| | | ||||||||||||
|
Title of Each Class of Securities to be Registered
|
| |
Maximum
Amount to be Registered |
| |
Amount of
Registration Fee(1) |
| ||||||
|
7.50% Senior Notes due 2025
|
| | | $ | 800,000,000 | | | | | $ | 103,840 | | |
| | | |
Per Note
|
| |
Total
|
| ||||||
|
Price to public(1)
|
| | | | 100.00% | | | | | $ | 800,000,000 | | |
|
Underwriting discount
|
| | | | 1.25% | | | | | $ | 10,000,000 | | |
|
Proceeds, before expenses, to Service Properties Trust
|
| | | | 98.75% | | | | | $ | 790,000,000 | | |
| |
Joint Book-Running Managers
|
| ||||||
| |
BofA Securities
|
| |
Wells Fargo Securities
|
| |
BMO Capital Markets
|
|
| |
Citigroup
|
| |
PNC Capital Markets LLC
|
| |
RBC Capital Markets
|
|
| |
Joint Lead Managers
|
| ||||||
| |
Mizuho Securities
|
| |
Regions Securities LLC
|
| |
SMBC Nikko
|
|
| |
SunTrust Robinson Humphrey
|
| | | | | US Bancorp | |
| |
Co-Managers
|
| ||||||
| | Barclays | | | FHN Financial Securities Corp. | | |
Morgan Stanley
|
| | UBS Investment Bank | |
| | | |
Page
|
| |||
|
Prospectus Supplement
|
| ||||||
| | | | | S-1 | | | |
| | | | | S-14 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-28 | | | |
| | | | | S-29 | | | |
| | | | | S-30 | | | |
| | | | | S-45 | | | |
| | | | | S-50 | | | |
| | | | | S-54 | | | |
| | | | | S-54 | | | |
| | | | | S-54 | | | |
| | | | | S-55 | | | |
| | | | | S-55 | | | |
| | | | | S-59 | | | |
|
Prospectus
|
| ||||||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 18 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| |
California
|
| |
11%
|
|
| |
Texas
|
| |
9%
|
|
| |
Georgia
|
| |
6%
|
|
| |
Illionois
|
| |
6%
|
|
| |
Florida
|
| |
4%
|
|
| |
Ohio
|
| |
4%
|
|
| |
Arizona
|
| |
4%
|
|
| |
Pennsylvania
|
| |
4%
|
|
| |
New Jersey
|
| |
3%
|
|
| |
Louisiana
|
| |
3%
|
|
| |
37 Other States and Washington D.C, Puerto Rico and Canada
|
| |
46%
|
|
| |
Total
|
| |
100%
|
|
|
Brand Affiliation
|
| |
Percent of
Total Annual Minimum Return / Rent |
|
|
IHG
|
| |
22.4%
|
|
|
Marriott
|
| |
19.7%
|
|
|
Sonesta
|
| |
12.3%
|
|
|
Hyatt
|
| |
2.3%
|
|
|
Radisson
|
| |
2.1%
|
|
|
Wyndham
|
| |
2.0%
|
|
|
Subtotal Hotels
|
| |
60.8%
|
|
|
TravelCenters of America
|
| |
17.4%
|
|
|
Petro Stopping Centers
|
| |
8.1%
|
|
|
AMC Theatres
|
| |
1.1%
|
|
|
The Great Escape
|
| |
0.7%
|
|
|
Life Time Fitness
|
| |
0.5%
|
|
|
Casual Male(1)
|
| |
0.5%
|
|
|
Buehler’s Fresh Foods
|
| |
0.5%
|
|
|
Heartland Dental
|
| |
0.5%
|
|
|
Pizza Hut
|
| |
0.4%
|
|
|
Regal Cinemas
|
| |
0.4%
|
|
|
Other
|
| |
9.1%
|
|
|
Subtotal Net Lease
|
| |
39.2%
|
|
|
Grand Total
|
| |
100.0%
|
|
|
Brand
|
| |
Manager
|
| |
Number of
Properties |
| |
Number of
Rooms or Suites |
| |
Investment(1)
|
| |||||||||
|
Courtyard by Marriott®
|
| | Marriott | | | | | 71 | | | | | | 10,265 | | | | | $ | 1,021,131 | | |
|
Royal Sonesta Hotels®
|
| | Sonesta | | | | | 7 | | | | | | 2,675 | | | | | | 908,685 | | |
|
Sonesta ES Suites®
|
| | Sonesta | | | | | 39 | | | | | | 4,731 | | | | | | 651,234 | | |
|
Crowne Plaza®
|
| | IHG | | | | | 11 | | | | | | 4,141 | | | | | | 644,170 | | |
|
Candlewood Suites®
|
| | IHG | | | | | 61 | | | | | | 7,553 | | | | | | 605,986 | | |
|
Residence Inn by Marriott®
|
| | Marriott | | | | | 35 | | | | | | 4,488 | | | | | | 562,374 | | |
|
Kimpton® Hotels & Restaurants
|
| | IHG | | | | | 5 | | | | | | 1,421 | | | | | | 482,474 | | |
|
Sonesta Hotels & Resorts®
|
| | Sonesta | | | | | 7 | | | | | | 2,135 | | | | | | 433,799 | | |
|
Staybridge Suites®
|
| | IHG | | | | | 20 | | | | | | 2,481 | | | | | | 356,016 | | |
|
Hyatt Place®
|
| | Hyatt | | | | | 22 | | | | | | 2,724 | | | | | | 301,942 | | |
|
Radisson® Hotels & Resorts and Radisson Blu®
|
| | Radisson | | | | | 6 | | | | | | 1,509 | | | | | | 235,724 | | |
|
InterContinental Hotels and Resorts®
|
| | IHG | | | | | 3 | | | | | | 804 | | | | | | 219,106 | | |
|
Marriott® Hotel
|
| | Marriott | | | | | 2 | | | | | | 748 | | | | | | 131,798 | | |
|
TownePlace Suites by Marriott®
|
| | Marriott | | | | | 12 | | | | | | 1,321 | | | | | | 118,926 | | |
|
Wyndham Hotels and Resorts® and Wyndham Grand®
|
| | Wyndham | | | | | 4 | | | | | | 1,158 | | | | | | 115,882 | | |
|
Hawthorn Suites®
|
| | Wyndham | | | | | 16 | | | | | | 1,756 | | | | | | 102,479 | | |
|
Holiday Inn®
|
| | IHG | | | | | 3 | | | | | | 754 | | | | | | 73,969 | | |
|
Country Inns & Suites® by Radisson
|
| | Radisson | | | | | 3 | | | | | | 430 | | | | | | 53,415 | | |
|
SpringHill Suites by Marriott®
|
| | Marriott | | | | | 2 | | | | | | 264 | | | | | | 25,906 | | |
|
Total Hotels
|
| | | | | | | 329 | | | | | | 51,358 | | | | | $ | 7,045,016 | | |
| | | |
Service Level
|
| | | | | | | |||||||||||||||
|
Chain Scale(1)
|
| |
Full
Service |
| |
Select
Service |
| |
Extended
Stay |
| |
Total
|
| ||||||||||||
|
Luxury
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | 10 | | |
|
Upper Upscale
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | 15 | | |
|
Upscale
|
| | | | 20 | | | | | | 95 | | | | | | 94 | | | | | | 209 | | |
|
Upper Midscale
|
| | | | 6 | | | | | | — | | | | | | 12 | | | | | | 18 | | |
|
Midscale
|
| | | | — | | | | | | — | | | | | | 77 | | | | | | 77 | | |
|
Totals
|
| | | | 51 | | | | | | 95 | | | | | | 183 | | | | | | 329 | | |
| | | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
|
Total real estate properties, gross
|
| | | $ | 11,444,888 | | | | | $ | 11,385,036 | | | | | $ | 9,522,973 | | |
|
Accumulated depreciation
|
| | | | (3,210,219) | | | | | | (3,120,761) | | | | | | (2,973,384) | | |
|
Total real estate properties, net
|
| | | | 8,234,669 | | | | | | 8,264,275 | | | | | | 6,549,589 | | |
|
Acquired real estate leases and other intangibles
|
| | | | 364,397 | | | | | | 378,218 | | | | | | 105,749 | | |
|
Assets held for sale
|
| | | | 56,688 | | | | | | 87,493 | | | | | | 144,008 | | |
|
Cash and cash equivalents
|
| | | | 55,218 | | | | | | 27,633 | | | | | | 25,966 | | |
|
Restricted cash
|
| | | | 44,537 | | | | | | 53,626 | | | | | | 50,037 | | |
|
Due from related persons
|
| | | | 65,109 | | | | | | 68,653 | | | | | | 91,212 | | |
|
Other assets, net
|
| | | | 176,005 | | | | | | 154,069 | | | | | | 210,518 | | |
|
Total assets
|
| | | $ | 8,996,623 | | | | | $ | 9,033,967 | | | | | $ | 7,177,079 | | |
| LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | |
|
Debt, net
|
| | | $ | 6,145,434 | | | | | $ | 6,062,547 | | | | | $ | 4,172,587 | | |
|
Other liabilities
|
| | | | 468,923 | | | | | | 465,542 | | | | | | 407,061 | | |
|
Total liabilities
|
| | | | 6,614,357 | | | | | | 6,528,089 | | | | | | 4,579,648 | | |
|
Total equity
|
| | | | 2,382,266 | | | | | | 2,505,878 | | | | | | 2,597,431 | | |
|
Total liabilities and equity
|
| | | $ | 8,996,623 | | | | | $ | 9,033,967 | | | | | $ | 7,177,079 | | |
| | | |
For the Twelve Months
Ended December 31, |
| |
For the Three Months
Ended March 31, |
| |||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2020
|
| |
2019
|
| | |||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Hotel operating revenues
|
| | | $ | 1,989,173 | | | | | $ | 1,958,598 | | | | | $ | 1,840,829 | | | | | $ | 383,503 | | | | | $ | 454,863 | | | | ||
|
Rental income
|
| | | | 322,236 | | | | | | 330,806 | | | | | | 326,436 | | | | | | 100,072 | | | | | | 68,673 | | | | ||
|
FF&E reserve income
|
| | | | 4,739 | | | | | | 5,132 | | | | | | 4,670 | | | | | | 201 | | | | | | 1,372 | | | | ||
|
Total revenues
|
| | | | 2,316,148 | | | | | | 2,294,536 | | | | | | 2,171,935 | | | | | | 483,776 | | | | | | 524,908 | | | | ||
| Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Hotel operating expenses
|
| | | | 1,410,927 | | | | | | 1,387,065 | | | | | | 1,274,642 | | | | | | 271,148 | | | | | | 317,685 | | | | ||
|
Other operating expenses
|
| | | | 8,357 | | | | | | 5,290 | | | | | | 4,905 | | | | | | 3,759 | | | | | | 1,440 | | | | ||
|
Depreciation and amortization
|
| | | | 428,448 | | | | | | 403,077 | | | | | | 386,659 | | | | | | 127,926 | | | | | | 99,365 | | | | ||
|
General and administrative
|
| | | | 54,639 | | | | | | 104,862 | | | | | | 125,402 | | | | | | 14,024 | | | | | | 12,235 | | | | ||
|
Acquisition and related costs
|
| | | | 1,795 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Loss on asset impairment
|
| | | | 39,296 | | | | | | — | | | | | | — | | | | | | 16,740 | | | | | | — | | | | ||
|
Total expenses
|
| | | | 1,943,462 | | | | | | 1,900,294 | | | | | | 1,791,608 | | | | | | 433,597 | | | | | | 430,725 | | | | ||
| Other operating income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Gain (loss) on sale of real estate
|
| | | | 159,535 | | | | | | — | | | | | | 9,348 | | | | | | (6,911) | | | | | | 159,535 | | | | ||
|
Dividend income
|
| | | | 1,752 | | | | | | 2,754 | | | | | | 2,504 | | | | | | — | | | | | | 876 | | | | ||
|
Unrealized losses on equity securities, net
|
| | | | (40,461) | | | | | | (16,737) | | | | | | — | | | | | | (5,045) | | | | | | 20,977 | | | | ||
|
Interest income
|
| | | | 2,215 | | | | | | 1,528 | | | | | | 798 | | | | | | 262 | | | | | | 637 | | | | ||
|
Interest expense, net
|
| | | | (225,126) | | | | | | (195,213) | | | | | | (181,579) | | | | | | (71,075) | | | | | | (49,766) | | | | ||
|
Loss on early extinguishment of debt
|
| | | | (8,451) | | | | | | (160) | | | | | | (146) | | | | | | — | | | | | | — | | | | ||
|
Income (Loss) before income taxes and equity in earnings of an investee
|
| | | | 262,150 | | | | | | 186,414 | | | | | | 211,252 | | | | | | (32,590) | | | | | | 226,442 | | | | ||
|
Income tax benefit (expense)
|
| | | | (2,793) | | | | | | (1,195) | | | | | | 3,284 | | | | | | (342) | | | | | | (1,059) | | | | ||
|
Equity in earnings (losses) of an investee
|
| | | | 393 | | | | | | 515 | | | | | | 607 | | | | | | (718) | | | | | | 404 | | | | ||
|
Net income (loss) available for common
shareholders |
| | | $ | 259,750 | | | | | $ | 185,734 | | | | | $ | 215,143 | | | | | $ | (33,650) | | | | | $ | 225,787 | | | | ||
| Other financial data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| EBITDA(1) | | | | | 916,117 | | | | | | 785,219 | | | | | | 780,097 | | | | | | 165,693 | | | | | | 375,977 | | | | ||
| EBITDAre(1) | | | | | 795,878 | | | | | | 785,219 | | | | | | 770,749 | | | | | | 189,344 | | | | | | 216,442 | | | | ||
|
Adjusted EBITDAre(1)
|
| | | | 851,431 | | | | | | 805,303 | | | | | | 773,654 | | | | | | 195,137 | | | | | | 195,901 | | | | ||
| Cash Flows information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Cash flows from operating activities
|
| | | | 617,722 | | | | | | 596,953 | | | | | | 628,495 | | | | | | 97,016 | | | | | | 43,865 | | | | ||
|
Cash flows from investing activities:
|
| | | | (2,130,044) | | | | | | (427,742) | | | | | | (795,108) | | | | | | (69,414) | | | | | | 102,090 | | | | ||
|
Cash flows from financing activities
|
| | | | 1,517,578 | | | | | | (190,704) | | | | | | 192,757 | | | | | | (8,906) | | | | | | (123,154) | | | | ||
| | | |
For the Year Ended
December 31, |
| |
For the Three Months
Ended March 31, |
| |||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2020
|
| |
2019
|
| | |||||||||||||||||
|
Net income (loss)
|
| | | $ | 259,750 | | | | | $ | 185,734 | | | | | $ | 215,143 | | | | | $ | (33,650) | | | | | $ | 225,787 | | | | ||
|
Add (Less):
Interest expense
|
| | | | 225,126 | | | | | | 195,213 | | | | | | 181,579 | | | | | | 71,075 | | | | | | 49,766 | | | | ||
|
Income tax expense (benefit)
|
| | | | 2,793 | | | | | | 1,195 | | | | | | (3,284) | | | | | | 342 | | | | | | 1,059 | | | | ||
|
Depreciation and amortization
|
| | | | 428,448 | | | | | | 403,077 | | | | | | 386,659 | | | | | | 127,926 | | | | | | 99,365 | | | | ||
|
EBITDA
|
| | | | 916,117 | | | | | | 785,219 | | | | | | 780,097 | | | | | | 165,693 | | | | | | 375,977 | | | | ||
|
Add (Less):
(Gain)/ loss on sale of real estate(1)
|
| | | | (159,535) | | | | | | — | | | | | | (9,348) | | | | | | 6,911 | | | | | | (159,535) | | | | ||
|
Loss on asset impairment(2)
|
| | | | 39,296 | | | | | | — | | | | | | — | | | | | | 16,740 | | | | | | — | | | | ||
| EBITDAre | | | | | 795,878 | | | | | | 785,219 | | | | | | 770,749 | | | | | | 189,344 | | | | | | 216,442 | | | | ||
|
Add (Less):
General and administrative expense paid in common shares(3)
|
| | | | 2,849 | | | | | | 3,187 | | | | | | 2,759 | | | | | | 590 | | | | | | 436 | | | | ||
|
Acquisition and transaction related costs(4)
|
| | | | 1,795 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Loss on early extinguishment of
debt(5)
|
| | | | 8,451 | | | | | | 160 | | | | | | 146 | | | | | | — | | | | | | — | | | | ||
|
Unrealized gains and losses on equity securities, net(6)
|
| | | | 40,461 | | | | | | 16,737 | | | | | | — | | | | | | 5,045 | | | | | | (20,977) | | | | ||
|
Loss contingency(7)
|
| | | | 1,997 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Adjustments to reflect the entity’s share of EBITDA attributable to an investee(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 158 | | | | | | — | | | | ||
|
Adjusted EBITDAre
|
| | | $ | 851,431 | | | | | $ | 805,303 | | | | | $ | 773,654 | | | | | $ | 195,137 | | | | | $ | 195,901 | | | | ||
| | | |
As of March 31, 2020
|
| |||||||||
| | | |
Actual
|
| |
Pro Forma(1)
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 55,218 | | | | | $ | 55,218 | | |
| Debt: | | | | | | | | | | | | | |
|
Floating Rate Debt(2):
|
| | | | | | | | | | | | |
|
$1,000,000 revolving credit facility(3)
|
| | | $ | 457,000 | | | | | $ | 74,500 | | |
|
$400,000 term loan
|
| | | | 400,000 | | | | | | 400,000 | | |
|
Total floating rate debt
|
| | | | 857,000 | | | | | | 474,500 | | |
|
Senior unsecured notes
|
| | | | | | | | | | | | |
|
4.25% Senior unsecured notes due 2021(4)
|
| | | | 400,000 | | | | | | 50,000 | | |
|
5.00% Senior unsecured notes due 2022
|
| | | | 500,000 | | | | | | 500,000 | | |
|
4.50% Senior unsecured notes due 2023
|
| | | | 500,000 | | | | | | 500,000 | | |
|
4.65% Senior unsecured notes due 2024
|
| | | | 350,000 | | | | | | 350,000 | | |
|
4.35% Senior unsecured notes due 2024
|
| | | | 825,000 | | | | | | 825,000 | | |
|
4.50% Senior unsecured notes due 2025
|
| | | | 350,000 | | | | | | 350,000 | | |
|
5.25% Senior unsecured notes due 2026
|
| | | | 350,000 | | | | | | 350,000 | | |
|
4.75% Senior unsecured notes due 2026
|
| | | | 450,000 | | | | | | 450,000 | | |
|
4.95% Senior unsecured notes due 2027
|
| | | | 400,000 | | | | | | 400,000 | | |
|
3.95% Senior unsecured notes due 2028
|
| | | | 400,000 | | | | | | 400,000 | | |
|
4.95% Senior unsecured notes due 2029
|
| | | | 425,000 | | | | | | 425,000 | | |
|
4.38% Senior unsecured notes due 2030
|
| | | | 400,000 | | | | | | 400,000 | | |
|
7.50% Senior unsecured notes due 2025
|
| | | | — | | | | | | 800,000 | | |
|
Total senior unsecured notes
|
| | | $ | 5,350,000 | | | | | $ | 5,800,000 | | |
|
Shareholders’ equity
|
| | | $ | 2,382,266 | | | | | $ | 2,382,266 | | |
|
Total capitalization
|
| | | $ | 8,589,266 | | | | | $ | 8,656,766 | | |
| | | |
As of
December 31, 2019 |
| |
As of
March 31, 2020 |
| ||||||
|
Real estate properties, net(1)
|
| | | $ | 6,785,857 | | | | | $ | 6,759,900 | | |
|
Intercompany balances(2)
|
| | | | 225,823 | | | | | | 192,417 | | |
|
Other assets, net
|
| | | | 657,012 | | | | | | 663,535 | | |
|
Total assets
|
| | | $ | 7,668,692 | | | | | $ | 7,615,852 | | |
|
Indebtedness, net
|
| | | $ | 5,685,547 | | | | | $ | 5,688,434 | | |
|
Other liabilities
|
| | | | 819,333 | | | | | | 904,239 | | |
|
Total liabilities
|
| | | $ | 6,504,880 | | | | | $ | 6,592,673 | | |
| | |||||||||||||
| | | |
Year Ended
December 31, 2019 |
| |
Three Months Ended
March 31, 2020 |
| ||||||
|
Revenues
|
| | | $ | 2,224,595 | | | | | $ | 456,209 | | |
|
Expenses
|
| | | | 1,865,612 | | | | | | 404,112 | | |
|
Net income (loss)
|
| | | | 203,659 | | | | | | (31,769) | | |
|
Underwriter
|
| |
Principal Amount
of Notes |
| |||
|
BofA Securities, Inc.
|
| | | $ | 216,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 216,000,000 | | |
|
BMO Capital Markets Corp.
|
| | | | 52,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 52,000,000 | | |
|
PNC Capital Markets LLC
|
| | | | 52,000,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 52,000,000 | | |
|
Mizuho Securities USA LLC
|
| | | | 24,000,000 | | |
|
Regions Securities LLC
|
| | | | 24,000,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 24,000,000 | | |
|
SunTrust Robinson Humphrey, Inc.
|
| | | | 24,000,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 24,000,000 | | |
|
Barclays Capital Inc.
|
| | | | 10,000,000 | | |
|
FHN Financial Securities Corp.
|
| | | | 10,000,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 10,000,000 | | |
|
UBS Securities LLC
|
| | | | 10,000,000 | | |
|
Total
|
| | | $ | 800,000,000 | | |
| | | |
Underwriting
Discount Paid by Us |
| |||
|
Per Note
|
| | | | 1.25% | | |
|
Total
|
| | | $ | 10,000,000 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | 18 | | | |
| | | | | | 23 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | | |
| | | | | | 43 | | |
| | | | | | | | | | | | | | |
| | | |
As of
December 31, 2019 |
| |
As of
March 31, 2020 |
| ||||||
|
Real estate properties, net(1)
|
| | | $ | 6,785,857 | | | | | $ | 6,759,900 | | |
|
Intercompany balances(2)
|
| | | | 225,823 | | | | | | 192,417 | | |
|
Other assets, net
|
| | | | 657,012 | | | | | | 663,535 | | |
|
Total assets
|
| | | $ | 7,668,692 | | | | | $ | 7,615,852 | | |
|
Indebtedness, net
|
| | | $ | 5,685,547 | | | | | $ | 5,688,434 | | |
|
Other liabilities
|
| | | | 819,333 | | | | | | 904,239 | | |
|
Total liabilities
|
| | | $ | 6,504,880 | | | | | $ | 6,592,673 | | |
| | |||||||||||||
| | | | | | | | | | | | | | |
| | | |
Year Ended
December 31, 2019 |
| |
Three Months
Ended March 31, 2020 |
| ||||||
|
Revenues
|
| | | $ | 2,224,595 | | | | | $ | 456,209 | | |
|
Expenses
|
| | | | 1,865,612 | | | | | | 404,112 | | |
|
Net income (loss)
|
| | | | 203,659 | | | | | | (31,769) | | |