| Maryland | 001-34571 | 27-1055421 | ||||||||||||
| (State or other jurisdiction | (Commission | (I.R.S. Employer | ||||||||||||
| of incorporation) | File Number) | Identification No.) | ||||||||||||
4747 Bethesda Avenue, Suite 1100, Bethesda, Maryland | 20814 | ||||||||||
| (Address of principal executive offices) | (Zip Code) | ||||||||||
| Not Applicable | ||
| Former name or former address, if changed since last report | ||
| Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Common Shares, $0.01 par value per share | PEB | New York Stock Exchange | ||||||||||||
| Series E Cumulative Redeemable Preferred Shares, $0.01 par value | PEB-PE | New York Stock Exchange | ||||||||||||
| Series F Cumulative Redeemable Preferred Shares, $0.01 par value | PEB-PF | New York Stock Exchange | ||||||||||||
| Series G Cumulative Redeemable Preferred Shares, $0.01 par value | PEB-PG | New York Stock Exchange | ||||||||||||
| Series H Cumulative Redeemable Preferred Shares, $0.01 par value | PEB-PH | New York Stock Exchange | ||||||||||||
| Exhibit No. | Description | |||||||
Press release, issued July 29, 2026, providing the results of operations for the three and six months ended June 30, 2026. | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
| PEBBLEBROOK HOTEL TRUST | |||||||||||
| July 29, 2026 | By: | /s/ Raymond D. Martz | |||||||||
| Name: | Raymond D. Martz | ||||||||||
| Title: | Co-President, Chief Financial Officer, Treasurer and Secretary | ||||||||||

Q2 FINANCIAL RESULTS | ▪Net income: $24.9 million. ▪Same-Property Hotel EBITDA: $123.3 million, $6.6 million above the high end of the Company’s outlook and 7.1% higher than Q2 2025. ▪Adjusted EBITDAre: $116.2 million, $6.2 million above the high end of the outlook. ▪Adjusted FFO per diluted share: $0.68, $0.06 over the high end of the outlook. | |||||||
| Q2 HOTEL OPERATING RESULTS & TRENDS | ▪Healthy Business Transient and Leisure Demand with Improving Pricing Power: Same-Property RevPAR +6.5%, driven by ADR +4.7% and Occupancy +1.7%; Same-Property Total RevPAR +4.7%. ▪Resorts and San Francisco Led Q2 Growth: Resort RevPAR +12.0%, Total RevPAR +10.9%, and Hotel EBITDA +18.5% on broad-based leisure transient and group demand and continued growth in out-of-room spend; San Francisco RevPAR +16.0% and Hotel EBITDA +24.6% on robust citywide convention activity and strong growth in business transient and leisure demand. ▪Market Specific Headwinds: Washington, DC RevPAR declined 9.9%, reflecting continued weakness in government-related demand, and RevPAR at the Company’s four urban San Diego hotels declined 9.1%, as expected, due to a weaker convention calendar. Excluding the four San Diego hotels, Same-Property RevPAR increased 8.6% and Same-Property Total RevPAR grew 6.3%. ▪Solid Expense Control and Flow-Through: Same-Property Total Revenue grew 4.8% while Same-Property Total Expenses rose just 3.8%, driving a 7.1% increase in Same-Property Hotel EBITDA and 67 basis points of EBITDA margin expansion. | |||||||
CAPITAL ALLOCATION & BALANCE SHEET | ▪Dispositions: Sold the Chamberlain West Hollywood Hotel for $43.5 million; as partial consideration, the Company accepted Pebblebrook preferred shares at an agreed value of $26.1 million, retiring them at a 23% discount to their $33.7 million liquidation preference. ▪Capital Investments: $12.5 million in Q2; $65 to $75 million expected for 2026. ▪Balance Sheet: Net debt/TTM corporate EBITDA declined to 5.3x; cash and restricted cash increased to $270 million at quarter end; weighted-average interest rate remained a sector-low 4.1%; the remaining $350 million of December 2026 maturing convertible notes are fully funded, with no other maturities until 2028. | |||||||
2026 OUTLOOK | ▪Net income (loss): ($1.7) to $6.3 million. ▪Same-Property Total RevPAR Growth Rate: +4.1% to +5.3%; midpoint +70 basis points. ▪Adjusted EBITDAre: $345.0 to $353.0 million; midpoint +$8.5 million. ▪Adjusted FFO per diluted share: $1.69 to $1.76; midpoint +$0.08. ▪Free Cash Flow per diluted share: $1.04 to $1.11; midpoint +$0.08. | |||||||
| “ | Our quarterly results significantly exceeded our outlook for the second time this year. Both business and leisure demand continued to grow, our premium portfolio, which attracts a higher-income guest base, supported improved pricing power, and our strategic operating efficiency initiatives converted stronger revenues into higher profitability. “Our resorts were once again a standout, with Total RevPAR increasing 10.9% from last year, led by LaPlaya Beach Resort & Club, Estancia La Jolla Hotel & Spa, Paradise Point Resort & Spa, and Newport Harbor Island Resort. San Francisco’s recovery continued to gain momentum as robust corporate and leisure demand, coupled with an active citywide convention calendar, drove RevPAR 16.0% higher year-over-year. Chicago, Los Angeles, and Boston also benefited from healthy year-over-year rate lift. “We are raising our full-year outlook to reflect our significantly stronger-than-expected second-quarter results while maintaining our prior assumptions for the second half of the year. While current booking trends across both business and leisure remain encouraging, we continue to take the year one quarter at a time and remain appropriately cautious given ongoing geopolitical, policy, and broader economic uncertainty.” -Jon E. Bortz, Chairman and Chief Executive Officer of Pebblebrook Hotel Trust | |||||||
Second Quarter | Six months ended June 30, | |||||||||||||||||||||||||||||||||||||
| Same-Property and Corporate Highlights | 2026 | 2025 | Var | 2026 | 2025 | Var | ||||||||||||||||||||||||||||||||
| ($ in millions except per share and RevPAR data) | ||||||||||||||||||||||||||||||||||||||
| Net income/(loss) | $24.9 | $19.3 | 29.2 | % | $6.5 | ($12.9) | NM | |||||||||||||||||||||||||||||||
Same-Property RevPAR(1,2) | $259 | $244 | 6.5 | % | $238 | $218 | 8.8 | % | ||||||||||||||||||||||||||||||
Same-Property Total RevPAR(1,2) | $405 | $387 | 4.7 | % | $376 | $350 | 7.1 | % | ||||||||||||||||||||||||||||||
Same-Property Room Revenues(1,2) | $258.2 | $242.3 | 6.6 | % | $472.7 | $434.2 | 8.9 | % | ||||||||||||||||||||||||||||||
Same-Property Total Revenues(1,2) | $403.3 | $385.0 | 4.8 | % | $747.2 | $697.1 | 7.2 | % | ||||||||||||||||||||||||||||||
Same-Property Total Expenses(1,2) | $280.0 | $269.8 | 3.8 | % | $541.6 | $517.5 | 4.7 | % | ||||||||||||||||||||||||||||||
Same-Property Hotel EBITDA(1,2) | $123.3 | $115.1 | 7.1 | % | $205.6 | $179.6 | 14.5 | % | ||||||||||||||||||||||||||||||
Adjusted EBITDAre(1) | $116.2 | $117.0 | (0.7 | %) | $189.5 | $173.5 | 9.2 | % | ||||||||||||||||||||||||||||||
Adjusted FFO(1) | $77.5 | $77.4 | — | % | $114.5 | $96.2 | 19.0 | % | ||||||||||||||||||||||||||||||
Adjusted FFO per diluted share(1) | $0.68 | $0.65 | 4.6 | % | $0.99 | $0.80 | 23.8 | % | ||||||||||||||||||||||||||||||
Free Cash Flow per diluted share(3) | $0.56 | $0.45 | 24.4 | % | $0.76 | $0.45 | 68.9 | % | ||||||||||||||||||||||||||||||
NM = Not Meaningful (1)See tables later in this press release for a description of Same-Property information and reconciliations from net income (loss) to non-GAAP financial measures, including Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”), Same-Property Hotel EBITDA, EBITDA for Real Estate (“EBITDAre”), Adjusted EBITDAre, Funds from Operations (“FFO”), FFO per diluted share, Adjusted FFO, and Adjusted FFO per diluted share. (2)Includes information for all hotels the Company owned as of June 30, 2026, except for the following: •Chamberlain West Hollywood Hotel is included in Q1 only, due to its subsequent sale. (3) Free Cash Flow is calculated as Adjusted FFO less capital investments and common dividends paid. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Page 2
Page 3
Page 4
Page 5
Page 6| Pebblebrook Hotel Trust | |||||||||||
| Consolidated Balance Sheets | |||||||||||
| ($ in thousands, except share and per-share data) | |||||||||||
| June 30, 2026 | December 31, 2025 | ||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| Assets: | |||||||||||
| Investment in hotel properties, net | $ | 4,891,792 | $ | 5,023,457 | |||||||
| Cash and cash equivalents | 261,010 | 184,185 | |||||||||
| Restricted cash | 9,400 | 12,018 | |||||||||
Hotel receivables (net of allowance for doubtful accounts of $246 and $241, respectively) | 44,286 | 34,184 | |||||||||
| Prepaid expenses and other assets | 75,138 | 94,330 | |||||||||
| Total assets | $ | 5,281,626 | $ | 5,348,174 | |||||||
| LIABILITIES AND EQUITY | |||||||||||
| Liabilities: | |||||||||||
| Unsecured revolving credit facilities | $ | — | $ | — | |||||||
| Unsecured term loans, net of unamortized deferred financing costs | 892,877 | 897,708 | |||||||||
| Convertible senior notes, net of unamortized debt premium and deferred financing costs | 741,233 | 739,809 | |||||||||
| Unsecured senior notes, net of unamortized deferred financing costs | 394,639 | 393,670 | |||||||||
| Mortgage loans, net of unamortized deferred financing costs | 51,951 | 92,905 | |||||||||
| Accounts payable, accrued expenses and other liabilities | 221,655 | 199,631 | |||||||||
| Lease liabilities - operating leases | 335,883 | 333,068 | |||||||||
| Deferred revenues | 105,901 | 104,900 | |||||||||
| Accrued interest | 12,978 | 12,106 | |||||||||
| Distribution payable | 11,107 | 11,639 | |||||||||
| Total liabilities | 2,768,224 | 2,785,436 | |||||||||
| Commitments and contingencies | |||||||||||
| Shareholders' Equity: | |||||||||||
Preferred shares of beneficial interest, $.01 par value (liquidation preference $639,548 and $676,724 at June 30, 2026 and December 31, 2025, respectively), 100,000,000 shares authorized; 25,581,924 and 27,068,962 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively | 256 | 271 | |||||||||
Common shares of beneficial interest, $.01 par value, 500,000,000 shares authorized; 112,451,844 and 113,188,134 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively | 1,125 | 1,132 | |||||||||
| Additional paid-in capital | 3,925,438 | 3,969,875 | |||||||||
| Accumulated other comprehensive income (loss) | 6,098 | 605 | |||||||||
| Distributions and retained deficit | (1,514,549) | (1,503,262) | |||||||||
| Total shareholders' equity | 2,418,368 | 2,468,621 | |||||||||
| Non-controlling interests | 95,034 | 94,117 | |||||||||
| Total equity | 2,513,402 | 2,562,738 | |||||||||
| Total liabilities and equity | $ | 5,281,626 | $ | 5,348,174 | |||||||
Page 7| Pebblebrook Hotel Trust | |||||||||||||||||||||||
| Consolidated Statements of Operations | |||||||||||||||||||||||
| ($ in thousands, except share and per-share data) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| For the three months ended June 30, | For the six months ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Room | $ | 259,713 | $ | 257,600 | $ | 474,238 | $ | 454,610 | |||||||||||||||
| Food and beverage | 102,574 | 105,994 | 193,717 | 192,304 | |||||||||||||||||||
| Other operating | 44,855 | 43,943 | 84,843 | 80,889 | |||||||||||||||||||
| Total revenues | $ | 407,142 | $ | 407,537 | $ | 752,798 | $ | 727,803 | |||||||||||||||
| Expenses: | |||||||||||||||||||||||
| Hotel operating expenses: | |||||||||||||||||||||||
| Room | $ | 64,836 | $ | 67,732 | $ | 124,351 | $ | 126,255 | |||||||||||||||
| Food and beverage | 72,386 | 72,658 | 137,845 | 137,226 | |||||||||||||||||||
| Other direct and indirect | 115,315 | 113,396 | 222,429 | 217,519 | |||||||||||||||||||
| Total hotel operating expenses | 252,537 | 253,786 | 484,625 | 481,000 | |||||||||||||||||||
| Depreciation and amortization | 52,099 | 57,645 | 104,078 | 115,188 | |||||||||||||||||||
| Real estate taxes, personal property taxes, property insurance and ground rent | 32,248 | 33,978 | 65,039 | 67,251 | |||||||||||||||||||
| General and administrative | 11,898 | 12,504 | 23,939 | 25,730 | |||||||||||||||||||
| Impairment | 1,112 | — | 8,800 | — | |||||||||||||||||||
| Business interruption insurance income | — | (3,242) | — | (7,545) | |||||||||||||||||||
| Other operating expenses | 7 | 478 | 1,025 | 1,028 | |||||||||||||||||||
| Total operating expenses | 349,901 | 355,149 | 687,506 | 682,652 | |||||||||||||||||||
| Operating income (loss) | 57,241 | 52,388 | 65,292 | 45,151 | |||||||||||||||||||
| Interest expense | (26,056) | (27,282) | (52,370) | (54,415) | |||||||||||||||||||
| Other, net | 1,444 | 1,991 | 1,254 | 1,019 | |||||||||||||||||||
| Income (loss) before income taxes | 32,629 | 27,097 | 14,176 | (8,245) | |||||||||||||||||||
| Income tax (expense) benefit | (7,716) | (7,812) | (7,699) | (4,650) | |||||||||||||||||||
| Net income (loss) | 24,913 | 19,285 | 6,477 | (12,895) | |||||||||||||||||||
| Net income (loss) attributable to non-controlling interests | 1,334 | 1,229 | 2,172 | 1,996 | |||||||||||||||||||
| Net income (loss) attributable to the Company | 23,579 | 18,056 | 4,305 | (14,891) | |||||||||||||||||||
| Distributions to preferred shareholders | (9,919) | (10,632) | (20,346) | (21,263) | |||||||||||||||||||
| Repurchase of preferred shares | 6,999 | — | 6,999 | — | |||||||||||||||||||
| Net income (loss) attributable to common shareholders | $ | 20,659 | $ | 7,424 | $ | (9,042) | $ | (36,154) | |||||||||||||||
| Net income (loss) per share available to common shareholders, basic | $ | 0.18 | $ | 0.06 | $ | (0.08) | $ | (0.30) | |||||||||||||||
| Net income (loss) per share available to common shareholders, diluted | $ | 0.17 | $ | 0.06 | $ | (0.08) | $ | (0.30) | |||||||||||||||
| Weighted-average number of common shares, basic | 112,741,241 | 118,172,417 | 113,034,743 | 118,685,483 | |||||||||||||||||||
| Weighted-average number of common shares, diluted | 127,105,098 | 118,383,446 | 113,034,743 | 118,685,483 | |||||||||||||||||||
Page 8| Considerations Regarding Non-GAAP Financial Measures | ||||||||||||||
This press release includes certain non-GAAP financial measures. Non-GAAP financial measures are measures of the Company’s historical or future financial performance that are different from measures calculated and presented in accordance with U.S. GAAP. The Company reports FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDAre, and Hotel EBITDA, which are non-GAAP financial measures that it believes are useful to investors as key measures of its operating performance. Adjusted FFO is defined as FFO, as adjusted for transaction costs, non-cash ground rent on operating and finance lease liabilities, management/franchise contract transition costs, interest expense adjustment for acquired liabilities, finance lease adjustment, non-cash amortization of acquired intangibles, gain on insurance settlement, early extinguishment of debt, amortization of share-based compensation expense, issuance costs of redeemed preferred shares, hurricane-related costs, noncash interest expense, unrealized loss on investment, and deferred tax asset provision (benefit). The Company believes Adjusted FFO provides useful supplemental information regarding its ongoing operating performance. EBITDA is defined as earnings before interest, income taxes, depreciation and amortization. The Company calculates EBITDAre in accordance with standards established by Nareit. EBITDAre is defined as EBITDA as adjusted for gain on sale of hotel properties and impairment loss. Adjusted EBITDAre is defined as EBITDAre, as adjusted for transaction costs, non-cash ground rent on operating and finance lease liabilities, management/franchise contract transition costs, non-cash amortization of acquired intangibles, gain on insurance settlement, amortization of share-based compensation expense, unrealized loss on investment, and hurricane-related costs. Hotel EBITDA is defined as Adjusted EBITDAre plus corporate general and administrative expenses less interest income, business interruption insurance income, and other. The Company believes that EBITDA, EBITDAre, Adjusted EBITDAre, and Hotel EBITDA provide investors useful financial measures to evaluate its operating performance, excluding the impact of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization). The Company believes that Same-Property Hotel EBITDA provides investors an additional useful financial measure to evaluate hotel-level operating performance of hotels that were owned and fully operating any time during the period presented. Same-Property Hotel EBITDA is calculated by excluding from Hotel EBITDA the Hotel EBITDA attributed to hotels that were neither owned nor fully operating (whether due to significant redevelopment or disruption) at any time during the period presented. FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDAre, and Hotel EBITDA do not represent cash generated from operating activities as determined by U.S. GAAP and should not be considered as alternatives to U.S. GAAP net income (loss), as indications of the Company’s financial performance, or to U.S. GAAP cash flow from operating activities, as measures of liquidity. In addition, FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDAre, and Hotel EBITDA are not indicative of funds available to fund cash needs, including the ability to make cash distributions. The Company presents weighted-average number of basic and fully diluted common shares and units by excluding the dilutive effect of shares issuable upon conversion of convertible debt. | ||||||||||||||
Page 9| Pebblebrook Hotel Trust | |||||||||||||||||||||||
| Reconciliation of Net Income (Loss) to FFO, FFO Available to Common Share and Unit | |||||||||||||||||||||||
| Holders, and Adjusted FFO Available to Common Share and Unit Holders | |||||||||||||||||||||||
| ($ in thousands, except share and per-share data) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| For the three months ended June 30, | For the six months ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Net income (loss) | $ | 24,913 | $ | 19,285 | $ | 6,477 | $ | (12,895) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Real estate depreciation and amortization | 52,043 | 57,584 | 103,966 | 115,071 | |||||||||||||||||||
| Impairment | 1,112 | — | 8,800 | — | |||||||||||||||||||
| FFO | $ | 78,068 | $ | 76,869 | $ | 119,243 | $ | 102,176 | |||||||||||||||
| Distribution to preferred shareholders and unit holders | (11,083) | (11,796) | (22,674) | (23,591) | |||||||||||||||||||
| Repurchase of preferred shares | 6,999 | — | 6,999 | — | |||||||||||||||||||
| FFO available to common share and unit holders | $ | 73,984 | $ | 65,073 | $ | 103,568 | $ | 78,585 | |||||||||||||||
| Transaction costs | 10 | 55 | 60 | 57 | |||||||||||||||||||
| Non-cash ground rent on operating and finance leases | 1,716 | 1,823 | 3,431 | 3,662 | |||||||||||||||||||
| Management/franchise contract transition costs | 50 | — | 130 | 5 | |||||||||||||||||||
| Interest expense adjustment for acquired liabilities | 190 | 237 | 509 | 561 | |||||||||||||||||||
| Finance lease adjustment | 768 | 758 | 1,533 | 1,513 | |||||||||||||||||||
| Non-cash amortization of acquired intangibles | (49) | (465) | (101) | (937) | |||||||||||||||||||
| Early extinguishment of debt | — | — | 627 | — | |||||||||||||||||||
| Amortization of share-based compensation expense | 2,563 | 3,522 | 4,869 | 6,741 | |||||||||||||||||||
| Repurchase of preferred shares | (6,999) | — | (6,999) | — | |||||||||||||||||||
| Deferred tax provision (benefit) | 5,241 | 6,439 | 5,224 | 3,334 | |||||||||||||||||||
| Unrealized loss on investment | — | — | 1,639 | 2,662 | |||||||||||||||||||
| Adjusted FFO available to common share and unit holders | $ | 77,474 | $ | 77,442 | $ | 114,490 | $ | 96,183 | |||||||||||||||
| FFO per common share - basic | $ | 0.65 | $ | 0.55 | $ | 0.91 | $ | 0.66 | |||||||||||||||
| FFO per common share - diluted | $ | 0.64 | $ | 0.54 | $ | 0.90 | $ | 0.65 | |||||||||||||||
| Adjusted FFO per common share - basic | $ | 0.68 | $ | 0.65 | $ | 1.00 | $ | 0.80 | |||||||||||||||
| Adjusted FFO per common share - diluted | $ | 0.68 | $ | 0.65 | $ | 0.99 | $ | 0.80 | |||||||||||||||
| Weighted-average number of basic common shares and units | 114,095,550 | 119,343,139 | 114,389,052 | 119,856,205 | |||||||||||||||||||
| Weighted-average number of fully diluted common shares and units | 114,720,192 | 119,554,168 | 115,144,200 | 120,309,767 | |||||||||||||||||||
| See “Considerations Regarding Non-GAAP Financial Measures” of this press release for important considerations regarding the use of non-GAAP financial measures. Any differences are a result of rounding. | |||||||||||||||||||||||
Page 10| Pebblebrook Hotel Trust | |||||||||||||||||||||||
Reconciliation of Net Income (Loss) to EBITDA, EBITDAre, | |||||||||||||||||||||||
Adjusted EBITDAre, Hotel EBITDA, and Same-Property Hotel EBITDA | |||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| For the three months ended June 30, | For the six months ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Net income (loss) | $ | 24,913 | $ | 19,285 | $ | 6,477 | $ | (12,895) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Interest expense | 26,056 | 27,282 | 52,370 | 54,415 | |||||||||||||||||||
| Income tax expense (benefit) | 7,716 | 7,812 | 7,699 | 4,650 | |||||||||||||||||||
| Depreciation and amortization | 52,099 | 57,645 | 104,078 | 115,188 | |||||||||||||||||||
| EBITDA | $ | 110,784 | $ | 112,024 | $ | 170,624 | $ | 161,358 | |||||||||||||||
| Impairment | 1,112 | — | 8,800 | — | |||||||||||||||||||
EBITDAre | $ | 111,896 | $ | 112,024 | $ | 179,424 | $ | 161,358 | |||||||||||||||
| Transaction costs | 10 | 55 | 60 | 57 | |||||||||||||||||||
| Non-cash ground rent on operating and finance leases | 1,716 | 1,823 | 3,431 | 3,662 | |||||||||||||||||||
| Management/franchise contract transition costs | 50 | — | 130 | 5 | |||||||||||||||||||
| Non-cash amortization of acquired intangibles | (49) | (465) | (101) | (937) | |||||||||||||||||||
| Amortization of share-based compensation expense | 2,563 | 3,522 | 4,869 | 6,741 | |||||||||||||||||||
| Unrealized loss on investment | — | — | 1,639 | 2,662 | |||||||||||||||||||
Adjusted EBITDAre | $ | 116,186 | $ | 116,959 | $ | 189,452 | $ | 173,548 | |||||||||||||||
Business interruption insurance income | — | (3,242) | — | (7,545) | |||||||||||||||||||
| Corporate general and administrative and other | 7,636 | 7,262 | 16,569 | 15,803 | |||||||||||||||||||
| Hotel EBITDA | $ | 123,822 | $ | 120,979 | $ | 206,021 | $ | 181,806 | |||||||||||||||
| Hotel EBITDA from non-same-property hotels | (481) | (5,831) | (446) | (2,230) | |||||||||||||||||||
| Same-Property Hotel EBITDA | $ | 123,341 | $ | 115,148 | $ | 205,575 | $ | 179,576 | |||||||||||||||
| See “Considerations Regarding Non-GAAP Financial Measures” of this press release for important considerations regarding the use of non-GAAP financial measures. Any differences are a result of rounding. | |||||||||||||||||||||||
Page 11| Pebblebrook Hotel Trust | |||||||||||||||||||||||
Reconciliation of Q3 2026 and Full Year 2026 Outlook Net Income (Loss) to FFO, FFO Available to Common Share and Unit Holders, and Adjusted FFO Available to Common Share and Unit Holders | |||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
For the three months ending September 30, 2026 | For the year ending December 31, 2026 | ||||||||||||||||||||||
| Low | High | Low | High | ||||||||||||||||||||
| Net income (loss) | $ | 9 | $ | 13 | $ | (2) | $ | 6 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Real estate depreciation and amortization | 48 | 48 | 199 | 199 | |||||||||||||||||||
| Impairment | — | — | 9 | 9 | |||||||||||||||||||
| FFO | $ | 57 | $ | 61 | $ | 206 | $ | 214 | |||||||||||||||
| Distribution to preferred shareholders and unit holders | (11) | (11) | (45) | (45) | |||||||||||||||||||
| Repurchase of preferred shares | — | — | 7 | 7 | |||||||||||||||||||
| FFO available to common share and unit holders | $ | 46 | $ | 50 | $ | 168 | $ | 176 | |||||||||||||||
| Non-cash ground rent on operating and finance leases | 2 | 2 | 7 | 7 | |||||||||||||||||||
| Amortization of share-based compensation expense | 3 | 3 | 10 | 10 | |||||||||||||||||||
| Other | 4 | 4 | 9 | 9 | |||||||||||||||||||
| Adjusted FFO available to common share and unit holders | $ | 55 | $ | 59 | $ | 194 | $ | 202 | |||||||||||||||
| . | |||||||||||||||||||||||
| FFO per common share - diluted | $ | 0.40 | $ | 0.44 | $ | 1.46 | $ | 1.53 | |||||||||||||||
| Adjusted FFO per common share - diluted | $ | 0.48 | $ | 0.52 | $ | 1.69 | $ | 1.76 | |||||||||||||||
| Weighted-average number of fully diluted common shares and units | 114.5 | 114.5 | 114.7 | 114.7 | |||||||||||||||||||
| See “Considerations Regarding Non-GAAP Financial Measures” of this press release for important considerations regarding the use of non-GAAP financial measures. Any differences are a result of rounding. | |||||||||||||||||||||||
Page 12
Page 13| Pebblebrook Hotel Trust | ||||||||||||||||||||||||||
| Same-Property Statistical Data | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Same-Property Occupancy | 79.4 | % | 78.1 | % | 73.9 | % | 70.6 | % | ||||||||||||||||||
2026 vs. 2025 Increase | 1.7 | % | 4.8 | % | ||||||||||||||||||||||
| Same-Property ADR | $326.60 | $311.80 | $321.31 | $309.44 | ||||||||||||||||||||||
2026 vs. 2025 Increase | 4.7 | % | 3.8 | % | ||||||||||||||||||||||
| Same-Property RevPAR | $259.41 | $243.52 | $237.61 | $218.31 | ||||||||||||||||||||||
2026 vs. 2025 Increase | 6.5 | % | 8.8 | % | ||||||||||||||||||||||
| Same-Property Total RevPAR | $405.24 | $386.93 | $375.55 | $350.49 | ||||||||||||||||||||||
2026 vs. 2025 Increase | 4.7 | % | 7.1 | % | ||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||
For the three months ended June 30, 2026, the above table includes information from all hotels owned as of June 30, 2026. For the six months ended June 30, 2026, the above table includes information from all hotels owned as of June 30, 2026, except for the following: • Chamberlain West Hollywood Hotel is included in Q1 only, due to its subsequent sale. These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding. The information above has not been audited and is presented only for comparison purposes. | ||||||||||||||||||||||||||
Page 14| Pebblebrook Hotel Trust | |||||||||||
| Same-Property Statistical Data - by Market | |||||||||||
| (Unaudited) | |||||||||||
| For the three months ended June 30, | For the six months ended June 30, | ||||||||||
| 2026 | 2026 | ||||||||||
Same-Property RevPAR variance to 2025: | |||||||||||
| San Francisco | 16.0 | % | 29.6 | % | |||||||
| Chicago | 13.7 | % | 11.3 | % | |||||||
| Los Angeles | 8.6 | % | 18.8 | % | |||||||
| Boston | 6.3 | % | 3.1 | % | |||||||
| Portland | (4.4 | %) | (2.4 | %) | |||||||
| San Diego Downtown | (9.1 | %) | (1.2 | %) | |||||||
| Washington, DC | (9.9 | %) | (16.0 | %) | |||||||
| Resorts | 12.0 | % | 9.8 | % | |||||||
| Urban | 4.1 | % | 8.3 | % | |||||||
| Notes: | |||||||||||
For the three months ended June 30, 2026, the above table includes information from all hotels owned as of June 30, 2026. For the six months ended June 30, 2026, the above table includes information from all hotels owned as of June 30, 2026, except for the following: • Chamberlain West Hollywood Hotel is included in Q1 only, due to its subsequent sale. These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding. The information above has not been audited and is presented only for comparison purposes. | |||||||||||
Page 15| Pebblebrook Hotel Trust | |||||||||||||||||||||||
| Hotel Operational Data | |||||||||||||||||||||||
| Schedule of Same-Property Results | |||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| For the three months ended June 30, | For the six months ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Same-Property Revenues: | |||||||||||||||||||||||
| Room | $ | 258,178 | $ | 242,289 | $ | 472,714 | $ | 434,187 | |||||||||||||||
| Food and beverage | 101,537 | 100,460 | 191,921 | 184,630 | |||||||||||||||||||
| Other | 43,609 | 42,230 | 82,516 | 78,244 | |||||||||||||||||||
| Total hotel revenues | 403,324 | 384,979 | 747,151 | 697,061 | |||||||||||||||||||
| Same-Property Expenses: | |||||||||||||||||||||||
| Room | $ | 64,298 | $ | 62,335 | $ | 123,827 | $ | 117,618 | |||||||||||||||
| Food and beverage | 71,139 | 68,854 | 135,475 | 130,883 | |||||||||||||||||||
| Other direct | 10,464 | 9,875 | 20,121 | 19,047 | |||||||||||||||||||
| General and administrative | 30,461 | 29,304 | 59,134 | 56,610 | |||||||||||||||||||
| Information and telecommunication systems | 6,063 | 5,799 | 12,286 | 11,435 | |||||||||||||||||||
| Sales and marketing | 29,446 | 27,498 | 55,349 | 52,228 | |||||||||||||||||||
| Management fees | 11,015 | 10,896 | 19,349 | 18,599 | |||||||||||||||||||
| Property operations and maintenance | 13,535 | 12,638 | 26,781 | 25,039 | |||||||||||||||||||
| Energy and utilities | 11,223 | 10,930 | 22,551 | 22,582 | |||||||||||||||||||
| Property taxes | 15,854 | 16,190 | 32,905 | 32,347 | |||||||||||||||||||
| Other fixed expenses | 16,485 | 15,512 | 33,798 | 31,097 | |||||||||||||||||||
| Total hotel expenses | 279,983 | 269,831 | 541,576 | 517,485 | |||||||||||||||||||
| Same-Property Hotel EBITDA | $ | 123,341 | $ | 115,148 | $ | 205,575 | $ | 179,576 | |||||||||||||||
| Same-Property Hotel EBITDA Margin | 30.6 | % | 29.9 | % | 27.5 | % | 25.8 | % | |||||||||||||||
| Notes: | |||||||||||||||||||||||
For the three months ended June 30, 2026, the above table includes information from all hotels owned as of June 30, 2026. For the six months ended June 30, 2026, the above table includes information from all hotels owned as of June 30, 2026, except for the following: • Chamberlain West Hollywood Hotel is included in Q1 only, due to its subsequent sale. These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding. The information above has not been audited and is presented only for comparison purposes. | |||||||||||||||||||||||
Page 16
Page 17| Pebblebrook Hotel Trust | ||||||||||||||||||||||||||
2026 Same-Property Inclusions | ||||||||||||||||||||||||||
| Hotels | Q1 | Q2 | Q3 | Q4 | ||||||||||||||||||||||
| Chamberlain West Hollywood Hotel | X | |||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||
A property marked with an "X" in a specific quarter denotes that the same-property operating results of that property are included in the Same-Property Statistical Data and in the Schedule of Same-Property Results. The Company’s estimates and assumptions for 2026 Same-Property RevPAR, RevPAR growth, Total Revenue growth, Total Expense growth, Hotel EBITDA, and Hotel EBITDA growth include all of the hotels the Company owned as of June 30, 2026, except for the following: •Chamberlain West Hollywood Hotel is included in Q1 only, due to its subsequent sale. Operating statistics and financial results may include periods prior to the Company's ownership of the hotels. | ||||||||||||||||||||||||||
Page 18