XML 54 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1
Disclosure - Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reconciliation [Abstract]  
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Table Text Block]

The following tables include revenues, significant hotel operating expenses, and Hotel Adjusted EBITDAre for the Company’s hotels, reconciled to the consolidated amounts included in the Company’s consolidated statements of operations, which the CODM uses to manage its business, such as how to allocate capital to its hotels and how to determine the Company’s acquisition and disposition strategies (in thousands):

2024

2023

2022

Revenues

Hotel revenues

$

905,809

$

986,425

$

901,991

Business interruption insurance proceeds (1)

9,987

Other revenues (2)

55

75

Total consolidated revenues

$

905,809

$

986,480

$

912,053

Expenses

Room

$

146,369

$

158,002

$

145,285

Food and beverage

182,840

193,820

174,146

Other operating

23,323

23,721

23,345

Advertising and promotion

52,180

51,958

46,979

Repairs and maintenance

35,927

38,308

36,801

Utilities

26,576

27,622

26,357

Franchise costs

18,391

16,876

15,839

Property tax, ground lease and insurance

77,221

78,796

68,979

Other property-level expenses (3)

110,833

120,247

113,336

$

673,660

$

709,350

$

651,067

Hotel Adjusted EBITDAre

$

233,861

$

276,756

$

250,481

2024

2023

2022

Reconciliation of Hotel Adjusted EBITDAre to Net Income

Hotel Adjusted EBITDAre

$

233,861

$

276,756

$

250,481

Business interruption insurance proceeds (1)

9,987

Other revenues (2)

55

75

Non-hotel operating expenses, net (4)

82

11

2,578

Property-level hurricane-related restoration expenses and legal fees (5)

(2,257)

Property-level COVID-19 relief grant (5)

1,343

Pre-opening expenses (5)

(2,633)

Property-level legal settlements (5)

(1,182)

Property-level severance (5)

(297)

(974)

Taxes assessed on commercial rents (5)

(480)

(553)

(176)

Amortization of right-of use assets and obligations

1,158

1,158

1,272

Corporate overhead

(29,050)

(31,412)

(35,246)

Depreciation and amortization

(124,507)

(127,062)

(126,396)

Impairment losses

(3,466)

Interest and other income

13,179

10,535

5,242

Interest expense

(50,125)

(51,679)

(32,005)

Gain on sale of assets, net

457

123,820

22,946

Gain (loss) on extinguishment of debt, net

59

9,938

(936)

Income tax benefit (provision), net

1,100

(4,562)

(359)

Net income

$

43,262

$

206,708

$

90,766

(1)Includes business interruption insurance proceeds received by the Company in 2022 related to COVID-19 disruption at the Company’s hotels. The CODM excludes business interruption proceeds because they are non-recurring and not indicative of the performance of the Company’s hotels for the applicable period.
(2)Other revenues include the amortization of any favorable or unfavorable contract intangibles recorded in conjunction with the Company’s hotel acquisitions. The CODM excludes the noncash amortization of contract intangibles because it is based on historical cost accounting and is of lesser significance in evaluating the performance of the Company’s hotels.
(3)Other property-level expenses include property-level general and administrative expenses, such as payroll, benefits and other employee-related expenses, contract and professional fees, credit and collection expenses, employee recruitment, relocation and training expenses, labor dispute expenses, consulting fees, management fees, and other expenses.
(4)Non-hotel operating expenses, net are included in property tax, ground lease and insurance on the Company’s consolidated statements of operations for 2024, 2023, and 2022, and include corporate-level current year property taxes, as well as any prior year property taxes assessed on sold hotels, net of any refunds received.
(5)When assessing a hotel’s operating performance, the CODM excludes certain items that are not indicative of the ongoing operating performance of the Company’s hotels, such as hurricane-related restoration expenses and legal fees, property-level grants, pre-opening expenses associated with extensive renovation projects such as the work being performed at the Confidante Miami Beach, property-level legal settlements and severance, and taxes assessed on commercial rents.