XML 20 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues:        
Hotel operating revenues $ 464,173 $ 437,171 $ 1,332,586 $ 1,243,744
Rental income 78,278 73,747 231,830 207,561
FF&E reserve income 1,065 968 3,517 3,159
Total revenues 543,516 511,886 1,567,933 1,454,464
Expenses:        
Hotel operating expenses 322,012 308,603 923,239 870,689
Depreciation and amortization 90,139 84,261 266,192 243,812
General and administrative 37,739 19,831 91,127 53,820
Acquisition related costs 156 851 885 1,986
Total expenses 450,046 413,546 1,281,443 1,170,307
Operating income (loss) 93,470 98,340 286,490 284,157
Dividend income 626   1,375  
Interest income 89 11 227 32
Interest expense (including amortization of debt issuance costs and debt discounts of $2,122, $1,458, $6,114 and $4,374, respectively) (41,280) (36,628) (124,564) (107,918)
Loss on early extinguishment of debt (158)   (228)  
Income before income taxes, equity in earnings (losses) of an investee and gain on sale of real estate 52,747 61,723 163,300 176,271
Income tax expense (948) (514) (3,483) (1,445)
Equity in earnings (losses) of an investee 13 (24) 107 71
Income before gain on sale of real estate 51,812 61,185 159,924 174,897
Gain on sale of real estate       11,015
Net income 51,812 61,185 159,924 185,912
Other comprehensive income (loss):        
Unrealized gain (loss) on investment securities 14,032 (15,458) 51,253 (7,832)
Equity interest in investee’s unrealized gains (losses) 80 (72) 175 (91)
Other comprehensive income (loss) 14,112 (15,530) 51,428 (7,923)
Comprehensive income 65,924 45,655 211,352 177,989
Net income 51,812 61,185 159,924 185,912
Preferred distributions (5,166) (5,166) (15,498) (15,498)
Net income available for common shareholders $ 46,646 $ 56,019 $ 144,426 $ 170,414
Weighted average common shares outstanding (basic) (in shares) 157,217 151,359 153,357 150,476
Weighted average common shares outstanding (diluted) (in shares) 157,263 151,386 153,390 150,863
Net income available for common shareholders per common share: Basic and diluted (in dollars per share) $ 0.30 $ 0.37 $ 0.94 $ 1.13