Exhibit 99.2

 

 

 

 

 

img209561580_0.jpg

 

Supplemental Financial Information

For the quarter ended September 30, 2026

November 6, 2026

 

 

 

img209561580_1.jpg

img209561580_2.jpg

img209561580_3.jpg

 

 

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Table of Contents

 

Corporate Profile And Disclosures Regarding Non-GAAP Financial Measures

2

Comparable Corporate Financial Information

6

Capitalization

11

Property-Level Data And Operating Statistics

14

Property-Level Revenues, Adjusted EBITDAre & Adjusted EBITDAre Margins

19

 

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE PROFILE AND DISCLOSURES

REGARDING NON-GAAP FINANCIAL MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

 

Page 2

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

About Sunstone

Sunstone Hotel Investors, Inc. (the “Company,” “we,” and “our”) (NYSE: SHO) is a lodging real estate investment trust (“REIT”) that as of November 6, 2026 owns 13 hotels comprised of approximately 6,200 rooms, all of which are operated under nationally recognized brands. Sunstone’s strategy is to create long-term stakeholder value through the acquisition, active ownership, and disposition of well-located hotel and resort real estate.

This presentation contains unaudited information and should be read together with the consolidated financial statements and notes thereto included in our most recent reports on Form 10-K and Form 10-Q. Copies of these reports are available on our website at www.sunstonehotels.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.

Corporate Headquarters

15 Enterprise, Suite 200

Aliso Viejo, CA 92656

(949) 330-4000

Company Contacts

Bryan Giglia

Chief Executive Officer

(949) 382-3036

 

Aaron Reyes

Chief Financial Officer

(949) 382-3018

 

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

 

Page 3

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Non-GAAP Financial Measures

We present the following non-GAAP financial measures that we believe are useful to investors as key supplemental measures of our operating performance: earnings before interest expense, taxes, depreciation and amortization for real estate, or EBITDAre; Adjusted EBITDAre (as defined below); funds from operations attributable to common stockholders, or FFO attributable to common stockholders; Adjusted FFO attributable to common stockholders (as defined below); hotel Adjusted EBITDAre; and hotel Adjusted EBITDAre margins. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. In addition, our calculation of these measures may not be comparable to other companies that do not define such terms exactly the same as we do. These non-GAAP measures are used in addition to and in conjunction with results presented in accordance with GAAP. They should not be considered as alternatives to net income (loss), cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure.

We present EBITDAre in accordance with guidelines established by the National Association of Real Estate Investment Trusts (“Nareit”), as defined in its September 2017 white paper “Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate.” We believe EBITDAre is a useful performance measure to help investors evaluate and compare the results of our operations from period to period in comparison to our peers. Nareit defines EBITDAre as net income (calculated in accordance with GAAP) plus interest expense, income tax expense, depreciation and amortization, gains or losses on the disposition of depreciated property (including gains or losses on change in control), impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in the value of depreciated property in the affiliate, and adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates.

We make additional adjustments to EBITDAre when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful information to investors regarding our operating performance, and that the presentation of Adjusted EBITDAre, when combined with the primary GAAP presentation of net income, is beneficial to an investor’s complete understanding of our operating performance. In addition, we use both EBITDAre and Adjusted EBITDAre as measures in determining the value of hotel acquisitions and dispositions.

We believe that the presentation of FFO attributable to common stockholders provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified noncash items such as real estate depreciation and amortization, any real estate impairment loss and any gain or loss on sale of real estate assets, all of which are based on historical cost accounting and may be of lesser significance in evaluating our current performance. Our presentation of FFO attributable to common stockholders conforms to the Nareit definition of “FFO applicable to common shares.” Our presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the current Nareit definition, or that interpret the current Nareit definition differently than we do.

We also present Adjusted FFO attributable to common stockholders when evaluating our operating performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance and may facilitate comparisons of operating performance between periods and our peer companies.

 

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

 

Page 4

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

We adjust EBITDAre and FFO attributable to common stockholders for the following items, which may occur in any period, and refer to these measures as either Adjusted EBITDAre or Adjusted FFO attributable to common stockholders:

•
Amortization of deferred stock compensation: we exclude the noncash expense incurred with the amortization of deferred stock compensation as this expense is based on historical stock prices at the date of grant to our corporate employees and does not reflect the underlying performance of our hotels.
•
Amortization of contract intangibles: we exclude the noncash amortization of any favorable or unfavorable contract intangibles recorded in conjunction with our hotel acquisitions. We exclude the noncash amortization of contract intangibles because it is based on historical cost accounting and is of lesser significance in evaluating our actual performance for the current period.
•
Gains or losses from debt transactions: we exclude the effect of finance charges and premiums associated with the extinguishment of debt, including the acceleration of deferred financing costs from the original issuance of the debt being redeemed or retired because, like interest expense, their removal helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure.
•
Cumulative effect of a change in accounting principle: from time to time, the FASB promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude these one-time adjustments, which include the accounting impact from prior periods, because they do not reflect our actual performance for that period.
•
Other adjustments: we exclude other adjustments that we believe are outside the ordinary course of business because we do not believe these costs reflect our actual performance for the period and/or the ongoing operations of our hotels. Such items may include: lawsuit settlement costs; the write-off of development costs associated with abandoned projects; non-real estate-related impairment losses; property-level restructuring, severance, and management transition costs; pre-opening costs associated with extensive renovation projects; debt resolution costs; lease terminations; property insurance restoration proceeds or uninsured losses; and other nonrecurring identified adjustments.

In addition, to derive Adjusted EBITDAre, we exclude the amortization of our right-of-use assets and related lease obligations as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude the effect of gains and losses on the disposition of undepreciated assets because we believe that including them in Adjusted EBITDAre is not consistent with reflecting the ongoing performance of our assets.

To derive Adjusted FFO attributable to common stockholders, we also exclude the noncash interest on our derivatives as we believe that these items are not reflective of our ongoing finance costs. Additionally, we exclude the real estate amortization of our right-of-use assets and related lease obligations (with the exception of our corporate operating lease) as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude gains or losses on the redemptions or repurchases of preferred stock, changes to deferred tax assets, liabilities or valuation allowances, and income tax benefits or provisions associated with the application of net operating loss carryforwards, uncertain tax positions or with the sale of assets.

In presenting hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins, miscellaneous non-hotel items have been excluded. We believe the calculation of hotel Adjusted EBITDAre results in a more accurate presentation of the hotel Adjusted EBITDAre margins for our hotels, and that these non-GAAP financial measures are useful to investors in evaluating our property-level operating performance.

Reconciliations of net income to EBITDAre, Adjusted EBITDAre, FFO attributable to common stockholders, Adjusted FFO attributable to common stockholders, hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins are set forth in the following pages of this supplemental package.

 

CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

 

Page 5

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPARABLE CORPORATE FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPARABLE CORPORATE FINANCIAL INFORMATION

 

Page 6

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Comparable Consolidated Statements of Operations

Q3 2026 – Q4 2025, Trailing 12 Months

 

 

 

Quarter Ended (1)

 

 

Trailing 12 Months (1)

 

(Unaudited and in thousands)

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

Ended

 

 

 

2026

 

 

2026

 

 

2026

 

 

2025

 

 

September 30, 2026

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room

 

$

134,037

 

 

$

148,108

 

 

$

139,313

 

 

$

125,106

 

 

$

546,564

 

Food and beverage

 

 

66,785

 

 

 

72,796

 

 

 

68,533

 

 

 

64,143

 

 

 

272,257

 

Other operating

 

 

24,340

 

 

 

27,446

 

 

 

22,589

 

 

 

23,968

 

 

 

98,343

 

Total revenues

 

 

225,162

 

 

 

248,350

 

 

 

230,435

 

 

 

213,217

 

 

 

917,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room

 

 

35,319

 

 

 

35,625

 

 

 

34,612

 

 

 

32,264

 

 

 

137,820

 

Food and beverage

 

 

48,605

 

 

 

48,734

 

 

 

45,926

 

 

 

44,097

 

 

 

187,362

 

Other expenses

 

 

87,061

 

 

 

90,228

 

 

 

86,069

 

 

 

79,287

 

 

 

342,645

 

Corporate overhead

 

 

6,410

 

 

 

8,760

 

 

 

6,835

 

 

 

7,369

 

 

 

29,374

 

Depreciation and amortization

 

 

30,287

 

 

 

30,469

 

 

 

30,331

 

 

 

30,319

 

 

 

121,406

 

Impairment and other losses

 

 

—

 

 

 

1,639

 

 

 

—

 

 

 

—

 

 

 

1,639

 

Total operating expenses

 

 

207,682

 

 

 

215,455

 

 

 

203,773

 

 

 

193,336

 

 

 

820,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

2,620

 

 

 

3,791

 

 

 

1,533

 

 

 

3,940

 

 

 

11,884

 

Interest expense

 

 

(10,729

)

 

 

(11,782

)

 

 

(11,277

)

 

 

(13,707

)

 

 

(47,495

)

Income before income taxes

 

 

9,371

 

 

 

24,904

 

 

 

16,918

 

 

 

10,114

 

 

 

61,307

 

Income tax (provision) benefit, net

 

 

65

 

 

 

(187

)

 

 

(122

)

 

 

56

 

 

 

(188

)

Net income

 

$

9,436

 

 

$

24,717

 

 

$

16,796

 

 

$

10,170

 

 

$

61,119

 

 

(1)
Includes results for all 13 hotels owned by the Company as of September 30, 2026.

 

COMPARABLE CORPORATE FINANCIAL INFORMATION

 

Page 7

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Comparable Reconciliation of Net Income to EBITDAre, Adjusted EBITDAre, and Total Portfolio Hotel Adjusted EBITDAre

Q3 2026 – Q4 2025, Trailing 12 Months

 

 

 

Quarter Ended

 

 

Trailing 12 Months

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

Ended

 

(In thousands)

 

2026

 

 

2026

 

 

2026

 

 

2025

 

 

September 30, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

40,889

 

 

$

26,025

 

 

$

18,557

 

 

$

7,217

 

 

$

92,688

 

Depreciation and amortization

 

 

30,287

 

 

 

34,260

 

 

 

34,177

 

 

 

34,180

 

 

 

132,904

 

Interest expense

 

 

10,729

 

 

 

11,782

 

 

 

11,277

 

 

 

13,707

 

 

 

47,495

 

Income tax provision (benefit), net

 

 

296

 

 

 

187

 

 

 

122

 

 

 

(56

)

 

 

549

 

Gain on sale of assets

 

 

(31,489

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(31,489

)

Impairment and other losses

 

 

—

 

 

 

1,639

 

 

 

—

 

 

 

—

 

 

 

1,639

 

EBITDAre

 

 

50,712

 

 

 

73,893

 

 

 

64,133

 

 

 

55,048

 

 

 

243,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

 

2,015

 

 

 

3,557

 

 

 

1,889

 

 

 

1,958

 

 

 

9,419

 

Amortization of right-of-use assets and obligations

 

 

(233

)

 

 

(225

)

 

 

(217

)

 

 

(167

)

 

 

(842

)

(Gain) loss on property damage, net

 

 

1,144

 

 

 

(2,473

)

 

 

1,930

 

 

 

(277

)

 

 

324

 

Property-level pre-opening and management transition costs

 

 

841

 

 

 

118

 

 

 

—

 

 

 

—

 

 

 

959

 

Property-level legal settlement costs

 

 

—

 

 

 

935

 

 

 

—

 

 

 

—

 

 

 

935

 

Management transition costs

 

 

—

 

 

 

907

 

 

 

—

 

 

 

—

 

 

 

907

 

Adjustments to EBITDAre, net

 

 

3,767

 

 

 

2,819

 

 

 

3,602

 

 

 

1,514

 

 

 

11,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDAre

 

 

54,479

 

 

 

76,712

 

 

 

67,735

 

 

 

56,562

 

 

 

255,488

 

Sold hotel Adjusted EBITDAre (1)

 

 

(325

)

 

 

(5,099

)

 

 

(5,607

)

 

 

(908

)

 

 

(11,939

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Adjusted EBITDAre

 

 

54,154

 

 

 

71,613

 

 

 

62,128

 

 

 

55,654

 

 

 

243,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate-level adjustments, net (2)

 

 

2,277

 

 

 

3,445

 

 

 

4,082

 

 

 

1,701

 

 

 

11,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio Hotel Adjusted EBITDAre

 

$

56,431

 

 

$

75,058

 

 

$

66,210

 

 

$

57,355

 

 

$

255,054

 

 

*Footnotes on page 10

 

COMPARABLE CORPORATE FINANCIAL INFORMATION

 

Page 8

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Comparable Reconciliation of Net Income to FFO and Adjusted FFO Attributable to Common Stockholders

Q3 2026 – Q4 2025, Trailing 12 Months

 

 

Quarter Ended

 

 

Trailing 12 Months

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

Ended

 

(In thousands, except per share data)

 

2026

 

 

2026

 

 

2026

 

 

2025

 

 

September 30, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

40,889

 

 

$

26,025

 

 

$

18,557

 

 

$

7,217

 

 

$

92,688

 

Preferred stock dividends, net of gain on repurchases

 

 

(2,196

)

 

 

(46

)

 

 

(2,602

)

 

 

(3,985

)

 

 

(8,829

)

Real estate depreciation and amortization

 

 

29,946

 

 

 

33,918

 

 

 

33,832

 

 

 

33,834

 

 

 

131,530

 

Gain on sale of assets

 

 

(31,489

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(31,489

)

Impairment and other losses

 

 

—

 

 

 

1,639

 

 

 

—

 

 

 

—

 

 

 

1,639

 

FFO attributable to common stockholders

 

 

37,150

 

 

 

61,536

 

 

 

49,787

 

 

 

37,066

 

 

 

185,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

 

2,015

 

 

 

3,557

 

 

 

1,889

 

 

 

1,958

 

 

 

9,419

 

Real estate amortization of right-of-use assets and obligations

 

 

(200

)

 

 

(200

)

 

 

(186

)

 

 

(137

)

 

 

(723

)

Amortization of contract intangibles, net

 

 

312

 

 

 

314

 

 

 

315

 

 

 

315

 

 

 

1,256

 

Noncash interest on derivatives, net

 

 

(2,995

)

 

 

(1,964

)

 

 

(2,121

)

 

 

210

 

 

 

(6,870

)

(Gain) loss on property damage, net

 

 

1,144

 

 

 

(2,473

)

 

 

1,930

 

 

 

(277

)

 

 

324

 

Property-level pre-opening and management transition costs

 

 

841

 

 

 

118

 

 

 

—

 

 

 

—

 

 

 

959

 

Property-level legal settlement costs

 

 

—

 

 

 

935

 

 

 

—

 

 

 

—

 

 

 

935

 

Management transition costs

 

 

—

 

 

 

907

 

 

 

—

 

 

 

—

 

 

 

907

 

Gain on preferred stock repurchases, net

 

 

(1,452

)

 

 

(3,685

)

 

 

(1,500

)

 

 

(254

)

 

 

(6,891

)

Income tax related to hotel disposition

 

 

361

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

361

 

Adjustments to FFO attributable to common stockholders, net

 

 

26

 

 

 

(2,491

)

 

 

327

 

 

 

1,815

 

 

 

(323

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO attributable to common stockholders

 

 

37,176

 

 

 

59,045

 

 

 

50,114

 

 

 

38,881

 

 

 

185,216

 

Sold hotel Adjusted FFO (1)

 

 

(325

)

 

 

(5,099

)

 

 

(5,607

)

 

 

(908

)

 

 

(11,939

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Adjusted FFO attributable to common stockholders

 

$

36,851

 

 

$

53,946

 

 

$

44,507

 

 

$

37,973

 

 

$

173,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Adjusted FFO attributable to common stockholders per diluted share

 

$

0.21

 

 

$

0.31

 

 

$

0.25

 

 

$

0.22

 

 

$

0.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

181,502

 

 

 

185,333

 

 

 

188,361

 

 

 

189,172

 

 

 

186,092

 

Shares associated with unvested restricted stock awards

 

 

320

 

 

 

423

 

 

 

428

 

 

 

776

 

 

 

487

 

Diluted weighted average shares outstanding

 

 

181,822

 

 

 

185,756

 

 

 

188,789

 

 

 

189,948

 

 

 

186,579

 

Equity transactions (3)

 

 

(5,749

)

 

 

(9,650

)

 

 

(12,797

)

 

 

(13,894

)

 

 

(10,523

)

Comparable diluted weighted average shares outstanding

 

 

176,073

 

 

 

176,106

 

 

 

175,992

 

 

 

176,054

 

 

 

176,056

 

 

*Footnotes on page 10

 

COMPARABLE CORPORATE FINANCIAL INFORMATION

 

Page 9

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Comparable Reconciliation of Net Income to EBITDAre, Adjusted EBITDAre, Total Portfolio Hotel Adjusted EBITDAre,

FFO and Adjusted FFO Attributable to Common Stockholders

Q3 2026 – Q4 2025, Trailing 12 Months Footnotes

 

 

 

(1)
Sold hotel Adjusted EBITDAre and Adjusted FFO include results for Hyatt Regency San Francisco, sold in July 2026.
(2)
Corporate-level adjustments, net primarily consist of corporate overhead expenses and interest and other income.
(3)
Equity transactions represent pro forma adjustments to reflect the Company's repurchases of its common stock during the first, second, and third quarters of 2026 and the fourth quarter of 2025 as if the repurchases had occurred on October 1, 2025.

 

COMPARABLE CORPORATE FINANCIAL INFORMATION

 

Page 10

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITALIZATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITALIZATION

 

Page 11

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Comparative Capitalization

Q3 2026 – Q3 2025

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(In thousands, except per share data)

 

2026

 

2026

 

2026

 

2025

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At the end of the quarter

 

$

11.21

 

$

11.45

 

$

9.01

 

$

8.94

 

$

9.37

 

High during quarter ended

 

$

11.85

 

$

11.92

 

$

9.71

 

$

9.86

 

$

9.92

 

Low during quarter ended

 

$

10.64

 

$

8.99

 

$

8.73

 

$

8.81

 

$

8.63

 

Common dividends per share

 

$

0.09

 

$

0.09

 

$

0.09

 

$

0.09

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

176,575

 

 

185,944

 

 

186,967

 

 

189,710

 

 

189,912

 

Units outstanding

 

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Total common shares and units outstanding

 

 

176,575

 

 

185,944

 

 

186,967

 

 

189,710

 

 

189,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

1,979,406

 

$

2,129,063

 

$

1,684,576

 

$

1,696,003

 

$

1,779,474

 

Liquidation value of preferred equity - Series G

 

 

66,250

 

 

66,250

 

 

66,250

 

 

66,250

 

 

66,250

 

Liquidation value of preferred equity - Series H

 

 

91,115

 

 

99,368

 

 

107,579

 

 

113,648

 

 

115,000

 

Liquidation value of preferred equity - Series I

 

 

70,919

 

 

79,530

 

 

96,716

 

 

99,774

 

 

100,000

 

Total debt

 

 

955,000

 

 

980,000

 

 

955,000

 

 

930,000

 

 

930,000

 

Total capitalization

 

$

3,162,690

 

$

3,354,211

 

$

2,910,121

 

$

2,905,675

 

$

2,990,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt to total capitalization

 

 

30.2

%

 

29.2

%

 

32.8

%

 

32.0

%

 

31.1

%

Total debt and preferred equity to total capitalization

 

 

37.4

%

 

36.5

%

 

42.1

%

 

41.6

%

 

40.5

%

 

 

CAPITALIZATION

 

Page 12

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Debt and Preferred Stock Summary Schedule

 

(In thousands)

 

Interest Rate /

 

Maturity

 

 

September 30, 2026

 

Unsecured Debt

 

Spread

Date (1)

 

 

Balance

 

 

 

 

 

 

 

 

 

 

Series B Senior Notes

 

4.79%

 

01/10/2028

 

$

105,000

 

Revolving Line of Credit

 

5.40%

 

09/24/2030

 

 

—

 

Term Loan 1 (2)

 

4.67%

 

01/24/2031

 

 

275,000

 

Term Loan 2 (2)

 

5.80%

 

01/24/2031

 

 

275,000

 

Term Loan 3 (2)

 

5.35%

 

01/24/2031

 

 

300,000

 

Total Unsecured Debt

 

 

 

 

 

$

955,000

 

 

 

 

 

 

 

 

 

 

 Preferred Stock

 

 

 

 

 

 

 

 

 Series G cumulative redeemable preferred (3)

 

6.750%

 

Perpetual

 

$

66,250

 

 Series H cumulative redeemable preferred

 

6.125%

 

Perpetual

 

 

91,115

 

 Series I cumulative redeemable preferred

 

5.700%

 

Perpetual

 

 

70,919

 

Total Preferred Stock

 

 

 

 

 

$

228,284

 

 

 

 

 

 

 

 

 

 

Debt and Preferred Statistics (4)

 

 

 

 

Debt Statistics

 

Debt and Preferred Statistics

% Fixed Rate

 

 

 

68.6

%

 

74.6

%

% Floating Rate

 

 

 

31.4

%

 

25.4

%

Average Interest Rate

 

 

 

5.22

%

 

5.41

%

Weighted Average Maturity of Debt

 

 

 

4.0 years

 

 

N/A

 

 

(1)
Maturity Date assumes the exercise of all available extensions for the Revolving Line of Credit and Term Loans 1 and 2. The Revolving Line of Credit has an initial maturity of September 2029 with two six-month extensions. Term Loan 1 has an initial maturity of January 2029 with two twelve-month extensions, and Term Loan 2 has an initial maturity of January 2030 with one twelve-month extension. By extending these loans, the Company's weighted average maturity of debt increases from 3.1 years to 4.0 years.
(2)
Interest rates on the Term Loans are calculated according to a leverage-based pricing grid with a range of 135 to 220 basis points over the applicable term SOFR. The interest rates for Term Loans 1 and 2 include the effect of the Company's interest rate swap derivatives. In October 2026, the Company entered into two separate interest rate swap agreements on portions of its Term Loan 2 balance. The first interest rate swap agreement has a notional amount of $75.0 million, became effective on October 6, 2026, expires on January 24, 2029, and effectively fixes the SOFR component of the interest rate on $75.0 million of Term Loan 2 borrowings at 4.59%. The second interest rate swap agreement has a notional amount of $100.0 million, became effective on October 22, 2026, expires on January 24, 2030, and effectively fixes the SOFR component of the interest rate on $100.0 million of Term Loan 2 borrowings at 4.49%. The interest rate for Term Loan 2 includes the effect of the Company's interest rate derivative swaps entered into in October 2026.
(3)
The dividend rate on the Series G cumulative redeemable preferred stock increased to the greater of (i) the rate equal to Montage Healdsburg's annual net operating income yield on our total investment in the resort or (ii) 6.5% and 7.5%, in July 2025 and July 2026, respectively. Based on the dividends earned during the previous twelve months, this equates to an annual yield of 6.75%. Beginning in the third quarter of 2027, the annual dividend rate will increase to the greater of 8.5% or the rate equal to Montage Healdsburg’s annual net operating income yield on our total investment in the resort.
(4)
Debt and Preferred Statistics include the effect of the Company’s interest rate derivative swaps on Term Loan 2 entered into in October 2026.

 

CAPITALIZATION

 

Page 13

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

 

Page 14

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Hotel Information as of November 6, 2026

 

 

Hotel

 

Location

 

Brand

 

Number of
Rooms

 

 

% of Total
Rooms

 

 

Interest

 

Year Acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

Hilton San Diego Bayfront (1) (2)

 

California

 

Hilton

 

 

1,190

 

 

 

19

%

 

Leasehold

 

2011 / 2022

 

2

 

 

The Westin Washington, DC Downtown

 

Washington DC

 

Marriott

 

 

807

 

 

 

13

%

 

Fee Simple

 

2005

 

3

 

 

Renaissance Orlando at SeaWorld®

 

Florida

 

Marriott

 

 

781

 

 

 

13

%

 

Fee Simple

 

2005

 

4

 

 

Hyatt Regency San Antonio Riverwalk

 

Texas

 

Hyatt

 

 

630

 

 

 

10

%

 

Fee Simple

 

2024

 

5

 

 

Wailea Beach Resort

 

Hawaii

 

Marriott

 

 

543

 

 

 

9

%

 

Fee Simple

 

2014

 

6

 

 

JW Marriott New Orleans (3)

 

Louisiana

 

Marriott

 

 

501

 

 

 

8

%

 

Fee Simple

 

2011

 

7

 

 

Marriott Boston Long Wharf

 

Massachusetts

 

Marriott

 

 

415

 

 

 

7

%

 

Fee Simple

 

2007

 

8

 

 

Marriott Long Beach Downtown

 

California

 

Marriott

 

 

376

 

 

 

6

%

 

Fee Simple

 

2005

 

9

 

 

Andaz Miami Beach

 

Florida

 

Hyatt

 

 

287

 

 

 

5

%

 

Fee Simple

 

2022

 

10

 

 

The Bidwell Marriott Portland

 

Oregon

 

Marriott

 

 

258

 

 

 

4

%

 

Fee Simple

 

2000

 

11

 

 

Hilton Key West Resort & Marina (4)

 

Florida

 

Hilton

 

 

175

 

 

 

3

%

 

Fee Simple

 

2017

 

12

 

 

Montage Healdsburg (5)

 

California

 

Montage

 

 

130

 

 

 

2

%

 

Fee Simple

 

2021

 

13

 

 

Four Seasons Resort Napa Valley (5)

 

California

 

Four Seasons

 

 

85

 

 

 

1

%

 

Fee Simple

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

 

 

 

 

 

6,178

 

 

 

100

%

 

 

 

 

 

(1)
In June 2022, the Company acquired the 25.0% noncontrolling partner's ownership interest in the Hilton San Diego Bayfront. Following this acquisition, the Company owns 100% of the hotel.
(2)
The ground lease at the Hilton San Diego Bayfront matures in 2071.
(3)
Hotel is subject to a municipal airspace lease that matures in 2044 and applies only to certain balcony space that is not integral to the hotel’s operations.
(4)
Hilton Key West Resort & Marina debuted in July 2026, following the hotel's conversion from Oceans Edge Resort & Marina.
(5)
The number of rooms excludes rooms provided by owners of the separately owned private residences at each resort who may periodically elect to participate in the applicable resort’s residential rental program.

 

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

 

Page 15

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Property-Level Operating Statistics

ADR, Occupancy, RevPAR and Total RevPAR (TRevPAR)

Q3 2026 vs Q3 2025

 

Hotels sorted by number of rooms

For the Quarters Ended September 30,

 

ADR

 

Occupancy

 

 

RevPAR

 

TRevPAR

 

2026

 

2025

 

Change

 

2026

 

2025

 

Change

 

2026

 

2025

 

Change

 

2026

 

2025

 

Change

Hilton San Diego Bayfront

$

283

 

$

281

 

0.9%

 

84.0%

 

85.5%

 

(150)

bps

 

$

238

 

$

240

 

(0.9)%

 

$

443

 

$

451

 

(1.8)%

The Westin Washington, DC Downtown

 

263

 

 

268

 

(1.6)%

 

69.6%

 

65.4%

 

420

bps

 

 

183

 

 

175

 

4.7%

 

 

273

 

 

293

 

(6.9)%

Renaissance Orlando at SeaWorld®

 

164

 

 

161

 

1.6%

 

60.8%

 

61.9%

 

(110)

bps

 

 

99

 

 

100

 

(0.2)%

 

 

235

 

 

221

 

6.5%

Hyatt Regency San Antonio Riverwalk

 

175

 

 

172

 

1.7%

 

68.1%

 

53.4%

 

1,470

bps

 

 

119

 

 

92

 

29.7%

 

 

205

 

 

145

 

41.2%

Wailea Beach Resort

 

578

 

 

586

 

(1.5)%

 

82.7%

 

64.2%

 

1,850

bps

 

 

478

 

 

376

 

26.9%

 

 

740

 

 

565

 

30.9%

JW Marriott New Orleans

 

199

 

 

193

 

3.1%

 

59.9%

 

57.6%

 

230

bps

 

 

119

 

 

111

 

7.2%

 

 

185

 

 

161

 

15.1%

Marriott Boston Long Wharf

 

453

 

 

423

 

6.9%

 

91.7%

 

89.2%

 

250

bps

 

 

415

 

 

378

 

9.9%

 

 

571

 

 

514

 

11.2%

Marriott Long Beach Downtown

 

236

 

 

236

 

0.0%

 

81.5%

 

74.4%

 

710

bps

 

 

192

 

 

176

 

9.5%

 

 

272

 

 

235

 

15.7%

The Bidwell Marriott Portland

 

166

 

 

146

 

13.5%

 

81.6%

 

84.1%

 

(250)

bps

 

 

136

 

 

123

 

10.2%

 

 

183

 

 

166

 

9.9%

Hilton Key West Resort & Marina

 

216

 

 

206

 

5.0%

 

47.0%

 

55.1%

 

(810)

bps

 

 

102

 

 

114

 

(10.4)%

 

 

225

 

 

243

 

(7.7)%

Montage Healdsburg

 

1,053

 

 

1,114

 

(5.5)%

 

71.1%

 

62.9%

 

820

bps

 

 

749

 

 

701

 

6.9%

 

 

1,474

 

 

1,417

 

4.0%

Four Seasons Resort Napa Valley

 

1,516

 

 

1,306

 

16.1%

 

73.5%

 

66.8%

 

670

bps

 

 

1,114

 

 

872

 

27.8%

 

 

1,881

 

 

1,562

 

20.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio, excluding Andaz
   Miami Beach (1)

 

323

 

 

310

 

4.2%

 

73.8%

 

69.7%

 

410

bps

 

 

238

 

 

216

 

10.3%

 

 

400

 

 

365

 

9.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Andaz Miami Beach (2)

 

336

 

 

305

 

10.0%

 

49.0%

 

36.4%

 

1,260

bps

 

 

165

 

 

111

 

48.1%

 

 

294

 

 

201

 

46.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio (3)

$

324

 

$

310

 

4.4%

 

72.7%

 

68.1%

 

460

bps

 

$

235

 

$

211

 

11.4%

 

$

395

 

$

357

 

10.5%

 

*Footnotes on page 18

 

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

 

Page 16

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Property-Level Operating Statistics

ADR, Occupancy, RevPAR and Total RevPAR (TRevPAR)

YTD Q3 2026 vs YTD Q3 2025

 

Hotels sorted by number of rooms

For the Nine Months Ended September 30,

 

ADR

 

Occupancy

 

RevPAR

 

TRevPAR

 

2026

 

2025

 

Change

 

2026

 

2025

 

Change

 

2026

 

2025

 

Change

 

2026

 

2025

 

Change

Hilton San Diego Bayfront

$

293

 

$

288

 

1.7%

 

80.5%

 

82.9%

 

(240)

bps

 

$

235

 

$

238

 

(1.2)%

 

$

420

 

$

436

 

(3.7)%

The Westin Washington, DC Downtown

 

294

 

 

301

 

(2.4)%

 

71.2%

 

69.4%

 

180

bps

 

 

209

 

 

209

 

0.1%

 

 

329

 

 

337

 

(2.1)%

Renaissance Orlando at SeaWorld®

 

201

 

 

198

 

1.5%

 

67.3%

 

71.6%

 

(430)

bps

 

 

135

 

 

142

 

(4.6)%

 

 

307

 

 

306

 

0.5%

Hyatt Regency San Antonio Riverwalk

 

186

 

 

191

 

(2.8)%

 

71.8%

 

63.6%

 

820

bps

 

 

133

 

 

122

 

9.7%

 

 

227

 

 

200

 

13.5%

Wailea Beach Resort

 

614

 

 

619

 

(0.8)%

 

82.8%

 

69.3%

 

1,350

bps

 

 

509

 

 

429

 

18.6%

 

 

782

 

 

664

 

17.7%

JW Marriott New Orleans

 

245

 

 

256

 

(4.5)%

 

67.6%

 

66.8%

 

80

bps

 

 

165

 

 

171

 

(3.3)%

 

 

248

 

 

240

 

3.5%

Marriott Boston Long Wharf

 

395

 

 

382

 

3.3%

 

83.2%

 

82.1%

 

110

bps

 

 

329

 

 

314

 

4.7%

 

 

459

 

 

436

 

5.2%

Marriott Long Beach Downtown

 

247

 

 

239

 

3.2%

 

77.7%

 

76.9%

 

80

bps

 

 

192

 

 

184

 

4.3%

 

 

270

 

 

254

 

6.5%

The Bidwell Marriott Portland

 

155

 

 

149

 

3.9%

 

76.8%

 

79.7%

 

(290)

bps

 

 

119

 

 

119

 

0.1%

 

 

161

 

 

159

 

0.8%

Hilton Key West Resort & Marina

 

313

 

 

294

 

6.4%

 

69.5%

 

73.0%

 

(350)

bps

 

 

217

 

 

214

 

1.3%

 

 

392

 

 

381

 

3.0%

Montage Healdsburg

 

1,033

 

 

1,035

 

(0.2)%

 

65.5%

 

57.9%

 

760

bps

 

 

676

 

 

599

 

12.9%

 

 

1,327

 

 

1,203

 

10.2%

Four Seasons Resort Napa Valley

 

1,307

 

 

1,231

 

6.2%

 

65.5%

 

59.5%

 

600

bps

 

 

856

 

 

733

 

16.9%

 

 

1,546

 

 

1,375

 

12.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio, excluding Andaz
   Miami Beach (1)

 

329

 

 

319

 

3.0%

 

74.6%

 

73.1%

 

150

bps

 

 

245

 

 

233

 

5.1%

 

 

411

 

 

392

 

4.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Andaz Miami Beach (2)

 

477

 

 

311

 

53.6%

 

69.0%

 

17.1%

 

5,190

bps

 

 

329

 

 

53

 

519.7%

 

 

521

 

 

99

 

425.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio (3)

$

335

 

$

319

 

5.0%

 

74.4%

 

70.5%

 

390

bps

 

$

249

 

$

225

 

10.8%

 

$

416

 

$

379

 

9.9%

 

*Footnotes on page 18

 

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

 

Page 17

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Property-Level Operating Statistics

Q3 & YTD 2026 vs. 2025 Footnotes

(1)
Total Portfolio, excluding Andaz Miami Beach includes all hotels owned by the Company as of September 30, 2026, with the exception of Andaz Miami Beach due to its renovation and subsequent ramp up activity during the first nine months of 2026 and 2025.
(2)
Operating statistics for the first nine months of 2026 and 2025 are impacted by renovation and subsequent ramp up activity at Andaz Miami Beach. In May 2025, operations resumed at Andaz Miami Beach, following an extensive renovation during which the Company suspended operations in March 2024 to allow the renovation work to be performed more efficiently.
(3)
Total Portfolio consists of all 13 hotels owned by the Company as of September 30, 2026.

 

PROPERTY-LEVEL DATA AND OPERATING STATISTICS

 

Page 18

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre &

ADJUSTED EBITDAre MARGINS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

 

Page 19

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Property-Level Revenues, Adjusted EBITDAre and Adjusted EBITDAre Margins

Q3 2026 vs Q3 2025

 

Hotels sorted by number of rooms

 

For the Quarters Ended September 30,

 

 

2026

 

2025

 

 

 

(In thousands)

 

 

 

 

 

Hotel Adjusted

 

 

 

 

 

Hotel Adjusted

 

Hotel Adjusted

 

 

Total

 

Hotel Adjusted

 

EBITDAre

 

Total

 

Hotel Adjusted

 

EBITDAre

 

EBITDAre

 

 

Revenues

 

EBITDAre

 

Margins

 

Revenues

 

EBITDAre

 

Margins

 

Margin Change

Hilton San Diego Bayfront

 

$

48,455

 

$

13,780

 

28.4%

 

$

49,359

 

$

15,576

 

31.6%

 

(320)

bps

The Westin Washington, DC Downtown

 

 

20,266

 

 

5,674

 

28.0%

 

 

21,776

 

 

5,836

 

26.8%

 

120

bps

Renaissance Orlando at SeaWorld®

 

 

16,899

 

 

2,785

 

16.5%

 

 

15,865

 

 

2,739

 

17.3%

 

(80)

bps

Hyatt Regency San Antonio Riverwalk

 

 

11,891

 

 

3,370

 

28.3%

 

 

8,424

 

 

1,337

 

15.9%

 

1,240

bps

Wailea Beach Resort

 

 

36,955

 

 

11,047

 

29.9%

 

 

28,238

 

 

7,836

 

27.7%

 

220

bps

JW Marriott New Orleans

 

 

8,547

 

 

2,035

 

23.8%

 

 

7,423

 

 

1,414

 

19.0%

 

480

bps

Marriott Boston Long Wharf

 

 

21,812

 

 

10,031

 

46.0%

 

 

19,607

 

 

9,178

 

46.8%

 

(80)

bps

Marriott Long Beach Downtown

 

 

9,394

 

 

2,492

 

26.5%

 

 

8,120

 

 

1,891

 

23.3%

 

320

bps

The Bidwell Marriott Portland

 

 

4,332

 

 

1,019

 

23.5%

 

 

3,942

 

 

815

 

20.7%

 

280

bps

Hilton Key West Resort & Marina

 

 

3,616

 

 

(92)

 

(2.5)%

 

 

3,918

 

 

129

 

3.3%

 

(580)

bps

Montage Healdsburg

 

 

18,631

 

 

3,840

 

20.6%

 

 

17,940

 

 

4,151

 

23.1%

 

(250)

bps

Four Seasons Resort Napa Valley

 

 

16,610

 

 

2,087

 

12.6%

 

 

13,799

 

 

1,151

 

8.3%

 

430

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio, excluding Andaz Miami Beach (1)

 

 

217,408

 

 

58,068

 

26.7%

 

 

198,411

 

 

52,053

 

26.2%

 

50

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Andaz Miami Beach (2)

 

 

7,754

 

 

(1,637)

 

(21.1)%

 

 

5,312

 

 

(2,494)

 

(47.0)%

 

2,590

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio (3)

 

 

225,162

 

 

56,431

 

25.1%

 

 

203,723

 

 

49,559

 

24.3%

 

80

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Sold Hotels (4)

 

 

8,556

 

 

325

 

3.8%

 

 

25,600

 

 

3,139

 

12.3%

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual Portfolio (5)

 

$

233,718

 

$

56,756

 

24.3%

 

$

229,323

 

$

52,698

 

23.0%

 

 

N/A

 

*Footnotes on page 22

 

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

 

Page 20

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Property-Level Revenues, Adjusted EBITDAre and Adjusted EBITDAre Margins

YTD Q3 2026 vs YTD Q3 2025

 

Hotels sorted by number of rooms

 

For the Nine Months Ended September 30,

 

 

2026

 

2025

 

 

 

(In thousands)

 

 

 

 

 

Hotel Adjusted

 

 

 

 

 

Hotel Adjusted

 

Hotel Adjusted

 

 

Total

 

Hotel Adjusted

 

EBITDAre

 

Total

 

Hotel Adjusted

 

EBITDAre

 

EBITDAre

 

 

Revenues

 

EBITDAre

 

Margins

 

Revenues

 

EBITDAre

 

Margins

 

Margin Change

Hilton San Diego Bayfront

 

$

136,390

 

$

37,582

 

27.6%

 

$

141,635

 

$

44,492

 

31.4%

 

(380)

bps

The Westin Washington, DC Downtown

 

 

72,556

 

 

22,179

 

30.6%

 

 

74,136

 

 

22,259

 

30.0%

 

60

bps

Renaissance Orlando at SeaWorld®

 

 

65,558

 

 

18,353

 

28.0%

 

 

65,201

 

 

18,763

 

28.8%

 

(80)

bps

Hyatt Regency San Antonio Riverwalk

 

 

38,995

 

 

13,120

 

33.6%

 

 

34,370

 

 

10,870

 

31.6%

 

200

bps

Wailea Beach Resort

 

 

115,859

 

 

38,549

 

33.3%

 

 

98,574

 

 

31,178

 

31.6%

 

170

bps

JW Marriott New Orleans

 

 

33,979

 

 

12,932

 

38.1%

 

 

32,818

 

 

13,006

 

39.6%

 

(150)

bps

Marriott Boston Long Wharf

 

 

51,977

 

 

19,846

 

38.2%

 

 

49,414

 

 

18,945

 

38.3%

 

(10)

bps

Marriott Long Beach Downtown

 

 

27,755

 

 

7,433

 

26.8%

 

 

26,071

 

 

6,768

 

26.0%

 

80

bps

The Bidwell Marriott Portland

 

 

11,310

 

 

1,974

 

17.5%

 

 

11,218

 

 

1,991

 

17.7%

 

(20)

bps

Hilton Key West Resort & Marina

 

 

18,732

 

 

5,544

 

29.6%

 

 

18,186

 

 

5,197

 

28.6%

 

100

bps

Montage Healdsburg

 

 

49,736

 

 

10,105

 

20.3%

 

 

44,950

 

 

8,784

 

19.5%

 

80

bps

Four Seasons Resort Napa Valley

 

 

40,249

 

 

2,430

 

6.0%

 

 

36,021

 

 

580

 

1.6%

 

440

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio, excluding Andaz Miami Beach (1)

 

 

663,096

 

 

190,047

 

28.7%

 

 

632,594

 

 

182,833

 

28.9%

 

(20)

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Andaz Miami Beach (2)

 

 

40,851

 

 

7,652

 

18.7%

 

 

7,773

 

 

(5,298)

 

(68.2)%

 

8,690

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio (3)

 

 

703,947

 

 

197,699

 

28.1%

 

 

640,367

 

 

177,535

 

27.7%

 

40

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Sold Hotels (4)

 

 

66,589

 

 

11,031

 

16.6%

 

 

82,793

 

 

11,843

 

14.3%

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual Portfolio (5)

 

$

770,536

 

$

208,730

 

27.1%

 

$

723,160

 

$

189,378

 

26.2%

 

 

N/A

 

*Footnotes on page 22

 

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

 

Page 21

 


img209561580_4.jpg

Supplemental Financial Information
November 6, 2026

 

Property-Level Revenues, Adjusted EBITDAre and Adjusted EBITDAre Margins

Q3 & YTD 2026 vs. 2025 Footnotes

(1)
Total Portfolio, excluding Andaz Miami Beach includes all hotels owned by the Company as of September 30, 2026, with the exception of Andaz Miami Beach due to its renovation and subsequent ramp up activity during the first nine months of 2026 and 2025.
(2)
Hotel Adjusted EBITDAre for the first nine months of 2026 and 2025 is impacted by renovation and subsequent ramp up activity at Andaz Miami Beach. In May 2025, operations resumed at Andaz Miami Beach, following an extensive renovation during which the Company suspended operations in March 2024 to allow the renovation work to be performed more efficiently.
(3)
Total Portfolio consists of all 13 hotels owned by the Company as of September 30, 2026.
(4)
Sold Hotel includes results for Hilton New Orleans St. Charles, sold in June 2025, and Hyatt Regency San Francisco, sold in July 2026.
(5)
Actual Portfolio includes results for the 14 hotels owned by the Company during the third quarter and first nine months of 2026, the 14 hotels owned by the Company during the third quarter of 2025, and the 15 hotels owned by the Company during the first nine months of 2025.

 

PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS

 

Page 22