Chatham Lodging Trust - 10-Q quarterly report FY2016 Q2

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2016


¨	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: 001-34693

CHATHAM LODGING TRUST

(Exact Name of Registrant as Specified in Its Charter)



Maryland		27-1200777
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

222 Lakeview Avenue, Suite 200
West Palm Beach, Florida		33401
(Address of Principal Executive Offices)		(Zip Code)

(561) 802-4477

(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant (1) 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 (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.



Large accelerated filer	x	Accelerated filer	¨

Non-accelerated filer	¨ (Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.



Class	Outstanding at August 3, 2016
Common Shares of Beneficial Interest ($0.01 par value per share)	38,354,540

Table of Contents

TABLE OF CONTENTS



		Page
	PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements.	3
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.	22
Item 3.	Quantitative and Qualitative Disclosures about Market Risk.	40
Item 4.	Controls and Procedures.	41

	PART II. OTHER INFORMATION

Item 1.	Legal Proceedings.	41
Item 1A.	Risk Factors.	41
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	41
Item 3.	Defaults Upon Senior Securities.	41
Item 4.	Mine Safety Disclosures.	41
Item 5.	Other Information.	41
Item 6.	Exhibits.	42

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

CHATHAM LODGING TRUST

Consolidated Balance Sheets

(In thousands, except share and per share data)



	June 30, 2016			December 31, 2015
	(unaudited)
Assets:
Investment in hotel properties, net	$	1,247,305		$	1,258,452
Cash and cash equivalents	15,308			21,036
Restricted cash	22,508			19,273
Investment in unconsolidated real estate entities	21,853			23,618
Hotel receivables (net of allowance for doubtful accounts of $125 and $95, respectively)	6,281			4,433
Deferred costs, net	5,072			5,365
Prepaid expenses and other assets	5,437			5,052
Total assets	$	1,323,764		$	1,337,229
Liabilities and Equity:
Mortgage debt	$	532,105		$	539,623
Revolving credit facility	66,280			65,580
Accounts payable and accrued expenses	26,389			25,100
Distributions and losses in excess of investments of unconsolidated real estate entities	4,712			2,703
Distributions payable	4,658			7,221
Total liabilities	634,144			640,227
Commitments and contingencies (Note 13)
Equity:
Shareholders’ Equity:
Preferred shares, $0.01 par value, 100,000,000 shares authorized and unissued at June 30, 2016 and December 31, 2015	—			—
Common shares, $0.01 par value, 500,000,000 shares authorized; 38,352,554 and 38,308,937 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively	380			379
Additional paid-in capital	721,171			719,773
Retained earnings (distributions in excess of retained earnings)	(36,399		)	(27,281		)
Total shareholders’ equity	685,152			692,871
Noncontrolling Interests:
Noncontrolling interest in Operating Partnership	4,468			4,131
Total equity	689,620			697,002
Total liabilities and equity	$	1,323,764		$	1,337,229

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

CHATHAM LODGING TRUST

Consolidated Statements of Operations

(In thousands, except share and per share data)

(unaudited)



	For the three months ended						For the six months ended
	June 30,						June 30,
	2016			2015			2016			2015
Revenue:
Room	$	72,768		$	67,698		$	136,702		$	122,729
Food and beverage	1,726			1,355			3,234			2,522
Other	2,637			2,492			4,990			4,427
Cost reimbursements from unconsolidated real estate entities	870			869			1,924			1,717
Total revenue	78,001			72,414			146,850			131,395
Expenses:
Hotel operating expenses:
Room	14,574			12,755			28,385			23,696
Food and beverage	1,245			973			2,423			1,820
Telephone	430			416			851			825
Other hotel operating	638			661			1,227			1,188
General and administrative	5,700			5,330			11,196			9,971
Franchise and marketing fees	5,948			5,560			11,136			10,055
Advertising and promotions	1,344			1,192			2,696			2,411
Utilities	2,235			2,100			4,617			4,426
Repairs and maintenance	3,158			2,856			6,359			5,677
Management fees	2,384			2,197			4,613			4,013
Insurance	338			285			675			586
Total hotel operating expenses	37,994			34,325			74,178			64,668
Depreciation and amortization	12,281			12,063			24,756			23,586
Property taxes, ground rent and insurance	5,014			4,254			10,037			8,339
General and administrative	2,972			2,156			6,084			5,583
Hotel property acquisition costs and other charges	298			524			310			784
Reimbursed costs from unconsolidated real estate entities	870			869			1,924			1,717
Total operating expenses	59,429			54,191			117,289			104,677
Operating income	18,572			18,223			29,561			26,718
Interest and other income	15			166			36			160
Interest expense, including amortization of deferred fees	(7,092		)	(6,852		)	(14,129		)	(13,665		)
Loss on early extinguishment of debt	—			—			(4		)	—
Income from unconsolidated real estate entities	942			1,333			295			1,077
Loss on sale from unconsolidated real estate entities	(8		)	—			(8		)	—
Income before income tax expense	12,429			12,870			15,751			14,290
Income tax expense	(179		)	(25		)	(179		)	(25		)
Net income	12,250			12,845			15,572			14,265
Net income attributable to noncontrolling interests	(82		)	(82		)	(104		)	(90		)
Net income attributable to common shareholders	$	12,168		$	12,763		$	15,468		$	14,175

Income per Common Share - Basic:
Net income attributable to common shareholders (Note 11)	$	0.32		$	0.33		$	0.40		$	0.37
Income per Common Share - Diluted:
Net income attributable to common shareholders (Note 11)	$	0.31		$	0.33		$	0.40		$	0.37
Weighted average number of common shares outstanding:
Basic	38,299,132			38,211,833			38,286,790			37,618,234
Diluted	38,734,987			38,618,824			38,704,693			38,022,675
Distributions declared per common share:	$	0.33		$	0.30		$	0.64		$	0.60

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

CHATHAM LODGING TRUST

Consolidated Statements of Equity

(In thousands, except share and per share data)

(unaudited)



	Common Shares				Additional Paid - In Capital			Retained earnings (distributions in excess of retained earnings)			Total Shareholders’ Equity			Noncontrolling Interest in Operating Partnership			Total Equity
	Shares		Amount		Additional Paid - In Capital						Total Shareholders’ Equity			Noncontrolling Interest in Operating Partnership			Total Equity
Balance, January 1, 2015	34,173,691		$	339	$	599,318		$	(11,120	)	$	588,537		$	3,415		$	591,952
Issuance of shares pursuant to Equity Incentive Plan	14,113		—		412			—			412			—			412
Issuance of shares, net of offering costs of $2,001	4,026,318		40		118,748			—			118,788			—			118,788
Issuance of restricted time-based shares	49,110		—		—			—			—			—			—
Issuance of performance based shares	44,274		—		—			—			—			—			—
Repurchase of common shares	(763	)	—		(22		)	—			(22		)	—			(22		)
Amortization of share based compensation	—		—		769			—			769			311			1,080
Dividends declared on common shares ($0.60 per share)	—		—		—			(23,025		)	(23,025		)	—			(23,025		)
Distributions declared on LTIP units ($0.60 per unit)	—		—		—			—			—			(173		)	(173		)
Reallocation of noncontrolling interest	—		—		(320		)	—			(320		)	320			—
Net income	—		—		—			14,175			14,175			90			14,265
Balance, June 30, 2015	38,306,743		$	379	$	718,905		$	(19,970	)	$	699,314		$	3,963		$	703,277
Balance, January 1, 2016	38,308,937		$	379	$	719,773		$	(27,281	)	$	692,871		$	4,131		$	697,002
Issuance of shares pursuant to Equity Incentive Plan	34,339		—		550			—			550			—			550
Issuance of shares, net of offering costs of $1	9,278		1		191			—			192			—			192
Amortization of share based compensation	—		—		646			—			646			598			1,244
Dividends declared on common shares ($0.64 per share)	—		—		—			(24,586		)	(24,586		)	—			(24,586		)
Distributions declared on LTIP units ($0.64 per unit)	—		—		—			—			—			(354		)	(354		)
Reallocation of noncontrolling interest	—		—		11			—			11			(11		)	—
Net income	—		—		—			15,468			15,468			104			15,572
Balance, June 30, 2016	38,352,554		$	380	$	721,171		$	(36,399	)	$	685,152		$	4,468		$	689,620

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

CHATHAM LODGING TRUST

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)



	For the six months ended
	June 30,
	2016			2015
Cash flows from operating activities:
Net income	$	15,572		$	14,265
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation	24,649			23,493
Amortization of deferred franchise fees	107			93
Amortization of deferred financing fees included in interest expense	548			855
Loss on early extinguishment of debt	4			—
Share based compensation	1,495			1,355
Income from unconsolidated real estate entities	(295		)	(1,077		)
Changes in assets and liabilities:
Hotel receivables	(1,850		)	(1,348		)
Deferred costs	(94		)	(608		)
Prepaid expenses and other assets	(426		)	(1,119		)
Accounts payable and accrued expenses	(98		)	1,544
Net cash provided by operating activities	39,612			37,453
Cash flows from investing activities:
Improvements and additions to hotel properties	(11,774		)	(9,154		)
Acquisition of hotel properties, net of cash acquired	—			(90,155		)
Distributions from unconsolidated entities	4,069			3,932
Restricted cash	(3,235		)	(6,515		)
Net cash used in investing activities	(10,940		)	(101,892		)
Cash flows from financing activities:
Borrowings on revolving credit facility	24,450			5,000
Repayments on revolving credit facility	(23,750		)	(27,500		)
Payments on debt	(1,784		)	(1,582		)
Principal prepayment of mortgage debt	(5,954		)	(4,760		)
Payment of financing costs	(50		)	(374		)
Payment of offering costs	(1		)	(2,001		)
Proceeds from issuance of common shares	192			120,789
In-substance repurchase of vested common shares	—			(22		)
Distributions-common shares/units	(27,503		)	(22,113		)
Net cash provided by (used in) financing activities	(34,400		)	67,437
Net change in cash and cash equivalents	(5,728		)	2,998
Cash and cash equivalents, beginning of period	21,036			15,077
Cash and cash equivalents, end of period	$	15,308		$	18,075
Supplemental disclosure of cash flow information:
Cash paid for interest	$	13,486		$	12,409
Cash paid for income taxes	$	485		$	95

-continued-

Supplemental disclosure of non-cash investing and financing information:

On January 15, 2016, the Company issued 26,488 shares to its independent trustees pursuant to the Company’s Equity Incentive Plan as compensation for services performed in 2015. On January 15, 2015, the Company issued 14,113 shares to its independent trustees pursuant to the Company’s Equity Incentive Plan as compensation for services performed in 2014.

As of June 30, 2016, the Company had accrued distributions payable of $4,658. These distributions were paid on July 29, 2016, except for $400 related to accrued but unpaid distributions on unvested performance based shares and LTIP units (See Note 12). As of June 30, 2015, the Company had accrued distributions payable of $3,968. These distributions were paid on July 31, 2015, except for $112 related to accrued but unpaid distributions on unvested performance based shares.

Accrued share based compensation of $250 and $275 is included in accounts payable and accrued expenses as of June 30, 2016 and 2015, respectively.

Accrued capital improvements of $2,918 and $1,544 are included in accounts payable and accrued expenses as of June 30, 2016 and 2015, respectively.

The accompanying notes are an integral part of these consolidated financial statements.

Table of Contents

CHATHAM LODGING TRUST

Notes to the Consolidated Financial Statements

(in thousands, except share and per share data, unless otherwise specified)

(unaudited)

1. Organization

Chatham Lodging Trust (“we,” “us” or the “Company”) was formed as a Maryland real estate investment trust (“REIT”) on October 26, 2009. The Company is internally-managed and invests primarily in upscale extended-stay and premium-branded select-service hotels.

In January 2014, the Company established an At the Market Equity Offering ("ATM Plan") whereby, from time to time, we may publicly offer and sell our common shares having an aggregate maximum offering price of up to $50,000 by means of ordinary brokers’ transactions on the New York Stock Exchange (the "NYSE"), in negotiated transactions or in transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act of 1933, with Cantor Fitzgerald & Co. ("Cantor") acting as sales agent pursuant to a Sales Agreement (the “Cantor Sales Agreement”). On January 13, 2015, the Company entered into a Sales Agreement (the “Barclays Sales Agreement”) with Barclays Capital Inc. (“Barclays”) to add Barclays as an additional sales agent under the Company’s ATM Plan. As of June 30, 2016, we had issued 880,820 shares under the ATM Plan at a weighted average price of $23.54. As of June 30, 2016, there was approximately $29.3 million available for issuance under the ATM Plan.

In January 2014, the Company established a $25,000 dividend reinvestment and stock purchase plan ("DRSPP"). Under the DRSPP, shareholders may purchase additional common shares by reinvesting some or all of the cash dividends received on the Company's common shares. Shareholders may also make optional cash purchases of the Company's common shares subject to certain limitations detailed in the prospectus for the DRSPP. As of June 30, 2016, we had issued 14,873 shares under the DRSPP at a weighted average price of $22.31. As of June 30, 2016, there was approximately $24.7 million available for issuance under the DRSPP.

On January 27, 2015, the Company completed a follow-on common share offering of 4,025,000 shares (including 525,000 shares issued pursuant to the exercise of the underwriters' option to purchase additional shares) generating net proceeds to the Company of approximately $118,800. Proceeds from the January 2015 offering were used to pay down borrowings under the Company's senior secured revolving credit facility and to invest in additional hotel properties, including the acquisition of the Residence Inn San Diego Gaslamp on February 25, 2015.

The net proceeds from any share offerings or issuances are contributed to Chatham Lodging, L.P., our operating partnership (the “Operating Partnership”), in exchange for partnership interests. Substantially all of the Company’s assets are held by, and all operations are conducted through, the Operating Partnership. Chatham Lodging Trust is the sole general partner of the Operating Partnership and owns 100% of the common units of limited partnership interest in the Operating Partnership. Certain of the Company’s executive officers hold vested and unvested long-term incentive plan units in the Operating Partnership ("LTIP units"), which are presented as non-controlling interests on our consolidated balance sheets.

On January 1, 2016, the Company adopted accounting guidance under Accounting Standards Codification (ASC) Topic 810, "Consolidation,” modifying the analysis it must perform to determine whether it should consolidate certain types of legal entities. The guidance does not amend the existing disclosure requirements for VIEs or voting interest model entities. The guidance, however, modified the requirements to qualify under the voting interest model. Under the revised guidance, the Operating Partnership will be a VIE of the Company. As the Operating Partnership is already consolidated in the balance sheets of the Company, the identification of this entity as a VIE has no impact on the consolidated financial statements of the Company. There were no other legal entities qualifying under the scope of the revised guidance that were consolidated as a result of the adoption. In addition, there were no other voting interest entities under prior existing guidance determined to be variable interest entities under the revised guidance.

As of June 30, 2016, the Company wholly owned 38 hotels with an aggregate of 5,680 rooms located in 15 states and the District of Columbia. As of June 30, 2016, the Company also (i) held a 10.3% noncontrolling interest in a joint venture (the “NewINK JV”) with affiliates of NorthStar Realty Finance Corp. ("NorthStar"), which was formed in the second quarter of 2014 and acquired 47 hotels comprising an aggregate of 6,097 rooms from a joint venture (the "Innkeepers JV") between the Company and Cerberus Capital Management ("Cerberus") and (ii) held a 10.0% noncontrolling interest in a separate joint venture (the "Inland JV") with affiliates of NorthStar, which was formed in the fourth quarter of 2014 and acquired 48 hotels from Inland American Real Estate Trust, Inc. ("Inland"), comprising an aggregate of 6,401 rooms. In December 2015, the Company sold its 5.0% noncontrolling interest in a joint venture (the "Torrance JV") with Cerberus that owned the 248-room Residence Inn by Marriott in Torrance, CA. We sometimes refer to the NewINK JV and Inland JV collectively as the ("JVs").

Table of Contents

To qualify as a REIT, the Company cannot operate the hotels. Therefore, the Operating Partnership and its subsidiaries lease our wholly owned hotels to taxable REIT subsidiary lessees (“TRS Lessees”), which are wholly owned by one of the Company’s taxable REIT subsidiary (“TRS”) holding companies. The Company indirectly (i) owns its 10.3% interest in 47 of the NewINK JV hotels, (ii) owns its 10% interest in 48 of the Inland JV hotels and (iii) owned its 5% interest in the Torrance JV, which was sold on December 30, 2015, through the Operating Partnership. All of the NewINK JV hotels, Inland JV hotels are and the Torrance JV hotel was leased to TRS Lessees, in which the Company indirectly owns noncontrolling interests through one of its TRS holding companies. Each hotel is leased to a TRS Lessee under a percentage lease that provides for rental payments equal to the greater of (i) a fixed base rent amount or (ii) a percentage rent based on hotel room revenue. The initial term of each of the TRS leases is 5 years. Lease revenue from each TRS Lessee is eliminated in consolidation.

The TRS Lessees have entered into management agreements with third party management companies that provide day-to-day management for the hotels. As of June 30, 2016, Island Hospitality Management Inc. (“IHM”), which is 51% owned by Jeffrey H. Fisher, the Company's Chairman, President and Chief Executive Officer and 45% owned by affiliates of NorthStar Asset Management Group, Inc., managed 36 of the Company’s wholly owned hotels and Concord Hospitality Enterprises Company ("Concord") managed two of the Company’s wholly owned hotels. As of June 30, 2016, all of the NewINK JV hotels were managed by IHM. As of June 30, 2016, 34 of the Inland JV hotels were managed by IHM and 14 hotels were managed by Marriott International, Inc. ("Marriott"). The Torrance JV hotel was managed by Marriott.

2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited interim consolidated financial statements and related notes have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and in conformity with the rules and regulations of the Securities and Exchange Commission (“SEC”) applicable to interim financial information. These unaudited consolidated financial statements, in the opinion of management, include all adjustments consisting of normal, recurring adjustments which are considered necessary for a fair statement of the consolidated balance sheets, consolidated statements of operations, consolidated statements of equity, and consolidated statements of cash flows for the periods presented. Interim results are not necessarily indicative of full year performance due to seasonal and other factors, including the timing of the acquisition of hotels.

The consolidated financial statements include all of the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions are eliminated in consolidation. The accompanying unaudited consolidated financial statements should be read in conjunction with the audited financial statements prepared in accordance with GAAP, and the related notes thereto as of December 31, 2015, which are included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015.

Reclassifications

Certain prior period amounts in the consolidated financial statements have been reclassified to conform to be comparable to the current period presentation. The reclassification did not have any impact on the previously reported income or equity.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

3. Recently Issued Accounting Standards

On May 28, 2014, the Financial Accounting Standards Board ("FASB") issued ASU No. 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU No. 2014-09 will replace most existing revenue recognition guidance in GAAP when it becomes effective. The standard permits the use of either the retrospective or cumulative effect transition method. In July 2015, the FASB voted to defer the effective date to January 1, 2018 with early adoption beginning January 1, 2017. The Company is evaluating the effect that ASU No. 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its financial statements.

Table of Contents

In August 2014, the FASB issued ASU No. 2014-15, Disclosure of Uncertainties about an Entities Ability to Continue as a Going Concern, which requires management to perform interim and annual assessments of an entity's ability to continue within one year of the date the financial statements are issued and provides guidance on determining when and how to disclose going concern uncertainties in the financial statements. Certain disclosures will be required if conditions give rise to substantial doubt about an entity's ability to continue as a going concern. This guidance is effective for the Company on January 1, 2017 and will not have an impact on the Company's financial position, results of operations or cash flows.

On January 6, 2016, the FASB issued ASU 2016-01 (“ASU 2016-01”), Recognition and Measurement of Financial Assets and Financial Liabilities, which amends certain aspects of recognition, measurement, presentation and disclosure of financial instruments. This amendment requires all equity investments to be measured at fair value with changes in the fair value recognized through net income (other than those accounted for under equity method of accounting or those that result in consolidation of the investee). This standard will be effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. We are evaluating the impact the adoption of ASU 2016-01 will have on our condensed consolidated financial statements.

On February 25, 2016, the FASB issued ASU 2016-02 (“ASU 2016-02”), Leases, which relates to the accounting of leasing transactions. This standard requires a lessee to record on the balance sheet the assets and liabilities for the rights and obligations created by leases with lease terms of more than 12 months. In addition, this standard requires both lessees and lessors to disclose certain key information about lease transactions. This standard will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are evaluating the impact the adoption of ASU 2016-02 will have on our condensed consolidated financial statements.

On March 30, 2016, the FASB issued ASU 2016-09 (“ASU 2016-09”), Compensation - Stock Compensation: Improvements to Employee Share-Based Payment Accounting, which relates to the accounting for employee share-based payments. This standard addresses several aspects of the accounting for share-based payment award transactions, including: (a) income tax consequences; (b) classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. This standard will be effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. We are evaluating the impact the adoption of ASU 2016-09 will have on our condensed consolidated financial statements.

Table of Contents

4. Acquisition of Hotel Properties

Hotel Purchase Price Allocation

No acquisitions were completed in the three and six months ended June 30, 2016. The Company incurred acquisition costs of $298 and $310, respectively, during the three and six months ended June 30, 2016 and $524 and $784, respectively, during the three and six months ended June 30, 2015. Property acquisition costs incurred during three and six months ended June 30, 2016 related to prior acquisitions for which final amounts were more than previously accrued.

Pro Forma Financial Information

The following condensed pro forma financial information presents the unaudited results of operations for the three and six months ended June 30, 2015. There were no hotels acquired in 2016. The hotels acquired in 2015 are presented as if the acquisitions had taken place on January 1, 2014. Supplemental pro forma earnings were adjusted to exclude $42 and $122, respectively, of acquisition costs incurred in the three and six months ended June 30, 2015 and include these acquisition costs in 2014. The unaudited pro forma results have been prepared for comparative purposes only and are not necessarily indicative of what actual results of operations would have been had the acquisitions taken place on January 1, 2014, nor do they purport to represent the results of operations for future periods (in thousands, except share and per share data).



	For the three months ended		For the six months ended
	June 30,		June 30,
	2015		2015
Pro forma total revenue	$	77,780	$	143,914
Pro forma net income	$	13,674	$	16,068
Pro forma income per share:
Basic	$	0.36	$	0.42
Diluted	$	0.35	$	0.42
Weighted average Common Shares Outstanding
Basic	38,299,132		38,286,790
Diluted	38,734,987		38,704,693

5. Allowance for Doubtful Accounts

The Company maintains an allowance for doubtful accounts at a level believed to be adequate to absorb estimated probable losses. That estimate is based on past loss experience, current economic and market conditions and other relevant factors. The allowance for doubtful accounts was $125 and $95 as of June 30, 2016 and December 31, 2015, respectively.

6. Investment in Hotel Properties

Investment in hotel properties as of June 30, 2016 and December 31, 2015 consisted of the following (in thousands):



	June 30, 2016			December 31, 2015
Land and improvements	$	274,543		$	274,543
Building and improvements	1,034,807			1,031,649
Furniture, fixtures and equipment	53,497			63,542
Renovations in progress	14,654			8,829
	1,377,501			1,378,563
Less: accumulated depreciation	(130,196		)	(120,111		)
Investment in hotel properties, net	$	1,247,305		$	1,258,452

Table of Contents

7. Investment in Unconsolidated Entities

On April 17, 2013, the Company acquired a 5.0% interest in the Torrance JV for $1,649. The Torrance JV acquired the 248-room Residence Inn by Marriott in Torrance, CA for $31,000. The Company accounts for this investment under the equity method. During the three and six months ended June 30, 2016 and 2015, the Company received cash distributions from the Torrance JV as follows (in thousands):



	For the three months ended				For the six months ended
	June 30,				June 30,
	2016		2015		2016⁽¹⁾		2015
Cash generated from other activities and excess cash	$	—	$	—	$	—	$	45
Total	$	—	$	—	$	—	$	45

(1) The Company sold its 5% interest in the Torrance JV in December 2015.

On December 30, 2015, the Torrance JV completed the sale of the 248-room Residence Inn by Marriott in Torrance, CA for $51,750 to BRE Torrance Holdco LLC ("BRE"). The gain from the Company's sale of its 5% interest in the Torrance JV was approximately $3,568.

On June 9, 2014, the Company acquired a 10.3% interest in the NewINK JV, a joint venture between affiliates of Northstar and the Operating Partnership. Northstar owns a 89.7% interest in the NewINK JV and the Company owns a 10.3% interest. As of June 30, 2016 and 2015, the Company’s share of partners’ capital in the NewINK JV is approximately $11,807 and $20,400, respectively and the total difference between the carrying amount of investment and the Company’s share of partners’ capital is approximately $16,519 and $19,700 (for which the basis difference related to amortizing assets is being recognized over the life of the related assets as a basis difference adjustment).

During the three and six months ended June 30, 2016 and 2015, the Company received cash distributions from the NewINK JV as follows (in thousands):



	For the three months ended				For the six months ended
	June 30,				June 30,
	2016		2015		2016		2015
Cash generated from other activities and excess cash	$	1,747	$	1,670	$	2,569	$	2,492
Total	$	1,747	$	1,670	$	2,569	$	2,492

On November 17, 2014, the Company acquired a 10.0% interest in the Inland JV, a joint venture between affiliates of NorthStar and the Operating Partnership. NorthStar owns a 90.0% interest in the Inland JV and the Company owns a 10.0% interest. The Company serves as managing member of the Inland JV. The Company accounts for this investment under the equity method. During the three and six months ended June 30, 2016 and 2015, the Company received cash distributions from the Inland JV as follows (in thousands):



	For the three months ended				For the six months ended
	June 30,				June 30,
	2016		2015		2016		2015
Cash generated from other activities and excess cash	$	1,500	$	970	$	1,500	$	1,395
Total	$	1,500	$	970	$	1,500	$	1,395

The Company’s ownership interests in the JVs are subject to change in the event that either the Company or NorthStar calls for additional capital contributions to the respective JVs necessary for the conduct of business, including contributions to fund costs and expenses related to capital expenditures. The Company could be required under its unconditional guaranty to repay portions of the debt of the JVs. The Company manages the JVs and will receive a promote interest in each applicable JV if it meets certain return thresholds for such JV. NorthStar may also approve certain actions by the JVs without the Company’s consent, including certain property dispositions conducted at arm’s length, certain actions related to the restructuring of the applicable JV and removal of the Company as managing member in the event the Company fails to fulfill its material obligations under the applicable joint venture agreement.

Table of Contents

The Company's investment in the NewINK JV and the Inland JV were $(4,712) and $21,853, respectively, at June 30, 2016 and $(2,703) and $23,618, respectively, at December 31, 2015. The Company's interest in the Torrance JV was sold on December 30, 2015. The following table sets forth the combined components of net income (loss), including the Company’s share, related to the NewINK JV and Inland JV (the Torrance JV is not material) for the three and six months ended June 30, 2016 and 2015 (in thousands):



	For the three months ended				For the six months ended
	June 30,				June 30,
	2016		2015		2016			2015
Revenue	$	130,813	$	131,809	$	239,260		$	239,667
Total hotel operating expenses	74,604		73,132		142,452			140,387
Operating income	$	56,209	$	58,677	$	96,808		$	99,280
Net income (loss) from continuing operations	$	7,769	$	11,293	$	(121	)	$	7,113
Net income (loss)	$	7,769	$	11,293	$	(121	)	$	7,113

Income (loss) allocable to the Company	$	792	$	1,144	$	(5	)	$	717
Basis difference adjustment	150		150		300			300
Total income from unconsolidated real estate entities attributable to the Company	$	942	$	1,294	$	295		$	1,017

Table of Contents

8. Debt

The Company’s mortgage loans and its senior unsecured revolving credit facility are collateralized by first-mortgage liens on certain of the Company’s properties. The mortgages are non-recourse except for instances of fraud or misapplication of funds. Mortgage debt consisted of the following (dollars in thousands):



Collateral	Interest Rate		Maturity Date	6/30/16 Property Carrying Value		Balance Outstanding on Loan as of
Collateral	Interest Rate		Maturity Date	6/30/16 Property Carrying Value		June 30, 2016			December 31, 2015
Senior Unsecured Revolving Credit Facility (1)	2.56	%	November 25, 2019	$	—	$	66,280		$	65,580
Courtyard by Marriott Altoona, PA (2)	5.96	%	April 1, 2016	9,917		—			5,954
Residence Inn by Marriott New Rochelle, NY	5.75	%	September 1, 2021	20,545		14,321			14,496
Residence Inn by Marriott San Diego, CA	4.66	%	February 6, 2023	44,963		29,294			29,555
Homewood Suites by Hilton San Antonio, TX	4.59	%	February 6, 2023	33,625		16,729			16,880
Residence Inn by Marriott Vienna, VA	4.49	%	February 6, 2023	31,269		22,914			23,124
Courtyard by Marriott Houston, TX	4.19	%	May 6, 2023	30,847		18,942			19,123
Hyatt Place Pittsburgh, PA	4.65	%	July 6, 2023	36,272		23,069			23,268
Residence Inn by Marriott Bellevue, WA	4.97	%	December 6, 2023	70,050		46,561			46,907
Residence Inn by Marriott Garden Grove, CA	4.79	%	April 6, 2024	41,185		33,919			34,000
Residence Inn by Marriott Silicon Valley I, CA	4.64	%	July 1, 2024	84,976		64,800			64,800
Residence Inn by Marriott Silicon Valley II, CA	4.64	%	July 1, 2024	92,975		70,700			70,700
Residence Inn by Marriott San Mateo, CA	4.64	%	July 1, 2024	66,886		48,600			48,600
Residence Inn by Marriott Mountain View, CA	4.64	%	July 6, 2024	56,677		37,900			37,900
SpringHill Suites by Marriott Savannah, GA	4.62	%	July 6, 2024	37,946		30,000			30,000
Hilton Garden Inn Marina del Rey, CA	4.68	%	July 6, 2024	43,510		22,330			22,510
Homewood Suites by Hilton Billerica, MA	4.32	%	December 6, 2024	11,494		16,225			16,225
Homewood Suites by Hilton Carlsbad CA	4.32	%	December 6, 2024	29,928		19,950			19,950
Hampton Inn & Suites Houston Medical Center, TX	4.25	%	January 6, 2025	15,163		18,300			18,300

Total debt before unamortized debt issue costs				$	758,228	$	600,834		$	607,872
Unamortized mortgage debt issue costs						(2,449		)	(2,669		)
Total debt outstanding						$	598,385		$	605,203


(1)	The interest rate for the senior unsecured revolving credit facility is variable and based on either LIBOR plus an applicable margin ranging from 1.55% to 2.3%, or prime plus an applicable margin of 0.55% to 1.3%.


(2)	On January 4, 2016, the Company paid off the loan secured by the Courtyard by Marriott Altoona, PA hotel, due April 1, 2016.

At June 30, 2016 and December 31, 2015, the Company had $66,280 and $65,580, respectively, of outstanding borrowings under its senior unsecured revolving credit facility. At June 30, 2016, the maximum borrowing availability under the senior unsecured revolving credit facility was $250,000.

The Company estimates the fair value of its fixed rate debt, which is all of the Company's mortgage loans, by discounting the future cash flows of each instrument at estimated market rates. Rates take into consideration general market conditions, quality and estimated value of collateral and maturity of debt with similar credit terms and are classified within level 3 of the fair value hierarchy. The estimated fair value of the Company’s fixed rate debt as of June 30, 2016 and December 31, 2015 was $536,794 and $522,713, respectively.

The Company estimates the fair value of its variable rate debt by taking into account general market conditions and the estimated credit terms it could obtain for debt with similar maturity and is classified within level 3 of the fair value hierarchy. As of June 30, 2016, the Company’s only variable rate debt is under its senior unsecured revolving credit facility. The estimated fair value of the Company’s variable rate debt as of June 30, 2016 and December 31, 2015 was $66,276 and $65,574, respectively.

Table of Contents

As of June 30, 2016, the Company was in compliance with all of its financial covenants. At June 30, 2016, the Company’s consolidated fixed charge coverage ratio was 3.47. and the bank covenant is 1.5. Future scheduled principal payments of debt obligations as of June 30, 2016, for the current year and each of the next four calendar years and thereafter are as follows (in thousands):



	Amount
2016 (remaining six months)	$	2,159
2017	4,302
2018	5,374
2019	73,620
2020	9,899
Thereafter	505,480
Total debt before unamortized debt issue costs	$	600,834
Unamortized mortgage debt issue costs	(2,449		)
Total debt outstanding	$	598,385

9. Income Taxes

The Company’s TRSs are subject to federal and state income taxes.

The components of income tax expense for the following periods are as follows (in thousands):



	For the three months ended				For the six months ended
	June 30,				June 30,
	2016		2015		2016		2015
Federal	$	152	$	16	$	152	$	16
State	27		9		27		9
Tax expense	$	179	$	25	$	179	$	25

As of each reporting date, the Company's management considers new evidence, both positive and negative, that could impact management's view with regard to future realization of deferred tax assets. As of June 30, 2016, management determined that sufficient positive evidence exists to conclude that it is more likely than not that the additional deferred taxes of $299 will be realizable against the current period's earnings, and therefore, released the related valuation allowance in accordance with GAAP for intraperiod tax allocation.

Table of Contents

10. Dividends Declared and Paid

The Company declared total common share dividends of $0.33 per share and distributions on LTIP units of $0.33 per unit for the three months ended June 30, 2016 and $0.64 per share and distributions on LTIP units of $0.64 per unit for the six months ended June 30, 2016. The dividends and distributions were as follows:



	Record Date	Payment Date	Common share distribution amount		LTIP unit distribution amount
January	1/29/2016	2/26/2016	$	0.10	$	0.10
February	2/29/2016	3/25/2016	0.10		0.10
March	3/31/2016	4/29/2016	0.11		0.11
1st Quarter 2016			$	0.31	$	0.31

April	4/29/2016	5/27/2016	$	0.11	$	0.11
May	5/31/2016	6/24/2016	0.11		0.11
June	6/30/2016	7/29/2016	0.11		$	0.11
2nd Quarter 2016			$	0.33	$	0.33

Total 2016			$	0.64	$	0.64

A special dividend payment of $0.08 per share was authorized by the Company's Board of Trustees and declared on December 31, 2015. This special dividend was paid on January 29, 2016 to shareholders of record on January 15, 2016 and will be taxable to shareholders in 2016.

11. Earnings Per Share

The two class method is used to determine earnings per share because unvested restricted shares and unvested LTIP units are considered to be participating shares. Unvested restricted shares, unvested LTIP units and unvested Class A Performance units that could potentially dilute basic earnings per share in the future would not be included in the computation of diluted loss per share, for the periods where a loss has been recorded, because they would have been anti-dilutive for the periods presented. The following is a reconciliation of the amounts used in calculating basic and diluted net income per share (in thousands, except share and per share data):



	For the three months ended						For the six months ended
	June 30,						June 30,
	2016			2015			2016			2015
Numerator:
Net income attributable to common shareholders	$	12,168		$	12,763		$	15,468		$	14,175
Dividends paid on unvested shares and units	(48		)	(28		)	(94		)	(72		)
Net income attributable to common shareholders	$	12,120		$	12,735		$	15,374		$	14,103
Denominator:
Weighted average number of common shares - basic	38,299,132			38,211,833			38,286,790			37,618,234
Effect of dilutive securities:
Unvested shares	435,855			406,991			417,903			404,441
Weighted average number of common shares - diluted	38,734,987			38,618,824			38,704,693			38,022,675
Basic income per Common Share:
Net income attributable to common shareholders per weighted average basic common share	$	0.32		$	0.33		$	0.40		$	0.37
Diluted income per Common Share:
Net income attributable to common shareholders per weighted average diluted common share	$	0.31		$	0.33		$	0.40		$	0.37

Table of Contents

12. Equity Incentive Plan

The Company maintains its Equity Incentive Plan to attract and retain independent trustees, executive officers and other key employees and service providers. The plan provides for the grant of options to purchase common shares, share awards, share appreciation rights, performance units and other equity-based awards. The plan was amended and restated as of May 17, 2013 to increase the maximum number of shares available under the plan to 3,000,000 shares. Share awards under this plan generally vest over three years, though compensation for the Company’s independent trustees includes shares granted that vest immediately. The Company pays dividends on unvested shares and units, except for performance based shares and out-performance based units, for which dividends on unvested performance based shares and units are not paid until those shares are vested. Certain awards may provide for accelerated vesting if there is a change in control. In January 2016 and 2015, the Company issued 26,488 and 14,113 common shares, respectively, to its independent trustees as compensation for services performed in 2015 and 2014. The quantity of shares was calculated based on the average of the closing price for the Company’s common shares on the NYSE for the ten trading days immediately preceding the reporting date. The Company would have distributed 11,650 common shares for services performed in 2016 had this liability classified award been satisfied as of June 30, 2016. As of June 30, 2016, there were 1,875,052 common shares available for issuance under the Equity Incentive Plan.

Restricted Share Awards

A summary of the shares granted to executive officers that have not fully vested pursuant to the Equity Incentive Plan as of June 30, 2016 is as follows:



Award Type	Award Date	Total Shares Granted	Vested as of June 30, 2016
2014 Time-based Awards	1/31/2014	48,213	32,142
2014 Performance-based Awards	1/31/2014	38,805	12,935
2015 Time-based Awards	1/30/2015	40,161	13,387
2015 Performance-based Awards	1/30/2015	36,144	—
2015 Time-based Awards	6/1/2015	8,949	2,983

Time-based shares will vest over a three-year period. The performance-based shares will be issued and vest over a three-year period only if and to the extent that long-term performance criteria established by the Board of Trustees are met and the recipient remains employed by the Company through the vesting date.

The Company measures compensation expense for time-based vesting restricted share awards based upon the fair market value of its common shares at the date of grant. For the performance-based shares granted in 2014 and 2015, compensation expense is based on a valuation of $13.17 and $21.21, respectively, per performance share granted, which takes into account that some or all of the awards may not vest if long-term performance criteria are not met during the vesting period.

The grant date fair value of the performance awards were determined using a Monte Carlo simulation method with the following assumptions:



Performance Award			Risk Free Interest
Grant Date	Volatility	Dividend Yield	Rate
1/31/2014	27%	—%	0.71%
1/30/2015	29%	—%	0.84%

Compensation expense is recognized on a straight-line basis over the vesting period and is included in general and administrative expense in the accompanying consolidated statements of operations. The Company pays dividends on non-vested time-based restricted shares. Dividends for performance-based shares are accrued and paid annually only if and to the extent that long-term performance criteria established by the Board of Trustees are met and the recipient remains employed by the Company on the vesting date.

Table of Contents

A summary of the Company’s restricted share awards for the six months ended June 30, 2016 and the year ended December 31, 2015 is as follows:



	Six Months Ended				Year Ended
	June 30, 2016				December 31, 2015
	Number of Shares		Weighted - Average Grant Date Fair Value		Number of Shares		Weighted - Average Grant Date Fair Value
Non-vested at beginning of the period	170,480		$	21.38	179,641		$	14.92
Granted	—		—		85,254		26.59
Vested	(59,655	)	20.14		(94,415	)	13.80
Non-vested at end of the period	110,825		$	22.05	170,480		$	21.38

As of June 30, 2016 and December 31, 2015, there were $1,484 and $2,131, respectively, of unrecognized compensation costs related to restricted share awards. As of June 30, 2016, these costs were expected to be recognized over a weighted–average period of approximately 1.4 years. For the three months ended June 30, 2016 and 2015, the Company recognized approximately $316 and $399, respectively, and for the six months ended June 30, 2016 and 2015, the Company recognized approximately $647 and $769, respectively, of expense related to the restricted share awards. This expense is included in general and administrative expenses in the accompanying consolidated statements of operations.

Long-Term Incentive Plan Units

The Company recorded $319 and $116 in compensation expense related to the LTIP units for the three months ended June 30, 2016 and 2015, respectively, and $598 and $311 in compensation expense related to the LTIP units for the six months ended June 30, 2016 and 2015, respectively. As of June 30, 2016 and December 31, 2015, there was $3,222 and $2,166, respectively, of total unrecognized compensation cost related to LTIP units. This cost is expected to be recognized over approximately 2.7 years, which represents the weighted average remaining vesting period of the LTIP units. Upon the closing of the Company's equity offering on September 30, 2013, the Company determined that a revaluation event occurred, as defined in the Internal Revenue Code of 1986, as amended, and 26,250 LTIP units awarded in 2010 and held by one of the officers of the Company had achieved full parity with the common units of the Operating Partnership with respect to liquidating distributions and all other purposes. 100% of these units have vested as of June 30, 2016. As of June 4, 2014, the Company determined that a revaluation event occurred, as defined in the Internal Revenue Code of 1986, as amended, and 231,525 LTIP units awarded in 2010 and held by two other officers of the Company had achieved full parity with the common units of the Operating Partnership with respect to liquidating distributions and all other purposes. As of June 30, 2016, 100% of these units have vested. Accordingly, these LTIP units awarded in 2010 are allocated their pro-rata share of the Company's net income.

Table of Contents

On June 1, 2015, the Company's Operating Partnership granted 183,300 Class A Performance LTIP units, as recommended by the Compensation Committee of the Board (the “Compensation Committee”), pursuant to a long-term, multi-year performance plan (the “Outperformance Plan”). The awards granted pursuant to the Outperformance Plan are subject to two separate performance measurements, with 60% of the award (the "Absolute Award") based solely on the Company's total shareholder return ("TSR") (the "Absolute TSR Component") and 40% of the award (the "Relative Award") measured by the Company's TSR (the "Relative TSR Component") relative to the other companies (the "Index Companies") that were constituents of the SNL US REIT Hotel Index (the "Index") during the entire measurement period. Under the Absolute TSR Component, 37.5% of the Absolute Award is earned if the Company achieves a 25% TSR over the measurement period. That percentage increases on a linear basis with the full Absolute Award being earned at a 50% TSR over the measurement period. For TSR performance below 25%, no portion of the Absolute Award will be earned. Under the Relative TSR Component, 37.5% of the Relative Award is earned if the Company is at the 50th percentile of the Index Companies at the end of the measurement period. That percentage increases on a linear basis with the full Relative Award earned if the Company is at the 75th percentile of the Index Companies at the end of the measurement period. If the Company is below the 50th percentile of the Index Companies at the end of the measurement period, no portion of the Relative Award will be earned. Compensation expense is based on an estimated value of $14.13 per Class A Performance LTIP unit, which takes into account that some or all of the awards may not vest if long-term performance criteria are not met during the vesting period. Awards earned under the Outperformance Plan will vest 50% at the end of the three-year measurement period on June 1, 2018 and 25% each on the one-year and two-year anniversaries of the end of the three-year measurement period, or June 1, 2019 and 2020, respectively, and provided that the recipient remains employed by the Company through the vesting dates. In the event of a Change in Control (as defined in the executive officers’ employment agreements), Outperformance Plan awards will be earned contingent upon the attainment of a pro rata TSR hurdle for the Absolute Award and achievement of the relative TSR percentile for the Relative Award based upon the in-place formula and using the Change of Control as the end of measurement period. Vesting continues to apply to awards earned upon a Change of Control, subject to full acceleration upon termination without cause or resignation for good reason within 18 months of the Change of Control. Prior to vesting, holders of Class A Performance LTIP Units will not be entitled to vote their Class A Performance LTIP units. In addition, under the terms of the Class A Performance LTIP units, a holder of a Class A Performance LTIP unit will generally (i) be entitled to receive 10% of the distributions made on a common unit of the Operating Partnership during the period prior to vesting of such Class A Performance LTIP unit (the “Pre-Vesting Distributions”), (ii) be entitled, upon the vesting of such Class A Performance LTIP unit, to receive a special one-time “catch-up” distribution equal to the aggregate amount of distributions that were paid on a common unit during the period prior to vesting of such Class A Performance LTIP unit minus the aggregate amount of Pre-Vesting Distributions paid on such Class A Performance LTIP unit, and (iii) be entitled, following the vesting of such Class A Performance LTIP unit, to receive the same amount of distributions paid on a common unit of the Operating Partnership.

Time-Based Equity Incentive Awards

On January 28, 2016, the Company’s Operating Partnership, upon the recommendation of the Compensation Committee, granted 72,966 time-based awards (the “2016 Time-Based LTIP Unit Award”). The grants were made pursuant to award agreements that provide for time-based vesting (the "LTIP Unit Time-Based Vesting Agreement").

The 2016 Time-Based LTIP Unit Awards will vest ratably on each of January 28, 2017, January 28, 2018 and January 28, 2019 (provided that the recipient remains employed by the Company through the applicable vesting date, subject to acceleration of vesting in the event of the recipient’s death, disability, termination without cause or resignation with good reason, or in the event of a change of control of the Company). Prior to vesting, a holder is entitled to receive distributions on and to vote the LTIP Units that comprise the 2016 Time-Based LTIP Unit Awards. Compensation expense is based on an estimated value of $16.69 per 2016 Time-Based LTIP Unit Award.

Performance-Based Equity Incentive Awards

On January 28, 2016, the Company’s Operating Partnership, upon the recommendation of the Compensation Committee, also granted 39,285 performance-based awards (the "2016 Performance-Based LTIP Unit Awards"). The grants were made pursuant to award agreements that provide for performance-based vesting (the "LTIP Unit Performance-Based Vesting Agreement"). The 2016 Performance-Based LTIP Unit Awards are comprised of Class A Performance LTIP Units of the Operating Partnership (“Class A Performance LTIP Units”) that will vest only if and to the extent that (i) the Company achieves certain long-term performance criteria established by the Compensation Committee and set forth in the LTIP Unit Performance-Based Vesting Agreement and (ii) the recipient remains employed by the Company through the applicable vesting date, subject to acceleration of vesting in the event of the recipient’s death, disability, termination without cause or resignation with good reason, or in the event of a change of control of the Company. Compensation expense is based on an estimated value of $11.09 per 2016 Performance-Based LTIP Unit Awards, which takes into account that some or all of the awards may not vest if long-term performance criteria are not met during the vesting period.

Table of Contents

The 2016 Performance-Based LTIP Unit Awards shall vest based on the following:

(a) The number of Class A Performance LTIP Units that most nearly equals (but does not exceed) one-third of the Class A Performance LTIP Units issued pursuant to such 2016 Performance-Based LTIP Unit Award shall vest on January 28, 2017, if the Total Shareholder Return for the 12-month period beginning January 28, 2016 and ending on January 27, 2017 is 8% or more.

(b) The number of Class A Performance LTIP Units that most nearly equals (but does not exceed) one-third of the Class A Performance LTIP Units issued pursuant to such 2016 Performance-Based LTIP Unit Award shall vest on January 28, 2018, if the Total Shareholder Return for the 12-month period beginning January 28, 2017 and ending on January 27, 2018 is 8% or more.

(c) The number of Class A Performance LTIP Units that most nearly equals (but does not exceed) one-third of the Class A Performance LTIP Units issued pursuant to such 2016 Performance-Based LTIP Unit Award shall vest on January 28, 2019, if the Total Shareholder Return for the 12-month period beginning January 28, 2018 and ending on January 27, 2019 is 8% or more.

(d) All of the Class A Performance LTIP Units issued pursuant to such 2016 Performance-Based LTIP Unit Award (less any Class A Performance LTIP Units that previously vested under paragraphs (a), (b) or (c) above), shall vest on January 28, 2019, if the average Total Shareholder Return for the 36-month period ending on January 27, 2019 is 8% or more.

For purposes of the 2016 Performance-Based LTIP Unit Awards, "Total Shareholder Return" means, with respect to the measurement periods described in paragraphs (a), (b), (c) and (d) above, the total percentage return per common share of the Company based on the closing price of the Company’s common shares on the New York Stock Exchange (“NYSE”) on the last trading day immediately preceding the first day of the applicable measurement period compared to the closing price of the Company’s common shares on the NYSE on the last trading day of such measurement period and assuming contemporaneous reinvestment in Company common shares of all dividends and other distributions at the closing price of the Company’s common shares on the date such dividend or other distribution was paid.

A holder of a Class A Performance LTIP Unit will generally (i) only be entitled, during the period prior to the vesting of such Class A Performance LTIP Unit, to receive 10% of the distributions made on a common unit of limited partnership interest (“Common Unit”) in the Operating Partnership (the “Pre-Vesting Distributions”), and (ii) be entitled, upon the vesting of such Class A Performance LTIP Unit, to a special one-time “catch-up” distribution equal to the aggregate amount of distributions that were paid on a Common Unit during the period prior to vesting of such Class A Performance LTIP Unit minus the aggregate amount of Pre-Vesting Distributions paid on such Class A Performance LTIP Unit. In addition, prior to the vesting of a Class A Performance LTIP Unit, the holder of such Class A Performance LTIP Unit will not be entitled to vote on such Class A Performance LTIP Unit.

The LTIP units' fair value was determined using a Monte Carlo approach. In determining the discounted value of the LTIP units, the Company considered the inherent uncertainty that the LTIP units would never reach parity with the other common units of the Operating Partnership and thus have an economic value of zero to the grantee. Additional factors considered in reaching the assumptions of uncertainty included discounts for illiquidity; expectations for future dividends; limited or no operations history as of the date of the grant; significant dependency on the efforts and services of our executive officers and other key members of management to implement the Company's business plan; available acquisition opportunities; and economic environment and conditions.

The grant date fair value of the performance LTIP awards were determined using a Monte Carlo simulation method with the following assumptions (based on the three-year risk free U.S. Treasury yield over the measurement period of the LTIP awards):



	Grant Date	Volatility	Dividend Yield	Risk Free Interest Rate	Discount
Outperformance Plan	6/1/2015	26%	4.5%	0.95%	—%
2016 Time-Based LTIP Unit Awards	1/28/2016	28%	—%	0.79%	7.5%
2016 Performance-Based LTIP Unit Awards	1/28/2016	30%	5.8%	1.13%	—%

Table of Contents

13. Commitments and Contingencies

Litigation

The nature of the operations of the Company's hotels exposes those hotels, the Company and the Operating Partnership to the risk of claims and litigation in the normal course of their business. The Company is not presently subject to any material litigation nor, to the Company’s knowledge, is any material litigation threatened against the Company or its properties.

Hotel Ground Rent

The Altoona hotel is subject to a ground lease with an expiration date of April 30, 2029 with an extension option of up to 12 additional terms of five years each. Monthly payments are determined by the quarterly average room occupancy of the hotel. Rent is equal to approximately $8 per month when monthly occupancy is less than 85% and can increase up to approximately $20 per month if occupancy is 100%, with minimum rent increased by two and one-half percent (2.5%) on an annual basis.

The Gaslamp hotel is subject to a ground lease with an expiration date of January 31, 2065 with an extension option of up to 3 additional terms of ten years each. Monthly payments are currently $40 per month and increase 10% every 5 years. The hotel is subject to supplemental rent payments annually calculated as 5% of gross revenues during the applicable lease year, minus 12 times the monthly base rent scheduled for the lease year.

The New Rochelle Residence Inn is subject to an air rights lease and garage lease that each expire on December 1, 2104. The lease agreements with the City of New Rochelle cover the space above the parking garage that is occupied by the hotel as well as 128 parking spaces in a parking garage that is attached to the hotel. The annual base rent for the garage lease is the hotel’s proportionate share of the city’s adopted budget for the operations, management and maintenance of the garage and established reserves to fund for the cost of capital repairs. Rent for 2016 is equal to approximately $27 per quarter.

The Marina del Rey hotel is subject to a ground lease with an expiration date of December 31, 2067. Minimum monthly payments are currently $43 per month and a percentage rent payment less the minimum rent is due in arrears equal to 5% to 25% of gross income based on the type of income received.

The Company entered into a new corporate office lease in September 2015. The lease is for a term of 11 years and includes a 12-month rent abatement period and certain tenant improvement allowances. The Company shares the space with related parties and is reimbursed for the pro-rata share of rentable space occupied by the related parties.

Future minimum rental payments under the terms of all non-cancellable operating ground leases and the office lease under which the Company is the lessee are expensed on a straight-line basis regardless of when payments are due. The following is a schedule of the minimum future payments required under the ground, air rights, submerged, garages leases and office lease as of June 30, 2016, for the remainder of 2016 and for each of the next four calendar years and thereafter (in thousands):



	Ground Leases		Office Lease
	Amount
2016 (remaining six months)	$	607	$	231
2017	1,215		745
2018	1,217		772
2019	1,220		792
2020	1,267		812
Thereafter	70,727		4,995
Total	$	76,253	$	8,347

Table of Contents

Management Agreements

The management agreements with Concord have an initial ten-year term that expire on February 28, 2017 and will renew automatically for successive one-year terms unless terminated by the TRS lessee or the manager by written notice to the other party no later than 90 days prior to the then current term’s expiration date. The management agreements may be terminated for cause, including the failure of the managed hotel to meet specified operating performance levels. If the Company were to terminate the management agreements during the first nine years of the term, other than for breach or default by the manager, the Company would be responsible for paying termination fees to the manager.

The management agreements with IHM have an initial term of five years and automatically renew for two five-year periods unless IHM provides written notice to us no later than 90 days prior to the then current term’s expiration date of their intent not to renew. The IHM management agreements provide for early termination at the Company’s option upon sale of any IHM-managed hotel for no termination fee, with six months advance notice. The IHM management agreements may be terminated for cause, including the failure of the managed hotel to meet specified performance levels. Base management fees are calculated as a percentage of the hotel's gross room revenue. If certain financial thresholds are met or exceeded, an incentive management fee is calculated as 10% of the hotel's net operating income less fixed costs, base management fees and a specified return threshold. The incentive management fee is capped at 1% of gross hotel revenues for the applicable calculation.

The Company did not enter into any new management agreements during the three and six months ended June 30, 2016. Management fees totaled approximately $2,384 and $2,197, respectively, for the three months ended June 30, 2016 and 2015, respectively, and approximately $4,613 and $4,013, respectively for the six months ended June 30, 2016 and 2015.

Franchise Agreements

The fees associated with the franchise agreements are calculated on the specified percentage of the hotel's gross room revenue. The Company did not enter into any new franchise agreements during the three and six months ended June 30, 2016. Franchise and marketing fees totaled approximately $5,948 and $5,560, respectively, for the three months ended June 30, 2016 and 2015 and approximately $11,136 and $10,055, respectively, for the six months ended June 30, 2016 and 2015.

14. Related Party Transactions

Mr. Fisher owns 51% of IHM and affiliates of NorthStar Asset Management Group, Inc. own 45%. As of June 30, 2016, the Company had hotel management agreements with IHM to manage 36 of its wholly owned hotels. As of June 30, 2016, all 47 hotels owned by the NewINK JV and 34 of the 48 hotels owned by the Inland JV are managed by IHM. Hotel management, revenue management and accounting fees paid to IHM for the hotels owned by the Company for the three months ended June 30, 2016 and 2015 were $2,322 and $2,124, respectively, and for the six months ended June 30, 2016 and 2015 were $4,495 and $3,874, respectively. At June 30, 2016 and December 31, 2015, the amounts due to IHM were $696 and $998, respectively.

Cost reimbursements from unconsolidated real estate entities revenue represent reimbursements of costs incurred on behalf of the NewINK JV, Inland JV and an entity, Castleblack Owner Holding, LLC ("Castleblack"), which is 97.5% owned by affiliates of NorthStar and 2.5% owned by Mr. Fisher. These costs relate primarily to corporate payroll costs at the NewINK JV and Inland JV where the Company is the employer. As the Company records cost reimbursements based upon costs incurred with no added markup, the revenue and related expense has no impact on the Company’s operating income or net income. Cost reimbursements from the JVs are recorded based upon the occurrence of a reimbursed activity.

Various shared office expenses and rent are paid by the Company and allocated to the NewINK JV, the Inland JV, Castleblack and IHM based on the amount of square footage occupied by each entity. Insurance expense for medical, workers compensation and general liability are paid by the NewINK JV and allocated back to the hotel properties or applicable entity.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Dollar amounts presented in this Item 2 are in thousands, except per share data, unless otherwise specified.

The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this report and in our Annual Report on Form 10-K for the year ended December 31, 2015. In this report, we use the terms “the Company," “we” or “our” to refer to Chatham Lodging Trust and its consolidated subsidiaries, unless the context indicates otherwise.

Statement Regarding Forward-Looking Information

The following information contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements include information about possible or assumed future results of the lodging industry and our business, financial condition, liquidity, results of operations, cash flow and plans and objectives. These statements generally are characterized by the use of the words “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “should,” “may” or similar expressions. Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, our actual results could differ materially from those set forth in the forward-looking statements. Some factors that might cause such a difference include the following: local, national and global economic conditions, increased direct competition, changes in government regulations or accounting rules, changes in local, national and global real estate conditions, declines in lodging industry fundamentals, increased operating costs, seasonality of the lodging industry, our ability to obtain debt and equity financing on satisfactory terms, changes in interest rates, our ability to identify suitable investments, our ability to close on identified investments and inaccuracies of our accounting estimates. Given these uncertainties, undue reliance should not be placed on such statements. We undertake no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect future events or circumstances or to reflect the occurrence of unanticipated events. The forward-looking statements should also be read in light of the risk factors identified in the “Risk Factors” section in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 as updated by the Company's subsequent filings with the SEC under the Exchange Act.

Overview

We are a self-advised hotel investment company organized in October 2009 that commenced operations in April 2010. Our investment strategy is to invest in upscale extended-stay and premium-branded select-service hotels in geographically diverse markets with high barriers to entry near strong demand generators. We may acquire portfolios of hotels or single hotels. We expect that a significant portion of our portfolio will consist of hotels in the upscale extended-stay or select-service categories, including brands such as Homewood Suites by Hilton^®, Residence Inn by Marriott^®, Hyatt Place^®, Courtyard by Marriott^®, Hilton Garden Inn by Hilton^®, Hampton Inn^® and Hampton Inn and Suites^®.

The Company's future hotel acquisitions may be funded by issuances of both common and preferred shares or the issuance of partnership interests in our operating partnership, Chatham Lodging, L.P. (the "Operating Partnership"), draw-downs under our senior unsecured revolving credit facility, the incurrence or assumption of debt, available cash, proceeds from dispositions of assets or distributions from our 10.3% investment in a joint venture with affiliates of NorthStar Realty Finance Corp. (“NorthStar”) that owns 47 hotels (the "NewINK JV") or distributions from our 10.0% investment in a joint venture with NorthStar that owns 48 hotels (the "Inland JV" and together with the NewINK JV, the "JVs"). We intend to acquire quality assets at attractive prices and improve their returns through knowledgeable asset management and seasoned, proven hotel management while remaining prudently leveraged.

At June 30, 2016, our leverage ratio was 41.0% based on the ratio of our net debt (total debt outstanding before deferred financing costs less unrestricted cash and cash equivalents) to hotel investments at cost, including the JV investments. Over the past several years, we have maintained a leverage ratio between the mid-30s and the low 50s to fund our acquisitions and JV investments. As of June 30, 2016, we have total debt of $600,834 at an average rate of approximately 4.4%. Accordingly, our debt coverage ratios currently are favorable and, as a result, we are comfortable in this leverage range and believe we have the capacity and flexibility to take advantage of acquisition opportunities as they arise. We intend to continue to fund our investments with a prudent balance of debt and equity.

Table of Contents

We are a real estate investment trust (“REIT”) for federal income tax purposes. In order to qualify as a REIT under the Internal Revenue Code of 1986, as amended (the “Code”), we cannot operate our hotels. Therefore, our Operating Partnership and its subsidiaries lease our hotel properties to taxable REIT lessee subsidiaries (“TRS Lessees”), who in turn engage eligible independent contractors to manage the hotels. Each of the TRS Lessees is treated as a taxable REIT subsidiary for federal income tax purposes and is consolidated within our financial statements for accounting purposes. However, since we control both the Operating Partnership and the TRS Lessees, our principal source of funds on a consolidated basis is from the operations of our hotels. The earnings of the TRS Lessees are subject to taxation as regular C corporations, as defined in the Code, potentially reducing the TRS Lessees’ cash available to pay dividends to us, and therefore our funds from operations and the cash available for distribution to our shareholders.

Financial Condition and Operating Performance Metrics

We measure our financial condition and hotel operating performance by evaluating financial metrics and measures such as:


•	Revenue Per Available Room (“RevPAR”),


•	Average Daily Rate (“ADR”),


•	Occupancy,


•	Funds From Operations (“FFO”),


•	Adjusted FFO,


•	Earnings before interest, taxes, depreciation and amortization (“EBITDA”),


•	Adjusted EBITDA, and


•	Adjusted Hotel EBITDA

We evaluate the hotels in our portfolio and potential acquisitions using these metrics to determine each hotel’s contribution toward providing income to our shareholders through increases in distributable cash flow and increasing long-term total returns through appreciation in the value of our common shares. RevPAR, ADR and Occupancy are hotel industry measures commonly used to evaluate operating performance. RevPAR, which is calculated as total room revenue divided by total number of available rooms, is an important metric for monitoring hotel operating performance, and more specifically hotel revenue.

“Non-GAAP Financial Measures” provides a detailed discussion of our use of FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Hotel EBITDA and a reconciliation of FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA to net income or loss, measurements recognized by generally accepted accounting principles in the United States (“GAAP”).

Table of Contents

Results of Operations

Industry Outlook

We believe that the lodging industry’s performance is correlated to the performance of the economy overall, and specifically, key economic indicators such as GDP growth, employment trends, corporate travel and corporate profits. We expect a continuing modest improvement in the performance of the hotel lodging industry in 2016 as GDP is currently forecasted to grow approximately 1.9% in 2016 and 2.1% in 2017. As reported by Smith Travel Research, monthly industry RevPAR has been higher year over year since March 2010, so we are into the seventh year of RevPAR growth. As a comparison, from 1992 to 2000, the industry saw nine consecutive years of RevPAR growth and from 2003 to 2007 the industry saw five consecutive years of RevPAR growth. As reported by Smith Travel Research, industry RevPAR grew 3.5% and 6.5% during the three months ended June 30, 2016 and 2015, respectively, compared to the same period in the respective prior years. New room supply growth was 1.5% in the U.S. and 2.0% in the top 25 lodging markets for the three months ended June 30, 2016. Continued supply growth, especially when coupled with slowing corporate demand, could negatively impact RevPAR growth. Primary hotel franchisor Marriott is projecting 2016 RevPAR growth of 3%. We are currently projecting RevPAR at our hotels to grow 0% to 1.0% in 2016 with ADR comprising all of our RevPAR growth.

Comparison of the three months ended June 30, 2016 to the three months ended June 30, 2015

Results of operations for the three months ended June 30, 2016 include the operating activities of our 38 wholly owned hotels and our investments in the NewINK JV and Inland JV. We wholly owned 35 hotels at April 1, 2015 and owned a 10.3% joint venture interest in the NewINK JV, a 10% interest in the Inland JV and a 5.0% interest in the Torrance JV. We acquired one hotel in Dedham, MA on July 17, 2105, one hotel in Ft. Lauderdale, FL on August 17, 2015 and one hotel in Marina del Rey, CA on September 17, 2015.

Revenues

Revenue, which consists primarily of room, food and beverage and other operating revenues from our wholly owned hotels, was as follows for the periods indicated (dollars in thousands):



	For the three months ended
	June 30, 2016		June 30, 2015		% Change
Room	$	72,768	$	67,698	7.5	%
Food and beverage	1,726		1,355		27.4	%
Other	2,637		2,492		5.8	%
Cost reimbursements from unconsolidated real estate entities	870		869		0.1	%
Total revenue	$	78,001	$	72,414	7.7	%

Total revenue was $78,001 for the quarter ended June 30, 2016, up $5,587 compared to total revenue of $72,414 for the corresponding 2015 period. Total revenue related to the three hotels acquired subsequent to the second quarter of 2015 contributed $5,207 of the increase. Since all of our hotels are select-service or limited-service hotels, room revenue is the primary revenue source as these hotels do not have significant food and beverage revenue or large group conference facilities. Room revenue comprised 93.3% and 93.5% of total revenue for the quarters ended June 30, 2016 and 2015, respectively. Room revenue was $72,768 and $67,698 for the quarters ended June 30, 2016 and 2015, respectively, with $4,762 of the increase in 2016 attributable to the three hotels acquired subsequent to the second quarter of 2015. For the 35 comparable hotels owned by us throughout both the 2016 and 2015 periods, room revenue was up $308, driven primarily by ADR growth of 0.5%.

Food and beverage revenue was $1,726 and $1,355 for three months ended June 30, 2016 and 2015, respectively. The increase of $371 relates primarily to the Marina del Rey and Ft. Lauderdale hotels, which were acquired subsequent to the second quarter of 2015.

Other operating revenue, comprised of meeting room, gift shop, in-room movie and other ancillary amenities revenue, was $2,637 and $2,492 for the quarters ended June 30, 2016 and 2015, respectively. The increase in other operating revenue is primarily related to the three hotels acquired subsequent to the second quarter of 2015.

Table of Contents

Cost reimbursements from unconsolidated real estate entities, comprised of payroll costs at the NewINK and Inland JVs and an entity which is 97.5% owned by affiliates of NorthStar and 2.5% by Mr. Fisher, where the Company is the employer, were $870 and $869 for the three months ended June 30, 2016 and 2015, respectively. These cost reimbursements were offset by the reimbursed costs from unconsolidated real estate entities included in operating expenses.

As reported by Smith Travel Research, industry RevPAR for the three months ended June 30, 2016 and 2015 increased 3.5% and 6.5%, respectively, in the 2016 and 2015 periods as compared to the respective prior periods. RevPAR at our wholly owned hotels increased 0.6% and 6.4%, respectively, in the 2016 and 2015 periods as compared to the respective prior periods.

In the table below, we present both actual and same property room revenue metrics. Actual Occupancy, ADR and RevPAR metrics reflect the performance of the hotels for the actual days such hotels were owned by the Company during the periods presented. Same property Occupancy, ADR, and RevPAR results for the 38 hotels wholly owned by the Company as of June 30, 2016 reflect the performance of the hotels during the entire period, regardless of our ownership during the period presented, which is a non-GAAP financial measure. Results for the hotels for periods prior to our ownership were provided to us by prior owners and have not been adjusted by us or audited by the Company's auditors.



	For the three months ended June 30,
	2016						2015						Percentage Change
	Same Property (38 hotels)			Actual (38 hotels)			Same Property (38 hotels)			Actual (34 hotels)			Same Property(38 hotels)		Actual (38/34 hotels)
Occupancy	85.7		%	85.7		%	85.7		%	85.8		%	0.0	%	(0.1	)%
ADR	$	164.28		$	164.28		$	163.21		$	164.27		0.7	%	0.0	%
RevPAR	$	140.78		$	140.78		$	139.91		$	138.89		0.6	%	1.4	%

The RevPAR increased 0.6% primarily due to an increase in ADR of 0.7%. As the lodging cycle matures, occupancy growth stabilizes and hotels drive most of their increases in room revenue through increases in rates.

Hotel Operating Expenses

Hotel operating expenses consist of the following for the periods indicated (dollars in thousands):



	For the three months ended
	June 30, 2016		June 30, 2015		% Change
Hotel operating expenses:
Room	$	14,574	$	12,755	14.3	%
Food and beverage	1,245		973		28.0	%
Telephone	430		416		3.4	%
Other	638		661		(3.5	)%
General and administrative	5,700		5,330		6.9	%
Franchise and marketing fees	5,948		5,560		7.0	%
Advertising and promotions	1,344		1,192		12.8	%
Utilities	2,235		2,100		6.4	%
Repairs and maintenance	3,158		2,856		10.6	%
Management fees	2,384		2,197		8.5	%
Insurance	338		285		18.6	%
Total hotel operating expenses	$	37,994	$	34,325	10.7	%

Table of Contents

Hotel operating expenses increased $3,669 to $37,994 for the three months ended June 30, 2016 from $34,325 for the three months ended June 30, 2015. Total hotel operating expenses related to the three hotels acquired subsequent to the second quarter of 2015 contributed $2,713 of the increase. For the 35 comparable hotels, total hotel operating expenses increased $956, or 2.8%.

Room expenses, which are the most significant component of hotel operating expenses, increased $1,819, or 14.3%, from $12,755 in 2015 to $14,574 in the second quarter of 2016. This compares to a 7.5% increase in room revenue over the same period in 2015 and an 6.1% increase in the number of rooms owned. The number of rooms for the quarter increased from 5,355 rooms in 2015 to 5,680 rooms in 2016 due to acquisitions. Total room expenses related to the three hotels acquired during or subsequent to the first quarter of 2015 contributed $910 of the increase in room expenses. For the 35 comparable hotels, total room operating expenses increased $909, or 7.1%, for the second quarter of 2016. Expenses increased due to increased salary and benefits.

The remaining hotel operating expenses increased $1,850, from $21,570 in the second quarter of 2015 to $23,420 in the second quarter of 2016. The increase in remaining hotel operating expenses is mainly attributable to the three hotels acquired subsequent to the second quarter of 2015, which contributed $1,806 of the increase, implying that the increase attributable to the 35 comparable hotels was $44. Food and beverage expense increased primarily due to the Marina del Rey and Ft. Lauderdale hotels that were acquired during or subsequent to the second quarter of 2015, each of which have food and beverage operations whereas most of our other hotels have limited for sale food and beverage activities.

Depreciation and Amortization

Depreciation and amortization expense increased $218 from $12,063 for the three months ended June 30, 2015 to $12,281 for the three months ended June 30, 2016. The increase is due to the three hotels acquired subsequent to the second quarter of 2015, which contributed depreciation and amortization expense of $702, offset by lower depreciation at the 35 comparable hotels of $484, due to some assets being fully depreciated. Depreciation is generally recorded on our assets over 40 years for buildings, 20 years for land improvements, 15 years for building improvements and one to ten years for furniture, fixtures and equipment from the date of acquisition on a straight-line basis. Depreciable lives of hotel furniture, fixtures and equipment are generally between the date of acquisition and the date that the furniture, fixtures and equipment will be replaced. Amortization of franchise fees is recorded on a straight-line basis over the term of the respective franchise agreement.

Property Taxes, Ground Rent and Insurance

Total property taxes, ground rent and insurance expenses increased $760 from $4,254 for the three months ended June 30, 2015 to $5,014 for the three months ended June 30, 2016. The three hotels acquired during or subsequent to the second quarter of 2015 contributed $464 of the increase. The remaining increase is attributed to increased taxes at the 35 comparable hotels.

General and Administrative

General and administrative expenses principally consist of employee-related costs, including base payroll, bonuses and amortization of restricted stock and awards of long-term incentive plan (“LTIP”) units. These expenses also include corporate operating costs, professional fees and trustees’ fees. Total general and administrative expenses (excluding amortization of stock based compensation of $759 and $652 for the three months ended June 30, 2016 and 2015, respectively) increased $709 to $2,213 for the three months ended June 30, 2016 from $1,504 in the three months ended June 30, 2015, primary attributable to increased payroll costs, franchise taxes, office expenses.

Hotel Property Acquisition Costs and Other Charges

Hotel property acquisition costs and other charges decreased $226 from $524 for the three months ended June 30, 2015 to $298 for the three months ended June 30, 2016. Property acquisition costs of $297 in the 2016 period related to a prior acquisition for which final amounts were more than previously accrued. Acquisition-related costs are expensed when incurred.

Reimbursed Costs from Unconsolidated Real Estate Entities

Reimbursed costs from unconsolidated real estate entities, comprised of corporate payroll costs at the NewINK and Inland JVs and an entity which is 97.5% owned by affiliates of NorthStar and 2.5% by Mr. Fisher, where the Company is the employer, were $870 and $869 for the quarters ended June 30, 2016 and 2015, respectively. These reimbursement costs were offset by the cost reimbursements from unconsolidated real estate entities included in revenues.

Table of Contents

Interest and Other Income

Interest on cash and cash equivalents and other income decreased $151 from $166 for the three months ended June 30, 2015 to $15 for the three months ended June 30, 2016. $150 of the decrease is related to services provided to NorthStar in 2015.

Interest Expense, Including Amortization of Deferred Fees

Interest expense increased $240 from $6,852 for the three months ended June 30, 2015 to $7,092 for the three months ended June 30, 2016 and is comprised of the following (dollars in thousands):



	For the three months ended
	June 30, 2016		June 30, 2015		% Change

Mortgage debt interest	$	6,302	$	6,222	1.3	%
Credit facility interest and unused fees	510		177		188.1	%
Amortization of deferred financing costs	280		453		(38.2	)%
Total	$	7,092	$	6,852	3.5	%

The increase in interest expense for the three months ended June 30, 2016 as compared to the three months ended June 30, 2015 is primarily due to interest expense of $264 on a loan assumed subsequent to the second quarter of 2015 having a total principal balance of $22,600 on the Marina del Rey hotel, offset by $93 of interest expense in 2015 related to a mortgage that has been paid off for the Altoona hotel. The decrease in deferred financing costs relates to the lower loan costs for the new senior unsecured revolving credit facility. Interest expense on the Company's senior unsecured revolving credit facility increased due to increased utilization in the three months ended June 30, 2016 compared to the three months ended June 30, 2015.

Income from Unconsolidated Real Estate Entities

Income from unconsolidated real estate entities decreased $391 from $1,333 for the three months ended June 30, 2015 to $942 for the three months ended June 30, 2016. The decrease is due primarily to income on the Inland JV of $239, which is conducting renovations at multiple hotels and income on the NewINK JV of $703 for the three months ended June 30, 2016, compared to income of $602 on the Inland JV and income of $692 on the NewINK JV, and income of $39 for our 5% interest in a joint venture with Cerberus Capital Management (the "Torrance JV"), which we sold on December 30, 2015 for the three months ended June 30, 2015.

Loss on Sale from Unconsolidated Real Estate Entities

Loss on sale from unconsolidated real estate entities increased $8 from $0 for the three months ended June 30, 2015 to $8 for the three months ended June 30, 2016. The increase is due to finalizing the sale prorations of Torrance JV.

Income Tax Expense

Income tax expense increased $154 from $25 for the three months ended June 30, 2015 to $179 for the three months ended June 30, 2016. The increase was primarily due to increased income tax at our TRS Lessees in 2016. We are subject to income taxes based on the taxable income of our TRS Lessees at a combined federal and state tax rate of approximately 40%.

Net Income

Net income was $12,250 for the three months ended June 30, 2016, compared to net income of $12,845 for the three months ended June 30, 2015. The change in net income was due to the factors discussed above.

Material Trends or Uncertainties

We are not aware of any material trends or uncertainties, favorable or unfavorable, that may be reasonably anticipated to have a material impact on either the capital resources or the revenues or income to be derived from the acquisition and operation of properties, loans and other permitted investments, other than those referred to in this report and in the risk factors identified in our Annual Report on Form 10-K for the year ended December 31, 2015.

Table of Contents

Comparison of the six months ended June 30, 2016 to the six months ended June 30, 2015

Results of operations for the six months ended June 30, 2016 include the operating activities of our 38 wholly owned hotels and our investments in the NewINK JV and Inland JV. We wholly owned 34 hotels at January 1, 2015 and owned a 10.3% joint venture interest in the NewINK JV, 10.0% joint venture interest in the Inland JV and a 5.0% interest in the Torrance JV. We acquired one hotel in San Diego, CA (the "Gaslamp" hotel) on February 25, 2015, one hotel in Dedham, MA on July 17, 2015, one hotel in Ft. Lauderdale, FL on August 17, 2015 and one hotel in Marina del Rey, CA on September 17, 2015.

Revenues

Revenue, which consists primarily of room, food and beverage and other operating revenues from our wholly owned hotels, was as follows for the periods indicated (dollars in thousands):



	Six Months Ended
	June 30, 2016		June 30, 2015		% Change
Room	$	136,702	$	122,729	11.4	%
Food and beverage	3,234		2,522		28.2	%
Other	4,990		4,427		12.7	%
Cost reimbursements from unconsolidated real estate entities	1,924		1,717		12.1	%
Total revenue	$	146,850	$	131,395	11.8	%

Total revenue was $146,850 for the six months ended June 30, 2016, up $15,455 compared to total revenue of $131,395 for the corresponding 2015 period. Total revenue related to the four hotels acquired during or subsequent to the six months ended June 30, 2015 contributed $13,106 of the increase. Since all of our hotels are select-service or limited-service hotels, room revenue is the primary revenue source as these hotels do not have significant food and beverage revenue or large group conference facilities. Room revenue comprised 93.1% and 93.4% of total revenue for the six months ended June 30, 2016 and 2015, respectively. Room revenue was $136,702 and $122,729 for the six months ended June 30, 2016 and 2015, respectively, with $11,907 of the increase in 2016 attributable to the four hotels acquired during or subsequent to the six months ended June 30, 2015. For the 34 comparable hotels owned by us throughout both the 2016 and 2015 periods, room revenue was up $2,066, or 1.7%, driven primarily by RevPAR growth of 1.5%.

Food and beverage revenue was $3,234 and $2,522 for the six months ended June 30, 2016 and 2015, respectively. The increase of $667 relates primarily to the Marina del Rey, Ft. Lauderdale and Gaslamp hotels, which were acquired during or subsequent to the six months ended June 30, 2015.

Other operating revenue, comprised of meeting room, gift shop, in-room movie and other ancillary amenities revenue, was $4,990 and $4,427 for the six months ended June 30, 2016 and 2015, respectively. The increase in other operating revenue is primarily related to the four hotels acquired during or subsequent to the six months ended June 30, 2015.

Cost reimbursements from unconsolidated real estate entities, comprised of payroll costs at the NewINK and Inland JVs and an entity which is 97.5% owned by affiliates of NorthStar and 2.5% by Mr. Fisher, where the Company is the employer, were $1,924 and $1,717 for the six months ended June 30, 2016 and 2015, respectively. Costs increased due to an increase in the number of employees. These cost reimbursements were offset by the reimbursed costs from unconsolidated real estate entities included in operating expenses.

As reported by Smith Travel Research, industry RevPAR for the six months ended June 30, 2016 and 2015 increased 3.1% and 7.2%, respectively, in the 2016 and 2015 periods as compared to the respective prior year periods. RevPAR at our wholly owned hotels increased 1.5% and 9.4%, respectively, in the 2016 and 2015 periods as compared to the respective prior year periods.

Table of Contents



	For the six months ended June 30,
	2016						2015						Percentage Change
	Same Property (38 hotels)			Actual (38 hotels)			Same Property (38 hotels)			Actual (35 hotels)			Same Property (38 hotels)		Actual (38/35 hotels)
Occupancy	81.7		%	81.7		%	81.0		%	80.8		%	0.9	%	1.1	%
ADR	$	161.89		$	161.89		$	160.87		$	157.69		0.6	%	2.7	%
RevPAR	$	132.26		$	132.26		$	130.28		$	127.45		1.5	%	3.8	%

The RevPAR increase of 1.5% was due to an increase in ADR of 0.6% and an increase in occupancy of 0.9%. As the lodging cycle matures, occupancy growth stabilizes and hotels drive most of their increases in room revenue through increases in rates.

Hotel Operating Expenses

Hotel operating expenses consist of the following for the periods indicated (dollars in thousands):



	For the six months ended
	June 30, 2016		June 30, 2015		% Change
Hotel operating expenses:
Room	$	28,385	$	23,696	19.8	%
Food and beverage	2,423		1,820		33.1	%
Telephone	851		825		3.2	%
Other	1,227		1,188		3.3	%
General and administrative	11,196		9,971		12.3	%
Franchise and marketing fees	11,136		10,055		10.8	%
Advertising and promotions	2,696		2,411		11.8	%
Utilities	4,617		4,426		4.3	%
Repairs and maintenance	6,359		5,677		12.0	%
Management fees	4,613		4,013		15.0	%
Insurance	675		586		15.2	%
Total hotel operating expenses	$	74,178	$	64,668	14.7	%

Table of Contents

Hotel operating expenses increased $9,510 to $74,178 for the six months ended June 30, 2016 from $64,668 for the six months ended June 30, 2015. Total hotel operating expenses related to the four hotels acquired during or subsequent to the six months ended June 30, 2015 contributed $6,999 of the increase. For the 34 comparable hotels, total hotel operating expenses increased $2,511, or 3.9%.

Room expenses, which are the most significant component of hotel operating expenses, increased $4,689, or 19.8%, from $23,696 in six months ended June 30, 2015 to $28,385 for the six months ended June 30, 2016. This compares to a 11.4% increase in room revenue over the same period in 2015 and a 6.1% increase in the number of rooms owned. The number of rooms for the year increased from 5,355 rooms in 2015 to 5,680 rooms in 2016 due to acquisitions subsequent to the six months ended June 30, 2015. Total room expenses related to the four hotels acquired during or subsequent to the six months ended June 30, 2015 contributed $2,482 of the increase in room expenses. For the 34 comparable hotels, total room operating expenses increased $2,207, or 9.6%, for the six months ended June 30, 2016. Expenses increased due to increased salary and benefits for housekeeping.

The remaining hotel operating expenses increased $4,821, from $40,972 for the six months ended June 30, 2015 to $45,793 for the six months ended June 30, 2016. The increase in remaining hotel operating expenses is mainly attributable to the four hotels acquired during or subsequent to the six months ended June 30, 2015, which contributed $4,517 of the increase, while the increase attributable to the 34 comparable hotels was $304, or 0.7%. Food and beverage expense increased primarily due to the Marina del Rey, Ft. Lauderdale and Gaslamp hotels that were acquired during or subsequent to the six months ended June 30, 2015, each of which have food and beverage operations whereas most of our other hotels have limited for sale food and beverage activities.

Depreciation and Amortization

Depreciation and amortization expense increased $1,170 from $23,586 for the six months ended June 30, 2015 to $24,756 million for the six months ended June 30, 2016. The increase is due to the four hotels acquired during or subsequent to the six months ended June 30, 2015, which contributed depreciation and amortization expense of $1,568, offset by lower depreciation at the 34 comparable hotels of $398, due to some assets being fully depreciated. Depreciation is generally recorded on our assets over 40 years for buildings, 20 years for land improvements, 15 years for building improvements and one to ten years for furniture, fixtures and equipment from the date of acquisition on a straight-line basis. Depreciable lives of hotel furniture, fixtures and equipment are generally between the date of acquisition and the date that the furniture, fixtures and equipment will be replaced. Amortization of franchise fees is recorded on a straight-line basis over the term of the respective franchise agreement.

Property Taxes, Ground Rent and Insurance

Total property taxes and insurance expenses increased $1,698 from $8,339 for the six months ended June 30, 2015 to $10,037 for the six months ended June 30, 2016. The four hotels acquired during or subsequent to the six months ended June 30, 2015 contributed $1,279 of the increase. The remaining increase is attributed to increased taxes at the 34 comparable hotels.

General and Administrative

General and administrative expenses principally consist of employee-related costs, including base payroll, bonuses and amortization of restricted stock and awards of LTIP units. These expenses also include corporate operating costs, professional fees and trustees’ fees. Total general and administrative expenses (excluding amortization of stock based compensation of $1,495 and $1,355 for the six months ended June 30, 2016 and 2015, respectively) increased $361 to $4,589 for the six months ended June 30, 2016 from $4,228 for the six months ended June 30, 2015, with the increase primarily due to higher employee compensation and office expenses.

Hotel Property Acquisition Costs and Other Charges

Hotel property acquisition costs and other charges decreased $474 from $784 for the six months ended June 30, 2015 to $310 for the six months ended June 30, 2016. Property acquisition costs of $297 in the 2016 period related to a prior acquisition for which final amounts were more than previously accrued. Acquisition-related costs are expensed when incurred.

Reimbursed Costs from Unconsolidated Real Estate Entities

Reimbursed costs from unconsolidated real estate entities, comprised of corporate payroll costs at the NewINK and Inland JVs and an entity which is 97.5% owned by affiliates of NorthStar and 2.5% by Mr. Fisher, where the Company is the employer, were $1,924 and $1,717 for the six months ended June 30, 2016 and 2015, respectively. Reimbursement costs increased due to an increase in the number of employees. These reimbursed costs were offset by the cost reimbursements from unconsolidated real estate entities included in revenues.

Table of Contents

Interest and Other Income

Interest on cash and cash equivalents and other income decreased $124 from $160 for the six months ended June 30, 2015 to $36 for the six months ended June 30, 2016. Of the decrease, $150 is related to services provided to NorthStar.

Interest Expense, Including Amortization of Deferred Fees

Interest expense increased $464 from $13,665 for the six months ended June 30, 2015 to $14,129 for the six months ended June 30, 2016 and is comprised of the following (dollars in thousands):



	For the six months ended
	June 30, 2016		June 30, 2015		% Change

Mortgage debt interest	$	12,571	$	12,413	1.3	%
Credit facility interest and unused fees	1,009		395		155.4	%
Amortization of deferred financing costs	549		857		(35.9	)%
Total	$	14,129	$	13,665	3.4	%

The increase in interest expense for the six months ended June 30, 2016 as compared to the six months ended June 30, 2015 is primarily due to interest expense of $527 on a loan assumed subsequent to the second quarter of 2015 having a total principal balance of $22,600 on the Marina del Rey hotel, offset by $189 of interest expense in 2015 related to a mortgage that has been paid off for the Altoona hotel. The decrease in deferred financing costs relates to the lower loan costs for the new senior unsecured revolving credit facility. Interest expense on the Company's senior unsecured revolving credit facility increased due to increased utilization in the six months ended June 30, 2016 compared to the six months ended June 30, 2015.

Loss on Early Extinguishment of Debt

Loss on early extinguishment of debt increased $4 for the six months ended June 30, 2016 from $0 the six months ended June 30, 2015, due to paying off the loan associated with the Altoona hotel in January 2016 instead of at the maturity date of April 2016.

Income from Unconsolidated Real Estate Entities

Income from unconsolidated real estate entities decreased $782 from income of $1,077 for the six months ended June 30, 2015 to income of $295 for the six months ended June 30, 2016. The decrease is due primarily to a loss on the Inland JV of $266, which is conducting renovations at multiple hotels, compared to income of $524 on the Inland JV and income on the NewINK JV of $561, compared to income of $493 on the NewINK JV and income of $60 for our 5% interest in a joint venture with Cerberus Capital Management (the "Torrance JV"), which we sold on December 30, 2015 for the six months ended June 30, 2015.

Loss on Sale from Unconsolidated Real Estate Entities

Loss on sale from unconsolidated real estate entities increased $8 from $0 for the six months ended June 30, 2015 to $8 for the six months ended June 30, 2016. The increase is due to the finalizing the sale prorations of Torrance JV.

Income Tax Expense

Income tax expense increased $154 from $25 for the six months ended June 30, 2015 to $179 for the six months ended June 30, 2016. We are subject to income taxes based on the taxable income of our TRS Lessees at a combined federal and state tax rate of approximately 40%.

Net Income

Net income was $15,572 for the six months ended June 30, 2016, compared to net income of $14,265 for the six months ended June 30, 2015. The change in net income was due to the factors discussed above.

Table of Contents

Non-GAAP Financial Measures

We consider the following non-GAAP financial measures useful to investors as key supplemental measures of our operating performance: (1) FFO, (2) Adjusted FFO, (3) EBITDA, (4) Adjusted EBITDA and (5) Adjusted Hotel EBITDA. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income or loss as prescribed by GAAP as a measure of our operating performance.

FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA do not represent cash generated from operating activities under GAAP and should not be considered as alternatives to net income or loss, cash flows from operations or any other operating performance measure prescribed by GAAP. FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA are not measures of our liquidity, nor are FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA indicative of funds available to fund our cash needs, including our ability to make cash distributions. These measurements do not reflect cash expenditures for long-term assets and other items that have been and will be incurred. FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA may include funds that may not be available for management’s discretionary use due to functional requirements to conserve funds for capital expenditures, property acquisitions, and other commitments and uncertainties.

We calculate FFO in accordance with standards established by the National Association of Real Estate Investment

Trusts ("NAREIT"), which defines FFO as net income or loss (calculated in accordance with GAAP), excluding gains or losses from sales of real estate, impairment write-downs, the cumulative effect of changes in accounting principles, plus depreciation and amortization (excluding amortization of deferred financing costs), and after adjustments for unconsolidated partnerships and joint ventures following the same approach. We believe that the presentation of FFO provides useful information to investors regarding our operating performance because it measures our performance without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of real estate assets and certain other items that we believe are not indicative of the property level performance of our hotel properties. We believe that these items reflect historical cost of our asset base and our acquisition and disposition activities and are less reflective of our ongoing operations, and that by adjusting to exclude the effects of these items, FFO is useful to investors in comparing our operating performance between periods and between REITs that also report FFO using the NAREIT definition.

We calculate Adjusted FFO by further adjusting FFO for certain additional items that are not addressed in NAREIT’s definition of FFO, including hotel property acquisition costs and other charges, losses on the early extinguishment of debt and similar items related to our unconsolidated real estate entities that we believe do not represent costs related to recurring hotel operations. We believe that Adjusted FFO provides investors with another financial measure that may facilitate comparisons of operating performance between periods and between REITs that make similar adjustments to FFO.

Table of Contents

The following is a reconciliation of net income to FFO and Adjusted FFO for the three and six months ended June 30, 2016 and 2015 (in thousands, except share data):



	For the three months ended						For the six months ended
	June 30,						June 30,
	2016			2015			2016			2015
Funds From Operations (“FFO”):
Net income	$	12,250		$	12,845		$	15,572		$	14,265
Noncontrolling interests	(82		)	(82		)	(104		)	(90		)
Loss on sale from unconsolidated real estate entities	8			—			8			—
Depreciation	12,227			12,016			24,649			23,493
Adjustments for unconsolidated real estate entity items	2,015			1,853			3,976			3,664
FFO attributable to common shareholders	26,418			26,632			44,101			41,332
Hotel property acquisition costs and other charges	298			524			310			784
Loss on early extinguishment of debt	—			—			4			—
Adjustments for unconsolidated real estate entity items	13			80			23			92
Adjusted FFO attributable to common shareholders	$	26,729		$	27,236		$	44,438		$	42,208
Weighted average number of common shares
Basic	38,299,132			38,211,833			38,286,790			37,618,234
Diluted	38,734,987			38,618,824			38,704,693			38,022,675

Diluted weighted average common share count used for calculation of adjusted FFO per share may differ from diluted weighted average common share count used for calculation of GAAP Net Income per share if Net Income per share is negative and Adjusted FFO is positive. Unvested restricted shares and unvested LTIP units that could potentially dilute basic earnings per share in the future would not be included in the computation of diluted loss per share for the periods where a loss has been recorded because they would have been anti-dilutive for the periods presented.

We calculate EBITDA for purposes of the credit facility debt covenants as net income or loss excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; (3) depreciation and amortization; and (4) unconsolidated real estate entity items including interest, depreciation and amortization excluding gains or losses from sales of real estate. We believe EBITDA is useful to investors in evaluating our operating performance because it helps investors compare our operating performance between periods and between REITs by removing the impact of our capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from our operating results. In addition, we use EBITDA as one measure in determining the value of hotel acquisitions and dispositions.

We calculate Adjusted EBITDA by further adjusting EBITDA for certain additional items, including hotel property acquisition costs and other charges, gains or losses on the sale of real estate, losses on the early extinguishment of debt, amortization of non-cash share-based compensation and similar items related to our unconsolidated real estate entities which we believe are not indicative of the performance of our underlying hotel properties entities. We believe that Adjusted EBITDA provides investors with another financial measure that may facilitate comparisons of operating performance between periods and between REITs that report similar measures.

Table of Contents

The following is a reconciliation of net income to EBITDA and Adjusted EBITDA for the three and six months ended June 30, 2016 and 2015 (in thousands):



	For the three months ended						For the six months ended
	June 30,						June 30,
	2016			2015			2016			2015
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”):
Net income	$	12,250		$	12,845		$	15,572		$	14,265
Interest expense	7,092			6,852			14,129			13,665
Income tax expense	179			25			179			25
Depreciation and amortization	12,281			12,063			24,756			23,586
Adjustments for unconsolidated real estate entity items	3,968			3,750			7,950			7,414
Noncontrolling interests	(82		)	(82		)	(104		)	(90		)
EBITDA	35,688			35,453			62,482			58,865
Hotel property acquisition costs and other charges	298			524			310			784
Loss on early extinguishment of debt	—			—			4			—
Adjustments for unconsolidated real estate entity items	27			86			36			121
Loss on sale from unconsolidated real estate entities	8			—			8			—
Share based compensation	759			651			1,495			1,355
Adjusted EBITDA	$	36,780		$	36,714		$	64,335		$	61,125

Adjusted Hotel EBITDA is defined as net income before interest, income taxes, depreciation and amortization, corporate general and administrative, hotel property acquisition costs, loss on early extinguishment of debt, interest and other income and income or loss from unconsolidated real estate entities. We present Adjusted Hotel EBITDA because we believe it is useful to investors in comparing our hotel operating performance between periods and comparing our Adjusted Hotel EBITDA margins to those of our peer companies. Adjusted Hotel EBITDA represents the results of operations for our wholly owned hotels only.

The following is a presentation of Adjusted Hotel EBITDA for the three and six months ended June 30, 2016 and 2015 (in thousands):



		For the three months ended						For the six months ended
		June 30,						June 30,
		2016			2015			2016			2015

Net Income		12,250			12,845			15,572			14,250
Add:	Interest expense	7,092			6,852			14,129			13,665
	Income tax expense	179			25			179			25
	Depreciation and amortization	12,281			12,063			24,756			23,586
	General and administrative	2,972			2,156			6,084			5,583
	Hotel property acquisition costs and other charges	298			524			310			784
	Loss on early extinguishment of debt	—			—			4			—
	Loss on sale from unconsolidated real estate entities	8			—			8			—
Less:	Interest and other income	(15		)	(165		)	(36		)	(160		)
	Income from unconsolidated real estate entities	(942		)	(1,333		)	(295		)	(1,077		)
	Adjusted Hotel EBITDA	$	34,123		$	32,967		$	60,711		$	56,656

Table of Contents

Although we present FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA because we believe they are useful to investors in comparing our operating performance between periods and between REITs that report similar measures, these measures have limitations as analytical tools. Some of these limitations are:


•	FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;


•	FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect changes in, or cash requirements for, our working capital needs;


•	FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect funds available to make cash distributions;


•	EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debts;


•	Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may need to be replaced in the future, and FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect any cash requirements for such replacements;


•	Non-cash compensation is and will remain a key element of our overall long-term incentive compensation package, although we exclude it as an expense when evaluating our ongoing operating performance for a particular period using Adjusted EBITDA;


•	Adjusted FFO, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect the impact of certain cash charges (including acquisition transaction costs) that result from matters we consider not to be indicative of the underlying performance of our hotel properties; and


•	Other companies in our industry may calculate FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA differently than we do, limiting their usefulness as a comparative measure.

In addition, FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA do not represent cash generated from operating activities as determined by GAAP and should not be considered as alternatives to net income or loss, cash flows from operations or any other operating performance measure prescribed by GAAP. FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA are not measures of our liquidity. Because of these limitations, FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and using FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Adjusted Hotel EBITDA only supplementally. Our consolidated financial statements and the notes to those statements included elsewhere are prepared in accordance with GAAP.

Sources and Uses of Cash

Our principal sources of cash include net cash from operations and proceeds from debt and equity issuances. Our principal uses of cash include acquisitions, capital expenditures, operating costs, corporate expenditures, interest costs, debt repayments and distributions to equity holders.

As of June 30, 2016 and December 31, 2015, we had cash and cash equivalents of approximately $15,308 and $21,036, respectively. We are required to maintain at least a total of $10,000 of unrestricted cash and cash equivalents under certain non-recourse covenant guarantees related to debt in the NewINK JV and the Inland JV. Additionally, we had $183,720 available under our $250,000 senior unsecured revolving credit facility as of June 30, 2016.

For the six months ended June 30, 2016, net cash flows provided by operations were $39,612, driven by net income of $15,572, $26,508 of non-cash items, including $25,304 of depreciation and amortization and $1,495 of share-based compensation expense and a $4 of loss on early extinguishment of debt, offset by $295 related to income from unconsolidated entities. In addition, changes in operating assets and liabilities due to the timing of cash receipts, payments for real estate taxes, payments of corporate compensation and payments from our hotels resulted in net cash outflow of $2,468. Net cash flows used in investing activities were $10,940, primarily related capital improvements on our 38 wholly owned hotels of $11,774 and $3,235 related to required escrow deposits of restricted cash, reduced by distributions of $4,069 from unconsolidated real estate entities. Net cash flows used by financing activities were $34,400, comprised of $192 raised through our dividend reinvestment and share purchase plan ("DRSPP"), net borrowings on our senior unsecured revolving credit facility of $700, principal payments or payoffs on mortgage debt of $7,738, payments of deferred financing and offering costs of $51, and distributions to shareholders of $27,503.

Table of Contents

For the six months ended June 30, 2015, net cash flows provided by operations were $37,453, driven by net income of $14,265, $24,719 of non-cash items, including $24,441 of depreciation and amortization and $1,355 of share-based compensation expense, offset by $1,077 related to income from unconsolidated entities. In addition, changes in operating assets and liabilities due to the timing of cash receipts, payments for real estate taxes, payments of corporate compensation and payments from our hotels resulted in net cash outflow of $1,531. Net cash flows used in investing activities were $101,892, primarily related to the purchase of the Residence Inn San Diego Gaslamp for $90,155, capital improvements on our 35 wholly owned hotels of $9,154, $6,515 related to the required escrow deposits of restricted cash, reduced by distributions of $3,932 from unconsolidated real estate entities. Net cash flows provided by financing activities were $67,437, comprised of $120,789 raised from our issuance of commons shares in our January 2015 underwritten public offering and through our DRSPP, net repayments on our senior secured revolving credit facility of $22,500, principal payments or payoffs on mortgage debt of $6,342, payments of deferred financing and offering costs of $2,375, distributions to shareholders of $22,113 and repurchase of vested common shares of $22.

In January 2015, we changed the monthly dividend and distribution from $0.08 to $0.10 per common share and LTIP unit. In March 2016, we changed the monthly dividend and distribution from $0.10 to $0.11 per common share and LTIP unit. We declared total dividends of $0.60 and $0.64 per common share and LTIP unit for the six months ended June 30, 2015 and 2016, respectively.

Liquidity and Capital Resources

At June 30, 2016, our leverage ratio was 41.0% based on the ratio of our net debt (total debt outstanding before deferred financing costs less unrestricted cash and cash equivalents) to hotel investments at cost, including our JV investments. Over the past several years, we have maintained a leverage ratio between the mid-30s and the low 50s to fund our acquisitions and investments in joint ventures. At June 30, 2016, we have total debt of $600,834 at an average rate of approximately 4.4%. Accordingly, our debt coverage ratios are currently in a favorable position and, as a result, we are comfortable in this leverage range and believe we have the capacity and flexibility to take advantage of acquisition opportunities as they arise. We intend to continue to fund our investments with a prudent balance of debt and equity. We will pay down borrowings on our senior unsecured revolving credit facility with excess cash flow until we find other uses of cash such as investments in our existing hotels, hotel acquisitions or further joint venture investments.

At June 30, 2016 and December 31, 2015, we had $66,280 and $65,580, respectively, in outstanding borrowings under our senior unsecured revolving credit facility. At June 30, 2016, the maximum borrowing availability under the senior unsecured revolving credit facility was approximately $250,000. We also had mortgage debt on individual hotels aggregating $534,554 and $542,292 at June 30, 2016 and December 31, 2015, respectively.

The senior unsecured credit facility contains representations, warranties, covenants, terms and conditions customary for transactions of this type, including a maximum leverage ratio, a minimum fixed charge coverage ratio and minimum net worth financial covenants, limitations on (i) liens, (ii) incurrence of debt, (iii) investments, (iv) distributions, and (v) mergers and asset dispositions, covenants to preserve corporate existence and comply with laws, covenants on the use of proceeds of the senior unsecured revolving credit facility and default provisions, including defaults for non-payment, breach of representations and warranties, insolvency, non-performance of covenants, cross-defaults and guarantor defaults. We were in compliance with all financial covenants at June 30, 2016. We expect to meet all financial covenants during the remainder of 2016 based upon our current projections.

We expect to meet our short-term liquidity requirements generally through net cash provided by operations, existing cash balances and, if necessary, short-term borrowings under our senior unsecured revolving credit facility or through the encumbrance of any unencumbered hotels. We believe that our net cash provided by operations will be adequate to fund operating obligations, pay interest on any borrowings and fund dividends in accordance with the requirements for qualification as a REIT under the Code. We expect to meet our long-term liquidity requirements, such as hotel property acquisitions and debt maturities or repayments through additional long-term secured and unsecured borrowings, the issuance of additional equity or debt securities or the possible sale of existing assets.

Through our $25 million DRSPP, which was established in January 2014, shareholders may purchase additional common shares by reinvesting some or all of the cash dividends received on our common shares. Shareholders may also make optional cash purchases of our common shares subject to certain limitations detailed in the prospectus for the DRSPP. As of June 30, 2016, we issued 14,873 shares under the DRSPP at a weighted average price of $22.31. As of June 30, 2016, there was approximately $24.7 million available for issuance under the DRSPP.

Table of Contents

In January 2014, we also established our ATM Plan whereby, from time to time, we may publicly offer and sell our common shares having an aggregate maximum offering price of up to $50 million of our common shares by means of ordinary brokers’ transactions on the New York Stock Exchange, in negotiated transactions or in transactions that are deemed to be “at-the-market” offerings as defined in Rule 415 under the Securities Act with Cantor Fitzgerald & Co. acting as sales agent pursuant to a Sales Agreement (the “Cantor Sales Agreement”). On January 13, 2015, the Company entered into a Sales Agreement (the “Barclays Sales Agreement”) with Barclays Capital Inc. (“Barclays”) to add Barclays as an additional sales agent under the Company’s ATM Plan. For the six months ended June 30, 2016, we did not issue any shares under the ATM Plan. Total shares issued under the ATM Plan are 880,820 at a weighted average price of $23.54 raising net proceeds after sales commissions and fees of approximately $20,736. As of June 30, 2016, there was approximately $29.3 million available for issuance under the ATM Plan.

We intend to continue to invest in hotel properties as suitable opportunities arise. We intend to finance our future investments with free cash flow, the net proceeds from additional issuances of common and preferred shares, issuances of common units in our Operating Partnership or other securities, borrowings or asset sales. The success of our acquisition strategy depends, in part, on our ability to access additional capital through other sources. There can be no assurance that we will continue to make investments in properties that meet our investment criteria. Additionally, we may choose to dispose of certain hotels as a means to provide liquidity.

Dividend Policy

Our current common share dividend policy is generally to distribute, annually, approximately 100% of our annual taxable income. The amount of any dividends is determined by our Board of Trustees. In January 2015, our Board of Trustees approved an increase in our monthly dividend and distribution to $0.10 per common share and LTIP unit. In March 2016, our Board of Trustees approved an increase in our monthly dividend and distribution to $0.11 per common share and LTIP unit. The aggregate amount of dividends and distributions declared for the six months ended June 30, 2016 were $0.64 per common share and LTIP unit.

Capital Expenditures

We intend to maintain each hotel property in good repair and condition and in conformity with applicable laws and regulations and in accordance with the franchisors' standards and any agreed-upon requirements in our management and loan agreements. After we acquire a hotel property, we may be required to complete a property improvement plan (“PIP”) in order to be granted a new franchise license for that particular hotel property. PIPs are intended to bring the hotel property up to the franchisors' standards. Certain of our loans require that we escrow, for property improvement purposes, at the hotels collateralizing these loans, amounts up to 5% of gross revenue from such hotels. We intend to spend amounts necessary to

comply with any reasonable loan or franchisor requirements and otherwise to the extent that such expenditures are in the best interest of the hotel. To the extent that we spend more on capital expenditures than is available from our operations, we intend to fund those capital expenditures with available cash and borrowings under our senior unsecured revolving credit facility.

For the three months ended June 30, 2016 and 2015, we invested approximately $8.3 million and $4.7 million, respectively, and for the six months ended June 30, 2016 and 2015, we invested approximately $18.1 million and $10.6 million, respectively, on capital investments in our hotels, respectively. Of the $8.3 million and $18.1 million, respectively, spent in the three and six months ended June 30, 2016, $5.7 million and $13.2 million, respectively, related to planned renovations, discretionary and emergency expenditures and $2.6 million and $4.9 million was related to the expansions of our Silicon Valley properties. We expect to invest an additional $11.3 million on renovations, discretionary and emergency expenditures on our existing hotels for the remainder of 2016.

The Company is planning to develop and expand three of the Silicon Valley hotels it acquired in June 2014. The expansions are expected to include a new lobby and public spaces in each location. As part of this expansion, the Company is nearing completion of the 32-room expansion of the Residence Inn Mountain View. We expect to commence the expansions of the two Sunnyvale Residence Inns in late 2016. While we do not have final budgets for these projects, we currently anticipate that total expenditures will be approximately $80 million to $85 million. We have spent $8.5 million on the expansions through June 30, 2016 and expect to spend approximately $5.6 million more through the remainder of 2016.

Table of Contents

Contractual Obligations

The following table sets forth our contractual obligations as of June 30, 2016 and the effect these obligations are expected to have on our liquidity and cash flow in future periods (in thousands). We had no material off-balance sheet arrangements at June 30, 2016, other than non-recourse debt associated with the NewINK JV and the Inland JV as discussed below.



	Payments Due by Period
Contractual Obligations	Total		Less Than One Year		One to Three Years		Three to Five Years		More Than Five Years
Corporate office lease (1)	$	8,347	$	231	$	1,517	$	1,604	$	4,995
Revolving credit facility, including interest (2)	76,874		1,824		4,496		70,554		—
Ground leases	76,253		607		2,432		2,487		70,727
Property loans, including interest (2)	701,457		14,647		58,924		65,573		562,313
Total	$	862,931	$	17,309	$	67,369	$	140,218	$	638,035


(1)	The Company entered into a new corporate office lease in 2015. The lease is for eleven years and includes a 12-month rent abatement period and certain tenant improvement allowances. The Company will share the space with related parties and will be reimbursed for the pro-rata share of rentable space occupied by related parties.


(2)	Does not reflect paydowns or additional borrowings under the senior unsecured revolving credit facility after June 30, 2016. Interest payments are based on the interest rate in effect as of June 30, 2016. See Note 8, “Debt” to our unaudited consolidated financial statements for additional information relating to our property loans.

In addition to the above listed obligations, we pay management and franchise fees to our hotel management companies and franchisors based on the revenues of our hotels.

The Company’s ownership interests in the NewINK JV and the Inland JV are subject to change in the event that either we or NorthStar calls for additional capital contributions to the respective JVs, as applicable, necessary for the conduct of that JV's business, including contributions to fund costs and expenses related to capital expenditures. We manage the NewINK JV and Inland JV and will receive a promote interest in the applicable JV if it meets certain return thresholds. NorthStar may also approve certain actions by its JVs without the Company’s consent, including certain property dispositions conducted at arm’s length, certain actions related to the restructuring of the JVs and removal of the Company as managing member in the event the Company fails to fulfill its material obligations under the respective joint venture agreements.

In connection with certain non-recourse mortgage loans in either the NewINK JV or Inland JV, our Operating Partnership could require us to repay our pro rata share of portions of each respective JV's indebtedness in connection with certain customary non-recourse carve-out provisions such as environmental conditions, misuse of funds and material misrepresentations.

Inflation

Operators of hotels, in general, possess the ability to adjust room rates daily to reflect the effects of inflation. However, competitive pressures may limit the ability of our management companies to raise room rates.

Seasonality

Demand for our hotels is affected by recurring seasonal patterns. Generally, we expect that we will have lower revenue, operating income and cash flow in the first and fourth quarters and higher revenue, operating income and cash flow in the second and third quarters. These general trends are, however, influenced by overall economic cycles and the geographic locations of our hotels.

Table of Contents

Critical Accounting Policies

Our consolidated financial statements have been prepared in conformity with GAAP, which requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of our financial statements and the reported amounts of revenues and expenses during the reporting period. While we do not believe the reported amounts would be materially different, application of these policies involves the exercise of judgment and the use of assumptions as to future uncertainties and, as a result, actual results could differ from these estimates. We evaluate our estimates and judgments on an ongoing basis. We base our estimates on experience and on various other assumptions that are believed to be reasonable under the circumstances. All of our significant accounting policies, including certain critical accounting policies, are disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015.

Recently Issued Accounting Standards

Refer to footnote three, Recently Issued Accounting Standards for all new recently issued accounting standards.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

We may be exposed to interest rate changes primarily as a result of our assumption of long-term debt in connection with our acquisitions. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flows and to lower overall borrowing costs. To achieve these objectives, we will seek to borrow primarily at fixed rates or variable rates with the lowest margins available and, in some cases, with the ability to convert variable rates to fixed rates. With respect to variable rate financing, we will assess interest rate risk by identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities.

The Company estimates the fair value of its fixed rate debt by discounting the future cash flows of each instrument at estimated market rates. Rates take into consideration general market conditions, maturity and fair value of the underlying collateral. The estimated fair value of the Company’s fixed rate debt at June 30, 2016 and December 31, 2015 was $536,794 and $522,713, respectively.

At June 30, 2016, our consolidated debt was comprised of floating and fixed interest rate debt. The fair value of our fixed rate debt indicates the estimated principal amount of debt having the same debt service requirements that could have been borrowed at the date presented, at then current market interest rates. The following table provides information about the maturities of our financial instruments as of June 30, 2016 that are sensitive to changes in interest rates (dollars in thousands):



	2016		2017		2018		2019			2020			Thereafter		Total/ Weighted Average			Fair Value
Floating rate:
Debt	—		—		—		$	66,280		—			—		$	66,280		$	66,276
Average interest rate (1)	—		—		—		2.56		%	—			—		2.56		%
Fixed rate:
Debt	$2,159		$4,302		$5,374		$	7,340		$	9,899		$505,480		$	534,554		$	536,794
Average interest rate	4.77	%	4.76	%	4.69	%	4.68		%	4.67		%	4.65	%	4.65		%

(1) Weighted average interest rate based on borrowings at LIBOR of 0.47% plus a margin of 1.95% and prime rate of 4.45% at June 30, 2016.

We estimate that a hypothetical 100 basis points increase on the variable interest rate would result in additional interest expense of approximately $663 annually. This assumes that the amount outstanding under our floating rate debt remains $66,280, the balance as of June 30, 2016

Table of Contents

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(b) as of the end of the period covered by this report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that these disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

Item 1A. Risk Factors.

There have been no material changes in the risk factors described in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Table of Contents

Item 6. Exhibits.

The following exhibits are filed as part of this report:



Exhibit Number		Description of Exhibit


3.1		Articles of Amendment and Restatement of Chatham Lodging Trust ⁽¹⁾

3.2		Second Amended and Restated Bylaws of Chatham Lodging Trust⁽²⁾

31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1*		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS		XBRL Instance Document

101.SCH		XBRL Taxonomy Extension Schema Document

101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		XBRL Taxonomy Extension Label Linkbase Document

101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document



*		Furnished herewith. Such certification shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

(1	)	Incorporated by reference to Exhibit 3.1 to the Company's Annual Report on Form 10-K filed with the SEC on February 29, 2016 (File No. 001-34693).

(2	)	Incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed with the SEC on April 21, 2015 (File No. 001-34693).

Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



		CHATHAM LODGING TRUST

Dated:	August 3, 2016	By: /s/ JEREMY B. WEGNER
		Jeremy B. Wegner
		Senior Vice President and Chief Financial Officer
		(Principal Financial and Accounting Officer)

Chatham Lodging Trust - 10-Q quarterly report FY2016 Q2

What is the market capitalization of a company?

DISCLAIMER

Contact

Links