XML 25 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues:      
Hotel operating revenues $ 1,843,501 $ 1,733,103 $ 1,636,834
Rental income 323,764 309,600 280,935
FF&E reserve income 4,670 4,508 4,135
Total revenues 2,171,935 2,047,211 1,921,904
Expenses:      
Hotel operating expenses 1,279,547 1,202,538 1,143,981
Depreciation and amortization 386,659 357,342 329,776
General and administrative 125,402 99,105 109,837
Acquisition related costs 0 1,367 2,375
Total expenses 1,791,608 1,660,352 1,585,969
Operating income 380,327 386,859 335,935
Dividend income 2,504 2,001 2,640
Interest income 798 274 44
Interest expense (including amortization of deferred financing costs and debt discounts of $8,871, $8,151 and $5,849, respectively) (181,579) (161,913) (144,898)
Loss on distribution to common shareholders of The RMR Group Inc. common stock 0 0 (36,773)
Loss on early extinguishment of debt (146) (228) 0
Income before income taxes, equity in earnings of an investee and gain on sale of real estate 201,904 226,993 156,948
Income tax benefit (expense) 3,284 (4,020) (1,566)
Equity in earnings of an investee 607 137 21
Income before gain on sale of real estate 205,795 223,110 155,403
Gain on sale of real estate 9,348 0 11,015
Net income 215,143 223,110 166,418
Other comprehensive income (loss):      
Unrealized gain (loss) on investment securities 39,315 54,954 (41,307)
Equity interest in investee’s unrealized gains (losses) 460 152 (20)
Other comprehensive income (loss) 39,775 55,106 (41,327)
Comprehensive income 254,918 278,216 125,091
Preferred distributions (1,435) (20,664) (20,664)
Excess of liquidation preference over carrying value of preferred shares redeemed (9,893) 0 0
Net income available for common shareholders $ 203,815 $ 202,446 $ 145,754
Weighted average common shares outstanding (basic) (in shares) 164,146 156,062 150,709
Weighted average common shares outstanding (diluted) (in shares) 164,175 156,088 151,002
Net income available for common shareholders per common share: Basic and diluted (in dollars per share) $ 1.24 $ 1.30 $ 0.97