PRO FORMA SUPPLEMENTAL Q4 2021 FEBRUARY 23, 2022 OVERVIEW Key Statistics (1) (2) Properties 97 Hotel Rooms 21,499 Share Price $14.55 Total Shares and Units Outstanding 167.3M Market Capitalization $2.4B Preferred Equity $0.3B Net Debt Outstanding $1.8B Total Enterprise Value (TEV) $4.5B MOXY DENVER CHERRY CREEK Total Capitalization $5.2B AC HOTEL BOSTON DOWNTOWN Debt Maturity Schedule (3) Secured Unsecured LOC Undrawn LOC HY Bonds Amount Due ($ in millions) $600 $325 $500 | --- | --- | --- | --- | --- | --- ...