Exhibit 99.2
|
|
|
|
Supplemental Financial Information For the quarter ended September 30, 2026 November 6, 2026
|
|||
|
|
||
|
|
|
|
Exhibit 99.2
|
|
|
|
Supplemental Financial Information For the quarter ended September 30, 2026 November 6, 2026
|
|||
|
|
||
|
|
|
|
|
Supplemental Financial Information |
Table of Contents
Corporate Profile And Disclosures Regarding Non-GAAP Financial Measures |
2 |
6 |
|
11 |
|
14 |
|
Property-Level Revenues, Adjusted EBITDAre & Adjusted EBITDAre Margins |
19 |
|
Supplemental Financial Information |
CORPORATE PROFILE AND DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES |
|
Page 2 |
|
Supplemental Financial Information |
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 |
|
Supplemental Financial Information |
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 |
|
Supplemental Financial Information |
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:
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 |
|
Supplemental Financial Information |
COMPARABLE CORPORATE FINANCIAL INFORMATION |
|
Page 6 |
|
Supplemental Financial Information |
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 |
|
COMPARABLE CORPORATE FINANCIAL INFORMATION |
|
Page 7 |
|
Supplemental Financial Information |
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 |
|
Supplemental Financial Information |
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 |
|
Supplemental Financial Information |
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
COMPARABLE CORPORATE FINANCIAL INFORMATION |
|
Page 10 |
|
Supplemental Financial Information |
CAPITALIZATION |
|
Page 11 |
|
Supplemental Financial Information |
|
|
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 |
|
Supplemental Financial Information |
(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 |
|
CAPITALIZATION |
|
Page 13 |
|
Supplemental Financial Information |
PROPERTY-LEVEL DATA AND OPERATING STATISTICS |
|
Page 14 |
|
Supplemental Financial Information |
Hotel Information as of November 6, 2026
Hotel |
|
Location |
|
Brand |
|
Number of |
|
|
% of Total |
|
|
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 |
% |
|
|
|
|
|
PROPERTY-LEVEL DATA AND OPERATING STATISTICS |
|
Page 15 |
|
Supplemental Financial Information |
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 |
|
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 |
|
Supplemental Financial Information |
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 |
|
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 |
|
Supplemental Financial Information |
Property-Level Operating Statistics
Q3 & YTD 2026 vs. 2025 Footnotes
PROPERTY-LEVEL DATA AND OPERATING STATISTICS |
|
Page 18 |
|
Supplemental Financial Information |
ADJUSTED EBITDAre MARGINS
PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS |
|
Page 19 |
|
Supplemental Financial Information |
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 |
|
Supplemental Financial Information |
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 |
|
Supplemental Financial Information |
Property-Level Revenues, Adjusted EBITDAre and Adjusted EBITDAre Margins
Q3 & YTD 2026 vs. 2025 Footnotes
PROPERTY-LEVEL REVENUES, ADJUSTED EBITDAre & ADJUSTED EBITDAre MARGINS |
|
Page 22 |