Park Hotels (NYSE: PK) returns to profit and lifts 2026 RevPAR, FFO outlook
Park Hotels & Resorts Inc. reported first-quarter 2026 results showing modest top-line growth and a return to profitability. Comparable RevPAR was $191.05, up 2.2% year over year, and Core RevPAR was $210.52, up 1.5%. Net income was $12 million, or diluted EPS of $0.05, compared with a loss of $57 million or $(0.29) a year earlier, while Adjusted EBITDA held essentially flat at $143 million. Diluted Adjusted FFO per share was $0.45 versus $0.46 in 2025. The company invested $83 million in hotel capital improvements, sold two Non-Core hotels for about $31 million, and arranged a new $700 million delayed draw mortgage loan on its Bonnet Creek complex to help address 2026 debt maturities. Liquidity was about $2.0 billion, with Net Debt of roughly $3.8 billion. For full-year 2026, Park now expects RevPAR of $192–$196, RevPAR growth of 0.5%–2.5%, Adjusted EBITDA of $587–$617 million and diluted Adjusted FFO per share of $1.74–$1.90, slightly above its prior outlook midpoints.
Positive
- None.
Negative
- None.
Insights
Park swings back to profit with steady cash flow and modestly higher 2026 guidance.
Park delivered modest RevPAR growth in Q1 2026, with Comparable RevPAR at $191.05 (up 2.2%) and Core RevPAR at $210.52 (up 1.5%). Net income improved to $12M from a prior loss, largely as impairment charges fell.
Cash-generation metrics were stable: Adjusted EBITDA was $143M versus $144M a year earlier, and diluted Adjusted FFO per share was $0.45. Comparable Hotel Adjusted EBITDA margin edged down to 25.8% from 26.4%, reflecting renovation disruption and mix shifts.
Balance sheet actions included $83M of capex, $31M of Non-Core asset sales, dividends of $0.25 per share for each of Q1 and Q2, and arranging a $700M Bonnet Creek delayed draw mortgage loan. Full-year 2026 guidance was nudged up at the midpoint for RevPAR and Adjusted EBITDA, assuming operating expense growth of 2.4–3.4% and about $13M of higher interest expense from refinancing $1.4B of 2026 maturities.
8-K Event Classification
Key Figures
Key Terms
Comparable RevPAR financial
Adjusted EBITDA financial
Adjusted FFO financial
Non-Core hotels financial
delayed draw term loan facility financial
Net Debt financial
Earnings Snapshot
For full-year 2026, Park guides to RevPAR of $192–$196 (0.5%–2.5% growth vs 2025), Adjusted EBITDA of $587–$617 million, and diluted Adjusted FFO per share of $1.74–$1.90, assuming operating expense growth of 2.4%–3.4% and about $13 million of extra interest expense from refinancing.
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| (Address of Principal Executive Offices) | (Zip Code) | |||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
| Exhibit Number | Description | |||||||
| 99.1 | Press release dated April 30, 2026 | |||||||
| 99.2 | First Quarter 2026 Supplemental Data | |||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
| Park Hotels & Resorts Inc. | ||||||||
Date: April 30, 2026 | By: | /s/ Sean M. Dell’Orto | ||||||
| Sean M. Dell’Orto | ||||||||
| Executive Vice President, Chief Operating Officer, Chief Financial Officer and Treasurer | ||||||||

| Investor Contact | 1775 Tysons Boulevard, 7th Floor | ||||
| Ian Weissman | Tysons, VA 22102 | ||||
| + 1 571 302 5591 | www.pkhotelsandresorts.com | ||||
| Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | Change(1) | |||||||||||||||||||||||||||||||||
| Comparable Hotels: | |||||||||||||||||||||||||||||||||||
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 | % | |||||||||||||||||||||||||||||
| Core Hotels: | |||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||
| Comparable Hotel Adjusted EBITDA | $ | 152 | $ | 153 | (0.3) | % | |||||||||||||||||||||||||||||
| Comparable Hotel Adjusted EBITDA margin | 25.8 | % | 26.4 | % | (60) | bps | |||||||||||||||||||||||||||||
| Core Hotel Adjusted EBITDA | $ | 141 | $ | 144 | (2.0) | % | |||||||||||||||||||||||||||||
| Core Hotel Adjusted EBITDA margin | 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 | ||||||||||||||||||||||||||||||||
| (unaudited, dollars in millions) | RevPAR | Hotel Revenue | Hotel Adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rooms | 1Q26 | 1Q25 | Change(1) | 1Q26 | 1Q25 | Change | 1Q26 | 1Q25 | Change(1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hilton Hawaiian Village Waikiki Beach Resort | 2,886 | $ | 230.18 | $ | 228.03 | 0.9 | % | $ | 101 | $ | 97 | 4.1 | % | $ | 34 | $ | 32 | 4.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Hilton Waikoloa Village | 661 | 297.23 | 281.38 | 5.6 | 36 | 36 | (2.0) | 11 | 13 | (15.2) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Signia by Hilton Orlando Bonnet Creek | 1,009 | 249.73 | 220.06 | 13.5 | 59 | 54 | 10.3 | 26 | 23 | 14.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Waldorf Astoria Orlando | 502 | 417.28 | 353.35 | 18.1 | 34 | 29 | 19.3 | 14 | 11 | 32.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| New York Hilton Midtown | 1,878 | 207.88 | 189.87 | 9.5 | 54 | 51 | 5.2 | (5) | (4) | (10.0) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hilton New Orleans Riverside | 1,622 | 153.24 | 180.02 | (14.9) | 42 | 47 | (12.2) | 16 | 20 | (21.0) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Caribe Hilton | 652 | 353.12 | 315.29 | 12.0 | 31 | 27 | 14.7 | 12 | 9 | 29.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hilton Boston Logan Airport | 604 | 198.65 | 182.39 | 8.9 | 14 | 13 | 8.7 | 2 | 2 | (4.3) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hyatt Regency Boston | 502 | 142.02 | 136.02 | 4.4 | 9 | 8 | 8.4 | 1 | 1 | (54.6) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hilton Santa Barbara Beachfront Resort | 360 | 209.18 | 170.74 | 22.5 | 11 | 9 | 23.1 | 4 | 3 | 40.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hyatt Regency Mission Bay Spa and Marina | 438 | 178.01 | 158.57 | 12.3 | 13 | 12 | 14.1 | 2 | 2 | 29.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Casa Marina Key West, Curio Collection | 311 | 693.60 | 633.58 | 9.5 | 29 | 26 | 9.5 | 15 | 13 | 12.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| The Reach Key West, Curio Collection | 150 | 598.00 | 562.23 | 6.4 | 11 | 11 | 0.6 | 5 | 5 | 3.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hilton Chicago | 1,544 | 71.16 | 80.72 | (11.8) | 19 | 23 | (16.2) | (6) | (3) | (98.1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hilton Denver City Center | 613 | 113.38 | 95.77 | 18.4 | 9 | 9 | 7.4 | 2 | 2 | 49.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DoubleTree Hotel Washington DC – Crystal City | 627 | 125.38 | 137.11 | (8.6) | 10 | 11 | (4.2) | 2 | 3 | (14.0) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hilton McLean Tysons Corner | 458 | 118.32 | 138.75 | (14.7) | 8 | 9 | (15.7) | — | 1 | (65.7) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| JW Marriott San Francisco Union Square | 344 | 376.59 | 296.35 | 27.1 | 16 | 13 | 26.2 | 6 | 4 | 46.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Juniper Hotel Cupertino, Curio Collection | 224 | 172.23 | 133.75 | 28.8 | 4 | 3 | 30.0 | 1 | — | 125.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Core Hotels excluding Royal Palm | 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) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Core Hotels (20 Hotels) | 15,778 | 210.52 | 207.50 | 1.5 | 510 | 502 | 1.7 | 141 | 144 | (2.0) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-Core Hotels (11 Hotels) | 4,689 | 125.52 | 117.92 | 6.4 | 81 | 79 | 2.7 | 11 | 9 | 26.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Comparable Hotels (31 Hotels) | 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 - Core Hotels | 20 | 15,778 | $ | 288.30 | $ | 287.54 | 0.3 | % | 73.0 | % | 72.1 | % | 0.9 | % pts | $ | 210.52 | $ | 207.50 | 1.5 | % | |||||||||||||||||||||||||||||||||||||||||||||
| (unaudited, dollars in millions) | ||||||||||||||||||||||||||||||||||||||||||||
| Status | # of Hotels | Room Count | 2025 Hotel Adjusted EBITDA(1) | |||||||||||||||||||||||||||||||||||||||||
Sold in 2026 | 2 | 589 | $4 | |||||||||||||||||||||||||||||||||||||||||
Remaining Non-Core Hotels To Be Sold | 9 | 4,018 | $41 | |||||||||||||||||||||||||||||||||||||||||
Remaining Safehold Leases(2) | 3 | 959 | $16 | |||||||||||||||||||||||||||||||||||||||||
| Total Remaining Non-Core Hotels | 12 | 4,977 | $57 | |||||||||||||||||||||||||||||||||||||||||
| (unaudited, dollars in millions) | ||||||||||||||||||||||||||
| Debt | Collateral | Interest Rate | Maturity Date | As of March 31, 2026 | ||||||||||||||||||||||
| Fixed Rate Debt | ||||||||||||||||||||||||||
| Mortgage loan | Hilton Denver City Center | 4.90% | September 2026(1) | $ | 50 | |||||||||||||||||||||
| Mortgage loan | Hyatt Regency Boston | 4.25% | July 2026 | 121 | ||||||||||||||||||||||
| Mortgage loan | Hilton Hawaiian Village Waikiki Beach Resort | 4.20% | November 2026 | 1,275 | ||||||||||||||||||||||
| Mortgage loan | Hilton Santa Barbara Beachfront Resort | 4.17% | December 2026 | 152 | ||||||||||||||||||||||
| Mortgage loan | DoubleTree Hotel Ontario Airport | 5.37% | May 2027 | 30 | ||||||||||||||||||||||
| 2028 Senior Notes | Unsecured | 5.88% | October 2028 | 725 | ||||||||||||||||||||||
| 2029 Senior Notes | Unsecured | 4.88% | May 2029 | 750 | ||||||||||||||||||||||
| 2030 Senior Notes | Unsecured | 7.00% | February 2030 | 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% | September 2029 | — | ||||||||||||||||||||||
2024 Term Loan | Unsecured | SOFR + 2.20% | May 2027 | 200 | ||||||||||||||||||||||
2025 Delayed Draw Term Loan(3) | Unsecured | SOFR + 2.20% | January 2030 | — | ||||||||||||||||||||||
| Total Variable Rate Debt | 5.88% | 200 | ||||||||||||||||||||||||
| Less: unamortized deferred financing costs and discount | (16) | |||||||||||||||||||||||||
Total Debt(4) | 5.15%(2) | $ | 3,838 | |||||||||||||||||||||||
(unaudited, dollars in millions, except per share amounts and RevPAR) | Full-Year 2026 Outlook as of April 30, 2026 | Full-Year 2026 Outlook as of February 19, 2026 | Change at Midpoint | |||||||||||||||||||||||||||||||||||||||||
| 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 | ||||||||||||||||||||||||||||||||||
| March 31, 2026 | December 31, 2025 | ||||||||||
| 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 $3 and $2 | 142 | 116 | |||||||||
| Prepaid expenses | 66 | 60 | |||||||||
| Other assets | 77 | 80 | |||||||||
| Operating lease right-of-use assets | 166 | 170 | |||||||||
TOTAL ASSETS (variable interest entities – $207 and $207) | $ | 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 – $197 and $198) | 4,625 | 4,624 | |||||||||
| Stockholders’ Equity | |||||||||||
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 202,511,845 shares issued and 201,249,407 shares outstanding as of March 31, 2026 and 200,938,658 shares issued and 199,901,086 shares outstanding as of December 31, 2025 | 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 | |||||||
| Three Months Ended March 31, | |||||||||||||||||||||||
| 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 | |||||||||||||||||||||
| (unaudited, in millions) | Three Months Ended March 31, | ||||||||||||||||||||||
| 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 | |||||||||||||||||||
| (unaudited, dollars in millions) | Three Months Ended March 31, | ||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 143 | $ | 144 | |||||||||||||||||||
| Less: Adjusted EBITDA from investments in affiliates | (6) | (8) | |||||||||||||||||||||
Add: All other(1) | 14 | 15 | |||||||||||||||||||||
| Hotel Adjusted EBITDA | 151 | 151 | |||||||||||||||||||||
| Less: Adjusted EBITDA from hotels disposed of | 1 | 2 | |||||||||||||||||||||
| Comparable Hotel Adjusted EBITDA | 152 | 153 | |||||||||||||||||||||
| Less: Adjusted EBITDA from Non-Core hotels | (11) | (9) | |||||||||||||||||||||
| Core Hotel Adjusted EBITDA | $ | 141 | $ | 144 | |||||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
| Total Revenues | $ | 622 | $ | 630 | |||||||||||||||||||
| Less: Other revenue | (24) | (22) | |||||||||||||||||||||
| Less: Revenues from hotels disposed of | (7) | (27) | |||||||||||||||||||||
| Comparable Hotel Revenues | 591 | 581 | |||||||||||||||||||||
| Less: Hotel Revenues from Non-Core hotels | (81) | (79) | |||||||||||||||||||||
| Core Hotel Revenues | $ | 510 | $ | 502 | |||||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||
| Comparable Hotel Revenues | $ | 591 | $ | 581 | 1.8 | % | |||||||||||||||||||||||||||||
| Comparable Hotel Adjusted EBITDA | $ | 152 | $ | 153 | (0.3) | % | |||||||||||||||||||||||||||||
Comparable Hotel Adjusted EBITDA margin(2) | 25.8 | % | 26.4 | % | (60) | bps | |||||||||||||||||||||||||||||
| Core Hotel Revenues | $ | 510 | $ | 502 | 1.7 | % | |||||||||||||||||||||||||||||
| Core Hotel Adjusted EBITDA | $ | 141 | $ | 144 | (2.0) | % | |||||||||||||||||||||||||||||
Core Hotel Adjusted EBITDA margin(2) | 27.7 | % | 28.7 | % | (100) | bps | |||||||||||||||||||||||||||||
| (unaudited, in millions) | Three Months Ended March 31, 2026 | ||||||||||||||||
| Total | Core Hotels | Non-Core Hotels | |||||||||||||||
| 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 | ||||||||||||||
| Hotel Adjusted EBITDA | 151 | 141 | 10 | ||||||||||||||
| Less: Adjusted EBITDA from hotels disposed of | 1 | — | 1 | ||||||||||||||
| Comparable Hotel Adjusted EBITDA | $ | 152 | $ | 141 | $ | 11 | |||||||||||
| Three Months Ended March 31, | |||||||||||||||||||||||
| 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 | |||||||||||||||||||||
| (unaudited, in millions) | |||||||||||
March 31, 2026 | |||||||||||
| 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 | |||||||||
| (unaudited, in millions) | Year Ending | ||||||||||||||||||||||
| December 31, 2026 | |||||||||||||||||||||||
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 | |||||||||||||||||||
| (unaudited, in millions except per share data) | Year Ending | ||||||||||||||||||||||
| December 31, 2026 | |||||||||||||||||||||||
| 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 | |||||||||||||||||||||


2 | ||

3 | ||
HILTON NEW ORLEANS RIVERSIDE |
Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 4 |
Supplementary Financial Information . . . . . . . . . . . . . . . . . . . . | 7 |
Outlook and Assumptions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 14 |
Portfolio and Operating Metrics . . . . . . . . . . . . . . . . . . . . . . . . . | 18 |
Properties Acquired and Sold . . . . . . . . . . . . . . . . . . . . . . . . . . . | 23 |
Comparable Supplementary Financial Information . . . . . . . . . | 26 |
Capital Structure . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 31 |
Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 33 |
Analyst Coverage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 38 |

4 | ||
WALDORF ASTORIA ORLANDO |

5 | ||
HILTON WAIKOLOA VILLAGE |
(in millions, except share and per share data) | March 31, 2026 | December 31, 2025 | |
(unaudited) | |||
ASSETS | |||
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 $3 and $2 | 142 | 116 | |
Prepaid expenses | 66 | 60 | |
Other assets | 77 | 80 | |
Operating lease right-of-use assets | 166 | 170 | |
TOTAL ASSETS (variable interest entities – $207 and $207) | $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 – $197 and $198) | 4,625 | 4,624 | |
Stockholders’ Equity | |||
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 202,511,845 shares issued and 201,249,407 shares outstanding as of March 31, 2026 and 200,938,658 shares issued and 199,901,086 shares outstanding as of December 31, 2025 | 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 |

6 | ||
HILTON WAIKOLOA VILLAGE |
(unaudited, in millions, except per share data) | Three Months Ended March 31, | ||
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 | |

7 | ||
NEW YORK HILTON MIDTOWN |

8 | ||
NEW YORK HILTON MIDTOWN |
(unaudited, in millions) | Three Months Ended March 31, | ||
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 | |

9 | ||
NEW YORK HILTON MIDTOWN |
(unaudited, dollars in millions) | Three Months Ended March 31, | ||
2026 | 2025 | ||
Adjusted EBITDA | $143 | $144 | |
Less: Adjusted EBITDA from investments in affiliates | (6) | (8) | |
Add: All other(1) | 14 | 15 | |
Hotel Adjusted EBITDA | 151 | 151 | |
Less: Adjusted EBITDA from hotels disposed of | 1 | 2 | |
Comparable Hotel Adjusted EBITDA | 152 | 153 | |
Less: Adjusted EBITDA from Non-Core hotels | (11) | (9) | |
Core Hotel Adjusted EBITDA | $141 | $144 | |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Total Revenues | $622 | $630 | |
Less: Other revenue | (24) | (22) | |
Less: Revenues from hotels disposed of | (7) | (27) | |
Comparable Hotel Revenues | 591 | 581 | |
Less: Hotel Revenues from Non-Core hotels | (81) | (79) | |
Core Hotel Revenues | $510 | $502 | |
Three Months Ended March 31, | |||||
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 | ||
Comparable Hotel Revenues | $591 | $581 | 1.8% | ||
Comparable Hotel Adjusted EBITDA | $152 | $153 | (0.3)% | ||
Comparable Hotel Adjusted EBITDA margin(2) | 25.8% | 26.4% | (60) bps | ||
Core Hotel Revenues | $510 | $502 | 1.7% | ||
Core Hotel Adjusted EBITDA | $141 | $144 | (2.0)% | ||
Core Hotel Adjusted EBITDA margin(2) | 27.7% | 28.7% | (100) bps | ||

10 | ||
NEW YORK HILTON MIDTOWN |
(unaudited, in millions) | Three Months Ended March 31, 2026 | ||||
Total | Core Hotels | Non-Core Hotels | |||
Hotel Revenues | |||||
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 | ||
Hotel Adjusted EBITDA | 151 | 141 | 10 | ||
Less: Adjusted EBITDA from hotels disposed of | 1 | — | 1 | ||
Comparable Hotel Adjusted EBITDA | $152 | $141 | $11 | ||

11 | ||
NEW YORK HILTON MIDTOWN |
(unaudited, in millions, except per share data) | Three Months Ended March 31, | ||
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(3) | 200 | 200 | |

12 | ||
NEW YORK HILTON MIDTOWN |
(unaudited, in millions) | Three Months Ended March 31, | ||
2026 | 2025 | ||
Corporate general and administrative expenses | $18 | $18 | |
Less: | |||
Share-based compensation expense | 4 | 4 | |
Other corporate expenses | 1 | 1 | |
G&A, excluding expenses not included in Adjusted EBITDA | $13 | $13 | |

13 | ||
NEW YORK HILTON MIDTOWN |
(unaudited, in millions) | |||
March 31, 2026 | December 31, 2025 | ||
Debt | $3,838 | $3,838 | |
Add: unamortized deferred financing costs and discount | 16 | 18 | |
Debt, excluding unamortized deferred financing cost, premiums and discounts | 3,854 | 3,856 | |
Add: Park’s share of unconsolidated affiliates debt, excluding unamortized deferred financing costs | 130 | 129 | |
Less: cash and cash equivalents | (156) | (232) | |
Less: restricted cash | (34) | (32) | |
Net Debt | $3,794 | $3,721 | |
TTM Comparable Adjusted EBITDA(1) | $601 | $602 | |
Net Debt to TTM Comparable Adjusted EBITDA ratio | 6.31x | 6.18x | |

14 | ||
CASA MARINA KEY WEST, CURIO COLLECTION |

15 | ||
CASA MARINA KEY WEST, CURIO COLLECTION |
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 as of April 30, 2026 | Full-Year 2026 Outlook as of February 19, 2026 | Change at Midpoint | ||||||||
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 | |||||

16 | ||
CASA MARINA KEY WEST, CURIO COLLECTION |
Year Ending | |||
(unaudited, in millions) | December 31, 2026 | ||
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 | |

17 | ||
CASA MARINA KEY WEST, CURIO COLLECTION |
Year Ending | |||
(unaudited, in millions except per share data) | December 31, 2026 | ||
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 | |

18 | ||
HILTON WAIKOLOA VILLAGE |

19 | ||
HILTON WAIKOLOA VILLAGE |
Hotel Name | Total Rooms | Market | Meeting Space (square feet) | Ownership | Equity Ownership | Debt (in millions) | ||||
Consolidated Core Hotels | ||||||||||
Hilton Hawaiian Village Waikiki Beach Resort | 2,886 | Hawaii | 150,000 | Fee Simple | 100% | $1,275 | ||||
New York Hilton Midtown | 1,878 | New York | 151,000 | Fee Simple | 100% | — | ||||
Hilton New Orleans Riverside | 1,622 | New Orleans | 158,000 | Fee Simple | 100% | — | ||||
Hilton Chicago | 1,544 | Chicago | 234,000 | Fee Simple | 100% | — | ||||
Signia by Hilton Orlando Bonnet Creek | 1,009 | Orlando | 234,000 | Fee Simple | 100% | — | ||||
Hilton Waikoloa Village | 661 | Hawaii | 241,000 | Fee Simple | 100% | — | ||||
Caribe Hilton | 652 | Puerto Rico | 65,000 | Fee Simple | 100% | — | ||||
DoubleTree Hotel Washington DC – Crystal City | 627 | Washington, D.C. | 36,000 | Fee Simple | 100% | — | ||||
Hilton Denver City Center | 613 | Denver | 50,000 | Fee Simple | 100% | $50 | ||||
Hilton Boston Logan Airport | 604 | Boston | 30,000 | Leasehold | 100% | — | ||||
Hyatt Regency Boston | 502 | Boston | 30,000 | Fee Simple | 100% | $121 | ||||
Waldorf Astoria Orlando | 502 | Orlando | 121,000 | Fee Simple | 100% | — | ||||
Hilton McLean Tysons Corner | 458 | Washington, D.C. | 28,000 | Fee Simple | 100% | — | ||||
Hyatt Regency Mission Bay Spa and Marina | 438 | Southern California | 24,000 | Leasehold | 100% | — | ||||
Royal Palm South Beach Miami, a Tribute Portfolio Resort | 393 | Miami | 11,000 | Fee Simple | 100% | — | ||||
Hilton Santa Barbara Beachfront Resort | 360 | Southern California | 62,000 | Fee Simple | 50% | $152 | ||||
JW Marriott San Francisco Union Square | 344 | San Francisco | 12,000 | Leasehold | 100% | — | ||||
Casa Marina Key West, Curio Collection | 311 | Key West | 53,000 | Fee Simple | 100% | — | ||||
Juniper Hotel Cupertino, Curio Collection | 224 | Other U.S. | 5,000 | Fee Simple | 100% | — | ||||
The Reach Key West, Curio Collection | 150 | Key West | 18,000 | Fee Simple | 100% | — | ||||
Total Consolidated Core Hotels (20 Hotels) | 15,778 | 1,713,000 | $1,598 |

20 | ||
HILTON WAIKOLOA VILLAGE |
Hotel Name | Total Rooms | Market | Meeting Space (square feet) | Ownership | Equity Ownership | Debt(1) (in millions) | ||||
Consolidated Non-Core Hotels | ||||||||||
Hilton Orlando Lake Buena Vista | 814 | Orlando | 87,000 | Leasehold | 100% | — | ||||
The Wade | 520 | Chicago | 21,000 | Fee Simple | 100% | — | ||||
DoubleTree Hotel San Jose | 505 | Other U.S. | 48,000 | Fee Simple | 100% | — | ||||
Hilton Salt Lake City Center | 500 | Other U.S. | 24,000 | Leasehold | 100% | — | ||||
DoubleTree Hotel Ontario Airport | 482 | Southern California | 27,000 | Fee Simple | 67% | $30 | ||||
Boston Marriott Newton | 430 | Boston | 35,000 | Fee Simple | 100% | — | ||||
The Midland Hotel, a Tribute Portfolio Hotel | 403 | Chicago | 13,000 | Fee Simple | 100% | — | ||||
Hilton Short Hills | 314 | Other U.S. | 22,000 | Fee Simple | 100% | — | ||||
DoubleTree Hotel San Diego – Mission Valley | 300 | Southern California | 35,000 | Leasehold | 100% | — | ||||
Embassy Suites Austin Downtown South Congress | 262 | Other U.S. | 2,000 | Leasehold | 100% | — | ||||
DoubleTree Hotel Durango | 159 | Other U.S. | 7,000 | Leasehold | 100% | — | ||||
Total Consolidated Non-Core Hotels (11 Hotels) | 4,689 | 321,000 | $30 | |||||||
Unconsolidated Joint Ventures | ||||||||||
Hilton Orlando(2) | 1,424 | Orlando | 236,000 | Fee Simple | 20% | $105 | ||||
Embassy Suites Alexandria Old Town(3) | 288 | Washington, D.C. | 11,000 | Fee Simple | 50% | $25 | ||||
Total Unconsolidated Joint Ventures (2 Hotels) | 1,712 | 247,000 | $130 | |||||||
Grand Total (33 Hotels) | 22,179 | 2,281,000 | $1,758 |

21 | ||
HILTON WAIKOLOA VILLAGE |
(unaudited) | ADR | Occupancy | RevPAR | Total RevPAR | ||||||||||||||||||||
1Q26 | 1Q25 | Change(1) | 1Q26 | 1Q25 | Change | 1Q26 | 1Q25 | Change(1) | 1Q26 | 1Q25 | Change(1) | |||||||||||||
Consolidated Core Hotels | ||||||||||||||||||||||||
1 | Hilton Hawaiian Village Waikiki Beach Resort | $280.09 | $294.20 | (4.8)% | 82.2% | 77.5% | 4.7% pts | $230.18 | $228.03 | 0.9% | $388.56 | $375.14 | 3.6% | |||||||||||
2 | Hilton Waikoloa Village | 347.02 | 342.90 | 1.2 | 85.7 | 82.1 | 3.6 | 297.23 | 281.38 | 5.6 | 600.61 | 620.37 | (3.2) | |||||||||||
3 | Signia by Hilton Orlando Bonnet Creek | 296.25 | 282.00 | 5.1 | 84.3 | 78.0 | 6.3 | 249.73 | 220.06 | 13.5 | 650.57 | 589.74 | 10.3 | |||||||||||
4 | Waldorf Astoria Orlando | 489.06 | 471.63 | 3.7 | 85.3 | 74.9 | 10.4 | 417.28 | 353.35 | 18.1 | 762.98 | 639.58 | 19.3 | |||||||||||
5 | New York Hilton Midtown | 265.67 | 269.13 | (1.3) | 78.2 | 70.5 | 7.7 | 207.88 | 189.87 | 9.5 | 320.18 | 304.26 | 5.2 | |||||||||||
6 | Hilton New Orleans Riverside | 225.43 | 260.85 | (13.6) | 68.0 | 69.0 | (1.0) | 153.24 | 180.02 | (14.9) | 284.35 | 323.96 | (12.2) | |||||||||||
7 | Caribe Hilton | 375.67 | 341.93 | 9.9 | 94.0 | 92.2 | 1.8 | 353.12 | 315.29 | 12.0 | 524.09 | 456.78 | 14.7 | |||||||||||
8 | Hilton Boston Logan Airport | 217.53 | 201.80 | 7.8 | 91.3 | 90.4 | 0.9 | 198.65 | 182.39 | 8.9 | 256.05 | 235.51 | 8.7 | |||||||||||
9 | Hyatt Regency Boston | 191.16 | 198.14 | (3.5) | 74.3 | 68.7 | 5.6 | 142.02 | 136.02 | 4.4 | 194.85 | 179.83 | 8.4 | |||||||||||
10 | Hilton Santa Barbara Beachfront Resort | 267.68 | 260.95 | 2.6 | 78.1 | 65.4 | 12.7 | 209.18 | 170.74 | 22.5 | 350.11 | 284.34 | 23.1 | |||||||||||
11 | Hyatt Regency Mission Bay Spa and Marina | 226.49 | 215.94 | 4.9 | 78.6 | 73.4 | 5.2 | 178.01 | 158.57 | 12.3 | 333.53 | 292.34 | 14.1 | |||||||||||
12 | Casa Marina Key West, Curio Collection | 737.33 | 712.26 | 3.5 | 94.1 | 89.0 | 5.1 | 693.60 | 633.58 | 9.5 | 1,019.99 | 931.20 | 9.5 | |||||||||||
13 | The Reach Key West, Curio Collection | 641.32 | 634.57 | 1.1 | 93.2 | 88.6 | 4.6 | 598.00 | 562.23 | 6.4 | 835.25 | 830.59 | 0.6 | |||||||||||
14 | Hilton Chicago | 158.35 | 166.23 | (4.7) | 44.9 | 48.5 | (3.6) | 71.16 | 80.72 | (11.8) | 139.78 | 166.71 | (16.2) | |||||||||||
15 | Hilton Denver City Center | 174.46 | 166.01 | 5.1 | 65.0 | 57.7 | 7.3 | 113.38 | 95.77 | 18.4 | 165.65 | 154.19 | 7.4 | |||||||||||
16 | DoubleTree Hotel Washington DC – Crystal City | 192.11 | 191.95 | 0.1 | 65.3 | 71.5 | (6.2) | 125.38 | 137.11 | (8.6) | 178.93 | 186.86 | (4.2) | |||||||||||
17 | Hilton McLean Tysons Corner | 216.74 | 211.82 | 2.3 | 54.6 | 65.5 | (10.9) | 118.32 | 138.75 | (14.7) | 183.49 | 217.55 | (15.7) | |||||||||||
18 | JW Marriott San Francisco Union Square | 563.55 | 471.60 | 19.5 | 66.8 | 62.8 | 4.0 | 376.59 | 296.35 | 27.1 | 512.11 | 405.93 | 26.2 | |||||||||||
19 | Juniper Hotel Cupertino, Curio Collection | 247.47 | 221.00 | 12.0 | 69.6 | 60.5 | 9.1 | 172.23 | 133.75 | 28.8 | 192.60 | 148.17 | 30.0 | |||||||||||
Total Consolidated Core Hotels excluding Royal Palm | 288.30 | 285.35 | 1.0 | 74.9 | 71.8 | 3.1 | 215.90 | 204.89 | 5.4 | 368.02 | 352.27 | 4.5 | ||||||||||||
20 | Royal Palm South Beach Miami(2) | — | 358.65 | (100.0) | — | 86.4 | (86.4) | — | 309.76 | (100.0) | — | 400.66 | (100.0) | |||||||||||
Total Consolidated Core Hotels (20 Hotels) | 288.30 | 287.54 | 0.3 | 73.0 | 72.1 | 0.9 | 210.52 | 207.50 | 1.5 | 358.86 | 353.48 | 1.5 | ||||||||||||
Total Consolidated Non-Core Hotels (11 Hotels) | 186.68 | 188.61 | (1.0) | 67.2 | 62.5 | 4.7 | 125.52 | 117.92 | 6.4 | 193.69 | 188.61 | 2.7 | ||||||||||||
Total Comparable Hotels (31 Hotels) | $266.47 | $267.26 | (0.3)% | 71.7% | 70.0% | 1.7% pts | $191.05 | $186.96 | 2.2% | $321.02 | $315.66 | 1.7% | ||||||||||||

22 | ||
HILTON WAIKOLOA VILLAGE |
(unaudited, dollars in millions) | Hotel Adjusted EBITDA | Hotel Revenue | Hotel Adjusted EBITDA Margin | ||||||||||||||||
1Q26 | 1Q25 | Change(1) | 1Q26 | 1Q25 | Change(1) | 1Q26 | 1Q25 | Change | |||||||||||
Consolidated Core Hotels | |||||||||||||||||||
1 | Hilton Hawaiian Village Waikiki Beach Resort | $34 | $32 | 4.1% | $101 | $97 | 4.1% | 33.4% | 33.4% | — | bps | ||||||||
2 | Hilton Waikoloa Village | 11 | 13 | (15.2) | 36 | 36 | (2.0) | 31.7 | 36.6 | (490) | |||||||||
3 | Signia by Hilton Orlando Bonnet Creek | 26 | 23 | 14.2 | 59 | 54 | 10.3 | 44.5 | 43.0 | 150 | |||||||||
4 | Waldorf Astoria Orlando | 14 | 11 | 32.7 | 34 | 29 | 19.3 | 40.8 | 36.7 | 410 | |||||||||
5 | New York Hilton Midtown | (5) | (4) | (10.0) | 54 | 51 | 5.2 | (8.9) | (8.5) | (40) | |||||||||
6 | Hilton New Orleans Riverside | 16 | 20 | (21.0) | 42 | 47 | (12.2) | 37.9 | 42.1 | (420) | |||||||||
7 | Caribe Hilton | 12 | 9 | 29.8 | 31 | 27 | 14.7 | 38.8 | 34.3 | 450 | |||||||||
8 | Hilton Boston Logan Airport | 2 | 2 | (4.3) | 14 | 13 | 8.7 | 15.3 | 17.4 | (210) | |||||||||
9 | Hyatt Regency Boston | 1 | 1 | (54.6) | 9 | 8 | 8.4 | 5.7 | 13.7 | (800) | |||||||||
10 | Hilton Santa Barbara Beachfront Resort | 4 | 3 | 40.7 | 11 | 9 | 23.1 | 31.5 | 27.6 | 390 | |||||||||
11 | Hyatt Regency Mission Bay Spa and Marina | 2 | 2 | 29.2 | 13 | 12 | 14.1 | 19.0 | 16.8 | 220 | |||||||||
12 | Casa Marina Key West, Curio Collection | 15 | 13 | 12.1 | 29 | 26 | 9.5 | 51.5 | 50.3 | 120 | |||||||||
13 | The Reach Key West, Curio Collection | 5 | 5 | 3.6 | 11 | 11 | 0.6 | 48.6 | 47.2 | 140 | |||||||||
14 | Hilton Chicago | (6) | (3) | (98.1) | 19 | 23 | (16.2) | (33.4) | (14.1) | (1,930) | |||||||||
15 | Hilton Denver City Center | 2 | 2 | 49.8 | 9 | 9 | 7.4 | 26.5 | 19.0 | 750 | |||||||||
16 | DoubleTree Hotel Washington DC – Crystal City | 2 | 3 | (14.0) | 10 | 11 | (4.2) | 22.5 | 25.1 | (260) | |||||||||
17 | Hilton McLean Tysons Corner | — | 1 | (65.7) | 8 | 9 | (15.7) | 6.5 | 16.0 | (950) | |||||||||
18 | JW Marriott San Francisco Union Square | 6 | 4 | 46.7 | 16 | 13 | 26.2 | 35.3 | 30.4 | 490 | |||||||||
19 | Juniper Hotel Cupertino, Curio Collection | 1 | — | 125.0 | 4 | 3 | 30.0 | 27.8 | 16.0 | 1,180 | |||||||||
Total Consolidated Core Hotels excluding Royal Palm | 142 | 137 | 4.0 | 510 | 488 | 4.6 | 28.0 | 28.2 | (20) | ||||||||||
20 | Royal Palm South Beach Miami(2) | (1) | 7 | (116.8) | — | 14 | (100.0) | — | 50.2 | (5,020) | |||||||||
Total Consolidated Core Hotels (20 Hotels) | 141 | 144 | (2.0) | 510 | 502 | 1.7 | 27.7 | 28.7 | (100) | ||||||||||
Total Consolidated Non-Core Hotels (11 Hotels) | 11 | 9 | 26.7 | 81 | 79 | 2.7 | 13.4 | 10.9 | 250 | ||||||||||
Total Comparable Hotels (31 Hotels) | $152 | $153 | (0.3)% | $591 | $581 | 1.8% | 25.8% | 26.4% | (60) | bps | |||||||||

23 | ||
HILTON DENVER CITY CENTER |

24 | ||
HILTON DENVER CITY CENTER |
TOTAL ACQUISITIONS | ||||||
Year | Number of Hotels | Room Count | Total Consideration | |||
(in millions) | ||||||
2019 | 18 | 5,981 | $2,500.0 | |||
18 | 5,981 | $2,500.0 | ||||
TOTAL SALES | ||||||
Year | Number of Hotels | Room Count | Gross Proceeds(1) | |||
(in millions) | ||||||
2018 | 13 | 3,193 | $519.0 | |||
2019 | 8 | 2,597 | 496.9 | |||
2020 | 2 | 700 | 207.9 | |||
2021 | 5 | 1,042 | 476.6 | |||
2022 | 7 | 2,207 | 316.9 | |||
2023 | 1 | 508 | 118.3 | |||
2024 | 2 | 769 | 76.3 | |||
2025 | 2 | 875 | 120.0 | |||
2026 | 2 | 589 | 30.5 | |||
42(2) | 12,480 | $2,362.4 | ||||

25 | ||
HILTON DENVER CITY CENTER |
(unaudited, dollars in millions) | ||||||
Status | # of Hotels | Room Count | 2025 Hotel Adjusted EBITDA(1) | |||
Sold in 2026 | 2 | 589 | $4 | |||
Remaining Non-Core Hotels To Be Sold | 9 | 4,018 | $41 | |||
Remaining Safehold Leases(2) | 3 | 959 | $16 | |||
Total Remaining Non-Core Hotels | 12 | 4,977 | $57 |

26 | ||
SIGNIA BY HILTON ORLANDO BONNET CREEK |

27 | ||
SIGNIA BY HILTON ORLANDO BONNET CREEK |
Three Months Ended | TTM | |||||||||
(unaudited, dollars in millions) | June 30, | September 30, | December 31, | March 31, | March 31, | |||||
2025 | 2025 | 2025 | 2026 | 2026 | ||||||
Comparable RevPAR(1) | $203.11 | $183.49 | $190.83 | $191.05 | $192.10 | |||||
Comparable Occupancy | 77.0% | 74.0% | 71.1% | 71.7% | 73.4% | |||||
Comparable ADR | $263.94 | $248.07 | $268.53 | $266.47 | $261.64 | |||||
Total Revenues | $672 | $610 | $629 | $622 | $2,533 | |||||
Operating income (loss) | $65 | $59 | $(164) | $62 | $22 | |||||
Operating income (loss) margin(2) | 9.6% | 9.7% | (26.0)% | 9.9% | 0.9% | |||||
Comparable Hotel Revenues (in millions) | $617 | $554 | $587 | $591 | $2,349 | |||||
Comparable Hotel Adjusted EBITDA (in millions) | $188 | $137 | $163 | $152 | $640 | |||||
Comparable Hotel Adjusted EBITDA margin(2) | 30.5% | 24.6% | 27.7% | 25.8% | 27.2% | |||||
Three Months Ended | Full Year | |||||||||
March 31, | June 30, | September 30, | December 31, | December 31, | ||||||
2025 | 2025 | 2025 | 2025 | 2025 | ||||||
Comparable RevPAR | $186.96 | $203.11 | $183.49 | $190.83 | $191.09 | |||||
Comparable Occupancy | 70.0% | 77.0% | 74.0% | 71.1% | 73.0% | |||||
Comparable ADR | $267.26 | $263.94 | $248.07 | $268.53 | $261.80 | |||||
Total Revenues | $630 | $672 | $610 | $629 | $2,541 | |||||
Operating income (loss) | $7 | $65 | $59 | $(164) | $(33) | |||||
Operating income (loss) margin(2) | 1.1% | 9.6% | 9.7% | (26.0)% | (1.3)% | |||||
Comparable Hotel Revenues (in millions) | $581 | $617 | $554 | $587 | $2,339 | |||||
Comparable Hotel Adjusted EBITDA (in millions) | $153 | $188 | $137 | $163 | $641 | |||||
Comparable Hotel Adjusted EBITDA margin(2) | 26.4% | 30.5% | 24.6% | 27.7% | 27.4% | |||||

28 | ||
SIGNIA BY HILTON ORLANDO BONNET CREEK |
Three Months Ended | TTM | |||||||||
(unaudited, in millions) | June 30, | September 30, | December 31, | March 31, | March 31, | |||||
2025 | 2025 | 2025 | 2026 | 2026 | ||||||
Net (loss) income | $(2) | $(14) | $(204) | $12 | $(208) | |||||
Depreciation and amortization expense | 122 | 78 | 67 | 64 | 331 | |||||
Interest income | (2) | (3) | (2) | (1) | (8) | |||||
Interest expense | 53 | 53 | 51 | 51 | 208 | |||||
Interest expense associated with hotels in receivership(1) | 16 | 16 | 10 | — | 42 | |||||
Income tax expense (benefit) | 1 | 6 | (1) | 1 | 7 | |||||
Interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates | 2 | 2 | 1 | — | 5 | |||||
EBITDA | 190 | 138 | (78) | 127 | 377 | |||||
(Gain) loss on sales of assets, net(2) | (1) | — | (17) | 1 | (17) | |||||
Gain on derecognition of assets(1) | (16) | (16) | (10) | — | (42) | |||||
Share-based compensation expense | 5 | 5 | 5 | 4 | 19 | |||||
Impairment and casualty loss | — | — | 249 | 5 | 254 | |||||
Other items | 5 | 3 | 3 | 6 | 17 | |||||
Adjusted EBITDA | 183 | 130 | 152 | 143 | 608 | |||||
Less: Adjusted EBITDA from hotels disposed of | (3) | (4) | 2 | 1 | (4) | |||||
Less: Adjusted EBITDA from investments in affiliates disposed of | (2) | — | (1) | — | (3) | |||||
Comparable Adjusted EBITDA | 178 | 126 | 153 | 144 | 601 | |||||
Less: Adjusted EBITDA from investments in affiliates | (3) | (3) | (2) | (6) | (14) | |||||
Add: All other(3) | 13 | 14 | 12 | 14 | 53 | |||||
Comparable Hotel Adjusted EBITDA | $188 | $137 | $163 | $152 | $640 | |||||

29 | ||
SIGNIA BY HILTON ORLANDO BONNET CREEK |
Three Months Ended | Full-Year | |||||||||
(unaudited, in millions) | March 31, | June 30, | September 30, | December 31, | December 31, | |||||
2025 | 2025 | 2025 | 2025 | 2025 | ||||||
Net income | $(57) | $(2) | $(14) | $(204) | $(277) | |||||
Depreciation and amortization expense | 69 | 122 | 78 | 67 | 336 | |||||
Interest income | (3) | (2) | (3) | (2) | (10) | |||||
Interest expense | 52 | 53 | 53 | 51 | 209 | |||||
Interest expense associated with hotels in receivership(1) | 16 | 16 | 16 | 10 | 58 | |||||
Income tax expense (benefit) | 1 | 1 | 6 | (1) | 7 | |||||
Interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates | 2 | 2 | 2 | 1 | 7 | |||||
EBITDA | 80 | 190 | 138 | (78) | 330 | |||||
Gain on sales of assets, net(2) | — | (1) | — | (17) | (18) | |||||
Gain on derecognition of assets(1) | (16) | (16) | (16) | (10) | (58) | |||||
Share-based compensation expense | 4 | 5 | 5 | 5 | 19 | |||||
Impairment and casualty loss | 70 | — | — | 249 | 319 | |||||
Other items | 6 | 5 | 3 | 3 | 17 | |||||
Adjusted EBITDA | 144 | 183 | 130 | 152 | 609 | |||||
Less: Adjusted EBITDA from hotels disposed of | 2 | (3) | (4) | 2 | (3) | |||||
Less: Adjusted EBITDA from investments in affiliates disposed of | (1) | (2) | — | (1) | (4) | |||||
Comparable Adjusted EBITDA | 145 | 178 | 126 | 153 | 602 | |||||
Less: Adjusted EBITDA from investments in affiliates | (7) | (3) | (3) | (2) | (15) | |||||
Add: All other(3) | 15 | 13 | 14 | 12 | 54 | |||||
Comparable Hotel Adjusted EBITDA | $153 | $188 | $137 | $163 | $641 | |||||

30 | ||
SIGNIA BY HILTON ORLANDO BONNET CREEK |
Three Months Ended | TTM | |||||||||
(unaudited, in millions) | June 30, 2025 | September 30, 2025 | December 31, 2025 | March 31, 2026 | March 31, 2026 | |||||
Total Revenues | $672 | $610 | $629 | $622 | $2,533 | |||||
Less: Other revenue | (23) | (23) | (24) | (24) | (94) | |||||
Less: Revenues from hotels disposed of | (32) | (33) | (18) | (7) | (90) | |||||
Comparable Hotel Revenues | $617 | $554 | $587 | $591 | $2,349 | |||||
Three Months Ended | Full-Year | |||||||||
March 31, 2025 | June 30, 2025 | September 30, 2025 | December 31, 2025 | December 31, 2025 | ||||||
Total Revenues | $630 | $672 | $610 | $629 | $2,541 | |||||
Less: Other revenue | (22) | (23) | (23) | (24) | (92) | |||||
Less: Revenues from hotels disposed of | (27) | (32) | (33) | (18) | (110) | |||||
Comparable Hotel Revenues | $581 | $617 | $554 | $587 | $2,339 | |||||

31 | ||
ROYAL PALM SOUTH BEACH MIAMI, A TRIBUTE PORTFOLIO |

32 | ||
ROYAL PALM SOUTH BEACH MIAMI, A TRIBUTE PORTFOLIO |
(unaudited, dollars in millions) | As of March 31, 2026 | |||||||
Debt | Collateral | Interest Rate | Maturity Date | |||||
Fixed Rate Debt | ||||||||
Mortgage loan | Hilton Denver City Center | 4.90% | September 2026(1) | $50 | ||||
Mortgage loan | Hyatt Regency Boston | 4.25% | July 2026 | 121 | ||||
Mortgage loan | Hilton Hawaiian Village Waikiki Beach Resort | 4.20% | November 2026 | 1,275 | ||||
Mortgage loan | Hilton Santa Barbara Beachfront Resort | 4.17% | December 2026 | 152 | ||||
Mortgage loan | DoubleTree Hotel Ontario Airport | 5.37% | May 2027 | 30 | ||||
2028 Senior Notes | Unsecured | 5.88% | October 2028 | 725 | ||||
2029 Senior Notes | Unsecured | 4.88% | May 2029 | 750 | ||||
2030 Senior Notes | Unsecured | 7.00% | February 2030 | 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% | September 2029 | — | ||||
2024 Term Loan | Unsecured | SOFR + 2.20% | May 2027 | 200 | ||||
2025 Delayed Draw Term Loan(3) | Unsecured | SOFR + 2.20% | January 2030 | — | ||||
Total Variable Rate Debt | 5.88% | 200 | ||||||
Less: unamortized deferred financing costs and discount | (16) | |||||||
Total Debt(4) | 5.15%(2) | $3,838 | ||||||

33 | ||
HYATT REGENCY BOSTON |

34 | ||
HYATT REGENCY BOSTON |

35 | ||
HYATT REGENCY BOSTON |

36 | ||
HYATT REGENCY BOSTON |

37 | ||
HYATT REGENCY BOSTON |

38 | ||
HILTON SANTA BARBARA BEACHFRONT RESORT |

39 | ||
HILTON SANTA BARBARA BEACHFRONT RESORT |
Analyst | Company | Phone | Email |
Dany Asad | Bank of America Merrill Lynch | (646) 855-5238 | dany.asad@bofa.com |
Rich Hightower | Barclays | (212) 526-8768 | richard.hightower@barclays.com |
Ari Klein | BMO Capital Markets | (212) 885-4103 | ari.klein@bmo.com |
Jay Kornreich | Cantor Fitzgerald & Co. | (602) 214-6027 | jay.kornreich@cantor.com |
Smedes Rose | Citi Research | (212) 816-6243 | smedes.rose@citi.com |
Ken Billingsley | Compass Point | (202) 534-1393 | kbillingsley@compasspointllc.com |
Chris Woronka | Deutsche Bank | (212) 250-9376 | chris.woronka@db.com |
Duane Pfennigwerth | Evercore ISI | (212) 497-0817 | duane.pfennigwerth@evercoreisi.com |
Christopher Darling | Green Street Advisors | (949) 640-8780 | cdarling@greenstreet.com |
David Katz | Jefferies | (212) 323-3355 | dkatz@jefferies.com |
Daniel Politzer | JP Morgan | (212) 622-0110 | daniel.politzer@jpmorgan.com |
Floris van Dijkum | Ladenburg Thalmann | (212) 409-2075 | fvandijkum@ladenburg.com |
Stephen Grambling | Morgan Stanley | (212) 761-1010 | stephen.grambling@morganstanley.com |
RJ Milligan | Raymond James | (727) 567-2585 | rjmilligan@raymondjames.com |
Patrick Scholes | Truist | (212) 319-3915 | patrick.scholes@truist.com |
Robin Farley | UBS Investment Bank | (212) 713-2060 | robin.farley@ubs.com |
Cooper Clark | Wells Fargo Securities | (212) 214-1146 | cooper.clark@wellsfargo.com |
Logan Epstein | Wolfe Research | (646) 582-9267 | lepstein@wolferesearch.com |