8-K/A 1 d8ka.htm FORM 8-K/A Form 8-K/A

 

 

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): December 4, 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 December 4, 2008 and filed (by the required date) on December 5, 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.

Durham, North Carolina - Homewood Suites

(Audited)

 

Independent Auditors’ Report

   3

Balance Sheets – December 31, 2007 and 2006

   4

Statements of Members’ Deficit – Years Ended December 31, 2007 and 2006

   5

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

   6

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

   7

Notes to Financial Statements

   8

(Unudited)

 

Balance Sheets – September 30, 2008 and 2007

   11

Statements of Members’ Deficit – Nine Months ended September 30, 2008 and 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

   21

 

(c) Shell company transactions.

Not Applicable.

 

(d) Exhibits.

None.

 

2


INDEPENDENT AUDITORS’ REPORT

To the Board of Directors

Apple Nine Hospitality, Inc.

Richmond, Virginia

We have audited the accompanying balance sheets of the Durham, North Carolina—Hilton Homewood Suites Hotel (the Hotel), as of December 31, 2007 and 2006, and the related statements of operations, members’ deficit and cash flows for the years then ended. These financial statements are the responsibility of the management of the Hotel. 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 audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Hotel as of December 31, 2007 and 2006, and the results of its operations and cash flows for the years then ended in conformity with accounting principles generally accepted in the United States.

/s/ L.P. Martin & Company, P.C.

December 3, 2008

 

3


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

BALANCE SHEETS

DECEMBER 31, 2007 AND 2006

 

     2007     2006  
ASSETS     

INVESTMENT IN HOTEL PROPERTY:

    

Land

   $ 1,155,800     $ 1,155,800  

Building and Improvements

     7,244,283       7,244,283  

Furnishings and Equipment

     4,097,437       3,940,031  
                

TOTAL

     12,497,520       12,340,114  

Less: Accumulated Depreciation

     (5,048,692 )     (4,663,986 )
                

NET INVESTMENT IN HOTEL PROPERTY

     7,448,828       7,676,128  
                

Cash and Cash Equivalents

     365,334       590,862  

Accounts Receivable—Trade

     44,099       42,685  

Prepaids, Supplies and Other

     251,028       146,448  

Affiliate Advances

     270,603       212,403  

Franchise Fees, Net

     23,496       25,885  

Loan Costs, Net

     91,123       94,733  
                
     1,045,683       1,113,016  
                

TOTAL ASSETS

   $ 8,494,511     $ 8,789,144  
                
LIABILITIES AND MEMBERS’ DEFICIT     

LIABILITIES:

    

Mortgage Payable

   $ 11,799,576     $ 11,983,988  

Accounts Payable

     9,301       7,987  

Accrued Expenses

     97,431       79,865  
                

TOTAL LIABILITIES

     11,906,308       12,071,840  

MEMBERS’ DEFICIT

     (3,411,797 )     (3,282,696 )
                

TOTAL LIABILITIES AND MEMBERS’ DEFICIT

   $ 8,494,511     $ 8,789,144  
                

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

 

4


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

STATEMENTS OF MEMBERS’ DEFICIT

YEARS ENDED DECEMBER 31, 2007 AND 2006

 

     2007     2006  

Balance, Beginning of Year

   $ (3,282,696 )   $ (1,034,398 )

Net Income

     605,708       238,626  

Member Distributions

     (734,809 )     (2,486,924 )
                

Balance, End of Year

   $ (3,411,797 )   $ (3,282,696 )
                

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

 

5


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

STATEMENTS OF OPERATIONS

YEARS ENDED DECEMBER 31, 2007 AND 2006

 

     2007    2006

REVENUES:

     

Rooms

   $ 3,931,387    $ 3,628,317

Other Operating Departments

     147,152      189,030

Other Income

     16,628      15,548
             

TOTAL REVENUES

     4,095,167      3,832,895
             

EXPENSES:

     

Rooms

     715,962      725,161

Other Operating Departments

     94,975      102,071

General and Administrative

     362,203      377,858

Sales and Marketing

     405,133      370,538

Property Operations and Energy

     265,167      265,460

Property Taxes and Insurance

     115,189      98,262

Interest Expense

     823,240      764,973

Depreciation and Amortization

     390,705      601,709

Management and Royalty Fees

     316,885      288,237
             

TOTAL EXPENSES

     3,489,459      3,594,269
             

NET INCOME

   $ 605,708    $ 238,626
             

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

 

6


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31, 2007 AND 2006

 

     2007     2006  

CASH FLOWS FROM (TO) OPERATING ACTIVITIES:

    

Net Income

   $ 605,708     $ 238,626  

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

    

Depreciation

     384,706       349,698  

Amortization

     5,999       252,011  

Change in:

    

Accounts Receivable—Trade

     (1,414 )     (20,451 )

Prepaids, Supplies and Other

     (4,580 )     (25,152 )

Accounts Payable

     1,314       (55,724 )

Accrued Expenses

     17,566       13,828  
                

NET CASH FLOWS FROM OPERATING ACTIVITIES

     1,009,299       752,836  
                

CASH FLOWS TO INVESTING ACTIVITIES:

    

Purchase of Hotel Property

     (157,406 )     (550,176 )

Land Purchase Deposits

     (100,000 )     —    

Affiliate Advances

     (58,200 )     (412,403 )
                

NET CASH FLOWS TO INVESTING ACTIVITIES

     (315,606 )     (962,579 )
                

CASH FLOWS FROM (TO) FINANCING ACTIVITIES:

    

Mortgage Loan Proceeds

     —         12,000,000  

Mortgage Loan Curtailments

     (184,412 )     (8,946,151 )

Mortgage Loan Costs

     —         (95,636 )

Member Distributions

     (734,809 )     (2,486,924 )
                

NET CASH FLOWS FROM (TO) FINANCING ACTIVITIES

     (919,221 )     471,289  
                

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     (225,528 )     261,546  

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     590,862       329,316  
                

CASH AND CASH EQUIVALENTS, END OF YEAR

   $ 365,334     $ 590,862  
                

SUPPLEMENTAL DISCLOSURES:

    

Interest Paid

   $ 821,060     $ 748,278  

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

 

7


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

NOTES TO THE FINANCIAL STATEMENTS

YEARS ENDED DECEMBER 31, 2007 AND 2006

NOTE 1—ORGANIZATION AND BASIS OF PRESENTATION

The accompanying financial statements present the financial information of the 122 room Hilton Homewood Suites Hotel located at 4603 Central Park Drive in Durham, North Carolina (the Hotel) as of December 31, 2007 and 2006 and for the years then ended. The Hotel opened for business in 1998. The Hotel was developed by Ralham, LLC, a North Carolina limited liability company and has been owned by the limited liability company from inception.

Hilton Homewood Suites Hotels specialize in providing extended stay lodging for business or leisure travelers. Economic conditions in the Hotel locality will impact the Hotel’s future revenues and the ability to collect accounts receivable.

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates—The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates.

Cash and Cash Equivalents—Cash and cash equivalents includes cash on hand and demand deposits in banks.

Concentrations—Cash maintained at major financial institutions may at times during the year be in excess of the FDIC-insured limit. At December 31, 2007, cash deposits exceeded FDIC insurance limits by $187,213.

Accounts Receivable—Accounts receivable is comprised primarily of trade and credit card receivables due from Hotel guests. Accounts outstanding greater than 90 days are reviewed by management and any amounts deemed uncollectible are written off. The accounts receivable balances are considered to be fully collectable, and accordingly, allowances for doubtful accounts have not been recorded. It is possible that certain balances will become uncollectible.

Investment in Hotel Property—Land, building and improvements and furnishings and equipment are stated at the Owners’ cost. Costs of normal repairs and maintenance are charged to expense as incurred. Upon the sale or retirement of property and equipment, the cost and related accumulated depreciation are removed from the respective accounts, and the resulting gain or loss, if any, is included in income.

The respective classes of Hotel Property are depreciated using the straight-line method over the following lives:

 

Building and Improvements

   7 to 40 Years

Furnishings and Equipment

   5 to 7 Years

Asset Impairment—Long-lived assets are evaluated for impairment based on undiscounted future cash flows, and, if impaired, are carried at fair value. Assets to be disposed of are reported at the lower of carrying value or fair value less cost to sell. No impairment losses have been recorded to date.

 

8


Intangible Assets—Loan costs are amortized straight-line over the term of the mortgage loan. Franchise fees are amortized straight-line over the term of the franchise agreement. Amortization expense is estimated to be $5,999 in each of the next five years.

Revenue Recognition—Room and other operating revenues represent revenue derived from rental of rooms and other associated customer fees. Revenue is recognized as room stays occur and other services are provided.

Advertising—Advertising costs are expensed in the period incurred.

Income Taxes—The Hotel property was owned by a limited liability company throughout the financial statement periods. Income and losses of a limited liability company are passed through to the members and taxed on their individual income tax returns. Accordingly, these financial statements do not reflect an income tax provision.

NOTE 3—RELATED PARTY TRANSACTIONS

In October 1996, the Owner entered into a franchise agreement to operate as a Homewood Suites Hotel. The agreement, which required an initial franchise fee of $45,000, extends through October 24, 2017. The franchise fee is being amortized straight-line over the term of the agreement.

The statement of operations includes the following expenses paid to Hilton Hotels Corporation or affiliated entities:

 

     Expense Recorded

Fee Type

   2007    2006

Hilton Honors/Guest Relations

   $ 76,493    $ 60,431

Travel Agent

     62,715      57,393

Marketing

     157,098      143,860

Royalty

     159,621      143,676

The Hotel is managed by an affiliate of the managing member of the Hotel Owner. Management fees totaled $157,264 and $144,561 in 2007 and 2006, respectively.

The December 31, 2007 and 2006 balances in affiliate advances are comprised of non-interest bearing advances to members and affiliated entities. During 2006, members of the Owner advanced funds to the Owner to fund Hotel furnishings and equipment acquisitions. 2006 interest payments by the Hotel Owner on the members’ personal credit line totaling $40,148 have been expensed in the 2006 statement of operations.

NOTE 4—MORTGAGE AND NOTE PAYABLE

The Hotel property is encumbered by a mortgage loan payable to General Electric Capital Corporation in the amounts of $11,799,576 and $11,983,988 at December 31, 2007 and 2006, respectively. The loan dated September 28, 2006, bears interest at LIBOR plus 1.52%, 6.745% at December 31, 2007. The loan is payable in 300 monthly installments of principal and interest with the final installment due October 1, 2031. Below is a schedule of future required principal curtailments.

 

     Year Ended
December 31,

2008

   $ 200,956

2009

     215,366

2010

     230,809

2011

     247,360

2012

     265,097

Thereafter

     10,639,988
      

TOTAL

   $ 11,799,576
      

 

9


The Owner also has an unsecured business line of credit with Wachovia Bank, National Association in the amount of $75,000. The loan, which is due on demand, had no outstanding balance at December 31, 2007 or 2006. Outstanding advances bear interest at PRIME plus 2.5%.

NOTE 5—COMMITMENTS AND CONTINGENCIES

The Owner has entered into two six year agreements to lease satellite television equipment and license satellite programming to each of the Hotel rooms. The agreements, which run through 2012, require monthly installments of $1,323. Rent expense totaled $15,876 in 2007. For financial statement purposes, these agreements have been classified as operating leases. Below is a schedule of future required lease payments for the next five years.

 

     Year Ended
December 31,

2008

   $ 15,881

2009

     15,881

2010

     15,881

2011

     15,881

2012

     14,368

On October 10, 2008, the Owner of the Hotel property entered into a contract to sell the Hotel property to an affiliate of Apple Nine Hospitality, Inc for $19,050,000. The sale is anticipated to close by year end.

 

10


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

BALANCE SHEETS

SEPTEMBER 30, 2008 AND 2007

(UNAUDITED)

 

     2008     2007  
ASSETS     

INVESTMENT IN HOTEL PROPERTY:

    

Land

   $ 1,155,800     $ 1,155,800  

Building and Improvements

     7,244,283       7,244,283  

Furnishings and Equipment

     4,199,801       4,066,529  
                

TOTAL

     12,599,884       12,466,612  

Less: Accumulated Depreciation

     (5,344,899 )     (4,945,952 )
                

NET INVESTMENT IN HOTEL PROPERTY

     7,254,985       7,520,660  
                

Cash and Cash Equivalents

     263,072       404,477  

Accounts Receivable—Trade

     110,156       60,589  

Prepaids, Supplies and Other

     249,622       197,348  

Affiliate Advances

     382,853       349,067  

Franchise Fees, Net

     21,704       24,093  

Loan Costs, Net

     88,416       92,026  
                
     1,115,823       1,127,600  
                

TOTAL ASSETS

   $ 8,370,808     $ 8,648,260  
                
LIABILITIES AND MEMBERS’ DEFICIT     

LIABILITIES:

    

Mortgage Payable

   $ 11,591,514     $ 11,852,151  

Accounts Payable

     —         29,950  

Accrued Expenses

     181,252       158,946  
                

TOTAL LIABILITIES

     11,772,766       12,041,047  

MEMBERS’ DEFICIT

     (3,401,958 )     (3,392,787 )
                

TOTAL LIABILITIES AND MEMBERS’ DEFICIT

   $ 8,370,808     $ 8,648,260  
                

 

11


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

STATEMENTS OF MEMBERS’ DEFICIT

NINE MONTH PERIODS ENDED SEPTEMBER 30, 2008 AND 2007

(UNAUDITED)

 

     2008     2007  

Balance, Beginning of Period

   $ (3,411,797 )   $ (3,282,696 )

Net Income

     663,093       541,057  

Member Distributions

     (653,254 )     (651,148 )
                

Balance, End of Period

   $ (3,401,958 )   $ (3,392,787 )
                

 

12


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

STATEMENTS OF OPERATIONS

NINE MONTH PERIODS ENDED SEPTEMBER 30, 2008 AND 2007

(UNAUDITED)

 

     2008    2007

REVENUES:

     

Rooms

   $ 2,955,065    $ 3,015,786

Other Operating Departments

     94,613      104,805

Other Income

     1,999      14,543
             

TOTAL REVENUES

     3,051,677      3,135,134
             

EXPENSES

     

Rooms

     520,444      524,210

Other Operating Departments

     67,369      70,868

General and Administrative

     238,436      268,399

Sales and Marketing

     304,288      291,283

Property Operations and Energy

     183,471      199,444

Property Taxes and Insurance

     120,580      85,505

Interest Expense

     420,475      628,155

Depreciation and Amortization

     300,706      286,465

Management and Royalty Fees

     232,815      239,748
             

TOTAL EXPENSES

     2,388,584      2,594,077
             

NET INCOME

   $ 663,093    $ 541,057
             

 

13


DURHAM, NORTH CAROLINA—HILTON HOMEWOOD SUITES HOTEL

STATEMENTS OF CASH FLOWS

NINE MONTH PERIODS ENDED SEPTEMBER 30, 2008 AND 2007

(UNAUDITED)

 

     2008     2007  

CASH FLOWS FROM (TO) OPERATING ACTIVITIES:

    

Net Income

   $ 663,093     $ 541,057  

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

    

Depreciation

     296,207       281,966  

Amortization

     4,499       4,499  

Change in:

    

Accounts Receivable—Trade

     (66,057 )     (17,904 )

Prepaids, Supplies and Other

     1,406       (900 )

Accounts Payable

     (9,301 )     21,963  

Accrued Expenses

     83,821       79,081  
                

NET CASH FLOWS FROM OPERATING ACTIVITIES

     973,668       909,762  
                

CASH FLOWS TO INVESTING ACTIVITIES:

    

Purchase of Hotel Property

     (102,364 )     (126,498 )

Land Purchase Deposits

     —         (50,000 )

Affiliate Advances

     (112,250 )     (136,664 )
                

NET CASH FLOWS TO INVESTING ACTIVITIES

     (214,614 )     (313,162 )
                

CASH FLOWS TO FINANCING ACTIVITIES:

    

Mortgage Loan Curtailments

     (208,062 )     (131,837 )

Member Distributions

     (653,254 )     (651,148 )
                

NET CASH FLOWS TO FINANCING ACTIVITIES

     (861,316 )     (782,985 )
                

NET DECREASE IN CASH AND CASH EQUIVALENTS

     (102,262 )     (186,385 )

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

     365,334       590,862  
                

CASH AND CASH EQUIVALENTS, END OF PERIOD

   $ 263,072     $ 404,477  
                

SUPPLEMENTAL DISCLOSURES:

    

Interest Paid

   $ 420,475     $ 628,155  

 

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

Homewood Suites

   Durham, NC      19.1    December 4, 2008

Hampton Inn

   Pittsburgh, PA      20.5    December 31, 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

Vista Host Hotels Portfolio (3 Hotels):

        

Courtyard

   Jackson, TN      15.2    December 16, 2008

Hampton Inn & Suites

   Jackson, TN      12.6    December 30, 2008

Hampton Inn

   Fort Lauderdale, FL      19.3    December 31, 2008
            
   Total    $ 257.1   
            

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, McKibbon Hotel Group, Inc., Gateway Hospitality Group, Inc., LBAM-Investor Group, L.L.C. and Vista Host, Inc. 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) (continued)

(In thousands, except share data)

 

     Company
Historical
Balance Sheet
    Pro forma
Adjustments
    Total
Pro forma
 

ASSETS

      

Investment in hotel properties, net

   $ 60,675     $ 263,737  (A)   $ 324,412  

Cash and cash equivalents

     196,030       (194,030 )(C)     2,000  

Other assets, net

     3,747       2,539  (B)     6,286  
                        

Total Assets

   $ 260,452       72,246     $ 332,698  
                        

LIABILITIES AND SHAREHOLDERS’ EQUITY

      

Liabilities:

      

Mortgage notes payable

   $ —       $ 36,215  (B)   $ 36,215  

Accounts payable and accrued expenses

     312       3,635  (B)     3,947  
                        

Total Liabilities

     312       39,850       40,162  
                        

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       32,396  (C)     296,924  

Distributions greater than net income

     (4,436 )     —         (4,436 )
                        

Total Shareholders’ Equity

     260,140       32,396       292,536  
                        

Total Liabilities and Shareholders’ Equity

   $ 260,452     $ 72,246     $ 332,698  
                        

 

16


Notes to Pro Forma Condensed Consolidated Balance Sheet (unaudited)

 

(A) The estimated total purchase price for the 15 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
 

Purchase price per contract

  $ 17,792     $ 28,000     $ 19,500     $ 16,900   $ 17,129     $ 16,600     $ 9,337   $ 18,500  

Other closing and capitalized costs (credits) incurred

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

Acquisition fee payable to Apple Suites Realty

               

Group (2% of purchase price per contract)

    356       560       390       338     343       332       187     370  
                                                           

Investment in hotel properties

    18,012       27,491       19,808       17,324     17,556       17,010       9,600     18,978  

Net other assets/(liabilities) assumed

    112       (2,700 )     (13,143 )     23     (31 )     (44 )     9     (10,409 )
                                                           

Total purchase price

  $ 18,124     $ 24,791     $ 6,665     $ 17,347   $ 17,525     $ 16,966     $ 9,609   $ 8,569  
                                                           

(In thousands)

  Pueblo,
CO
Hampton

Inn
& Suites
    Bristol, VA
Courtyard
    Durham,
NC
Homewood
Suites
    Jackson, TN
Courtyard
  Jackson, TN
Hampton
Inn & Suites
    Fort Lauderdale,
FL

Hampton Inn
    Pittsburgh,
PA

Hampton Inn
  Total
Combined
 

Purchase price per contract

  $ 8,025     $ 18,650     $ 19,050     $ 15,200   $ 12,600     $ 19,290     $ 20,458   $ 257,031  

Other closing and capitalized costs (credits) incurred

    81       1,809       74       94     93       122       146     1,564  

Acquisition fee payable to Apple Suites Realty

               

Group (2% of purchase price per contract)

    161       373       381       304     252       386       409     5,142  
                                                           

Investment in hotel properties

    8,267       20,832       19,505       15,598     12,945       19,798       21,013     263,737  (A)

Net other assets/(liabilities) assumed

    (51 )     (10,981 )     (130 )     —       —         24       10     (37,311 )(B)
                                                           

Total purchase price

  $ 8,216     $ 9,851     $ 19,375     $ 15,598   $ 12,945     $ 19,822     $ 21,023   $ 226,426  
                                                           

Less: Cash on hand at September 30, 2008 to fund acquisitions

                  (196,030 )

Plus: Working capital requirements

                  2,000  
                     
                  (194,030 )(C)
                     

Equity proceeds needed for acquisitions and working capital

                $ 32,396  (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 and issuance of additional shares.

 

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

Homewood Suites

   Durham, NC      19.1    December 4, 2008

Hampton Inn

   Pittsburgh, PA      20.5    December 31, 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

Vista Host Hotels Portfolio (3 Hotels):

        

Courtyard

   Jackson, TN      15.2    December 16, 2008

Hampton Inn & Suites

   Jackson, TN      12.6    December 30, 2008

Hampton Inn

   Fort Lauderdale, FL      19.3    December 31, 2008
            
   Total    $ 316.4   
            

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., LBAM-Investor Group, L.L.C. and Vista Host, Inc. 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 are qualified in their entirety by the historical Statements of Operations of the acquired hotels.

 

18


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

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                  
                       
    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)
    Durham,
NC
Homewood
Suites

(A)
    Playhouse
Square
Hotel

and
Playhouse
Parking

Associates,
L.P.
Pittsburgh,
PA
Hampton
Inn (A)
  Vista Host
Hotels

Portfolio
(3 Hotels)
(A)
    Pro forma
Adjustments
    Total
Pro forma
 

Revenue:

                 

Room revenue

  $ 6,882     $ 3,151     $ 1,707     $ 3,363     $ 2,955     $ 3,655   $ 6,177     $ —       $ 45,837  

Other revenue

    173       1,005       52       269       97       257     107       —         6,904  
                                                                     

Total revenue

    7,055       4,156       1,759       3,632       3,052       3,912     6,284       —         52,741  
                                                                     

Expenses:

                 

Operating expenses

    1,483       2,009       425       1,153       1,076       985     1,808       —         20,055  

General and administrative

    1,853       292       204       467       238       461     826       750  (B)     8,150  

Management and franchise fees

    525       361       192       300       233       487     799       —         4,666  

Taxes, insurance and other

    497       256       86       129       121       189     307       —         2,997  

Depreciation of real estate owned

    775       377       137       260       301       310     859       (7,150 )(C)     6,493  
                  6,493  (D)  

Interest, net

    671       436       74       508       420       352     786       (4,515 )(E)     1,412  
                                                                     

Total expenses

    5,804       3,731       1,118       2,817       2,389       2,784     5,385       (4,422 )     43,773  

Gain on debt cancellation

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

Income tax expense

    —         —         —         —         —         —       —         —    (G)     —    
                                                                     

Net income (loss)

  $ 1,251     $ 425     $ 641     $ 815     $ 663     $ 1,128   $ 899     $ 2,711     $ 8,968  
                                                                     

Basic and diluted earnings per common share

                  $ 0.33  
                       

Weighted average common shares outstanding—basic and diluted

                  17,588  (F)     27,293  
                       

 

19


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

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)

Revenue:

               

Room revenue

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

Other revenue

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

Total revenue

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

Expenses

               

Operating expenses

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

General and administrative

    15       460       464       220     416     195       408       2,254

Management and franchise fees

    —         248       205       204     439     100       435       770

Taxes, insurance and other

    —         115       169       195     263     122       258       657

Depreciation of real estate owned

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

Interest, net

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

Total expenses

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

Income tax expense

    —         —         —         —       —       —         —         —  
                                                         

Net income (loss)

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

Basic and diluted earnings per common share

  $ (1,684.60 )              
                     

Weighted average common shares outstanding—basic and diluted

    —                  
                     
    SCI Allen
Hotel, Ltd.
Allen, TX
Hilton
Garden Inn
(A)
    Pueblo,
CO
Hampton
Inn &
Suites (A)
    Bristol,
VA
Courtyard
(A)
    Durham,
NC
Homewood
Suites (A)
  Playhouse
Square Hotel
and Playhouse
Parking
Associates, L.P.
Pittsburgh, PA
Hampton Inn
(A)
  Vista Host
Hotels
Portfolio (3
Hotels) (A)
    Pro forma
Adjustments
    Total Pro
forma

Revenue:

               

Room revenue

  $ 4,143     $ 2,063     $ 4,228     $ 3,931   $ 4,326   $ 7,102     $ —       $ 52,108

Other revenue

    1,345       51       378       164     311     90       —         7,373
                                                         

Total revenue

    5,488       2,114       4,606       4,095     4,637     7,192       —         59,481
                                                         

Expenses

               

Operating expenses

    2,501       629       1,696       1,481     1,231     1,979       —         22,229

General and administrative

    405       263       737       362     565     921       1,000  (B)     8,685

Management and franchise fees

    472       239       383       317     576     929       —         5,317

Taxes, insurance and other

    259       92       150       115     250     398       —         3,043

Depreciation of real estate owned

    528       201       346       391     429     867       (8,320 )(C)     7,119
                7,119  (D)  

Interest, net

    592       231       683       823     480     876       (6,612 )(E)     1,752
                                                         

Total expenses

    4,757       1,655       3,995       3,489     3,531     5,970       (6,813 )     48,145

Income tax expense

    —         —         —         —       —       —         —    (G)     —  
                                                         

Net income (loss)

  $ 731     $ 459     $ 611     $ 606   $ 1,106   $ 1,222     $ 6,813     $ 11,336
                                                         

Basic and diluted earnings per common share

                $ 0.50
                   

Weighted average common shares outstanding—basic and diluted

                22,632  (F)     22,632
                   

 

20


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, six properties began operations subsequent to January 1, 2007 and had limited historical operational activity prior to their opening. These properties are as follows: Jackson, Tennessee Hampton Inn & Suites opened in January 2007, 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, Jackson, Tennessee Courtyard opened in June 2008 and Beaumont, Texas Residence Inn opened in 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.

 

21


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 27, 2009