| | | | | | S-i | | | |
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-1 | | | |
| | | | | | S-1 | | | |
| | | | | | S-4 | | | |
| | | | | | S-9 | | | |
| | | | | | S-12 | | | |
| | | | | | S-13 | | | |
| | | | | | S-23 | | | |
| | | | | | S-28 | | | |
| | | | | | S-28 | | | |
| | | | | | S-29 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 10 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | |
| | | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||||||||
| | | |
2021E
|
| |
2020
|
| |
2021E
|
| |
2020
|
| ||||||||||||||||||||||||
| | | |
Low
|
| |
High
|
| | | | | | | |
Low
|
| |
High
|
| | | | | | | ||||||||||||
|
Net income
|
| | | $ | (1.0) | | | | | $ | 1.0 | | | | | $ | (130.9) | | | | | $ | (122.0) | | | | | $ | (120.0) | | | | | $ | (88.8) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 25.0 | | | | | | 25.0 | | | | | | 24.1 | | | | | | 50.0 | | | | | | 50.0 | | | | | | 47.7 | | |
|
Income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | (3.6) | | | | | | — | | | | | | — | | | | | | (14.3) | | |
|
Depreciation and amortization
|
| | | | 55.0 | | | | | | 55.0 | | | | | | 55.5 | | | | | | 110.0 | | | | | | 110.0 | | | | | | 111.3 | | |
|
EBITDA
|
| | | $ | 79.0 | | | | | $ | 81.0 | | | | | $ | (54.9) | | | | | $ | 38.0 | | | | | $ | 40.0 | | | | | $ | 55.9 | | |
| | | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||||||||
| | | |
2021E
|
| |
2020
|
| |
2021E
|
| |
2020
|
| ||||||||||||||||||||||||
| | | |
Low
|
| |
High
|
| | | | | | | |
Low
|
| |
High
|
| | | | | | | ||||||||||||
|
Occupancy
|
| | | | 38% | | | | | | 38% | | | | | | 3% | | | | | | 29% | | | | | | 29% | | | | | | 30% | | |
|
ADR
|
| | | $ | 243 | | | | | $ | 247 | | | | | $ | 264 | | | | | $ | 242 | | | | | $ | 244 | | | | | $ | 249 | | |
|
RevPAR
|
| | | $ | 93 | | | | | $ | 94 | | | | | $ | 9 | | | | | $ | 70 | | | | | $ | 70 | | | | | $ | 74 | | |
|
Underwriter
|
| |
Number of
Shares |
| |||
|
Wells Fargo Securities, LLC
|
| | | | | | |
|
Raymond James & Associates, Inc.
|
| | | | | | |
|
BofA Securities, Inc.
|
| | | | | | |
|
Total
|
| | | | | | |
| | | | | | | | | |
Total
|
| |||||||||
| | | |
Per Share
|
| |
Without
Overallotment Option |
| |
With
Overallotment Option |
| |||||||||
|
Public offering price(1)
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discount
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 10 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | |