XML 17 R4.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
REVENUE        
Total revenue $ 302,001 $ 316,482 $ 579,360 $ 620,378
Hotel operating expenses:        
Total hotel expenses 198,830 207,445 387,304 418,332
Property taxes, insurance and other 16,234 16,846 32,283 34,273
Depreciation and amortization 35,276 37,187 72,615 77,731
Impairment charges 1,447 0 1,447 0
Advisory services fee 12,017 11,474 23,562 26,675
Corporate, general and administrative 5,485 7,194 9,817 15,403
Total operating expenses 269,289 280,146 527,028 572,414
Gain (loss) on consolidation of VIE and disposition of assets and hotel properties 6,684 87,441 38,552 94,397
Gain (loss) on derecognition of assets 9,900 11,725 19,946 145,634
OPERATING INCOME (LOSS) 49,296 135,502 110,830 287,995
Equity in earnings (loss) of unconsolidated entities 44 (162) (387) (695)
Interest income 1,253 1,688 2,467 3,672
Other income (expense) 0 37 0 72
Interest expense and amortization of discounts and loan costs (70,687) (68,416) (137,489) (142,377)
Interest expense associated with hotels in receivership (9,902) (11,944) (19,948) (24,042)
Write-off of premiums, loan costs and exit fees (1,486) (3,796) (6,083) (3,814)
Gain (loss) on extinguishment of debt (2) 0 (15) 45
Realized and unrealized gain (loss) on derivatives (836) 1,357 (3,576) 6,118
INCOME (LOSS) BEFORE INCOME TAXES (32,320) 54,266 (54,201) 126,974
Income tax (expense) benefit (119) (3,455) (436) (3,758)
NET INCOME (LOSS) (32,439) 50,811 (54,637) 123,216
(Income) loss attributable to noncontrolling interest in consolidated entities 1,412 8 3,188 17
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 631 (565) 1,082 (1,418)
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY (30,396) 50,254 (50,367) 121,815
Preferred dividends (7,017) (5,468) (13,746) (10,479)
Deemed dividends on redeemable preferred stock (2,530) (669) (3,587) (1,351)
Gain (loss) on extinguishment of preferred stock 0 211 0 1,784
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (39,943) $ 44,328 $ (67,700) $ 111,769
Basic:        
Net income (loss) attributable to common stockholders (in dollars per share) $ (6.88) $ 10.20 $ (11.82) $ 27.23
Weighted average common shares outstanding (in shares) 5,804 4,324 5,728 4,085
Diluted:        
Net income (loss) attributable to common stockholders (in dollars per share) $ (6.88) $ 2.50 $ (11.82) $ 7.67
Weighted average common shares outstanding (in shares) 5,895 18,936 5,728 15,305
Total Hotel        
REVENUE        
Total revenue $ 301,545 $ 315,799 $ 578,595 $ 619,056
Rooms        
REVENUE        
Total revenue 227,203 243,605 433,504 472,812
Hotel operating expenses:        
Total hotel expenses 51,659 54,073 99,449 108,753
Food and beverage        
REVENUE        
Total revenue 55,336 55,260 109,865 112,618
Hotel operating expenses:        
Total hotel expenses 35,455 37,508 71,181 75,339
Other hotel        
REVENUE        
Total revenue 19,006 16,934 35,226 33,626
Hotel operating expenses:        
Total hotel expenses 101,372 104,680 196,482 211,506
Management Fees        
Hotel operating expenses:        
Total hotel expenses 10,344 11,184 20,192 22,734
Other        
REVENUE        
Total revenue $ 456 $ 683 $ 765 $ 1,322