| Schedule of revenues for our hotel ownership segment reconciled |
The following table presents revenues for our hotel ownership segment reconciled to our consolidated amounts and Hotel Adjusted EBITDA reconciled to consolidated net income (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Revenues: | | | | | | | | | Hotel ownership revenue | $ | 318,286 | | | $ | 305,720 | | | $ | 576,448 | | | $ | 560,573 | | | Total consolidated revenue | 318,286 | | | 305,720 | | | 576,448 | | | 560,573 | | | | | | | | | | | Significant expenses: | | | | | | | | | Rooms expense | 46,982 | | | 47,272 | | | 89,305 | | | 91,115 | | | Food and beverage expense | 50,826 | | | 50,548 | | | 96,726 | | | 96,965 | | | Other departmental and support expenses | 70,594 | | | 68,719 | | | 136,782 | | | 134,005 | | | Management fees | 9,263 | | | 7,804 | | | 14,671 | | | 13,219 | | | Franchise fees | 10,549 | | | 10,003 | | | 19,804 | | | 19,051 | | | Property taxes | 6,843 | | | 16,663 | | | 21,863 | | | 30,944 | | | Total significant expenses | 195,057 | | | 201,009 | | | 379,151 | | | 385,299 | | | | | | | | | | | Other segment expenses: | | | | | | | | Other hotel expenses(1) | 9,506 | | | 9,351 | | | 17,418 | | | 18,250 | | | | | | | | | | | Hotel Adjusted EBITDA: | 113,723 | | | 95,360 | | | 179,879 | | | 157,024 | | | | | | | | | | | Non-cash lease expense and other amortization | 1,347 | | | 1,284 | | | 2,575 | | | 2,583 | | | Hotel pre-opening and manager transition items | — | | | 321 | | | — | | | 344 | | | | | | | | | | | Depreciation and amortization | 28,841 | | | 28,156 | | | 57,381 | | | 56,048 | | | Corporate expenses | 10,192 | | | 9,465 | | | 17,959 | | | 17,148 | | | Interest expense | 14,442 | | | 14,868 | | | 29,132 | | | 30,026 | | | Interest income | (654) | | | (802) | | | (1,203) | | | (1,583) | | | | | | | | | | | | | | | | | | | | | | | | | | | Other (income) expense, net | (1,292) | | | 38 | | | (1,391) | | | (645) | | | Gain on sale of hotel, net | (31,591) | | | — | | | (31,591) | | | — | | | Income tax expense | 1,680 | | | 991 | | | 1,726 | | | 149 | | | Consolidated net income: | $ | 90,758 | | | $ | 41,039 | | | $ | 105,291 | | | $ | 52,954 | |
_____________________________ (1)Other hotel expenses is principally comprised of cash payments for leases and property insurance.
|
| Schedule of reconciliation of total assets for our hotel ownership segment |
The following table presents total assets for our hotel ownership segment, reconciled to total consolidated assets (in thousands):
| | | | | | | | | | | | | June 30, 2026 | | December 31, 2025 | | Hotel ownership | $ | 2,920,573 | | | $ | 2,908,811 | | | All other | 145,718 | | | 94,890 | | | Total assets | $ | 3,066,291 | | | $ | 3,003,701 | |
|