Apple Hospitality REIT Reports Results of Operations for First Quarter 2026
RICHMOND, Va.–(BUSINESS WIRE)–
Apple Hospitality REIT, Inc. (NYSE: APLE) (the “Company” or “Apple Hospitality”) today announced results of operations for the first quarter ended March 31, 2026.
|
Apple Hospitality REIT, Inc. Selected Statistical and Financial Data As of and For the Three Months Ended March 31 (Unaudited) (in thousands, except statistical and per share amounts)(1) |
|||||
|
|
Three Months Ended |
||||
|
|
March 31, |
||||
|
|
2026 |
|
2025 |
|
% Change |
|
|
|
|
|
|
|
|
Net income |
$27,699 |
|
$31,221 |
|
(11.3%) |
|
Net income per share |
$0.12 |
|
$0.13 |
|
(7.7%) |
|
|
|
|
|
|
|
|
Operating income |
$48,013 |
|
$50,859 |
|
(5.6%) |
|
Operating margin % |
14.2% |
|
15.5% |
|
(130 bps) |
|
|
|
|
|
|
|
|
Adjusted EBITDAre |
$100,597 |
|
$98,446 |
|
2.2% |
|
Comparable Hotels Adjusted Hotel EBITDA |
$108,447 |
|
$104,680 |
|
3.6% |
|
Comparable Hotels Adjusted Hotel EBITDA Margin % |
32.2% |
|
32.4% |
|
(20 bps) |
|
Modified funds from operations (MFFO) |
$80,283 |
|
$78,807 |
|
1.9% |
|
MFFO per share |
$0.34 |
|
$0.33 |
|
3.0% |
|
|
|
|
|
|
|
|
Average Daily Rate (ADR) (Actual) |
$157.19 |
|
$156.24 |
|
0.6% |
|
Occupancy (Actual) |
72.8% |
|
71.1% |
|
2.4% |
|
Revenue Per Available Room (RevPAR) (Actual) |
$114.43 |
|
$111.04 |
|
3.1% |
|
|
|
|
|
|
|
|
Comparable Hotels ADR |
$157.35 |
|
$157.26 |
|
0.1% |
|
Comparable Hotels Occupancy |
72.8% |
|
71.3% |
|
2.1% |
|
Comparable Hotels RevPAR |
$114.61 |
|
$112.14 |
|
2.2% |
|
|
|
|
|
|
|
|
Distributions paid (2) |
$56,608 |
|
$69,615 |
|
(18.7%) |
|
Distributions paid per share (2) |
$0.24 |
|
$0.29 |
|
(17.2%) |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$7,837 |
|
|
|
|
|
Total debt outstanding |
$1,571,763 |
|
|
|
|
|
Total debt outstanding, net of cash and cash equivalents |
$1,563,926 |
|
|
|
|
|
Total debt outstanding, net of cash and cash equivalents, to total capitalization (3) |
36.5% |
|
|
|
|
| _____________________ | |
|
(1) |
Explanations of and reconciliations to net income determined in accordance with generally accepted accounting principles (“GAAP”) of non-GAAP financial measures, Adjusted EBITDAre, Comparable Hotels Adjusted Hotel EBITDA and MFFO, are included below. |
|
(2) |
For the three months ended March 31, 2025, distributions included a special distribution of $0.05 per common share paid on January 15, 2025, to shareholders of record as of December 31, 2024. |
|
(3) |
Total debt outstanding, net of cash and cash equivalents (“net total debt outstanding”), divided by net total debt outstanding plus equity market capitalization based on the Company’s closing share price of $11.51 on March 31, 2026. |
|
Comparable Hotels is defined as the 216 hotels owned and held for use by the Company as of March 31, 2026. For hotels acquired during the periods noted, the Company has included, as applicable, results of those hotels for periods prior to the Company’s ownership, and for dispositions and assets held for sale, results have been excluded for the Company’s period of ownership. Results for periods prior to the Company’s ownership have not been included in the Company’s actual Consolidated Financial Statements and are included only for comparison purposes. Results included for periods prior to the Company’s ownership are based on information from the prior owner of each hotel and have not been audited or adjusted. |
|
Justin Knight, Chief Executive Officer of Apple Hospitality, commented, “We are pleased to report a stronger-than-anticipated start to 2026, with first quarter Comparable Hotels RevPAR growth of more than 2% despite a challenging comparison to the first quarter of 2025 which benefited from wildfire-related recovery business in Southern California and the presidential inauguration in Washington, D.C. The efficient operating model of our hotels, combined with our prudent management of expenses, enabled us to deliver meaningful flow-through of top-line improvements to bottom-line performance, resulting in growth across first quarter Comparable Hotels Adjusted Hotel EBITDA, Adjusted EBITDAre and Modified Funds from Operations. Preliminary reports for the month of April indicate Comparable Hotels RevPAR growth of more than 4% as compared to the same period last year, supported by continued strength in demand and the benefit of favorable year-over-year comparisons. While geopolitical and macroeconomic uncertainties warrant a measured view of the balance of the year, demand for our broadly diversified, rooms-focused hotels has proven resilient. Recent improvements in occupancy and booking trends, combined with the strength and expertise of our operating and corporate teams, reinforce our confidence that we are well positioned to capture demand across our markets.
“Disciplined capital allocation has been central to our success over decades in the lodging industry,” commented Mr. Knight. “We prudently balance near- and long-term investment decisions to capitalize on current opportunities while ensuring we are well positioned for the future. When combined with our keen focus on operating fundamentals, this approach has enabled us to deliver compelling total returns to our shareholders across economic cycles through improvements in operating performance and long-term value creation. In April of this year, we completed the sale of our Hampton Inn & Suites in Rochester, Minnesota, for approximately $9 million. We continue to identify and execute on select opportunities that strengthen our existing portfolio, optimize our capital reinvestment program and enhance our long-term positioning.”
Mr. Knight continued, “We are confident that with the experience, discipline and agility of our teams, the broad consumer appeal of our portfolio, and the strength and flexibility of our balance sheet, we are well positioned to successfully navigate changing market conditions and capitalize on emerging opportunities to deliver growth and maximize total returns for our shareholders over time.”
Hotel Portfolio Overview
As of March 31, 2026, Apple Hospitality owned 217 hotels with an aggregate of 29,583 guest rooms located in 84 markets throughout 37 states and the District of Columbia, including one hotel with 124 guest rooms classified as held for sale, which was sold in April 2026.
First Quarter 2026 Highlights
- Operating performance: For the first quarter 2026, the Company achieved Comparable Hotels ADR of approximately $157, up 0.1% as compared to the first quarter 2025; Comparable Hotels Occupancy of approximately 73%, up 2.1% as compared to the first quarter 2025; and Comparable Hotels RevPAR of approximately $115, up 2.2% as compared to the first quarter 2025. The Company’s Comparable Hotels Occupancy and RevPAR exceeded industry averages as reported by STR for the first quarter 2026. Preliminary results for the month of April 2026 indicate an increase in RevPAR of more than 4% as compared to April 2025.
- Bottom-line performance: For the first quarter 2026, the Company achieved Comparable Hotels Adjusted Hotel EBITDA of approximately $108 million, up 3.6% as compared to the first quarter 2025; Comparable Hotels Adjusted Hotel EBITDA Margin of 32.2%, down 20 bps as compared to the first quarter 2025; Adjusted EBITDAre of approximately $101 million, up 2.2% as compared to the first quarter 2025; and MFFO of approximately $80 million, up 1.9% as compared to the first quarter 2025.
- Transactional activity: During the first quarter 2026, the Company entered into a contract for the sale of its 124-room Hampton Inn & Suites Rochester-North, in Rochester, Minnesota, for a gross sales price of approximately $8.7 million. The Company completed the sale of the hotel in April 2026.
- Balance sheet: The Company has maintained the strength and flexibility of its balance sheet. At March 31, 2026, the Company’s total debt to total capitalization, net of cash and cash equivalents, was approximately 36.5%.
- Monthly distributions: During the three months ended March 31, 2026, the Company paid distributions totaling $0.24 per common share. Based on the Company’s common stock closing price of $13.39 on May 1, 2026, the current annualized regular monthly cash distribution of $0.96 per common share represents an annual yield of approximately 7.2%.
The following table highlights the Company’s Comparable Hotels monthly performance during the first quarter 2026 as compared to the first quarter 2025 (in thousands, except statistical data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change |
||||||
|
|
January |
|
February |
|
March |
|
|
|
January |
|
February |
|
March |
|
|
|
January |
|
February |
|
March |
|
|
|
|
2026 |
|
2026 |
|
2026 |
|
Q1 2026 |
|
2025 |
|
2025 |
|
2025 |
|
Q1 2025 |
|
2025 |
|
2025 |
|
2025 |
|
Q1 2025 |
|
ADR (Comparable Hotels) |
$146.55 |
|
$158.72 |
|
$164.81 |
|
$157.35 |
|
$148.51 |
|
$159.84 |
|
$162.31 |
|
$157.26 |
|
(1.3%) |
|
(0.7%) |
|
1.5% |
|
0.1% |
|
Occupancy (Comparable Hotels) |
63.7% |
|
75.1% |
|
79.9% |
|
72.8% |
|
63.9% |
|
73.5% |
|
76.7% |
|
71.3% |
|
(0.3%) |
|
2.2% |
|
4.2% |
|
2.1% |
|
RevPAR (Comparable Hotels) |
$93.37 |
|
$119.22 |
|
$131.69 |
|
$114.61 |
|
$94.93 |
|
$117.51 |
|
$124.51 |
|
$112.14 |
|
(1.6%) |
|
1.5% |
|
5.8% |
|
2.2% |
|
Operating income (Actual) |
$582 |
|
$16,151 |
|
$31,280 |
|
$48,013 |
|
$3,624 |
|
$16,254 |
|
$30,981 |
|
$50,859 |
|
(83.9%) |
|
(0.6%) |
|
1.0% |
|
(5.6%) |
|
Adjusted Hotel EBITDA (Actual) (1) |
$20,493 |
|
$36,145 |
|
$51,841 |
|
$108,479 |
|
$23,209 |
|
$35,753 |
|
$46,303 |
|
$105,265 |
|
(11.7%) |
|
1.1% |
|
12.0% |
|
3.1% |
|
Comparable Hotels Adjusted Hotel |
$20,508 |
|
$36,134 |
|
$51,805 |
|
$108,447 |
|
$23,324 |
|
$35,458 |
|
$45,898 |
|
$104,680 |
|
(12.1%) |
|
1.9% |
|
12.9% |
|
3.6% |
| _____________________ | |
|
(1) |
See explanation and reconciliation of Adjusted Hotel EBITDA to net income included below. |
|
(2) |
See explanation and reconciliation of Comparable Hotels Adjusted Hotel EBITDA to Adjusted Hotel EBITDA included below. |
|
Comparable Hotels is defined as the 216 hotels owned and held for use by the Company as of March 31, 2026. For hotels acquired during the periods noted, the Company has included, as applicable, results of those hotels for periods prior to the Company’s ownership, and for dispositions and assets held for sale, results have been excluded for the Company’s period of ownership. Results for periods prior to the Company’s ownership have not been included in the Company’s actual Consolidated Financial Statements and are included only for comparison purposes. Results included for periods prior to the Company’s ownership are based on information from the prior owner of each hotel and have not been audited or adjusted. |
|
Portfolio Activity
Contract for Potential Acquisition
As previously announced, the Company has entered into a fixed-price, forward-purchase contract for the purchase of an AC Hotel by Marriott that is under development in Anchorage, Alaska, for an anticipated total purchase price of $65.5 million with an expected 160 rooms, which the Company anticipates acquiring in the fourth quarter 2027. There are many conditions to closing on this hotel that have not yet been satisfied, and there can be no assurance that closing on this hotel will occur under the outstanding purchase contract.
Development Project
As previously announced, the Company has entered into a fixed-price, forward-purchase contract with a third-party developer to develop a dual-branded property, consisting of an AC Hotel by Marriott and a Residence Inn by Marriott in Las Vegas, Nevada, for an anticipated total purchase price of approximately $143.7 million. The hotels will be developed on the land the Company owns adjacent to its SpringHill Suites by Marriott Las Vegas Convention Center. The Company anticipates the hotels will be completed and opened for business in the second quarter 2028. Upon completion, the AC Hotel is expected to have approximately 237 guest rooms and the Residence Inn is expected to have approximately 160 guest rooms.
Dispositions
In April 2026, the Company sold the 124-room Hampton Inn & Suites Rochester-North, in Rochester, Minnesota, for a gross sales price of approximately $8.7 million.
Capital Improvements
Apple Hospitality consistently reinvests in its hotels to maintain and enhance each property’s relevance and competitive position within its respective market. During the three months ended March 31, 2026, the Company invested approximately $27.5 million in capital expenditures. The Company anticipates investing approximately $80 million to $90 million in capital improvements during 2026, which includes comprehensive renovation projects for approximately 21 hotels, however, inflationary pressures, supply chain shortages or tariffs, among other issues, may result in increased costs and delays for anticipated projects.
Balance Sheet and Liquidity
As of March 31, 2026, the Company had approximately $1.6 billion of total outstanding debt with a current combined weighted-average interest rate of approximately 4.6%, cash on hand of approximately $8 million and availability under its revolving credit facility of approximately $559 million. Excluding unamortized debt issuance costs and fair value adjustments, the Company’s total outstanding debt as of March 31, 2026, was comprised of approximately $183 million in property-level debt secured by 10 hotels and approximately $1.4 billion outstanding under its unsecured credit facilities. The number of unencumbered hotels in the Company’s portfolio as of March 31, 2026, was 207. The Company’s total debt to total capitalization, net of cash and cash equivalents at March 31, 2026, was approximately 36.5%, which provides Apple Hospitality with financial flexibility to fund capital requirements and pursue opportunities in the marketplace. As of March 31, 2026, the Company’s weighted-average debt maturities were approximately three years.
Capital Markets
Share Repurchase Program
The Company has in place a Share Repurchase Program that provides for share repurchases in open market transactions. The Company did not repurchase any common shares during the three months ended March 31, 2026. As of March 31, 2026, the Company had approximately $242.5 million remaining under its Share Repurchase Program for the repurchase of shares.
ATM Program
The Company also has in place an at-the-market offering program (the “ATM Program”). As of March 31, 2026, the Company had $500 million remaining under its ATM Program for the issuance of shares. No shares were sold under the ATM Program during the three months ended March 31, 2026.
Shareholder Distributions
During the three months ended March 31, 2026, the Company paid distributions totaling $0.24 per common share. Based on the Company’s common stock closing price of $13.39 on May 1, 2026, the current annualized regular monthly cash distribution of $0.96 per common share represents an annual yield of approximately 7.2%. While the Company currently expects monthly distributions to continue, each distribution is subject to approval by the Company’s Board of Directors. The Company’s Board of Directors, in consultation with management, will continue to monitor the Company’s distribution rate and timing relative to the performance of its hotels, capital improvement needs, varying economic cycles, acquisitions, dispositions, other cash requirements and the Company’s REIT status for federal income tax purposes, and may make adjustments as it deems appropriate.
Updated 2026 Outlook
The Company is updating its operational and financial outlook for 2026. This outlook, which is based on management’s current view of both operating and economic fundamentals of the Company’s existing portfolio of hotels, does not take into account any unanticipated developments in its business or changes in its operating environment, nor does it take into account any unannounced hotel acquisitions or dispositions. The revised guidance range reflects the Company’s stronger-than-anticipated first quarter 2026 performance, while maintaining measured expectations given broader economic and geopolitical uncertainty. The Company is encouraged by the setup for the remainder of the year, given stronger-than-expected transient demand and upcoming favorable comparisons to prior periods impacted by government-related disruptions, and acknowledges guidance could ultimately prove conservative. As compared to the midpoint of previously provided 2026 guidance, the Company is increasing the midpoint of Net Income by $9 million, increasing the midpoint of Adjusted EBITDAre by $11 million, increasing the midpoint of Comparable Hotels RevPAR Change by 100 bps, and increasing the midpoint of Comparable Hotels Adjusted Hotel EBITDA Margin % by 50 bps. Comparable Hotels RevPAR Change guidance, which is the change in Comparable Hotels RevPAR in 2026 compared to 2025, and Comparable Hotels Adjusted Hotel EBITDA Margin % guidance include properties acquired, as if the hotels were owned as of January 1, 2025, and exclude dispositions since January 1, 2025. Results for periods prior to the Company’s ownership are not included in the Company’s actual Consolidated Financial Statements, are based on information from the prior owner of each hotel, and have not been audited or adjusted. For the full year 2026, the Company anticipates its 2026 results will be in the following range:
|
|
|
Updated 2026 Guidance (1) |
||
|
|
|
Low-End |
|
High-End |
|
Net income |
|
$143 Million |
|
$169 Million |
|
Comparable Hotels RevPAR Change |
|
0.00% |
|
2.00% |
|
Comparable Hotels Adjusted Hotel EBITDA Margin % |
|
32.9% |
|
33.9% |
|
Adjusted EBITDAre (2) |
|
$436 Million |
|
$458 Million |
|
Capital expenditures |
|
$80 Million |
|
$90 Million |
| _____________________ | |
|
(1) |
Explanations of and reconciliations to net income guidance of Adjusted EBITDAre and Comparable Hotels Adjusted Hotel EBITDA guidance are included below. |
|
(2) |
Effective January 1, 2026, the Company began to exclude from the calculation of Adjusted EBITDAre the expense recorded for share-based compensation, as it represents a non-cash transaction and the add back to net income is consistent with the calculation of Adjusted EBITDA for the Company’s financial covenant ratios under its credit facilities and consistent with the presentation of Adjusted EBITDA for the majority of other public lodging REITs. |
First Quarter 2026 Earnings Conference Call
The Company will host a quarterly conference call for investors and interested parties at 10 a.m. Eastern Time on Tuesday, May 5, 2026. The conference call will be accessible by telephone and the internet. To access the call, participants from within the U.S. should dial 877-407-9039, and participants from outside the U.S. should dial 201-689-8470. Participants may also access the call via live webcast by visiting the Investor Information section of the Company’s website at ir.applehospitalityreit.com. A replay of the call will be available from approximately 2 p.m. Eastern Time on May 5, 2026, through 11:59 p.m. Eastern Time on May 19, 2026. To access the replay, the domestic dial-in number is 844-512-2921, the international dial-in number is 412-317-6671, and the passcode is 13759225. The archive of the webcast will be available on the Company’s website for a limited time.
About Apple Hospitality REIT, Inc.
Apple Hospitality REIT, Inc. (NYSE: APLE) is a publicly traded real estate investment trust (“REIT”) that owns one of the largest and most diverse portfolios of upscale, rooms-focused hotels in the United States. Apple Hospitality’s portfolio consists of 216 hotels with approximately 29,500 guest rooms located in 83 markets throughout 37 states and the District of Columbia. Concentrated with industry-leading brands, the Company’s hotel portfolio consists of 114 Hilton-branded hotels, 96 Marriott-branded hotels, five Hyatt-branded hotels and one independent hotel. For more information, please visit www.applehospitalityreit.com.
Apple Hospitality REIT Non-GAAP Financial Measures
The Company considers the following non-GAAP financial measures useful to investors as key supplemental measures of its operating performance: Funds from Operations (“FFO”); Modified FFO (“MFFO”); Earnings Before Interest, Income Taxes, Depreciation and Amortization (“EBITDA”); Earnings Before Interest, Income Taxes, Depreciation and Amortization for Real Estate (“EBITDAre”); Adjusted EBITDAre; Adjusted Hotel EBITDA; Comparable Hotels Adjusted Hotel EBITDA; and Same Store Hotels Adjusted Hotel EBITDA. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income (loss), cash flow from operations or any other operating GAAP measure. FFO, MFFO, EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted Hotel EBITDA, Comparable Hotels Adjusted Hotel EBITDA and Same Store Hotels Adjusted Hotel EBITDA are not necessarily indicative of funds available to fund the Company’s cash needs, including its ability to make cash distributions. Although FFO, MFFO, EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted Hotel EBITDA, Comparable Hotels Adjusted Hotel EBITDA and Same Store Hotels Adjusted Hotel EBITDA, as calculated by the Company, may not be comparable to FFO, MFFO, EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted Hotel EBITDA, Comparable Hotels Adjusted Hotel EBITDA and Same Store Hotels Adjusted Hotel EBITDA, as reported by other companies that do not define such terms exactly as the Company defines such terms, the Company believes these supplemental measures are useful to investors when comparing the Company’s results between periods and with other REITs. Reconciliations of these non-GAAP financial measures to net income (loss) are provided in the following pages.
Forward-Looking Statements Disclaimer
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 are typically identified by use of statements that include phrases such as “may,” “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project,” “target,” “goal,” “plan,” “should,” “will,” “predict,” “potential,” “outlook,” “strategy,” and similar expressions that convey the uncertainty of future events or outcomes. Such statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, performance, or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements.
Such factors include, but are not limited to, the ability of the Company to effectively acquire and dispose of properties and redeploy proceeds; the anticipated timing and frequency of shareholder distributions; the ability of the Company to fund capital obligations; the ability of the Company to successfully integrate pending transactions and implement its operating strategy; changes in general political, economic and competitive conditions and specific market conditions (including the potential effects of tariffs, inflation or a recessionary environment); reduced business and leisure travel due to geopolitical uncertainty, including terrorism and acts of war; travel-related health concerns, including widespread outbreaks of infectious or contagious diseases in the U.S.; inclement weather conditions, including natural disasters such as hurricanes, earthquakes and wildfires; government shutdowns, airline strikes or equipment failures, or other disruptions; adverse changes in the real estate and real estate capital markets; financing risks; changes in interest rates; litigation risks; regulatory proceedings or inquiries; and changes in laws or regulations or interpretations of current laws and regulations that impact the Company’s business, assets or classification as a REIT. Although the Company believes that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore there can be no assurance that such statements included in this press release will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the results or conditions described in such statements or the objectives and plans of the Company will be achieved. In addition, the Company’s qualification as a REIT involves the application of highly technical and complex provisions of the Internal Revenue Code of 1986, as amended. Readers should carefully review the risk factors described in the Company’s filings with the Securities and Exchange Commission, including, but not limited to, those discussed in the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025. Any forward-looking statement that the Company makes speaks only as of the date of this press release. The Company undertakes no obligation to publicly update or revise any forward-looking statements or cautionary factors, as a result of new information, future events, or otherwise, except as required by law.
For additional information or to receive press releases by email, visit www.applehospitalityreit.com.
|
Apple Hospitality REIT, Inc. Consolidated Balance Sheets (in thousands, except share data) |
||||
|
|
|
March 31, |
|
December 31, |
|
|
|
2026 |
|
2025 |
|
|
|
(unaudited) |
|
|
|
Assets |
|
|
|
|
|
Investment in real estate, net of accumulated depreciation and amortization of $2,012,971 and $1,972,264, respectively |
|
$4,757,452 |
|
$4,787,864 |
|
Assets held for sale |
|
8,346 |
|
– |
|
Cash and cash equivalents |
|
7,837 |
|
8,515 |
|
Restricted cash-furniture, fixtures and other escrows |
|
12,944 |
|
30,903 |
|
Due from third-party managers, net |
|
64,622 |
|
32,952 |
|
Other assets, net |
|
43,024 |
|
41,944 |
|
Total Assets |
|
$4,894,225 |
|
$4,902,178 |
|
|
|
|||
|
Liabilities |
|
|
|
|
|
Debt, net |
|
$1,565,680 |
|
$1,538,584 |
|
Finance lease liabilities |
|
110,944 |
|
111,094 |
|
Accounts payable and other liabilities |
|
91,091 |
|
103,905 |
|
Total Liabilities |
|
1,767,715 |
|
1,753,583 |
|
|
|
|
|
|
|
Shareholders’ Equity |
|
|||
|
Preferred stock, authorized 30,000,000 shares; none issued and outstanding |
|
– |
|
– |
|
Common stock, no par value, authorized 800,000,000 shares; issued and outstanding 236,067,554 and 235,635,813 shares, respectively |
|
4,723,977 |
|
4,719,900 |
|
Accumulated other comprehensive income |
|
5,082 |
|
2,251 |
|
Accumulated distributions greater than net income |
|
(1,602,549) |
|
(1,573,556) |
|
Total Shareholders’ Equity |
|
3,126,510 |
|
3,148,595 |
|
|
|
|
|
|
|
Total Liabilities and Shareholders’ Equity |
|
$4,894,225 |
|
$4,902,178 |
| _____________________
Note:The Consolidated Balance Sheets and corresponding footnotes can be found in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026. |
||||
|
Apple Hospitality REIT, Inc. Consolidated Statements of Operations and Comprehensive Income (Unaudited) (in thousands, except per share data) |
||||||||
|
|
|
Three Months Ended |
|
|||||
|
|
|
March 31, |
|
|||||
|
|
|
2026 |
|
|
2025 |
|
||
|
Revenues: |
|
|
|
|
|
|
||
|
Room |
|
$ |
304,657 |
|
|
$ |
296,864 |
|
|
Food and beverage |
|
|
16,300 |
|
|
|
15,511 |
|
|
Other |
|
|
16,784 |
|
|
|
15,327 |
|
|
Total revenue |
|
|
337,741 |
|
|
|
327,702 |
|
|
|
|
|
|
|
|
|
||
|
Expenses: |
|
|
|
|
|
|
||
|
Hotel operating expense: |
|
|
|
|
|
|
||
|
Operating |
|
|
88,665 |
|
|
|
84,510 |
|
|
Hotel administrative |
|
|
30,970 |
|
|
|
29,673 |
|
|
Sales and marketing |
|
|
29,823 |
|
|
|
30,286 |
|
|
Utilities |
|
|
13,232 |
|
|
|
12,479 |
|
|
Repair and maintenance |
|
|
17,840 |
|
|
|
17,142 |
|
|
Franchise fees |
|
|
16,039 |
|
|
|
14,553 |
|
|
Management fees |
|
|
10,368 |
|
|
|
11,227 |
|
|
Total hotel operating expense |
|
|
206,937 |
|
|
|
199,870 |
|
|
Property taxes, insurance and other |
|
|
22,458 |
|
|
|
23,361 |
|
|
General and administrative |
|
|
10,796 |
|
|
|
9,228 |
|
|
Depreciation and amortization |
|
|
49,537 |
|
|
|
47,941 |
|
|
Total expense |
|
|
289,728 |
|
|
|
280,400 |
|
|
|
|
|
|
|
|
|
||
|
Gain on sale of real estate |
|
|
– |
|
|
|
3,557 |
|
|
|
|
|
|
|
|
|
||
|
Operating income |
|
|
48,013 |
|
|
|
50,859 |
|
|
|
|
|
|
|
|
|
||
|
Interest and other expense, net |
|
|
(20,072 |
) |
|
|
(19,397 |
) |
|
|
|
|
|
|
|
|
||
|
Income before income taxes |
|
|
27,941 |
|
|
|
31,462 |
|
|
|
|
|
|
|
|
|
||
|
Income tax expense |
|
|
(242 |
) |
|
|
(241 |
) |
|
|
|
|
|
|
|
|
||
|
Net income |
|
$ |
27,699 |
|
|
$ |
31,221 |
|
|
|
|
|
|
|
|
|
||
|
Other comprehensive income (loss): |
|
|
|
|
|
|
||
|
Interest rate derivatives |
|
|
2,831 |
|
|
|
(7,034 |
) |
|
|
|
|
|
|
|
|
||
|
Comprehensive income |
|
$ |
30,530 |
|
|
$ |
24,187 |
|
|
|
|
|
|
|
|
|
||
|
Basic and diluted net income per common share |
|
$ |
0.12 |
|
|
$ |
0.13 |
|
|
|
|
|
|
|
|
|
||
|
Weighted average common shares outstanding – basic and diluted |
|
|
236,112 |
|
|
|
240,067 |
|
| _____________________
Note: The Consolidated Statements of Operations and Comprehensive Income and corresponding footnotes can be found in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026. |
||||||||
|
Apple Hospitality REIT, Inc. Comparable Hotels Operating Metrics and Statistical Data (Unaudited) (in thousands, except statistical data) |
||||||
|
|
|
Three Months Ended |
||||
|
|
|
March 31, |
||||
|
|
|
|
|
|
|
% Change |
|
|
|
2026 |
|
2025 |
|
2025 |
|
Operating income (Actual) |
|
$48,013 |
|
$50,859 |
|
(5.6%) |
|
Operating margin % (Actual) |
|
14.2% |
|
15.5% |
|
(130 bps) |
|
|
|
|
|
|
|
|
|
Comparable Hotels Total Revenue |
|
$336,943 |
|
$322,976 |
|
4.3% |
|
Comparable Hotels Total Operating Expenses |
|
228,496 |
|
218,296 |
|
4.7% |
|
Comparable Hotels Adjusted Hotel EBITDA |
|
$108,447 |
|
$104,680 |
|
3.6% |
|
Comparable Hotels Adjusted Hotel EBITDA Margin % |
|
32.2% |
|
32.4% |
|
(20 bps) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Comparable Hotels) |
|
$157.35 |
|
$157.26 |
|
0.1% |
|
Occupancy (Comparable Hotels) |
|
72.8% |
|
71.3% |
|
2.1% |
|
RevPAR (Comparable Hotels) |
|
$114.61 |
|
$112.14 |
|
2.2% |
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
$157.19 |
|
$156.24 |
|
0.6% |
|
Occupancy (Actual) |
|
72.8% |
|
71.1% |
|
2.4% |
|
RevPAR (Actual) |
|
$114.43 |
|
$111.04 |
|
3.1% |
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
$337,741 |
|
$327,702 |
|
|
|
Revenue from acquisitions prior to ownership |
|
– |
|
1,887 |
|
|
|
Revenue from dispositions/assets held for sale |
|
(798) |
|
(6,613) |
|
|
|
Comparable Hotels Total Revenue |
|
$336,943 |
|
$322,976 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Hotel EBITDA (AHEBITDA) (Actual) (1) |
|
$108,479 |
|
$105,265 |
|
|
|
AHEBITDA from acquisitions prior to ownership |
|
– |
|
897 |
|
|
|
AHEBITDA from dispositions/assets held for sale |
|
(32) |
|
(823) |
|
|
|
AHEBITDA from New York Property (2) |
|
– |
|
(659) |
|
|
|
Comparable Hotels AHEBITDA |
|
$108,447 |
|
$104,680 |
|
|
| _____________________ | |
|
(1) |
Represents the Company’s actual Adjusted Hotel EBITDA, which excludes Adjusted EBITDAre from the Company’s independent boutique hotel in New York, New York (the “New York Property”) from the second half of 2023 through the first quarter of 2025, due to leasing the property to a third-party hotel operator for all hotel operations. Beginning in the second quarter of 2025, Adjusted Hotel EBITDA includes hotel operations from the New York Property. |
|
(2) |
Represents the inclusion of Adjusted Hotel EBITDA from the New York Property prior to the second quarter of 2025 when the Company regained possession of the hotel from a third-party hotel operator. |
|
Note: Comparable Hotels is defined as the 216 hotels owned and held for use by the Company as of March 31, 2026. For hotels acquired during the periods noted, the Company has included, as applicable, results of those hotels for periods prior to the Company’s ownership, and for dispositions and assets held for sale, results have been excluded for the Company’s period of ownership. Results for periods prior to the Company’s ownership have not been included in the Company’s actual Consolidated Financial Statements and are included only for comparison purposes. Results included for periods prior to the Company’s ownership are based on information from the prior owner of each hotel and have not been audited or adjusted.
Reconciliation of net income to non-GAAP financial measures is included in the following pages. |
|
|
Apple Hospitality REIT, Inc. Comparable Hotels Quarterly Operating Metrics and Statistical Data (Unaudited) (in thousands, except statistical data) |
||||||||||
|
|
|
2025 |
|
2026 |
||||||
|
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Operating income (Actual) |
|
$50,859 |
|
$84,851 |
|
$72,497 |
|
$49,597 |
|
$48,013 |
|
Operating margin % (Actual) |
|
15.5% |
|
22.1% |
|
19.4% |
|
15.2% |
|
14.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotels Total Revenue |
|
$322,976 |
|
$378,890 |
|
$368,192 |
|
$323,698 |
|
$336,943 |
|
Comparable Hotels Total Operating Expenses |
|
218,296 |
|
239,106 |
|
239,732 |
|
223,401 |
|
228,496 |
|
Comparable Hotels Adjusted Hotel EBITDA |
|
$104,680 |
|
$139,784 |
|
$128,460 |
|
$100,297 |
|
$108,447 |
|
Comparable Hotels Adjusted Hotel EBITDA Margin % |
|
32.4% |
|
36.9% |
|
34.9% |
|
31.0% |
|
32.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Comparable Hotels) |
|
$157.26 |
|
$164.19 |
|
$163.27 |
|
$153.14 |
|
$157.35 |
|
Occupancy (Comparable Hotels) |
|
71.3% |
|
78.8% |
|
76.3% |
|
70.5% |
|
72.8% |
|
RevPAR (Comparable Hotels) |
|
$112.14 |
|
$129.30 |
|
$124.52 |
|
$107.94 |
|
$114.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
$156.24 |
|
$163.56 |
|
$162.70 |
|
$152.86 |
|
$157.19 |
|
Occupancy (Actual) |
|
71.1% |
|
78.6% |
|
76.2% |
|
70.5% |
|
72.8% |
|
RevPAR (Actual) |
|
$111.04 |
|
$128.59 |
|
$124.03 |
|
$107.81 |
|
$114.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
$327,702 |
|
$384,370 |
|
$373,878 |
|
$326,436 |
|
$337,741 |
|
Revenue from acquisitions prior to ownership |
|
1,887 |
|
1,065 |
|
– |
|
– |
|
– |
|
Revenue from dispositions/assets held for sale |
|
(6,613) |
|
(6,545) |
|
(5,686) |
|
(2,738) |
|
(798) |
|
Comparable Hotels Total Revenue |
|
$322,976 |
|
$378,890 |
|
$368,192 |
|
$323,698 |
|
$336,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Hotel EBITDA (AHEBITDA) (Actual) (1) |
|
$105,265 |
|
$141,070 |
|
$129,602 |
|
$100,588 |
|
$108,479 |
|
AHEBITDA from acquisitions prior to ownership |
|
897 |
|
246 |
|
– |
|
– |
|
– |
|
AHEBITDA from dispositions/assets held for sale |
|
(823) |
|
(1,532) |
|
(1,142) |
|
(291) |
|
(32) |
|
AHEBITDA from New York Property (2) |
|
(659) |
|
– |
|
– |
|
– |
|
– |
|
Comparable Hotels AHEBITDA |
|
$104,680 |
|
$139,784 |
|
$128,460 |
|
$100,297 |
|
$108,447 |
| _____________________ | |
|
(1) |
Represents the Company’s actual Adjusted Hotel EBITDA, which excludes Adjusted EBITDAre from the New York Property from the second half of 2023 through the first quarter of 2025, due to leasing the property to a third-party hotel operator for all hotel operations. Beginning in the second quarter of 2025, Adjusted Hotel EBITDA includes hotel operations from the New York Property. |
|
(2) |
Represents the inclusion of Adjusted Hotel EBITDA from the New York Property prior to the second quarter of 2025 when the Company regained possession of the hotel from a third-party hotel operator. |
|
Note: Comparable Hotels is defined as the 216 hotels owned and held for use by the Company as of March 31, 2026. For hotels acquired during the periods noted, the Company has included, as applicable, results of those hotels for periods prior to the Company’s ownership, and for dispositions and assets held for sale, results have been excluded for the Company’s period of ownership. Results for periods prior to the Company’s ownership have not been included in the Company’s actual Consolidated Financial Statements and are included only for comparison purposes. Results included for periods prior to the Company’s ownership are based on information from the prior owner of each hotel and have not been audited or adjusted.
Reconciliation of net income to non-GAAP financial measures is included in the following pages. |
|
|
Apple Hospitality REIT, Inc. Same Store Hotels Operating Metrics and Statistical Data (Unaudited) (in thousands, except statistical data) |
||||||
|
|
|
Three Months Ended |
||||
|
|
|
March 31, |
||||
|
|
|
|
|
|
|
% Change |
|
|
|
2026 |
|
2025 |
|
2025 |
|
Operating income (Actual) |
|
$48,013 |
|
$50,859 |
|
(5.6%) |
|
Operating margin % (Actual) |
|
14.2% |
|
15.5% |
|
(130 bps) |
|
|
|
|
|
|
|
|
|
Same Store Hotels Total Revenue |
|
$330,739 |
|
$320,703 |
|
3.1% |
|
Same Store Hotels Total Operating Expenses |
|
221,934 |
|
216,261 |
|
2.6% |
|
Same Store Hotels Adjusted Hotel EBITDA |
|
$108,805 |
|
$104,442 |
|
4.2% |
|
Same Store Hotels Adjusted Hotel EBITDA Margin % |
|
32.9% |
|
32.6% |
|
30 bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Same Store Hotels) |
|
$157.24 |
|
$157.06 |
|
0.1% |
|
Occupancy (Same Store Hotels) |
|
73.2% |
|
71.3% |
|
2.7% |
|
RevPAR (Same Store Hotels) |
|
$115.04 |
|
$111.91 |
|
2.8% |
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
$157.19 |
|
$156.24 |
|
0.6% |
|
Occupancy (Actual) |
|
72.8% |
|
71.1% |
|
2.4% |
|
RevPAR (Actual) |
|
$114.43 |
|
$111.04 |
|
3.1% |
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
$337,741 |
|
$327,702 |
|
|
|
Revenue from acquisitions |
|
(3,572) |
|
– |
|
|
|
Revenue from dispositions/assets held for sale |
|
(798) |
|
(6,613) |
|
|
|
Revenue from non-hotel property and New York Property (1) |
|
(2,632) |
|
(386) |
|
|
|
Same Store Hotels Total Revenue |
|
$330,739 |
|
$320,703 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Hotel EBITDA (AHEBITDA) (Actual) (2) |
|
$108,479 |
|
$105,265 |
|
|
|
AHEBITDA from acquisitions |
|
(729) |
|
– |
|
|
|
AHEBITDA from dispositions/assets held for sale |
|
(32) |
|
(823) |
|
|
|
AHEBITDA from New York Property (3) |
|
1,087 |
|
– |
|
|
|
Same Store Hotels AHEBITDA |
|
$108,805 |
|
$104,442 |
|
|
| _____________________ | |
|
(1) |
Represents revenue from the New York Property, which from the second half of 2023 through the first quarter of 2025 was considered lease revenue from a lease to a third-party hotel operator of the property, during which time the property was referred to as the “non-hotel property.” Since the second quarter of 2025, this represents revenue consistent with hotel operations from the New York Property. |
|
(2) |
Represents the Company’s actual Adjusted Hotel EBITDA, which excludes Adjusted EBITDAre from the New York Property from the second half of 2023 through the first quarter of 2025, due to leasing the property to a third-party hotel operator for all hotel operations. Beginning in the second quarter of 2025, Adjusted Hotel EBITDA includes hotel operations from the New York Property. |
|
(3) |
Represents Adjusted Hotel EBITDA from the New York Property since the second quarter of 2025, subsequent to the Company regaining possession of the hotel from a third-party hotel operator. |
|
Note: Same Store Hotels is defined as the 213 hotels owned and held for use by the Company as of January 1, 2025, and during the entirety of the periods being compared, and excludes the New York Property recovered during the second quarter 2025 from a third-party hotel operator. This information has not been audited.
Reconciliation of net income to non-GAAP financial measures is included in the following pages. |
|
|
Apple Hospitality REIT, Inc. Same Store Hotels Quarterly Operating Metrics and Statistical Data (Unaudited) (in thousands, except statistical data) |
||||||||||
|
|
|
2025 |
|
2026 |
||||||
|
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Operating income (Actual) |
|
$50,859 |
|
$84,851 |
|
$72,497 |
|
$49,597 |
|
$48,013 |
|
Operating margin % (Actual) |
|
15.5% |
|
22.1% |
|
19.4% |
|
15.2% |
|
14.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store Hotels Total Revenue |
|
$320,703 |
|
$374,099 |
|
$362,817 |
|
$317,067 |
|
$330,739 |
|
Same Store Hotels Total Operating Expenses |
|
216,261 |
|
233,542 |
|
234,658 |
|
218,076 |
|
221,934 |
|
Same Store Hotels Adjusted Hotel EBITDA |
|
$104,442 |
|
$140,557 |
|
$128,159 |
|
$98,991 |
|
$108,805 |
|
Same Store Hotels Adjusted Hotel EBITDA Margin % |
|
32.6% |
|
37.6% |
|
35.3% |
|
31.2% |
|
32.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Same Store Hotels) |
|
$157.06 |
|
$164.09 |
|
$163.03 |
|
$152.10 |
|
$157.24 |
|
Occupancy (Same Store Hotels) |
|
71.3% |
|
78.7% |
|
76.2% |
|
70.5% |
|
73.2% |
|
RevPAR (Same Store Hotels) |
|
$111.91 |
|
$129.19 |
|
$124.26 |
|
$107.18 |
|
$115.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ADR (Actual) |
|
$156.24 |
|
$163.56 |
|
$162.70 |
|
$152.86 |
|
$157.19 |
|
Occupancy (Actual) |
|
71.1% |
|
78.6% |
|
76.2% |
|
70.5% |
|
72.8% |
|
RevPAR (Actual) |
|
$111.04 |
|
$128.59 |
|
$124.03 |
|
$107.81 |
|
$114.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Actual Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue (Actual) |
|
$327,702 |
|
$384,370 |
|
$373,878 |
|
$326,436 |
|
$337,741 |
|
Revenue from acquisitions |
|
– |
|
(236) |
|
(1,201) |
|
(1,211) |
|
(3,572) |
|
Revenue from dispositions/assets held for sale |
|
(6,613) |
|
(6,545) |
|
(5,686) |
|
(2,738) |
|
(798) |
|
Revenue from non-hotel property and New York Property (1) |
|
(386) |
|
(3,490) |
|
(4,174) |
|
(5,420) |
|
(2,632) |
|
Same Store Hotels Total Revenue |
|
$320,703 |
|
$374,099 |
|
$362,817 |
|
$317,067 |
|
$330,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Hotel EBITDA (AHEBITDA) (Actual) (2) |
|
$105,265 |
|
$141,070 |
|
$129,602 |
|
$100,588 |
|
$108,479 |
|
AHEBITDA from acquisitions |
|
– |
|
(97) |
|
(202) |
|
(43) |
|
(729) |
|
AHEBITDA from dispositions/assets held for sale |
|
(823) |
|
(1,532) |
|
(1,142) |
|
(291) |
|
(32) |
|
AHEBITDA from New York Property (3) |
|
– |
|
1,116 |
|
(99) |
|
(1,263) |
|
1,087 |
|
Same Store Hotels AHEBITDA |
|
$104,442 |
|
$140,557 |
|
$128,159 |
|
$98,991 |
|
$108,805 |
| _____________________ | |
|
(1) |
Represents revenue from the New York Property, which from the second half of 2023 through the first quarter of 2025 was considered lease revenue from a lease to a third-party hotel operator of the property, during which time the property was referred to as the “non-hotel property.” Since the second quarter of 2025, this represents revenue consistent with hotel operations from the New York Property. |
|
(2) |
Represents the Company’s actual Adjusted Hotel EBITDA, which excludes Adjusted EBITDAre from the New York Property from the second half of 2023 through the first quarter of 2025, due to leasing the property to a third-party hotel operator for all hotel operations. Beginning in the second quarter of 2025, Adjusted Hotel EBITDA includes hotel operations from the New York Property. |
|
(3) |
Represents Adjusted Hotel EBITDA from the New York Property since the second quarter of 2025, subsequent to the Company regaining possession of the hotel from a third-party hotel operator. |
|
Note: Same Store Hotels is defined as the 213 hotels owned and held for use by the Company as of January 1, 2025, and during the entirety of the periods being compared, and excludes the New York Property recovered during the second quarter 2025 from a third-party hotel operator. This information has not been audited.
Reconciliation of net income to non-GAAP financial measures is included in the following pages. |
|
Apple Hospitality REIT, Inc.
Reconciliation of Net Income to EBITDA, EBITDAre, Adjusted EBITDAre and Adjusted Hotel EBITDA
(Unaudited) (in thousands)
EBITDA is a commonly used measure of performance in many industries and is defined as net income (loss) excluding interest, income taxes, depreciation and amortization. The Company believes EBITDA is useful to investors because it helps the Company and its investors evaluate the ongoing operating performance of the Company by removing the impact of its capital structure (primarily interest expense) and its asset base (primarily depreciation and amortization). In addition, certain covenants included in the agreements governing the Company’s indebtedness use EBITDA, as defined in the specific credit agreement, as a measure of financial compliance.
In addition to EBITDA, the Company also calculates and presents EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts (“Nareit”), which defines EBITDAre as EBITDA, excluding gains and losses from the sale of certain real estate assets (including gains and losses from change in control), plus real estate related impairments, and adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates. The Company presents EBITDAre because it believes that it provides further useful information to investors in comparing its operating performance between periods and between REITs that report EBITDAre using the Nareit definition.
The Company also considers the exclusion of non-cash straight-line operating ground lease expense and share-based compensation expense from EBITDAre useful, as these expenses do not reflect the underlying performance of the related hotels (Adjusted EBITDAre).
The Company further excludes corporate expense, defined as actual corporate-level general and administrative expense, excluding share-based compensation expense, for the Company as well as Adjusted EBITDAre from the non-hotel property (the New York Property) from Adjusted EBITDAre (Adjusted Hotel EBITDA) to isolate property-level operational performance over which the Company’s hotel operators have direct control. The Company believes Adjusted Hotel EBITDA provides useful supplemental information to investors regarding operating performance and it is used by management to measure the performance of the Company’s hotels and effectiveness of the operators of the hotels. In addition, Adjusted EBITDAre and Adjusted Hotel EBITDA are both components of key compensation measures of operational performance within the Company’s 2026 incentive plan.
The following table reconciles the Company’s GAAP net income to EBITDA, EBITDAre, Adjusted EBITDAre and Adjusted Hotel EBITDA on a quarterly basis for 2025 and 2026:
|
|
|
2025 |
|
2026 |
||||||
|
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Net income |
|
$31,221 |
|
$63,648 |
|
$50,880 |
|
$29,615 |
|
$27,699 |
|
Depreciation and amortization |
|
47,941 |
|
48,022 |
|
48,100 |
|
48,564 |
|
49,537 |
|
Amortization of favorable and unfavorable operating leases, net |
|
102 |
|
102 |
|
102 |
|
102 |
|
102 |
|
Interest and other expense, net |
|
19,397 |
|
20,963 |
|
21,375 |
|
19,746 |
|
20,072 |
|
Income tax expense |
|
241 |
|
240 |
|
242 |
|
236 |
|
242 |
|
EBITDA |
|
98,902 |
|
132,975 |
|
120,699 |
|
98,263 |
|
97,652 |
|
Gain on sale of real estate |
|
(3,557) |
|
– |
|
(4,380) |
|
(5,179) |
|
– |
|
Impairment of depreciable real estate |
|
– |
|
– |
|
5,724 |
|
– |
|
– |
|
EBITDAre |
|
95,345 |
|
132,975 |
|
122,043 |
|
93,084 |
|
97,652 |
|
Non-cash straight-line operating ground lease expense |
|
33 |
|
31 |
|
31 |
|
31 |
|
31 |
|
Share-based compensation expense (1) |
|
3,068 |
|
1,404 |
|
1,264 |
|
1,965 |
|
2,914 |
|
Adjusted EBITDAre |
|
98,446 |
|
134,410 |
|
123,338 |
|
95,080 |
|
100,597 |
|
Corporate expense |
|
6,160 |
|
6,660 |
|
6,264 |
|
5,508 |
|
7,882 |
|
Adjusted EBITDAre from non-hotel property (2) |
|
659 |
|
– |
|
– |
|
– |
|
– |
|
Adjusted Hotel EBITDA |
|
$105,265 |
|
$141,070 |
|
$129,602 |
|
$100,588 |
|
$108,479 |
|
(1) |
Effective January 1, 2026, in calculating Adjusted EBITDAre, the Company began to exclude share-based compensation expense, as it represents a non-cash transaction and the add back to net income is consistent with the calculation of Adjusted EBITDA for the Company’s financial covenant ratios under its credit facilities and consistent with the presentation of Adjusted EBITDA for the majority of other public lodging REITs. Prior year results have been updated to conform with the current year presentation. |
|
(2) |
Non-hotel property consists of the results of the New York Property that was leased to a third-party hotel operator before possession was recovered and operations reinstated through a third-party manager on April 4, 2025. This property’s Adjusted EBITDAre results are not included in Adjusted Hotel EBITDA beginning with the second half of 2023 through the first quarter of 2025. |
Apple Hospitality REIT, Inc.
Reconciliation of Net Income to FFO and MFFO
(Unaudited)
(in thousands)
The Company calculates and presents FFO in accordance with standards established by Nareit, which defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains and losses from the sale of certain real estate assets (including gains and losses from change in control), extraordinary items as defined by GAAP, and the cumulative effect of changes in accounting principles, plus real estate related depreciation, amortization and impairments, and adjustments for unconsolidated affiliates. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, most real estate industry investors consider FFO to be helpful in evaluating a real estate company’s operations. The Company further believes that by excluding the effects of these items, FFO is useful to investors in comparing its operating performance between periods and between REITs that report FFO using the Nareit definition. FFO as presented by the Company is applicable only to its common shareholders, but does not represent an amount that accrues directly to common shareholders.
The Company calculates MFFO by further adjusting FFO for the exclusion of amortization of finance ground lease assets, amortization of favorable and unfavorable operating leases, net, non-cash straight-line operating ground lease expense, and share-based compensation expense, as these expenses do not reflect the underlying performance of the related hotels. The Company presents MFFO when evaluating its performance because it believes that it provides further useful supplemental information to investors regarding its ongoing operating performance. In addition, MFFO is a component of a key compensation measure of operational performance within the Company’s 2026 incentive plan.
The following table reconciles the Company’s GAAP net income to FFO and MFFO for the three months ended March 31, 2026 and 2025:
|
|
|
Three Months Ended |
||
|
|
|
2026 |
|
2025 |
|
Net income |
|
$27,699 |
|
$31,221 |
|
Depreciation of real estate owned |
|
48,778 |
|
47,181 |
|
Gain on sale of real estate |
|
– |
|
(3,557) |
|
Funds from operations |
|
76,477 |
|
74,845 |
|
Amortization of finance ground lease assets |
|
759 |
|
759 |
|
Amortization of favorable and unfavorable operating leases, net |
|
102 |
|
102 |
|
Non-cash straight-line operating ground lease expense |
|
31 |
|
33 |
|
Share-based compensation expense (1) |
|
2,914 |
|
3,068 |
|
Modified funds from operations |
|
$80,283 |
|
$78,807 |
|
(1) |
Effective January 1, 2026, in calculating MFFO, the Company began to exclude share-based compensation expense, as it represents a non-cash transaction, consistent with the MFFO presentation of the majority of other public lodging REITs. Prior year results have been updated to conform with the current year presentation. |
Apple Hospitality REIT, Inc.
2026 Guidance Reconciliation of Net Income to EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted Hotel EBITDA and Comparable Hotels Adjusted Hotel EBITDA
(Unaudited) (in thousands)
The guidance of net income, EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted Hotel EBITDA and Comparable Hotels Adjusted Hotel EBITDA (and all other guidance given) are forward-looking statements and are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause actual results and performance to differ materially from those expressed or implied by these forecasts. Although the Company believes the expectations reflected in the forecasts are based upon reasonable assumptions, there can be no assurance that the expectations will be achieved or that the results will not be materially different. Risks that may affect these assumptions and forecasts include, but are not limited to, the following: changes in political, economic, competitive and specific market conditions; the amount and timing of announced or future acquisitions and dispositions of hotel properties; the level of capital expenditures may change significantly, which will directly affect the level of depreciation expense, interest expense and net income; the amount and timing of debt repayments may change significantly based on market conditions, which will directly affect the level of interest expense and net income; the amount and timing of transactions involving the Company’s common stock may change based on market conditions; and other risks and uncertainties associated with the Company’s business described herein and in filings with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2025.
The following table reconciles the Company’s GAAP net income guidance to EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted Hotel EBITDA and Comparable Hotels Adjusted Hotel EBITDA guidance for the year ending December 31, 2026:
|
|
Year Ending December 31, 2026 |
||
|
|
Low-End |
|
High-End |
|
Net income |
$142,520 |
|
$169,420 |
|
Depreciation and amortization |
196,000 |
|
193,000 |
|
Amortization of favorable and unfavorable leases, net |
408 |
|
408 |
|
Interest and other expense, net |
84,000 |
|
82,000 |
|
Income tax expense |
900 |
|
1,300 |
|
EBITDA and EBITDAre |
423,828 |
|
446,128 |
|
Non-cash straight-line operating ground lease expense |
121 |
|
121 |
|
Share-based compensation expense (1) |
11,800 |
|
11,800 |
|
Adjusted EBITDAre |
435,749 |
|
458,049 |
|
Corporate expense |
29,500 |
|
31,500 |
|
Adjusted Hotel EBITDA |
465,249 |
|
489,549 |
|
AHEBITDA from acquisitions prior to ownership |
– |
|
– |
|
AHEBITDA from dispositions/assets held for sale (2) |
(49) |
|
(49) |
|
Comparable Hotels Adjusted Hotel EBITDA |
$465,200 |
|
$489,500 |
| _____________________ | |
|
(1) |
Effective January 1, 2026, the Company began to exclude from the calculation of Adjusted EBITDAre the expense recorded for share-based compensation, as it represents a non-cash transaction and the add back to net income is consistent with the calculation of Adjusted EBITDA for the Company’s financial covenant ratios under its credit facilities and consistent with the presentation of Adjusted EBITDA for the majority of other public lodging REITs. |
|
(2) |
Represents AHEBITDA from the hotel classified as held for sale as of March 31, 2026, which was sold in April 2026. |
|
Apple Hospitality REIT, Inc. Debt Summary (Unaudited) ($ in thousands) March 31, 2026 |
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
April 1 – |
|
|
2027 |
|
|
2028 |
|
|
2029 |
|
|
2030 |
|
|
Thereafter |
|
|
Total |
|
|
Fair |
||||||||
|
Total debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Maturities |
|
$ |
292,147 |
|
|
$ |
278,602 |
|
|
$ |
334,066 |
|
|
$ |
162,294 |
|
|
$ |
460,016 |
|
|
$ |
44,638 |
|
|
$ |
1,571,763 |
|
|
$ |
1,552,811 |
|
Average interest rates (1) |
|
|
4.7 |
% |
|
|
4.7 |
% |
|
|
4.6 |
% |
|
|
4.6 |
% |
|
|
4.6 |
% |
|
|
3.7 |
% |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Variable-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Maturities |
|
$ |
219,100 |
|
|
$ |
275,000 |
|
|
$ |
300,000 |
|
|
$ |
85,000 |
|
|
$ |
385,000 |
|
|
$ |
– |
|
|
$ |
1,264,100 |
|
|
$ |
1,265,253 |
|
Average interest rates (1) |
|
|
4.8 |
% |
|
|
4.8 |
% |
|
|
4.8 |
% |
|
|
4.9 |
% |
|
|
5.0 |
% |
|
n/a |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Maturities |
|
$ |
73,047 |
|
|
$ |
3,602 |
|
|
$ |
34,066 |
|
|
$ |
77,294 |
|
|
$ |
75,016 |
|
|
$ |
44,638 |
|
|
$ |
307,663 |
|
|
$ |
287,558 |
|
Average interest rates |
|
|
4.0 |
% |
|
|
4.1 |
% |
|
|
4.1 |
% |
|
|
3.9 |
% |
|
|
3.6 |
% |
|
|
3.7 |
% |
|
|
|
|
|
||
| _____________________ | |
|
(1) |
The average interest rate gives effect to interest rate swaps, as applicable. |
|
Note: See further information on the Company’s indebtedness in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026. |
|
|
Apple Hospitality REIT, Inc. Comparable Hotels Operating Metrics by Market Three Months Ended March 31 (Unaudited) |
|||||||||||||||
|
Top 30 Markets |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted |
||||||
|
|
# of Hotels |
|
Q1 2026 |
Q1 2025 |
% Change |
|
Q1 2026 |
Q1 2025 |
% Change |
|
Q1 2026 |
Q1 2025 |
% Change |
|
Q1 2026 |
|
Top 30 Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phoenix, AZ |
10 |
|
87.3% |
86.7% |
0.7% |
|
$203.22 |
$203.92 |
(0.3%) |
|
$177.47 |
$176.85 |
0.4% |
|
11.3% |
|
Los Angeles, CA |
8 |
|
84.6% |
86.1% |
(1.7%) |
|
$182.00 |
$197.05 |
(7.6%) |
|
$154.05 |
$169.70 |
(9.2%) |
|
5.2% |
|
San Diego, CA |
7 |
|
71.9% |
71.8% |
0.1% |
|
$176.68 |
$172.75 |
2.3% |
|
$126.98 |
$124.05 |
2.4% |
|
4.5% |
|
Salt Lake City/Ogden, UT |
5 |
|
78.7% |
81.6% |
(3.6%) |
|
$164.52 |
$157.34 |
4.6% |
|
$129.48 |
$128.42 |
0.8% |
|
4.4% |
|
Fort Worth/Arlington, TX |
6 |
|
77.1% |
76.4% |
0.9% |
|
$167.61 |
$163.95 |
2.2% |
|
$129.22 |
$125.34 |
3.1% |
|
3.5% |
|
Richmond/Petersburg, VA |
3 |
|
74.7% |
72.8% |
2.6% |
|
$203.91 |
$201.30 |
1.3% |
|
$152.29 |
$146.51 |
3.9% |
|
3.5% |
|
Orange County, CA |
6 |
|
80.4% |
79.3% |
1.4% |
|
$166.53 |
$166.53 |
0.0% |
|
$133.82 |
$132.08 |
1.3% |
|
3.4% |
|
Washington, DC |
5 |
|
73.3% |
70.6% |
3.8% |
|
$177.55 |
$184.17 |
(3.6%) |
|
$130.15 |
$130.05 |
0.1% |
|
3.3% |
|
Melbourne, FL |
3 |
|
82.7% |
89.9% |
(8.0%) |
|
$222.26 |
$224.47 |
(1.0%) |
|
$183.92 |
$201.71 |
(8.8%) |
|
3.2% |
|
Seattle, WA |
4 |
|
75.2% |
71.2% |
5.6% |
|
$185.01 |
$165.45 |
11.8% |
|
$139.11 |
$117.82 |
18.1% |
|
3.0% |
|
Miami, FL |
3 |
|
92.7% |
93.8% |
(1.2%) |
|
$201.59 |
$184.11 |
9.5% |
|
$186.89 |
$172.65 |
8.2% |
|
2.8% |
|
Las Vegas, NV |
1 |
|
77.4% |
77.6% |
(0.3%) |
|
$225.66 |
$208.94 |
8.0% |
|
$174.68 |
$162.06 |
7.8% |
|
2.6% |
|
Fort Lauderdale, FL |
2 |
|
92.0% |
90.7% |
1.4% |
|
$212.18 |
$197.43 |
7.5% |
|
$195.11 |
$179.01 |
9.0% |
|
2.4% |
|
Alaska |
2 |
|
90.7% |
82.5% |
9.9% |
|
$218.61 |
$198.30 |
10.2% |
|
$198.36 |
$163.58 |
21.3% |
|
2.3% |
|
Nashville, TN |
6 |
|
63.4% |
66.2% |
(4.2%) |
|
$151.81 |
$142.73 |
6.4% |
|
$96.22 |
$94.42 |
1.9% |
|
2.2% |
|
Tucson, AZ |
3 |
|
90.3% |
87.0% |
3.8% |
|
$155.32 |
$153.54 |
1.2% |
|
$140.20 |
$133.65 |
4.9% |
|
2.1% |
|
Orlando, FL |
3 |
|
84.3% |
79.1% |
6.6% |
|
$145.45 |
$149.70 |
(2.8%) |
|
$122.62 |
$118.39 |
3.6% |
|
1.8% |
|
Oklahoma City, OK |
4 |
|
71.2% |
67.9% |
4.9% |
|
$138.75 |
$132.81 |
4.5% |
|
$98.77 |
$90.20 |
9.5% |
|
1.6% |
|
Tampa, FL |
2 |
|
84.4% |
86.6% |
(2.5%) |
|
$196.95 |
$217.98 |
(9.6%) |
|
$166.29 |
$188.81 |
(11.9%) |
|
1.5% |
|
Houston, TX |
5 |
|
71.1% |
73.7% |
(3.5%) |
|
$127.51 |
$122.05 |
4.5% |
|
$90.64 |
$89.93 |
0.8% |
|
1.4% |
|
Omaha, NE |
4 |
|
62.5% |
64.1% |
(2.5%) |
|
$121.35 |
$119.34 |
1.7% |
|
$75.84 |
$76.45 |
(0.8%) |
|
1.4% |
|
Palm Beach , FL |
1 |
|
94.9% |
95.4% |
(0.5%) |
|
$214.92 |
$184.13 |
16.7% |
|
$203.89 |
$175.61 |
16.1% |
|
1.3% |
|
Memphis, TN |
2 |
|
71.3% |
65.9% |
8.2% |
|
$171.55 |
$162.84 |
5.3% |
|
$122.32 |
$107.33 |
14.0% |
|
1.2% |
|
Alabama North |
4 |
|
69.1% |
67.6% |
2.2% |
|
$144.12 |
$149.48 |
(3.6%) |
|
$99.53 |
$101.06 |
(1.5%) |
|
1.2% |
|
Pittsburgh, PA |
2 |
|
81.8% |
52.5% |
55.8% |
|
$114.38 |
$144.80 |
(21.0%) |
|
$93.56 |
$76.08 |
23.0% |
|
1.2% |
|
Dallas, TX |
5 |
|
62.8% |
65.9% |
(4.7%) |
|
$135.29 |
$141.31 |
(4.3%) |
|
$84.95 |
$93.07 |
(8.7%) |
|
1.2% |
|
Chicago, IL |
7 |
|
62.8% |
56.9% |
10.4% |
|
$126.21 |
$129.08 |
(2.2%) |
|
$79.32 |
$73.47 |
8.0% |
|
1.1% |
|
Alabama South |
4 |
|
68.8% |
68.3% |
0.7% |
|
$128.74 |
$124.18 |
3.7% |
|
$88.63 |
$84.82 |
4.5% |
|
1.1% |
|
Austin, TX |
6 |
|
70.2% |
72.9% |
(3.7%) |
|
$113.97 |
$114.18 |
(0.2%) |
|
$80.02 |
$83.28 |
(3.9%) |
|
1.0% |
|
Atlanta, GA |
3 |
|
70.6% |
64.4% |
9.6% |
|
$165.64 |
$184.73 |
(10.3%) |
|
$117.02 |
$118.95 |
(1.6%) |
|
1.0% |
|
Top 30 Markets |
126 |
|
75.7% |
74.8% |
1.2% |
|
$168.09 |
$167.46 |
0.4% |
|
$127.31 |
$125.20 |
1.7% |
|
77.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Other Markets |
90 |
|
68.2% |
65.7% |
3.8% |
|
$138.14 |
$138.48 |
(0.2%) |
|
$94.16 |
$91.00 |
3.5% |
|
22.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
216 |
|
72.8% |
71.3% |
2.1% |
|
$157.35 |
$157.26 |
0.1% |
|
$114.61 |
$112.14 |
2.2% |
|
100.0% |
|
Note: Market categorization based on STR designation. Top 30 markets based on Comparable Hotels Adjusted Hotel EBITDA contribution. |
|||||||||||||||
|
Apple Hospitality REIT, Inc. Comparable Hotels Operating Metrics by Location Three Months Ended March 31 (Unaudited) |
|||||||||||||||
|
Location |
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Adjusted |
||||||
|
|
# of Hotels |
|
Q1 2026 |
Q1 2025 |
% Change |
|
Q1 2026 |
Q1 2025 |
% Change |
|
Q1 2026 |
Q1 2025 |
% Change |
|
Q1 2026 |
|
STR Location |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airport |
20 |
|
85.6% |
80.4% |
6.5% |
|
$156.12 |
$154.23 |
1.2% |
|
$133.71 |
$123.92 |
7.9% |
|
12.0% |
|
Interstate |
8 |
|
68.9% |
67.3% |
2.4% |
|
$135.27 |
$132.99 |
1.7% |
|
$93.22 |
$89.52 |
4.1% |
|
1.7% |
|
Resort |
11 |
|
71.9% |
72.7% |
(1.1%) |
|
$188.81 |
$186.02 |
1.5% |
|
$135.83 |
$135.17 |
0.5% |
|
8.5% |
|
Small Metro/Town |
3 |
|
75.4% |
77.1% |
(2.2%) |
|
$121.77 |
$122.50 |
(0.6%) |
|
$91.77 |
$94.39 |
(2.8%) |
|
0.8% |
|
Suburban |
111 |
|
72.8% |
72.1% |
1.0% |
|
$151.07 |
$150.46 |
0.4% |
|
$109.99 |
$108.45 |
1.4% |
|
42.7% |
|
Urban |
63 |
|
69.7% |
67.5% |
3.3% |
|
$164.25 |
$166.64 |
(1.4%) |
|
$114.56 |
$112.45 |
1.9% |
|
34.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio |
216 |
|
72.8% |
71.3% |
2.1% |
|
$157.35 |
$157.26 |
0.1% |
|
$114.61 |
$112.14 |
2.2% |
|
100.0% |
|
Note: Location categorization based on STR designation. |
|||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260503876445/en/
Apple Hospitality REIT, Inc.
Kelly Clarke, Vice President, Investor Relations
804-727-6321
[email protected]
KEYWORDS: Virginia United States North America
INDUSTRY KEYWORDS: Professional Services Commercial Building & Real Estate Lodging Finance Construction & Property Travel REIT
MEDIA:
| Logo |
 |