Xenia Hotels & Resorts, Inc.
For the period ended Dec 31, 2025. Filed Feb 24, 2026.
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.
FY2025 · Filed Feb 24, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 16. Form 10-K Summary
None.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| /s/ MARCEL VERBAAS | |
| By: | Marcel Verbaas |
|---|---|
| Chair and Chief Executive Officer | |
| Date: | February 24, 2026 |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
| Signature | Title | Date | |
| By: | /s/ MARCEL VERBAAS | Chair and Chief Executive Officer (principal executive officer) | February 24, 2026 |
|---|---|---|---|
| Name: | Marcel Verbaas | ||
| By: | /s/ ATISH SHAH | Executive Vice President, Chief Financial Officer and Treasurer (principal financial officer) | February 24, 2026 |
| Name: | Atish Shah | ||
| By: | /s/ JOSEPH T. JOHNSON | Senior Vice President and Chief Accounting Officer (principal accounting officer) | February 24, 2026 |
| Name: | Joseph T. Johnson | ||
| By: | /s/ DENNIS D. OKLAK | Lead Director | February 24, 2026 |
| Name: | Dennis D. Oklak | ||
| By: | /s/ KEITH E. BASS | Director | February 24, 2026 |
| Name: | Keith E. Bass | ||
| By: | /s/ THOMAS M. GARTLAND | Director | February 24, 2026 |
| Name: | Thomas M. Gartland | ||
| By: | /s/ BEVERLY K. GOULET | Director | February 24, 2026 |
| Name: | Beverly K. Goulet | ||
| By: | /s/ ARLENE ISAACS-LOWE | Director | February 24, 2026 |
| Name: | Arlene Isaacs-Lowe | ||
| By: | /s/ MARY ELIZABETH McCORMICK | Director | February 24, 2026 |
| Name: | Mary Elizabeth McCormick | ||
| By: | /s/ TERRENCE MOOREHEAD | Director | February 24, 2026 |
| Name: | Terrence Moorehead | ||
Index to Financial Statements
| Page | |
| Financial Statements | |
| Report of Independent Registered Public Accounting Firm (KPMG, LLP, Orlando, FL, Auditor Firm ID: 185) | F-2 |
| Consolidated Balance Sheets as of December 31, 2025 and 2024 | F-5 |
| Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2025, 2024 and 2023 | F-6 |
| Consolidated Statements of Changes in Equity for the years ended December 31, 2025, 2024 and 2023 | F-8 |
| Consolidated Statements of Cash Flows for the years ended December 31, 2025, 2024 and 2023 | F-9 |
| Notes to the Consolidated Financial Statements | F-11 |
| Schedule III - Real Estate and Accumulated Depreciation as of December 31, 2025 | F-37 |
To the Stockholders and Board of Directors
Xenia Hotels & Resorts, Inc.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Xenia Hotels & Resorts, Inc. and subsidiaries (the Company) as of December 31, 2025 and 2024, the related consolidated statements of operations and comprehensive income, changes in equity, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes and financial statement schedule III (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2025, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated February 24, 2026 expressed an unqualified opinion on the effectiveness of the Company's internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Evaluation of the estimated hold periods for investments in hotel properties
As discussed in Note 2 to the consolidated financial statements, the Company assesses the carrying values of hotel properties whenever events or changes in circumstances indicate that the carrying amount of the hotel properties may not be fully recoverable. As of December 31, 2025, investments in hotel properties were $2.5 billion.
We identified the assessment of the Company's evaluation of the estimated hold periods for hotel properties as a critical audit matter. Subjective auditor judgment was required to assess the relevant events or changes in circumstances that the Company used to evaluate its estimated hold periods. A shortening of the estimated hold periods could indicate a potential impairment.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of internal controls related to the Company's process to evaluate potential changes in the estimated hold periods for hotel properties. We evaluated the relevant considerations that the Company used to evaluate its estimated hold periods by:
inquiring of Company officials
obtaining written representations regarding status of potential plans to dispose of hotel properties
reading minutes of the meetings of the Company's Board of Directors
reading external communications with investors.
/s/ KPMG LLP
We have served as the Company’s auditor since 2014.
Orlando, Florida
February 24, 2026
To the Stockholders and Board of Directors
Xenia Hotels & Resorts, Inc.:
Opinion on Internal Control Over Financial Reporting
We have audited Xenia Hotels & Resorts, Inc. and subsidiaries' (the Company) internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2025 and 2024, the related consolidated statements of operations and comprehensive income, changes in equity, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes and financial statement schedule III (collectively, the consolidated financial statements), and our report dated February 24, 2026 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Annual Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ KPMG LLP
Orlando, Florida
February 24, 2026
As of December 31, 2025 and 2024
| December 31, 2025 | December 31, 2024 | |
|---|---|---|
| Assets: | ||
| Investment properties: | ||
| Land | $472,648 | $455,907 |
| Buildings and other improvements | 3,128,322 | 3,190,885 |
| Total | $3,600,970 | $3,646,792 |
| Less: accumulated depreciation | (1,098,972) | (1,054,704) |
| Net investment properties | $2,501,998 | $2,592,088 |
| Cash and cash equivalents | 140,427 | 78,201 |
| Restricted cash and escrows | 82,682 | 65,381 |
| Accounts and rents receivable, net of allowance for doubtful accounts | 26,937 | 25,758 |
| Intangible assets, net of accumulated amortization (Note 5) | 4,850 | 4,856 |
| Deferred tax assets, net (Note 9) | 5,544 | 5,345 |
| Other assets | 46,237 | 59,987 |
| Total assets | $2,808,675 | $2,831,616 |
| Liabilities: | ||
| Debt, net of loan premiums, discounts and unamortized deferred financing costs (Note 6) | $1,422,881 | $1,334,703 |
| Finance lease liabilities | 7,606 | 1,971 |
| Accounts payable and accrued expenses | 93,541 | 102,896 |
| Distributions payable | 13,538 | 12,566 |
| Other liabilities | 87,572 | 99,147 |
| Total liabilities | $1,625,138 | $1,551,283 |
| Commitments and Contingencies (Note 14) | ||
| Stockholders' equity: | ||
| Common stock, $0.01 par value, 500,000,000 shares authorized, 92,153,929 and 101,310,135 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively | 922 | 1,013 |
| Additional paid in capital | 1,803,644 | 1,921,006 |
| Accumulated other comprehensive income | 86 | 925 |
| Accumulated distributions in excess of net earnings | (670,434) | (679,841) |
| Total Company stockholders' equity | $1,134,218 | $1,243,103 |
| Non-controlling interests | 49,319 | 37,230 |
| Total equity | $1,183,537 | $1,280,333 |
| Total liabilities and equity | $2,808,675 | $2,831,616 |
Consolidated Statements of Operations and Comprehensive Income
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Revenues: | |||
| Rooms revenues | $596,536 | $597,097 | $588,278 |
| Food and beverage revenues | 380,269 | 350,738 | 354,114 |
| Other revenues | 101,695 | 91,212 | 83,051 |
| Total revenues | $1,078,500 | $1,039,047 | $1,025,443 |
| Expenses: | |||
| Rooms expenses | 153,646 | 152,133 | 145,274 |
| Food and beverage expenses | 254,305 | 241,186 | 235,961 |
| Other direct expenses | 27,500 | 25,009 | 23,467 |
| Other indirect expenses | 274,227 | 275,579 | 263,833 |
| Management and franchise fees | 38,900 | 36,507 | 35,235 |
| Total hotel operating expenses | $748,578 | $730,414 | $703,770 |
| Depreciation and amortization | 130,721 | 128,749 | 132,023 |
| Real estate taxes, personal property taxes and insurance | 50,823 | 53,140 | 50,491 |
| Ground lease expense | 1,850 | 3,179 | 3,016 |
| General and administrative expenses | 36,792 | 36,245 | 37,219 |
| Gain on business interruption insurance | (510) | (2,338) | (218) |
| Other operating expenses | 2,434 | 2,303 | 1,530 |
| Impairment and other losses | 279 | 520 | — |
| Total expenses | $970,967 | $952,212 | $927,831 |
| Operating income | $107,533 | $86,835 | $97,612 |
| Gain on sale of investment properties | 39,953 | 1,628 | — |
| Other income | 7,526 | 9,399 | 9,895 |
| Interest expense | (86,722) | (80,882) | (84,997) |
| Loss on extinguishment of debt | — | (3,850) | (1,189) |
| Net income before income taxes | $68,290 | $13,130 | $21,321 |
| Income tax (expense) benefit | (1,391) | 3,740 | (1,447) |
| Net income | $66,899 | $16,870 | $19,874 |
| Net income attributable to non-controlling interests | $(3,811) | $(727) | $(732) |
| Net income attributable to common stockholders | $63,088 | $16,143 | $19,142 |
Consolidated Statements of Operations and Comprehensive Income - Continued
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Basic and diluted earnings per share: | |||
| Net income per share available to common stockholders | $0.64 | $0.15 | $0.17 |
| Weighted-average number of common shares (basic) | 96,711,589 | 101,846,303 | 108,192,148 |
| Weighted-average number of common shares (diluted) | 97,162,875 | 102,271,394 | 108,412,485 |
| Comprehensive Income: | |||
| Net income | $66,899 | $16,870 | $19,874 |
| Other comprehensive income: | |||
| Unrealized gain (loss) on interest rate derivative instruments | (169) | 2,517 | 5,220 |
| Reclassification adjustment for amounts recognized in net income (interest expense) | (706) | (4,081) | (2,690) |
| $66,024 | $15,306 | $22,404 | |
| Comprehensive income attributable to non-controlling interests: | |||
| Comprehensive income attributable to non-controlling interests | $(3,775) | $(677) | $(823) |
| Comprehensive income attributable to the Company | $62,249 | $14,629 | $21,581 |
Consolidated Statements of Changes in Equity
| Common Stock | |||||||
|---|---|---|---|---|---|---|---|
| Shares | Amount | Additional paid in capital | Accumulated Other Comprehensive Income | Accumulated Distributions in Excess of Net Earnings | Non-controlling Interests of Operating Partnership | Total | |
| Balance at December 31, 2022 | 112,519,672 | $1,126 | $2,063,273 | $— | $(623,216) | $18,825 | $1,460,008 |
| Net income | — | — | — | — | 19,142 | 732 | 19,874 |
| Repurchase of common shares, net | (10,414,262) | (104) | (132,618) | — | — | — | (132,722) |
| Dividends, common share / units ($0.40) | — | — | — | — | (43,172) | (891) | (44,063) |
| Share-based compensation | 69,391 | — | 1,842 | — | — | 11,679 | 13,521 |
| Shares redeemed to satisfy tax withholding on vested share-based compensation | (18,842) | — | (275) | — | — | — | (275) |
| Redemption of Operating Partnership Units | 216,630 | 2 | 2,553 | — | — | (3,931) | (1,376) |
| Other comprehensive income: | |||||||
| Unrealized gain on interest rate derivative instruments | — | — | — | 5,022 | — | 198 | 5,220 |
| Reclassification adjustment for amounts recognized in net income | — | — | — | (2,583) | — | (107) | (2,690) |
| Balance at December 31, 2023 | 102,372,589 | 1,024 | 1,934,775 | 2,439 | (647,246) | 26,505 | 1,317,497 |
| Net income | — | — | — | — | 16,143 | 727 | 16,870 |
| Repurchase of common shares, net | (1,130,846) | (11) | (15,839) | — | — | — | (15,850) |
| Dividends, common share / units ($0.48) | — | — | — | — | (48,738) | (1,090) | (49,828) |
| Share-based compensation | 93,913 | 1 | 2,461 | — | — | 11,793 | 14,255 |
| Shares redeemed to satisfy tax withholding on vested share-based compensation | (25,521) | (1) | (391) | — | — | — | (392) |
| Redemption of Operating Partnership Units | — | — | — | — | — | (655) | (655) |
| Other comprehensive income: | |||||||
| Unrealized gain on interest rate derivative instruments | — | — | — | 2,371 | — | 146 | 2,517 |
| Reclassification adjustment for amounts recognized in net income | — | — | — | (3,885) | — | (196) | (4,081) |
| Balance at December 31, 2024 | 101,310,135 | 1,013 | 1,921,006 | 925 | (679,841) | 37,230 | 1,280,333 |
| Net income | — | — | — | — | 63,088 | 3,811 | 66,899 |
| Repurchase of common shares, net | (9,353,816) | (93) | (120,265) | — | — | — | (120,358) |
| Dividends, common share / units ($0.56) | — | — | — | — | (53,681) | (1,464) | (55,145) |
| Share-based compensation | 212,453 | 2 | 3,042 | — | — | 10,752 | 13,796 |
| Shares redeemed to satisfy tax withholding on vested share-based compensation | (57,669) | — | (771) | — | — | — | (771) |
| Redemption of Operating Partnership Units | 42,826 | — | 632 | — | — | (974) | (342) |
| Other comprehensive income: | |||||||
| Unrealized gain (loss) on interest rate derivative instruments | — | — | — | (173) | — | 4 | (169) |
| Reclassification adjustment for amounts recognized in net income | — | — | — | (666) | — | (40) | (706) |
| Balance at December 31, 2025 | 92,153,929 | $922 | $1,803,644 | $86 | $(670,434) | $49,319 | $1,183,537 |
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Cash flows from operating activities: | |||
| Net income | $66,899 | $16,870 | $19,874 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation | 130,699 | 128,659 | 131,809 |
| Non-cash ground rent and amortization of other intangibles | 22 | 90 | 214 |
| Amortization of debt premiums, discounts, and financing costs | 4,487 | 5,361 | 4,915 |
| Loss on extinguishment of debt | — | 2,045 | 1,189 |
| Gain on sale of investment properties | (39,953) | (1,628) | — |
| Impairment and other losses | 279 | — | — |
| Gain on insurance recoveries | (1,649) | (4,428) | (535) |
| Share-based compensation expense | 13,069 | 13,658 | 13,168 |
| Deferred interest expense | — | — | (1,296) |
| Changes in assets and liabilities: | |||
| Accounts and rents receivable | (1,179) | 6,674 | 5,130 |
| Other assets | 7,345 | (18,943) | 27,594 |
| Accounts payable and accrued expenses | (4,140) | (2,237) | (6,365) |
| Other liabilities | 635 | 17,603 | 2,372 |
| Net cash provided by operating activities | $176,514 | $163,724 | $198,069 |
| Cash flows from investing activities: | |||
| Purchase of investment properties | (25,441) | — | — |
| Capital expenditures | (86,609) | (140,554) | (120,905) |
| Proceeds from sale of investment properties | 101,404 | 29,107 | — |
| Proceeds from property insurance | 3,571 | 3,050 | 535 |
| Performance guaranty payments | — | 151 | 1,618 |
| Net cash used in investing activities | $(7,075) | $(108,246) | $(118,752) |
| Cash flows from financing activities: | |||
| Proceeds from mortgage debt modification | — | — | 440 |
| Payoff of mortgage debt | — | — | (99,488) |
| Principal payments of mortgage debt | (4,431) | (3,356) | (3,307) |
| Principal payments on finance leases | (9) | (4) | (4) |
| Proceeds from Corporate Credit Facility Term Loans | 100,000 | 225,000 | 225,000 |
| Principal payments on Corporate Credit Facility Term Loans | — | (225,000) | (125,000) |
| Proceeds from draws on the Revolving Credit Facility | 10,000 | 10,000 | — |
| Payments on the Revolving Credit Facility | (20,000) | — | — |
| Proceeds from Senior Notes | — | 400,000 | — |
| Principal payments of 2020 Senior Notes | — | (464,747) | — |
| Repurchase of 2020 Senior Notes | — | — | (34,925) |
| Payment of loan fees and issuance costs | — | (12,088) | (5,554) |
| Payment of loan modification fees | — | — | (25) |
| Repurchase of common shares | (120,358) | (15,850) | (132,722) |
| Redemption of Operating Partnership Units | (342) | (655) | (1,376) |
| Dividends and dividend equivalents | (54,197) | (47,920) | (44,613) |
| Shares redeemed to satisfy tax withholding on vested share-based compensation | (575) | (351) | (578) |
| Net cash used in financing activities | $(89,912) | $(134,971) | $(222,152) |
| Net increase (decrease) in cash and cash equivalents and restricted cash | 79,527 | (79,493) | (142,835) |
| Cash and cash equivalents and restricted cash, at beginning of year | 143,582 | 223,075 | 365,910 |
| Cash and cash equivalents and restricted cash, at end of year | $223,109 | $143,582 | $223,075 |
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Supplemental disclosure of cash flow information: | |||
| The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the consolidated balance sheets to the amount shown in the consolidated statements of cash flows: | |||
| Cash and cash equivalents | $140,427 | $78,201 | $164,725 |
| Restricted cash | 82,682 | 65,381 | 58,350 |
| Total cash and cash equivalents and restricted cash shown in the statements of cash flows | $223,109 | $143,582 | $223,075 |
| The following represents cash paid during the periods presented for the following: | |||
| Cash paid for interest, net of $0.5 million, $3.2 million and $0.9 million of capitalized interest for the years ended December 31, 2025, 2024 and 2023, respectively. | $82,406 | $86,415 | $83,525 |
| Cash paid (received) for income taxes (refunds) | 1,938 | (707) | (12,929) |
| Supplemental schedule of non-cash investing and financing activities: | |||
| Accrued capital expenditures | $3,740 | $12,599 | $4,680 |
| Distributions payable | 13,538 | 12,566 | 10,788 |
Notes to Consolidated Financial Statements
- Organization
Xenia Hotels & Resorts, Inc. (the "Company" or "Xenia") is a Maryland corporation that invests in uniquely positioned luxury and upper upscale hotels and resorts with a focus on the top 25 lodging markets as well as key leisure destinations in the United States.
Substantially all of the Company's assets are held by, and all the operations are conducted through, XHR LP (the "Operating Partnership"). XHR GP, Inc. is the sole general partner of the Operating Partnership and is wholly-owned by the Company. As of December 31, 2025, the Company collectively owned 94.4% of the common limited partnership units issued by the Operating Partnership ("Operating Partnership Units"). The remaining 5.6% of the Operating Partnership Units are owned by the other limited partners comprised of certain of our executive officers and current or former members of our Board of Directors and includes vested and unvested long-term incentive plan ("LTIP") partnership units. LTIP partnership units may or may not vest based on the passage of time and whether certain market-based performance objectives are met.
Xenia operates as a real estate investment trust ("REIT") for U.S. federal income tax purposes. To qualify as a REIT, the Company cannot operate or manage its hotels. Therefore, the Operating Partnership and its subsidiaries lease the hotel properties to XHR Holding, Inc. and its subsidiaries (collectively with its subsidiaries, "XHR Holding"), the Company's taxable REIT subsidiary ("TRS"), which engages third-party eligible independent contractors to manage the hotels.
As of December 31, 2025, the Company owned 30 lodging properties with a total of 8,868 rooms (unaudited). As of December 31, 2024, the Company owned 31 lodging properties with a total of 9,408 rooms (unaudited). As of December 31, 2023, the company owned 32 lodging properties with a total of 9,514 rooms (unaudited).
- Summary of Significant Accounting Policies
Basis of Presentation
The consolidated financial statements include the accounts of the Company, the Operating Partnership, and XHR Holding. The Company's subsidiaries generally consist of limited liability companies, limited partnerships and the TRS. The effects of all inter-company transactions have been eliminated.
Reclassification
Certain prior year amounts in these consolidated financial statements have been reclassified to conform to the presentation as of and for the year ended December 31, 2025.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and revenues and expenses. These estimates are prepared using management's best judgment, after considering past, current and expected future economic conditions. Actual results could differ from these estimates.
Risks and Uncertainties
For the year ended December 31, 2025, the Company had a geographical concentration of revenues generated from hotels in the Orlando, Florida, Houston, Texas, San Diego, California and Phoenix, Arizona markets that exceeded ten percent (10%) of total revenues for the period then ended. For the years ended December 31, 2024 and 2023 the Company had a geographical concentration of revenues generated from hotels in the Orlando, Florida and Houston, Texas markets that exceeded ten percent (10%) of total revenues for the periods then ended. Further, for the years ended December 31, 2025, 2024 and 2023, over 30% of the Company's total revenues were concentrated in its five largest hotels. In addition, as of December 31, 2025, approximately 22%,18% and 13% of total rooms were located in California, Texas and Florida, respectively (unaudited). To the extent that there are adverse changes in these markets, or the industry sectors that operate in these markets, our business and operating results could be negatively impacted.
Consolidation
The Company evaluates its investments in partially owned entities to determine whether such entities may be a variable interest entity ("VIE") or voting interest entity. If the entity is a VIE, the determination of whether the Company is the primary beneficiary must then be made. The primary beneficiary determination is based on a qualitative assessment as to whether the entity has (i) power to direct significant activities of the VIE and (ii) an obligation to absorb losses or the right to receive benefits that could be potentially significant to the VIE. The Company will consolidate a VIE if it is deemed to be the primary beneficiary. The equity method of accounting is applied to entities in which the Company is not the primary beneficiary, or the entity is not a VIE and over which the Company does not have effective control but can exercise influence over the entity with respect to its operations and major decisions.
The Operating Partnership is a VIE. The Company's significant asset is its investment in the Operating Partnership, as described in Note 1, and consequently, substantially all of the Company's assets and liabilities represent those assets and liabilities of the Operating Partnership.
Non-controlling Interests
The Company’s consolidated financial statements include entities in which the Company has a controlling financial interest. Non-controlling interest is the portion of equity in a subsidiary not attributable, directly or indirectly, to a consolidating parent. Such non-controlling interests are reported on the consolidated balance sheet within equity, separately from the Company’s equity. On the consolidated statement of operations and comprehensive income, revenues, expenses and net income or loss from less-than-wholly-owned consolidated subsidiaries are reported at the consolidated amounts, including both the amounts attributable to the Company and non-controlling interests. Net income or loss is allocated to non-controlling interests based on their weighted-average ownership percentage for the applicable period. The consolidated statements of changes in equity includes beginning balances, activity for the period and ending balances for stockholders’ equity, non-controlling interests and total equity.
However, if the Company’s non-controlling interests are redeemable for cash or other assets at the option of the holder, not solely within the control of the issuer, they must be classified outside of permanent equity. The Company makes this determination based on terms in applicable agreements, specifically in relation to redemption provisions. Additionally, with respect to non-controlling interests for which the Company has a choice to settle the contract by delivery of its own shares, the Company evaluates whether the Company controls the actions or events necessary to issue the maximum number of shares that could be required to be delivered under share settlement of the contract. As of December 31, 2025, all share-based payments awards are included in permanent equity.
As of December 31, 2025, the consolidated results of the Company included the ownership interests of its Operating Partnership Units in the Operating Partnership, which are held by certain of the Company's executive officers and current or former members of its Board of Directors.
Cash and Cash Equivalents
The Company considers all demand deposits, money market accounts and investments in certificates of deposit and repurchase agreements purchased, and similar accounts with a maturity of three months or less, at the date of purchase, to be cash equivalents. The Company maintains its cash and cash equivalents at various banks and other financial institutions. The combined account balances at banking institutions generally exceed the Federal Depository Insurance Corporation ("FDIC") insurance coverage and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage. The Company monitors its concentration risk and reallocates funds among various institutions from time to time as determined appropriate based on perceived risks.
Restricted Cash and Escrows
Restricted cash primarily relates to furniture, fixtures and equipment replacement reserves ("FF&E reserves") as required per the terms of the Company's management and franchise agreements, cash held in restricted escrows for real estate taxes and insurance, capital spending reserves and, at times, disposition related holdback escrows.
Capitalization and Depreciation
Real estate is reflected at cost less accumulated depreciation. Ordinary repairs and maintenance are expensed as incurred.
Direct and indirect costs that are related to the construction and improvements of investment properties are capitalized. Interest and costs incurred for property taxes and insurance are capitalized during periods in which activities necessary to get the property ready for its intended use are in progress. The Company capitalized interest of $0.5 million, $3.2 million and $0.9 million for the years ended December 31, 2025, 2024 and 2023, respectively. The Company also capitalizes project management compensation-related costs and travel expenses as these are costs directly related to the renovations and capital improvements of our hotel portfolio. The Company capitalized project management costs of $3.3 million, $3.7 million, and $3.0 million and for the years ended December 31, 2025, 2024 and 2023, respectively.
Depreciation expense is computed using the straight-line method. Investment properties are depreciated based upon estimated useful lives of 30 years for building and improvements and 5 to 15 years for furniture, fixtures and equipment and site improvements.
Per the terms of one of our management agreements, the third-party manager had guaranteed certain performance thresholds through December 31, 2023. The performance guaranty was related to one of our hotels for which the Company paid consideration to an affiliate of the respective third-party manager to take assignment of the purchase agreement in order to acquire the hotel. If performance did not meet these established thresholds, the third-party manager was required to reimburse the Company for certain fees and/or pay a performance guaranty as calculated per the terms of the respective agreement. During the years ended December 31, 2024 and 2023, the Company received $0.2 million and $1.6 million as a result of this performance guaranty. The proceeds were recorded as a reduction of the initial basis in land and building and other improvements on the same pro rata basis as the original purchase price allocation and will be amortized over the respective remaining useful life.
Acquisition of Real Estate
Acquisitions of hotel properties, including land and land improvements, buildings and building improvements, furniture, fixtures and equipment, and identifiable intangible assets and liabilities, will generally be accounted for as asset acquisitions. Acquired assets are recorded at their relative fair value based on total accumulated costs of the acquisition. Direct acquisition-related costs are capitalized as a component of the acquired assets. This includes all costs related to finding, analyzing and negotiating a transaction.
Impairment
Long-lived assets and intangibles
The Company assesses the carrying values of the respective long-lived assets whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable. Events or circumstances that may cause a review include, but are not limited to, when (1) a hotel property experiences a significant decrease in the market price of the long-lived asset, (2) a hotel property experiences a current or projected loss from operations combined with a history of operating or cash flow losses, (3) it becomes more likely than not that a hotel property will be sold significantly before the end of its useful life, (4) an accumulation of costs is significantly in excess of the amount originally expected for the acquisition, construction or renovation of a long-lived asset, (5) adverse changes in demand occur for lodging at a specific property due to declining national or local economic conditions and/or new hotel construction in markets where the hotel is located, (6) there is a significant adverse change in legal factors or in the business climate that could affect the value of the long-lived asset and/or (7) there is a significant adverse change in the extent or manner in which a long-lived asset is being used or in its physical condition. If it is determined that the carrying value is not recoverable because the undiscounted cash flows do not exceed carrying value, the Company records an impairment charge to the extent that the carrying value exceeds fair value.
Refer to Notes 4 and 8 for further information.
Goodwill
The excess of the cost of an acquired entity (i.e. those that met the definition of an acquired business), over the net of the fair values assigned to assets acquired (including identified intangible assets and liabilities) assumed is recorded as goodwill. Goodwill has been recognized and allocated to specific properties. The Company tests goodwill for impairment annually or more frequently if events or changes in circumstances indicate impairment.
The Company has the option to perform a qualitative assessment to determine if a quantitative impairment test is necessary. The optional qualitative assessment determines whether it is more likely than not that the specific goodwill's fair value is less than its carrying amount. If it is determined that it is more likely than not that the goodwill is impaired, the Company performs a single-step analysis to identify and measure impairment. The fair value of goodwill is based on either the direct capitalization method or the discounted cash flow valuation method. The direct capitalization method is based on a capitalization rate, which is generally observable (a Level 2 input, but at times could be unobservable, which is a Level 3 input), applied to the underlying hotel's most recent stabilized trailing twelve month net operating income at the time of the fair value analysis. The discounted cash flow method is based on estimated future cash flow projections that utilize discount rates, terminal capitalization rates, and planned capital expenditures, which are generally unobservable in the market place (Level 3 inputs). These estimates approximate the inputs the Company believes would be utilized by market participants in assessing fair value. The estimates of future cash flows are based on a number of factors, including the historical operating results, estimated growth rates, known trends, and market/economic conditions. If the carrying amount of the property’s assets, including goodwill, exceeds its estimated fair value an impairment charge is recorded in an amount equal to that excess but only to the extent the value of goodwill is reduced to zero.
As of December 31, 2025 and 2024, the Company had goodwill of $4.9 million, which is included in intangible assets, net of accumulated amortization on the consolidated balance sheets. Refer to Note 5 for further information.
Impairment estimates
The use of projected future cash flows, both undiscounted and discounted, and estimated hold periods are based on assumptions that are consistent with the estimates of future expectations and the strategic plan the Company uses to manage its underlying business. These assumptions and estimates about future cash flows along with the capitalization and discount rates used to determine these estimates are complex and subjective. The determination of fair value and possible subsequent impairment of long-lived investment properties and/or goodwill is a significant estimate that can and does change based on the Company's continuous process of analyzing each property and reviewing assumptions about uncertain inherent factors, as well as the economic condition of the property at a particular point in time. Changes in economic and operating conditions and the Company’s ultimate investment intent that occur subsequent to the impairment analyses could impact these assumptions and result in future impairment charges of the real estate properties.
Leases
For leases with terms longer than 12 months, the Company evaluates the lease at commencement to determine if the lease is an operating or finance lease and recognizes a right-of-use ("ROU") asset and lease liability on the balance sheet. If a lease includes variable lease payments that are based on an index or rate, such as the Consumer Price Index, the lease payments are derived using the rate or index at lease commencement in measuring the lease liability. For leases that have extension options, which can be exercised at the Company's discretion, management uses judgment to determine if it is reasonably certain that such extension options will be elected. If the extension options are reasonably certain to occur, the Company includes the extended term lease payments in the calculation of the respective lease liability. Operating lease expense for lease payments is recognized on a straight-line basis over the lease term.
If the rate implicit in the lease is not readily determinable, the incremental borrowing rate is used. The incremental borrowing rate used to discount the lease liability is determined at commencement of the lease, or upon modification of the lease, as the interest rate a lessee would have to pay to borrow on a fully collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. Management uses a portfolio approach to develop a base incremental borrowing rate for our various lease types. This approach includes consideration of the Company's incremental borrowing rate at both the corporate and property level and analysis of current market conditions for obtaining new financings. Management then adjusts the base incremental borrowing rate to take into consideration an individual lease's credit risk, total lease payments, and remaining lease term.
Certain of our hotels have retail space that is leased to third-parties. Rental income from retail leases is recognized on a straight-line basis over the term of the underlying lease and is included in other revenues on the consolidated statement of operations and comprehensive income. Percentage rent is recognized at the point in time in which the underlying thresholds are achieved and percentage rent is earned.
Insurance Recoveries
Insurance proceeds received in excess of recognized losses are treated as gain and are not recorded until contingencies are resolved. During the years ended December 31, 2025, 2024 and 2023, the Company recorded $1.6 million, $4.4 million and $0.5 million, respectively, of insurance proceeds in excess of recognized losses related to casualty losses at certain properties.
These amounts are included in other income on the consolidated statements of operations and comprehensive income for the periods then ended.
The Company may also be entitled to business interruption proceeds for losses occurring at certain properties; however, an insurance recovery receivable will not be recorded until a final settlement has been reached with the insurers.
During the years ended December 31, 2025, 2024 and 2023, the Company recognized $0.5 million, $2.3 million and $0.2 million, respectively, in business interruption insurance proceeds, net of license and management fees, for a portion of lost income related to various incidents.
These amounts are included in gain on business interruption insurance on the consolidated statements of operations and comprehensive income for the periods then ended.
Investment Properties Held for Sale
In determining whether to classify an investment property as held for sale, the Company considers whether: (i) management has committed to a plan to sell the investment property; (ii) the investment property is available for immediate sale, in its present condition; (iii) the Company is actively marketing the investment property for sale at a price that is reasonable in relation to its fair value; (iv) the Company has initiated a program to locate a buyer; (v) the Company believes that the sale of the investment property is probable; (vi) the Company has received a significant non-refundable deposit for the purchase of the property; and (vii) actions required for the Company to complete the plan indicate that it is unlikely that any significant changes will be made to the plan.
If all of the above criteria are met, the Company classifies the investment property as held for sale. On the day that these criteria are met, the Company suspends depreciation and amortization on the investment properties held for sale. The investment properties, other assets and liabilities associated with those investment properties that are held for sale are classified separately on the consolidated balance sheet for the most recent reporting period and are presented at the lesser of the carrying value or fair value, less costs to sell.
Additionally, if the sale constitutes a strategic shift with a major effect on operations, as defined in Accounting Standards Update 2014-08 Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, the operations for the investment properties held for sale are classified on the consolidated statement of operations and comprehensive income as discontinued operations for all periods presented.
Disposition of Real Estate
The Company accounts for dispositions of real estate in accordance with Accounting Standards Update 2017-05, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20), for transactions between the Company and unrelated third-parties that are not considered a customer in the ordinary course of business. Typically, the real estate assets disposed of do not represent the transfer of a business or contain a material amount of financial assets, if any. The real estate assets promised in a sales contract are typically nonfinancial assets (i.e. land or a leasehold interest in land, buildings, furniture, fixtures and equipment) or in substance nonfinancial assets. The Company recognizes a gain or loss in full when the real estate is sold, provided (a) there is a valid contract and (b) transfer of control has occurred.
Deferred Financing Costs
Financing costs related to the Revolving Credit Facility and long-term debt are recorded at cost and are amortized as interest expense on a straight-line basis, which approximates the effective interest method, over the life of the related debt instrument unless there is a significant modification to the debt instrument. Financing costs related to the Senior Notes (as defined below) are amortized using the effective interest method. The balance of unamortized deferred financing costs related to the Revolving Credit Facility is included in other assets and unamortized deferred financing costs related to all other debt are presented as a reduction in debt, net of loan premiums, discounts and unamortized deferred financing costs on the consolidated balance sheets.
At December 31, 2025 and 2024, deferred financing costs related to the Revolving Credit Facility were $8.3 million and $12.8 million, offset by accumulated amortization of $3.7 million and $6.5 million, respectively. At December 31, 2025 and 2024, deferred financing costs related to all other debt were $20.9 million and $22.1 million, offset by accumulated amortization of $9.0 million and $7.5 million, respectively.
Derivatives and Hedging Activities
In the normal course of business, the Company is exposed to the effects of interest rate changes. The Company limits the risks associated with interest rate changes by following established risk management policies and procedures which may include the use of derivative instruments. The Company formally documents all relationships between hedging instruments and hedged items, as well as its risk management objectives and strategies for undertaking various hedge transactions. The Company assesses, both at the inception of the hedge and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in the cash flows of the hedged items. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract and are recorded on the consolidated balance sheet at fair value, with offsetting changes recorded to other comprehensive income. The Company nets assets and liabilities when the right of offset exists. Ineffective portions of changes in the fair value of a cash flow hedge are recognized as interest expense. The Company incorporates credit valuation adjustments to reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements.
Revenues consist of amounts derived from hotel operations, including the sale of rooms for lodging accommodations, food and beverage, and other ancillary revenue generated by hotel amenities including spa, parking, golf, resort fees and other services.
Revenues are generated from various distribution channels including but not limited to direct bookings, global distribution systems and Internet travel sites. Room transaction prices are based on an individual hotel's location, room type and the bundle of services included in the reservation and are set by the hotel daily. Any discounts, including advanced purchase, loyalty point redemptions or promotions are recognized at the discounted rate whereas rebates and incentives are recorded as a reduction in rooms revenues when earned. Revenues from online channels are generally recognized net of commission fees, unless the end price paid by the guest is known. Rooms revenue is recognized over the length of stay that the hotel room is occupied by the guest. Cash received from a guest prior to check-in is recorded as an advance deposit and is generally recognized as rooms revenue at the time the room reservation has become non-cancellable, upon occupancy or upon expiration of the re-booking date. Advance deposits are included in other liabilities on the consolidated balance sheets. Payment of any remaining balance is typically due from the guest upon check-out. Sales, use, occupancy, and similar taxes are collected and presented on a net basis (excluded from revenues).
Food and beverage transaction prices are based on the stated price for the specific food or beverage and varies depending on type, venue and hotel location. Service charges are typically a percentage of food and beverage prices and meeting space rental. Food and beverage revenue is recognized at the point in time in which the goods and/or services are rendered to the guest. Cash received in advance of an event is recorded as either a security or advance deposit. Security and advance deposits are recognized as revenue when it becomes non-cancellable or at the time the food and beverage goods and services are rendered to the guest. Payment for the remaining balance of food and beverage goods and services is due upon delivery and completion of such goods and services.
Parking and audio visual fees are recognized at the time services are provided to the guest. In parking and audio visual contracts in which we have control over the services provided, we are considered the principal in the agreement and recognize the related revenues gross of associated costs. If we do not have control over the services in the contract, we are considered the agent and record the related revenues net of associated costs.
Resort and amenity fees, spa, golf and other ancillary amenity revenues are recognized at the point in time the goods or services have been rendered to the guest at the stated price for the service or amenity.
Comprehensive Income
The purpose of reporting comprehensive income is to report a measure of all changes in equity of an entity that result from recognized transactions and other economic events of the period other than transactions with owners in their capacity as owners. Comprehensive income consists of all components of income, including other comprehensive income, which is excluded from net income. For the years ended December 31, 2025, 2024 and 2023, comprehensive income attributable to the Company was $62.2 million, $14.6 million and $21.6 million, respectively. As of December 31, 2025, 2024 and 2023, the Company's accumulated other comprehensive income was $0.1 million, $0.9 million and $2.4 million, respectively.
Income Taxes
The Company has elected to be taxed and operates in a manner management believes will allow it to continue to qualify as a REIT under the Internal Revenue Code of 1986, as amended, (the "Code") for federal income tax purposes. To qualify as a REIT, the Company must satisfy certain requirements related to, among other things, its sources of income, composition of its assets, amounts it distributes to its stockholders and diversity of its stock ownership. So long as the Company qualifies as a REIT, it generally will not be subject to federal income tax on REIT taxable income that is distributed annually to its stockholders. If the Company fails to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, it will be subject to federal, state and local income tax on REIT taxable income at regular corporate tax rates and will not be eligible to re-elect REIT status for four years following the failure.
The Company may be subject to certain federal, state, and local taxes on its income and assets, including (i) taxes on any undistributed income, (ii) taxes related to its TRS, (iii) certain state or local income taxes, (iv) franchise taxes, (v) property taxes and (vi) transfer taxes.
To continue to qualify as a REIT, the Company cannot operate or manage its hotels. Accordingly, the Company, through its Operating Partnership, leases all of its hotels to subsidiaries of its TRS. The Company has elected to treat certain of its consolidated subsidiaries, and may in the future elect to treat any newly formed subsidiary, as a TRS pursuant to the Code. A TRS may participate in non-real estate related activities and/or perform non-customary services for tenants and are subject to federal, state and local tax at regular corporate tax rates. Lease revenue at the Operating Partnership and lease expense from the TRS subsidiaries are eliminated in consolidation for financial statement purposes.
The Company accounts for income taxes using the asset and liability method under which deferred tax assets and liabilities are recognized for the estimated future tax consequences attributed to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.
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 available evidence, including future reversal of existing taxable temporary differences, future projected taxable income and tax-planning strategies. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. The Company’s analysis in determining the deferred tax asset valuation allowance involves management judgment and assumptions.
Share-Based Compensation
The Company maintains a share-based incentive plan that provides for the grant of stock options, stock awards, restricted stock units, LTIP units and other equity-based awards. Share-based compensation is measured at the estimated fair value of the award on the date of grant, adjusted for forfeitures as they occur, and are generally recognized as an expense on a straight-line basis over the longest vesting period for each grant for the entire award. An acceleration of expense recognition may occur in certain cases where the award recipient has met or will meet the retirement eligibility requirements prior to the applicable vesting date. The determination of fair value of these awards is subjective and involves significant estimates and assumptions including expected volatility of the Company's share price, expected dividend yield, expected term and assumptions of whether certain of these awards will achieve performance thresholds. Share-based compensation is included in general and administrative expenses in the consolidated statements of operations and comprehensive income and capitalized in buildings and other improvements in the consolidated balance sheets for certain employees that manage property developments, renovations and capital improvements.
Earnings Per Share
Basic earnings per share ("EPS") is computed by dividing the net income available to common stockholders by the weighted-average number of common shares outstanding for the period, excluding the weighted-average number of unvested share-based compensation awards outstanding during the period. Diluted EPS is calculated by dividing net income available to common stockholders by the weighted-average number of common shares outstanding during the period plus the effect of any dilutive securities. Any anti-dilutive securities are excluded from the diluted earnings per share calculation.
Segment Information
We allocate resources and assess operating performance based on individual hotels and consider each one of our hotels to be an operating segment. We combine each operating segment intoone reportable segment: investment in hotel properties.
Recently Issued Accounting Pronouncements
In December 2023, the Financial Accounting Standards Board issued Accounting Standard Update 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures ("ASU 2023-09"). This new guidance is designed to enhance the transparency and decision usefulness of income tax disclosures and recent updates are related to the rate reconciliation and income taxes paid disclosures, requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. The Company adopted the provisions of ASU 2023-09 as of January 1, 2025, which resulted in additional disclosures in the notes to its consolidated financial statements which have been applied to all prior periods presented on a retrospective basis.
In November 2024, the Financial Accounting Standards Board issued Accounting Standard Update 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40) ("ASU 2024-03"). This new guidances requires disclosure of additional information for certain income statement captions within the footnotes to the financial statements. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, with early adoption permitted. The Company is currently evaluating the impact of the new guidance on the disclosures to its consolidated financial statements.
- Revenues
The following represents total revenues disaggregated by primary geographical markets (as defined by STR, Inc. ("STR")) for the years ended December 31, 2025, 2024 and 2023 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| Primary Markets | 2025 | 2024 | 2023 |
| Orlando, FL | $146,186 | $136,074 | $132,035 |
| Houston, TX | 110,780 | 112,884 | 104,238 |
| San Diego, CA | 110,296 | 102,712 | 102,513 |
| Phoenix, AZ | 109,727 | 64,807 | 85,095 |
| Atlanta, GA | 72,062 | 68,970 | 64,393 |
| San Francisco/San Mateo, CA | 61,407 | 57,893 | 54,724 |
| Nashville, TN | 54,603 | 54,284 | 55,021 |
| Portland, OR | 47,374 | 49,440 | 48,330 |
| Dallas, TX | 44,533 | 77,135 | 71,909 |
| San Jose-Santa Cruz, CA | 44,114 | 40,320 | 38,103 |
| Other | 277,418 | 274,528 | 269,082 |
| Total | $1,078,500 | $1,039,047 | $1,025,443 |
- Investment Properties
Investment properties consists of the following (in thousands):
| December 31, 2025 | December 31, 2024 | |
|---|---|---|
| Land | $472,648 | $455,907 |
| Buildings and improvements | 2,726,657 | 2,720,997 |
| Finance lease assets | 6,704 | 2,000 |
| Furniture, fixtures and equipment | 378,437 | 426,032 |
| Construction in progress | 16,524 | 41,856 |
| $3,600,970 | $3,646,792 | |
| Less: accumulated depreciation | (1,098,972) | (1,054,704) |
| Net investment properties | $2,501,998 | $2,592,088 |
From time to time, the Company evaluates acquisition opportunities based on our investment criteria and/or the opportunistic disposition of our hotels in order to take advantage of market conditions or in situations where the hotels no longer fit within our strategic objectives.
Acquisitions
The Company did not acquire any hotels during the years ended December 31, 2025, 2024 or 2023.
In March 2025, the Company purchased the fee simple interest in the land associated with the ground lease at Hyatt Regency Santa Clara in Santa Clara, California for a purchase price of $25.4 million including transactions costs.
Dispositions
In February 2025, the Company entered into an agreement to sell the 545-room (unaudited) Fairmont Dallas, in Dallas, Texas for a sale price of $111.0 million. The sale closed in April 2025 resulting in a gain of $40.0 million. Net cash proceeds from the sale, after transaction closing costs and other credits, were $101.4 million.
In June 2024, the Company entered into an agreement to sell the 107-room (unaudited) Lorien Hotel & Spa, in Alexandria, Virginia for a sale price of $30.0 million. The sale closed in July 2024 resulting in a gain of $1.6 million. Net cash proceeds from the sale, after transaction closing costs, were $29.1 million.
No properties were sold during the year ended December 31, 2023.
The following represents the disposition details for the properties sold during the years ended December 31, 2025 and 2024 (in thousands, except rooms):
| Property | Date | Rooms (unaudited) | Gross Sale Price | Net Proceeds | Gain on Sale |
|---|---|---|---|---|---|
| Fairmont Dallas | 04/2025 | 545 | $111,000 | $101,404 | $39,953 |
| Total for the year ended December 31, 2025 | 545 | $111,000 | $101,404 | $39,953 | |
| Lorien Hotel & Spa | 07/2024 | 107 | $30,000 | $29,107 | $1,628 |
| Total for the year ended December 31, 2024 | 107 | $30,000 | $29,107 | $1,628 |
The operating results for the hotels sold during the years ended December 31, 2025 and 2024 are included in the Company's consolidated financial statements as part of continuing operations as these dispositions did not represent a strategic shift or have a major effect on the Company's results of operations.
- Intangible Assets
The following table summarizes the Company’s identified intangible assets and goodwill as of December 31, 2025 and 2024 (in thousands):
| December 31, 2025 | December 31, 2024 | |
|---|---|---|
| Intangible assets: | ||
| Acquired in-place lease intangibles | $— | $54 |
| Advance bookings | — | 235 |
| Accumulated amortization | — | (283) |
| Net intangible assets | $— | $6 |
| Goodwill | 4,850 | 4,850 |
| Total intangible assets, net of accumulated amortization | $4,850 | $4,856 |
The following table summarizes the amortization related to intangible assets for the years ended December 31, 2025 and 2024 (in thousands):
| Year Ended December 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Acquired in-place lease intangibles | $— | $3 |
| Advance bookings | $6 | $39 |
- Debt
Debt as of December 31, 2025 and 2024 consisted of the following (dollar amounts in thousands):
| Rate Type · Rate(1) · Maturity Date · December 31, 2025 · December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Mortgage Loans | |||||||
| Grand Bohemian Hotel Orlando, Autograph Collection | Fixed | (2) | 4.53% | 3/1/2026 | 52,034 | 53,306 | |
| Marriott San Francisco Airport Waterfront | Fixed | 4.63% | 5/1/2027 | 103,732 | 105,972 | ||
| Andaz Napa | Fixed | (3) | 5.72% | 1/19/2028 | 54,081 | 55,000 | |
| Total Mortgage Loans | 4.89% | (4) | $209,847 | $214,278 | |||
| Corporate Credit Facilities(5) | |||||||
| 2024 Initial Term Loan | Variable | (6) | 5.50% | 11/3/2028 | 225,000 | 225,000 | |
| 2024 Delayed Draw Term Loan | Variable | (6) | 5.50% | 11/3/2028 | 100,000 | — | |
| Revolving Credit Facility | Variable | (7) | 5.50% | 11/3/2028 | — | 10,000 | |
| Total Corporate Credit Facilities | $325,000 | $235,000 | |||||
| 2029 Senior Notes $500M | Fixed | 4.88% | 6/1/2029 | 500,000 | 500,000 | ||
| 2030 Senior Notes $400M | Fixed | 6.63% | 5/15/2030 | 400,000 | 400,000 | ||
| Loan premiums, discounts and unamortized deferred financing costs, net(8) | (11,966) | (14,575) | |||||
| Total Debt, net of loan premiums, discounts and unamortized deferred financing costs | 5.51% | (4) | $1,422,881 | $1,334,703 | |||
(1)The rates shown represent the annual interest rates as of December 31, 2025. The variable index for the corporate credit facilities is Term SOFR, subject to a 10 basis point credit spread adjustment and azero basis point floor, as further described below under "Corporate Credit Facilities."
(2)This mortgage loan was repaid in full in February 2026.
(3)A variable interest loan for which the interest rate has been fixed with an interest rate swap to Term SOFR through January 1, 2027.
(4)Represents the weighted-average interest rate as of December 31, 2025.
(5)In November 2024, the Company upsized and extended its corporate credit facility. The amended and restated credit facility consists of a $500 million revolving line of credit, a new $225 million term loan and a $100 million delayed draw term loan which was funded in January 2025. The amended and restated credit facility matures in November 2028 and can be extended by up totwo additionalsix-month periods. Pricing on the amended and restated credit facility remains the same.
(6)A variable interest loan for which the spread to Term SOFR varies based on the Company's leverage ratio, as further described below under "Corporate Credit Facilities."
(7)The spread to Term SOFR varies based on the Company’s leverage ratio, as further described below under “Corporate Credit Facilities.”
(8)Includes loan premiums, discounts and deferred financing costs, net of accumulated amortization.
Mortgage Loans
Of the total outstanding debt at December 31, 2025, none of the mortgage loans were recourse to the Company and the mortgage loan agreements require contributions to be made to FF&E reserves.
Corporate Credit Facilities
In January 2023, the Operating Partnership entered into a senior unsecured credit facility pursuant to a Revolving Credit and Term Loan Agreement, dated as of January 10, 2023 (the "2023 Credit Agreement"), by and among the Operating Partnership, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders and other parties thereto. In November 2024, XHR LP amended and restated the 2023 Credit Agreement to replace the credit facilities outstanding thereunder with a new $825 million senior unsecured credit facility comprised of a $500 million revolving line of credit (the “Revolving Credit Facility”), a $225 million term loan (the “2024 Initial Term Loan”), and a $100 million delayed draw term loan commitment (the loans to be extended thereunder, the “2024 Delayed Draw Term Loan” and, together with the 2024 Initial Term Loan, the "2024 Term Loans"), pursuant to an amended and restated revolving credit and term loan agreement with a syndicate of bank lenders, JPMorgan Chase Bank, N.A., as administrative agent, and the other parties thereto (the “Amended and Restated Credit Agreement”). A portion of the revolving loan commitments under the Amended and Restated Credit Agreement is available for the issuance of letters of credit in an amount not to exceed $25 million. The Amended and Restated Credit Agreement provides the Operating Partnership with the option to request an uncommitted increase in the revolving loan commitments and/or add an uncommitted term loan in an aggregate principal amount of $300 million. The Revolving Credit Facility matures in November 2028 and can be extended up totwo additionalsix-month periods. The Revolving Credit Facility’s interest rate is based, at the Company's option, on a pricing grid with a range of (i)145 to 275 basis points over the applicable term SOFR rate or (ii)45 to 175 basis points over the applicable alternative base rate, in each case as determined by the Company’s leverage ratio. The proceeds of the 2024 Initial Term Loan were used to refinance the Operating Partnership’s previously outstanding term loans.
In January 2025, the Company drew the 2024 Delayed Draw Term Loan and used a portion of the borrowing to repay the then outstanding balance on the Revolving Credit Facility. In accordance with the Amended and Restated Credit Agreement, the remaining proceeds may be used by the Company to refinance other indebtedness and for general working capital purposes. The 2024 Term Loans mature in November 2028, can be extended up totwo additionalsix-month periods, and bear interest rates consistent with the pricing grid on the Revolving Credit Facility.
In October 2025, the Operating Partnership entered into an Amendment No. 1 to the Amended and Restated Revolving Credit and Term Loan Agreement (the “First Amendment to Amended and Restated Credit Agreement”), pursuant to which interest payable pursuant to the Amended and Restated Credit Agreement was reduced by removing the 0.10% credit spread adjustment to the term SOFR therein.
As of December 31, 2025, there wasno outstanding balance on the Revolving Credit Facility. During the years ended December 31, 2025, 2024 and 2023, the Company incurred unused commitment fees under the then-applicable revolving credit facility of approximately $1.5 million, $1.4 million and $1.4 million, respectively. During the years ended December 31, 2025 and 2024, the Company incurred minimal interest on the Revolving Credit Facility. During the year ended December 31, 2023, the Company didnot incur interest expense on the then-applicable revolving line of credit.
Senior Notes
On May 27, 2021, the Operating Partnership entered into the indenture (the "2029 Notes Indenture") governing the $500 million of 4.875% Senior Notes due in 2029 (the "2029 Senior Notes"). On November 25, 2024, the Operating Partnership entered into the indenture (the "2030 Indenture" and together with the 2029 Notes Indenture, the "indentures") governing the $400 million of 6.625% Senior Notes due 2030 (the "2030 Senior Notes" and together with the 2029 Senior Notes, the "Senior Notes"). The net proceeds from the issuance of the 2030 Senior Notes, together with cash on hand, were used to redeem in full our outstanding $464.7 million aggregate principal of 6.375% Senior Notes due 2025 (the "2020 Senior Notes"). The indentures contain customary covenants that limit the Operating Partnership's ability and, in certain circumstances, the ability of its subsidiaries, to borrow money, create liens on assets, make distributions and pay dividends, redeem or repurchase stock, make certain types of investments, sell stock in certain subsidiaries, enter into agreements that restrict dividends or other payments from subsidiaries, enter into transactions with affiliates, issue guarantees of indebtedness, and sell assets or merge with other companies. These limitations are subject to a number of important exceptions and qualifications set forth in the indentures.
Financial Covenants
Our mortgage loans, Amended and Restated Credit Agreement and Senior Notes contain a number of covenants that restrict our ability to incur debt in excess of calculated amounts, restrict our ability to make distributions under certain circumstances and generally require us to maintain certain financial ratios, including, but not limited to, debt service coverage ratios and loan-to-value tests. Failure of the Company to comply with its financial covenants could result from, among other things, changes in its results of operations, the incurrence of additional debt or changes in general economic conditions. If the Company violates the financial covenants contained in any of its mortgage loans, the Amended and Restated Credit Agreement or Senior Notes described above, the Company may attempt to negotiate waivers or amend the terms of the applicable credit agreement with the lenders thereunder; however, the Company can make no assurance that it would be successful in any such negotiations or that, if successful in obtaining waivers or amendments, such amendments or waivers would be on terms attractive to the Company. If a default under the Amended and Restated Credit Agreement were to occur, the Company would potentially have to refinance the debt through additional debt financing, private or public offerings of debt securities or equity financings. If the Company is unable to refinance its debt on acceptable terms, including at maturity of the debt, it may be forced to dispose of hotel properties on disadvantageous terms, potentially resulting in losses that reduce cash flow from operating activities. If, at the time of any refinancing, prevailing interest rates or other factors result in higher interest rates upon refinancing, increases in interest expense would lower the Company’s cash flow and, consequently, cash available for distribution to its stockholders.
If the Company is unable to meet mortgage payment obligations, including the payment obligation upon maturity of the mortgage borrowing, the mortgage securing the specific property could be foreclosed upon or otherwise transferred to the mortgagee with a consequent loss of income and asset value to the Company. Further, a cash trap associated with a mortgage loan may limit the overall liquidity of the Company as cash from the hotel securing such mortgage would not be available for the Company to use.
As of December 31, 2025, the Company was in violation of a debt covenant on one mortgage loan. The Company has cured the violation by depositing a total of $5.5 million, inclusive of $2.7 million funded in 2024, in an interest-bearing escrow account held by the lender. As of December 31, 2025, the Company was in compliance with all other debt covenants, current on all loan payments and not otherwise in default under the Revolving Credit Facility, 2024 Term Loans, remaining mortgage loans or Senior Notes.
Debt Outstanding
Total debt outstanding as of December 31, 2025 and December 31, 2024 was $1,435 million and $1,339 million, respectively, and had a weighted-average interest rate of 5.51% and 5.54% per annum, respectively. The following table shows scheduled principal payments and debt maturities for the next five years and thereafter (in thousands):
| As ofDecember 31, 2025 · Weighted-AverageInterest Rate | ||
|---|---|---|
| 2026 | $55,381 | 4.56% |
| 2027 | 102,388 | 4.64% |
| 2028 | 377,078 | 5.53% |
| 2029 | 500,000 | 4.88% |
| 2030 | 400,000 | 6.63% |
| Thereafter | — | —% |
| Total Debt | $1,434,847 | 5.51% |
| Revolving Credit Facility (matures in 2028) | — | 5.50% |
| Loan premiums, discounts and unamortized deferred financing costs, net | (11,966) | — |
| Debt, net of loan premiums, discounts and unamortized deferred financing costs | $1,422,881 | 5.51% |
During the year ended December 31, 2024, the Company capitalized $12.1 million of deferred financing costs and expensed $1.8 million of legal fees and other third-party costs in connection with the corporate credit facility amendment and the issuance of the 2030 Senior Notes. During the year ended December 31, 2023, the Company capitalized $5.6 million of deferred financing costs and expensed $1.7 million of legal fees.
During the year ended December 31, 2024, in connection with the refinancing of the prior revolving line of credit and the redemption of the 2020 Senior Notes, the Company wrote off unamortized deferred financing costs of $2.0 million. During the year ended December 31, 2023, the Company wrote off deferred financing costs of $1.2 million. These amounts are included in loss on extinguishment of debt in the consolidated statements of operations and comprehensive income for the periods then ended.
- Derivatives
The Company primarily uses interest rate swaps as part of its interest rate risk management strategy for variable rate debt. As of December 31, 2025, the interest rate swap was designated as a cash flow hedge and involves the receipt of variable rate payments from a counterparty in exchange for making fixed rate payments over the life of the agreement without exchange of the underlying notional amount. Unrealized gains and losses of the hedging instruments are reported in other comprehensive income or loss on the consolidated statements of operations and comprehensive income. Amounts reported in accumulated other comprehensive income related to currently outstanding derivatives are recognized as an adjustment to income through interest expense as interest payments are made on the Company’s variable rate debt.
The derivative instrument held by the Company with the right of offset in a net asset position is included in other assets on the consolidated balance sheets. The following table summarizes the terms of the derivative financial instruments held by the Company as of December 31, 2025 and 2024, respectively (in thousands):
| December 31, 2025 · December 31, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Hedged Debt | Type | Fixed Rate | Index | Effective Date | Maturity | Notional Amounts | Estimated Fair Value | Notional Amounts | Estimated Fair Value |
| 2024 Initial Term Loan | Swap | 3.85% | 1-Month SOFR | 5/10/2023 | 2/10/2025 | $— | $— | $75,000 | $43 |
| 2024 Initial Term Loan | Swap | 3.87% | 1-Month SOFR | 5/10/2023 | 2/10/2025 | — | — | 50,000 | 27 |
| 2024 Initial Term Loan | Swap | 3.85% | 1-Month SOFR | 5/17/2023 | 2/17/2025 | — | — | 50,000 | 32 |
| 2024 Initial Term Loan | Swap | 3.86% | 1-Month SOFR | 5/17/2023 | 2/17/2025 | — | — | 25,000 | 16 |
| 2024 Initial Term Loan | Swap | 3.85% | 1-Month SOFR | 5/17/2023 | 2/17/2025 | — | — | 25,000 | 16 |
| Mortgage Debt | Swap | 3.22% | Daily SOFR | 6/1/2023 | 1/1/2027 | 55,000 | 91 | 55,000 | 832 |
| $55,000 | $91 | $280,000 | $966 | ||||||
The table below details the location in the consolidated financial statements of the gains and losses recognized on derivative financial instruments designated as cash flow hedges for the years ended December 31, 2025 and 2024, respectively (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 · 2024 | |||
| Effect of derivative instruments: · Location in Statement of Operations and Comprehensive Income: | |||
| Gain (loss) recognized in other comprehensive income | Unrealized gain (loss) on interest rate derivative instruments | $(169) | $2,517 |
| Gain reclassified from accumulated other comprehensive income to net income | Reclassification adjustment for amounts recognized in net income | $(706) | $(4,081) |
| Total interest expense in which effects of cash flow hedges are recorded | Interest expense | $86,722 | $80,882 |
The Company expects approximately $0.1 million will be reclassified from accumulated other comprehensive income as a reduction to interest expense in the next 12 months.
- Fair Value Measurements
The Company defines fair value based on the price that would be received upon sale of an asset or the exit price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company uses a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of three broad levels, which are described below:
Level 1 - Quoted prices for identical assets or liabilities in active markets that the entity has the ability to access.
Level 2 - Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
The Company has estimated the fair value of its financial and non-financial instruments using available market information and valuation methodologies it believes to be appropriate for these purposes. Considerable judgment and a high degree of subjectivity are involved in developing these estimates and, accordingly, they are not necessarily indicative of amounts that would be realized upon disposition.
For assets and liabilities measured at fair value on a recurring basis and non-recurring basis, quantitative disclosure of their fair value is included in the consolidated balance sheets as of December 31, 2025 and 2024 (in thousands):
| Fair Value Measurement Date | ||||
|---|---|---|---|---|
| December 31, 2025 · December 31, 2024 | ||||
| Location on Consolidated Balance Sheets/Description of Instrument | Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Observable Inputs(Level 2) | Significant Unobservable Inputs (Level 3) |
| Recurring measurements: | ||||
| Other assets | ||||
| Interest rate swaps(1) | $91 | $— | $966 | $— |
(1)Interest rate swap fair values are netted as applicable per the terms of the respective master netting agreements.
Recurring Measurements
The fair value of each derivative instrument is based on a discounted cash flow analysis of the expected cash flows under each arrangement. This analysis reflects the contractual terms of the derivative instrument, including the period to maturity, and utilizes observable market-based inputs, including interest rate curves and implied volatilities, which are classified within Level 2 of the fair value hierarchy. The Company also incorporates credit value adjustments to appropriately reflect each parties’ nonperformance risk in the fair value measurement, which utilizes Level 3 inputs such as estimates of current credit spreads. However, the Company has assessed that the credit valuation adjustments are not significant to the overall valuation of the derivatives and, as a result, its derivative valuations in their entirety are classified within Level 2 of the fair value hierarchy.
Financial Instruments Not Measured at Fair Value
The table below represents the fair value of financial instruments presented at carrying values in the consolidated balance sheets as of December 31, 2025 and 2024, (in thousands):
| December 31, 2025 | December 31, 2024 | |||
|---|---|---|---|---|
| Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |
| Total Mortgage and Term Loans | $534,847 | $525,495 | $439,278 | $425,429 |
| Senior Notes | 900,000 | 912,667 | 900,000 | 879,806 |
| Revolving Credit Facility | — | — | 10,000 | 9,602 |
| Total | $1,434,847 | $1,438,162 | $1,349,278 | $1,314,837 |
The Company estimated the fair value of its total debt, net of discounts, using a weighted-average effective interest rate of 5.80% and 6.08% per annum as of December 31, 2025 and 2024, respectively. The assumptions reflect the terms currently available to borrowers with credit profiles similar to the Company's. The Company has determined that its debt instrument valuations are classified in Level 2 of the fair value hierarchy.
At December 31, 2025 and 2024, the carrying amounts of certain of the Company’s 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 nature of these instruments and the recent acquisition of these items.
- Income Taxes
The Company elected to be taxed and operates in a manner management believes will allow it to continue to qualify as a REIT under the Code for federal income tax purposes. To qualify as a REIT, the Company must satisfy certain requirements related to, among other things, its sources of income, composition of its assets, amounts it distributes to its stockholders and diversity of its stock ownership. So long as the Company qualifies as a REIT, it generally will not be subject to U.S. federal income tax on REIT taxable income that is distributed annually to its stockholders. Accordingly, no provision for U.S. federal income taxes has been included in the consolidated financial statements for the years ended December 31, 2025, 2024 and 2023 related to REIT taxable income. If the Company fails to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, it will be subject to federal, state and local income tax on REIT taxable income at regular corporate tax rates and will not be eligible to re-elect REIT status for four years following the failure.
The Company is also subject to certain federal, state, and local taxes on its income and assets, including, (i) taxes on any undistributed income, (ii) taxes related to its TRS, (iii) certain state or local income taxes, (iv) franchise taxes, (v) property taxes and (vi) transfer taxes.
The Company has elected to treat certain of its consolidated subsidiaries (and may in the future elect to treat newly formed subsidiaries) as TRSs pursuant to the Code. TRSs may participate in non-real estate related activities and/or perform non-customary services for tenants and are subject to federal and state income tax at regular corporate tax rates. The Company’s hotels are leased, through its Operating Partnership, to certain subsidiaries of the Company’s TRS. Lease revenue at the Operating Partnership and lease expense from the TRS subsidiaries are eliminated in consolidation for financial statement purposes.
For the year ended December 31, 2025 the Company recognized an income tax expense of $1.4 million using an estimated federal and state statutory combined rate of 2.04%. The income tax expense was primarily related to current taxable income not offset with net operating loss carryforwards and state gross margins taxes levied on gross revenues.
For the year ended December 31, 2024, the Company recognized an income tax benefit of $3.7 million using an estimated federal and state statutory combined rate of 28.48%. The income tax benefit was primarily related to the release of a valuation allowance related to certain state deferred tax assets which was partially offset by current taxable income not offset with net operating loss carryforwards and state gross margins taxes levied on gross revenues.
For the year ended December 31, 2023, the Company recognized income tax expense of $1.4 million using an estimated federal and state statutory combined rate of 6.79%. The income tax expense was primarily related to current taxable income not offset with net operating loss carryforwards and state gross margins taxes levied on gross revenues.
The table below presents the provision for income taxes related to continuing operations as of December 31, 2025, 2024 and 2023 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Current: | |||
| Federal | $— | $— | $35 |
| State | (1,589) | (1,605) | (1,482) |
| Total current | $(1,589) | $(1,605) | $(1,447) |
| Deferred: | |||
| Federal | $— | $— | $— |
| State | 198 | 5,345 | — |
| Total deferred | $198 | $5,345 | $— |
| Total tax (provision) benefit | $(1,391) | $3,740 | $(1,447) |
The table below presents a reconciliation between the provision for income taxes and the amount computed by applying the federal statutory income tax rate to net income from continuing operations before income taxes for the years ended December 31, 2025, 2024 and 2023 (in thousands):
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||
| Amount | Percentage | Amount | Percentage | Amount | Percentage | |
| Provision for income taxes at statutory rate | $(14,341) | 21.00% | $(2,757) | 21.00% | $(4,477) | 21.00% |
| Change in federal valuation allowance | (2,738) | 4.01% | (5,987) | 45.60% | (2,721) | 12.76% |
| State and local income taxes, net of federal income tax effect(1) | (1,057) | 1.55% | 4,077 | (31.05)% | (1,171) | 5.49% |
| Other Adjustments: | ||||||
| Tax impact related to REIT operations | 16,798 | (24.60)% | 8,340 | (63.52)% | 6,850 | (32.13)% |
| Other | (53) | 0.08% | 67 | (0.52)% | 72 | (0.34)% |
| Total tax (provision) benefit | $(1,391) | 2.04% | $3,740 | (28.48)% | $(1,447) | 6.79% |
(1)For the year ended December 31, 2025, state taxes in Texas made up the majority (greater than 50%) of the tax effect in this category. For the year ended December 31, 2024, state taxes in California made up the majority (greater than 50%) of the tax effect in this category. For the year ended December 31, 2023, state taxes in Texas made up the majority (greater than 50%) of the tax effect in this category.
Net deferred tax assets and liabilities are included within other assets in the consolidated balance sheets and are attributed to the activity of the Company's TRS. The components of the deferred tax assets and liabilities at December 31, 2025 and 2024 were as follows (in thousands):
| December 31, 2025 | December 31, 2024 | |
|---|---|---|
| Net operating loss | $23,078 | $19,152 |
| Deferred income | 1,833 | 2,050 |
| Other | 238 | 130 |
| Total deferred tax assets | $25,149 | $21,332 |
| Less: Valuation allowance | (19,605) | (15,987) |
| Net deferred tax assets | $5,544 | $5,345 |
Income taxes paid (received) (net of refunds) for the years ended December 31, 2025, 2024 and 2023 were as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Federal | $— | $(2,237) | $(15,448) |
| State and local | 1,938 | 1,530 | 2,519 |
| Total income taxes paid (received) | $1,938 | $(707) | $(12,929) |
| Income taxes paid (received) (net of refunds) exceeded 5% of total income taxes paid (received) (net of refunds) in the following jurisdictions: | |||
| Florida | (170) | * | * |
| Oregon | 240 | 220 | * |
| City of Philadelphia | 427 | * | * |
| City of Portland | 185 | * | * |
| Texas | 1,100 | 919 | * |
- Jurisdiction below threshold for the period presented.
At December 31, 2025 and 2024, the Company had federal net operating loss carryforwards of $56.4 million and $42.8 million and established valuation allowances of $56.4 million and $42.8 million, respectively.
At December 31, 2025 and 2024, the Company had state net operating loss carryforwards of $213.4 million and $201.9 million and established valuation allowances of $124.4 million and $115.8 million, respectively.
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 available evidence, including future reversal of existing taxable temporary differences, future projected taxable income, and tax-planning strategies. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. The Company has considered various factors, including cumulative losses, future reversals of existing taxable temporary differences, projected future taxable income and tax-planning strategies when assessing the realizability of its deferred tax assets. During the year ended December 31, 2024, the Company had determined there is sufficient positive evidence to conclude it was more likely than not that a portion of the deferred tax assets related to certain state net operating loss carryforwards was realizable and therefore recorded a $5.3 million reduction in the related valuation allowance. Further, the amount of the deferred tax assets that continue to be considered unrealizable could change in the near-term.
Uncertain Tax Positions
The Company hadno unrecognized tax benefits as of or during the three-year period ended December 31, 2025. The Company expects no significant increases or decreases in unrecognized tax benefits due to changes in tax positions within one year of December 31, 2025. The Company has not recognized material interest expense or penalties relating to income taxes in the consolidated statements of operations and comprehensive income for the years ended December 31, 2025, 2024 and 2023 or in the consolidated balance sheets as of December 31, 2025 and 2024. As of December 31, 2025, the Company’s 2025, 2024 and 2023 tax years remain subject to examination by U.S. and various state tax jurisdictions.
- Stockholders' Equity
Common Stock
The Company maintains an "At-The-Market" ("ATM") program pursuant to an Equity Distribution Agreement ("ATM Agreement") with Wells Fargo Securities, LLC, Robert W. Baird & Co. Incorporated, Jefferies LLC, KeyBanc Capital Markets Inc. and Raymond James & Associates, Inc. In accordance with the terms of the ATM Agreement, the Company may from time to time offer and sell shares of its common stock having an aggregate offering price of up to $200 million. No shares were sold under the ATM Agreement during the years ended December 31, 2025, 2024 and 2023. As of December 31, 2025, $200 million of common stock remained available for issuance under the ATM Agreement. As of December 31, 2025 and 2024, the Company had accumulated offering related costs included in other assets on the consolidated balance sheets of $0.5 million and $0.4 million, respectively. These offering costs will be reclassified to additional paid in capital to offset proceeds from the sale of common stock. Any remaining accumulated offering costs will be written off when the current registration statement expires in August 2026.
The Board of Directors has authorized a stock repurchase program (the "Repurchase Program") resulting in authorization to repurchase common stock in the open market, in privately negotiated transactions or otherwise, including pursuant to Rule 10b5-1 plans. Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The Repurchase Program does not have an expiration date, may be suspended or discontinued at any time and does not obligate the Company to acquire any particular amount of shares.
During the year ended December 31, 2025,9,353,816 shares were repurchased under the Repurchase Program, at a weighted-average price of $12.87 per share for an aggregate purchase price of $120.4 million. During the year ended December 31, 2024,1,130,846 shares were repurchased under the Repurchase Program, at a weighted-average price of $14.02 per share for an aggregate purchase price of $15.8 million. During the year ended December 31, 2023,10,414,262 shares were repurchased under the Repurchase Program, at a weighted-average price of $12.74 per share for an aggregate purchase price of $132.7 million. As of December 31, 2025, the Company had approximately $97.5 million remaining under its share repurchase authorization.
Dividends
The Company declared dividends of $0.56 per share of common stock totaling $53.7 million during the year ended December 31, 2025 and $0.48 per common stock totaling $48.7 million during the year ended December 31, 2024. For income tax purposes, dividends paid per share on the Company's common stock during the years ended December 31, 2025 and 2024 were 100% taxable as ordinary income.
Non-Controlling Interest of Common Units in Operating Partnership
As of December 31, 2025, the Operating Partnership had 5,504,207 LTIP Units outstanding, representing a 5.6% partnership interest held by the limited partners. Of the 5,504,207 LTIP Units outstanding at December 31, 2025,2,817,894 LTIP Units had vested but had yet to be converted or redeemed. As of December 31, 2024, the Operating Partnership had 4,496,674 LTIP Units outstanding, representing a 4.2% partnership interest held by the limited partnership. Only vested LTIP Units may be converted to common units of the Operating Partnership, which in turn can be tendered for redemption per the terms of the partnership agreement.
During the year ended December 31, 2025,65,887 vested LTIP units were converted into common limited partnership units in the Operating Partnership ("Common Units") on aone-for-one basis and subsequently all 65,887 Common units were tendered to the Operating Partnership for redemption. At the Company's election,42,826 Common Units were redeemed for common stock and 23,061 Common Units were redeemed for cash totaling $0.3 million.
During the year ended December 31, 2024,42,826 vested LTIP Units were converted into common limited partnership units in the Operating Partnership ("Common Units") on aone-for-one basis and subsequently all 42,826 Common Units were tendered to the Operating Partnership for redemption. At the Company's election, all 42,826 Common Units were redeemed for cash totaling $0.7 million.
During the year ended December 31, 2023,333,278 vested LTIP Units were converted into common limited partnership units in the Operating Partnership on aone-for-one basis and subsequently all 333,278 Common Units were tendered to the Operating Partnership for redemption. At the Company's election,216,630 Common Units were redeemed for common stock and 116,648 Common Units were redeemed for cash totaling $1.4 million.
The Company declared distributions of $0.56 per LTIP Unit totaling $1.5 million during the year ended December 31, 2025 and $0.48 per LTIP Unit totaling $1.1 million during the year ended December 31, 2024.
- Earnings Per Share
Basic earnings per common share is calculated by dividing net income available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted earnings per common share is calculated by dividing net income or loss available to common stockholders by the weighted-average number of common shares outstanding during the period plus any shares that could potentially be outstanding during the period. Any anti-dilutive shares have been excluded from the diluted earnings per share calculation.
Unvested share-based awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and are included in the computation of earnings per share pursuant to the two-class method. Accordingly, distributed and undistributed earnings attributable to unvested share-based compensation have been excluded, as applicable, from net income available to common stockholders used in the basic and diluted earnings per share calculations.
Income or loss allocated to non-controlling interests in the Operating Partnership has been excluded from the numerator and Operating Partnership Units and LTIP Units in the Operating Partnership have been omitted from the denominator for the purpose of computing diluted earnings per share since including these amounts in the numerator and denominator would have no impact.
The following table reconciles net income attributable to common stockholders to basic and diluted earnings per share for the years ended December 31, 2025, 2024 and 2023 (in thousands, except share and per share data):
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Numerator: | |||
| Net income attributable to common stockholders | $63,088 | $16,143 | $19,142 |
| Dividends paid on unvested share-based compensation | (475) | (381) | (257) |
| Undistributed earnings attributable to unvested share-based compensation | (23) | — | — |
| Net income available to common stockholders | $62,590 | $15,762 | $18,885 |
| Denominator: | |||
| Weighted-average shares outstanding - Basic | 96,711,589 | 101,846,303 | 108,192,148 |
| Effect of dilutive share-based compensation | 451,286 | 425,091 | 220,337 |
| Weighted-average shares outstanding - Diluted | 97,162,875 | 102,271,394 | 108,412,485 |
| Basic and diluted earnings per share: | |||
| Net income per share available to common stockholders - basic and diluted | $0.64 | $0.15 | $0.17 |
- Share-Based Compensation
2015 Incentive Award Plan
On January 9, 2015, the Company adopted, and its former parent, InvenTrust Properties Corp. ("InvenTrust") as its sole common stockholder approved, the 2015 Incentive Award Plan (the "2015 Incentive Award Plan") effective as of February 2, 2015 (the date prior to the date of the Company's separation from InvenTrust), under which the Company may grant cash and equity incentive awards to eligible service providers in order to attract, motivate and retain the talent for which the Company competes. The plan allows for the grant of both share-based awards relating to the Company's common stock and partnership units (i.e. LTIP Units) in the Operating Partnership. As of December 31, 2025, the aggregate number of shares that may be issued under the 2015 Incentive Award Plan was 4,023,758.
Restricted Stock Unit Grants
The Compensation Committee of the Board of Directors approved the following awards of restricted stock units under the 2015 Incentive Award Plan for the years ended December 31, 2023, 2024 and 2025:
| Grant Date | Grant Description | Time-Based Grants | Performance-Based Grants | Weighted-AverageGrant Date Fair Value |
|---|---|---|---|---|
| February 2023 | 2023 Restricted Stock Units | 133,393 | 81,509 | $12.30 |
| February 2024 | 2024 Restricted Stock Units | 170,041 | 92,262 | $11.35 |
| February 2025 | 2025 Restricted Stock Units | 154,752 | 93,778 | $11.00 |
Each award of time-based Restricted Stock Units will vest as follows, subject to continued employment with the Company or its affiliates through each applicable vesting date: thirty-three percent (33%) on the first anniversary of the vesting commencement date, thirty-three percent (33%) on the second anniversary of the vesting commencement date, and thirty-four percent (34%) on the third anniversary of the vesting commencement date.
The performance-based Restricted Stock Units are designated twenty-five percent (25%) as absolute total stockholder return ("TSR") units and seventy-five percent (75%) as relative TSR share units. The absolute TSR share units vest based on achievement of varying levels of the Company's TSR over thethree-year performance period. The relative TSR share units vest based on the ranking of the Company's TSR as compared to a defined peer group over thethree-year performance period.
Vesting of performance-based Restricted Stock Units is also subject to continued employment with the Company or its affiliates through the applicable vesting date.
LTIP Unit Grants
LTIP Units are a class of limited partnership units in the Operating Partnership. Initially, the LTIP Units do not have full parity with common units of the Operating Partnership with respect to liquidating distributions. However, upon the occurrence of certain events described in the Operating Partnership's partnership agreement, the LTIP Units can over time achieve full parity with the common units for all purposes. If such parity is reached, vested LTIP Units may be converted into an equal number of common units on aone-for-one basis at any time at the request of the LTIP Unit holder or the general partner of the Operating Partnership. Common units are redeemable for cash based on the fair market value of an equivalent number of shares of the Company’s common stock, or, at the election of the Company, an equal number of shares of the Company’s common stock, each subject to adjustment in the event of stock splits, specified extraordinary distributions or similar events.
The Compensation Committee of the Board of Directors approved the issuance of the following awards under the 2015 Incentive Award Plan to certain executives for the years ended December 31, 2023, 2024 and 2025:
| Grant Date | Grant Description | Time-Based LTIP Units | Performance-Based Class A LTIP Units | Weighted-AverageGrant Date Fair Value |
|---|---|---|---|---|
| February 2023 | 2023 LTIP Units | 137,617 | 1,107,800 | $8.41 |
| February 2024 | 2024 LTIP Units | 149,221 | 1,201,212 | $7.48 |
| February 2025 | 2025 LTIP Units | 147,882 | 1,190,445 | $7.36 |
Each award of time-based LTIP Units will vest as follows, subject to continued employment with the Company or its affiliates through each applicable vesting date: thirty-three percent (33%) on the first anniversary of the vesting commencement date, thirty-three percent (33%) on the second anniversary of the vesting commencement date, and thirty-four percent (34%) on the third anniversary of the vesting commencement date.
A portion of each award of Class A LTIP Units are designated as a number of base units. The base units are designated twenty-five percent (25%) as absolute TSR base units and vest based on achievement of varying levels of the Company’s TSR over thethree-year performance period. The other seventy-five percent (75%) of the base units are designated as relative TSR base units and vest based on the ranking of the Company’s TSR as compared to a defined peer group over thethree-year performance period. Vesting of Class A LTIP Units is also subject to continued employment with the Company or its affiliates through the applicable vesting date.
Pursuant to the Director Compensation Program, the Company approved the issuance of the following fully vested LTIP Units under the 2015 Incentive Award Plan to the Company's non-employee directors for the years ended December 31, 2023, 2024 and 2025:
| Grant Date | Grant Description | Time-Based Grants | Grant Date Fair Value |
|---|---|---|---|
| May 2023 | 2023 LTIP Units | 56,917 | $12.30 |
| May 2024 | 2024 LTIP Units | 47,362 | $14.78 |
| May 2025 | 2025 LTIP Units | 56,819 | $12.32 |
LTIP Units (other than unvested Class A LTIP Units), whether vested or unvested, receive the same quarterly per-unit distributions as common units in the Operating Partnership, which equal the per-share distributions on the common stock of the Company. Class A LTIP Units that have not satisfied the applicable performance vesting conditions receive a quarterly per-unit distribution equal to ten percent (10%) of the distribution paid on common units in the Operating Partnership.
The following is a summary of the unvested incentive awards under the 2015 Incentive Award Plan as of December 31, 2025 and 2024:
| 2015 Incentive Award Plan Restricted Stock Units | 2015 Incentive Award Plan LTIP Units(1) | Total | |
|---|---|---|---|
| Unvested as of December 31, 2023 | 316,500 | 2,160,198 | 2,476,698 |
| Granted | 262,303 | 1,397,795 | 1,660,098 |
| Vested(2) | (93,913) | (332,755) | (426,668) |
| Expired | (34,868) | (640,295) | (675,163) |
| Forfeited | (17,868) | — | (17,868) |
| Unvested as of December 31, 2024 | 432,154 | 2,584,943 | 3,017,097 |
| Granted | 248,530 | 1,395,146 | 1,643,676 |
| Vested(2) | (212,453) | (972,050) | (1,184,503) |
| Expired | (18,280) | (321,726) | (340,006) |
| Unvested as of December 31, 2025 | 449,951 | 2,686,313 | 3,136,264 |
| Weighted-average fair value of unvested shares/units | $10.98 | $7.43 | $7.94 |
(1)Includes time-based LTIP Units and performance-based Class A LTIP Units.
(2)During the years ended December 31, 2025 and 2024,57,669 and 25,521 shares of common stock, respectively, were withheld by the Company upon the settlement of the applicable awards in order to satisfy federal and state tax withholding requirements on the vesting of Restricted Stock Units under the 2015 Incentive Award Plan.
The grant date fair value of the time-based Restricted Stock Units and time-based LTIP Units is determined based on the closing price of the Company’s common stock on the grant date. The grant date fair value of performance-based units is determined based on a Monte Carlo simulation method with the following assumptions:
| Performance Award Grant Date | Percentage of Total Award | Grant Date Fair Value by Component | Volatility | Interest Rate | Dividend Yield |
|---|---|---|---|---|---|
| Absolute TSR Restricted Stock Units | 25% | $8.89 | 43.56% | 4.58% - 5.11% | 2.80% |
| Relative TSR Restricted Stock Units | 75% | $9.08 | 43.56% | 4.58% - 5.11% | 2.80% |
| Absolute TSR Class A LTIP Units | 25% | $8.89 | 43.56% | 4.58% - 5.11% | 2.80% |
| Relative TSR Class A LTIP Units | 75% | $8.81 | 43.56% | 4.58% - 5.11% | 2.80% |
| Absolute TSR Restricted Stock Units | 25% | $7.75 | 46.86% | 4.57% - 5.31% | 3.01% |
| Relative TSR Restricted Stock Units | 75% | $7.74 | 46.86% | 4.57% - 5.31% | 3.01% |
| Absolute TSR Class A LTIP Units | 25% | $7.81 | 46.86% | 4.57% - 5.31% | 3.01% |
| Relative TSR Class A LTIP Units | 75% | $7.75 | 46.86% | 4.57% - 5.31% | 3.01% |
| Absolute TSR Restricted Stock Units | 25% | $7.08 | 46.70% | 4.25% - 4.32% | 4.29% |
| Relative TSR Restricted Stock Units | 75% | $7.79 | 46.70% | 4.25% - 4.32% | 4.29% |
| Absolute TSR Class A LTIP Units | 25% | $7.17 | 46.70% | 4.25% - 4.32% | 4.29% |
| Relative TSR Class A LTIP Units | 75% | $7.81 | 46.70% | 4.25% - 4.32% | 4.29% |
Compensation expense related to time-based Restricted Stock Units and time-based LTIP Units is generally recognized on a straight-line basis over the vesting period and compensation expense related to performance-based units is generally recognized on a straight-line basis over the performance period. An acceleration of compensation expense recognition may occur in certain cases where the award recipient has met or will meet the retirement eligibility requirements prior to the vesting date.
The absolute and relative total stockholder returns are market conditions as defined by Accounting Standards Codification 718, Compensation - Stock Compensation ("ASC 718"). Market conditions include provisions wherein the vesting condition is met through the achievement of a specific value of the Company’s common stock, which is total stockholder return in this case. Market conditions differ from other performance awards under ASC 718 in that the probability of attaining the condition (and thus vesting of units or shares) is reflected in the initial grant date fair value of the award.
Accordingly, it is not appropriate to reconsider the probability of vesting in the award subsequent to the initial measurement of the award, nor is it appropriate to reverse any of the expense if the condition is not met. As such, once the expense for these awards is measured, the expense must be recognized over the vesting period regardless of whether the target is met, or at what level the target is met. Expense may only be reversed if the holder of the instrument forfeits the award as a result of the holder's termination of service to the Company prior to vesting.
For the year ended December 31, 2025, the Company recognized approximately $12.4 million of share-based compensation expense (net of forfeitures) related to Restricted Stock Units and LTIP Units provided to certain of its executive officers and corporate employees. In addition, for the year ended December 31, 2025, the Company recognized $0.7 million of share-based compensation expense related to grants to its non-employee directors and capitalized approximately $0.7 million (net of forfeitures) related to Restricted Stock Units provided to certain other employees who oversee development and capital projects on behalf of the Company. As of December 31, 2025, there was $10.9 million of total unrecognized compensation costs related to unvested Restricted Stock Units, Class A LTIP Units and Time-Based LTIP Units issued under the 2015 Incentive Award Plan, which are expected to be recognized over a remaining weighted-average period of 1.66 years.
For the year ended December 31, 2024, the Company recognized approximately $13.0 million of share-based compensation expense (net of forfeitures) related to Restricted Stock Units and LTIP Units provided to certain of its executive officers and corporate employees. In addition, for the year ended December 31, 2024, the Company recognized $0.7 million of share-based compensation expense related to grants to its non-employee directors and capitalized approximately $0.6 million (net of forfeitures) related to Restricted Stock Units provided to certain other employees who oversee development and capital projects on behalf of the Company.
For the year ended December 31, 2023, the Company recognized approximately $12.5 million of share-based compensation expense (net of forfeitures) related to Restricted Stock Units and LTIP Units provided to certain of its executive officers and corporate employees. In addition, during the year ended December 31, 2023, the Company recognized $0.7 million of share-based compensation related to the grants to the Board of Directors and capitalized approximately $0.4 million (net of forfeitures) related to Restricted Stock Units provided to other employees who oversee development and capital projects on behalf of the Company.
- Leases
The Company leases real property, land and equipment under operating and finance leases.
The following is a summary of the Company's lease related assets and liabilities as of December 31, 2025 and 2024 (dollar amounts in thousands):
| Consolidated Balance Sheet Classification | December 31, 2025 | December 31, 2024 | |
|---|---|---|---|
| Assets: | |||
| Operating lease assets, net | Other assets | $12,281 | $16,807 |
| Finance leases assets, net(1) | Net investment properties | 5,787 | 1,267 |
| Total lease assets | $18,068 | $18,074 | |
| Liabilities: | |||
| Operating lease liabilities | Other liabilities | $11,103 | $17,686 |
| Finance lease liabilities | Finance lease liabilities | 7,606 | 1,971 |
| Total lease liabilities | $18,709 | $19,657 | |
(1)Finance lease assets are net of accumulated amortization of approximately $0.9 million and $0.7 million as of December 31, 2025 and 2024, respectively.
The following is a summary of the Company's weighted-average remaining lease term and weighted-average discount rate as of December 31, 2025:
| December 31, 2025 | |
|---|---|
| Weighted-average remaining lease term: | |
| Operating leases(1) | 24 years |
| Finance leases | 52 years |
| Weighted-average discount rate: | |
| Operating leases | 5.72% |
| Finance leases | 8.44% |
(1) The weighted-average remaining lease term including all available extension options is approximately 55 years.
The following table sets forth the lease costs related to the Company’s operating and finance leases included in the consolidated statements of operations and comprehensive income for the years ended December 31, 2025, 2024 and 2023 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Operating lease costs | $1,246 | $2,171 | $2,148 |
| Finance lease costs: | |||
| Amortization of lease assets | 184 | 67 | 67 |
| Interest on lease liabilities | 544 | 228 | 210 |
| Variable lease costs | 2,680 | 4,402 | 4,190 |
| Total lease costs | $4,654 | $6,868 | $6,615 |
Operating lease costs and variable lease costs are primarily included in ground lease expense, real estate taxes, personal property taxes and insurance and general and administrative expenses in the consolidated statements of operations and comprehensive income. Amortization of finance lease right-of-use assets is included in depreciation and amortization and interest on finance lease liabilities is included in interest expense in the consolidated statements of operations and comprehensive income.
The following table sets forth supplemental cash flow information as of December 31, 2025 and 2024 (in thousands):
| December 31, 2025 | December 31, 2024 | |
|---|---|---|
| Right-of-use assets obtained in exchange for new lease liabilities: | ||
| Finance leases | $3,016 | — |
The following table shows the remaining lease payments, including reasonably certain extensions for each of the next five years and thereafter reconciled to the operating lease liabilities and finance lease liabilities included in the Company's consolidated balance sheet as of December 31, 2025 (in thousands):
| Operating Leases · Finance Leases | ||
|---|---|---|
| 2026 | $1,444 | $659 |
| 2027 | 1,459 | 659 |
| 2028 | 1,342 | 659 |
| 2029 | 953 | 659 |
| 2030 | 914 | 659 |
| Thereafter | 15,778 | 29,280 |
| Total undiscounted lease payments | $21,890 | $32,575 |
| Less imputed interest | (10,787) | (24,969) |
| Lease liability | $11,103 | $7,606 |
- Commitments and Contingencies
Management and Franchise Agreements
In order to maintain its qualification as a REIT, the Company cannot directly or indirectly operate any of its hotels. The Company leases each hotel to TRS lessees, which in turn engages property managers to manage the hotels. Each hotel is operated pursuant to a hotel management agreement with an independent third-party hotel management company.
Pursuant to the hotel management agreements, the management company controls the day-to-day operation of each hotel, and the Company is granted limited approval rights with respect to certain of the management company’s actions. The hotel management agreements typically contain a two-tiered fee structure, wherein the management company receives a base management fee and, if certain financial thresholds are exceeded, an incentive management fee. Many hotel management agreements also require the maintenance of a capital reserve fund based on a percentage of hotel revenues to be used for capital expenditures to maintain the quality of the hotels.
Management agreements for brand-managed hotels have terms generally ranging from 10 to 30 years and allow forone or more renewal periods at the option of the hotel manager. Assuming all renewal periods are exercised, the average remaining term is approximately 25 years. Management agreements for franchised hotels generally contain initial terms between 15 and 20 years with an average remaining term of approximately four years; none of these agreements contemplate renewal or extension of the initial term.
The Company is generally limited in its ability to sell, lease or otherwise transfer hotels unless (i) the transferee assumes the related hotel management agreement or enters into a new agreement with the management company or (ii) fee to the management company to terminate the agreement is paid. However, most agreements include owner rights to terminate the agreements on the basis of the manager’s failure to meet certain performance-based metrics. Typically, these criteria are subject to the manager’s ability to ‘cure’ and avoid termination by payment to the Company of specified deficiency amounts (or, in some instances, waiver of the right to receive specified future management fees).
Franchise agreements generally have initial terms of 20 years, with an average remaining initial term of approximately seven years. The franchise agreements require royalty fees based on a percentage of gross rooms revenue and, for certain hotels, an additional fee based on a percentage of gross food and beverage revenue. In addition, franchise agreements require fees for marketing, reservation or other program fees based on a percentage of gross rooms revenue. Many franchise agreements also require the maintenance of a capital reserve fund based on a percentage of hotel revenues to be used for capital expenditures to maintain the quality of the hotels.
For the years ended December 31, 2025, 2024, and 2023, the Company incurred management and franchise fee expenses of $38.9 million, $36.5 million and $35.2 million, respectively, which are included on the consolidated statements of operations and comprehensive income for the periods then ended.
Reserve Requirements
Certain franchise and management agreements require the Company to reserve funds relating to replacements and renewals of the hotels' furniture, fixtures and equipment. As of December 31, 2025 and 2024, the Company had a balance of $70.3 million and $58.9 million, respectively, in reserves for such future improvements. These amounts are included in restricted cash and escrows on the consolidated balance sheets as of December 31, 2025 and 2024, respectively.
Renovation and Construction Commitments
As of December 31, 2025, the Company had various contracts outstanding with third-parties in connection with the renovation of certain of its hotel properties. The remaining commitments under these contracts at December 31, 2025 totaled $11.7 million.
Legal
The Company is subject, from time to time, to various legal proceedings and claims that arise in the ordinary course of business. While the resolution of these matters cannot be predicted with certainty, management believes, based on currently available information, that the final outcome of such matters will not have a material adverse effect on the financial condition of the Company.
- Segment Reporting
The Company invests in uniquely positioned luxury and upper upscale hotels and resorts with a focus on the top 25 lodging markets as well as key leisure destinations in the United States and manages its business activities on a consolidated basis. The Company has identified its Chief Executive Officer as its Chief Operating Decision Maker ("CODM"). The CODM evaluates performance, allocates capital resources and manages the overall investing strategy of each hotel individually. Further, the Company considers each hotel to be an operating segment and aggregates each operating segment intoone reportable segment. Each hotel in this reportable segment derives revenues from the sale of room nights at hotel properties, food and beverage revenues and ancillary revenue such as parking, resort or destination amenity fees, golf, spa services and other guest services and tenant leases. Further, each operating segment follows the same accounting policies as those described in Note 2. The measure of segment assets is reported on the balance sheet as total consolidated assets.
The CODM uses Hotel Earnings Before Interest, Taxes, Depreciation and Amortization (“Hotel EBITDA”) to evaluate income generated from segment assets (return on assets) in deciding whether to reinvest profits into the reportable segment or into other areas, such as for acquisitions, share repurchases, payment of dividends and other corporate expenditures. The CODM also uses Hotel EBITDA to monitor budgeted versus actual operating results and to facilitate comparisons of operating performance between periods and between competitors.
The following table presents Segment Hotel EBITDA for the years ended December 31, 2025, 2024 and 2023 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Revenues: | |||
| Rooms revenues | $596,536 | $597,097 | $588,278 |
| Food and beverage revenues | 380,269 | 350,738 | 354,114 |
| Other revenues | 101,695 | 91,212 | 83,051 |
| Total revenues | $1,078,500 | $1,039,047 | $1,025,443 |
| Expenses: | |||
| Rooms expenses | 153,646 | 152,133 | 145,274 |
| Food and beverage expenses | 254,305 | 241,186 | 235,961 |
| Other direct expenses | 27,500 | 25,009 | 23,467 |
| Undistributed expenses(1) | 264,382 | 266,216 | 255,487 |
| Management and franchise fees | 38,900 | 36,507 | 35,235 |
| Real estate taxes, personal property taxes and insurance | 50,823 | 53,140 | 50,491 |
| Lease/rent expense | 1,194 | 1,157 | 1,183 |
| Ground lease expense | 1,757 | 3,232 | 3,069 |
| Owner repairs & maintenance | 182 | 140 | 281 |
| Other fixed expenses | 6,485 | 6,338 | 3,676 |
| Gain on business interruption insurance | (510) | (2,338) | (218) |
| Segment Hotel EBITDA | $279,836 | $256,327 | $271,537 |
| Segment Hotel EBITDA Margin | 25.9% | 24.7% | 26.5% |
(1)Primarily includes costs related to general and administrative, sales and marketing, repairs and maintenance, utilities and information technology.
The following table presents Segment Hotel EBITDA reconciled to net income before income taxes for the years ended December 31, 2025, 2024 and 2023 (in thousands):
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Segment Hotel EBITDA | $279,836 | $256,327 | $271,537 |
| Adjustments and reconciling items: | |||
| Depreciation and amortization | (130,721) | (128,749) | (132,023) |
| General and administrative expenses | (36,792) | (36,245) | (37,219) |
| Other operating expenses | (4,507) | (3,830) | (3,088) |
| Impairment and other losses | (279) | (520) | — |
| Gain on sale of investment properties | 39,953 | 1,628 | — |
| Other income | 7,522 | 9,251 | 8,300 |
| Interest expense | (86,722) | (80,882) | (84,997) |
| Loss on extinguishment of debt | — | (3,850) | (1,189) |
| Net income before income taxes | $68,290 | $13,130 | $21,321 |
- Subsequent Events
| Initial Cost (A) · Gross amount at which carried at end of period (B) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Encumbrance | Land | Buildings and Improvements | Adjustments to Land Basis (C) | Adjustments to Basis (C) | Land and Improvements | Buildings and Improvements | Total (D) | Accumulated Depreciation (E,F) | Year of Original Construction | Date of Acquisition | Life on Which Depreciation in Latest Income Statement is Computed (F) |
| Andaz NapaNapa, CA | $54,081 | $10,150 | $57,012 | $— | $(9,288) | $10,150 | $47,724 | $57,874 | $18,713 | 2009 | 9/20/2013 | 5 - 30 years |
| Andaz San DiegoSan Diego, CA | — | 6,949 | 43,430 | — | 3,847 | 6,949 | 47,277 | 54,226 | 20,460 | 1914 | 3/4/2013 | 5 - 30 years |
| Andaz SavannahSavannah, GA | — | 2,680 | 38,212 | — | 2,997 | 2,680 | 41,209 | 43,889 | 18,814 | 2009 | 9/10/2013 | 5 - 30 years |
| Bohemian Hotel Savannah, Autograph CollectionSavannah, GA | — | 2,300 | 24,240 | — | 2,427 | 2,300 | 26,667 | 28,967 | 10,812 | 2009 | 8/9/2012 | 5 - 30 years |
| Buckhead Atlanta Restaurant LeaseAtlanta, GA | — | 364 | 2,349 | — | 24 | 364 | 2,373 | 2,737 | 824 | 2008 | 12/7/2018 | 5 - 30 years |
| Fairmont PittsburghPittsburgh, PA | — | 3,378 | 27,101 | — | 6,396 | 3,378 | 33,497 | 36,875 | 10,767 | 2010 | 9/26/2018 | 5 - 30 years |
| Grand Bohemian Hotel Charleston, Autograph CollectionCharleston, SC | — | 4,550 | 26,582 | — | (730) | 4,550 | 25,852 | 30,402 | 8,818 | 2015 | 8/27/2015 | 5 - 30 years |
| Grand Bohemian Hotel Mountain Brook, Autograph CollectionMountain Brook, AL | — | 2,000 | 42,246 | — | (3,189) | 2,000 | 39,057 | 41,057 | 13,679 | 2015 | 10/22/2015 | 5 - 30 years |
| Grand Bohemian Hotel Orlando, Autograph CollectionOrlando, FL | 52,034 | 7,739 | 75,510 | — | 21,030 | 7,739 | 96,540 | 104,279 | 37,031 | 2001 | 12/27/2012 | 5 - 30 years |
| Grand Hyatt Scottsdale ResortScottsdale, AZ | — | 71,211 | 145,600 | — | 157,245 | 71,211 | 302,845 | 374,056 | 73,548 | 1987 | 10/3/2017 | 5 - 30 years |
| Hyatt Centric Key West Resort & SpaKey West, FL | — | 40,986 | 34,529 | — | 9,429 | 40,986 | 43,958 | 84,944 | 16,753 | 1988 | 11/15/2013 | 5 - 30 years |
| Hyatt Regency Grand CypressOrlando, FL | — | 17,867 | 183,463 | — | 65,709 | 17,867 | 249,172 | 267,039 | 92,726 | 1984 | 5/26/2017 | 5 - 30 years |
| Hyatt Regency Portland at the Oregon Convention CenterPortland, OR | — | 24,669 | 161,931 | (1,322) | (7,724) | 23,347 | 154,207 | 177,554 | 42,408 | 2019 | 12/17/2019 | 5 - 30 years |
| Hyatt Regency Santa ClaraSanta Clara, CA | — | 25,441 | 100,227 | — | 12,363 | 25,441 | 112,590 | 138,031 | 43,961 | 1986 | 9/20/2013 | 5 - 30 years |
| Key West Bottling Court Retail CenterKey West, FL | — | 4,144 | 2,682 | — | 1,020 | 4,144 | 3,702 | 7,846 | 1,170 | 1953 | 11/25/2014 | 5 - 30 years |
| Initial Cost (A) · Gross amount at which carried at end of period (B) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Encumbrance | Land | Buildings and Improvements | Adjustments to Land Basis (C) | Adjustments to Basis (C) | Land and Improvements | Buildings and Improvements | Total (D) | Accumulated Depreciation (E,F) | Year of Original Construction | Date of Acquisition | Life on Which Depreciation in Latest Income Statement is Computed (F) |
| Kimpton Canary Hotel Santa BarbaraSanta Barbara, CA | — | 22,361 | 57,822 | — | 5,763 | 22,361 | 63,585 | 85,946 | 21,613 | 2005 | 7/16/2015 | 5 - 30 years |
| Kimpton Hotel Monaco Salt Lake CitySalt Lake City, UT | — | 1,777 | 56,156 | — | 14,203 | 1,777 | 70,359 | 72,136 | 24,802 | 1924 | 11/1/2013 | 5 - 30 years |
| Kimpton Hotel Palomar PhiladelphiaPhiladelphia, PA | — | 9,060 | 90,909 | — | (5,591) | 9,060 | 85,318 | 94,378 | 30,476 | 1929 | 7/28/2015 | 5 - 30 years |
| Kimpton RiverPlace HotelPortland, OR | — | 18,322 | 46,664 | — | 1,938 | 18,322 | 48,602 | 66,924 | 17,204 | 1985 | 7/16/2015 | 5 - 30 years |
| Loews New Orleans HotelNew Orleans, LA | — | 3,529 | 70,652 | — | 9,660 | 3,529 | 80,312 | 83,841 | 31,338 | 1972 | 10/11/2013 | 5 - 30 years |
| Marriott Dallas DowntownDallas, TX | — | 6,300 | 45,158 | — | 23,952 | 6,300 | 69,110 | 75,410 | 34,548 | 1980 | 9/30/2010 | 5 - 30 years |
| Marriott San Francisco Airport WaterfrontSan Francisco, CA | 103,732 | 36,700 | 72,370 | — | 19,180 | 36,700 | 91,550 | 128,250 | 40,592 | 1985 | 3/23/2012 | 5 - 30 years |
| Marriott Woodlands Waterway Hotel & Convention CenterWoodlands, TX | — | 5,500 | 98,886 | — | 43,487 | 5,500 | 142,373 | 147,873 | 83,004 | 2002 | 11/21/2007 | 5 - 30 years |
| Park Hyatt Aviara Resort, Golf Club & SpaCarlsbad, CA | — | 33,252 | 135,320 | — | 87,255 | 33,252 | 222,575 | 255,827 | 71,340 | 1997 | 11/20/2018 | 5 - 30 years |
| Renaissance Atlanta Waverly Hotel & Convention CenterAtlanta, GA | — | 6,834 | 90,792 | — | 15,630 | 6,834 | 106,422 | 113,256 | 45,595 | 1983 | 3/23/2012 | 5 - 30 years |
| Royal Palms Resort & Spa, The Unbound Collection by HyattPhoenix, AZ | — | 33,912 | 50,205 | — | 10,959 | 33,912 | 61,164 | 95,076 | 23,701 | 1929 | 10/3/2017 | 5 - 30 years |
| The Ritz-Carlton, DenverDenver, CO | — | 15,132 | 84,145 | — | 18,032 | 15,132 | 102,177 | 117,309 | 31,509 | 1982 | 8/24/2018 | 5 - 30 years |
| The Ritz-Carlton, Pentagon CityArlington, VA | — | — | 103,568 | — | 17,744 | — | 121,312 | 121,312 | 43,776 | 1990 | 10/4/2017 | 5 - 30 years |
| W NashvilleNashville, TN | — | 36,374 | 295,857 | — | 5,857 | 36,374 | 301,714 | 338,088 | 53,791 | 2021 | 3/29/2022 | 5 - 30 years |
| Waldorf Astoria Atlanta BuckheadAtlanta, GA | — | 8,385 | 49,115 | — | 13,922 | 8,385 | 63,037 | 71,422 | 18,772 | 2008 | 12/7/2018 | 5 - 30 years |
| Initial Cost (A) · Gross amount at which carried at end of period (B) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Encumbrance | Land | Buildings and Improvements | Adjustments to Land Basis (C) | Adjustments to Basis (C) | Land and Improvements | Buildings and Improvements | Total (D) | Accumulated Depreciation (E,F) | Year of Original Construction | Date of Acquisition | Life on Which Depreciation in Latest Income Statement is Computed (F) |
| Westin Galleria HoustonHouston, TX | — | 7,842 | 112,850 | — | 35,372 | 7,842 | 148,222 | 156,064 | 64,887 | 1977 | 8/22/2013 | 5 - 30 years |
| Westin Oaks Houston at the GalleriaHouston, TX | — | 4,262 | 96,090 | — | 27,730 | 4,262 | 123,820 | 128,082 | 51,540 | 1971 | 8/22/2013 | 5 - 30 years |
| Totals | $209,847 | $473,970 | $2,521,673 | $(1,322) | $606,649 | $472,648 | $3,128,322 | $3,600,970 | $1,098,972 | |||
Notes:
(A)The initial cost to the Company represents the original purchase price of the property, including amounts incurred subsequent to acquisition which were contemplated at the time the property was acquired.
(B)The aggregate cost of real estate owned at December 31, 2025 for federal income tax purposes was approximately $4,015 million (unaudited).
(C)Cost capitalized subsequent to acquisition includes payments under master lease agreements as well as additional tangible costs associated with investment properties, including any earn-out of tenant space. Impairment charges and write-offs of fully depreciated assets are recorded as a reduction in the basis.
(D)Reconciliation of real estate owned (includes continuing operations and operations of assets classified as held for sale):
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Balance at January 1 | $3,646,792 | $3,560,018 | $3,549,321 |
| Acquisitions | 25,441 | — | — |
| Capital improvements | 77,422 | 151,839 | 126,486 |
| Disposals and write-offs | (148,685) | (65,065) | (115,789) |
| Balance at December 31 | $3,600,970 | $3,646,792 | $3,560,018 |
(E)Reconciliation of accumulated depreciation (includes continuing operations and operations of assets classified as held for sale):
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Balance at January 1 | $1,054,704 | $963,719 | $946,386 |
| Depreciation expense, continuing operations | 130,501 | 128,424 | 131,504 |
| Disposals and write-offs | (86,233) | (37,439) | (114,171) |
| Balance at December 31 | $1,098,972 | $1,054,704 | $963,719 |
(F)Depreciation is computed based upon the following estimated lives:
| Buildings and improvements | 30 years | ||
|---|---|---|---|
| Tenant improvements | Life of the Lease | ||
| Furniture, fixtures and equipment | 5 years | - | 15 years |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.