Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      DiamondRock Hospitality Company Reports First Quarter 2014 Results


      News provided by

      DiamondRock Hospitality Company

      May 12, 2014, 08:00 ET

      Share this article

      Share this article


      BETHESDA, Md., May 12, 2014 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 25 premium hotels in the United States, today announced results of operations for the quarter ended March 31, 2014.

      First Quarter 2014 Highlights

      • Pro Forma RevPAR: Pro Forma RevPAR was $133.66, an increase of 8.4% from 2013.
      • Pro Forma Hotel Adjusted EBITDA Margin: Pro Forma Hotel Adjusted EBITDA margin was 22.57%, an increase of 95 basis points from 2013.
      • Pro Forma Hotel Adjusted EBITDA: Pro Forma Hotel Adjusted EBITDA was $42.5 million, an increase of 14% from 2013.
      • Adjusted EBITDA: Adjusted EBITDA was $37.3 million.
      • Adjusted FFO: Adjusted FFO was $29.5 million and Adjusted FFO per diluted share was $0.15.
      • Dividends: The Company declared a quarterly dividend of $0.1025 per share during the first quarter, representing a 21% increase over the prior quarterly dividend.

      Recent Developments

      • Chief Investment Officer Hire: Troy Furbay, a proven leader with 25 years of experience in the lodging industry, joined the Company as Executive Vice President and Chief Investment Officer in April 2014.
      • Non-Core Hotel Disposition: The Company sold the 386-room Oak Brook Hills Resort on April 14, 2014 for $30.1 million.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "Our strong first quarter results reflect the high quality of our portfolio, including the benefits from our recent $140 million capital investment program, brand conversion at the Lexington Hotel New York City, and our exposure to robust urban markets such as Boston and Los Angeles.  Moreover, we continue to enhance our portfolio through strategic capital recycling with the recent sale of Oak Brook Hills.  As we continue to execute on our strategy and strengthen our portfolio, our renovation programs are substantially complete and we believe we are increasingly well positioned to deliver growth and strong shareholder returns across the full lodging cycle."

      Operating Results      

      Please see "Certain Definitions" and "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDA," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO." Discussions of "Pro Forma" exclude the Oak Brook Hills Resort, which was sold in April 2014.

      For the quarter ended March 31, 2014, the Company reported the following:


      First Quarter




      2014


      2013

      Change

      ADR1

      $180.81


      $172.95

      4.5%

      Occupancy1

      73.9%


      71.3%

      2.6 percentage points

      RevPAR1

      $133.66


      $123.32

      8.4%

      Hotel Adjusted EBITDA Margin1

      22.57%


      21.62%

      95 basis points

      Adjusted EBITDA

      $37.3 million


      $34.3 million

      $3.0 million

      Adjusted FFO

      $29.5 million


      $26.8 million

      $2.7 million

      Adjusted FFO per diluted share

      $0.15


      $0.14

      $0.01









      1 Pro forma to exclude the operating results of hotels sold during 2014 and 2013.

      Excluding the New York City hotels under renovation during the comparable period of 2013, the Company's Pro Forma RevPAR increased 4.8% from 2013 and Pro Forma Hotel Adjusted EBITDA margin increased 32 basis points from 2013.

      Sale of Oak Brook Hills Resort        

      The Company sold the 386-room Oak Brook Hills Resort to an unaffiliated third party for $30.1 million, which included $4 million of seller financing, on April 14, 2014. The hotel generated negative Hotel Adjusted EBITDA of approximately $1.4 million during the quarter ended March 31, 2014 and $2.0 million of Hotel Adjusted EBITDA in 2013.

      Allerton Loan Repayment

      The Company received a prepayment notice that the borrower intends to prepay the mortgage loan secured by the Allerton Hotel at par during the second quarter. The Company can provide no assurance that the loan will be prepaid, since the prepayment is subject to the borrower's ability to raise the capital required to prepay the loan.

      Capital Expenditures

      The Company expects to spend approximately $95 million on capital improvements at its hotels in 2014, of which approximately $45 million relates to the completion of 2013 capital projects in early 2014 and approximately $50 million relates to new 2014 capital projects.

      The Company spent approximately $26.0 million on capital improvements during the quarter ended March 31, 2014, which primarily related to the substantial completion of its $140 million capital improvement program, including the comprehensive renovations of the Westin Washington D.C. City Center, Westin San Diego, Hilton Boston and Hilton Burlington, as well as the guest room renovation at the Hilton Minneapolis.

      Balance Sheet

      As of March 31, 2014, the Company had $111.5 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consists solely of property-specific mortgage debt.  The Company has no outstanding borrowings on its $200 million senior unsecured credit facility.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.1025 per share to stockholders of record as of March 31, 2014, representing a 21% increase over the prior quarterly dividend.  The dividend was paid on April 10, 2014.

      Outlook and Guidance

      The Company is providing annual guidance for 2014, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  The Company's outlook assumes the Hilton Garden Inn Times Square Central opens in August 2014.  The 2014 Pro Forma RevPAR growth excludes the Hilton Garden Inn Times Square Central, which is expected to positively impact the Company's RevPAR by approximately 75 basis points.

      The Company is revising its full year 2014 guidance only to the extent it is impacted by the sale of the Oak Brook Hills Resort and the payoff of the Allerton Loan, as follows:

      • Oak Brook Hills Resort: The sale of the hotel reduces 2014 Adjusted EBITDA by approximately $3.5 million and 2014 Adjusted FFO by approximately $2.5 million.
      • Allerton Loan: The payoff of the Allerton Loan will reduce 2014 Adjusted EBITDA and 2014 Adjusted FFO by approximately $3.5 million.

      The Company now expects the full year 2014 results to be as follows:

      Metric

      Previous Guidance

      Impact

      Revised Guidance

      Low End

      High End

      Low End

      High End

      Pro Forma RevPAR Growth

      9 percent

      11 percent

      N/A

      9 percent

      11 percent

      Adjusted EBITDA

      $230 million

      $240 million

      $7 million

      $223 million

      $233 million

      Adjusted FFO

      $169 million

      $176 million

      $6 million

      $163 million

      $170 million

      Adjusted FFO per share

      (based on 196.5 million shares)

      $0.86 per share

      $0.90 per share

      $0.03 per share

      $0.83 per share

      $0.87 per share

      The Company expects approximately 29% of full year 2014 Adjusted EBITDA and Adjusted FFO to be earned during the second quarter 2014.

      The midpoint of the guidance range above implies Hotel Adjusted EBITDA margin growth of over 250 basis points.  For comparison purposes, the Company's Pro Forma RevPAR growth outlook excluding the New York City hotels under renovation during 2013 is 5.5 percent to 7.5 percent.

      Earnings Call

      The Company will host a conference call to discuss its first quarter results on Monday, May 12, 2014, at 10:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 866-515-2910 (for domestic callers) or 617-399-5124 (for international callers).  The participant passcode is 66393516. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com. A replay of the webcast will also be archived on the website for thirty days.

      About the Company

      DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 25 premium quality hotels with over 10,700 rooms. The Company has strategically positioned its hotels to generally be operated under the leading global brands such as Hilton, Marriott, and Westin. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

      This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "believe," "expect," "intend," "project," "forecast," "plan" and other similar terms and phrases, including references to assumptions and forecasts of future results.  Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made.  These risks include, but are not limited to: national and local economic and business conditions, including the potential for additional terrorist attacks, that will affect occupancy rates at the Company's hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of the Company's indebtedness; relationships with property managers; the ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations which influence or determine wages, prices, construction procedures and costs; risks associated with the development of a hotel by a third-party developer; and other risk factors contained in the Company's filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of the date of this release, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

      DIAMONDROCK HOSPITALITY COMPANY
      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)




      March 31, 2014


      December 31, 2013


      (unaudited)




      ASSETS






      Property and equipment, at cost

      $

      3,188,753



      $

      3,168,088


      Less: accumulated depreciation

      (625,692)



      (600,555)



      2,563,061



      2,567,533


      Deferred financing costs, net

      6,910



      7,702


      Restricted cash

      97,949



      89,106


      Due from hotel managers

      76,056



      69,353


      Note receivable

      44,762



      50,084


      Favorable lease assets, net

      39,677



      39,936


      Prepaid and other assets (1)

      76,946



      79,474


      Cash and cash equivalents

      111,482



      144,584


      Total assets

      $

      3,016,843



      $

      3,047,772


      LIABILITIES AND STOCKHOLDERS' EQUITY






      Liabilities:






      Mortgage debt

      $

      1,088,259



      $

      1,091,861


      Senior unsecured credit facility

      —



      —


      Total debt

      1,088,259



      1,091,861








      Deferred income related to key money, net

      23,435



      23,707


      Unfavorable contract liabilities, net

      77,625



      78,093


      Due to hotel managers

      54,914



      54,225


      Dividends declared and unpaid

      20,330



      16,981


      Accounts payable and accrued expenses (2)

      88,564



      102,214


      Total other liabilities

      264,868



      275,220








      Stockholders' Equity:






      Preferred stock, $0.01 par value; 10,000,000 shares authorized; no shares issued and outstanding

      —



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized; 195,679,187 and 195,470,791 shares issued and outstanding at March 31, 2014 and December 31, 2013, respectively

      1,957



      1,955


      Additional paid-in capital

      1,978,800



      1,979,613


      Accumulated deficit

      (317,041)



      (300,877)


      Total stockholders' equity

      1,663,716



      1,680,691


      Total liabilities and stockholders' equity

      $

      3,016,843



      $

      3,047,772


      (1) Includes $39.4 million of deferred tax assets, $26.9 million for the Hilton Garden Inn Times Square purchase deposit, $5.6 million of prepaid expenses and $5.0 million of other assets as of March 31, 2014.
      (2) Includes $60.4 million of deferred ground rent, $4.1 million of deferred tax liabilities, $10.2 million of accrued property taxes, $3.3 million of accrued capital expenditures and $10.6 million of other accrued liabilities as of March 31, 2014.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)

      (unaudited)




      Three Months Ended March 31,


      2014



      2013


      Revenues:






      Rooms

      $

      129,736



      $

      120,381


      Food and beverage

      48,611



      44,017


      Other

      11,737



      11,465


      Total revenues

      190,084



      175,863








      Operating Expenses:






      Rooms

      38,105



      35,181


      Food and beverage

      34,500



      32,842


      Management fees

      5,293



      4,735


      Other hotel expenses

      72,476



      67,655


      Depreciation and amortization

      25,123



      26,251


      Corporate expenses

      5,188



      7,845


      Gain on insurance proceeds

      (663)



      —


      Total operating expenses

      180,022



      174,509


      Operating profit

      10,062



      1,354








      Other Expenses (Income):






      Interest income

      (1,652)



      (1,285)


      Interest expense

      14,525



      13,583


      Total other expenses, net

      12,873



      12,298








      Loss from continuing operations before income taxes

      (2,811)



      (10,944)


      Income tax benefit

      6,848



      6,145


      Income (loss) from continuing operations

      4,037



      (4,799)


      Income from discontinued operations, net of income taxes

      —



      673


      Net income (loss)

      4,037



      (4,126)








      Earnings (loss) earnings per share:






      Continuing operations

      $

      0.02



      $

      (0.02)


      Discontinued operations

      0.00



      0.00


      Basic and diluted earnings (loss) per share

      $

      0.02



      $

      (0.02)


      Non-GAAP Financial Measures

      We use the following non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: EBITDA, Adjusted EBITDA, FFO and Adjusted FFO. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP.  EBITDA, Adjusted EBITDA, FFO and Adjusted FFO, as calculated by us, may not be comparable to other companies that do not define such terms exactly as the Company.

      EBITDA and FFO

      EBITDA represents net income excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; and (3) depreciation and amortization. We believe EBITDA is useful to an investor in evaluating our operating performance because it helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization) from our operating results. In addition, covenants included in our indebtedness use EBITDA as a measure of financial compliance. We also use EBITDA as one measure in determining the value of hotel acquisitions and dispositions.

      The Company computes FFO in accordance with standards established by NAREIT, which defines FFO as net income determined in accordance with GAAP, excluding gains or losses from sales of properties and impairment losses, plus depreciation and amortization. The Company believes that the presentation of FFO provides useful information to investors regarding its operating performance because it is a measure of the Company's operations without regard to specified non-cash items, such as real estate depreciation and amortization and gain or loss on sale of assets.  The Company also uses FFO as one measure in assessing its results.

      Adjustments to EBITDA and FFO

      We adjust EBITDA and FFO when evaluating our performance because we believe that the exclusion of certain additional recurring and non-recurring items described below provides useful supplemental information to investors regarding our ongoing operating performance and that the presentation of Adjusted EBITDA and Adjusted FFO, when combined with GAAP net income, EBITDA and FFO, is beneficial to an investor's complete understanding of our operating performance.  We adjust EBITDA and FFO for the following items:

      • Non-Cash Ground Rent: We exclude the non-cash expense incurred from the straight line recognition of rent from our ground lease obligations and the non-cash amortization of our favorable lease assets.
      • Non-Cash Amortization of Favorable and Unfavorable Contracts: We exclude the non-cash amortization of the favorable management contract assets recorded in conjunction with our acquisitions of the Westin Washington D.C. City Center, Westin San Diego, and Hilton Burlington and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York. The amortization of the favorable and unfavorable contracts does not reflect the underlying operating performance of our hotels.
      • Cumulative Effect of a Change in Accounting Principle: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude the effect of these one-time adjustments because they do not reflect its actual performance for that period.
      • Gains or Losses from Early Extinguishment of Debt: We exclude the effect of gains or losses recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
      • Acquisition Costs: We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
      • Allerton Loan: We recognize interest income, which includes the amortization of the difference between the carrying basis of the old loan and face value of the new loan. Cash payments received during 2010 and 2011 that were included in Adjusted EBITDA and Adjusted FFO and reduced the carrying basis of the loan are now deducted from Adjusted EBITDA and Adjusted FFO on a straight-line basis over the anticipated five-year term of the new loan.
      • Other Non-Cash and /or Unusual Items: From time to time we incur costs or realize gains that we do not believe reflect the underlying performance of the Company. Such items include, but are not limited to, pre-opening costs, contract termination fees, severance costs, and gains from legal settlements or insurance proceeds.

      In addition, to derive Adjusted EBITDA we exclude gains or losses on dispositions and impairment losses because we believe that including them in EBITDA does not reflect the ongoing performance of our hotels. Additionally, the gains or losses on dispositions and impairment losses represent either accelerated depreciation or excess depreciation in previous periods, and depreciation is excluded from EBITDA.

      In addition, to derive Adjusted FFO we exclude any fair value adjustments to debt instruments.  Specifically, we exclude the impact of the non-cash amortization of the debt premium recorded in conjunction with the acquisition of the JW Marriott Denver at Cherry Creek and fair market value adjustments to the Company's interest rate cap agreement.

      The following tables are reconciliations of our U.S. GAAP net income to EBITDA and Adjusted EBITDA (in thousands):    


      Three Months Ended March 31,







      2014


      2013

      Net income (loss)

      $

      4,037


      $

      (4,126)

      Interest expense

      14,525


      13,583

      Income tax expense (benefit) (1)

      (6,848)


      (6,143)

      Real estate related depreciation and amortization (2)

      25,123


      26,834

      EBITDA

      36,837


      30,148

      Non-cash ground rent

      1,696


      1,693

      Non-cash amortization of favorable and unfavorable contract liabilities, net

      (353)


      (354)

      Gain on insurance proceeds

      (663)


      —

      Reversal of previously recognized Allerton income

      (291)


      (291)

      Acquisition costs

      36


      9

      Pre-opening costs

      14


      —

      Severance costs

      —


      3,065

      Adjusted EBITDA

      $

      37,276


      $

      34,270








      (1)     Includes $2 of income tax expense reported in discontinued operations for the three months ended March 31, 2013.
      (2)     Includes $0.6 million of depreciation expense reported in discontinued operations for the three months ended March 31, 2013. 


      Full Year 2014 Guidance


      Low End


      High End

      Net income

      $

      62,978


      $

      70,478

      Interest expense

      59,200


      59,100

      Income tax expense (benefit)

      400


      3,500

      Real estate related depreciation and amortization

      95,500


      95,000

      EBITDA

      218,078


      228,078

      Non-cash ground rent

      6,400


      6,400

      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)


      (1,400)

      Gain on insurance proceeds

      (663)


      (663)

      Reversal of previously recognized Allerton income

      (415)


      (415)

      Acquisition costs

      200


      200

      Pre-opening costs

      800


      800

      Adjusted EBITDA

      $

      223,000


      $

      233,000







      The following tables are reconciliations of our U.S. GAAP net income to FFO and Adjusted FFO (in thousands):


      Three Months Ended March 31,








      2014


      2013

      Net income (loss)

      $

      4,037


      $

      (4,126)

      Real estate related depreciation and amortization (1)

      25,123


      26,834

      FFO

      29,160


      22,708

      Non-cash ground rent

      1,696


      1,693

      Non-cash amortization of unfavorable contract liabilities, net

      (353)


      (354)

      Gain on insurance proceeds

      (663)


      —

      Acquisition costs

      36


      9

      Pre-opening costs

      14


      —

      Reversal of previously recognized Allerton income

      (291)


      (291)

      Severance costs

      —


      3,065

      Fair value adjustments to debt instruments

      (85)


      (65)

      Adjusted FFO

      $

      29,514


      $

      26,765

      Adjusted FFO per share

      $

      0.15


      $

      0.14







      (1)     Includes $0.6 million of depreciation expense reported in discontinued operations for the three months ended March 31, 2013. 


      Full Year 2014 Guidance


      Low End


      High End

      Net income

      $

      62,978


      $

      70,478

      Real estate related depreciation and amortization

      95,500


      95,000

      FFO

      158,478


      165,478

      Non-cash ground rent

      6,400


      6,400

      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)


      (1,400)

      Gain on insurance proceeds

      (663


      (663)

      Reversal of previously recognized Allerton income

      (415)


      (415)

      Acquisition costs

      200


      200

      Pre-opening costs

      800


      800

      Fair value adjustments to debt instruments

      (400)


      (400)

      Adjusted FFO

      $

      163,000


      $

      170,000

      Adjusted FFO per share

      $

      0.83


      $

      0.87







      Use and Limitations of Non-GAAP Financial Measures

      Our management and Board of Directors use EBITDA, Adjusted EBITDA, FFO and Adjusted FFO to evaluate the performance of our hotels and to facilitate comparisons between us and other lodging REITs, hotel owners who are not REITs and other capital intensive companies. The use of these non-GAAP financial measures has certain limitations. These non-GAAP financial measures as presented by us, may not be comparable to non-GAAP financial measures as calculated by other real estate companies. These measures do not reflect certain expenses or expenditures that we incurred and will incur, such as depreciation, interest and capital expenditures. We compensate for these limitations by separately considering the impact of these excluded items to the extent they are material to operating decisions or assessments of our operating performance. Our reconciliations to the most comparable GAAP financial measures, and our consolidated statements of operations and cash flows, include interest expense, capital expenditures, and other excluded items, all of which should be considered when evaluating our performance, as well as the usefulness of our non-GAAP financial measures.

      These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure.

      Certain Definitions

      In this release, when we discuss "Hotel Adjusted EBITDA," we exclude from Hotel EBITDA the non-cash expense incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease assets and other contracts, the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York. Hotel EBITDA represents hotel net income excluding: (1) interest expense; (2) income taxes; and (3) depreciation and amortization. Hotel Adjusted EBITDA margins are calculated as Hotel Adjusted EBITDA divided by total hotel revenues. Net debt is calculated as total debt outstanding less unrestricted cash.

      DIAMONDROCK HOSPITALITY COMPANY

      HOTEL OPERATING DATA

      Schedule of Property Level Results - Pro Forma (1)

      (in thousands)

      (unaudited)




      Three Months Ended March 31,



      2014



      2013



      % Change

      Revenues:










      Rooms


      $

      128,863



      $

      118,680



      8.6

      %

      Food and beverage


      47,594



      42,365



      12.3

      %

      Other


      11,657



      11,339



      2.8

      %

      Total revenues


      188,114



      172,384



      9.1

      %











      Operating Expenses:










      Rooms departmental expenses


      $

      37,560



      $

      34,498



      8.9

      %

      Food and beverage departmental expenses


      33,546



      31,322



      7.1

      %

      Other direct departmental


      5,320



      5,228



      1.8

      %

      General and administrative


      15,841



      14,786



      7.1

      %

      Utilities


      7,171



      6,778



      5.8

      %

      Repairs and maintenance


      8,897



      8,572



      3.8

      %

      Sales and marketing


      13,305



      11,928



      11.5

      %

      Franchise fees


      3,308



      2,847



      16.2

      %

      Base management fees


      4,688



      4,181



      12.1

      %

      Incentive management fees


      565



      467



      21.0

      %

      Property taxes


      10,165



      9,572



      6.2

      %

      Ground rent


      3,718



      3,661



      1.6

      %

      Other fixed expenses


      2,812



      2,501



      12.4

      %

      Total hotel operating expenses


      $

      146,896



      $

      136,341



      7.7

      %


      Hotel EBITDA


      41,218



      36,043



      14.4

      %

      Non-cash ground rent


      1,589



      1,584



      0.3

      %

      Non-cash amortization of unfavorable contract liabilities


      (353)



      (354)



      (0.3)

      %

      Hotel Adjusted EBITDA


      $

      42,454



      $

      37,273



      13.9

      %

      (1)       Pro forma to exclude hotels sold in 2014 and 2013.

      Market Capitalization as of March 31, 2014

      (in thousands, except per share data)

      Enterprise Value








      Common equity capitalization (at March 31, 2014 closing price of  $11.75/share)


      $

      2,306,405


      Consolidated debt


      1,088,259


      Cash and cash equivalents


      (111,482)


      Total enterprise value


      $

      3,283,182


      Share Reconciliation








      Common shares outstanding


      195,679


      Unvested restricted stock held by management and employees


      534


      Share grants under deferred compensation plan held by directors


      77


      Combined shares outstanding


      196,290



      Debt Summary as of March 31, 2014

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding Principal


      Maturity

      Courtyard Manhattan / Midtown East


      8.810%


      Fixed


      $

      41,424


      October 2014

      Lexington Hotel New York


      LIBOR + 3.00


      Variable


      170,368


      March 2015

      Los Angeles Airport Marriott


      5.300%


      Fixed


      82,600


      July 2015

      Renaissance Worthington


      5.400%


      Fixed


      53,563


      July 2015

      JW Marriott Denver at Cherry Creek


      6.470%


      Fixed


      39,507


      July 2015

      Frenchman's Reef Marriott


      5.440%


      Fixed


      57,397


      August 2015

      Orlando Airport Marriott


      5.680%


      Fixed


      56,558


      January 2016

      Chicago Marriott Downtown


      5.975%


      Fixed


      207,580


      April 2016

      Courtyard Manhattan / Fifth Avenue


      6.480%


      Fixed


      49,429


      June 2016

      Salt Lake City Marriott Downtown


      4.250%


      Fixed


      62,525


      November 2020

      Hilton Minneapolis


      5.464%


      Fixed


      94,499


      May 2021

      Westin Washington D.C. City Center


      3.990%


      Fixed


      71,971


      January 2023

      The Lodge at Sonoma


      3.960%


      Fixed


      30,511


      April 2023

      Westin San Diego


      3.940%


      Fixed


      69,875


      April 2023

      Debt premium (1)






      452



      Total mortgage debt






      $

      1,088,259



      Senior unsecured credit facility


      LIBOR + 1.90


      Variable


      -


      January 2017

      Total debt




      $

      1,088,259



      (1)       Non-cash GAAP adjustment recorded upon the assumption of the mortgage loan secured by the JW Marriott Denver Cherry Creek in 2011.

      Operating Statistics – First Quarter



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      1Q 2014

      1Q 2013

      B/(W)


      1Q 2014

      1Q 2013

      B/(W)


      1Q 2014

      1Q 2013

      B/(W)


      1Q 2014

      1Q 2013

      B/(W)

      Atlanta Alpharetta Marriott


      $

      171.40


      $

      146.57


      16.9

      %


      67.1

      %

      73.0

      %

      (5.9)

      %


      $

      115.01


      $

      106.94


      7.5

      %


      35.13

      %

      35.25

      %

      -12 bps

      Bethesda Marriott Suites


      $

      165.22


      $

      177.66


      (7.0)

      %


      54.9

      %

      48.7

      %

      6.2

      %


      $

      90.66


      $

      86.58


      4.7

      %


      17.56

      %

      19.07

      %

      -151 bps

      Boston Westin


      $

      189.65


      $

      173.64


      9.2

      %


      65.0

      %

      63.6

      %

      1.4

      %


      $

      123.19


      $

      110.40


      11.6

      %


      12.49

      %

      6.35

      %

      614 bps

      Hilton Boston Downtown


      $

      179.94


      $

      168.98


      6.5

      %


      82.8

      %

      73.2

      %

      9.6

      %


      $

      148.96


      $

      123.61


      20.5

      %


      18.50

      %

      17.18

      %

      132 bps

      Hilton Burlington


      $

      118.80


      $

      122.20


      (2.8)

      %


      64.1

      %

      62.2

      %

      1.9

      %


      $

      76.21


      $

      76.01


      0.3

      %


      22.60

      %

      23.04

      %

      -44 bps

      Renaissance Charleston


      $

      181.31


      $

      183.37


      (1.1)

      %


      87.6

      %

      81.0

      %

      6.6

      %


      $

      158.78


      $

      148.55


      6.9

      %


      29.31

      %

      32.63

      %

      -332 bps

      Hilton Garden Inn Chelsea


      $

      174.12


      $

      179.34


      (2.9)

      %


      91.5

      %

      96.1

      %

      (4.6)

      %


      $

      159.26


      $

      172.38


      (7.6)

      %


      27.21

      %

      33.28

      %

      -607 bps

      Chicago Marriott


      $

      157.63


      $

      161.90


      (2.6)

      %


      57.9

      %

      62.7

      %

      (4.8)

      %


      $

      91.31


      $

      101.53


      (10.1)

      %


      1.46

      %

      8.74

      %

      -728 bps

      Chicago Conrad


      $

      163.84


      $

      165.03


      (0.7)

      %


      71.8

      %

      71.4

      %

      0.4

      %


      $

      117.67


      $

      117.80


      (0.1)

      %


      4.97

      %

      (0.17)

      %

      514 bps

      Courtyard Denver Downtown


      $

      173.63


      $

      152.88


      13.6

      %


      81.3

      %

      79.7

      %

      1.6

      %


      $

      141.23


      $

      121.80


      16.0

      %


      43.00

      %

      37.93

      %

      507 bps

      Courtyard Fifth Avenue


      $

      219.61


      $

      233.46


      (5.9)

      %


      84.8

      %

      64.4

      %

      20.4

      %


      $

      186.13


      $

      150.38


      23.8

      %


      4.42

      %

      (2.60)

      %

      702 bps

      Courtyard Midtown East


      $

      221.21


      $

      223.41


      (1.0)

      %


      86.5

      %

      74.2

      %

      12.3

      %


      $

      191.30


      $

      165.72


      15.4

      %


      18.22

      %

      10.81

      %

      741 bps

      Frenchman's Reef


      $

      327.97


      $

      310.60


      5.6

      %


      91.3

      %

      90.5

      %

      0.8

      %


      $

      299.47


      $

      280.98


      6.6

      %


      35.23

      %

      32.38

      %

      285 bps

      JW Marriott Denver Cherry Creek


      $

      235.98


      $

      226.41


      4.2

      %


      79.2

      %

      75.8

      %

      3.4

      %


      $

      186.97


      $

      171.59


      9.0

      %


      29.29

      %

      25.46

      %

      383 bps

      Lexington Hotel New York


      $

      186.43


      $

      162.94


      14.4

      %


      80.8

      %

      58.7

      %

      22.1

      %


      $

      150.69


      $

      95.66


      57.5

      %


      5.68

      %

      (12.91)

      %

      1859 bps

      Los Angeles Airport Marriott


      $

      124.63


      $

      114.01


      9.3

      %


      93.2

      %

      82.0

      %

      11.2

      %


      $

      116.14


      $

      93.50


      24.2

      %


      22.64

      %

      17.86

      %

      478 bps

      Hilton Minneapolis


      $

      114.31


      $

      116.42


      (1.8)

      %


      56.8

      %

      61.6

      %

      (4.8)

      %


      $

      64.91


      $

      71.77


      (9.6)

      %


      3.96

      %

      13.23

      %

      -927 bps

      Oak Brook Hills Resort


      $

      105.44


      $

      111.49


      (5.4)

      %


      23.8

      %

      43.9

      %

      (20.1)

      %


      $

      25.13


      $

      48.96


      (48.7)

      %


      (71.17)

      %

      (13.88)

      %

      -5729 bps

      Orlando Airport Marriott


      $

      120.93


      $

      110.48


      9.5

      %


      90.9

      %

      86.9

      %

      4.0

      %


      $

      109.91


      $

      95.96


      14.5

      %


      35.93

      %

      29.19

      %

      674 bps

      Hotel Rex


      $

      183.18


      $

      172.09


      6.4

      %


      78.3

      %

      77.1

      %

      1.2

      %


      $

      143.39


      $

      132.61


      8.1

      %


      23.33

      %

      25.11

      %

      -178 bps

      Salt Lake City Marriott


      $

      146.86


      $

      147.41


      (0.4)

      %


      67.2

      %

      67.5

      %

      (0.3)

      %


      $

      98.70


      $

      99.57


      (0.9)

      %


      30.67

      %

      35.30

      %

      -463 bps

      The Lodge at Sonoma


      $

      208.74


      $

      196.72


      6.1

      %


      58.8

      %

      63.1

      %

      (4.3)

      %


      $

      122.73


      $

      124.08


      (1.1)

      %


      6.94

      %

      8.63

      %

      -169 bps

      Vail Marriott


      $

      376.44


      $

      346.39


      8.7

      %


      86.7

      %

      89.3

      %

      (2.6)

      %


      $

      326.43


      $

      309.29


      5.5

      %


      49.10

      %

      50.06

      %

      -96 bps

      Westin San Diego


      $

      163.92


      $

      155.20


      5.6

      %


      82.0

      %

      84.6

      %

      (2.6)

      %


      $

      134.43


      $

      131.34


      2.4

      %


      30.53

      %

      31.92

      %

      -139 bps

      Westin Washington D.C. City Center


      $

      206.03


      $

      191.02


      7.9

      %


      54.3

      %

      70.1

      %

      (15.8)

      %


      $

      111.81


      $

      133.95


      (16.5)

      %


      17.61

      %

      28.37

      %

      -1076 bps

      Renaissance Worthington


      $

      179.48


      $

      174.11


      3.1

      %


      72.0

      %

      64.7

      %

      7.3

      %


      $

      129.28


      $

      112.71


      14.7

      %


      35.92

      %

      31.34

      %

      458 bps

      Total


      $

      179.95


      $

      171.62


      4.9

      %


      72.2

      %

      70.3

      %

      1.9

      %


      $

      129.89


      $

      120.73


      7.6

      %


      21.60

      %

      20.92

      %

      68 bps

      Pro Forma Total (1)


      $

      180.81


      $

      172.95


      4.5

      %


      73.9

      %

      71.3

      %

      2.6

      %


      $

      133.66


      $

      123.32


      8.4

      %


      22.57

      %

      21.62

      %

      95 bps

      (1)  Excludes the Oak Brook Hills Resort sold in April 2014.

      Hotel Adjusted EBITDA Reconciliation



      First Quarter 2014








      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      4,583



      $

      1,207


      $

      403


      $

      —


      $

      —


      $

      1,610


      Bethesda Marriott Suites


      $

      3,150



      $

      (1,360)


      $

      363


      $

      —


      $

      1,550


      $

      553


      Boston Westin


      $

      16,383



      $

      (151)


      $

      2,195


      $

      —


      $

      2


      $

      2,046


      Hilton Boston Downtown


      $

      5,458



      $

      (143)


      $

      1,111


      $

      —


      $

      42


      $

      1,010


      Hilton Burlington


      $

      2,412



      $

      71


      $

      451


      $

      —


      $

      23


      $

      545


      Renaissance Charleston


      $

      2,961



      $

      502


      $

      398


      $

      —


      $

      (32)


      $

      868


      Hilton Garden Inn Chelsea


      $

      2,536



      $

      199


      $

      491


      $

      —


      $

      —


      $

      690


      Chicago Marriott


      $

      16,457



      $

      (5,650)


      $

      3,115


      $

      3,172


      $

      (397)


      $

      240


      Chicago Conrad


      $

      4,563



      $

      (723)


      $

      950


      $

      —


      $

      —


      $

      227


      Courtyard Denver Downtown


      $

      2,407



      $

      765


      $

      270


      $

      —


      $

      —


      $

      1,035


      Courtyard Fifth Avenue


      $

      3,119



      $

      (1,176)


      $

      430


      $

      832


      $

      52


      $

      138


      Courtyard Midtown East


      $

      5,669



      $

      (631)


      $

      690


      $

      974


      $

      —


      $

      1,033


      Frenchman's Reef


      $

      22,348



      $

      5,554


      $

      1,514


      $

      805


      $

      —


      $

      7,873


      JW Marriott Denver Cherry Creek


      $

      5,217



      $

      437


      $

      514


      $

      577


      $

      —


      $

      1,528


      Lexington Hotel New York


      $

      10,663



      $

      (4,414)


      $

      3,261


      $

      1,728


      $

      31


      $

      606


      Los Angeles Airport Marriott


      $

      16,840



      $

      1,726


      $

      976


      $

      1,111


      $

      —


      $

      3,813


      Minneapolis Hilton


      $

      8,641



      $

      (3,085)


      $

      2,241


      $

      1,315


      $

      (129)


      $

      342


      Oak Brook Hills Resort


      $

      1,970



      $

      (1,893)


      $

      383


      $

      —


      $

      108


      $

      (1,402)


      Orlando Airport Marriott


      $

      6,960



      $

      1,066


      $

      627


      $

      808


      $

      —


      $

      2,501


      Hotel Rex


      $

      1,423



      $

      111


      $

      221


      $

      —


      $

      —


      $

      332


      Salt Lake City Marriott


      $

      6,994



      $

      699


      $

      760


      $

      686


      $

      —


      $

      2,145


      The Lodge at Sonoma


      $

      3,804



      $

      (427)


      $

      383


      $

      308


      $

      —


      $

      264


      Vail Marriott


      $

      13,487



      $

      6,095


      $

      527


      $

      —


      $

      —


      $

      6,622


      Westin San Diego


      $

      7,272



      $

      389


      $

      1,088


      $

      697


      $

      46


      $

      2,220


      Westin Washington D.C. City Center


      $

      5,257



      $

      (994)


      $

      1,115


      $

      758


      $

      47


      $

      926


      Renaissance Worthington


      $

      9,510



      $

      2,035


      $

      645


      $

      734


      $

      2


      $

      3,416


      Total


      $

      190,084



      $

      209


      $

      25,122


      $

      14,505


      $

      1,345


      $

      41,052


      Pro Forma Total (2)


      $

      188,114



      $

      2,102


      $

      24,739


      $

      14,505


      $

      1,237


      $

      42,454


      (1)       The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets, and the non-cash amortization of our unfavorable contract liabilities.
      (2)       Excludes the Oak Brook Hills Resort sold in April 2014.

      Pro Forma Hotel Adjusted EBITDA Reconciliation



      First Quarter 2013








      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      4,530



      $

      1,191


      $

      406


      $

      —


      $

      —


      $

      1,597


      Bethesda Marriott Suites


      $

      3,046



      $

      (1,483)


      $

      507


      $

      —


      $

      1,557


      $

      581


      Boston Westin


      $

      13,886



      $

      (1,239)


      $

      2,119


      $

      —


      $

      2


      $

      882


      Hilton Boston Downtown


      $

      4,564



      $

      (690)


      $

      1,432


      $

      —


      $

      42


      $

      784


      Hilton Burlington


      $

      2,309



      $

      (332)


      $

      841


      $

      —


      $

      23


      $

      532


      Renaissance Charleston


      $

      2,764



      $

      546


      $

      388


      $

      —


      $

      (32)


      $

      902


      Hilton Garden Inn Chelsea


      $

      2,734



      $

      436


      $

      474


      $

      —


      $

      —


      $

      910


      Chicago Marriott


      $

      17,422



      $

      (4,504)


      $

      3,239


      $

      3,185


      $

      (397)


      $

      1,523


      Chicago Conrad


      $

      4,166



      $

      (919)


      $

      912


      $

      —


      $

      —


      $

      (7)


      Courtyard Denver Downtown


      $

      2,112



      $

      541


      $

      260


      $

      —


      $

      —


      $

      801


      Courtyard Fifth Avenue


      $

      2,535



      $

      (1,279)


      $

      314


      $

      842


      $

      57


      $

      (66)


      Courtyard Midtown East


      $

      4,764



      $

      (1,035)


      $

      577


      $

      973


      $

      —


      $

      515


      Frenchman's Reef


      $

      20,471



      $

      4,209


      $

      1,600


      $

      819


      $

      —


      $

      6,628


      JW Marriott Denver Cherry Creek


      $

      4,843



      $

      159


      $

      479


      $

      595


      $

      —


      $

      1,233


      Lexington Hotel New York


      $

      6,676



      $

      (5,737)


      $

      3,162


      $

      1,680


      $

      33


      $

      (862)


      Los Angeles Airport Marriott


      $

      14,140



      $

      68


      $

      1,348


      $

      1,110


      $

      —


      $

      2,526


      Minneapolis Hilton


      $

      9,498



      $

      (1,871)


      $

      1,936


      $

      1,342


      $

      (150)


      $

      1,257


      Oak Brook Hills Resort


      $

      3,479



      $

      (854)


      $

      262


      $

      —


      $

      109


      $

      (483)


      Orlando Airport Marriott


      $

      6,269



      $

      286


      $

      725


      $

      819


      $

      —


      $

      1,830


      Hotel Rex


      $

      1,334



      $

      103


      $

      232


      $

      —


      $

      —


      $

      335


      Salt Lake City Marriott


      $

      6,708



      $

      1,236


      $

      736


      $

      396


      $

      —


      $

      2,368


      The Lodge at Sonoma


      $

      3,836



      $

      (71)


      $

      364


      $

      38


      $

      —


      $

      331


      Vail Marriott


      $

      12,278



      $

      5,550


      $

      596


      $

      —


      $

      —


      $

      6,146


      Westin San Diego


      $

      7,315



      $

      1,213


      $

      1,053


      $

      23


      $

      46


      $

      2,335


      Westin Washington D.C. City Center


      $

      6,144



      $

      (669)


      $

      1,587


      $

      778


      $

      47


      $

      1,743


      Renaissance Worthington


      $

      8,040



      $

      1,068


      $

      704


      $

      746


      $

      2


      $

      2,520


      Total


      $

      175,863



      $

      (4,077)


      $

      26,253


      $

      13,346


      $

      1,339


      $

      36,790


      Pro Forma Total (2)


      $

      172,384



      $

      (3,223)


      $

      25,991


      $

      13,346


      $

      1,230


      $

      37,273


      (1)       The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.
      (2)       Excludes the Oak Brook Hills Resort sold in April 2014.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DiamondRock Hospitality Company (the "Company") announced today its acquisition of the fee simple interest in The Bellmoor Inn & Spa (the "Hotel" or...

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DiamondRock Hospitality Company (the "Company") will report financial results for the third quarter 2026 after the market closes on Tuesday, November ...

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Real Estate

      Real Estate

      Hotels and Resorts

      Hotels and Resorts

      Travel

      Travel

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.