| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 117.0000 | | | | | $ | 596,700,000 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 4.3875 | | | | | $ | 22,376,250 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 112.6125 | | | | | $ | 574,323,750 | | |
| |
BofA Securities
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
| |
Wells Fargo Securities
|
|
| |
Deutsche Bank Securities
|
| | BTIG | |
| |
Credit Agricole CIB
|
| | Scotiabank | | |
SMBC Nikko
|
| |
Raymond James
|
|
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-5 | | | |
| | | | | | S-7 | | | |
| | | | | | S-10 | | | |
| | | | | | S-11 | | | |
| | | | | | S-13 | | | |
| | | | | | S-21 | | | |
| | | | | | S-21 | | | |
| | | | | | S-21 | | | |
| | | | | | S-21 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 17 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | |
| |
Occupancy(1)
|
| | | | 69.3% | | |
| |
Average Daily Rate or ADR(1)
|
| | | $ | 366 | | |
| |
Revenue per Available Room or RevPAR(1)
|
| | | $ | 253 | | |
| |
Total RevPAR(1)
|
| | | $ | 624 | | |
| | | |
Year ended
December 31, 2025 |
| |||
|
Net Income
|
| | | $ | 2,486 | | |
|
Interest Expense, net
|
| | | | 61,686 | | |
|
Depreciation and Amortization
|
| | | | 39,844 | | |
|
Non-Operating Items Related to Ownership Structure
|
| | | | 2,169 | | |
|
Adjusted EBITDAre(2)(4)
|
| | | $ | 106,185 | | |
|
FF&E Reserve
|
| | | | (18,206) | | |
|
Net Operating Income(3)(4)
|
| | | $ | 87,979 | | |
| | | |
Trailing twelve
months ended June 30, 2026 |
| |||
|
Net Income
|
| | | $ | 10,414 | | |
|
Interest Expense, net
|
| | | | 57,754 | | |
|
Depreciation and Amortization
|
| | | | 39,844 | | |
|
Non-Operating Items Related to Ownership Structure
|
| | | | 1,993 | | |
|
Adjusted EBITDAre(2)(4)
|
| | | $ | 110,005 | | |
|
FF&E Reserve
|
| | | | (18,833) | | |
|
Net Operating Income(3)(4)
|
| | | $ | 91,172 | | |
| | | |
As of June 30, 2026
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Cash and cash equivalents – unrestricted
|
| | | $ | 366,125 | | | | | $ | 366,125 | | |
|
Cash and cash equivalents – restricted
|
| | | | 31,695 | | | | | | 31,695 | | |
|
Total cash and cash equivalents
|
| | | $ | 397,820 | | | | | $ | 397,820 | | |
| Long-term debt (including current maturities): | | | | | | | | | | | | | |
|
$850 million revolving credit facility(2)
|
| | | $ | — | | | | | $ | — | | |
|
Term loan B facility
|
| | | | 288,388 | | | | | | 288,388 | | |
|
7.250% Senior Notes due 2028
|
| | | | 400,000 | | | | | | 400,000 | | |
|
4.500% Senior Notes due 2029
|
| | | | 600,000 | | | | | | 600,000 | | |
|
6.500% Senior Notes due 2032
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
|
6.500% Senior Notes due 2033
|
| | | | 625,000 | | | | | | 625,000 | | |
|
5.750% Senior Notes due 2034
|
| | | | 700,000 | | | | | | 700,000 | | |
|
OEG Term Loan
|
| | | | 423,117 | | | | | | 423,117 | | |
|
$80 million OEG Revolver
|
| | | | — | | | | | | — | | |
|
Finance lease obligations
|
| | | | 537 | | | | | | 537 | | |
|
Unamortized deferred financing costs
|
| | | | (56,370) | | | | | | (56,370) | | |
|
Unamortized discounts and premiums, net
|
| | | | (11,219) | | | | | | (11,219) | | |
|
Total debt
|
| | | | 3,969,453 | | | | | | 3,969,453 | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value per share; 100,000 shares authorized, actual and as adjusted; no shares issued and outstanding, actual and as adjusted
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value per share; 400,000 shares authorized, actual and as adjusted; 63,118 and 68,218 shares issued and outstanding, respectively, actual and as adjusted
|
| | | | 631 | | | | | | 682 | | |
|
Additional paid-in capital
|
| | | | 1,706,935 | | | | | | 2,279,208 | | |
|
Treasury stock of 738 shares, at cost
|
| | | | (27,573) | | | | | | (27,573) | | |
|
Distributions in excess of retained earnings
|
| | | | (921,814) | | | | | | (921,814) | | |
|
Accumulated other comprehensive loss
|
| | | | (9,858) | | | | | | (9,858) | | |
|
Total stockholders’ equity
|
| | | | 748,321 | | | | | | 1,320,645 | | |
|
Noncontrolling interests
|
| | | | 42,779 | | | | | | 42,779 | | |
|
Total equity
|
| | | | 791,100 | | | | | | 1,363,424 | | |
|
Total capitalization
|
| | | $ | 4,760,553 | | | | | $ | 5,332,877 | | |
|
Underwriter
|
| |
Number
of Shares |
| |||
|
BofA Securities, Inc.
|
| | | | 1,122,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 816,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 816,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 816,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | | 382,500 | | |
|
BTIG, LLC
|
| | | | 382,500 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | | 204,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 204,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 204,000 | | |
|
Raymond James & Associates, Inc.
|
| | | | 153,000 | | |
|
Total
|
| | | | 5,100,000 | | |
| | | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | $ | 117.0000 | | | | | $ | 596,700,000 | | | | | $ | 686,205,000.00 | | |
|
Underwriting discounts and commissions
|
| | | $ | 4.3875 | | | | | $ | 22,376,250 | | | | | $ | 25,732,687.50 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 112.6125 | | | | | $ | 574,323,750 | | | | | $ | 660,472,312.50 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 17 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | |
|
Calculation of Filing Fee Tables |
|||
|
|
|||
|
|
|||
| Table 1: Newly Registered and Carry Forward Securities |
|---|
|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Newly Registered Securities | |||||||||||||
|
|
1 |
|
|
|
|
$
|
$
|
|
$
|
||||
| Fees Previously Paid | |||||||||||||
| Carry Forward Securities | |||||||||||||
| Carry Forward Securities | |||||||||||||
|
Total Offering Amounts: |
$
|
$
|
|||||||||||
|
Total Fees Previously Paid: |
$
|
||||||||||||
|
Total Fee Offsets: |
$
|
||||||||||||
|
Net Fee Due: |
$
|
||||||||||||
|
Offering Note |
|
1 |
|
||||||
|
|
|||||||
| Table 2: Fee Offset Claims and Sources |
|---|
| Registrant or Filer Name | Form or Filing Type | File Number | Initial Filing Date | Filing Date | Fee Offset Claimed | Security Type Associated with Fee Offset Claimed | Security Title Associated with Fee Offset Claimed | Unsold Securities Associated with Fee Offset Claimed | Unsold Aggregate Offering Amount Associated with Fee Offset Claimed | Fee Paid with Fee Offset Source | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rules 457(b) and 0-11(a)(2) | |||||||||||||
| Fee Offset Claims | |||||||||||||
| Fee Offset Sources | |||||||||||||
| Rule 457(p) | |||||||||||||
| Fee Offset Claims | |||||||||||||
| Fee Offset Sources | |||||||||||||
| Table 3: Combined Prospectuses |
|---|
|
Security Type |
Security Class Title |
Amount of Securities Previously Registered |
Maximum Aggregate Offering Price of Securities Previously Registered |
Form Type |
File Number |
Initial Effective Date |
|
|---|---|---|---|---|---|---|---|