Summit Hotel Properties, Inc(NYSE:INN)
Summit Hotel Properties, Inc. is a publicly traded real estate investment trust focused on owning premium-branded hotels with efficient operating models primarily in the Upscale segment of the lodging industry. As of November 3, 2020, the Company's portfolio consisted of 72 hotels, 67 of which are w...
Website: http://www.shpreit.com
Full Time Employees: 59
Sector: Real Estate
Industry: REIT-Hotel & Motel
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
room | 162,564,000 | 153,142,000 | 156,323,000 | 170,599,000 | 163,731,000 | 152,849,000 | 157,408,000 | 173,025,000 | 167,431,000 | 157,081,000 | 161,712,000 | 174,181,000 | 163,089,000 | 153,623,000 | 160,133,000 | 166,804,000 | 128,810,000 | 98,577,000 | 102,521,000 | 79,995,000 | 53,245,000 | 44,439,000 | 48,636,000 | 23,828,000 | 98,603,000 | 122,474,000 | 123,112,000 | 131,656,000 | 128,100,000 | 121,788,000 | 131,429,000 | 140,650,000 | 129,572,000 | 121,824,000 | 127,246,000 | 120,514,000 | 110,350,000 | 102,613,000 | 110,777,000 | 119,285,000 | 110,595,000 | 102,771,000 | 118,292,000 | 113,714,000 | 101,425,000 | 93,085,000 | 103,155,000 | |||||||||||||||
food and beverage | 11,460,000 | 11,011,000 | 10,017,000 | 11,195,000 | 10,990,000 | 10,691,000 | 9,272,000 | 10,069,000 | 10,833,000 | 10,665,000 | 9,949,000 | 10,269,000 | 10,630,000 | 9,937,000 | 8,854,000 | 7,664,000 | 5,662,000 | 2,643,000 | 2,097,000 | 1,556,000 | 1,003,000 | 684,000 | 628,000 | 248,000 | 4,884,000 | 5,803,000 | 5,540,000 | 6,280,000 | 6,162,000 | 6,110,000 | 5,817,000 | 6,517,000 | 6,329,000 | |||||||||||||||||||||||||||||
other | 11,029,000 | 10,807,000 | 10,777,000 | 11,123,000 | 9,757,000 | 9,391,000 | 10,127,000 | 10,809,000 | 9,878,000 | 9,689,000 | 10,155,000 | 10,043,000 | 8,664,000 | 8,766,000 | 9,265,000 | 8,780,000 | 7,397,000 | 5,642,000 | 6,068,000 | 4,973,000 | 3,606,000 | 3,107,000 | 3,148,000 | 1,360,000 | 4,898,000 | 5,504,000 | 5,033,000 | 4,994,000 | 4,690,000 | 4,611,000 | 5,094,000 | 5,055,000 | 4,298,000 | 369,000 | 348,000 | 201,000 | 183,000 | 274,000 | 213,000 | |||||||||||||||||||||||
total revenues | 185,053,000 | 174,960,000 | 177,117,000 | 192,917,000 | 184,478,000 | 172,931,000 | 176,807,000 | 193,903,000 | 188,142,000 | 177,435,000 | 181,816,000 | 194,493,000 | 182,383,000 | 172,326,000 | 178,252,000 | 183,248,000 | 141,869,000 | 106,862,000 | 110,686,000 | 86,524,000 | 57,854,000 | 48,230,000 | 52,412,000 | 25,436,000 | 108,385,000 | 133,781,000 | 133,685,000 | 142,930,000 | 138,952,000 | 132,509,000 | 142,340,000 | 152,222,000 | 140,199,000 | 131,745,000 | 136,587,000 | 129,056,000 | 117,989,000 | 110,322,000 | 118,336,000 | 127,195,000 | 118,082,000 | 110,039,000 | 125,091,000 | 120,677,000 | 107,648,000 | 99,141,000 | 109,256,000 | 105,525,000 | 89,544,000 | 77,956,000 | 82,174,000 | 83,096,000 | 63,211,000 | |||||||||
yoy | 0.31% | 1.17% | 0.18% | -0.51% | -1.95% | -2.54% | -2.75% | -0.30% | 3.16% | 2.96% | 2.00% | 6.14% | 28.56% | 61.26% | 61.04% | 111.79% | 145.22% | 121.57% | 111.18% | 240.16% | -46.62% | -63.95% | -60.79% | -82.20% | -22.00% | 0.96% | -6.08% | -6.10% | -0.89% | 0.58% | 4.21% | 17.95% | 18.82% | 19.42% | 15.42% | 1.46% | -0.08% | 0.26% | -5.40% | 5.40% | 9.69% | 10.99% | 14.49% | 14.36% | 20.22% | 27.18% | 32.96% | 26.99% | 41.66% | |||||||||||||
qoq | 5.77% | -1.22% | -8.19% | 4.57% | 6.68% | -2.19% | -8.82% | 3.06% | 6.03% | -2.41% | -6.52% | 6.64% | 5.84% | -3.32% | -2.73% | 29.17% | 32.76% | -3.45% | 27.93% | 49.56% | 19.95% | -7.98% | 106.05% | -76.53% | -18.98% | 0.07% | -6.47% | 2.86% | 4.86% | -6.91% | -6.49% | 8.58% | 6.42% | -3.54% | 5.84% | 9.38% | 6.95% | -6.77% | -6.96% | 7.72% | 7.31% | -12.03% | 3.66% | 12.10% | 8.58% | -9.26% | 3.54% | 17.85% | 14.86% | -5.13% | -1.11% | 31.46% | ||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other lodging property operating expenses | 58,650,000 | 56,842,000 | 58,575,000 | 58,943,000 | 56,922,000 | 54,348,000 | 56,330,000 | 57,470,000 | 56,261,000 | 55,121,000 | 55,826,000 | 57,829,000 | 56,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
property taxes, insurance and other | 13,884,000 | 13,568,000 | 14,106,000 | 13,706,000 | 13,311,000 | 13,294,000 | 13,250,000 | 13,287,000 | 14,285,000 | 11,859,000 | 14,369,000 | 14,215,000 | 14,724,000 | 9,885,000 | 13,373,000 | 13,525,000 | 13,138,000 | 8,777,000 | 10,679,000 | 10,990,000 | 10,904,000 | 10,520,000 | 11,007,000 | 11,466,000 | 11,698,000 | 11,421,000 | 10,696,000 | 10,695,000 | 11,408,000 | 11,089,000 | 10,220,000 | 11,032,000 | 10,998,000 | |||||||||||||||||||||||||||||
management fees | 4,221,000 | 3,712,000 | 3,142,000 | 4,411,000 | 4,495,000 | 3,807,000 | 2,728,000 | 4,434,000 | 4,897,000 | 4,478,000 | 4,177,000 | 4,992,000 | 4,805,000 | 4,297,000 | 4,308,000 | 5,042,000 | 3,795,000 | 3,101,000 | 2,888,000 | 2,314,000 | 1,555,000 | 1,225,000 | 1,335,000 | 644,000 | 3,072,000 | 3,295,000 | 3,676,000 | 4,458,000 | 5,146,000 | 3,593,000 | 4,188,000 | 5,388,000 | 5,352,000 | |||||||||||||||||||||||||||||
depreciation and amortization | 36,774,000 | 37,487,000 | 37,634,000 | 37,259,000 | 37,230,000 | 36,471,000 | 36,708,000 | 36,458,000 | 36,799,000 | 38,624,000 | 37,882,000 | 37,510,000 | 36,908,000 | 37,698,000 | 38,130,000 | 38,058,000 | 36,274,000 | 26,179,000 | 25,893,000 | 26,586,000 | 27,297,000 | 27,472,000 | 27,503,000 | 27,565,000 | 27,079,000 | 26,928,000 | 23,202,000 | 23,779,000 | 25,536,000 | 25,872,000 | 24,941,000 | 24,954,000 | 25,246,000 | 23,875,000 | 23,594,000 | 19,732,000 | 18,726,000 | 18,691,000 | 17,887,000 | 17,685,000 | 18,143,000 | 17,469,000 | 15,916,000 | 15,403,000 | 15,264,000 | 16,406,000 | 16,831,000 | 16,645,000 | 15,430,000 | 13,561,000 | 14,029,000 | 13,291,000 | 11,156,000 | |||||||||
corporate general and administrative | 8,845,000 | 8,120,000 | 7,845,000 | 8,280,000 | 8,571,000 | 7,403,000 | 7,473,000 | 8,704,000 | 8,311,000 | 7,305,000 | 8,126,000 | 9,100,000 | 8,005,000 | 7,022,000 | 6,532,000 | 8,074,000 | 9,137,000 | 11,145,000 | 6,099,000 | 6,506,000 | 5,678,000 | 6,350,000 | 4,652,000 | 5,315,000 | 4,668,000 | 6,180,000 | 5,532,000 | 5,920,000 | 5,990,000 | 4,430,000 | 4,852,000 | 5,620,000 | 6,607,000 | 4,599,000 | 4,550,000 | 5,310,000 | 5,138,000 | 4,934,000 | 4,388,000 | 5,391,000 | 4,579,000 | 4,429,000 | 6,897,000 | 5,363,000 | 4,515,000 | 4,520,000 | 5,742,000 | |||||||||||||||
loss on write-down of assets | 3,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total expenses | 170,882,000 | 167,084,000 | 168,477,000 | 170,153,000 | 164,652,000 | 165,367,000 | 161,074,000 | 166,036,000 | 164,728,000 | 177,006,000 | 165,324,000 | 170,734,000 | 164,181,000 | 165,429,000 | 161,017,000 | 160,637,000 | 141,145,000 | 108,473,000 | 105,663,000 | 98,182,000 | 83,114,000 | 82,905,000 | 78,904,000 | 68,326,000 | 113,722,000 | 121,573,000 | 114,410,000 | 119,060,000 | 120,317,000 | 116,912,000 | 120,176,000 | 124,792,000 | 121,665,000 | 113,305,000 | 114,214,000 | 104,541,000 | 99,422,000 | 95,564,000 | 96,909,000 | 101,561,000 | 97,414,000 | 95,083,000 | 103,159,000 | 96,156,000 | 89,047,000 | 92,267,000 | 94,448,000 | 89,348,000 | 80,246,000 | 70,888,000 | 72,241,000 | 71,644,000 | 57,207,000 | |||||||||
gain on disposal of assets | -40,000 | 6,715,000 | -57,000 | -80,000 | 1,000 | 473,000 | 22,000 | 28,342,000 | 75,000 | -1,000 | -16,000 | -320,000 | -164,000 | -5,000 | 20,484,000 | 159,000 | 31,000 | 50,000 | -192,000 | 211,000 | -32,000 | -3,000 | 5,763,000 | -31,000 | 35,520,000 | 4,166,000 | -640,000 | 24,826,000 | 17,331,000 | -43,000 | -322,000 | 7,725,000 | 16,350,000 | 19,456,000 | -142,000 | 10,491,000 | 2,726,000 | 36,780,000 | 14,000 | 352,000 | 5,000 | 6,000 | ||||||||||||||||||||
operating income | 14,131,000 | 14,591,000 | 8,583,000 | 22,684,000 | 19,827,000 | 8,037,000 | 15,755,000 | 56,209,000 | 23,489,000 | 428,000 | 16,476,000 | 23,439,000 | 18,202,000 | 6,733,000 | 17,230,000 | 43,095,000 | 724,000 | -1,452,000 | 5,023,000 | -11,627,000 | -25,210,000 | -34,867,000 | -26,281,000 | -42,922,000 | -5,340,000 | 17,971,000 | 19,244,000 | 59,390,000 | 22,801,000 | 57,071,000 | 22,164,000 | 27,430,000 | 18,534,000 | 18,440,000 | 22,373,000 | 24,515,000 | 18,567,000 | 14,758,000 | 21,427,000 | 25,634,000 | 20,668,000 | 14,956,000 | 21,932,000 | 24,521,000 | 18,601,000 | 6,874,000 | 14,808,000 | |||||||||||||||
yoy | -28.73% | 81.55% | -45.52% | -59.64% | -15.59% | 1777.80% | -4.38% | 139.81% | 29.05% | -93.64% | -4.38% | -45.61% | 2414.09% | -563.71% | 243.02% | -470.65% | -102.87% | -95.84% | -119.11% | -72.91% | 372.10% | -294.02% | -236.57% | -172.27% | -123.42% | -68.51% | -13.17% | 116.51% | 23.02% | 209.50% | -0.93% | 11.89% | -0.18% | 24.95% | 4.41% | -4.37% | -10.17% | -1.32% | -2.30% | 4.54% | 11.11% | 117.57% | 48.11% | |||||||||||||||||||
qoq | -3.15% | 70.00% | -62.16% | 14.41% | 146.70% | -48.99% | -71.97% | 139.30% | 5388.08% | -97.40% | -29.71% | 28.77% | 170.34% | -60.92% | -60.02% | 5852.35% | -149.86% | -128.91% | -143.20% | -53.88% | -27.70% | 32.67% | -38.77% | 703.78% | -129.71% | -6.62% | -67.60% | 160.47% | -60.05% | 157.49% | -19.20% | 48.00% | 0.51% | -17.58% | -8.74% | 32.04% | 25.81% | -31.12% | -16.41% | 24.03% | 38.19% | -31.81% | -10.56% | 31.83% | 170.60% | -53.58% | ||||||||||||||||
operating margin % | 7.64% | 8.34% | 4.85% | 11.76% | 10.75% | 4.65% | 8.91% | 28.99% | 12.48% | 0.24% | 9.06% | 12.05% | 9.98% | 3.91% | 9.67% | 23.52% | 0.51% | -1.36% | 4.54% | -13.44% | -43.58% | -72.29% | -50.14% | -168.75% | -4.93% | 13.43% | 14.40% | 41.55% | 16.41% | 43.07% | 15.57% | 18.02% | 13.22% | 14.00% | 16.38% | 19.00% | 15.74% | 13.38% | 18.11% | 20.15% | 17.50% | 13.59% | 17.53% | 20.32% | 17.28% | 6.93% | 13.55% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -20,450,000 | -19,432,000 | -20,676,000 | -20,628,000 | -19,956,000 | -19,792,000 | -20,428,000 | -20,830,000 | -21,582,000 | -21,621,000 | -22,020,000 | -22,248,000 | -20,909,000 | -19,379,000 | -17,645,000 | -15,118,000 | -13,439,000 | -10,801,000 | -10,817,000 | -10,962,000 | -10,788,000 | -10,635,000 | -10,904,000 | -10,749,000 | -11,012,000 | -10,962,000 | -9,450,000 | -9,766,000 | -10,852,000 | -11,365,000 | -10,848,000 | -10,402,000 | -9,329,000 | -8,201,000 | -7,768,000 | -6,927,000 | -6,791,000 | -6,859,000 | -6,626,000 | -7,123,000 | -7,483,000 | -4,072,000 | ||||||||||||||||||||
interest income | 246,000 | 342,000 | 259,000 | 301,000 | 276,000 | 433,000 | 450,000 | 565,000 | 458,000 | 498,000 | 474,000 | 122,000 | 50,000 | 31,000 | 16,000 | 18,000 | 18,000 | |||||||||||||||||||||||||||||||||||||||||||||
other income | 1,052,000 | 1,184,000 | -278,000 | 858,000 | 1,230,000 | 571,000 | 999,000 | 2,129,000 | 685,000 | 547,000 | 661,000 | 265,000 | -472,000 | -416,000 | 1,773,000 | 1,742,000 | 1,746,000 | 2,250,000 | 2,295,000 | 3,232,000 | 581,000 | 1,278,000 | 876,000 | 2,106,000 | 2,217,000 | 1,808,000 | 146,000 | 1,301,000 | 1,363,000 | 1,327,000 | 3,470,000 | 789,000 | 931,000 | -116,000 | 568,000 | 2,395,000 | 706,000 | 661,000 | 853,000 | 340,000 | 11,131,000 | 338,000 | -97,000 | 797,000 | 64,000 | 40,000 | 30,000 | 63,000 | 160,000 | |||||||||||||
total other expense | -19,152,000 | -17,906,000 | -20,695,000 | -19,469,000 | -18,450,000 | -18,788,000 | -18,979,000 | -15,136,000 | -20,439,000 | -20,576,000 | -20,885,000 | -21,758,000 | -20,644,000 | -19,851,000 | -18,061,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | -5,021,000 | -3,315,000 | -12,112,000 | 3,215,000 | 1,377,000 | -10,751,000 | -3,224,000 | 41,073,000 | 3,050,000 | -20,148,000 | -4,409,000 | 1,681,000 | -13,118,000 | -831,000 | 29,750,000 | -44,921,000 | -35,907,000 | -52,795,000 | -14,246,000 | 9,226,000 | 11,602,000 | 49,770,000 | 13,250,000 | 4,955,000 | 37,469,000 | 37,829,000 | 9,951,000 | 10,848,000 | 22,214,000 | 34,506,000 | 33,627,000 | 8,463,000 | 25,953,000 | 22,090,000 | 50,305,000 | 83,725,000 | 13,790,000 | 17,204,000 | 11,090,000 | -146,000 | 8,766,000 | 9,530,000 | 3,025,000 | 2,116,000 | ||||||||||||||||||
income tax expense | -892,000 | -1,178,000 | -754,000 | -731,000 | -332,000 | -2,375,000 | -1,119,000 | -1,360,000 | -791,000 | 1,036,000 | -210,000 | -6,437,000 | -105,000 | -1,968,000 | -701,000 | -350,000 | -152,000 | -260,000 | -423,000 | -421,000 | -135,000 | -1,571,000 | ||||||||||||||||||||||||||||||||||||||||
net income | -5,913,000 | -2,577,000 | -11,760,000 | 2,037,000 | 623,000 | 916,000 | -3,556,000 | 38,698,000 | 2,833,000 | -21,267,000 | -5,769,000 | 890,000 | -1,970,000 | -12,082,000 | -1,041,000 | -8,973,000 | -10,905,000 | -4,239,000 | -20,569,000 | -32,871,000 | -44,708,000 | -35,775,000 | -52,548,000 | -16,214,000 | 8,753,000 | 11,626,000 | 49,069,000 | 12,900,000 | 5,757,000 | 38,001,000 | 37,677,000 | 9,691,000 | 9,787,000 | 22,445,000 | 34,083,000 | 33,206,000 | 10,374,000 | 27,198,000 | 21,955,000 | 48,734,000 | 84,758,000 | 13,606,000 | 16,301,000 | 10,591,000 | 158,000 | 8,280,000 | 9,160,000 | 3,325,000 | -2,076,000 | 6,670,000 | 1,883,000 | |||||||||||
yoy | -1049.12% | -381.33% | 230.71% | -94.74% | -78.01% | -104.31% | -38.36% | 4248.09% | -243.81% | 76.02% | 454.18% | -78.05% | 10.79% | -75.44% | -72.70% | -75.61% | -88.15% | -60.86% | 102.73% | -610.77% | -407.72% | -207.09% | -225.69% | 52.04% | -69.41% | 30.24% | 33.11% | -41.18% | 69.31% | 10.54% | -70.82% | -5.66% | -17.48% | 55.24% | -31.86% | -87.76% | 99.90% | 34.68% | 360.15% | 53544.30% | 64.32% | 77.96% | 218.53% | -107.61% | 37.33% | 76.58% | ||||||||||||||||
qoq | 129.45% | -78.09% | -677.32% | 226.97% | -31.99% | -125.76% | -109.19% | 1265.97% | -113.32% | 268.64% | -748.20% | -145.18% | -83.69% | 1060.61% | -17.72% | 157.25% | -79.39% | -37.43% | -26.48% | 24.97% | -31.92% | 224.09% | -285.24% | -24.71% | -76.31% | 280.38% | 124.08% | -84.85% | 0.86% | 288.78% | -0.98% | -56.40% | -34.15% | 2.64% | 220.09% | -61.86% | 23.88% | -54.95% | -42.50% | 522.95% | -16.53% | 53.91% | 6603.16% | -98.09% | -9.61% | 175.49% | -260.16% | 254.22% | ||||||||||||||
net income margin % | -3.20% | -1.47% | -6.64% | 1.06% | 0.34% | 0.53% | -2.01% | 19.96% | 1.51% | -11.99% | -3.17% | 0.46% | -1.08% | -7.01% | -0.58% | 0% | -6.32% | -10.20% | -3.83% | -23.77% | -56.82% | -92.70% | -68.26% | -206.59% | -14.96% | 6.54% | 8.70% | 34.33% | 9.28% | 4.34% | 26.70% | 24.75% | 6.91% | 7.43% | 16.43% | 26.41% | 28.14% | 9.40% | 22.98% | 17.26% | 41.27% | 77.03% | 10.88% | 13.51% | 9.84% | 0.16% | 7.58% | 8.68% | 3.71% | -2.66% | 0% | 8.03% | 2.98% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |
less - income attributable to non-controlling interests | -99,000 | -976,000 | 680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to summit hotel properties, inc. before preferred dividends | -5,814,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less - distributions to and accretion of redeemable non-controlling interests | -657,000 | -656,000 | -656,000 | -657,000 | -657,000 | -656,000 | -656,000 | -657,000 | -657,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less - preferred dividends | -3,970,000 | -3,969,000 | -3,968,000 | -3,968,000 | -3,970,000 | -3,969,000 | -3,968,000 | -3,968,000 | -3,970,000 | -3,969,000 | -3,968,000 | -3,968,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -10,441,000 | -4,684,000 | -2,116,000 | -16,571,000 | -5,438,000 | -5,228,000 | -11,975,000 | -517,000 | -12,379,000 | -17,109,750 | -10,964,000 | -22,401,000 | -35,074,000 | -689,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -100 | -40 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 105,720,000 | 108,008,000 | 105,720 | 105,650 | 105,312 | 104,896 | 104,548 | 104,495 | 104,278 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction costs | 10,000 | -11,000 | 260,000 | 3,849,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 738,000 | 352,000 | -217,000 | 472,000 | 2,000,000 | -268,750 | -695,000 | -275,000 | 213,000 | 132,000 | 247,000 | -473,000 | 24,000 | 802,000 | 532,000 | -1,061,000 | 231,000 | 1,911,000 | 1,245,000 | 223,500 | -410,000 | |||||||||||||||||||||||||||||||||||||||||
less - loss attributable to non-controlling interests | -1,231,000 | -5,083,000 | -5,113,000 | 3,908,000 | -3,224,000 | -322,000 | 4,730,000 | 5,148,000 | -11,401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to summit hotel properties, inc. before preferred dividends | -930,250 | -6,677,000 | 3,013,000 | -57,000 | 9,584,250 | 352,000 | 35,474,000 | 11,912,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -5,971,000 | -11,301,000 | -1,612,000 | 680,000 | -4,272,000 | 30,849,000 | -753,000 | 7,944,000 | -46,764,000 | -38,256,000 | -54,126,000 | -19,031,000 | 5,532,000 | 7,824,000 | 45,248,000 | 9,168,000 | 2,047,000 | 34,191,000 | 33,867,000 | 868,000 | 2,389,000 | 18,190,000 | 29,769,000 | 28,886,000 | 3,302,000 | 22,090,000 | 17,718,000 | 44,338,000 | 6,959,250 | 9,393,000 | 12,057,000 | 6,387,000 | -3,939,000 | 4,083,000 | 4,828,000 | -504,000 | ||||||||||||||||||||||||||
income per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -50 | -110 | -20 | -40 | 290 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -50 | -110 | -20 | 10 | -40 | 230 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 106,850,000 | 105,889,000 | 107,633,000 | 105,927,000 | 106,033,000 | 105,918,000 | 105,562 | 105,232 | 105,199 | 104,471 | 104,141 | 104,200 | 104,154 | 103,995 | 103,887 | 103,935 | 103,896 | 103,749 | 103,623 | 103,666 | 103,643 | 103,500 | 99,406 | 103,253 | 98,184 | 92,762 | 86,874 | 86,492 | 86,433 | 86,360 | 85,920 | 85,995 | 85,831 | 85,704 | 85,242 | 85,303 | 85,097,000 | 70,327,000 | 68,157,000 | 65,480,000 | 62,684,000 | |||||||||||||||||||||
diluted | 106,850,000 | 105,889,000 | 107,633,000 | 132,365,000 | 106,033,000 | 149,451,000 | 105,562 | 105,232 | 121,352 | 104,471 | 104,141 | 104,200 | 104,154 | 103,995 | 103,939 | 103,970 | 103,937 | 103,837 | 103,842 | 103,821 | 103,883 | 103,899 | 99,780 | 103,632 | 98,706 | 93,230 | 87,343 | 87,401 | 87,355 | 87,170 | 87,144 | 87,065 | 87,008 | 86,875 | 85,566 | 85,916 | 85,527,000 | 70,737,000 | 68,614,000 | 65,954,000 | 62,950,000 | |||||||||||||||||||||
recovery of credit losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recoveries of credit losses | -730,000 | -250,000 | -250,000 | -275,000 | -850,000 | -250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to summit hotel properties, inc. before preferred dividends and distributions | 2,511,000 | -11,946,000 | -814,000 | 3,872,000 | -7,352,000 | 4,107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.02 | -0.16 | -0.05 | -0.05 | -0.12 | -0.165 | -0.1 | -0.21 | -0.34 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to non-controlling interests | 2,326,500 | 4,955,000 | 2,982,000 | 1,369,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to and accretion of redeemable non-controlling interests | -492,500 | -656,000 | -657,000 | -657,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred dividends | -2,976,500 | -3,968,000 | -3,968,000 | -3,970,000 | -4,263,000 | -3,750,000 | -3,709,000 | -3,709,000 | -3,710,000 | -3,710,000 | -3,709,000 | -3,709,000 | -3,710,000 | -3,710,000 | -3,709,000 | -3,709,000 | -3,709,000 | -3,710,000 | -3,709,000 | -5,543,000 | -4,808,000 | -4,200,000 | -4,200,000 | -4,200,000 | -4,945,000 | -4,993,000 | -4,147,000 | -4,147,000 | -2,452,000 | |||||||||||||||||||||||||||||||||
interest and other income | 490,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.01 | 0.08 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.01 | 0.07 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before income taxes | -2,442,000 | -10,973,000 | -14,151,000 | -3,544,000 | -20,294,000 | -32,766,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to summit hotel properties, inc. before preferred dividends and distributions | -601,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
room expense | 25,429,500 | 37,525,000 | 35,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
food and beverage expense | 4,296,750 | 7,060,000 | 6,013,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
hotel operating expenses | 38,717,750 | 54,883,000 | 53,711,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
hotel acquisition and transaction costs | 184,250 | 56,000 | 681,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of assets | 195,500 | 782,000 | 836,000 | 1,685,000 | 577,000 | 1,115,000 | 4,573,000 | 3,614,000 | 660,000 | 1,369,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
less - distributions and accretion of redeemable non-controlling interests | -466,500 | -656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium on redemption of preferred stock | -2,710,000 | -3,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other income | -13,345,000 | -11,697,000 | -6,197,500 | -8,567,000 | -8,667,000 | -7,556,000 | -7,101,250 | -9,626,000 | -9,873,000 | -8,906,000 | -6,703,250 | -7,642,000 | -9,620,000 | -9,551,000 | 4,280,250 | 15,305,000 | 10,399,000 | -8,583,000 | -7,592,000 | -159,000 | 9,991,000 | 15,060,000 | -6,295,000 | 4,526,000 | -3,544,000 | 29,637,000 | -3,888,000 | |||||||||||||||||||||||||||||||||||
net income before amounts attributable to non-controlling interests | 23,313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other hotel operating expenses | 46,277,000 | 34,954,000 | 34,713,000 | 29,385,000 | 24,574,000 | 22,100,000 | 22,535,000 | 16,588,000 | 35,283,000 | 40,049,000 | 38,913,000 | 39,422,000 | 39,797,000 | 37,444,000 | 40,437,000 | 41,578,000 | 39,458,000 | |||||||||||||||||||||||||||||||||||||||||||||
less - loss attributable to non-controlling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating partnership | 482,000 | 17,000 | 10,000 | 34,000 | 54,000 | 68,000 | 70,000 | 96,000 | 37,000 | -7,000 | -15,000 | 599,000 | 66,000 | 97,000 | 57,000 | -50,000 | 50,000 | 61,000 | 133,000 | -28,000 | ||||||||||||||||||||||||||||||||||||||||||
joint venture | 82,000 | -124,000 | -275,000 | 1,843,000 | 1,452,000 | 1,586,000 | 1,159,000 | 2,035,000 | 855,000 | 496,000 | -77,000 | 124,000 | -8,000 | 272,000 | 89,000 | -37,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to summit hotel properties, inc. | -8,409,000 | -13,640,250 | -4,504,000 | -18,692,000 | -31,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | -3,970,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(reversal of) provision for credit losses | -2,632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment and write-off of assets | 4,361,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit losses | 2,291,000 | 2,530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to summit hotel properties, inc. | -43,054,000 | -34,546,000 | -50,417,000 | -15,322,000 | 9,242,000 | 11,534,000 | 48,957,000 | 12,877,000 | 5,756,000 | 37,901,000 | 37,576,000 | 9,688,000 | 9,769,000 | 22,390,000 | 33,969,000 | 33,086,000 | 10,372,000 | 27,083,000 | 21,865,000 | 48,485,000 | 84,159,000 | 13,540,000 | 16,204,000 | 10,534,000 | 208,000 | 8,230,000 | 8,975,000 | 3,458,000 | 1,939,250 | 6,448,000 | 1,948,000 | |||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.45 | -0.37 | -0.52 | -0.18 | 0.05 | 0.07 | 0.09 | 0.31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
less - income attributable to non-controlling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in operating partnership | -112,000 | -23,000 | -1,000 | -100,000 | -101,000 | -3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.43 | 0.165 | 0.33 | 0.33 | 0.01 | 0.18 | 0.3 | 0.243 | 0.25 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.43 | 0.165 | 0.33 | 0.32 | 0.01 | 0.17 | 0.3 | 0.24 | 0.25 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
hotel property acquisition costs | 354,000 | 683,000 | 527,000 | 1,728,000 | 554,000 | 296,000 | 837,000 | 113,000 | -9,000 | 69,000 | 17,000 | 692,000 | 333,000 | 114,000 | 786,000 | 654,000 | ||||||||||||||||||||||||||||||||||||||||||||||
earnings per share - basic and diluted | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other hotel operations revenue | 9,921,000 | 9,341,000 | 8,542,000 | 7,639,000 | 7,709,000 | 7,559,000 | 7,910,000 | 7,487,000 | 7,268,000 | 6,799,000 | 6,963,000 | 6,223,000 | 6,056,000 | 6,101,000 | 5,845,000 | 4,992,000 | 4,451,000 | 4,164,000 | 4,021,000 | 3,122,000 | ||||||||||||||||||||||||||||||||||||||||||
hotel operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other direct | 18,001,000 | 16,846,000 | 16,619,000 | 15,790,000 | 16,012,000 | 15,513,000 | 16,843,000 | 16,240,000 | 16,042,000 | 17,073,000 | 15,860,000 | 15,035,000 | 14,778,000 | 15,376,000 | 13,214,000 | 12,020,000 | 11,479,000 | 11,072,000 | 9,977,000 | 8,244,000 | ||||||||||||||||||||||||||||||||||||||||||
other indirect | 34,922,000 | 35,820,000 | 33,577,000 | 30,900,000 | 27,982,000 | 29,312,000 | 32,929,000 | 30,629,000 | 29,666,000 | 31,893,000 | 31,688,000 | 28,727,000 | 26,891,000 | 26,451,000 | 27,041,000 | 23,859,000 | 21,221,000 | 20,601,000 | 21,340,000 | 16,242,000 | ||||||||||||||||||||||||||||||||||||||||||
total hotel operating expenses | 84,831,000 | 86,070,000 | 79,499,000 | 75,204,000 | 71,256,000 | 73,530,000 | 76,757,000 | 74,138,000 | 72,889,000 | 78,394,000 | 75,277,000 | 69,268,000 | 66,777,000 | 68,192,000 | 66,609,000 | 59,919,000 | 54,110,000 | 53,783,000 | 53,545,000 | 42,320,000 | ||||||||||||||||||||||||||||||||||||||||||
less - income attributable to non-controlling interests in operating partnership | -72,250 | -55,000 | -114,000 | -120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less - income attributable to operating partnership | -113,500 | -115,000 | -90,000 | -249,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share | 0.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share | 0.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share | 0.51 | 0.14 | 0.07 | -0.05 | 0.05 | 0.06 | -0.08 | -0.07 | 0.04 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 84,758,000 | 13,606,000 | 16,301,000 | 10,591,000 | -56,000 | 8,339,000 | 9,201,000 | 2,947,000 | -5,645,000 | 1,116,000 | 6,285,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 214,000 | 378,000 | 385,000 | 177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income (loss) per share from continuing operations | 0.08 | 0.11 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income (loss) per share | 0.08 | 0.11 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share from continuing operations | 0.14 | 0.07 | -0.05 | 0.05 | 0.06 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
room revenue | 99,680,000 | 84,552,000 | 73,505,000 | 78,010,000 | 79,075,000 | 60,089,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rooms | 25,985,000 | 23,692,000 | 21,209,000 | 21,927,000 | 21,954,000 | 17,621,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
corporate general and administrative: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
salaries and other compensation | 3,330,000 | 2,159,000 | 1,629,000 | 1,874,000 | 2,294,000 | 2,421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 16,177,000 | 9,298,000 | 7,068,000 | 9,933,000 | 11,452,000 | 6,004,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain (loss) on derivative financial instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income (loss) from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average common shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 85,165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 85,663,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 106,850,000 | 105,889,000 | 107,633,000 | 105,927,000 | 106,033,000 | 105,918,000 | 105,562 | 105,232 | 105,199 | 104,471 | 104,141 | 104,200 | 104,154 | 103,995 | 103,887 | 103,935 | 103,896 | 103,749 | 103,623 | 103,666 | 103,643 | 103,500 | 99,406 | 103,253 | 98,184 | 92,762 | 86,874 | 86,492 | 86,433 | 86,360 | 85,920 | 85,995 | 85,831 | 85,704 | 85,242 | 85,303 | 85,097,000 | 70,327,000 | 68,157,000 | 65,480,000 | 62,684,000 | |||||||||||||||||||||
diluted | 106,850,000 | 105,889,000 | 107,633,000 | 132,365,000 | 106,033,000 | 149,451,000 | 105,562 | 105,232 | 121,352 | 104,471 | 104,141 | 104,200 | 104,154 | 103,995 | 103,939 | 103,970 | 103,937 | 103,837 | 103,842 | 103,821 | 103,883 | 103,899 | 99,780 | 103,632 | 98,706 | 93,230 | 87,343 | 87,401 | 87,355 | 87,170 | 87,144 | 87,065 | 87,008 | 86,875 | 85,566 | 85,916 | 85,527,000 | 70,737,000 | 68,614,000 | 65,954,000 | 62,950,000 | |||||||||||||||||||||
loss per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share from continuing operations | -0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share | -0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt transaction costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative financial instruments | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income tax | 2,844,000 | 3,800,000 | 6,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests in: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | -6,026,000 | -4,817,000 | 2,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share from: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -0.13 | -0.05 | 0.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income for continuing operations | 1,706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in lodging property | 2,592,231,000 | 2,640,367,000 | 2,677,174,000 | 2,722,459,000 | 2,727,510,000 | 2,746,340,000 | 2,669,478,000 | 2,702,038,000 | 2,715,009,000 | 2,729,049,000 | 2,831,247,000 | 2,856,006,000 | 2,776,947,000 | 2,792,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 18,405,000 | 11,967,000 | 31,548,000 | 1,650,000 | 18,621,000 | 9,715,000 | 64,019,000 | 73,740,000 | 9,163,000 | 1,650,000 | 79,172,000 | 78,576,000 | 425,000 | 425,000 | 52,801,000 | 425,000 | 425,000 | 425,000 | 425,000 | 425,000 | 425,000 | 425,000 | 425,000 | 425,000 | 17,370,000 | 493,000 | 96,523,000 | 7,633,000 | 1,193,000 | 37,878,000 | 23,161,000 | 1,193,000 | 1,193,000 | 20,820,000 | 62,816,000 | 62,695,000 | 62,613,000 | 69,162,000 | 86,785,000 | 133,138,000 | 216,335,000 | 216,357,000 | 1,292,000 | 300,000 | 7,860,000 | 8,663,000 | 9,723,000 | 12,224,000 | 33,463,000 | 12,339,000 | 26,920,000 | 4,836,000 | 1,629,412 | 15,901,437 | ||||||||
cash and cash equivalents | 44,773,000 | 36,110,000 | 41,135,000 | 39,490,000 | 48,194,000 | 40,637,000 | 51,698,000 | 45,873,000 | 63,435,000 | 37,837,000 | 55,307,000 | 58,456,000 | 60,678,000 | 51,255,000 | 72,617,000 | 109,999,000 | 82,397,000 | 64,485,000 | 59,650,000 | 56,069,000 | 27,356,000 | 20,719,000 | 39,075,000 | 124,554,000 | 131,267,000 | 42,238,000 | 48,091,000 | 48,796,000 | 42,913,000 | 44,088,000 | 60,533,000 | 48,885,000 | 43,435,000 | 36,545,000 | 52,451,000 | 29,819,000 | 68,046,000 | 34,694,000 | 40,491,000 | 76,437,000 | 33,972,000 | 29,326,000 | 31,954,000 | 36,963,000 | 28,541,000 | 38,581,000 | 34,778,000 | 41,728,000 | 36,551,000 | 46,706,000 | 45,474,000 | 34,413,000 | 20,790,000 | 13,980,000 | 10,287,841 | 11,623,207 | 10,869,944 | 10,537,132 | 17,118,080 | 29,589,139 | 15,610,861 | 7,977,418 |
restricted cash | 5,661,000 | 5,102,000 | 6,270,000 | 8,734,000 | 8,138,000 | 7,721,000 | 7,339,000 | 6,766,000 | 8,916,000 | 9,931,000 | 11,268,000 | 11,953,000 | 11,153,000 | 10,553,000 | 18,628,000 | 36,061,000 | 32,836,000 | 32,459,000 | 25,521,000 | 22,103,000 | 20,032,000 | 18,177,000 | 17,532,000 | 18,658,000 | 28,597,000 | 27,595,000 | 27,819,000 | 27,066,000 | 28,026,000 | 28,468,000 | 31,567,000 | 32,479,000 | 31,483,000 | 29,462,000 | 28,933,000 | 25,560,000 | 27,141,000 | 24,881,000 | 25,567,000 | 25,363,000 | 24,775,000 | 23,073,000 | 28,904,000 | 31,187,000 | 34,192,000 | 34,395,000 | 35,306,000 | 54,637,000 | 52,181,000 | 38,498,000 | 35,437,000 | 27,809,000 | 22,261,000 | 3,624,000 | 4,275,143 | 3,107,998 | 1,542,804 | 1,464,032 | 1,529,487 | 1,024,109 | 649,694 | 1,192,131 |
right-of-use assets | 31,563,000 | 32,028,000 | 32,482,000 | 32,933,000 | 32,887,000 | 33,309,000 | 33,454,000 | 33,851,000 | 34,244,000 | 34,814,000 | 35,215,000 | 35,624,000 | 35,697,000 | 35,023,000 | 35,416,000 | 31,453,000 | 31,841,000 | 26,942,000 | 27,290,000 | 27,656,000 | 28,032,000 | 28,420,000 | 28,809,000 | 29,181,000 | 29,577,000 | 29,884,000 | 28,942,000 | 29,313,000 | 29,722,000 | |||||||||||||||||||||||||||||||||
trade receivables | 23,528,000 | 17,347,000 | 19,022,000 | 22,554,000 | 23,568,000 | 18,625,000 | 20,724,000 | 27,967,000 | 27,985,000 | 21,348,000 | 24,209,000 | 22,112,000 | 24,070,000 | 21,015,000 | 23,512,000 | 21,019,000 | 28,202,000 | 14,476,000 | 14,209,000 | 14,777,000 | 14,715,000 | 11,775,000 | 12,512,000 | 10,507,000 | 11,356,000 | 13,281,000 | 18,453,000 | 21,253,000 | 23,623,000 | 13,978,000 | 23,969,000 | 20,916,000 | 20,844,000 | 16,985,000 | 20,899,000 | 17,939,000 | 16,548,000 | 11,807,000 | 15,232,000 | 14,937,000 | 15,009,000 | 9,437,000 | 12,370,000 | 12,531,000 | 12,384,000 | 7,681,000 | 11,924,000 | 13,142,000 | 12,611,000 | 7,231,000 | 9,685,000 | 11,728,000 | 12,677,000 | 5,478,000 | 6,666,212 | 6,946,025 | 6,155,365 | 3,424,630 | 5,478,840 | 4,484,399 | 3,384,494 | 2,665,076 |
prepaid expenses and other | 14,610,000 | 7,104,000 | 14,319,000 | 14,197,000 | 15,677,000 | 9,580,000 | 16,647,000 | 14,142,000 | 17,183,000 | 8,865,000 | 12,973,000 | 15,641,000 | 19,348,000 | 8,378,000 | 15,266,000 | 15,914,000 | 17,000,000 | 24,496,000 | 7,308,000 | 8,698,000 | 9,142,000 | 9,763,000 | 6,659,000 | 7,249,000 | 8,297,000 | 8,844,000 | 10,507,000 | 7,634,000 | 9,149,000 | 10,111,000 | 6,254,000 | 7,371,000 | 8,654,000 | 9,454,000 | 5,294,000 | 8,731,000 | 7,065,000 | 6,474,000 | 8,013,000 | 8,319,000 | 6,258,000 | 15,281,000 | 21,532,000 | 7,728,000 | 6,563,000 | 6,181,000 | 6,172,000 | 5,681,000 | 6,305,000 | 8,876,000 | 21,006,000 | 6,251,000 | 2,889,000 | 5,311,000 | 4,390,302 | 3,329,337 | 3,704,500 | 4,268,393 | 2,233,465 | 3,118,765 | 1,744,567 | 1,738,645 |
deferred charges | 5,585,000 | 10,051,000 | 10,335,000 | 10,468,000 | 10,632,000 | 6,460,000 | 6,237,000 | 6,357,000 | 6,495,000 | 6,659,000 | 7,066,000 | 7,079,000 | 6,932,000 | 7,074,000 | 7,353,000 | 7,520,000 | 7,832,000 | 4,347,000 | 4,249,000 | 4,194,000 | 4,311,000 | 4,429,000 | 4,364,000 | 4,479,000 | 4,594,000 | 4,709,000 | 4,125,000 | 4,118,000 | 4,220,000 | 4,691,000 | 4,854,000 | 4,782,000 | 5,050,000 | 5,221,000 | 4,669,000 | 4,618,000 | 3,851,000 | 3,727,000 | 3,729,000 | 3,694,000 | 3,842,000 | 9,188,000 | 9,592,000 | 8,806,000 | 9,134,000 | 9,641,000 | 10,128,000 | 10,413,000 | 10,585,000 | 10,270,000 | 9,543,000 | 9,696,000 | 9,324,000 | 8,895,000 | ||||||||
other assets | 18,208,000 | 15,954,000 | 16,195,000 | 17,335,000 | 20,275,000 | 24,291,000 | 7,688,000 | 20,571,000 | 21,182,000 | 15,554,000 | 28,741,000 | 25,166,000 | 14,260,000 | 17,844,000 | 19,021,000 | 2,274,000 | 3,789,000 | 3,799,000 | 3,785,000 | 8,165,000 | 8,140,000 | 8,176,000 | 9,185,000 | 9,237,000 | 9,235,000 | 12,039,000 | 11,596,000 | 8,751,000 | 9,754,000 | 14,807,000 | 19,627,000 | 17,483,000 | 16,037,000 | 12,431,000 | 5,794,000 | 5,754,000 | 11,986,000 | 12,032,000 | 10,510,000 | 9,307,000 | 9,375,000 | 22,250,000 | 16,150,000 | 16,077,000 | 16,759,000 | 14,152,000 | 8,988,000 | 8,525,000 | 6,581,000 | 6,654,000 | 3,442,000 | 4,137,000 | 4,169,000 | 4,201,000 | 4,257,462 | 4,758,390 | 4,022,180 | 4,019,870 | 3,581,178 | 3,594,787 | 3,995,826 | |
total assets | 2,754,564,000 | 2,776,030,000 | 2,848,480,000 | 2,868,170,000 | 2,897,459,000 | 2,896,230,000 | 2,837,283,000 | 2,871,235,000 | 2,960,832,000 | 2,939,248,000 | 3,015,189,000 | 3,033,687,000 | 3,028,257,000 | 3,022,270,000 | 3,075,881,000 | 3,124,677,000 | 3,106,599,000 | 2,264,902,000 | 2,248,320,000 | 2,231,463,000 | 2,221,105,000 | 2,233,019,000 | 2,275,196,000 | 2,380,875,000 | 2,423,120,000 | 2,355,683,000 | 2,149,358,000 | 2,123,221,000 | 2,229,642,000 | 2,222,297,000 | 2,262,931,000 | 2,216,268,000 | 2,221,878,000 | 2,209,874,000 | 2,043,878,000 | 1,996,541,000 | 1,796,119,000 | 1,718,505,000 | 1,660,228,000 | 1,647,176,000 | 1,637,437,000 | 1,580,954,000 | 1,609,700,000 | 1,551,114,000 | 1,454,222,000 | 1,459,024,000 | 1,472,626,000 | 1,428,323,000 | 1,428,892,000 | 1,294,476,000 | 1,279,802,000 | 1,251,542,000 | 1,061,990,000 | 810,789,000 | 633,104,392 | 621,492,416 | 604,077,730 | 554,004,994 | 553,170,777 | 550,684,205 | 491,759,405 | 493,008,530 |
liabilities, redeemable non-controlling interests and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt, net of debt issuance costs | 1,396,385,000 | 1,394,014,000 | 1,421,777,000 | 1,425,799,000 | 1,417,690,000 | 1,396,710,000 | 1,336,095,000 | 1,345,492,000 | 1,452,002,000 | 1,430,668,000 | 1,444,637,000 | 1,450,854,000 | 1,467,123,000 | 1,451,796,000 | 1,468,341,000 | 1,523,530,000 | 1,481,895,000 | 1,069,797,000 | 1,056,667,000 | 1,078,522,000 | 1,140,214,000 | 1,094,745,000 | 1,084,092,000 | 1,159,399,000 | 1,135,019,000 | 1,016,163,000 | 843,531,000 | 829,001,000 | 961,826,000 | 958,712,000 | 969,146,000 | 950,497,000 | 975,316,000 | 868,236,000 | 772,275,000 | 735,206,000 | 714,306,000 | 652,414,000 | 618,892,000 | 622,397,000 | 697,298,000 | |||||||||||||||||||||
lease liabilities | 23,749,000 | 24,091,000 | 24,421,000 | 24,763,000 | 24,584,000 | 24,871,000 | 24,879,000 | 25,158,000 | 25,413,000 | 25,842,000 | 26,102,000 | 26,383,000 | 26,309,000 | 25,484,000 | 25,753,000 | 21,724,000 | 22,049,000 | 17,232,000 | 17,527,000 | 17,821,000 | 18,123,000 | 18,438,000 | 18,752,000 | 19,069,000 | 19,384,000 | 19,604,000 | 18,580,000 | 18,887,000 | 19,273,000 | |||||||||||||||||||||||||||||||||
accounts payable | 7,128,000 | 7,537,000 | 9,859,000 | 7,285,000 | 8,760,000 | 7,450,000 | 6,130,000 | 6,637,000 | 7,303,000 | 4,827,000 | 6,880,000 | 5,479,000 | 5,460,000 | 5,517,000 | 5,901,000 | 8,332,000 | 5,341,000 | 4,462,000 | 4,330,000 | 3,042,000 | 3,268,000 | 2,674,000 | 3,610,000 | 2,672,000 | 5,725,000 | 4,767,000 | 5,273,000 | 5,288,000 | 4,645,000 | 5,391,000 | 5,200,000 | 6,224,000 | 4,748,000 | 7,774,000 | 7,257,000 | 7,647,000 | 5,402,000 | 4,623,000 | 4,162,000 | 4,830,000 | 3,782,000 | 2,947,000 | 4,304,000 | 3,113,000 | 6,130,000 | 7,271,000 | 5,032,000 | 6,256,000 | 10,277,000 | 7,583,000 | 9,276,000 | 7,469,000 | 3,875,000 | 5,013,000 | 1,254,050 | 1,933,060 | 1,654,708 | 1,670,994 | 899,535 | 940,827 | 1,433,438 | 864,560 |
accrued expenses and other | 77,682,000 | 76,417,000 | 92,907,000 | 81,142,000 | 78,588,000 | 82,153,000 | 96,679,000 | 84,412,000 | 81,719,000 | 81,215,000 | 92,209,000 | 88,776,000 | 86,499,000 | 81,304,000 | 94,623,000 | 85,803,000 | 75,699,000 | 66,219,000 | 70,289,000 | 66,356,000 | 58,890,000 | 65,099,000 | 72,340,000 | 68,199,000 | 76,097,000 | 71,759,000 | 84,917,000 | 72,988,000 | 65,929,000 | 66,050,000 | 71,350,000 | 61,491,000 | 60,941,000 | 56,488,000 | 56,306,000 | 47,549,000 | 47,635,000 | 46,880,000 | 53,829,000 | 46,982,000 | 43,112,000 | 42,174,000 | ||||||||||||||||||||
total liabilities | 1,504,944,000 | 1,502,059,000 | 1,548,964,000 | 1,538,989,000 | 1,529,622,000 | 1,511,184,000 | 1,463,783,000 | 1,461,699,000 | 1,566,437,000 | 1,542,552,000 | 1,569,828,000 | 1,571,492,000 | 1,585,391,000 | 1,564,101,000 | 1,594,618,000 | 1,639,389,000 | 1,584,984,000 | 1,157,710,000 | 1,148,813,000 | 1,165,741,000 | 1,220,495,000 | 1,180,956,000 | 1,178,794,000 | 1,249,339,000 | 1,236,225,000 | 1,112,293,000 | 952,301,000 | 926,164,000 | 1,051,673,000 | 1,030,153,000 | 1,045,696,000 | 1,018,212,000 | 1,041,005,000 | 932,498,000 | 836,276,000 | 790,997,000 | 768,112,000 | 705,035,000 | 678,796,000 | 676,686,000 | 746,635,000 | 724,028,000 | 824,915,000 | 766,517,000 | 673,370,000 | 673,823,000 | 673,263,000 | 624,806,000 | 612,997,000 | 472,098,000 | 442,345,000 | 551,946,000 | 358,683,000 | 337,252,000 | 331,750,010 | 316,054,132 | 292,991,751 | 234,556,299 | 273,898,936 | 267,284,961 | 206,642,541 | |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interests | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,219,000 | 50,223,000 | 50,223,000 | 50,220,000 | |||||||||||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2026 and december 31, 2025 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at march 31, 2026 and december 31, 2025 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value per share... | 1,084,000 | 1,088,000 | 1,088,000 | 1,088,000 | 1,122,000 | 1,084,000 | 1,085,000 | 1,083,000 | 1,082,000 | 1,076,000 | 1,076,000 | 1,076,000 | 1,075,000 | 1,069,000 | 1,069,000 | 1,069,000 | 1,069,000 | 1,063,000 | 1,064,000 | 1,064,000 | 1,061,000 | 1,057,000 | 1,057,000 | 1,057,000 | 1,056,000 | 1,052,000 | 1,052,000 | 1,051,000 | 1,051,000 | 1,048,000 | 1,047,000 | 1,047,000 | 1,047,000 | 1,043,000 | ||||||||||||||||||||||||||||
additional paid-in capital | 1,259,345,000 | 1,264,470,000 | 1,262,451,000 | 1,260,433,000 | 1,273,164,000 | 1,246,225,000 | 1,244,335,000 | 1,242,436,000 | 1,239,905,000 | 1,238,896,000 | 1,236,864,000 | 1,234,947,000 | 1,232,457,000 | 1,232,302,000 | 1,230,848,000 | 1,229,660,000 | 1,230,094,000 | 1,225,184,000 | 1,221,426,000 | 1,195,002,000 | 1,176,150,000 | 1,197,320,000 | 1,195,700,000 | 1,194,178,000 | 1,191,964,000 | 1,190,949,000 | 1,189,501,000 | 1,187,715,000 | 1,185,790,000 | 1,185,310,000 | 1,183,694,000 | 1,182,398,000 | 1,180,421,000 | 1,262,679,000 | 1,178,896,000 | 1,177,264,000 | 1,011,938,000 | 1,011,412,000 | 968,746,000 | 968,262,000 | 894,482,000 | 894,060,000 | 892,621,000 | 890,392,000 | 888,515,000 | 888,191,000 | 885,830,000 | 884,420,000 | 883,345,000 | 882,858,000 | 867,308,000 | 706,370,000 | 468,820,000 | 285,168,804 | 279,911,652 | 288,705,701 | 288,902,331 | 240,921,363 | 240,885,162 | 241,104,130 | ||
accumulated other comprehensive income | 4,265,000 | 2,115,000 | 3,036,000 | 4,400,000 | 6,453,000 | 9,173,000 | 4,959,000 | 14,432,000 | 14,969,000 | 10,967,000 | 20,832,000 | 18,007,000 | 10,270,000 | 14,538,000 | 15,533,000 | 1,000,000 | -1,441,000 | 8,033,000 | 5,545,000 | 5,183,000 | 1,451,000 | 251,000 | -528,000 | -430,921 | -228,980 | |||||||||||||||||||||||||||||||||||||
accumulated deficit and distributions in excess of retained earnings | -424,392,000 | -405,622,000 | -390,885,000 | -370,879,000 | -360,404,000 | -347,041,000 | -339,047,000 | -326,108,000 | -348,302,000 | -339,848,000 | -316,780,000 | -304,888,000 | -297,687,000 | -288,200,000 | -271,951,000 | -267,159,000 | -275,018,000 | -262,639,000 | -247,364,000 | -236,400,000 | -213,999,000 | -179,013,000 | ||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 840,406,000 | 862,155,000 | 875,794,000 | 895,146,000 | 920,439,000 | 909,545,000 | 911,436,000 | 931,947,000 | 907,758,000 | 911,195,000 | 942,096,000 | 949,246,000 | 946,219,000 | 959,813,000 | 975,603,000 | 964,674,000 | 951,346,000 | 948,073,000 | 954,305,000 | 936,599,000 | 938,783,000 | 988,742,000 | 1,031,341,000 | 1,065,249,000 | 1,118,202,000 | 1,173,778,000 | 1,181,355,000 | 1,194,803,000 | 1,175,709,000 | 1,189,849,000 | 1,214,516,000 | 1,195,394,000 | 1,178,035,000 | 1,274,502,000 | 1,204,516,000 | 1,202,262,000 | 1,024,609,000 | 1,010,042,000 | 977,436,000 | 966,493,000 | 886,649,000 | 852,711,000 | 780,429,000 | 779,673,000 | 775,442,000 | 779,611,000 | 791,768,000 | 795,525,000 | 799,950,000 | 809,483,000 | 662,636,000 | |||||||||||
non-controlling interests | 358,995,000 | 361,597,000 | 373,503,000 | 383,816,000 | 397,179,000 | 425,282,000 | 411,845,000 | 427,370,000 | 436,418,000 | 435,282,000 | 453,046,000 | 462,730,000 | 446,428,000 | 448,137,000 | 455,437,000 | 470,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total equity | 1,199,401,000 | 1,223,752,000 | 1,249,297,000 | 1,278,962,000 | 1,317,618,000 | 1,334,827,000 | 1,323,281,000 | 1,359,317,000 | 1,344,176,000 | 1,346,477,000 | 1,395,142,000 | 1,411,976,000 | 1,392,647,000 | 1,407,950,000 | 1,431,040,000 | 1,435,065,000 | 1,471,395,000 | 1,107,192,000 | 1,099,507,000 | 1,065,722,000 | 1,000,610,000 | 1,052,063,000 | 1,096,402,000 | 1,131,536,000 | 1,186,895,000 | 1,243,390,000 | 1,197,057,000 | 1,197,057,000 | 1,177,969,000 | 1,192,144,000 | 1,217,235,000 | 1,198,056,000 | 1,180,873,000 | 1,277,376,000 | 1,207,602,000 | 1,205,544,000 | 1,028,007,000 | 1,013,470,000 | 981,432,000 | 970,490,000 | 890,802,000 | 856,926,000 | 784,785,000 | 784,597,000 | 780,852,000 | 785,201,000 | 799,363,000 | 803,517,000 | 815,895,000 | 822,378,000 | 837,457,000 | 699,596,000 | 703,307,000 | 473,537,000 | 301,354,382 | 305,438,284 | 311,085,979 | 319,448,695 | 279,271,841 | 283,399,244 | 285,116,864 | 59,843,566 |
total liabilities, redeemable non-controlling interests and equity | 2,754,564,000 | 2,776,030,000 | 2,848,480,000 | 2,868,170,000 | 2,897,459,000 | 2,896,230,000 | 2,837,283,000 | 2,871,235,000 | 2,960,832,000 | 2,939,248,000 | 3,015,189,000 | 3,033,687,000 | 3,028,257,000 | 3,022,270,000 | 3,075,881,000 | 3,124,677,000 | 3,106,599,000 | |||||||||||||||||||||||||||||||||||||||||||||
investment in lodging property under development | 10,578,000 | 7,617,000 | 5,397,000 | 3,955,000 | 2,364,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2025 and 2024 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at december 31, 2025 and 2024 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2025 and december 31, 2024 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at september 30, 2025 and december 31, 2024 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2025 and december 31, 2024 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at june 30, 2025 and december 31, 2024 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2025 and december 31, 2024 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at march 31, 2025 and december 31, 2024 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2024 and 2023 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at december 31, 2024 and 2023 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2024 and december 31, 2023 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at september 30, 2024 and december 31, 2023 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2024 and december 31, 2023 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at june 30, 2024 and december 31, 2023 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2024 and december 31, 2023 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at march 31, 2024 and december 31, 2023 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in hotel properties under development | 1,451,000 | 28,267,000 | 23,793,000 | 18,754,000 | 12,665,000 | 7,888,000 | 319,000 | 253,000 | 186,000 | 160,000 | 90,000 | 20,549,000 | 10,457,000 | 10,380,000 | 10,303,000 | |||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2023 and 2022 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at december 31, 2023 and 2022 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2023 and december 31, 2022 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at september 30, 2023 and december 31, 2022 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2023 and december 31, 2022 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at june 30, 2023 and december 31, 2022 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2023 and december 31, 2022 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at march 31, 2023 and december 31, 2022 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
undeveloped land | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 2,267,000 | 2,267,000 | 2,267,000 | 2,267,000 | ||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2022 and 2021 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at december 31, 2022 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in hotel properties | 2,882,143,000 | 2,898,512,000 | 2,848,401,000 | 2,091,973,000 | 2,078,014,000 | 2,064,169,000 | 2,084,284,000 | 2,105,946,000 | 2,125,446,000 | 2,145,912,000 | 2,169,314,000 | 2,184,232,000 | 1,949,160,000 | 1,941,674,000 | 1,952,161,000 | 2,065,554,000 | 2,082,605,000 | 2,014,587,000 | 2,023,551,000 | 2,059,492,000 | 1,902,949,000 | 1,857,548,000 | 1,577,751,000 | 1,538,868,000 | 1,470,749,000 | 1,416,633,000 | 1,434,015,000 | 1,333,407,000 | 1,267,121,000 | 1,215,012,000 | 1,336,665,000 | 1,339,415,000 | 1,343,199,000 | 1,271,539,000 | 1,280,255,000 | 1,149,967,000 | 1,082,395,000 | 1,112,608,000 | 934,842,000 | 734,362,000 | ||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2022 and december 31, 2021 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at september 30, 2022 and december 31, 2021 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2022 and december 31, 2021 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at june 30, 2022 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2022 and december 31, 2021 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at march 31, 2022 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -4,903,000 | -15,639,000 | -20,925,000 | -23,161,000 | -24,523,000 | -30,716,000 | -33,260,000 | -36,086,000 | -35,044,000 | -16,034,000 | -20,395,000 | -16,236,000 | -6,985,000 | -300,000 | -456,000 | -629,000 | -977,000 | -1,767,000 | -2,309,000 | -2,294,000 | ||||||||||||||||||||||||||||||||||||||||||
non-controlling interests in operating partnership | 158,646,000 | 793,000 | 828,000 | 1,024,000 | 1,069,000 | 1,111,000 | 1,265,000 | 1,332,000 | 1,658,000 | 1,809,000 | 1,861,000 | 2,254,000 | 2,260,000 | 2,295,000 | 2,719,000 | 2,662,000 | 2,838,000 | 2,874,000 | 3,086,000 | 3,282,000 | 3,398,000 | 3,428,000 | 3,996,000 | 3,997,000 | 4,153,000 | 4,215,000 | 4,356,000 | 7,992,000 | ||||||||||||||||||||||||||||||||||
non-controlling interests in joint venture | 361,403,000 | 158,326,000 | 144,374,000 | 128,099,000 | 60,758,000 | 62,210,000 | 63,796,000 | 64,955,000 | 67,035,000 | 67,803,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in real estate loans | 26,369,000 | 23,707,000 | 23,168,000 | 23,689,000 | 29,689,000 | 29,173,000 | 28,958,000 | 30,936,000 | 31,028,000 | 31,856,000 | 31,284,000 | 30,700,000 | 29,387,000 | 28,945,000 | 18,454,000 | 12,356,000 | 10,145,000 | 10,085,000 | 17,585,000 | 17,582,000 | 17,582,000 | 17,664,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at december 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2021 and 2020 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at december 31, 2021 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 2,264,902,000 | 2,248,320,000 | 2,231,463,000 | 2,221,105,000 | 2,233,019,000 | 2,275,196,000 | 2,380,875,000 | 2,423,120,000 | 2,355,683,000 | 2,149,358,000 | 2,123,221,000 | 2,229,642,000 | 2,222,297,000 | 2,262,931,000 | 2,216,268,000 | 2,221,878,000 | 2,209,874,000 | 2,043,878,000 | 1,996,541,000 | 1,796,119,000 | 1,718,505,000 | 1,660,228,000 | 1,647,176,000 | 1,637,437,000 | 1,580,954,000 | 1,609,700,000 | 1,551,114,000 | 1,454,222,000 | 1,459,024,000 | 1,472,626,000 | 1,428,323,000 | 1,428,892,000 | 1,294,476,000 | 1,279,802,000 | 1,251,542,000 | 1,061,990,000 | 810,789,000 | 633,104,392 | 621,492,416 | 604,077,730 | 554,004,994 | 553,170,777 | 550,684,205 | 491,759,405 | ||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding december 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2021 and december 31, 2020 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.875% series f - 4,000,000 shares issued and outstanding at september 30, 2021 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at june 30, 2021 and december 31, 2020 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2021 and december 31, 2020 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at march 31, 2021 and december 31, 2020 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2021 and december 31, 2020 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at december 31, 2020 and 2019 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2020 and 2019 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at september 30, 2020 and december 31, 2019 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2020 and december 31, 2019 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions in excess of retained earnings | -132,250,000 | -93,994,000 | -39,868,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at june 30, 2020 and december 31, 2019 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2020 and december 31, 2019 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at march 31, 2020 and december 31, 2019 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2020 and december 31, 2019 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at december 31, 2019 and 2018 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2019 and 2018 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(distributions in excess of retained earnings) retained earnings | -2,283,000 | -4,241,000 | -8,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at september 30, 2019 and december 31, 2018 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2019 and december 31, 2018 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 11,103,000 | 22,179,000 | 4,838,000 | 21,648,000 | 6,310,000 | 9,201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in joint venture | 13,841,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at june 30, 2019 and december 31, 2018 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2019 and december 31, 2018 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at march 31, 2019 and december 31, 2018 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2019 and december 31, 2018 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at december 31, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at december 31, 2018 and 2017 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2018 and 2017 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land held for development | 2,942,000 | 2,942,000 | 2,942,000 | 2,942,000 | 2,942,000 | 2,942,000 | 2,942,000 | 5,742,000 | 5,742,000 | 5,742,000 | 5,742,000 | 5,742,000 | 5,742,000 | 6,453,000 | 8,183,000 | 8,183,000 | 13,748,000 | 13,748,000 | 13,748,000 | 13,748,000 | 13,748,000 | 18,475,000 | 13,844,000 | 15,802,000 | 19,006,473 | 19,006,473 | 20,294,973 | 20,294,973 | 20,294,973 | 20,294,973 | ||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at september 30, 2018 and december 31, 2017 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at september 30, 2018 and december 31, 2017 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at june 30, 2018 and december 31, 2017 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at june 30, 2018 and december 31, 2017 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at march 31, 2018 and december 31, 2017 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at march 31, 2018 and december 31, 2017 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at december 31, 2017 and 2016 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at december 31, 2017 and 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.25% series e - 6,400,000 shares issued and outstanding at december 31, 2017 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative financial instruments | 438,000 | 595,000 | 769,000 | 1,118,000 | 1,913,000 | 2,477,000 | 2,443,000 | 66,000 | 218,000 | 33,000 | 208,000 | 253,000 | 98,000 | 199,000 | 534,000 | 641,000 | ||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at september 30, 2017 and december 31, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at september 30, 2017 and december 31, 2016 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at september 30, 2017 and december 31, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value per share... | 1,043,000 | 1,042,000 | 938,000 | 935,000 | 873,000 | 873,000 | 872,000 | 868,000 | 866,000 | 865,000 | 864,000 | 861,000 | 859,000 | 859,000 | 855,000 | 854,000 | 835,000 | 660,000 | 272,780 | |||||||||||||||||||||||||||||||||||||||||||
retained earnings (deficit) and distributions | 24,783,000 | 24,318,000 | 12,268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at june 30, 2017 and december 31, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at june 30, 2017 and december 31, 2016 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at june 30, 2017 and december 31, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at march 31, 2017 and december 31, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at march 31, 2017 and december 31, 2016 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at march 31, 2017 and december 31, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at december 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at december 31, 2016 and 2015 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at december 31, 2016 and 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at december 31, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit and distributions | -1,422,000 | 9,470,000 | -447,000 | -6,495,000 | -31,985,000 | -24,813,858 | -21,666,806 | -16,979,659 | -11,020,151 | -5,311,755 | -2,272,324 | -1,178,308 | ||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at september 30, 2016 and december 31, 2015 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at september 30, 2016 and december 31, 2015 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at september 30, 2016 and december 31, 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at september 30, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at june 30, 2016 and december 31, 2015 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at june 30, 2016 and december 31, 2015 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at june 30, 2016 and december 31, 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6.45% series d - 3,000,000 shares issued and outstanding at june 30, 2016 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at march 31, 2016 and december 31, 2015 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at march 31, 2016 and december 31, 2015 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at march 31, 2016 and december 31, 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 112,000 | 190,000 | 176,000 | 119,000 | 54,000 | 54,000 | 49,000 | 4,962,000 | 3,430,000 | 3,894,000 | 3,997,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
debt | 677,096,000 | 770,040,000 | 721,010,000 | 628,773,000 | 626,533,000 | 624,303,000 | 579,932,000 | 567,396,000 | 435,589,000 | 400,255,000 | 517,485,000 | 325,673,000 | 312,613,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at december 31, 2015 and 2014 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at december 31, 2015 and 2014 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at december 31, 2015 and 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 47,087,000 | 40,207,000 | 35,814,000 | 38,062,000 | 42,302,000 | 36,322,000 | 33,528,000 | 27,154,000 | 30,767,000 | 26,973,000 | 21,886,000 | 18,985,000 | 17,723,139 | 15,351,899 | 13,913,620 | 15,781,577 | 15,408,319 | 14,623,459 | 9,494,657 | 11,092,131 | ||||||||||||||||||||||||||||||||||||||||||
other liabilities | 3,484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at september 30, 2015 and december 31, 2014 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at september 30, 2015 and december 31, 2014 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at september 30, 2015 and december 31, 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at june 30, 2015 and december 31, 2014 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at june 30, 2015 and december 31, 2014 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at june 30, 2015 and december 31, 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests in operating partnership | 4,924,000 | 5,410,000 | 5,590,000 | 7,595,000 | 8,252,000 | 4,722,000 | 20,150,000 | 29,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at march 31, 2015 and december 31, 2014 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at march 31, 2015 and december 31, 2014 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at march 31, 2015 and december 31, 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at december 31, 2014 and 2013 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at december 31, 2014 and 2013 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at december 31, 2014 and 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests in joint venture | 7,693,000 | 7,816,000 | 7,824,000 | 7,552,000 | 7,463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares authorized, issued and outstanding at september 30, 2014 and december 31, 2013 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares authorized, issued and outstanding at september 30, 2014 and december 31, 2013 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares authorized, issued and outstanding at september 30, 2014 and december 31, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at june 30, 2014 and december 31, 2013 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at june 30, 2014 and december 31, 2013 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at june 30, 2014 and december 31, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at march 31, 2014 and december 31, 2013 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at march 31, 2014 and december 31, 2013 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at march 31, 2014 and december 31, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at december 31, 2013 and 2012 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at december 31, 2013 and 2012 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at december 31, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 809,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at september 30, 2013 and december 31, 2012 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at september 30, 2013 and december 31, 2012 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at september 30, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at june 30, 2013 and december 31, 2012 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at june 30, 2013 and december 31, 2012 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.125% series c - 3,400,000 shares issued and outstanding at june 30, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt related to assets held for sale | 6,715,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
summit hotel properties, inc., 65,678,025 and 46,159,652 common units outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2013 and december 31, 2012, respectively, and 8,400,000 and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5,000,000 preferred units outstanding at march 31, 2013 and december 31, 2012, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
respectively (preferred units liquidation preference of 211,078 and 125,717 at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2013 and december 31, 2012, respectively) | 666,082,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unaffiliated limited partners, 3,251,706 and 5,226,375 common units outstanding at | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2013 and december 31, 2012, respectively | 29,762,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total partners' equity | 695,844,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9.25% series a - 2,000,000 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2012 and 2011 (liquidation preference of 50,393 at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2012 and 2011) | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.875% series b - 3,000,000 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2012 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
46,159,652 and 27,278,000 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2012 and 2011, respectively | 462,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 436,819,000 | 260,259,037 | 258,343,427 | 272,018,822 | 278,174,960 | 235,882,388 | 238,885,618 | 240,198,602 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 36,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 572,525,464 | 558,546,155 | 529,775,110 | 498,876,238 | 493,902,474 | 478,633,469 | 460,195,576 | 466,010,777 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred charges and other assets | 8,986,646 | 9,574,069 | 9,152,713 | 8,923,906 | 9,032,280 | 9,944,564 | 6,178,387 | 4,051,295 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax benefit | 2,708,849 | 2,971,350 | 2,658,704 | 2,195,820 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liabilities | 522,564 | 280,841 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgages and notes payable | 312,250,257 | 298,432,922 | 271,459,463 | 217,103,728 | 257,591,082 | 251,720,675 | 195,714,446 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
100,000,000 shares authorized, 2,000,000 issued and outstanding | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
31,501,219 and 27,278,000 issued and outstanding, respectively | 315,012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 41,095,345 | 47,094,857 | 39,067,157 | 41,273,735 | 43,389,453 | 44,513,626 | 44,918,262 | -1,624,463 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities related to assets held for sale | 55,410 | 5,963,960 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2,000,000 issued and outstanding | 20,000 | 20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
30,756,089 and 27,278,000 issued and oustanding, respectively | 307,561 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27,278,000 issued and oustanding | 272,780 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable due from affiliate | 4,620,059 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
related party accounts payable | 771,066 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
members' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2,000,000 issued and outstanding as of december 31, 2011 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27,278,000 issued and oustanding as of december 31, 2011 | 272,780 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27,278,000 issued and oustanding as of september 30, 2011 | 272,780 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27,278,000 issued and oustanding as of june 30, 2011 | 272,780 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 18,193,329 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | 4,011,992 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other assets | 8,804,424 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and members' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 147,612,930 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lines of credit | 19,601,215 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 179,941,902 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 253,223,062 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a, 1,166.62 units issued and outstanding | 50,838,540 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a-1, 437.83 units issued and outstanding | 32,554,188 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class b, 81.36 units issued and outstanding | 262,669 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class c, 173.60 units issued and outstanding | -22,187,368 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total summit hotel properties, llc members' equity | 61,468,029 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and members' equity | 493,008,530 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -11,667,900 | -11,760 | 2,037 | 623 | 916,000 | -3,556,000 | 38,698,000 | 2,833,000 | -21,267,000 | -5,769,000 | -12,082,000 | -1,041,000 | -44,708,000 | -35,775,000 | -52,548,000 | -16,214,000 | 8,753,000 | 11,626,000 | 49,069,000 | 12,900,000 | 5,757,000 | 38,001,000 | 37,677,000 | 9,691,000 | 9,787,000 | 22,445,000 | 34,083,000 | 33,206,000 | 10,374,000 | 27,198,000 | 21,955,000 | 48,734,000 | 84,758,000 | 13,606,000 | 16,301,000 | 10,591,000 | 158,000 | 8,280,000 | 9,160,000 | 3,325,000 | -2,076,000 | 8,553,000 | 1,883,000 | -1,520,775 | -3,161,601 | -2,804,810 | -7,175,394 | -7,216,816 | -7,820,677 | ||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 149,497,877 | 37,634 | 37,259 | 37,230 | 36,471,000 | 36,708,000 | 36,458,000 | 36,799,000 | 38,624,000 | 37,882,000 | 37,510,000 | 36,908,000 | 37,698,000 | 38,130,000 | 38,058,000 | 36,274,000 | 26,179,000 | 25,893,000 | 26,586,000 | 27,297,000 | 27,472,000 | 27,503,000 | 27,565,000 | 27,079,000 | 26,928,000 | 23,202,000 | 23,779,000 | 25,536,000 | 25,872,000 | 24,941,000 | 24,954,000 | 25,246,000 | 23,875,000 | 23,594,000 | 19,732,000 | 18,726,000 | 18,691,000 | 17,887,000 | 17,685,000 | 18,143,000 | 17,469,000 | 15,916,000 | 15,403,000 | 15,264,000 | 16,406,000 | 16,835,000 | 16,650,000 | 15,434,000 | 13,903,000 | 24,814,000 | 11,490,000 | 25,161,462 | 16,657,621 | 8,480,288 | 22,069,954 | 13,678,039 | 6,858,431 |
amortization of debt issuance costs | 6,878,721 | 1,929 | 1,677 | 1,673 | 1,702,000 | 1,640,000 | 1,621,000 | 1,619,000 | 1,531,000 | 1,594,000 | 1,386,000 | 1,399,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on impairment and write-down of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of credit losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-based compensation | 8,786,246 | 2,049 | 2,789 | 1,916 | 1,795,000 | 1,854,000 | 2,635,000 | 1,848,000 | 1,829,000 | 1,867,000 | 2,578,000 | 1,468,000 | 1,376,000 | 1,230,000 | 2,142,000 | 3,698,000 | 4,820,000 | 1,892,000 | 2,400,000 | 1,569,000 | 1,518,000 | 1,517,000 | 1,966,000 | 1,475,000 | 1,453,000 | 1,450,000 | 1,964,000 | 1,352,000 | 1,298,000 | 1,319,000 | 1,821,000 | 2,227,000 | 1,404,000 | 1,489,000 | 1,864,000 | 1,130,000 | 1,019,000 | 1,020,000 | 1,389,000 | 793,000 | 785,000 | 1,960,000 | 1,372,000 | 636,000 | 681,000 | 1,075,000 | 1,301,000 | 467,000 | 508,000 | 1,270,000 | 421,000 | 783,253 | 514,569 | 125,874 | 353,685 | 302,484 | 126,828 |
deferred tax expense | -331,636 | -532 | 843 | 325 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of valuation allowance on deferred tax assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | -6,579,136 | 57 | -473,000 | -22,000 | 1,000 | 16,000 | -31,000 | -50,000 | 32,000 | 3,000 | -4,166,000 | 43,000 | -10,491,000 | -2,726,000 | -36,780,000 | 1,000 | 208,000 | 503,000 | -1,640,000 | 198,795 | 186,589 | 36,031 | 36,031 | ||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest income | 0 | -134,000 | -133,000 | -133,000 | -98,000 | -145,000 | -145,000 | -143,000 | 0 | 0 | 9,000 | -122,000 | -263,000 | -262,000 | -260,000 | -257,000 | -551,000 | -757,000 | -749,000 | -791,000 | -764,000 | -694,000 | |||||||||||||||||||||||||||||||||||
debt transaction costs | 0 | 66,000 | 17,000 | 564,000 | 43,000 | 87,000 | 362,000 | 60,000 | 17,000 | 27,000 | 116,000 | 29,000 | 65,000 | 270,000 | 1,000 | 45,000 | 12,000 | ||||||||||||||||||||||||||||||||||||||||
other | 938,253 | 302 | 285 | 160 | 240,000 | 204,000 | -54,000 | 60,000 | 233,000 | 47,000 | 228,000 | 285,000 | -71,000 | 261,000 | -27,000 | 69,000 | 86,000 | 92,000 | 91,000 | 143,000 | 81,000 | 94,000 | 101,000 | 108,000 | 100,000 | 108,000 | -94,000 | 355,000 | 2,557,000 | -978,000 | -181,000 | -227,000 | 272,000 | 43,000 | 206,000 | -198,000 | 753,000 | -847,000 | 80,000 | 194,000 | 661,000 | 362,000 | 255,000 | 9,000 | |||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivables | 1,024,614 | 3,440 | 889 | -4,943 | 2,099,000 | 7,244,000 | 18,000 | -6,637,000 | 2,861,000 | -2,098,000 | 1,958,000 | -3,055,000 | 2,498,000 | -2,494,000 | 6,465,000 | -13,726,000 | -267,000 | 568,000 | -62,000 | -2,940,000 | 554,000 | -2,042,000 | 849,000 | 1,925,000 | 5,025,000 | 2,787,000 | 2,344,000 | -9,645,000 | 9,841,000 | -2,997,000 | -104,000 | -3,953,000 | 4,108,000 | -3,008,000 | -1,391,000 | -4,741,000 | 3,193,000 | -288,000 | 12,000 | -5,572,000 | -7,199,000 | -2,903,582 | -3,183,395 | -2,543,735 | -2,448,764 | -1,819,323 | -719,418 | ||||||||||
prepaid expenses and other | 2,155,986 | -317 | 1,480 | -6,149 | 3,819,000 | 402,000 | 3,063,000 | -8,318,000 | -7,281,000 | 2,790,000 | 3,467,000 | 388,000 | 6,673,000 | 3,054,000 | 1,172,000 | -9,054,000 | -4,492,000 | 1,237,000 | 713,000 | 1,180,000 | -3,040,000 | 584,000 | 1,048,000 | 411,000 | -1,202,000 | -842,000 | 1,850,000 | 746,000 | -3,856,000 | 1,184,000 | 1,046,000 | 499,000 | -4,271,000 | 1,222,000 | 546,000 | 49,000 | -1,735,000 | 934,000 | 2,633,000 | -2,458,000 | -1,562,000 | 223,000 | 10,000 | 502,000 | 576,000 | 2,530,000 | 2,423,000 | -121,909 | 939,056 | 563,893 | 4,125,239 | 3,239,939 | 4,614,137 | ||||
accounts payable | 223,962 | 2,479 | -681 | -760 | 1,715,000 | 861,000 | -2,122,000 | 2,059,000 | -1,385,000 | 1,155,000 | -112,000 | -38,000 | -194,000 | -69,000 | -1,075,000 | 900,000 | -197,000 | 1,331,000 | -362,000 | 1,082,000 | -1,111,000 | 639,000 | -2,284,000 | 1,334,000 | -440,000 | 295,000 | 341,000 | -510,000 | 203,000 | -594,000 | 415,000 | -448,000 | -258,000 | -77,000 | -935,000 | 779,000 | 461,000 | -668,000 | |||||||||||||||||||
accrued expenses and other | -3,850,475 | 10,536 | 2,163 | -4,224 | -11,523,000 | 10,396,000 | 1,466,000 | -2,469,000 | -569,000 | 6,937,000 | -1,273,000 | -3,073,000 | -195,000 | 6,086,000 | 8,351,000 | 553,000 | -4,975,000 | 7,180,000 | -4,942,000 | -13,852,000 | -6,539,000 | 6,012,000 | -1,507,000 | 3,291,000 | -8,699,000 | 7,999,000 | -2,133,000 | 4,174,000 | -5,185,000 | 7,951,000 | 927,000 | 902,000 | -7,545,000 | 7,518,000 | |||||||||||||||||||||||
net cash from operating activities | 148,909,512 | 45,802 | 48,836 | 25,850 | 32,185,000 | 55,663,000 | 50,325,000 | 28,150,000 | 30,474,000 | 44,113,000 | 47,048,000 | 32,006,000 | 33,934,000 | 48,778,000 | 61,398,000 | 25,505,000 | 15,762,000 | 35,459,000 | 17,997,000 | -3,167,000 | -20,661,000 | -560,000 | -28,137,000 | 7,306,000 | 28,864,000 | 44,314,000 | 45,060,000 | 30,240,000 | 32,691,000 | 44,546,000 | 46,668,000 | 37,746,000 | 32,683,000 | 45,057,000 | 38,577,000 | 30,606,000 | 25,556,000 | 42,838,000 | 45,001,000 | 24,540,000 | 20,445,000 | 23,126,000 | 30,224,000 | 26,490,000 | 22,299,000 | 26,189,000 | 34,914,000 | 24,621,107 | 1,271,489 | ||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,984,149 | -3,087,798 | ||||||||
free cash flows | 148,909,512 | 45,802 | 48,836 | 25,850 | 32,185,000 | 55,663,000 | 50,325,000 | 28,150,000 | 30,474,000 | 44,113,000 | 47,048,000 | 32,006,000 | 33,934,000 | 48,778,000 | 61,398,000 | 25,505,000 | 15,762,000 | 35,459,000 | 17,997,000 | -3,167,000 | -20,661,000 | -560,000 | -28,137,000 | 7,306,000 | 28,864,000 | 44,314,000 | 45,060,000 | 30,240,000 | 32,691,000 | 44,546,000 | 46,668,000 | 37,746,000 | 32,683,000 | 45,057,000 | 38,577,000 | 30,606,000 | 25,556,000 | 42,838,000 | 45,001,000 | 24,540,000 | 20,445,000 | 23,126,000 | 30,224,000 | 26,490,000 | 22,299,000 | 26,189,000 | 34,914,000 | 6,636,958 | -1,816,309 | ||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of lodging properties | -1,801,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
improvements to lodging properties | -75,422,608 | -21,822 | -18,846 | -15,724 | -27,777,000 | -22,522,000 | -20,891,000 | -18,116,000 | -26,553,000 | -20,138,000 | -18,801,000 | -24,088,000 | |||||||||||||||||||||||||||||||||||||||||||||
investment in property under development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from tax incentive payment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset dispositions | 39,673,698 | 59 | 1 | 1,242 | 17,274,000 | 0 | 83,125,000 | 9,043,000 | 7,544,000 | 0 | 21,762,000 | 5,000 | 132,647,000 | 11,310,000 | |||||||||||||||||||||||||||||||||||||||||||
funding of real estate loans and related expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from principal payments on real estate loans | 3,781,000 | 0 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction escrow activity and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -43,325,211 | -22,687 | -22,230 | -16,872 | -105,188,000 | -16,969,000 | 60,644,000 | -9,986,000 | -17,623,000 | -23,605,000 | -35,322,000 | -25,408,000 | -33,108,000 | -22,641,000 | 50,054,000 | -284,818,000 | -22,364,000 | -39,338,000 | -6,299,000 | -6,243,000 | -3,355,000 | -6,320,000 | -8,315,000 | -12,720,000 | -238,963,000 | -49,629,000 | 116,744,000 | -10,316,000 | -18,666,000 | -29,405,000 | 7,780,000 | -22,766,000 | -201,255,000 | -36,981,000 | -238,895,000 | -38,389,000 | -84,204,000 | -56,926,000 | 16,579,000 | -29,892,000 | -68,057,781 | ||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on revolving line of credit | 69,930,000 | 15,000 | 25,000 | 30,000 | 15,000,000 | 10,000,000 | 30,000,000 | 60,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving line of credit borrowings | -79,940,000 | -20,000 | -30,000 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgage loan | 57,942,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of mortgage loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
scheduled principal payments on mortgage loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing fees, debt transactions costs and other issuance costs | -7,402,000 | -634,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common shares | -15,386,598 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of subsidiary preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common dividends and distributions paid | -38,959,635 | -9,625 | -9,783 | -9,957 | -7,349,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred dividends and distributions paid | -18,786,974 | -4,624 | -4,775 | -4,627 | -4,775,000 | -4,624,000 | -4,775,000 | -4,627,000 | -4,792,000 | -4,624,000 | -4,788,000 | -4,625,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from contributions by non-controlling interests in joint venture | 76,000 | 260,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to joint venture partner | -2,450,000 | -11,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common shares for employee tax withholding requirements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of subsidiary preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -112,729,348 | -23,934 | -34,714 | -1,004 | 62,324,000 | -32,296,000 | -130,681,000 | 6,419,000 | -31,658,000 | -24,342,000 | -13,148,000 | 3,425,000 | -30,263,000 | -80,952,000 | -80,625,000 | 277,602,000 | 18,375,000 | 10,878,000 | 19,086,000 | 17,902,000 | 6,305,000 | -79,725,000 | 19,800,000 | 95,445,000 | 204,022,000 | 5,363,000 | -156,881,000 | -21,541,000 | -33,569,000 | -4,405,000 | -48,002,000 | -6,069,000 | 152,666,000 | 14,556,000 | 162,091,000 | 41,135,000 | 52,851,000 | -21,858,000 | -19,115,000 | 9,998,000 | -12,337,000 | 30,008,000 | -1,731,000 | 74,344,000 | 20,458,000 | 384,599,000 | 43,187,383 | ||||||||||
net change in cash, cash equivalents and restricted cash | -7,145,047 | -819 | -8,108 | 7,974 | -10,679,000 | 6,398,000 | -19,712,000 | 24,583,000 | -18,807,000 | -3,834,000 | -1,422,000 | 10,023,000 | -29,437,000 | -54,815,000 | 30,827,000 | 18,289,000 | 11,773,000 | 6,999,000 | 30,784,000 | 8,492,000 | -17,711,000 | -86,605,000 | -16,652,000 | 90,031,000 | -6,077,000 | 48,000 | 4,923,000 | -1,617,000 | -19,544,000 | 10,736,000 | 6,446,000 | 8,911,000 | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 48,309,642 | 0 | 0 | 48,358 | 0 | 0 | 0 | 47,768,000 | 0 | 0 | 0 | 61,808,000 | 0 | 0 | 0 | 96,944,000 | 0 | 0 | 0 | 38,896,000 | 0 | 0 | 0 | 69,833,000 | 0 | 0 | 0 | 72,556,000 | 0 | 0 | 0 | 66,007,000 | 0 | 0 | 0 | 34,694,000 | 0 | 0 | 0 | 29,326,000 | 0 | 0 | 0 | 38,581,000 | 0 | 46,706,000 | 0 | 13,980,000 | 13,980,000 | 10,537,132 | 10,537,132 | 10,537,132 | 7,977,418 | 7,977,418 | |||
end of period | 41,164,595 | -819 | -8,108 | 56,332 | -10,679,000 | 6,398,000 | -19,712,000 | 72,351,000 | -18,807,000 | -3,834,000 | -1,422,000 | 71,831,000 | -29,437,000 | -54,815,000 | 30,827,000 | 115,233,000 | 11,773,000 | 6,999,000 | 30,784,000 | 47,388,000 | -17,711,000 | -86,605,000 | -16,652,000 | 159,864,000 | -6,077,000 | 48,000 | 4,923,000 | 70,939,000 | -19,544,000 | 10,736,000 | 6,446,000 | 74,918,000 | -15,906,000 | 22,632,000 | -38,227,000 | 68,046,000 | -5,797,000 | -35,946,000 | 42,465,000 | 33,972,000 | -2,628,000 | -5,009,000 | 8,422,000 | 28,541,000 | 5,177,000 | 36,551,000 | 1,232,000 | 34,413,000 | 20,790,000 | 10,287,841 | 11,623,207 | 10,869,944 | 17,118,080 | 29,589,139 | 15,610,861 | ||
reconciliation of cash, cash equivalents and restricted cash within the consolidated balance sheets to the amounts shown in the statements of cash flows above: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 36,068,865 | 1,645 | -8,704 | 48,194 | -11,061,000 | 5,825,000 | -17,562,000 | 63,435,000 | -17,470,000 | -3,149,000 | -2,222,000 | 60,678,000 | |||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 5,095,730 | -2,464 | 596 | 8,138 | 382,000 | 573,000 | -2,150,000 | 8,916,000 | -1,337,000 | -685,000 | 800,000 | 11,153,000 | |||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 41,164,595 | -819 | -8,108 | 56,332 | -10,679,000 | 6,398,000 | -19,712,000 | 72,351,000 | -18,807,000 | -3,834,000 | -1,422,000 | 71,831,000 | |||||||||||||||||||||||||||||||||||||||||||||
operating activities | 11,085,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | -226,788,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in lodging property under development | -924 | -3,257 | -2,390 | -1,443,000 | -1,590,000 | -913,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from tax incentive | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | 222,513,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on debt | -182 | -45,657 | -648 | -537,000 | -641,000 | -60,007,000 | -33,490,000 | -500,000 | -597,000 | -495,000 | -692,000 | -38,024,000 | -75,935,000 | -63,057,000 | -329,882,000 | -1,016,000 | -22,971,000 | -63,460,000 | -264,485,000 | -959,000 | -75,932,000 | -926,000 | -45,931,000 | -50,927,000 | -20,798,000 | -188,236,000 | -42,326,000 | -353,951,000 | -31,850,000 | -175,263,000 | -162,034,000 | -86,995,000 | -186,909,000 | -139,526,000 | -38,652,000 | -121,999,000 | -59,037,000 | -120,474,000 | -123,035,000 | -77,649,000 | -80,541,737 | -78,859,072 | -70,549,589 | -228,228,653 | -226,599,060 | -225,178,820 | |||||||||||
proceeds from term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions by non-controlling interests in joint venture | 78 | 343 | 411 | 135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to joint venture partners | -3,724 | -11,174 | -431 | -6,862,000 | -4,518,000 | -3,365,000 | -790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
financing fees, debt transaction costs and other issuance costs | -4,789 | -1,266 | -4,166 | -461,000 | -143,000 | -2,358,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock for tax withholding requirements | -31 | 0 | -1,586 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash within the condensed consolidated balance sheet to the amounts shown in the statement of cash flows above: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | -1 | -75,000 | 5,000 | -5,763,000 | 31,000 | 640,000 | -24,826,000 | 322,000 | -7,725,000 | -16,350,000 | -4,456,000 | ||||||||||||||||||||||||||||||||||||||||||||||
escrow (deposits) receipts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term-loan borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of non-controlling interests | 0 | 0 | 0 | 1,353,000 | 0 | 0 | 0 | 674,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | 0 | 0 | 0 | 0 | -85,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
funding of real estate loans | -1,659,000 | -1,597,000 | -1,320,000 | 0 | -252,000 | -1,915,000 | -2,194,000 | -2,558,000 | -2,664,000 | -2,938,000 | -1,563,000 | -1,670,000 | -1,135,000 | -6,728,000 | 0 | -500,000 | -1,000,000 | 0 | -9,911,000 | -5,334,000 | 0 | 0 | 0 | -27,500,000 | |||||||||||||||||||||||||||||||||
repayments of real estate loans | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving line of credit | -20,000,000 | -75,000,000 | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends and distributions paid on common stock and common units | -9,843,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares of common stock for withholding requirements | 0 | -106,000 | -833,000 | -17,000 | -87,000 | -1,283,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
recoveries of credit losses | -730,000 | -250,000 | 0 | -250,000 | -850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common dividends paid | -7,349,000 | -4,904,000 | -4,874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on write-down of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 21,000 | -2,000 | 0 | 0 | 2,058,000 | -666,000 | 541,000 | 567,000 | 104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of real estate property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in hotel properties under development | -1,222,000 | -1,380,000 | -6,354,000 | -4,474,000 | -5,039,000 | -6,089,000 | -4,777,000 | -5,088,000 | -77,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
escrow deposits and deferred acquisition costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of line of credit borrowings | -25,000,000 | -15,000,000 | -40,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity offerings, net of issuance costs | 0 | -214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of capped call options | 0 | 0 | 0 | -21,131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash within the consolidated balance sheet to the amounts shown in the statement of cash flows above: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing on revolving line of credit | 30,000,000 | 25,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -1,970,000 | -8,973,000 | -4,239,000 | -20,569,000 | -32,871,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on write-down or impairment of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recoveries of) provision for credit losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract termination payment for asset disposition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 20,000,000 | 20,000,000 | 56,500,000 | 410,000,000 | 13,267,000 | 0 | 1,000,000 | 317,500,000 | 165,000,000 | 225,000,000 | 35,000,000 | 55,000,000 | 45,000,000 | 345,000,000 | 50,000,000 | 150,000,000 | 270,000,000 | 182,640,000 | 225,000,000 | 160,000,000 | 100,000,000 | 155,000,000 | 55,000,000 | 45,000,000 | 150,000,000 | 119,999,000 | 193,408,000 | 262,000,000 | 25,000,000 | 47,600,000 | 85,003,000 | 40,000,000 | 90,998,000 | 211,500,000 | 268,150,000 | 74,000,000 | 142,585,266 | 127,085,266 | 111,550,022 | 65,382,528 | 57,882,528 | 456,059 | |||||||||||||||
deferred finance cost amortization | 1,413,000 | 1,413,000 | 1,412,000 | 540,000 | 563,000 | 473,000 | 431,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of assets | 0 | 0 | 782,000 | 836,000 | 0 | 0 | 0 | 4,573,000 | 3,614,000 | 390,000 | 1,500,000 | 1,500,000 | 2,098,000 | 2,098,000 | 932,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 7,973,000 | 10,662,000 | 15,027,000 | 1,630,562 | -617,719 | -1,644,401 | 3,918,188 | 3,531,328 | -1,597,474 | ||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of hotel and other properties | 0 | -8,518,000 | -272,556,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
improvements and additions to hotel properties | -23,491,000 | -14,934,000 | -10,347,000 | -8,520,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset dispositions, net of closing costs | 0 | 443,000 | 61,852,000 | -168,000 | 27,629,000 | 78,358,000 | 14,914,000 | -19,000 | 10,855,000 | 27,034,000 | 107,477,000 | 149,933,000 | 7,683,000 | 8,929,000 | -13,000 | 2,681,000 | 19,305,000 | 25,094,000 | 9,198,000 | 18,421,047 | 16,786,568 | 2,156 | 359,936 | 357,843 | 4,316 | ||||||||||||||||||||||||||||||||
escrow deposits for acquisitions | -550,000 | -3,050,000 | 10,046,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of capped calls for convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing fees on debt and other issuance costs | -4,268,000 | -347,000 | -2,588,000 | -2,349,000 | -18,000 | -373,000 | -8,671,000 | -28,000 | -83,000 | -2,020,000 | -701,000 | -1,967,000 | -62,000 | -1,098,000 | -713,000 | -2,128,000 | -65,000 | -256,000 | -1,529,000 | ||||||||||||||||||||||||||||||||||||||
preferred dividends | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions by joint venture partner to acquire a portfolio of hotels | 19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common shares for withholding requirements | 0 | -1,602,000 | 0 | 0 | 0 | -469,000 | 0 | 0 | -5,000 | -834,000 | 0 | 0 | 0 | -2,724,000 | |||||||||||||||||||||||||||||||||||||||||||
amounts drawn under note funding obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -5,003,000 | -4,305,000 | -4,308,000 | -3,750,000 | -3,754,000 | -3,709,000 | -3,753,000 | -3,710,000 | -3,754,000 | -23,031,000 | -23,032,000 | -22,541,000 | -22,542,000 | -22,668,000 | -22,490,000 | -22,490,000 | -22,483,000 | -24,782,000 | -22,487,000 | -21,878,000 | -21,876,000 | -19,394,000 | -19,207,000 | -17,226,000 | -15,878,000 | -14,402,000 | |||||||||||||||||||||||||||||||
proceeds from contributions by joint venture partner | 203,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for interest | -11,213,000 | 66,893,000 | -11,200,000 | -9,294,000 | -8,890,000 | 71,854,000 | -10,402,000 | -30,502,000 | 9,977,000 | 10,826,000 | 9,359,000 | 9,584,000 | 11,879,000 | 9,705,000 | 10,400,000 | 10,216,000 | 8,422,000 | 7,120,000 | 7,499,000 | 6,856,000 | 5,887,000 | 6,731,000 | 6,409,000 | 6,233,000 | 6,783,000 | 6,662,000 | 8,058,000 | 7,295,000 | 6,912,000 | 6,873,000 | 6,958,000 | 6,885,000 | 6,028,000 | 5,350,000 | 8,495,000 | 3,925,000 | 15,632,256 | ||||||||||||||||||||
accrued acquisitions and improvements to hotel properties | -3,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for income taxes, net of refunds | 60,000 | -39,000 | 27,000 | 90,000 | 127,000 | 410,000 | 212,000 | 23,000 | 137,000 | 93,000 | 267,000 | 853,000 | 15,000 | 1,414,000 | -209,000 | 1,161,000 | 70,000 | 482,000 | 135,000 | -2,000 | 676,000 | 81,000 | |||||||||||||||||||||||||||||||||||
debt assumed to complete acquisition of a portfolio of properties | 335,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of leases and other assets and liabilities in connection with the acquisition of a portfolio of properties | 9,206,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests in operating partnership issued to complete acquisition of a portfolio of properties | 157,513,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interests in operating partnership issued to complete acquisition of a portfolio of properties | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 1,114,000 | 1,115,000 | 1,113,000 | 1,011,000 | 612,000 | 643,000 | 555,000 | 457,000 | 444,000 | 327,000 | 333,000 | 381,000 | 478,000 | 497,000 | 504,000 | 494,000 | 469,000 | 539,000 | 496,000 | 518,000 | 518,000 | ||||||||||||||||||||||||||||||||||||
loss on impairment and write-off of assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(reversal of) provision for credit losses | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of hotel properties and land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
improvements to hotel properties | -9,697,000 | -4,164,000 | -2,916,000 | -3,579,000 | -3,398,000 | -3,382,000 | -4,802,000 | -11,050,000 | -12,560,000 | -14,132,000 | -15,328,000 | -17,248,000 | -17,087,000 | -18,875,000 | -17,690,000 | -12,958,000 | -11,939,000 | -11,299,000 | -5,656,000 | -8,297,000 | -11,335,000 | -12,893,000 | -8,540,000 | -9,665,000 | |||||||||||||||||||||||||||||||||
increase in escrow deposits and deferred acquisition costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from contribution by non-controlling interests in joint venture | 13,873,000 | 16,000,000 | 45,000 | 0 | 0 | 577,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued improvements to hotel properties | -1,622,000 | 27,000 | -620,000 | -1,184,000 | -474,000 | -287,000 | -5,305,000 | 3,924,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
mortgage debt assumed for acquisitions of hotel properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of hotel properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract termination payment for asset dispositions | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in escrow deposits for acquisitions | 190,000 | -2,175,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax cash (payments) refunds | -312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit losses | 2,291,000 | 0 | 0 | 2,530,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized interest | 0 | 0 | 259,000 | 187,000 | 129,000 | 99,000 | 52,000 | 21,000 | -1,000 | 0 | 10,000 | 66,000 | 67,000 | 70,000 | 71,000 | 45,000 | 154,000 | 154,000 | 77,000 | ||||||||||||||||||||||||||||||||||||||
acquisition of hotel properties and land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on revolving credit facilities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash receipts from income tax refunds | -98,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realization of deferred gain | 0 | 0 | 0 | -15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from contribution by joint venture partner | 54,948,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of hotel properties and land under ground lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued acquisition costs and improvements to hotel properties | 1,254,000 | -288,000 | 5,306,000 | -1,769,000 | 2,088,000 | 342,000 | 5,423,000 | 3,592,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash (refunds) payments for income taxes | 433,000 | 247,000 | -1,049,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of land under ground lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from collection of real estate loans | 250,000 | 300,000 | 9,994,000 | 6,000 | 22,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of hotel properties | -4,178,000 | 0 | -164,088,000 | -57,599,000 | -306,668,000 | -60,467,000 | -75,060,000 | -60,472,000 | 0 | -109,182,000 | -213,135,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment or sale of real estate loans | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in escrow deposits for acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - operating | 1,557,000 | -1,416,000 | -601,000 | -309,000 | 2,076,000 | -524,000 | 277,000 | -634,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash - ff&e reserve | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity offerings, net of offering costs | -7,594,000 | 237,262,000 | 237,603,000 | -707,101 | -348,608 | -322,504 | |||||||||||||||||||||||||||||||||||||||||||||||||||
financing fees on debt | -154,000 | -1,443,000 | -68,000 | -131,000 | -1,948,000 | -1,196,000 | -2,020,132 | -1,944,604 | -983,853 | -3,953,546 | -3,641,499 | -82,524 | |||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -15,906,000 | 22,632,000 | -38,227,000 | 33,352,000 | 4,646,000 | 1,232,000 | 20,433,000 | 6,810,000 | -249,291 | 1,086,075 | 332,812 | 9,140,662 | 21,611,721 | 7,633,443 | |||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash - ff&e reserve | -1,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common shares to satisfy employee withholding requirements | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-controlling interest in joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of common units issued for acquisition of hotel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash - ff&e reserve | 320,000 | -865,000 | -1,068,000 | 3,563,000 | 878,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from preferred stock offering | -47,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt-related financing costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -35,946,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayments of real estate loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses and other | 802,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of land held for development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of office furniture and equipment | -224,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 4,572,000 | -5,528,000 | 166,000 | -1,228,000 | 7,667,000 | -4,106,000 | 7,765,000 | 1,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net release of restricted cash - ff&e reserve | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of prepaid lease | 12,000 | 11,000 | 12,000 | 12,000 | 12,000 | 11,000 | 24,000 | 12,000 | 35,550 | 23,700 | 11,850 | 35,550 | 23,700 | 11,850 | |||||||||||||||||||||||||||||||||||||||||||
loss on derivative financial instruments | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts extended under note funding obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net used in investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative financial instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances under note funding obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid and distributions to members | -10,245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for taxes, net of refunds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage debt from acquisitions of hotel properties | 0 | 0 | 43,172,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
common units issued for acquisition | 3,685,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of common units issued for acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash — operating | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash — ff&e reserve | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash released | 871,000 | -265,432 | 201,291 | 258,361 | 403,781 | 909,159 | 1,283,574 | ||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash funded | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from | 13,137,544 | 2,905,540 | 20,582,179 | 11,989,742 | -1,799,908 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivatives | 1,787 | 1,012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax benefit | -513,029 | -775,530 | -462,884 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and related party accounts payable | -416,944 | 270,517 | 5,420 | -736,091 | -694,799 | -202,188 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 453,369 | -16,566 | -16,316 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
land and hotel acquisitions | -65,949,000 | -50,525,000 | -29,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other property and equipment | -17,984,149 | -11,665,820 | -6,832,551 | -21,234,766 | -11,147,843 | -3,087,798 | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to members and dividends paid | -16,128,913 | -10,734,942 | -5,361,276 | -14,590,474 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unsuccessful project costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land and hotel acquisitions and construction in progress | -50,017,000 | -37,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock, net of offering costs | 240,840,458 | 240,855,458 | 241,250,082 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for state income taxes, net of refunds | 616,276 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to members | -10,385,448 | -8,282,935 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents beginning of period | 7,977,418 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests in operations of consolidated llc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing fees on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable and line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on notes payable and line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity contributions, net of commissions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year |
