| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-10 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-37 | | | |
| | | | | S-43 | | | |
| | | | | S-48 | | | |
| | | | | S-48 | | | |
| | | | | S-49 | | | |
| | | | | S-50 | | | |
| | | | | S-50 | | | |
| | | | | S-51 | | | |
| | | | | | i | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 16 | | | |
| | | | | | 21 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | |
| | | |
As of March 31, 2024
|
| |||||||||
| | | |
Actual
|
| |
Pro Forma(1)
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 71,287 | | | | | $ | 87,287 | | |
| Debt: | | | | | | | | | | | | | |
|
Secured Floating Rate Debt(2):
|
| | | | | | | | | | | | |
|
$650,000 revolving credit facility
|
| | | $ | — | | | | | $ | — | | |
|
Secured Fixed Rate Debt:
|
| | | | | | | | | | | | |
|
5.600% net lease mortgage notes due 2028(3)
|
| | | | 608,079 | | | | | | 608,079 | | |
|
8.625% Senior secured notes due 2031(4)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
|
Total fixed rate debt
|
| | | | 1,608,079 | | | | | | 1,608,079 | | |
|
Subsidiary Guaranteed Unsecured Notes(6):
|
| | | | | | | | | | | | |
|
7.500% Senior Guaranteed Unsecured Notes due 2025
|
| | | | 800,000 | | | | | | — | | |
|
5.500% Senior Guaranteed Unsecured Notes due 2027
|
| | | | 450,000 | | | | | | 450,000 | | |
|
Senior Guaranteed Unsecured Notes Offered Hereby
|
| | | | — | | | | | | 1,200,000 | | |
|
Non-Subsidiary Guaranteed Senior Unsecured Notes:
|
| | | | | | | | | | | | |
|
4.500% Senior unsecured notes due 2025(5)
|
| | | | 350,000 | | | | | | — | | |
|
5.250% Senior unsecured notes due 2026
|
| | | | 350,000 | | | | | | 350,000 | | |
|
4.750% Senior unsecured notes due 2026
|
| | | | 450,000 | | | | | | 450,000 | | |
|
4.950% Senior unsecured notes due 2027
|
| | | | 400,000 | | | | | | 400,000 | | |
|
3.950% Senior unsecured notes due 2028
|
| | | | 400,000 | | | | | | 400,000 | | |
|
4.950% Senior unsecured notes due 2029
|
| | | | 425,000 | | | | | | 425,000 | | |
|
4.375% Senior unsecured notes due 2030
|
| | | | 400,000 | | | | | | 400,000 | | |
|
Total senior unsecured notes
|
| | | | 4,025,000 | | | | | | 4,075,000 | | |
|
Shareholders’ equity
|
| | | | 1,114,669 | | | | | | 1,114,669 | | |
|
Total capitalization
|
| | | $ | 6,747,748 | | | | | $ | 6,797,748 | | |
|
Unencumbered Assets
|
| | | | | | |
|
Adjusted Total Assets(1)
|
| | | $ | 10,651 | | |
|
(-) Current Encumbered Assets
|
| | | | (3,508) | | |
|
Total Unencumbered Book Value of Assets
|
| | | | 7,143 | | |
|
(-) Unencumbered Book Value of Assets of Non-Guarantors(2)
|
| | | | (520) | | |
|
Total Unencumbered Book Value of Assets of Guarantors
|
| | | | 6,623 | | |
|
Existing Senior Guaranteed Unsecured Notes due 2027
|
| | | | 450 | | |
|
Existing Senior Secured Guaranteed Notes due 2031(3)
|
| | | | 1,000 | | |
|
Senior Guaranteed Unsecured Notes offered hereby
|
| | | | 1,200 | | |
|
Total “Pari” Debt on Unencumbered Assets
|
| | | | 2,650 | | |
| |
Percentage of Senior Guaranteed Unsecured Notes Offered Hereby of “Pari” Guaranteed Notes
|
| | | | 45% | | |
| |
Senior Guaranteed Unsecured Notes Offered Hereby Claim of Pari Assets
|
| | | $ | 2,999 | | |
| |
Asset Coverage for Senior Guaranteed Unsecured Notes Offered Hereby
|
| | | | 2.5x | | |
|
Composition of Unencumbered Assets by Asset Type
|
| | | | | | |
|
Hotels
|
| | | $ | 4,478 | | |
|
Travel Centers
|
| | | | 1,623 | | |
|
Other Net Lease Properties
|
| | | | 830 | | |
|
Other Corporate Assets
|
| | | | 212 | | |
|
Total Unencumbered Book Value of Assets
|
| | | $ | 7,143 | | |
| |
Total assets
|
| | | $ | 7,232 | | |
| |
Plus: accumulated depreciation
|
| | | | 3,238 | | |
| |
Plus: impairment and other adjustments to reflect original cost of real estate assets
|
| | | | 407 | | |
| |
Less: accounts receivable and intangibles
|
| | | | (226) | | |
| |
Adjusted total assets
|
| | | $ | 10,651 | | |
| | | |
As of
December 31, 2023 |
| |
As of
March 31, 2024 |
| ||||||
|
Real estate properties, net(1)
|
| | | $ | 4,372,682 | | | | | $ | 4,286,630 | | |
|
Other assets, net
|
| | | | 552,196 | | | | | | 446,628 | | |
|
Total assets
|
| | | $ | 4,924,878 | | | | | $ | 4,733,258 | | |
|
Indebtedness, net
|
| | | $ | 4,961,344 | | | | | $ | 4,964,796 | | |
|
Intercompany balances(2)
|
| | | | 752,146 | | | | | | 729,097 | | |
|
Other liabilities
|
| | | | 395,433 | | | | | | 386,804 | | |
|
Total liabilities
|
| | | $ | 6,108,923 | | | | | $ | 6,080,697 | | |
| | | |
Year Ended
December 31, 2023 |
| |
Three Months
Ended March 31, 2024 |
| ||||||
|
Revenues
|
| | | $ | 1,629,129 | | | | | $ | 372,287 | | |
|
Expenses
|
| | | | 1,767,742 | | | | | | 448,451 | | |
|
Net loss
|
| | | $ | (138,613) | | | | | $ | (76,164) | | |
|
Year
|
| |
2029 notes
percentage |
|
| 2026 | | | | |
| 2027 | | | | |
|
2028 and thereafter
|
| | | |
|
Year
|
| |
2032 notes
percentage |
|
| 2027 | | | | |
| 2028 | | | | |
|
2029 and thereafter
|
| | | |
|
Underwriter
|
| |
Principal
Amount of 2029 Notes |
| |
Principal
Amount of 2032 Notes |
| ||||||
|
Citigroup Global Markets Inc
|
| | | $ | | | | | $ | | | ||
|
BofA Securities, Inc
|
| | | | | | | | | | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | | | | | | | |
|
PNC Capital Markets LLC
|
| | | | | | | | | | | | |
|
Total
|
| | | $ | | | | | $ | | | | |
| | | |
Underwriting
Discount Paid by Us |
| |||
|
Per 2029 Note
|
| | | | % | | |
|
Total
|
| | | $ | | | |
|
Per 2032 Note
|
| | | | % | | |
|
Total
|
| | | $ | | | |
| | | | | | i | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 16 | | | |
| | | | | | 21 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | |