DiamondRock Hospitality Co
For the period ended Jun 30, 2025. Filed Aug 8, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 8, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
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 June 30, 2025, we owned 36 hotels with 9,595 guest rooms. Our hotels are concentrated in major urban markets and 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, 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 real estate investment trust, 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 owned 99.5% of the limited partnership units (“common OP units”) of our operating partnership as of June 30, 2025. The remaining 0.5% of the common OP units are held by third parties and executive officers of the Company. See Note 8 for additional disclosures related to common OP units.
- Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited interim consolidated financial statements and related notes have been prepared in accordance with United States Generally Accepted Accounting Principles (“U.S. GAAP”). We have condensed or omitted certain disclosures normally included in annual financial statements presented in accordance with U.S. GAAP; however, we believe the disclosures made are adequate to prevent the information presented from being misleading. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto in our Annual Report on Form 10-K for the year ended December 31, 2024. Interim results are not necessarily indicative of full-year performance, as a result of the impact of seasonal and other short-term variations and the acquisitions and/or dispositions of hotel properties.
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.
Recently Issued Accounting Pronouncements
In November 2024, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2024-03 ("ASU 2024-03"), Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, requiring public entities to disclose additional information about specific expense categories in the notes to the financial statements on an interim and annual basis. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, and for interim periods beginning after December 15, 2027, with early adoption permitted. We are currently evaluating the impact of ASU 2024-03.
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 their 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 annual periods beginning after December 15, 2024, with early adoption permitted.
- Property and Equipment
Property and equipment consists of the following (in thousands):
-8-
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Land | $570,386 | $570,386 |
| Land improvements | 2,400 | 2,400 |
| Buildings and site improvements | 2,846,797 | 2,812,461 |
| Furniture, fixtures and equipment | 209,818 | 200,415 |
| Construction in progress | 20,607 | 24,969 |
| 3,650,008 | 3,610,631 | |
| Less: accumulated depreciation | (1,034,998) | (979,410) |
| $2,615,010 | $2,631,221 |
As of June 30, 2025 and December 31, 2024, we had accrued capital expenditures of $3.6 million and $5.4 million, respectively.
- Hotel Dispositions
On February 19, 2025, we sold the Westin Washington, D.C. City Center to an unaffiliated third party for $92.0 million. During the fourth quarter of 2024, we evaluated the recoverability of the carrying amount of the Westin Washington, D.C. City Center as a result of our assessment that it was more likely than not that the hotel would be sold significantly before the end of its previously estimated useful life. As a result, we recorded an impairment loss of $32.6 million during the fourth quarter of 2024 to adjust the hotel's carrying amount to its estimated fair value less cost to sell. The fair value was determined based on the contractual sales price pursuant to an executed purchase and sale agreement. As of December 31, 2024, $93.4 million and $3.4 million were classified as assets held for sale and liabilities of assets held for sale, respectively. We received net proceeds of approximately $89.0 million from the transaction, which included transaction costs and an adjustment for the hotel's working capital.
- Debt
The following table sets forth information regarding the Company’s debt (dollars in thousands):
| Principal Balance as of | ||||
|---|---|---|---|---|
| Loan | Interest Rate | Maturity Date | June 30, 2025 | December 31, 2024 |
| Worthington Renaissance Fort Worth Hotel mortgage loan | 3.66% | May 2025 | $— | $71,766 |
| Hotel Clio mortgage loan | 4.33% | July 2025 | 53,910 | 54,657 |
| Westin Boston Seaport District mortgage loan | 4.36% | November 2025 | 166,966 | 169,385 |
| Unsecured term loan | SOFR + 1.35% (1) | January 2028 | 500,000 | 500,000 |
| Unsecured term loan | SOFR + 1.35% (2) | January 2026 | 300,000 | 300,000 |
| Senior unsecured credit facility | SOFR + 1.40% | September 2026 (3) | — | — |
| Total debt | 1,020,876 | 1,095,808 | ||
| Unamortized debt issuance costs (4) | (556) | (514) | ||
| Debt, net of unamortized debt issuance costs | $1,020,320 | $1,095,294 | ||
| Weighted-Average Interest Rate (5) | 5.17% | |||
(1)Interest rate as of June 30, 2025 was 5.12%, which includes the effect of interest rate swaps.
(2)Interest rate as of June 30, 2025 was 5.74%.
(3)Maturity date may be extended for an additional year upon the payment of applicable fees and the satisfaction of certain customary conditions.
(4)Excludes debt issuance costs related to our senior unsecured credit facility, which are included within Prepaid and Other Assets on the accompanying consolidated balance sheets.
(5)Includes the effect of interest rate swaps. See Note 6 for additional disclosures on interest rate swaps.
Mortgage Debt
-9-
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 secured assets; however, in the event of fraud, misapplication of funds or other customary recourse provisions, the lender may seek payment from us. On May 6, 2025, we repaid the Worthington Renaissance Fort Worth Hotel mortgage loan using cash on hand. As of June 30, 2025, two of our 36 hotels were secured by mortgage loans which mature in July and November 2025. On July 2, 2025, the Company drew $60.0 million on its existing revolving credit facility, the proceeds from which were used to repay the Hotel Clio mortgage loan on its maturity date of July 3, 2025. The $60.0 million drawn on the existing revolving credit facility was repaid on July 22, 2025.
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 with the right to accelerate repayment of the underlying debt. We had no cash traps in effect as of June 30, 2025 and December 31, 2024.
Senior Unsecured Credit Facility and Unsecured Term Loans
As of June 30, 2025, we were party to a Sixth Amended and Restated Credit Agreement (the “Credit Agreement”) that provided us with a $400.0 million senior unsecured revolving credit facility andtwo term loan facilities in the aggregate amount of $800.0 million. The revolving credit facility was scheduled to mature on September 27, 2026, which we could extend for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. The term loan facilities consisted of a $500.0 million term loan maturing on January 3, 2028 and a $300.0 million term loan maturing January 3, 2026. We had the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions.
Subsequent to the end of the quarter, on July 22, 2025, we entered into the Seventh Amended and Restated Credit Agreement (the “Amended Credit Facility”). The Amended Credit Facility increased the size of the Company’s existing credit facility from $1.2 billion to $1.5 billion and extended its maturity schedule. The Amended Credit Facility provides for a $400.0 million revolving credit facility (the “Revolving Credit Facility”) andthree term loan facilities in the aggregate amount of $1.1 billion. The Revolving Credit Facility matures on January 22, 2030. The term loan facilities consist of a $500.0 million term loan that matures on January 3, 2028 (the “Term 1 Loan”), a $300.0 million term loan that matures January 22, 2030 (the “Term 2 Loan”) and a $300.0 million term loan that matures on January 22, 2029 (the “Term 3 Loan”). The maturity date of the Revolving Credit Facility, Term 1 Loan and Term 3 Loan may be extended fortwo additionalsix-month periods upon the payment of applicable fees and satisfaction of certain standard conditions. The Company also has the right to increase the aggregate capacity of the Amended Credit Facility to $1.8 billion upon the satisfaction of certain standard conditions.
The $300.0 million upsizing of the Amended Credit Facility fully funds the repayment of the Company’s three mortgage loans that matured or will mature in 2025. The mortgage loans secured by the Worthington Renaissance Fort Worth Hotel and the Hotel Clio, which together had a principal balance totaling approximately $125.0 million, were repaid on their respective maturity dates in May 2025 and July 2025 prior to the closing of the Amended Credit Facility. The Company intends to prepay the mortgage loan secured by the Westin Boston Seaport District in September 2025. Following this repayment, the Company will have no debt maturities until January 2028 and its portfolio will be fully unencumbered by secured debt.
As of June 30, 2025, interest was 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 Credit Agreement and Amended Credit Facility, plus an applicable margin. The applicable margin is based upon our leverage ratio, as follows:
-10-
| 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 Credit Agreement and Amended Credit Facility contain various financial covenants. These financial covenants are not changed or waived by the Amended Credit Facility. A summary of the most significant covenants is as follows:
| Actual at | ||
|---|---|---|
| Covenant | June 30, 2025 | |
| Maximum leverage ratio (1) | 60% | 25.7% |
| Minimum fixed charge coverage ratio (2) | 1.50x | 3.14x |
| Secured recourse indebtedness | Less than 45% of Total Asset Value | 6.5% |
| Maximum unencumbered leverage ratio | 60% | 25.5% |
| Minimum unencumbered implied debt service coverage ratio | 1.20x | 2.94x |
(1)Leverage ratio is net indebtedness, as defined in the Credit Agreement, divided by total asset value, defined in the 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 Credit Agreement as EBITDA less FF&E reserves, for the most recent trailing 12 month period, to fixed charges, which is defined in the Credit Agreement as interest expense, all regularly scheduled principal payments and payments on capitalized lease obligations, for the same 12 month period.
The components of the Company's interest expense consist of the following (in thousands):
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Unsecured term loan interest | $10,868 | $11,368 | $21,630 | $22,755 |
| Mortgage debt interest | 2,699 | 4,009 | 5,791 | 8,044 |
| Credit facility interest and unused fees | 312 | 312 | 620 | 623 |
| Amortization of debt issuance costs | 521 | 513 | 1,056 | 1,026 |
| Finance lease expense(1) | 468 | — | $929 | $— |
| $14,868 | $16,202 | $30,026 | $32,448 | |
- Derivatives
We have the following derivatives (dollars in thousands):
-11-
| Fair Value of Assets (Liabilities) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Hedged Debt · Type · Fixed Rate · Index · Effective Date · Maturity Date · Notional Amount · June 30,2025 · December 31, 2024 | |||||||||
| Senior unsecured term loans | Swap | 3.36% | SOFR | March 1, 2023 | January 1, 2028 | $75,000 | 32 | 1,328 | |
| Senior unsecured term loans | Swap | 3.50% | SOFR | March 1, 2023 | January 1, 2027 | $75,000 | 90 | 747 | |
| Senior unsecured term loans | Swap | 3.27% | SOFR | October 1, 2024 | January 1, 2028 | $37,500 | 96 | 757 | |
| Senior unsecured term loans | Swap | 3.27% | SOFR | October 1, 2024 | January 1, 2028 | $37,500 | 96 | 758 | |
| Senior unsecured term loans | Swap | 3.07% | SOFR | January 2, 2025 | January 1, 2027 | $25,000 | 188 | 456 | |
| Senior unsecured term loans | Swap | 3.25% | SOFR | January 2, 2025 | January 1, 2026 | $75,000 | 330 | 628 | |
| $832 | $4,674 | ||||||||
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 2025, 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 related to derivative financial instruments (in thousands):
| Three Months Ended June 30, · Six Months Ended June 30, | |||||
|---|---|---|---|---|---|
| Effect of derivative instruments | Location in Statements of Operations and Comprehensive Income | 2025 | 2024 | 2025 | 2024 |
| Loss (gain) recognized in other comprehensive income | Unrealized loss (gain) on interest rate derivative instruments | $1,294 | $1,355 | $3,841 | $394 |
| Interest (income) for derivatives that were designated as cash flow hedges | Interest expense | $(817) | $(2,351) | $(1,638) | $(4,708) |
During the next 12 months, we estimate that $1.5 million will be reclassified from other comprehensive income as a decrease to interest expense.
- Fair Value Measurements
The fair value of certain financial assets and liabilities and other financial instruments are as follows (in thousands):
| June 30, 2025 | December 31, 2024 | |||
|---|---|---|---|---|
| Carrying Amount (1) | Fair Value | Carrying Amount (1) | Fair Value | |
| Debt | $1,020,320 | $1,020,279 | $1,095,294 | $1,092,443 |
(1)The carrying amount of debt is net of unamortized debt issuance costs.
The fair value of our debt is a Level 2 measurement under the fair value hierarchy. We estimate the fair value of our debt by discounting the future cash flows of each instrument at estimated market rates.
The fair value of our interest rate swaps is a Level 2 measurement under the fair value hierarchy. We estimate the fair value of the interest rate swaps 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 amount.
- Equity
Common Shares
-12-
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.
In August 2024, our board of directors approved 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. No shares were sold under the ATM Program during the three and six months ended June 30, 2025.
Our board of directors has authorized the repurchase of up to $200.0 million of our common stock under a share repurchase program. 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. The share repurchase program will expire on May 1, 2026. During the six months ended June 30, 2025, we repurchased 3,097,942 shares of common stock at an average price of $7.64 per share for a total purchase price of $23.7 million under this program. During the six months ended June 30, 2024, we repurchased 2,454,307 shares of common stock at an average price of $8.39 per share for a total purchase price of $20.6 million under this program. Subsequent to June 30, 2025, we repurchased 466,919 shares of common stock at an average price of $7.64 per share for a total purchase price of $3.6 million under this program. As of August 7, 2025, we have $146.8 million of authorized capacity remaining under the share repurchase program.
Preferred Shares
We are authorized by our charter 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 June 30, 2025 and December 31, 2024, there were 4,760,000 shares of 8.250% Series A Cumulative Redeemable Preferred Stock (“Series A Preferred Stock”) issued and outstanding with a liquidation preference each 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 our acquisition of Cavallo Point, The Lodge at the Golden Gate in December 2018, we issued 796,684 common OP units to third parties, otherwise unaffiliated with the Company, then valued 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. As of June 30, 2025, there were 421,244 common OP units still outstanding; the other 375,440 common OP units issued in connection with the acquisition have been converted to common stock.
Long-Term Incentive Partnership units (“LTIP units”), which are also referred to as profits interest units, may be issued to eligible participants under the 2024 Equity Incentive 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 9 for additional disclosures related to LTIP units.
There were 1,027,145 and 994,653 common OP units held by third parties and executive officers of the Company as of June 30, 2025 and December 31, 2024, respectively. There were 107,635 and 140,127 unvested LTIP units outstanding as of June 30, 2025 and December 31, 2024, respectively.
-13-
Dividends and Distributions
During 2025, we paid the following dividends to holders of our common stock:
| Payment Date | Record Date | Dividend per Share/Unit |
|---|---|---|
| January 14, 2025 | December 31, 2024 | $0.23 |
| April 11, 2025 | March 28, 2025 | $0.08 |
| July 11, 2025 | June 30, 2025 | $0.08 |
During 2025, we paid the following dividends to holders of our Series A Preferred Stock:
| Payment Date | Record Date | Dividend per Share |
|---|---|---|
| March 28, 2025 | March 20, 2025 | $0.515625 |
| June 30, 2025 | June 20, 2025 | $0.515625 |
- Equity Incentive Plans
We are authorized to issue up to 7,900,000 shares of our common stock under our 2024 Equity Incentive Plan (the "2024 Plan"), of which we have issued or committed to issue 2,578,905 shares as of June 30, 2025. Shares underlying awards that are granted under the 2024 Plan that are forfeited, cancelled, reacquired prior to vesting, satisfied without the issuance of stock or otherwise terminated (other than by exercise), including shares tendered or held back upon settlement of an award, other than a stock option or stock appreciation right, to cover the tax withholding will be added back to the shares available for issuance under the 2024 Plan.
Restricted Stock Awards
Restricted stock awards issued to our officers and employees generally vest over athree tofive year period from the date of 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, 2025 to June 30, 2025 is as follows:
| Number ofShares | Weighted-Average GrantDate FairValue | |
|---|---|---|
| Unvested balance at January 1, 2025 | 621,595 | $8.90 |
| Granted | 478,098 | 8.21 |
| Vested | (249,994) | 9.01 |
| Unvested balance at June 30, 2025 | 849,699 | $8.48 |
The total unvested restricted stock awards as of June 30, 2025 are expected to vest as follows:7,986 during the remainder of 2025,401,192 during 2026,271,928 during 2027,167,332 during 2028, and 1,261 during 2029. As of June 30, 2025, the unrecognized compensation cost related to restricted stock awards was $5.9 million and the weighted-average period over which the unrecognized compensation expense will be recorded is approximately 27 months. We recorded $0.8 million and $1.5 million of compensation expense related to restricted stock awards for the three and six months ended June 30, 2025, respectively. We recorded $2.9 million and $3.9 million of compensation expense related to restricted stock awards for the three and six months ended June 30, 2024, respectively, which included $2 million of accelerated compensation expense related to restricted stock awards for the departures of our former Chief Executive Officer and Chief Investment Officer. The accelerated compensation expense is recorded as severance costs in corporate expenses within the consolidated statements of operations and comprehensive income.
Performance Stock Units
-14-
Performance stock units (“PSUs”) are restricted stock units that generally vest three years from the date of grant. Each executive officer is granted a target number of PSUs (the “PSU Target Award”). For PSUs granted in 2025, the actual number of shares of common stock issued to each executive officer is based on the Company's achievement of certain levels of total stockholder return relative to the total stockholder return of a peer group of publicly-traded lodging REITs 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 300% of the PSU Target Award and is earned if our total stockholder return is equal to or greater than the 90 th percentile of the total stockholder returns of the peer group. There are limitations on the number of PSUs earned if the Company's total stockholder return is negative for the performance period.
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 is determined using a Monte Carlo simulation performed by a third-party valuation firm. The determination of the grant-date fair values of our PSUs included the following assumptions:
| Award Grant Date | Volatility | Risk-Free Rate | Total Stockholder Return PSUs | Hotel Market Share PSUs (1) |
|---|---|---|---|---|
| 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 |
| May 7, 2024 | 36.5% | 4.64% | $8.03 | $8.72 |
| March 3, 2025 | 32.0% | 3.93% | $10.53 | N/A |
(1)There were no hotel market share PSUs granted in 2025.
A summary of our PSUs from January 1, 2025 to June 30, 2025 is as follows:
| Number ofTarget Units | Weighted-Average GrantDate FairValue | |
|---|---|---|
| Unvested balance at January 1, 2025 | 1,108,574 | $9.02 |
| Granted | 607,533 | 10.16 |
| Additional units from dividends | 45,310 | 8.17 |
| Vested (1) | (304,125) | 9.64 |
| Unvested balance at June 30, 2025 | 1,457,292 | $9.34 |
(1)The number of shares of common stock earned for the PSUs vested in 2025 was equal to 99.29% of the PSU Target Award.
The total unvested PSUs as of June 30, 2025 are expected to vest as follows:37,548 during the remainder of 2025,386,590 during 2026,418,776 during 2027, and 614,378 during 2028. The number of shares earned upon vesting is subject to the attainment of the performance targets described above. As of June 30, 2025, the unrecognized compensation cost related to the PSUs was $6.9 million and is expected to be recognized on a straight-line basis over a weighted average period of 28 months. We recorded $0.8 million and $1.3 million of compensation expense related to the PSUs for the three and six months ended June 30, 2025, respectively. We recorded $2.5 million and $3.4 million of compensation expense related to the PSUs for the three and six months ended June 30, 2024, respectively, which included $1.8 million of accelerated compensation expense related to PSUs for the departures of our former Chief Executive Officer and Chief Investment Officer. The accelerated compensation expense is recorded as severance costs in corporate expenses within the consolidated statements of operations and comprehensive income. These awards will vest at 100% of the PSU Target Award based on their original vesting schedule.
LTIP Units
LTIP units are designed to offer executives a long-term incentive comparable to restricted stock, while potentially allowing them a more favorable income tax treatment. Each year, executives have the option to elect to receive their annual grant of share-based compensation as either LTIP units or restricted stock awards. Each LTIP unit awarded is deemed equivalent to an award ofone share of common stock reserved under the 2016 Plan or 2024 Plan, as applicable. At the time of
-15- award, LTIP units do not have full economic parity with common OP units, but can achieve such parity over time upon the occurrence of specified events in accordance with partnership tax rules.
A summary of our LTIP units from January 1, 2025 to June 30, 2025 is as follows:
| Number of Units | Weighted-Average GrantDate FairValue | |
|---|---|---|
| Unvested balance at January 1, 2025 | 140,127 | $9.85 |
| Vested (1) | (32,492) | 8.72 |
| Unvested balance at June 30, 2025 | 107,635 | $8.96 |
(1)As of June 30, 2025, all vested LTIP units have achieved economic parity with common OP units and have been converted to common OP units.
The total unvested LTIP units as of June 30, 2025 are expected to vest as follows:14,217 during the remainder of 2025 and 46,709 during both 2026 and 2027. As of June 30, 2025, the unrecognized compensation cost related to LTIP unit awards was $0.8 million and the weighted-average period over which the unrecognized compensation expense will be recorded is approximately 22 months. We recorded $0.1 million and $0.2 million of compensation expense related to LTIP unit awards for the three and six months ended June 30, 2025, respectively. We recorded $1.3 million and $1.8 million of compensation expense related to LTIP unit awards for the three and six months ended June 30, 2024, respectively, which included $1.2 million of accelerated compensation expense related to LTIPs for the departures of our former Chief Executive Officer and Chief Investment Officer. The accelerated compensation expense is recorded as severance costs in corporate expenses within the consolidated statements of operations and comprehensive income.
- Earnings Per Share
The following is a reconciliation of the calculation of basic and diluted earnings per share (“EPS”):
| Three Months Ended June 30, · Six Months Ended June 30, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 6 | 2024 | |||
| Numerator: | |||||||
| Net income attributable to common stockholders (in thousands) | $38,381 | $22,076 | $47,784 | $27,950 | |||
| Denominator: | |||||||
| Weighted-average number of common shares outstanding—basic | 206,804,961 | 211,195,463 | 207,652,548 | 211,432,403 | |||
| Effect of dilutive securities: | |||||||
| Unvested restricted common stock | 32,059 | 120,182 | 195,762 | 123,222 | |||
| Shares related to unvested PSUs | 1,079,288 | 700,800 | 1,313,049 | 721,190 | |||
| Weighted-average number of common shares outstanding—diluted | 207,916,308 | 212,016,445 | 209,161,359 | 212,276,815 | |||
| Earnings per share: | |||||||
| Earnings per share available to common stockholders—basic | $0.19 | $0.10 | $0.23 | $0.13 | |||
| Earnings per share available to common stockholders—diluted | $0.18 | $0.10 | $0.23 | $0.13 | |||
The common OP units held by the noncontrolling interest holders have been excluded from the denominator of the basic and 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 available to common stockholders.
- Segment Reporting
We have one reportable segment, which is hotel ownership. The hotel ownership segment is mostly comprised of upper upscale and luxury chain scale hotels that offer hotel rooms, food and beverage and other ancillary guest services. The Company’s chief operating decision maker (“CODM”) is the Executive Committee which includes: 1) the Chief Executive
-16-
Officer, 2) the President and Chief Operating Officer, 3) the Executive Vice President, Chief Financial Officer & Treasurer, and 4) the Senior Vice President, General Counsel & Corporate Secretary.
The CODM evaluates the hotel ownership segment primarily based on hotel adjusted earnings (loss) before interest income and expense, taxes and depreciation and amortization (“Hotel Adjusted EBITDA”). The CODM uses Hotel Adjusted EBITDA to evaluate the ongoing operational performance of our hotels and effectiveness of the third-party management companies operating our business on a property-level basis, in order to make informed decisions on how to allocate resources. Hotel Adjusted EBITDA is also used to monitor budget versus actual results. The monitoring of budgeted versus actual results are used in assessing performance of the segment and in establishing management’s compensation. Hotel Adjusted EBITDA, presented herein, is calculated as EBITDA from hotel operations, adjusted to exclude the following items that are not reflective of our ongoing operating performance or incurred in the normal course of business, and thus excluded from the CODM’s analysis in making day-to-day operating decisions:
Non-cash lease expense and other amortization
Cumulative effect of a change in accounting principles
Gains or losses from early extinguishment of debt
Hotel acquisition costs
Severance costs
Hotel manager transition items
Hotel pre-opening costs
Impairment losses, gains or losses on asset sales and casualty gains or losses; and
Other items that we believe are not representative of our current or future operating performance.
The following table presents revenues for our hotel ownership segment reconciled to our consolidated amounts and Hotel Adjusted EBITDA reconciled to consolidated net income (in thousands):
-17-
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Revenues: | ||||
| Hotel ownership revenue | $305,720 | $309,280 | $560,573 | $565,703 |
| Total consolidated revenue | 305,720 | 309,280 | 560,573 | 565,703 |
| Significant expenses: | ||||
| Rooms expense | 47,272 | 47,585 | 91,115 | 91,553 |
| Food and beverage expense | 50,548 | 50,717 | 96,965 | 97,956 |
| Other departmental and support expenses | 68,719 | 67,817 | 134,005 | 132,417 |
| Management fees | 7,804 | 8,405 | 13,219 | 14,113 |
| Franchise fees | 10,003 | 10,567 | 19,051 | 19,593 |
| Property taxes | 16,663 | 13,051 | 30,944 | 26,073 |
| Total significant expenses | 201,009 | 198,142 | 385,299 | 381,705 |
| Other segment expenses: | ||||
| Other hotel expenses(1) | 9,351 | 11,650 | 18,250 | 23,096 |
| Hotel Adjusted EBITDA: | 95,360 | 99,488 | 157,024 | 160,902 |
| Non-cash lease expense and other amortization | 1,284 | 1,555 | 2,583 | 3,073 |
| Hotel pre-opening and manager transition items | 321 | 535 | 344 | 769 |
| Depreciation and amortization | 28,156 | 27,873 | 56,048 | 56,186 |
| Corporate expenses | 9,465 | 28,519 | 17,148 | 37,423 |
| Interest expense | 14,868 | 16,202 | 30,026 | 32,448 |
| Interest income | (802) | (1,169) | (1,583) | (2,219) |
| Other (income) expense, net | 38 | (26) | (645) | (45) |
| Income tax benefit | 991 | 1,368 | 149 | 278 |
| Consolidated net income: | $41,039 | $24,631 | $52,954 | $32,989 |
(1)Other hotel expenses is principally comprised of cash payments for leases and property insurance.
The following table presents total assets for our hotel ownership segment, reconciled to total consolidated assets (in thousands):
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Hotel ownership | $2,995,926 | $3,063,835 |
| All other | 65,389 | 108,416 |
| Total assets | $3,061,315 | $3,172,251 |
Total capital expenditures related to our hotel ownership segment were $15.7 million and $41.3 million for the three and six months ended June 30, 2025, respectively. Total capital expenditures related to our hotel ownership segment were $16.9 million and $35.8 million for the three and six months ended June 30, 2024, respectively.
- Commitments and Contingencies
Litigation
-18-
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 other 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 and comprehensive income. The outcome of claims, lawsuits and legal proceedings brought against the Company, however, is subject to significant uncertainties.
Commitments
In October 2024, we executed an extension of the ground lease underlying the Courtyard New York Manhattan/Fifth Avenue to add a second renewal option for an additional 36 years. Our ability to exercise the second renewal option is contingent on the Company spending no less than $7.0 million on capital improvements by the end of 2026 (the “Capital Improvement Plan”). Assuming that we satisfy the Capital Improvement Plan contingency and exercise all renewal options, the ground lease would expire in October 2121.
-19-
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.