| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-5 | | | |
| | | | | | S-7 | | | |
| | | | | | S-10 | | | |
| | | | | | S-11 | | | |
| | | | | | S-13 | | | |
| | | | | | S-21 | | | |
| | | | | | S-21 | | | |
| | | | | | S-21 | | | |
| | | | | | S-21 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 17 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | |
| |
Occupancy(1)
|
| | | | 69.3% | | |
| |
Average Daily Rate or ADR(1)
|
| | | $ | 366 | | |
| |
Revenue per Available Room or RevPAR(1)
|
| | | $ | 253 | | |
| |
Total RevPAR(1)
|
| | | $ | 624 | | |
| | | |
Year ended
December 31, 2025 |
| |||
|
Net Income
|
| | | $ | 2,486 | | |
|
Interest Expense, net
|
| | | | 61,686 | | |
|
Depreciation and Amortization
|
| | | | 39,844 | | |
|
Non-Operating Items Related to Ownership Structure
|
| | | | 2,169 | | |
|
Adjusted EBITDAre(2)(4)
|
| | | $ | 106,185 | | |
|
FF&E Reserve
|
| | | | (18,206) | | |
|
Net Operating Income(3)(4)
|
| | | $ | 87,979 | | |
| | | |
Trailing twelve
months ended June 30, 2026 |
| |||
|
Net Income
|
| | | $ | 10,414 | | |
|
Interest Expense, net
|
| | | | 57,754 | | |
|
Depreciation and Amortization
|
| | | | 39,844 | | |
|
Non-Operating Items Related to Ownership Structure
|
| | | | 1,993 | | |
|
Adjusted EBITDAre(2)(4)
|
| | | $ | 110,005 | | |
|
FF&E Reserve
|
| | | | (18,833) | | |
|
Net Operating Income(3)(4)
|
| | | $ | 91,172 | | |
| | | |
As of June 30, 2026
|
| ||||||
| | | |
Actual
|
| |
As Adjusted(1)
|
| |||
| | | |
(in thousands)
|
| ||||||
|
Cash and cash equivalents – unrestricted
|
| | | $ | 366,125 | | | |
|
|
|
Cash and cash equivalents – restricted
|
| | | | 31,695 | | | | | |
|
Total cash and cash equivalents
|
| | | $ | 397,820 | | | | | |
| Long-term debt (including current maturities): | | | | | | | | | | |
|
$850 million revolving credit facility(2)
|
| | | $ | — | | | | | |
|
Term loan B facility
|
| | | | 288,388 | | | | | |
|
7.250% Senior Notes due 2028
|
| | | | 400,000 | | | | | |
|
4.500% Senior Notes due 2029
|
| | | | 600,000 | | | | | |
|
6.500% Senior Notes due 2032
|
| | | | 1,000,000 | | | | | |
|
6.500% Senior Notes due 2033
|
| | | | 625,000 | | | | | |
|
5.750% Senior Notes due 2034
|
| | | | 700,000 | | | | | |
|
OEG Term Loan
|
| | | | 423,117 | | | | | |
|
$80 million OEG Revolver
|
| | | | — | | | | | |
|
Finance lease obligations
|
| | | | 537 | | | | | |
|
Unamortized deferred financing costs
|
| | | | (56,370) | | | | | |
|
Unamortized discounts and premiums, net
|
| | | | (11,219) | | | | | |
|
Total debt
|
| | | | 3,969,453 | | | | | |
| Stockholders’ equity: | | | | | | | | | | |
|
Preferred stock, $0.01 par value per share; 100,000 shares authorized, actual and as adjusted; no shares issued and outstanding, actual and as adjusted
|
| | | | — | | | | | |
|
Common stock, $0.01 par value per share; 400,000 shares authorized, actual and as adjusted; 63,118 and shares issued and outstanding, respectively, actual and as adjusted
|
| | | | 631 | | | | | |
|
Additional paid-in capital
|
| | | | 1,706,935 | | | | | |
|
Treasury stock of 738 shares, at cost
|
| | | | (27,573) | | | | | |
|
Distributions in excess of retained earnings
|
| | | | (921,814) | | | | | |
|
Accumulated other comprehensive loss
|
| | | | (9,858) | | | | | |
|
Total stockholders’ equity
|
| | | | 748,321 | | | | | |
|
Noncontrolling interests
|
| | | | 42,779 | | | | | |
|
Total equity
|
| | | | 791,100 | | | | | |
|
Total capitalization
|
| | | $ | 4,760,553 | | | | | |
|
Underwriter
|
| |
Number
of Shares |
| |||
|
BofA Securities, Inc.
|
| | | | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
Morgan Stanley & Co. LLC
|
| | | | | | |
|
Wells Fargo Securities, LLC
|
| | | | | | |
|
Deutsche Bank Securities Inc.
|
| | | | | | |
|
BTIG, LLC
|
| | | | | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | | | | |
|
Scotia Capital (USA) Inc.
|
| | | | | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | | | |
|
Raymond James & Associates, Inc.
|
| | | | | | |
|
Total
|
| | | | 5,100,000 | | |
| | | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 17 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | |