Biggest changeCity Center Washington, D.C. 410 60.1 % 214.53 128.87 190.6 % Hilton Boston Downtown/Faneuil Hall Boston, Massachusetts 403 77.7 % 293.11 227.79 85.2 % The Hythe Vail Vail, Colorado 344 53.2 % 431.18 229.35 42.3 % Courtyard New York Manhattan/Midtown East New York, New York 321 83.8 % 328.22 275.05 77.3 % Atlanta Marriott Alpharetta Atlanta, Georgia 318 56.0 % 150.24 84.16 64.6 % The Gwen Hotel Chicago, Illinois 311 73.0 % 297.88 217.59 59.2 % Hilton Garden Inn New York/Times Square Central New York, New York 282 93.2 % 276.71 257.91 121.4 % Embassy Suites by Hilton Bethesda Bethesda, Maryland 272 52.2 % 143.75 75.01 90.5 % Hilton Burlington Lake Champlain Burlington, Vermont 258 73.7 % 245.87 181.23 26.0 % Hotel Palomar Phoenix Phoenix, Arizona 242 65.8 % 221.10 145.48 45.9 % Henderson Beach Resort Destin, Florida 233 61.8 % 473.56 292.87 3.2 % Bourbon Orleans Hotel New Orleans, Louisiana 220 67.1 % 236.79 158.86 131.7 % Hotel Clio Denver, Colorado 199 69.7 % 304.01 211.87 27.0 % Courtyard New York Manhattan/Fifth Avenue New York, New York 189 93.3 % 277.34 258.80 124.9 % Margaritaville Beach House Key West Key West, Florida 186 79.8 % 449.79 358.95 10.3 % The Lodge at Sonoma Resort Sonoma, California 182 62.6 % 462.85 289.59 35.8 % Courtyard Denver Downtown Denver, Colorado 177 74.2 % 204.49 151.80 61.5 % Renaissance Charleston Historic District Hotel Charleston, South Carolina 167 85.4 % 360.02 307.37 22.3 % Kimpton Shorebreak Resort Huntington Beach, California 157 80.7 % 345.17 278.42 33.8 % Cavallo Point, The Lodge at the Golden Gate Sausalito, California 142 51.1 % 700.56 358.26 20.6 % Havana Cabana Key West Key West, Florida 106 85.3 % 327.22 279.15 8.3 % Tranquility Bay Beachfront Resort (1) Marathon, Florida 103 73.3 % 742.42 544.46 3.4 % Hotel Emblem San Francisco San Francisco, California 96 72.4 % 223.96 162.14 130.4 % Kimpton Shorebreak Fort Lauderdale Beach Resort (2) Fort Lauderdale, Florida 96 62.8 % 207.24 130.24 18.8 % L'Auberge de Sedona Sedona, Arizona 88 71.4 % 995.34 710.81 (3.5) % The Landing Lake Tahoe Resort & Spa South Lake Tahoe, California 82 49.0 % 509.26 249.63 14.6 % Orchards Inn Sedona Sedona, Arizona 70 66.5 % 303.69 201.95 (7.7) % Lake Austin Spa Resort (3) Austin, Texas 40 49.0 % 1,367.03 670.18 (3.0) % Henderson Park Inn Destin, Florida 37 73.1 % 642.69 469.90 4.3 % TOTAL/WEIGHTED AVERAGE 9,607 68.3 % $ 286.50 $ 195.69 51.5 % ________________ (1) The operating statistics reflect our ownership period from January 6, 2022 to December 31, 2022 and the comparable period of 2021.
Biggest changeCity Center Washington, D.C. 410 73.0 % 219.08 159.99 24.1 % The Dagny Boston (formerly Hilton Boston Downtown) Boston, Massachusetts 403 77.8 % 278.65 216.90 (4.8) % The Hythe Vail Vail, Colorado 344 56.4 % 436.67 246.16 7.3 % Courtyard New York Manhattan/Midtown East New York, New York 321 90.9 % 342.30 311.13 13.1 % Atlanta Marriott Alpharetta Atlanta, Georgia 318 65.7 % 155.55 102.21 21.4 % The Gwen Chicago, Illinois 311 74.5 % 297.18 221.33 1.7 % Hilton Garden Inn New York/Times Square Central New York, New York 282 91.4 % 275.67 251.93 (2.3) % Embassy Suites by Hilton Bethesda Bethesda, Maryland 272 71.0 % 163.92 116.45 55.2 % Hilton Burlington Lake Champlain Burlington, Vermont 258 75.7 % 248.79 188.22 3.9 % Henderson Beach Resort Destin, Florida 255 55.4 % 432.60 239.49 (18.2) % Kimpton Hotel Palomar Phoenix Phoenix, Arizona 242 76.0 % 222.03 168.84 16.1 % Bourbon Orleans Hotel New Orleans, Louisiana 220 75.6 % 241.00 182.23 14.7 % Hotel Clio Denver, Colorado 199 71.9 % 313.75 225.52 6.4 % Courtyard New York Manhattan/Fifth Avenue New York, New York 189 95.3 % 289.73 276.15 6.7 % Margaritaville Beach House Key West Key West, Florida 186 82.7 % 398.18 329.19 (8.3) % The Lodge at Sonoma Resort Sonoma, California 182 60.2 % 451.90 272.13 (6.0) % Courtyard Denver Downtown Denver, Colorado 177 75.2 % 216.78 163.04 7.4 % The Lindy Renaissance Charleston Hotel Charleston, South Carolina 167 88.7 % 347.26 307.88 0.2 % Kimpton Shorebreak Huntington Beach Resort Huntington Beach, California 157 81.9 % 322.69 264.35 (5.1) % Cavallo Point, The Lodge at the Golden Gate Sausalito, California 142 55.4 % 591.89 327.66 (8.5) % Chico Hot Springs Resort & Day Spa Pray, Montana 117 67.0 % 183.46 122.97 5.1 % Havana Cabana Key West Key West, Florida 106 83.2 % 300.60 250.01 (10.4) % Tranquility Bay Beachfront Resort Marathon, Florida 103 76.8 % 630.39 484.26 (11.4) % Hotel Emblem San Francisco San Francisco, California 96 65.8 % 234.34 154.14 (4.9) % Kimpton Shorebreak Fort Lauderdale Beach Resort Fort Lauderdale, Florida 96 67.7 % 211.05 142.94 (6.0) % L'Auberge de Sedona Sedona, Arizona 88 62.8 % 926.89 581.76 (18.2) % The Landing Lake Tahoe Resort & Spa South Lake Tahoe, California 82 51.4 % 448.48 230.43 (7.7) % Orchards Inn Sedona Sedona, Arizona 70 59.9 % 293.83 176.08 (12.8) % Lake Austin Spa Resort Austin, Texas 40 58.5 % 1,065.76 623.11 (17.1) % Henderson Park Inn Destin, Florida 37 68.9 % 595.38 410.13 (12.7) % TOTAL/WEIGHTED AVERAGE 9,746 72.1 % $ 282.11 $ 203.32 2.9 % ________________ (1) The percentage change from 2022 RevPAR reflects the comparable period in 2022 to our 2023 ownership period.
Use and Limitations of Non-GAAP Financial Measures Our management and Board of Directors use EBITDA, EBITDA re , Adjusted EBITDA, FFO and Adjusted FFO to evaluate the performance of our hotels and to facilitate comparisons between us and other lodging REITs, hotel owners who are not REITs and other capital intensive companies.
Use and Limitations of Non-GAAP Financial Measures Our management and Board of Directors use EBITDA, EBITDA re , Adjusted EBITDA, Hotel Adjusted EBITDA, FFO and Adjusted FFO to evaluate the performance of our hotels and to facilitate comparisons between us and other lodging REITs, hotel owners who are not REITs and other capital intensive companies.
Loss on early extinguishment of debt. On September 27, 2022, we refinanced our senior unsecured credit facility and unsecured term loans. As a result, we recognized a $9.7 million loss on early extinguishment of debt related to the write-off of certain unamortized debt issuance costs and fees paid to the lenders in consideration for our refinancing.
Loss on early extinguishment of debt. In September 2022, we refinanced our senior unsecured credit facility and unsecured term loans. As a result, we recognized a $9.7 million loss on early extinguishment of debt related to the write-off of certain unamortized debt issuance costs and fees paid to the lenders in consideration for our refinancing.
Our ADR, occupancy percentage and RevPAR performance may be impacted by macroeconomic factors such as U.S. economic conditions generally, increasing inflation, rising interest rates, regional and local employment growth, personal income and corporate earnings, office vacancy rates and business relocation decisions, airport and other business and leisure travel, increased use of lodging alternatives, new hotel construction and the pricing strategies of our competitors.
Our ADR, occupancy percentage and RevPAR performance may be impacted by macroeconomic factors such as U.S. economic conditions generally, inflation, interest rates, regional and local employment growth, personal income and corporate earnings, office vacancy rates and business relocation decisions, airport and other business and leisure travel, increased use of lodging alternatives, new hotel construction and the pricing strategies of our competitors.
Our long-term liquidity requirements consist primarily of funds necessary to pay for the costs of acquiring additional hotels, renovations and other capital expenditures that need to be made periodically to our hotels, scheduled debt payments, debt maturities, certain redemptions of limited operating partnership units (“common OP units”), ground lease payments, and making distributions to our common and preferred stockholders.
Our long-term liquidity requirements consist primarily of funds necessary to pay for the costs of acquiring additional hotels, renovations and other capital expenditures that need to be made periodically to our hotels, scheduled debt payments, debt maturities, certain redemptions of limited operating partnership units (“common OP units”), ground lease payments, share repurchases, and making distributions to our common and preferred stockholders.
We exclude these non-cash items because they do not reflect the actual cash amounts due to the respective lessors in the current period and they are of lesser significance in evaluating our actual performance for that period. • Cumulative Effect of a Change in Accounting Principle : The Financial Accounting Standards Board promulgates new accounting standards that require or permit the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle.
We exclude these non-cash items because they do not reflect the actual cash amounts due to the respective lessors in the current period and they are of lesser significance in evaluating our actual performance for that period. • Cumulative Effect of a Change in Accounting Principle : The Financial Accounting Standards Board promulgates new accounting standards that require or permit the consolidated statement of operations and comprehensive income to reflect the cumulative effect of a change in accounting principle.
Liquidity and Capital Resources Our short-term liquidity requirements consist primarily of funds necessary to pay our scheduled debt service, operating expenses, ground lease payments, capital expenditures directly associated with our hotels, any share repurchases, distributions to our common and preferred stockholders, and the cost of acquiring additional hotels.
Liquidity and Capital Resources Our short-term liquidity requirements consist primarily of funds necessary to pay our scheduled debt service, near term debt maturities, operating expenses, ground lease payments, capital expenditures directly associated with our hotels, any share repurchases, distributions to our common and preferred stockholders, and the cost of acquiring additional hotels.
In addition, our ADR, occupancy percentage and RevPAR performance is dependent on the continued success of our hotels' global brands. We also use EBITDA, EBITDA re , Adjusted EBITDA, FFO and Adjusted FFO as measures of the financial performance of our business. See “Non-GAAP Financial Measures” for further discussion on these financial measures.
In addition, our ADR, occupancy percentage and RevPAR performance is dependent on the continued success of our hotels' global brands. We also use EBITDA, EBITDA re , Adjusted EBITDA, Hotel Adjusted EBTIDA, FFO and Adjusted FFO as measures of the financial performance of our business. See “Non-GAAP Financial Measures” for further discussion on these financial measures.
We currently anticipate our significant sources of cash for the year ending December 31, 2023 will be the net cash flow from hotel operations and any potential hotel dispositions.
We currently anticipate our significant sources of cash for the year ending December 31, 2024 will be the net cash flow from hotel operations and any potential hotel dispositions.
We exclude the effect of these adjustments, which include the accounting impact from prior periods, because they do not reflect the Company’s actual underlying performance for the current period. • Gains or Losses from Early Extinguishment of Debt : We exclude the effect of gains or losses recorded on the early extinguishment of debt because these gains or losses result from transaction activity related to the Company’s capital structure that we believe are not indicative of the ongoing operating performance of the Company or our hotels. • Hotel Acquisition Costs : We exclude hotel acquisition costs expensed during the period because we believe these transaction costs are not reflective of the ongoing performance of the Company or our hotels. • Severance Costs : We exclude corporate severance costs, or reversals thereof, incurred with the termination of corporate-level employees and severance costs incurred at our hotels related to lease terminations or structured severance programs because we believe these costs do not reflect the ongoing performance of the Company or our hotels. • Hotel Manager Transition Items : We exclude the transition items associated with a change in hotel manager because we believe these items do not reflect the ongoing performance of the Company or our hotels. • Other Items : From time to time we incur costs or realize gains that we consider outside the ordinary course of business and that we do not believe reflect the ongoing performance of the Company or our hotels.
We exclude the effect of these adjustments, which include the accounting impact from prior periods, because they do not reflect the Company’s actual underlying performance for the current period. • Gains or Losses from Early Extinguishment of Debt : We exclude the effect of gains or losses recorded on the early extinguishment of debt because these gains or losses result from transaction activity related to the Company’s capital structure that we believe are not indicative of the ongoing operating performance of the Company or our hotels. • Hotel Acquisition Costs : We exclude hotel acquisition costs expensed during the period because we believe these transaction costs are not reflective of the ongoing performance of the Company or our hotels. • Severance Costs : We exclude corporate severance costs, or reversals thereof, incurred with the termination of corporate-level employees and severance costs incurred at our hotels related to lease terminations or structured severance programs because we believe these costs do not reflect the ongoing performance of the Company or our hotels. • Hotel Manager Transition Items : We exclude the transition items associated with a change in hotel manager because we believe these items do not reflect the ongoing performance of the Company or our hotels. -56- Table of Contents • Hotel Pre-Opening Costs: We exclude the pre-opening costs associated with the redevelopment or rebranding of a hotel because we believe these items do not reflect the ongoing performance of the Company or our hotels. • Other Items : From time to time we incur costs or realize gains that we consider outside the ordinary course of business and that we do not believe reflect the ongoing performance of the Company or our hotels.
(2) Represents pre-opening costs and professional fees relate to the reopening of Frenchman's Reef, as well as legal an other costs incurred at Frenchman's Reef as a result of Hurricane Irma that are not covered by insurance. (3) Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida that were not recovered by insurance.
(2) Represents pre-opening costs and professional fees related to the reopening of Frenchman's Reef, as well as legal and other costs incurred at Frenchman's Reef as a result of Hurricane Irma that are not covered by insurance. (3) Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida that were not recovered by insurance.
(2) Represents pre-opening costs and professional fees relate to the reopening of Frenchman's Reef, as well as legal an other costs incurred at Frenchman's Reef as a result of Hurricane Irma that are not covered by insurance. (3) Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida that were not recovered by insurance.
(2) Represents pre-opening costs and professional fees related to the reopening of Frenchman's Reef, as well as legal and other costs incurred at Frenchman's Reef as a result of Hurricane Irma that are not covered by insurance. (3) Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida that were not recovered by insurance.
Dividend Policy -56- Tabl e of Contents We intend to distribute to our stockholders dividends at least equal to our REIT taxable income to avoid paying corporate income tax and excise tax on our earnings (other than the earnings of our taxable REIT subsidiaries, which are all subject to tax at regular corporate rates) and to qualify for the tax benefits afforded to REITs under the Code.
Dividend Policy We intend to distribute to our stockholders dividends at least equal to our REIT taxable income to avoid paying corporate income tax and excise tax on our earnings (other than the earnings of our taxable REIT subsidiaries, which are all subject to tax at regular corporate rates) and to qualify for the tax benefits afforded to REITs under the Code.
We anticipate industry profitability will be challenged by a short booking window and emerging and shifting travel patterns, as well as pressures on property taxes, insurance and overall labor costs. We continue to work closely with our hotel managers to maximize revenue and identify operating efficiencies.
We anticipate industry profitability will be challenged by elevated interest rates and pressures on labor costs, insurance and property taxes as well as a short booking window and emerging and shifting travel patterns. We continue to work closely with our hotel managers to maximize revenue and identify operating efficiencies.
GAAP net income, EBITDA re and FFO, is beneficial to an investor's complete understanding of our consolidated operating performance.
GAAP net income, EBITDA re and FFO, is beneficial to an investor's complete understanding of our consolidated and property-level operating performance.
The 2022 income tax expense was incurred on the $11.6 million pre-tax income of our TRSs. The 2022 income tax provision includes a change in our valuation allowance of $3.9 million. The 2021 income tax provision includes a change in our valuation allowance of $1.4 million.
The 2022 income tax expense was incurred on the $11.6 million pre-tax income of our TRSs. The 2022 income tax provision includes a change in our valuation allowance of $3.9 million.
Information about our financing activities is available in Note 8 to the accompanying consolidated financial statements. ATM Program In August 2021, we implemented an “at-the-market” equity offering program (the “ATM Program”), pursuant to which we may issue and sell shares of our common stock from time to time, having an aggregate offering price of up to $200.0 million.
Information about our financing activities is available in Note 5 to the accompanying consolidated financial statements. ATM Program We maintain an “at-the-market” equity offering program (the “ATM Program”), pursuant to which we may issue and sell shares of our common stock from time to time, having an aggregate offering price of up to $200.0 million.
Such items may include, but are not limited to the following: pre-opening costs incurred with newly developed hotels; lease preparation costs incurred to prepare vacant space for marketing; management or franchise contract termination fees; gains or losses from legal settlements; costs incurred related to natural disasters; and gains on property insurance claim settlements, other than income related to business interruption insurance.
Such items may include, but are not limited to the following: lease preparation costs incurred to prepare vacant space for marketing; management or franchise contract termination fees; gains or losses from legal settlements; costs incurred related to natural disasters; and gains on property insurance claim settlements, other than income related to business interruption insurance.
Room revenue comprised approximately 68% of our total revenues for the year ended December 31, 2022 and is dictated by demand, as measured by occupancy percentage, pricing, as measured by ADR, and our available supply of hotel rooms.
Room revenue comprised approximately 67% of our total revenues for the year ended December 31, 2023 and is dictated by demand, as measured by occupancy percentage, pricing, as measured by ADR, and our available supply of hotel rooms.
We have a preference to maintain a significant portion of our portfolio as unencumbered assets in -54- Tabl e of Contents order to provide balance sheet flexibility. We expect that our strategy will enable us to maintain a balance sheet with an appropriate amount of debt throughout all phases of the lodging cycle.
We have a preference to maintain a significant portion of our portfolio as unencumbered in order to provide balance sheet flexibility. We expect that our strategy will enable us to maintain a balance sheet with an appropriate amount of debt throughout all phases of the lodging cycle.
Events or circumstances that may cause us to perform a review include, but are not limited to, adverse changes in the demand for lodging at our properties, current or projected losses from operations, and an expectation that the property is more likely than not to be sold significantly before the end of its previously estimated useful life.
Indicators of impairment that may cause a review include, but are not limited to, adverse changes in the demand for lodging at the properties, current or projected losses from operations, and an expectation that the property is more likely than not to be sold significantly before the end of its useful life.
The Company computes EBITDA re in accordance with the National Association of Real Estate Investment Trusts (“Nareit”) guidelines, as defined in its September 2017 white paper “Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate.” EBITDA re represents net income (calculated in accordance with U.S.
The Company computes EBITDA re in accordance with the National Association of Real Estate Investment Trusts ("Nareit") guidelines, as -55- Table of Contents defined in its September 2017 white paper "Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate." EBITDA re represents net income (calculated in accordance with U.S.
We expect our estimated uses of cash for the year ending December 31, 2023 will be scheduled debt service payments, capital expenditures, distributions to preferred and common stockholders, corporate expenses and potential hotel acquisitions.
We expect our estimated uses of cash for the year ending December 31, 2024 will be scheduled debt service and maturity payments, capital expenditures, distributions to preferred and common stockholders, corporate expenses and potential share repurchases.
For the years ended December 31, 2022 and 2021, we recognized $0.5 million and $0.7 million, respectively, of business interruption insurance income related to the Caldor wildfires at The Landing Lake Tahoe Resort & Spa, which caused the hotel to be closed for 21 days in 2021. Interest expense.
During the year ended December 31, 2022, we recognized $0.5 million of business interruption insurance income related to the impact of the Caldor wildfire at The Landing Lake Tahoe Resort & Spa, which caused the hotel to be closed for 21 days in 2021. Interest expense.
Contributions to the property improvement fund are calculated as a percentage of hotel revenues. In addition, we may be required to pay for the cost of certain additional improvements that are not permitted to be funded from the property improvement reserves under the applicable management or franchise agreement.
In addition, we may be required to pay for the cost of certain additional improvements that are not permitted to be funded from the property improvement reserves under the applicable management or franchise agreement.
In addition, to derive Adjusted FFO we exclude any unrealized fair value adjustments to interest rate swaps. We exclude these non-cash amounts because they do not reflect the underlying performance of the Company. The following table is a reconciliation of our U.S.
In addition, to derive Adjusted FFO we exclude any unrealized fair value adjustments to interest rate swaps. We exclude these non-cash amounts because they do not reflect the underlying performance of the Company.
As of December 31, 2022, we had $67.6 million of unrestricted corporate cash and $39.6 million of restricted cash, and no outstanding borrowings on our senior unsecured credit facility. Our net cash provided by operations was $206.2 million for the year ended December 31, 2022.
As of December 31, 2023, we had $121.6 million of unrestricted corporate cash and $45.6 million of restricted cash, and no outstanding borrowings on our senior unsecured credit facility. Our net cash provided by operations was $237.6 million for the year ended December 31, 2023.
Inflation Operators of hotels, in general, possess the ability to adjust room rates daily to reflect the effects of inflation. Generally, our management companies may adjust room rates daily, excluding previous contractually committed reservations. However, competitive pressures or other factors may limit the ability of our management companies to raise room rates.
Generally, our management companies may adjust room rates daily, excluding previous contractually committed reservations. However, competitive pressures or other factors may limit the ability of our management companies to raise room rates.
Additional information about the credit agreements, including a summary of significant covenants, can be found in Note 8 to the accompanying consolidated financial statements.
Additional information about the credit and term loan facilities, including a summary of significant covenants, can be found in Note 5 to the accompanying consolidated financial statements.
Inflation may -61- Tabl e of Contents also affect our expenses and cost of capital improvements, including, without limitation, by increasing the costs of labor, employee-related benefits, food, commodities and other materials, taxes, property and casualty insurance and utilities. Inflation has increased recently to levels not seen in years.
Inflation may also affect our expenses and cost of capital improvements, including, without limitation, by increasing the costs of labor, employee-related benefits, food, commodities and other materials, taxes, property and casualty insurance and utilities. Inflation has increased recently to levels not seen in years. The United States Federal Reserve has raised interest rates in response to concerns about inflation.
We also recognized $0.1 million of loss on early extinguishment of debt related to the write-off of certain unamortized debt issues costs related to the payoff of four mortgage loans during the year ended December 31, 2022. Income taxes. We recorded income tax expense of $2.6 million in 2022 and $3.3 million in 2021.
We also recognized $0.1 million of loss on early extinguishment of debt related to the write-off of certain unamortized debt issues costs related to the payoff of four mortgage loans during the year ended December 31, 2022. No loss on early extinguishment of debt was recorded for the year ended December 31, 2023. Income taxes.
GAAP net income to FFO, FFO available to common stock and unit holders, and Adjusted FFO available to common stock and unit holders (in thousands): Year Ended December 31, 2022 2021 2020 (in thousands) Net income (loss) $ 109,705 $ (195,405) $ (396,027) Real estate related depreciation and amortization 108,849 102,963 114,716 Impairment losses, net of tax 2,843 127,282 174,120 Loss on sale of hotel properties (1) 1,659 — — FFO 223,056 34,840 (107,191) Distributions to preferred stockholders (9,817) (9,817) (3,300) FFO available to common stock and unit holders 213,239 25,023 (110,491) Non-cash lease expense and other amortization 6,226 6,673 6,910 Professional fees and pre-opening costs related to Frenchman's Reef (2) — 1,388 1,012 Uninsured costs related to natural disasters (3) — 298 — Loss on early extinguishment of debt 9,766 — — Hotel manager transition items 1,164 651 (434) Gain on property insurance settlement, net of income tax — — — Severance costs (4) (532) (37) 7,648 Fair value adjustments to interest rate swaps (13,914) (7,690) 10,072 Adjusted FFO available to common stock and unit holders $ 215,949 $ 26,306 $ (85,283) -60- Tabl e of Contents _______________ (1) During the year ended December 31, 2022, we recognized an incremental loss of $1.7 million due to post-closing adjustments related to hotels sold in 2021.
GAAP net income to FFO and Adjusted FFO (in thousands): Year Ended December 31, 2023 2022 2021 Net income (loss) $ 86,635 $ 109,705 $ (195,405) Real estate related depreciation and amortization 111,302 108,849 102,963 Impairment losses 941 2,843 127,282 Loss on sale of hotel properties (1) — 1,659 — FFO 198,878 223,056 34,840 Distributions to preferred stockholders (9,817) (9,817) (9,817) FFO available to common stock and unit holders 189,061 213,239 25,023 Non-cash lease expense and other amortization 6,156 6,226 6,673 Professional fees and pre-opening costs related to Frenchman's Reef (2) — — 1,388 Uninsured costs related to natural disasters (3) — — 298 Loss on early extinguishment of debt — 9,766 — Hotel pre-opening costs 1,246 — — Hotel manager transition items — 1,164 651 Severance costs (4) — (532) (37) Fair value adjustments to interest rate swaps 2,033 (13,914) (7,690) Adjusted FFO available to common stock and unit holders $ 198,496 $ 215,949 $ 26,306 _______________ (1) During the year ended December 31, 2022, we recognized an incremental loss of $1.7 million due to post-closing adjustments related to hotels sold in 2021.
We may extend the maturity date of the revolving credit facility for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. We also have the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions.
The maturity date of the $300 million term loan may be extended for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. We have the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions.
During the year ended December 31, 2022, we repurchased 1.6 million shares of common stock at an average price of $7.81 per share for an aggregate purchase price of $12.3 million. Information about our share repurchase program is in Note 5 to the accompanying consolidated financial statements.
During the year ended December 31, 2023, we repurchased 318,454 shares of common stock at an average price of $7.60 per share for an aggregate purchase price of $2.4 million. Information about our share repurchase program is in Note 9 to the accompanying consolidated financial statements.
The United States Federal Reserve has raised, and may contine to raise, interest rates in response to concerns about inflation. Increases in interest rates, especially if coupled with reduced government spending and volatility in financial markets, may have the effect of further increasing economic uncertainty, and increasing the cost of new indebtedness and servicing our outstanding variable rate debt.
Increases in interest rates, especially if coupled with reduced government spending and volatility in financial markets, may have the effect of further increasing economic uncertainty, and increasing the cost of new indebtedness and servicing our outstanding variable rate debt.
The term loan facilities consist of a $500 million term loan that matures on January 3, 2028 and a $300 million term loan that matures January 3, 2025. The maturity date of the $300 million term loan may be extended for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions.
The revolving credit facility matures on September 27, 2026, which we may extend for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. The term loan facilities consist of a $500 million term loan that matures on January 3, 2028 and a $300 million term loan that matures on January 3, 2025.
Our depreciation and amortization expense increased $5.9 million from the year ended December 31, 2021 primarily due to our 2021/2022 Acquisitions, as well as the renovations and rebrandings that were completed in 2021 and 2022. Impairment losses.
Our depreciation and -50- Table of Contents amortization expense increased $2.5 million from the year ended December 31, 2022 primarily due to the properties acquired during 2022 and 2023, as well as the renovations and rebrandings that were completed in 2022 and 2023. Impairment losses.
These key indicators include: • Occupancy percentage; • Average Daily Rate (or ADR); • Rooms Revenue per Available Room (or RevPAR); -46- Tabl e of Contents • Earnings Before Interest, Income Taxes, Depreciation and Amortization (or EBITDA), Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate (or EBITDA re) , and Adjusted EBITDA; and • Funds From Operations (or FFO) and Adjusted FFO.
These key indicators include: • Occupancy percentage; • Average Daily Rate (“ADR”); • Rooms Revenue per Available Room (“RevPAR”); • Earnings Before Interest, Income Taxes, Depreciation and Amortization (“EBITDA”), Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate (“EBITDA re ” ) , Adjusted EBITDA, and Hotel Adjusted EBITDA; and • Funds From Operations (“FFO”) and Adjusted FFO.
As of December 31, 2022, we have set aside $30.6 million for capital projects in property improvement funds, which are included in restricted cash. We invested approximately $67.7 million in capital improvements at our hotels during the year ended December 31, 2022.
As of December 31, 2023, we have set aside $39.7 million for capital projects in property improvement funds, which are included in restricted cash on our consolidated balance sheets. -54- Table of Contents We invested approximately $86.3 million in capital improvements at our hotels during the year ended December 31, 2023.
GAAP financial measures, and our consolidated statements of operations and cash flows, include interest expense, capital expenditures, and other excluded items, all of which should be considered when evaluating our performance, as well as the usefulness of our non-GAAP financial measures. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with U.S.
GAAP financial measures, and our consolidated statements of operations and comprehensive income and consolidated statements of cash flows, include interest expense, capital expenditures, and other excluded items, all of which should be considered when evaluating our performance, as well as the usefulness of our non-GAAP financial measures.
GAAP net income to EBITDA, EBITDA re and Adjusted EBITDA (in thousands): -59- Tabl e of Contents Year Ended December 31, 2022 2021 2020 (in thousands) Net income (loss) $ 109,705 $ (195,405) $ (396,027) Interest expense 38,283 37,043 53,995 Income tax expense (benefit) 2,607 3,267 (26,452) Real estate related depreciation and amortization 108,849 102,963 114,716 EBITDA 259,444 (52,132) (253,768) Impairment losses 2,843 126,697 174,120 Loss on sale of hotel properties (1) 1,659 — — EBITDA re 263,946 74,565 (79,648) Non-cash lease expense and other amortization 6,226 6,673 6,910 Professional fees and pre-opening costs related to Frenchman's Reef (2) — 1,388 1,012 Uninsured costs related to natural disasters (3) — 298 — Loss on early extinguishment of debt 9,766 — — Hotel manager transition items 1,164 651 (434) Severance costs (4) (532) (37) 7,648 Adjusted EBITDA $ 280,570 $ 83,538 $ (64,512) _______________ (1) During the year ended December 31, 2022, we recognized an incremental loss of $1.7 million due to post-closing adjustments related to hotels sold in 2021.
GAAP net income to EBITDA, EBITDA re, Adjusted EBITDA and Hotel Adjusted EBITDA (in thousands): Year Ended December 31, 2023 2022 2021 Net income (loss) $ 86,635 $ 109,705 $ (195,405) Interest expense 65,072 38,283 37,043 Income tax expense 317 2,607 3,267 Real estate related depreciation and amortization 111,302 108,849 102,963 EBITDA 263,326 259,444 (52,132) Impairment losses 941 2,843 126,697 Loss on sale of hotel properties (1) — 1,659 — EBITDA re 264,267 263,946 74,565 Non-cash lease expense and other amortization 6,156 6,226 6,673 Professional fees and pre-opening costs related to Frenchman's Reef (2) — — 1,388 Uninsured costs related to natural disasters (3) — — 298 Loss on early extinguishment of debt — 9,766 — Hotel pre-opening costs 1,246 — — Hotel manager transition items — 1,164 651 Severance costs (4) — (532) (37) Adjusted EBITDA $ 271,669 $ 280,570 $ 83,538 Corporate expenses 32,048 31,790 32,552 Interest (income) and other (income) expense, net (2,561) (255) (947) Hotel Adjusted EBITDA $ 301,156 $ 312,105 $ 115,143 _______________ -57- Table of Contents (1) During the year ended December 31, 2022, we recognized an incremental loss of $1.7 million due to post-closing adjustments related to hotels sold in 2021.
We also use EBITDA and EBITDA re as measures in determining the value of hotel acquisitions and dispositions. -58- Tabl e of Contents The Company computes FFO in accordance with standards established by the Nareit, which defines FFO as net income determined in accordance with U.S.
In addition, covenants included in our debt agreements use EBITDA as a measure of financial compliance. We also use EBITDA and EBITDA re as measures in determining the value of hotel acquisitions and dispositions. FFO The Company computes FFO in accordance with standards established by Nareit, which defines FFO as net income (calculated in accordance with U.S.
Key Indicators of Financial Condition and Operating Performance We use a variety of operating and other information to evaluate the financial condition and operating performance of our business. These key indicators include financial information that is prepared in accordance with U.S. Generally Accepted Accounting Principles (“U.S.
See Note 9 for additional disclosures related to common OP units. Key Indicators of Financial Condition and Operating Performance We use a variety of operating and other information to evaluate the financial condition and operating performance of our business. These key indicators include financial information that is prepared in accordance with U.S.
Income taxes. We recorded income tax expense of $3.3 million in 2021 and income tax benefit of $26.5 million in 2020. The 2021 income tax expense was incurred on the $39.5 million pre-tax income of our TRSs. The 2021 income tax provision includes a valuation allowance of $1.4 million.
We recorded an income tax expense of $0.3 million in 2023 and income tax expense of $2.6 million in 2022. The 2023 income tax expense was incurred on the $4.3 million pre-tax income of our TRSs. The 2023 income tax provision includes a change in our valuation allowance of $1.0 million.
On September 27, 2022, we entered into an amended and restated credit agreement that provides for a $400 million senior unsecured revolving credit facility and two term loan facilities in the aggregate amount of $800 million.
Senior Unsecured Credit Facility and Unsecured Term Loans We are party to a Sixth Amended and Restated Credit Agreement that provides us with a $400 million senior unsecured revolving credit facility and two term loan facilities in the aggregate amount of $800 million.
We have not sold any shares under the ATM Program. Share Repurchase Program On September 29, 2022, our board of directors approved a share repurchase program authorizing us to repurchase up to $200.0 million of our common stock through February 28, 2025.
We have not sold any shares under the ATM Program during the years ended December 31, 2023 and 2022. Share Repurchase Program Our board of directors has authorized a share repurchase program pursuant to which we are authorized to repurchase up to $200.0 million of our common stock through February 28, 2025.
We expect the expansion of corporate travel demand will enable the industry to improve profits in 2023 and we enter the year with several favorable factors, including: (1) ownership of a high-quality portfolio, with a meaningful concentration of experiential destination resorts, (2) internal growth from five recent and two pending hotel upbrandings, (3) internal growth from the continuation of our asset management initiatives and return on investment projects, (4) expense savings from the conversion of six formerly Marriott-managed contracts to Marriott franchises, (5) conservative debt capital structure with limited near-term debt maturities, and (6) liquidity of over $550 million as of December 31, 2022.
We expect the expansion of corporate travel demand will enable the industry to improve profits in 2024 and we enter the year with several favorable factors, including: (1) ownership of a high-quality portfolio, with a strong group revenue pace for 2024, based on group bookings to date (2) internal growth from five recent and three additional in process hotel rebranding or repositionings, (3) internal growth from the continuation of our asset management initiatives and return on investment projects, (4) conservative debt capital structure with limited near-term debt maturities, and (5) liquidity of $623.5million as of December 31, 2023.
Depreciation and amortization is recorded on our hotel buildings over 40 years for the periods subsequent to acquisition. Depreciable lives of hotel furniture, fixtures and equipment are estimated as the time period between the acquisition date and the date that the hotel furniture, fixtures and equipment will be replaced.
Depreciable lives of hotel furniture, fixtures and equipment are estimated as the time period between the acquisition date and the date that the hotel furniture, fixtures and equipment will be replaced.
GAAP. They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by U.S. GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our U.S. GAAP results and the reconciliations to the corresponding U.S.
These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with U.S. GAAP. They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by U.S. GAAP.
Overview DiamondRock Hospitality Company is a lodging-focused real estate company operating as a REIT for U.S. federal income tax purposes that owns a portfolio of premium hotels and resorts. As of December 31, 2022, we owned a portfolio of 35 premium hotels and resorts that contain 9,607 guest rooms located in 24 different markets in the United States.
Overview DiamondRock Hospitality Company (the “Company” or “we”) is a lodging-focused real estate company that owns a portfolio of premium hotels and resorts. As of December 31, 2023, we owned 36 hotels with 9,746 rooms located in 25 different markets in the United States.
GAAP”), as well as other financial information that is not prepared in accordance with U.S. GAAP. In addition, we use other information that may not be financial in nature, including statistical information and comparative data. We use this information to measure the performance of individual hotels, groups of hotels and/or our business as a whole.
Generally Accepted -46- Table of Contents Accounting Principles (“U.S. GAAP”), as well as other financial information that is not prepared in accordance with U.S. GAAP. In addition, we use other information that may not be financial in nature, including statistical information and comparative data.
These measures should not be considered in isolation or as a substitute for measures of performance in accordance with U.S. GAAP. EBITDA, EBITDA re , Adjusted EBITDA, FFO and Adjusted FFO, as calculated by us, may not be comparable to other companies that do not define such terms exactly as the Company.
EBITDA, EBITDA re , Adjusted EBITDA, Hotel Adjusted EBITDA, FFO and Adjusted FFO, as calculated by us, may not be comparable to other companies that do not define such terms exactly as the Company.
Our portfolio is composed primarily of luxury and upper-upscale resorts and hotels located in popular leisure destinations and major urban markets. Our destination resorts have outperformed the recovery of the broader U.S. hospitality market and, depending on the macroeconomic environment, we expect the strong consumer preference for drive-to destinations will support strong sales and profits at our resorts in 2023.
Our destination resorts have outperformed the recovery of the broader U.S. lodging industry and, depending on the macroeconomic environment, we expect the strong consumer preference for drive-to destinations will support resilient revenues and profits at our resorts in 2024.
Our cash from operations generally consists of the net cash flow from hotel operations, offset by cash paid for corporate expenses and other working capital changes.
Our cash from operations generally consists of the net cash flow from hotel operations, offset by cash paid for corporate expenses, interest payments, and -53- Table of Contents other working capital changes. The increase in cash provided by operations was primarily driven by timing differences related to collections from our hotel managers.
During the year ended December 31, 2022, we recorded impairment losses of $2.8 million on the right-to-manage intangible asset related to the rental management agreements acquired as part of our acquisition of Tranquility Bay Beachfront Resort. This impairment was a result of the purchase of four third-party owned units subsequent to the purchase of the hotel.
During the year ended December 31, 2022, we recorded an impairment loss of $2.8 million on the right-to-manage intangible asset related to the rental management agreements at Tranquility Bay Beachfront Resort upon our acquisition of four third-party owned units. Corporate expenses. Corporate expenses principally consist of employee-related costs, including base payroll, bonus, restricted stock and severance.
As an owner, rather than an operator of lodging properties, we receive all of the operating profits or losses generated by our hotels after the payment of fees due to hotel managers and hotel brands, which are calculated based on the revenues and profitability of each hotel.
As an owner, we receive all of the operating profits or losses generated by our hotels after we pay fees to the hotel managers and hotel brands, which are based on the revenues and profitability of the hotels. We are a real estate investment trust ("REIT") for United States ("U.S.") federal income tax purposes.
Other revenues, which primarily represent spa, parking, resort fees and attrition and cancellation fees, increased $16.1 million from the year ended December 31, 2020, primarily due to an increase in resort fees and parking. Hotel operating expenses.
The remaining increase of $17.7 million was primarily due to increases in both banquet revenues and outlet revenues. Other revenues, which primarily represent spa, parking, resort fees and attrition and cancellation fees, increased $15.7 million from the year ended December 31, 2022 to the year ended December 31, 2023, $11.1 million of which was due to non-comparable properties.
We believe that we maintain a reasonable amount of debt. As of December 31, 2022, we had $1.2 billion of debt outstanding with a weighted average interest rate of 4.83% and a weighted average maturity date of approximately 3.4 years. We have limited near-term mortgage debt maturities and 31 of our 35 hotels are unencumbered by mortgage debt.
We believe that we maintain a reasonable amount of debt. As of December 31, 2023, we had $1.2 billion of debt outstanding with a weighted average interest rate of 5.22% and a weighted average maturity date of approximately 2.7 years, assuming all extension options available in our debt agreements are exercised.
Corporate expenses. Corporate expenses principally consist of employee-related costs, including base payroll, bonus and restricted stock. Corporate expenses also include corporate operating costs, professional fees and directors’ fees. Our corporate expenses increased $5.2 million, from $27.4 million for the year ended December 31, 2020 to $32.6 million for the year ended December 31, 2021.
Corporate expenses also include corporate operating costs, professional fees and directors’ fees. Our corporate expenses increased $0.2 million, from $31.8 million for the year ended December 31, 2022 to $32.0 million for the year ended December 31, 2023, primarily due to increases in employee-related costs.
Our net cash provided by financing activities was $74.0 million for the year ended December 31, 2022, which consisted of proceeds of $800.0 million from unsecured term loans, offset by net repayments of $90.0 million on our senior unsecured credit facility, $400.0 million of repayments of unsecured term loans, $178.1 million of repayments of mortgage loans, $14.6 million of scheduled mortgage debt principal payments, $13.8 million of financing costs related to the amendment and restatement of our credit agreements and the extension of the Salt Lake City Marriott Downtown at City Center mortgage loan, $12.3 million paid to repurchase shares under our share repurchase program, $0.8 million paid to repurchase shares upon the vesting of restricted stock for the payment of tax withholdings obligations, $6.4 million of distributions paid to holders of common stock and common units, and $9.8 million of distributions paid to holders of preferred stock.
Our net cash used in financing activities was $56.7 million for the year ended December 31, 2023, which consisted of $31.9 million of distributions paid to holders of common stock and common units, $9.8 million of distributions paid to holders of preferred stock, $9.5 million of scheduled mortgage debt principal payments, $3.0 million paid to repurchase shares upon the vesting of restricted stock for the payment of tax withholdings obligations, and $2.4 million paid to repurchase shares under our share repurchase program.
The following are key hotel operating statistics for the years ended December 31, 2022 and 2021. The 2021 operating statistics reflect the period in 2021 comparable to our ownership period in 2022 for our 2021/2022 Acquisitions.
The 2022 operating statistics reflect the period in 2022 comparable to our ownership period in 2023 for hotels acquired in 2023 and 2022.
In 2023, we expect to spend $100 million to $115 million on capital improvements at our hotels.
We expect to spend approximately $100 million in capital improvements at our hotels in 2024, which includes the completion of certain projects that commenced in 2023.
Our interest expense increased $1.3 million from $37.0 million for the year ended December 31, 2021 to $38.3 million for the year ended December 31, 2022, and was comprised of the following (in millions): -51- Tabl e of Contents Year Ended December 31, 2022 2021 Mortgage debt interest $ 23.3 $ 24.9 Term loan interest 21.2 14.8 Credit facility interest and unused fees 5.3 2.4 Amortization of debt issuance costs and debt premium 2.4 2.6 Interest rate swap mark-to-market (13.9) (7.7) $ 38.3 $ 37.0 The increase in interest expense is primarily related to the increase in term loan interest due to rising interest rates, partially offset by the mark-to-market of our interest rate swaps.
Our interest expense increased $26.8 million from $38.3 million for the year ended December 31, 2022 to $65.1 million for the year ended December 31, 2023, and was comprised of the following (in millions): Year Ended December 31, Change 2023 2022 $ % Mortgage debt interest $ 16,436 $ 23,276 $ (6,840) (29.4) % Term loan interest 43,294 21,153 $ 22,141 104.7 Credit facility interest and unused fees 1,256 5,279 $ (4,023) (76.2) Amortization of debt issuance costs and debt premium 2,053 2,489 $ (436) (17.5) Interest rate swap mark-to-market 2,033 (13,914) $ 15,947 (114.6) $ 65,072 $ 38,283 $ 26,789 70.0 % The increase in interest expense is primarily related to rising interest rates on our variable rate unsecured term loans and the change in the fair value of certain of our interest rate swaps not designated as cash flow hedges, which were designated as cash flow hedges as of April 1, 2023, partially offset by a decrease in mortgage debt interest related to the payoff of four mortgage loans in 2022.
GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure. EBITDA, EBITDA re and FFO EBITDA represents net income (calculated in accordance with U.S.
We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure. EBITDA and EBITDA re EBITDA represents net income (calculated in accordance with U.S. GAAP) excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; and (3) depreciation and amortization.
The repositioning is expected to be completed in early 2023 and includes a new restaurant concept by a well-known and award-winning chef. Non-GAAP Financial Measures We use the following non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: EBITDA, EBITDA re , Adjusted EBITDA, FFO and Adjusted FFO.
Non-GAAP Financial Measures We use the following non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: EBITDA, EBITDA re , Adjusted EBITDA, Hotel Adjusted EBITDA, FFO and Adjusted FFO. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with U.S. GAAP.
The following represent certain critical accounting policies that require us to exercise our business judgment or make significant estimates: Investment in Hotels Investment purchases of hotel properties, land, land improvements, building and furniture, fixtures and equipment, lease assets and liabilities, and identifiable intangible assets that are not businesses are accounted for as asset acquisitions and recorded at relative fair value based upon total accumulated cost of the acquisition.
The following represent certain critical accounting policies that require us to exercise our business judgment or make significant estimates: Investment in Hotels Property and equipment are recorded at cost.
We periodically compare historical information to our internal budgets as well as industry-wide information.
We use this information to measure the performance of individual hotels, groups of hotels and/or our business as a whole. We periodically compare historical information to our internal budgets as well as industry-wide information.
Significant projects in 2023 are expected to include the following: • Hilton Boston Downtown/Faneuil Hall: We have commenced a comprehensive renovation in the fourth quarter of 2022 to reposition the hotel as an experiential lifestyle property with completion expected in mid-2023. • Hilton Burlington Lake Champlain: We have commenced a repositioning of the hotel to rebrand it as a Curio Collection hotel.
Significant projects in 2024 include the following: • Westin San Diego Bayview: In late 2023, we commenced a comprehensive renovation of the hotel's guestrooms, which is expected to be completed in the second quarter of 2024. • Hilton Burlington Lake Champlain: In 2023, we commenced a repositioning of the hotel to rebrand it as a Curio Collection by Hilton hotel.
The table indicates the operating status of each hotel and the occupancy percentage, ADR and RevPAR for each hotel for the portion of the year ended December 31, 2022 that the hotel was owned by the Company. -48- Tabl e of Contents Property Location Number of Rooms Occupancy (%) ADR ($) RevPAR($) % Change from 2021 RevPAR Chicago Marriott Downtown Magnificent Mile Chicago, Illinois 1,200 54.6 % $ 242.34 $ 132.20 114.9 % Westin Boston Seaport District Boston, Massachusetts 793 75.3 % 240.49 181.09 106.9 % Salt Lake City Marriott Downtown at City Creek Salt Lake City, Utah 510 59.4 % 176.24 104.70 66.1 % Worthington Renaissance Fort Worth Hotel Fort Worth, Texas 504 68.9 % 188.68 129.95 55.9 % Westin San Diego Bayview San Diego, California 436 72.8 % 201.64 146.88 75.9 % Westin Fort Lauderdale Beach Resort Fort Lauderdale, Florida 433 75.9 % 269.09 204.22 39.9 % Westin Washington D.C.
Our Hotels The following table sets forth certain operating information for the year ended December 31, 2023 for each of the hotels we owned during 2023. -47- Table of Contents Property Location Number of Rooms Occupancy (%) ADR ($) RevPAR($) % Change from 2022 RevPAR (1) Chicago Marriott Downtown Magnificent Mile Chicago, Illinois 1,200 59.5 % $ 246.73 $ 146.76 11.0 % Westin Boston Seaport District Boston, Massachusetts 793 81.9 % 246.93 202.17 11.6 % Salt Lake City Marriott Downtown at City Creek Salt Lake City, Utah 510 62.6 % 186.86 116.96 11.7 % Worthington Renaissance Fort Worth Hotel Fort Worth, Texas 504 73.3 % 197.52 144.86 11.5 % Westin San Diego Bayview San Diego, California 436 76.1 % 217.02 165.18 12.5 % Westin Fort Lauderdale Beach Resort Fort Lauderdale, Florida 433 74.2 % 264.71 196.48 (3.8) % Westin Washington D.C.
Revenue consists primarily of the room, food and beverage and other operating revenues from our hotels, as follows (in millions): -49- Tabl e of Contents Year Ended December 31, 2022 2021 % Change Rooms $ 681.3 $ 399.1 70.7 % Food and beverage 238.2 117.7 102.4 Other 82.0 50.3 63.0 Total revenues $ 1,001.5 $ 567.1 76.6 % Our total revenues increased $434.4 million from $567.1 million for the year ended December 31, 2021 to $1.0 billion for the year ended December 31, 2022.
Revenue consists of the following (in thousands): -49- Table of Contents Year Ended December 31, Change 2023 2022 $ % Rooms $ 717,447 $ 681,269 $ 36,178 5.3 % Food and beverage 259,757 238,234 21,523 9.0 Other 97,663 82,000 15,663 19.1 Total revenues $ 1,074,867 $ 1,001,503 $ 73,364 7.3 % Our total revenues increased $73.4 million from $1,001.5 million for the year ended December 31, 2022 to $1,074.9 million for the year ended December 31, 2023.
Such provisions do not allow the lender the right to accelerate repayment of the underlying debt. As of December 31, 2022, we had $2.9 million held in cash traps, which is included within the restricted cash on the accompanying consolidated balance sheet. We do not expect that such cash traps will affect our ability to satisfy our short-term liquidity requirements.
Such provisions do not allow the lender the right to accelerate repayment of the underlying debt. As of December 31, 2023, we had no cash traps in place.
If such events or circumstances are identified, management performs an analysis to compare the estimated undiscounted future cash flows from operations and the net proceeds from the ultimate disposition of a hotel to the carrying amount of the asset.
When such indicators exist, we perform an analysis to determine the recoverability of the asset group by comparing the estimated undiscounted future cash flows, including the proceeds from the ultimate disposition of a hotel, less costs to sell, to the net carrying value of the asset group.
Travel demand is highly sensitive to changes in macroeconomic factors and the threat of even a mild recession creates a backdrop of uncertainty for the hospitality industry. The effect is compounded because the industry experienced a disproportionate impact from the COVID-19 pandemic and the subsequent recovery has been uneven across markets and customer segments.
However, the ultimate timing and impacts of these monetary policy changes and related impacts on the economy are unknown. Travel demand is highly sensitive to changes in macroeconomic factors and the threat of even a mild recession or slowdown creates a backdrop of uncertainty for the hospitality industry.
Rooms revenues increased by $282.2 million from the year ended December 31, 2021 to the year ended December 31, 2022 primarily due to increases in occupancy and ADR primarily at our resort hotels.
Rooms revenues increased by $36.2 million from the year ended December 31, 2022 to the year ended December 31, 2023, $12.7 million of which was due to the acquisition of the non-comparable properties.
The increase is primarily due to an increase in employee-related compensation and other employee-related expenses. Business interruption insurance income. For the year ended December 31, 2021, we recognized $0.7 million of business interruption insurance income related to the Caldor wildfires at The Landing Lake Tahoe Resort & Spa, which caused the hotel to be closed for 21 days.
For the year ended December 31, 2023, we recognized $0.5 million of business interruption insurance income related to an electrical fire at the Hilton Garden Inn New York/Times Square Central that caused the hotel to be closed for seven days and $0.1 million related to an insurance claim at the Worthington Renaissance Fort Worth Hotel.
We have paid the following dividends to holders of our common stock and distributions to holders of common OP units and LTIP units during 2022 and 2021: Payment Date Record Date Dividend per Share October 12, 2022 September 30, 2022 $ 0.03 January 12, 2023 December 30, 2022 $ 0.06 We have paid the following dividends to holders of our Series A Preferred Stock during 2020 and 2021, and through the date of this report: Payment Date Record Date Dividend per Share March 31, 2021 March 18, 2021 $ 0.515625 June 30, 2021 June 18, 2021 $ 0.515625 September 30, 2021 September 17, 2021 $ 0.515625 December 31, 2021 December 20, 2021 $ 0.515625 March 31, 2022 March 18, 2022 $ 0.515625 June 30, 2022 June 17, 2022 $ 0.515625 September 30, 2022 September 16, 2022 $ 0.515625 December 30, 2022 December 19, 2022 $ 0.515625 Capital Expenditures The management and franchise agreements for each of our hotels provide for the establishment of separate property improvement reserves to cover, among other things, the cost of replacing and repairing furniture, fixtures and equipment at our hotels and other routine capital expenditures.
Capital Expenditures The management and franchise agreements for each of our hotels provide for the establishment of separate property improvement reserves to cover, among other things, the cost of replacing and repairing furniture, fixtures and equipment at our hotels and other routine capital expenditures. Contributions to the property improvement fund are calculated as a percentage of hotel revenues.
Year Ended December 31, 2022 2021 % Change Occupancy % 68.3 % 51.5 % 16.8 % ADR $ 286.50 $ 250.73 14.3 % RevPAR $ 195.69 $ 129.18 51.5 % Food and beverage revenues increased $120.5 million from the year ended December 31, 2021 to the year ended December 31, 2022, primarily due to increases in occupancy which resulted in an increase in outside the room spend at our hotels.
Year Ended December 31, 2023 2022 % Change Occupancy % 72.1 % 68.3 % 3.8 % ADR $ 282.11 $ 289.07 (2.4) % RevPAR $ 203.32 $ 197.50 2.9 % Food and beverage revenues increased $21.5 million from the year ended December 31, 2022 to the year ended December 31, 2023, of which $3.8 million was due to the acquisition of non-comparable properties.
Additionally, our 2021/2022 Acquisitions contributed to $58.2 million of the increase in hotel operating expenses. The increase in hotel operating expenses was partially offset by a $5.6 million decrease due to our dispositions of Frenchman's Reef & Morning Star Marriott Beach Resort in April 2021 and The Lexington Hotel in June 2021. Depreciation and amortization.
The remaining increase of $4.6 million was primarily due to increases in resort fees and parking revenues, partially offset by a decline in attrition and cancellation fees. Hotel operating expenses.
Urban hotels comprise the majority of our portfolio and we believe these hotels are well positioned for outsized growth in 2023 as employers encourage return-to-office and business travel for their employees.
More than 60% of our profits come from our urban hotels, and we believe they are well positioned for outsized growth in 2024. Americans have transitioned back to the office but are not expected to return to a full five-day schedule as seen prior to the pandemic.