| Schedule of Reconciliation of Operating Profit (Loss) from Segments to Consolidated |
Lodging revenues and Hotel EBITDA, including significant lodging expenses for our single reportable operating segment, are as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | Lodging property revenues: | | | | | | | | | | Room | | $ | 176,137 | | | $ | 170,599 | | | $ | 338,701 | | | $ | 334,330 | | | Food and beverage | | 11,098 | | | 11,195 | | | 22,558 | | | 22,185 | | | Other | | 11,784 | | | 11,123 | | | 22,813 | | | 20,880 | | | Total revenues | | 199,019 | | | 192,917 | | | 384,072 | | | 377,395 | | | | | | | | | | | Lodging property expenses: | | | | | | | | | | Room | | 39,352 | | | 39,166 | | | 75,699 | | | 75,298 | | | Sales and marketing | | 25,502 | | | 24,807 | | | 49,485 | | | 48,557 | | | Administrative and general | | 15,061 | | | 14,833 | | | 29,594 | | | 29,328 | | | Property taxes, insurance and other | | 13,571 | | | 13,706 | | | 27,455 | | | 27,017 | | | Food and beverage | | 8,480 | | | 8,388 | | | 17,000 | | | 16,379 | | | Property operations & maintenance | | 8,053 | | | 8,256 | | | 15,882 | | | 16,077 | | | Utility costs | | 7,207 | | | 6,931 | | | 14,837 | | | 13,969 | | | Management fees | | 4,366 | | | 4,411 | | | 8,587 | | | 8,906 | | | Other lodging property expenses | | 4,848 | | | 4,116 | | | 9,523 | | | 7,934 | | Total lodging property expenses | | 126,440 | | | 124,614 | | | 248,062 | | | 243,465 | | Hotel EBITDA | | $ | 72,579 | | | $ | 68,303 | | | $ | 136,010 | | | $ | 133,930 | |
|
| Schedule of Reconciliation of Income (Loss) from Continuing Operations Before Income Taxes to Hotel EBITDA |
A reconciliation of Income from continuing operations before income taxes as shown on our Condensed Consolidated Statements of Operations to Hotel EBITDA is as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | Income from continuing operations before income taxes | | $ | 8,305 | | | $ | 3,215 | | | $ | 3,284 | | | $ | 4,592 | | | Adjusted for: | | | | | | | | | | Depreciation and amortization | | 36,413 | | | 37,259 | | | 73,187 | | | 74,489 | | | Corporate general and administrative | | 7,415 | | | 8,280 | | | 16,260 | | | 16,851 | | | | | | | | | | | | | | | | | | | | | Loss on write-down of assets | | — | | | — | | | 3,641 | | | — | | | (Gain) loss on disposal of assets, net | | (134) | | | 80 | | | (94) | | | 79 | | | Interest expense | | 22,068 | | | 20,628 | | | 42,518 | | | 40,584 | | | Interest income | | (301) | | | (301) | | | (547) | | | (577) | | | | | | | | | | | | Other income, net | | (1,187) | | | (858) | | | (2,239) | | | (2,088) | | Hotel EBITDA | | $ | 72,579 | | | $ | 68,303 | | | $ | 136,010 | | | $ | 133,930 | |
|