| Schedule of Segment Reporting Information, by Segment |
The following table presents the Company's segment hotel revenues, Hotel EBITDA, including significant hotel expenses and its reconciliation to net income (loss) for the three and nine months ended September 30, 2026 and 2025 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | For the three months ended September 30, | | For the nine months ended September 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Revenues: | | | | | | | | | Total revenues | $ | 402,745 | | | $ | 398,723 | | | $ | 1,155,543 | | | $ | 1,126,526 | | | Less: Corporate and other revenues | 280 | | | 259 | | | 760 | | | 846 | | | Hotel revenues | 402,465 | | | 398,464 | | | 1,154,783 | | | 1,125,680 | | | Significant hotel expenses: | | | | | | | | | Room expenses | 68,344 | | | 70,434 | | | 192,695 | | | 196,689 | | | Food and beverage expenses | 70,632 | | | 71,011 | | | 208,477 | | | 208,237 | | | Hotel general and administrative | 30,955 | | | 31,391 | | | 91,190 | | | 92,081 | | | Hotel sales and marketing | 24,540 | | | 24,631 | | | 72,570 | | | 72,669 | | | Hotel operations and maintenance | 33,391 | | | 32,733 | | | 95,772 | | | 94,628 | | | Hotel management fee | 10,922 | | | 11,748 | | | 30,400 | | | 31,333 | | | Hotel real estate taxes, personal property taxes, property insurance and ground rent | 32,171 | | | 35,616 | | | 98,161 | | | 102,726 | | Other segment items (1) | 16,269 | | | 15,512 | | | 44,256 | | | 40,123 | | | Hotel EBITDA | 115,241 | | | 105,388 | | | 321,262 | | | 287,194 | | | Depreciation and amortization | (51,717) | | | (57,602) | | | (155,795) | | | (172,790) | | | Interest expense | (25,949) | | | (20,180) | | | (78,319) | | | (74,595) | | | Impairment | (77,329) | | | (46,497) | | | (86,129) | | | (46,497) | | | | | | | | | | | Business interruption insurance income and gain on insurance settlement | — | | | 3,874 | | | — | | | 11,419 | | | Income tax (expense) benefit | (3,173) | | | (3,002) | | | (10,872) | | | (7,652) | | Corporate and other (2) | (11,659) | | | (14,334) | | | (38,256) | | | (42,327) | | | Net income (loss) | $ | (54,586) | | | $ | (32,353) | | | $ | (48,109) | | | $ | (45,248) | |
______________________ (1) Other segment items include expenses incurred for parking, spa, franchise fees and other hotel operating expenses. (2) Corporate and other includes corporate general and administrative and other operating income and expenses.
|