Sunstone Hotel Investors Inc
For the period ended Dec 31, 2023. Filed Feb 23, 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 23, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
1. Organization and Description of Business
Sunstone Hotel Investors, Inc. (the “Company”) was incorporated in Maryland on June 28, 2004 in anticipation of an initial public offering of common stock, which was consummated on October 26, 2004. The Company elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes, commencing with its taxable year ended on December 31, 2004. The Company, through its 100% controlling interest in Sunstone Hotel Partnership, LLC (the “Operating Partnership”), of which the Company is the sole managing member, and the subsidiaries of the Operating Partnership, including Sunstone Hotel TRS Lessee, Inc. (the “TRS Lessee”) and its subsidiaries, invests in hotels where it can add value through capital investment, hotel repositioning and asset management. In addition, the Company seeks to capitalize on its portfolio’s embedded value and balance sheet strength to actively recycle past investments into new growth and value creation opportunities in order to deliver strong stockholder returns and superior per share net asset value growth.
As a REIT, certain tax laws limit the amount of “non-qualifying” income the Company can earn, including income derived directly from the operation of hotels. The Company leases all of its hotels to its TRS Lessee, which in turn enters into long-term management agreements with third parties to manage the operations of the Company’s hotels, in transactions that are intended to generate qualifying income.
As of December 31, 2023, the Company owned 14 hotels (the “14 Hotels”) currently held for investment. The Company’s third-party managers included the following:
| | | | |
|---|---|---|---|
| · Number of Hotels | |||
| Subsidiaries of Marriott International, Inc. or Marriott Hotel Services, Inc. | | 6 | |
| Hyatt Hotels Corporation | | 2 | |
| Four Seasons Hotels Limited | | 1 | |
| Hilton Worldwide | | 1 | |
| Interstate Hotels & Resorts, Inc. | | 1 | |
| Montage North America, LLC | | 1 | |
| Sage Hospitality Group | | 1 | |
| Singh Hospitality, LLC | | 1 | |
| | | | |
| Total hotels owned as of December 31, 2023 | 14 | | |
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated financial statements as of December 31, 2023 and 2022, and for the years ended December 31, 2023, 2022 and 2021, include the accounts of the Company, the Operating Partnership, the TRS Lessee, and their controlled subsidiaries. All significant intercompany balances and transactions have been eliminated. If the Company determines that it has an interest in a variable interest entity, the Company will consolidate the entity when it is determined to be the primary beneficiary of the entity.
The Company does not have any comprehensive income other than what is included in net income. If the Company has any comprehensive income in the future such that a statement of comprehensive income would be necessary, the Company will include such statement in one continuous consolidated statement of operations.
As of the third quarter of 2023, the Company changed its balance sheet presentation from classified (distinguishing between short-term and long-term accounts) to unclassified (no such distinction) to conform with its REIT peers in the lodging sector and reporting entities in the REIT industry more broadly. Given the nature of the Company’s operations, the previous classified presentation did not provide additional information that was useful to derive any metric by which the Company is measured and made comparisons to similar reporting entities more challenging and less meaningful. As the Company is now presenting an unclassified balance sheet, adjustments have been made to the historical classified consolidated balance sheet at December 31, 2022 in order for it to conform with the current unclassified presentation.
The Company has evaluated subsequent events through the date of issuance of these financial statements.
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States (“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 materially from those estimates.
Cash and Cash Equivalents
Cash and cash equivalents includes cash on hand and in various bank accounts plus credit card receivables and all short-term investments with an original maturity of three months or less.
The Company maintains cash and cash equivalents with various financial institutions. These financial institutions are located throughout the country and the Company’s policy is designed to limit exposure to any one institution. The Company performs periodic evaluations of the relative credit standing of those financial institutions that are considered in the Company’s investment strategy. At December 31, 2023 and 2022, the Company had amounts in banks that were in excess of federally insured amounts.
Restricted Cash
Restricted cash primarily includes reserves for operating expenses and capital expenditures required by certain of the Company’s management, franchise and debt agreements. At times, restricted cash also includes hotel acquisition or disposition-related earnest money held in escrow reserves pending completion of the associated transaction. In addition, restricted cash as of December 31, 2023 and 2022 includes $0.2 million and $10.2 million, respectively, held in escrow related to certain current and potential employee-related obligations of one of the Company’s former hotels and $0.2 million held as collateral for certain letters of credit as of both December 31, 2023 and 2022 (see Note 13). Restricted cash as of December 31, 2022 also included $3.1 million held in escrow for the purpose of satisfying any potential employee-related obligations that should arise in connection with the termination of hotel personnel and any employment claim by hotel personnel at the Four Seasons Resort Napa Valley (see Note 13).
Accounts Receivable
Accounts receivable primarily represents receivables from hotel guests who occupy hotel rooms and utilize hotel services. Accounts receivable also includes, among other things, receivables from tenants who lease space in the Company’s hotels. The Company maintains an allowance for doubtful accounts sufficient to cover potential credit losses.
Acquisitions of Hotel Properties and Other Entities
The acquisition of a hotel property or other entity requires an analysis of the transaction to determine if it qualifies as the purchase of a business or an asset. If the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets, then the transaction is an asset acquisition. Transaction costs associated with asset acquisitions are capitalized and subsequently depreciated over the life of the related asset, while the same costs associated with a business combination are expensed as incurred and included in corporate overhead on the Company’s consolidated statements of operations. Also, given the subjectivity, business combinations are provided a one-year measurement period to adjust the provisional amounts recognized if the necessary information is not available by the end of the reporting period in which the acquisition occurs; whereas asset acquisitions are not subject to a measurement period.
Accounting for the acquisition of a hotel property or other entity requires either allocating the purchase price to the assets acquired and the liabilities assumed in the transaction at their respective relative fair values for an asset acquisition or recording the assets and liabilities at their estimated fair values with any excess consideration above net assets going to goodwill for a business combination. The most difficult estimations of individual fair values are those involving long-lived assets, such as property, equipment and intangible assets, together with any finance or operating lease right-of-use assets and their related obligations. When the Company acquires a hotel property or other entity, it uses all available information to make these fair value determinations, including discounted cash flow analyses, market comparable data and replacement cost data. In addition, the Company makes significant estimations regarding capitalization rates, discount rates, average daily rates, revenue growth rates and occupancy. The Company also engages independent valuation specialists to assist in the fair value determinations of the long-lived assets acquired and the liabilities assumed. The determination of fair value is subjective and is based in part on assumptions and estimates that could differ materially from actual results in future periods.
Investments in Hotel Properties
Investments in hotel properties, including land, buildings, furniture, fixtures and equipment (“FF&E”) and identifiable intangible assets are recorded at their respective relative fair values for an asset acquisition or at their estimated fair values for a business acquisition. Property and equipment purchased after the hotel acquisition date is recorded at cost. Replacements and
improvements are capitalized, while repairs and maintenance are expensed as incurred. Upon the sale or retirement of a fixed asset, the cost and related accumulated depreciation is removed from the Company’s accounts and any resulting gain or loss is included in the consolidated statements of operations.
Depreciation expense is based on the estimated life of the Company’s assets. The life of the assets is based on a number of assumptions, including the cost and timing of capital expenditures to maintain and refurbish the Company’s hotels, as well as specific market and economic conditions. Hotel properties are depreciated using the straight-line method over estimated useful lives primarily ranging from five years toforty years for buildings and improvements andthree years totwelve years for FF&E. Intangible assets are amortized using the straight-line method over the shorter of their estimated useful life or over the length of the related agreement.
The Company’s investment in hotel properties, net also includes initial franchise fees which are recorded at cost and amortized using the straight-line method over the terms of the franchise agreements ranging from fifteen years totwenty years. All other franchise fees that are based on the Company’s results of operations are expensed as incurred.
While the Company believes its estimates are reasonable, a change in the estimated lives could affect depreciation expense and net income or the gain or loss on the sale of any of the Company’s hotels. The Company has not changed the useful lives of any of its assets during the periods discussed.
Impairment losses are recorded on investments in hotel properties to be held and used by the Company whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. Factors the Company considers when assessing whether impairment indicators exist include hotel disposition strategy and hold period, a significant decline in operating results not related to renovations or repositionings, significant changes in the manner in which the Company uses the asset, physical damage to the property due to unforeseen events such as natural disasters, and other market and economic conditions.
Recoverability of assets that will continue to be used is measured by comparing the carrying amount of the asset to the related total future undiscounted net cash flows. If an asset’s carrying value is not recoverable through those cash flows, the asset is considered to be impaired. The impairment is measured by the difference between the asset’s carrying amount and its fair value. The Company performs a fair value assessment using valuation techniques such as discounted cash flows and comparable sale transactions in the market to estimate the fair value of the hotel and, if appropriate and available, current estimated net sales proceeds from pending offers. The Company’s judgment is required in determining the discount rate, terminal capitalization rate, the estimated growth of revenues and expenses, revenue per available room and margins, as well as specific market and economic conditions. Based on the Company’s review, no hotels were impaired in either 2023 or 2022. In 2021, the Company recognized a $2.7 million impairment loss on the Hilton New Orleans St. Charles due to Hurricane Ida-related damage at the hotel (see Notes 5 and 13).
Fair value represents the amount at which an asset could be bought or sold in a current transaction between willing parties, that is, other than a forced or liquidation sale. The estimation process involved in determining if assets have been impaired and in the determination of fair value is inherently uncertain because it requires estimates of current market yields as well as future events and conditions. Such future events and conditions include economic and market conditions, as well as the availability of suitable financing. The realization of the Company’s investment in hotel properties is dependent upon future uncertain events and conditions and, accordingly, the actual timing and amounts realized by the Company may be materially different from their estimated fair values.
Assets Held for Sale
The Company considers a hotel and related assets held for sale if it is probable that the sale will be completed within twelve months, among other requirements. A sale is considered to be probable once the buyer completes its due diligence of the asset, there is an executed purchase and sale agreement between the Company and the buyer, the buyer waives any closing contingencies, there are no third-party approvals necessary and the Company has received a substantial non-refundable deposit. Depreciation ceases when a property is held for sale. Should an impairment loss be required for assets held for sale, the related assets are adjusted to their estimated fair values, less costs to sell. If the sale of the hotel represents a strategic shift that will have a major effect on the Company’s operations and financial results, the hotel qualifies as a discontinued operation, and operating results are removed from income from continuing operations and reported as discontinued operations. The operating results for any such assets for any prior periods presented must also be reclassified as discontinued operations. No hotels were considered held for sale as of either December 31, 2023 or 2022.
Deferred Financing Costs
Deferred financing costs consist of loan fees and other financing costs related to the Company’s outstanding indebtedness and credit facility commitments and are amortized to interest expense over the terms of the related debt or commitment. If a loan is refinanced or paid before its maturity, any unamortized deferred financing costs will generally be expensed unless specific rules are met that would allow for the carryover of such costs to the refinanced debt.
Deferred financing costs related to the Company’s undrawn credit facility are included on the Company’s consolidated balance sheets as an asset and are amortized ratably over the term of the line of credit arrangement, regardless of whether there are any outstanding borrowings on the line of credit arrangement. Deferred financing costs related to the Company’s outstanding debt are included on the Company’s consolidated balance sheets as a contra-liability (see Note 7), and subsequently amortized ratably over the term of the related debt.
Interest Rate Derivatives
The Company’s objective in holding interest rate derivatives is to manage its exposure to the interest rate risks related to its floating rate debt. To accomplish this objective, the Company uses interest rate caps and swaps, none of which qualifies for effective hedge accounting treatment. The Company records interest rate caps and swaps on the balance sheet at their fair value. Changes in the fair value of derivatives are recorded each period in the consolidated statements of operations.
Leases
The Company determines if a contract is a lease at inception. Leases with an initial term oftwelve months or less are not recorded on the balance sheet. Expense for these short-term leases is recognized on a straight-line basis over the lease term. For leases with an initial term greater than twelve months, the Company records a right-of-use (“ROU”) asset and a corresponding lease obligation. ROU assets represent the Company’s right to use an underlying asset for the lease term, and lease obligations represent the Company’s obligation to make fixed lease payments as stipulated by the lease. The Company has elected to not separate lease components from nonlease components, resulting in the Company accounting for lease and nonlease components as one single lease component.
Leases are accounted for using a dual approach, classifying leases as either operating or financing based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the Company. This classification determines whether the lease expense is recognized on a straight-line basis over the term of the lease for operating leases or based on an effective interest method for finance leases.
Upon the sale of the Hyatt Centric Chicago Magnificent Mile and its related finance lease in February 2022 (see Notes 4 and 9), the Company’s leases consist solely of operating leases. Lease ROU assets are recognized at the lease commencement date and include the amount of the initial operating lease obligation, any lease payments made at or before the commencement date, excluding any lease incentives received, and any initial direct costs incurred. For leases that have extension options that the Company can exercise at its discretion, management uses judgment to determine if it is reasonably certain that the Company will in fact exercise such option. If the extension option is reasonably certain to occur, the Company includes the extended term’s lease payments in the calculation of the respective lease liability. None of the Company’s leases contain any material residual value guarantees or material restrictive covenants.
Lease obligations are recognized at the lease commencement date based on the present value of lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate (“IBR”) based on information available at the commencement date in determining the present value of lease payments over the lease term. The IBR is the rate of interest that a lessee would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. In order to estimate the Company’s IBR, the Company first looks to its own unsecured debt offerings and adjusts the rate for both length of term and secured borrowing using available market data as well as consultations with leading national financial institutions that are active in the issuance of both secured and unsecured notes.
The Company reviews its right-of-use assets for indicators of impairment. If such assets are considered to be impaired, the related assets are adjusted to their estimated fair value and an impairment loss is recognized. The impairment loss recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. Based on the Company’s review, no operating lease ROU assets were impaired during 2023 and the Company recorded a$2.1 million impairment loss on the ROU asset related to the office lease at its former corporate headquarters (see Notes 5 and 9) during 2022. No operating or finance lease ROU assets were impaired during 2021.
Revenue Recognition
Revenues are recognized when control of the promised goods or services is transferred to hotel guests, which is generally defined as the date upon which a guest occupies a room and/or utilizes the hotel’s services. Room revenue and other occupancy based fees are recognized over a guest’s stay at the previously agreed upon daily rate. Some of the Company’s hotel rooms are booked through independent internet travel intermediaries. If the guest pays the independent internet travel intermediary directly, revenue for the room is recognized by the Company at the price the Company sold the room to the independent internet travel intermediary, less any discount or commission paid. If the guest pays the Company directly, revenue for the room is recognized by the Company on a gross basis, with the related discount or commission recognized in room expense. A majority of the Company’s hotels participate in
frequent guest programs sponsored by the hotel brand owners whereby the hotel allows guests to earn loyalty points during their hotel stay. The Company expenses charges associated with these programs as incurred, and recognizes revenue at the amount it will receive from the brand when a guest redeems their loyalty points by staying at one of the Company’s hotels. In addition, some contracts for rooms or food and beverage services require an advance deposit, which the Company records as deferred revenue (or a contract liability) and recognizes once the performance obligations are satisfied. Cancellation fees and attrition fees, which are charged to groups when they do not fulfill their contracted minimum number of room nights or minimum food and beverage spending requirements, are typically recognized as revenue in the period the Company determines it is probable that a significant reversal in the amount of revenue recognized will not occur, which is generally the period in which these fees are collected.
Food and beverage revenue and other ancillary services revenue are generated when a customer chooses to purchase goods or services. The revenue is recognized when the goods or services are provided to the customer at the amount the Company expects to be entitled to in exchange for those goods or services. For ancillary services provided by third parties, the Company assesses whether it is the principal or the agent. If the Company is the principal, revenue is recognized based upon the gross sales price. If the Company is the agent, revenue is recognized based upon the commission earned from the third party.
Additionally, the Company collects sales, use, occupancy and other similar taxes from customers at its hotels at the time of purchase, which are not included in revenue. The Company records a liability upon collection of such taxes from the customer, and relieves the liability when payments are remitted to the applicable governmental agency.
Trade receivables and contract liabilities consisted of the following (in thousands):
| · · · · · · | ||||
|---|---|---|---|---|
| · · December 31, | ||||
| | | 2023 | | 2022 |
| · · · · · | ||||
| Trade receivables, net (1) | | $14,431 | | $19,751 |
| Contract liabilities (2) | | $45,432 | | $50,219 |
| (1) | Trade receivables, net are included in accounts receivable, net on the accompanying consolidated balance sheets. |
| (2) | Contract liabilities consist of advance deposits and are included in other liabilities on the accompanying consolidated balance sheets. |
During 2023 and 2022, the Company recognized approximately $43.7 million and $27.9 million, respectively, in revenue related to its outstanding contract liabilities.
Advertising and Promotion Costs
Advertising and promotion costs are expensed when incurred. Advertising and promotion costs represent the expense for advertising and reservation systems under the terms of the hotel franchise and brand management agreements and general and administrative expenses that are directly attributable to advertising and promotions.
Stock Based Compensation
Restricted shares and units are measured at fair value on the date of grant and amortized as compensation expense over the relevant requisite service period or derived service period. The Company has elected to account for forfeitures as they occur.
Income Taxes
The Company is subject to certain state and local taxes on its income and property, and to federal income and excise taxes on its undistributed taxable income. In addition, the TRS Lessee, which leases the Company’s hotels from the Operating Partnership, is subject to federal and state income taxes. The Company accounts for income taxes using the asset and liability method. Under this 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 income tax bases, and for net operating loss, capital loss and tax credit carryforwards. The deferred tax assets and liabilities are measured using the enacted income tax rates in effect for the year in which those temporary differences are expected to be realized or settled. The effect on the deferred tax assets and liabilities from a change in tax rates is recognized in earnings in the period when 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.
The Company reviews any uncertain tax positions and, if necessary, records the expected future tax consequences of uncertain tax positions in its consolidated financial statements. Tax positions not deemed to meet the “more-likely-than-not” threshold are recorded as a tax benefit or expense in the current year. The Company’s management is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which includes federal and certain states.
The Company recognizes any penalties and interest related to unrecognized tax benefits in income tax expense in its consolidated statements of operations.
Dividends
Under current federal income tax laws related to REITs, the Company is required to distribute at least 90% of its REIT taxable income to its stockholders. Currently, the Company pays quarterly cash dividends to both its common and preferred stockholders as declared by the Company’s board of directors. Any future common stock dividends will be determined by the Company’s board of directors after considering the Company’s long-term operating projections, expected capital requirements and risks affecting its business. The Company’s ability to pay dividends is dependent on the receipt of distributions from the Operating Partnership.
Earnings Per Share
The Company applies the two-class method when computing its earnings per share. Net income per share for each class of stock is calculated assuming all of the Company’s net income is distributed as dividends to each class of stock based on their contractual rights.
Unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid), which include the Company’s time-based restricted stock awards, are considered participating securities and are included in the computation of earnings per share.
Basic earnings attributable to common stockholders per common share is computed based on the weighted average number of shares of common stock outstanding during each period, including shares of the Company’s performance-based restricted stock units for which all necessary conditions have been satisfied except for the passage of time. Diluted earnings attributable to common stockholders per common share is computed based on the weighted average number of shares of common stock outstanding during each period, plus potential common shares considered outstanding during the period, as long as the inclusion of such awards is not anti-dilutive. Potential common shares consist of time-based unvested restricted stock awards and performance-based restricted stock units, using the more dilutive of either the two-class method or the treasury stock method. The Company’s performance-based restricted stock units are considered for computing diluted net income per common share as of the beginning of the period in which all necessary conditions have been satisfied and the only remaining vesting condition is a service vesting condition.
The following table sets forth the computation of basic and diluted earnings per common share (in thousands, except per share data):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · Year Ended · Year Ended · Year Ended | ||||||||||
| · · December 31, 2023 · · December 31, 2022 · · December 31, 2021 | ||||||||||
| Numerator: | | | | | | | | | | |
| Net income | | $206,708 | | $90,766 | | $32,995 | | |||
| (Income) loss from consolidated joint venture attributable to noncontrolling interest | | — | | (3,477) | | 1,303 | | |||
| Preferred stock dividends and redemption charges | | (13,988) | | (14,247) | | (20,638) | | |||
| Distributions paid to participating securities | | | (310) | | | (128) | | | — | |
| Undistributed income allocated to participating securities | | (683) | | (323) | | (92) | | |||
| Numerator for basic and diluted income attributable to common stockholders | | $191,727 | | $72,591 | | $13,568 | | |||
| | | | | | | | | | | |
| Denominator: | | | | | | | | | | |
| Weighted average basic common shares outstanding | | 205,590 | | 212,613 | | 216,296 | | |||
| Unvested restricted stock units | | | 275 | | | 40 | | | — | |
| Weighted average diluted common shares outstanding | | 205,865 | | 212,653 | | 216,296 | | |||
| | | | | | | | | | | |
| Basic income attributable to common stockholders per common share | | $0.93 | | $0.34 | | $0.06 | | |||
| Diluted income attributable to common stockholders per common share | | $0.93 | | $0.34 | | $0.06 | | |||
In its calculation of diluted earnings per share, the Company excluded 1,032,266,1,289,146 and 1,463,315 anti-dilutive time-based restricted stock awards for the years ended December 31, 2023, 2022 and 2021, respectively (see Note 12).
The Company also had unvested performance-based restricted stock units as of December 31, 2023 and 2022 that are not considered participating securities as the awards contain forfeitable rights to dividends or dividend equivalents. The performance-based restricted stock units were granted based on either target market condition thresholds or pre-determined stock price targets. Based on the Company’s common stock performance, the Company excluded 188,004 anti-dilutive performance-based restricted stock units from its calculations of diluted earnings per share for the years ended December 31, 2023 and 2022 (see Note 12).
Segment Reporting
The Company considers each of its hotels to be an operating segment and allocates resources and assesses the operating performance for each hotel. Because all of the Company’s hotels have similar economic characteristics, facilities and services, the hotels have been aggregated intoone single reportable segment, hotel ownership.
New Accounting Standards and Accounting Changes
In March 2020, the FASB issued Accounting Standards Update No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”), which provides temporary optional expedients and exceptions to the guidance in GAAP on contract modifications and hedge accounting to ease reporting burdens related to the expected market transition from the London Interbank Offered Rate (“LIBOR”) and other interbank offered rates to alternative reference rates, such as the Secured Overnight Financing Rate (“SOFR”). Contracts that meet the following criteria are eligible for relief from the modification accounting requirements in GAAP: the contract references LIBOR or another rate that is expected to be discontinued due to reference rate reform; the modified terms directly replace or have the potential to replace the reference rate that is expected to be discontinued due to reference rate reform; and any contemporaneous changes to other terms that change or have the potential to change the amount and timing of contractual cash flows must be related to the replacement of the reference rate. For a contract that meets the criteria, the guidance generally allows an entity to account for and present modifications as an event that does not require contract remeasurement at the modification date or reassessment of a previous accounting determination. That is, the modified contract is accounted for as a continuation of the existing contract. ASU 2020-04 was effective upon issuance, applied prospectively from any date beginning March 12, 2020, and generally could not be applied to contract modifications that occurred after December 31, 2022. In December 2022, the FASB issued Accounting Standards Update No. 2022-06, “Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848” (“ASU 2022-06”), which deferred the sunset date from December 31, 2022 to December 31, 2024.
In May 2023, the Company repaid the $220.0 million loan secured by the Hilton San Diego Bayfront, which was subject to LIBOR, and the loan’s related interest rate cap derivative, which was also subject to LIBOR, was terminated (see Note 5). The Company’s adoptions of ASU 2020-04 and ASU 2022-06 in the second quarter of 2023 had no impact on the Company’s consolidated financial statements.
In November 2023, the FASB issued Accounting Standards Update No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”), which amended the guidance in Accounting Standards Codification (ASC) 280,Segment Reporting, to require a public entity to disclose significant segment expenses and other segment items on an annual and interim basis and to provide in interim periods all disclosures about a reportable segment’s profit or loss and assets that are currently required annually. Public entities with a single reportable segment, such as the Company, are required to provide the new disclosures and all the disclosures required under ASC 280. ASU 2023-07 is applied retrospectively to all periods presented in the financial statements, unless it is impracticable. The guidance will be effective on an annual basis in 2024 and for interim periods beginning in the first quarter of 2025, with early adoption permitted. The Company’s adoption of ASU 2023-07 will have no effect on its financial statements; however, the Company is currently evaluating ASU 2023-07’s additional disclosure requirements.
In December 2023, the FASB issued Accounting Standards Update No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”), to enhance the transparency and decision-usefulness of income tax disclosures, particularly in the rate reconciliation table and disclosures about income taxes paid. All entities should apply the guidance prospectively but have the option to apply it retrospectively. ASU 2023-09 will be effective on an annual basis in 2024, with early adoption permitted. The Company’s adoption of ASU 2023-09 will have no effect on its financial statements; however, the Company is currently evaluating ASU 2023-09’s additional disclosure requirements.
3. Investment in Hotel Properties
Investment in hotel properties, net consisted of the following (in thousands):
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · · December 31, | |||||
| · 2023 · 2022 | |||||
| Land | | $614,112 | | $672,531 | |
| Buildings and improvements | | 2,587,278 | | 2,793,771 | |
| Furniture, fixtures and equipment | | 407,861 | | 426,189 | |
| Intangible assets | | 42,187 | | 42,187 | |
| Construction in progress | | 61,247 | | 71,689 | |
| Investment in hotel properties, gross | | 3,712,685 | | 4,006,367 | |
| Accumulated depreciation and amortization | | (1,127,406) | | (1,165,439) | |
| Investment in hotel properties, net | | $2,585,279 | | $2,840,928 | |
2022 Acquisitions
In June 2022, the Company purchased the fee-simple interest in the 339-room The Confidante Miami Beach, Florida for a contractual purchase price of$232.0 million. The acquisition was accounted for as an asset acquisition and was funded from available cash and with$140.0 million of proceeds received from the Company’s revolving credit facility (see Note 7).
In June 2022, the Company acquired the 25.0% noncontrolling partner’s ownership interest in the Hilton San Diego Bayfront for a contractual purchase price of$102.0 million plus 25.0% of closing date working capital and cash. The Company paid a preliminary purchase price of$101.3 million on the closing date based on estimated working capital and cash amounts, with additional true-ups of$2.9 million and$0.3 million recognized in December 2022 and May 2023, respectively, based on actual working capital and cash amounts. Following the acquisition, the Company owns 100% of the hotel. The acquisition was funded from available cash and with$90.0 million of proceeds received from the Company’s revolving credit facility (see Note 7). The transaction was accounted for as an equity transaction. The acquisition date noncontrolling interest balance of$38.8 million was reclassified to additional paid in capital. In addition, the$65.8 million of excess cash paid to acquire the 25.0% noncontrolling partner’s ownership interest was classified as additional paid in capital. No gain or loss was recognized in the accompanying consolidated statements of operations related to this acquisition.
Intangible Assets
Intangible assets included in the Company’s investment in hotel properties, net consisted of the following (in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | December 31, | ||||||
| | | | 2023 | | | 2022 | |
| Element agreement (1) | | $18,436 | | $18,436 | | ||
| Airspace agreements (2) | | 1,947 | | 1,947 | | ||
| Residential program agreements (3) | | | 21,038 | | | 21,038 | |
| Trade names (4) | | | 121 | | | 121 | |
| Franchise agreements (5) | | | 126 | | | 126 | |
| In-place lease agreement (6) | | | 519 | | | 519 | |
| | | 42,187 | | 42,187 | | ||
| Accumulated amortization | | (949) | | (432) | | ||
| | | $41,238 | | $41,755 | | ||
Amortization expense on these intangible assets consisted of the following (in thousands):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | ||||||||||
| Residential program agreements (3) | | $411 | | $282 | | $— | | |||
| Franchise agreements (5) | | | 7 | | | 11 | | | 40 | |
| In-place lease agreement (6) | | | 99 | | | 58 | | | — | |
| Advance bookings (7) | | — | | 199 | | 22 | | |||
| Below market management agreement (8) | | | — | | | 15 | | | 92 | |
| | | $517 | | $565 | | $154 | | |||
| (1) | The Element agreement as of both December 31, 2023 and 2022 included the exclusive perpetual rights to certain space at The Westin Washington, DC Downtown. The Element has an indefinite useful life and is not amortized. |
| (2) | Airspace agreements as of both December 31, 2023 and 2022 consisted of dry slip agreements at the Oceans Edge Resort & Marina. The dry slips at the Oceans Edge Resort & Marina have indefinite useful lives and are not amortized. |
| (3) | Residential program agreements as of both December 31, 2023 and 2022 included $13.7 million and $7.3 million at the Montage Healdsburg and the Four Seasons Resort Napa Valley, respectively. The value of the agreements were determined based on each hotel’s purchase price allocation. The agreements relate to the hotels’ residential rental programs, whereby owners of the adjacent separately owned Montage Residences Healdsburg and Four Seasons Private Residences Napa Valley are eligible to participate in optional rental programs and have access to the hotels’ facilities. The residential program agreement at the Montage Healdsburg will be amortized over the life of the related remaining 25-year Montage Healdsburg management agreement once the hotel begins to recognize revenue related to the program in January 2024. In addition, the agreement at the Montage Healdsburg includes a social membership program under which the Company began to recognize revenue in February 2023, amortizing the agreement using the straight-line method over the life of the related remaining 25-year Montage Healdsburg management agreement. In April 2022, the Company began to recognize revenue associated with the residential program agreement at the Four Seasons Resort Napa Valley, amortizing the agreement using the straight-line method over the life of the related remaining 20-year management agreement. The amortization expense for both the Montage Healdsburg and the Four Seasons Resort Napa Valley is included in depreciation and amortization expense in the Company’s consolidated statements of operations. |
| (4) | Trade names as of both December 31, 2023 and 2022 consisted of trademarks and bottle labeling used by the Elusa Winery at the Four Seasons Resort Napa Valley. The value of the trade names were determined as part of the hotel’s purchase price allocation. The trade names have indefinite useful lives and are not amortized. |
| (5) | Franchise agreements as of both December 31, 2023 and 2022 consisted of agreements at the Hilton New Orleans St. Charles and The Bidwell Marriott Portland. Franchise agreements in 2021 also included agreements at the Embassy Suites Chicago and the Hilton Garden Inn Chicago Downtown/Magnificent Mile, both of which were sold in March 2022 (see Note 4). The remaining agreements are amortized using the straight-line method over the lives of the franchise agreements and will be fully amortized in October 2024 and April 2028 for The Bidwell Marriott Portland and the Hilton New Orleans St. Charles, respectively. The amortization expense for the franchise agreements is included in depreciation and amortization expense in the Company’s consolidated statements of operations. |
| (6) | The in-place lease agreement as of both December 31, 2023 and 2022 consisted of an agreement at The Confidante Miami Beach. The value of the agreement was determined as part of the hotel’s purchase price allocation. The agreement is amortized using the straight-line method over the remaining non-cancelable term of the lease and will be fully amortized in August 2027. The amortization expense for the in-place lease agreement is included in depreciation and amortization expense in the Company’s consolidated statements of operations. |
| (7) | Advance bookings consisted of advance deposits related to our acquisition of the Four Seasons Resort Napa Valley. As part of the purchase price allocation, the contractual advance hotel bookings were recorded at a discounted present value based on estimated collectability. They were amortized using the straight-line method over the periods the amounts were expected to be collected and were fully amortized in September 2022. The amortization expense for contractual advance hotel bookings is included in depreciation and amortization expense in the Company’s consolidated statements of operations. |
| (8) | The below market management agreement consisted of an agreement at the Hilton Garden Inn Chicago Downtown/Magnificent Mile. The agreement was amortized using the straight-line method over the remaining non-cancelable term until the hotel’s sale in March 2022 (see Note 4). |
For the next five years, amortization expense for the intangible assets noted above is expected to be as follows (in thousands):
| · · · · | |||
|---|---|---|---|
| 2024 | $1,029 | | |
| 2025 | | $1,028 | |
| 2026 | | $1,028 | |
| 2027 | | $994 | |
| 2028 | | $925 | |
4. Disposals
Disposals – 2023
In October 2023, the Company sold the Boston Park Plaza, located in Massachusetts, for net proceeds of $364.5 million and a gain of $123.8 million. Thesale did not represent a strategic shift that had a major impact on the Company’s business plan or its primary markets; therefore, the hotel disposition did not qualify as a discontinued operation.
Disposals - 2022
In February 2022, the Company sold the Hyatt Centric Chicago Magnificent Mile and in March 2022, the Company sold both the Embassy Suites Chicago and the Hilton Garden Inn Chicago Downtown/Magnificent Mile, all three of which are located in Illinois. None of these sales represented a strategic shift that had a major impact on the Company’s business plan or its primary markets; therefore, none of the hotel dispositions qualified as a discontinued operation.
The details of the sales were as follows (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · Net Proceeds · · Net Gain | ||||||
| Hyatt Centric Chicago Magnificent Mile | | $67,231 | (1) | $11,336 | ||
| Embassy Suites Chicago and Hilton Garden Inn Chicago Downtown/Magnificent Mile | | | 128,060 | | | 11,610 |
| | | $195,291 | | $22,946 | ||
| (1) | Includes a $4.0 million disposition deposit received from the buyer of the hotel in December 2021. |
Disposals - 2021
In October 2021 and December 2021, the Company sold the Renaissance Westchester, located in New York, and the Embassy Suites La Jolla located in California, respectively. Neither of these sales represented a strategic shift that had a major impact on the Company’s business plan or its primary markets; therefore, neither of the hotel dispositions qualified as a discontinued operation.
The details of the sales were as follows (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · Net Proceeds · · Net Gain | ||||||
| Renaissance Westchester | | $17,054 | | $3,733 | ||
| Embassy Suites La Jolla | | | 166,499 | (1) | | 148,791 |
| | | $183,553 | | $152,524 | ||
| (1) | Net proceeds exclude a $56.6 million mortgage assumed by the buyer of the Embassy Suites La Jolla (see Note 7). |
Results of Operations – Disposed Hotels
The following table provides summary results of operations for the disposed hotels, which are included in net income for their respective ownership periods (in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | |||||||||
| Total revenues | | $96,713 | | $97,915 | | $87,905 | |||
| | | | | | | | | | |
| Income (loss) before income taxes (1) | | $19,231 | | $3,801 | | $(44,686) | |||
| | | | | | | | | | |
| Gain on sale of assets | | $123,820 | | $22,946 | | $152,524 | |||
| (1) | Income (loss) before income taxes does not include the gain recognized on the hotel sales. |
5. Fair Value Measurements and Interest Rate Derivatives
Fair Value Measurements
As of December 31, 2023 and 2022, the carrying amount of certain financial instruments, including cash and cash equivalents, restricted cash, accounts receivable, and accounts payable and accrued expenses were representative of their fair values due to the short-term maturity of these instruments.
A fair value measurement is based on the assumptions that market participants would use in pricing an asset or liability in an orderly transaction. The hierarchy for inputs used in measuring fair value is as follows:
| | |
|---|---|
| Level 1 | Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. |
| | |
| Level 2 | Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the asset or the liability; or inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
| | |
| Level 3 | Unobservable inputs reflecting the Company’s own assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available. |
As of both December 31, 2023 and 2022, the Company measured its interest rate derivatives at fair value on a recurring basis. The Company estimated the fair value of its interest rate derivatives using Level 2 measurements based on quotes obtained from the counterparties, which are based upon the consideration that would be required to terminate the agreements.
While the Company did not record an impairment loss in 2023, impairment losses of $3.5 million and $2.7 million were recorded by the Company in 2022 and 2021, respectively, each of which is discussed below.
Former corporate headquarters. In 2022, in connection with an initiative to reduce future operating expenses, the Company recorded a noncash impairment loss of $3.5 million related to the subleasing of its former corporate headquarters, which is included in impairment losses on the Company’s consolidated statement of operations for the year ended December 31, 2022. The $3.5 million impairment loss consisted of a $1.4 million write-down of the Company’s tenant improvements, net, which are included in prepaid expenses and other assets, net on the Company’s consolidated balance sheet at December 31, 2022 (see Note 6), and a $2.1 million write-down of the Company’s operating lease right-of-use assets, net related to the office lease at its former corporate headquarters (see Note 9).
In 2022, the Company determined that it could reduce its future operating expenses by relocating its corporate headquarters to decrease the amount of space the Company occupied and to secure a lower rental cost per square foot. As such, the Company executed a sublease agreement with an unaffiliated party for the remainder of the original ten-year lease term and relocated its headquarters in January 2023. Coterminous with the execution of the sublease agreement, the Company identified indicators of impairment related to its original corporate headquarters as there were significant changes in the manner in which both the tenant improvements and the ROU asset were to be used and the original lease cost was greater than the expected sublease income. To determine the impairment losses, the Company applied Level 2 measurements to estimate the fair values of the tenant improvements and ROU asset, using the income expected to be generated under the sublease agreement with the unaffiliated sublessee to prepare a discounted cash flow analysis.
Hilton New Orleans St. Charles. In 2021, the Company recognized a $2.7 million impairment loss on the Hilton New Orleans St. Charles due to the write-off of certain hotel assets damaged by Hurricane Ida, which is included in impairment losses on the Company’s consolidated statement of operations for the year ended December 31, 2021 (see Note 13).
Fair Value of Debt
As of December 31, 2023 and 2022,51.2% and 42.4%, respectively, of the Company’s outstanding debt had fixed interest rates, including the effects of interest rate swap derivatives and forward starting interest rate swap derivatives. The Company uses Level 3 measurements to estimate the fair value of its debt by discounting the future cash flows of each instrument at estimated market rates.
The Company’s principal balances and fair market values of its consolidated debt were as follows (in thousands):
| · · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 · · December 31, 2022 · | |||||||||
| | | Carrying Amount (1) | | Fair Value (2) | | Carrying Amount (1) | | Fair Value (2) | |
| Debt | | $819,050 | | $805,212 | | $816,136 | | $809,141 | |
| (1) | The principal balance of debt is presented before any unamortized deferred financing costs. |
| (2) | Due to prevailing market conditions and the current uncertain economic environment, actual interest rates could vary materially from those estimated, which would result in variances in the Company’s calculations of the fair market value of its debt. |
Interest Rate Derivatives
The Company’s interest rate derivatives, which are not designated as effective cash flow hedges, consisted of the following (in thousands):
| · · · · · · · · · · · · · · · · | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · Estimated Fair Value of Assets (Liabilities) (1) · | |||||||||||||||
| · · Strike / Capped · · Effective · Maturity · · Notional · · December 31, · | |||||||||||||||
| Hedged Debt · Type · LIBOR Rate · Index · Date · Date · · Amount · · 2023 · · 2022 · | |||||||||||||||
| Hilton San Diego Bayfront | Cap | 6.000% | 1-Month LIBOR | December 9, 2022 | December 9, 2023 | | $ | N/A | | $ | N/A | | $60 | | |
| Term Loan 1 | Swap | 3.675% | CME Term SOFR | March 17, 2023 | March 17, 2026 | | $75,000 | | | 417 | | | N/A | | |
| Term Loan 1 | Swap | 3.931% | CME Term SOFR | September 14, 2023 | September 14, 2026 | | $100,000 | | | (401) | | | N/A | | |
| Term Loan 2 | Swap | 1.853% | 1-Month LIBOR | January 29, 2016 | January 31, 2023 | | $ | N/A | | | N/A | | | 208 | |
| | | | | | | | | | | | $16 | | $268 | | |
| (1) | In May 2023, the cap derivative was terminated in conjunction with the Company’s repayment of the loan secured by the Hilton San Diego Bayfront (see Note 7). The fair values of the cap and swap derivative assets were included in prepaid expenses and other assets, net on the accompanying consolidated balance sheets as of December 31, 2023 and 2022. The fair value of the swap derivative liability was included in other liabilities on the accompanying consolidated balance sheet as of December 31, 2023. |
Noncash changes in the fair values of the Company’s interest rate derivatives resulted in increases (decreases) to interest expense as follows (in thousands):
| · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| | | 2023 | | 2022 | | 2021 | |
| Noncash interest on derivatives, net | | $252 | | $(2,194) | | $(3,405) | |
6. Prepaid Expenses and Other Assets
Prepaid expenses and other assets, net consisted of the following (in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · December 31, | |||||||
| · 2023 · 2022 | |||||||
| Prepaid expenses | | $8,123 | | $6,478 | | ||
| Inventory | | 9,185 | | 7,922 | | ||
| Deferred financing costs | | | 3,627 | | | 5,031 | |
| Property and equipment, net | | | 3,120 | | | 3,685 | (1) |
| Interest rate derivatives | | | 417 | | | 268 | |
| Deferred rent on straight-lined third-party tenant leases | | | 552 | | | 2,413 | |
| Liquor licenses | | 930 | | 933 | | ||
| Other | | 429 | | 836 | | ||
| Total prepaid expenses and other assets, net | | $26,383 | | $27,566 | | ||
| (1) | In 2022, the Company recorded an impairment loss of $1.4 million on the tenant improvements, net at its former corporate headquarters (see Note 5). |
7. Notes Payable
Notes payable consisted of the following (in thousands):
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · Balance Outstanding as of | |||||||||||||
| · · December 31, 2023 · · · · December 31, · · December 31, | |||||||||||||
| · · Rate Type · · Interest Rate · · Maturity Date · · 2023 · · 2022 | |||||||||||||
| Mortgage Loans | | | | | | | | | | | | | |
| Hilton San Diego Bayfront | | N/A | (1) | N/A | | | December 9, 2023 | | $— | | $220,000 | ||
| JW Marriott New Orleans | | Fixed | | 4.15% | | December 11, 2024 | | | 74,050 | | | 76,136 | |
| Total mortgage loans | | | | | | | | | $74,050 | | $296,136 | ||
| | | | | | | | | | | | | | |
| Unsecured Corporate Credit Facilities | | | | | | | | | | | | | |
| Term Loan 1 | | Fixed | (2) | 5.25% | | July 25, 2027 | | $175,000 | | $175,000 | |||
| Term Loan 2 | | Variable | (3) | 6.77% | | January 25, 2028 | | | 175,000 | | | 175,000 | |
| Term Loan 3 | | Variable | (4) | 6.81% | | May 1, 2025 | | | 225,000 | | | — | |
| Total unsecured corporate credit facilities | | | | | | | | | $575,000 | | $350,000 | ||
| | | | | | | | | | | | | | |
| Unsecured Senior Notes | | | | | | | | | | | | | |
| Series A | | Fixed | | 4.69% | | January 10, 2026 | | $65,000 | | $65,000 | |||
| Series B | | Fixed | | 4.79% | | January 10, 2028 | | | 105,000 | | | 105,000 | |
| Total unsecured senior notes | | | | | | | | | $170,000 | | $170,000 | ||
| | | | | | | | | | | | | | |
| Total debt | | | | | | | | | $819,050 | | $816,136 | ||
| Unamortized deferred financing costs | | | | | | | | | | (4,491) | | | (3,455) |
| Debt, net of unamortized deferred financing costs | | | | | | | | | $814,559 | | $812,681 | ||
| (1) | The mortgage secured by the Hilton San Diego Bayfront was repaid in May 2023. The mortgage loan was subject to an interest rate cap derivative (see Note 5). The effective interest rate on the loan was 5.571% at December 31, 2022. |
| (2) | Term Loan 1 is subject to two interest rate swap derivatives (see Note 5). The variable interest rate is based on a pricing grid with a range of 1.35% to 2.20%, depending on the Company’s leverage ratios, plus SOFR and a 0.10% adjustment. In May 2023, the pricing grid was reduced by 0.02% to a range of 1.33% to 2.18% as the Company achieved the 2022 sustainability performance metric specified in the Second Amended Credit Agreement. The reduction in the pricing grid will be evaluated annually and is subject to the Company’s continued ability to satisfy its sustainability metric. The effective interest rates on the term loan were 5.25% and 5.82% at December 31, 2023 and 2022, respectively. |
| (3) | Term Loan 2 was subject to an interest rate swap derivative until the swap expired in January 2023 (see Note 5). The variable interest rate is based on a pricing grid with a range of 1.35% to 2.20%, depending on the Company’s leverage ratios, plus SOFR and a 0.10% adjustment. In May 2023, the pricing grid was reduced by 0.02% to a range of 1.33% to 2.18% as the Company achieved the 2022 sustainability performance metric specified in the Second Amended Credit Agreement. The reduction in the pricing grid will be evaluated annually and is subject to the Company’s continued ability to satisfy its sustainability metric. The effective interest rates on the term loan were 6.77% and 4.27% at December 31, 2023 and 2022, respectively. |
| (4) | Term Loan 3’s variable interest rate is based on a pricing grid with a range of 1.35% to 2.20%, depending on the Company’s leverage ratios, plus SOFR and a 0.10% adjustment. The effective interest rate on the term loan was 6.81% at December 31, 2023. |
Aggregate future principal maturities and amortization of notes payable at December 31, 2023, were as follows (in thousands):
| · · · · | |||
|---|---|---|---|
| 2024 | $74,050 | | |
| 2025 | | — | |
| 2026 | | 290,000 | (1) |
| 2027 | | 175,000 | |
| 2028 | | 280,000 | |
| Thereafter | | — | |
| Total | | $819,050 | |
| (1) | Includes Term Loan 3 assuming the Company has exercised its one-time option to extend the maturity of the loan from May 1, 2025 to May 1, 2026 upon payment of applicable fees and the satisfaction of certain customary conditions. |
Notes Payable Transactions - 2023
Secured Debt. The mortgage secured by the Hilton San Diego Bayfront was repaid on May 9, 2023, using proceeds received from the Company’s Term Loan 3. The mortgage loan was subject to an interest rate cap derivative (see Note 5).
Unsecured Debt.* *On May 1, 2023, the Company entered into a term loan agreement (“Term Loan 3”) and drew a total of$225.0 million, of which$220.0 million was used to repay the mortgage loan secured by the Hilton San Diego Bayfront. The variable interest rate is based on a pricing grid with a range of 1.35% to 2.20%, depending on the Company’s leverage ratios, plus SOFR and a 0.10% adjustment. Term Loan 3 matures on May 1, 2025, with aone-time option to extend the loan bytwelve months to May 1, 2026 upon the payment of applicable fees and the satisfaction of certain customary conditions.
As of December 31, 2023, the Company had no amount outstanding on its credit facility, with$500.0 million of capacity available for borrowing under the facility. The Company’s ability to draw on the credit facility is subject to the Company’s compliance with various covenants.
Notes Payable Transactions - 2022
Secured Debt. In December 2022, the Company exercised its remainingone-year option to extend the maturity of the mortgage secured by the Hilton San Diego Bayfront from December 2022 to December 2023. In accordance with the terms of the extension, the LIBOR spread increased 0.25%, from 1.05% to 1.30%. In addition, the Company purchased an interest rate cap derivative for$0.3 million that will continue to cap the loan’s underlying floating rate interest benchmark at 6.0% until December 2023 (see Note 5).
Certain of the Company’s loan agreements contain cash trap provisions that may be triggered if the performance of the hotels securing the loans decline. These provisions were triggered in January 2021 for the loan secured by the JW Marriott New Orleans, and in May 2021 for the loan secured by the Hilton San Diego Bayfront. In April 2022 and October 2022, the Hilton San Diego Bayfront and the JW Marriott New Orleans, respectively, reached profitability levels that terminated the cash traps.
Unsecured Debt.* *In February 2022, the Company used a portion of the proceeds received from the disposition of the Hyatt Centric Chicago Magnificent Mile to repay$25.0 million of its unsecured Series A Senior Notes and$10.0 million of its unsecured Series B Senior Notes, resulting in remaining balances of$65.0 million and$105.0 million, respectively, as of December 31, 2022. In conjunction with the repayments, the Company recorded a$0.2 million loss on extinguishment of debt related to the accelerated amortization of the deferred financing costs.
In March 2022, the Company elected to early terminate the covenant relief period related to its unsecured debt, having satisfied the financial covenants stipulated in the 2020 and 2021 amendments to its unsecured debt agreements (together, the “Unsecured Debt Amendments” key terms of which are disclosed below) for the quarter ended December 31, 2021. The Unsecured Debt Amendments were scheduled to provide covenant relief through the end of the third quarter of 2022, with quarterly testing resuming for the period ending September 30, 2022. Following the Company’s early termination of the covenant relief period in March 2022, the original financial covenants on its unsecured debt agreements were to be phased-in over the following five quarters to ease compliance. By exiting the covenant relief period, the Company is no longer subject to the additional restrictions on debt issuance and repayment, capital investment, share repurchases and dividend distributions that were imposed as part of the Unsecured Debt Amendments.
In June 2022, the Company drew a total of$230.0 million under the revolving portion of its credit facility to fund the acquisitions of The Confidante Miami Beach and the 25.0% noncontrolling interest in the Hilton San Diego Bayfront (see Note 3).
In July 2022, the Company entered into a Second Amended and Restated Credit Agreement (the “Amended Credit Agreement”) which expanded its unsecured borrowing capacity and extended the maturity of the Company’stwo unsecured term loans. The Amended Credit Agreement increased the balances of both Term Loan 1 and Term Loan 2 to$175.0 million each from$19.4 million and$88.9 million, respectively. In addition, the maturity dates were extended to July 2027 and January 2028 for Term Loan 1 and Term Loan 2, respectively. Under the Amended Credit Agreement, the term loans bear interest pursuant to a leverage-based pricing grid ranging from 1.35% to 2.20% over the applicable adjusted term SOFR. In conjunction with the Amended Credit Agreement, the Company recorded a$0.8 million loss on extinguishment of debt related to the accelerated amortization of the deferred financing costs.
In July 2022, the Company utilized the proceeds received from the incremental borrowing on the term loans to fully repay the$230.0 million that was outstanding on its revolving credit facility. The Amended Credit Agreement continues to provide for a$500.0 million revolving credit facility, withtwo six-month extension options, which would result in an extended maturity of July 2027. Under the Amended Credit Agreement, the revolving credit facility bears interest pursuant to a leverage-based pricing grid ranging from 1.40% to 2.25% over the applicable adjusted term SOFR.
Notes Payable Transactions - 2021
Secured Debt. In conjunction with the sale of the Embassy Suites La Jolla in December 2021 (see Note 4), the Company assigned the loan secured by the hotel, which had an outstanding balance of $56.6 million, to the hotel’s buyer. Upon the loan’s assignment, the Company recorded a $0.1 million loss on extinguishment of debt related to the accelerated amortization of deferred financing costs.
In December 2021, the Company exercised its second option to extend the maturity of the $220.0 million loan secured by the Hilton San Diego Bayfront from December 2021 to December 2022. In addition, the Company purchased an interest rate cap derivative for $0.1 million that continued to cap the loan’s underlying floating rate interest benchmark at 6.0% until December 2022 (see Note 5).
Unsecured Debt.* *In November and December 2021, the Company drew a total of $110.0 million under the revolving portion of its credit facility to fund a portion of its purchase of the Four Seasons Resort Napa Valley in December 2021. The Company repaid the outstanding balance of $110.0 million in December 2021.
In July 2021 and November 2021, the Company completed amendments to its unsecured debt, consisting of its revolving credit facility, term loans and senior notes (the “2021 Unsecured Debt Amendments”). The 2021 Unsecured Debt Amendments were deemed to be debt modifications and were accounted for accordingly. Under the terms of the 2021 Unsecured Debt Amendments, the Company was provided with a waiver of its required financial covenants through the third quarter of 2022, subject to the satisfaction of certain conditions, with the financial covenants then being phased-in over the following five quarters. As part of the 2021 Unsecured Debt Amendments, the Company gained the ability to annualize various income metrics used to calculate the financial covenants in order to ease compliance with the financial covenants and also gained the right, exercisable one time each with respect to its term loans, to request an extension of the applicable maturity date by twelve months upon the payment of an extension fee.
In December 2021, the Company used a portion of the proceeds received from its sale of the Embassy Suites La Jolla to repay $65.6 million on its Term Loan 1 and $11.1 million on its Term Loan 2, resulting in a Term Loan 1 balance of $19.4 million and a Term Loan 2 balance of $88.9 million as of December 31, 2021. In conjunction with the repayments, the Company recorded a $0.3 million loss on extinguishment of debt related to the accelerated amortization of deferred financing costs.
Deferred Financing Costs and Gain (loss) on Extinguishment of Debt, net
Deferred financing costs and gain (loss) on extinguishment of debt, net were as follows (in thousands):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | 2023 (1) | | 2022 (2) | | 2021 (3) | | |||
| Payments of deferred financing costs | | $2,332 | | $7,404 | | $397 | | |||
| | | | | | | | | | | |
| Gain (loss) on extinguishment of debt, net | | $9,938 | | $(936) | | $(57) | | |||
| (1) | During 2023, the Company paid a total of $2.3 million in deferred financing costs related to Term Loan 3. In addition, the Company recognized a gain of $9.9 million associated with the assignment-in-lieu of the Hilton Times Square to the hotel’s mortgage holder in 2020, comprising $9.8 million from the relief of a majority of the potential employee-related obligations, with the funds released to the Company from escrow, and $0.1 million due to reassessments of the remaining potential employee-related obligations currently held in escrow. |
| (2) | During 2022, the Company paid a total of $7.4 million in deferred financing costs related to its Amended Credit Agreement. In addition, the Company recognized a net loss of $0.9 million, comprising losses of $0.2 million related to the accelerated amortization of deferred financing costs associated with the partial repayments of the senior notes and $0.8 million related to lender fees and the accelerated amortization of deferred financing costs associated with the Amended Credit Agreement. These losses were slightly offset by a gain of $0.1 million associated with the assignment-in-lieu of the Hilton Times Square to the hotel’s mortgage holder in 2020 due to reassessments of the potential employee-related obligations currently held in escrow. |
| (3) | During 2021, the Company paid a total of $0.4 million in deferred financing costs related to its 2021 Unsecured Debt Amendments. In addition, the Company recognized a net loss of $0.1 million, comprising a loss of $0.4 million related to the accelerated amortization of deferred financing costs associated with the assignment of the mortgage secured by the Embassy Suites La Jolla to the hotel’s buyer and the repayments of a portion of the term loans, partially offset by a gain of $0.3 million associated with the assignment-in-lieu of the Hilton Times Square to the hotel’s mortgage holder in 2020 due to reassessments of the potential employee-related obligations currently held in escrow. |
Interest Expense
Total interest incurred and expensed on the notes payable and finance lease obligation was as follows (in thousands):
| · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | |||||||
| Interest expense on debt and finance lease obligation | | $48,727 | | $31,713 | | $31,378 | |
| Noncash interest on derivatives, net | | 252 | | (2,194) | | (3,405) | |
| Amortization of deferred financing costs | | 2,700 | | 2,486 | | 2,925 | |
| Total interest expense | | $51,679 | | $32,005 | | $30,898 | |
8. Other Liabilities
Other liabilities consisted of the following (in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · December 31, | |||||||
| · 2023 · 2022 | |||||||
| Advance deposits | | $45,432 | | $50,219 | | ||
| Property, sales and use taxes payable | | | 6,903 | | | 7,500 | |
| Accrued interest | | | 6,346 | | | 6,915 | |
| Deferred rent | | | 2,711 | | | 3,981 | |
| Income taxes payable | | | 2,860 | | | — | |
| Interest rate derivative | | | 401 | | | — | |
| Management fees payable | | | 1,321 | | | 1,584 | |
| Other | | 7,040 | | 8,234 | | ||
| Total other liabilities | | $73,014 | | $78,433 | | ||
9. Leases
As of both December 31, 2023 and 2022, the Company had operating leases for ground, office, equipment and airspace leases with maturity dates ranging from 2024 through 2097, excluding renewal options. Including renewal options available to the Company, the lease maturity date extends to 2147.
Operating leases were included on the Company’s consolidated balance sheets as follows (in thousands):
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · December 31, · | |||||||
| · · 2023 · · 2022 · | |||||||
| | | | | | | | |
| Right-of-use assets, net | | $12,755 | | $15,025 | (1) | ||
| | | | | | | | |
| Lease obligations | | $16,735 | | $19,012 | | ||
| | | | | | | | |
| Weighted average remaining lease term | | | 30 years | | | | |
| Weighted average discount rate | | | 5.3% | | | | |
| (1) | In 2022, the Company wrote-down its operating lease right-of-use assets, net and recorded an impairment loss of $2.1 million related to the office lease at its former corporate headquarters. (see Note 5). |
Lease Transactions - 2023
In January 2023, the Company relocated its corporate headquarters and recognized a $2.2 million operating lease right-of-use asset and related lease obligation.
Lease Transactions - 2022
During the fourth quarter of 2022, the Company entered into a sublease agreement on its former corporate headquarters, which became effective in January 2023.
Upon sale of the Hilton Garden Inn Chicago Downtown/Magnificent Mile in March 2022 (see Note 4), the Company was no longer obligated under an operating lease related to certain office and parking space at the hotel and the related $2.3 million right-of-use asset, net and $2.6 million lease obligation were removed from the Company’s consolidated balance sheet.
Upon sale of the Hyatt Centric Chicago Magnificent Mile in February 2022 (see Note 4), the Company was no longer obligated under a finance lease related to the building occupied by the hotel and the related $44.7 million right-of-use asset, net and $15.6 million finance lease obligation were removed from the Company’s consolidated balance sheet.
Lease Expense
The components of lease expense were as follows (in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | |||||||||
| Finance lease cost (1): | | | | | | | | | |
| Amortization of right-of-use asset | | $— | | $— | | $1,470 | |||
| Interest on lease obligations | | | — | | | 117 | | | 1,404 |
| Operating lease cost | | | 5,427 | | | 5,367 | | | 5,457 |
| Variable lease cost (2) | | | 8,438 | | | 6,853 | | | 393 |
| Sublease income (3) | | | (1,187) | | | — | | | — |
| Total lease cost | | $12,678 | | $12,337 | | $8,724 | |||
| (1) | Finance lease cost included expenses for the Hyatt Centric Chicago Magnificent Mile’s finance lease obligation before the hotel’s sale in February 2022 (see Note 4). |
| (2) | Several of the Company’s hotels pay percentage rent, which is calculated on operating revenues above certain thresholds. |
| (3) | Sublease income is included in corporate overhead in the accompanying consolidated statements of operations for the year ended December 31, 2023. |
At December 31, 2023, future maturities of the Company’s operating lease obligations were as follows (in thousands):
| | | | |
|---|---|---|---|
| 2024 | | $5,783 | |
| 2025 (1) | | | 5,854 |
| 2026 | | | 1,607 |
| 2027 | | | 926 |
| 2028 | | | 599 |
| Thereafter | | | 1,207 |
| Total lease payments | | | 15,976 |
| Less: interest (2) | | | (2,499) |
| Present value of lease obligations (3) | | $13,477 |
| (1) | Operating lease obligations include a ground lease that expires in 2071 and requires a reassessment of rent payments due after 2025, agreed upon by both the Company and the lessor; therefore, no amounts are included in the above table for this ground lease after 2025. |
| (2) | Calculated using the respective discount rate for each lease. |
| (3) | Operating lease obligations include the lease on the Company’s new corporate headquarters and the sublease on the Company’s former corporate headquarters, both of which were entered into during the fourth quarter of 2022. |
10. Income Taxes
The significant components of the Company’s deferred tax assets and liabilities were as follows (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · December 31, | ||||||
| | 2023 | 2022 | ||||
| Deferred Tax Assets: | | | | | | |
| Net operating loss carryforward | | $22,805 | | $22,383 | ||
| Other reserves | | 1,095 | | 561 | ||
| State taxes and other | | 1,657 | | 3,926 | ||
| Depreciation | | | 1,853 | | | 720 |
| Total gross deferred tax assets | | | 27,410 | | | 27,590 |
| | | | | | | |
| Deferred Tax Liabilities: | | | | | | |
| Amortization | | | (34) | | | (25) |
| Deferred revenue | | | (22) | | | — |
| Other | | | (167) | | | (47) |
| Total gross deferred tax liabilities | | | (223) | | | (72) |
| | | | | | | |
| Less: valuation allowance | | | (27,187) | | | (27,518) |
| | | | | | | |
| Deferred tax assets, net | | $— | | $— | ||
At December 31, 2023 and 2022, the net operating loss carryforwards for federal income tax purposes totaled approximately $103.8 million and $101.9 million, respectively. These losses, which begin to expire in 2031, are available to offset future income through 2043.
The Company’s income tax provision, net was included in the consolidated statements of operations as follows (in thousands):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | ||||||||||
| Current: | | | | | | | | | | |
| Federal | | $(14) | | $— | | $— | | |||
| State | | (4,548) | | (359) | | (109) | | |||
| Current income tax provision, net | | | (4,562) | | | (359) | | | (109) | |
| | | | | | | | | | | |
| Deferred: | | | | | | | | | | |
| Federal | | | (123) | | | 2,568 | | | 1,262 | |
| State | | (208) | | 654 | | (963) | | |||
| Change in valuation allowance | | 331 | | (3,222) | | (299) | | |||
| Deferred income tax provision, net | | | — | | | — | | | — | |
| | | | | | | | | | | |
| Income tax provision, net | | $(4,562) | | $(359) | | $(109) | | |||
The differences between the income tax (provision) benefit calculated at the statutory U.S. federal income tax rate of 21% and the actual income tax provision, net were as follows (in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | |||||||||
| Expected federal tax expense at statutory rate | | $(45,033) | | $(18,406) | | $(7,226) | |||
| Tax impact of REIT election | | | 40,767 | | | 20,981 | | | 8,823 |
| Expected tax (provision) benefit of TRS | | | (4,266) | | | 2,575 | | | 1,597 |
| | | | | | | | | | |
| State income tax benefit, net of federal (provision) | | | (164) | | | 517 | | | (760) |
| Change in valuation allowance | | | 331 | | | (3,222) | | | (299) |
| Other permanent items | | | (463) | | | (729) | | | (647) |
| Tax refunds and credits | | | — | | | 500 | | | — |
| Income tax provision, net | | $(4,562) | | $(359) | | $(109) | |||
The Company’s tax years from 2020 to 2023 will remain open to examination by the federal and state authorities for three and four years, respectively.
Characterization of Distributions
For income tax purposes, distributions paid consist of ordinary income, capital gains, return of capital or a combination thereof. Distributions paid per share were characterized as follows (unaudited):
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | ||||||||||||||||
| · Amount · % · Amount · % · Amount · % | ||||||||||||||||
| Common Stock: | | | | | | | | | | | | | | | | |
| Ordinary income (1) | | $— | | —% | $0.100 | | 100% | $— | | —% | ||||||
| Capital gain | | 0.300 | | 100 | | — | | — | | — | | — | | |||
| Return of capital | | — | — | | — | — | | — | — | | ||||||
| Total | | $0.300 | 100% | $0.100 | 100% | $— | —% | |||||||||
| | | | | | | | | | | | | | | | | |
| Preferred Stock — Series E | | | | | | | | | | | | | | | | |
| Ordinary income (1) | | $— | | —% | $— | | —% | $0.772 | | 100% | ||||||
| Capital gain | | — | | — | | — | | — | | — | | — | | |||
| Return of capital | | — | — | | — | — | | — | — | | ||||||
| Total | | $— | —% | $— | —% | $0.772 | 100% | |||||||||
| | | | | | | | | | | | | | | | | |
| Preferred Stock — Series F | | | | | | | | | | | | | | | | |
| Ordinary income (1) | | $— | | —% | $— | | —% | $0.990 | | 100% | ||||||
| Capital gain | | — | | — | | — | | — | | — | | — | | |||
| Return of capital | | — | — | | — | — | | — | — | | ||||||
| Total | | $— | —% | $— | —% | $0.990 | 100% | |||||||||
| | | | | | | | | | | | | | | | | |
| Preferred Stock — Series G | | | | | | | | | | | | | | | | |
| Ordinary income (1) | | $— | | —% | $0.567 | | 100% | $0.234 | | 100% | ||||||
| Capital gain | | 0.469 | | 100 | | — | | — | | — | | — | | |||
| Return of capital | | — | — | | — | — | | — | — | | ||||||
| Total | | $0.469 | 100% | $0.567 | 100% | $0.234 | 100% | |||||||||
| | | | | | | | | | | | | | | | | |
| Preferred Stock — Series H | | | | | | | | | | | | | | | | |
| Ordinary income (1) | | $— | | —% | $1.531 | | 100% | $0.923 | | 100% | ||||||
| Capital gain | | 1.531 | | 100 | | — | | — | | — | | — | | |||
| Return of capital | | — | — | | — | — | | — | — | | ||||||
| Total | | $1.531 | 100% | $1.531 | 100% | $0.923 | 100% | |||||||||
| | | | | | | | | | | | | | | | | |
| Preferred Stock — Series I | | | | | | | | | | | | | | | | |
| Ordinary income (1) | | $— | | —% | $1.425 | | 100% | $0.653 | | 100% | ||||||
| Capital gain | | 1.425 | | 100 | | — | | — | | — | | — | | |||
| Return of capital | | — | — | | — | — | | — | — | | ||||||
| Total | | $1.425 | 100% | $1.425 | 100% | $0.653 | 100% | |||||||||
| (1) | Ordinary income qualifies for Section 199A treatment per the 2017 Tax Cuts and Jobs Act. |
11. Stockholders’ Equity
Series E Cumulative Redeemable Preferred Stock
In June 2021, the Company redeemed all 4,600,000 shares of its 6.95% Series E preferred stock at a redemption price of$25.00 per share, plus accrued and unpaid dividends up to, but not including, the redemption date. An additional redemption charge of$4.0 million was recognized related to the original issuance costs of the Series E preferred stock, which were previously included in additional paid in capital. After the redemption date, the Company hasno outstanding shares of Series E preferred stock, and all rights of the holders of such shares were terminated. Because the redemption of the Series E preferred stock was a redemption in full, trading of the Series E preferred stock on the New York Stock Exchange ceased on the June 11, 2021 redemption date.
Series F Cumulative Redeemable Preferred Stock
In August 2021, the Company redeemed all 3,000,000 shares of its 6.45% Series F preferred stock at a redemption price of$25.00 per share, plus accrued and unpaid dividends up to, but not including, the redemption date. An additional redemption charge of$2.6 million was recognized related to the original issuance costs of the Series F preferred stock, which were previously included in additional paid in capital. After the redemption date, the Company hasno outstanding shares of Series F preferred stock, and all rights of the holders of such shares were terminated. Because the redemption of the Series F preferred stock was a redemption in full, trading of the Series F preferred stock on the New York Stock Exchange ceased on the August 12, 2021 redemption date.
Series G Cumulative Redeemable Preferred Stock
Contemporaneous with the Company’s April 2021 purchase of the Montage Healdsburg, the Company issued 2,650,000 shares of its Series G preferred stock to the hotel’s seller as partial payment of the hotel. The Series G preferred stock, which is callable at its $25.00 redemption price plus accrued and unpaid dividends by the Company at any time, accrues dividends at an initial rate equal to the Montage Healdsburg’s annual net operating income yield on the Company’s investment in the resort. The annual dividend rate is expected to increase in 2024 to the greater of 3.0% or the rate equal to the Montage Healdsburg’s annual net operating income yield on the Company’s total investment in the resort. The Series G preferred stock is not convertible into any other security.
Series H Cumulative Redeemable Preferred Stock
In May 2021, the Company issued 4,600,000 shares of its 6.125% Series H preferred stock with a liquidation preference of $25.00. On or after May 24, 2026, the Series H 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. Upon the occurrence of a change of control, as defined by the Articles Supplementary for Series H preferred stock, the Company may at its option redeem the Series H preferred stock for cash at a redemption price of $25.00 per share, plus accrued and unpaid dividends up to, but not including, the redemption date. If the Company chooses not to redeem the Series H preferred stock upon the occurrence of a change of control, holders of the Series H preferred stock may convert their preferred shares into shares of the Company’s common stock.
Series I Cumulative Redeemable Preferred Stock
In July 2021, the Company issued 4,000,000 shares of its 5.70% Series I preferred stock with a liquidation preference of $25.00. On or after July 16, 2026, the Series I 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. Upon the occurrence of a change of control, as defined by the Articles Supplementary for Series I preferred stock, the Company may at its option redeem the Series I preferred stock for cash at a redemption price of $25.00 per share, plus accrued and unpaid dividends up to, but not including, the redemption date. If the Company chooses not to redeem the Series I preferred stock upon the occurrence of a change of control, holders of the Series I preferred stock may convert their preferred shares into shares of the Company’s common stock.
Common Stock
Stock Repurchase Program. In February 2021, the Company’s board of directors reauthorized the Company’s existing stock repurchase program, allowing the Company to acquire up to $500.0 million of the Company’s common and preferred stock. The stock repurchase program has no stated expiration date. In February 2023, the Company’s board of directors reauthorized the existing stock repurchase program and restored the $500.0 million of aggregate common and preferred stock allowed to be repurchased under the program.
Details of the Company’s repurchases were as follows (dollars in thousands):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 · | ||||||||||
| Number of common shares repurchased | | | 5,971,192 | | | 10,245,324 | | | — | |
| Cost, including fees and commissions | | $56,403 | | $108,442 | | $— | | |||
| Number of preferred shares repurchased (1) | | | — | | | — | | | — | |
| (1) | The redemptions of the Series E preferred stock and the Series F preferred stock in June 2021 and August 2021, respectively, were completed through separate authorizations by the Company’s board of directors. |
As of December 31, 2023, $454.7 million remains available for repurchase under the stock repurchase program. Future repurchases will depend on various factors, including the Company’s capital needs and restrictions under its various financing agreements, as well as the price of the Company’s common and preferred stock.
ATM Agreements. In February 2017, the Company entered into separate “At the Market” Agreements (the “2017 ATM Agreements”) with several financial institutions. In accordance with the terms of the 2017 ATM Agreements, the Company could from time to time offer and sell shares of its common stock having an aggregate offering price of up to $300.0 million. In February 2023, the Company’s board of directors reauthorized the $300.0 million 2017 ATM Agreements, or new similar agreements.
In March 2023, the Company terminated the 2017 ATM Agreements and entered into similar separate “At the Market” Agreements (the “2023 ATM Agreements”) with several financial institutions. In accordance with the terms of the 2023 ATM Agreements, the Company may from time to time offer and sell shares of its common stock having an aggregate offering price of up to $300.0 million.
Details of the Company’s issuances of common stock under the 2023 ATM Agreements and the 2017 ATM Agreements were as follows (dollars in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | |||||||||
| Number of shares issued | | | — | | | — | | | 2,913,682 |
| Gross proceeds | | $— | | $— | | $38,443 | |||
As of December 31, 2023, the Company has $300.0 million authorized for sale under the ATM Agreements.
Dividends and Distributions
The Company declared dividends and distributions per share on its preferred stock and common stock, respectively, as follows:
| · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | |||||||
| Series E preferred stock | | $— | | $— | | $0.772222 | |
| Series F preferred stock | | $— | | $— | | $0.989896 | |
| Series G preferred stock | | $0.469437 | | $0.567112 | | $0.233685 | |
| Series H preferred stock | | $1.531252 | | $1.531252 | | $0.923004 | |
| Series I preferred stock | | $1.425000 | | $1.425000 | | $0.653125 | |
| Common stock | | $0.300000 | | $0.100000 | | $— | |
12. Incentive Award Plan
In April 2022, the Company’s stockholders approved the 2022 Incentive Award Plan (the “Plan”), which replaced the Company’s prior long-term incentive plan. The Plan provides for granting discretionary awards to employees, consultants and non-employee directors. The awards may be made in the form of options, restricted stock awards, dividend equivalents, stock payments, restricted stock units, other incentive awards, LTIP units or share appreciation rights. The Company has reserved 3,750,000 common shares for issuance under the Plan, and 2,581,199 shares remain available for future issuance as of December 31, 2023. At December 31, 2023, only shares of restricted stock were issued and outstanding under the Plan.
Should a stock grant be forfeited prior to its vesting, the shares covered by the stock grant are added back to the Plan and remain available for future issuance. Shares of common stock tendered or withheld to satisfy the grant or exercise price or tax withholding obligations upon the vesting of a stock grant are not added back to the Plan.
Restricted shares and units are measured at fair value on the date of grant and amortized as compensation expense over the relevant requisite service period or derived service period. The Company has elected to account for forfeitures as they occur.
As of December 31, 2023, the Company’s issued and outstanding awards consisted of both time-based and performance-based restricted stock grants. The Company’s amortization expense, including forfeitures related to restricted shares was as follows (in thousands):
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | ||||||||||
| Amortization expense, including forfeitures | | $10,775 | | $10,891 | | $12,788 | (1) | |||
| | | | | | | | | | | |
| Capitalized compensation cost (2) | | $467 | | $481 | | $490 | | |||
| (1) | In 2021, the Company recognized $1.1 million in amortization of deferred stock compensation expense related to the departure of its former Chief Executive Officer. |
| (2) | The Company capitalizes compensation costs related to restricted shares granted to certain employees whose work is directly related to the Company’s capital investment in hotels. |
As of December 31, 2023,$10.9 million in compensation expense related to non-vested restricted stock grants remained to be recognized over a weighted-average period of 21 months.
Restricted Stock Awards
The Company’s restricted stock awards are time-based restricted shares that generally vest over periods ranging from three years tofive years from the date of grant. The following is a summary of non-vested restricted stock grant activity:
| · · · · · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | ||||||||||
| · · Weighted · · Weighted · · Weighted | ||||||||||
| · · · · Average · · · · Average · · · · Average | ||||||||||
| · · Shares · · Price · · Shares · · Price · · Shares · · Price | ||||||||||
| Outstanding at beginning of year | 1,289,146 | | $11.65 | 1,463,315 | | $12.15 | 1,336,836 | | $14.01 | |
| Granted | 450,964 | | $10.58 | 555,501 | | $11.41 | 1,478,874 | | $11.55 | |
| Vested | (699,652) | | $11.76 | (694,863) | | $12.50 | (1,116,989) | | $13.65 | |
| Forfeited | (8,192) | | $11.12 | (34,807) | | $11.79 | (235,406) | | $11.81 | |
| Outstanding at end of year | 1,032,266 | | $11.11 | 1,289,146 | | $11.65 | 1,463,315 | | $12.15 | |
Restricted Stock Units
In February 2023 and 2022, the Company granted restricted stock units that vest at the end of athree-year performance period and are subject to the achievement of a market condition based on a measure of the Company’s total shareholder return relative to the total shareholder return of the companies that comprise the FTSE Nareit Equity Lodging/Resorts Index who have a market capitalization in excess of$500 million as of the first day of the applicable performance period (the “TSR Three-Year Performance Period Shares”). The number of TSR Three-Year Performance Period Shares that may become vested ranges from zero to 200% of the number of related shares granted to the employee, based on the level of achievement of the foregoing performance measure.
Additionally, in February 2022, the Company granted special awards that will vest in January 2024 after atwo-year performance period which ended December 31, 2023 (the “TSR Two-Year Performance Period Shares”). The TSR Two-Year Performance Period Shares were subject to the achievement of a market condition based on a measure of the Company’s total shareholder return relative to the total shareholder return of the companies that comprise the FTSE Nareit Equity Lodging/Resorts Index who have a market capitalization in excess of$500 million as of the first day of the applicable performance period. The number of TSR Two-Year Performance Period Shares that may become vested ranges from zero to 200% of the number of related shares granted to the employee, based on the level of achievement of the foregoing performance measure.
In March 2022, the Company granted special awards that are subject to the achievement offive increasing levels of the Company’s closing common stock price per share, from $13.50 to $19.50, sustained over a 20 consecutive trading day period (the “Stock Price Target Five-Year Performance Period Shares”). The Stock Price Target Five-Year Performance Period Shares will vest on the later to occur of the date on which the stock price target is achieved and the third anniversary of the grant date.
The following is a summary of non-vested restricted stock unit activity:
| · · · · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · · 2023 · · 2022 · · 2021 | |||||||||
| · · Weighted · · Weighted · · Weighted | |||||||||
| · · · · Average · · · · Average · · · · Average | |||||||||
| · · Shares · · Price · · Shares · · Price · · Shares · · Price | |||||||||
| Outstanding at beginning of year | 612,584 | | $10.40 | — | | $— | — | | $— |
| Granted | 463,576 | | $11.07 | 612,584 | | $10.40 | — | | $— |
| Vested | — | | $— | — | | $— | — | | $— |
| Outstanding at end of year | 1,076,160 | | $10.69 | 612,584 | | $10.40 | — | | $— |
The grant date fair value of the performance awards was determined based on a Monte Carlo simulation method with the following assumptions:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Performance Award Grant Date · · Expected Volatility · · Dividend Yield (1) · · Risk-Free Rate · · Expected Term | |||||||||||
| February 9, 2023 | | | | | | | | | | | |
| TSR Three-Year Performance Period Shares | | 38.0% | | — | | | 4.18% | | 3 years | ||
| | | | | | | | | | | | |
| February 10, 2022 | | | | | | | | | | | |
| TSR Two-Year Performance Period Shares | | 41.0% | | — | | | 1.56% | | 2 years | ||
| TSR Three-Year Performance Period Shares | | 41.0% | | — | | | 1.78% | | 3 years | ||
| | | | | | | | | | | | |
| March 7, 2022 | | | | | | | | | | | |
| Stock Price Target Five-Year Performance Period Shares | | 40.0% | | — | | | 1.72% | | 5 years | ||
| (1) | Dividend equivalents are assumed to be reinvested in shares of the Company’s common stock and dividend equivalents will only be paid to the extent the award vests. |
13. Commitments and Contingencies
Management Agreements
Management agreements with the Company’s third-party hotel managers currently require the Company to pay between 2.0% and 3.0% of total revenue of the managed hotels to the third-party managers each month as a basic management fee. In addition to basic management fees, provided that certain operating thresholds are met, the Company may also be required to pay incentive management fees to certain of its third-party managers.
Total basic management and incentive management fees were included in other property-level expenses on the Company’s consolidated statements of operations as follows (in thousands):
| · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | |||||||
| Basic management fees | | $27,122 | | $24,858 | | $13,406 | |
| Incentive management fees | | 7,534 | | 6,696 | | 1,806 | |
| Total basic and incentive management fees | | $34,656 | | $31,554 | | $15,212 | |
License and Franchise Agreements
The Company has entered into license and franchise agreements related to certain of its hotels. The license and franchise agreements require the Company to, among other things, pay monthly fees that are calculated based on specified percentages of certain revenues. The license and franchise agreements generally contain specific standards for, and restrictions and limitations on, the operation and maintenance of the hotels which are established by the franchisors to maintain uniformity in the system created by each such franchisor. Such standards generally regulate the appearance of the hotel, quality and type of goods and services offered, signage and protection of trademarks. Compliance with such standards may from time to time require the Company to make significant expenditures for capital improvements.
Total license and franchise fees were included in franchise costs on the Company’s consolidated statements of operations as follows (in thousands):
| · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | |||||||
| Franchise assessments (1) | | $15,674 | | $14,690 | | $9,060 | |
| Franchise royalties (2) | | 1,202 | | 1,149 | | 2,294 | |
| Total franchise costs | | $16,876 | | $15,839 | | $11,354 | |
| (1) | Includes advertising, reservation and frequent guest program assessments. |
| (2) | Prior to the sale of the Hyatt Centric Chicago Magnificent Mile in February 2022 (see Note 4), franchise royalties included key money received from the hotel’s franchisor, which the Company was amortizing over the term of the hotel’s franchise agreement. |
Renovation and Construction Commitments
At December 31, 2023, the Company had various contracts outstanding with third parties in connection with the ongoing renovations of certain of its hotel properties. The remaining commitments under these contracts at December 31, 2023 totaled $64.3 million.
401(k) Savings and Retirement Plan
The Company’s corporate employees may participate, subject to eligibility, in the Company’s 401(k) Savings and Retirement Plan (the “401(k) Plan”). Qualified employees are eligible to participate in the 401(k) Plan after attaining 21 years of age and after the first of the month following the completion ofsix calendar months of employment. Three percent of eligible employee annual base earnings are contributed by the Company as a Safe Harbor elective contribution. Safe Harbor contributions made by the Company totaled$0.2 million in each of the years 2023, 2022 and 2021, and were included in corporate overhead expense on the Company’s consolidated statements of operations.
The Company is also responsible for funding various retirement plans at certain hotels operated by its management companies. Other property-level expenses on the Company’s consolidated statements of operations includes matching contributions into these various retirement plans of $1.6 million in 2023, $1.4 million in 2022 and $1.0 million in 2021.
Collective Bargaining Agreements
The Company is subject to exposure to collective bargaining agreements at certain hotels operated by its management companies. At December 31, 2023, approximately 28.6% of workers employed by the Company’s third-party managers were covered by such collective bargaining agreements.
Concentration of Risk
The concentration of the Company’s hotels in California, Florida and Hawaii exposes the Company’s business to economic and severe weather conditions, competition and real and personal property tax rates unique to these locales.
As of December 31, 2023, nine of the 14 Hotels were geographically concentrated as follows:
| · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| | | | | Percentage of | | Percentage of Total |
| | | Number of Hotels | | Total Rooms | | Consolidated Revenue |
| California | | 5 | | 39% | | 44% |
| Florida | | 3 | | 19% | | 17% |
| Hawaii | | 1 | | 8% | | 17% |
Hurricane Ida
During the third quarter of 2021, the Company’s two New Orleans hotels were impacted to varying degrees by Hurricane Ida. While both hotels remained open during the storm, they sustained wind-driven damage, rain infiltration and water damage. During 2022 and 2021, the Company incurred Hurricane Ida-related restoration expenses of $1.6 million and $2.9 million, respectively, at the Hilton New Orleans St. Charles and $0.1 million and $1.3 million, respectively, at the JW Marriott New Orleans. All restoration expenses are included in repairs and maintenance expense on the accompanying consolidated statements of operations for the years ended December 31, 2022 and 2021. In addition, in 2021, the Company wrote-off $2.7 million in assets at the Hilton New Orleans St. Charles due to Hurricane Ida-related damage, which is included in impairment losses on the accompanying consolidated statement of operations for the year ended December 31, 2021.
The Company maintains customary property, casualty, environmental, flood and business interruption insurance at all of its hotels, the coverage of which is subject to certain limitations including higher deductibles in the event of a named storm. While the Company concluded that the cost to restore damages at the JW Marriott New Orleans did not exceed the hotel’s deductible, the Company recognized an advance payment of$4.4 million from its insurers in 2022 for Hurricane Ida-related property damage expenses previously incurred at the Hilton New Orleans St. Charles, which is included in interest and other income on the accompanying consolidated statement of operations for the year ended December 31, 2022. During 2022, the Company also recognized an advance payment of$1.0 million from its insurers related to its business interruption claim at the Hilton New Orleans St. Charles, which is included in other operating revenue on the accompanying consolidated statement of operations for the year ended December 31, 2022. In June 2023, the Company entered into an agreement to finalize its Hurricane Ida-related property damage claim and its business interruption claim at the Hilton New Orleans St. Charles, resulting in the receipt of$3.7 million for property damage expenses incurred and$0.5 million inbusiness interruption proceeds, which are included in interest and other income and other operating revenue, respectively, on the accompanying consolidated statement of operations for the year ended December 31, 2023.
Other
In accordance with the assignment-in-lieu agreement executed in December 2020 between the Company and the mortgage holder of the Hilton Times Square, the Company was required to retain approximately $11.6 million related to certain current and potential employee-related obligations (the “potential obligation”), of which the Company was relieved of $0.2 million in 2022 and $0.8 million in 2021. In February 2023, the Company was relieved of an additional $9.8 million of the potential obligation and the funds were released from escrow to the Company, resulting in a $9.8 million gain on extinguishment of debt. In addition, the remaining potential obligation is reassessed at the end of every quarter, resulting in gains on extinguishment of debt of $0.1 million in both 2023 and 2022 and $0.3 million in 2021, which are included in gain (loss) on extinguishment of debt, net on the accompanying consolidated statements of operations for the years ended December 31, 2023, 2022 and 2021. As of December 31, 2023 and 2022, restricted cash on the accompanying consolidated balance sheets included $0.2 million and $10.2 million, respectively, which will continue to be held in escrow until the potential obligation is resolved. The potential obligation balances of $0.2 million and $10.2 million are included in accounts payable and accrued expenses on the accompanying consolidated balance sheets as of December 31, 2023 and 2022, respectively.
Coterminous with the Company’s acquisition of the Four Seasons Resort Napa Valley in 2021, the Company was required to deposit $3.1 million into a restricted bank account owned by the Company, but to which the hotel’s management company, Four Seasons, had sole and unrestricted access to withdraw funds for the purpose of satisfying any potential employee-related obligations that should arise in connection with potential future severance obligations, if those claims were not previously satisfied. The estimated future severance obligations total of $3.1 million was included in restricted cash on the accompanying consolidated balance sheet as of December 31, 2022. In January 2023, Four Seasons released the $3.1 million to the Company and the Company agreed to provide an unconditional guaranty to Four Seasons for the full and prompt payment of all amounts payable by the Company to Four Seasons relating to employee liability.
The Company has provided customary unsecured indemnities to certain lenders, including in particular, environmental indemnities. The Company has performed due diligence on the potential environmental risks, including obtaining an independent environmental review from outside environmental consultants. These indemnities obligate the Company to reimburse the indemnified parties for damages related to certain environmental matters. There isno term ordamage limitation on these indemnities; however, if an environmental matter arises, the Company could have recourse against other previous owners or a claim against its environmental insurance policies.
At December 31, 2023, the Company had $0.2 million of outstanding irrevocable letters of credit to guarantee the Company’s financial obligations related to workers’ compensation insurance programs from prior policy years. The beneficiaries of these letters of credit may draw upon the letters of credit in the event of a contractual default by the Company relating to each respective obligation. No draws have been made through December 31, 2023. The letters of credit are collateralized with $0.2 million held in a restricted bank account owned by the Company, which is included in restricted cash on the accompanying consolidated balance sheets as of both December 31, 2023 and 2022.
The Company is subject to various claims, lawsuits and legal proceedings, including routine litigation arising in the ordinary course of business, regarding the operation of its hotels, its managers and other Company matters. While it is not possible to ascertain the ultimate outcome of such matters, the Company believes that the aggregate identifiable amount of such liabilities, if any, in excess of amounts covered by insurance will not have a material adverse impact on its financial condition or results of operations. The outcome of claims, lawsuits and legal proceedings brought against the Company, however, is subject to significant uncertainties.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.