DiamondRock Hospitality Co
For the period ended Dec 31, 2023. Filed Feb 28, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 28, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 16. Form 10-K Summary
-65-
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Bethesda, State of Maryland, on February 28, 2024.
| DIAMONDROCK HOSPITALITY COMPANY | ||
|---|---|---|
| By: | /s/ WILLIAM J. TENNIS | |
| Name: | William J. Tennis | |
| Title: | Executive Vice President, General Counsel and Corporate Secretary | |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
| Signature | Title | Date |
|---|---|---|
| /s/ MARK W. BRUGGER | Chief Executive Officer and Director | February 28, 2024 |
| Mark W. Brugger | (Principal Executive Officer) | |
| /s/ JEFFREY J. DONNELLY | Executive Vice President and Chief | February 28, 2024 |
| Jeffrey J. Donnelly | Financial Officer (Principal Financial Officer) | |
| /s/ BRIONY R. QUINN | Senior Vice President and Treasurer | February 28, 2024 |
| Briony R. Quinn | (Principal Accounting Officer) | |
| /s/ WILLIAM W. McCARTEN | Chairman | February 28, 2024 |
| William W. McCarten | ||
| /s/ TIMOTHY R. CHI | Director | February 28, 2024 |
| Timothy R. Chi | ||
| /s/ MICHAEL A. HARTMEIER | Director | February 28, 2024 |
| Michael A. Hartmeier | ||
| /s/ KATHLEEN A. MERRILL | Director | February 28, 2024 |
| Kathleen A. Merrill | ||
| /s/ WILLIAM J. SHAW | Director | February 28, 2024 |
| William J. Shaw | ||
| /s/ BRUCE D. WARDINSKI | Director | February 28, 2024 |
| Bruce D. Wardinski | ||
| /s/ TABASSUM S. ZALOTRAWALA | Director | February 28, 2024 |
| Tabassum S. Zalotrawala | ||
-66-
Index to Financial Statements
| Page | |
| Management's Report on Internal Control Over Financial Reporting | F-2 |
|---|---|
| Reports of Independent Registered Public Accounting Firm | F-3 |
| Consolidated Balance Sheets as of December 31, 2023 and 2022 | F-6 |
| Consolidated Statements of Operations and Comprehensive Income for the Years Ended December 31, 2023, 2022 and 2021 | F-7 |
| Consolidated Statements of Equity for the Years Ended December 31, 2023, 2022 and 2021 | F-9 |
| Consolidated Statements of Cash Flows for the Years Ended December 31, 2023, 2022 and 2021 | F-10 |
| Notes to Consolidated Financial Statements | F-12 |
| Schedule III - Real Estate and Accumulated Depreciation as of December 31, 2023 | F-33 |
Management's Report on Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting for the Company. Internal control over financial reporting refers to the process designed by, or under the supervision of, our Chief Executive Officer and Chief Financial Officer, and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles, and includes those policies and procedures that:
(1) Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the company;
(2) Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
(3) Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company's assets that could have a material effect on the financial statements.
Internal control over financial reporting cannot provide absolute assurance of achieving financial reporting objectives because of its inherent limitations. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. Internal control over financial reporting also can be circumvented by collusion or improper management override. Because of such limitations, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting. However, these inherent limitations are known features of the financial reporting process. Therefore, it is possible to design into the process safeguards to reduce, though not eliminate, this risk.
Management has used the framework set forth in the report entitled Internal Control - Integrated Framework (2013) published by the Committee of Sponsoring Organizations of the Treadway Commission to evaluate the effectiveness of the Company's internal control over financial reporting. Management has concluded that the Company's internal control over financial reporting was effective as of December 31, 2023. KPMG LLP, an independent registered public accounting firm, audited the effectiveness of the Company's internal control over financial reporting as of December 31, 2023 as stated in their report, which appears below.
/s/ Mark W. Brugger
Chief Executive Officer
(Principal Executive Officer)
/s/ Jeffrey J. Donnelly
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
/s/ Briony R. Quinn
Senior Vice President and Treasurer
(Principal Accounting Officer)
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
DiamondRock Hospitality Company:
Opinion on Internal Control Over Financial Reporting
We have audited DiamondRock Hospitality Company and subsidiaries' (the Company) internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013)issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2023 and 2022, the related consolidated statements of operations and comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes and financial statement schedule III (collectively, the consolidated financial statements), and our report dated February 28, 2024 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report of Independent Registered Public Accounting Firm. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ KPMG LLP
McLean, Virginia
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
DiamondRock Hospitality Company:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of DiamondRock Hospitality Company and subsidiaries (the Company) as of December 31, 2023 and 2022, the related consolidated statements of operations and comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes and financial statement schedule III (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2023, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated February 28, 2024 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Evaluation of investments in hotel properties for impairment
As discussed in Notes 2 and 3 to the consolidated financial statements, property and equipment, net as of December 31, 2023, was $2,755.2 million, which primarily consists of investments in hotel properties. The Company reviews its investments in hotel properties for impairment whenever events or changes in circumstances indicate that the carrying amount of the hotel properties may not be recoverable. If such events or circumstances are identified, management performs an analysis to compare the estimated undiscounted future cash flows from operations and the proceeds from the ultimate disposition of a hotel, to the carrying amount of the hotel property. If the estimated undiscounted future cash flows are less than the carrying amount of the hotel property, an adjustment to reduce the carrying amount to the related hotel’s estimated fair value is recorded and an impairment loss is recognized.
We identified the evaluation of investments in hotel properties for impairment as a critical audit matter. Identifying and evaluating the Company’s judgments about events or changes in circumstances that indicate the carrying amount of a hotel property may not be recoverable involved a high degree of auditor judgment. This included judgments regarding the likelihood that a property will be sold significantly before the end of its previously estimated useful life. Changes in these judgments could have a significant impact on the determination of whether the carrying amount of the investments in hotel properties may not be recoverable.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls over the Company’s process to identify and evaluate events or changes in circumstances that indicate the carrying amount of investments in hotel properties may not be recoverable, and when applicable, the Company’s process to evaluate whether a hotel’s carrying amount is recoverable based on its undiscounted future cash flows. We assessed management’s assumptions and the likelihood of a potential decrease in expected future cash flows caused by a shortened hold period that may indicate an investment in a hotel property would not be recoverable. We assessed the Company’s intent and ability to hold each hotel property by examining documents to assess the Company’s plans, if any, to dispose of individual hotel properties. We inquired of Company officials and obtained written representations regarding the status of potential plans, if any, to dispose of individual hotel properties, corroborated the Company’s plans with others in the organization who are responsible for, and have the authority over, potential disposition activities. When events or changes in circumstances indicated the carrying amount of a hotel property may not be recoverable, we challenged the methodology and significant assumptions used by the Company to estimate undiscounted future cash flows.
/s/ KPMG LLP
We have served as the Company’s auditor since 2004.
McLean, Virginia
CONSOLIDATED BALANCE SHEETS
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| ASSETS | ||
| Property and equipment, net | $2,755,195 | $2,748,476 |
| Right-of-use assets | 97,692 | 99,047 |
| Restricted cash | 45,576 | 39,614 |
| Due from hotel managers | 144,689 | 176,708 |
| Prepaid and other assets | 73,940 | 76,131 |
| Cash and cash equivalents | 121,595 | 67,564 |
| Total assets | $3,238,687 | $3,207,540 |
| LIABILITIES AND EQUITY | ||
| Liabilities: | ||
| Debt, net of unamortized debt issuance costs | 1,177,005 | 1,185,793 |
| Lease liabilities | 112,866 | 110,875 |
| Due to hotel managers | 116,522 | 123,682 |
| Deferred rent | 69,209 | 65,097 |
| Unfavorable contract liabilities, net | 59,866 | 61,069 |
| Accounts payable and accrued expenses | 39,563 | 43,120 |
| Distributions declared and unpaid | 6,324 | 12,946 |
| Deferred income related to key money, net | 8,349 | 8,780 |
| Total liabilities | 1,589,704 | 1,611,362 |
| Equity: | ||
| Preferred stock, $0.01 par value; 10,000,000 shares authorized: | ||
| 8.250% Series A Cumulative Redeemable Preferred Stock (liquidation preference $25.00 per share), 4,760,000 shares issued and outstanding at December 31, 2023 and 2022 | 48 | 48 |
| Common stock, $0.01 par value; 400,000,000 shares authorized; 209,627,197 and 209,374,830 shares issued and outstanding at December 31, 2023 and 2022, respectively | 2,096 | 2,094 |
| Additional paid-in capital | 2,291,297 | 2,288,433 |
| Accumulated other comprehensive loss | (2,036) | — |
| Distributions in excess of earnings | (649,330) | (700,694) |
| Total stockholders' equity | 1,642,075 | 1,589,881 |
| Noncontrolling interests | 6,908 | 6,297 |
| Total equity | 1,648,983 | 1,596,178 |
| Total liabilities and equity | $3,238,687 | $3,207,540 |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Revenues: | |||
| Rooms | $717,447 | $681,269 | $399,055 |
| Food and beverage | 259,757 | 238,234 | 117,742 |
| Other | 97,663 | 82,000 | 50,337 |
| Total revenues | 1,074,867 | 1,001,503 | 567,134 |
| Operating expenses: | |||
| Rooms | 176,765 | 163,062 | 102,183 |
| Food and beverage | 180,546 | 163,622 | 89,795 |
| Other departmental and support expenses | 261,536 | 233,691 | 158,014 |
| Management fees | 24,998 | 23,439 | 10,208 |
| Franchise fees | 35,738 | 32,683 | 18,665 |
| Other property-level expenses | 102,177 | 80,258 | 82,804 |
| Depreciation and amortization | 111,302 | 108,849 | 102,963 |
| Impairment losses | 941 | 2,843 | 126,697 |
| Corporate expenses | 32,048 | 31,790 | 32,552 |
| Business interruption insurance income | (647) | (499) | (705) |
| Total operating expenses, net | 925,404 | 839,738 | 723,176 |
| Interest expense | 65,072 | 38,283 | 37,043 |
| Interest (income) and other (income) expense, net | (2,561) | 1,404 | (947) |
| Loss on early extinguishment of debt | — | 9,766 | — |
| Total other expenses, net | 62,511 | 49,453 | 36,096 |
| Income (loss) before income taxes | 86,952 | 112,312 | (192,138) |
| Income tax expense | (317) | (2,607) | (3,267) |
| Net income (loss) | 86,635 | 109,705 | (195,405) |
| Less: Net (income) loss attributable to noncontrolling interests | (295) | (377) | 821 |
| Net income (loss) attributable to the Company | 86,340 | 109,328 | (194,584) |
| Distributions to preferred stockholders | (9,817) | (9,817) | (9,817) |
| Net income (loss) attributable to common stockholders | $76,523 | $99,511 | $(204,401) |
| Earnings (loss) earnings per share: | |||
| Earnings (loss) per share available to common stockholders—basic | $0.36 | $0.47 | $(0.96) |
| Earnings (loss) per share available to common stockholders—diluted | $0.36 | $0.47 | $(0.96) |
| Weighted-average number of common shares outstanding: | |||
| Basic | 211,518,826 | 212,423,873 | 212,056,923 |
| Diluted | 212,304,117 | 213,188,987 | 212,056,923 |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME - (CONTINUED)
(in thousands, except per share amounts)
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Comprehensive income (loss): | |||
| Net income (loss) | $86,635 | $109,705 | $(195,405) |
| Other comprehensive income (loss): | |||
| Unrealized (loss) on interest rate derivative instruments | (2,634) | — | — |
| Unrealized gain on Rabbi Trust assets | 591 | — | — |
| Comprehensive income (loss) | 84,592 | 109,705 | (195,405) |
| Comprehensive (income) loss attributable to noncontrolling interests | (288) | (377) | 821 |
| Comprehensive income (loss) attributable to the Company | $84,304 | $109,328 | $(194,584) |
CONSOLIDATED STATEMENTS OF EQUITY
| Preferred Stock · Common Stock | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares · Par Value · Shares · Par Value · Additional Paid-In Capital · Accumulated Other Comprehensive Income (Loss) · Distributions in excess of earnings · Total Stockholders' Equity · Noncontrolling Interests · Total Equity | |||||||||||
| Balance at December 31, 2020 | 4,760,000 | $48 | 210,073,514 | $2,101 | $2,285,491 | $— | $(576,531) | $1,711,109 | $7,816 | $1,718,925 | |
| Net loss | — | — | — | — | — | — | (194,584) | (194,584) | (821) | (195,405) | |
| Distributions on preferred stock ($2.0625 per preferred share) | — | — | — | — | — | — | (9,817) | (9,817) | — | (9,817) | |
| Share-based compensation | — | — | 495,366 | 5 | 7,612 | — | 1 | 7,618 | 1,125 | 8,743 | |
| Shares redeemed to satisfy withholdings on vested share based compensation | — | — | (145,975) | (2) | (1,480) | — | — | (1,482) | — | (1,482) | |
| Redemption of common OP units | — | — | 323,990 | 3 | 2,367 | — | — | 2,370 | (2,370) | — | |
| Balance at December 31, 2021 | 4,760,000 | $48 | 210,746,895 | $2,107 | $2,293,990 | $— | $(780,931) | $1,515,214 | $5,750 | $1,520,964 | |
| Net income | — | — | — | — | — | — | 109,328 | 109,328 | 377 | 109,705 | |
| Distributions on common stock/units ($0.09 per common share/unit) | — | — | — | — | — | — | (19,274) | (19,274) | (74) | (19,348) | |
| Distributions on preferred stock ($2.0625 per preferred share) | — | — | — | — | — | — | (9,817) | (9,817) | — | (9,817) | |
| Share-based compensation | — | — | 252,259 | 3 | 7,328 | — | — | 7,331 | 458 | 7,789 | |
| Shares redeemed to satisfy withholdings on vested share based compensation | — | — | (83,139) | (1) | (827) | — | — | (828) | — | (828) | |
| Redemption of common OP units | — | — | 28,502 | — | 214 | — | — | 214 | (214) | — | |
| Common stock repurchased and retired | — | — | (1,569,687) | (15) | (12,272) | — | — | (12,287) | — | (12,287) | |
| Balance at December 31, 2022 | 4,760,000 | $48 | 209,374,830 | $2,094 | $2,288,433 | $— | $(700,694) | $1,589,881 | $6,297 | $1,596,178 | |
| Net Income | — | — | — | — | — | — | 86,340 | 86,340 | 295 | 86,635 | |
| Unrealized loss on interest rate derivative instruments | — | — | — | — | — | (2,625) | — | (2,625) | (9) | (2,634) | |
| Unrealized gain on Rabbi trust assets | — | — | — | — | — | 589 | — | 589 | 2 | 591 | |
| Distributions on common stock/units ($0.12 per common share/unit) | — | — | — | — | — | — | (25,159) | (25,159) | (127) | (25,286) | |
| Distributions on preferred stock ($2.0625 per preferred share) | — | — | — | — | — | — | (9,817) | (9,817) | — | (9,817) | |
| Share-based compensation | — | — | 867,041 | 9 | 7,946 | — | — | 7,955 | 816 | 8,771 | |
| Shares redeemed to satisfy withholdings on vested share based compensation | — | — | (333,779) | (3) | (3,029) | — | — | (3,032) | — | (3,032) | |
| Redemption of common OP units | — | — | 37,559 | 1 | 365 | — | — | 366 | (366) | — | |
| Common stock repurchased and retired | — | — | (318,454) | (5) | (2,418) | — | — | (2,423) | (2,423) | ||
| Balance at December 31, 2023 | 4,760,000 | $48 | 209,627,197 | $2,096 | $2,291,297 | $(2,036) | $(649,330) | $1,642,075 | $6,908 | $1,648,983 | |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Cash flows from operating activities: | |||
| Net income (loss) | $86,635 | $109,705 | $(195,405) |
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||
| Depreciation and amortization | 111,302 | 108,849 | 102,963 |
| Corporate asset depreciation as corporate expenses | 192 | 220 | 226 |
| Loss on early extinguishment of debt | — | 9,766 | — |
| Non-cash lease expense and other amortization | 6,156 | 6,226 | 6,673 |
| Non-cash interest rate swap fair value adjustment | 2,033 | (13,914) | 7,690 |
| Amortization of debt issuance costs | 2,053 | 2,489 | 2,547 |
| Impairment losses | 941 | 2,843 | 126,697 |
| Amortization of deferred income related to key money | (431) | (423) | (329) |
| Share-based compensation | 8,771 | 7,789 | 8,744 |
| Deferred income tax expense | (975) | (781) | 468 |
| Changes in assets and liabilities: | |||
| Prepaid expenses and other assets | (3,684) | (9,563) | 3,142 |
| Due to/from hotel managers | 24,151 | (24,034) | (63,236) |
| Accounts payable and accrued expenses | 420 | 7,067 | (2,487) |
| Net cash provided by (used in) operating activities | 237,564 | 206,239 | (2,307) |
| Cash flows from investing activities: | |||
| Capital expenditures for operating hotels | (86,314) | (67,657) | (47,132) |
| Property acquisitions | (32,699) | (181,942) | (226,627) |
| Proceeds from sale of properties, net | — | — | 213,817 |
| Acquisition of interest in land | (1,833) | — | — |
| Extension of the Salt Lake City Marriott Downtown ground lease | — | — | (2,781) |
| Receipt of deferred key money | — | 1,000 | 524 |
| Net cash used in investing activities | (120,846) | (248,599) | (62,199) |
| Cash flows from financing activities: | |||
| Scheduled mortgage debt principal payments | (9,544) | (14,629) | (15,318) |
| Repurchase of common stock | (2,423) | (12,287) | — |
| Repayments of mortgage debt | — | (178,141) | (1,880) |
| Proceeds from senior unsecured term loans | — | 800,000 | — |
| Repayments of senior unsecured term loans | — | (400,000) | — |
| Draws on senior unsecured credit facility | — | 110,000 | 205,500 |
| Repayments of senior unsecured credit facility | — | (200,000) | (170,500) |
| Payment of financing costs | — | (13,846) | (1,217) |
| Distributions on common stock and units | (31,909) | (6,421) | (119) |
| Distributions on preferred stock | (9,817) | (9,817) | (9,817) |
| Shares redeemed to satisfy tax withholdings on vested share-based compensation | (3,032) | (828) | (1,482) |
| Net cash (used in) provided by financing activities | (56,725) | 74,031 | 5,167 |
| Net increase (decrease) in cash and cash equivalents, and restricted cash | 59,993 | 31,671 | (59,339) |
| Cash, cash equivalents, and restricted cash beginning of year | 107,178 | 75,507 | 134,846 |
| Cash, cash equivalents, and restricted cash, end of year | $167,171 | $107,178 | $75,507 |
CONSOLIDATED STATEMENTS OF CASH FLOWS - (CONTINUED)
(in thousands)
| Year Ended December 31, | |||
|---|---|---|---|
| Supplemental disclosure of cash flow information: | 2023 | 2022 | 2021 |
| Cash paid for interest | $60,363 | $47,547 | $42,494 |
| Cash paid for income taxes | $2,666 | $6,625 | $1,632 |
| Non-cash investing and financing activities: | |||
| Unpaid dividends and distributions declared | $6,324 | $12,946 | $19 |
| Accrued capital expenditures | $4,667 | $8,007 | $7,295 |
| Transfer of land interest in consideration for extension of ground lease | $— | $— | $855 |
| Redemption of Operating Partnership units for common stock | $365 | $214 | $2,370 |
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets to the amount shown within the consolidated statements of cash flows:
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Cash and cash equivalents | $121,595 | $67,564 | $38,620 |
| Restricted cash | 45,576 | 39,614 | 36,887 |
| Total cash, cash equivalents, and restricted cash | $167,171 | $107,178 | $75,507 |
Notes to the Consolidated Financial Statements
- Organization
DiamondRock Hospitality Company (the “Company” or “we”) is a lodging-focused real estate company that owns a portfolio of premium hotels and resorts. As of December 31, 2023, we owned 36 hotels with 9,746 rooms. Our hotels are concentrated in major urban markets and in destination resort locations and more than 60% of our hotels are operated under a brand owned by one of the leading global lodging brand companies (Marriott International, Inc., Hilton Worldwide, or IHG Hotels & Resorts). We are an owner, as opposed to an operator, of the hotels in our portfolio. As an owner, we receive all of the operating profits or losses generated by our hotels after we pay fees to the hotel managers and hotel brands, which are based on the revenues and profitability of the hotels.
We are a real estate investment trust (“REIT”) for U.S. federal income tax purposes. We conduct our business through a traditional umbrella partnership REIT, or UPREIT, in which our hotel properties are owned by our operating partnership, DiamondRock Hospitality Limited Partnership, or subsidiaries of our operating partnership. The Company is the sole general partner of our operating partnership and owns 99.7% of the limited partnership units (“common OP units”) of our operating partnership as of December 31, 2023. The remaining 0.3% of the common OP units are held by third parties and executive officers of the Company. See Note 9 for additional disclosures related to common OP units.
- Summary of Significant Accounting Policies
Basis of Presentation and Principles of Consolidation
Our consolidated financial statements include all of the accounts of the Company and its subsidiaries in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”). All intercompany accounts and transactions have been eliminated in consolidation. If the Company determines that it has an interest in a variable interest entity within the meaning of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810, Consolidation, the Company will consolidate the entity when it is determined to be the primary beneficiary of the entity. Our operating partnership meets the criteria of a variable interest entity. The Company is the primary beneficiary and, accordingly, we consolidate our operating partnership.
Reclassification
Certain prior year amounts have been reclassified to conform to the current year presentation. These reclassifications did not affect the Company's financial position, results of operations, or cash flows. An adjustment was made to the consolidated balance sheet for the year ended December 31, 2022 to combine mortgage debt, net of unamortized debt issuance costs and unsecured term loans, net of unamortized debt issuance costs as debt, net of unamortized debt issuance costs. An adjustment was made to the consolidated statements of operations and comprehensive income for the year ended December 31, 2022 to present other departmental and support expenses and other property-level expenses, which were previously reported in total as other hotel expenses.
Use of Estimates
The preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Fair Value Measurements
In evaluating fair value, U.S. GAAP outlines a valuation framework and creates a fair value hierarchy that distinguishes between assumptions based on market data (observable inputs) and a reporting entity’s own assumptions (unobservable inputs). The hierarchy ranks the quality and reliability of inputs used to determine fair value, which are then classified and disclosed in one of the three categories. The three levels are as follows:
Level 1 - Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities
Level 2 - Inputs include quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets in markets that are not active and model-derived valuations whose inputs are observable
Level 3 - Model-derived valuations with unobservable inputs
Property and Equipment
Property and equipment are recorded at cost. Costs of improvements that extend the economic life or improve service potential, which generally includes significant improvements, renovations and replacements, are capitalized, while repairs and maintenance are expensed as incurred.
Acquisitions of hotel properties are generally accounted for as acquisitions of a group of assets and recorded at relative fair value based upon total accumulated cost of the acquisition. The acquisition cost is allocated to land, buildings, improvements, furniture, fixtures and equipment, as well as identifiable intangible and lease assets and liabilities. In making estimates of fair values for purposes of allocating purchase price we evaluate several factors, including but not limited to comparable sales, expected future cash flows discounted at risk adjusted rates as well as industry and Company data. Direct acquisition-related costs are capitalized as a component of the acquired assets.
Depreciation is recorded using the straight-line method over the assets' estimated useful lives, which are generally as follows:5 to 40 years for buildings and improvements;1 to 10 years for furniture, fixtures and equipment; and 3 to 5 years for computer equipment and acquired software.
We evaluate the carrying value of our property and equipment for indicators of impairment. Indicators of impairment that may cause a review include, but are not limited to, adverse changes in the demand for lodging at our hotels, current or projected losses from operations, and an expectation that a hotel is more likely than not to be sold significantly before the end of its useful life. When such indicators exist, we perform an analysis to determine the recoverability of the asset group by comparing the estimated undiscounted future cash flows, including the proceeds from the ultimate disposition of a hotel, less costs to sell, to the net carrying value of the asset group. If the carrying value of the asset group is not recoverable and it exceeds the estimated fair value of the asset group, we recognize an impairment loss in our consolidated statement of operations and comprehensive income for the amount by which the carrying value exceeds the estimated fair value. We allocate the impairment loss related to the asset group among the various assets within the asset group pro rata based on the relative carrying values of the respective assets.
We will classify a hotel as held for sale in the period that we have made the decision to dispose of the hotel, a binding agreement to purchase the property has been signed under which the buyer has committed a significant amount of nonrefundable cash and no significant financing or other contingencies exist which could cause the transaction to not be completed in a timely manner. If these criteria are met, we will record an impairment loss if the fair value less costs to sell is lower than the carrying amount of the hotel and related assets and will cease recording depreciation expense. We will classify the assets and related liabilities as held for sale on the balance sheet.
Upon the sale or retirement of a fixed asset, the cost and related accumulated depreciation are removed from the Company’s accounts and any resulting gain or loss is included in the statements of operations and comprehensive income.
Cash and Cash Equivalents
Cash and cash equivalents include all highly liquid investments with original maturities, when purchased, of three months or less.
Revenue Recognition
Revenues from hotel operations are recognized when the goods or services are provided. Revenues consist of room sales, food and beverage sales, and other hotel department revenues, such as telephone, parking, gift shop sales and resort fees. Rooms revenue is recognized over the length of stay that the hotel room is occupied by the customer. Food and beverage revenue is recognized at the point in time in which the goods and/or services are rendered to the customer, such as restaurant dining services or banquet services. Other revenues are recognized at the point in time or over the time period that goods or services are provided to the customer. Certain ancillary services are provided by third parties and we assess whether we are the principal or agent in these arrangements. If we are the agent, revenue is recognized based upon the commission earned from the third party. If we are the principal, we recognize revenue based upon the gross sales price.
Advance deposits are recorded as liabilities when a customer or group of customers provides a deposit for a future stay or banquet event at our hotels. Advance deposits are recognized as revenue when the services are provided to the customer or when a customer with a noncancelable reservation fails to arrive for part or all of the reservation. Conversely, advance deposits are generally refundable upon guest cancellation of the related reservation within an established period of time prior to the reservation.
Income Taxes
We have elected to be treated as a REIT under the provisions of the Internal Revenue Code, which requires that we distribute at least 90% of our taxable income annually to our stockholders and comply with certain other requirements. In addition to paying federal and state taxes on any retained income, we may be subject to taxes on “built-in gains” on sales of certain assets. Our taxable REIT subsidiaries will generally be subject to federal, state, local and/or foreign income taxes. In order for the income from our hotel property investments to constitute “rents from real properties” for purposes of the gross income tests required for REIT qualification, the income we earn cannot be derived from the operation of any of our hotels. Therefore, we lease each of our hotel properties to wholly owned taxable REIT subsidiaries.
We account for income taxes using the asset and liability method. Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to the differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities from a change in tax rates is recognized in earnings during the period in which the new rate is enacted. However, deferred tax assets are recognized only to the extent that it is more likely than not that they will be realized based on consideration of all available evidence, including the future reversals of existing taxable temporary differences, future projected taxable income and tax planning strategies. Valuation allowances are provided if, based upon the weight of the available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized.
We may recognize a tax benefit from an uncertain tax position when it is more-likely-than-not that the position will be sustained upon examination, including resolutions of any related appeals or litigation processes, based on the technical merits. If a tax position does not meet the more-likely-than-not recognition threshold, despite our belief that our filing position is supportable, the benefit of that tax position is not recognized in the consolidated statements of operations and comprehensive income. We recognize interest and penalties, as applicable, related to unrecognized tax benefits as a component of income tax expense. We recognize unrecognized tax benefits in the period that the uncertainty is eliminated by either affirmative agreement of the uncertain tax position by the applicable taxing authority, or by expiration of the applicable statute of limitation. We hadno uncertain tax positions as of December 31, 2023 and 2022.
Intangible Assets and Liabilities
Intangible assets and liabilities recorded may include trade names, management or franchise agreement intangibles, right-to-manage assets, and in-place lease intangibles assumed as part of the acquisition of certain hotels. We review the terms of agreements assumed in conjunction with the purchase of a hotel to determine if an intangible asset or liability exists. Intangible assets or liabilities are recorded at the acquisition date and amortized using the straight-line method over the expected useful life. We do not amortize intangible assets with indefinite useful lives, but we review these assets for impairment annually or at interim periods if events or circumstances indicate that the asset may be impaired.
Earnings (Loss) Per Share
Basic earnings (loss) per share (“EPS”) is calculated by dividing net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted EPS is calculated by dividing net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period plus other potentially dilutive securities such as stock grants. No adjustment is made for shares that are anti-dilutive during a period.
Share-Based Payments
The Company may award time-based restricted stock awards and performance-based stock awards to officers, employees and non-employee directors.
Restricted stock awards vest in equal annual installments over three tofive years from the date of grant. Vested restricted stock awards are settled for the Company's common stock. The grant date fair value per share is equal to the closing stock price on the date of grant.
Performance-based awards are settled at the end of athree-year performance period with 50 percent of the award subject to achievement based on a measure of the Company's total stockholder return relative to a peer company group and the other 50 percent of the award subject to achievement of hotel market share improvement. The total number of performance shares that vest based on each performance measure (relative stockholder return and hotel market share improvement) is based on an achievement factor that, in each case, ranges from azero to 150 percent payout. The grant date fair value of the relative stockholder return awards is estimated using the Monte Carlo Simulation, and the grant date fair value for the hotel market share improvement awards is equal to the closing stock price on the date of grant.
The measurement objective for these share-based awards is the estimated fair value at the grant date of the equity instruments that we are obligated to issue when employees have rendered the requisite service and satisfied any other conditions necessary to earn the right to benefit from the awards. We recognize share-based compensation expense ratably over the requisite service period which is included in corporate expenses in the accompanying consolidated statements of operations and comprehensive income. The requisite service period is the period during which an employee is required to provide service in exchange for an award. We recognize forfeitures as they occur. Compensation expense for awards with performance conditions is recognized over the requisite service period if it is probable that the performance condition will be satisfied. If such performance conditions are not considered probable until they occur, no compensation expense for these awards is recognized.
Derivative Instruments
In the normal course of business, we are exposed to the effects of interest rate changes in connection with our variable rate debt. We may enter into derivative instruments, including interest rate swaps and caps, to manage or hedge interest rate risk. The Company recognizes all derivatives as assets or liabilities on its consolidated balance sheets at fair value. On the date the derivative contract is entered into, or at a later point in time, we may designate the derivative as a hedging instrument, and, if so, we formally document all relationships between hedging activities, including the risk management objective and strategy for undertaking various hedge transactions. Changes in the fair value of a derivative that was determined to be an effective cash flow hedge is reported in other comprehensive income (loss) and is reclassified to interest expense in the same period during which the hedged transaction affects earnings. If we do not specifically designate the derivative as a cash flow hedge, changes in the fair value of the undesignated derivative instrument are reported in current period earnings.
Noncontrolling Interests
The noncontrolling interest is the portion of equity in our consolidated operating partnership not attributable, directly or indirectly, to the Company. Such noncontrolling interests are reported on the consolidated balance sheets within equity, separately from the Company’s equity. The noncontrolling interests are classified as permanent equity as we have the right to choose to settle each holder's redemption of the interests in either cash or delivery of shares of our common stock. See Note 9 for additional details. On the consolidated statements of operations and comprehensive income, revenues, expenses and net income or loss from our less-than-wholly-owned operating partnership are reported within the consolidated amounts, including both the amounts attributable to the Company and noncontrolling interests. Income or loss is allocated to noncontrolling interests based on their weighted average ownership percentage for the applicable period. Consolidated statements of equity include beginning balances, activity for the period and ending balances for stockholders’ equity, noncontrolling interests and total equity.
Restricted Cash
Restricted cash primarily consists of cash held in reserve for replacement of furniture and fixtures and cash held in escrow pursuant to lender requirements.
Debt Issuance Costs
Financing costs are recorded at cost as a component of the debt carrying amount and consist of loan fees and other costs incurred in connection with the issuance of debt. Amortization of debt issuance costs is computed using a method that approximates the effective interest method over the remaining life of the debt and is included in interest expense in the accompanying consolidated statements of operations and comprehensive income.
Debt issuance costs related to our senior unsecured credit facility are included within prepaid and other assets on the accompanying consolidated balance sheets. These debt issuance costs are amortized ratably over the term of the credit facility, regardless of whether there are any outstanding borrowings, and the amortization is included in interest expense in the accompanying consolidated statements of operations and comprehensive income.
If a refinancing of our debt is considered an extinguishment, unamortized debt issuance costs are included in the gain or loss on extinguishment. All fees paid to or received from creditors are included in the gain or loss on extinguishment. Fees paid to third parties are capitalized as debt issuance costs. If a refinancing of our debt is considered a modification, the net debt issuance costs at the time of modification are amortized over the remaining life of the modified debt.
Due to/from Hotel Managers
The due from hotel managers consists of hotel-level accounts receivable, periodic hotel operating distributions receivable from managers and prepaid and other assets held by the hotel managers on our behalf. The due to hotel managers represents liabilities incurred by the hotel on behalf of us in conjunction with the operation of our hotels which are legal obligations of the Company.
Key Money
Key money represents consideration received from third parties to incentivize the Company to enter into hotel management or franchise agreements or to complete specific capital projects. Key money is deferred and amortized over the term of the hotel management or franchise agreement, or other systematic and rational period, if appropriate. Key money is classified as deferred income in the accompanying consolidated balance sheets and amortized as an offset to management fees or franchise fees.
Leases
We determine if an arrangement is a lease or contains an embedded lease at inception. For agreements with both lease and
nonlease components (e.g., common-area maintenance costs), we do not separate the nonlease components from the lease components, but account for these components as one. We determine the lease classification (operating or finance) at lease inception.
Right-of-use assets and lease liabilities are recognized based on the present value of the future lease payments over the lease term at the commencement date. The discount rate used to determine the present value of the lease payments is our incremental borrowing rate as of the lease commencement date, as the implicit rate is not readily determinable. The right-of-use assets also include any initial direct costs and any lease payments made at or before the commencement date, and is reduced for any unrestricted incentives received at or before the commencement date.
Options to extend or terminate the lease are included in the recognition of our right-of-use assets and lease liabilities when it is reasonably certain that we will exercise the option. Variable payments that are based on an index or a rate are included in the recognition of our right-of-use assets and lease liabilities using the index or rate at lease commencement; however, changes to these lease payments due to rate or index updates are recorded as rent expense in the period incurred. Contingent rentals based on a percentage of sales in excess of stipulated amounts are not included in the measurement of the lease liability and right-of-use asset but will be recognized as variable lease expense when they are incurred. Leases that contain provisions that increase the fixed minimum lease payments based on previously incurred variable lease payments related to performance will be remeasured, as these payments now represent an increase in the fixed minimum payments for the remainder of the lease term. However, leases with provisions that increase minimum lease payments based on changes in a reference index or rate (e.g. Consumer Price Index) will not be remeasured as such changes do not constitute a resolution of a contingency. If we purchase an underlying asset prior to the termination of the lease term, the right-of-use asset and related lease liability is reversed and the net gain or loss is recorded as part of the acquisition basis.
Concentration of Risk
Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of our cash and cash equivalents. We maintain cash and cash equivalents with various financial institutions. We perform periodic evaluations of the relative credit standing of these financial institutions and limit the amount of credit exposure with any one institution.
We have concentration risk related to one of our hotel properties. In 2023, Chicago Marriott represented 10% of total revenues, total assets, and income before taxes.
Segment Reporting
Each one of our hotels is an operating segment. We evaluate each of our properties on an individual basis to assess performance, the level of capital expenditures, and acquisition or disposition transactions. Our evaluation of individual properties is not focused on property type (e.g. urban, suburban, or resort), brand, geographic location, or industry classification. All of our hotels meet the aggregation criteria established by U.S. GAAP for segment reporting, and as a result, we haveone reportable segment.
Recently Issued Accounting Pronouncements
In November 2023, the FASB issued Accounting Standards Update ("ASU") No. 2023-07 ("ASU 2023-07"), Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures which requires, among other things, the following: (i) enhanced disclosures about significant segment expenses that are regularly provided to the chief operating decision maker and included in a segment's reported measure of profit or loss; (ii) disclosure of the amount and description of the composition of other segment items, as defined in ASU 2023-07, by reportable segment; and (iii) reporting the disclosures about each reportable segment's profit or loss and assets on an annual and interim basis. The provisions of ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024; early adoption is permitted. We are currently evaluating the impact of ASU 2023-07 on our consolidated financial statements.
In December 2023, the FASB issued ASU No. 2023-09 ("ASU 2023-09"), Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires, among other things, entities to disclose additional information with respect to the effective tax rate reconciliation and to disclose the disaggregation by jurisdiction of income tax expense and income taxes paid. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. We are currently evaluating the impact of ASU 2023-09 on our consolidated financial statements.
- Property and Equipment
Property and equipment consists of the following (in thousands):
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Land | $590,824 | $577,861 |
| Land improvements | 7,994 | 7,994 |
| Buildings | 2,878,508 | 2,798,654 |
| Furniture, fixtures and equipment | 561,484 | 525,901 |
| Construction in progress | 21,175 | 32,422 |
| 4,059,985 | 3,942,832 | |
| Less: accumulated depreciation | (1,304,790) | (1,194,356) |
| $2,755,195 | $2,748,476 | |
As of December 31, 2023 and 2022, we had accrued capital expenditures of $4.7 million and $8.0 million, respectively.
During the year ended December 31, 2023, we recorded impairment losses of $0.9 million related to the write-off of construction in progress that was determined not to be recoverable. During the year ended December 31, 2022, we recorded an impairment loss of $2.8 million on the right-to-manage intangible asset related to the rental management agreements at Tranquility Bay Beachfront Resort upon our acquisition of four third-party owned units. During the year ended December 31, 2021, we recorded impairment losses of $126.7 million related to two hotels we sold during the year ended December 31, 2021 (as discussed in Note 4).
- Hotel Acquisitions and Dispositions
Acquisitions
2022 Acquisitions
In January 2022, we acquired the 103-room Tranquility Bay Beachfront Resort located in Marathon, Florida, for $62.4 million, including prorations and transaction costs. The acquisition was funded with corporate cash.
In April 2022, we acquired the 96-room Kimpton Shorebreak Fort Lauderdale Beach Resort located in Fort Lauderdale, Florida for $35.6 million, including prorations and transaction costs. The acquisition was funded with corporate cash.
In November 2022, we acquired the 40-room Lake Austin Spa Resort located in Austin, Texas for $75.8 million, including prorations and transaction costs. The acquisition was funded with corporate cash.
Included in our acquisition of the Tranquility Bay Beachfront Resort was income from 84 units owned by third parties that currently participate in the hotel's rental management program. We recognized a $45.2 million right-to-manage intangible asset related to these long-term rental agreements. In 2022, subsequent to the initial acquisition, we entered into agreements to purchase four of the third-party owned units for $4.1 million in aggregate. As a result, we recorded an impairment loss of of $2.8 million related to the right-to-manage intangible asset during the year ended December 31, 2022. The intangible asset is being amortized over a period of 40 years, which is our estimate of its useful life, inclusive of expected renewal periods. Amortization expense for the years ended December 31, 2023 and 2022 was $1.1 million. The amortization expense for each of the next five fiscal years is expected to be $1.1 million. The intangible asset, net of accumulated amortization was $40.2 million and $41.3 million as of December 31, 2023 and 2022, respectively, and is recorded within prepaid and other assets on the accompanying consolidated balance sheets.
2023 Acquisition
On August 1, 2023, we acquired the 117-room Chico Hot Springs Resort and an adjacent ranch located in Pray, Montana for $31.9 million, including prorations and transaction costs. The acquisition was funded with corporate cash. On October 25, 2023, we acquired the Chico Day Spa adjacent to the hotel for $0.8 million, including prorations and transaction costs.
Dispositions
In April 2021, we sold the wholly owned subsidiary of the Company that owned the Frenchman's Reef & Morning Star Marriott Beach Resort to an unaffiliated third party pursuant to a share purchase agreement (the “Purchase Agreement”). Pursuant to the Purchase Agreement, the Company received $35.0 million in cash upon closing, as well as a participation right in the future profits of the hotel once certain return metrics are achieved. Although we expect the profit participation could be meaningful, there can be no assurance that the property will satisfy such return metrics. We have no earned revenue under this profit participation arrangement since the sale. During 2021, we recorded an impairment loss of $11.5 million to adjust the hotel's carrying amount to the contractual consideration.
In June 2021, we sold The Lexington Hotel to an unaffiliated third party for $185.3 million. During 2021, we recorded an impairment loss of $115.2 million to adjust the hotel's carrying amount to the contractual consideration.
- Debt
The following table sets forth information regarding the Company’s debt (dollars in thousands):
| Principal Balanceas of December 31, | ||||
|---|---|---|---|---|
| Loan | Interest Rate as of December 31, 2023 | Maturity Date | 2023 | 2022 |
| Courtyard New York Manhattan / Midtown East mortgage loan | 4.40% | August 2024 | 74,346 | 76,153 |
| Worthington Renaissance Fort Worth Hotel mortgage loan | 3.66% | May 2025 | 73,727 | 75,625 |
| Hotel Clio mortgage loan | 4.33% | July 2025 | 56,091 | 57,469 |
| Westin Boston Seaport District mortgage loan | 4.36% | November 2025 | 174,025 | 178,487 |
| Unsecured term loan | SOFR + 1.35% (1) | January 2028 | 500,000 | 500,000 |
| Unsecured term loan | SOFR + 1.35% (1) | January 2025 (2) | 300,000 | 300,000 |
| Senior unsecured credit facility | SOFR + 1.40% | September 2026 (2) | — | — |
| Total debt | 1,178,189 | 1,187,734 | ||
| Unamortized debt issuance costs (3) | (1,184) | (1,941) | ||
| Debt, net of unamortized debt issuance costs | $1,177,005 | $1,185,793 | ||
| Weighted-Average Interest Rate (4) | 5.22% | |||
(1)Interest rate as of December 31, 2023 was 6.81%.
(2)Maturity date may be extended for an additional year upon the payment of applicable fees and the satisfaction of certain customary conditions.
(3)Excludes debt issuance costs related to our senior unsecured credit facility, which are included within Other Assets on the accompanying consolidated balance sheet.
(4)Weighted-average interest rate as of December 31, 2023 includes effect of interest rate swaps.
As of December 31, 2023, the aggregate debt maturities for our mortgage debt and unsecured term loans, assuming all extension options available in our debt agreements are exercised, are as follows (in thousands):
| 2024 | $82,381 |
| 2025 | 295,808 |
| 2026 | 300,000 |
| 2027 | — |
| 2028 | 500,000 |
| Thereafter | — |
| $1,178,189 |
Mortgage Debt
We have incurred limited recourse, property specific mortgage debt secured by certain of our hotels. In the event of default, the lender may only foreclose on the pledged assets; however, in the event of fraud, misapplication of funds or other customary recourse provisions, the lender may seek payment from us. As of December 31, 2023, four of our 36 hotel properties were secured by mortgage debt. We have one mortgage loan that matures within one year, which has a principal balance of $74.3 million as of December 31, 2023. We intend to repay this mortgage loan using cash on hand.
Our mortgage debt contains certain property specific covenants and restrictions, including minimum debt service coverage
ratios or debt yields that trigger “cash trap” provisions, as well as restrictions on incurring additional debt without lender consent. Such cash trap provisions are triggered when the hotel’s operating results fall below a certain debt service coverage ratio or debt yield. When these provisions are triggered, all of the excess cash flow generated by the hotel is deposited directly into cash management accounts for the benefit of our lenders until a specified debt service coverage ratio or debt yield is reached and maintained for a certain period of time. Such provisions do not provide the lender the right to accelerate repayment
of the underlying debt. As of December 31, 2022, we had $2.9 million held in cash traps, which is included within restricted cash on the accompanying balance sheet. As of December 31, 2023, all cash traps had been released.
Senior Unsecured Credit Facility and Unsecured Term Loans
Prior to September 27, 2022, we were party to credit agreements that provided for a $400 million senior unsecured credit facility (the “Revolving Credit Facility”), which was scheduled to mature in July 2023, a $350 million unsecured term loan that was scheduled to mature in July 2024 (the “Facility Term Loan”) and a $50 million unsecured term loan that was scheduled to mature in October 2023 (the “2023 Term Loan”). The interest rate on the Revolving Credit Facility and unsecured term loans was based upon LIBOR, plus an applicable margin based upon the Company’s leverage ratio.
On September 27, 2022, we entered into a Sixth Amended and Restated Credit Agreement (the “Amended Credit Agreement”) that provides us with a $400 million senior unsecured revolving credit facility andtwo term loan facilities in the aggregate amount of $800 million. The revolving credit facility matures on September 27, 2026, which we may extend for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. The term loan consist of a $500 million term loan that matures on January 3, 2028, and a $300 million term loan that matures January 3, 2025. The maturity date of the $300 million term loan may be extended for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. We have the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions.
We utilized the proceeds from the term loans under the Amended Credit Agreement to repay the Facility Term Loan, the 2023 Term Loan, $150 million that was outstanding on our Revolving Credit Facility, and our mortgage loans that were scheduled to mature in 2023. We recognized a $9.7 million loss on early extinguishment of debt related to the write-off of certain unamortized debt issuance costs and fees paid to the lenders in consideration for the Amended Credit Agreement.
Interest is paid on the periodic advances on the revolving credit facility and amounts outstanding on the term loans at varying rates, based upon the adjusted Secured Overnight Financing Rate (“SOFR”), as defined in the Amended Credit Agreement, plus an applicable margin. The applicable margin is based upon our leverage ratio, as follows:
| Leverage Ratio | Applicable Margin for Revolving Loans | Applicable Margin for Term Loans |
|---|---|---|
| Less than 30% | 1.40% | 1.35% |
| Greater than or equal to 30% but less than 35% | 1.45% | 1.40% |
| Greater than or equal to 35% but less than 40% | 1.50% | 1.45% |
| Greater than or equal to 40% but less than 45% | 1.60% | 1.55% |
| Greater than or equal to 45% but less than 50% | 1.80% | 1.75% |
| Greater than or equal to 50% but less than 55% | 1.95% | 1.85% |
| Greater than or equal to 55% | 2.25% | 2.20% |
The Amended Credit Agreement contains various financial covenants. A summary of the most significant covenants are as follows:
| Actual at | ||
|---|---|---|
| Covenant | December 31, 2023 | |
| Maximum leverage ratio (1) | 60% | 29.3% |
| Minimum fixed charge coverage ratio (2) | 1.50x | 2.93x |
| Secured recourse indebtedness | Less than 45% of Total Asset Value | 11.4% |
| Unencumbered leverage ratio | 60.0% | 30.0% |
| Unencumbered implied debt service coverage ratio | 1.20x | 2.49x |
(1)Leverage ratio is net indebtedness, as defined in the Amended Credit Agreement, divided by total asset value, as defined in the Amended Credit Agreement, as the value of our owned hotels based on hotel net operating income divided by a defined capitalization rate.
(2)Fixed charge coverage ratio is Adjusted EBITDA, generally defined in the Amended Credit Agreement as EBITDA less FF&E reserves, for the most recently ending 12 months, to fixed charges, which is defined in the Amended Credit Agreement as interest expense, all regularly scheduled principal payments and payments on capitalized lease obligations, for the same most recently ending 12-month period.
The components of the Company's interest expense consisted of the following (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Mortgage debt interest | $16,436 | $23,276 | $24,992 |
| Unsecured term loan interest | 43,294 | 21,153 | 14,794 |
| Credit facility interest and unused fees | 1,256 | 5,279 | 2,400 |
| Amortization of debt issuance costs and debt premium | 2,053 | 2,489 | 2,547 |
| Interest rate swap mark-to-market | 2,033 | (13,914) | (7,690) |
| $65,072 | $38,283 | $37,043 | |
- Derivatives
As of December 31, 2023 and 2022, the Company had the following derivatives (in thousands):
| Fair Value of Assets (Liabilities) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Hedged Debt · Type · Fixed Rate · Index · Effective Date · Maturity Date · Notional Amount · December 31,2023 · December 31, 2022 | ||||||||||
| Senior unsecured term loans | Swap (1) | 2.21% | SOFR | December 28, 2022 | October 18, 2023 | $25,000 | $— | $517 | ||
| Senior unsecured term loans | Swap (1) | 2.21% | SOFR | December 28, 2022 | October 18, 2023 | $25,000 | — | 515 | ||
| Senior unsecured term loans | Swap (1) | 1.63% | SOFR | November 28, 2022 | July 25, 2024 | $87,500 | 1,660 | 3,979 | ||
| Senior unsecured term loans | Swap (1) | 1.63% | SOFR | November 28, 2022 | July 25, 2024 | $87,500 | 1,658 | 3,976 | ||
| Senior unsecured term loans | Swap | 3.36% | SOFR | March 1, 2023 | January 1, 2028 | $75,000 | 554 | — | ||
| Senior unsecured term loans | Swap | 3.50% | SOFR | March 1, 2023 | January 1, 2027 | $75,000 | 449 | — | ||
| $4,321 | $8,987 | |||||||||
(1)Swap was designated as cash flow hedge as of April 1, 2023.
Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. During 2023, such derivatives were used to hedge the variable cash flows associated with variable-rate debt.
The table below details the location in the consolidated financial statements of the gains and losses recognized on derivative financial statements (in thousands):
| Year Ended December 31, | ||||
|---|---|---|---|---|
| Effect of derivative instruments | Location in Statements of Operations and Comprehensive Income | 2023 | 2022 | 2021 |
| Loss recognized in other comprehensive income | Unrealized loss on interest rate derivative instruments | $2,634 | $— | $— |
| Interest (income) for derivatives that were designated as cash flow hedges | Interest expense | $(7,688) | $— | $— |
| Interest (income) expense for derivatives that were not designated as cash flow hedges | Interest expense | $469 | $(13,486) | $(3,578) |
During the next twelve months, the Company estimates that $2.5 million will be reclassified from other comprehensive income as a reduction to interest expense.
- Fair Value Measurements
The fair value of certain financial assets and liabilities and other financial instruments are as follows (in thousands):
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| Carrying Amount (1) | Fair Value | Carrying Amount (1) | Fair Value | |
| Debt | $1,177,005 | $1,167,638 | $1,185,793 | $1,148,533 |
(1)The carrying amount of debt is net of unamortized debt issuance costs.
The fair value of our interest rate swaps are Level 2 measurements under the fair value hierarchy. We estimate the fair value of the interest rate swap based on the interest rate yield curve and implied market volatility as inputs and adjusted for the counterparty's credit risk. We concluded the inputs for the credit risk valuation adjustment are Level 3 inputs; however these inputs are not significant to the fair value measurement in its entirety.
The fair values of our other financial instruments not included in the table above are estimated to be equal to their carrying amounts.
- Leases
We are subject to operating leases, the most significant of which are ground leases. We are the lessee to ground leases under eight of our hotels andone parking area as of December 31, 2023. The lease liabilities for our operating leases assume the exercise of all available extension options, as we believe they are reasonably certain to be exercised. As of December 31, 2023, our operating leases have a weighted-average remaining lease term of 64 years and a weighted-average discount rate of 5.78%.
The components of operating lease expense, which is included in other property-level expenses in our consolidated statements of operations, and cash paid for amounts included in the measurement of lease liabilities, are as follows (in thousands):
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Operating lease cost | $11,106 | $11,255 |
| Variable lease payments | $1,687 | $1,576 |
| Cash paid for amounts included in the measurement of operating lease liabilities | $3,995 | $4,087 |
Future minimum lease payments are as follows (in thousands):
| Year Ending December 31, | As of December 31, 2023 |
|---|---|
| 2024 | $4,139 |
| 2025 | 4,206 |
| 2026 | 4,701 |
| 2027 | 4,737 |
| 2028 | 5,020 |
| Thereafter | 747,799 |
| Total lease payments | 770,602 |
| Less imputed interest | (657,736) |
| Total lease liabilities | $112,866 |
Six of our hotels are subject to ground lease agreements that cover all of the land underlying the respective hotel as of December 31, 2023:
The Embassy Suites by Hilton Bethesda hotel is subject to a ground lease that runs until 2087. There areno renewal options.
The Courtyard New York Manhattan/Fifth Avenue is subject to a ground lease that runs until 2085, inclusive ofone 49-year renewal option.
The Salt Lake City Marriott is subject totwo ground leases: one ground lease covers the land under the hotel and the other ground lease covers the portion of the hotel that extends into the adjacent City Creek Center. The term of the ground lease covering the land under the hotel runs through 2106. The term of the ground lease covering the extension into the City Creek Center runs through 2056.
The Westin Boston Seaport District is subject to a ground lease that runs until 2099. There areno renewal options.
The Hotel Palomar Phoenix is subject to a ground lease that runs until 2085, inclusive ofthree renewal options offive years each.
Cavallo Point is subject to a ground lease with the United States National Park Service that runs until 2066. There areno renewal options.
A portion of the Hotel Clio is subject to a ground lease that covers approximately 5,500 square feet. The term of the ground lease runs through December 2030, inclusive oftwo 5-year renewal options. The lease may be indefinitely extended thereafter inone-year increments. The remainder of the land on which the hotel is constructed is owned by us in fee simple.
We lease the buildings and sublease the underlying land containing 28 of the 70 rooms at the Orchards Inn Sedona, which expires in 2070, including all extension options. The remainder of the land underlying the hotel is owned by us in fee simple.
We sublease a parking area near the Bourbon Orleans Hotel. The sublease runs through July 2069. There areno renewal options.
These ground leases generally require us to make rental payments (including a percentage of gross receipts as percentage rent with respect to the Courtyard New York Manhattan/Fifth Avenue, Westin Boston Seaport District, Salt Lake City Marriott, and Cavallo Point ground leases). Most of our ground leases require us to make payments for all charges, costs, expenses, assessments and liabilities, including real property taxes and utilities. Furthermore, these ground leases generally require us to obtain and maintain insurance covering the subject property.
The following table reflects the current and future annual rents under our ground leases:
| Property | Term (1) | Annual Rent |
|---|---|---|
| Embassy Suites by Hilton Bethesda | Through 4/2087 | $1,021,214 (2) |
| Courtyard New York Manhattan/Fifth Avenue (3) | 10/2017 - 9/2027 | $1,132,812 |
| 10/2027 - 9/2037 | $1,416,015 | |
| 10/2037 - 9/2047 | $1,770,019 | |
| 10/2047 - 9/2057 | $2,212,524 | |
| 10/2057 - 9/2067 | $2,765,655 | |
| 10/2067 - 9/2077 | $3,457,069 | |
| 10/2077 - 9/2085 | $4,321,336 | |
| Salt Lake City Marriott (Ground lease for hotel) | Through 12/2106 | Greater of $132,000 or 2.6% of annual gross room sales |
| Salt Lake City Marriott (Ground lease for extension) | 1/2018 - 12/2056 | $15,738 (4) |
| Westin Boston Seaport District (5) (Base rent) | 1/2021 - 12/2025 | $1,000,000 |
| 1/2026 - 12/2030 | $1,500,000 | |
| 1/2031 - 12/2035 | $1,750,000 | |
| 1/2036 - 5/2099 | No base rent | |
| Westin Boston Seaport District (Percentage rent) | 6/2016 - 5/2026 | 1.0% of annual gross revenue |
| 6/2026 - 5/2036 | 1.5% of annual gross revenue | |
| 6/2036 - 5/2046 | 2.75% of annual gross revenue | |
| 6/2046 - 5/2056 | 3.0% of annual gross revenue | |
| 6/2056 - 5/2066 | 3.25% of annual gross revenue | |
| 6/2066 - 5/2099 | 3.5% of annual gross revenue | |
| Hotel Clio | 1/2021 - 12/2025 | $55,000 |
| 1/2026 - 12/2030 (6) | $60,000 | |
| Orchards Inn Sedona | 7/2018 - 12/2070 | $145,175 (7) |
| Hotel Palomar Phoenix (Base Rent) | 4/2022 - 3/2085 | $36,345 (8) |
| Hotel Palomar Phoenix (Government Property Lease Excise Tax) (9) | 1/2022 - 6/2033 | $312,000 |
| 7/2033 - 6/2043 | $234,000 | |
| 7/2043 - 6/2053 | $156,000 | |
| 7/2053 - 6/2063 | $78,000 | |
| 7/2063 - 3/2085 | $— | |
| Cavallo Point (Base Rent) | 1/2019 - 12/2066 | $67,034 (10) |
| Cavallo Point (11) (Percentage Rent) | 1/2019 - 12/2023 | 2.0% of adjusted gross revenue over threshold |
| 1/2024 - 12/2028 | 3.0% of adjusted gross revenue over threshold | |
| 1/2029 - 12/2033 | 4.0% of adjusted gross revenue over threshold | |
| 1/2034 - 12/2066 | 5.0% of adjusted gross revenue over threshold | |
| Cavallo Point (12) (Participation Rent) | Through 12/2066 | 10.0% of adjusted gross revenue over threshold |
| Bourbon Orleans Hotel parking sublease | Through 7/2069 | $36,000 (13) |
| (1) | These terms assume our exercise of all renewal options. |
| (2) | Represents rent for the year ended December 31, 2023. Rent increases annually by 5.5%. |
| (3) | The total annual rent includes the fixed rent noted in the table plus a percentage rent equal to 5% of gross receipts for each lease year, but only to the extent that 5% of gross receipts exceeds the minimum fixed rent in such lease year. There was no such percentage rent earned during the years ended December 31, 2023 and 2022. |
| (4) | Represents rent for the year ended December 31, 2023. Rent increases annually based on the greater of 2% or a Consumer Price Index calculation. |
| (5) | Total annual rent under the ground lease is capped at 2.5% of hotel gross revenues during the initial 30 years of the ground lease. |
| (6) | Beginning January 2031, we have the right to renew the ground lease in one-year increments at the prior year's annual rent plus 3%. |
| (7) | Represents rent for the year ended December 31, 2023. Rent increases annually in June based on a Consumer Price Index calculation. |
| (8) | Represents rent for the year ended March 31, 2023. Rent increases annually each April by 2.5%. |
| (9) | As lessee of a government property, the hotel is subject to a Government Property Lease Excise Tax under Arizona state statute. |
| (10) | Base rent resets every five years based on the average of the previous three years of adjusted gross revenues, as defined in the ground lease, multiplied by 75%. The next base rent reset will be January 2024. |
| (11) | Percentage rent is applied to annual adjusted gross revenues, as defined in the ground lease, between $30 million and the participation rent threshold. Base rent is deducted from the percentage rent. |
| (12) | Participation rent is applied to annual adjusted gross revenues, as defined in the ground lease, over $42 million plus an annual increase based on a Consumer Price Index calculation. |
| (13) | Represents rent for the year ending December 31, 2023. Annual rent increases by $6,000 every five years. The next rent increase will be January 2027. |
- Equity
Common Shares
We are authorized by our charter to issue up to 400 million shares of common stock, $0.01 par value per share. Each outstanding share of common stock entitles the holder toone vote on all matters submitted to a vote of stockholders. Holders of our common stock are entitled to receive dividends out of assets legally available for the payment of dividends when authorized by our board of directors.
We maintain an “at-the-market” equity offering program (the “ATM Program”), pursuant to which we may issue and sell shares of our common stock from time to time, having an aggregate offering price of up to $200.0 million. We havenot sold any shares under the ATM Program during the years ended December 31, 2023 and 2022.
In September 2022, our board of directors approved a share repurchase program authorizing us to repurchase up to $200.0 million of our common stock through February 28, 2025. The timing and actual number of shares repurchased will depend on a variety of factors, including price and general business and market conditions. The share repurchase program does not obligate us to acquire any particular amount of shares, and may be suspended or discontinued at any time at our discretion. During the year ended December 31, 2023, we repurchased 318,454 shares of common stock at an average price of $7.60 per share for an aggregate purchase price of $2.4 million. During the year ended December 31, 2022, we repurchased 1.6 million shares of common stock at an average price of 7.81 per share for a total purchase price of $12.3 million. As of February 28, 2024, we have $185.3 million of authorized capacity remaining under the share repurchase program.
Preferred Shares
We are authorized to issue up to 10 million shares of preferred stock, $0.01 par value per share. Our board of directors is required to set for each class or series of preferred stock the terms, preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications, and terms or conditions of redemption.
As of December 31, 2023 and 2022, there were 4,760,000 shares of 8.250% Series A Cumulative Redeemed Preferred Stock (“Series A Preferred Stock”) issued and outstanding with a liquidation preference of $25.00 per share. On or after August 31, 2025, the Series A Preferred Stock will be redeemable at the Company's option, in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus accrued and unpaid dividends up to, but not including, the redemption date.
Operating Partnership Units
In connection with the acquisition of Cavallo Point in December 2018, we issued 796,684 common OP units to third parties, otherwise unaffiliated with the Company, at $11.76 per unit. Each common OP unit is redeemable at the option of the holder. Holders of common OP units have certain redemption rights, which enable them to cause our operating partnership to redeem their units in exchange for cash per unit equal to the market price of our common stock, at the time of redemption, or, at our option, for shares of our common stock on aone-for-one basis, subject to adjustment upon the occurrence of stock splits, mergers, consolidations or similar pro-rata share transactions.
Long-Term Incentive Partnership units (“LTIP units”), which are also referred to as profits interest units, may be issued to eligible participants under the 2016 Plan for the performance of services to or for the benefit of our operating partnership. LTIP units are a class of partnership unit in our operating partnership and will receive, whether vested or not, the same per-unit distributions as the outstanding common OP units, which equal per-share dividends on shares of our common stock. Initially, LTIP units have a capital account balance of zero, do not receive an allocation of operating income (loss), and do not have full parity with common OP units with respect to liquidating distributions. If such parity is reached, vested LTIP units are converted into an equal number of common OP units, and thereafter will possess all of the rights and interests of common OP units, including the right to exchange the common OP units for cash per unit equal to the market price of our common stock, at the time of redemption, or, at our option, for shares of our common stock on aone-for-one basis, subject to adjustment upon the occurrence of stock splits, mergers, consolidations or similar pro-rata share transactions. See Note 10 for additional disclosures related to LTIP units.
There were 723,166 and 719,542 common OP units held by unaffiliated third parties and executive officers of the Company as of December 31, 2023 and 2022, respectively. There were 314,137 and 98,050 LTIP units outstanding as of December 31, 2023 and 2022, respectively. All vested LTIP units have reached economic parity with common OP units and have been converted into common OP units.
Dividends and Distributions
For the year ended December 31, 2023, we paid an aggregate cash dividend of $0.12 per holder of common stock, OP units, and LTIP units. For the year ended December 31, 2022, we paid an aggregate cash dividend of $0.09 per holder of common stock, OP units, and LTIP units.
For each of the years ended December 31, 2023 and 2022, we paid an aggregate cash dividend of $2.0625 per holder of Series A Preferred Stock.
- Equity Incentive Plan
We are authorized to issue up to 6,082,664 shares of our common stock under our 2016 Equity Incentive Plan (the “2016 Plan”), which we have fully committed as of December 31, 2023.
Restricted Stock Awards
Restricted stock awards issued to our officers and employees generally vest over athree tofive year period from the date of the grant based on continued employment. We measure compensation expense for the restricted stock awards based upon the fair market value of our common stock at the date of grant. Compensation expense is recognized on a straight-line basis over the vesting period and is included in corporate expenses in the accompanying consolidated statements of operations and comprehensive income. A summary of our restricted stock awards from January 1, 2021 to December 31, 2023 is as follows:
| Number ofShares | Weighted-Average GrantDate FairValue | |
|---|---|---|
| Unvested balance at January 1, 2021 | 557,273 | $9.83 |
| Granted | 1,177,537 | 9.37 |
| Forfeited | (47,025) | 9.21 |
| Vested | (244,490) | 9.94 |
| Unvested balance at December 31, 2021 | 1,443,295 | 9.46 |
| Granted | 438,070 | 9.55 |
| Forfeited | (250,261) | 9.43 |
| Vested | (274,167) | 9.56 |
| Unvested balance at December 31, 2022 | 1,356,937 | 9.47 |
| Granted | 247,762 | 8.94 |
| Forfeited | (21,184) | 9.13 |
| Vested | (382,822) | 9.60 |
| Unvested balance at December 31, 2023 | 1,200,693 | $9.33 |
The total unvested restricted stock awards as of December 31, 2023 are expected to vest as follows:513,251 during 2024,329,103 during 2025,344,918 during 2026,6,712 during 2027, and 6,709 during 2028. As of December 31, 2023, the unrecognized compensation cost related to restricted stock awards was $5.4 million and the weighted-average period over which the unrecognized compensation expense will be recorded is approximately 23 months. For the years ended December 31, 2023, 2022, and 2021, we recorded $4.2 million, $4.3 million and $3.9 million, respectively, of compensation expense net of forfeitures related to restricted stock awards. The compensation expense recorded for the year ended December 31, 2022 includes the reversal of $0.2 million of previously recognized compensation expense in connection with the resignation of our former Executive Vice President, Asset Management and Chief Operating Officer, as well as certain other employees.
Performance Stock Units
Performance stock units (“PSUs”) are restricted stock units that vest three tofive years from the date of grant. Each executive officer is granted a target number of PSUs (the “PSU Target Award”). The actual number of shares of common stock issued to each executive officer is based on the Company's achievement of certain performance targets. Under this framework,50% of the PSUs are based on relative total stockholder return and 50% on hotel market share improvement. The achievement of certain levels of total stockholder return relative to the total stockholder return of a peer group of publicly-traded lodging REITs is measured over athree-year performance period. There is no payout of shares of our common stock if our total stockholder return falls below the 30 th percentile of the total stockholder returns of the peer group. The maximum number of shares of common stock issued to an executive officer is equal to 150% of the PSU Target Award and is earned if our total stockholder return is equal to or greater than the 75 th percentile of the total stockholder returns of the peer group. The number of PSUs earned is limited to 100% of the PSU Target Award if the Company's total stockholder return is negative for the three-year performance period. The improvement in market share for each of our hotels is generally measured over athree-year performance period based on a report prepared for each hotel by STR, Inc., a well-recognized benchmarking service for the hospitality industry. There is no payout of shares of our common stock if the percentage of our hotels with market share improvements is less than 30%. The maximum number of shares of common stock issued to an executive officer is equal to 150% of the PSU Target Award and is earned if the percentage of our hotels with market share improvements is greater than or equal to 75%.
We measure compensation expense for the PSUs based upon the fair market value of the award at the grant date. Compensation expense is recognized on a straight-line basis over the vesting period and is included in corporate expenses in the accompanying consolidated statements of operations and comprehensive income. The grant date fair value of the portion of the PSUs based on our relative total stockholder return is determined using a Monte Carlo simulation performed by a third-party valuation firm. The grant date fair value of the portion of the PSUs based on hotel market share improvement is the closing price of our common stock on the grant date. The determination of the grant-date fair values of outstanding awards based on our relative total stockholder return included the following assumptions:
| Award Grant Date | Volatility | Risk-Free Rate | Total Stockholder Return PSUs | Hotel Market Share PSUs |
|---|---|---|---|---|
| March 2, 2021 | 68.8% | 0.26% | $9.28 | $9.40 |
| February 22, 2022 | 71.4% | 1.74% | $9.84 | $9.56 |
| August 9, 2022 | 73.3% | 3.20% | $9.65 | $9.32 |
| February 23, 2023 | 74.5% | 4.40% | $9.22 | $8.94 |
A summary of our PSUs from January 1, 2021 to December 31, 2023 is as follows:
| Number ofUnits | Weighted-Average GrantDate FairValue | |
|---|---|---|
| Unvested balance at January 1, 2021 | 912,186 | $9.63 |
| Granted | 347,981 | 9.34 |
| Vested (1) | (290,927) | 9.90 |
| Unvested balance at December 31, 2021 | 969,240 | 9.45 |
| Granted | 407,570 | 9.66 |
| Additional units from dividends | 3,600 | 7.89 |
| Vested (2) | (269,224) | 10.14 |
| Forfeited | (160,533) | 9.34 |
| Unvested balance at December 31, 2022 | 950,653 | 9.35 |
| Granted | 363,523 | 9.08 |
| Additional units from dividends | 17,886 | 8.35 |
| Vested (3) | (299,766) | 9.01 |
| Unvested balance at December 31, 2023 | 1,032,296 | $9.34 |
(1) The number of shares of common stock earned for the PSUs vested in 2021 was equal to 100.00% of the PSU Target Award.
(2)The number of shares of common stock earned for the PSUs vested in 2022 was equal to 105.71% of the PSU Target Award.
(3)The number of shares of common stock earned for the PSUs vested in 2023 was equal to 103.36% of the PSU Target Award.
The remaining unvested PSUs expected to vest are as follows:300,905 during 2024,328,122 in 2025 and 367,569 during 2026, and 35,700 during 2027. As of December 31, 2023, the unrecognized compensation cost related to the PSUs was $4.1 million and is expected to be recognized on a straight-line basis over a period of 24 months. For the years ended December 31, 2023, 2022, and 2021, we recorded approximately $3.0 million, $2.3 million, and $3.0 million, respectively, of compensation expense net of forfeitures related to the PSUs. The compensation expense recorded for the year ended December 31, 2022 includes the reversal of $0.5 million of previously recognized compensation expense in connection with the resignation of our former Executive Vice President, Asset Management and Chief Operating Officer.
LTIP Units
A summary of our LTIP units from January 1, 2021 to December 31, 2023 is as follows:
| Number ofUnits | Weighted-Average GrantDate FairValue | |
|---|---|---|
| Unvested balance at January 1, 2021 | 243,809 | $10.29 |
| Vested (1) | (108,421) | 10.38 |
| Unvested balance at December 31, 2021 | 135,388 | 10.22 |
| Granted | 71,084 | 9.32 |
| Vested (1) | (108,422) | 10.38 |
| Unvested balance at December 31, 2022 | 98,050 | 9.39 |
| Granted | 257,270 | 8.94 |
| Vested (1) | (41,183) | 9.49 |
| Unvested balance at December 31, 2023 | 314,137 | $9.01 |
(1)As of December 31, 2023, all vested LTIP units have achieved economic parity with common OP units and have been converted to common OP units.
The remaining unvested LTIP units are expected to vest as follows:99,974 during 2024 and 2025,99,973 during 2026, and 14,216 during 2027. As of December 31, 2023, the unrecognized compensation cost related to LTIP unit awards was $2.1 million and the weighted-average period over which the unrecognized compensation expense will be recorded is approximately 30 months. For the years ended December 31, 2023, 2022, and 2021, we recorded $0.8 million, $0.5 million, and $1.1 million, respectively, of compensation expense related to LTIP unit awards.
- Income Taxes
We have elected to be treated as a REIT under the provisions of the Internal Revenue Code, which requires that we distribute at least 90% of our taxable income annually to our stockholders and comply with certain other requirements. In addition to paying federal and state taxes on any retained income, we may be subject to taxes on “built in gains” on sales of certain assets. Our taxable REIT subsidiaries are subject to federal, state and local taxes.
For federal income tax purposes, the cash distributions paid to holders of our common stock and Series A Preferred Stock may be characterized as ordinary income, return of capital (generally non-taxable) or capital gains. Tax law permits certain characterization of distributions which could result in differences between cash basis and tax basis distribution amounts.
The following characterizes distributions paid to holders of common stock and Series A Preferred Stock on a tax basis for the years ended December 31, 2023, 2022, and 2021:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Common Stock | |||
| Ordinary non-qualified income | $0.120000 | $0.044543 | $— |
| Qualified dividends | — | 0.045457 | — |
| $0.120000 | $0.090000 | $— | |
| Series A Preferred Stock | |||
| Ordinary non-qualified income | $2.062500 | $1.020772 | $— |
| Qualified dividends | — | 1.041728 | — |
| Return of capital | — | — | 2.062500 |
| $2.062500 | $2.062500 | $2.062500 | |
Our provision for income taxes consists of the following (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Current - Federal | $(84) | $901 | $2,759 |
| State | 1,376 | 2,487 | 40 |
| 1,292 | 3,388 | 2,799 | |
| Deferred - Federal | 492 | 1,090 | 5,190 |
| State | (486) | 2,044 | (6,159) |
| Change in valuation allowance | (981) | (3,915) | 1,437 |
| (975) | (781) | 468 | |
| Income tax provision | $317 | $2,607 | $3,267 |
A reconciliation of the statutory federal tax provision to our income tax provision is as follows (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Statutory federal tax provision (benefit) | $18,226 | $23,620 | $(40,337) |
| Tax impact of REIT election | (17,281) | (21,110) | 45,946 |
| State income tax provision (benefit), net of federal tax benefit | 890 | 4,531 | (6,119) |
| Change in valuation allowance | (981) | (3,915) | 1,437 |
| Permanent differences | (349) | (495) | 2,561 |
| Other | (188) | (24) | (221) |
| Income tax provision | $317 | $2,607 | $3,267 |
Deferred income taxes are recognized for temporary differences between the financial reporting bases of assets and liabilities and their respective tax bases and for operating loss and tax credit carryforwards based on enacted tax rates expected to be in effect when such amounts are paid. However, deferred tax assets are recognized only to the extent that it is more likely than not that they will be realizable based on consideration of available evidence, including future reversals of existing taxable temporary differences, projected future taxable income and tax planning strategies. Deferred tax assets are included in prepaid and other assets and deferred tax liabilities are included in accounts payable and accrued expenses on the accompanying consolidated balance sheets. The total deferred tax assets and liabilities are as follows (in thousands):
| 2023 | 2022 | |
|---|---|---|
| Federal | ||
| Net operating loss carryforwards | $2,585 | $3,541 |
| Deferred income | 2,049 | 3,282 |
| Other | 407 | 511 |
| Depreciation and amortization | (2,074) | (3,808) |
| Less: Valuation allowance | (1,766) | (3,002) |
| Federal - Deferred tax assets (liabilities), net | $1,201 | $524 |
| State | ||
| Net operating loss carryforwards | $8,921 | $8,499 |
| Deferred income | 553 | 851 |
| Alternative minimum tax credit carryforwards | 231 | 211 |
| Other | 120 | 141 |
| Depreciation and amortization | (559) | (987) |
| Less: Valuation allowance | (8,253) | (7,999) |
| State - Deferred tax assets, net | $1,013 | $716 |
As of December 31, 2023, we had deferred tax assets of $11.5 million consisting of federal and state net operating loss carryforwards. The state loss carryforwards generally expire in 2032 through 2041 if not utilized by then; however, for certain states some loss carryforwards do not expire. The federal loss carryforwards do not expire.
We analyze our deferred tax assets for each jurisdiction and record a valuation allowance when we deem it more likely than not that future results will not generate sufficient taxable income to realize the deferred tax assets. As of December 31, 2023, we have a valuation allowance of $10.0 million on our deferred tax assets, which represents the amount of deferred tax assets that we believe is more likely than not to be realized. Our assessment included, among other considerations, the future reversals of existing taxable temporary differences and future taxable income that can be reasonably projected.
- Earnings (Loss) Per Share
The following is a reconciliation of the calculation of basic and diluted EPS (in thousands, except share and per-share data):
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Numerator: | |||
| Net income (loss) attributable to common stockholders | $76,523 | $99,511 | $(204,401) |
| Denominator: | |||
| Weighted-average number of common shares outstanding—basic | 211,518,826 | 212,423,873 | 212,056,923 |
| Effect of dilutive securities: | |||
| Unvested restricted common stock | 340,981 | 323,435 | — |
| Shares related to unvested PSUs | 444,310 | 441,679 | — |
| Weighted-average number of common shares outstanding—diluted | 212,304,117 | 213,188,987 | 212,056,923 |
| Earnings (loss) per share: | |||
| Earnings (loss) per share available to common stockholders—basic | $0.36 | $0.47 | $(0.96) |
| Earnings (loss) per share available to common stockholders—diluted | $0.36 | $0.47 | $(0.96) |
For the year ended December 31, 2021,379,767 of unvested restricted common shares and 299,810 of unvested PSU's were excluded from diluted weighted-average common shares outstanding, as their effect would be anti-dilutive. There wereno unvested restricted common shares or PSUs excluded from the diluted weighted-average common shares outstanding for the year ended December 31, 2023 and 2022.
The common OP units held by the noncontrolling interest holders have been excluded from the denominator of the diluted EPS calculation as there would be no effect on the amounts since the common OP units' share of income or loss would also be added or subtracted to derive net income (loss) available to common stockholders.
- Relationships with Managers and Franchisors
We are party to a hotel management agreement at each of our hotels. Under our hotel management agreements, the hotel manager receives a base management fee and, if certain financial thresholds are met or exceeded, an incentive management fee. The base management fee is between 1% and 3.5% of gross hotel revenues for each fiscal year. The incentive management fee is generally based on hotel operating profits, but the fee only applies to that portion of hotel operating profits above a negotiated return on our invested capital, which we refer to as the owner's priority. We refer to this excess of operating profits over the owner's priority as “available cash flow.”
Our management agreements generally provide us with termination rights upon a manager's failure to meet certain financial performance criteria and manager's decision not to cure the failure by making a cure payment.
The following is a summary of management fees for the years ended December 31, 2023, 2022 and 2021 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Base management fees | $22,543 | $20,630 | $11,542 |
| Incentive management fees | 4,444 | 4,790 | 468 |
| Amortization of deferred income related to key money (1) | (400) | (392) | (213) |
| Amortization of unfavorable contract liabilities | (1,589) | (1,589) | (1,589) |
| Total management fees, net | $24,998 | $23,439 | $10,208 |
(1)Relates to key money received for Chicago Marriott Downtown Magnificent Mile, Westin Washington D.C. City Center and Henderson Beach Resort.
Five of our hotels earned incentive management fees for the years ended December 31, 2023 and 2021. Eleven of our hotels earned incentive management fees for the year ended December 31, 2022.
Franchise Agreements
We are party to franchise agreements for 19 of our hotels as of December 31, 2023. The franchise agreements require royalty fees based on a percentage of gross rooms revenue and, for certain hotels, an additional fee based on a percentage of gross food and beverage revenue. In addition, franchise agreements require fees for marketing, reservation or other program fees based on a percentage of the hotel's gross rooms revenue. Pursuant to these franchise agreements, we pay a royalty fee ranging between 3.5% and 7% of gross room sales, and, under certain agreements, between 1% and 3% of gross food and beverage sales.
The following is a summary of franchise fees for the years ended December 31, 2023, 2022 and 2021 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Franchise fees | $35,769 | $32,714 | $18,781 |
| Amortization of deferred income related to key money (1) | (31) | (31) | (116) |
| Total franchise fees, net | $35,738 | $32,683 | $18,665 |
(1)Relates to key money received for The Lexington Hotel and Courtyard New York Manhattan/Fifth Avenue.
- Commitments and Contingencies
Litigation
We are subject to various claims, lawsuits and legal proceedings, including routine litigation arising in the ordinary course of business, regarding the operation of our hotels and Company matters. While it is not possible to ascertain the ultimate outcome of such matters, management believes that the aggregate amount of such liabilities, if any, in excess of amounts covered by insurance, will not have a material adverse impact on our financial condition or results of operations. The outcome of claims, lawsuits and legal proceedings brought against the Company, however, is subject to significant uncertainties.
DiamondRock Hospitality Company
Schedule III - Real Estate and Accumulated Depreciation
As of December 31, 2023 (in thousands)
| Costs | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Initial Cost · Capitalized · Gross Amount at End of Year | |||||||||||||||||||||
| Building and · Subsequent to · Building and · Accumulated · Net Book · Year of · Depreciation | |||||||||||||||||||||
| Description · Encumbrances · Land · Improvements · Acquisition · Land · Improvements · Total · Depreciation · Value · Acquisition · Life | |||||||||||||||||||||
| Atlanta Marriott Alpharetta | $— | $3,623 | $33,503 | $5,576 | $3,623 | $39,079 | $42,702 | $(16,783) | $25,919 | 2005 | 10 - 40 Years | ||||||||||
| Bourbon Orleans Hotel | 20,644 | 60,969 | 2,623 | 20,645 | 63,591 | 84,236 | (3,780) | 80,456 | 2021 | 10 - 40 Years | |||||||||||
| Cavallo Point, The Lodge at Golden Gate | — | 123,100 | 8,360 | — | 131,460 | 131,460 | (22,483) | 108,977 | 2018 | 10 - 40 Years | |||||||||||
| Chicago Marriott Downtown, Magnificent Mile | — | 36,900 | 347,921 | 98,124 | 36,900 | 446,045 | 482,945 | (177,735) | 305,210 | 2006 | 10 - 40 Years | ||||||||||
| Chico Hot Springs Resort & Day Spa | — | 11,291 | 20,595 | 382 | 11,291 | 20,977 | 32,268 | (445) | 31,823 | 2023 | 10 - 20 Years | ||||||||||
| Embassy Suites by Hilton Bethesda | — | — | 45,656 | 10,626 | — | 56,282 | 56,282 | (23,901) | 32,381 | 2004 | 10 - 40 Years | ||||||||||
| The Gwen Hotel | — | 31,650 | 76,961 | 25,036 | 31,650 | 101,997 | 133,647 | (37,760) | 95,887 | 2006 | 10 - 40 Years | ||||||||||
| Courtyard Denver Downtown | — | 9,400 | 36,180 | 6,653 | 9,400 | 42,833 | 52,233 | (13,212) | 39,021 | 2011 | 10 - 40 Years | ||||||||||
| Courtyard New York Manhattan/Fifth Avenue | — | — | 34,685 | 8,831 | — | 43,516 | 43,516 | (18,872) | 24,644 | 2004 | 10 - 40 Years | ||||||||||
| Courtyard New York Manhattan/Midtown East | (74,346) | 16,500 | 54,812 | 9,972 | 16,500 | 64,784 | 81,284 | (28,305) | 52,979 | 2004 | 10 - 40 Years | ||||||||||
| Havana Cabana Key West | — | 32,888 | 13,371 | 6,408 | 32,888 | 19,779 | 52,667 | (4,456) | 48,211 | 2014 | 10 - 40 Years | ||||||||||
| Henderson Beach Resort | 10,118 | 93,176 | 3,709 | 10,645 | 96,358 | 107,003 | (4,980) | 102,023 | 2021 | 10 - 40 Years | |||||||||||
| Henderson Park Inn | 8,395 | 17,462 | 1,895 | 8,539 | 19,213 | 27,752 | (1,309) | 26,443 | 2021 | 10 - 40 Years | |||||||||||
| Hilton Burlington Lake Champlain | — | 9,197 | 40,644 | 10,554 | 9,197 | 51,198 | 60,395 | (13,182) | 47,213 | 2012 | 10 - 40 Years | ||||||||||
| Hilton Garden Inn New York/Times Square Central | — | 60,300 | 88,896 | 2,175 | 60,300 | 91,071 | 151,371 | (21,217) | 130,154 | 2014 | 10 - 40 Years | ||||||||||
| Hotel Clio | (56,091) | 9,200 | 63,183 | 14,693 | 9,200 | 77,876 | 87,076 | (21,714) | 65,362 | 2011 | 10 - 40 Years | ||||||||||
| Hotel Emblem San Francisco | — | 7,856 | 21,085 | 9,042 | 7,856 | 30,127 | 37,983 | (6,975) | 31,008 | 2012 | 10 - 40 Years | ||||||||||
| Hotel Palomar Phoenix | — | — | 59,703 | 2,979 | — | 62,682 | 62,682 | (8,899) | 53,783 | 2018 | 10 - 40 Years | ||||||||||
| The Hythe Vail | — | 5,800 | 52,463 | 37,390 | 5,800 | 89,853 | 95,653 | (29,502) | 66,151 | 2005 | 10 - 40 Years | ||||||||||
| Kimpton Shorebreak Fort Lauderdale Beach Resort | — | 3,436 | 29,206 | 893 | 3,436 | 30,099 | 33,535 | (1,301) | 32,234 | 2022 | 10 - 40 Years | ||||||||||
| Kimpton Shorebreak Huntington Beach Resort | — | 19,908 | 37,525 | 5,128 | 20,423 | 42,138 | 62,561 | (9,368) | 53,193 | 2015 | 10 - 40 Years | ||||||||||
| Margaritaville Beach House Key West | — | 49,592 | 42,958 | 17,788 | 49,592 | 60,746 | 110,338 | (11,746) | 98,592 | 2015 | 10 - 40 Years | ||||||||||
| Lake Austin Spa Resort | — | 25,089 | 43,879 | 295 | 25,089 | 44,174 | 69,263 | (1,457) | 67,806 | 2022 | 10 - 40 Years | ||||||||||
| The Landing Lake Tahoe Resort & Spa | — | 14,816 | 24,351 | 1,756 | 14,816 | 26,107 | 40,923 | (3,916) | 37,007 | 2018 | 10 - 40 Years | ||||||||||
| L'Auberge de Sedona | — | 39,384 | 22,204 | 8,201 | 39,384 | 30,405 | 69,789 | (4,713) | 65,076 | 2017 | 10 - 40 Years | ||||||||||
| Orchards Inn Sedona | — | 9,726 | 10,180 | 690 | 9,726 | 10,870 | 20,596 | (1,971) | 18,625 | 2017 | 10 - 40 Years | ||||||||||
| Salt Lake City Marriott Downtown at City Creek | — | — | 45,815 | 19,204 | — | 65,019 | 65,019 | (24,864) | 40,155 | 2004 | 10 - 40 Years | ||||||||||
| The Dagny Boston (formerly Hilton Boston Downtown/Faneuil Hall) | — | 23,262 | 128,628 | 41,714 | 23,262 | 170,342 | 193,604 | (41,153) | 152,451 | 2012 | 10 - 40 Years | ||||||||||
| The Lindy Renaissance Charleston Hotel | — | 5,900 | 32,511 | 10,833 | 5,900 | 43,344 | 49,244 | (12,647) | 36,597 | 2010 | 10 - 40 Years | ||||||||||
| The Lodge at Sonoma Resort | — | 3,951 | 22,720 | 23,229 | 3,951 | 45,949 | 49,900 | (17,868) | 32,032 | 2004 | 10 - 40 Years | ||||||||||
| Tranquility Bay Beachfront Resort | — | 1,865 | 19,357 | 34 | 1,865 | 19,391 | 21,256 | (997) | 20,259 | 2022 | 10 - 40 Years | ||||||||||
| Westin Boston Seaport District | (174,025) | — | 273,696 | 39,172 | — | 312,868 | 312,868 | (128,190) | 184,678 | 2007 | 10 - 40 Years | ||||||||||
| Westin Fort Lauderdale Beach Resort | — | 54,293 | 83,227 | 15,169 | 54,293 | 98,396 | 152,689 | (21,576) | 131,113 | 2014 | 10 - 40 Years |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Westin San Diego Bayview | — | 22,902 | 95,617 | 13,188 | 22,902 | 108,805 | 131,707 | (30,542) | 101,165 | 2012 | 10 - 40 Years |
| Westin Washington D.C City Center | — | 24,579 | 122,229 | 16,277 | 24,579 | 138,506 | 163,085 | (39,089) | 123,996 | 2012 | 10 - 40 Years |
| Worthington Renaissance Fort Worth Hotel | (73,727) | 15,500 | 63,428 | 28,866 | 17,172 | 90,622 | 107,794 | (34,392) | 73,402 | 2005 | 10 - 40 Years |
| Total | $(378,189) | $587,965 | $2,381,896 | $507,465 | $590,824 | $2,886,502 | $3,477,326 | $(841,300) | $2,636,026 | ||
Notes:
A)The change in total cost of properties for the fiscal years ended December 31, 2023, 2022 and 2021 is as follows (in thousands):
| Balance at December 31, 2020 | $3,350,481 |
|---|---|
| Additions: | |
| Acquisitions | 210,764 |
| Capital expenditures | 41,482 |
| Deductions: | |
| Impairment losses | (175,551) |
| Dispositions and other | (205,358) |
| Balance at December 31, 2021 | 3,221,818 |
| Additions: | |
| Acquisitions | 122,832 |
| Capital expenditures | 39,859 |
| Balance at December 31, 2022 | 3,384,509 |
| Additions: | |
| Acquisitions | 31,886 |
| Capital expenditures | 60,931 |
| Balance at December 31, 2023 | $3,477,326 |
B)The change in accumulated depreciation of real estate assets for the fiscal years ended December 31, 2023, 2022 and 2021 is as follows (in thousands):
| Balance at December 31, 2020 | $683,543 |
|---|---|
| Depreciation and amortization | 70,765 |
| Impairment losses | (61,002) |
| Balance at December 31, 2021 | 693,306 |
| Depreciation and amortization | 75,328 |
| Balance at December 31, 2022 | 768,634 |
| Depreciation and amortization | 72,666 |
| Balance at December 31, 2023 | $841,300 |
C)The aggregate cost of properties for U.S. Federal income tax purposes (in thousands) is approximately $3,371,023 as of December 31, 2023.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.