| Revenues | — | — | — |
| Room | 1,298.53a | 1,226.16a | 1,139.44a |
| Food and beverage | 65.8a | 56.97a | 46.01a |
| Other | 67.14a | 60.67a | 52.97a |
| Total revenue | 1,431.47a | 1,343.8a | 1,238.42a |
| Expenses | — | — | — |
| Hotel operating expense | — | — | — |
| Operating | -357.35a | -332.71a | -300.85a |
| Hotel administrative | -123.09a | -114.07a | -105.4a |
| Sales and marketing | -126.94a | -117.54a | -104.76a |
| Utilities | -50.07a | -47.42a | -45.02a |
| Repair and maintenance | -69.7a | -65.41a | -58.73a |
| Franchise fees | -64.02a | -59.32a | -53.9a |
| Management fees | -46.72a | -44.25a | -41.83a |
| Total hotel operating expense | -837.87a | -780.73a | -710.48a |
| Property taxes, insurance and other | -84.38a | -79.31a | -72.91a |
| General and administrative | -42.54a | -47.4a | -42.46a |
| Impairment of depreciable real estate | -3.06a | -5.64a | -26.18a |
| Depreciation and amortization | -190.6a | -183.24a | -181.7a |
| Total expense | -1,158.45a | -1,096.32a | -1,033.72a |
| Gain on sale of real estate | 19.74a | 0a | 1.79a |
| Operating income | 292.76a | 247.48a | 206.48a |
| Interest and other expense, net | -77.75a | -68.86a | -59.73a |
| Income before income taxes | 215.01a | 178.62a | 146.75a |
| Income tax expense | -0.95a | -1.14a | -1.94a |
| Net income | 214.06a | 177.49a | 144.81a |