Overview

Sunstone Hotel Investors, Inc. (the "Company," "we," "our" or "us") is a
Maryland corporation. We operate as a self-managed and self-administered real
estate investment trust ("REIT"). A REIT is a corporation that directly or
indirectly owns real estate assets and has elected to be taxable as a real
estate investment trust for federal income tax purposes. To qualify for taxation
as a REIT, the REIT must meet certain requirements, including regarding the
composition of its assets and the sources of its income. REITs generally are not
subject to federal income taxes at the corporate level as long as they pay
stockholder dividends equivalent to 100% of their taxable income. REITs are
required to distribute to stockholders at least 90% of their REIT taxable
income. We own, directly or indirectly, 100% of the interests of Sunstone Hotel
Partnership, LLC (the "Operating Partnership"), which is the entity that
directly or indirectly owns our hotels. We also own 100% of the interests of our
taxable REIT subsidiary, Sunstone Hotel TRS Lessee, Inc. (the "TRS Lessee"),
which, directly or indirectly, leases all of our hotels from the Operating
Partnership, and engages independent third-parties to manage our hotels.

We own hotels in urban and resort destinations that benefit from significant
barriers to entry by competitors and diverse economic drivers. As of March 31,
2023, we owned 15 hotels, which average 516 rooms in size. All but two of our
hotels (the Boston Park Plaza and the Oceans Edge Resort & Marina) are operated
under nationally recognized brands. Our two unbranded hotels are located in top
urban and resort destination markets that have enabled them to establish
awareness with both group and transient customers.

Operating Activities

Revenues. Substantially all of our revenues are derived from the operation of our hotels. Specifically, our revenues consist of the following:

? Room revenue, which is comprised of revenue realized from the sale of rooms at

our hotels;

? Food and beverage revenue, which is comprised of revenue realized in the hotel


   food and beverage outlets as well as banquet and catering events; and

Other operating revenue, which includes ancillary hotel revenue and other items

primarily driven by occupancy such as telephone/internet, parking, spa,

facility and resort fees, entertainment and other guest services. Additionally,

? this category includes, among other things, attrition and cancellation revenue,

tenant revenue derived from hotel space and marina slips leased by third

parties, winery revenue, any business interruption proceeds and any performance

guarantee or reimbursements to offset net losses.

Expenses. Our expenses consist of the following:

? Room expense, which is primarily driven by occupancy and, therefore, has a

significant correlation with room revenue;

Food and beverage expense, which is primarily driven by hotel food and beverage

? sales and banquet and catering bookings and, therefore, has a significant

correlation with food and beverage revenue;

Other operating expense, which includes the corresponding expense of other

? operating revenue, advertising and promotion, repairs and maintenance,

utilities and franchise costs;

Property tax, ground lease and insurance expense, which includes the expenses

associated with property tax, ground lease and insurance payments, each of

? which is primarily a fixed expense, however property tax is subject to regular

revaluations based on the specific tax regulations and practices of each

municipality, along with our cash and noncash operating lease expenses, general

excise tax assessed by Hawaii and city taxes imposed by San Francisco;

Other property-level expenses, which includes our property-level general and

administrative expenses, such as payroll, benefits and other employee-related

? expenses, contract and professional fees, credit and collection expenses,

employee recruitment, relocation and training expenses, labor dispute expenses,

consulting fees, management fees and other expenses;

Corporate overhead expense, which includes our corporate-level expenses, such

? as payroll, benefits and other employee-related expenses, amortization of


   deferred stock compensation, business acquisition and due diligence expenses,
   legal


                                       23

  Table of Contents

  expenses, association, contract and professional fees, board of director

expenses, entity-level state franchise and minimum taxes, travel expenses,

office rent and other customary expenses; and

Depreciation and amortization expense, which includes depreciation on our hotel

buildings, improvements, furniture, fixtures and equipment ("FF&E"), along with

? amortization on our finance lease right-of-use asset (prior to the related

hotel's sale in February 2022), franchise fees and certain intangibles.

Additionally, this category includes depreciation and amortization related to

FF&E for our corporate office.

Other Revenue and Expense. Other revenue and expense consists of the following:

Interest and other income, which includes interest we have earned on our

restricted and unrestricted cash accounts, as well as any energy or other

? rebates, property insurance proceeds we have received, miscellaneous income and

any gains or losses we have recognized on sales or redemptions of assets other

than real estate investments;

Interest expense, which includes interest expense incurred on our outstanding

fixed and variable rate debt and finance lease obligation (prior to the related

? hotel's sale in February 2022), gains or losses on interest rate derivatives,

amortization of deferred financing costs, and any loan or waiver fees incurred

on our debt;

? Gain on sale of assets, which includes the gains we recognized on our hotel

sales that do not qualify as discontinued operations;

Gain (loss) on extinguishment of debt, net, which includes gains related to the

resolution of contingencies on extinguished debt and losses recognized on

? amendments or early repayments of mortgages or other debt obligations from the

accelerated amortization of deferred financing costs, along with any other


   costs;


   Income tax provision, net, which includes federal and state income taxes

related to continuing operations charged to the Company net of any refundable

? credits or refunds received, any adjustments to deferred tax assets,

liabilities or valuation allowances, and any adjustments to unrecognized tax

positions, along with any related interest and penalties incurred;

Income from consolidated joint venture attributable to noncontrolling interest,

? which includes the net income attributable to a third-party's 25.0% ownership

interest in the joint venture that owned the Hilton San Diego Bayfront prior to

our acquisition of the interest in June 2022; and

Preferred stock dividends, which includes dividends accrued on our Series G

? Cumulative Redeemable Preferred Stock ("Series G preferred stock"), Series H

Cumulative Redeemable Preferred Stock ("Series H preferred stock") and Series I

Cumulative Redeemable Preferred Stock ("Series I preferred stock").

Operating Performance Indicators. The following performance indicators are commonly used in the hotel industry:

? Occupancy, which is the quotient of total rooms sold divided by total rooms

available;

? Average daily room rate, or ADR, which is the quotient of room revenue divided

by total rooms sold;

Revenue per available room, or RevPAR, which is the product of occupancy and

? ADR, and does not include food and beverage revenue, or other operating

revenue;

RevPAR index, which is the quotient of a hotel's RevPAR divided by the average

RevPAR of its competitors, multiplied by 100. A RevPAR index in excess of 100

? indicates a hotel is achieving higher RevPAR than the average of its

competitors. In addition to absolute RevPAR index, we monitor changes in RevPAR

index;

EBITDAre, which is net income (loss) excluding: interest expense; benefit or

provision for income taxes, including any changes to deferred tax assets,

? liabilities or valuation allowances and income taxes applicable to the sale of

assets; depreciation and amortization; gains or losses on disposition of

depreciated property (including gains or losses on change in control); and any


   impairment write-downs of depreciated property;


   Adjusted EBITDAre, excluding noncontrolling interest, which is EBITDAre

adjusted to exclude: the net income (loss) allocated to a third-party's 25.0%

ownership interest in the joint venture that owned the Hilton San Diego

Bayfront prior to our acquisition of the interest in June 2022, along with the

? noncontrolling partner's pro rata share of any EBITDAre components;

amortization of deferred stock compensation; amortization of contract

intangibles; amortization of right-of-use assets and obligations; the cash


   component of ground lease expense for any finance lease obligation that was
   included


                                       24

  Table of Contents

in interest expense; the impact of any gain or loss from undepreciated asset

sales or property damage from natural disasters; any lawsuit settlement costs;

the write-off of development costs associated with abandoned projects;

property-level restructuring, severance and management transition costs; debt

resolution costs; and any other nonrecurring identified adjustments;

Funds from operations ("FFO") attributable to common stockholders, which is net

income (loss) and preferred stock dividends and any redemption charges,

excluding: gains and losses from sales of property; real estate-related

? depreciation and amortization (excluding amortization of deferred financing

costs and right-of-use assets and obligations); any real estate-related

impairment losses; and the noncontrolling partner's pro rata share of net


   income (loss) and any FFO components prior to our acquisition of the
   noncontrolling partner's interest in June 2022; and

Adjusted FFO attributable to common stockholders, which is FFO attributable to

common stockholders adjusted to exclude: amortization of deferred stock

compensation; amortization of contract intangibles; real estate-related

amortization of right-of-use assets and obligations; noncash interest on our

derivatives and any finance lease obligations; income tax benefits or

provisions associated with any changes to deferred tax assets, liabilities or

valuation allowances, the application of net operating loss carryforwards and

? uncertain tax positions; gains or losses due to property damage from natural

disasters; any lawsuit settlement costs; the write-off of development costs

associated with abandoned projects; non-real estate-related impairment losses;

property-level restructuring, severance and management transition costs; debt

resolution costs; preferred stock redemption charges; the noncontrolling

partner's pro rata share of any Adjusted FFO components prior to our

acquisition of the noncontrolling partner's interest in June 2022; and any

other nonrecurring identified adjustments.

Factors Affecting Our Operating Results. The primary factors affecting our operating results include overall demand for hotel rooms, the pace of new hotel development, or supply, and the relative performance of our operators in increasing revenue and controlling hotel operating expenses.

Demand. The demand for lodging has traditionally been closely linked with the

performance of the general economy. Our hotels are classified as either upper

upscale or luxury hotels. In an economic downturn, these types of hotels may be

more susceptible to a decrease in revenue, as compared to hotels in other

categories that have lower room rates in part because upper upscale and luxury

hotels generally target business and high-end leisure travelers. In periods of

economic difficulty, including those caused by pandemics and inflation,

business and leisure travelers may reduce costs by limiting travel or by using

? lower cost accommodations. In addition, operating results at our hotels in

resort markets may be negatively affected by reduced demand from domestic

travelers due to pent up desire for international travel as international

pandemic-related travel restrictions are lifted; whereas operating results at

our hotels in key gateway markets may be negatively affected by reduced demand

from international travelers due to financial conditions in their home

countries or a material strengthening of the U.S. dollar in relation to other

currencies. Also, volatility in transportation fuel costs, increases in air and

ground travel costs, decreases in airline capacity and prolonged periods of

inclement weather in our markets may reduce the demand for our hotels.

Supply. The addition of new competitive hotels affects the ability of existing

hotels to absorb demand for lodging and, therefore, impacts the ability to

generate growth in RevPAR and profits. The development of new hotels is largely

driven by construction costs and expected performance of existing hotels. Prior

to the COVID-19 pandemic, U.S. hotel supply continued to increase. On a

market-by-market basis, some markets experienced new hotel room openings at or

? greater than historic levels, including in Boston, Orlando and Portland.

Additionally, an increase in the supply of vacation rental or sharing services

such as Airbnb affects the ability of existing hotels to generate growth in

RevPAR and profits. We believe that both new full-service hotel construction

and new hotel openings will be delayed in the near-term due to several factors,

including COVID-19's effect on the economy, increased borrowing costs and

increased materials and construction costs.

Revenues and expenses. We believe that marginal improvements in RevPAR index,

even in the face of declining revenues, are a good indicator of the relative

quality and appeal of our hotels, and our operators' effectiveness in

? maximizing revenues. Similarly, we also evaluate our operators' effectiveness

in minimizing incremental operating expenses in the context of increasing

revenues or, conversely, in reducing operating expenses in the context of

declining revenues. Inflationary pressures could increase operating costs,


   which could limit our operators' effectiveness in minimizing expenses.


                                       25

  Table of Contents

Operating Results. The following table presents our unaudited operating results
for our total portfolio for the three months ended March 31, 2023 and 2022,
including the amount and percentage change in the results between the two
periods.

                                                     Three Months Ended March 31,
                                           2023               2022       Change $     Change %

                                                (in thousands, except statistical data)
REVENUES
Room                                   $     152,438       $  108,772   $   43,666       40.1 %
Food and beverage                             70,812           39,583       31,229       78.9 %
Other operating                               20,193           23,960      (3,767)     (15.7) %
Total revenues                               243,443          172,315       71,128       41.3 %
OPERATING EXPENSES
Hotel operating                              146,067          113,104       32,963       29.1 %

Other property-level expenses                 31,777           23,910        7,867       32.9 %
Corporate overhead                             8,468           10,714      (2,246)     (21.0) %
Depreciation and amortization                 32,342           31,360      

   982        3.1 %
Total operating expenses                     218,654          179,088       39,566       22.1 %
Interest and other income                        541            4,380      (3,839)     (87.6) %
Interest expense                            (13,794)          (5,081)      (8,713)    (171.5) %
Gain on sale of assets                             -           22,946     (22,946)    (100.0) %
Gain (loss) on extinguishment of
debt, net                                      9,909            (213)       10,122    4,752.1 %
Income before income taxes                    21,445           15,259        6,186       40.5 %
Income tax provision                           (358)            (136)        (222)    (163.2) %
NET INCOME                                    21,087           15,123        5,964       39.4 %
Income from consolidated joint
venture attributable to
noncontrolling interest                            -          (1,134)        1,134      100.0 %
Preferred stock dividends                    (3,768)          (3,773)            5        0.1 %
INCOME ATTRIBUTABLE TO COMMON
STOCKHOLDERS                           $      17,319       $   10,216   $  

7,103 69.5 %

Summary of Operating Results. The following items significantly impact the year-over-year comparability of our operations:

COVID-19: Operations at most of our hotels during the first quarter of 2022

? were negatively impacted by COVID-19's Omicron variant. Consequently, the

results of our operations for the first quarter of 2023 are not comparable to

the same period in 2022.

Hotel Acquisition: In June 2022, we purchased The Confidante Miami Beach,

? resulting in increased revenues, operating expenses and depreciation expense


   for the first quarter of 2023 as compared to the same period in 2022.


   Hotel Dispositions: In February 2022, we sold the Hyatt Centric Chicago

Magnificent Mile, and in March 2022, we sold both the Embassy Suites Chicago

? and the Hilton Garden Inn Chicago Downtown/Magnificent Mile. As a result of

these three hotel dispositions (the "Three Disposed Hotels"), our revenues,

operating expenses and depreciation expense for the first quarter of 2023 are

not comparable to the same period in 2022.

Room revenue. Room revenue increased $43.7 million, or 40.1%, for the three months ended March 31, 2023 as compared to the three months ended March 31, 2022 as follows:

Room revenue at the 14 hotels we owned during the first quarters of both 2023

? and 2022 (the "Existing Portfolio") increased $36.8 million. Occupancy

increased 1,600 basis points and the average daily room rate increased 3.2%,

resulting in a 34.3% increase in RevPAR:




                                                    Three Months Ended March 31,
                                  2023                           2022                         Change
                      Occ%      ADR        RevPAR    Occ%      ADR        RevPAR     Occ%       ADR     RevPAR
Existing Portfolio    69.0 %  $ 311.05    $ 214.62   53.0 %  $ 301.44    $ 159.76    1,600 bps   3.2 %    34.3 %

The Confidante
Miami Beach           83.9 %  $ 365.88    $ 306.97    N/A         N/A         N/A      N/A       N/A       N/A

? The Confidante Miami Beach caused room revenue to increase by $9.4 million.

? The Three Disposed Hotels caused room revenue to decrease by $2.5 million.




                                       26

  Table of Contents

Food and beverage revenue. Food and beverage revenue increased $31.2 million, or
78.9%, for the three months ended March 31, 2023 as compared to the three months
ended March 31, 2022 as follows:

? Food and beverage revenue at the Existing Portfolio increased $27.3 million.

? The Confidante Miami Beach caused food and beverage revenue to increase by $4.0

million.

? The Three Disposed Hotels caused food and beverage revenue to decrease by $0.1

million.

Other operating revenue. Other operating revenue decreased $3.8 million, or 15.7%, for the three months ended March 31, 2023 as compared to the three months ended March 31, 2022 as follows:

Other operating revenue at the Existing Portfolio decreased $4.3 million,

primarily due to decreased COVID-19-related cancellation and attrition fees. In

addition, other operating revenue in the first quarter of 2022 included a $1.6

million reimbursement to offset net losses at the Hyatt Regency San Francisco

? and $1.0 million in business interruption proceeds at the Hilton New Orleans

related to Hurricane Ida disruption, with no corresponding revenue recognized

in the first quarter of 2023. These decreases were partially offset by

increased revenue from internet usage fees, parking fees, facility and resort

fees, spa revenue and tenant rent.

? The Confidante Miami Beach caused other operating revenue to increase by $1.2

million.

? The Three Disposed Hotels caused other operating revenue to decrease by $0.6

million.


Hotel operating expenses. Hotel operating expenses, which are comprised of room,
food and beverage, advertising and promotion, repairs and maintenance,
utilities, franchise costs, property tax, ground lease and insurance and other
hotel operating expenses increased $33.0 million, or 29.1%, for the three months
ended March 31, 2023 as compared to the three months ended March 31, 2022 as
follows:

Hotel operating expenses at the Existing Portfolio increased $30.4 million,

primarily corresponding to the increases in the Existing Portfolio's revenues

and occupancy rates, along with increased property and liability insurance and

property taxes. In addition, utility expenses at the Existing Portfolio

? increased due to increases in the cost of natural gas and electricity.

Partially offsetting these increased expenses, repairs and maintenance expenses

decreased as our New Orleans hotels recognized $1.5 million in Hurricane

Ida-related restoration expenses in the first quarter of 2022, with no

corresponding expense recognized in the first quarter of 2023.

? The Confidante Miami Beach caused hotel operating expenses to increase by $7.2

million.

? The Three Disposed Hotels caused hotel operating expenses to decrease by $4.6

million.

Other property-level expenses. Other property-level expenses increased $7.9 million, or 32.9%, for the three months ended March 31, 2023 as compared to the three months ended March 31, 2022 as follows:

Other property-level expenses at the Existing Portfolio increased $6.9 million,

including a $3.7 million increase in management fees related to the increases

? in the Existing Portfolio's revenues. Additional increases to other

property-level expenses at the Existing Portfolio included payroll and related

expenses, credit card commissions, employee recruiting and training expenses,

and supply expenses.

? The Confidante Miami Beach caused other property-level expenses to increase by

$1.7 million.

? The Three Disposed Hotels caused other property-level expenses to decrease by

$0.8 million.




Corporate overhead expense. Corporate overhead expense decreased $2.2 million,
or 21.0%, during the three months ended March 31, 2023 as compared to the three
months ended March 31, 2022, primarily due to decreased payroll expenses,
deferred stock amortization expense and board of director expenses related to
the chief executive officer transition costs recognized in the first quarter of
2022. Additional decreases to corporate overhead expense included due diligence
expenses and legal fees, along with office rent expense due to the relocation of
our corporate office in January 2023. These decreased expenses were partially
offset by increased entity-level state franchise and minimum taxes and
environmental, social and governance expenses.

Depreciation and amortization expense. Depreciation and amortization expense
increased $1.0 million, or 3.1%, during the three months ended March 31, 2023 as
compared to the three months ended March 31, 2022 as follows:

Depreciation and amortization expense related to the Existing Portfolio

? increased $0.6 million due to increased depreciation and amortization at our

newly renovated hotels, partially offset by decreased expense due to fully

depreciated assets.

? The Confidante Miami Beach caused depreciation and amortization to increase by

$1.2 million.

? The Three Disposed Hotels resulted in a decrease in depreciation and

amortization of $0.9 million.




                                       27

  Table of Contents

Interest and other income. Interest and other income decreased $3.8 million, or
87.6%, during the three months ended March 31, 2023 as compared to the three
months ended March 31, 2022. During the first quarter of 2023, we recognized
interest income of $0.5 million.

During the first quarter of 2022, we recognized $4.4 million in insurance proceeds for Hurricane Ida-related property damage at our New Orleans hotels and a nominal amount of interest income.

Interest expense. We incurred interest expense as follows (in thousands):



                                                          Three Months 

Ended March 31,


                                                       2023                 

2022


Interest expense on debt and finance lease
obligation                                        $        11,417               $        6,243
Noncash interest on derivatives, net                        1,832                      (1,842)
Amortization of deferred financing costs                      545          

               680
Total interest expense                            $        13,794               $        5,081

Interest expense increased $8.7 million, or 171.5%, during the three months ended March 31, 2023 as compared to the three months ended March 31, 2022 as follows:



Interest expense on our debt and finance lease obligation increased $5.2 million
in the first quarter of 2023 as compared to the same period in 2022 primarily
due to the additional amounts borrowed under our term loans in July 2022, as
well as increased interest on our variable rate debt. These increases were
partially offset due to our partial repayments of the senior notes in February
2022, decreases in the interest rates on our senior notes due to our exiting the
covenant relief period in March 2022, and by decreased interest on our finance
lease obligation due to our sale of the Hyatt Centric Chicago Magnificent Mile
in February 2022.

Noncash changes in the fair market value of our derivatives caused interest expense to increase $3.7 million in the first quarter of 2023 as compared to the same period in 2022.

The amortization of deferred financing costs caused interest expense to decrease $0.1 million in the first quarter of 2023 as compared to the same period in 2022.



Our weighted average interest rate per annum, including our variable rate debt
obligation, was approximately 5.55% and 3.6% at March 31, 2023 and 2022,
respectively. Approximately 51.6% and 61.8% of our outstanding notes payable had
fixed interest rates or had been swapped to fixed interest rates, including
forward starting interest rate swap derivatives, at March 31, 2023 and 2022,
respectively.

Gain on sale of assets. Gain on sale of assets totaled zero and $22.9 million
for the three months ended March 31, 2023 and 2022, respectively. In the first
quarter of 2022, we recognized an $11.3 million gain on the sale of the Hyatt
Centric Chicago Magnificent Mile and an $11.6 million gain on the combined sale
of the Embassy Suites Chicago and the Hilton Garden Inn Chicago
Downtown/Magnificent Mile.

Gain (loss) on extinguishment of debt, net. Gain (loss) on extinguishment of
debt, net totaled a gain of $9.9 million and a loss of $0.2 million for the
three months ended March 31, 2023 and 2022, respectively. During the first
quarter of 2023, we recognized a gain of $9.9 million associated with potential
employee-related obligations arising from the assignment of the Hilton Times
Square to the hotel's mortgage holder in December 2020. In February 2023, we
were relieved of $9.8 million of the potential employee-related obligations and
the funds were released to us from escrow. In addition, during the first quarter
of 2023, we recorded a gain of $0.1 million due to reassessments of the
remaining potential employee-related obligations currently held in escrow.

During the first quarter of 2022, we recognized a loss of $0.2 million related
to the accelerated amortization of deferred financing fees associated with the
repayment of a portion of our senior notes.

Income tax provision. We lease our hotels to the TRS Lessee and its
subsidiaries, which are subject to federal and state income taxes. In addition,
we and the Operating Partnership may also be subject to various state and local
income taxes.

During the three months ended March 31, 2023, we recognized a current income tax
provision of $0.4 million, resulting from current state and federal income tax
expenses.

During the three months ended March 31, 2022, we recognized a current income tax provision of $0.1 million, resulting from current state income tax expense.



                                       28

Table of Contents



Income from consolidated joint venture attributable to noncontrolling interest.
Income from consolidated joint venture attributable to noncontrolling interest,
which represented the outside 25.0% interest in the entity that owned the Hilton
San Diego Bayfront, totaled zero and $1.1 million for the three months ended
March 31, 2023 and 2022, respectively.

In June 2022, we acquired the outside 25.0% interest in the entity that owned the Hilton San Diego Bayfront, resulting in our 100% ownership of the hotel.



Preferred stock dividends. Preferred stock dividends were incurred as follows
(in thousands):

                                       Three Months Ended March 31,
                                       2023                         2022
Series G preferred stock         $            582                  $   587
Series H preferred stock                    1,761                    1,761
Series I preferred stock                    1,425                    1,425

Total preferred stock dividends  $          3,768                  $ 3,773


Non-GAAP Financial Measures. We use the following "non-GAAP financial measures"
that we believe are useful to investors as key supplemental measures of our
operating performance: EBITDAre; Adjusted EBITDAre, excluding noncontrolling
interest; FFO attributable to common stockholders; and Adjusted FFO attributable
to common stockholders. These measures should not be considered in isolation or
as a substitute for measures of performance in accordance with accounting
principles generally accepted in the United States ("GAAP"). In addition, our
calculation of these measures may not be comparable to other companies that do
not define such terms exactly the same as the Company. These non-GAAP measures
are used in addition to and in conjunction with results presented in accordance
with GAAP. They should not be considered as alternatives to net income (loss),
cash flow from operations, or any other operating performance measure prescribed
by GAAP. These non-GAAP financial measures reflect additional ways of viewing
our operations that we believe, when viewed with our GAAP results and the
reconciliations to the corresponding 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.

We present EBITDAre in accordance with guidelines established by the National
Association of Real Estate Investment Trusts ("Nareit"), as defined in its
September 2017 white paper "Earnings Before Interest, Taxes, Depreciation and
Amortization for Real Estate." We believe EBITDAre is a useful performance
measure to help investors evaluate and compare the results of our operations
from period to period in comparison to our peers. Nareit defines EBITDAre as net
income (calculated in accordance with GAAP) plus interest expense, income tax
expense, depreciation and amortization, gains or losses on the disposition of
depreciated property (including gains or losses on change in control),
impairment write-downs of depreciated property and of investments in
unconsolidated affiliates caused by a decrease in the value of depreciated
property in the affiliate, and adjustments to reflect the entity's share of
EBITDAre of unconsolidated affiliates.

We make additional adjustments to EBITDAre when evaluating our performance
because we believe that the exclusion of certain additional items described
below provides useful information to investors regarding our operating
performance, and that the presentation of Adjusted EBITDAre, excluding
noncontrolling interest, when combined with the primary GAAP presentation of net
income, is beneficial to an investor's complete understanding of our operating
performance. In addition, we use both EBITDAre and Adjusted EBITDAre, excluding
noncontrolling interest as measures in determining the value of hotel
acquisitions and dispositions. We adjust EBITDAre for the following items, which
may occur in any period, and refer to this measure as Adjusted EBITDAre,
excluding noncontrolling interest:

Amortization of deferred stock compensation: we exclude the noncash expense

? incurred with the amortization of deferred stock compensation as this expense

is based on historical stock prices at the date of grant to our corporate

employees and does not reflect the underlying performance of our hotels.

Amortization of contract intangibles: we exclude the noncash amortization of

any favorable or unfavorable contract intangibles recorded in conjunction with

? our hotel acquisitions. We exclude the noncash amortization of contract

intangibles because it is based on historical cost accounting and is of lesser

significance in evaluating our actual performance for the current period.

Amortization of right-of-use assets and obligations: we exclude the

amortization of our right-of-use assets and related lease obligations, as these

? expenses are based on historical cost accounting and do not reflect the actual


   rent amounts due to the respective lessors or the underlying performance of our
   hotels.


                                       29

  Table of Contents

Finance lease obligation interest - cash ground rent: we include an adjustment

for the cash finance lease expense recorded on the building lease at the Hyatt

Centric Chicago Magnificent Mile (prior to the hotel's sale in February 2022).

? We determined that the building lease was a finance lease, and, therefore, we

included a portion of the lease payment each month in interest expense. We

adjusted EBITDAre for the finance lease in order to more accurately reflect the

actual rent due to the hotel's lessor in the respective period, as well as the

operating performance of the hotel.

Undepreciated asset transactions: we exclude the effect of gains and losses on

? the disposition of undepreciated assets because we believe that including them

in Adjusted EBITDAre, excluding noncontrolling interest is not consistent with


   reflecting the ongoing performance of our assets.


   Gains or losses from debt transactions: we exclude the effect of finance

charges and premiums associated with the extinguishment of debt, including the

? acceleration of deferred financing costs from the original issuance of the debt

being redeemed or retired because, like interest expense, their removal helps

investors evaluate and compare the results of our operations from period to

period by removing the impact of our capital structure.

Noncontrolling interest: we exclude the noncontrolling partner's pro rata share

of the net (income) loss allocated to the Hilton San Diego Bayfront partnership

? prior to our acquisition of the noncontrolling partner's interest in June 2022,

as well as the noncontrolling partner's pro rata share of any EBITDAre and

Adjusted EBITDAre components.

Cumulative effect of a change in accounting principle: from time to time, the

FASB promulgates new accounting standards that require the consolidated

? statement of operations to reflect the cumulative effect of a change in

accounting principle. We exclude these one-time adjustments, which include the

accounting impact from prior periods, because they do not reflect our actual

performance for that period.

Other adjustments: we exclude other adjustments that we believe are outside the

ordinary course of business because we do not believe these costs reflect our

actual performance for the period and/or the ongoing operations of our hotels.

? Such items may include: lawsuit settlement costs; the write-off of development

costs associated with abandoned projects; property-level restructuring,

severance and management transition costs; debt resolution costs; lease

terminations; property insurance restoration proceeds or uninsured losses; and

other nonrecurring identified adjustments.

The following table reconciles our unaudited net income to EBITDAre and Adjusted EBITDAre, excluding noncontrolling interest for our total portfolio for the three months ended March 31, 2023 and 2022 (in thousands):



                                                             Three Months Ended March 31,
                                                             2023                      2022
Net income                                              $        21,087             $    15,123
Operations held for investment:
Depreciation and amortization                                    32,342                  31,360
Interest expense                                                 13,794                   5,081
Income tax provision                                                358                     136
Gain on sale of assets                                                -                (22,946)
EBITDAre                                                         67,581                  28,754

Operations held for investment:
Amortization of deferred stock compensation                       2,427                   3,578
Amortization of right-of-use assets and obligations                (52)                   (346)
Amortization of contract intangibles, net                          (18)                     (6)
Finance lease obligation interest - cash ground rent                  -                   (117)
(Gain) loss on extinguishment of debt, net                      (9,909)                     213
Hurricane-related insurance restoration proceeds net
of losses                                                             -                 (2,893)
Noncontrolling interest                                               -                 (2,020)
Adjustments to EBITDAre, net                                    (7,552)                 (1,591)

Adjusted EBITDAre, excluding noncontrolling interest $ 60,029

$ 27,163




Adjusted EBITDAre, excluding noncontrolling interest increased $32.9 million, or
121.0%, in the first quarter of 2023 as compared to the same period in 2022 due
to the following:

Adjusted EBITDAre at the Existing Portfolio increased $22.8 million, or 61.7%,

in the first quarter of 2023 as compared to the same period in 2022 primarily

? due to the changes in the Existing Portfolio's revenues and expenses included


   in the discussion above regarding the operating results for the first quarter
   of 2023.


                                       30

  Table of Contents

? The Confidante Miami Beach recorded Adjusted EBITDAre of $5.7 million in the

first quarter of 2023.

? The Three Disposed Hotels recorded net negative Adjusted EBITDAre of $2.2

million in the first quarter of 2022.


We believe that the presentation of FFO attributable to common stockholders
provides useful information to investors regarding our operating performance
because it is a measure of our operations without regard to specified noncash
items such as real estate depreciation and amortization, any real estate
impairment loss and any gain or loss on sale of real estate assets, all of which
are based on historical cost accounting and may be of lesser significance in
evaluating our current performance. Our presentation of FFO attributable to
common stockholders conforms to the Nareit definition of "FFO applicable to
common shares." Our presentation may not be comparable to FFO reported by other
REITs that do not define the terms in accordance with the current Nareit
definition, or that interpret the current Nareit definition differently than we
do.

We also present Adjusted FFO attributable to common stockholders when evaluating
our operating performance because we believe that the exclusion of certain
additional items described below provides useful supplemental information to
investors regarding our ongoing operating performance, and may facilitate
comparisons of operating performance between periods and our peer companies. We
adjust FFO attributable to common stockholders for the following items, which
may occur in any period, and refer to this measure as Adjusted FFO attributable
to common stockholders:

Amortization of deferred stock compensation: we exclude the noncash expense

? incurred with the amortization of deferred stock compensation as this expense

is based on historical stock prices at the date of grant to our corporate

employees and does not reflect the underlying performance of our hotels.

Amortization of contract intangibles: we exclude the noncash amortization of

any favorable or unfavorable contract intangibles recorded in conjunction with

? our hotel acquisitions. We exclude the noncash amortization of contract

intangibles because it is based on historical cost accounting and is of lesser

significance in evaluating our actual performance for the current period.

Real estate amortization of right-of-use assets and obligations: we exclude the

amortization of our real estate right-of-use assets and related lease

obligations, which includes the amortization of both our finance and operating

? lease intangibles (with the exception of our corporate operating lease), as

these expenses are based on historical cost accounting and do not reflect the

actual rent amounts due to the respective lessors or the underlying performance


   of our hotels.


   Gains or losses from debt transactions: we exclude the effect of finance

charges and premiums associated with the extinguishment of debt, including the

? acceleration of deferred financing costs from the original issuance of the debt

being redeemed or retired, as well as the noncash interest on our derivatives

and finance lease obligation. We believe that these items are not reflective of

our ongoing finance costs.

Noncontrolling interest: we deduct the noncontrolling partner's pro rata share

? of any FFO adjustments related to our consolidated Hilton San Diego Bayfront

partnership prior to our acquisition of the noncontrolling partner's interest

in June 2022.

Cumulative effect of a change in accounting principle: from time to time, the

FASB promulgates new accounting standards that require the consolidated

? statement of operations to reflect the cumulative effect of a change in

accounting principle. We exclude these one-time adjustments, which include the

accounting impact from prior periods, because they do not reflect our actual

performance for that period.

Other adjustments: we exclude other adjustments that we believe are outside the

ordinary course of business because we do not believe these costs reflect our

actual performance for that period and/or the ongoing operations of our hotels.

Such items may include: lawsuit settlement costs; the write-off of development

costs associated with abandoned projects; changes to deferred tax assets,

? liabilities or valuation allowances; property-level restructuring, severance

and management transition costs; debt resolution costs; preferred stock

redemption charges; lease terminations; property insurance restoration proceeds

or uninsured losses; income tax benefits or provisions associated with the

application of net operating loss carryforwards, uncertain tax positions or


   with the sale of assets other than real estate investments; and other
   nonrecurring identified adjustments.


                                       31

  Table of Contents

The following table reconciles our unaudited net income to FFO attributable to
common stockholders and Adjusted FFO attributable to common stockholders for our
total portfolio for the three months ended March 31, 2023 and 2022 (in
thousands):

                                                               Three Months Ended March 31,
                                                               2023                      2022
Net income                                                $        21,087             $    15,123
Preferred stock dividends                                         (3,768)                 (3,773)
Operations held for investment:
Real estate depreciation and amortization                          32,191  

               31,027
Gain on sale of assets                                                  -                (22,946)
Noncontrolling interest                                                 -                 (1,924)

FFO attributable to common stockholders                            49,510                  17,507

Operations held for investment:
Amortization of deferred stock compensation                         2,427                   3,578
Real estate amortization of right-of-use assets and
obligations                                                         (119)                   (286)
Amortization of contract intangibles, net                              83                      60
Noncash interest on derivatives, net                                1,832                 (1,842)
(Gain) loss on extinguishment of debt, net                        (9,909)                     213
Hurricane-related insurance restoration proceeds net
of losses                                                               -                 (2,893)
Noncontrolling interest                                                 -                      74
Adjustments to FFO attributable to common
stockholders, net                                                 (5,686)                 (1,096)

Adjusted FFO attributable to common stockholders $ 43,824

$ 16,411

Adjusted FFO attributable to common stockholders increased $27.4 million, or 167.0%, in the first quarter of 2023 as compared to the same period in 2022 primarily due to the same reasons noted in the discussion above regarding Adjusted EBITDAre, excluding noncontrolling interest.

Liquidity and Capital Resources



During the periods presented, our sources of cash included our operating
activities and working capital, as well as proceeds from hotel dispositions and
business interruption and property insurance. Our primary uses of cash were for
capital expenditures for hotels and other assets, acquisitions of hotels and
other assets, operating expenses, repurchases of our common stock, repayments of
notes payable and dividends and distributions on our preferred and common stock.
We cannot be certain that traditional sources of funds will be available in the
future.

Operating activities. Our net cash provided by or used in operating activities
fluctuates primarily as a result of changes in hotel revenue and the operating
cash flow of our hotels. Our net cash provided by or used in operating
activities may also be affected by changes in our portfolio resulting from hotel
acquisitions, dispositions or renovations. Net cash provided by operating
activities was $47.2 million for the three months ended March 31, 2023 as
compared to $13.1 million for the three months ended March 31, 2022. The net
increase in cash provided by operating activities during the first quarter of
2023 as compared to the same period in 2022 was primarily due to the increase in
travel demand benefiting our hotels and additional operating cash provided by
the newly-acquired The Confidante Miami Beach, partially offset by a decrease in
operating cash caused by the sales of the Three Disposed Hotels.

Investing activities. Our net cash provided by or used in investing activities
fluctuates primarily as a result of acquisitions, dispositions and renovations
of hotels and other assets. Net cash (used in) provided by investing activities
during the first quarter of 2023 as compared to the first quarter of 2022 was as
follows (in thousands):

                                                        Three Months Ended March 31,
                                                       2023                       2022
Proceeds from sale of assets                     $              -            $      191,291

Proceeds from property insurance                                -          

3,910


Acquisitions of hotel properties and other
assets                                                          -          

(546)


Renovations and additions to hotel properties
and other assets                                         (22,474)          

(30,299)


Net cash (used in) provided by investing
activities                                       $       (22,474)

$ 164,356

During the first quarter of 2023, we invested $22.5 million for renovations and additions to our portfolio and other assets.

During the first quarter of 2022, we received total proceeds of $191.3 million from our sales of three hotels, consisting of $63.2 million for the Hyatt Centric Chicago Magnificent Mile (having already received a $4.0 million disposition deposit in December



                                       32

Table of Contents



2021) and $128.1 million for the Embassy Suites Chicago and the Hilton Garden
Inn Chicago Downtown/Magnificent Mile. In addition, we received insurance
proceeds of $3.9 million for hurricane-related property damage at the Hilton New
Orleans St. Charles. These cash inflows were partially offset by $0.5 million
paid to acquire additional wet and dry boat slips at the Oceans Edge Resort &
Marina and $30.3 million invested for renovations and additions to our portfolio
and other assets.

Financing activities. Our net cash provided by or used in financing activities
fluctuates primarily as a result of our dividends and distributions paid,
issuance and repurchase of common stock, issuance and repayment of notes payable
and our credit facility, debt restructurings and issuance and redemption of
other forms of capital, including preferred equity. Net cash used in financing
activities during the first quarter of 2023 as compared to the first quarter of
2022 was as follows (in thousands):

                                                           Three Months 

Ended March 31,


                                                           2023             

2022


Repurchases of outstanding common stock              $       (18,626)            $    (43,465)
Repurchases of common stock for employee tax
obligations                                                   (3,348)                  (3,351)
Payments on notes payable                                       (524)      

(35,503)


Dividends and distributions paid                             (13,981)                  (3,513)
Net cash used in financing activities                $       (36,479)

$ (85,832)




During the first quarter of 2023, we paid $18.6 million to repurchase 1,964,923
shares of our outstanding common stock. We also paid $3.3 million to repurchase
common stock to satisfy the tax obligations in connection with the vesting of
restricted common stock issued to employees, $0.5 million in scheduled principal
payments on our notes payable and $14.0 million in dividends and distributions
to our preferred and common stockholders.

During the first quarter of 2022, we paid $43.5 million to repurchase 3,879,025
shares of our outstanding common stock. In addition, we paid $35.5 million in
principal payments on our notes payable, including $35.0 million to repay a
portion of our senior notes and $0.5 million in scheduled principal payments on
our notes payable. We also paid $3.4 million to repurchase common stock to
satisfy the tax obligations in connection with the vesting of restricted common
stock issued to employees and $3.5 million in dividends to our preferred
stockholders.

Future. We expect our primary sources of cash will continue to be our working
capital, credit facility, dispositions of hotel properties and proceeds from
public and private offerings of debt securities and common and preferred stock.
However, there can be no assurance that our future asset sales will be
successfully completed. As a result of rising inflation rates and interest
rates, as well as a possible recession in 2023, certain sources of capital may
not be as readily available to us as they have in the past or may come at higher
costs.

We expect our primary uses of cash to be for operating expenses, capital investments in our hotels, repayment of principal on our notes payable and credit facility, interest expense, repurchases of our common stock, distributions on our common stock, dividends on our preferred stock and acquisitions of hotels or interests in hotels.



The recent increases in inflation and interest rates have had, and we expect
will continue to have, a negative effect on our operations. We have experienced
increases in wages, employee-related benefits, food costs, commodity costs,
including those used to renovate or reposition our hotels, property taxes,
property and liability insurance, utilities and borrowing costs. The ability of
our hotel operators to adjust rates has mitigated the impact of increased
operating costs on our financial position and results of operations. However,
the increases in interest rates is negatively affecting our variable rate debt,
resulting in increased interest payments.

Cash Balance. As of March 31, 2023, our unrestricted cash balance was $96.4
million. We believe that our current unrestricted cash balance and our ability
to draw the $500.0 million capacity available for borrowing under the unsecured
revolving credit facility will enable us to successfully manage our Company.

Debt. As of March 31, 2023, we had $815.6 million of debt, $145.5 million of
cash and cash equivalents, including restricted cash, and total assets of $3.1
billion. We believe that by maintaining appropriate debt levels, staggering
maturity dates and maintaining a highly flexible structure, we will have lower
capital costs than more highly leveraged companies, or companies with limited
flexibility due to restrictive corporate-level financial covenants.

As of March 31, 2023, we have no amount outstanding under the revolving portion
of our credit facility, with $500.0 million of capacity available for additional
borrowing under the facility. The Company's ability to draw on the credit
facility is subject to the Company's compliance with various financial
covenants.

As of March 31, 2023, 51.6% of our outstanding debt had fixed interest rates or
either had been swapped or was under contract to be swapped to fixed interest
rates, including the loan secured by the JW Marriott New Orleans, unsecured

corporate-level Term

                                       33

  Table of Contents

Loan 1 and two unsecured corporate-level senior notes. In March 2023, we entered
into two interest rate swaps on Term Loan 1, the first of which was effective
March 17, 2023, expires March 17, 2026, and fixes the SOFR rate on $75.0 million
of Term Loan 1 to 3.675%, resulting in an effective interest rate of 5.125% as
of March 31, 2023. The second interest rate swap will be effective September 14,
2023, expires September 14, 2026, and fixes the SOFR rate on the remaining
$100.0 million of Term Loan 1 to 3.931%.

The Company's floating rate debt as of March 31, 2023 includes the $220.0
million non-recourse mortgage on the Hilton San Diego Bayfront, which is subject
to an interest rate cap derivative that caps the underlying floating rate
interest benchmark at 6.0% until December 2023, $100.0 million of Term Loan 1
and the $175.0 million unsecured corporate-level Term Loan 2, which was subject
to an interest rate swap derivative until the derivative matured in January
2023.

On May 1, 2023, we entered into a new term loan agreement with several financial
institutions which provides for a $225.0 million term loan facility. The term
loan facility will bear interest pursuant to a leverage-based pricing grid
ranging from 1.35% to 2.20% over the applicable adjusted term SOFR. The term
loan facility has an initial term of two years with one 12-month extension
option, which would result in an extended maturity of May 2026. We expect to use
substantially all of the proceeds received from the term loan facility to fully
repay the $220.0 million mortgage loan secured by the Hilton San Diego Bayfront,
which is scheduled to mature in December 2023.

We may in the future seek to obtain mortgages on one or more of our 13
unencumbered hotels (subject to certain stipulations under our unsecured term
loans and senior notes), all of which were held by subsidiaries whose interests
were pledged to our credit facility as of March 31, 2023. Our 13 unencumbered
hotels include: Boston Park Plaza; Four Seasons Resort Napa Valley; Hilton New
Orleans St. Charles; Hyatt Regency San Francisco; Marriott Boston Long Wharf;
Montage Healdsburg; Oceans Edge Resort & Marina; Renaissance Long Beach;
Renaissance Orlando at SeaWorld®; Renaissance Washington DC; The Bidwell
Marriott Portland; The Confidante Miami Beach; and Wailea Beach Resort. Should
we obtain secured financing on any or all of our unencumbered hotels, the amount
of capital available through our credit facility or future unsecured borrowings
may be reduced. Following the repayment of the loan secured by the Hilton San
Diego Bayfront, we will have 14 unencumbered hotels, all of which will be held
by subsidiaries whose interests are pledged to our credit facility.

Contractual Obligations. The following table summarizes our payment obligations and commitments as of March 31, 2023 (in thousands):



                                                   Payment due by period
                                            Less Than      1 to 3       3 to 5      More than
                                Total        1 year        years        years        5 years
Notes payable                $   815,612   $   222,100   $  138,512   $  455,000   $         -
Interest obligations on
notes payable (1)                149,235        42,758       60,757       45,720             -
Operating lease
obligations, including
imputed interest (2) (3)          20,094         5,479       10,524        1,802         2,289
Construction commitments          51,039        51,039            -            -             -
Total                        $ 1,035,980   $   321,376   $  209,793   $  502,522   $     2,289

Interest is calculated based on the loan balances and variable rates, as

(1) applicable, at March 31, 2023, and includes the effect of our interest rate

derivatives.

(2) Operating lease obligations include the lease on our current corporate

headquarters and the sublease on our previous corporate headquarters.

Operating lease obligations include a ground lease that expires in 2071 and

(3) requires a reassessment of rent payments due after 2025, agreed upon by both

us and the lessor; therefore, no amounts are included in the above table for

this ground lease after 2025.

Capital Expenditures and Reserve Funds


We believe we maintain each of our hotels in good repair and condition and in
general conformity with applicable franchise and management agreements, ground
lease, laws and regulations. Our capital expenditures primarily relate to the
ongoing maintenance of our hotels and are budgeted in the reserve accounts
described in the following paragraph. We also incur capital expenditures for
cyclical renovations, hotel repositionings and development. We invested $22.5
million in our portfolio and other assets during the first quarter of 2023. As
of March 31, 2023, we have contractual construction commitments totaling $51.0
million for ongoing renovations. If we renovate additional hotels in the future,
our capital expenditures will likely increase.

With respect to our hotels that are operated under management or franchise
agreements with major national hotel brands and our hotels subject to first
mortgage liens, we are obligated to maintain an FF&E reserve account for future
planned and emergency-related capital expenditures at these hotels. The amount
funded into each of these reserve accounts is determined pursuant to the
management,

                                       34

  Table of Contents

franchise and loan agreements for each of the respective hotels, ranging between
1.0% and 5.0% of the respective hotel's applicable annual revenue. As of March
31, 2023, our balance sheet includes restricted cash of $46.9 million, which was
held in FF&E reserve accounts for future capital expenditures at the majority of
our hotels. According to certain loan agreements, reserve funds are to be held
by the lenders or managers in restricted cash accounts, and we are not required
to spend the entire amount in such reserve accounts each year.

Seasonality and Volatility



As is typical of the lodging industry, we experience some seasonality in our
business. Revenue for certain of our hotels is generally affected by seasonal
business patterns (e.g., the first quarter is strong in Hawaii, Key West, New
Orleans and Orlando, the second quarter is strong for the Mid-Atlantic business
hotels, both the second and third quarters are strong for the California
counties of Napa and Sonoma and the fourth quarter is strong for Hawaii and Key
West). Quarterly revenue also may be adversely affected by renovations and
repositionings, our managers' effectiveness in generating business and by events
beyond our control, such as economic and business conditions, including a U.S.
recession or increased inflation, trade conflicts and tariffs, changes impacting
global travel, regional or global economic slowdowns, any flu or disease-related
pandemic that impacts travel or the ability to travel, including the COVID-19
pandemic, the adverse effects of climate change, the threat of terrorism,
terrorist events, civil unrest, government shutdowns, events that reduce the
capacity or availability of air travel, increased competition from other hotels
in our markets, new hotel supply or alternative lodging options and unexpected
changes in business, commercial travel, leisure travel and tourism.

Inflation



Inflation affects our expenses, including, without limitation, by increasing
such costs as wages, employee-related benefits, food costs, commodity costs,
including those used to renovate or reposition our hotels, property taxes,
property and liability insurance, utilities and borrowing costs. We rely on our
hotel operators to adjust room rates and pricing for hotel services to reflect
the effects of inflation. However, previously contracted rates, competitive
pressures or other factors may limit the ability of our operators to respond to
inflation. As a result, our hotel expenses may increase at higher rates than
hotel revenue.

Critical Accounting Estimates



Our discussion and analysis of our financial condition and results of operations
is based upon our consolidated financial statements, which have been prepared in
accordance with GAAP. The preparation of these financial statements requires us
to make estimates and judgments that affect the reported amounts of assets,
liabilities, revenue and expenses and related disclosure of contingent assets
and liabilities.

We evaluate our estimates on an ongoing basis. We base our estimates on
historical experience, information that is currently available to us and on
various other assumptions that we believe are reasonable under the
circumstances. Actual results may differ from these estimates under different
assumptions or conditions. We believe the following critical accounting policies
affect the most significant judgments and estimates used in the preparation of
our consolidated financial statements.

Impairment of investments in hotel properties. Impairment losses are recorded

on investments in hotel properties to be held and used by us when indicators of

impairment are present and the future undiscounted net cash flows, including

potential sale proceeds, expected to be generated by those assets, based on our

anticipated investment horizon, are less than the assets' carrying amount. We

evaluate our investments in hotel properties to determine if there are

indicators of impairment on a quarterly basis. No single indicator would

necessarily result in us preparing an estimate to determine if a hotel's future

undiscounted cash flows are less than the book value of the hotel. We use

judgment to determine if the severity of any single indicator, or the fact

? there are a number of indicators of less severity that when combined, would

result in an indication that a hotel requires an estimate of the undiscounted

cash flows to determine if an impairment has occurred. The Company considers

indicators of impairment such as, but not limited to, hotel disposition

strategy and hold period, a significant decline in operating results not

related to renovations or repositioning, physical damage to the property due to

unforeseen events such as natural disasters, and an estimate or belief that the

fair value is less than the net book value. The Company performs an analysis to

determine the recoverability of the hotel by comparing the future undiscounted

cash flows expected to be generated by the hotel to the hotel's carrying

amount.


If a hotel is considered to be impaired, the related assets are adjusted to
their estimated fair value and an impairment loss is recognized. We perform a
fair value assessment using valuation techniques such as discounted cash flows
and comparable sales transactions in the market to estimate the fair value of
the hotel and, if appropriate and available, current estimated net sales
proceeds from pending offers. Our judgment is required in determining the
discount rate, terminal capitalization rate, the estimated growth of revenues
and expenses, net operating income and margins, as well as specific market

and
economic conditions.

                                       35

  Table of Contents

Acquisition related assets and liabilities. The acquisition of a hotel property

or other entity requires an analysis of the transaction to determine if it

qualifies as the purchase of a business or an asset. If the fair value of the

gross assets acquired is concentrated in a single identifiable asset or group

of similar identifiable assets, then the transaction is an asset acquisition.

Transaction costs associated with asset acquisitions are capitalized and

? subsequently depreciated over the life of the related asset, while the same

costs associated with a business combination are expensed as incurred and

included in corporate overhead on our consolidated statements of operations.

Also, given the subjectivity, business combinations are provided a one-year

measurement period to adjust the provisional amounts recognized if the

necessary information is not available by the end of the reporting period in

which the acquisition occurs; whereas asset acquisitions are not subject to a

measurement period.


Accounting for the acquisition of a hotel property or other entity requires
either allocating the purchase price to the assets acquired and the liabilities
assumed in the transaction at their respective relative fair values for an asset
acquisition or recording the assets and liabilities at their estimated fair
values with any excess consideration above net assets going to goodwill for a
business combination. The most difficult estimations of individual fair values
are those involving long-lived assets, such as property, equipment and
intangible assets, together with any finance or operating lease right-of-use
assets and their related obligations. When we acquire a hotel property or other
entity, we use all available information to make these fair value
determinations, including discounted cash flow analyses, market comparable data
and replacement cost data. In addition, we make significant estimations
regarding capitalization rates, discount rates, average daily rates, revenue
growth rates and occupancy. We also engage independent valuation specialists to
assist in the fair value determinations of the long-lived assets acquired and
the liabilities assumed. The determination of fair value is subjective and is
based in part on assumptions and estimates that could differ materially from
actual results in future periods.

Depreciation and amortization expense. Depreciation expense is based on the

estimated useful life of our assets. The life of the assets is based on a

number of assumptions, including the cost and timing of capital expenditures to

maintain and refurbish our hotels, as well as specific market and economic

conditions. Hotel properties are depreciated using the straight-line method

over estimated useful lives primarily ranging from five years to 40 years for

? buildings and improvements and three years to 12 years for FF&E. Intangible

assets are amortized using the straight-line method over the shorter of their

estimated useful life or the length of the related agreement. While we believe

our estimates are reasonable, a change in the estimated lives could affect

depreciation expense and net income or the gain or loss on the sale of any of

our hotels. We have not changed the useful lives of any of our assets during

the periods discussed.

Income Taxes. To qualify as a REIT, we must meet a number of organizational and

operational requirements, including a requirement that we currently distribute

at least 90% of our REIT taxable income (determined without regard to the

deduction for dividends paid and excluding net capital gains) to our

stockholders. As a REIT, we generally will not be subject to federal corporate

income tax on that portion of our taxable income that is currently distributed

to stockholders. We are subject to certain state and local taxes on our income

and property, and to federal income and excise taxes on our undistributed

taxable income. In addition, our wholly owned TRS, which leases our hotels from

the Operating Partnership, is subject to federal and state income taxes. We

account for income taxes using the asset and liability method. Under this

method, deferred tax assets and liabilities are recognized for the estimated

future tax consequences attributable to the differences between the financial

? statement carrying amounts of existing assets and liabilities and their

respective income tax bases, and for net operating loss, capital loss and tax

credit carryforwards. The deferred tax assets and liabilities are measured

using the enacted income tax rates in effect for the year in which those

temporary differences are expected to be realized or settled. The effect on the

deferred tax assets and liabilities from a change in tax rates is recognized in

earnings in the period when the new rate is enacted. However, deferred tax

assets are recognized only to the extent that it is more likely than not that

they will be realized based on consideration of all available evidence,

including the future reversals of existing taxable temporary differences,

future projected taxable income and tax planning strategies. Valuation

allowances are provided if, based upon the weight of the available evidence, it

is more likely than not that some or all of the deferred tax assets will not be

realized.


We review any uncertain tax positions and, if necessary, we will record the
expected future tax consequences of uncertain tax positions in the consolidated
financial statements. Tax positions not deemed to meet the
"more-likely-than-not" threshold are recorded as a tax benefit or expense in the
current year. We are required to analyze all open tax years, as defined by the
statute of limitations, for all major jurisdictions, which includes federal and
certain states.

© Edgar Online, source Glimpses