| 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 September 30, | | Nine Months Ended September 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Revenues: | | | | | | | | | Hotel ownership revenue | $ | 297,605 | | | $ | 285,384 | | | $ | 874,053 | | | $ | 845,957 | | | Total consolidated revenue | 297,605 | | | 285,384 | | | 874,053 | | | 845,957 | | | | | | | | | | | Significant expenses: | | | | | | | | | Rooms expense | 46,521 | | | 46,529 | | | 135,826 | | | 137,644 | | | Food and beverage expense | 48,998 | | | 47,181 | | | 145,724 | | | 144,146 | | | Other departmental and support expenses | 70,528 | | | 68,127 | | | 207,310 | | | 202,132 | | Management fees(2) | 8,319 | | | 7,492 | | | 22,990 | | | 20,711 | | | Franchise fees | 10,132 | | | 9,731 | | | 29,936 | | | 28,782 | | | Property taxes | 12,690 | | | 14,560 | | | 34,553 | | | 45,504 | | | Total significant expenses | 197,188 | | | 193,620 | | | 576,339 | | | 578,919 | | | | | | | | | | | Other segment expenses: | | | | | | | | Other hotel expenses(1) | 8,730 | | | 8,596 | | | 26,148 | | | 26,846 | | | | | | | | | | | Hotel Adjusted EBITDA: | 91,687 | | | 83,168 | | | 271,566 | | | 240,192 | | | | | | | | | | | Non-cash lease expense and other amortization | 1,331 | | | 1,279 | | | 3,906 | | | 3,862 | | | Hotel pre-opening and manager transition items | — | | | 135 | | | — | | | 479 | | | Loss on debt extinguishment | — | | | 5,850 | | | — | | | 5,850 | | | Depreciation and amortization | 28,530 | | | 28,340 | | | 85,911 | | | 84,388 | | | Corporate expenses | 10,696 | | | 8,567 | | | 28,656 | | | 25,715 | | | Interest expense | 14,648 | | | 17,111 | | | 43,780 | | | 47,137 | | | Interest income | (1,215) | | | (2,202) | | | (2,419) | | | (3,785) | | | Impairment loss | — | | | 1,076 | | | — | | | 1,076 | | | | | | | | | | | | | | | | | | | Other (income) expense, net | (48) | | | (95) | | | (1,439) | | | (740) | | | Loss (gain) on sale of hotel, net | 239 | | | — | | | (31,352) | | | — | | | Income tax expense | 4,097 | | | 469 | | | 5,823 | | | 618 | | | Consolidated net income: | $ | 33,409 | | | $ | 22,638 | | | $ | 138,700 | | | $ | 75,592 | |
_____________________________ (1)Other hotel expenses is principally comprised of cash payments for leases and property insurance. (2)Excludes the amortization of unfavorable management contracts.
|