiquid, our
ability to promptly sell one or more properties or mortgage
loans in our portfolio in response to changing economic,
financial, and investment conditions is limited. The real estate
market is affected by many factors that are beyond our control,
including:
|
|
|
|
|
adverse changes in national and local economic and market
conditions;
|
|
|
|
changes in interest rates and in the availability, cost, and
terms of debt financing;
|
|
|
|
changes in governmental laws and regulations, fiscal policies,
and zoning and other ordinances, and costs of compliance with
laws and regulations;
|
|
|
|
the ongoing need for capital improvements, particularly in older
structures;
|
|
|
|
changes in operating expenses; and
|
|
|
|
civil unrest, acts of war, and natural disasters, including
earthquakes and floods, which may result in uninsured and
underinsured losses.
|
We cannot predict whether we will be able to sell any property
or loan for the price or on the terms set by us, or whether any
price or other terms offered by a prospective purchaser would be
acceptable to us. We also cannot predict the length of time
needed to find a willing purchaser and to close the sale of a
property or loan. Because we intend to offer more flexible terms
on our mortgage loans than some providers of commercial mortgage
loans, we may have more difficulty selling or participating our
loans to secondary purchasers than would these more traditional
lenders.
We may be required to expend funds to correct defects or to make
improvements before a property can be sold. We cannot assure you
that we will have funds available to correct those defects or to
make those improvements. In acquiring a property, we may agree
to lock-out provisions that materially restrict us from selling
that property for a period of time or impose other restrictions,
such as a limitation on the amount of debt that can be placed or
repaid on that property. These factors and any others that would
impede our ability to respond to adverse changes in the
performance of our properties could have a material adverse
effect on our operating results and financial condition, as well
as our ability to pay dividends to stockholders.
The
costs of compliance with or liabilities under environmental laws
may harm our operating results.
Our properties and properties underlying our loan assets may be
subject to environmental liabilities. An owner of real property,
or a lender with respect to a property that exercises control
over the property, can face liability for environmental
contamination created by the presence or discharge of hazardous
substances on the property. We may face liability regardless of:
|
|
|
|
|
our knowledge of the contamination;
|
|
|
|
the timing of the contamination;
|
|
|
|
the cause of the contamination; or
|
|
|
|
the party responsible for the contamination.
|
There may be environmental problems associated with our
properties or properties underlying our loan assets of which we
are unaware. Some of our properties or the properties underlying
our loan assets use, or may have used in the past, underground
tanks for the storage of petroleum-based or waste products that
could create a potential for release of hazardous substances. If
environmental contamination exists on a property, we could
become subject to strict, joint and several liability for the
contamination if we own the property or if we foreclose on the
property or otherwise have control over the property.
The presence of hazardous substances on a property we own or
have made a loan with respect to may adversely affect our
ability to sell or foreclose on the property, and we may incur
substantial remediation costs. The discovery
20
of environmental liabilities attached to our properties or
properties underlying our loan assets could have a material
adverse effect on our results of operations, financial
condition, and ability to pay dividends to stockholders.
We have environmental insurance policies on each of our owned
properties, and we intend to obtain environmental insurance for
any other properties that we may acquire. However, if
environmental liabilities are discovered during the underwriting
of the insurance policies for any property that we may acquire
in the future, we may be unable to obtain insurance coverage for
the liabilities at commercially reasonable rates or at all, and
we may experience losses. In addition, we generally do not
require our borrowers to obtain environmental insurance on the
properties they own that secure their loans from us.
Our
properties and the properties underlying our mortgage loans may
contain or develop harmful mold, which could lead to liability
for adverse health effects and costs of remediating the
problem.
When excessive moisture accumulates in buildings or on building
materials, mold growth may occur, particularly if the moisture
problem remains undiscovered or is not addressed over a period
of time. Some molds may produce airborne toxins or irritants.
Concern about indoor exposure to mold has been increasing as
exposure to mold may cause a variety of adverse health effects
and symptoms, including allergic or other reactions. As a
result, the presence of significant mold at any of our
properties or the properties underlying our loan assets could
require us or our borrowers to undertake a costly remediation
program to contain or remove the mold from the affected
property. In addition, the presence of significant mold could
expose us or our borrowers to liability from guests, employees,
and others if property damage or health concerns arise.
Compliance
with the Americans with Disabilities Act and fire, safety, and
other regulations may require us or our borrowers to make
unintended expenditures that adversely impact our operating
results.
All of our properties and properties underlying our mortgage
loans are required to comply with the Americans with
Disabilities Act, or the ADA. The ADA requires that public
accommodations such as hotels be made accessible to people
with disabilities. Compliance with the ADA requirements could
require removal of access barriers and non-compliance could
result in imposition of fines by the U.S. government or an
award of damages to private litigants, or both. We or our
borrowers may be required to expend funds to comply with the
provisions of the ADA at our hotels or hotels underlying our
loan assets, which could adversely affect our results of
operations and financial condition and our ability to make
distributions to stockholders. In addition, we and our borrowers
are required to operate our properties in compliance with fire
and safety regulations, building codes, and other land use
regulations as they may be adopted by governmental agencies and
bodies and become applicable to our properties. We and our
borrowers may be required to make substantial capital
expenditures to comply with those requirements, and these
expenditures could have a material adverse effect on our
operating results and financial condition as well as our ability
to pay dividends to stockholders.
We may
experience uninsured or underinsured losses.
We have property and casualty insurance with respect to our
properties and other insurance, in each case, with loss limits
and coverage thresholds deemed reasonable by our management (and
with the intent to satisfy the requirements of lenders and
franchisors). In doing so, we have made decisions with respect
to what deductibles, policy limits, and terms are reasonable
based on managements experience, our risk profile, the
loss history of our property managers and our properties, the
nature of our properties and our businesses, our loss prevention
efforts, and the cost of insurance.
Various types of catastrophic losses may not be insurable or may
not be economically insurable. In the event of a substantial
loss, our insurance coverage may not cover the full current
market value or replacement cost of our lost investment.
Inflation, changes in building codes and ordinances,
environmental considerations, and other factors might cause
insurance proceeds to be insufficient to fully replace or
renovate a hotel after it has been damaged or destroyed.
Accordingly, there can be no assurance that (i) the
insurance coverage thresholds that we have obtained will fully
protect us against insurable losses (i.e., losses may exceed
coverage limits); (ii) we will not incur large deductibles
that will adversely affect our earnings; (iii) we will not
incur losses from risks that are not insurable or that are not
economically insurable; or (iv) current coverage thresholds
will continue to be available at reasonable
21
rates. In the future, we may choose not to maintain terrorism
insurance on any of our properties. As a result, one or more
large uninsured or underinsured losses could have a material
adverse affect on us.
Each of our current lenders requires us to maintain certain
insurance coverage thresholds, and we anticipate that future
lenders will have similar requirements. We believe that we have
complied with the insurance maintenance requirements under the
current governing loan documents and we intend to comply with
any such requirements in any future loan documents. However, a
lender may disagree, in which case the lender could obtain
additional coverage thresholds and seek payment from us, or
declare us in default under the loan documents. In the former
case, we could spend more for insurance than we otherwise deem
reasonable or necessary or, in the latter case, subject us to a
foreclosure on hotels collateralizing one or more loans. In
addition, a material casualty to one or more hotels
collateralizing loans may result in (i) the insurance
company applying to the outstanding loan balance insurance
proceeds that otherwise would be available to repair the damage
caused by the casualty, which would require us to fund the
repairs through other sources, or (ii) the lender
foreclosing on the hotels if there is a material loss that is
not insured.
Risks
Related to Our Status as a REIT
If we
do not qualify as a REIT, we will be subject to tax as a regular
corporation and face substantial tax liability.
We conduct operations so as to qualify as a REIT under the
Internal Revenue Code. However, qualification as a REIT involves
the application of highly technical and complex Internal Revenue
Code provisions for which only a limited number of judicial or
administrative interpretations exist. Even a technical or
inadvertent mistake could jeopardize our REIT status.
Furthermore, new tax legislation, administrative guidance, or
court decisions, in each instance potentially with retroactive
effect, could make it more difficult or impossible for us to
qualify as a REIT. If we fail to qualify as a REIT in any tax
year, then:
|
|
|
|
|
we would be taxed as a regular domestic corporation, which,
among other things, means being unable to deduct distributions
to stockholders in computing taxable income and being subject to
federal income tax on our taxable income at regular corporate
rates;
|
|
|
|
we would also be subject to federal alternative minimum tax and,
possibly, increased state and local taxes;
|
|
|
|
any resulting tax liability could be substantial and would
reduce the amount of cash available for distribution to
stockholders; and
|
|
|
|
unless we were entitled to relief under applicable statutory
provisions, we would be disqualified from treatment as a REIT
for the subsequent four taxable years following the year that we
lost our qualification, and, thus, our cash available for
distribution to stockholders would be reduced for each of the
years during which we did not qualify as a REIT.
|
If we fail to qualify as a REIT, we will not be required to make
distributions to stockholders to maintain our tax status. As a
result of all of these factors, our failure to qualify as a REIT
would impair our ability to raise capital, expand our business,
and make distributions to our stockholders and would adversely
affect the value of our securities.
Even
if we remain qualified as a REIT, we may face other tax
liabilities that reduce our cash flow.
Even if we remain qualified for taxation as a REIT, we may be
subject to certain federal, state, and local taxes on our income
and assets. For example:
|
|
|
|
|
We will be required to pay tax on undistributed REIT taxable
income.
|
|
|
|
We may be required to pay the alternative minimum
tax on our items of tax preference.
|
|
|
|
If we have net income from the disposition of foreclosure
property held primarily for sale to customers in the ordinary
course of business or other non-qualifying income from
foreclosure property, we must pay tax on that income at the
highest corporate rate.
|
22
|
|
|
|
|
If we sell a property in a prohibited transaction,
our gain from the sale would be subject to a 100% penalty tax.
|
|
|
|
Our taxable REIT subsidiary, Ashford TRS, is a fully taxable
corporation and will be required to pay federal and state taxes
on its income.
|
Complying
with REIT requirements may cause us to forego otherwise
attractive opportunities.
To qualify as a REIT for federal income tax purposes, we must
continually satisfy tests concerning, among other things, the
sources of our income, the nature and diversification of our
assets, the amounts we distribute to our stockholders, and the
ownership of our stock. We may be required to make distributions
to stockholders at disadvantageous times or when we do not have
funds readily available for distribution. Thus, compliance with
the REIT requirements may hinder our ability to operate solely
on the basis of maximizing profits.
Complying
with REIT requirements may limit our ability to hedge
effectively.
The REIT provisions of the Internal Revenue Code may limit our
ability to hedge mortgage securities and related borrowings by
requiring us to limit our income in each year from qualified
hedges, together with any other income not generated from
qualified real estate assets, to no more than 25% of our gross
income. In addition, we must limit our aggregate income from
nonqualified hedging transactions, from our provision of
services, and from other non-qualifying sources to no more than
5% of our annual gross income. As a result, we may have to limit
our use of advantageous hedging techniques. This could result in
greater risks associated with changes in interest rates than we
would otherwise want to incur. If we were to violate the 25% or
5% limitations, we may have to pay a penalty tax equal to the
amount of income in excess of those limitations multiplied by a
fraction intended to reflect our profitability. If we fail to
satisfy the REIT gross income tests, unless our failure was due
to reasonable cause and not due to willful neglect, we could
lose our REIT status for federal income tax purposes.
Complying
with REIT requirements may force us to liquidate otherwise
attractive investments.
To qualify as a REIT, we must also ensure that at the end of
each calendar quarter at least 75% of the value of our assets
consists of cash, cash items, government securities, and
qualified REIT real estate assets. The remainder of our
investment in securities (other than government securities and
qualified real estate assets) generally cannot include more than
10% of the outstanding voting securities of any one issuer or
more than 10% of the total value of the outstanding securities
of any one issuer. In addition, in general, no more than 5% of
the value of our assets (other than government securities and
qualified real estate assets) can consist of the securities of
any one issuer, and no more than 20% of the value of our total
securities can be represented by securities of one or more
taxable REIT subsidiaries. If we fail to comply with these
requirements at the end of any calendar quarter, we must correct
such failure within 30 days after the end of the calendar
quarter to avoid losing our REIT status and suffering adverse
tax consequences. As a result, we may be required to liquidate
otherwise attractive investments.
Complying
with REIT requirements may force us to borrow to make
distributions to stockholders.
As a REIT, we must distribute at least 90% of our annual REIT
taxable income (subject to certain adjustments) to our
stockholders. To the extent that we satisfy the distribution
requirement, but distribute less than 100% of our taxable
income, we will be subject to federal corporate income tax on
our undistributed taxable income. In addition, we will be
subject to a 4% nondeductible excise tax if the actual amount
that we pay out to our stockholders in a calendar year is less
than a minimum amount specified under federal tax laws.
From time to time, we may generate taxable income greater than
our net income for financial reporting purposes due to, among
other things, amortization of capitalized purchase premiums, or
our taxable income may be greater than our cash flow available
for distribution to stockholders. If we do not have other funds
available in these situations, we could be required to borrow
funds, sell investments at disadvantageous prices, or find
another alternative source of funds to make distributions
sufficient to enable us to pay out enough of our taxable income
to satisfy the distribution requirement and to avoid corporate
income tax and the 4% excise tax in a particular year. These
alternatives could increase our costs or reduce our equity.
23
We may
be subject to adverse legislative or regulatory tax changes that
could reduce the market price of our securities.
At any time, the federal income tax laws governing REITs or the
administrative interpretations of those laws may be amended. Any
of those new laws or interpretations may take effect
retroactively and could adversely affect us or our stockholders.
On May 28, 2003, the President signed the Jobs and Growth
Tax Relief Reconciliation Act of 2003, which we refer to as the
Jobs and Growth Tax Act. Effective for taxable years beginning
after December 31, 2002, the Jobs and Growth Tax Act
reduced the maximum rate of tax applicable to individuals on
dividend income from regular C corporations from 38.6% to 15.0%.
This reduced substantially the so-called double
taxation (that is, taxation at both the corporate and
stockholder levels) that has generally applied to corporations
that are not taxed as REITs. Generally, dividends from REITs
will not qualify for the dividend tax reduction. The
implementation of the Jobs and Growth Tax Act could ultimately
cause individual investors to view stocks of non-REIT
corporations as more attractive relative to shares of REITs
because the dividends paid by non-REIT corporations would be
subject to lower tax rates. We cannot predict whether in fact
this will occur or whether, if it occurs, what the impact will
be on the value of our securities.
Your
investment in our securities has various federal, state, and
local income tax risks that could affect the value of your
investment.
Although the provisions of the Internal Revenue Code relevant to
your investment in our securities are generally described in
Federal Income Tax Consequences of Our Status as a
REIT, we strongly urge you to consult your own tax advisor
concerning the effects of federal, state, and local income tax
law on an investment in our securities because of the complex
nature of the tax rules applicable to REITs and their
stockholders.
Risk
Factors Related to Our Corporate Structure
There
are no assurances of our ability to make distributions in the
future.
We intend to continue paying quarterly dividends and to make
distributions to our stockholders in amounts such that all or
substantially all of our taxable income in each year, subject to
certain adjustments, is distributed. This, along with other
factors, should enable us to qualify for the tax benefits
accorded to a REIT under the Internal Revenue Code. However, our
ability to pay dividends may be adversely affected by the risk
factors described herein. All distributions will be made at the
discretion of our Board of Directors and will depend upon our
earnings, our financial condition, maintenance of our REIT
status, and such other factors as our Board of Directors may
deem relevant from time to time. There are no assurances of our
ability to pay dividends in the future. In addition, some of our
distributions may include a return of capital.
Failure
to maintain an exemption from the Investment Company Act would
adversely affect our results of operations.
We believe that we will conduct our business in a manner that
allows us to avoid registration as an investment company under
the Investment Company Act of 1940, or the 1940 Act. Under
Section 3(c)(5)(C) of the 1940 Act, entities that are
primarily engaged in the business of purchasing or otherwise
acquiring mortgages and other liens on and interests in
real estate are not treated as investment companies. The
SEC staffs position generally requires us to maintain at
least 55% of our assets directly in qualifying real estate
interests to be able to rely on this exemption. To constitute a
qualifying real estate interest under this 55% requirement, a
real estate interest must meet various criteria. Mortgage
securities that do not represent all of the certificates issued
with respect to an underlying pool of mortgages may be treated
as securities separate from the underlying mortgage loans and,
thus, may not qualify for purposes of the 55% requirement. Our
ownership of these mortgage securities, therefore, is limited by
the provisions of the 1940 Act and SEC staff interpretive
positions. There are no assurances that efforts to pursue our
intended investment program will not be adversely affected by
operation of these rules.
24
Our
charter does not permit ownership in excess of 9.8% of our
capital stock, and attempts to acquire our capital stock in
excess of the 9.8% limit without approval from our Board of
Directors are void.
For the purpose of preserving our REIT qualification, our
charter prohibits direct or constructive ownership by any person
of more than 9.8% of the lesser of the total number or value of
the outstanding shares of our common stock or more than 9.8% of
the lesser of the total number or value of the outstanding
shares of our preferred stock unless our Board of Directors
grants a waiver. Our charters constructive ownership rules
are complex and may cause the outstanding stock owned by a group
of related individuals or entities to be deemed to be
constructively owned by one individual or entity. As a result,
the acquisition of less than 9.8% of the outstanding stock by an
individual or entity could cause that individual or entity to
own constructively in excess of 9.8% of the outstanding stock,
and thus be subject to our charters ownership limit. Any
attempt to own or transfer shares of our common or preferred
stock in excess of the ownership limit without the consent of
the Board of Directors will be void, and could result in the
shares being automatically transferred to a charitable trust.
Because
provisions contained in Maryland law and our charter may have an
anti-takeover effect, investors may be prevented from receiving
a control premium for their shares.
Provisions contained in our charter and Maryland general
corporation law may have effects that delay, defer, or prevent a
takeover attempt, which may prevent stockholders from receiving
a control premium for their shares. For example,
these provisions may defer or prevent tender offers for our
common stock or purchases of large blocks of our common stock,
thereby limiting the opportunities for our stockholders to
receive a premium for their common stock over then-prevailing
market prices. These provisions include the following:
|
|
|
|
|
Ownership limit: The ownership limit in our
charter limits related investors, including, among other things,
any voting group, from acquiring over 9.8% of our common stock
without our permission.
|
|
|
|
Classification of preferred stock: Our charter
authorizes our Board of Directors to issue preferred stock in
one or more classes and to establish the preferences and rights
of any class of preferred stock issued. These actions can be
taken without soliciting stockholder approval. Our preferred
stock issuances could have the effect of delaying or preventing
someone from taking control of us, even if a change in control
were in our stockholders best interests.
|
Maryland statutory law provides that an act of a director
relating to or affecting an acquisition or a potential
acquisition of control of a corporation may not be subject to a
higher duty or greater scrutiny than is applied to any other act
of a director. Hence, directors of a Maryland corporation are
not required to act in takeover situations under the same
standards as apply in Delaware and other corporate jurisdictions.
Offerings
of debt securities, which would be senior to our common stock
and any preferred stock upon liquidation, or equity securities,
which would dilute our existing stockholders holdings be
senior to our common stock for the purposes of dividend
distributions, may adversely affect the market price of our
common stock and any preferred stock.
We may attempt to increase our capital resources by making
additional offerings of debt or equity securities, including
commercial paper, medium-term notes, senior or subordinated
notes, and classes of preferred stock or common stock or classes
of preferred units. Upon liquidation, holders of our debt
securities or preferred units and lenders with respect to other
borrowings will receive a distribution of our available assets
prior to the holders of shares of preferred stock or common
stock. Furthermore, holders of our debt securities and preferred
stock or preferred units and lenders with respect to other
borrowings will receive a distribution of our available assets
prior to the holders of our common stock. Additional equity
offerings may dilute the holdings of our existing stockholders
or reduce the market price of our common or preferred stock or
both. Our preferred stock or preferred units could have a
preference on liquidating distributions or a preference on
dividend payments that could limit our ability to make a
dividend distribution to the holders of our common stock.
Because our decision to issue securities in any future offering
will depend on market conditions and other factors beyond our
control, we cannot predict or estimate the amount, timing, or
nature of our future offerings. Thus, our stockholders bear the
risk of our future offerings reducing the market price of our
securities and diluting their securities holdings in us.
25
Securities
eligible for future sale may have adverse effects on the market
price of our securities.
We cannot predict the effect, if any, of future sales of
securities, or the availability of securities for future sales,
on the market price of our outstanding securities. Sales of
substantial amounts of common stock, or the perception that
these sales could occur, may adversely affect prevailing market
prices for our securities.
We also may issue from time to time additional securities or
units of our operating partnership in connection with the
acquisition of properties and we may grant additional demand or
piggyback registration rights in connection with these
issuances. Sales of substantial amounts of our securities or the
perception that such sales could occur may adversely affect the
prevailing market price for our securities or may impair our
ability to raise capital through a sale of additional debt or
equity securities.
We
depend on key personnel with long-standing business
relationships. The loss of key personnel could threaten our
ability to operate our business successfully.
Our future success depends, to a significant extent, upon the
continued services of our management team. In particular, the
lodging industry experience of Messrs. Archie and
Montgomery Bennett, Kessler, Brooks, Kimichik, and Nunneley and
the extent and nature of the relationships they have developed
with hotel franchisors, operators, and owners and hotel lending
and other financial institutions are critically important to the
success of our business. We do not maintain key
person life insurance on any of our officers. Although these
officers currently have employment agreements with us, we cannot
assure their continued employment. The loss of services of one
or more members of our corporate management team could harm our
business and our prospects.
An
increase in market interest rates may have an adverse effect on
the market price of our securities.
A factor investors may consider in deciding whether to buy or
sell our securities is our dividend rate as a percentage of our
share or unit price relative to market interest rates. If market
interest rates increase, prospective investors may desire a
higher dividend or interest rate on our securities or seek
securities paying higher dividends or interest. The market price
of our securities is likely based on the earnings and return
that we derive from our investments, income with respect to our
properties, and our related distributions to stockholders and
not from the market value or underlying appraised value of the
properties or investments themselves. As a result, interest rate
fluctuations and capital market conditions can affect the market
price of our securities. For instance, if interest rates rise
without an increase in our dividend rate, the market price of
our common or preferred stock could decrease because potential
investors may require a higher dividend yield on our common or
preferred stock as market rates on interest-bearing securities,
such as bonds, rise. In addition, rising interest rates would
result in increased interest expense on our variable
rate debt, thereby adversely affecting cash flow and our ability
to service our indebtedness and pay dividends.
Our
major policies, including our policies and practices with
respect to investments, financing, growth, debt capitalization,
and REIT qualification and distributions, are determined by our
Board of Directors. Although we have no present intention to do
so, our Board of Directors may amend or revise these and other
policies from time to time without a vote of our stockholders.
Accordingly, our stockholders will have limited control over
changes in our policies and the changes could harm our business,
results of operations, and share price.
Changes in our strategy or investment or leverage policy could
expose us to greater credit risk and interest rate risk or could
result in a more leveraged balance sheet. We cannot predict the
effect any changes to our current operating policies and
strategies may have on our business, operating results, and
stock price. However, the effects may be adverse.
|
|
Item 1B.
|
Unresolved
Staff Comments
|
None.
26
As of December 31, 2006, we owned 81 hotel properties
located in 26 states with 15,492 rooms. We own our hotels
in fee simple except for (a) the Radisson Hotel in
Covington, Kentucky, which we own partially in fee simple and
partially pursuant to a ground lease that expires in 2070
(including all extensions), (b) the Doubletree Guest Suites
in Columbus, Ohio, which was built on an air rights lease above
the parking garage that expires in 2045, (c) the Hilton in
Ft. Worth, Texas, which we own pursuant to a ground lease
which expires in 2040 (including all extensions), (d) the
Radisson Hotel in Indianapolis, Indiana, which we own pursuant
to a ground lease which expires in 2034 (including all
extensions), (e) the Crowne Plaza in Key West, Florida,
which we own pursuant to a ground lease that expires in 2084
(including all extensions), and (f) the JW Marriott in
San Francisco, California, which we own pursuant to a
ground lease that expires in 2083 (including all extensions).
Regarding the 81 hotels, 66 are held for investment purposes
while 15 are held for sale. All 81 hotels are operated by our
managers. The following table sets forth certain descriptive
information regarding these hotels as of December 31, 2006:
|
|
|
|
|
|
|
|
|
Hotel Property
|
|
Location
|
|
Rooms
|
|
|
|
|
Embassy Suites
|
|
Austin, TX
|
|
|
150
|
|
|
|
Embassy Suites
|
|
Dallas, TX
|
|
|
150
|
|
|
|
Embassy Suites
|
|
Herndon, VA
|
|
|
150
|
|
|
|
Embassy Suites
|
|
Las Vegas, NV
|
|
|
220
|
|
|
|
Embassy Suites
|
|
Phoenix, AZ
|
|
|
229
|
|
|
|
Embassy Suites
|
|
Syracuse, NY
|
|
|
215
|
|
|
|
Embassy Suites
|
|
Flagstaff, AZ
|
|
|
119
|
|
|
|
Embassy Suites
|
|
Houston, TX
|
|
|
150
|
|
|
|
Embassy Suites
|
|
West Palm Beach, FL
|
|
|
160
|
|
|
|
Embassy Suites
|
|
Philadelphia, PA
|
|
|
263
|
|
|
|
Embassy Suites
|
|
Walnut Creek, CA
|
|
|
249
|
|
|
|
Radisson Hotel
|
|
Covington, KY
|
|
|
236
|
|
|
held for sale
|
Radisson Hotel
|
|
Holtsville, NY
|
|
|
188
|
|
|
|
Radisson Hotel (downtown)
|
|
Indianapolis, IN
|
|
|
371
|
|
|
|
Radisson Hotel
|
|
Rockland, MD
|
|
|
127
|
|
|
|
Radisson Hotel (airport)
|
|
Indianapolis, IN
|
|
|
259
|
|
|
held for sale
|
Radisson Hotel
|
|
Milford, MD
|
|
|
173
|
|
|
|
Doubletree Guest Suites
|
|
Columbus, OH
|
|
|
194
|
|
|
|
Doubletree Guest Suites
|
|
Dayton, OH
|
|
|
137
|
|
|
held for sale
|
Hilton Garden Inn
|
|
Jacksonville, FL
|
|
|
119
|
|
|
|
Hilton
|
|
Ft. Worth, TX
|
|
|
294
|
|
|
|
Hilton
|
|
Houston, TX
|
|
|
243
|
|
|
|
Hilton
|
|
St. Petersburg, FL
|
|
|
333
|
|
|
|
Hilton
|
|
Santa Fe, NM
|
|
|
157
|
|
|
|
Hilton
|
|
Bloomington, MN
|
|
|
300
|
|
|
|
Homewood Suites
|
|
Mobile, AL
|
|
|
86
|
|
|
|
Hampton Inn
|
|
Lawrenceville, GA
|
|
|
86
|
|
|
|
Hampton Inn
|
|
Evansville, IN
|
|
|
141
|
|
|
|
Hampton Inn
|
|
Terre Haute, IN
|
|
|
112
|
|
|
|
Hampton Inn
|
|
Horse Cave, KY
|
|
|
101
|
|
|
held for sale
|
Hampton Inn
|
|
Buford, GA
|
|
|
92
|
|
|
|
Marriott
|
|
Durham, NC
|
|
|
225
|
|
|
|
Marriott
|
|
Arlington, VA
|
|
|
697
|
|
|
|
27
|
|
|
|
|
|
|
|
|
Hotel Property
|
|
Location
|
|
Rooms
|
|
|
|
|
Marriott
|
|
Trumbull, CT
|
|
|
323
|
|
|
held for sale
|
JW Marriott
|
|
San Francisco, CA
|
|
|
338
|
|
|
|
SpringHill Suites by Marriott
|
|
Jacksonville, FL
|
|
|
102
|
|
|
|
SpringHill Suites by Marriott
|
|
Baltimore, MD
|
|
|
133
|
|
|
|
SpringHill Suites by Marriott
|
|
Kennesaw, GA
|
|
|
90
|
|
|
|
SpringHill Suites by Marriott
|
|
Buford, GA
|
|
|
96
|
|
|
|
SpringHill Suites by Marriott
|
|
Gaithersburg, MD
|
|
|
162
|
|
|
|
SpringHill Suites by Marriott
|
|
Centreville, VA
|
|
|
136
|
|
|
|
SpringHill Suites by Marriott
|
|
Charlotte, NC
|
|
|
136
|
|
|
|
SpringHill Suites by Marriott
|
|
Durham, NC
|
|
|
120
|
|
|
|
Fairfield Inn by Marriott
|
|
Kennesaw, GA
|
|
|
87
|
|
|
|
Fairfield Inn by Marriott
|
|
Evansville, IN
|
|
|
110
|
|
|
held for sale
|
Fairfield Inn by Marriott
|
|
Princeton, IN
|
|
|
73
|
|
|
held for sale
|
Courtyard by Marriott
|
|
Bloomington, IN
|
|
|
117
|
|
|
|
Courtyard by Marriott
|
|
Columbus, IN
|
|
|
90
|
|
|
|
Courtyard by Marriott
|
|
Louisville, KY
|
|
|
150
|
|
|
|
Courtyard by Marriott
|
|
Crystal City, VA
|
|
|
272
|
|
|
|
Courtyard by Marriott
|
|
Ft. Lauderdale, FL
|
|
|
174
|
|
|
|
Courtyard by Marriott
|
|
Overland Park, KS
|
|
|
168
|
|
|
|
Courtyard by Marriott
|
|
Palm Desert, CA
|
|
|
151
|
|
|
|
Courtyard by Marriott
|
|
Foothill Ranch, CA
|
|
|
156
|
|
|
|
Courtyard by Marriott
|
|
Alpharetta, GA
|
|
|
154
|
|
|
|
Marriott Residence Inn
|
|
Lake Buena Vista, FL
|
|
|
210
|
|
|
|
Marriott Residence Inn
|
|
Evansville, IN
|
|
|
78
|
|
|
|
Marriott Residence Inn
|
|
Orlando, FL
|
|
|
350
|
|
|
|
Marriott Residence Inn
|
|
Falls Church, VA
|
|
|
159
|
|
|
|
Marriott Residence Inn
|
|
San Diego, CA
|
|
|
150
|
|
|
|
Marriott Residence Inn
|
|
Salt Lake City, UT
|
|
|
144
|
|
|
|
Marriott Residence Inn
|
|
Palm Desert, CA
|
|
|
130
|
|
|
|
TownePlace Suites by Marriott
|
|
Mt. Laurel, NJ
|
|
|
95
|
|
|
held for sale
|
TownePlace Suites by Marriott
|
|
Scarborough, ME
|
|
|
95
|
|
|
held for sale
|
TownePlace Suites by Marriott
|
|
Miami, FL
|
|
|
95
|
|
|
held for sale
|
TownePlace Suites by Marriott
|
|
Ft. Worth, TX
|
|
|
95
|
|
|
held for sale
|
TownePlace Suites by Marriott
|
|
Miami Lakes, FL
|
|
|
95
|
|
|
held for sale
|
TownePlace Suites by Marriott
|
|
Tewksbury, MA
|
|
|
95
|
|
|
held for sale
|
TownePlace Suites by Marriott
|
|
Newark, CA
|
|
|
127
|
|
|
held for sale
|
Sea Turtle Inn
|
|
Atlantic Beach, FL
|
|
|
193
|
|
|
|
Sheraton Hotel
|
|
Langhorne, PA
|
|
|
187
|
|
|
|
Sheraton Hotel
|
|
Minneapolis, MN
|
|
|
222
|
|
|
|
Sheraton Hotel
|
|
Anchorage, AK
|
|
|
375
|
|
|
|
Sheraton Hotel
|
|
Iowa City, IA
|
|
|
234
|
|
|
held for sale
|
Sheraton Hotel
|
|
San Diego, CA
|
|
|
260
|
|
|
|
Hyatt Regency
|
|
Anaheim, CA
|
|
|
654
|
|
|
|
Hyatt Regency
|
|
Herndon, VA
|
|
|
316
|
|
|
|
28
|
|
|
|
|
|
|
|
|
Hotel Property
|
|
Location
|
|
Rooms
|
|
|
|
|
Crowne Plaza
|
|
Beverly Hills, CA
|
|
|
260
|
|
|
|
Crowne Plaza
|
|
Key West, FL
|
|
|
160
|
|
|
|
Annapolis Inn
|
|
Annapolis, MD
|
|
|
124
|
|
|
|
Westin
|
|
Rosemont, IL
|
|
|
525
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
15,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 3.
|
Legal
Proceedings
|
We are currently subject to litigation arising in the normal
course of our business. In the opinion of management, none of
these lawsuits or claims against us, either individually or in
the aggregate, is likely to have a material adverse effect on
our business, results of operations, or financial condition. In
addition, we believe we have adequate insurance in place to
cover such litigation.
|
|
Item 4.
|
Submission
of Matters to a Vote of Security Holders
|
No matters were submitted to a vote of security holders during
the fourth quarter of the year ended December 31, 2006.
PART II
|
|
Item 5.
|
Market
for Registrants Common Equity, Related Stockholder
Matters, and Issuer Purchases of Equity Securities
|
Market
and Dividend Information
Our common stock is traded on the New York Stock Exchange under
the symbol AHT. The following table sets forth, for
the indicated periods, the high and low sales prices for our
common stock as traded on that exchange and cash distributions
declared per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
Price Range
|
|
|
Distributions
|
|
|
|
High
|
|
|
Low
|
|
|
per Share
|
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
10.84
|
|
|
$
|
9.00
|
|
|
$
|
0.16
|
|
Second quarter
|
|
$
|
10.90
|
|
|
$
|
9.70
|
|
|
$
|
0.17
|
|
Third quarter
|
|
$
|
12.22
|
|
|
$
|
10.28
|
|
|
$
|
0.18
|
|
Fourth quarter
|
|
$
|
11.53
|
|
|
$
|
9.78
|
|
|
$
|
0.20
|
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
13.06
|
|
|
$
|
10.66
|
|
|
$
|
0.20
|
|
Second quarter
|
|
$
|
12.62
|
|
|
$
|
10.38
|
|
|
$
|
0.20
|
|
Third quarter
|
|
$
|
13.00
|
|
|
$
|
11.49
|
|
|
$
|
0.20
|
|
Fourth quarter
|
|
$
|
13.18
|
|
|
$
|
11.72
|
|
|
$
|
0.20
|
|
To maintain our qualification as a REIT, we intend to make
annual distributions to our stockholders of at least 90% of our
REIT taxable income (which does not necessarily equal net income
as calculated in accordance with generally accepted accounting
principles). Distributions will be authorized by our Board of
Directors and declared by us based upon a variety of factors
deemed relevant by our Directors, and no assurance can be given
that our dividend policy will not change in the future. Our
ability to pay distributions to our stockholders will depend, in
part, upon our receipt of distributions from our operating
partnership. This, in turn, may depend upon receipt of lease
payments with respect to our properties from indirect,
wholly-owned subsidiaries of our operating partnership and the
management of our properties by our property managers.
29
Performance
Graph
The following graph compares the percentage change in the
cumulative total stockholder return on our common stock with the
cumulative total return of the S&P 500 Stock Index, the
NAREIT Mortgage Index, and the NAREIT Lodging Resort Index for
the period August 29, 2003, the date of our initial public
offering, through December 31, 2006, assuming an initial
investment of $100 on August 29, 2003 in stock or
index-including reinvestment of dividends. The NAREIT Lodging
Resorts Index is not a published index; however, we believe the
companies included in this index provide a representative
example of enterprises in the lodging resort line of business in
which we engage. Stockholders who wish to request a list of
companies in the NAREIT Lodging Resorts Index may send written
requests to Ashford Hospitality Trust, Inc., Attention:
Stockholder Relations, 14185 Dallas Parkway, Suite 1100,
Dallas, Texas 75254. The stock price performance shown on the
graph is not necessarily indicative of future price performance.
COMPARISON
OF 40 MONTH CUMULATIVE TOTAL RETURN*
Among Ashford Hospitality Trust, Inc., The S & P 500
Index,
The NAREIT Mortgage Index and The NAREIT Lodging &
Resorts
|
|
|
* |
|
$100 invested on 8/29/03 in stock or index-including
reinvestment of dividends. Fiscal year ending December 31. |
Copyright©
2007, Standard & Poors, a division of The McGraw-Hill
Companies, Inc. All rights reserved.
www.researchdategroup.com/S&P.htm
Recent
Sales of Unregistered Securities
None during the quarter ended December 31, 2006.
Stockholder
Information
As of March 8, 2007, we had approximately 17,100 holders of
record of our common stock. In order to comply with certain
requirements related to our qualification as a REIT, our charter
limits the number of shares of capital stock that may be owned
by any single person or affiliated group without our permission
to 9.8% of the outstanding shares of any class of our capital
stock. In the past, our Board of Directors has granted waivers
to three stockholders allowing such stockholders to temporarily
exceed the ownership limitation. However, no stockholder
currently exceeds the ownership limit.
30
Equity
Compensation Plans Information
The following table sets forth the number of securities to be
issued upon exercise of outstanding options, warrants, and
rights; weighted-average exercise price of outstanding options,
warrants, and rights; and the number of securities remaining
available for future issuance as of December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities
|
|
|
Weighted-Average
|
|
|
|
|
|
|
to be Issued Upon
|
|
|
Exercise Price
|
|
|
|
|
|
|
Exercise of Outstanding
|
|
|
of Outstanding
|
|
|
Number of Securities
|
|
|
|
Options, Warrants,
|
|
|
Options, Warrants,
|
|
|
Remaining Available
|
|
|
|
and Rights
|
|
|
and Rights
|
|
|
for Future Issuance
|
|
|
Equity compensation plans approved
by security holders: Restricted common stock
|
|
|
None
|
|
|
|
NA
|
|
|
|
2,144,221
|
|
Equity compensation plans not
approved by security holders
|
|
|
None
|
|
|
|
None
|
|
|
|
None
|
|
31
|
|
Item 6.
|
Selected
Financial Data
|
The following table sets forth consolidated selected historical
operating and financial data for the Company beginning with its
commencement of operations on August 29, 2003. Prior to
that time, this table includes the combined selected historical
operating and financial data of certain affiliates of Remington
Lodging (the Predecessor).
The selected historical consolidated financial information as of
December 31, 2006 and 2005 and for each of the three years
in the period ended December 31, 2006 were derived from
financial statements contained elsewhere herein. The selected
historical consolidated and combined financial information as of
December 31, 2004 and 2003 and for each of the two years in
the period ended December 31, 2003 (as adjusted for
discontinued operations) were derived from the Companys
consolidated and combined financial statements and notes thereto
for the year ended December 31, 2005, which are included in
the Companys
Form 10-K,
filed March 14, 2006. The selected historical combined
financial information as of December 31, 2002 (as adjusted
for discontinued operations) was derived from the Companys
Post-Effective Amendment #1 to
Form S-11
(file number
001-31775),
filed August 26, 2003.
The information below should be read along with all other
financial information and analysis presented elsewhere herein,
including the section captioned Managements
Discussion and Analysis of Financial Condition and Results of
Operations and the Companys consolidated financial
statements and related notes thereto.
ASHFORD
HOSPITALITY TRUST, INC. AND PREDECESSOR
SELECTED HISTORICAL FINANCIAL AND OTHER DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company &
|
|
|
(Predecessor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor)
|
|
|
|
|
|
|
(In thousands, except share and per share amounts)
|
|
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms
|
|
$
|
365,917
|
|
|
$
|
235,951
|
|
|
$
|
82,585
|
|
|
$
|
30,744
|
|
|
$
|
25,420
|
|
Food and beverage
|
|
|
81,081
|
|
|
|
48,752
|
|
|
|
12,082
|
|
|
|
3,864
|
|
|
|
3,439
|
|
Interest income from notes
receivable
|
|
|
14,858
|
|
|
|
13,323
|
|
|
|
7,549
|
|
|
|
110
|
|
|
|
|
|
Other
|
|
|
18,578
|
|
|
|
13,320
|
|
|
|
5,020
|
|
|
|
1,216
|
|
|
|
1,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating
Revenue
|
|
|
480,434
|
|
|
|
311,346
|
|
|
|
107,236
|
|
|
|
35,934
|
|
|
|
29,892
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms
|
|
|
82,022
|
|
|
|
53,007
|
|
|
|
19,000
|
|
|
|
6,997
|
|
|
|
5,581
|
|
Food and beverage
|
|
|
60,146
|
|
|
|
36,886
|
|
|
|
8,980
|
|
|
|
2,915
|
|
|
|
2,542
|
|
Other direct
|
|
|
8,197
|
|
|
|
5,165
|
|
|
|
2,008
|
|
|
|
822
|
|
|
|
567
|
|
Indirect
|
|
|
137,298
|
|
|
|
91,531
|
|
|
|
31,643
|
|
|
|
12,458
|
|
|
|
10,265
|
|
Management fees, including related
parties
|
|
|
17,850
|
|
|
|
10,889
|
|
|
|
3,059
|
|
|
|
1,167
|
|
|
|
896
|
|
Property taxes, insurance, and
other
|
|
|
26,286
|
|
|
|
16,264
|
|
|
|
6,105
|
|
|
|
2,459
|
|
|
|
2,047
|
|
Depreciation &
amortization
|
|
|
49,564
|
|
|
|
28,169
|
|
|
|
9,770
|
|
|
|
4,265
|
|
|
|
4,155
|
|
Corporate general and
administrative
|
|
|
20,359
|
|
|
|
14,523
|
|
|
|
11,855
|
|
|
|
4,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating
Expenses
|
|
|
401,722
|
|
|
|
256,434
|
|
|
|
92,420
|
|
|
|
35,086
|
|
|
|
26,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
78,712
|
|
|
|
54,912
|
|
|
|
14,816
|
|
|
|
848
|
|
|
|
3,839
|
|
Interest income
|
|
|
2,917
|
|
|
|
1,027
|
|
|
|
335
|
|
|
|
289
|
|
|
|
53
|
|
Interest expense and amortization
of loan costs
|
|
|
(48,457
|
)
|
|
|
(38,404
|
)
|
|
|
(11,101
|
)
|
|
|
(5,000
|
)
|
|
|
(6,536
|
)
|
Write-off of loan costs and exit
fees
|
|
|
(788
|
)
|
|
|
(5,803
|
)
|
|
|
(1,633
|
)
|
|
|
|
|
|
|
|
|
Loss on debt extinguishment
|
|
|
|
|
|
|
(10,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company &
|
|
|
(Predecessor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor)
|
|
|
|
|
|
|
(In thousands, except share and per share amounts)
|
|
|
Income (loss) before provision for
income taxes and minority interest
|
|
|
32,384
|
|
|
|
1,732
|
|
|
|
2,417
|
|
|
|
(3,863
|
)
|
|
|
(2,644
|
)
|
Benefit from (provision for)
income taxes
|
|
|
2,920
|
|
|
|
2,584
|
|
|
|
(630
|
)
|
|
|
(133
|
)
|
|
|
(449
|
)
|
Minority interest
|
|
|
(4,274
|
)
|
|
|
(887
|
)
|
|
|
(310
|
)
|
|
|
334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) From
Continuing Operations
|
|
|
31,030
|
|
|
|
3,429
|
|
|
|
1,477
|
|
|
|
(3,662
|
)
|
|
|
(3,093
|
)
|
Income (loss) from discontinued
operations, net
|
|
|
6,766
|
|
|
|
6,008
|
|
|
|
(58
|
)
|
|
|
(258
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
|
37,796
|
|
|
|
9,437
|
|
|
|
1,419
|
|
|
|
(3,920
|
)
|
|
|
(3,093
|
)
|
Preferred dividends
|
|
|
(10,875
|
)
|
|
|
(9,303
|
)
|
|
|
(1,355
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Available To
Common Shareholders
|
|
$
|
26,921
|
|
|
$
|
134
|
|
|
$
|
64
|
|
|
$
|
(3,920
|
)
|
|
$
|
(3,093
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
|
|
|
Income (Loss) From Continuing
Operations Per Share Available To Common Shareholders
|
|
$
|
0.32
|
|
|
$
|
(0.15
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) From Discontinued
Operations Per Share
|
|
$
|
0.11
|
|
|
$
|
0.15
|
|
|
$
|
(0.00
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Share
Available To Common Shareholders
|
|
$
|
0.43
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common
Shares Outstanding
|
|
|
62,127,948
|
|
|
|
40,194,132
|
|
|
|
25,143,469
|
|
|
|
24,627,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
For the year ended December 31, 2003, per share and
weighted average shares data only relates to the period from
inception through December 31, 2003. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company &
|
|
|
(Predecessor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor)
|
|
|
|
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in hotel properties,
net
|
|
$
|
1,632,946
|
|
|
$
|
1,106,668
|
|
|
$
|
427,005
|
|
|
$
|
173,724
|
|
|
$
|
85,247
|
|
Cash, cash equivalents, and
restricted cash
|
|
|
82,756
|
|
|
|
85,837
|
|
|
|
61,168
|
|
|
|
77,628
|
|
|
|
6,322
|
|
Assets held for sale
|
|
|
119,342
|
|
|
|
117,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes receivable
|
|
|
102,833
|
|
|
|
107,985
|
|
|
|
79,662
|
|
|
|
10,000
|
|
|
|
|
|
Total assets
|
|
|
2,011,912
|
|
|
|
1,482,486
|
|
|
|
595,945
|
|
|
|
267,882
|
|
|
|
95,416
|
|
Indebtedness
|
|
|
1,091,150
|
|
|
|
908,623
|
|
|
|
300,754
|
|
|
|
50,202
|
|
|
|
82,126
|
|
Capital leases payable
|
|
|
177
|
|
|
|
453
|
|
|
|
313
|
|
|
|
457
|
|
|
|
621
|
|
Total liabilities
|
|
|
1,185,339
|
|
|
|
961,194
|
|
|
|
327,926
|
|
|
|
57,943
|
|
|
|
86,105
|
|
Total liabilities and owners
equity
|
|
|
2,011,912
|
|
|
|
1,482,486
|
|
|
|
595,945
|
|
|
|
267,882
|
|
|
|
95,416
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company)
|
|
|
(Company &
|
|
|
(Predecessor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor)
|
|
|
|
|
|
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provided by operating activities
|
|
$
|
139,691
|
|
|
$
|
56,528
|
|
|
$
|
6,652
|
|
|
$
|
5,735
|
|
|
$
|
623
|
|
Used in investing activities
|
|
|
(565,473
|
)
|
|
|
(652,267
|
)
|
|
|
(310,624
|
)
|
|
|
(89,189
|
)
|
|
|
(1,080
|
)
|
Provided by (used in) financing
activities
|
|
|
441,130
|
|
|
|
606,625
|
|
|
|
274,827
|
|
|
|
161,718
|
|
|
|
(1,726
|
)
|
Unaudited:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total number of rooms at
December 31
|
|
|
15,492
|
|
|
|
13,184
|
|
|
|
5,095
|
|
|
|
2,381
|
|
|
|
1,094
|
|
Total number of hotels at
December 31
|
|
|
81
|
|
|
|
80
|
|
|
|
33
|
|
|
|
15
|
|
|
|
6
|
|
EBITDA(1)
|
|
$
|
138,757
|
|
|
$
|
79,346
|
|
|
$
|
23,909
|
|
|
$
|
5,508
|
|
|
$
|
8,224
|
|
FFO(2)
|
|
$
|
84,748
|
|
|
$
|
32,741
|
|
|
$
|
11,076
|
|
|
$
|
653
|
|
|
$
|
1,741
|
|
(1) EBITDA Reconciliation
(unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
37,796
|
|
|
$
|
9,437
|
|
|
$
|
1,419
|
|
|
$
|
(3,920
|
)
|
|
$
|
(3,093
|
)
|
Plus depreciation and amortization
|
|
|
52,863
|
|
|
|
30,291
|
|
|
|
10,768
|
|
|
|
4,933
|
|
|
|
4,834
|
|
Plus interest expense &
amortization of loan costs
|
|
|
48,457
|
|
|
|
38,404
|
|
|
|
11,101
|
|
|
|
5,000
|
|
|
|
6,536
|
|
Less interest income
|
|
|
(2,917
|
)
|
|
|
(1,027
|
)
|
|
|
(335
|
)
|
|
|
(289
|
)
|
|
|
(53
|
)
|
Plus (benefit from) provision for
income taxes
|
|
|
(2,719
|
)
|
|
|
(184
|
)
|
|
|
658
|
|
|
|
142
|
|
|
|
|
|
Remove minority interest
|
|
|
5,277
|
|
|
|
2,425
|
|
|
|
298
|
|
|
|
(358
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
138,757
|
|
|
$
|
79,346
|
|
|
$
|
23,909
|
|
|
$
|
5,508
|
|
|
$
|
8,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) FFO Reconciliation (unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to
common shareholders
|
|
$
|
26,921
|
|
|
$
|
134
|
|
|
$
|
64
|
|
|
$
|
(3,920
|
)
|
|
$
|
(3,093
|
)
|
Plus real estate depreciation and
amortization(a)
|
|
|
52,550
|
|
|
|
30,182
|
|
|
|
10,714
|
|
|
|
4,931
|
|
|
|
4,834
|
|
Remove minority interest
|
|
|
5,277
|
|
|
|
2,425
|
|
|
|
298
|
|
|
|
(358
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO
|
|
$
|
84,748
|
|
|
$
|
32,741
|
|
|
$
|
11,076
|
|
|
$
|
653
|
|
|
$
|
1,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Includes property-level furniture, fixtures, and equipment. |
|
(1) |
|
EBITDA is defined as net income (loss) or income (loss) before
net gain on sale of properties, interest expense, interest
income (excluding interest income from mezzanine loans), income
taxes, depreciation and amortization, and minority interest. We
believe EBITDA is useful to investors as an indicator of our
ability to service debt and pay cash distributions. EBITDA, as
calculated by us, may not be comparable to EBITDA reported by
other companies that do not define EBITDA exactly as we define
the term. EBITDA does not represent cash generated from
operating activities determined in accordance with genereally
accepted accounting principles (GAAP), and should
not be considered as an alternative to operating income or net
income determined in accordance with GAAP as an indicator of
performance or as an alternative to cash flows from operating
activities as determined by GAAP as an indicator of liquidity. |
|
(2) |
|
The White Paper on Funds From Operations (FFO)
approved by the Board of Governors of the National Association
of Real Estate Investment Trusts (NAREIT) in April
2002 defines FFO as net income (loss) computed in accordance
with generally accepted accounting principles
(GAAP), excluding gains (or losses) |
34
|
|
|
|
|
from sales of properties and extraordinary items as defined by
GAAP, plus depreciation and amortization of real estate assets,
and net of adjustments for the portion of these items related to
unconsolidated entities and joint ventures. NAREIT developed FFO
as a relative measure of performance of an equity REIT to
recognize that income-producing real estate historically has not
depreciated on the basis determined by GAAP. We compute FFO in
accordance with our interpretation of standards established by
NAREIT, which may not be comparable to FFO reported by other
REITs that do not define the term in accordance with the current
NAREIT definition or that interpret the NAREIT definition
differently than us. FFO does not represent cash generated from
operating activities as determined by GAAP and should not be
considered an alternative to a) GAAP net income (loss) as
an indication of our financial performance or b) GAAP cash
flows from operating activities as a measure of our liquidity,
nor is it indicative of cash available to fund our cash needs,
including our ability to make cash distributions. We believe
that to facilitate a clear understanding of our historical
operating results, FFO should be considered along with our net
income (loss) and cash flows reported in the consolidated
financial statements. |
|
|
Item 7.
|
Managements
Discussion and Analysis of Financial Condition and Results of
Operations
|
FORWARD-LOOKING
STATEMENTS:
The following discussion should be read in conjunction with the
financial statements and notes thereto appearing elsewhere
herein. This report contains forward-looking statements within
the meaning of the federal securities laws. Ashford Hospitality
Trust, Inc. (the Company or we or
our or us) cautions investors that any
forward-looking statements presented herein, or which management
may express orally or in writing from time to time, are based on
managements beliefs and assumptions at that time.
Throughout this report, words such as anticipate,
believe, expect, intend,
may, might, plan,
estimate, project, should,
will, result, and other similar
expressions, which do not relate solely to historical matters,
are intended to identify forward-looking statements. Such
statements are subject to risks, uncertainties, and assumptions
and are not guarantees of future performance, which may be
affected by known and unknown risks, trends, uncertainties, and
factors beyond our control. Should one or more of these risks or
uncertainties materialize, or should underlying assumptions
prove incorrect, actual results may vary materially from those
anticipated, estimated, or projected. We caution investors that
while forward-looking statements reflect our good-faith beliefs
at the time such statements are made, said statements are not
guarantees of future performance and are affected by actual
events that occur after such statements are made. We expressly
disclaim any responsibility to update forward-looking
statements, whether as a result of new information, future
events, or otherwise. Accordingly, investors should use caution
in relying on past forward-looking statements, which were based
on results and trends at the time those statements were made, to
anticipate future results or trends.
Some risks and uncertainties that may cause our actual results,
performance, or achievements to differ materially from those
expressed or implied by forward-looking statements include,
among others, those discussed in Part I, Item 1A, Risk
Factors. These risks and uncertainties continue to be relevant
to our performance and financial condition. Moreover, we operate
in a very competitive and rapidly changing environment where new
risk factors emerge from time to time. It is not possible for
management to predict all such risk factors, nor can management
assess the impact of all such risk factors on our business or
the extent to which any factor, or combination of factors, may
cause actual results to differ materially from those contained
in any forward-looking statements. Given these risks and
uncertainties, investors should not place undue reliance on
forward-looking statements as predictions of actual results.
EXECUTIVE
OVERVIEW:
We are a real estate investment trust (REIT) that
commenced operations upon completion of our initial public
offering (IPO) and related formation transactions on
August 29, 2003. As of December 31, 2006, we owned 81
hotels and approximately $103.0 million of mezzanine or
first-mortgage loans receivable. Of these 81 hotels, six were
contributed upon our formation, nine were acquired in the fourth
quarter of 2003, 18 were acquired during 2004, 37 were acquired
during 2005, and eleven were acquired in 2006. Currently, 15 of
these 81 hotels are considered held for sale and included in
discontinued operations. The 38 hotel properties acquired since
December 31, 2004 that are included in continuing
operations contributed approximately $292.3 million and
$49.9 million to our total revenue and operating income,
respectively, for the year ended December 31, 2006, and
approximately
35
$135.7 million and $25.1 million to our total revenue
and operating income, respectively, for the year ended
December 31, 2005.
Based on our primary business objectives and forecasted
operating conditions, our key priorities or financial strategies
include, among other things:
|
|
|
|
|
acquiring hotels with a favorable current yield with an
opportunity for appreciation,
|
|
|
|
implementing selective capital improvements designed to increase
profitability,
|
|
|
|
directing our hotel managers to minimize operating costs and
increase revenues,
|
|
|
|
originating or acquiring mezzanine loans, and
|
|
|
|
other investments that our Board of Directors deems appropriate.
|
Throughout 2006, strong economic growth in the United States
economy combined with improved business demand generated strong
RevPar growth throughout the lodging industry. For 2007,
forecasts for the lodging industry continue to be favorable.
RESULTS
OF OPERATIONS:
Marriott International, Inc. (Marriott)
manages 24 of the Companys properties. For these 24
Marriott-managed
hotels, the fiscal year reflects twelve weeks of operations for
the first three quarters of the year and sixteen weeks for the
fourth quarter of the year. Therefore, in any given quarterly
period,
period-over-period
results will have different ending dates. For these 24
Marriott-managed hotels, the fourth quarters of 2006 and 2005
ended
December 29th and
December 30th,
respectively.
RevPAR is a commonly used measure within the hotel industry to
evaluate hotel operations. RevPAR is defined as the product of
the average daily room rate (ADR) charged and the
average daily occupancy achieved. RevPAR does not include
revenues from food and beverage or parking, telephone, or other
guest services generated by the property. Although RevPAR does
not include these ancillary revenues, it is generally considered
the leading indicator of core revenues for many hotels. We also
use RevPAR to compare the results of our hotels between periods
and to analyze results of our comparable hotels. RevPAR
improvements attributable to increases in occupancy are
generally accompanied by increases in most categories of
variable operating costs. RevPAR improvements attributable to
increases in ADR are generally accompanied by increases in
limited categories of operating costs, such as management fees
and franchise fees.
The following table illustrates the key performance indicators
for the years ended December 31, 2006 and 2005 for the 28
hotel properties included in continuing operations that we owned
throughout the entirety of both years presented (2006
comparable hotels):
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Comparative Hotels (28 properties):
|
|
|
|
|
|
|
|
|
Room revenues (in thousands)
|
|
$
|
138,240
|
|
|
$
|
129,257
|
|
RevPar
|
|
$
|
85.40
|
|
|
$
|
79.81
|
|
Occupancy
|
|
|
75.63
|
%
|
|
|
74.08
|
%
|
ADR
|
|
$
|
112.91
|
|
|
$
|
107.74
|
|
36
The following table reflects key line items from our
consolidated statements of operations for the years ended
December 31, 2006, 2005, and 2004 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
Favorable (Unfavorable)
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
Change
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2005 to 2006
|
|
|
2004 to 2005
|
|
|
|
|
|
Total revenue
|
|
$
|
480,434
|
|
|
$
|
311,346
|
|
|
$
|
107,236
|
|
|
$
|
169,088
|
|
|
$
|
204,110
|
|
|
|
|
|
Total hotel expenses
|
|
|
305,513
|
|
|
|
197,478
|
|
|
|
64,690
|
|
|
|
(108,035
|
)
|
|
|
(132,788
|
)
|
|
|
|
|
Property taxes, insurance, and
other
|
|
|
26,286
|
|
|
|
16,264
|
|
|
|
6,105
|
|
|
|
(10,022
|
)
|
|
|
(10,159
|
)
|
|
|
|
|
Depreciation and amortization
|
|
|
49,564
|
|
|
|
28,169
|
|
|
|
9,770
|
|
|
|
(21,395
|
)
|
|
|
(18,399
|
)
|
|
|
|
|
Corporate general and
administrative
|
|
|
20,359
|
|
|
|
14,523
|
|
|
|
11,855
|
|
|
|
(5,836
|
)
|
|
|
(2,668
|
)
|
|
|
|
|
Operating income
|
|
|
78,712
|
|
|
|
54,912
|
|
|
|
14,816
|
|
|
|
23,800
|
|
|
|
40,096
|
|
|
|
|
|
Interest income
|
|
|
2,917
|
|
|
|
1,027
|
|
|
|
335
|
|
|
|
1,890
|
|
|
|
692
|
|
|
|
|
|
Interest expense
|
|
|
(46,419
|
)
|
|
|
(34,448
|
)
|
|
|
(9,217
|
)
|
|
|
(11,971
|
)
|
|
|
(25,231
|
)
|
|
|
|
|
Amortization of loan costs
|
|
|
(2,038
|
)
|
|
|
(3,956
|
)
|
|
|
(1,884
|
)
|
|
|
1,918
|
|
|
|
(2,072
|
)
|
|
|
|
|
Write-off of loan costs and exit
fees
|
|
|
(788
|
)
|
|
|
(5,803
|
)
|
|
|
(1,633
|
)
|
|
|
5,015
|
|
|
|
(4,170
|
)
|
|
|
|
|
Loss on debt extinguishment
|
|
|
|
|
|
|
(10,000
|
)
|
|
|
|
|
|
|
10,000
|
|
|
|
(10,000
|
)
|
|
|
|
|
Benefit from (provision for)
income taxes
|
|
|
2,920
|
|
|
|
2,584
|
|
|
|
(630
|
)
|
|
|
336
|
|
|
|
3,214
|
|
|
|
|
|
Minority interest
|
|
|
(4,274
|
)
|
|
|
(887
|
)
|
|
|
(310
|
)
|
|
|
(3,387
|
)
|
|
|
(577
|
)
|
|
|
|
|
Income (loss) from discontinued
operations, net
|
|
|
6,766
|
|
|
|
6,008
|
|
|
|
(58
|
)
|
|
|
758
|
|
|
|
6,066
|
|
|
|
|
|
Net income
|
|
$
|
37,796
|
|
|
$
|
9,437
|
|
|
$
|
1,419
|
|
|
$
|
28,359
|
|
|
$
|
8,018
|
|
|
|
|
|
Comparison
of Year Ended December 31, 2006 and Year Ended
December 31, 2005
Revenue. Total revenue for the year ended
December 31, 2006 increased approximately
$169.1 million or 54.3% to approximately
$480.4 million from total revenue of approximately
$311.3 million for the year ended December 31, 2005.
The increase was primarily due to approximately
$156.4 million in incremental revenues attributable to the
38 hotel properties acquired since December 31, 2004 that
are included in continuing operations, approximately
$1.5 million increase in interest income earned on the
Companys $103.0 million notes receivable portfolio,
and approximately $10.9 million increase in revenues for
comparable hotels, primarily due to increases in room revenues.
Room revenues at comparable hotels for the year ended
December 31, 2006 increased approximately $9.0 million
or 6.9% compared to 2005, primarily due to an increase in RevPar
from $79.81 to $85.40, which consisted of a 4.8% increase in ADR
and a 2.1% increase in occupancy. Due to the continued recovery
in the economy and consistent with industry trends, several
hotels experienced increases in both ADR and occupancy. In
addition to improved market conditions, certain hotels also
benefited from the following:
|
|
|
|
|
renovations were completed at several hotels in 2005, which
generated increased occupancy in 2006 as rooms previously under
renovations became available, and
|
|
|
|
certain hotels were successful in garnering more favorable group
room-night contracts in 2006.
|
Food and beverage revenues at comparable hotels for the year
ended December 31, 2006 increased approximately
$1.7 million or 6.8% compared to 2005 primarily due to the
overall increase in occupancy.
37
Other revenues the year ended December 31, 2006 compared to
2005 increased approximately $5.3 million or 43.5% due to
an increase at comparable hotels of approximately $224,000 or
3.2%, primarily resulting from increases in occupancy, and an
increase of approximately $5.0 million related to
incremental revenues attributable to the 38 hotel properties
acquired since December 31, 2004 that are included in
continuing operations.
Interest income from notes receivable increased to approximately
$14.9 million for the year ended December 31, 2006
compared to approximately $13.3 million for 2005 primarily
due to an increase in the average balance outstanding of the
notes receivable portfolio and an increase in interest rates.
Asset management fees remained flat at approximately
$1.3 million for both the years ended December 31,
2006 and 2005. Asset management fees relate to 27 hotel
properties owned by affiliates for which the Company provided
asset management and consulting services. The Company acquired
21 of these hotel properties from said affiliates on
March 16, 2005, and the affiliates subsequently sold the
remaining six hotel properties. However, the affiliates,
pursuant to an agreement, will continue to guarantee a minimum
annual fee of approximately $1.2 million through
December 31, 2008.
Hotel Operating Expenses. Hotel operating
expenses, which consists of room expense, food and beverage
expense, other direct expenses, indirect expenses, and
management fees, increased approximately $108.0 million or
54.7% for the year ended December 31, 2006 compared to
2005, primarily due to approximately $102.5 million of
expenses associated with the 38 hotel properties acquired since
December 31, 2004 that are included in continuing
operations. In addition, hotel operating expenses at comparable
hotels experienced an increase of approximately
$5.5 million or 5.2% for the year ended December 31,
2006 compared to 2005 primarily due to increases in rooms, food
and beverage, and indirect expenses.
Rooms expense at comparable hotels increased approximately
$1.8 million or 6.0% for the year ended December 31,
2006 compared to 2005 primarily due to increased occupancy at
most hotels and virtually flat costs at hotels experiencing
comparable occupancy due to the fixed nature of maintaining
staff. Food and beverage expense at comparable hotels for the
year ended December 31, 2006 compared to 2005 also
increased approximately $785,000, which is consistent with the
increase in food and beverage revenues at most hotels and the
overall increase in occupancy. Indirect expenses at comparable
hotels increased approximately $2.4 million or 5.0% for the
year ended December 31, 2006 compared to 2005. Indirect
expenses increased as a result of:
|
|
|
|
|
increased hotel-level general and administrative expenses due to
increased salaries and staffing needs consistent with increased
revenues,
|
|
|
|
increased sales and marketing expenses due to increased room
availability at certain hotels as a result of rooms undergoing
renovations during 2005,
|
|
|
|
increased franchise fees due to increased room revenues at
certain hotels in 2006, and
|
|
|
|
increased energy costs due to increased utility rates.
|
Property Taxes, Insurance, and Other. Property
taxes, insurance, and other increased approximately
$10.0 million or 61.6% for the year ended December 31,
2006 compared to 2005 due to approximately $9.6 million of
expenses associated with the 38 hotel properties acquired since
December 31, 2004 that are included in continuing
operations. Aside from additional costs incurred at these
acquired hotels, property taxes, insurance, and other expense
increased approximately $468,000 in 2006 compared to 2005
primarily resulting from increased property insurance rates,
primarily due to 2005 hurricanes, and increased property value
tax assessments at certain hotels.
Depreciation and Amortization. Depreciation
and amortization increased approximately $21.4 million or
76.0% for the year ended December 31, 2006 compared to 2005
primarily due to approximately $19.8 million of
depreciation associated with the 38 hotel properties acquired
since December 31, 2004 that are included in continuing
operations. Aside from these additional hotels acquired,
depreciation and amortization increased approximately
$1.6 million in 2006 compared to 2005 as a result of
capital improvements made at several comparative hotels since
December 31, 2004.
38
Corporate General and
Administrative. Corporate general and
administrative expense increased to approximately
$20.4 million for the year ended December 31, 2006
compared to approximately $14.5 million for 2005 primarily
due to overall company growth and an increase in non-cash
expenses associated with stock-based compensation to
approximately $5.2 million in 2006 compared to
approximately $3.4 million in 2005. As a percentage of
total revenue, however, corporate general and administrative
expense decreased to approximately 4.2% in 2006 from
approximately 4.7% in 2005 due to corporate synergies inherent
in overall growth.
Operating Income. Operating income increased
approximately $23.8 million to approximately
$78.7 million for the year ended December 31, 2006
from approximately $54.9 million in 2005 as result of the
aforementioned operating results.
Interest Income. Interest income increased
approximately $1.9 million to approximately
$2.9 million for the year ended December 31, 2006 from
approximately $1.0 million in 2005 primarily due to
interest earned on funds received from borrowings and equity
offerings in 2006 in excess of interest earned on funds received
from borrowings and equity offerings in 2005.
Interest Expense and Amortization of
Loan Costs. Interest expense and
amortization of loan costs increased approximately
$10.1 million to approximately $48.5 million for the
year ended December 31, 2006 from approximately
$38.4 million in 2005. The increase in interest expense and
amortization of loan costs is associated with the higher average
debt balance over the course of the two comparative periods and
increased interest rates.
Write-off of Loan Costs and Exit Fees. On
March 24, 2006, in connection with the sale of eight hotel
properties for approximately $100.4 million, net of closing
costs, the buyer assumed approximately $93.7 million of
mortgage debt, due July 1, 2015. Related to this
assumption, the Company wrote-off unamortized loan costs of
approximately $687,000. On May 30, 2006, the Company repaid
its then outstanding $11.1 million balance on its mortgage
note payable, due April 1, 2011, which resulted in the
write-off of unamortized loan costs of approximately $102,000.
During the year ended December 31, 2005, the Company
completed several debt restructuring transactions to extend its
maturities, lower its borrowing costs, and fix its interest
rates. On January 20, 2005, the Company repaid its
$15.5 million mortgage note payable, due December 31,
2005, and its $7.0 million mortgage note payable, due
July 31, 2007, which resulted in the write-off of
unamortized loan costs of approximately $151,000. On
November 10, 2005, the Company repaid the remaining
$18.8 million balance outstanding under its
$45.6 million credit facility, due July 13, 2007,
which resulted in the write-off of unamortized loan costs of
approximately $640,000 and early exit fees of approximately
$456,000. On November 14, 2005, the Company repaid its
$210.0 million term loan, due October 10, 2006, and
its $6.2 million mortgage loan, due January 1, 2006,
which resulted in the write-off of unamortized loan costs of
approximately $2.5 million and early exit fees of
approximately $2.1 million.
Loss on Debt Extinguishment. During the year
ended December 31, 2006, there were no losses on debt
extinguishments. During the year ended December 31, 2005,
the Company completed several debt restructuring transactions to
extend its maturities, lower its borrowing costs, and fix its
interest rates. On March 30, 2005, the Company paid down
mortgage debt assumed in the 21-property hotel portfolio
acquisition on March 16, 2005 by approximately
$18.2 million, which generated a loss on early
extinguishment of debt of approximately $2.3 million, which
is net of the write-off of the related portion of debt premium
of approximately $1.4 million. On October 13, 2005,
the Company extinguished approximately $98.9 million of
this debt, which generated a loss on early extinguishment of
debt of approximately $4.3 million, which is net of the
write-off of debt premiums associated with these mortgages of
approximately $3.0 million. On December 20, 2005, the
Company extinguished the remaining $31.0 million of this
debt, which generated a loss on early extinguishment of debt of
approximately $3.4 million, which is net of the write-off
of the debt premium associated with this mortgage of
approximately $780,000.
Benefit from Income Taxes. As a REIT, the
Company generally will not be subject to federal corporate
income tax on the portion of its net income that does not relate
to taxable REIT subsidiaries. However, the Company leases each
of its hotel properties to Ashford TRS, which is treated as a
taxable REIT subsidiary for federal income tax purposes. For the
years ended December 31, 2006 and 2005, the benefit from
income taxes related to continuing operations of approximately
$2.9 million and $2.6 million, respectively, relates
to the net income associated with
39
Ashford TRS. For the years ended December 31, 2006 and
2005, an additional provision for income taxes of approximately
$201,000 and $2.4 million, respectively, is included in
discontinued operations.
Minority Interest. Minority interest
represents a reduction to net income of approximately
$4.3 million and $887,000 for the years ended
December 31, 2006 and 2005, respectively. Upon formation of
the Company on August 29, 2003, minority interest in the
operating partnership was established to represent the limited
partners proportionate share of the equity in the
operating partnership. Net income (loss) available to common
shareholders is allocated to minority interest based on the
weighted-average limited partnership percentage ownership
throughout the period.
Income from Continuing Operations. Income from
continuing operations was approximately $31.0 million and
$3.4 million for the years ended December 31, 2006 and
2005, respectively, which represents an increase of
approximately $27.6 million as a result of the
aforementioned operating results.
Income from Discontinued Operations, Net. On
March 16, 2005, the Company acquired 21 hotel properties
and an office building for approximately $250.0 million.
Soon thereafter, the Company made a strategic commitment to sell
eight of these hotel properties, six of which were sold in the
second quarter of 2005. On January 17, 2006, the Company
sold the remaining two properties. On June 17, 2005, the
Company acquired 30 hotel properties for approximately
$465.0 million. Soon thereafter, the Company made a
strategic commitment to sell eight of these properties, which
were sold on March 24, 2006. On December 7, 2006, the
Company acquired seven hotel properties for approximately
$267.2 million, two of which properties were immediately
held for sale. As of December 31, 2006, the Company had
secured sales commitments related to these two properties. In
late 2006, the Company made a strategic decision to sell 15
hotel properties acquired between 2003 and 2006 and its office
building acquired on March 16, 2005. Operating results
related to these properties during the periods such properties
were owned are included in income from discontinued operations
for both the years ended December 31, 2006 and 2005.
Net Income. Net income was approximately
$37.8 million and $9.4 million for the years ended
December 31, 2006 and 2005, respectively, which represents
an increase of approximately $28.4 million as a result of
the aforementioned operating results.
Preferred Dividends. During the year ended
December 31, 2006, the Company declared cash dividends of
approximately $4.9 million, or $0.5344 per diluted
share per quarter, for Series A preferred stockholders, and
approximately $6.0 million, or $0.20 per diluted share
per quarter, for Series B preferred stockholders. During
the year ended December 31, 2005, the Company declared cash
dividends of approximately $4.9 million and
$3.4 million, for Series A preferred stockholders and
Series B preferred stockholders, respectively. In addition,
on June 15, 2005, the Company sold a financial institution
its remaining 6,454,816 shares of Series B cumulative
convertible redeemable preferred stock for approximately
$65.0 million, or $10.07 per share. In connection with
this sale, the Company recognized a non-cash preferred dividend
of approximately $1.0 million related to the difference in
the market value of the Companys common stock and the
$10.07 conversion price on June 6, 2005, which represents
the date at which the Company notified the financial institution
of its intention to exercise its option to sell the preferred
shares.
Net Income Available to Common
Shareholders. Net income available to common
shareholders was approximately $26.9 million and $134,000
for the years ended December 31, 2006 and 2005,
respectively, which represents an increase of approximately
$26.8 million as a result of the aforementioned operating
results and preferred dividends.
Comparison
of Year Ended December 31, 2005 to Year Ended
December 31, 2004
Revenue. Total revenue for the year ended
December 31, 2005 increased approximately
$204.1 million or 190.3% to approximately
$311.3 million from total revenue of approximately
$107.2 million for the year ended December 31, 2004.
The increase was primarily due to approximately
$192.0 million in incremental revenues attributable to the
44 hotel properties acquired since 2003 that are included in
continuing operations, approximately $5.8 million increase
in interest income earned on the Companys
$108.3 million mezzanine loans receivable
40
portfolio, of which approximately $98.3 million of the
portfolio was acquired since 2003, and approximately
$6.4 million increase in revenues for comparable hotels,
primarily due to increases in room revenues.
Room revenues at comparable hotels for the year ended
December 31, 2005 increased approximately $5.5 million
or 9.9% compared to 2004, primarily due to an increase in RevPar
from $75.5 to $83.2, which consisted of a 6.4% increase in ADR
and a 3.6% increase in occupancy. Due to the continued recovery
in the economy and consistent with industry trends, several
hotels experienced increases in both ADR and occupancy. In
addition to improved market conditions, certain hotels also
benefited from the following:
|
|
|
|
|
renovations were completed at the Syracuse Embassy Suites and
Phoenix Embassy Suites in 2004, which generated increased
occupancy in 2005,
|
|
|
|
the Las Vegas Embassy Suites, the Syracuse Embassy Suites, and
the Columbus Doubletree were all successful in increasing
room-night contracts in 2005, and
|
|
|
|
the Mobile Homewood Suites in Alabama experienced occupancy
increases due to evacuations in nearby hurricane-ravaged areas.
|
Food and beverage revenues at comparable hotels for the year
ended December 31, 2005 increased approximately
$1.1 million or 18.3% compared to 2004. Food and beverage
revenues increased at several hotels due to increases in
occupancy, which is consistent with the increase in room
revenues. In addition, the Las Vegas Embassy Suites experienced
a significant increase in banquets due to daily
lunch-and-dinner
events during 2005.
Other revenues at comparable hotels for the year ended
December 31, 2005 remained virtually flat compared to 2004.
Interest income from notes receivable increased to approximately
$13.3 million for the year ended December 31, 2005
compared to approximately $7.5 million for 2004 due to the
notes receivable portfolio of approximately $108.3 million
at December 31, 2005, of which approximately
$98.3 million of this portfolio was acquired since 2003.
Asset management fees were approximately $1.3 million for
both the years ended December 31, 2005 and 2004. Asset
management fees relate to 27 hotel properties owned by
affiliates for which the Company provided asset management and
consulting services. The Company acquired 21 of these hotel
properties from said affiliates on March 16, 2005, and the
affiliates subsequently sold the remaining six hotel properties.
However, the affiliates, pursuant to an agreement, will continue
to guarantee a minimum annual fee of approximately
$1.2 million through December 31, 2008.
Hotel Operating Expenses. Hotel operating
expenses, which consists of room expense, food and beverage
expense, other direct expenses, indirect expenses, and
management fees, increased approximately $132.8 million or
205.3% for the year ended December 31, 2005 compared to
2004, primarily due to approximately $128.3 million of
expenses associated with the 44 hotel properties acquired since
2003 that are included in continuing operations. In addition,
hotel operating expenses at comparable hotels experienced an
increase of approximately $4.5 million or 10.6% for the
year ended December 31, 2005 compared to 2004 primarily due
to increases in rooms, food and beverage, and indirect expenses.
Rooms expense at comparable hotels increased approximately
$1.0 million or 8.0% for the year ended December 31,
2005 compared to 2004 primarily due to increased occupancy at
most hotels and virtually flat costs at hotels experiencing
comparable occupancy due to the fixed nature of maintaining
staff. Food and beverage expense at comparable hotels for the
year ended December 31, 2005 compared to 2004 also
increased, which is consistent with the increase in food and
beverage revenues and the overall increase in occupancy.
Indirect expenses at comparable hotels increased approximately
$2.4 million or 10.9% for the year ended December 31,
2005 compared to 2004. Indirect expenses increased as a result
of:
|
|
|
|
|
increased hotel-level general and administrative expenses due to
increased headcount and reserves taken against receivables from
airlines that declared bankruptcy during 2005,
|
|
|
|
increased franchise fees due to increased room revenues at
certain hotels in 2005,
|
41
|
|
|
|
|
increased repairs and maintenance expense due to miscellaneous
repairs incurred at certain hotels in 2005, and
|
|
|
|
increased energy costs due to increased rates at certain hotels.
|
Property Taxes, Insurance, and Other. Property
taxes, insurance, and other increased approximately
$10.2 million or 166.4% for the year ended
December 31, 2005 compared to 2004 due to approximately
$10.2 million of expenses associated with the 44 hotel
properties acquired since 2003 that are included in continuing
operations, which includes approximately $305,000 of insurance
costs related to several hurricanes that damaged certain hotels
in Florida during the second half of 2005. Aside from additional
costs incurred at these acquired hotels, property taxes,
insurance, and other expense for the year ended
December 31, 2005 decreased approximately $86,000 when
compared to 2004 primarily resulting from decreased property
insurance rates and decreased insurance claims due to property
damage deductibles incurred in 2004 related to several
hurricanes that damaged certain hotels in Florida during the
third quarter of 2004.
Depreciation and Amortization. Depreciation
and amortization increased approximately $18.4 million or
188.3% for the year ended December 31, 2005 compared to
2004 primarily due to approximately $17.4 million of
depreciation associated with the 44 hotel properties acquired
since 2003 that are included in continuing operations. Aside
from these additional hotels acquired, depreciation and
amortization increased approximately $990,000 for the year ended
December 31, 2005 compared to 2004 as a result of capital
improvements made at several comparative hotels throughout the
years ended December 31, 2005 and 2004.
Corporate General and
Administrative. Corporate general and
administrative expense increased to approximately
$14.5 million for the year ended December 31, 2005
compared to approximately $11.9 million for 2004 primarily
resulting from an increase in headcount and the related salaries
and benefits due to substantial growth and an increase in
non-cash expenses associated with employee stock grants from
approximately $2.4 million during 2004 compared to
approximately $3.4 million for 2005. As a percentage of
total revenue, however, corporate general and administrative
expense decreased from approximately 11.1% for 2004 to
approximately 4.7% for 2005 due to corporate synergies inherent
in overall growth.
Operating Income. Operating income increased
approximately $40.1 million to approximately
$54.9 million for the year ended December 31, 2005
from approximately $14.8 million for 2004 as result of the
aforementioned operating results.
Interest Income. Interest income increased
approximately $692,000 from approximately $335,000 for the year
ended December 31, 2004 to approximately $1.0 million
for the year ended December 31, 2005 primarily due to
interest earned on funds received from borrowings and equity
offerings during 2005 in excess of interest earned on funds
received from the Companys IPO and subsequent borrowings
and equity offerings during 2004.
Interest Expense and Amortization of
Loan Costs. Interest expense and
amortization of loan costs increased approximately
$27.3 million from approximately $11.1 million for the
year ended December 31, 2004 to approximately
$38.4 million for the year ended December 31, 2005.
The increase in interest expense and amortization of loan costs
is associated with the higher average debt balance over the
course of the two comparative periods and the overall increase
in average interest rates incurred.
Write-off of Loan Costs and Early Exit
Fees. During the year ended December 31,
2005, the Company completed several debt restructuring
transactions to extend its maturities, lower its borrowing
costs, and fix its interest rates. On January 20, 2005, the
Company repaid its $15.5 million mortgage note payable, due
December 31, 2005, and its $7.0 million mortgage note
payable, due July 31, 2007, which resulted in the write-off
of unamortized loan costs of approximately $151,000. On
November 10, 2005, the Company repaid the remaining
$18.8 million balance outstanding under its
$45.6 million credit facility, due July 13, 2007,
which resulted in the write-off of unamortized loan costs of
approximately $640,000 and early exit fees of approximately
$456,000. On November 14, 2005, the Company repaid its
$210.0 million term loan, due October 10, 2006, and
its $6.2 million mortgage loan, due January 1, 2006,
which resulted in the write-off of unamortized loan costs of
approximately $2.5 million and early exit fees of
approximately $2.1 million. On September 2, 2004, the
Company executed a $210.0 million term loan, and used the
proceeds to repay three mortgage notes payable totaling
approximately $57.8 million, pay down its
$60.0 million secured credit facility by approximately
$57.2 million, and pay down another mortgage note
42
payable by approximately $12.6 million. As a result,
unamortized loan costs associated with the repaid mortgage notes
of approximately $1.6 million were written-off in 2004.
Loss on Debt Extinguishment. During the year
ended December 31, 2005, the Company completed several debt
restructuring transactions to extend its maturities, lower its
borrowing costs, and fix its interest rates. On March 30,
2005, the Company paid down mortgage debt assumed in the
21-property hotel portfolio acquisition on March 16, 2005
by approximately $18.2 million, which generated a loss on
early extinguishment of debt of approximately $2.3 million,
which is net of the write-off of the related portion of debt
premium of approximately $1.4 million. On October 13,
2005, the Company extinguished approximately $98.9 million
of this debt, which generated a loss on early extinguishment of
debt of approximately $4.3 million, which is net of the
write-off of debt premiums associated with these mortgages of
approximately $3.0 million. On December 20, 2005, the
Company extinguished the remaining $31.0 million of this
debt, which generated a loss on early extinguishment of debt of
approximately $3.4 million, which is net of the write-off
of the debt premium associated with this mortgage of
approximately $780,000. During 2004, there was no loss on debt
extinguishments.
Benefit from (Provision for) Income Taxes. As
a REIT, the Company generally will not be subject to federal
corporate income tax on the portion of its net income that does
not relate to taxable REIT subsidiaries. However, the Company
leases each of its hotel properties to Ashford TRS, which is
treated as a taxable REIT subsidiary for federal income tax
purposes. For the years ended December 31, 2005 and 2004,
the benefit from (provision for) income taxes of approximately
$2.6 million and $(630,000), respectively, relates to the
net (loss) income associated with Ashford TRS. For the years
ended December 31, 2005 and 2004, an additional provision
for income taxes of approximately $2.4 million and $28,000,
respectively, is included in discontinued operations.
Minority Interest. Minority interest
represents reductions to net income of approximately $887,000
and $310,000 for the years ended December 31, 2005 and
2004, respectively. Upon formation of the Company on
August 29, 2003, minority interest in the operating
partnership was established to represent the limited
partners proportionate share of the equity in the
operating partnership. Net income (loss) available to common
shareholders is allocated to minority interest based on the
weighted-average limited partnership percentage ownership
throughout the period.
Income from Continuing Operations. Income from
continuing operations was approximately $3.4 million and
$1.5 million for the years ended December 31, 2005 and
2004, respectively, which represents an increase of
approximately $1.9 million as a result of the
aforementioned operating results.
Income from Discontinued Operations, Net. On
March 16, 2005, the Company acquired 21 hotel properties
and an office building for approximately $250.0 million.
Soon thereafter, the Company made a strategic commitment to sell
eight of these hotel properties, six of which were sold in the
second quarter of 2005. On June 17, 2005, the Company
acquired 30 hotel properties for approximately
$465.0 million. Soon thereafter, the Company made a
strategic commitment to sell eight of these properties. In late
2006, the Company made a strategic decision to sell 13 hotel
properties acquired between 2003 and 2005 and its office
building acquired on March 16, 2005. Operating results
related to these properties during the periods such properties
were owned are included in income from discontinued operations
for both the years ended December 31, 2005 and 2004.
Net Income. Net income was approximately
$9.4 million and $1.4 million for the years ended
December 31, 2005 and 2004, respectively, which represents
an increase of approximately $8.0 million as a result of
the aforementioned operating results.
Preferred Dividends. During the year ended
December 31, 2005, the Company declared cash dividends of
approximately $4.9 million and $3.4 million, for
Series A preferred stockholders and Series B preferred
stockholders, respectively. In addition, on June 15, 2005,
the Company sold a financial institution its remaining
6,454,816 shares of Series B cumulative convertible
redeemable preferred stock for approximately $65.0 million,
or $10.07 per share. In connection with this sale, the
Company recognized a non-cash preferred dividend of
approximately $1.0 million related to the difference in the
market value of the Companys common stock and the $10.07
conversion price on June 6, 2005, which represents the date
at which the Company notified the financial institution of its
intention to exercise its option to sell the preferred shares.
On December 17, 2004, the Company declared a cash dividend
of approximately $1.4 million for Series A preferred
shareholders. In addition, the
43
Company recognized Series B preferred stock dividends of
approximately $3,300 related to its Series B preferred
stock issued on December 30, 2004.
Net Income Available to Common
Shareholders. Net income available to common
shareholders was approximately $134,000 and $64,000 for the
years ended December 31, 2005 and 2004, respectively, which
represents an increase of approximately $70,000 as a result of
the aforementioned operating results and preferred dividends.
LIQUIDITY
AND CAPITAL RESOURCES
Our principal source of funds to meet our cash requirements,
including distributions to stockholders, is our share of the
operating partnerships cash flow. The operating
partnerships principal sources of revenue include:
(i) cash flow from hotel operations, (ii) interest
income from our notes receivable portfolio, and
(iii) guaranteed management fees related to our eight asset
management and consulting contracts with an affiliate.
Cash flows from hotel operations are subject to all operating
risks common to the hotel industry, including but not limited to:
|
|
|
|
|
Competition for guests from other hotels;
|
|
|
|
Adverse effects of general and local economic conditions;
|
|
|
|
Dependence on demand from business and leisure travelers, which
may fluctuate and be seasonal;
|
|
|
|
Increases in energy costs, airline fares, and other expenses
related to travel, which may deter traveling;
|
|
|
|
Increases in operating costs related to inflation and other
factors, including wages, benefits, insurance, and energy;
|
|
|
|
Overbuilding in the hotel industry, especially in particular
markets; and
|
|
|
|
Actual or threatened acts of terrorism and actions taken against
terrorists, which can generate public concern over travel safety.
|
During the year ended December 31, 2006, we completed the
following significant transactions, which did or will impact our
cash flow and liquidity:
Business
Combinations:
On February 24, 2006, the Company acquired the Marriott at
Research Triangle Park hotel property in Durham, North Carolina,
from Host Marriott Corporation for approximately
$28.0 million in cash. The Company used proceeds from its
follow-on public offering on January 25, 2006 to fund this
acquisition.
On April 19, 2006, the Company acquired the Pan Pacific
San Francisco Hotel in San Francisco, California, from
W2001 Pac Realty, L.L.C. for approximately $95.0 million in
cash. The hotel was immediately re-branded as a JW Marriott. The
Company used proceeds from two credit facility draws of
approximately $88.9 million and $15.0 million to fund
this acquisition.
On July 13, 2006, the Company acquired the Marriott Crystal
Gateway hotel in Arlington, Virginia, from EADS Associates
Limited Partnership for approximately $107.2 million. The
purchase price consisted of the assumption of approximately
$53.3 million of mortgage debt, the issuance of
approximately $42.7 million worth of limited partnership
units, which equates to 3,814,842 units valued at
$11.20 per unit, approximately $2.5 million in cash
paid in lieu of units, the reimbursement of capital expenditures
costs of approximately $7.2 million, and other net closing
costs and adjustments of approximately $1.5 million.
On November 9, 2006, the Company acquired the Westin
OHare hotel property in Rosemont, Illinois, from JER
Partners for approximately $125.0 million in cash. To fund
this acquisition, the Company used cash available on its balance
sheet and proceeds from a $101.0 million mortgage loan
executed on November 16, 2006.
On December 7, 2006, the Company acquired a seven-property
hotel portfolio (MIP Portfolio) from a partnership
of affiliates of Oak Hill Capital Partners, The Blackstone
Group, and Interstate Hotels and Resorts for
44
approximately $267.2 million in cash. Of the seven acquired
hotels, five are considered core hotels while two are considered
non-core hotels, which the Company intends to sell. To fund this
acquisition, the Company used cash available on its balance
sheet, proceeds from a $25.0 million draw on a credit
facility, and proceeds from a $212.0 million mortgage loan
executed on December 7, 2006.
Capital
Stock:
On January 25, 2006, in a follow-on public offering, the
Company issued 12,107,623 shares of its common stock at
$11.15 per share, which generated gross proceeds of
approximately $135.0 million. However, the aggregate
proceeds to the Company, net of underwriters discount and
offering costs, was approximately $128.1 million. The
12,107,623 shares issued include 1,507,623 shares sold
pursuant to an over-allotment option granted to the
underwriters. The net proceeds were used for a
$60.0 million pay-down on the Companys
$100.0 million credit facility, due August 17, 2008,
on January 31, 2006, a $45.0 million pay-down on the
Companys $45.0 million mortgage loan, due
October 10, 2007, on February 9, 2006, and the
acquisition of the Marriott at Research Triangle Park hotel
property on February 24, 2006 for $28.0 million.
On July 25, 2006, in a follow-on public offering, the
Company issued 14,950,000 shares of its common stock at
$11.40 per share, which generated gross proceeds of
approximately $170.4 million. However, the aggregate
proceeds to the Company, net of underwriters discount and
offering costs, was approximately $162.0 million. The
14,950,000 shares issued include 1,950,000 shares sold
pursuant to an over-allotment option granted to the
underwriters. On July 25, 2006, the net proceeds were used
to pay down the Companys $30.0 million balance on its
$47.5 million credit facility, due October 10, 2007,
and pay down its $98.9 million balance on its
$100.0 million credit facility, due August 17, 2008.
Assets
Held for Sale and Discontinued Operations:
On January 17, 2006, the Company sold two hotel properties
for approximately $10.7 million, net of closing costs.
On March 24, 2006, the Company sold eight hotel properties
for approximately $100.4 million, net of closing costs.
Notes Receivable:
On May 3, 2006, the Company received approximately
$7.3 million in full payment of all principal and interest
due under its $6.6 million mezzanine loan receivable, due
May 2006 under a forbearance agreement.
On June 9, 2006, the Company originated a
$26.3 million mezzanine loan receivable, due April 2008.
On June 15, 2006, the Company received approximately
$15.2 million in full payment of all principal and interest
due under its $15.0 million loan receivable, due January
2007.
On July 21, 2006, the Company received approximately
$15.2 million in full payment of all principal and interest
due under its $15.0 million loan receivable, due April 2007.
On September 24, 2006, the Company extended the maturity
date on its $5.0 million note receivable, originally due
October 2006, to October 2007. On December 5, 2006, the
Company received approximately $5.1 million related to all
principal and interest due under this loan.
On November 17, 2006, the Company received a principal
payment of approximately $614,000 related to a portion of its
$26.3 million note receivable, due April 2008. As a result
of this prepayment, the $26.3 million note receivable,
originally secured by 107 hotel properties, became a
$25.7 million note receivable, secured by 105 hotel
properties.
On December 27, 2006, the Company originated a
$7.0 million mezzanine loan receivable, due December 2009.
On December 27, 2006, the Company originated a
$4.0 million mezzanine loan receivable, due December 2009.
45
Indebtedness:
As of December 31, 2006, the Company had approximately
$1.1 billion of outstanding debt with an additional
$272.5 million available under its existing credit
facilities.
On February 9, 2006, the Company paid down its
$45.0 million mortgage loan, due October 10, 2007, at
an interest rate of LIBOR plus 2%, to $100. On April 3,
2006, the Company modified this mortgage note payable to a
$47.5 million revolving credit facility, with a revolving
period through October 11, 2006 and interest rates during
the revolving period ranging from LIBOR plus 1% to LIBOR plus
1.5% depending on the outstanding balance. After the revolving
period expires, the interest rate resumes its original rate of
LIBOR plus 2%. Consistent with the original mortgage, the
modified credit facility requires monthly interest-only payments
and has three one-year extension options. On April 18, 2006
and June 6, 2006, the Company completed draws of
approximately $15.0 million each on this credit facility.
On July 25, 2006, the Company repaid the $30.0 million
outstanding balance on this credit facility. On July 26,
2006, the Company modified this credit facility to extend both
the revolving period and maturity date by one year to
October 11, 2007 and October 10, 2008, respectively.
As of December 31, 2006, approximately $100 was outstanding
on this credit facility.
On March 24, 2006, in connection with the sale of eight
hotel properties for approximately $100.4 million, net of
closing costs, the buyer assumed approximately
$93.7 million of mortgage debt, which had an interest rate
of 5.32% and matured July 1, 2015. This reduced the
Companys $580.8 million mortgage note payable
outstanding at December 31, 2005, secured by 40 hotels,
with an average interest rate of 5.4%, to $487.1 million
outstanding at December 31, 2006, secured by 32 hotels,
with an average interest rate of 5.41%. In connection with the
buyers assumption of this debt, the Company wrote-off
unamortized loan costs of approximately $687,000.
On May 30, 2006, the Company repaid its then outstanding
$11.1 million balance on its mortgage note payable, due
April 1, 2011, which resulted in the write-off of
unamortized loan costs of approximately $102,000.
On July 13, 2006, in connection with the acquisition of the
Marriott Crystal Gateway hotel in Arlington, Virginia, the
Company assumed a mortgage note payable of approximately
$53.3 million, due December 1, 2017, at an interest
rate of 7.24% through December 31, 2007 and 7.39%
thereafter.
On September 8, 2006, the Company modified its
$100.0 million credit facility, due August 16, 2008,
to increase the capacity to $150.0 million with the ability
to be increased to $200.0 million subject to certain
conditions and reduce the interest rate from LIBOR plus a range
of 1.6% to 1.95% to LIBOR plus a range of 1.6% to 1.85%
depending on the
loan-to-value
ratio. On February 27, 2006, April 18, 2006,
July 14, 2006, November 8, 2006, and December 6,
2006, the Company completed draws on this credit facility of
$10.0 million, $88.9 million, $25.0 million,
$80.0 million, and $25.0 million, respectively. On
January 31, 2006, June 28, 2006, July 25, 2006,
and November 16, 2006, the Company paid down this credit
facility by $60.0 million, $25.0 million,
$98.9 million, and $80.0 million, respectively. At
December 31, 2006, the Company had an outstanding balance
of $25.0 million on this credit facility.
On November 16, 2006, the Company executed a
$101.0 million mortgage note payable, due December 8,
2016, at an interest rate of 5.81%, with interest-only payments
due monthly for five years plus principal payments thereafter
based on a thirty-year amortization schedule.
On December 7, 2006, the Company executed a
$247.0 million mortgage note payable, of which
$212.0 million was funded immediately with the remaining
balance to be funded over the next two years as capital
expenditures are incurred by the Company. The loan matures
December 11, 2009, with two one-year extension options,
bears interest at a rate of LIBOR plus 1.72%, and requires
interest-only payments due monthly.
Dividends:
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $60.1 million, or
$0.20 per diluted share per quarter, related to both common
stockholders and common unit holders, of which approximately
$51.9 million and $8.3 million related to each,
respectively.
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $1.4 million, or
$0.19 per diluted share per quarter prorated for days
outstanding, related to Class B unit holders.
46
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $4.9 million, or
$0.5344 per diluted share per quarter, related to
Series A preferred stockholders.
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $6.0 million, or
$0.20 per diluted share per quarter, related to
Series B preferred stockholders.
Net Cash Flow Provided By Operating
Activities. For the year ended December 31,
2006, net cash flow provided by operating activities increased
approximately $83.2 million from cash flow provided of
approximately $56.5 million for 2005 to cash flow provided
of approximately $139.7 million for 2006. The increase in
net cash flow provided by operating activities was primarily
attributable to an increase in net income experienced in 2006,
which resulted from improved operations at the 33 comparable
hotels as well as the 48 hotels acquired since 2004, as well as
an increase in depreciation and amortization.
Net Cash Flow Used In Investing
Activities. For the year ended December 31,
2006, net cash flow used in investing activities was
approximately $565.5 million, which consisted of
approximately $540.6 million related to acquisitions of
hotel properties, $37.3 million related to acquisitions or
originations of notes receivable, and $47.7 million of
improvements to various hotel properties. These cash outlays
were somewhat offset by net proceeds of approximately
$17.4 million related to the sales of ten hotel properties
and $42.8 million related to payments on notes receivable.
For the year ended December 31, 2005, net cash flow used in
investing activities was approximately $652.3 million,
which consisted of approximately $55.5 million of
acquisitions or originations of loans receivable, approximately
$613.5 million related to hotel property acquisitions, and
approximately $38.3 million of improvements to various
hotel properties. These cash outlays were somewhat offset by
proceeds of approximately $26.9 million related to payments
on notes receivable and approximately $28.2 million related
to the sales of six hotel properties and an office building.
Net Cash Flow Provided By Financing
Activities. For the year ended December 31,
2006, net cash flow provided by financing activities was
approximately $441.1 million, which represents
$178.9 million in draws on the Companys credit
facilities, $313.0 million of new debt borrowings to fund
acquisitions, and approximately $290.1 million of net
proceeds received from the Companys follow-on public
offerings on January 25, 2006 and July 25, 2006,
partially offset by approximately $66.1 million of
dividends paid, $271.4 million of payments on indebtedness
and capital leases, $3.3 million of payments of loan costs,
and $53,000 of costs associated with issuing common shares in
exchange for units of limited partnership interest. For the year
ended December 31, 2005, net cash flow provided by
financing activities was approximately $606.6 million,
which represents approximately $60.0 million in net draws
on the Companys $100.0 million credit facility,
$370.0 million related to a mortgage note completed on
June 17, 2005, $172.7 million and $38.1 million
received October 13, 2005 and December 20, 2005,
respectively, related to a mortgage note modification,
$45.0 million related to a mortgage note completed on
October 28, 2005, $211.5 million related to a mortgage
note completed November 14, 2005, $145.5 million of
net proceeds received from the Companys follow-on public
offerings on January 20, 2005 and April 5, 2005,
$65.0 million in proceeds received from the issuance of
Series B cumulative convertible redeemable preferred stock
on June 15, 2005, $18.9 million in proceeds received
from the issuance of common stock to a financial institution on
July 1, 2005, and $1.6 million received from the
termination and sale of derivatives, partially offset by
approximately $38.2 million of dividends paid,
$459.6 million of payments on indebtedness and capital
leases, $10.8 million of payments of loan costs,
$2.6 million of loan early exit fees, $10.0 million of
loan extinguishment fees, and $582,000 of additional costs
related to the issuances of Series B cumulative convertible
redeemable preferred stock on December 30, 2004 and
June 15, 2005.
In general, we focus exclusively on investing in the hospitality
industry across all segments, including direct hotel
investments, first mortgages, mezzanine loans, and eventually
sale-leaseback transactions. We intend to acquire and, in the
appropriate market conditions, develop additional hotels and
provide structured financings to owners of lodging properties.
We may incur indebtedness to fund any such acquisitions,
developments, or financings. We may also incur indebtedness to
meet distribution requirements imposed on REITs under the
Internal Revenue Code to the extent that working capital and
cash flow from our investments are insufficient to make the
required distributions.
However, no assurances can be given that we will obtain
additional financings or, if we do, what the amount and terms
will be. Our failure to obtain future financing under favorable
terms could adversely impact our ability to
47
execute on our business strategy. In addition, we may
selectively pursue mortgage financing on individual properties
and our mortgage investments.
We will acquire or develop additional hotels and invest in
structured financings only as suitable opportunities arise, and
we will not undertake such investments unless adequate sources
of financing are available. Funds for future hotel-related
investments are expected to be derived, in whole or in part,
from future borrowings under a credit facility or other
borrowings or from the proceeds of additional issuances of
common stock, preferred stock, or other securities. However,
other than the acquisitions discussed herein, we have no formal
commitment or understanding to invest in additional assets, and
there can be no assurance that we will successfully make
additional investments.
Our existing hotels are located in developed areas that contain
competing hotel properties. The future occupancy, ADR, and
RevPAR of any individual hotel could be materially and adversely
affected by an increase in the number or quality of the
competitive hotel properties in its market area. Competition
could also affect the quality and quantity of future investment
opportunities.
INFLATION
We rely entirely on the performance of our properties and the
ability of the properties managers to increase revenues to
keep pace with inflation. Hotel operators can generally increase
room rates rather quickly, but competitive pressures may limit
their ability to raise rates faster than inflation. Our general
and administrative costs, real estate and personal property
taxes, property and casualty insurance, and utilities are
subject to inflation as well.
SEASONALITY
Our properties operations historically have been seasonal
as certain properties maintain higher occupancy rates during the
summer months. This seasonality pattern can cause fluctuations
in our quarterly lease revenue under our percentage leases. We
anticipate that our cash flows from the operations of our
properties will be sufficient to enable us to make quarterly
distributions to maintain our REIT status. To the extent that
cash flows from operations are insufficient during any quarter
due to temporary or seasonal fluctuations in lease revenue, we
expect to utilize other cash on hand or borrowings to fund
required distributions. However, we cannot make any assurances
that we will make distributions in the future.
CRITICAL
ACCOUNTING POLCIES
Our accounting policies are more fully described in note 3
to our consolidated financial statements. As disclosed in
note 3, the preparation of the financial statements in
conformity with generally accepted accounting principles
requires management to make estimates and assumptions about
future events that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ
significantly from those estimates. The Company believes that
the following discussion addresses the Companys most
critical accounting policies, representing those policies
considered most vital to the portrayal of the Companys
financial condition and results of operations and require
managements most difficult, subjective, and complex
judgments.
Use of Estimates In connection with the
Companys acquisition of Marriott Crystal Gateway hotel in
Arlington, Virginia, on July 13, 2006, the Company assumed
the existing management agreement, which expires in 2017 with
three ten-year renewal options and provides for a base
management fee of 3% of the hotels gross revenues plus
certain incentive management fees. Based on the Companys
review of this management agreement, the Company concluded that
the terms are more favorable to the manager than a typical
current market management agreement. As a result, the Company
recorded an unfavorable contract liability of approximately
$15.8 million related to this management agreement as of
the acquisition date based on the present value of expected cash
outflows over the initial term of the agreement.
In addition, as of December 31, 2006, the Companys
deferred tax asset valuation allowance of approximately
$7.7 million includes approximately $6.2 million
related to this unfavorable management contract liability and
approximately $1.5 million related to monies received from
the hotel manager upon acquisition of the JW Marriott
48
hotel in San Francisco, California. The analysis utilized
by the Company in determining its deferred tax asset valuation
allowance involves considerable management judgment and
assumptions.
Investment in Hotel Properties The initial
properties are stated at the predecessors historical cost,
net of any impairment charges, plus approximately
$8.1 million of minority interest partial
step-up
recorded upon the Companys formation related to the
acquisition of minority interest from unaffiliated parties
associated with four of the initial properties. Hotel properties
acquired subsequent to the Companys formation are stated
at cost. All improvements and additions which extend the useful
life of hotel properties are capitalized.
Impairment of Investment in Hotel Properties
Hotel properties are reviewed for impairment whenever events or
changes in circumstances indicate that the carrying values of
such hotel properties may not be recoverable. The Company tests
for impairment in several situations, including when current or
projected cash flows are less than historical cash flows, when
it becomes more likely than not that a hotel property will be
sold before the end of its previously estimated useful life, and
when events or changes in circumstances indicate that a hotel
propertys net book value may not be recoverable. In
evaluating the impairment of hotel properties, the Company makes
many assumptions and estimates, including projected cash flows,
holding period, expected useful life, future capital
expenditures, and fair values, which considers capitalization
rates, discount rates, and comparable selling prices. If an
asset was deemed to be impaired, the Company would record an
impairment charge for the amount that the propertys net
book value exceeds its fair value. To date, no such impairment
charges have been recognized.
Depreciation and Amortization Expense
Depreciation expense is based on the estimated useful life of
the Companys assets, while amortization expense for
leasehold improvements is based on the shorter of the lease term
or the estimated useful life of the related assets. Presently,
hotel properties are depreciated using the straight-line method
over lives which range from 15 to 39 years for buildings
and improvements and 3 to 5 years for furniture, fixtures,
and equipment. While the Company believes its estimates are
reasonable, a change in estimated lives could affect
depreciation expense and net income (loss) as well as the gain
or loss on the potential sale of any of the Companys
hotels.
Assets Held For Sale and Discontinued
Operations The Company records assets as held
for sale when management has committed to a plan to sell the
assets, actively seeks a buyer for the assets, and the
consummation of the sale is considered probable and is expected
within one year. The related operations of assets held for sale
are reported as discontinued if a) such operations and cash
flows can be clearly distinguished, both operationally and
financially, from the ongoing operations of the Company,
b) such operations and cash flows will be eliminated from
ongoing operations once the disposal occurs, and c) the
Company will not have any significant continuing involvement
subsequent to the disposal.
Notes Receivable The Company provides
mezzanine and first-mortgage financing in the form of loans.
Loans receivable are recorded at cost, adjusted for net
origination fees and costs. Premiums, discounts, and net
origination fees are amortized or accreted as an adjustment to
interest income using the effective interest method. Loans
receivable are reviewed for potential impairment at each balance
sheet date. A loan receivable is considered impaired when it
becomes probable, based on current information, that the Company
will be unable to collect all amounts due according to the
loans contractual terms. The amount of impairment, if any,
is measured by comparing the recorded amount of the loan to the
present value of the expected cash flows or the fair value of
the collateral. If a loan was deemed to be impaired, the Company
would record a reserve for loan losses through a charge to
income for any shortfall. To date, no such impairment charges
have been recognized.
In accordance with Financial Accounting Standards Board
Interpretation No. 46, Consolidation of Variable
Interest Entities, as revised
(FIN No. 46), variable interest entities,
as defined, are required to be consolidated by their primary
beneficiaries if the variable interest entities do not
effectively disperse risks among parties involved. The
Companys mezzanine and first-mortgage loans receivable are
each secured by various hotel properties or partnership
interests in hotel properties and are subordinate to primary
loans related to the secured hotels. All of these loans
receivable are considered to be variable interests in the
entities that own the related hotels, which are variable
interest entities. However, the Company is not considered to be
the primary beneficiary of these hotel properties as a result of
holding these loans. Therefore, the Company does not consolidate
such hotels for which it has provided financing. Interests in
entities acquired or created in the future will be evaluated
based on FIN No. 46
49
criteria, and such entities will be consolidated, if required.
The analysis utilized by the Company in evaluating
FIN No. 46 criteria involves considerable management
judgment and assumptions.
Recent Critical Accounting Pronouncements In
July 2006, the FASB issued FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes, an
Interpretation of FASB Statement No. 109
(FIN No. 48), effective January 1,
2007. FIN No. 48 prescribes a recognition threshold
and measurement attribute for the recognition and measurement of
a tax position taken in a tax return. FIN No. 48
requires that a determination be made as to whether it is
more likely than not that a tax position taken,
based on its technical merits, will be sustained upon
examination, including resolution of any appeals and litigation
processes. If the more-likely-than-not threshold is met, the tax
position must be measured to determine the amount of benefit, if
any, to recognize in the financial statements.
FIN No. 48 applies to all tax positions related to
income taxes subject to FASB Statement No. 109,
Accounting for Income Taxes, but does not apply to
tax positions related to FASB Statement No. 5,
Accounting for Contingencies. The cumulative effect
of applying the provisions of FIN No. 48, if any, will
be reported as an adjustment to the opening balance of retained
earnings on January 1, 2007. The Company does not believe
the adoption of FIN No. 48 will have a material effect
on its financial condition or results of operations.
CONTRACTUAL
OBLIGATIONS AND COMMITMENTS
As of December 31, 2006, our contractual obligations and
commitments are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
< 1 Year
|
|
|
2-3 Years
|
|
|
4-5 Years
|
|
|
> 5 Years
|
|
|
Total
|
|
|
Indebtedness payments
|
|
$
|
2,067
|
|
|
$
|
244,920
|
|
|
$
|
28,632
|
|
|
$
|
815,531
|
|
|
$
|
1,091,150
|
|
Capital leases payments
|
|
|
112
|
|
|
|
47
|
|
|
|
18
|
|
|
|
|
|
|
|
177
|
|
Operating leases payments
|
|
|
3,595
|
|
|
|
6,167
|
|
|
|
5,610
|
|
|
|
151,473
|
|
|
|
166,845
|
|
Interest payments
|
|
|
66,434
|
|
|
|
129,091
|
|
|
|
94,612
|
|
|
|
172,560
|
|
|
|
462,697
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual obligations
|
|
$
|
72,208
|
|
|
$
|
380,225
|
|
|
$
|
128,872
|
|
|
$
|
1,139,564
|
|
|
$
|
1,720,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2006, our capital commitments were
approximately $1.9 million, which relate to general capital
improvements.
In addition, we have entered into employment agreements with
certain executive officers, which provide for minimum annual
base salaries, other fringe benefits, and non-compete clauses as
determined by our Board of Directors. These agreements terminate
on December 31, 2007, with automatic one-year renewals,
unless terminated by either party upon six months notice,
subject to severance provisions.
SUBSEQUENT
EVENTS
On January 18, 2007, the Company entered into a definitive
agreement to acquire a 51-property hotel portfolio from CNL
Hotels and Resorts, Inc. (CNL) for approximately
$2.4 billion in cash. Pursuant to this agreement, the
Company will own 100% of 33 properties and 70%-89% of 18
properties through existing joint ventures. The acquisition is
subject to customary closing conditions including, among other
things, approval by a majority of CNLs outstanding common
shareholders. Pursuant to this agreement, the Company and a
third party have jointly and severally guaranteed payment of
certain performance obligations to CNL of up to approximately
$300.0 million. To fund this acquisition, the Company
intends to use committed debt and equity financing with a
financial institution as well as assumptions of the
sellers existing debt. The components of the committed
debt include approximately $1.2 billion of ten-year,
fixed-rate debt at an estimated average blended interest rate of
5.95%, approximately $340.0 million of three-year,
variable-rate debt with two one-year extension options at an
interest rate of LIBOR plus 1.65%, and approximately
$325.0 million of one-year, variable-rate debt with a
two-year extension option at an interest rate of LIBOR plus
1.5%. The committed equity financing represents the anticipated
sale of up to 8.0 million shares of Series C
Cumulative Redeemable Preferred Stock for up to approximately
$200.0 million at a dividend rate of LIBOR plus 2.5%. The
assumed debt includes approximately $463.1 million of
fixed-rate debt, representing ten fixed-rate loans with an
average blended interest rate of 6.22% and expiration dates
ranging from 2008 to 2025. The acquisition is expected to close
in the second quarter of 2007.
50
On January 30, 2007, the Company completed a
$20.0 million draw on its $150.0 million credit
facility, due August 16, 2008.
On February 6, 2007, the Company received approximately
$8.1 million related to all principal and interest due
under its $8.0 million note receivable, due February 2007.
On February 6, 2007, the Company sold its Marriott located
in Trumbull, Connecticut, for approximately $28.3 million.
As the Company acquired this property on December 7, 2006,
no gain or loss was recognized on the sale.
On February 8, 2007, the Company sold its Fairfield Inn in
Princeton, Indiana, for approximately $3.2 million. In
connection with this sale, the Company expects to recognize a
gain of approximately $1.4 million, of which related income
tax payments will be deferred through a 1031 like-kind exchange.
On February 9, 2007, the Company reached a definitive
agreement to sell its portfolio of seven TownePlace Suites
hotels for approximately $57.5 million. As of
December 31, 2006, the carrying value of these hotels of
approximately $38.4 million is classified as assets held
for sale. Consequently, the Company expects to recognize a gain
on this sale, of which related income tax payments will be
deferred through a 1031 like-kind exchange.
On March 5, 2007, the Company reached a definitive
agreement to sell its Doubletree hotel in Dayton, Ohio, for
approximately $7.2 million. As of December 31, 2006,
the carrying value of this hotel of approximately
$6.1 million is classified as assets held for sale.
Consequently, the Company expects to recognize a gain on this
sale, of which related income tax payments will be deferred
through a 1031 like-kind exchange.
On March 8, 2007, the Company paid approximately $60,000 to
terminate its $100.0 million credit facility, due
December 23, 2008. This credit facility has never had an
outstanding balance.
Subsequent to December 31, 2006, Company management made a
strategic decision to initiate sales efforts related to its
Embassy Suites hotel in Phoenix, Arizona. As a result, the
Company will classify assets and operating results related to
this hotel as held for sale and discontinued operations,
respectively, in 2007.
|
|
Item 7A.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
Our primary market risk exposure consists of changes in interest
rates on borrowings under our debt instruments that bear
interest at variable rates that fluctuate with market interest
rates. The analysis below presents the sensitivity of the market
value of our financial instruments to selected changes in market
interest rates.
As of December 31, 2006, our $1.1 billion debt
portfolio consisted of approximately $854.2 million, or
78%, of fixed-rate debt, with interest rates ranging from 5.41%
to 7.24%, and approximately $237.0 million, or 22%, of
variable-rate debt. As of December 31, 2005, our
$908.6 million debt portfolio consisted of approximately
$792.3 million, or 87%, of fixed-rate debt, with interest
rates ranging from 5.4% to 5.75%, and approximately
$116.3 million, or 13%, of variable-rate debt. Our overall
weighted average interest rate at December 31, 2006 and
2005 was 5.93% and 5.59%, respectively.
Periodically, we purchase derivatives to increase stability
related to interest expense and to manage our exposure to
interest rate movements or other identified risks. To accomplish
this objective, we primarily use interest rate swaps and caps as
part of our cash flow hedging strategy. Interest rate swaps
designated as cash flow hedges involve the receipt of
variable-rate amounts in exchange for fixed-rate payments over
the life of the agreements without exchange of the underlying
principal amount. Interest rate caps provide us with interest
rate protection above the strike rate on the cap and result in
us receiving interest payments when interest rates exceed the
cap strike. As of December 31, 2006 and 2005, we owned the
following interest rate caps:
On October 28, 2005, we purchased a 7.0% LIBOR interest
rate cap with a $45.0 million notional amount, which
matures October 15, 2007, to limit our exposure to rising
interest rates on $45.0 million of its variable-rate debt.
We designated the $45.0 million cap as a cash flow hedge of
our exposure to changes in interest rates on a corresponding
amount of variable-rate debt.
On December 6, 2006, we purchased a 6.25% LIBOR interest
rate cap with a $212.0 million notional amount, which
matures December 11, 2009, to limit our exposure to rising
interest rates on $212.0 million of its variable-rate
51
debt. We designated the $212.0 million cap as a cash flow
hedge of our exposure to changes in interest rates on a
corresponding amount of variable-rate debt.
On December 6, 2006, we purchased a 6.25% LIBOR interest
rate cap with a $35.0 million notional amount, which
matures December 11, 2009, to limit our exposure to rising
interest rates on future variable-rate debt that we intend to
draw over the next two years as capital expenditures are
incurred. As this cap did not meet applicable hedge accounting
criteria, it is not designated as a cash flow hedge.
As of December 31, 2006 and 2005, derivatives with a fair
value of approximately $222,000 and $2,000, respectively, were
included in other assets.
For the years ended December 31, 2006 and 2005, the impact
to our results of operations of a one-point change in interest
rate on the outstanding balance of variable-rate debt as of
December 31, 2006 and 2005, respectively, would be
approximately $2.4 million and $1.2 million,
respectively.
As of December 31, 2006, our $103.0 million notes
receivable portfolio consisted of approximately
$80.0 million of outstanding variable-rate notes and
approximately $23.0 million of outstanding fixed-rate
notes. As of December 31, 2005, our $108.3 million
notes receivable portfolio consisted of approximately
$85.3 million of outstanding variable-rate notes and
approximately $23.0 million of outstanding fixed-rate
notes. For the years ended December 31, 2006 and 2005, the
impact to our results of operations of a one-point change in
interest rate on the outstanding balance of variable-rate notes
receivable as of December 31, 2006 and 2005, respectively,
would be approximately $800,000 and $853,000, respectively.
The above amounts were determined based on the impact of
hypothetical interest rates on our borrowing and lending
portfolios, and assume no changes in our capital structure. As
the information presented above includes only those exposures
that exist as of December 31, 2006, it does not consider
those exposures or positions which could arise after that date.
Hence, the information presented herein has limited predictive
value. As a result, the ultimate realized gain or loss with
respect to interest rate fluctuations will depend on exposures
that arise during the period, the hedging strategies at the
time, and the related interest rates.
|
|
Item 8.
|
Financial
Statements and Supplementary Data
|
The required financial statements are filed herein as listed in
Item 15.
|
|
Item 9.
|
Changes
In and Disagreements With Accountants on Accounting and
Financial Disclosure
|
None.
|
|
Item 9A.
|
Controls
and Procedures
|
Evaluation
of Disclosure Controls and Procedures
As of the end of the period covered by this report, we carried
out an evaluation, under the supervision and with the
participation of our management, including our Chief Executive
Officer and our Chief Financial Officer, of the effectiveness of
the design and operation of our disclosure controls and
procedures. Based upon that evaluation, our Chief Executive
Officer and Chief Financial Officer concluded that our
disclosure controls and procedures were effective to ensure that
information required to be disclosed by us in the reports that
we file or submit under the Exchange Act is recorded, processed,
summarized, and reported within the time periods specified in
the SECs rules and forms, and that such information is
accumulated and communicated to our management, including our
Chief Executive Officer and Chief Financial Officer, as
appropriate, to allow timely decisions regarding required
disclosures.
Managements
Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining
adequate internal control over financial reporting, as such term
is defined in Exchange Act
Rules 13a-15(f).
Under the supervision and with the participation of our
management, including our Chief Executive Officer and our Chief
Financial Officer, we conducted an evaluation of the
effectiveness of our internal control over financial reporting
as of December 31, 2006 based on the
52
framework in Internal Control Integrated Framework
issued by the Committee of Sponsoring Organizations of the
Treadway Commission (COSO). Based on that evaluation, our
management, including our Chief Executive Officer and Chief
Financial Officer, concluded that our internal control over
financial reporting was effective as of December 31, 2006.
Our managements assessment of and conclusion on the
effectiveness of internal control over financial reporting did
not include the internal controls of certain acquired
businesses, which were excluded from the scope of our
assessment, but are included in our 2006 consolidated financial
statements. Such acquired businesses are listed below:
MIP Hotels, a portfolio of 7 hotel properties of which 2 are
held for sale, and
Westin OHare hotel property in Rosemont, Illinois.
These businesses constituted approximately $409.2 million
and $399.3 million of total and net assets, respectively,
as of December 31, 2006, and approximately
$10.2 million, ($310,000), and $17,000 of revenues,
operating income (loss), and operating income from discontinued
operations, respectively, for the year then ended.
Managements assessment of the effectiveness of our
internal control over financial reporting as of
December 31, 2006 has been audited by Ernst &
Young LLP, an independent registered public accounting firm, as
stated in their report which is included elsewhere herein.
Changes
in Internal Control over Financial Reporting
There have been no changes in our internal controls over
financial reporting during our most recent fiscal quarter that
have materially affected, or are reasonably likely to materially
affect, our internal controls over financial reporting.
Report of
Independent Registered Public Accounting Firm
The Board of Directors and Stockholders of
Ashford Hospitality Trust, Inc.
We have audited managements assessment, included in the
accompanying Managements Report on Internal Control over
Financial Reporting, that Ashford Hospitality Trust, Inc. (the
Company) maintained effective internal control over
financial reporting as of December 31, 2006, based on
criteria established in Internal Control Integrated
Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission (the COSO criteria). Ashford Hospitality
Trust, Inc.s management is responsible for maintaining
effective internal control over financial reporting and for its
assessment of the effectiveness of internal control over
financial reporting. Our responsibility is to express an opinion
on managements assessment and an opinion on the
effectiveness of the Companys internal control over
financial reporting based on our audit.
We conducted our audit in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether effective internal control
over financial reporting was maintained in all material
respects. Our audit included obtaining an understanding of
internal control over financial reporting, evaluating
managements assessment, testing and evaluating the design
and operating effectiveness of internal control, and performing
such other procedures as we considered necessary in the
circumstances. We believe that our audit provides a reasonable
basis for our opinion.
A companys internal control over financial reporting is a
process designed 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. A companys
internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company
are being made
53
only in accordance with authorizations of management and
directors of the company; and (3) provide reasonable
assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
As indicated in the accompanying Managements Report on
Internal Control over Financial Reporting, managements
assessment of and conclusion on the effectiveness of internal
control over financial reporting did not include the internal
controls of certain acquired businesses, which are included in
the 2006 consolidated financial statements of Ashford
Hospitality Trust, Inc. and constituted approximately
$409.2 million and $399.3 million of total and net
assets, respectively, as of December 31, 2006, and
approximately $10.2 million, ($310,000), and $17,000 of
revenues, operating income (loss), and operating income from
discontinued operations, respectively, for the year then ended.
Such acquired businesses include the following: MIP Hotels, a
portfolio of 7 hotel properties of which 2 are held for sale,
and the Westin OHare hotel property in Rosemont, Illinois.
Our audit of internal control over financial reporting of
Ashford Hospitality Trust, Inc. also did not include an
evaluation of the internal control over financial reporting of
these acquired businesses.
In our opinion, managements assessment that Ashford
Hospitality Trust, Inc. maintained effective internal control
over financial reporting as of December 31, 2006, is fairly
stated, in all material respects, based on the COSO criteria.
Also, in our opinion, Ashford Hospitality Trust, Inc.
maintained, in all material respects, effective internal control
over financial reporting as of December 31, 2006, based on
the COSO criteria.
We have also audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
2006 consolidated financial statements and financial statement
schedules of Ashford Hospitality Trust, Inc., and our report
dated March 8, 2007 expressed an unqualified opinion
thereon.
Dallas, Texas
March 8, 2007
|
|
Item 9B.
|
Other
Information
|
None.
PART III
|
|
Item 10.
|
Directors,
Executive Officers, and Corporate Governance
|
The required information is incorporated by reference from our
Proxy Statement to be filed with respect to the Annual Meeting
of Shareholders to be held on May 15, 2007.
|
|
Item 11.
|
Executive
Compensation
|
The required information is incorporated by reference from our
Proxy Statement to be filed with respect to the Annual Meeting
of Shareholders to be held on May 15, 2007.
|
|
Item 12.
|
Security
Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters
|
The required information is incorporated by reference from our
Proxy Statement to be filed with respect to the Annual Meeting
of Shareholders to be held on May 15, 2007.
54
|
|
Item 13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
The required information is incorporated by reference from our
Proxy Statement to be filed with respect to the Annual Meeting
of Shareholders to be held on May 15, 2007.
|
|
Item 14.
|
Principal
Accountant Fees and Services
|
The required information is incorporated by reference from our
Proxy Statement to be filed with respect to the Annual Meeting
of Shareholders to be held on May 15, 2007.
PART IV
|
|
Item 15.
|
Financial
Statement Schedules and Exhibits
|
(a) Financial Statements and Schedules
|
|
|
|
|
Report of Independent Registered
Public Accounting Firm
|
|
|
66
|
|
Consolidated Financial Statements:
|
|
|
|
|
Consolidated Balance Sheets as of
December 31, 2006 and 2005
|
|
|
67
|
|
Consolidated Statements of
Operations for the years ended December 31, 2006, 2005, and
2004
|
|
|
68
|
|
Consolidated Statements of
Comprehensive Income for years ended December 31, 2006,
2005, and 2004
|
|
|
69
|
|
Consolidated Statement of
Owners Equity for the years ended December 31, 2006,
2005, and 2004
|
|
|
70
|
|
Consolidated Statements of Cash
Flows for the years ended December 31, 2006, 2005, and 2004
|
|
|
72
|
|
Notes to Consolidated Financial
Statements
|
|
|
73
|
|
Schedule III Real
Estate and Accumulated Depreciation as of December 31, 2006
|
|
|
113
|
|
Schedule IV
Mortgage Loans and Interest Earned on Real Estate as of
December 31, 2006
|
|
|
117
|
|
All other financial statement schedules have been omitted
because such schedules are not required under the related
instructions, such schedules are not significant, or the
required information has been disclosed elsewhere in the
consolidated financial statements and related notes thereto.
(b) Exhibits
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
3
|
.1
|
|
Articles of Amendment and
Restatement (incorporated by reference to Exhibit 3.1 of
Form S-11/A,
filed on July 31, 2003)
|
|
3
|
.2.1
|
|
Amended and Restated Bylaws
(incorporated by reference to Exhibit 3.2 of
Form S-11/A,
filed on July 31, 2003)
|
|
3
|
.2.2
|
|
Amendment No. 1 to Amended
and Restated Bylaws (incorporated by reference to
Exhibit 3.2.2 to the Registrants
Form 10-K
for the year ended December 31, 2003)
|
|
4
|
.1
|
|
Form of Certificate for Common
Stock (incorporated by reference to Exhibit 4.1 of
Form S-11/A,
filed on August 20, 2003)
|
|
4
|
.2
|
|
Articles Supplementary for
Series B-1 Convertible Preferred Stock, dated
December 28, 2004 (incorporated by reference to
Exhibit 4.1 to the Registrants
Form 8-K,
dated January 4, 2005, for the event dated
December 28, 2004)
|
|
4
|
.3
|
|
Articles Supplementary for
Series B-2 Convertible Preferred Stock, dated
December 28, 2004 (incorporated by reference to
Exhibit 4.2 to the Registrants
Form 8-K,
dated January 4, 2005, for the event dated
December 28, 2004)
|
|
10
|
.1.1
|
|
Amended and Restated Agreement of
Limited Partnership of Ashford Hospitality Limited Partnership
(incorporated by reference to Exhibit 10.1 of
Form 10-Q,
filed on November 14, 2003)
|
55
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.1.2
|
|
Amendment No. 1 to Amended
and Restated Agreement of Limited Partnership of Ashford
Hospitality Limited Partnership, dated October 16, 2003
(incorporated by reference to Exhibit 10.3 of
Form 10-Q,
filed on November 14, 2003)
|
|
10
|
.1.3
|
|
Amended and Restated
Exhibit A to Agreement of Limited Partnership of Ashford
Hospitality Limited Partnership, dated September 26, 2003
(incorporated by reference to Exhibit 10.2 of
Form 10-Q,
filed on November 14, 2003)
|
|
10
|
.2
|
|
Registration Rights Agreement
among Ashford Hospitality Trust, Inc. and the persons named
therein (incorporated by reference to Exhibit 10.2 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.3
|
|
2003 Stock Incentive Plan of
Ashford Hospitality Trust, Inc. (incorporated by reference to
Exhibit 10.3 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.3.1
|
|
Amended and Restated 2003 Stock
Incentive Plan of Ashford Hospitality Trust, Inc. (incorporated
by reference to Exhibit 10.3.1 to the Registrants
Form 8-K,
dated May 9, 2005, for the event dated May 3, 2005)
|
|
10
|
.4
|
|
Non-Compete Agreement between
Ashford Hospitality Trust, Inc. and Archie Bennett, Jr.
(incorporated by reference to Exhibit 10.4 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.5.1
|
|
Employment Agreement between
Ashford Hospitality Trust, Inc. and Montgomery J. Bennett
(incorporated by reference to Exhibit 10.5 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.5.1.1
|
|
Employment Agreement Amendment
between Ashford Hospitality Trust, Inc. and
Montgomery J. Bennett (incorporated by reference to
Exhibit 10.5.11 of
Form 8-K,
filed on April 3, 2006)
|
|
10
|
.5.2
|
|
Employment Agreement between
Ashford Hospitality Trust, Inc. and Douglas Kessler
(incorporated by reference to Exhibit 10.6 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.5.2.1
|
|
Employment Agreement Amendment
between Ashford Hospitality Trust, Inc. and Douglas Kessler
(incorporated by reference to Exhibit 10.5.7 of
Form 8-K,
filed on April 3, 2006)
|
|
10
|
.5.3
|
|
Employment Agreement between
Ashford Hospitality Trust, Inc. and David A. Brooks
(incorporated by reference to Exhibit 10.7 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.5.3.1
|
|
Employment Agreement Amendment
between Ashford Hospitality Trust, Inc. and David A. Brooks
(incorporated by reference to Exhibit 10.5.9 of
Form 8-K,
filed on April 3, 2006)
|
|
10
|
.5.4
|
|
Employment Agreement between
Ashford Hospitality Trust, Inc. and David Kimichik (incorporated
by reference to Exhibit 10.8 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.5.4.1
|
|
Employment Agreement Amendment
between Ashford Hospitality Trust, Inc. and David Kimichik
(incorporated by reference to Exhibit 10.5.8 of
Form 8-K,
filed on April 3, 2006)
|
|
10
|
.5.6
|
|
Employment Agreement between
Ashford Hospitality Trust, Inc. and Mark Nunneley (incorporated
by reference to Exhibit 10.9 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.5.6.1
|
|
Employment Agreement Amendment
between Ashford Hospitality Trust, Inc. and Mark Nunneley
(incorporated by reference to Exhibit 10.5.10 of
Form 8-K,
filed on April 3, 2006)
|
|
10
|
.6
|
|
Form of Management Agreement
between Remington Lodging and Ashford TRS Corporation
(incorporated by reference to Exhibit 10.10 of
Form S-11/A,
filed on July 31, 2003)
|
|
*10
|
.6.1
|
|
Hotel Management Agreement between
Remington Management, L.P. and Ashford TRS Corporation
|
|
10
|
.7
|
|
Form of Lease Agreement between
Ashford Hospitality Limited Partnership and Ashford
TRS Corporation (incorporated by reference to
Exhibit 10.11 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.8.1
|
|
Omnibus Option Agreement between
Ashford Hospitality Limited Partnership, Remington Suites
Austin, L.P., Remington Suites Dallas, L.P., Remington Suites
Dulles, L.P., Remington Suites Las Vegas, L.P., Chicago Illinois
Hotel Limited Partnership and Remington Long Island Hotel, L.P.,
dated as of May 15, 2003 (incorporated by reference to
Exhibit 10.12 of
Form S-11,
filed on May 15, 2003)
|
|
10
|
.8.2
|
|
Option Agreement between Ashford
Hospitality Limited Partnership and Ashford Financial
Corporation, dated as of May 15, 2003 (incorporated by
reference to Exhibit 10.13 of
Form S-11,
filed on May 15, 2003)
|
56
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.9.1
|
|
Asset Management and Consulting
Agreement by and between Remington Hospitality, Inc. and Ashford
Financial Corporation, dated as of May 15, 2003
(incorporated by reference to Exhibit 10.14 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.9.2
|
|
Asset Management and Consulting
Agreement by and between Remington Indianapolis Employers
Corporation and Ashford Financial Corporation, dated as of
May 15, 2003 (incorporated by reference to
Exhibit 10.15 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.9.3
|
|
Asset Management and Consulting
Agreement by and between Remington Milford Hotel Employers
Corporation and Ashford Financial Corporation, dated as of
May 15, 2003 (incorporated by reference to Exhibit 10.16 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.9.4
|
|
Asset Management and Consulting
Agreement by and between Remington Suites Hotel Corporation and
Ashford Financial Corporation, dated as of May 15, 2003
(incorporated by reference to Exhibit 10.17 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.9.5
|
|
Asset Management and Consulting
Agreement by and between Remington Employers Corporation and
Ashford Financial Corporation, dated as of May 15, 2003
(incorporated by reference to Exhibit 10.18 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.9.6
|
|
Asset Management and Consulting
Agreement by and between Remington Employers Management
Corporation and Ashford Financial Corporation, dated as of
May 15, 2003 (incorporated by reference to
Exhibit 10.19 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.9.7
|
|
Asset Management and Consulting
Agreement by and between Remington Orlando Management
Corporation and Ashford Financial Corporation, dated as of
May 15, 2003 (incorporated by reference to
Exhibit 10.20 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.9.8
|
|
Asset Management and Consulting
Agreement by and between Remington Ventura Employers Corporation
and Ashford Financial Corporation, dated as of May 15, 2003
(incorporated by reference to Exhibit 10.21 of
Form S-11/A,
filed on July 2, 2003)
|
|
10
|
.10.1
|
|
Assignment and Assumption of
Contract and Contract Rights between Ashford Hospitality Limited
Partnership and Ashford Financial Corporation, dated
October 7, 2003 (incorporated by reference to
Exhibit 10.4 of
Form 10-Q,
filed on November 14, 2003)
|
|
10
|
.10.2
|
|
Assignment and Assumption of
Contract and Contract Rights between Ashford Hospitality Limited
Partnership and Ashford Financial Corporation, dated
January 4, 2004 Bylaws (incorporated by reference to
Exhibit 10.10.2 to the Registrants
Form 10-K
for the year ended December 31, 2003)
|
|
10
|
.11
|
|
Guaranty by Ashford Financial
Corporation in favor of Ashford Hospitality Trust Limited
Partnership (incorporated by reference to Exhibit 10.26 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.12
|
|
Mutual Exclusivity Agreement by
and between Ashford Hospitality Limited Partnership, Ashford
Hospitality Trust, Inc., Remington Hotel Corporation and
Remington Lodging and Hospitality, L.P. (incorporated by
reference to Exhibit 10.22 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.13
|
|
Tax Indemnification Agreement
between Ashford Hospitality Trust, Inc. and the persons named
therein (incorporated by reference to Exhibit 10.25 of
Form S-11/A,
filed on July 31, 2003)
|
|
10
|
.14
|
|
Hotel Loan Agreement, dated
December 24, 2003, among the Registrant and Merrill Lynch
Capital, a division of Merrill Lynch Business Financial
Services, Inc. (incorporated by reference to Exhibit 10.14
to the Registrants
Form 10-Q
for the quarter ended March 31, 2004)
|
|
10
|
.15
|
|
Secured Revolving Credit Facility
Agreement, dated February 5, 2004, among the Registrant and
Credit Lyonnais New York Branch, as Administrative Agent and
Sole Lead Arranger and Book Manager, and Merrill Lynch Capital,
a division of Merrill Lynch Business Financial Services, Inc.,
as Syndication Agent (incorporated by reference to
Exhibit 10.15 to the Registrants
Form 10-Q
for the quarter ended March 31, 2004)
|
|
10
|
.15.1
|
|
First Amendment to Credit
Agreement, dated August 17, 2004, among the Registrant,
Calyon New York Branch, and Merrill Lynch Capital
(incorporated by reference to Exhibit 10.15.1 of the
Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.15.2
|
|
Third Amendment to Credit
Agreement, dated August 24, 2005, among the Registrant,
Calyon New York Branch, and Merrill Lynch Capital
(incorporated by reference to Exhibit 10.15.2 of the
Registrants
Form 8-K,
dated August 26, 2005, for the event dated August 24,
2005)
|
57
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.15.3
|
|
Fourth Amendment to Credit
Agreement, dated September 8, 2006, among the Registrant,
Calyon New York Branch, Merrill Lynch Capital, and Wachovia
Bank (incorporated by reference to Exhibit 10.15.3 of the
Registrants
Form 8-K,
dated September 12, 2006, for the event dated
September 8, 2006)
|
|
10
|
.16
|
|
Loan and Security Agreement, dated
July 13, 2004, among the Registrant and CapitalSource
Finance LLC Capital (incorporated by reference to
Exhibit 10.16 of the Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.17
|
|
Loan Agreement, dated
September 2, 2004, among the Registrant, Merrill Lynch
Mortgage Lending, Inc., and Merrill Lynch Capital (incorporated
by reference to Exhibit 10.17 of the Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.17.1
|
|
Mezzanine Loan Agreement, dated
September 2, 2004, among the Registrant and Merrill Lynch
Capital (incorporated by reference to Exhibit 10.17.1 of
the Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.17.2
|
|
Broker Agreement, dated
May 10, 2004, among the Registrant and Secured Capital Corp
(incorporated by reference to Exhibit 10.17.2 of the
Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.18
|
|
Agreement of Purchase and Sale,
dated May 19, 2004, among the Registrant, Dunn Hospitality
Group, and entities related to Dunn Hospitality Group Corp
(incorporated by reference to Exhibit 10.18 of the
Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.18.1
|
|
First Amendment to Agreement of
Purchase and Sale, dated July 1, 2004, among the
Registrant, Dunn Hospitality Group, and entities related to Dunn
Hospitality Group Corp (incorporated by reference to Exhibit
10.18.1 of the Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.18.2
|
|
Second Amendment to Agreement of
Purchase and Sale, dated July 23, 2004, among the
Registrant, Dunn Hospitality Group, and entities related to Dunn
Hospitality Group (incorporated by reference to
Exhibit 10.18.2 of the Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.18.3
|
|
Third Amendment to Agreement of
Purchase and Sale, dated August 4, 2004, among the
Registrant, Dunn Hospitality Group, and entities related to Dunn
Hospitality Group (incorporated by reference to
Exhibit 10.18.3 of the Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.18.4
|
|
Fourth Amendment to Agreement of
Purchase and Sale, dated September 2, 2004, among the
Registrant, Dunn Hospitality Group, and entities related to Dunn
Hospitality Group (incorporated by reference to
Exhibit 10.18.4 of the Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.19
|
|
International Swap Dealers
Association, Inc. Master Agreement, dated September 2,
2004, among the Registrant and Calyon New York Branch
(incorporated by reference to Exhibit 10.19 of the
Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.19.1
|
|
International Swap Dealers
Association, Inc. Master Agreement, dated September 2,
2004, among the Registrant and SMBC Derivative Products Limited
Branch (incorporated by reference to Exhibit 10.19.1 of the
Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.19.2
|
|
International Swap Dealers
Association, Inc. Master Agreement, dated September 2,
2004, among the Registrant and SMBC Derivative Products Limited
(incorporated by reference to Exhibit 10.19.2 of the
Registrants
Form 10-Q
for the quarter ended September 30, 2004)
|
|
10
|
.20
|
|
Contribution and Purchase and Sale
Agreement, dated December 27, 2004, between the Registrant
and FGSB Master Corp. (incorporated by reference to
Exhibit 10.20 to the Registrants
Form 8-K,
dated December 28, 2004, for the event dated
December 27, 2004)
|
|
10
|
.21
|
|
Purchase Agreement, dated
December 27, 2004, between the Registrant and Security
Capital Preferred Growth Incorporated (incorporated by reference
to Exhibit 10.21 to the Registrants
Form 8-K,
dated December 28, 2004, for the event dated
December 27, 2004)
|
|
10
|
.21.1
|
|
Form of Registration Rights
Agreement, dated December 27, 2004, between the Registrant
and Security Capital Preferred Growth Incorporated (incorporated
by reference to Exhibit 10.21.1 to the Registrants
Form 8-K,
dated December 28, 2004, for the event dated
December 27, 2004)
|
58
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.21.2
|
|
Amendment #1 to Purchase
Agreement, dated February 8, 2005, between the Registrant
and Security Capital Preferred Growth Incorporated (incorporated
by reference to Exhibit 10.21.2 to the Registrants
Form 8-K,
dated February 9, 2005, for the event dated
February 8, 2005)
|
|
10
|
.22
|
|
Purchase and Sale Agreement, dated
July 28, 2004, between the Registrant and Atrium Plaza,
LLC. (incorporated by reference to Exhibit 10.22 to the
Registrants
Form 10-K
for the year ended December 31, 2004)
|
|
10
|
.22.1
|
|
Amendment #1 to Purchase and
Sale Agreement, dated August 26, 2004, between the
Registrant and Atrium Plaza, LLC. (incorporated by reference to
Exhibit 10.22.1 to the Registrants
Form 10-K
for the year ended December 31, 2004)
|
|
10
|
.22.2
|
|
Amendment #2 to Purchase and
Sale Agreement, dated September 28, 2004, between the
Registrant and Atrium Plaza, LLC. (incorporated by reference to
Exhibit 10.22.2 to the Registrants
Form 10-K
for the year ended December 31, 2004)
|
|
10
|
.23
|
|
Purchase and Sale Agreement, dated
April 26, 2005, between the Registrant and CNL Hotels and
Resorts, Inc. (incorporated by reference to Exhibit 10.23
to the Registrants
Form 8-K,
dated April 29, 2005, for the event dated April 26,
2005)
|
|
10
|
.23.1
|
|
Purchase and Sale Agreement, dated
August 23, 2005, between the Registrant and Dulles Airport
Hotel, LLC. (incorporated by reference to Exhibit 10.23.1
to the Registrants
Form 8-K,
dated September 23, 2005, for the event dated
September 19, 2005)
|
|
10
|
.23.2
|
|
Loan Agreement, dated
October 28, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.23.2 to the Registrants
Form 8-K,
dated November 1, 2005, for the event dated
October 28, 2005)
|
|
10
|
.23.2.1
|
|
Amendment No. 2 to Loan
Agreement, dated October 28, 2005, between the Registrant
and Merrill Lynch Mortgage Lending, Inc. (incorporated by
reference to Exhibit 10.23.2.1 to the Registrants
Form 8-K,
dated July 27, 2006, for the event dated July 26, 2006)
|
|
10
|
.23.3
|
|
$45 Million Rate Protection
Agreement, dated October 27, 2005, between the Registrant
and SMBC Derivative Products Limited Branch (incorporated by
reference to Exhibit 10.23.3 to the Registrants
Form 8-K,
dated November 1, 2005, for the event dated
October 28, 2005)
|
|
10
|
.24
|
|
Commitment Letter, dated
April 26, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.17.3 to the Registrants
Form 8-K,
dated April 29, 2005, for the event dated April 26,
2005)
|
|
10
|
.24.1
|
|
Early Rate Lock Agreement, dated
April 26, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.17.3.1 to the Registrants
Form 8-K,
dated April 29, 2005, for the event dated April 26,
2005)
|
|
10
|
.24.2
|
|
Loan Agreement, dated as of
June 17, 2005, by and among Ashford Orlando Sea World
Limited Partnership, Ashford Salt Lake Limited Partnership,
Ashford Ruby Palm Desert I Limited Partnership, and Ashford
Charlotte Limited Partnership, as Borrowers, and Merrill Lynch
Mortgage Lending, Inc. as Lender (incorporated by reference to
Exhibit 10.24.2 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.2.1
|
|
Cross-Collateralization and
Cooperation Agreement, dated as of June 17, 2005, by and
between Ashford Orlando Sea World Limited Partnership, Ashford
Salt Lake Limited Partnership, Ashford Ruby Palm Desert I
Limited Partnership, and Ashford Charlotte Limited Partnership,
as Borrowers, and Merrill Lynch Mortgage Lending, Inc. as Lender
(incorporated by reference to Exhibit 10.24.2.1 to the
Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.3
|
|
Loan Agreement, dated as of
June 17, 2005, by and among Ashford Falls Church Limited
Partnership, Ashford Gaithersburg Limited Partnership, Ashford
Mira Mesa San Diego Limited Partnership, Ashford Irvine
Spectrum Foothill Ranch Limited Partnership, and Ashford Raleigh
Limited Partnership, as Borrowers, and Merrill Lynch Mortgage
Lending, Inc. as Lender (incorporated by reference to
Exhibit 10.24.3 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
59
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.24.3.1
|
|
Cross-Collateralization and
Cooperation Agreement, dated as of June 17, 2005, by and
between Ashford Falls Church Limited Partnership, Ashford
Gaithersburg Limited Partnership, Ashford Mira Mesa
San Diego Limited Partnership, Ashford Irvine Spectrum
Foothill Ranch Limited Partnership, and Ashford Raleigh Limited
Partnership, as Borrowers, and Merrill Lynch Mortgage Lending,
Inc. as Lender (incorporated by reference to
Exhibit 10.24.3.1 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.4
|
|
Loan Agreement, dated as of
June 17, 2005, by and among Ashford Ft. Lauderdale
Weston I LLC, Ashford Ft. Lauderdale Weston II LLC,
and Ashford Ft. Lauderdale Weston III LLC, as
Tenants-in-Common,
and Ashford Centerville Limited Partnership, Ashford Crystal
City Limited Partnership, Ashford Overland Park Limited
Partnership, and Ashford Alpharetta Limited Partnership, as
Borrowers, and Merrill Lynch Mortgage Lending, Inc. as Lender
(incorporated by reference to Exhibit 10.24.4 to the
Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.4.1
|
|
Cross-Collateralization and
Cooperation Agreement, dated as of June 17, 2005, by and
between Ashford Ft. Lauderdale Weston I LLC, Ashford
Ft. Lauderdale Weston II LLC, and Ashford
Ft. Lauderdale Weston III LLC, as
Tenants-in-Common,
and Ashford Centerville Limited Partnership, Ashford Crystal
City Limited Partnership, Ashford Overland Park Limited
Partnership, and Ashford Alpharetta Limited Partnership, as
Borrowers, and Merrill (incorporated by reference to
Exhibit 10.24.4.1 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.5
|
|
Loan Agreement, dated as of
June 17, 2005, by and among Ruby Fishkill Limited
Partnership, Ruby Orlando International Limited Partnership,
Ruby Ft. Worth River Plaza Limited Partnership, and Ruby
Tyler Hotel Limited Partnership, as Borrowers, and Merrill Lynch
Mortgage Lending, Inc. as Lender (incorporated by reference to
Exhibit 10.24.5 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.5.1
|
|
Cross-Collateralization and
Cooperation Agreement, dated as of June 17, 2005, by and
between Ruby Fishkill Limited Partnership, Ruby Orlando
International Limited Partnership, Ruby Ft. Worth River
Plaza Limited Partnership, and Ruby Tyler Hotel Limited
Partnership, as Borrowers, and Merrill Lynch Mortgage Lending,
Inc. as Lender (incorporated by reference to
Exhibit 10.24.5.1 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.6
|
|
Loan Agreement, dated as of
June 17, 2005, by and among Ruby Sacramento Cal Expo
Limited Partnership, Ruby Wilmington Newark Limited Partnership,
Ruby Providence Warwick Limited Partnership, and Ruby Ann Arbor
Limited Partnership, as Borrowers, and Merrill Lynch Mortgage
Lending, Inc. as Lender (incorporated by reference to
Exhibit 10.24.6 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.6.1
|
|
Cross-Collateralization and
Cooperation Agreement, dated as of June 17, 2005, by and
between Ruby Sacramento Cal Expo Limited Partnership, Ruby
Wilmington Newark Limited Partnership, Ruby Providence Warwick
Limited Partnership, and Ruby Ann Arbor Limited Partnership, as
Borrowers, and Merrill Lynch Mortgage Lending, Inc. as Lender
(incorporated by reference to Exhibit 10.24.6.1 to the
Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.7
|
|
Loan Agreement, dated as of
June 17, 2005, by and among Ruby Miami Airport Limited
Partnership, Ruby Miami Lakes Limited Partnership, Ruby Mt.
Laurel Limited Partnership, Ruby Ft. Worth Southwest
Limited Partnership, Ruby Newark Limited Partnership, Ruby
Portland Scarborough Limited Partnership, and Ruby Boston
Tewksbury Limited Partnership d/b/a Ruby Boston Tewksbury Hotel
Limited Partnership, as Borrowers, and Merrill Lynch Mortgage
Lending, Inc. as Lender (incorporated by reference to
Exhibit 10.24.7 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
|
10
|
.24.7.1
|
|
Cross-Collateralization and
Cooperation Agreement, dated as of June 17, 2005, by and
between Ruby Miami Airport Limited Partnership, Ruby Miami Lakes
Limited Partnership, Ruby Mt. Laurel Limited Partnership, Ruby
Ft. Worth Southwest Limited Partnership, Ruby Newark
Limited Partnership, Ruby Portland Scarborough Limited
Partnership, and Ruby Boston Tewksbury Limited Partnership d/b/a
Ruby Boston Tewksbury Hotel Limited Partnership, as Borrowers,
and Merrill Lynch Mortgage Lending, Inc. as Lender (incorporated
by reference to Exhibit 10.24.7.1 to the Registrants
Form 10-Q
for the quarter ended June 30, 2005)
|
60
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.24.8
|
|
Commitment Letter, dated
October 5, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.24.8 to the Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.9
|
|
Early Rate Lock Agreement, dated
October 5, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.24.9 to the Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.10
|
|
Amended and Restated Loan
Agreement, dated as of October 13, 2005, between the
Registrant and Merrill Lynch Mortgage Lending, Inc.
(incorporated by reference to Exhibit 10.24.10 to the
Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.10.1
|
|
Amended and Restated
Cross-Collateralization and Cooperation Agreement, dated
October 13, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.24.10.1 to the Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.11
|
|
Loan Agreement, dated as of
October 13, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.24.11 to the Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.11.1
|
|
Cross-Collateralization and
Cooperation Agreement, dated October 13, 2005, between the
Registrant and Merrill Lynch Mortgage Lending, Inc.
(incorporated by reference to Exhibit 10.24.11.1 to the
Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.12
|
|
Amended and Restated Loan
Agreement, dated as of October 13, 2005, between the
Registrant and Merrill Lynch Mortgage Lending, Inc.
(incorporated by reference to Exhibit 10.24.12 to the
Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.12.1
|
|
Amended and Restated
Cross-Collateralization and Cooperation Agreement, dated
October 13, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.24.12.1 to the Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.13
|
|
Amended and Restated Loan
Agreement, dated as of October 13, 2005, between the
Registrant and Merrill Lynch Mortgage Lending, Inc.
(incorporated by reference to Exhibit 10.24.13 to the
Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.13.1
|
|
Amended and Restated
Cross-Collateralization and Cooperation Agreement, dated
October 13, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.24.13.1 to the Registrants
Form 8-K,
dated October 19, 2005, for the event dated
October 13, 2005)
|
|
10
|
.24.14
|
|
Amended and Restated Loan
Agreement, dated as of December 20, 2005, between the
Registrant and Merrill Lynch Mortgage Lending, Inc.
(incorporated by reference to Exhibit 10.24.14 to the
Registrants
Form 8-K,
dated December 22, 2005, for the event dated
December 20, 2005)
|
|
10
|
.24.14.1
|
|
Amended and Restated
Cross-Collateralization and Cooperation Agreement, dated
December 20, 2005, between the Registrant and Merrill Lynch
Mortgage Lending, Inc. (incorporated by reference to
Exhibit 10.24.14.1 to the Registrants
Form 8-K,
dated December 22, 2005, for the event dated
December 20, 2005)
|
|
10
|
.25
|
|
Mortgage Loan Agreement (Pool 1),
dated November 14, 2005, between the Registrant and UBS
Real Estate Investments, Inc. (incorporated by reference to
Exhibit 10.25 to the Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
|
10
|
.25.1
|
|
Mortgage Loan Agreement (Pool 2),
dated November 14, 2005, between the Registrant and UBS
Real Estate Investments, Inc. (incorporated by reference to
Exhibit 10.25.1 to the Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
|
10
|
.25.2
|
|
Guarantee of Recourse Obligations,
dated November 14, 2005, by the Registrant for the benefit
of UBS Real Estate Investments, Inc. with respect to Pool 1
(incorporated by reference to Exhibit 10.25.2 to the
Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
61
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.25.3
|
|
Guarantee of Recourse Obligations,
dated November 14, 2005, by the Registrant for the benefit
of UBS Real Estate Investments, Inc. with respect to Pool 1
(incorporated by reference to Exhibit 10.25.3 to the
Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
|
10
|
.25.4
|
|
Guarantee of Recourse Obligations,
dated November 14, 2005, by the Registrant for the benefit
of UBS Real Estate Investments, Inc. with respect to Pool 2
(incorporated by reference to Exhibit 10.25.4 to the
Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
|
10
|
.25.5
|
|
Guarantee of Recourse Obligations,
dated November 14, 2005, by the Registrant for the benefit
of UBS Real Estate Investments, Inc. with respect to Pool 2
(incorporated by reference to Exhibit 10.25.5 to the
Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
|
10
|
.25.6
|
|
Interest Rate Lock Agreement (Pool
1), dated October 24, 2005, between the Registrant and UBS
Real Estate Investments, Inc. (incorporated by reference to
Exhibit 10.25.6 to the Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
|
10
|
.25.7
|
|
Interest Rate Lock Agreement (Pool
2), dated October 24, 2005, between the Registrant and UBS
Real Estate Investments, Inc. (incorporated by reference to
Exhibit 10.25.7 to the Registrants
Form 8-K,
dated November 18, 2005, for the event dated
November 14, 2005)
|
|
10
|
.26
|
|
Purchase and Sale Agreement, dated
October 12, 2005, between the Registrant and Schuylkill,
LLC (incorporated by reference to Exhibit 10.26 to the
Registrants
Form 8-K,
dated November 28, 2005, for the event dated
November 18, 2005)
|
|
10
|
.26.1
|
|
Amendment No. 1 to Purchase
and Sale Agreement, dated November 11, 2005, between the
Registrant and Schuylkill, LLC (incorporated by reference to
Exhibit 10.26.1 to the Registrants
Form 8-K,
dated November 28, 2005, for the event dated
November 18, 2005)
|
|
10
|
.26.2
|
|
Amendment No. 2 to Purchase
and Sale Agreement, dated November 18, 2005, between the
Registrant and Schuylkill, LLC (incorporated by reference to
Exhibit 10.26.2 to the Registrants
Form 8-K,
dated November 28, 2005, for the event dated
November 18, 2005)
|
|
10
|
.27
|
|
Revolving Credit Loan And
Security Agreement, dated December 23, 2005, between the
Registrant and UBS Real Estate Investments, Inc. (incorporated
by reference to Exhibit 10.27 to the Registrants
Form 8-K,
dated December 28, 2005, for the event dated
December 23, 2005)
|
|
10
|
.28
|
|
Purchase and Sale Agreement, dated
February 16, 2006, between the Registrant and W2001 Pac
Realty, LLC. (incorporated by reference to Exhibit 10.28 to
the Registrants
Form 8-K,
dated February 23, 2006, for the event dated
February 16, 2006)
|
|
10
|
.29
|
|
Purchase and Sale Agreement, dated
May 18, 2006, between the Registrant and EADS Associates
Limited Partnership (incorporated by reference to
Exhibit 10.29 to the Registrants
Form 8-K,
dated May 23, 2006, for the event dated May 18, 2006)
|
|
10
|
.30
|
|
Purchase and Sale Agreement, dated
September 6, 2006, between the Registrant and JER
OHare Hotel, LLC (incorporated by reference to
Exhibit 10.30 to the Registrants
Form 8-K,
dated September 8, 2006, for the event dated
September 6, 2006)
|
|
10
|
.31
|
|
Purchase and Sale Agreement, dated
September 15, 2006, between the Registrant and a
partnership between Oak Hill Capital Partners, The Blackstone
Group, and Interstate Hotels and Resorts (incorporated by
reference to Exhibit 10.31 to the Registrants
Form 8-K,
dated September 19, 2006, for the event dated
September 15, 2006)
|
|
10
|
.31.1
|
|
Loan Agreement, dated
December 7, 2006, between the Registrant and Countrywide
Commercial Real Estate Finance, Inc. (incorporated by reference
to Exhibit 10.3.1 to the Registrants
Form 8-K,
dated December 6, 2006, for the event dated
December 7, 2006)
|
|
10
|
.31.2
|
|
$212 Million Rate Protection
Agreement, dated December 6, 2006, between the Registrant
and SMBC Derivative Products Limited Branch (incorporated by
reference to Exhibit 10.31.2 to the Registrants
Form 8-K,
dated December 6, 2006, for the event dated
December 7, 2006)
|
|
10
|
.31.3
|
|
$35 Million Rate Protection
Agreement, dated December 6, 2006, between the Registrant
and SMBC Derivative Products Limited Branch (incorporated by
reference to Exhibit 10.31.3 to the Registrants
Form 8-K,
dated December 6, 2006, for the event dated
December 7, 2006)
|
62
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description of Exhibit
|
|
|
10
|
.32
|
|
Loan Agreement, dated
November 16, 2006, between the Registrant and Morgan
Stanley Mortgage Capital, Inc. (incorporated by reference to
Exhibit 10.32 to the Registrants
Form 8-K,
dated November 20, 2006, for the event dated
November 16, 2006)
|
|
*10
|
.33
|
|
Purchase and Sale Agreement, dated
January 18, 2007, between the Registrant and CNL Hotels and
Resorts, Inc.
|
|
*10
|
.33.1
|
|
Agreement and Plan of Merger,
dated January 18, 2007, between the Registrant, MS Resort
Holdings LLC, MS Resort Acquisition LLC, MS Resort Purchase LLC,
and CNL Hotels & Resorts, Inc.
|
|
*10
|
.33.2
|
|
Guaranty Agreement, dated
January 18, 2007, between the Registrant and Morgan Stanley
Real Estate Fund V U.S., L.P. in favor of CNL Hotels and
Resorts, Inc.
|
|
*10
|
.33.3
|
|
Contribution and Rights Agreement,
dated January 18, 2007, between the Registrant and Morgan
Stanley Real Estate Fund V U.S., L.P.
|
|
*21
|
.1
|
|
Registrants Subsidiaries
Listing as of December 31, 2006
|
|
*23
|
.1
|
|
Consent of Ernst & Young
LLP
|
|
*31
|
.1
|
|
Certification of the Chief
Executive Officer Required by
Rule 13a-14(a)
of the Securities Exchange Act of 1934, as amended
|
|
*31
|
.2
|
|
Certification of the Chief
Financial Officer Required by
Rule 13a-14(a)
of the Securities Exchange Act of 1934, as amended
|
|
*31
|
.3
|
|
Certification of the Chief
Accounting Officer Required by
Rule 13a-14(a)
of the Securities Exchange Act of 1934, as amended
|
|
*32
|
.1
|
|
Certification of the Chief
Executive Officer Required by
Rule 13a-14(b)
of the Securities Exchange Act of 1934, as amended (In
accordance with Sec Release
33-8212,
this exhibit is being furnished, and is not being filed as part
of this report or as a separate disclosure document, and is not
being incorporated by reference into any Securities Act of 1933
registration statement.)
|
|
*32
|
.2
|
|
Certification of the Chief
Financial Officer Required by
Rule 13a-14(b)
of the Securities Exchange Act of 1934, as amended (In
accordance with Sec Release
33-8212,
this exhibit is being furnished, and is not being filed as part
of this report or as a separate disclosure document, and is not
being incorporated by reference into any Securities Act of 1933
registration statement.)
|
|
*32
|
.3
|
|
Certification of the Chief
Accounting Officer Required by
Rule 13a-14(b)
of the Securities Exchange Act of 1934, as amended (In
accordance with Sec Release
33-8212,
this exhibit is being furnished, and is not being filed as part
of this report or as a separate disclosure document, and is not
being incorporated by reference into any Securities Act of 1933
registration statement.)
|
63
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned
thereunto duly authorized on March 9, 2007.
ASHFORD HOSPITALITY TRUST, INC.
|
|
|
|
By:
|
/s/ MONTGOMERY
J. BENNETT
|
Montgomery J. Bennett
Chief Executive Officer
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, this report has been signed
below on behalf of the Registrant in the capacities and on the
dates indicated.
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
/s/ ARCHIE
BENNETT, JR.
Archie
Bennett, Jr.
|
|
Chairman of the Board of Directors
|
|
March 9, 2007
|
|
|
|
|
|
/s/ MONTGOMERY
J. BENNETT
Montgomery
J. Bennett
|
|
President, Chief Executive
Officer, and Director (Principal Executive Officer)
|
|
March 9, 2007
|
|
|
|
|
|
/s/ DAVID
J. KIMICHIK
David
J. Kimichik
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
March 9, 2007
|
|
|
|
|
|
/s/ MARK
L. NUNNELEY
Mark
L. Nunneley
|
|
Chief Accounting Officer
(Principal Accounting Officer)
|
|
March 9, 2007
|
|
|
|
|
|
/s/ MARTIN
L. EDELMAN
Martin
L. Edelman
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
/s/ W.
D. MINAMI
W.
D. Minami
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
/s/ W.
MICHAEL MURPHY
W.
Michael Murphy
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
/s/ PHILIP
S. PAYNE
Philip
S. Payne
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
/s/ CHARLES
P. TOPPINO
Charles
P. Toppino
|
|
Director
|
|
March 9, 2007
|
64
ASHFORD
HOSPITALITY TRUST, INC.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
66
|
|
Consolidated Financial Statements:
|
|
|
|
|
|
|
|
67
|
|
|
|
|
68
|
|
|
|
|
69
|
|
|
|
|
70
|
|
|
|
|
72
|
|
|
|
|
73
|
|
|
|
|
113
|
|
|
|
|
117
|
|
All other financial statement schedules have been omitted
because such schedules are not required under the related
instructions, such schedules are not significant, or the
required information has been disclosed elsewhere in the
consolidated financial statements and related notes thereto.
65
Report of
Independent Registered Public Accounting Firm
The Board of Directors and Stockholders of
Ashford Hospitality Trust, Inc.
We have audited the accompanying consolidated balance sheets of
Ashford Hospitality Trust, Inc. (the Company) as of
December 31, 2006 and 2005, and the related consolidated
statements of operations, comprehensive income, owners
equity, and cash flows for each of the three years in the period
ended December 31, 2006. Our audits also included the
financial statement schedules listed in the Index at
Item 15(a). These financial statements and schedules are
the responsibility of the Companys management. Our
responsibility is to express an opinion on these financial
statements and schedules based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of the Company at December 31, 2006 and
2005, and the consolidated results of its operations and its
cash flows for each of the three years in the period ended
December 31, 2006, in conformity with U.S. generally
accepted accounting principles. Also, in our opinion, the
related financial statement schedules, when considered in
relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set
forth therein.
We also have audited, in accordance with the Standards of the
Public Company Accounting Oversight Board (United States), the
effectiveness of the Companys internal control over
financial reporting as of December 31, 2006, based on
criteria established in Internal Control Integrated
Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission, and our report dated March 8, 2007
expressed an unqualified opinion thereon.
Dallas, Texas
March 8, 2007
66
ASHFORD
HOSPITALITY TRUST, INC.
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands, except share and per share amounts)
|
|
|
ASSETS
|
Investment in hotel properties, net
|
|
$
|
1,632,946
|
|
|
$
|
1,106,668
|
|
Cash and cash equivalents
|
|
|
73,343
|
|
|
|
57,995
|
|
Restricted cash
|
|
|
9,413
|
|
|
|
27,842
|
|
Accounts receivable, net of
allowance of $384 and $366, respectively
|
|
|
22,081
|
|
|
|
21,355
|
|
Inventories
|
|
|
2,110
|
|
|
|
1,186
|
|
Assets held for sale
|
|
|
119,342
|
|
|
|
117,873
|
|
Notes receivable
|
|
|
102,833
|
|
|
|
107,985
|
|
Deferred costs, net
|
|
|
14,143
|
|
|
|
13,975
|
|
Prepaid expenses
|
|
|
11,154
|
|
|
|
9,662
|
|
Other assets
|
|
|
7,826
|
|
|
|
4,014
|
|
Intangible assets, net
|
|
|
|
|
|
|
1,181
|
|
Due from third-party hotel managers
|
|
|
15,964
|
|
|
|
12,274
|
|
Due from affiliates
|
|
|
757
|
|
|
|
476
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,011,912
|
|
|
$
|
1,482,486
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND OWNERS
EQUITY
|
Indebtedness
|
|
$
|
1,091,150
|
|
|
$
|
908,623
|
|
Capital leases payable
|
|
|
177
|
|
|
|
453
|
|
Accounts payable
|
|
|
16,371
|
|
|
|
9,984
|
|
Accrued expenses
|
|
|
32,591
|
|
|
|
21,054
|
|
Dividends payable
|
|
|
19,975
|
|
|
|
13,703
|
|
Deferred income
|
|
|
294
|
|
|
|
338
|
|
Deferred incentive management fees
|
|
|
3,744
|
|
|
|
|
|
Unfavorable management contract
liability
|
|
|
15,281
|
|
|
|
|
|
Due to third-party hotel managers
|
|
|
1,604
|
|
|
|
1,385
|
|
Due to affiliates
|
|
|
4,152
|
|
|
|
5,654
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,185,339
|
|
|
|
961,194
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (see
Note 17)
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
109,864
|
|
|
|
87,969
|
|
Preferred stock, $0.01 par
value:
|
|
|
|
|
|
|
|
|
Series B Cumulative
Convertible Redeemable Preferred Stock, 7,447,865 issued and
outstanding at December 31, 2006 and 2005, respectively
|
|
|
75,000
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par
value, 50,000,000 shares authorized:
|
|
|
|
|
|
|
|
|
Series A Cumulative Preferred
Stock, 2,300,000 issued and outstanding at December 31,
2006 and 2005, respectively
|
|
|
23
|
|
|
|
23
|
|
Common stock, $0.01 par
value, 200,000,000 shares authorized, 72,942,841 and
43,831,394 shares issued and outstanding at December 31,
2006 and 2005, respectively
|
|
|
729
|
|
|
|
438
|
|
Additional paid-in capital
|
|
|
708,420
|
|
|
|
403,919
|
|
Unearned compensation
|
|
|
|
|
|
|
(4,792
|
)
|
Accumulated other comprehensive
income
|
|
|
111
|
|
|
|
1,372
|
|
Accumulated deficit
|
|
|
(67,574
|
)
|
|
|
(42,637
|
)
|
|
|
|
|
|
|
|
|
|
Total owners equity
|
|
|
641,709
|
|
|
|
358,323
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and owners
equity
|
|
$
|
2,011,912
|
|
|
$
|
1,482,486
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
67
ASHFORD
HOSPITALITY TRUST, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands, except share and per share amounts)
|
|
|
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms
|
|
$
|
365,917
|
|
|
$
|
235,951
|
|
|
$
|
82,585
|
|
Food and beverage
|
|
|
81,081
|
|
|
|
48,752
|
|
|
|
12,082
|
|
Other
|
|
|
17,312
|
|
|
|
12,062
|
|
|
|
3,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total hotel revenue
|
|
|
464,310
|
|
|
|
296,765
|
|
|
|
98,369
|
|
Interest income from notes
receivable
|
|
|
14,858
|
|
|
|
13,323
|
|
|
|
7,549
|
|
Asset management fees from
affiliates
|
|
|
1,266
|
|
|
|
1,258
|
|
|
|
1,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
|
480,434
|
|
|
|
311,346
|
|
|
|
107,236
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms
|
|
|
82,022
|
|
|
|
53,007
|
|
|
|
19,000
|
|
Food and beverage
|
|
|
60,146
|
|
|
|
36,886
|
|
|
|
8,980
|
|
Other direct
|
|
|
8,197
|
|
|
|
5,165
|
|
|
|
2,008
|
|
Indirect
|
|
|
137,298
|
|
|
|
91,531
|
|
|
|
31,643
|
|
Management fees
third-party hotel managers
|
|
|
10,944
|
|
|
|
5,651
|
|
|
|
933
|
|
Management fees
affiliates (see Note 16)
|
|
|
6,906
|
|
|
|
5,238
|
|
|
|
2,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total hotel expenses
|
|
|
305,513
|
|
|
|
197,478
|
|
|
|
64,690
|
|
Property taxes, insurance, and other
|
|
|
26,286
|
|
|
|
16,264
|
|
|
|
6,105
|
|
Depreciation and amortization
|
|
|
49,564
|
|
|
|
28,169
|
|
|
|
9,770
|
|
Corporate general and administrative
|
|
|
20,359
|
|
|
|
14,523
|
|
|
|
11,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating
Expenses
|
|
|
401,722
|
|
|
|
256,434
|
|
|
|
92,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
|
|
|
78,712
|
|
|
|
54,912
|
|
|
|
14,816
|
|
Interest income
|
|
|
2,917
|
|
|
|
1,027
|
|
|
|
335
|
|
Interest expense
|
|
|
(46,419
|
)
|
|
|
(34,448
|
)
|
|
|
(9,217
|
)
|
Amortization of loan costs
|
|
|
(2,038
|
)
|
|
|
(3,956
|
)
|
|
|
(1,884
|
)
|
Write-off of loan costs and exit
fees
|
|
|
(788
|
)
|
|
|
(5,803
|
)
|
|
|
(1,633
|
)
|
Loss on debt extinguishment
|
|
|
|
|
|
|
(10,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES AND
MINORITY INTEREST
|
|
|
32,384
|
|
|
|
1,732
|
|
|
|
2,417
|
|
Benefit from (provision for) income
taxes
|
|
|
2,920
|
|
|
|
2,584
|
|
|
|
(630
|
)
|
Minority interest
|
|
|
(4,274
|
)
|
|
|
(887
|
)
|
|
|
(310
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM CONTINUING
OPERATIONS
|
|
|
31,030
|
|
|
|
3,429
|
|
|
|
1,477
|
|
Income (loss) from discontinued
operations, net
|
|
|
6,766
|
|
|
|
6,008
|
|
|
|
(58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
37,796
|
|
|
|
9,437
|
|
|
|
1,419
|
|
Preferred dividends
|
|
|
10,875
|
|
|
|
9,303
|
|
|
|
1,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME AVAILABLE TO COMMON
SHAREHOLDERS
|
|
$
|
26,921
|
|
|
$
|
134
|
|
|
$
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) From Continuing
Operations Per Share Available To Common Shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.33
|
|
|
$
|
(0.15
|
)
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.32
|
|
|
$
|
(0.15
|
)
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) From Discontinued
Operations Per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.11
|
|
|
$
|
0.15
|
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.11
|
|
|
$
|
0.15
|
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Per Share Available
To Common Shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.44
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.43
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common
Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
61,713,178
|
|
|
|
40,194,132
|
|
|
|
25,120,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
62,127,948
|
|
|
|
40,194,132
|
|
|
|
25,143,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
68
ASHFORD
HOSPITALITY TRUST, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
NET INCOME
|
|
$
|
37,796
|
|
|
$
|
9,437
|
|
|
$
|
1,419
|
|
Reclassification to Reduce
Interest Expense
|
|
|
(1,228
|
)
|
|
|
(188
|
)
|
|
|
|
|
Net Unrealized Gains (Losses) on
Derivative Instruments
|
|
|
(33
|
)
|
|
|
1,006
|
|
|
|
554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income
|
|
$
|
36,535
|
|
|
$
|
10,255
|
|
|
$
|
1,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
69
Ashford
Hospitality Trust, Inc.
For the
Years Ended December 31, 2006, 2005, and 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
$0.01
|
|
|
Number of
|
|
|
$0.01
|
|
|
Paid-In
|
|
|
Unearned
|
|
|
Comprehensive
|
|
|
Accumulated
|
|
|
|
|
|
|
Shares
|
|
|
Par Value
|
|
|
Shares
|
|
|
Par Value
|
|
|
Capital
|
|
|
Compensation
|
|
|
Income
|
|
|
Deficit
|
|
|
Total
|
|
|
|
(In thousands, except per share amounts)
|
|
|
Balance at December 31, 2003
|
|
|
|
|
|
$
|
|
|
|
|
25,730
|
|
|
$
|
257
|
|
|
$
|
179,207
|
|
|
$
|
(5,565
|
)
|
|
$
|
|
|
|
$
|
(1,627
|
)
|
|
$
|
172,272
|
|
Amortization of Unearned
Compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,339
|
|
|
|
|
|
|
|
|
|
|
|
2,339
|
|
Issuance of Restricted Common
Shares to Employees
|
|
|
|
|
|
|
|
|
|
|
70
|
|
|
|
1
|
|
|
|
732
|
|
|
|
(733
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Shares to
Directors
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89
|
|
Dividends Declared
Common Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,614
|
)
|
|
|
(11,614
|
)
|
Issuance of Preferred
Shares Series A
|
|
|
2,300
|
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
54,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,968
|
|
Dividends Declared
Preferred Shares Series A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,352
|
)
|
|
|
(1,352
|
)
|
Dividends Declared
Preferred Shares Series B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
Net Unrealized Gain on Derivative
Instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
554
|
|
|
|
|
|
|
|
554
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,419
|
|
|
|
1,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2004
|
|
|
2,300
|
|
|
$
|
23
|
|
|
|
25,810
|
|
|
$
|
258
|
|
|
$
|
234,973
|
|
|
$
|
(3,959
|
)
|
|
$
|
554
|
|
|
$
|
(13,177
|
)
|
|
$
|
218,672
|
|
Amortization of Unearned
Compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,315
|
|
|
|
|
|
|
|
|
|
|
|
3,315
|
|
Issuance of Common Shares in
Follow-On Public Offering on January 20, 2005
|
|
|
|
|
|
|
|
|
|
|
10,350
|
|
|
|
104
|
|
|
|
94,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,376
|
|
Issuance of Common Shares in
Follow-On Public Offering on April 5, 2005
|
|
|
|
|
|
|
|
|
|
|
5,000
|
|
|
|
50
|
|
|
|
49,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,342
|
|
Issuance of Common
Shares Related to Underwriters Over-allotment Option
on May 4, 2005
|
|
|
|
|
|
|
|
|
|
|
182
|
|
|
|
2
|
|
|
|
1,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,806
|
|
Offering Costs Related to
Series B Cumulative Convertible Redeemable Preferred Stock
Issuances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(582
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(582
|
)
|
Issuance of Common Shares to
Financial Institution on July 1, 2005
|
|
|
|
|
|
|
|
|
|
|
2,070
|
|
|
|
20
|
|
|
|
18,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,902
|
|
Issuance of Restricted Common
Shares to Employees
|
|
|
|
|
|
|
|
|
|
|
412
|
|
|
|
4
|
|
|
|
4,163
|
|
|
|
(4,167
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeitures of Restricted Common
Shares
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
(19
|
)
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Shares to
Directors
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101
|
|
Dividends Declared
Common Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,595
|
)
|
|
|
(29,595
|
)
|
Dividends Declared
Preferred Shares Series A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,916
|
)
|
|
|
(4,916
|
)
|
Dividends Declared
Preferred Shares Series B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,033
|
|
|
|
|
|
|
|
|
|
|
|
(4,386
|
)
|
|
|
(3,353
|
)
|
Net Unrealized Gain on Derivative
Instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
818
|
|
|
|
|
|
|
|
818
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,437
|
|
|
|
9,437
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005
|
|
|
2,300
|
|
|
$
|
23
|
|
|
|
43,831
|
|
|
$
|
438
|
|
|
$
|
403,919
|
|
|
$
|
(4,792
|
)
|
|
$
|
1,372
|
|
|
$
|
(42,637
|
)
|
|
$
|
358,323
|
|
70
Ashford
Hospitality Trust, Inc.
Consolidated
Statement of Owners Equity
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
$0.01
|
|
|
Number of
|
|
|
$0.01
|
|
|
Paid-In
|
|
|
Unearned
|
|
|
Comprehensive
|
|
|
Accumulated
|
|
|
|
|
|
|
Shares
|
|
|
Par Value
|
|
|
Shares
|
|
|
Par Value
|
|
|
Capital
|
|
|
Compensation
|
|
|
Income
|
|
|
Deficit
|
|
|
Total
|
|
|
|
(In thousands, except per share amounts)
|
|
|
Reclassification of Unearned
Compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,792
|
)
|
|
|
4,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Unearned
Compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,018
|
|
Forfeitures of Restricted Common
Shares
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Shares in
Follow-On Public Offering on January 25, 2006
|
|
|
|
|
|
|
|
|
|
|
12,108
|
|
|
|
121
|
|
|
|
128,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128,135
|
|
Issuance of Common Shares in
Follow-On Public Offering on July 25, 2006
|
|
|
|
|
|
|
|
|
|
|
14,950
|
|
|
|
150
|
|
|
|
161,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
161,958
|
|
Issuance of Restricted Common
Shares to Employees
|
|
|
|
|
|
|
|
|
|
|
646
|
|
|
|
6
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Shares to
Directors
|
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
186
|
|
Issuance of Common Shares in
Exchange for Units
|
|
|
|
|
|
|
|
|
|
|
1,394
|
|
|
|
14
|
|
|
|
14,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,287
|
|
Dividends Declared
Common Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(51,859
|
)
|
|
|
(51,859
|
)
|
Dividends Declared
Preferred Shares Series A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,916
|
)
|
|
|
(4,916
|
)
|
Dividends Declared
Preferred Shares Series B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,958
|
)
|
|
|
(5,958
|
)
|
Net Unrealized Loss on Derivative
Instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33
|
)
|
|
|
|
|
|
|
(33
|
)
|
Reclassification to Reduce Interest
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,228
|
)
|
|
|
|
|
|
|
(1,228
|
)
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,796
|
|
|
|
37,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2006
|
|
|
2,300
|
|
|
$
|
23
|
|
|
|
72,943
|
|
|
$
|
729
|
|
|
$
|
708,420
|
|
|
$
|
|
|
|
$
|
111
|
|
|
$
|
(67,574
|
)
|
|
$
|
641,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
71
ASHFORD
HOSPITALITY TRUST, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands)
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
37,796
|
|
|
$
|
9,437
|
|
|
$
|
1,419
|
|
Adjustments to reconcile net
income to net cash flow provided by operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
52,863
|
|
|
|
30,291
|
|
|
|
10,768
|
|
Loss on reclassification from
discontinued to continuing
|
|
|
863
|
|
|
|
|
|
|
|
|
|
Amortization of loan costs
|
|
|
2,038
|
|
|
|
3,956
|
|
|
|
1,884
|
|
Write-off of loan costs and exit
fees
|
|
|
788
|
|
|
|
5,803
|
|
|
|
1,633
|
|
Loss on debt extinguishment
|
|
|
|
|
|
|
10,000
|
|
|
|
|
|
Amortization to reduce interest
expense from comprehensive income
|
|
|
(1,228
|
)
|
|
|
(188
|
)
|
|
|
|
|
Stock-based compensation
|
|
|
5,204
|
|
|
|
3,446
|
|
|
|
2,397
|
|
Minority interest
|
|
|
5,277
|
|
|
|
2,425
|
|
|
|
298
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable and inventories
|
|
|
5,650
|
|
|
|
(7,687
|
)
|
|
|
(3,334
|
)
|
Other miscellaneous assets
|
|
|
(3,245
|
)
|
|
|
2,085
|
|
|
|
(6,867
|
)
|
Restricted cash
|
|
|
22,555
|
|
|
|
(625
|
)
|
|
|
(11,718
|
)
|
Other miscellaneous liabilities
|
|
|
11,130
|
|
|
|
(2,415
|
)
|
|
|
10,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow provided by
operating activities
|
|
|
139,691
|
|
|
|
56,528
|
|
|
|
6,652
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions or originations of
notes receivable
|
|
|
(37,308
|
)
|
|
|
(55,494
|
)
|
|
|
(87,824
|
)
|
Proceeds from payments of notes
receivable
|
|
|
42,777
|
|
|
|
26,850
|
|
|
|
18,085
|
|
Acquisitions of hotel properties
|
|
|
(540,638
|
)
|
|
|
(613,534
|
)
|
|
|
(226,715
|
)
|
Proceeds from sales of
discontinued operations
|
|
|
17,445
|
|
|
|
28,212
|
|
|
|
|
|
Improvements and additions to
hotel properties
|
|
|
(47,749
|
)
|
|
|
(38,301
|
)
|
|
|
(14,170
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow used in investing
activities
|
|
|
(565,473
|
)
|
|
|
(652,267
|
)
|
|
|
(310,624
|
)
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments of dividends
|
|
|
(66,093
|
)
|
|
|
(38,178
|
)
|
|
|
(9,512
|
)
|
Borrowings on indebtedness and
capital leases
|
|
|
491,958
|
|
|
|
962,275
|
|
|
|
361,299
|
|
Payments on indebtedness and
capital leases
|
|
|
(271,444
|
)
|
|
|
(524,588
|
)
|
|
|
(133,386
|
)
|
Payments of deferred financing
costs
|
|
|
(3,330
|
)
|
|
|
(10,807
|
)
|
|
|
(8,522
|
)
|
Proceeds received from sale of
derivatives
|
|
|
|
|
|
|
1,635
|
|
|
|
|
|
Payments related to indebtedness
early exit fees
|
|
|
|
|
|
|
(2,556
|
)
|
|
|
|
|
Payments to extinguish indebtedness
|
|
|
|
|
|
|
(10,000
|
)
|
|
|
|
|
Proceeds received from follow-on
public offerings
|
|
|
290,092
|
|
|
|
145,524
|
|
|
|
|
|
Proceeds received from common
stock sale to financial institution
|
|
|
|
|
|
|
18,902
|
|
|
|
|
|
Proceeds received from
Series A preferred stock sale
|
|
|
|
|
|
|
|
|
|
|
54,968
|
|
Proceeds received from
Series B preferred stock sale
|
|
|
|
|
|
|
65,000
|
|
|
|
10,000
|
|
Payments to convert partnership
units into common stock
|
|
|
(53
|
)
|
|
|
|
|
|
|
|
|
Payments related to Series B
preferred stock sale
|
|
|
|
|
|
|
(582
|
)
|
|
|
(20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow provided by
financing activities
|
|
|
441,130
|
|
|
|
606,625
|
|
|
|
274,827
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash
equivalents
|
|
|
15,348
|
|
|
|
10,886
|
|
|
|
(29,145
|
)
|
Cash and cash equivalents,
beginning balance
|
|
|
57,995
|
|
|
|
47,109
|
|
|
|
76,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, ending
balance
|
|
$
|
73,343
|
|
|
$
|
57,995
|
|
|
$
|
47,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
72
ASHFORD
HOSPITALITY TRUST, INC.
For the Years Ended December 31, 2006, 2005, and
2004
|
|
1.
|
Organization
and Description of Business
|
Ashford Hospitality Trust, Inc. and subsidiaries (the
Company) is a self-advised real estate investment
trust (REIT), which commenced operations on
August 29, 2003 when it completed its initial public
offering (IPO) and concurrently consummated certain
other formation transactions, including the acquisition of six
hotels (initial properties). The Company owns its
lodging investments and conducts its business through Ashford
Hospitality Limited Partnership, its operating partnership.
Ashford OP General Partner LLC, its wholly-owned subsidiary,
serves as the sole general partner of the Companys
operating partnership.
The Company elected to be treated as a REIT for federal income
tax purposes. As a result of limitations imposed on REITs
related to operating hotel properties, each of the
Companys hotel properties is leased or owned by
wholly-owned subsidiaries of the Company that are treated as
taxable REIT subsidiaries for federal income tax purposes
(collectively, such subsidiaries are referred to as
Ashford TRS). Ashford TRS then engages third-party
or affiliated hotel management companies to operate the hotels
under management contracts. Remington Lodging &
Hospitality, L.P. and Remington Management, L.P. (collectively,
Remington Lodging), both primary property managers
for the Company, are beneficially wholly owned by
Mr. Archie Bennett, Jr., the Companys Chairman,
and Mr. Montgomery J. Bennett, the Companys President
and Chief Executive Officer. As of December 31, 2006,
Remington Lodging managed 37 of the Companys 81 hotel
properties while unaffiliated management companies managed the
remaining 44 hotel properties.
As of December 31, 2006, 72,942,841 shares of common
stock, 2,300,000 shares of Series A preferred stock,
7,447,865 shares of Series B preferred stock, and
13,512,425 units of limited partnership interest held by
entities other than the Company were outstanding. During the
year ended December 31, 2006, the Company completed the
following transactions:
|
|
|
|
|
On January 25, 2006, the Company issued
12,107,623 shares of common stock in a follow-on public
offering.
|
|
|
|
On March 28, 2006, the Company issued 642,557 shares
of restricted common stock to its executive officers and certain
employees of the Company and its affiliates.
|
|
|
|
On May 2, 2006, the Company issued 16,000 shares of
common stock to its directors as compensation for serving on the
Board of Directors through May 2007.
|
|
|
|
On July 13, 2006, the Company issued 3,814,842 units
of limited partnership interest in connection with the
acquisition of a hotel property.
|
|
|
|
On July 25, 2006, the Company issued 14,950,000 shares
of common stock in a follow-on public offering.
|
|
|
|
On August 1, 2006, the Company issued 3,000 shares of
restricted common stock to certain employees of the Company.
|
|
|
|
During the year ended December 31, 2006, the Company issued
1,394,492 shares of common stock in exchange for
1,394,492 units of limited partnership interest.
|
As of December 31, 2006, the Company owned 81 hotel
properties in 26 states with 15,492 rooms, an office
building with nominal operations, and approximately
$103.0 million of mezzanine or first-mortgage loans
receivable.
73
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following items affect the Companys reporting
comparability related to its consolidated financial statements:
|
|
|
|
|
As of December 31, 2006, Marriott International, Inc.
(Marriott) manages 24 of the Companys
properties. For Marriott-managed hotels, the fiscal year
reflects twelve weeks of operations for the first three quarters
of the year and sixteen weeks for the fourth quarter of the
year. Therefore, in any given quarterly period,
period-over-period
results will have different ending dates. For these
Marriott-managed hotels, the fourth quarter of 2006 ended
December 29th.
|
|
|
|
Certain previously reported amounts have been reclassified to
conform to the current presentation.
|
|
|
3.
|
Significant
Accounting Policies Summary
|
Principles of Consolidation The
Companys consolidated financial statements include the
Company and its majority-owned subsidiaries. All significant
intercompany accounts and transactions among the consolidated
entities have been eliminated in these consolidated financial
statements.
Revenue Recognition Hotel revenues include
room, food, beverage, and ancillary revenues such as
long-distance telephone service, laundry, and space rentals.
Interest income from notes receivable represents interest earned
on the Companys mezzanine and first-mortgage loans
receivable portfolio. Asset management fees relate to asset
management services performed on behalf of a related party,
including risk management and insurance procurement, assistance
with taxes, negotiating franchise agreements and equipment
leases, monitoring compliance with loan covenants, preparation
of capital and operating budgets, and property litigation
management. Revenues are recognized as the related services are
delivered.
Use of Estimates The preparation of these
consolidated financial statements in accordance with accounting
principles generally accepted in the United States requires
management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses
during the reporting period. Actual results could differ from
those estimates.
In addition, in connection with the Companys acquisition
of Marriott Crystal Gateway hotel in Arlington, Virginia, on
July 13, 2006, the Company assumed the existing management
agreement, which expires in 2017 with three ten-year renewal
options and provides for a base management fee of 3% of the
hotels gross revenues plus certain incentive management
fees. Based on the Companys review of this management
agreement, the Company concluded that the terms are more
favorable to the manager than a typical current market
management agreement. As a result, the Company recorded an
unfavorable contract liability of approximately
$15.8 million related to this management agreement as of
the acquisition date based on the present value of expected cash
outflows over the initial term of the agreement.
Also, as of December 31, 2006, the Companys deferred
tax asset valuation allowance of approximately $7.7 million
includes approximately $6.2 million related to this
unfavorable management contract liability and approximately
$1.5 million related to monies received from the hotel
manager upon acquisition of the JW Marriott hotel in
San Francisco, California. The analysis utilized by the
Company in determining its deferred tax asset valuation
allowance involves considerable management judgment and
assumptions.
Investment in Hotel Properties The initial
properties are stated at the predecessors historical cost,
net of any impairment charges, plus approximately
$8.1 million of minority interest partial
step-up
recorded upon the Companys formation related to the
acquisition of minority interest from unaffiliated parties
associated with four of the initial properties. Hotel properties
acquired subsequent to the Companys formation are stated
at cost. All improvements and additions which extend the useful
life of hotel properties are capitalized.
74
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Impairment of Investment in Hotel Properties
Hotel properties are reviewed for impairment whenever events or
changes in circumstances indicate that the carrying values of
such hotel properties may not be recoverable. The Company tests
for impairment in several situations, including when current or
projected cash flows are less than historical cash flows, when
it becomes more likely than not that a hotel property will be
sold before the end of its previously estimated useful life, and
when events or changes in circumstances indicate that a hotel
propertys net book value may not be recoverable. In
evaluating the impairment of hotel properties, the Company makes
many assumptions and estimates, including projected cash flows,
holding period, expected useful life, future capital
expenditures, and fair values, which considers capitalization
rates, discount rates, and comparable selling prices. If an
asset was deemed to be impaired, the Company would record an
impairment charge for the amount that the propertys net
book value exceeds its fair value. To date, no such impairment
charges have been recognized.
Depreciation and Amortization Expense
Depreciation expense is based on the estimated useful life of
the Companys assets, while amortization expense for
leasehold improvements is based on the shorter of the lease term
or the estimated useful life of the related assets. Presently,
hotel properties are depreciated using the straight-line method
over lives which range from 15 to 39 years for buildings
and improvements and 3 to 5 years for furniture, fixtures,
and equipment. While the Company believes its estimates are
reasonable, a change in estimated lives could affect
depreciation expense and net income (loss) as well as the gain
or loss on the potential sale of any of the Companys
hotels.
Cash and Cash Equivalents Cash and cash
equivalents represent cash on hand and in banks plus short-term
investments with an initial maturity of three months or less
when purchased.
Restricted Cash Restricted cash includes
reserves for debt service, real estate taxes, and insurance, as
well as excess cash flow deposits and reserves for furniture,
fixtures, and equipment replacements of approximately 4% to 6%
of property revenue for certain hotels, as required by certain
management or mortgage debt agreement restrictions and
provisions.
Accounts Receivable Accounts receivable
consists primarily of meeting and banquet room rental and hotel
guest receivables. The Company generally does not require
collateral. Ongoing credit evaluations are performed and an
allowance for potential credit losses is provided against the
portion of accounts receivable that is estimated to be
uncollectible.
Inventories Inventories, which primarily
consist of food, beverages, and gift store merchandise, are
stated at the lower of cost or market value. Cost is determined
using the
first-in,
first-out method.
Assets Held For Sale and Discontinued
Operations The Company records assets as held
for sale when management has committed to a plan to sell the
assets, actively seeks a buyer for the assets, and the
consummation of the sale is considered probable and is expected
within one year. The related operations of assets held for sale
are reported as discontinued if a) such operations and cash
flows can be clearly distinguished, both operationally and
financially, from the ongoing operations of the Company,
b) such operations and cash flows will be eliminated from
ongoing operations once the disposal occurs, and c) the
Company will not have any significant continuing involvement
subsequent to the disposal.
Notes Receivable The Company provides
mezzanine and first-mortgage financing in the form of loans.
Loans receivable are recorded at cost, adjusted for net
origination fees and costs. Premiums, discounts, and net
origination fees are amortized or accreted as an adjustment to
interest income using the effective interest method. Loans
receivable are reviewed for potential impairment at each balance
sheet date. A loan receivable is considered impaired when it
becomes probable, based on current information, that the Company
will be unable to collect all amounts due according to the
loans contractual terms. The amount of impairment, if any,
is measured by comparing the recorded amount of the loan to the
present value of the expected cash flows or the fair value of
the collateral. If a loan was deemed to be impaired, the Company
would record a reserve for loan losses through a charge to
income for any shortfall. To date, no such impairment charges
have been recognized.
75
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In accordance with Financial Accounting Standards Board
Interpretation No. 46, Consolidation of Variable
Interest Entities, as revised
(FIN No. 46), variable interest entities,
as defined, are required to be consolidated by their primary
beneficiaries if the variable interest entities do not
effectively disperse risks among parties involved. The
Companys mezzanine and first-mortgage loans receivable are
each secured by various hotel properties or partnership
interests in hotel properties and are subordinate to primary
loans related to the secured hotels. All of these loans
receivable are considered to be variable interests in the
entities that own the related hotels, which are variable
interest entities. However, the Company is not considered to be
the primary beneficiary of these hotel properties as a result of
holding these loans. Therefore, the Company does not consolidate
such hotels for which it has provided financing. Interests in
entities acquired or created in the future will be evaluated
based on FIN No. 46 criteria, and such entities will
be consolidated, if required. The analysis utilized by the
Company in evaluating FIN No. 46 criteria involves
considerable management judgment and assumptions.
Deferred Costs, Net Deferred loan costs are
recorded at cost and amortized over the terms of the related
indebtedness using the effective interest method. Deferred
franchise fees are amortized on a straight-line basis over the
terms of the related franchise agreements.
Due From Third-Party Hotel Managers Due from
third-party hotel managers primarily consists of amounts due
from Marriott related to cash reserves held at the Marriott
corporate level related to capital, insurance, real estate
taxes, and other items.
Due to/from Affiliates Due to/from affiliates
represents current receivables and payables resulting from
transactions related to hotel management and project management
with affiliated entities. Due from affiliates results primarily
from advances of shared costs incurred. Due to affiliates
results primarily from hotel management and project management
fees incurred. Both due to and due from affiliates are generally
settled within a period not to exceed one year.
Advertising Costs Advertising costs are
charged to expense as incurred. For the years ended
December 31, 2006, 2005, and 2004, the Company incurred
advertising costs of approximately $2.1 million,
$1.2 million, and $425,000, respectively. Advertising costs
related to continuing operations are included in indirect
expenses in the accompanying consolidated statements of
operations.
Indirect Expenses Indirect expenses primarily
include hotel-level general and administrative fees, sales and
marketing expenses, repairs and maintenance expenses, franchise
fees, and utility costs.
Derivative Instruments and Hedging Activities
Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments and Hedging
Activities, as amended and interpreted
(SFAS No. 133), establishes accounting and
reporting standards for derivative instruments, including
certain derivative instruments embedded in other contracts, and
for hedging activities. As required by SFAS No. 133,
the Company records all derivatives on the balance sheet at fair
value. Accounting for changes in the fair value of derivatives
depends on the intended use of the derivative and the resulting
designation. Derivatives used to hedge the exposure to changes
in the fair value of an asset, liability, or firm commitment
attributable to a particular risk, such as interest rate risk,
are considered fair value hedges. Derivatives used to hedge the
exposure to variability in expected future cash flows, or other
types of forecasted transactions, are considered cash flow
hedges.
For derivatives designated as fair value hedges, changes in the
fair value of the derivative and the hedged item related to the
hedged risk are recognized in earnings. For derivatives
designated as cash flow hedges, the effective portion of changes
in the fair value of the derivative is initially reported in
other comprehensive income (outside of earnings) and
subsequently reclassified to earnings when the hedged
transaction affects earnings, and the ineffective portion of
changes in the fair value of the derivative is recognized
directly in earnings. The Company assesses the effectiveness of
each hedging relationship by comparing the changes in fair value
or cash flows of the derivative hedging instrument with the
changes in fair value or cash flows of the designated hedged
item or transaction. For derivatives not designated as hedges,
changes in the fair value are recognized in earnings.
76
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Companys objective in using derivatives is to increase
stability related to interest expense and to manage its exposure
to interest rate movements or other identified risks. To
accomplish this objective, the Company primarily uses interest
rate swaps and caps as part of its cash flow hedging strategy.
Interest rate swaps designated as cash flow hedges involve the
receipt of variable-rate amounts in exchange for fixed-rate
payments over the life of the agreements without exchange of the
underlying principal amount. Interest rate caps designated as
cash flow hedges provide the Company with interest rate
protection above the strike rate on the cap and result in the
Company receiving interest payments when rates are above the cap
strike.
Income Taxes As a REIT, the Company generally
will not be subject to federal corporate income tax on the
portion of its net income (loss) that does not relate to taxable
REIT subsidiaries. However, Ashford TRS is treated as a taxable
REIT subsidiary for federal income tax purposes. In accordance
with Statement of Financial Accounting Standards No. 109,
Accounting for Income Taxes, the Company accounts
for income taxes for Ashford TRS using the asset and liability
method under which deferred tax assets and liabilities are
recognized for future tax consequences attributable to
differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases.
For the years ended December 31, 2006, 2005, and 2004, the
(provision for) benefit from income taxes relates to the net
income (loss) associated with Ashford TRS.
Segments The Company presently operates in
two business segments within the hotel lodging industry: direct
hotel investments and hotel financing. Direct hotel investments
refers to owning hotels through either acquisition or new
development. Hotel financing refers to owning subordinate
hotel-related mortgage receivables through acquisition or
origination.
Stock-based Compensation The Company accounts
for stock-based compensation using the fair-value method. In
connection with the Companys formation, the Company
established an employee Incentive Stock Plan (the Stock
Plan). Under the Stock Plan, the Company periodically
issues shares of restricted and non-restricted common stock. All
such shares are charged to compensation expense on a
straight-line basis over the vesting period based on the
Companys stock price on the date of issuance. Under the
Stock Plan, the Company may issue a variety of additional
performance-based stock awards, including nonqualified stock
options. As of December 31, 2006, no performance-based
stock awards aside from the aforementioned stock grants have
been issued.
Earnings (Loss) Per Share Basic earnings
(loss) per common share is calculated by dividing net income
(loss) available to common shareholders by the weighted average
common shares outstanding during the period. Diluted earnings
(loss) per common share reflects the potential dilution that
could occur if securities or other contracts to issue common
shares were exercised or converted into common shares, whereby
such exercise or conversion would result in lower earnings per
share. The following table reconciles the amounts used in
calculating
77
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
basic and diluted earnings (loss) per share for the years ended
December 31, 2006, 2005, and 2004 (in thousands, except
share and per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Income (loss) from continuing
operations less preferred dividends basic
|
|
$
|
20,155
|
|
|
$
|
(5,874
|
)
|
|
$
|
122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding basic
|
|
|
61,713,178
|
|
|
|
40,194,132
|
|
|
|
25,120,653
|
|
Incremental diluted shares related
to unvested restricted shares
|
|
|
414,770
|
|
|
|
|
|
|
|
22,816
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding diluted
|
|
|
62,127,948
|
|
|
|
40,194,132
|
|
|
|
25,143,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share from
continuing operations basic
|
|
$
|
0.33
|
|
|
$
|
(0.15
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share from
continuing operations diluted
|
|
$
|
0.32
|
|
|
$
|
(0.15
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2006, dividends related to
convertible preferred shares of approximately $6.0 million
and minority interest of approximately $4.3 million as well
as weighted average convertible preferred shares outstanding of
approximately 7.4 million and weighted average units of
limited partnership interest of approximately 12.3 million
are excluded from diluted earnings per share as such shares and
units are anti-dilutive.
For the year ended December 31, 2005, dividends related to
convertible preferred shares of approximately $4.4 million
and minority interest of approximately $887,000 as well as
weighted average convertible preferred shares outstanding of
approximately 4.5 million, weighted average units of
limited partnership interest of approximately 10.1 million,
incremental diluted shares related to unvested restricted stock
of approximately 270,000, and weighted average incremental
diluted shares relating to an option to purchase common stock of
approximately 94,000 are excluded from diluted earnings per
share as such shares and units are anti-dilutive.
For the year ended December 31, 2004, dividends related to
convertible preferred shares of approximately $3,000 and
minority interest of approximately $310,000 as well as weighted
average convertible preferred shares outstanding of
approximately 3,000 and weighted average units of limited
partnership interest of approximately 5.8 million are
excluded from diluted earnings per share as such shares and
units are anti-dilutive.
Recent Accounting Pronouncements In December
2004, the FASB issued Statement of Financial Accounting
Standards No. 123R (Revised 2004), Share-Based
Payment (SFAS No. 123R), effective
January 1, 2006. SFAS No. 123R is a revision of
SFAS No. 123, Accounting for Stock-Based
Compensation. SFAS No. 123R requires the cost of
share-based awards to employees to be measured based on an
awards fair value at the grant date, with such cost to be
amortized over the appropriate service period. Previously,
entities could elect to continue accounting for such awards at
their grant date intrinsic value under APB Opinion No. 25,
Accounting for Stock Issued to Employees. In
addition, SFAS No. 123R requires future forfeitures of
stock awards to be estimated and accounted for currently rather
than as such forfeitures occur. The Companys adoption of
SFAS No. 123R in the first quarter of 2006 using the
modified prospective application had no impact on the
Companys results of operations. As required by
SFAS No. 123R, the Company reclassified unearned
compensation on its balance sheet to additional paid-in capital.
Forfeitures of stock grants have been and are expected to
continue to be insignificant.
In June 2006, the Emerging Issues Task Force (EITF)
ratified EITF
No. 06-3,
How Taxes Collected from Customers and Remitted to
Government Authorities Should be Presented in the Income
Statement (That Is, Gross versus Net Presentation). EITF
No. 06-3
is effective for interim and annual periods beginning after
December 15,
78
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
2006, with earlier application permitted. EITF
No. 06-3
relates to taxes assessed by a governmental authority imposed on
revenue-producing transactions, such as sales taxes. EITF
No. 06-3 states
that gross versus net income statement presentation of such
taxes is an accounting policy decision requiring disclosure.
EITF
No. 06-3
further requires disclosure of the amount of such taxes
reflected at gross, if any. The Company records all sales net of
such taxes.
In July 2006, the FASB issued FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes, an
Interpretation of FASB Statement No. 109
(FIN No. 48), effective January 1,
2007. FIN No. 48 prescribes a recognition threshold
and measurement attribute for the recognition and measurement of
a tax position taken in a tax return. FIN No. 48
requires that a determination be made as to whether it is
more likely than not that a tax position taken,
based on its technical merits, will be sustained upon
examination, including resolution of any appeals and litigation
processes. If the more-likely-than-not threshold is met, the tax
position must be measured to determine the amount of benefit, if
any, to recognize in the financial statements.
FIN No. 48 applies to all tax positions related to
income taxes subject to FASB Statement No. 109,
Accounting for Income Taxes, but does not apply to
tax positions related to FASB Statement No. 5,
Accounting for Contingencies. The cumulative effect
of applying the provisions of FIN No. 48, if any, will
be reported as an adjustment to the opening balance of retained
earnings on January 1, 2007. The Company does not believe
the adoption of FIN No. 48 will have a material effect
on its financial condition or results of operations.
In September 2006, the FASB issued Statement of Financial
Accounting Standards No. 157, Fair Value
Measurements (SFAS No. 157),
effective for financial statements issued for fiscal years
beginning after November 15, 2007. SFAS No. 157
provides guidance for using fair value to measure assets and
liabilities. SFAS No. 157 also requires expanded
information about the extent to which assets and liabilities are
measured at fair value, the information used to measure fair
value, and the effect of fair value measurements on earnings.
SFAS No. 157 applies whenever other standards require
(or permit) assets or liabilities to be measured at fair value,
and does not expand the use of fair value in any new
circumstances. The Company is currently evaluating the effects
the adoption of SFAS No. 157 will have on its
financial condition or results of operations.
|
|
4.
|
Concentrations
of Risk
|
The Companys investments are all concentrated within the
hotel industry. The Companys current investment strategy
is to acquire or develop upscale to
upper-upscale
hotels, acquire first mortgages on hotel properties, and to
invest in other mortgage-related instruments such as mezzanine
loans to hotel owners and operators. At present, all of the
Companys owned hotels are domestically located. In
addition, all hotels securing the Companys loans
receivable are domestically located aside from one hotel located
in Nevis, West Indies, which secures an $18.2 million loan
receivable. Presently, all the Companys loans receivable
are collateralized by either the properties securing them or
interest in the first lien on such properties. Accordingly,
adverse conditions in the hotel industry will have a material
adverse effect on the Companys operating and investment
revenues and cash available for distribution to stockholders.
In addition, the Company expects to originate or acquire
additional mezzanine loans receivable. These types of mortgage
loans involve a higher degree of risk than long-term senior
mortgage lending secured by income-producing real property due
to a variety of factors, including such loans being entirely
unsecured or, if secured, becoming unsecured as a result of
foreclosure by the senior lender. The Company may not recover
some or all of its investment in these loans. In addition,
mezzanine loans may have higher
loan-to-value
ratios than conventional mortgage loans resulting in less equity
in the property and increasing the risk of loss of principal.
79
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
5.
|
Investment
in Hotel Properties
|
Investment in Hotel Properties consists of the following as of
December 31, 2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Land
|
|
$
|
217,930
|
|
|
$
|
163,493
|
|
Buildings and improvements
|
|
|
1,379,946
|
|
|
|
910,332
|
|
Furniture, fixtures, and equipment
|
|
|
125,514
|
|
|
|
87,096
|
|
Construction in progress
|
|
|
15,482
|
|
|
|
7,012
|
|
|
|
|
|
|
|
|
|
|
Total cost
|
|
|
1,738,872
|
|
|
|
1,167,933
|
|
Accumulated depreciation
|
|
|
(105,926
|
)
|
|
|
(61,265
|
)
|
|
|
|
|
|
|
|
|
|
Investment in hotel properties, net
|
|
$
|
1,632,946
|
|
|
$
|
1,106,668
|
|
|
|
|
|
|
|
|
|
|
On March 16, 2005, the Company acquired 21 hotel properties
and an office building from selling entities controlled by
affiliates of Fisher Brothers, Gordon Getty Trust, and George
Soros, which collectively owned approximately 78% of the
acquired hotels, and certain members of the Companys
senior management, which collectively owned approximately 22% of
the acquired hotels, for approximately $250.0 million. For
the years ended December 31, 2006 and 2005, operating
results related to nine of the 21 acquired hotel properties are
included in discontinued operations on the consolidated
statements of operations, as discussed below. Considering
closing costs, this acquisition generated an increase in
Investment in Hotel Properties of approximately
$210.9 million with the remainder of the purchase price
related to working capital or discontinued operations classified
as assets held for sale.
On March 22, 2005, the Company acquired the Hilton
Santa Fe hotel property in Santa Fe, New Mexico, for
approximately $18.2 million. Considering closing costs,
this acquisition generated an increase in Investment in Hotel
Properties of approximately $18.6 million.
On June 17, 2005, the Company acquired 30 hotel properties
from CNL Hotels and Resorts, Inc. for approximately
$465.0 million. For the years ended December 31, 2006
and 2005, operating results related to 15 of the 30 acquired
hotel properties are included in discontinued operations on the
consolidated statements of operations, as discussed below.
Considering closing costs, this acquisition generated an
increase in Investment in Hotel Properties of approximately
$330.9 million with the remainder of the purchase price
related to working capital or discontinued operations classified
as assets held for sale.
On October 28, 2005, the Company acquired the Hyatt Dulles
hotel property in Herndon, Virginia, for approximately
$72.5 million in cash. Considering closing costs, this
acquisition generated an increase in Investment in Hotel
Properties of approximately $72.9 million.
On February 24, 2006, the Company acquired the Marriott at
Research Triangle Park hotel property in Durham, North Carolina,
for approximately $28.0 million. Considering closing costs,
this acquisition generated an increase in Investment in Hotel
Properties of approximately $28.2 million.
On March 26, 2006, the Company completed its
$10.5 million renovation and re-branding of the
Hilton Ft. Worth hotel property in Ft. Worth,
Texas, which was formerly a Radisson hotel property.
On April 1, 2006, the Company reclassified approximately
$38.9 million from assets held for sale to investment in
hotel properties related to its decision to discontinue sales
efforts related to seven hotel properties. See Note 6 for
further discussion.
80
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On April 19, 2006, the Company acquired the Pan Pacific
San Francisco Hotel in San Francisco, California, for
approximately $95.0 million. Considering closing costs,
this acquisition generated an increase in Investment in Hotel
Properties of approximately $96.4 million.
On July 13, 2006, the Company acquired the Marriott Crystal
Gateway hotel in Arlington, Virginia, for approximately
$107.2 million. Considering closing costs and the
unfavorable contract liability assumed, this acquisition
generated an increase in Investment in Hotel Properties of
approximately $123.7 million.
On November 9, 2006, the Company acquired the Westin
OHare hotel property in Rosemont, Illinois, for
approximately $125.0 million in cash. Considering closing
costs, this acquisition generated an increase in Investment in
Hotel Properties of approximately $125.2 million.
On December 7, 2006, the Company acquired a seven-property
hotel portfolio (MIP Portfolio) for approximately
$267.2 million in cash. For the year ended
December 31, 2006, operating results related to two of the
seven acquired hotel properties are included in discontinued
operations on the consolidated statements of operations, as
discussed below. Considering closing costs, this acquisition
generated an increase in Investment in Hotel Properties of
approximately $226.3 million with the remainder of the
purchase price related to working capital or discontinued
operations classified as assets held for sale of approximately
$42.7 million, of which approximately $42.6 million
relates to investment in hotel properties and approximately
$166,000 relates to franchise fees.
In late 2006, the Company made a strategic decision to sell 13
hotel properties and an office building, which resulted in
approximately $72.8 million reclassified from investment in
hotel properties to assets held for sale at December 31,
2006.
For the years ended December 31, 2006, 2005, and 2004, the
Company recognized depreciation expense, including depreciation
of assets under capital leases, of approximately
$52.4 million, $29.7 million, and $10.7 million,
respectively.
|
|
6.
|
Assets
Held for Sale and Discontinued Operations
|
On January 19, 2005, the Company sold an office building
for approximately $2.9 million, which is net of nominal
closing costs. The Company had acquired this office building,
which had one tenant and nominal operations, on July 7,
2004, in connection with its acquisition of an adjacent hotel
property in Philadelphia, Pennsylvania, for approximately
$16.7 million in cash. At the time of the acquisition, the
Company planned to sell the office building. Consequently, no
gain or loss was recognized on this sale.
On March 16, 2005, the Company acquired 21 hotel properties
and an office building for approximately $250.0 million.
Soon thereafter, the Company made a strategic commitment to sell
eight of these properties, six of which were sold prior to
December 31, 2005 for approximately $25.3 million, net
of closing costs. On January 17, 2006, the Company sold the
remaining two properties for approximately $10.7 million,
net of closing costs. In addition, in late 2005, the Company
made a strategic commitment to sell a portion of one of the
other hotel properties acquired in this acquisition, which
resulted in approximately $2.4 million of carrying value
classified as assets held for sale at December 31, 2006 and
2005. In late 2006, the Company made a strategic commitment to
sell the office building acquired in this acquisition, which is
discussed below. Operating results related to these properties
during the periods such assets were owned are included in income
from discontinued operations for the years ended
December 31, 2006 and 2005. No significant gain or loss or
adverse tax consequences resulted from the sales of these
properties.
During the year ended December 31, 2005, the six properties
sold for approximately $25.3 million consisted of the
following:
|
|
|
|
|
On April 1, 2005, the Company sold a hotel located in
Dallas, Texas, for approximately $1.3 million, which is net
of nominal closing costs,
|
81
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
On April 19, 2005, the Company sold a hotel located in
Hyannis, Massachusetts, for approximately $4.6 million,
which is net of nominal closing costs,
|
|
|
|
On April 22, 2005, the Company sold a hotel located in
Warner Robins, Georgia, for approximately $1.4 million,
which is net of nominal closing costs,
|
|
|
|
On June 7, 2005, the Company sold a hotel located in
Yarmouth, Massachusetts, for approximately $3.3 million,
which is net of nominal closing costs,
|
|
|
|
On June 14, 2005, the Company sold a hotel located in
Falmouth, Massachusetts, for approximately $4.4 million,
which is net of nominal closing costs, and
|
|
|
|
On June 15, 2005, the Company sold a hotel located in Coral
Gables, Florida, for approximately $10.3 million, which is
net of nominal closing costs.
|
On June 17, 2005, the Company acquired 30 hotel properties
for approximately $465.0 million. Soon thereafter, the
Company made a strategic commitment to sell 15 of these
properties. On March 24, 2006, the Company sold eight of
these properties for approximately $100.4 million, net of
closing costs. Operating results related to these eight hotel
properties during the periods such hotels were owned are
included in income from discontinued operations for the years
ended December 31, 2006 and 2005. No significant gain or
loss or adverse tax consequences resulted from the sales of
these properties. Subsequent to March 31, 2006, Company
management made a strategic decision to discontinue further
sales efforts related to the seven remaining hotels.
Consequently, assets previously reported as assets held for sale
related to these hotels were reclassified to investment in hotel
properties. The Company recorded such assets in investment in
hotel properties at approximately $38.9 million, which
represented the carrying value of such assets (net of
depreciation not recognized while said assets were held for sale
of approximately $863,000), which is lower than such
assets estimated fair values.
On December 7, 2006, the Company acquired seven hotel
properties for approximately $267.2 million, two of which
properties were immediately held for sale. Accordingly, the
Company allocated approximately $42.7 million of the total
purchase price to these two properties, including approximately
$42.6 million related to investment in hotel properties and
approximately $166,000 related to franchise fees, which
represents the estimated aggregate net sales prices and is
classified as assets held for sale at December 31, 2006.
Operating results related to these two hotel properties are
included in income for discontinued operations for the year
ended December 31, 2006. No significant gain or loss or
adverse tax consequences are expected to result from the sales
of these properties.
In late 2006, the Company made a strategic decision to sell 13
hotel properties acquired throughout 2003 through 2005 and its
office building acquired on March 16, 2005. These 13 hotel
properties include one hotel property acquired on March 16,
2005 and the seven hotel properties acquired on June 17,
2005, which were initially classified as discontinued operations
and assets held for sale. Consequently, the Company classified
$72.8 million of carrying value related to these properties
as assets held for sale at December 31, 2006.
Comparatively, at December 31, 2005, approximately
$76.5 million, classified as investment in hotel
properties, relates to these properties. In addition, operating
results related to these properties are included in income for
discontinued operations for the years ended December 31,
2006, 2005, and 2004.
82
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For the years ended December 31, 2006, 2005, and 2004,
financial information related to the Companys properties
included in discontinued operations was as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Total revenues
|
|
$
|
48,067
|
|
|
$
|
49,106
|
|
|
$
|
9,689
|
|
Operating expenses
|
|
|
35,935
|
|
|
|
37,039
|
|
|
|
8,733
|
|
Depreciation and amortization
|
|
|
3,299
|
|
|
|
2,122
|
|
|
|
998
|
|
Loss on reclassification from
discontinued to continuing
|
|
|
863
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
7,970
|
|
|
|
9,945
|
|
|
|
(42
|
)
|
Provision for income taxes
|
|
|
(201
|
)
|
|
|
(2,400
|
)
|
|
|
(28
|
)
|
Minority interest
|
|
|
(1,003
|
)
|
|
|
(1,537
|
)
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
6,766
|
|
|
$
|
6,008
|
|
|
$
|
(58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes receivable consists of the following as of
December 31, 2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
$15.0 million mezzanine loan
secured by one hotel property, matures January 2007, at an
interest rate of LIBOR plus 9%, with interest-only payments
through maturity
|
|
$
|
|
|
|
$
|
15,000
|
|
$15.0 million mezzanine loan
secured by one hotel property, matures April 2007, at an
interest rate of LIBOR plus 10.25% with a 1.75% LIBOR floor and
5% LIBOR cap, with interest-only payments through maturity
|
|
|
|
|
|
|
15,000
|
|
$6.6 million mezzanine loan
secured by one hotel property, matures May 2006, at an interest
rate of the greater of 15% or LIBOR plus 13% with a 2% LIBOR
floor (LIBOR plus 10% with 2% LIBOR floor pay rate with deferred
interest through maturity), with interest-only payments through
maturity
|
|
|
|
|
|
|
7,022
|
|
$11.0 million mezzanine loan
secured by one hotel property, matures September 2011, at an
interest rate of 14% (12% pay rate with deferred interest
through the first two years), with interest only payments
through maturity
|
|
|
11,000
|
|
|
|
11,000
|
|
$5.0 million mezzanine loan
secured by one hotel property, matures October 2007, at an
interest rate of LIBOR plus 11.35%, with interest-only payments
through maturity
|
|
|
|
|
|
|
5,000
|
|
$8.0 million mezzanine loan
secured by one hotel property, matures February 2007, at an
interest rate of LIBOR plus 9.13%, with interest-only payments
through maturity
|
|
|
8,000
|
|
|
|
8,000
|
|
$8.0 million mezzanine loan
secured by one hotel property, matures May 2010, at an interest
rate of 14% which increases 1% annually until reaching an 18%
maximum, with interest-only payments through maturity
|
|
|
8,000
|
|
|
|
8,000
|
|
$8.5 million mezzanine loan
secured by one hotel property, matures June 2007, at an interest
rate of LIBOR plus 9.75%, with interest-only payments through
maturity
|
|
|
8,500
|
|
|
|
8,500
|
|
83
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
$4.0 million mezzanine loan
secured by one hotel property, matures July 2010, at an interest
rate of 14%, with interest-only payments through maturity
|
|
|
4,000
|
|
|
|
4,000
|
|
$5.6 million mezzanine loan
secured by one hotel property, matures July 2008, at an interest
rate of LIBOR plus 9.5%, with interest-only payments through
February 2007 plus principal payments thereafter based on a
twenty-five-year amortization schedule
|
|
|
5,583
|
|
|
|
5,583
|
|
$3.0 million mezzanine loan
secured by one hotel property, matures September 2008, at an
interest rate of LIBOR plus 11.15%, with interest-only payments
through maturity
|
|
|
3,000
|
|
|
|
3,000
|
|
$18.2 million first-mortgage
loan secured by one hotel property, matures October 2008, at an
interest rate of LIBOR plus 9%, with interest-only payments
through maturity
|
|
|
18,200
|
|
|
|
18,200
|
|
$25.7 million mezzanine loan
secured by 105 hotel properties, matures April 2008, at an
interest rate of LIBOR plus 5%, with interest-only payments
through maturity
|
|
|
25,694
|
|
|
|
|
|
$7.0 million mezzanine loan
secured by one hotel property, matures December 2009, at an
interest rate of LIBOR plus 6.5%, with interest-only payments
through maturity
|
|
|
7,000
|
|
|
|
|
|
$4.0 million mezzanine loan
secured by one hotel property, matures December 2009, at an
interest rate of LIBOR plus 5.75%, with interest-only payments
through maturity
|
|
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross notes receivable
|
|
$
|
102,977
|
|
|
$
|
108,305
|
|
Deferred income, net
|
|
|
(144
|
)
|
|
|
(320
|
)
|
|
|
|
|
|
|
|
|
|
Net notes receivable
|
|
$
|
102,833
|
|
|
$
|
107,985
|
|
|
|
|
|
|
|
|
|
|
During the year ended December 31, 2005, the Company
acquired or originated the $8.0 million, $8.0 million,
$8.5 million, $4.0 million, $5.6 million,
$3.0 million, and $18.2 million notes receivable, as
described sequentially in the above table, on February 8,
2005, April 18, 2005, May 27, 2005, June 21,
2005, July 12, 2005, September 29, 2005, and
December 16, 2005, respectively.
On November 10, 2005, the Company received approximately
$9.8 million related to all principal and interest due
under a $9.9 million note receivable, due August 2006.
During the year ended December 31, 2005, the Company
received payments totaling approximately $16.8 million
related to all principal and interest due under a
$16.9 million note receivable, due July 2006.
As of January 1, 2006, the Companys $6.6 million
note receivable, secured by one hotel, matured and all principal
and interest of approximately $7.0 million was due at that
time. Effective January 1, 2006, the Company executed an
120-day
forbearance on the collection of all amounts due on this loan,
allowing the borrower time to sell or refinance the related
property. On May 3, 2006, the Company received
approximately $7.3 million in full payment of all principal
and interest due under this loan.
During the year ended December 31, 2006, the Company
originated the $26.3 million, $7.0 million, and
$4.0 million notes receivable, as described sequentially in
the above table, on June 9, 2006, December 27, 2006,
and December 27, 2006, respectively.
On June 15, 2006, the Company received approximately
$15.2 million related to all principal and interest due
under its $15.0 million note receivable, due January 2007,
described in the above table.
84
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On July 21, 2006, the Company received approximately
$15.2 million related to all principal and interest due
under its $15.0 million note receivable, due April 2007,
described in the above table.
On September 24, 2006, the Company extended the maturity
date on its $5.0 million note receivable, originally due
October 2006, to October 2007. On December 5, 2006, the
Company received approximately $5.1 million related to all
principal and interest due under this loan.
On November 17, 2006, the Company received a principal
payment of approximately $614,000 related to a portion of its
$26.3 million note receivable, due April 2008. As a result
of this prepayment, the $26.3 million note receivable,
originally secured by 107 hotel properties, became a
$25.7 million note receivable, secured by 105 hotel
properties.
For the years ended December 31, 2006, 2005, and 2004, the
Company recognized interest income related to notes receivable
of approximately $14.9 million, $13.3 million, and
$7.5 million, respectively.
In general, the Companys notes receivable have extension
options, prohibit prepayment through a certain period, and
require decreasing prepayment penalties through maturity. As of
December 31, 2006, all notes receivable balances were
current and no reserve for loan losses had been recorded.
Deferred costs consist of the following as of December 31,
2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Deferred loan costs
|
|
$
|
15,285
|
|
|
$
|
13,163
|
|
Deferred franchise fees
|
|
|
3,439
|
|
|
|
3,303
|
|
|
|
|
|
|
|
|
|
|
Total cost
|
|
|
18,724
|
|
|
|
16,466
|
|
Accumulated amortization
|
|
|
(4,581
|
)
|
|
|
(2,491
|
)
|
|
|
|
|
|
|
|
|
|
Deferred costs, net
|
|
$
|
14,143
|
|
|
$
|
13,975
|
|
|
|
|
|
|
|
|
|
|
In late 2006, the Company made a strategic decision to sell 15
hotel properties and an office building, which resulted in
approximately $525,000 reclassified from deferred costs to
assets held for sale at December 31, 2006. Comparatively,
at December 31, 2005, approximately $381,000 of deferred
costs related to these 15 hotel properties.
Intangibles consist of the following as of December 31,
2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Gross cost
|
|
$
|
1,402
|
|
|
$
|
1,367
|
|
Accumulated amortization
|
|
|
(395
|
)
|
|
|
(186
|
)
|
|
|
|
|
|
|
|
|
|
Intangibles, net
|
|
$
|
1,007
|
|
|
$
|
1,181
|
|
|
|
|
|
|
|
|
|
|
Intangibles relate to existing tenant leases of an office
building, primarily representing market-rate adjustments,
occupancy levels, customer relationships, and origination fees.
Such costs are amortized over the related remaining lease terms,
which expire between 2008 and 2013. For the years ended
December 31, 2006 and 2005, amortization expense related to
these intangibles was approximately $211,000 and $186,000,
respectively.
85
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In late 2006, the Company made a strategic decision to sell 15
hotel properties and an office building. As the entire
intangibles balance relates to these properties, it was
reclassified to assets held for sale at December 31, 2006.
Indebtedness consists of the following as of December 31,
2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
$487.1 million mortgage note
payable secured by 32 hotel properties, of which
$192.5 million matures July 1, 2015 and
$294.6 million matures February 1, 2016, at a weighted
average fixed interest rate locked at 5.41%, with interest-only
payments due monthly plus principal payments based on a
twenty-five-year amortization schedule beginning July 10,
2010
|
|
$
|
487,110
|
|
|
$
|
580,800
|
|
$211.5 million term loan
secured by 16 hotel properties divided equally into two pools.
The first pool for $110.9 million matures December 11,
2014, at a fixed interest rate of 5.75%, with interest-only
payments due monthly plus principal payments based on a
twenty-five-year amortization schedule beginning
December 11, 2009. The second pool for $100.6 million
matures December 11, 2015, at a fixed interest rate of
5.7%, with interest-only payments due monthly plus principal
payments based on a twenty-five-year amortization schedule
beginning December 11, 2010
|
|
|
211,475
|
|
|
|
211,475
|
|
$150.0 million secured credit
facility secured by nine hotel properties, matures
August 16, 2008, at an interest rate of LIBOR plus a range
of 1.6% to 1.85% depending on the
loan-to-value
ratio, with interest-only payments due monthly, with a
commitment fee of 0.2% to 0.35% on the unused portion of the
line payable quarterly, with two one-year extension options
|
|
|
25,000
|
|
|
|
60,000
|
|
$100.0 million secured credit
facility secured by six mezzanine notes receivable totaling
approximately $45.1 million, matures December 23,
2008, at an interest rate of LIBOR plus a range of 1.5% to 2.75%
depending on the loan to value ratio and collateral pledged,
with interest-only payments due monthly, with a commitment fee
of 0.0375% of the average undrawn balance payable quarterly
|
|
|
|
|
|
|
|
|
$47.5 million secured credit
facility secured by 1 hotel property, revolving period through
October 11, 2007, matures October 10, 2008, at an
interest rate of LIBOR plus 1.0% to 1.5% depending on the
outstanding balance through the revolving period and LIBOR plus
2% thereafter, with interest-only payments due monthly
|
|
|
|
|
|
|
45,000
|
|
Mortgage note payable secured by
one hotel property, matures December 1, 2017, at an
interest rate of 7.24% through December 31, 2007 and 7.39%
thereafter, with principal and interest payments due monthly of
approximately $462,000 through December 31, 2007 and
$598,000 thereafter, and including a remaining premium of
approximately $2.0 million
|
|
|
54,565
|
|
|
|
|
|
Mortgage note payable secured by
one hotel property, matures April 1, 2011, at an interest
rate of the average weekly yield for
30-day
commercial paper plus 3.4%, with principal and interest payments
due monthly, with the principal portion escalating from
approximately $15,000 to approximately $53,000 by maturity
|
|
|
|
|
|
|
11,348
|
|
86
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Mortgage note payable secured by
one hotel property, matures December 8, 2016, at an
interest rate of 5.81%, with interest-only payments due monthly
for five years plus principal payments thereafter based on a
thirty-year amortization schedule
|
|
|
101,000
|
|
|
|
|
|
Mortgage note payable secured by
seven hotel properties, matures December 11, 2009, at an
interest rate of LIBOR plus 1.72%, with interest-only payments
due monthly
|
|
|
212,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,091,150
|
|
|
$
|
908,623
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2006 and 2005, LIBOR was 5.32% and 4.39%,
respectively.
During the year ended December 31, 2004, the Company repaid
three mortgage notes payable totaling approximately
$57.8 million and paid down another mortgage note payable
by approximately $12.6 million. These early debt reductions
resulted in the write-off of unamortized loan costs of
approximately $1.6 million.
On January 20, 2005, with proceeds generated from its
follow-on public offering, the Company repaid the then
outstanding $17.8 million balance on its $60.0 million
credit facility, due August 17, 2007, a $15.5 million
mortgage note payable, due December 31, 2005, and a
$7.0 million mortgage note payable, due July 31, 2007.
As a result, the Company incurred prepayment penalties
associated with the $15.5 million mortgage loan of
approximately $78,000 and wrote-off unamortized loan costs
associated with both loans of approximately $151,000.
On March 16, 2005, in connection with the acquisition of a
21-property hotel portfolio, the Company assumed approximately
$164.7 million in mortgage notes payable, of which
approximately $14.7 million was repaid immediately. The
Company originally recorded such mortgages at premiums totaling
approximately $5.7 million as the fixed interest rates on
such debt exceeded current interest rates that the Company would
otherwise incur on similar financial instruments. On
March 30, 2005, the Company made an $18.2 million
principal payment related to this debt, which generated a loss
on early extinguishment of debt of approximately
$2.3 million, which is net of the write-off of the related
portion of the debt premium of approximately $1.4 million.
On October 13, 2005, the Company extinguished approximately
$98.9 million of this debt, which generated a loss on early
extinguishment of debt of approximately $4.3 million, which
is net of the write-off of debt premiums associated with these
mortgages of approximately $3.0 million. On
December 20, 2005, the Company extinguished the remaining
$31.0 million of this debt, which generated a loss on early
extinguishment of debt of approximately $3.4 million, which
is net of the write-off of the debt premium associated with this
mortgage of approximately $780,000. While the related debt was
outstanding, the debt premiums were amortized as an adjustment
to interest expense over the terms of the related debt using the
effective interest method, which resulted in a reduction to
interest expense of approximately $518,000 during the year ended
December 31, 2005.
On June 17, 2005, the Company executed a
$370.0 million mortgage loan, which was secured by 30 hotel
properties, at a fixed interest rate of 5.32%, maturing
July 1, 2015, and required monthly interest-only payments
through July 10, 2010 plus monthly principal payments
thereafter based on a twenty-five-year amortization schedule. On
October 13, 2005, the Company executed a
$210.8 million mortgage loan, which was combined with the
Companys existing $370.0 million mortgage loan
executed on June 17, 2005. The newly combined
$580.8 million loan, now secured by 40 hotel properties,
has a weighted-average fixed interest rate of 5.4%, requires
monthly interest-only payments through July 10, 2010 plus
monthly principal payments thereafter based on a
twenty-five-year amortization schedule, and includes certain
prepayment restrictions and fees. Of the total
$580.8 million loan, approximately $286.2 million
matures July 1, 2015 and approximately $294.6 million
matures February 1, 2016. Of the newly executed
$210.8 million portion of the loan, the Company received
proceeds of approximately $172.7 million and
$38.1 million on October 13, 2005 and
December 20, 2005, respectively.
87
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On August 24, 2005, the Company modified its
$60.0 million credit facility, due August 16, 2007, to
increase the capacity to $100.0 million with the ability to
be increased to $150.0 million subject to certain
conditions, reduce the interest rate from LIBOR plus a range of
2.0% to 2.3% to LIBOR plus a range of 1.6% to 1.95% depending on
the
loan-to-value
ratio, and extend its maturity one year to August 16, 2008
with two one-year extension options. During the year ended
December 31, 2005, the Company completed draws on this
credit facility of $15.0 million, $20.0 million,
$15.0 million, $10.0 million, $10.0 million,
$10.0 million, and $45.0 million on March 16,
2005, March 22, 2005, April 27, 2005, June 2,
2005, August 3, 2005, October 7, 2005, and
November 9, 2005, respectively. On April 15, 2005 and
October 19, 2005, the Company paid down this credit
facility by $20.0 million and $45.0 million,
respectively. At December 31, 2005, the Company had an
outstanding balance of $60.0 million on this credit
facility.
On October 28, 2005, the Company executed a
$45.0 million mortgage loan, which is secured by one hotel,
at an interest rate of LIBOR plus 2%, matures October 10,
2007, includes three one-year extension options, requires
monthly interest-only payments through maturity, and includes
certain prepayment restrictions and fees. In connection with
this loan, the Company purchased a 7.0% LIBOR interest rate cap
with a $45.0 million notional amount, which matures
October 15, 2007, to limit its exposure to rising interest
rates on its variable-rate debt.
On November 10, 2005, the Company repaid the remaining
$18.8 million balance outstanding under its
$45.6 million credit facility, due July 13, 2007,
which resulted in the write-off of unamortized loan costs of
approximately $640,000 and early exit fees of approximately
$456,000. Prior to this repayment, the Company made principal
payments in 2005 of approximately $13.6 million in
connection with partial payoffs of one of the mezzanine notes
receivable securing this facility.
On November 14, 2005, the Company executed a
$211.5 million mortgage loan, which is secured by 16 hotels
divided equally into two pools. The first pool for
$110.9 million incurs interest at a fixed rate of 5.75%,
matures December 11, 2014, and requires monthly
interest-only payments for four years plus monthly principal
payments thereafter based on a twenty-five-year amortization
schedule. The second pool for $100.6 million incurs
interest at a fixed rate of 5.7%, matures December 11,
2015, and requires monthly interest-only payments for five years
plus monthly principal payments thereafter based on a
twenty-five-year amortization schedule. Both pools include
certain prepayment restrictions and fees. The Company used
proceeds from the loan to repay its $210.0 million term
loan, due October 10, 2006, and assist in the repayment of
its $6.2 million mortgage loan, due January 1, 2006.
In connection with the repayment of these loans, the Company
wrote-off unamortized loan costs of approximately
$2.5 million and incurred early exit fees of approximately
$2.1 million.
On December 23, 2005, the Company executed a
$100.0 million senior secured revolving credit facility
with the ability to be increased to $150.0 million subject
to certain conditions, of which drawings thereon will initially
be secured by certain mezzanine loans receivable, will mature
December 23, 2008, will incur interest at LIBOR plus a
range of 1.5% to 2.75% depending on the
loan-to-value
ratio and types of collateral pledged, will require monthly
interest-only payments through maturity, will require quarterly
commitment fees based on 0.0375% of the average undrawn balance
during the quarter, and will include certain prepayment
restrictions and fees.
On February 9, 2006, the Company paid down its
$45.0 million mortgage loan, due October 10, 2007, at
an interest rate of LIBOR plus 2%, to $100. On April 3,
2006, the Company modified this mortgage note payable to a
$47.5 million revolving credit facility, with a revolving
period through October 11, 2006 and interest rates during
the revolving period ranging from LIBOR plus 1% to LIBOR plus
1.5% depending on the outstanding balance. After the revolving
period expires, the interest rate resumes its original rate of
LIBOR plus 2%. Consistent with the original mortgage, the
modified credit facility requires monthly interest-only payments
and has three one-year extension options. On April 18, 2006
and June 6, 2006, the Company completed draws of
approximately $15.0 million each on this credit facility.
On July 25, 2006, the Company repaid the $30.0 million
outstanding balance on this credit facility. On July 26,
2006, the Company modified this credit facility to extend both
the revolving period and maturity date by one year to
October 11, 2007 and October 10, 2008, respectively.
As of December 31, 2006, approximately $100 was outstanding
on this credit facility.
88
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On March 24, 2006, in connection with the sale of eight
hotel properties for approximately $100.4 million, net of
closing costs, the buyer assumed approximately
$93.7 million of mortgage debt, which had an interest rate
of 5.32% and matured July 1, 2015. This reduced the
Companys $580.8 million mortgage note payable
outstanding at December 31, 2005, secured by 40 hotels,
with an average interest rate of 5.4%, to $487.1 million
outstanding at December 31, 2006, secured by 32 hotels,
with an average interest rate of 5.41%. In connection with the
buyers assumption of this debt, the Company wrote-off
unamortized loan costs of approximately $687,000.
On May 30, 2006, the Company repaid its then outstanding
$11.1 million balance on its mortgage note payable, due
April 1, 2011, which resulted in the write-off of
unamortized loan costs of approximately $102,000.
On July 13, 2006, in connection with the acquisition of the
Marriott Crystal Gateway hotel in Arlington, Virginia, the
Company assumed a $53.3 million mortgage note payable, due
December 1, 2017, at an interest rate of 7.24% through
December 31, 2007 and 7.39% thereafter. The Company
originally recorded this mortgage at a premium of approximately
$2.1 million as the fixed interest rate on this mortgage
exceeds current interest rates the Company would otherwise incur
on similar financial instruments. The debt premium is amortized
as an adjustment to interest expense over the term of the
mortgage using the effective interest method, which resulted in
a reduction to interest expense of approximately $151,000 for
the year ended December 31, 2006.
On September 8, 2006, the Company modified its
$100.0 million credit facility, due August 16, 2008,
to increase the capacity to $150.0 million with the ability
to be increased to $200.0 million subject to certain
conditions and reduced the interest rate from LIBOR plus a range
of 1.6% to 1.95% to LIBOR plus a range of 1.6% to 1.85%
depending on the
loan-to-value
ratio. On February 27, 2006, April 18, 2006,
July 14, 2006, November 8, 2006, and December 6,
2006, the Company completed draws on this credit facility of
$10.0 million, $88.9 million, $25.0 million,
$80.0 million, and $25.0 million, respectively. On
January 31, 2006, June 28, 2006, July 25, 2006,
and November 16, 2006, the Company paid down this credit
facility by $60.0 million, $25.0 million,
$98.9 million, and $80.0 million, respectively. At
December 31, 2006, the Company had an outstanding balance
of $25.0 million on this credit facility.
On November 16, 2006, the Company executed a
$101.0 million mortgage note payable, due December 8,
2016, at an interest rate of 5.81%, with interest-only payments
due monthly for five years plus principal payments thereafter
based on a thirty-year amortization schedule, and includes
certain prepayment restrictions and fees.
On December 7, 2006, the Company executed a
$247.0 million mortgage note payable, of which
$212.0 million was funded immediately with the remaining
balance to be funded over the next two years as capital
expenditures are incurred by the Company. The loan matures
December 11, 2009, with two one-year extension options,
bears interest at a rate of LIBOR plus 1.72%, with interest-only
payments due monthly, and includes certain prepayment
restrictions and fees. In connection with this loan, the Company
purchased two 6.25% LIBOR interest rate caps with a total
notional amount of $247.0 million, which both mature
December 11, 2009, to limit its exposure to rising interest
rates on its variable-rate debt.
Maturities of indebtedness as of December 31, 2006 are as
follows (in thousands):
|
|
|
|
|
2007
|
|
$
|
2,067
|
|
2008
|
|
|
28,838
|
|
2009
|
|
|
216,082
|
|
2010
|
|
|
10,278
|
|
2011
|
|
|
18,354
|
|
Thereafter
|
|
|
815,531
|
|
|
|
|
|
|
Total
|
|
$
|
1,091,150
|
|
|
|
|
|
|
89
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The carrying values of assets collateralizing indebtedness as of
December 31, 2006 and 2005 are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
Hotel Property
|
|
Location
|
|
2006
|
|
|
2005
|
|
|
Embassy Suites
|
|
Austin, TX
|
|
$
|
9,502
|
(g)
|
|
$
|
9,669
|
(a)
|
Embassy Suites
|
|
Dallas, TX
|
|
|
9,697
|
(g)
|
|
|
9,744
|
(a)
|
Embassy Suites
|
|
Herndon, VA
|
|
|
9,691
|
(g)
|
|
|
9,918
|
(a)
|
Embassy Suites
|
|
Las Vegas, NV
|
|
|
17,395
|
(g)
|
|
|
17,798
|
(a)
|
Embassy Suites
|
|
Syracuse, NY
|
|
|
14,651
|
(g)
|
|
|
15,024
|
(a)
|
Embassy Suites
|
|
Flagstaff, AZ
|
|
|
6,441
|
(i)
|
|
|
|
|
Embassy Suites
|
|
Houston, TX
|
|
|
12,612
|
(f)
|
|
|
12,631
|
(b)
|
Embassy Suites
|
|
West Palm Beach, FL
|
|
|
25,315
|
(f)
|
|
|
23,859
|
(b)
|
Embassy Suites
|
|
Philadelphia, PA
|
|
|
41,368
|
(j)
|
|
|
|
|
Embassy Suites
|
|
Walnut Creek, CA
|
|
|
43,122
|
(j)
|
|
|
|
|
Radisson Hotel (downtown)
|
|
Indianapolis, IN
|
|
|
27,482
|
(f)
|
|
|
26,397
|
(b)
|
Hilton Garden Inn
|
|
Jacksonville, FL
|
|
|
11,046
|
(g)
|
|
|
11,025
|
(a)
|
Hilton
|
|
Ft. Worth, TX
|
|
|
27,322
|
(f)
|
|
|
25,675
|
(b)
|
Hilton
|
|
Houston, TX
|
|
|
17,087
|
(f)
|
|
|
16,570
|
(b)
|
Hilton
|
|
St. Petersburg, FL
|
|
|
20,394
|
(f)
|
|
|
18,983
|
(b)
|
Hilton
|
|
Santa Fe, NM
|
|
|
19,450
|
(i)
|
|
|
18,477
|
(c)
|
Hilton
|
|
Bloomington, MN
|
|
|
59,256
|
(j)
|
|
|
|
|
Hampton Inn
|
|
Lawrenceville, GA
|
|
|
4,527
|
(i)
|
|
|
4,629
|
(c)
|
Hampton Inn
|
|
Evansville, IN
|
|
|
8,225
|
(g)
|
|
|
8,843
|
(a)
|
Hampton Inn
|
|
Terre Haute, IN
|
|
|
8,792
|
(g)
|
|
|
9,051
|
(a)
|
Hampton Inn
|
|
Buford, GA
|
|
|
6,654
|
(g)
|
|
|
6,832
|
(a)
|
Marriott
|
|
Durham, NC
|
|
|
27,920
|
(i)
|
|
|
|
|
Marriott
|
|
Arlington, VA
|
|
|
122,858
|
(k)
|
|
|
|
|
Marriott
|
|
Trumbull, CT
|
|
|
27,537
|
(j)
|
|
|
|
|
SpringHill Suites by Marriott
|
|
Jacksonville, FL
|
|
|
9,046
|
(g)
|
|
|
8,528
|
(a)
|
SpringHill Suites by Marriott
|
|
Baltimore, MD
|
|
|
15,722
|
(i)
|
|
|
15,560
|
(d)
|
SpringHill Suites by Marriott
|
|
Kennesaw, GA
|
|
|
6,719
|
(i)
|
|
|
6,227
|
(c)
|
SpringHill Suites by Marriott
|
|
Buford, GA
|
|
|
7,158
|
(g)
|
|
|
7,373
|
(a)
|
SpringHill Suites by Marriott
|
|
Gaithersburg, MD
|
|
|
22,294
|
(f)
|
|
|
21,769
|
(b)
|
SpringHill Suites by Marriott
|
|
Centreville, VA
|
|
|
14,011
|
(f)
|
|
|
13,469
|
(b)
|
SpringHill Suites by Marriott
|
|
Charlotte, NC
|
|
|
8,021
|
(f)
|
|
|
8,149
|
(b)
|
SpringHill Suites by Marriott
|
|
Durham, NC
|
|
|
5,110
|
(f)
|
|
|
5,075
|
(b)
|
Fairfield Inn by Marriott
|
|
Kennesaw, GA
|
|
|
5,099
|
(i)
|
|
|
5,194
|
(c)
|
Courtyard by Marriott
|
|
Bloomington, IN
|
|
|
12,155
|
(g)
|
|
|
12,593
|
(a)
|
Courtyard by Marriott
|
|
Columbus, IN
|
|
|
6,190
|
(g)
|
|
|
5,896
|
(a)
|
Courtyard by Marriott
|
|
Louisville, KY
|
|
|
13,659
|
(g)
|
|
|
14,168
|
(a)
|
Courtyard by Marriott
|
|
Crystal City, VA
|
|
|
45,472
|
(f)
|
|
|
43,730
|
(b)
|
Courtyard by Marriott
|
|
Ft. Lauderdale, FL
|
|
|
20,612
|
(f)
|
|
|
21,061
|
(b)
|
Courtyard by Marriott
|
|
Overland Park, KS
|
|
|
16,179
|
(f)
|
|
|
15,799
|
(b)
|
90
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
Hotel Property
|
|
Location
|
|
2006
|
|
|
2005
|
|
|
Courtyard by Marriott
|
|
Palm Desert, CA
|
|
|
15,425
|
(f)
|
|
|
14,603
|
(b)
|
Courtyard by Marriott
|
|
Foothill Ranch, CA
|
|
|
18,784
|
(f)
|
|
|
19,234
|
(b)
|
Courtyard by Marriott
|
|
Alpharetta, GA
|
|
|
15,389
|
(f)
|
|
|
14,498
|
(b)
|
Marriott Residence Inn
|
|
Lake Buena Vista, FL
|
|
|
23,249
|
(g)
|
|
|
23,902
|
(a)
|
Marriott Residence Inn
|
|
Evansville, IN
|
|
|
7,646
|
(g)
|
|
|
7,085
|
(a)
|
Marriott Residence Inn
|
|
Orlando, FL
|
|
|
46,635
|
(f)
|
|
|
47,664
|
(b)
|
Marriott Residence Inn
|
|
Falls Church, VA
|
|
|
38,110
|
(f)
|
|
|
37,369
|
(b)
|
Marriott Residence Inn
|
|
San Diego, CA
|
|
|
33,206
|
(f)
|
|
|
32,903
|
(b)
|
Marriott Residence Inn
|
|
Fishkill, NY
|
|
|
|
|
|
|
20,176
|
(b)
|
Marriott Residence Inn
|
|
Sacramento, CA
|
|
|
|
|
|
|
19,300
|
(b)
|
Marriott Residence Inn
|
|
Salt Lake City, UT
|
|
|
17,985
|
(f)
|
|
|
18,183
|
(b)
|
Marriott Residence Inn
|
|
Ft. Worth, TX
|
|
|
|
|
|
|
13,558
|
(b)
|
Marriott Residence Inn
|
|
Palm Desert, CA
|
|
|
14,067
|
(f)
|
|
|
14,059
|
(b)
|
Marriott Residence Inn
|
|
Wilmington, DE
|
|
|
|
|
|
|
10,423
|
(b)
|
Marriott Residence Inn
|
|
Orlando, FL
|
|
|
|
|
|
|
13,805
|
(b)
|
Marriott Residence Inn
|
|
Warwick, RI
|
|
|
|
|
|
|
10,407
|
(b)
|
Marriott Residence Inn
|
|
Ann Arbor, MI
|
|
|
|
|
|
|
8,783
|
(b)
|
Marriott Residence Inn
|
|
Tyler, TX
|
|
|
|
|
|
|
7,528
|
(b)
|
TownePlace Suites by Marriott
|
|
Mt. Laurel, NJ
|
|
|
7,469
|
(f)
|
|
|
7,694
|
(b)
|
TownePlace Suites by Marriott
|
|
Scarborough, ME
|
|
|
6,742
|
(f)
|
|
|
6,947
|
(b)
|
TownePlace Suites by Marriott
|
|
Miami, FL
|
|
|
5,398
|
(f)
|
|
|
5,542
|
(b)
|
TownePlace Suites by Marriott
|
|
Ft. Worth, TX
|
|
|
5,657
|
(f)
|
|
|
5,823
|
(b)
|
TownePlace Suites by Marriott
|
|
Miami Lakes, FL
|
|
|
7,883
|
(f)
|
|
|
8,142
|
(b)
|
TownePlace Suites by Marriott
|
|
Tewksbury, MA
|
|
|
2,627
|
(f)
|
|
|
2,692
|
(b)
|
TownePlace Suites by Marriott
|
|
Newark, CA
|
|
|
2,634
|
(f)
|
|
|
2,637
|
(b)
|
Sea Turtle
|
|
Atlantic Beach, FL
|
|
|
24,040
|
(i)
|
|
|
22,241
|
(c)
|
Sheraton Hotel
|
|
Minneapolis, MN
|
|
|
18,369
|
(f)
|
|
|
18,026
|
(b)
|
Sheraton Hotel
|
|
Anchorage, AK
|
|
|
39,161
|
(j)
|
|
|
|
|
Sheraton Hotel
|
|
Iowa City, IA
|
|
|
15,003
|
(j)
|
|
|
|
|
Sheraton Hotel
|
|
San Diego, CA
|
|
|
42,653
|
(j)
|
|
|
|
|
Hyatt Regency
|
|
Anaheim, CA
|
|
|
75,720
|
(i)
|
|
|
78,190
|
(c)
|
Hyatt Regency
|
|
Herndon, VA
|
|
|
70,204
|
(l)
|
|
|
72,506
|
(e)
|
Crowne Plaza
|
|
Beverly Hills, CA
|
|
|
28,995
|
(f)
|
|
|
28,452
|
(b)
|
Crowne Plaza
|
|
Key West, FL
|
|
|
28,257
|
(f)
|
|
|
27,397
|
(b)
|
Annapolis Inn
|
|
Annapolis, MD
|
|
|
14,030
|
(f)
|
|
|
12,895
|
(b)
|
Westin
|
|
Rosemont, IL
|
|
|
124,201
|
(h)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,535,330
|
|
|
$
|
1,082,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Represents collateral for the $211.5 million term loan
outstanding at December 31, 2005. |
|
(b) |
|
Represents collateral for the $580.8 million mortgage note
payable outstanding at December 31, 2005. |
91
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
(c) |
|
Represents collateral for the $150.0 million credit
facility with a $60.0 million outstanding balance at
December 31, 2005. |
|
(d) |
|
Represents collateral for the $11.3 million mortgage note
payable outstanding at December 31, 2005. |
|
(e) |
|
Represents collateral for the $45.0 million mortgage note
payable outstanding at December 31, 2005. |
|
(f) |
|
Represents collateral for the $487.1 million mortgage note
payable outstanding at December 31, 2006. |
|
(g) |
|
Represents collateral for the $211.5 million term loan
outstanding at December 31, 2006. |
|
(h) |
|
Represents collateral for the $101.0 million mortgage note
payable outstanding at December 31, 2006. |
|
(i) |
|
Represents collateral for the $150.0 million credit
facility with a $25.0 million outstanding balance at
December 31, 2006. |
|
(j) |
|
Represents collateral for the $212.0 million mortgage note
payable outstanding at December 31, 2006. |
|
(k) |
|
Represents collateral for the $54.6 million mortgage note
payable and premium outstanding at December 31, 2006. |
|
(l) |
|
Represents collateral for the $47.5 million credit facility
with a $100 outstanding balance at December 31, 2006. |
In addition to the above, at December 31, 2006 and 2005, a
$100.0 million secured credit facility was secured by six
and eight mezzanine notes receivable, respectively, which
totaled approximately $45.1 million and $65.1 million,
respectively. At December 31, 2006 and 2005, the Company
had no outstanding balance on this credit facility.
If the Company violates covenants in any debt agreements, the
Company could be required to repay all or a portion of its
indebtedness before maturity at a time when the Company might be
unable to arrange financing for such repayment on attractive
terms, if at all. Violations of certain debt covenants may
result in the Company being unable to borrow unused amounts
under a line of credit, even if repayment of some or all
borrowings is not required. In any event, financial covenants
under the Companys current or future debt obligations
could impair the Companys planned business strategies by
limiting the Companys ability to borrow (i) beyond
certain amounts or (ii) for certain purposes. Presently,
the Companys existing financial debt covenants primarily
relate to maintaining minimum debt coverage ratios at certain
properties, maintaining an overall minimum net worth, and
maintaining an overall minimum total assets.
|
|
11.
|
Derivative
Instruments and Hedging Activities
|
On September 2, 2004, the Company purchased a 6.0% LIBOR
interest rate cap with a $210.0 million notional amount to
limit its exposure to rising interest rates on
$210.0 million of its variable-rate debt. To partially
offset the cost of the purchased cap, the Company sold a 6.0%
LIBOR interest rate cap with a $105.0 million notional
amount with identical terms to the purchased cap. Both interest
rate caps matured on October 2, 2006. The Company
designated the net purchased option of $105.0 million as a
cash flow hedge of its exposure to changes in interest rates on
a corresponding amount of variable-rate debt.
On September 7, 2004, the Company entered into a
$105.0 million stair-stepped interest rate swap agreement,
at an average interest rate of 4.9% over the term of the swap,
which matures March 1, 2007. The interest rate swap
effectively converts the interest payments on
$105.0 million of the Companys variable-rate debt to
a fixed rate and was designated as a cash flow hedge.
On October 28, 2005, the Company purchased a 7.0% LIBOR
interest rate cap with a $45.0 million notional amount,
which matures October 15, 2007, to limit its exposure to
rising interest rates on $45.0 million of its variable-rate
debt. The Company designated the $45.0 million cap as a
cash flow hedge of its exposure to changes in interest rates on
a corresponding amount of variable-rate debt.
On November 14, 2005, the Company executed a
$211.5 million mortgage loan, described above, and used the
proceeds to repay its hedged variable-rate $210.0 million
term loan, due October 10, 2006. In connection with the
92
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
repayment of the $210.0 million loan, the Company sold its
net purchased $105.0 million cap and terminated its
$105.0 million interest-rate swap for approximately
$1.6 million. Accumulated other comprehensive income
associated with these cash flow hedges of approximately
$1.6 million, which had accumulated over the lives of these
hedging relationships, is being reclassified from accumulated
other comprehensive income to reduce interest expense over the
original terms of these cash flow hedges as interest payments on
the new mortgage loan occur. For the years ended
December 31, 2006 and 2005, interest expense was reduced by
approximately $1.2 million and $188,000, respectively,
related to this reclassification.
On December 6, 2006, the Company purchased a 6.25% LIBOR
interest rate cap with a $212.0 million notional amount,
which matures December 11, 2009, to limit its exposure to
rising interest rates on $212.0 million of its
variable-rate debt. The Company designated the
$212.0 million cap as a cash flow hedge of its exposure to
changes in interest rates on a corresponding amount of
variable-rate debt.
On December 6, 2006, the Company purchased a 6.25% LIBOR
interest rate cap with a $35.0 million notional amount,
which matures December 11, 2009, to limit its exposure to
rising interest rates on future variable-rate debt that the
Company intends to draw over the next two years as capital
expenditures are incurred. As this cap did not meet applicable
hedge accounting criteria, it is not designated as a cash flow
hedge. Therefore changes in the fair value of this derivative
are recognized in earnings. For the year ended December 31,
2006, approximately $7,000 was recognized as a reduction in
other income related to this cap.
As of December 31, 2006 and 2005, no derivatives were
designated as fair value hedges or hedges of net investments in
foreign operations. Additionally, the Company does not use
derivatives for trading or speculative purposes.
As of December 31, 2006 and 2005, derivatives with a fair
value of approximately $222,000 and $2,000, respectively, were
included in other assets. For the years ended December 31,
2006, 2005, and 2004, the change in accumulated other
comprehensive income of approximately ($1.3 million),
$818,000, and $554,000, respectively, for all derivatives is
separately disclosed in the consolidated statements of
comprehensive income.
For the years ended December 31, 2005 and 2004, no hedge
ineffectiveness was recognized. In 2005, the originally hedged
$210.0 million loan was effectively refinanced with the new
$211.5 million loan, thus no hedge ineffectiveness was
recognized related to the original loans payoff. However,
in 2006, the Company repaid all but $100 of the outstanding
balance associated with its 7.0% LIBOR interest rate cap with a
$45.0 million notional amount. Consequently, the Company
discontinued hedge accounting related to this derivative and
recognized hedge ineffectiveness of approximately $9,000 as a
reduction in other income.
Amounts reported in accumulated other comprehensive income
related to derivatives will be reclassified to interest expense
as interest payments are made on the Companys
variable-rate debt. During the next twelve months, the Company
estimates that approximately $143,000 will be reclassified from
accumulated other comprehensive income existing at
December 31, 2006 to reduce interest expense.
|
|
12.
|
Employee
Stock Grants
|
All shares issued under the Companys Stock Plan are
charged to compensation expense on a straight-line basis over
the vesting period based on the Companys stock price on
the date of each issuance. For the years ended December 31,
2006, 2005, and 2004, the Company recognized compensation
expense of approximately $5.2 million, $3.4 million,
and $2.4 million, respectively, related to these shares.
During the years ended December 31, 2006, 2005, and 2004,
2,225, 2,553, and 0 unvested shares of restricted common stock
were forfeited. As of December 31, 2006, the unamortized
value of the Companys unvested shares of restricted stock
was approximately $7.8 million, with an average remaining
vesting period of approximately 1.08 years.
93
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For the years ended December 31, 2006 and 2005, the Company
issued the following shares under its Stock Plan:
On March 24, 2005, the Company issued 372,400 shares
of restricted common stock to its executives and certain
employees. Such shares vest over three years.
On May 12, 2005, the Company issued 10,000 shares of
common stock to its directors as compensation for serving on the
Board of Directors through May 2006. Such shares vested
immediately.
On September 26, 2005, the Company issued
39,000 shares of restricted common stock to certain
employees. Such shares vest over three years.
On March 28, 2006, the Company issued 642,557 shares
of restricted common stock to its executive officers and certain
employees of the Company and its affiliates. Such shares vest
over three years.
On May 2, 2006, the Company issued 16,000 shares of
common stock to its directors as compensation for serving on the
Board of Directors through May 2007. Such shares vested
immediately.
On August 1, 2006, the Company issued 3,000 shares of
restricted common stock to certain employees of the Company.
Such shares vest over three years.
For the year ended December 31, 2006, the following table
summarizes information regarding the Companys Stock Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
Share Count
|
|
|
Grant Price
|
|
|
Unvested shares at
December 31, 2005
|
|
|
685,553
|
|
|
$
|
9.77
|
|
Shares granted on March 28,
2006
|
|
|
642,557
|
|
|
|
12.47
|
|
Shares granted on May 2, 2006
|
|
|
16,000
|
|
|
|
11.61
|
|
Shares forfeited on June 14,
2006
|
|
|
(2,225
|
)
|
|
|
12.22
|
|
Shares granted on August 1,
2006
|
|
|
3,000
|
|
|
|
11.51
|
|
Shares vested during the year
ended December 31, 2006
|
|
|
(405,262
|
)
|
|
|
9.56
|
|
|
|
|
|
|
|
|
|
|
Unvested shares at
December 31, 2006
|
|
|
939,623
|
|
|
$
|
11.74
|
|
|
|
|
|
|
|
|
|
|
Common Stock On January 20, 2005, in a
follow-on public offering, the Company issued
10,350,000 shares of its common stock at $9.62 per
share, which generated gross proceeds of approximately
$99.6 million. However, the aggregate proceeds to the
Company, net of underwriters discount and offering costs,
was approximately $94.4 million. The 10,350,000 shares
issued include 1,350,000 shares sold pursuant to an
over-allotment option granted to the underwriters. Of the net
proceeds, a portion was used to partially fund the
$35.0 million cash portion of the purchase price associated
with the acquisition of a 21-property hotel portfolio, which
closed on March 16, 2005. The net proceeds were also used
for the repayment of approximately $14.7 million of the
mortgage debt assumed in the acquisition, repayment of the then
outstanding $17.8 million balance on the $60.0 million
credit facility, due August 17, 2007, repayment of a
$15.5 million mortgage note payable, due December 31,
2005, repayment of a $7.0 million mortgage note payable,
due July 31, 2007, and general corporate purposes.
On April 5, 2005, in a follow-on public offering, the
Company issued 5,000,000 shares of its common stock at
$10.25 per share, which generated gross proceeds of
approximately $51.3 million. However, the aggregate
proceeds to the Company, net of underwriters discount and
offering costs, was approximately $49.3 million. On
May 4, 2005, the Company issued an additional
182,100 shares of its common stock pursuant to an
over-allotment option granted to the underwriters, which
generated additional proceeds of approximately
$1.8 million. The net proceeds were used for the
origination of a mezzanine notes receivable of approximately
$8.0 million on April 18, 2005, the
94
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
origination of a mezzanine notes receivable of approximately
$8.5 million on May 27, 2005, to partially fund the
acquisition of a 30-property hotel portfolio on June 17,
2005, and for general corporate purposes.
On July 1, 2005, the Company issued 2,070,000 shares
of its common stock to a financial institution for
$9.139 per share, which generated proceeds of approximately
$18.9 million. On December 27, 2004, the Company
executed the Stock Purchase Agreement, described below, which
granted a financial institution certain participation rights
with respect to certain sales of equity securities by the
Company. Based on these participation rights and the
Companys follow-on common stock offering completed on
January 20, 2005, the financial institution had the option
to purchase up to 2,070,000 shares of the Companys
common stock for $9.139 per share. The participation rights
granted to this financial institution expired July 16,
2005. The proceeds were used for the origination of a mezzanine
notes receivable of approximately $5.6 million on
July 12, 2005 and for general corporate purposes.
On January 25, 2006, in a follow-on public offering, the
Company issued 12,107,623 shares of its common stock at
$11.15 per share, which generated gross proceeds of
approximately $135.0 million. However, the aggregate
proceeds to the Company, net of underwriters discount and
offering costs, was approximately $128.1 million. The
12,107,623 shares issued include 1,507,623 shares sold
pursuant to an over-allotment option granted to the
underwriters. The net proceeds were used for a
$60.0 million pay-down on the Companys
$100.0 million credit facility, due August 17, 2008,
on January 31, 2006, a $45.0 million pay-down on the
Companys $45.0 million mortgage loan, due
October 10, 2007, on February 9, 2006, and the
acquisition of the Marriott at Research Triangle Park hotel
property on February 24, 2006 for $28.0 million.
On February 15, 2006, the Company filed a
Form S-3
related to the registration of up to $700.0 million of
securities for potential future issuance, including common
stock, preferred stock, debt, and warrants.
On July 25, 2006, in a follow-on public offering, the
Company issued 14,950,000 shares of its common stock at
$11.40 per share, which generated gross proceeds of
approximately $170.4 million. However, the aggregate
proceeds to the Company, net of underwriters discount and
offering costs, was approximately $162.0 million. The
14,950,000 shares issued include 1,950,000 shares sold
pursuant to an over-allotment option granted to the
underwriters. On July 25, 2006, the net proceeds were used
to pay down the Companys $30.0 million balance on its
$47.5 million credit facility, due October 10, 2007,
and pay down its $98.9 million balance on its
$100.0 million credit facility, due August 17, 2008.
Common Stock and Units Dividends During the
year ended December 31, 2005, the Company declared cash
dividends of approximately $37.5 million, representing
$0.16, $0.17, $0.18, and $0.20 per diluted share for each
successive quarter, respectively, related to both common
stockholders and common unit holders, of which approximately
$29.6 million and $7.9 million related to each,
respectively.
During the year ended December 31, 2006, the Company
declared cash dividends of approximately $60.1 million, or
$0.20 per diluted share per quarter, related to both common
stockholders and common unit holders, of which approximately
$51.9 million and $8.3 million related to each,
respectively. During the year ended December 31, 2006, the
Company declared cash dividends of approximately
$1.4 million, or $0.19 per diluted share per quarter
prorated for days outstanding, related to Class B unit
holders.
Preferred Stock In accordance with the
Companys charter, the Company is authorized to issue
50 million shares of preferred stock, which currently
includes both Series A cumulative preferred stock and
Series B cumulative convertible redeemable preferred stock.
Series A Cumulative Preferred Stock As
of December 31, 2006 and 2005, the Company had 2,300,000
outstanding shares of 8.55% Series A Cumulative Preferred
Stock at $25 per share. Series A preferred stock has
no maturity date, and the Company is not required to redeem the
shares at any time. Prior to September 22, 2009,
Series A preferred stock is not redeemable, except in
certain limited circumstances relating to the ownership
limitation necessary to preserve the Companys
qualification as a REIT. However, on and after
September 22, 2009, Series A preferred stock will be
redeemable at the Companys option for cash, in whole or
from time to time in part,
95
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
at a redemption price of $25 per share plus accrued and
unpaid dividends, if any, at the redemption date. Series A
preferred stock dividends are payable quarterly, when and as
declared, at the rate of 8.55% per annum of the $25
liquidation preference (equivalent to an annual dividend rate of
$2.1375 per share). In general, the holders of
Series A preferred stock have no voting rights.
Series A Preferred Stock Dividends
During the years ended December 31, 2006 and 2005, the
Company declared cash dividends of approximately
$4.9 million and $4.9 million, respectively, or
$0.5344 per diluted share per quarter, related to
Series A preferred stockholders.
Series B Cumulative Convertible Redeemable Preferred
Stock As of December 31, 2006 and 2005, the
Company had 7,447,865 outstanding shares of Series B
Cumulative Convertible Redeemable Preferred Stock. Pursuant to a
stock purchase agreement, the Company sold 993,049 and
6,454,816 shares of Series B preferred stock to a
financial institution on December 30, 2004 and
June 15, 2005, respectively, for $10.0 million and
$65.0 million, respectively. In each case, the sales price
represents a per-share price of $10.07, which was determined
using a
20-day
average closing price calculated five business days prior to the
stock purchase agreements commencement. In connection with
the June 15, 2005 sale, the Company recognized a non-cash
preferred dividend of approximately $1.0 million related to
the difference in the market value of the Companys common
stock and the $10.07 conversion price on June 6, 2005,
which represents the date at which the Company notified the
financial institution of its intention to exercise its option to
sell the preferred shares.
Series B preferred stock is convertible at any time, at the
option of the holder, into the Companys common stock by
dividing the preferred stock carrying value by the conversion
price then in effect, which is $10.07, subject to certain
adjustments, as defined. Series B preferred stock holders
are entitled to vote, on an as-converted basis voting as a
single class together with the holders of common stock, on all
matters to be voted on by the Companys stockholders.
Series B preferred stock is redeemable for cash at the
option of the Company at the liquidation preference, which is
set at $10.07, after three years from June 17, 2005 (or two
years if the Companys weighted average common stock price
for a period of 30 days is above $11.83 with over
7.5 million shares traded during that period).
Series B preferred stock is redeemable for cash at the
option of the holder at a specified redemption price, as
defined, if certain events occur. Series B preferred stock
quarterly dividends are set at the greater of $0.14 per
share or the prevailing common stock dividend rate.
Series B Preferred Stock Dividends
During the years ended December 31, 2006 and 2005, the
Company declared cash dividends of approximately
$6.0 million and $3.4 million, respectively, related
to Series B preferred stockholders, which represents
$0.20 per diluted share per quarter in 2006 and $0.16,
$0.17, $0.18, and $0.20 per diluted share for each
successive quarter in 2005.
The Company has elected to be taxed as a REIT under the Internal
Revenue Code. To qualify as a REIT, the Company must meet
certain organizational and operational stipulations, including a
requirement that the Company distribute at least 90% its REIT
taxable income to its stockholders. The Company currently
intends to adhere to these requirements and maintain its REIT
status. If the Company fails to qualify as a REIT in any taxable
year, the Company will be subject to federal income taxes at
regular corporate rates (including any applicable alternative
minimum tax) and may not qualify as a REIT for four subsequent
taxable years. Even if the Company qualifies for taxation as a
REIT, the Company may be subject to certain state and local
taxes on its income as well as to federal income and excise
taxes on its undistributed taxable income.
For the years ended December 31, 2006, 2005, and 2004, the
Companys taxable REIT subsidiary recognized net book
(loss) income of approximately ($5.5 million), $13,000, and
$724,000, respectively, and a benefit from (provision for)
income taxes of approximately $2.7 million, $184,000, and
($658,000), respectively.
96
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table reconciles the benefit from (provision for)
income taxes at statutory rates to the actual benefit from
(provision for) income taxes recorded for the years ended
December 31, 2006, 2005, and 2004 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Benefit from (provision for)
income taxes at 35% statutory rate
|
|
$
|
3,340
|
|
|
$
|
2,118
|
|
|
$
|
(560
|
)
|
State income taxes benefit
(provision), net of Federal benefit
|
|
|
430
|
|
|
|
269
|
|
|
|
(92
|
)
|
Other
|
|
|
629
|
|
|
|
197
|
|
|
|
22
|
|
Valuation allowance
|
|
|
(1,479
|
)
|
|
|
|
|
|
|
|
|
Benefit from (provision for)
income taxes from:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
2,920
|
|
|
|
2,584
|
|
|
|
(630
|
)
|
Discontinued operations
|
|
|
(201
|
)
|
|
|
(2,400
|
)
|
|
|
(28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,719
|
|
|
$
|
184
|
|
|
$
|
(658
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the years ended December 31, 2006, 2005, and 2004,
components of the benefit from (provision for) income taxes are
as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
1,635
|
|
|
$
|
1,554
|
|
|
$
|
(891
|
)
|
State
|
|
|
210
|
|
|
|
294
|
|
|
|
(123
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
|
|
|
1,845
|
|
|
|
1,848
|
|
|
|
(1,014
|
)
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
953
|
|
|
|
509
|
|
|
|
353
|
|
State
|
|
|
122
|
|
|
|
227
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred
|
|
|
1,075
|
|
|
|
736
|
|
|
|
384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit from (provision for)
income taxes from continuing operations
|
|
$
|
2,920
|
|
|
$
|
2,584
|
|
|
$
|
(630
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
97
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
At December 31, 2006 and 2005, the Companys deferred
tax asset and related valuation allowance consisted of the
following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Allowance for doubtful accounts
|
|
$
|
152
|
|
|
$
|
144
|
|
Unearned income
|
|
|
1,479
|
|
|
|
|
|
Unfavorable management contract
liability
|
|
|
6,245
|
|
|
|
|
|
Federal and state net operating
losses
|
|
|
1,673
|
|
|
|
527
|
|
Accrued expenses
|
|
|
1,312
|
|
|
|
833
|
|
Interest expense carryforward
|
|
|
729
|
|
|
|
|
|
Tax depreciation in excess of book
depreciation
|
|
|
(216
|
)
|
|
|
(909
|
)
|
|
|
|
|
|
|
|
|
|
Gross deferred tax asset
|
|
|
11,374
|
|
|
|
595
|
|
Valuation allowance
|
|
|
(7,724
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
$
|
3,650
|
|
|
$
|
595
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, the Companys valuation
allowance of approximately $7.7 million includes
approximately $6.2 million related to an unfavorable
management contract liability assumed upon acquisition of the
Marriott Crystal Gateway hotel in Arlington, Virginia, and
approximately $1.5 million related to monies received from
the hotel manager upon acquisition of the JW Marriott hotel in
San Francisco, California. For GAAP purposes, these items
represent deferred income and are being amortized into income
over the lives of the related management contracts. In addition,
as of December 31, 2006, the Companys taxable REIT
subsidiary has net operating loss carryforwards for federal
income tax purposes of approximately $4.2 million, which
are available to offset future taxable income, if any, through
2026. At December 31, 2006 and 2005, deferred tax assets
are included in other assets.
Minority interest in the operating partnership represents the
limited partners proportionate share of the equity in the
operating partnership. Net income (loss) available to common
shareholders is allocated to minority interest based on the
weighted average limited partnership percentage ownership
throughout the period. Upon formation of the Company on
August 29, 2003, and subsequent exercise of the
underwriters over-allotment option on September 26,
2003, the Company issued 5,657,917 units of limited
partnership interest to affiliates. During the years ended
December 31, 2004 and 2005, the Company issued 440,008 and
4,994,150 units of limited partnership interest,
respectively, in connection with acquisitions of hotel
properties. During the year ended December 31, 2006, the
Company issued 1,394,492 shares of common stock in exchange
for 1,394,492 units of limited partnership interest.
On July 13, 2006, the Company issued 3,814,842 Class B
common units of limited partnership interest in connection with
the acquisition of the Marriott Crystal Gateway hotel in
Arlington, Virginia. Class B common units have a fixed
dividend rate of 6.82% in years 1-3 and 7.2% thereafter, and
have priority in payment of cash dividends over holders of
common units but otherwise have no preference over common units.
As of December 31, 2006, 2005, and 2004, all units of
limited partnership interest represent a 15.63%, 20.2%, and
19.11% minority interest ownership, respectively. Beginning one
year after issuance, each common unit of limited partnership
interest (including each Class B common unit) may be
redeemed for either cash or one share of the Companys
common stock at the Companys discretion, subject to
contractual
lock-up
agreements that prevent holders of Class B common units
from redeeming 2/3 of said units before 18 months and 1/3
of said units before two
98
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
years from the issuance date. Beginning ten years after
issuance, each Class B common unit of limited partnership
interest may be converted into a common unit at either
partys discretion.
|
|
16.
|
Related
Party Transactions
|
Under management agreements with related parties owned by the
Companys Chairman and its Chief Executive Officer, the
Company pays such related parties a) monthly property
management fees equal to the greater of $10,000 (CPI adjusted)
or 3% of gross revenues as well as annual incentive management
fees, if certain operational criteria are met, b) market
service fees on the approved capital improvements, including
project management fees of up to 4% of project costs, and
c) other reimbursements as approved by the Companys
independent directors. As of December 31, 2006, these
related parties managed 37 of the Companys 81 hotels while
unaffiliated management companies managed the remaining 44 hotel
properties.
Under agreements with both related parties and unaffiliated
hotel managers, the Company incurred property management fees,
including incentive property management fees, of approximately
$25.0 million, $15.2 million, and $3.8 million
for the years ended December 31, 2006, 2005, and 2004,
respectively. Regarding the $25.0 million incurred for the
year ended December 31, 2006, approximately
$9.1 million and $15.9 million relates to related
parties and third parties, respectively. Regarding the
$15.2 million incurred for the year ended December 31,
2005, approximately $7.3 million and $8.0 million
relates to related parties and third parties, respectively.
Regarding the $3.8 million incurred for the year ended
December 31, 2004, approximately $2.8 million and
$975,000 relates to related parties and third parties,
respectively.
Under these agreements with related parties, the Company also
incurred market service and project management fees related to
capital improvement projects of approximately $5.1 million,
$3.3 million, and $1.2 million for the years ended
December 31, 2006, 2005, and 2004, respectively.
In addition, these related parties fund certain corporate
general and administrative expenses on behalf of the Company,
including rent, payroll, office supplies, travel, and
accounting. The related parties allocate such charges to the
Company based on various methodologies, including headcount and
actual amounts incurred. For the years ended December 31,
2006, 2005, and 2004, such costs were approximately
$3.6 million, $3.0 million, and $1.6 million,
respectively.
Management agreements with related parties include exclusivity
clauses that require the Company to engage such related parties,
unless the Companys independent directors either
(i) unanimously vote to hire a different manager or
developer or (ii) by a majority vote elect not to engage
such related party because special circumstances exist or, based
on the related partys prior performance, it is believed
that another manager or developer could materially improve the
performance of the duties.
On March 16, 2005, the Company acquired 21 hotel properties
and an office building from selling entities controlled by
affiliates of Fisher Brothers, Gordon Getty Trust, and George
Soros, which collectively owned approximately 78% of the
acquired properties, and certain members of the Companys
senior management, which collectively owned approximately 22% of
the acquired properties, for approximately $250.0 million.
The $250.0 million purchase price consisted of
approximately $35.0 million in cash, approximately
$164.7 million in assumed mortgage debt, and approximately
$50.3 million worth of limited partnership units. Company
management received 100% of their net consideration for the
acquisition in the form of limited partnership units, whereas
the third parties received 50% of their consideration in limited
partnership units and 50% in cash. The 21 acquired hotels were
among the 27 hotel properties for which the Company provided
asset management and consulting services for related parties,
who subsequently sold the remaining six properties. However, the
related parties, pursuant to an agreement, will continue to
guarantee a minimum annual fee of approximately
$1.2 million through December 31, 2008. In addition,
related to this acquisition, the Companys Board of
Directors formed a Special Committee solely comprised of
independent directors to evaluate this transaction. In
connection with their
99
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
services, the Special Committee retained independent advisors to
review, evaluate, and negotiate the transaction, which the
Special Committee unanimously approved.
In May 2004, the Company engaged a financial services firm to
act as a financial advisor in obtaining permanent financing
related to various hotel properties. A Company board member is
an employee and principal of this firm, and the engagement of
such firm was approved by the Companys Board of Directors.
In September 2004, the Company paid the financial services firm
approximately $707,000 related to this agreement.
Upon formation of the Company on August 29, 2003, the
Company agreed to indemnify certain related parties, including
its Chief Executive Officer and Director and its Chairman, who
contributed properties in connection with the Companys
initial public offering in exchange for operating partnership
units, against the income tax that such related parties may
incur if the Company disposes of one of these properties.
|
|
17.
|
Commitments
and Contingencies
|
Restricted Cash Under certain management and
debt agreements existing at December 31, 2006, the Company
escrows payments required for insurance, real estate taxes, and
debt service. In addition, for certain properties with
underlying debt, the Company escrows 4% to 6% of gross revenue
for capital improvements.
Franchise Fees Under franchise agreements
existing at December 31, 2006, the Company pays franchisors
royalty fees between 2.5% and 6% of gross room revenue, and fees
for marketing, reservations, and other related activities
aggregating between 1% and 3.75% of gross room revenue. These
franchise agreements expire from 2011 through 2026. When a
franchise term expires, the franchisor has no obligation to
renew the franchise. A franchise termination could have a
material adverse effect on the operations or the underlying
value of the affected hotel due to the loss of associated name
recognition, marketing support, and centralized reservation
systems provided by the franchisor. A franchise termination
could also have a material adverse effect on cash available for
distribution to stockholders. In addition, if the Company
terminates a franchise prior to its expiration date, the Company
may be required to pay up to three times the average annual
franchise fees incurred for that property.
For the years ended December 31, 2006, 2005, and 2004, the
Company incurred franchise fees of approximately
$18.0 million, $13.9 million, and $6.7 million,
respectively. Franchise fees related to continuing operations
are included in indirect hotel operating expenses in the
accompanying consolidated statements of operations.
Management Fees Under management agreements
existing at December 31, 2006, the Company pays
a) monthly property management fees equal to the greater of
$10,000 (CPI adjusted) or 3% of gross revenues, or in some cases
3% to 7% of gross revenues, as well as annual incentive
management fees, if applicable, b) market service fees on
the approved capital improvements, including project management
fees of up to 4% of project costs, for certain hotels, and
c) other general fees at current market rates as approved
by the Companys independent directors. These management
agreements expire from 2007 through 2026, with renewal options
on agreements with related parties of up to 25 additional years.
In addition, if the Company terminates a management agreement
related to any of its initial properties prior to its expiration
due to sale of the property, it may be required to pay all
estimated management fees due under the management
agreements remaining term. This termination fee may be
avoided in certain circumstances by substitution of a similar
property. If the Company terminates a management agreement
related to any of its hotels for reasons other than sale of the
property, it may be required to pay estimated management fees
ranging from one to six years from the termination date or
substitute a new management agreement related to a different
hotel. Regarding the 21-property acquisition completed
March 16, 2005, the related party managing these hotels
waived the management agreement termination fees associated with
the eight hotel properties that were sold during the years ended
December 31, 2006 and 2005.
Leases The Company leases certain equipment,
land, and facilities under non-cancelable operating leases,
which expire between 2007 and 2084, including five ground leases
and one air lease related to its hotel properties. Several of
these leases are subject to base rent plus contingent rent based
on the related propertys financial results. For the years
ended December 31, 2006, 2005, and 2004, the Company
recognized rent expense of approximately
100
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
$3.9 million, $2.3 million, and $615,000,
respectively. Rent expense related to continuing operations is
included in indirect hotel operating expenses in the
accompanying consolidated statements of operations. The Company
also owns equipment acquired under capital leases, included in
Investment in Hotel Properties, which expire between 2007 and
2011, and have interest rates ranging between 10.5% and 15.8%.
As of December 31, 2006, future minimum annual commitments
for non-cancelable lease agreements are as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
Capital
|
|
|
|
Leases
|
|
|
Leases
|
|
|
2007
|
|
$
|
3,595
|
|
|
$
|
124
|
|
2008
|
|
|
3,258
|
|
|
|
30
|
|
2009
|
|
|
2,909
|
|
|
|
28
|
|
2019
|
|
|
2,823
|
|
|
|
14
|
|
2011
|
|
|
2,787
|
|
|
|
6
|
|
Thereafter
|
|
|
151,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total future minimum lease payments
|
|
$
|
166,845
|
|
|
$
|
202
|
|
|
|
|
|
|
|
|
|
|
Less amounts representing interest
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
Present value of future minimum
lease payments
|
|
|
|
|
|
$
|
177
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 and 2005, assets acquired under
capital leases consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Assets under capital leases
|
|
$
|
1,036
|
|
|
$
|
1,294
|
|
Accumulated depreciation
|
|
|
(609
|
)
|
|
|
(613
|
)
|
|
|
|
|
|
|
|
|
|
Assets under capital leases, net
|
|
$
|
427
|
|
|
$
|
681
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2006, the Company had capital commitments
of approximately $1.9 million related to general capital
improvements.
Employment Agreements The Company has entered
into employment agreements with certain executive officers,
which provide for minimum annual base salaries, other fringe
benefits, and non-compete clauses as determined by the Board of
Directors. The agreements terminate on December 31, 2007,
with automatic one-year renewals, unless terminated by either
party upon six months notice, subject to severance
provisions.
Employee Incentive Plan Effective December
2003, the Company created an Employee Savings and Incentive Plan
(ESIP), a nonqualified compensation plan that covers
all employees who work at least 25 hours per week. The ESIP
allows employees to contribute up to 100% of their compensation
to various investment funds. The Company matches 25% of the
first 10% each employee contributes. Employee contributions vest
immediately whereas Company contributions vest 25% annually. For
the years ended December 31, 2006, 2005, and 2004, the
Company incurred matching expenses associated with maintaining
the ESIP of approximately $34,000, $60,000, and $190,000,
respectively.
401(k) Plan Effective January 1, 2006,
the Company created a 401(k) Plan, a qualified contribution
retirement plan that covers employees 21 years of age or
older who have completed one year of service and work a minimum
of 1,000 hours annually. The 401(k) Plan allows eligible
employees to defer receipt of up to 100% of their compensation,
subject to IRS-imposed limitations, and contribute such amounts
to various investment funds. The Company matches 50% of amounts
contributed up to 6% of a particular employees salary.
However, for each
101
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
employee, Company matching only occurs in either the 401(k) Plan
or the ESIP, as directed by the employee. Employee contributions
vest immediately whereas Company contributions vest 25%
annually. For the year ended December 31, 2006, the Company
incurred matching expenses associated with maintaining the
401(k) Plan of approximately $73,000.
Litigation The Company is currently subject
to litigation arising in the normal course of its business. In
the opinion of management, none of these lawsuits or claims
against the Company, either individually or in the aggregate, is
likely to have a material adverse effect on the Companys
business, results of operations, or financial condition. In
addition, management believes the Company has adequate insurance
in place to cover any such significant litigation.
Taxes If the Company disposes of the five
properties contributed in connection with its IPO in exchange
for units of operating partnership, the Company may be obligated
to indemnify the contributors, including the Companys
Chairman and Chief Executive Officer whom have substantial
ownership interests, against the tax consequences of the sale.
In addition, the Company agreed to use commercially reasonable
efforts to maintain non-recourse mortgage indebtedness of at
least $16.0 million, which allows contributors of the Las
Vegas hotel property to defer gain recognition in connection
with its contribution.
Additionally, for certain periods of time, the Company is
prohibited from selling or transferring the Sea Turtle Inn in
Atlantic Beach, Florida, and the Marriott Crystal Gateway in
Arlington, Virginia, if as a result, the entity from which the
Company acquired the property would recognize gain for federal
tax purposes.
Further, in connection with the Companys acquisition of
certain properties on March 16, 2005 that were contributed
in exchange for units of operating partnership, the Company
agreed to certain tax indemnities with respect to 11 of these
properties. If the Company disposes of these 11 properties or
reduces debt on these properties in a transaction that results
in a taxable gain to the contributors, the Company may be
obligated to indemnify the contributors or their specified
assignees against the tax consequences of the transaction.
In general, tax indemnities equal the federal, state, and local
income tax liabilities the contributor or its specified assignee
incurs with respect to the gain allocated to the contributor.
The contribution agreements terms generally require the
Company to
gross-up tax
indemnity payments for the amount of income taxes due as a
result of such tax indemnities.
|
|
18.
|
Fair
Value of Financial Instruments
|
As of December 31, 2006, the Companys
$1.1 billion debt portfolio consisted of approximately
$237.0 million of variable-rate debt and approximately
$854.2 million of fixed-rate debt, with interest rates
ranging from 5.41% to 7.24%. As of December 31, 2006, the
Companys $103.0 million portfolio of mezzanine and
first-mortgage loans receivable consisted of approximately
$80.0 million of variable-rate notes and approximately
$23.0 million of fixed-rate notes, with interest rates
ranging from 14.0% to 15.0%.
As of December 31, 2005, the Companys
$908.6 million debt portfolio consisted of approximately
$116.3 million of variable-rate debt and approximately
$792.3 million of fixed-rate debt, with interest rates
ranging from 5.4% to 5.72%. As of December 31, 2005, the
Companys $108.3 million portfolio of mezzanine and
first-mortgage loans receivable consisted of approximately
$85.3 million of variable-rate notes and approximately
$23.0 million of fixed-rate notes, all with fixed interest
rates of 14%.
As of December 31, 2006 and 2005, the carrying values of
cash and cash equivalents, restricted cash, accounts receivable,
amounts due from or to affiliates or third-party hotel managers,
accounts payable, and accrued expenses approximate their fair
values due to the short-term nature of these financial
instruments.
As of December 31, 2006 and 2005, the carrying values of
variable-rate notes receivable, variable-rate indebtedness, and
capital leases payable approximates their fair values because
the interest rates on these financial instruments are variable
or approximate current interest rates charged on similar
financial instruments. However,
102
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
due to the Companys significant holdings of fixed-rate
financial instruments at December 31, 2006 and 2005,
carrying values and related estimated fair values of notes
receivable and indebtedness as of December 31, 2006 and
2005 are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006
|
|
|
December 31, 2005
|
|
|
|
Carrying Value
|
|
|
Fair Value
|
|
|
Carrying Value
|
|
|
Fair Value
|
|
|
Notes receivable
|
|
$
|
102,977
|
|
|
$
|
111,048
|
|
|
$
|
108,305
|
|
|
$
|
118,145
|
|
Indebtedness
|
|
$
|
1,091,150
|
|
|
$
|
1,099,775
|
|
|
$
|
908,623
|
|
|
$
|
915,615
|
|
Fair values presented in the above tables are based on estimates
that consider the terms of the individual instruments. However,
there is not an active market for these instruments. Therefore,
the estimated fair values do not necessarily represent the
amounts at which these instruments could be purchased, sold, or
settled.
On October 28, 2005, the Company purchased a 7.0% LIBOR
interest rate cap with a $45.0 million notional amount,
which matures October 15, 2007, to limit its exposure to
rising interest rates on $45.0 million of its variable-rate
debt. The Company designated the $45.0 million cap as a
cash flow hedge of its exposure to changes in interest rates on
a corresponding amount of variable-rate debt.
On December 6, 2006, the Company purchased a 6.25% LIBOR
interest rate cap with a $212.0 million notional amount,
which matures December 11, 2009, to limit its exposure to
rising interest rates on $212.0 million of its
variable-rate debt. The Company designated the
$212.0 million cap as a cash flow hedge of its exposure to
changes in interest rates on a corresponding amount of
variable-rate debt.
On December 6, 2006, the Company purchased a 6.25% LIBOR
interest rate cap with a $35.0 million notional amount,
which matures December 11, 2009, to limit its exposure to
rising interest rates on future variable-rate debt that the
Company intends to draw over the next two years as capital
expenditures are incurred. As this cap did not meet applicable
hedge accounting criteria, it is not designated as a cash flow
hedge.
As of December 31, 2006 and 2005, derivatives with a fair
value of approximately $222,000 and $2,000, respectively, were
included in other assets.
Considerable judgment is required to interpret market data to
develop estimates of fair value. Accordingly, the estimates
presented herein are not necessarily indicative of the amounts
the Company could realize in a current market exchange. The use
of different market assumptions
and/or
estimation methodologies may have a material effect on estimated
fair value amounts.
|
|
19.
|
Supplemental
Cash Flow Information
|
For the years ended December 31, 2006, 2005, and 2004,
interest paid was approximately $45.0 million,
$32.4 million, and $9.6 million, respectively.
For the years ended December 31, 2006, 2005, and 2004,
income taxes paid was approximately $1.3 million,
$1.9 million, and $475,000, respectively.
During the year ended December 31, 2006, the Company
recorded the following non-cash transactions: a) on
March 24, 2006, in connection with the sale of eight hotel
properties, the buyer assumed approximately $93.7 million
of the Companys mortgage debt, b) on March 28,
2006, the Company issued 642,557 shares of restricted
common stock to its executives and certain employees of the
Company and its affiliates, c) on May 2, 2006, the
Company issued 16,000 shares of common stock to its
directors, d) on July 13, 2006, in connection with its
acquisition of a hotel property, the Company assumed a mortgage
note payable of approximately $53.3 million and recognized
a debt premium of approximately $2.1 million, e) on
July 13, 2006, in connection with its acquisition of a
hotel property, the Company issued 3,814,842 units of
limited partnership interest, f) on August 1, 2006,
the Company issued 3,000 shares of restricted common stock
to certain employees of the Company, and g) during the
103
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
year ended December 31, 2006, the Company issued
1,394,492 shares of common stock in exchange for
1,394,492 units of limited partnership interest.
During the year ended December 31, 2005, the Company
recorded the following non-cash transactions: a) on
March 16, 2005, the Company assumed approximately
$164.7 million in mortgage debt related to the acquisition
of a 21-property hotel portfolio and recognized a debt premium
of approximately $5.7 million, b) on March 16,
2005, the Company issued 4,994,150 units of limited
partnership interest related to the acquisition of a 21-property
hotel portfolio, c) on March 24, 2005, the Company
issued 372,400 shares of restricted common stock to its
executives and certain employees, d) on March 30,
2005, in connection with the early extinguishment of debt, the
Company wrote-off the related portion of the debt premium of
approximately $1.4 million, e) on May 12, 2005,
the Company issued 10,000 shares of common stock to its
directors, f) on June 15, 2005, the Company sold a
financial institution 6,454,816 shares of Series B
cumulative convertible redeemable preferred stock and recognized
a preferred dividend of approximately $1.0 million related
to the difference in the market value of the Companys
common stock and the $10.07 preferred stock conversion price on
June 6, 2005, which represents the date at which the
Company notified the financial institution of its intention to
exercise its option to sell the preferred stock, g) on
September 26, 2005, the Company issued 39,000 shares
of restricted common stock to certain employees, and h) on
October 13, 2005 and December 20, 2005, in connection
with early extinguishments of debt, the Company wrote-off
related debt premiums of approximately $3.0 million and
$780,000, respectively.
During the year ended December 31, 2004, the Company
recorded the following non-cash transactions: a) on
March 15, 2004, the Company issued 70,400 shares of
restricted common stock to its executives and certain employees,
b) on April 1, 2004, the Company assumed approximately
$15.7 million in mortgage debt related to the acquisition
of a hotel property, c) on April 1, 2004, the Company
issued 106,675 units of limited partnership interest
related to the acquisition of a hotel property, d) on
May 17, 2004, the Company assumed approximately
$6.8 million in mortgage debt related to the acquisition of
a hotel property, e) on May 19, 2004, the Company
issued 10,000 shares of common stock to its directors, and
f) on September 2, 2004, the Company issued
333,333 units of limited partnership interest related to
the acquisition of nine hotel properties.
The Company presently operates in two business segments within
the hotel lodging industry: direct hotel investments and hotel
financing. Direct hotel investments refers to owning hotels
through either acquisition or new development. Hotel financing
refers to owning subordinate hotel-related mortgages through
acquisition or origination. The Company does not allocate
corporate-level accounts to its operating segments, including
corporate general and administrative expenses, non-operating
interest income, interest expense, provision for income taxes,
and minority interest.
104
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For the year ended December 31, 2006, financial information
related to the Companys reportable segments was as follows
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Hotel
|
|
|
Hotel
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
Financing
|
|
|
Corporate
|
|
|
Consolidated
|
|
|
Total revenues
|
|
$
|
465,576
|
|
|
$
|
14,858
|
|
|
$
|
|
|
|
$
|
480,434
|
|
Operating expenses
|
|
|
331,799
|
|
|
|
|
|
|
|
|
|
|
|
331,799
|
|
Depreciation and amortization
|
|
|
49,564
|
|
|
|
|
|
|
|
|
|
|
|
49,564
|
|
Corporate general and
administrative
|
|
|
|
|
|
|
|
|
|
|
20,359
|
|
|
|
20,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
84,213
|
|
|
|
14,858
|
|
|
|
(20,359
|
)
|
|
|
78,712
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
2,917
|
|
|
|
2,917
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
(46,419
|
)
|
|
|
(46,419
|
)
|
Amortization of loan costs
|
|
|
|
|
|
|
|
|
|
|
(2,038
|
)
|
|
|
(2,038
|
)
|
Write-off of loan costs
|
|
|
|
|
|
|
|
|
|
|
(788
|
)
|
|
|
(788
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before minority
interest and benefit from income taxes
|
|
|
84,213
|
|
|
|
14,858
|
|
|
|
(66,687
|
)
|
|
|
32,384
|
|
Benefit from income taxes
|
|
|
|
|
|
|
|
|
|
|
2,920
|
|
|
|
2,920
|
|
Minority interest
|
|
|
|
|
|
|
|
|
|
|
(4,274
|
)
|
|
|
(4,274
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing
operations
|
|
$
|
84,213
|
|
|
$
|
14,858
|
|
|
$
|
(68,041
|
)
|
|
$
|
31,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued
operations, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,766
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
37,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2005, financial information
related to the Companys reportable segments was as follows
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Hotel
|
|
|
Hotel
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
Financing
|
|
|
Corporate
|
|
|
Consolidated
|
|
|
Total revenues
|
|
$
|
298,023
|
|
|
$
|
13,323
|
|
|
$
|
|
|
|
$
|
311,346
|
|
Operating expenses
|
|
|
213,742
|
|
|
|
|
|
|
|
|
|
|
|
213,742
|
|
Depreciation and amortization
|
|
|
28,169
|
|
|
|
|
|
|
|
|
|
|
|
28,169
|
|
Corporate general and
administrative
|
|
|
|
|
|
|
|
|
|
|
14,523
|
|
|
|
14,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
56,112
|
|
|
|
13,323
|
|
|
|
(14,523
|
)
|
|
|
54,912
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
1,027
|
|
|
|
1,027
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
(34,448
|
)
|
|
|
(34,448
|
)
|
Amortization of loan costs
|
|
|
|
|
|
|
|
|
|
|
(3,956
|
)
|
|
|
(3,956
|
)
|
Write-off of loan costs and exit
fees
|
|
|
|
|
|
|
|
|
|
|
(5,803
|
)
|
|
|
(5,803
|
)
|
Loss on debt extinguishment
|
|
|
|
|
|
|
|
|
|
|
(10,000
|
)
|
|
|
(10,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before minority
interest and provision for income taxes
|
|
|
56,112
|
|
|
|
13,323
|
|
|
|
(67,703
|
)
|
|
|
1,732
|
|
Benefit from income taxes
|
|
|
|
|
|
|
|
|
|
|
2,584
|
|
|
|
2,584
|
|
Minority interest
|
|
|
|
|
|
|
|
|
|
|
(887
|
)
|
|
|
(887
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing
operations
|
|
$
|
56,112
|
|
|
$
|
13,323
|
|
|
$
|
(66,006
|
)
|
|
$
|
3,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued
operations, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
9,437
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For the period from inception through December 31, 2004,
financial information related to the Companys reportable
segments was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Hotel
|
|
|
Hotel
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
Financing
|
|
|
Corporate
|
|
|
Consolidated
|
|
|
Total revenues
|
|
$
|
99,687
|
|
|
$
|
7,549
|
|
|
$
|
|
|
|
$
|
107,236
|
|
Operating expenses
|
|
|
70,795
|
|
|
|
|
|
|
|
|
|
|
|
70,795
|
|
Depreciation and amortization
|
|
|
9,770
|
|
|
|
|
|
|
|
|
|
|
|
9,770
|
|
Corporate general and
administrative
|
|
|
|
|
|
|
|
|
|
|
11,855
|
|
|
|
11,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
19,122
|
|
|
|
7,549
|
|
|
|
(11,855
|
)
|
|
|
14,816
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
335
|
|
|
|
335
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
(9,217
|
)
|
|
|
(9,217
|
)
|
Amortization of loan costs
|
|
|
|
|
|
|
|
|
|
|
(1,884
|
)
|
|
|
(1,884
|
)
|
Write-off of loan costs and exit
fees
|
|
|
|
|
|
|
|
|
|
|
(1,633
|
)
|
|
|
(1,633
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before minority
interest and provision for income taxes
|
|
|
19,122
|
|
|
|
7,549
|
|
|
|
(24,254
|
)
|
|
|
2,417
|
|
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
(630
|
)
|
|
|
(630
|
)
|
Minority interest
|
|
|
|
|
|
|
|
|
|
|
(310
|
)
|
|
|
(310
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing
operations
|
|
$
|
19,122
|
|
|
$
|
7,549
|
|
|
$
|
(25,194
|
)
|
|
$
|
1,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations,
net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, 2005, and 2004, aside from the
Companys $103.0 million, $108.3 million, and
$79.7 million portfolio of notes receivable, respectively,
all assets of the Company primarily relate to the direct hotel
investments segment. In addition, for the years ended
December 31, 2006, 2005, and 2004, all capital expenditures
incurred by the Company relate to the direct hotel investments
segment. At December 31, 2006 and 2005, all of the
Companys owned hotels were domestically located. In
addition, at December 31, 2006 and 2005, all hotels
securing the Companys notes receivable were domestically
located with the exception of one hotel securing an
$18.2 million loan receivable, which is located in Nevis,
West Indies. At December 31, 2004, all of the
Companys hotel investments, whether owned or securing
notes receivable, were domestically located.
|
|
21.
|
Business
Combinations
|
On March 16, 2005, the Company acquired 21 hotel properties
and an office building from selling entities controlled by
affiliates of Fisher Brothers, Gordon Getty Trust, and George
Soros, which collectively owned approximately 78% of the
acquired properties, and certain members of the Companys
senior management, which collectively owned approximately 22% of
the acquired properties, for approximately $250.0 million.
The $250.0 million purchase price consisted of
approximately $35.0 million in cash, approximately
$164.7 million in assumed mortgage debt, and approximately
$50.3 million worth of limited partnership units, which
equates to 4,994,150 units based on $10.07 per share,
which represents the average market price of the Companys
common stock for the
20-day
period ending five business days before executing a definitive
agreement to acquire these properties on December 23, 2004.
For accounting purposes, these units were valued at
approximately $54.1 million or $10.83 per unit, which
represents the average market price of the Companys common
stock from five business days before the definitive agreement
was executed to five business days after. Company management
received their net consideration in the form of limited
partnership units, whereas the third parties received 50% of
their consideration in limited partnership units and 50% in
cash. The Company used proceeds from its sale of Series B
cumulative convertible redeemable preferred stock on
December 30, 2004, its follow-on public offering on
106
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
January 20, 2005, and its $15.0 million draw on a
credit facility on March 16, 2005 to fund this acquisition.
In connection with this acquisition, the Company recognized
intangible assets of approximately $1.3 million associated
with existing tenant leases of the acquired office building,
primarily representing market-rate adjustments, occupancy
levels, customer relationships, and origination fees.
On March 22, 2005, the Company acquired the Hilton
Santa Fe hotel property in Santa Fe, New Mexico, from
Santa Fe Hotel Joint Venture for approximately
$18.2 million in cash. The Company used proceeds from
borrowings and its follow-on public offering on January 20,
2005 to fund this acquisition.
On June 17, 2005, the Company acquired a 30-property hotel
portfolio from CNL Hotels and Resorts, Inc. for approximately
$465.0 million in cash. To fund this acquisition, the
Company used proceeds from several sources, including: a
$370.0 million mortgage loan executed on June 17,
2005, approximately $65.0 million from the issuance of
6,454,816 shares of Series B convertible redeemable
preferred stock to a financial institution on June 15,
2005, and cash remaining from its follow-on public offering on
April 5, 2005.
On October 28, 2005, the Company acquired the Hyatt Dulles
hotel property in Herndon, Virginia, from Dulles Airport, LLC
for approximately $72.5 million in cash. The Company used
proceeds from borrowings to fund this acquisition, including a
portion of its $210.8 million mortgage loan executed on
October 13, 2005 and its $45.0 million mortgage loan
executed on October 28, 2005.
On February 24, 2006, the Company acquired the Marriott at
Research Triangle Park hotel property in Durham, North Carolina,
from Host Marriott Corporation for approximately
$28.0 million in cash. The Company used proceeds from its
sale of two hotels on January 17, 2006 and its follow-on
public offering on January 25, 2006 to fund this
acquisition.
On April 19, 2006, the Company acquired the Pan Pacific
San Francisco Hotel in San Francisco, California, from
W2001 Pac Realty, L.L.C. for approximately $95.0 million in
cash and immediately re-branded the property as a JW Marriott.
The Company used proceeds from two credit facility draws of
approximately $88.9 million and $15.0 million to fund
this acquisition. The Company expects to incur at least
$10.0 million to renovate and upgrade the property, of
which approximately $587,000 had been incurred as of
December 31, 2006. In addition, Marriott contributed
$5.0 million related to the re-branding of this property,
which the Company recorded net of certain reimbursements to
Marriott. The Company recorded this contribution as deferred
incentive management fees, which is being amortized as a
reduction to management fees on a straight-line basis over the
term of the management agreement, which expires in 2026.
On July 13, 2006, the Company acquired the Marriott Crystal
Gateway hotel in Arlington, Virginia, from EADS Associates
Limited Partnership for approximately $107.2 million. The
purchase price consisted of the assumption of approximately
$53.3 million of mortgage debt, the issuance of
approximately $42.7 million worth of limited partnership
units, which equates to 3,814,842 units valued at
$11.20 per unit, approximately $2.5 million in cash
paid in lieu of units, the reimbursement of capital expenditures
costs of approximately $7.2 million, and other net closing
costs and adjustments of approximately $1.5 million. The
limited partnership units issued represent Class B common
units, with a fixed dividend rate of 6.82% in years 1-3 and 7.2%
thereafter based on the $11.20 per unit price, and have
priority in payment of cash dividends over holders of common
units. After ten years, either party may convert these units to
common units. For accounting purposes, these units were valued
at approximately $40.6 million or $10.64 per unit,
which represents the average market price of the Companys
common stock from five business days before the definitive
agreement was finalized on May 18, 2006 to five business
days after such date. In addition, the Company assumed the
existing management agreement which expires in 2017 with three
ten-year renewal options. The management agreement provides for
a base management fee of 3% of the hotels gross revenues
plus certain incentive management fees. Based on the
Companys review of this management agreement, the Company
concluded that the terms are more favorable to the manager than
a typical current-market management agreement. Hence, the
Company recorded an unfavorable contract liability of
approximately $15.8 million
107
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
related to this management agreement, which is being amortized
as a reduction to incentive management fees on a straight-line
basis over the initial term of the management agreement.
On November 9, 2006, the Company acquired the Westin
OHare hotel property in Rosemont, Illinois, from JER
Partners for approximately $125.0 million in cash. To fund
this acquisition, the Company used cash available on its balance
sheet and proceeds from a $101.0 million mortgage loan
executed on November 16, 2006.
On December 7, 2006, the Company acquired a seven-property
hotel portfolio (MIP Portfolio) from a partnership
of affiliates of Oak Hill Capital Partners, The Blackstone
Group, and Interstate Hotels and Resorts for approximately
$267.2 million in cash. Of the seven acquired hotels, five
are considered core hotels while two are considered non-core
hotels, which the Company intends to sell. To fund this
acquisition, the Company used cash available on its balance
sheet, proceeds from a $25.0 million draw on a credit
facility, and proceeds from a $212.0 million mortgage loan
executed on December 7, 2006.
In connection with these acquisitions, the accompanying
consolidated financial statements include the results of the
acquired hotels since the acquisition dates, all purchase prices
were the result of arms-length negotiations, no value was
assigned to goodwill or other intangible assets aside from the
office building previously discussed, and purchase price
allocations related to certain acquisitions completed within the
last year are preliminary subject to further internal review and
third-party appraisals.
For acquisitions completed during the year ended
December 31, 2006, a condensed balance sheet showing the
amounts assigned to each major asset or liability caption
related to these acquisitions follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finalization
|
|
|
|
|
|
|
Marriott at
|
|
|
JW Marriott
|
|
|
Marriott
|
|
|
Westin
|
|
|
MIP
|
|
|
of Purchase
|
|
|
|
|
|
|
RTP
|
|
|
Pan Pacific
|
|
|
Gateway
|
|
|
OHare
|
|
|
Portfolio
|
|
|
Accounting
|
|
|
Total
|
|
|
Investment in hotel properties
|
|
$
|
28,164
|
|
|
$
|
96,399
|
|
|
$
|
123,740
|
|
|
$
|
125,206
|
|
|
$
|
226,333
|
|
|
$
|
5,005
|
|
|
$
|
604,847
|
|
Restricted cash
|
|
|
|
|
|
|
|
|
|
|
3,235
|
|
|
|
|
|
|
|
891
|
|
|
|
|
|
|
|
4,126
|
|
Assets held for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,706
|
|
|
|
(4,535
|
)
|
|
|
38,171
|
|
Other assets
|
|
|
489
|
|
|
|
1,490
|
|
|
|
3,883
|
|
|
|
2,300
|
|
|
|
5,842
|
|
|
|
0
|
|
|
|
14,004
|
|
Intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets acquired
|
|
$
|
28,653
|
|
|
$
|
97,889
|
|
|
$
|
130,858
|
|
|
$
|
127,506
|
|
|
$
|
275,772
|
|
|
$
|
470
|
|
|
$
|
661,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indebtedness
|
|
$
|
|
|
|
$
|
|
|
|
$
|
55,427
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
55,427
|
|
Other liabilities
|
|
|
120
|
|
|
|
1,780
|
|
|
|
17,282
|
|
|
|
3,215
|
|
|
|
1,784
|
|
|
|
312
|
|
|
|
24,493
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed
|
|
|
120
|
|
|
|
1,780
|
|
|
|
72,709
|
|
|
|
3,215
|
|
|
|
1,784
|
|
|
|
312
|
|
|
|
79,920
|
|
Minority interest
|
|
|
|
|
|
|
|
|
|
|
40,590
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,590
|
|
Cash paid, including closing costs
|
|
|
28,533
|
|
|
|
96,109
|
|
|
|
17,559
|
|
|
|
124,291
|
|
|
|
273,988
|
|
|
|
158
|
|
|
|
540,638
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash paid, liabilities
assumed, and operating partnership units issued
|
|
$
|
28,653
|
|
|
$
|
97,889
|
|
|
$
|
130,858
|
|
|
$
|
127,506
|
|
|
$
|
275,772
|
|
|
$
|
470
|
|
|
$
|
661,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
108
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For acquisitions completed during the year ended
December 31, 2005, a condensed balance sheet showing the
amounts assigned to each major asset or liability caption
related to these acquisitions follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finalization
|
|
|
|
|
|
|
FGS
|
|
|
Hilton
|
|
|
CNL
|
|
|
Hyatt
|
|
|
of Purchase
|
|
|
|
|
|
|
Portfolio
|
|
|
Santa Fe
|
|
|
Portfolio
|
|
|
Dulles
|
|
|
Accounting
|
|
|
Total
|
|
|
Investment in hotel properties
|
|
$
|
210,948
|
|
|
$
|
18,636
|
|
|
$
|
330,889
|
|
|
$
|
72,950
|
|
|
$
|
17
|
|
|
$
|
633,440
|
|
Restricted cash
|
|
|
11,804
|
|
|
|
|
|
|
|
1,354
|
|
|
|
|
|
|
|
|
|
|
|
13,158
|
|
Assets held for sale
|
|
|
38,783
|
|
|
|
|
|
|
|
142,248
|
|
|
|
|
|
|
|
(11
|
)
|
|
|
181,020
|
|
Other assets
|
|
|
9,735
|
|
|
|
169
|
|
|
|
19,375
|
|
|
|
248
|
|
|
|
123
|
|
|
|
29,650
|
|
Intangible assets
|
|
|
1,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets acquired
|
|
$
|
272,525
|
|
|
$
|
18,805
|
|
|
$
|
493,866
|
|
|
$
|
73,198
|
|
|
$
|
129
|
|
|
$
|
858,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indebtedness
|
|
$
|
169,814
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
169,814
|
|
Other liabilities
|
|
|
12,914
|
|
|
|
73
|
|
|
|
7,291
|
|
|
|
996
|
|
|
|
(172
|
)
|
|
|
21,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed
|
|
|
182,728
|
|
|
|
73
|
|
|
|
7,291
|
|
|
|
996
|
|
|
|
(172
|
)
|
|
|
190,916
|
|
Minority interest
|
|
|
54,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,073
|
|
Cash paid, including closing costs
|
|
|
35,724
|
|
|
|
18,732
|
|
|
|
486,575
|
|
|
|
72,202
|
|
|
|
301
|
|
|
|
613,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash paid, liabilities
assumed, and operating partnership units issued
|
|
$
|
272,525
|
|
|
$
|
18,805
|
|
|
$
|
493,866
|
|
|
$
|
73,198
|
|
|
$
|
129
|
|
|
$
|
858,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
109
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following unaudited pro forma statements of operations for
the years ended December 31, 2006 and 2005 are based on the
historical consolidated financial statements of the Company
adjusted to give effect to the completion of the aforementioned
acquisitions and the related debt and equity offerings to fund
these acquisitions as if such transactions occurred at the
beginning of the periods presented (in thousands, except share
and per share amounts):
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
Total revenues
|
|
$
|
625,079
|
|
|
$
|
567,915
|
|
Operating expenses
|
|
|
527,172
|
|
|
|
479,386
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
97,907
|
|
|
|
88,529
|
|
Interest income
|
|
|
2,917
|
|
|
|
1,027
|
|
Interest expense and amortization
and write-off of loan costs
|
|
|
(67,531
|
)
|
|
|
(74,464
|
)
|
Loss on debt extinguishment
|
|
|
|
|
|
|
(10,000
|
)
|
|
|
|
|
|
|
|
|
|
Income before minority interest
and income taxes
|
|
|
33,293
|
|
|
|
5,092
|
|
Benefit from income taxes
|
|
|
2,232
|
|
|
|
1,392
|
|
Minority interest
|
|
|
(3,853
|
)
|
|
|
848
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
31,672
|
|
|
|
7,332
|
|
Preferred dividends
|
|
|
(10,875
|
)
|
|
|
(11,907
|
)
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations available to common shareholders
|
|
$
|
20,797
|
|
|
$
|
(4,575
|
)
|
|
|
|
|
|
|
|
|
|
Basic and diluted:
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations per share available to common shareholders
|
|
$
|
0.29
|
|
|
$
|
(0.06
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
72,004
|
|
|
|
72,004
|
|
|
|
|
|
|
|
|
|
|
110
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
22.
|
Selected
Quarterly Financial Data (Unaudited)
|
Selected quarterly financial data for the years ended
December 31, 2006 and 2005 is below (in thousands, except
per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Total
|
|
|
Total revenue
|
|
|
2006
|
|
|
$
|
103,935
|
|
|
$
|
116,899
|
|
|
$
|
116,083
|
|
|
$
|
143,517
|
|
|
$
|
480,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
$
|
45,955
|
|
|
$
|
75,129
|
|
|
$
|
91,382
|
|
|
$
|
98,880
|
|
|
$
|
311,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
2006
|
|
|
$
|
85,539
|
|
|
$
|
93,646
|
|
|
$
|
98,776
|
|
|
$
|
123,761
|
|
|
$
|
401,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
$
|
37,177
|
|
|
$
|
59,457
|
|
|
$
|
75,423
|
|
|
$
|
84,377
|
|
|
$
|
256,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
2006
|
|
|
$
|
18,396
|
|
|
$
|
23,253
|
|
|
$
|
17,307
|
|
|
$
|
19,756
|
|
|
$
|
78,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
$
|
8,778
|
|
|
$
|
15,672
|
|
|
$
|
15,959
|
|
|
$
|
14,503
|
|
|
$
|
54,912
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
2006
|
|
|
$
|
7,462
|
|
|
$
|
11,023
|
|
|
$
|
8,650
|
|
|
$
|
10,661
|
|
|
$
|
37,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
$
|
1,451
|
|
|
$
|
7,064
|
|
|
$
|
5,922
|
|
|
$
|
(5,000
|
)
|
|
$
|
9,437
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to
common shareholders
|
|
|
|
2006
|
|
|
$
|
4,743
|
|
|
$
|
8,304
|
|
|
$
|
5,932
|
|
|
$
|
7,942
|
|
|
$
|
26,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
$
|
63
|
|
|
$
|
4,438
|
|
|
$
|
3,352
|
|
|
$
|
(7,719
|
)
|
|
$
|
134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
available to common shareholders basic and diluted(a)
|
|
|
|
2006
|
|
|
$
|
0.09
|
|
|
$
|
0.15
|
|
|
$
|
0.09
|
|
|
$
|
0.11
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
$
|
|
|
|
$
|
0.11
|
|
|
$
|
0.08
|
|
|
$
|
(0.18
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
For the three months and year ended December 31, 2006,
diluted net income per share available to common shareholders
was $0.09 and $0.43, respectively. |
As of December 31, 2006 and 2005, Marriott International,
Inc. (Marriott) managed 24 and 30 of the
Companys properties, respectively. For these
Marriott-managed hotels, the fiscal year reflects twelve weeks
of operations for the first three quarters of the year and
sixteen weeks for the fourth quarter of the year. Therefore, in
any given quarterly period,
period-over-period
results will have different ending dates. For such
Marriott-managed hotels, the fourth quarters of 2006 and 2005
ended on
December 29th and
December 30th,
respectively.
|
|
23.
|
Subsequent
Events (unaudited)
|
On January 18, 2007, the Company entered into a definitive
agreement to acquire a 51-property hotel portfolio from CNL
Hotels and Resorts, Inc. (CNL) for approximately
$2.4 billion in cash. Pursuant to this agreement, the
Company will own 100% of 33 properties and 70%-89% of 18
properties through existing joint ventures. The acquisition is
subject to customary closing conditions including, among other
things, approval by a majority of CNLs outstanding common
shareholders. Pursuant to this agreement, the Company and a
third party have jointly and severally guaranteed payment of
certain performance obligations to CNL of up to approximately
$300.0 million. To fund this acquisition, the Company
intends to use committed debt and equity financing with a
financial institution as well as assumptions of the
sellers existing debt. The components of the committed
debt include approximately $1.2 billion of ten-year,
fixed-rate debt at an estimated average blended interest rate of
5.95%, approximately $340.0 million of three-year,
variable-rate debt with two one-year extension options at an
interest rate of LIBOR plus 1.65%,, and approximately
$325.0 million of one-year, variable-rate debt with a
two-year extension option at an interest rate of LIBOR plus
1.5%. The committed equity financing represents the anticipated
sale of up to 8.0 million shares of Series C
Cumulative Redeemable Preferred Stock for up to approximately
111
ASHFORD
HOSPITALITY TRUST, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
$200.0 million at a dividend rate of LIBOR plus 2.5%. The
assumed debt includes approximately $463.1 million of
fixed-rate debt, representing ten fixed-rate loans with an
average blended interest rate of 6.22% and expiration dates
ranging from 2008 to 2025. The acquisition is expected to close
in the second quarter of 2007.
On January 30, 2007, the Company completed a
$20.0 million draw on its $150.0 million credit
facility, due August 16, 2008.
On February 6, 2007, the Company received approximately
$8.1 million related to all principal and interest due
under its $8.0 million note receivable, due February 2007.
On February 6, 2007, the Company sold its Marriott located
in Trumbull, Connecticut, for approximately $28.3 million.
As the Company acquired this property on December 7, 2006,
no gain or loss was recognized on the sale.
On February 8, 2007, the Company sold its Fairfield Inn in
Princeton, Indiana, for approximately $3.2 million. In
connection with this sale, the Company expects to recognize a
gain of approximately $1.4 million, of which related income
tax payments will be deferred through a 1031 like-kind exchange.
On February 9, 2007, the Company reached a definitive
agreement to sell its portfolio of seven TownePlace Suites
hotels for approximately $57.5 million. As of
December 31, 2006, the carrying value of these hotels of
approximately $38.4 million is classified as assets held
for sale. Consequently, the Company expects to recognize a gain
on this sale, of which related income tax payments will be
deferred through a 1031 like-kind exchange.
On March 5, 2007, the Company reached a definitive
agreement to sell its Doubletree hotel in Dayton, Ohio, for
approximately $7.2 million. As of December 31, 2006,
the carrying value of this hotel of approximately
$6.1 million is classified as assets held for sale.
Consequently, the Company expects to recognize a gain on this
sale, of which related income tax payments will be deferred
through a 1031 like-kind exchange.
On March 8, 2007, the Company paid approximately $60,000 to
terminate its $100.0 million credit facility, due
December 23, 2008. This credit facility has never had an
outstanding balance.
Subsequent to December 31, 2006, Company management made a
strategic decision to initiate sales efforts related to its
Embassy Suites hotel in Phoenix, Arizona. As a result, the
Company will classify assets and operating results related to
this hotel as held for sale and discontinued operations,
respectively, in 2007.
112
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Column A
|
|
Column B
|
|
|
Column C
|
|
|
Column D
|
|
|
|
|
|
|
|
|
Initial Cost
|
|
|
Costs Capitalized Since Acquisition
|
|
|
|
|
|
|
|
|
|
|
|
FF&E, Buildings
|
|
|
|
|
|
FF&E, Buildings
|
|
Hotel Property
|
|
Location
|
|
Encumbrances
|
|
|
Land
|
|
|
and Improvements
|
|
|
Land
|
|
|
and Improvements
|
|
|
|
|
|
(In thousands)
|
|
|
Embassy Suites
|
|
Austin, TX
|
|
$
|
14,296
|
|
|
$
|
1,200
|
|
|
$
|
11,531
|
|
|
$
|
201
|
|
|
$
|
2,908
|
|
Embassy Suites
|
|
Dallas, TX
|
|
|
8,449
|
|
|
|
1,871
|
|
|
|
10,960
|
|
|
|
244
|
|
|
|
2,827
|
|
Embassy Suites
|
|
Herndon, VA
|
|
|
26,000
|
|
|
|
1,298
|
|
|
|
11,775
|
|
|
|
282
|
|
|
|
3,363
|
|
Embassy Suites
|
|
Las Vegas, NV
|
|
|
32,176
|
|
|
|
3,300
|
|
|
|
20,055
|
|
|
|
404
|
|
|
|
3,295
|
|
Embassy Suites
|
|
Phoenix, AZ
|
|
|
|
|
|
|
1,791
|
|
|
|
13,207
|
|
|
|
|
|
|
|
3,704
|
|
Embassy Suites
|
|
Syracuse, NY
|
|
|
12,877
|
|
|
|
2,839
|
|
|
|
10,959
|
|
|
|
|
|
|
|
3,595
|
|
Embassy Suites
|
|
Flagstaff, AZ
|
|
|
881
|
|
|
|
1,267
|
|
|
|
4,873
|
|
|
|
|
|
|
|
1,377
|
|
Embassy Suites
|
|
Houston, TX
|
|
|
13,050
|
|
|
|
1,800
|
|
|
|
10,547
|
|
|
|
|
|
|
|
952
|
|
Embassy Suites
|
|
West Palm Beach, FL
|
|
|
18,525
|
|
|
|
5,106
|
|
|
|
18,703
|
|
|
|
|
|
|
|
2,711
|
|
Embassy Suites
|
|
Philadelphia, PA
|
|
|
27,313
|
|
|
|
5,791
|
|
|
|
35,713
|
|
|
|
|
|
|
|
|
|
Embassy Suites
|
|
Walnut Creek, CA
|
|
|
34,173
|
|
|
|
7,452
|
|
|
|
35,826
|
|
|
|
|
|
|
|
|
|
Radisson Hotel
|
|
Covington, KY
|
|
|
|
|
|
|
2,095
|
|
|
|
10,020
|
|
|
|
2
|
|
|
|
1,722
|
|
Radisson Hotel
|
|
Holtsville, NY
|
|
|
|
|
|
|
5,745
|
|
|
|
17,014
|
|
|
|
13
|
|
|
|
3,592
|
|
Radisson Hotel (downtown)
|
|
Indianapolis, IN
|
|
|
27,225
|
|
|
|
3,100
|
|
|
|
22,481
|
|
|
|
|
|
|
|
3,584
|
|
Radisson Hotel
|
|
Rockland, MA
|
|
|
|
|
|
|
585
|
|
|
|
3,240
|
|
|
|
|
|
|
|
898
|
|
Radisson Hotel (airport)
|
|
Indianapolis, IN
|
|
|
|
|
|
|
|
|
|
|
1,891
|
|
|
|
|
|
|
|
1,141
|
|
Radisson Hotel
|
|
Milford, MA
|
|
|
|
|
|
|
698
|
|
|
|
3,996
|
|
|
|
|
|
|
|
4,159
|
|
Doubletree Guest Suites
|
|
Columbus, OH
|
|
|
|
|
|
|
|
|
|
|
9,663
|
|
|
|
|
|
|
|
1,656
|
|
Doubletree Guest Suites
|
|
Dayton, OH
|
|
|
|
|
|
|
968
|
|
|
|
4,870
|
|
|
|
|
|
|
|
1,323
|
|
Hilton Garden Inn
|
|
Jacksonville, FL
|
|
|
11,098
|
|
|
|
1,751
|
|
|
|
9,920
|
|
|
|
|
|
|
|
667
|
|
Hilton
|
|
Fort Worth, TX
|
|
|
24,050
|
|
|
|
5,100
|
|
|
|
17,084
|
|
|
|
|
|
|
|
7,491
|
|
Hilton
|
|
Houston, TX
|
|
|
15,825
|
|
|
|
2,200
|
|
|
|
13,742
|
|
|
|
|
|
|
|
2,348
|
|
Hilton
|
|
St. Peterburg, FL
|
|
|
19,565
|
|
|
|
2,991
|
|
|
|
14,715
|
|
|
|
|
|
|
|
4,193
|
|
Hilton
|
|
Santa Fe, NM
|
|
|
2,557
|
|
|
|
7,004
|
|
|
|
11,632
|
|
|
|
|
|
|
|
1,772
|
|
Hilton
|
|
Bloomington, MN
|
|
|
46,386
|
|
|
|
5,685
|
|
|
|
53,745
|
|
|
|
|
|
|
|
|
|
Homewood Suites
|
|
Mobile, AL
|
|
|
|
|
|
|
1,334
|
|
|
|
7,559
|
|
|
|
|
|
|
|
463
|
|
Hampton Inn
|
|
Lawrenceville, GA
|
|
|
556
|
|
|
|
697
|
|
|
|
3,951
|
|
|
|
|
|
|
|
388
|
|
Hampton Inn
|
|
Evansville, IN
|
|
|
7,155
|
|
|
|
1,301
|
|
|
|
5,599
|
|
|
|
|
|
|
|
2,447
|
|
Hampton Inn
|
|
Terre Haute, IN
|
|
|
9,466
|
|
|
|
700
|
|
|
|
7,745
|
|
|
|
|
|
|
|
1,172
|
|
Hampton Inn
|
|
Horse Cave, KY
|
|
|
|
|
|
|
600
|
|
|
|
1,785
|
|
|
|
|
|
|
|
861
|
|
Hampton Inn
|
|
Buford, GA
|
|
|
7,970
|
|
|
|
1,168
|
|
|
|
5,502
|
|
|
|
|
|
|
|
549
|
|
Marriott
|
|
Durham, NC (RTP)
|
|
|
3,378
|
|
|
|
1,794
|
|
|
|
26,370
|
|
|
|
|
|
|
|
874
|
|
Marriott
|
|
Arlington, VA
|
|
|
54,565
|
|
|
|
20,637
|
|
|
|
103,103
|
|
|
|
|
|
|
|
806
|
|
Marriott
|
|
Trumbull, CT
|
|
|
28,000
|
|
|
|
4,469
|
|
|
|
23,068
|
|
|
|
|
|
|
|
|
|
JW Marriott
|
|
San Francisco, CA
|
|
|
|
|
|
|
|
|
|
|
96,399
|
|
|
|
|
|
|
|
575
|
|
SpringHill Suites by Marriott
|
|
Jacksonville, FL
|
|
|
8,168
|
|
|
|
1,348
|
|
|
|
7,636
|
|
|
|
|
|
|
|
1,037
|
|
SpringHill Suites by Marriott
|
|
Baltimore, MD
|
|
|
1,913
|
|
|
|
2,502
|
|
|
|
13,666
|
|
|
|
|
|
|
|
712
|
|
SpringHill Suites by Marriott
|
|
Kennesaw, GA
|
|
|
795
|
|
|
|
1,122
|
|
|
|
5,279
|
|
|
|
|
|
|
|
794
|
|
SpringHill Suites by Marriott
|
|
Buford, GA
|
|
|
8,193
|
|
|
|
1,132
|
|
|
|
6,480
|
|
|
|
|
|
|
|
143
|
|
SpringHill Suites by Marriott
|
|
Gaithersburg, MD
|
|
|
15,680
|
|
|
|
2,200
|
|
|
|
19,827
|
|
|
|
|
|
|
|
1,141
|
|
SpringHill Suites by Marriott
|
|
Centerville, VA
|
|
|
9,150
|
|
|
|
1,806
|
|
|
|
11,780
|
|
|
|
|
|
|
|
979
|
|
SpringHill Suites by Marriott
|
|
Charlotte, NC
|
|
|
6,300
|
|
|
|
1,235
|
|
|
|
7,090
|
|
|
|
|
|
|
|
258
|
|
113
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Column A
|
|
Column B
|
|
|
Column C
|
|
|
Column D
|
|
|
|
|
|
|
|
|
Initial Cost
|
|
|
Costs Capitalized Since Acquisition
|
|
|
|
|
|
|
|
|
|
|
|
FF&E, Buildings
|
|
|
|
|
|
FF&E, Buildings
|
|
Hotel Property
|
|
Location
|
|
Encumbrances
|
|
|
Land
|
|
|
and Improvements
|
|
|
Land
|
|
|
and Improvements
|
|
|
|
|
|
(In thousands)
|
|
|
SpringHill Suites by Marriott
|
|
Durham, NC
|
|
|
5,400
|
|
|
|
1,090
|
|
|
|
4,051
|
|
|
|
|
|
|
|
206
|
|
Fairfield Inn by Marriott
|
|
Kennesaw, GA
|
|
|
650
|
|
|
|
840
|
|
|
|
4,489
|
|
|
|
|
|
|
|
117
|
|
Fairfield Inn by Marriott
|
|
Evansville, IN
|
|
|
|
|
|
|
800
|
|
|
|
3,415
|
|
|
|
|
|
|
|
1,047
|
|
Fairfield Inn by Marriott
|
|
Princeton, IN
|
|
|
|
|
|
|
401
|
|
|
|
838
|
|
|
|
|
|
|
|
539
|
|
Courtyard by Marriott
|
|
Bloomington, IN
|
|
|
12,323
|
|
|
|
900
|
|
|
|
11,034
|
|
|
|
|
|
|
|
1,326
|
|
Courtyard by Marriott
|
|
Columbus, IN
|
|
|
6,318
|
|
|
|
673
|
|
|
|
5,165
|
|
|
|
|
|
|
|
890
|
|
Courtyard by Marriott
|
|
Louisville, KY
|
|
|
15,010
|
|
|
|
1,352
|
|
|
|
13,467
|
|
|
|
|
|
|
|
161
|
|
Courtyard by Marriott
|
|
Crystal City, VA
|
|
|
34,505
|
|
|
|
5,411
|
|
|
|
38,746
|
|
|
|
|
|
|
|
3,165
|
|
Courtyard by Marriott
|
|
Ft. Lauderdale, FL
|
|
|
15,000
|
|
|
|
2,244
|
|
|
|
19,216
|
|
|
|
|
|
|
|
420
|
|
Courtyard by Marriott
|
|
Overland Park, KS
|
|
|
12,620
|
|
|
|
1,868
|
|
|
|
14,114
|
|
|
|
|
|
|
|
835
|
|
Courtyard by Marriott
|
|
Palm Desert, CA
|
|
|
11,350
|
|
|
|
2,722
|
|
|
|
12,071
|
|
|
|
|
|
|
|
1,237
|
|
Courtyard by Marriott
|
|
Foothill Ranch, CA
|
|
|
14,000
|
|
|
|
2,447
|
|
|
|
17,123
|
|
|
|
|
|
|
|
264
|
|
Courtyard by Marriott
|
|
Alpharetta, GA
|
|
|
10,800
|
|
|
|
2,244
|
|
|
|
12,422
|
|
|
|
|
|
|
|
1,351
|
|
Marriott Residence Inn
|
|
Lake Buena Vista, FL
|
|
|
25,065
|
|
|
|
2,555
|
|
|
|
22,887
|
|
|
|
|
|
|
|
772
|
|
Marriott Residence Inn
|
|
Evansville, IN
|
|
|
6,911
|
|
|
|
960
|
|
|
|
6,285
|
|
|
|
|
|
|
|
974
|
|
Marriott Residence Inn
|
|
Orlando, FL
|
|
|
36,470
|
|
|
|
6,554
|
|
|
|
41,939
|
|
|
|
|
|
|
|
803
|
|
Marriott Residence Inn
|
|
Falls Church, VA
|
|
|
23,850
|
|
|
|
2,752
|
|
|
|
35,058
|
|
|
|
|
|
|
|
1,909
|
|
Marriott Residence Inn
|
|
San Diego, CA
|
|
|
21,375
|
|
|
|
3,156
|
|
|
|
29,589
|
|
|
|
|
|
|
|
1,971
|
|
Marriott Residence Inn
|
|
Salt Lake City, UT
|
|
|
14,700
|
|
|
|
1,897
|
|
|
|
16,429
|
|
|
|
|
|
|
|
389
|
|
Marriott Residence Inn
|
|
Palm Desert, CA
|
|
|
11,750
|
|
|
|
3,280
|
|
|
|
10,528
|
|
|
|
|
|
|
|
849
|
|
TownePlace Suites by Marriott
|
|
Mt. Laurel, NJ
|
|
|
5,640
|
|
|
|
945
|
|
|
|
6,842
|
|
|
|
|
|
|
|
|
|
TownePlace Suites by Marriott
|
|
Scarborough, ME
|
|
|
4,950
|
|
|
|
1,170
|
|
|
|
5,844
|
|
|
|
|
|
|
|
|
|
TownePlace Suites by Marriott
|
|
Miami, FL
|
|
|
4,778
|
|
|
|
838
|
|
|
|
4,790
|
|
|
|
|
|
|
|
|
|
TownePlace Suites by Marriott
|
|
Ft. Worth, TX
|
|
|
4,625
|
|
|
|
1,400
|
|
|
|
4,479
|
|
|
|
|
|
|
|
|
|
TownePlace Suites by Marriott
|
|
Miami Lakes, FL
|
|
|
5,602
|
|
|
|
898
|
|
|
|
7,312
|
|
|
|
|
|
|
|
|
|
TownePlace Suites by Marriott
|
|
Tewksbury, MA
|
|
|
2,325
|
|
|
|
964
|
|
|
|
1,777
|
|
|
|
|
|
|
|
|
|
TownePlace Suites by Marriott
|
|
Newark, CA
|
|
|
4,075
|
|
|
|
1,861
|
|
|
|
868
|
|
|
|
|
|
|
|
|
|
Sea Turtle Inn
|
|
Altantic Beach, FL
|
|
|
3,534
|
|
|
|
5,815
|
|
|
|
17,440
|
|
|
|
|
|
|
|
3,473
|
|
Sheraton Hotel
|
|
Langhorne, PA
|
|
|
|
|
|
|
2,037
|
|
|
|
12,624
|
|
|
|
|
|
|
|
6,437
|
|
Sheraton Hotel
|
|
Minneapolis, MN
|
|
|
19,575
|
|
|
|
2,953
|
|
|
|
14,753
|
|
|
|
|
|
|
|
1,867
|
|
Sheraton Hotel
|
|
Anchorage, AK
|
|
|
24,607
|
|
|
|
4,023
|
|
|
|
35,305
|
|
|
|
|
|
|
|
|
|
Sheraton Hotel
|
|
Iowa City, IA
|
|
|
15,600
|
|
|
|
2,087
|
|
|
|
12,916
|
|
|
|
|
|
|
|
|
|
Sheraton Hotel
|
|
San Diego, CA
|
|
|
35,922
|
|
|
|
7,294
|
|
|
|
35,498
|
|
|
|
|
|
|
|
|
|
Hyatt Regency
|
|
Anaheim, CA
|
|
|
10,736
|
|
|
|
16,242
|
|
|
|
64,967
|
|
|
|
|
|
|
|
1,618
|
|
Hyatt Regency
|
|
Herndon, VA
|
|
|
|
|
|
|
6,753
|
|
|
|
66,196
|
|
|
|
|
|
|
|
366
|
|
Crowne Plaza
|
|
Beverly Hills, CA
|
|
|
32,025
|
|
|
|
6,510
|
|
|
|
22,458
|
|
|
|
|
|
|
|
1,506
|
|
Crowne Plaza
|
|
Key West, FL
|
|
|
29,474
|
|
|
|
|
|
|
|
27,746
|
|
|
|
|
|
|
|
2,059
|
|
Annapolis Inn
|
|
Annapolis, MD
|
|
|
12,850
|
|
|
|
3,028
|
|
|
|
7,962
|
|
|
|
|
|
|
|
4,037
|
|
Westin
|
|
Rosemonth, IL
|
|
|
101,000
|
|
|
|
14,033
|
|
|
|
111,174
|
|
|
|
|
|
|
|
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
|
$
|
1,091,150
|
|
|
$
|
238,681
|
|
|
$
|
1,510,814
|
|
|
$
|
1,145
|
|
|
$
|
113,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Column E
|
|
|
Column F
|
|
|
Column G
|
|
|
Column H
|
|
Column I
|
|
|
|
|
Gross Carrying Amount at Close of Period
|
|
|
|
|
|
|
|
|
|
|
Depreciable Life
|
|
|
|
|
|
|
|
FF&E, Buildings
|
|
|
|
|
|
Accumulated
|
|
|
Construction
|
|
|
Acquisition
|
|
in Latest
|
Hotel Property
|
|
Location
|
|
Land
|
|
|
and Improvements
|
|
|
Total
|
|
|
Depreciation
|
|
|
Date
|
|
|
Date
|
|
Income Statement
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
Embassy Suites
|
|
Austin, TX
|
|
$
|
1,401
|
|
|
$
|
14,439
|
|
|
$
|
15,840
|
|
|
$
|
4,753
|
|
|
|
August 1998
|
|
|
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Dallas, TX
|
|
|
2,116
|
|
|
|
13,787
|
|
|
|
15,903
|
|
|
|
4,954
|
|
|
|
December 1998
|
|
|
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Herndon, VA
|
|
|
1,580
|
|
|
|
15,138
|
|
|
|
16,718
|
|
|
|
4,826
|
|
|
|
December 1998
|
|
|
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Las Vegas, NV
|
|
|
3,704
|
|
|
|
23,350
|
|
|
|
27,054
|
|
|
|
7,426
|
|
|
|
May 1999
|
|
|
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Phoenix, AZ
|
|
|
1,791
|
|
|
|
16,911
|
|
|
|
18,701
|
|
|
|
2,807
|
|
|
|
|
|
|
October 2003
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Syracuse, NY
|
|
|
2,839
|
|
|
|
14,554
|
|
|
|
17,393
|
|
|
|
2,742
|
|
|
|
|
|
|
October 2003
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Flagstaff, AZ
|
|
|
1,267
|
|
|
|
6,250
|
|
|
|
7,517
|
|
|
|
1,076
|
|
|
|
|
|
|
October 2003
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Houston, TX
|
|
|
1,800
|
|
|
|
11,499
|
|
|
|
13,299
|
|
|
|
687
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Embassy Suites
|
|
West Palm Beach, FL
|
|
|
5,106
|
|
|
|
21,414
|
|
|
|
26,520
|
|
|
|
1,204
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Philadelphia, PA
|
|
|
5,791
|
|
|
|
35,713
|
|
|
|
41,504
|
|
|
|
135
|
|
|
|
|
|
|
December 2006
|
|
(1), (2),(3)
|
Embassy Suites
|
|
Walnut Creek, CA
|
|
|
7,452
|
|
|
|
35,826
|
|
|
|
43,278
|
|
|
|
156
|
|
|
|
|
|
|
December 2006
|
|
(1), (2),(3)
|
Radisson Hotel
|
|
Covington, KY
|
|
|
2,097
|
|
|
|
11,742
|
|
|
|
13,839
|
|
|
|
3,625
|
|
|
|
|
|
|
November 2000
|
|
(1), (2),(3)
|
Radisson Hotel
|
|
Holtsville, NY
|
|
|
5,758
|
|
|
|
20,606
|
|
|
|
26,363
|
|
|
|
5,126
|
|
|
|
|
|
|
January 2001
|
|
(1), (2),(3)
|
Radisson Hotel (downtown)
|
|
Indianapolis, IN
|
|
|
3,100
|
|
|
|
26,065
|
|
|
|
29,165
|
|
|
|
1,682
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Radisson Hotel
|
|
Rockland, MA
|
|
|
585
|
|
|
|
4,138
|
|
|
|
4,723
|
|
|
|
454
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Radisson Hotel (airport)
|
|
Indianapolis, IN
|
|
|
|
|
|
|
3,032
|
|
|
|
3,032
|
|
|
|
700
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Radisson Hotel
|
|
Milford, MA
|
|
|
698
|
|
|
|
8,155
|
|
|
|
8,853
|
|
|
|
934
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Doubletree Guest Suites
|
|
Columbus, OH
|
|
|
|
|
|
|
11,319
|
|
|
|
11,319
|
|
|
|
1,846
|
|
|
|
|
|
|
October 2003
|
|
(1), (2),(3)
|
Doubletree Guest Suites
|
|
Dayton, OH
|
|
|
968
|
|
|
|
6,193
|
|
|
|
7,161
|
|
|
|
1,127
|
|
|
|
|
|
|
October 2003
|
|
(1), (2),(3)
|
Hilton Garden Inn
|
|
Jacksonville, FL
|
|
|
1,751
|
|
|
|
10,587
|
|
|
|
12,338
|
|
|
|
1,292
|
|
|
|
|
|
|
November 2003
|
|
(1), (2),(3)
|
Hilton
|
|
Fort Worth, TX
|
|
|
5,100
|
|
|
|
24,575
|
|
|
|
29,675
|
|
|
|
2,353
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Hilton
|
|
Houston, TX
|
|
|
2,200
|
|
|
|
16,090
|
|
|
|
18,290
|
|
|
|
1,202
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Hilton
|
|
St. Petersburg, FL
|
|
|
2,991
|
|
|
|
18,908
|
|
|
|
21,899
|
|
|
|
1,505
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Hilton
|
|
Santa Fe, NM
|
|
|
7,004
|
|
|
|
13,404
|
|
|
|
20,407
|
|
|
|
957
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Hilton
|
|
Bloomington, MN
|
|
|
5,685
|
|
|
|
53,745
|
|
|
|
59,430
|
|
|
|
174
|
|
|
|
|
|
|
December 2006
|
|
(1), (2),(3)
|
Homewood Suites
|
|
Mobile, AL
|
|
|
1,334
|
|
|
|
8,022
|
|
|
|
9,356
|
|
|
|
928
|
|
|
|
|
|
|
November 2003
|
|
(1), (2),(3)
|
Hampton Inn
|
|
Lawrenceville, GA
|
|
|
697
|
|
|
|
4,339
|
|
|
|
5,036
|
|
|
|
509
|
|
|
|
|
|
|
November 2003
|
|
(1), (2),(3)
|
Hampton Inn
|
|
Evansville, IN
|
|
|
1,301
|
|
|
|
8,046
|
|
|
|
9,346
|
|
|
|
1,121
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Hampton Inn
|
|
Terre Haute, IN
|
|
|
700
|
|
|
|
8,917
|
|
|
|
9,617
|
|
|
|
826
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Hampton Inn
|
|
Horse Cave, KY
|
|
|
600
|
|
|
|
2,646
|
|
|
|
3,246
|
|
|
|
380
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Hampton Inn
|
|
Buford, GA
|
|
|
1,168
|
|
|
|
6,051
|
|
|
|
7,219
|
|
|
|
565
|
|
|
|
|
|
|
July 2004
|
|
(1), (2),(3)
|
Marriott
|
|
Durham, NC
|
|
|
1,794
|
|
|
|
27,244
|
|
|
|
29,038
|
|
|
|
1,118
|
|
|
|
|
|
|
February 2006
|
|
(1), (2),(3)
|
Marriott
|
|
Arlington, VA
|
|
|
20,637
|
|
|
|
103,909
|
|
|
|
124,546
|
|
|
|
1,688
|
|
|
|
|
|
|
July 2006
|
|
(1), (2),(3)
|
Marriott
|
|
Trumbull, CT
|
|
|
4,469
|
|
|
|
23,068
|
|
|
|
27,537
|
|
|
|
|
|
|
|
|
|
|
December 2006
|
|
(1), (2),(3)
|
JW Marriott
|
|
San Francisco, CA
|
|
|
|
|
|
|
96,974
|
|
|
|
96,974
|
|
|
|
3,559
|
|
|
|
|
|
|
April 2006
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Jacksonville, FL
|
|
|
1,348
|
|
|
|
8,673
|
|
|
|
10,021
|
|
|
|
975
|
|
|
|
|
|
|
November 2003
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Baltimore, MD
|
|
|
2,502
|
|
|
|
14,378
|
|
|
|
16,880
|
|
|
|
1,158
|
|
|
|
|
|
|
May 2004
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Kennesaw, GA
|
|
|
1,122
|
|
|
|
6,073
|
|
|
|
7,195
|
|
|
|
476
|
|
|
|
|
|
|
July 2004
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Buford, GA
|
|
|
1,132
|
|
|
|
6,623
|
|
|
|
7,755
|
|
|
|
597
|
|
|
|
|
|
|
July 2004
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Gaithersburg, MD
|
|
|
2,200
|
|
|
|
20,968
|
|
|
|
23,168
|
|
|
|
874
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Centerville, VA
|
|
|
1,806
|
|
|
|
12,759
|
|
|
|
14,565
|
|
|
|
554
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Charlotte, NC
|
|
|
1,235
|
|
|
|
7,348
|
|
|
|
8,583
|
|
|
|
562
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
SpringHill Suites by Marriott
|
|
Durham, NC
|
|
|
1,090
|
|
|
|
4,257
|
|
|
|
5,347
|
|
|
|
237
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Fairfield Inn by Marriott
|
|
Kennesaw, GA
|
|
|
840
|
|
|
|
4,606
|
|
|
|
5,446
|
|
|
|
347
|
|
|
|
|
|
|
July 2004
|
|
(1), (2),(3)
|
Fairfield Inn by Marriott
|
|
Evansville, IN
|
|
|
800
|
|
|
|
4,462
|
|
|
|
5,262
|
|
|
|
530
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Fairfield Inn by Marriott
|
|
Princeton, IN
|
|
|
401
|
|
|
|
1,377
|
|
|
|
1,779
|
|
|
|
233
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Bloomington, IN
|
|
|
900
|
|
|
|
12,360
|
|
|
|
13,260
|
|
|
|
1,105
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Columbus, IN
|
|
|
673
|
|
|
|
6,055
|
|
|
|
6,728
|
|
|
|
538
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Louisville, KY
|
|
|
1,352
|
|
|
|
13,628
|
|
|
|
14,980
|
|
|
|
1,321
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Crystal City, VA
|
|
|
5,411
|
|
|
|
41,911
|
|
|
|
47,322
|
|
|
|
1,850
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Ft. Lauderdale, FL
|
|
|
2,244
|
|
|
|
19,636
|
|
|
|
21,880
|
|
|
|
1,269
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Overland Park, KS
|
|
|
1,868
|
|
|
|
14,949
|
|
|
|
16,817
|
|
|
|
638
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Palm Desert, CA
|
|
|
2,722
|
|
|
|
13,308
|
|
|
|
16,030
|
|
|
|
605
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Foothill Ranch, CA
|
|
|
2,447
|
|
|
|
17,387
|
|
|
|
19,834
|
|
|
|
1,050
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Courtyard by Marriott
|
|
Alpharetta, GA
|
|
|
2,244
|
|
|
|
13,773
|
|
|
|
16,017
|
|
|
|
628
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Marriott Residence Inn
|
|
Lake Buena Vista, FL
|
|
|
2,555
|
|
|
|
23,659
|
|
|
|
26,214
|
|
|
|
2,965
|
|
|
|
|
|
|
March 2004
|
|
(1), (2),(3)
|
Marriott Residence Inn
|
|
Evansville, IN
|
|
|
960
|
|
|
|
7,259
|
|
|
|
8,219
|
|
|
|
573
|
|
|
|
|
|
|
September 2004
|
|
(1), (2),(3)
|
Marriott Residence Inn
|
|
Orlando, FL
|
|
|
6,554
|
|
|
|
42,742
|
|
|
|
49,296
|
|
|
|
2,661
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Marriott Residence Inn
|
|
Falls Church, VA
|
|
|
2,752
|
|
|
|
36,967
|
|
|
|
39,719
|
|
|
|
1,609
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Marriott Residence Inn
|
|
San Diego, CA
|
|
|
3,156
|
|
|
|
31,560
|
|
|
|
34,716
|
|
|
|
1,510
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
115
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Column E
|
|
|
Column F
|
|
|
Column G
|
|
|
Column H
|
|
Column I
|
|
|
|
|
Gross Carrying Amount at Close of Period
|
|
|
|
|
|
|
|
|
|
|
Depreciable Life
|
|
|
|
|
|
|
|
FF&E, Buildings
|
|
|
|
|
|
Accumulated
|
|
|
Construction
|
|
|
Acquisition
|
|
in Latest
|
Hotel Property
|
|
Location
|
|
Land
|
|
|
and Improvements
|
|
|
Total
|
|
|
Depreciation
|
|
|
Date
|
|
|
Date
|
|
Income Statement
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
Marriott Residence Inn
|
|
Salt Lake City, UT
|
|
|
1,897
|
|
|
|
16,818
|
|
|
|
18,715
|
|
|
|
730
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Marriott Residence Inn
|
|
Palm Desert, CA
|
|
|
3,280
|
|
|
|
11,377
|
|
|
|
14,657
|
|
|
|
590
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
TownePlace Suites by Marriott
|
|
Mt. Laurel, NJ
|
|
|
945
|
|
|
|
6,842
|
|
|
|
7,787
|
|
|
|
318
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
TownePlace Suites by Marriott
|
|
Scarborough, ME
|
|
|
1,170
|
|
|
|
5,844
|
|
|
|
7,014
|
|
|
|
272
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
TownePlace Suites by Marriott
|
|
Miami, FL
|
|
|
838
|
|
|
|
4,790
|
|
|
|
5,628
|
|
|
|
230
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
TownePlace Suites by Marriott
|
|
Ft. Worth, TX
|
|
|
1,400
|
|
|
|
4,479
|
|
|
|
5,879
|
|
|
|
222
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
TownePlace Suites by Marriott
|
|
Miami Lakes, FL
|
|
|
898
|
|
|
|
7,312
|
|
|
|
8,210
|
|
|
|
327
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
TownePlace Suites by Marriott
|
|
Tewksbury, MA
|
|
|
964
|
|
|
|
1,777
|
|
|
|
2,741
|
|
|
|
114
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
TownePlace Suites by Marriott
|
|
Newark, CA
|
|
|
1,861
|
|
|
|
868
|
|
|
|
2,729
|
|
|
|
95
|
|
|
|
|
|
|
June 2005
|
|
(1), (2),(3)
|
Sea Turtle Inn
|
|
Altantic Beach, FL
|
|
|
5,815
|
|
|
|
20,913
|
|
|
|
26,728
|
|
|
|
2,687
|
|
|
|
|
|
|
April 2004
|
|
(1), (2),(3)
|
Sheraton Hotel
|
|
Langhorne, PA
|
|
|
2,037
|
|
|
|
19,061
|
|
|
|
21,098
|
|
|
|
2,299
|
|
|
|
|
|
|
July 2004
|
|
(1), (2),(3)
|
Sheraton Hotel
|
|
Minneapolis, MN
|
|
|
2,953
|
|
|
|
16,620
|
|
|
|
19,573
|
|
|
|
1,204
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Sheraton Hotel
|
|
Anchorage, AK
|
|
|
4,023
|
|
|
|
35,305
|
|
|
|
39,328
|
|
|
|
167
|
|
|
|
|
|
|
December 2006
|
|
(1), (2),(3)
|
Sheraton Hotel
|
|
Iowa City, IA
|
|
|
2,087
|
|
|
|
12,916
|
|
|
|
15,003
|
|
|
|
|
|
|
|
|
|
|
December 2006
|
|
(1), (2),(3)
|
Sheraton Hotel
|
|
San Diego, CA
|
|
|
7,294
|
|
|
|
35,498
|
|
|
|
42,792
|
|
|
|
139
|
|
|
|
|
|
|
December 2006
|
|
(1), (2),(3)
|
Hyatt Regency
|
|
Anaheim, CA
|
|
|
16,242
|
|
|
|
66,585
|
|
|
|
82,827
|
|
|
|
7,106
|
|
|
|
|
|
|
October 2004
|
|
(1), (2),(3)
|
Hyatt Regency
|
|
Herndon, VA
|
|
|
6,753
|
|
|
|
66,562
|
|
|
|
73,315
|
|
|
|
3,112
|
|
|
|
|
|
|
October 2005
|
|
(1), (2),(3)
|
Crowne Plaza
|
|
Beverly Hills, CA
|
|
|
6,510
|
|
|
|
23,964
|
|
|
|
30,474
|
|
|
|
1,479
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Crowne Plaza
|
|
Key West, FL
|
|
|
|
|
|
|
29,805
|
|
|
|
29,805
|
|
|
|
1,548
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Annapolis Inn
|
|
Annapolis, MD
|
|
|
3,028
|
|
|
|
11,999
|
|
|
|
15,027
|
|
|
|
997
|
|
|
|
|
|
|
March 2005
|
|
(1), (2),(3)
|
Westin
|
|
Rosemonth, IL
|
|
|
14,033
|
|
|
|
111,211
|
|
|
|
125,244
|
|
|
|
1,042
|
|
|
|
|
|
|
November 2006
|
|
(1), (2),(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
|
$
|
239,826
|
|
|
$
|
1,623,916
|
|
|
$
|
1,863,741
|
|
|
$
|
113,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Estimated useful life for buildings is 39 years. |
|
(2) |
|
Estimated useful life for building improvements is 15 years. |
|
(3) |
|
Estimated useful life for furniture and fixtures is 3 to
5 years. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Investment in Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance
|
|
$
|
1,284,368
|
|
|
$
|
457,801
|
|
|
$
|
194,421
|
|
Additions
|
|
|
690,507
|
|
|
|
859,187
|
|
|
|
263,380
|
|
Disposals
|
|
|
(111,134
|
)
|
|
|
(32,620
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
1,863,741
|
|
|
$
|
1,284,368
|
|
|
$
|
457,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance
|
|
$
|
61,105
|
|
|
$
|
31,342
|
|
|
$
|
20,741
|
|
Depreciation expense
|
|
|
52,075
|
|
|
|
29,771
|
|
|
|
10,601
|
|
Loss from reclassification
|
|
|
863
|
|
|
|
|
|
|
|
|
|
Writeoffs
|
|
|
(63
|
)
|
|
|
(8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
113,980
|
|
|
$
|
61,105
|
|
|
$
|
31,342
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in Real Estate, net
|
|
$
|
1,749,761
|
|
|
$
|
1,223,263
|
|
|
$
|
426,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
116
SCHEDULE IV
MORTGAGE LOANS AND INTEREST EARNED ON REAL ESTATE
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Column D
|
|
|
Column E
|
|
|
Column F
|
|
|
Column G
|
|
|
|
|
|
|
Column C
|
|
|
Delinquent
|
|
|
Being
|
|
|
Accrued
|
|
|
Interest Income
|
|
Column A
|
|
|
|
|
Balance at
|
|
|
Principal at
|
|
|
Foreclosed at
|
|
|
Interest at
|
|
|
During Year Ended
|
|
|
|
Column B
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
Description
|
|
Prior Liens
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
2006
|
|
|
|
|
|
(In thousands)
|
|
|
Westin Hotel
|
|
Westminster, CO
|
|
$
|
|
|
|
$
|
11,000
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
132
|
|
|
$
|
1,576
|
|
Viceroy Santa Monica Hotel
|
|
Santa Monica, CA
|
|
|
|
|
|
|
8,000
|
|
|
|
|
|
|
|
|
|
|
|
55
|
|
|
|
1,163
|
|
Hyatt Regency
|
|
Philadelphia, PA
|
|
|
|
|
|
|
8,000
|
|
|
|
|
|
|
|
|
|
|
|
284
|
|
|
|
1,315
|
|
Embassy Suites
|
|
Garden Grove, CA
|
|
|
|
|
|
|
8,500
|
|
|
|
|
|
|
|
|
|
|
|
82
|
|
|
|
1,317
|
|
Marriott Hotel
|
|
Franklin, TN
|
|
|
|
|
|
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
33
|
|
|
|
578
|
|
Sheraton Hotel
|
|
San Antonio, TX
|
|
|
|
|
|
|
5,583
|
|
|
|
|
|
|
|
|
|
|
|
71
|
|
|
|
843
|
|
Doubletree Guest Suites
|
|
Albuquerque, NM
|
|
|
|
|
|
|
3,000
|
|
|
|
|
|
|
|
|
|
|
|
43
|
|
|
|
504
|
|
Four Seasons Resort
|
|
Nevis, West Indies
|
|
|
|
|
|
|
18,200
|
|
|
|
|
|
|
|
|
|
|
|
116
|
|
|
|
2,555
|
|
Portfolio: 105 Hotels
|
|
Various
|
|
|
|
|
|
|
25,694
|
|
|
|
|
|
|
|
|
|
|
|
170
|
|
|
|
1,559
|
|
Hilton Suites Galleria
|
|
Dallas, Texas
|
|
|
|
|
|
|
7,000
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
(25
|
)
|
Wyndham Dallas North
|
|
Dallas, Texas
|
|
|
|
|
|
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
|
|
|
$
|
102,977
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,004
|
|
|
$
|
11,371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to paid-off mortgage
receviables
|
|
|
3,487
|
|
|
|
|
|
|
Total
|
|
$
|
14,858
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2006
|
|
$
|
108,305
|
|
New mortgage loans
|
|
|
37,307
|
|
Principal payments
|
|
|
(42,777
|
)
|
Other (describe)
|
|
|
142
|
accrued interest
|
|
|
|
|
|
Balance at December 31, 2006
|
|
$
|
102,977
|
|
|
|
|
|
|
117