| | | | | | S-ii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-5 | | | |
| | | | | | S-7 | | | |
| | | | | | S-10 | | | |
| | CAPITALIZATION | | | | | S-11 | | |
| | UNDERWRITING | | | | | S-13 | | |
| | | | | | S-21 | | | |
| | EXPERTS | | | | | S-21 | | |
| | | | | | S-21 | | | |
| | | | | | S-21 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 16 | | | |
| | | | | | 32 | | | |
| | | | | | 34 | | | |
| | | | | | 34 | | |
| | Occupancy(1) | | | | | 65.9% | | |
| |
Average Daily Rate (ADR)(1)
|
| | | $ | 348.75 | | |
| |
Revenue per Available Room (RevPAR)(1)
|
| | | $ | 229.88 | | |
| |
Total RevPAR(1)
|
| | | $ | 595.13 | | |
| | | |
Year ended
December 31, 2024 |
| |||
|
Net Income
|
| | | $ | 23,479 | | |
|
Interest
|
| | | | 14,513 | | |
|
Depreciation and Amortization
|
| | | | 29,368 | | |
|
Non-Cash Lease Expense and Other
|
| | | | 896 | | |
|
Adjusted EBITDAre(2)(4)
|
| | | $ | 68,256 | | |
|
FF&E Reserve
|
| | | | (8,971) | | |
|
Net Operating Income(3)(4)
|
| | | $ | 59,285 | | |
| | | |
Trailing twelve
months ended March 31, 2025 |
| |||
|
Net Income
|
| | | $ | 21,356 | | |
|
Interest
|
| | | | 14,515 | | |
|
Depreciation and Amortization
|
| | | | 29,484 | | |
|
Non-Cash Lease Expense and Other
|
| | | | 887 | | |
|
Adjusted EBITDAre(2)(4)
|
| | | $ | 66,242 | | |
|
FF&E Reserve
|
| | | | (8,796) | | |
|
Net Operating Income(3)(4)
|
| | | $ | 57,446 | | |
| | | |
As of March 31, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||
|
Cash and cash equivalents – unrestricted(2)
|
| | | $ | 413,858 | | | | | $ | 412,579 | | | | | $ | | | |
|
Cash and cash equivalents – restricted
|
| | | | 47,467 | | | | | | 47,467 | | | | | | | | |
|
Total cash and cash equivalents
|
| | | $ | 461,325 | | | | | $ | 460,046 | | | | | $ | | | |
| Long-term debt (including current maturities): | | | | | | | | | | | | | | | | | | | |
|
$700 million revolving credit facility(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | | | |
|
Term loan B facility
|
| | | | 292,057 | | | | | | 292,057 | | | | | | | | |
|
4.750% Senior Notes due 2027
|
| | | | 700,000 | | | | | | 700,000 | | | | | | | | |
|
7.250% Senior Notes due 2028
|
| | | | 400,000 | | | | | | 400,000 | | | | | | | | |
|
4.500% Senior Notes due 2029
|
| | | | 600,000 | | | | | | 600,000 | | | | | | | | |
|
6.500% Senior Notes due 2032
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | | | |
|
OEG Term Loan(2)
|
| | | | 298,500 | | | | | | 428,500 | | | | | | | | |
|
$80 million OEG Revolver
|
| | | | 17,000 | | | | | | 17,000 | | | | | | | | |
|
Block 21 CMBS Loan(2)
|
| | | | 128,185 | | | | | | — | | | | | | | | |
|
Finance lease obligations
|
| | | | 268 | | | | | | 268 | | | | | | | | |
|
Unamortized deferred financing costs
|
| | | | (49,359) | | | | | | (50,865) | | | | | | | | |
|
Unamortized (discounts) and premiums, net
|
| | | | (11,625) | | | | | | (10,777) | | | | | | | | |
|
Total debt
|
| | | $ | 3,375,026 | | | | | $ | 3,376,183 | | | | | $ | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value per share; 100,000 shares
authorized, actual, as adjusted and as further adjusted; no shares issued and outstanding, actual, as adjusted and as further adjusted |
| | | $ | — | | | | | $ | — | | | | | $ | | | |
|
Common stock, $0.01 par value per share; 400,000 shares authorized, actual, as adjusted and as further adjusted; 60,001, 60,001 and shares issued and outstanding, respectively, actual, as adjusted and as further adjusted
|
| | | | 600 | | | | | | 600 | | | | | | | | |
|
Additional paid-in capital
|
| | | | 1,464,394 | | | | | | 1,464,394 | | | | | | | | |
|
Treasury stock of 704 shares, at cost
|
| | | | (24,329) | | | | | | (24,329) | | | | | | | | |
| | | |
As of March 31, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||
|
Distributions in excess of retained earnings
|
| | | | (893,872) | | | | | | (896,097) | | | | | | | | |
|
Accumulated other comprehensive loss
|
| | | | (15,260) | | | | | | (15,260) | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 531,533 | | | | | | 529,308 | | | | | | | | |
|
Noncontrolling interests
|
| | | | 38,815 | | | | | | 38,815 | | | | | | | | |
|
Total equity
|
| | | | 570,348 | | | | | | 568,123 | | | | | | | | |
|
Total capitalization
|
| | | $ | 3,945,374 | | | | | $ | 3,944,306 | | | | | $ | | | |
| | |||||||||||||||||||
|
Underwriter
|
| |
Number of Shares
|
|
|
Morgan Stanley & Co. LLC
|
| |
|
|
|
BofA Securities, Inc.
|
| | | |
|
J.P. Morgan Securities 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
|
| | | |
| | | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 16 | | | |
| | | | | | 32 | | | |
| | | | | | 34 | | | |
| | | | | | 34 | | |
| |
Morgan Stanley
BofA Securities J.P. Morgan Wells Fargo Securities |
|
| |
Deutsche Bank Securities
BTIG Credit Agricole CIB Scotiabank SMBC Nikko Raymond James |
|