TYSONS, Va.--(BUSINESS WIRE)--
First Quarter Highlights Include:
- Comparable RevPAR was
$191.05 , an increase of 2.2% compared to the same period in 2025, or a 5.5% increase when excluding the Royal Palm South Beach Miami, aTribute Portfolio Resort (“Royal Palm”), which suspended operations inmid-May 2025 for a comprehensive renovation; - Core RevPAR was
$210.52 , an increase of 1.5% compared to the same period in 2025, or a 5.4% increase when excluding the Royal Palm; - Net income and net income attributable to stockholders were
$12 million and$11 million , respectively; - Adjusted EBITDA was
$143 million ; - Diluted earnings per share was
$0.05 ; and - Diluted Adjusted FFO per share was
$0.45 .
Additional Highlights Include:
- Spent
$83 million on capital improvements during the first quarter of 2026, including the ongoing comprehensive renovation at the Royal Palm, the final phase of renovations in two of the guestroom towers at both of Park’sHawaii hotels and the second phase of guestroom renovations at theHilton New Orleans Riverside ; - Sold two Non-Core hotels thus far in 2026 for gross proceeds of approximately
$31 million , which together, contributed approximately$4 million ofHotel Adjusted EBITDA during 2025; - In
April 2026 , entered into a new$700 million delayed draw loan facility (“Bonnet Creek Mortgage Loan”), with the ability to draw upon the facility untilSeptember 2026 . The Bonnet Creek Mortgage Loan will mature inApril 2029 , and has two consecutive one-year extension options. When drawn upon, the Bonnet Creek Mortgage Loan will be secured by the 1,009- room Signia byHilton Orlando Bonnet Creek and the 502-roomWaldorf Astoria Orlando and associated golf course (collectively, the “Bonnet Creek complex”). The Company expects that the Bonnet Creek Mortgage Loan will be utilized to address upcoming debt maturities, while also extending Park’s overall maturity profile; and - In
April 2026 , paid its first quarter cash dividend of$0.25 per share to stockholders of record as ofMarch 31, 2026 and declared its second quarter dividend of$0.25 per share to stockholders of record as ofJune 30, 2026 , to be paid onJuly 15, 2026 .
- In
April 2026 , Park sold the 396-roomHilton Seattle Airport & Conference Center , which was subject to a short-term ground lease and had anticipated capital expenditures of over$25 million . InJanuary 2026 , Park sold the 193-roomHilton Checkers Los Angeles , which had anticipated capital expenditures of$11 million . The sales generated total gross proceeds of approximately$31 million , which represents 16.3x 2025 EBITDA of both hotels including anticipated capital expenditures. Proceeds from the sales will be used for ongoing return on investment projects in Park’s portfolio and for other general corporate purposes.
Selected Statistical and Financial Information
(unaudited, amounts in millions, except RevPAR, ADR, Total RevPAR and per share data)
| Three Months Ended | |||||||||
|
| 2026 |
|
|
| 2025 |
|
| Change(1) | |
|
|
|
|
| ||||||
RevPAR(2) | $ | 191.05 |
|
| $ | 186.96 |
|
| 2.2 | % |
Occupancy |
| 71.7 | % |
|
| 70.0 | % |
| 1.7 % pts | |
ADR | $ | 266.47 |
|
| $ | 267.26 |
|
| (0.3 | )% |
Total RevPAR | $ | 321.02 |
|
| $ | 315.66 |
|
| 1.7 | % |
|
|
|
|
|
| |||||
|
|
|
|
| ||||||
RevPAR(3) | $ | 210.52 |
|
| $ | 207.50 |
|
| 1.5 | % |
Occupancy |
| 73.0 | % |
|
| 72.1 | % |
| 0.9 % pts | |
ADR | $ | 288.30 |
|
| $ | 287.54 |
|
| 0.3 | % |
Total RevPAR | $ | 358.86 |
|
| $ | 353.48 |
|
| 1.5 | % |
|
|
|
|
|
| |||||
Net income (loss) | $ | 12 |
|
| $ | (57 | ) |
| 121.1 | % |
Net income (loss) attributable to stockholders | $ | 11 |
|
| $ | (57 | ) |
| 119.3 | % |
|
|
|
|
|
| |||||
Operating income | $ | 62 |
|
| $ | 7 |
|
| 798.4 | % |
Operating income margin |
| 9.9 | % |
|
| 1.1 | % |
| 880 bps | |
|
|
|
|
|
| |||||
$ | 152 |
|
| $ | 153 |
|
| (0.3 | )% | |
| 25.8 | % |
|
| 26.4 | % |
| (60) bps | ||
|
|
|
|
|
| |||||
$ | 141 |
|
| $ | 144 |
|
| (2.0 | )% | |
| 27.7 | % |
|
| 28.7 | % |
| (100) bps | ||
|
|
|
|
|
| |||||
Adjusted EBITDA | $ | 143 |
|
| $ | 144 |
|
| (0.7 | )% |
Adjusted FFO attributable to stockholders | $ | 90 |
|
| $ | 92 |
|
| (2.2 | )% |
|
|
|
|
|
| |||||
Earnings (loss) per share – Diluted(1) | $ | 0.05 |
|
| $ | (0.29 | ) |
| 117.2 | % |
Adjusted FFO per share – Diluted(1) | $ | 0.45 |
|
| $ | 0.46 |
|
| (2.2 | )% |
Weighted average shares outstanding – Diluted |
| 200 |
|
|
| 200 |
|
| 0 |
|
______________________________________________ | |
(1) | Percentages are calculated based on unrounded numbers. |
(2) | Comparable RevPAR, excluding the Royal Palm, increased 5.5% for the three months ended |
(3) | Core RevPAR, excluding the Royal Palm, increased 5.4% for the three months ended |
Operational Update on
Results for Park’s Core hotels and Core hotels by type are as follows:
(unaudited, dollars in millions) |
|
| RevPAR |
|
| |||||||||||||||||||||||||
| Rooms |
| 1Q26 |
| 1Q25 |
| Change(1) |
| 1Q26 |
| 1Q25 |
| Change |
| 1Q26 |
| 1Q25 |
| Change(1) | |||||||||||
2,886 |
| $ | 230.18 |
| $ | 228.03 |
| 0.9 | % |
| $ | 101 |
| $ | 97 |
| 4.1 | % |
| $ | 34 |
|
| $ | 32 |
|
| 4.1 | % | |
661 |
|
| 297.23 |
|
| 281.38 |
| 5.6 |
|
|
| 36 |
|
| 36 |
| (2.0 | ) |
|
| 11 |
|
|
| 13 |
|
| (15.2 | ) | |
Signia by | 1,009 |
|
| 249.73 |
|
| 220.06 |
| 13.5 |
|
|
| 59 |
|
| 54 |
| 10.3 |
|
|
| 26 |
|
|
| 23 |
|
| 14.2 |
|
502 |
|
| 417.28 |
|
| 353.35 |
| 18.1 |
|
|
| 34 |
|
| 29 |
| 19.3 |
|
|
| 14 |
|
|
| 11 |
|
| 32.7 |
| |
New York | 1,878 |
|
| 207.88 |
|
| 189.87 |
| 9.5 |
|
|
| 54 |
|
| 51 |
| 5.2 |
|
|
| (5 | ) |
|
| (4 | ) |
| (10.0 | ) |
1,622 |
|
| 153.24 |
|
| 180.02 |
| (14.9 | ) |
|
| 42 |
|
| 47 |
| (12.2 | ) |
|
| 16 |
|
|
| 20 |
|
| (21.0 | ) | |
652 |
|
| 353.12 |
|
| 315.29 |
| 12.0 |
|
|
| 31 |
|
| 27 |
| 14.7 |
|
|
| 12 |
|
|
| 9 |
|
| 29.8 |
| |
604 |
|
| 198.65 |
|
| 182.39 |
| 8.9 |
|
|
| 14 |
|
| 13 |
| 8.7 |
|
|
| 2 |
|
|
| 2 |
|
| (4.3 | ) | |
502 |
|
| 142.02 |
|
| 136.02 |
| 4.4 |
|
|
| 9 |
|
| 8 |
| 8.4 |
|
|
| 1 |
|
|
| 1 |
|
| (54.6 | ) | |
360 |
|
| 209.18 |
|
| 170.74 |
| 22.5 |
|
|
| 11 |
|
| 9 |
| 23.1 |
|
|
| 4 |
|
|
| 3 |
|
| 40.7 |
| |
438 |
|
| 178.01 |
|
| 158.57 |
| 12.3 |
|
|
| 13 |
|
| 12 |
| 14.1 |
|
|
| 2 |
|
|
| 2 |
|
| 29.2 |
| |
311 |
|
| 693.60 |
|
| 633.58 |
| 9.5 |
|
|
| 29 |
|
| 26 |
| 9.5 |
|
|
| 15 |
|
|
| 13 |
|
| 12.1 |
| |
The Reach | 150 |
|
| 598.00 |
|
| 562.23 |
| 6.4 |
|
|
| 11 |
|
| 11 |
| 0.6 |
|
|
| 5 |
|
|
| 5 |
|
| 3.6 |
|
1,544 |
|
| 71.16 |
|
| 80.72 |
| (11.8 | ) |
|
| 19 |
|
| 23 |
| (16.2 | ) |
|
| (6 | ) |
|
| (3 | ) |
| (98.1 | ) | |
613 |
|
| 113.38 |
|
| 95.77 |
| 18.4 |
|
|
| 9 |
|
| 9 |
| 7.4 |
|
|
| 2 |
|
|
| 2 |
|
| 49.8 |
| |
627 |
|
| 125.38 |
|
| 137.11 |
| (8.6 | ) |
|
| 10 |
|
| 11 |
| (4.2 | ) |
|
| 2 |
|
|
| 3 |
|
| (14.0 | ) | |
458 |
|
| 118.32 |
|
| 138.75 |
| (14.7 | ) |
|
| 8 |
|
| 9 |
| (15.7 | ) |
|
| — |
|
|
| 1 |
|
| (65.7 | ) | |
344 |
|
| 376.59 |
|
| 296.35 |
| 27.1 |
|
|
| 16 |
|
| 13 |
| 26.2 |
|
|
| 6 |
|
|
| 4 |
|
| 46.7 |
| |
224 |
|
| 172.23 |
|
| 133.75 |
| 28.8 |
|
|
| 4 |
|
| 3 |
| 30.0 |
|
|
| 1 |
|
|
| — |
|
| 125.0 |
| |
15,385 |
|
| 215.90 |
|
| 204.89 |
| 5.4 |
|
|
| 510 |
|
| 488 |
| 4.6 |
|
|
| 142 |
|
|
| 137 |
|
| 4.0 |
| |
Royal Palm South Beach Miami(2) | 393 |
|
| — |
|
| 309.76 |
| (100.0 | ) |
|
| — |
|
| 14 |
| (100.0 | ) |
|
| (1 | ) |
|
| 7 |
|
| (116.8 | ) |
15,778 |
|
| 210.52 |
|
| 207.50 |
| 1.5 |
|
|
| 510 |
|
| 502 |
| 1.7 |
|
|
| 141 |
|
|
| 144 |
|
| (2.0 | ) | |
4,689 |
|
| 125.52 |
|
| 117.92 |
| 6.4 |
|
|
| 81 |
|
| 79 |
| 2.7 |
|
|
| 11 |
|
|
| 9 |
|
| 26.7 |
| |
20,467 |
| $ | 191.05 |
| $ | 186.96 |
| 2.2 | % |
| $ | 591 |
| $ | 581 |
| 1.8 | % |
| $ | 152 |
|
| $ | 153 |
|
| (0.3 | )% | |
|
|
|
|
| Core ADR |
| Core Occupancy |
| Core RevPAR | |||||||||||||||||||||
| Hotels |
| Rooms |
| 1Q26 |
| 1Q25 |
| Change(1) |
| 1Q26 |
| 1Q25 |
| Change |
| 1Q26 |
| 1Q25 |
| Change(1) | |||||||||
Resort | 10 |
| 7,362 |
| $ | 341.59 |
| $ | 339.07 |
| 0.7 | % |
| 80.0 | % |
| 79.5 | % |
| 0.5 % pts |
| $ | 273.18 |
| $ | 269.45 |
| 1.4 | % | |
Urban | 6 |
| 6,503 |
|
| 238.84 |
|
| 243.92 |
| (2.1 | ) |
| 65.6 |
|
| 63.2 |
|
| 2.4 |
|
|
| 156.72 |
|
| 154.11 |
| 1.7 |
|
Airport/Suburban | 4 |
| 1,913 |
|
| 213.19 |
|
| 202.64 |
| 5.2 |
|
| 71.4 |
|
| 74.7 |
|
| (3.3 | ) |
|
| 152.31 |
|
| 151.41 |
| 0.6 |
|
All Types - | 20 |
| 15,778 |
| $ | 288.30 |
| $ | 287.54 |
| 0.3 | % |
| 73.0 | % |
| 72.1 | % |
| 0.9 % pts |
| $ | 210.52 |
| $ | 207.50 |
| 1.5 | % | |
______________________________________________ | |
(1) | Calculated based on unrounded numbers. |
(2) | The Royal Palm suspended operations in |
For the three months ended
These increases were offset by the Royal Palm, which suspended operations in
Additionally, increases in hotel operating expenses were limited to approximately 2.5% for the first quarter of 2026 compared to the same period in 2025, which is within the lower end of the expected full-year range of 2.4% to 3.4%, despite headwinds from an inflationary environment.
Non-Core Disposition Initiative
The status of Park’s Non-Core dispositions since
(unaudited, dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Status |
| # of Hotels |
| Room Count |
| 2025 |
Sold in 2026 |
| 2 |
| 589 |
| |
|
|
|
|
|
|
|
Remaining Non-Core Hotels To Be Sold |
| 9 |
| 4,018 |
| |
Remaining Safehold Leases(2) |
| 3 |
| 959 |
| |
| 12 |
| 4,977 |
|
______________________________________________ | |
(1) | Includes Park’s share from its Non-Core unconsolidated joint venture. |
(2) | Timing for the disposition of the |
Balance Sheet and Liquidity
As of
Park had the following debt outstanding as of
(unaudited, dollars in millions) |
|
|
|
| ||||||
Debt |
| Collateral |
| Interest Rate |
| Maturity Date |
| As of | ||
Fixed Rate Debt |
|
|
|
|
|
|
|
| ||
Mortgage loan |
|
| 4.90% |
|
| $ | 50 |
| ||
Mortgage loan |
|
| 4.25% |
|
|
| 121 |
| ||
Mortgage loan |
|
| 4.20% |
|
|
| 1,275 |
| ||
Mortgage loan |
|
| 4.17% |
|
|
| 152 |
| ||
Mortgage loan |
|
| 5.37% |
|
|
| 30 |
| ||
2028 Senior Notes |
| Unsecured |
| 5.88% |
|
|
| 725 |
| |
2029 Senior Notes |
| Unsecured |
| 4.88% |
|
|
| 750 |
| |
2030 Senior Notes |
| Unsecured |
| 7.00% |
|
|
| 550 |
| |
Finance lease obligations |
|
|
| 6.88% |
| 2027 to 2030 |
|
| 1 |
|
Total Fixed Rate Debt |
|
|
| 5.11%(2) |
|
|
|
| 3,654 |
|
|
|
|
|
|
|
|
|
| ||
Variable Rate Debt |
|
|
|
|
|
|
|
| ||
Revolver(3) |
| Unsecured |
| SOFR + 2.25% |
|
|
| — |
| |
2024 Term Loan |
| Unsecured |
| SOFR + 2.20% |
|
|
| 200 |
| |
2025 Delayed Draw Term Loan(3) |
| Unsecured |
| SOFR + 2.20% |
|
|
| — |
| |
Total Variable Rate Debt |
|
|
| 5.88% |
|
|
|
| 200 |
|
|
|
|
|
|
|
|
|
| ||
Less: unamortized deferred financing costs and discount |
|
| (16 | ) | ||||||
Total Debt(4) |
|
|
| 5.15%(2) |
|
|
| $ | 3,838 |
|
_____________________________________________ | |
(1) | The loan matures in |
(2) | Calculated on a weighted average basis. |
(3) | As of |
(4) | Excludes |
Capital Investments
During the first quarter of 2026, Park spent
The comprehensive renovation at the Royal Palm, which began in
Dividends
Park declared a first quarter 2026 cash dividend of
On
Full-Year 2026 Outlook
Park expects full-year 2026 operating results to be as follows:
(unaudited, dollars in millions, except per share amounts and RevPAR) |
| Full-Year 2026 Outlook |
| Full-Year 2026 Outlook |
| Change at | ||||||||||||||
Metric |
| Low |
| High |
| Low |
| High |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
RevPAR |
| $ | 192 |
|
| $ | 196 |
|
| $ | 190 |
|
| $ | 194 |
|
| $ | 2 |
|
RevPAR change vs. 2025 |
|
| 0.5 | % |
|
| 2.5 | % |
|
| 0.0 | % |
|
| 2.0 | % |
| 50 bps | ||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income |
| $ | 66 |
|
| $ | 96 |
|
| $ | 69 |
|
| $ | 99 |
|
| $ | (3 | ) |
Net income attributable to stockholders |
| $ | 58 |
|
| $ | 88 |
|
| $ | 62 |
|
| $ | 92 |
|
| $ | (4 | ) |
Earnings per share – Diluted(1) |
| $ | 0.29 |
|
| $ | 0.44 |
|
| $ | 0.31 |
|
| $ | 0.46 |
|
| $ | (0.02 | ) |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Adjusted EBITDA |
| $ | 587 |
|
| $ | 617 |
|
| $ | 580 |
|
| $ | 610 |
|
| $ | 7 |
|
Adjusted FFO per share – Diluted(1) |
| $ | 1.74 |
|
| $ | 1.90 |
|
| $ | 1.73 |
|
| $ | 1.89 |
|
| $ | 0.01 |
|
______________________________________________ | |
(1) | Amounts are calculated based on unrounded numbers. |
Park’s outlook is based in part on the following assumptions:
- Includes the impact of renovations at the Royal Palm of 30 basis points to RevPAR growth;
- Includes approximately
$13 million of incremental interest expense from the expected refinancing of$1.4 billion of mortgage debt maturing in 2026; - Operating expenses for Park’s hotels are expected to increase 2.4% to 3.4%;
- Fully diluted weighted average shares for the full-year 2026 of 200 million; and
- Park’s current portfolio as of
April 30, 2026 and does not take into account potential future acquisitions, dispositions or any financing transactions, except as noted above, which could result in a material change to Park’s outlook.
Park’s full-year 2026 outlook is based on several factors, many of which are outside the Company’s control, including uncertainty surrounding macroeconomic factors, such as inflation, changes in interest rates and the possibility of an economic recession or slowdown, as well as the assumptions set forth above, all of which are subject to change. Additionally, Park’s full-year 2026 outlook does not include assumptions around the incremental impact of tariff announcements (including any foreign tariffs announced in response to changes in
Supplemental Disclosures
In conjunction with this release, Park has furnished a financial supplement with additional disclosures on its website. Visit www.pkhotelsandresorts.com for more information. Park has no obligation to update any of the information provided to conform to actual results or changes in Park’s portfolio, capital structure or future expectations.
Conference Call
Park will host a conference call for investors and other interested parties to discuss first quarter 2026 results on
A replay of the webcast will be available within 24 hours after the live event on the Investors section of Park’s website.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, but are not limited to, statements related to Park’s current expectations regarding the performance of its business, financial results, liquidity and capital resources, including the use of proceeds from Park’s 2025 Delayed Draw Term Loan and its Bonnet Creek Mortgage Loan, and the anticipated repayment and refinancing of certain of Park’s indebtedness, the completion of capital allocation priorities and expected returns on such projects, the expected repurchase of Park’s stock, the impact from macroeconomic factors (including elevated inflation and interest rates, potential economic slowdown or a recession and geopolitical conflicts or trends, including trade policy, travel barriers or changes in travel preferences for
All such forward-looking statements are based on current expectations of management and therefore involve estimates and assumptions that are subject to risks, uncertainties and other factors that could cause actual results to differ materially from the results expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements and Park urges investors to carefully review the disclosures Park makes concerning risk and uncertainties in Item 1A: “Risk Factors” in Park’s Annual Report on Form 10-K for the year ended
Non-GAAP Financial Measures
Park presents certain non-GAAP financial measures in this press release, including Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, FFO per share, Adjusted FFO per share, EBITDA, Adjusted EBITDA,
About Park
Park is one of the largest publicly-traded lodging real estate investment trusts (“REIT”) with a diverse portfolio of iconic and market-leading hotels and resorts with significant underlying real estate value. Park’s portfolio currently consists of 33 premium-branded hotels and resorts with over 22,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.
CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except share and per share data)
| |||||||
|
| ||||||
ASSETS | (unaudited) |
|
| ||||
Property and equipment, net | $ | 6,976 |
|
| $ | 6,955 |
|
Assets held for sale, net |
| — |
|
|
| 14 |
|
Intangibles, net |
| 41 |
|
|
| 41 |
|
Cash and cash equivalents |
| 156 |
|
|
| 232 |
|
Restricted cash |
| 34 |
|
|
| 32 |
|
Accounts receivable, net of allowance for doubtful accounts of |
| 142 |
|
|
| 116 |
|
Prepaid expenses |
| 66 |
|
|
| 60 |
|
Other assets |
| 77 |
|
|
| 80 |
|
Operating lease right-of-use assets |
| 166 |
|
|
| 170 |
|
TOTAL ASSETS (variable interest entities – | $ | 7,658 |
|
| $ | 7,700 |
|
LIABILITIES AND EQUITY |
|
|
| ||||
Liabilities |
|
|
| ||||
Debt | $ | 3,838 |
|
| $ | 3,838 |
|
Accounts payable and accrued expenses |
| 225 |
|
|
| 198 |
|
Dividends payable |
| 50 |
|
|
| 56 |
|
Due to hotel managers |
| 104 |
|
|
| 134 |
|
Other liabilities |
| 201 |
|
|
| 189 |
|
Operating lease liabilities |
| 207 |
|
|
| 209 |
|
Total liabilities (variable interest entities – |
| 4,625 |
|
|
| 4,624 |
|
Stockholders’ Equity |
|
|
| ||||
Common stock, par value |
| 2 |
|
|
| 2 |
|
Additional paid-in capital |
| 4,023 |
|
|
| 4,031 |
|
Accumulated deficit |
| (937 | ) |
|
| (902 | ) |
Total stockholders’ equity |
| 3,088 |
|
|
| 3,131 |
|
Noncontrolling interests |
| (55 | ) |
|
| (55 | ) |
Total equity |
| 3,033 |
|
|
| 3,076 |
|
TOTAL LIABILITIES AND EQUITY | $ | 7,658 |
|
| $ | 7,700 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in millions, except per share data)
| |||||||
| Three Months Ended | ||||||
|
| 2026 |
|
|
| 2025 |
|
Revenues |
|
|
| ||||
Rooms | $ | 356 |
|
| $ | 363 |
|
Food and beverage |
| 182 |
|
|
| 182 |
|
Ancillary hotel |
| 60 |
|
|
| 63 |
|
Other |
| 24 |
|
|
| 22 |
|
Total revenues |
| 622 |
|
|
| 630 |
|
|
|
|
| ||||
Operating expenses |
|
|
| ||||
Rooms |
| 97 |
|
|
| 100 |
|
Food and beverage |
| 122 |
|
|
| 123 |
|
Other departmental and support |
| 145 |
|
|
| 151 |
|
Other property |
| 54 |
|
|
| 57 |
|
Management fees |
| 30 |
|
|
| 30 |
|
Impairment |
| 5 |
|
|
| 70 |
|
Depreciation and amortization |
| 64 |
|
|
| 69 |
|
Corporate general and administrative |
| 18 |
|
|
| 18 |
|
Other |
| 24 |
|
|
| 21 |
|
Total expenses |
| 559 |
|
|
| 639 |
|
|
|
|
| ||||
Loss on sale of assets, net |
| (1 | ) |
|
| — |
|
Gain on derecognition of assets |
| — |
|
|
| 16 |
|
|
|
|
| ||||
Operating income |
| 62 |
|
|
| 7 |
|
|
|
|
| ||||
Interest income |
| 1 |
|
|
| 3 |
|
Interest expense |
| (51 | ) |
|
| (52 | ) |
Interest expense associated with hotels in receivership |
| — |
|
|
| (16 | ) |
Equity in earnings from investments in affiliates |
| 1 |
|
|
| — |
|
Other gain, net |
| — |
|
|
| 2 |
|
|
|
|
| ||||
Income (loss) before income taxes |
| 13 |
|
|
| (56 | ) |
Income tax expense |
| (1 | ) |
|
| (1 | ) |
Net income (loss) |
| 12 |
|
|
| (57 | ) |
Net income attributable to noncontrolling interests |
| (1 | ) |
|
| — |
|
Net income (loss) attributable to stockholders | $ | 11 |
|
| $ | (57 | ) |
|
|
|
| ||||
Earnings (loss) per share: |
|
|
| ||||
Earnings (loss) per share – Basic | $ | 0.05 |
|
| $ | (0.29 | ) |
Earnings (loss) per share – Diluted | $ | 0.05 |
|
| $ | (0.29 | ) |
|
|
|
| ||||
Weighted average shares outstanding – Basic |
| 199 |
|
|
| 200 |
|
Weighted average shares outstanding – Diluted |
| 200 |
|
|
| 200 |
|
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS EBITDA AND ADJUSTED EBITDA
| |||||||
(unaudited, in millions) | Three Months Ended | ||||||
|
| 2026 |
|
|
| 2025 |
|
Net income (loss) | $ | 12 |
|
| $ | (57 | ) |
Depreciation and amortization expense |
| 64 |
|
|
| 69 |
|
Interest income |
| (1 | ) |
|
| (3 | ) |
Interest expense |
| 51 |
|
|
| 52 |
|
Interest expense associated with hotels in receivership(1) |
| — |
|
|
| 16 |
|
Income tax expense |
| 1 |
|
|
| 1 |
|
Interest income and expense, income tax and depreciation and amortization included in equity in earnings | |||||||
from investments in affiliates |
| — |
|
|
| 2 |
|
EBITDA |
| 127 |
|
|
| 80 |
|
Loss on sale of assets, net |
| 1 |
|
|
| — |
|
Gain on derecognition of assets(1) |
| — |
|
|
| (16 | ) |
Share-based compensation expense |
| 4 |
|
|
| 4 |
|
Impairment |
| 5 |
|
|
| 70 |
|
Other items |
| 6 |
|
|
| 6 |
|
Adjusted EBITDA | $ | 143 |
|
| $ | 144 |
|
______________________________________________ | |
(1) | For the three months ended |
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS HOTEL ADJUSTED EBITDA AND HOTEL ADJUSTED EBITDA MARGIN COMPARABLE AND CORE HOTELS
| |||||||
(unaudited, dollars in millions) | Three Months Ended | ||||||
|
| 2026 |
|
|
| 2025 |
|
Adjusted EBITDA | $ | 143 |
|
| $ | 144 |
|
Less: Adjusted EBITDA from investments in affiliates |
| (6 | ) |
|
| (8 | ) |
Add: All other(1) |
| 14 |
|
|
| 15 |
|
| 151 |
|
|
| 151 |
| |
Less: Adjusted EBITDA from hotels disposed of |
| 1 |
|
|
| 2 |
|
| 152 |
|
|
| 153 |
| |
Less: Adjusted EBITDA from Non-Core hotels |
| (11 | ) |
|
| (9 | ) |
$ | 141 |
|
| $ | 144 |
| |
|
|
|
| ||||
|
|
|
| ||||
| Three Months Ended | ||||||
|
| 2026 |
|
|
| 2025 |
|
Total Revenues | $ | 622 |
|
| $ | 630 |
|
Less: Other revenue |
| (24 | ) |
|
| (22 | ) |
Less: Revenues from hotels disposed of |
| (7 | ) |
|
| (27 | ) |
| 591 |
|
|
| 581 |
| |
Less: |
| (81 | ) |
|
| (79 | ) |
$ | 510 |
|
| $ | 502 |
| |
| Three Months Ended | |||||||||
|
| 2026 |
|
|
| 2025 |
|
| Change(2) | |
Total Revenues | $ | 622 |
|
| $ | 630 |
|
| (1.4 | )% |
Operating income | $ | 62 |
|
| $ | 7 |
|
| 798.4 | % |
Operating income margin(2) |
| 9.9 | % |
|
| 1.1 | % |
| 880 bps | |
|
|
|
|
|
| |||||
$ | 591 |
|
| $ | 581 |
|
| 1.8 | % | |
$ | 152 |
|
| $ | 153 |
|
| (0.3 | )% | |
| 25.8 | % |
|
| 26.4 | % |
| (60) bps | ||
|
|
|
|
|
| |||||
$ | 510 |
|
| $ | 502 |
|
| 1.7 | % | |
$ | 141 |
|
| $ | 144 |
|
| (2.0 | )% | |
| 27.7 | % |
|
| 28.7 | % |
| (100) bps | ||
______________________________________________ | |
(1) | Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the condensed consolidated statements of operations. |
(2) | Percentages are calculated based on unrounded numbers. |
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS HOTEL ADJUSTED EBITDA COMPARABLE, CORE AND NON-CORE HOTELS
| |||||||||||
(unaudited, in millions) | Three Months Ended | ||||||||||
| Total |
|
| Non-Core | |||||||
|
|
|
|
|
| ||||||
Rooms | $ | 356 |
| $ | 299 |
| $ | 57 | |||
Food and beverage |
| 182 |
|
|
| 157 |
|
|
| 25 |
|
Ancillary hotel |
| 60 |
|
|
| 54 |
|
|
| 6 |
|
Total hotel revenues |
| 598 |
|
|
| 510 |
|
|
| 88 |
|
|
|
|
|
|
| ||||||
Less: |
|
|
|
|
| ||||||
Rooms expense |
| 97 |
|
|
| 80 |
|
|
| 17 |
|
Food and beverage expense |
| 122 |
|
|
| 106 |
|
|
| 16 |
|
Other departmental and support expense |
| 145 |
|
|
| 117 |
|
|
| 28 |
|
Management fees |
| 30 |
|
|
| 26 |
|
|
| 4 |
|
Other property expenses(1) |
| 53 |
|
|
| 40 |
|
|
| 13 |
|
Total hotel expenses |
| 447 |
|
|
| 369 |
|
|
| 78 |
|
|
|
|
|
|
| ||||||
| 151 |
|
|
| 141 |
|
|
| 10 |
| |
Less: Adjusted EBITDA from hotels disposed of |
| 1 |
|
|
| — |
|
|
| 1 |
|
$ | 152 |
|
| $ | 141 |
|
| $ | 11 |
| |
______________________________________________ | |
(1) | Total other property expenses primarily include real and personal property taxes, other local taxes, ground rent, equipment rent and property insurance incurred in the normal course of business. |
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS NAREIT FFO AND ADJUSTED FFO
(unaudited, in millions, except per share data)
| |||||||
| Three Months Ended | ||||||
|
| 2026 |
|
|
| 2025 |
|
Net income (loss) attributable to stockholders | $ | 11 |
|
| $ | (57 | ) |
Depreciation and amortization expense |
| 64 |
|
|
| 69 |
|
Depreciation and amortization expense attributable to noncontrolling interests |
| (1 | ) |
|
| (1 | ) |
Loss on sale of assets, net |
| 1 |
|
|
| — |
|
Gain on derecognition of assets(1) |
| — |
|
|
| (16 | ) |
Impairment |
| 5 |
|
|
| 70 |
|
Equity investment adjustments: |
|
|
| ||||
Equity in earnings from investments in affiliates |
| (1 | ) |
|
| — |
|
Pro rata FFO of investments in affiliates |
| — |
|
|
| 1 |
|
Nareit FFO attributable to stockholders |
| 79 |
|
|
| 66 |
|
Share-based compensation expense |
| 4 |
|
|
| 4 |
|
Interest expense associated with hotels in receivership(1) |
| — |
|
|
| 16 |
|
Other items |
| 7 |
|
|
| 6 |
|
Adjusted FFO attributable to stockholders | $ | 90 |
|
| $ | 92 |
|
Nareit FFO per share – Diluted(2) | $ | 0.39 |
|
| $ | 0.33 |
|
Adjusted FFO per share – Diluted(2) | $ | 0.45 |
|
| $ | 0.46 |
|
Weighted average shares outstanding – Diluted |
| 200 |
|
|
| 200 |
|
______________________________________________ | |
(1) | For the three months ended |
(2) | Per share amounts are calculated based on unrounded numbers. |
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS NET DEBT
| |||
(unaudited, in millions) |
| ||
| |||
Debt | $ | 3,838 |
|
Add: unamortized deferred financing costs and discount |
| 16 |
|
Debt, excluding unamortized deferred financing cost, premiums and discounts |
| 3,854 |
|
Add: Park’s share of unconsolidated affiliates debt, excluding unamortized deferred financing costs |
| 130 |
|
Less: cash and cash equivalents |
| (156 | ) |
Less: restricted cash |
| (34 | ) |
Net Debt | $ | 3,794 |
|
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS OUTLOOK – EBITDA AND ADJUSTED EBITDA
| |||||||
(unaudited, in millions) | Year Ending | ||||||
| |||||||
| Low Case |
| High Case | ||||
Net income | $ | 66 |
|
| $ | 96 |
|
Depreciation and amortization expense |
| 252 |
|
|
| 252 |
|
Interest income |
| (5 | ) |
|
| (5 | ) |
Interest expense |
| 222 |
|
|
| 222 |
|
Income tax expense |
| 8 |
|
|
| 8 |
|
Interest expense, income tax and depreciation and amortization included in equity in earnings | |||||||
from investments in affiliates |
| 2 |
|
|
| 2 |
|
EBITDA |
| 545 |
|
|
| 575 |
|
Loss on sales of assets, net |
| 2 |
|
|
| 2 |
|
Share-based compensation expense |
| 19 |
|
|
| 19 |
|
Impairment |
| 5 |
|
|
| 5 |
|
Other items |
| 16 |
|
|
| 16 |
|
Adjusted EBITDA | $ | 587 |
|
| $ | 617 |
|
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS OUTLOOK – NAREIT FFO ATTRIBUTABLE TO STOCKHOLDERS AND ADJUSTED FFO ATTRIBUTABLE TO STOCKHOLDERS
| |||||||
(unaudited, in millions except per share data) | Year Ending | ||||||
| |||||||
| Low Case |
| High Case | ||||
Net income attributable to stockholders | $ | 58 |
|
| $ | 88 |
|
Depreciation and amortization expense |
| 252 |
|
|
| 252 |
|
Depreciation and amortization expense attributable to noncontrolling interests |
| (3 | ) |
|
| (3 | ) |
Loss on sales of assets, net |
| 2 |
|
|
| 2 |
|
Impairment |
| 5 |
|
|
| 5 |
|
Equity investment adjustments: |
|
|
| ||||
Equity in earnings from investments in affiliates |
| (5 | ) |
|
| (5 | ) |
Pro rata FFO of equity investments |
| 5 |
|
|
| 5 |
|
Nareit FFO attributable to stockholders |
| 314 |
|
|
| 344 |
|
Share-based compensation expense |
| 19 |
|
|
| 19 |
|
Other items |
| 16 |
|
|
| 18 |
|
Adjusted FFO attributable to stockholders | $ | 349 |
|
| $ | 381 |
|
Adjusted FFO per share – Diluted(1) | $ | 1.74 |
|
| $ | 1.90 |
|
Weighted average diluted shares outstanding |
| 200 |
|
|
| 200 |
|
______________________________________________ | |
(1) | Per share amounts are calculated based on unrounded numbers. |
DEFINITIONS
Comparable
The Company presents certain data for its consolidated hotels on a Comparable basis as supplemental information for investors:
Core/Non-Core
The Company’s Core portfolio includes 20 of Park’s consolidated hotels and 1 of Park’s unconsolidated hotels and consists primarily of hotels and resorts that cater to group and leisure demand. As of
EBITDA, Adjusted EBITDA,
Earnings before interest expense, taxes and depreciation and amortization (“EBITDA”), presented herein, reflects net income (loss) excluding depreciation and amortization, interest income, interest expense, income taxes and also interest income and expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates.
Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude the following items that are not reflective of Park’s ongoing operating performance or incurred in the normal course of business, and thus, excluded from management’s analysis in making day-to-day operating decisions and evaluations of Park’s operating performance against other companies within its industry:
- Gains or losses on sales of assets for both consolidated and unconsolidated investments;
- Costs associated with hotel acquisitions or dispositions expensed during the period;
- Severance expense;
- Share-based compensation expense;
- Impairment losses and casualty gains or losses; and
- Other items that management believes are not representative of the Company’s current or future operating performance.
EBITDA, Adjusted EBITDA,
The Company believes that EBITDA, Adjusted EBITDA,
EBITDA, Adjusted EBITDA,
Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, Nareit FFO per share – diluted and Adjusted FFO per share – diluted
Nareit FFO attributable to stockholders and Nareit FFO per diluted share (defined as set forth below) are presented herein as non-GAAP measures of the Company’s performance. The Company calculates funds from (used in) operations (“FFO”) attributable to stockholders for a given operating period in accordance with standards established by the
The Company also presents Adjusted FFO attributable to stockholders and Adjusted FFO per diluted share when evaluating its performance because management believes that the exclusion of certain additional items described below provides useful supplemental information to investors regarding the Company’s ongoing operating performance. Management historically has made the adjustments detailed below in evaluating its performance and in its annual budget process. Management believes that the presentation of Adjusted FFO provides useful supplemental information that is beneficial to an investor’s complete understanding of operating performance. The Company adjusts Nareit FFO attributable to stockholders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO attributable to stockholders:
- Costs associated with hotel acquisitions or dispositions expensed during the period;
- Severance expense;
- Share-based compensation expense;
- Casualty gains or losses; and
- Other items that management believes are not representative of the Company’s current or future operating performance.
Net Debt
Net Debt, presented herein, is a non-GAAP financial measure that the Company uses to evaluate its financial leverage. Net Debt is calculated as (i) debt excluding unamortized deferred financing costs; and (ii) the Company’s share of investments in affiliate debt, excluding unamortized deferred financing costs; reduced by (a) cash and cash equivalents; and (b) restricted cash and cash equivalents.
The Company believes Net Debt provides useful information about its indebtedness to investors as it is frequently used by securities analysts, investors and other interested parties to compare the indebtedness of companies. Net Debt should not be considered as a substitute to debt presented in accordance with
Occupancy
Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels. Occupancy measures the utilization of the Company’s hotels’ available capacity. Management uses Occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate (“ADR”) levels as demand for rooms increases or decreases.
Average Daily Rate
ADR (or rate) represents rooms revenue divided by total number of room nights sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in the hotel industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates have a more pronounced effect on overall revenues and incremental profitability than changes in Occupancy, as described above.
Revenue per
Revenue per
Total RevPAR
Total RevPAR represents rooms, food and beverage and other hotel revenues divided by the total number of room nights available to guests for a given period. Management considers Total RevPAR to be a meaningful indicator of the Company’s performance as approximately one-third of revenues are earned from food and beverage and other hotel revenues. Total RevPAR is also a useful indicator in measuring performance over comparable periods.
View source version on businesswire.com: https://www.businesswire.com/news/home/20260430188609/en/
Investor Contact
+ 1 571 302 5591
www.pkhotelsandresorts.com
Source: