8-K/A 1 d8ka.htm FORM 8-K AMENDMENT NO. 1 Form 8-K Amendment No. 1

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K/A

 

 

AMENDMENT NO. 1 TO

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Original Report (earliest event reported): November 7, 2008

 

 

APPLE REIT NINE, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Virginia   333-147414   26-1379210

(State or other jurisdiction

of incorporation)

  (Commission File Number)  

(I.R.S. Employer

Identification Number)

 

814 East Main Street, Richmond, Virginia   23219
(Address of principal executive offices)   (Zip Code)

(804) 344-8121

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Apple REIT Nine, Inc. hereby amends Item 9.01 of its Current Report on Form 8-K dated November 7, 2008 and filed (by the required date) on November 12, 2008 for the purpose of filing certain financial statements and information. In accordance with Rule 12b-15 under the Securities Exchange Act of 1934, as amended, this Amendment No. 1 sets forth the complete text of the item as amended.

 

Item 9.01 Financial Statements and Exhibits.

 

(a) Financial statements of business acquired.

Bristol, Virginia – Courtyard Marriott

(Audited)

 

Report of Independent Auditors

   3

Balance Sheets – December 31, 2007 and 2006

   4

Statements of Operations – Years Ended December 31, 2007 and 2006

   5

Statements of Cash Flows – Years Ended December 31, 2007 and 2006

   6

Statements of Owner’s Equity – Years Ended December 31, 2007 and 2006

   7

Notes to Financial Statements

   8

(Unaudited)

 

Balance Sheets – September 30, 2008 and December 31, 2007

   12

Statements of Operations – Nine Months Ended September 30, 2008 and 2007

   13

Statements of Cash Flows – Nine Months Ended September 30, 2008 and 2007

   14

 

(b) Pro forma financial information.

The below pro forma financial information pertains to the hotel referred to in the financial statements (see (a) above) and to a separate group of recently purchased hotels.

Apple REIT Nine, Inc. (Unaudited)

 

Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2008

   15

Notes to Pro Forma Condensed Consolidated Balance Sheet

   17

Pro Forma Condensed Consolidated Statements of Operations for the Year Ended December  31, 2007 and the Nine Months ended September 30, 2008

   18

Notes to Pro Forma Condensed Consolidated Statements of Operations

   23

 

(c) Shell company transactions.

Not Applicable.

 

(d) Exhibits.

None.

 

2


Report of Independent Auditors

Board of Directors

Apple REIT Nine, Inc.

We have audited the accompanying balance sheets of the Bristol, Virginia – Courtyard Marriot Hotel (the Hotel) as of December 31, 2007 and 2006, and the related statements of operations, cash flows, and owner’s equity for the years then ended. These financial statements are the responsibility of the Hotel’s former owner, Linden Hotel Properties, LLC. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Hotel’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Hotel’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Bristol, Virginia – Courtyard Marriot Hotel at December 31, 2007 and 2006, and the results of its operations and its cash flows for the years then ended in conformity with U.S. generally accepted accounting principles.

/s/ Ernst & Young LLP

Richmond, Virginia

December 10, 2008

 

3


Bristol, Virginia – Courtyard Marriott Hotel

Balance Sheets

 

     December 31
     2007    2006

Assets

     

Cash and cash equivalents

   $ 338,990    $ 9,917

Restricted cash-furniture, fixtures, and other escrows

     245,015      98,285

Accounts receivable

     122,510      129,809

Prepaid expenses and other assets, net

     200,471      219,984

Franchise fees, net

     56,613      60,133

Investment in real estate, net of accumulated depreciation of $1,330,910 and $988,491, respectively

     10,853,112      11,193,185
             

Total assets

   $ 11,816,711    $ 11,711,313
             

Liabilities and owner’s equity

     

Accounts payable and accrued expenses

   $ 551,655    $ 558,552

Mortgage payable

     9,857,163      9,960,589
             

Total liabilities

     10,408,818      10,519,141

Owner’s equity

     1,407,893      1,192,172
             

Total liabilities and owner’s equity

   $ 11,816,711    $ 11,711,313
             

See accompanying notes.

 

4


Bristol, Virginia – Courtyard Marriott Hotel

Statements of Operations

 

     Year Ended December 31
     2007    2006

Revenues

     

Rooms

   $ 4,228,483    $ 3,660,970

Other revenue

     377,882      427,383
             

Total revenues

     4,606,365      4,088,353
             

Operating expenses

     

Rooms

     1,101,567      1,105,841

Hotel administrative expenses

     386,754      328,639

Utilities

     183,917      179,016

Depreciation and amortization

     345,939      345,760

Taxes, insurance, and other

     149,624      140,151

Sales and marketing

     251,176      252,583

Property operation and maintenance

     160,383      156,577

Franchise and management fees

     382,990      320,351

General and administrative

     349,865      394,330
             

Total expenses

     3,312,215      3,223,248
             

Operating income

     1,294,150      865,105

Interest expense

     683,217      651,521
             

Net income

   $ 610,933    $ 213,584
             

See accompanying notes.

 

5


Bristol, Virginia – Courtyard Marriott Hotel

Statements of Cash Flows

 

     December 31  
     2007     2006  

Cash flows from operating activities

    

Net income

   $ 610,933     $ 213,584  

Adjustments to reconcile net income to cash provided by operating activities:

    

Depreciation and amortization

     345,939       345,760  

Changes in operating assets and liabilities:

    

Restricted cash

     (146,730 )     (98,285 )

Accounts receivable

     7,299       (87,540 )

Prepaid expenses and other assets

     19,513       8,307  

Accounts payable and accrued expenses

     (6,897 )     134,236  
                

Net cash provided by operating activities

     830,057       516,062  
                

Cash flows from investing activities

    

Purchase of property and equipment

     (2,346 )     (139 )
                

Net cash used in investing activities

     (2,346 )     (139 )
                

Cash flows from financing activities

    

Payment of financing costs

     —         (214,420 )

Payments on secured notes payable

     (103,426 )     (7,537,837 )

Proceeds from secured note payable

     —         10,000,000  

Contributions from owner

     320,070       510,357  

Distributions to owner

     (715,282 )     (3,284,437 )
                

Net cash used in financing activities

     (498,638 )     (526,337 )
                

Increase (decrease) in cash and cash equivalents

     329,073       (10,414 )

Cash and cash equivalents

    

Beginning of year

     9,917       20,331  
                

End of year

   $ 338,990     $ 9,917  
                

Supplemental information:

    

Cash paid for interest

   $ 661,775     $ 642,587  
                

See accompanying notes.

 

6


Bristol, Virginia – Courtyard Marriott Hotel

Statements of Owner’s Equity

 

     Year Ended December 31  
     2007     2006  

Owner’s equity at beginning of period

   $ 1,192,172     $ 3,752,668  

Distributions to owner

     (715,282 )     (3,284,437 )

Owner contributions

     320,070       510,357  

Net income

     610,933       213,584  
                

Owner’s equity at end of period

   $ 1,407,893     $ 1,192,172  
                

See accompanying notes.

 

7


Bristol, Virginia – Courtyard Marriott Hotel

Notes to Financial Statements

December 31, 2007 and 2006

1. Nature of Business and Significant Accounting Policies

Nature of Business

The accompanying financial statements present the financial information of the Bristol, Virginia – Courtyard Marriott Hotel (the Hotel) as of December 31, 2007 and 2006, and for the years then ended. The Hotel was owned by Linden Hotel Properties, LLC (the Company), a Virginia Limited Liability Company that was formed for the purpose of acquiring, owning, and operating hotels. The Hotel commenced operations in February 2004 and has 175 rooms operating under the Marriott franchise in Bristol, Virginia. On November 7, 2008, the Company sold the Hotel to Apple REIT Nine, Inc., a Virginia Corporation, for $18,650,000, including the assumption of the mortgage payable.

Basis of Accounting

The financial statements have been prepared on the accrual basis in accordance with accounting principles generally accepted in the United States.

Cash and Cash Equivalents

The Hotel considers all highly liquid instruments purchased with maturities of three months or less to be cash equivalents.

Restricted Cash

Restricted cash balances consist of amounts held in escrow for furniture, fixtures, and equipment reserves and for the payment of insurance premiums and taxes.

Accounts Receivable

Accounts receivable are comprised of trade receivables due from guests of the hotel and credit card receipts yet to be processed from guests of the hotel. The Hotel records an allowance for doubtful accounts when collection is deemed doubtful. Management has determined that no allowance was considered necessary at December 31, 2007 and 2006.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

8


Bristol, Virginia – Courtyard Marriott Hotel

Notes to Financial Statements (continued)

December 31, 2007 and 2006

 

1. Nature of Business and Significant Accounting Policies (continued)

 

Investment in Real Estate

Real estate is stated at cost, net of accumulated depreciation. Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets. Management estimates the useful lives of assets to be 39 years for buildings and improvements and 5 to 7 years for furniture, fixtures, and equipment.

Impairment of Long-Lived Assets

The Hotel’s management reviews the carrying value of tangible and intangible assets whenever significant events or changes in circumstances occur that might impair the recovery of these costs. Recovery is evaluated by measuring the carrying value of the assets against the associated future estimated cash flows. Management’s estimates of fair values are based on the best information available and require the use of estimates, judgment, and projections as considered necessary. As of December 31, 2007 and 2006, no impairment losses were recognized.

Revenue Recognition

Revenue is recognized as earned, which is generally defined as the date upon which a guest occupies a room or utilizes the hotel’s services.

Advertising costs

Advertising costs are expensed when incurred. Advertising expense for the years ended December 31, 2007 and 2006, was $68,872 and $93,337, respectively, which is included in sales and marketing expense in the accompanying statements of operations.

Income Taxes

The Hotel was owned by a limited liability company. The members of the Company separately accounted for the Hotel’s items of income, deductions, losses, and credits for federal and state income tax reporting.

 

9


Bristol, Virginia – Courtyard Marriott Hotel

Notes to Financial Statements (continued)

December 31, 2007 and 2006

 

2. Investment in Real Estate

Investment in real estate at December 31, 2007 and December 31, 2006, consisted of the following:

 

     2007     2006  

Land

   $ 850,000     $ 850,000  

Building and improvements

     11,068,354       11,066,105  

Furnishings and equipment

     265,668       265,571  
                

Total cost

     12,184,022       12,181,676  

Less accumulated depreciation

     (1,330,910 )     (988,491 )
                

Investment in real estate, net

   $ 10,853,112     $ 11,193,185  
                

Depreciation expense for the years ended 2007 and 2006 was $342,419 and $342,240.

3. Franchise Agreement

The Hotel operates as a Courtyard by Marriott under a franchise agreement. The Hotel is required to pay the franchisor a flat fee monthly for dues, software support, etc., and is required to pay franchise, marketing, and reservation service fees that are based on a percentage of gross room revenues. These fees totaled $417,185 and $354,367 for the years ended 2007 and 2006, respectively. Of these amounts, $238,149 and $205,151 are included in franchise and management fees for the years ended 2007 and 2006, respectively. The remaining amounts are included in sales and marketing expense and rooms expense.

The franchise agreement required an initial one-time fee of $70,400, which was recorded as an intangible asset. Amortization is calculated on a straight-line basis over 20 years, and began on the first day of operations.

Franchise fees at December 31, 2007 and 2006, consisted of the following:

 

     2007     2006  

Initial cost

   $ 70,400     $ 70,400  

Less accumulated amortization

     (13,787 )     (10,267 )
                

Franchise fees, net

   $ 56,613     $ 60,133  
                

Amortization expense for 2007 and 2006 was $3,520 in each period. The estimated aggregate amortization expense is $17,600 for the five succeeding fiscal years.

 

10


Bristol, Virginia – Courtyard Marriott Hotel

Notes to Financial Statements (continued)

December 31, 2007 and 2006

 

4. Related Parties

The Hotel pays a monthly management fee of $9,600 to Linden Properties Management Co. (the manager), an affiliate of the Company. For the years ending December 31, 2007 and 2006, the fees were $115,200 each year. The hotel records an accrual for management fees each month; however, payment has not been made since the hotel opened. As of December 31, 2007 and 2006, the hotel has an accrued management fee payable balance due to the manager of $460,800 and $345,600, respectively.

5. Mortgage Payable

Mortgage notes payable at December 31, 2007 and 2006, consisted of the following:

 

     2007    2006

Wells Fargo Bank note, collateralized by the Hotel, due monthly at $63,767, including interest of 6.585%, maturing August 2016

   $ 9,857,163    $ 9,960,589

The annual principal payment requirements are as follows:

 

2008

   $ 119,677

2009

     127,800

2010

     136,474

2011

     145,738

2012

     155,629

Thereafter

     9,171,845
      
   $ 9,857,163
      

 

11


Bristol, Virginia – Courtyard Marriott Hotel

Balance Sheets

 

     September 30
2008
   December 31
2007
     (Unaudited)     

Assets

     

Cash and cash equivalents

   $ 423,166    $ 338,990

Restricted cash-furniture, fixtures, and other escrows

     409,327      245,015

Accounts receivable

     121,421      122,510

Prepaid expenses and other assets, net

     175,999      200,471

Franchise fees, net

     53,973      56,613

Investment in real estate, net of accumulated depreciation of $1,587,850 and $$1,330,910, respectively

     10,596,388      10,853,112
             

Total assets

   $ 11,780,274    $ 11,816,711
             

Liabilities and owner’s equity

     

Accounts payable and accrued expenses

   $ 712,780    $ 551,655

Mortgage payable

     9,775,467      9,857,163
             

Total liabilities

     10,488,247      10,408,818

Owner’s equity

     1,292,027      1,407,893
             

Total liabilities and owner’s equity

   $ 11,780,274    $ 11,816,711
             

 

12


Bristol, Virginia – Courtyard Marriott Hotel

Statements of Operations

 

     September 30
2008
   September 30
2007
     (Unaudited)

Revenues

     

Rooms

   $ 3,363,271    $ 3,223,868

Other income

     268,915      308,077
             

Total revenues

     3,632,186      3,531,945

Operating expenses

     

Rooms

     777,682      821,996

Hotel administrative expenses

     296,313      291,868

Utilities

     145,468      142,942

Depreciation and amortization

     259,580      259,412

Taxes, insurance, and other

     129,351      118,164

Sales and marketing

     107,947      202,849

Property operation and maintenance

     121,427      120,727

Franchise and management fees

     299,717      291,486

General and administrative

     171,184      285,565
             

Total expenses

     2,308,669      2,535,009
             

Operating income

   $ 1,323,517    $ 996,936

Interest expense

     508,287      511,694
             

Net Income

   $ 815,230    $ 485,242
             

 

13


Bristol, Virginia – Courtyard Marriott Hotel

Statements of Cash Flows

 

     September 30
2008
    September 30
2007
 
     (Unaudited)  

Cash flows from operating activities

    

Net income

   $ 815,230     $ 485,242  

Adjustments to reconcile net income to net cash used in operating activities:

    

Depreciation and amortization

     259,580       259,412  

Changes in operating assets and liabilities:

    

Restricted cash

     (164,312 )     (119,872 )

Accounts receivable

     1,089       (39,226 )

Prepaid expenses and other assets

     24,472       2,953  

Accounts payable and accrued expenses

     161,125       89,745  
                

Net cash provided by operating activities

     1,097,184       678,254  
                

Cash flows from investing activities

    

Purchase of property and equipment

     (216 )     (2,249 )
                

Net cash used in investing activities

     (216 )     (2,249 )
                

Cash flows from financing activities

    

Payments on secured notes payable

     (81,696 )     (78,287 )

Contributions from owner

     12,882       289,427  

Distributions to owner

     (943,978 )     (402,659 )
                

Net cash used in financing activities

     (1,012,792 )     (191,519 )

Increase in cash and cash equivalents

     84,176       484,486  
                

Cash and cash equivalents

    

Beginning of period

     338,990       9,917  
                

End of period

   $ 423,166     $ 494,403  
                

Supplemental information

    

Cash paid for interest

   $ 492,206     $ 495,613  
                

The unaudited interim financial statements have been prepared in accordance with Article 10 of Regulation S-X. Accordingly, they do not include all of the information required by accounting principles generally accepted in the United States. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered for a fair presentation have been included. These unaudited interim financial statements should be read in conjunction with the Company’s audited financial statements as of and for the year ended December 31, 2007 included herein. Operating results for the nine month period ended September 30, 2008 are not necessarily indicative of the results that may be expected for the twelve month period ending December 31, 2008.

 

14


Apple REIT Nine, Inc.

Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2008 (unaudited)

(in thousands, except share data)

The following unaudited Pro Forma Condensed Consolidated Balance Sheet of Apple REIT Nine, Inc. gives effect to the following hotel acquisitions:

 

Franchise

  

Location

   Gross Purchase
Price (millions)
  

Actual Acquisition Date

Hilton Garden Inn

   Twinsburg, OH    $ 17.8    October 7, 2008

Hilton Garden Inn

   Lewisville, TX      28.0    October 16, 2008

Hilton Garden Inn

   Duncanville, TX      19.5    October 21, 2008

Residence Inn

   Beaumont, TX      16.9    October 29, 2008

Hilton Garden Inn

   Allen, TX      18.5    October 31, 2008

Hampton Inn & Suites

   Pueblo, CO      8.0    October 31, 2008

Courtyard

   Bristol, VA      18.7    November 7, 2008
Santa Clarita Hotels Portfolio (3 Hotels):

Hampton Inn

   Santa Clarita, CA      17.1    October 29, 2008

Residence Inn

   Santa Clarita, CA      16.6    October 29, 2008

Fairfield Inn

   Santa Clarita, CA      9.3    October 29, 2008
            
  

Total

   $ 170.4   
            

This Pro Forma Condensed Consolidated Balance Sheet also assumes all of the hotels had been leased to our wholly-owned taxable REIT subsidiaries pursuant to master hotel lease arrangements. The hotels acquired will be managed by affiliates of Texas Western Management Partners, L.P., Dimension Development Company, Gateway Hospitality Group, Inc. and LBAM-Investor Group, L.L.C., under separate management agreements.

Such pro forma information is based in part upon the historical Consolidated Balance Sheet of Apple REIT Nine, Inc. and the historical balance sheets of the hotel properties.

The following unaudited Pro Forma Condensed Consolidated Balance Sheet of Apple REIT Nine, Inc. is not necessarily indicative of what the actual financial position would have been assuming such transactions had been completed as of September 30, 2008, nor does it purport to represent the future financial position of Apple REIT Nine, Inc.

The unaudited Pro Forma Condensed Consolidated Balance Sheet should be read in conjunction with, and is qualified in its entirety by, the historical balance sheets of the acquired hotels.

 

15


Balance Sheet as of September 30, 2008 (unaudited)

(In thousands, except share data)

 

     Company
Historical
Balance Sheet
   Pro forma
Adjustments
        Total
Pro forma

ASSETS

           

Investment in hotel properties, net

   $ 60,675    $ 174,878    (A)    $ 235,553

Cash and cash equivalents

     196,030      (137,663)    (C)      58,367

Other assets, net

     3,747      2,504         6,251
                       

Total Assets

   $ 260,452    $ 39,719       $ 300,171
                       

LIABILITIES AND SHAREHOLDERS’ EQUITY

           

Liabilities:

           

Mortgage notes payable

   $ —      $ 36,215       $ 36,215

Accounts payable and accrued expenses

     312      3,504    (B)      3,816
                       

Total Liabilities

     312      39,719         40,031
                       

Preferred stock, authorized 30,000,000 shares

     —        —           —  

Series A preferred stock, no par value, authorized 400,000,000 shares

     —        —           —  

Series B convertible preferred stock, no par value, authorized 480,000 shares

     48      —           48

Common stock, no par value, authorized 400,000,000 shares

     264,528      —           264,528

Distributions greater than net income

     (4,436)      —           (4,436)
                       

Total Shareholders’ Equity

     260,140      —           260,140
                       

Total Liabilities and Shareholders’ Equity

   $ 260,452    $ 39,719       $ 300,171
                       

 

16


Notes to Pro Forma Condensed Consolidated Balance Sheet (unaudited)

 

(A) The estimated total purchase price for the 10 properties that have been purchased after September 30, 2008 consists of the following. This purchase price allocation is preliminary and subject to change.

 

(In thousands)    Twinsburg, OH
Hilton

Garden Inn
    Lewisville, TX
Hilton
Garden Inn
    Duncanville, TX
Hilton

Garden Inn
    Beaumont,
TX
Residence Inn
   Santa Clarita,
CA

Hampton Inn
    Santa Clarita,
CA

Residence Inn
    Santa Clarita,
CA

Fairfield Inn
   Allen, TX
Hilton
Garden Inn
    Pueblo, CO
Hampton
Inn & Suites
    Bristol, VA
Courtyard
    Total
Combined
       

Purchase price per contract

   $ 17,792     $ 28,000     $ 19,500     $ 16,900    $ 17,129     $ 16,600     $ 9,337    $ 18,500     $ 8,025     $ 18,650     $ 170,433    

Other closing and capitalized costs (credits) incurred

     (136 )     (1,069 )     (82 )     86      84       78       76      108       81       1,809       1,035    

Acquisition fee payable to Apple Suites Realty Group (2% of purchase price per contract)

     356       560       390       338      343       332       187      370       161       373       3,410    
                                                                                        

Investment in hotel properties

     18,012       27,491       19,808       17,324      17,556       17,010       9,600      18,978       8,267       20,832       174,878     (A )

Net other assets/(liabilities) assumed

     112       (2,700 )     (13,143 )     23      (31 )     (44 )     9      (10,409 )     (51 )     (10,981 )     (37,215 )   (B )
                                                                                        

Total purchase price

   $ 18,124     $ 24,791     $ 6,665     $ 17,347    $ 17,525     $ 16,966     $ 9,609    $ 8,569     $ 8,216     $ 9,851     $ 137,663     (C )
                                                                                        

 

(B) Represents other assets and liabilities assumed in the acquisition of the hotel including, mortgages payable, debt service escrows, operational charges and credits and prepaid or accrued property taxes.

 

(C) Represents the reduction of cash and cash equivalents by the amount utilized to fund the acquisitions.

 

17


Apple REIT Nine, Inc.

Pro Forma Condensed Consolidated Statements of Operations (unaudited)

For the year ended December 31, 2007 and nine months ended September 30, 2008

(in thousands, except per share data)

The following unaudited Pro Forma Condensed Consolidated Statements of Operations of Apple REIT Nine, Inc. gives effect to the following hotel acquisitions:

 

Franchise

  

Location

   Gross Purchase
Price (millions)
  

Actual Acquisition Date

Hilton Garden Inn

   Tucson, AZ    $ 18.4    July 31, 2008

Homewood Suites

   Charlotte, NC      5.7    September 24, 2008

Courtyard

   Santa Clarita, CA      22.7    September 24, 2008

Hampton Inn & Suites

   Allen, TX      12.5    September 26, 2008

Hilton Garden Inn

   Twinsburg, OH      17.8    October 7, 2008

Hilton Garden Inn

   Lewisville, TX      28.0    October 16, 2008

Hilton Garden Inn

   Duncanville, TX      19.5    October 21, 2008

Residence Inn

   Beaumont, TX      16.9    October 29, 2008

Hilton Garden Inn

   Allen, TX      18.5    October 31, 2008

Hampton Inn & Suites

   Pueblo, CO      8.0    October 31, 2008

Courtyard

   Bristol, VA      18.7    November 7, 2008
Santa Clarita Hotels Portfolio (3 Hotels):

Hampton Inn

   Santa Clarita, CA      17.1    October 29, 2008

Residence Inn

   Santa Clarita, CA      16.6    October 29, 2008

Fairfield Inn

   Santa Clarita, CA      9.3    October 29, 2008
            
  

Total

   $ 229.7   
            

These Pro Forma Condensed Consolidated Statements of Operations also assume all of the hotels had been leased to our wholly-owned taxable REIT subsidiaries pursuant to master hotel lease arrangements. The hotels acquired will be managed by affiliates of Texas Western Management Partners, L.P., Dimension Development Company, McKibbon Hotel Group, Inc., Gateway Hospitality Group, Inc. and LBAM-Investor Group, L.L.C., under separate management agreements.

Such pro forma information is based in part upon the historical Consolidated Statements of Operations of Apple REIT Nine, Inc. and the historical Statements of Operations of the hotel properties.

The following unaudited Pro Forma Condensed Consolidated Statements of Operations of Apple REIT Nine, Inc. are not necessarily indicative of what the actual financial results would have been assuming such transactions had been completed on the latter of January 1, 2007, or the date the hotel began operations nor do they purport to represent the future financial results of Apple REIT Nine, Inc.

The unaudited Pro Forma Condensed Consolidated Statements of Operations should be read in conjunction with, and is qualified in its entirety by the historical Statements of Operations of the acquired hotels.

 

18


Pro Forma Condensed Consolidated Statement of Operations (unaudited)

For the nine months ended September 30, 2008

(In thousands, except per share data)

 

    Company
Historical
Statement of
Operations
    Tucson,
AZ
Hilton
Garden

Inn (A)
    Chartlotte
Lakeside
Hotel, L.P.
Charlotte, NC
Homewood

Suites (A)
    Santa Clarita,
CA
Courtyard (A)
    Allen Stacy
Hotel, Ltd.
Allen, TX
Hampton Inn
& Suites (A)
    RSV
Twinsburg
Hotel, Ltd.
Twinsburg,
OH Hilton
Garden
Inn (A)
  SCI
Lewisville
Hotel, Ltd.
Lewisville, TX
Hilton
Garden Inn (A)
    SCI
Duncanville
Hotel, Ltd.
Duncanville,
TX Hilton
Garden Inn
(A)
  Beaumont,
TX
Residence

Inn (A)
 

Revenue:

                 

Room revenue

  $ 609     $ 1,342     $ 1,505     $ 2,581     $ 2,313     $ 2,823   $ 3,373     $ 3,144   $ 257  

Other revenue

    110       240       28       318       90       1,116     1,711       1,317     14  
                                                                   

Total revenue

    719       1,582       1,533       2,899       2,403       3,939     5,084       4,461     271  
                                                                   

Expenses:

                 

Operating expenses

    416       600       948       1,190       1,022       2,014     2,552       2,210     164  

General and administrative

    573       409       304       547       176       304     410       313     23  

Management and franchise fees

    46       155       136       258       165       336     281       374     18  

Taxes, insurance and other

    20       99       88       233       180       224     290       254     24  

Depreciation of real estate owned

    267       320       349       801       393       300     1,107       518     76  

Interest, net

    (1,865 )     331       914       816       507       474     837       618     48  
                                                                   

Total expenses

    (543 )     1,914       2,739       3,845       2,443       3,652     5,477       4,287     353  

Gain on debt cancellation

    —         —         (1,711 )     —         —         —       —         —       —    

Income tax expense

    —         —         —         —         —         —       —         —       —    
                                                                   

Net income (loss)

  $ 1,262     $ (332 )   $ 505     $ (946 )   $ (40 )   $ 287   $ (393 )   $ 174   $ (82 )
                                                                   

Basic and diluted earnings per common share

  $ 0.13                  
                       

Weighted average common shares outstanding -basic and diluted

    9,705                  
                       

 

19


Pro Forma Condensed Consolidated Statement of Operations (unaudited) (continued)

For the nine months ended September 30, 2008

(In thousands, except per share data)

 

     Santa Clarita
Hotels Portfolio
(3 Hotels) (A)
   SCI Allen
Hotel, Ltd.
Allen, TX
Hilton
Garden Inn (A)
   Pueblo, CO
Hampton Inn
& Suites (A)
   Bristol, VA
Courtyard (A)
   Pro forma
Adjustments
    Total
Pro forma

Revenue:

                

Room revenue

   $ 6,882    $ 3,151    $ 1,707    $ 3,363    $ —       $ 33,050

Other revenue

     173      1,005      52      269      —         6,443
                                          

Total revenue

     7,055      4,156      1,759      3,632      —         39,493
                                          

Expenses:

                

Operating expenses

     1,483      2,009      425      1,153      —         16,186

General and administrative

     1,853      292      204      467      750    (B)     6,625

Management and franchise fees

     525      361      192      300      —         3,147

Taxes, insurance and other

     497      256      86      129      —         2,380

Depreciation of real estate owned

     775      377      137      260      (5,680 )  (C)     4,913
                 4,913    (D)  

Interest, net

     671      436      74      508      (3,145 )  (E)     1,224
                                          

Total expenses

     5,804      3,731      1,118      2,817      (3,162 )     34,475

Gain on debt cancellation

     —        —        —        —        1,711    (E)     —  

Income tax expense

     —        —        —        —        —      (G)     —  
                                          

Net income (loss)

   $ 1,251    $ 425    $ 641    $ 815    $ 1,451     $ 5,018
                                          

Basic and diluted earnings per common share

                 $ 0.25
                    

Weighted average common shares outstanding - basic and diluted

                 10,352    (F)     20,057
                    

 

20


Pro Forma Condensed Consolidated Statement of Operations (unaudited)

For the year ended December 31, 2007

(In thousands, except per share data)

 

    Company
Historical
Statement of
Operations
    Chartlotte
Lakeside
Hotel, L.P.

Charlotte,
NC
Homewood

Suites (A)
    Santa Clarita,
CA
Courtyard (A)
    Allen Stacy
Hotel, Ltd.
Allen,

TX
Hampton

Inn
& Suites (A)
  RSV
Twinsburg
Hotel, Ltd.
Twinsburg,

OH Hilton
Garden
Inn (A)
  SCI
Lewisville
Hotel, Ltd.
Lewisville,
TX
Hilton
Garden Inn (A)
    SCI
Duncanville
Hotel, Ltd.
Duncanville,
TX

Hilton
Garden
Inn (A)
    Santa
Clarita
Hotels

Portfolio
(3 Hotels) (A)
  SCI Allen
Hotel, Ltd.
Allen,
TX
Hilton
Garden
Inn (A)

Revenue:

                 

Room revenue

  $ —       $ 2,735     $ 2,019     $ 2,873   $ 3,565   $ 1,198     $ 3,806     $ 10,119   $ 4,143

Other revenue

    —         55       310       106     1,637     652       1,888       386     1,345
                                                               

Total revenue

    —         2,790       2,329       2,979     5,202     1,850       5,694       10,505     5,488
                                                               

Expenses

                 

Operating expenses

    —         1,501       1,091       1,213     2,626     1,107       2,802       2,372     2,501

General and administrative

    15       460       464       220     416     195       408       2,254     405

Management and franchise fees

    —         248       205       204     439     100       435       770     472

Taxes, insurance and other

    —         115       169       195     263     122       258       657     259

Depreciation of real estate owned

    —         448       867       551     446     1,099       932       1,215     528

Interest, net

    2       47       612       587     612     690       1,070       1,059     592
                                                               

Total expenses

    17       2,819       3,408       2,970     4,802     3,313       5,905       8,327     4,757

Income tax expense

    —         —         —         —       —       —         —         —       —  
                                                               

Net income (loss)

  $ (17 )   $ (29 )   $ (1,079 )   $ 9   $ 400   $ (1,463 )   $ (211 )   $ 2,178   $ 731
                                                               

Basic and diluted earnings per common share

  $ (1,684.60 )                
                       

Weighted average common shares outstanding - basic and diluted

    —                    
                       

 

21


Pro Forma Condensed Consolidated Statement of Operations (unaudited) (continued)

For the year ended December 31, 2007

(In thousands, except per share data)

 

     Pueblo, CO
Hampton Inn

& Suites (A)
   Bristol, VA
Courtyard (A)
   Pro forma
Adjustments
    Total
Pro forma

Revenue:

          

Room revenue

   $ 2,063    $ 4,228    $ —       $ 36,749

Other revenue

     51      378      —         6,808
                            

Total revenue

     2,114      4,606      —         43,557
                            

Expenses

          

Operating expenses

     629      1,696      —         17,538

General and administrative

     263      737      1,000    (B)     6,837

Management and franchise fees

     239      383      —         3,495

Taxes, insurance and other

     92      150      —         2,280

Depreciation of real estate owned

     201      346      (6,633 )  (C)     5,179
           5,179    (D)  

Interest, net

     231      683      (4,433 )  (E)     1,752
                            

Total expenses

     1,655      3,995      (4,887 )     37,081

Income tax expense

     —        —        —      (G)     —  
                            

Net income (loss)

   $ 459    $ 611    $ 4,887     $ 6,476
                            

Basic and diluted earnings per common share

           $ 0.43
              

Weighted average common shares outstanding - basic and diluted

           15,125    (F)     15,125
              

 

22


Notes to Pro Forma Condensed Consolidated Statements of Operations (unaudited):

(A) Represents results of operations for the hotels on a pro forma basis as if the hotels were owned by the Company at January 1, 2007 for the respective period prior to acquisition by the Company. The Company was initially formed on November 9, 2007, and had no operations prior to that date. Additionally, four properties began operations subsequent to January 1, 2007 and had limited historical operational activity prior to their opening. These properties are as follows: Santa Clarita, California Courtyard opened in May 2007, Lewisville, Texas Hilton Garden Inn opened in August 2007, Tucson, Arizona Hilton Garden Inn opened in March 2008, and Beaumont, Texas Residence Inn opened August 2008.

(B) Represents adjustments to level of administrative and other costs associated with being a public company and owning additional properties, including the advisory fee, accounting and legal expenses, net of cost savings derived from owning multiple operating properties.

(C) Represents elimination of historical depreciation and amortization expense of the acquired properties.

(D) Represents the depreciation on the hotels acquired based on the purchase price allocation to depreciable property and the dates the hotels began operation. The weighted average lives of the depreciable assets are 39 years for building and seven years for furniture, fixtures and equipment (FF&E). These estimated useful lives are based on management’s knowledge of the properties and the hotel industry in general.

(E) Interest expense and gain on debt cancellation related to prior owner’s debt which was not assumed has been eliminated. Interest income has been adjusted for funds used to acquire properties as of January 1, 2007, or the dates the hotels began operations.

(F) Represents the weighted average number of shares required to be issued to generate the purchase price of each hotel, net of any debt assumed. The calculation assumes all properties were acquired on the latter of January 1, 2007, or the dates the hotels began operations.

(G) Estimated income tax expense of our wholly owned taxable REIT subsidiaries is zero based on the contractual agreement put in place between the Company and our lessees, based on a combined tax rate of 40% of taxable income. Based on the terms of the lease agreements, our taxable subsidiaries would have incurred a loss during these periods. No operating loss benefit has been recorded as realization is not certain.

 

23


SIGNATURES

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

 

Apple REIT Nine, Inc.
By:  

/s/ Glade M. Knight

  Glade M. Knight, Chief Executive Officer
  January 12, 2009

 

24