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 2015 Results And Raises Full Year Guidance


      News provided by

      DiamondRock Hospitality Company

      May 08, 2015, 08:30 ET

      Share this article

      Share this article


      BETHESDA, Md., May 8, 2015 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 28 premium hotels in the United States, today announced results of operations for the first quarter ended March 31, 2015.

      First Quarter 2015 Highlights

      • Pro Forma RevPAR: Pro Forma RevPAR was $150.78, an increase of 7.9% from the comparable period of 2014.
      • Pro Forma Hotel Adjusted EBITDA Margin: Pro Forma Hotel Adjusted EBITDA margin was 25.41%, an increase of 140 basis points from 2014.
      • Pro Forma Hotel Adjusted EBITDA: Pro Forma Hotel Adjusted EBITDA was $52.3 million, an increase of 13.6% from 2014.
      • Adjusted EBITDA: Adjusted EBITDA was $48.5 million, an increase of 30.0% from 2014.
      • Adjusted FFO: Adjusted FFO was $37.7 million and Adjusted FFO per diluted share was $0.19.
      • Shorebreak Hotel: The Company acquired the Shorebreak Hotel, a 157-room boutique hotel in Huntington Beach, California, for $58.5 million in February 2015.
      • Dividends: The Company declared a dividend of $0.125 per share during the first quarter, which was paid on April 10, 2015.

      Recent Developments

      • Hotel Refinancing: The Company refinanced the Renaissance Worthington in April 2015 with a new 10-year $85 million mortgage bearing interest at a fixed rate of 3.66%.
      • Hotel Rebranding: The Company today announced that it plans to rebrand the hotel currently named the Conrad Chicago to join Starwood's Luxury Collection. The hotel will be managed by a third party pursuant to a franchise agreement.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "Our portfolio performed well overall during the first quarter, especially our most recent acquisitions, which are all ahead of our underwriting.  Eleven of our hotels generated double-digit RevPAR growth during the quarter and our focused asset management initiatives drove meaningful margin expansion. Additionally, we expect to be able to utilize the current favorable interest rate environment to refinance a number of our hotels over the next year to significantly reduce our annual interest expense."

      Operating Results     

      Discussions of "Pro Forma" assumes the Company owned each of its 28 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central, since the hotel opened for business on September 1, 2014.  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."

      For the quarter ended March 31, 2015, the Company reported the following:


      First Quarter



      2015


      2014

      Change

      Pro Forma ADR

      $199.45



      $191.28


      4.3

      %

      Pro Forma Occupancy

      75.6

      %


      73.1

      %

      2.5 percentage points

      Pro Forma RevPAR

      $150.78



      $139.75


      7.9

      %

      Pro Forma Hotel Adjusted EBITDA Margin

      25.41

      %


      24.01

      %

      140 basis points

      Adjusted EBITDA

      $48.5 million


      $37.3 million

      $11.2 million

      Adjusted FFO

      $37.7 million


      $29.5 million

      $8.2 million

      Adjusted FFO per diluted share

      $0.19



      $0.15


      $0.04


      Shorebreak Hotel Acquisition

      The Company acquired the 157-room Shorebreak Hotel, a lifestyle hotel located beachfront in Southern California for $58.5 million on February 6, 2015. The purchase price now represents a 12.4 multiple on projected 2015 Hotel Adjusted EBITDA, which is ahead of our underwriting. In conjunction with the acquisition, the Company engaged Kimpton Hotel and Restaurant Group to operate the hotel.

      ATM Equity Offering Program

      The Company sold 524,606 shares of its common stock under its at-the-market ("ATM") equity offering program at an average price of $15.18 for net proceeds of $7.8 million during the first week of 2015. The Company has not sold any additional shares under the ATM program since the first week of 2015.

      Hotel Financing Activity

      The Company entered into a new $85 million mortgage loan secured by the Renaissance Worthington in April 2015.  The new loan has a term of 10 years and bears interest at a fixed rate of 3.66%.  The new loan is interest-only for the first two years after which principal will amortize over 30 years.  The hotel was previously encumbered by a $52.6 million mortgage loan bearing interest at 5.4%

      During the first quarter, the Company notified the lender that it intends to prepay the mortgage loan secured by the Frenchman's Reef & Morning Star Marriott Beach Resort in May 2015. The loan bears interest at a fixed rate of 5.44% and had an outstanding principal balance of $56.3 million as of March 31, 2015. The Company expects to prepay the loan with excess proceeds from the Renaissance Worthington refinancing and corporate cash on hand.

      The Company currently expects to refinance the mortgage loan secured by the JW Marriott Denver at Cherry Creek during the second quarter, which represents the Company's 2015 final loan maturity. The existing loan, which was assumed when the Company acquired the hotel in 2011, bears interest at a fixed rate of 6.47% and had an outstanding principal balance of $38.4 million as of March 31, 2015.

      The Company expects to have 16 of its 28 hotels unencumbered by debt by the end of the second quarter of 2015.

      Hotel Rebranding

      The Company plans to rebrand the hotel currently known as the Conrad Chicago to join Starwood's Luxury Collection during the third quarter of 2015.  The Company has engaged a respected third-party manager to manage the hotel upon conversion to the Luxury Collection.

      Capital Expenditures

      The Company currently expects to spend approximately $85 million on capital improvements at its hotels in 2015.  Significant projects include the following:

      • Hilton Boston Downtown: The Company renovated approximately 90 rooms at the hotel, creating an incremental 41 guest rooms, as a return on investment project. The project is substantially complete and, as expected, negatively impacted the Company's Pro Forma RevPAR growth during the first quarter by approximately 50 basis points.
      • Chicago Marriott Downtown: The Company is planning to complete a multi-year guest room renovation at the hotel. Marriott is contributing to the cost of the renovation through an amendment to the hotel's management agreement to reduce management fees for the remaining term of the management agreement. The amendment is expected to reduce management fees by approximately $1.8 million in 2015. The first phase of the guest room renovation, which consisted of 200 rooms, including all 25 suites, was successfully completed during the first quarter of 2015. The Company also added Marriott's new prototype F&B grab-and-go outlet in the hotel's lobby. The second phase of the guest room renovation will be completed during the seasonally slow winter months over the next three years and is not expected to result in material disruption.
      • The Lodge at Sonoma: The Company expects to renovate the guest rooms at the hotel during the seasonally slow winter months of late 2015 and early 2016.
      • Luxury Collection Hotel Chicago: The Company expects to renovate and reposition the hotel currently known as the Conrad Chicago during the next two seasonally slow winter seasons in connection with the rebranding. The Company is currently finalizing the cost and timing of this project.

      The Company spent approximately $20.0 million on capital improvements during the quarter ended March 31, 2015, primarily related to the addition of 41 rooms at the Hilton Boston Downtown and the first phase of guest room renovation at the Chicago Marriott Downtown.

      Balance Sheet

      As of March 31, 2015, the Company had $87.2 million of unrestricted cash on hand and approximately $1.0 billion of total debt, which consisted solely of property-specific mortgage debt and no outstanding borrowings on the Company's $200 million senior unsecured credit facility.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.125 per share to stockholders of record as of March 31, 2015.  The dividend was paid on April 10, 2015 and represents a 22% increase over the prior quarterly dividend.

      Outlook and Guidance

      The Company has provided annual guidance for 2015, 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.  Pro Forma RevPAR and Pro Forma Hotel Adjusted EBITDA margin growth assume that all of the Company's 28 hotels were owned since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central until September 1, 2015, since the hotel opened on September 1, 2014.

      The Company is increasing its full year 2015 guidance to reflect first quarter performance. The Company now expects its full year 2015 results to be as follows:


      Previous Guidance

      Current Guidance


      Metric

      Low End

      High End

      Low End

      High End



      Pro Forma RevPAR Growth

      6 percent

      7 percent

      6 percent

      7 percent


      Adjusted EBITDA

      $262 million

      $272 million

      $264 million

      $274 million


      Adjusted FFO

      $201 million

      $207 million

      $201 million

      $206 million


      Adjusted FFO per share

      (based on 201 million shares)

      $1.00 per share

      $1.03 per share

      $1.00 per share

      $1.02 per share


      The midpoint of the guidance range above implies Pro Forma Hotel Adjusted EBITDA margin growth in the range of 100 to 150 basis points. In addition, the Company expects the following:

      • Corporate expenses of $23.5 million to $24.0 million, which is in line with previous guidance;
      • Income tax expense of $10.4 million to $15.6 million, which has increased from previous guidance as a result of hotel outperformance;
      • Interest expense of $52.3 million to $52.5 million, which assumes the completion of the refinancing of the Company's 2015 debt maturities; and
      • Depreciation expense of $97 million to $98 million

      The following table is presented to provide investors with selected quarterly Pro Forma operating information for 2014.  The operating information assumes that all of the Company's 28 hotels containing 10,709 rooms were owned since January 1, 2014, with the exception of the Hilton Garden Inn Times Square Central, which opened for business on September 1, 2014.


      Quarter 1, 2014

      Quarter 2, 2014

      Quarter 3, 2014

      Quarter 4, 2014

      Full Year 2014

      ADR

      $

      191.28


      $

      209.00


      $

      207.39


      $

      214.89


      $

      206.01


      Occupancy

      73.1

      %

      83.1

      %

      83.6

      %

      75.7

      %

      78.9

      %

      RevPAR

      $

      139.75


      $

      173.75


      $

      173.35


      $

      162.59


      $

      162.48


      Revenues (in thousands)

      $

      191,616


      $

      229,385


      $

      224,300


      $

      220,130


      $

      865,431


      Hotel Adjusted EBITDA (in thousands)

      $

      46,011


      $

      75,368


      $

      69,935


      $

      66,005


      $

      257,319


              % of full Year

      17.9

      %

      29.3

      %

      27.2

      %

      25.6

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      24.01

      %

      32.86

      %

      31.18

      %

      29.98

      %

      29.73

      %

      Available Rooms

      936,270


      946,673


      965,536


      983,020


      3,831,499


      Earnings Call

      The Company will host a conference call to discuss its first quarter results on Friday, May 8, 2015, at 10:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 866-953-6858 (for domestic callers) or 617-399-3482 (for international callers).  The participant passcode is 23025941. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.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 28 premium quality hotels with over 10,700 rooms. The Company has strategically positioned its hotels to be operated both under leading global brands such as Hilton, Marriott, and Westin and boutique hotels in the lifestyle segment. 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; 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)

      (unaudited)



      March 31, 2015


      December 31, 2014

      ASSETS




      Property and equipment, net

      $

      2,816,015



      $

      2,764,393


      Deferred financing costs, net

      7,738



      8,023


      Restricted cash

      61,817



      74,730


      Due from hotel managers

      88,561



      79,827


      Favorable lease assets, net

      33,338



      34,274


      Prepaid and other assets (1)

      52,040



      52,739


      Cash and cash equivalents

      87,155



      144,365


      Total assets

      $

      3,146,664



      $

      3,158,351


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage debt

      $

      1,034,660



      $

      1,038,330


      Senior unsecured credit facility

      —



      —


      Total debt

      1,034,660



      1,038,330






      Deferred income related to key money, net

      21,294



      21,561


      Unfavorable contract liabilities, net

      76,101



      76,220


      Due to hotel managers

      62,636



      59,169


      Dividends declared and unpaid

      25,414



      20,922


      Accounts payable and accrued expenses (2)

      105,872



      113,162


      Total other liabilities

      291,317



      291,034


      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;
           200,711,085 and 199,964,041 shares issued and outstanding at March
           31, 2015 and December 31, 2014, respectively

      2,007



      2,000


      Additional paid-in capital

      2,052,091



      2,045,755


      Accumulated deficit

      (233,411)



      (218,768)


      Total stockholders' equity

      1,820,687



      1,828,987


      Total liabilities and stockholders' equity

      $

      3,146,664



      $

      3,158,351



      (1) Includes $40.5 million of deferred tax assets, $5.0 million of prepaid expenses and $6.5 million of other assets as of March 31, 2015.

      (2) Includes $66.1 million of deferred ground rent, $17.2 million of deferred tax liabilities, $10.3 million of accrued property taxes, $4.6 million of accrued capital expenditures and $7.7 million of other accrued liabilities as of March 31, 2015.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)

      (unaudited)



      Three Months Ended March 31,


      2015


      2014

      Revenues:




      Rooms

      $

      144,637



      $

      129,736


      Food and beverage

      52,333



      48,611


      Other

      11,918



      11,737


      Total revenues

      208,888



      190,084



      Operating Expenses:




      Rooms

      38,464



      38,105


      Food and beverage

      35,547



      34,500


      Management fees

      6,201



      5,293


      Other hotel expenses

      76,505



      72,476


      Depreciation and amortization

      24,337



      25,123


      Hotel acquisition costs

      232



      —


      Corporate expenses

      5,410



      5,188


      Gain on insurance proceeds

      —



      (663)


      Impairment of favorable lease asset

      786



      —


      Total operating expenses

      187,482



      180,022


      Operating income

      21,406



      10,062






      Interest income

      (90)



      (1,652)


      Interest expense

      13,219



      14,525


      Other income, net

      (38)



      —


      Total other expenses, net

      13,091



      12,873








      Income (loss) before income taxes

      8,315



      (2,811)


      Income tax benefit

      2,326



      6,848


      Net income

      $

      10,641



      $

      4,037






      Earnings per share:




      Basic and diluted earnings per share

      $

      0.05



      $

      0.02






      Weighted-average number of common shares outstanding:




      Basic

      200,645,518



      195,623,959


      Diluted

      201,122,233



      196,405,055


      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 favorable and unfavorable contract assets and liabilities recorded in conjunction with certain acquisitions. 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 our 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 exclude the gain from the prepayment of the loan in 2014.
      • 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, hotel pre-opening costs, hotel manager transition costs, contract termination fees, severance costs, gains or losses from legal settlements, bargain purchase gains, and 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 any fair market value adjustments to the Company's interest rate cap agreement.

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


      Three Months Ended March 31,


      2015


      2014

      Net income

      $

      10,641


      $

      4,037

      Interest expense

      13,219


      14,525

      Income tax benefit

      (2,326)


      (6,848)

      Real estate related depreciation and amortization

      24,337


      25,123

      EBITDA

      45,871


      36,837

      Non-cash ground rent

      1,507


      1,696

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

      (353)


      (353)

      Impairment of favorable lease asset

      786


      —

      Gain on insurance proceeds

      —


      (663)

      Reversal of previously recognized Allerton income

      —


      (291)

      Hotel acquisition costs

      232


      36

      Hotel manager transition and pre-opening costs (1)

      467


      14

      Adjusted EBITDA

      $

      48,510


      $

      37,276


      (1) Classified as other hotel expenses on the consolidated statements of operations.


      Full Year 2015 Guidance


      Low End


      High End

      Net income

      $

      96,714


      $

      102,714

      Interest expense

      52,500


      52,300

      Income tax expense

      10,400


      15,600

      Real estate related depreciation and amortization

      98,000


      97,000

      EBITDA

      257,614


      267,614

      Non-cash ground rent

      5,700


      5,700

      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)


      (1,400)

      Impairment of favorable lease asset

      786


      786

      Hotel acquisition costs

      300


      300

      Hotel manager transition and pre-opening costs

      1,000


      1,000

      Adjusted EBITDA

      $

      264,000


      $

      274,000

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


      Three Months Ended March 31,






      2015


      2014

      Net income

      $

      10,641


      $

      4,037

      Real estate related depreciation and amortization

      24,337


      25,123

      Impairment of favorable lease asset

      786


      —

      FFO

      35,764


      29,160

      Non-cash ground rent

      1,507


      1,696

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

      (353)


      (353)

      Gain on insurance proceeds

      —


      (663)

      Hotel acquisition costs

      232


      36

      Hotel manager transition and pre-opening costs (1)

      467


      14

      Reversal of previously recognized Allerton income

      —


      (291)

      Fair value adjustments to debt instruments

      80


      (85)

      Adjusted FFO

      $

      37,697


      $

      29,514

      Adjusted FFO per diluted share

      $

      0.19


      $

      0.15


      (1) Classified as other hotel expenses on the consolidated statements of operations.


      Full Year 2015 Guidance


      Low End


      High End

      Net income

      $

      96,714


      $

      102,714

      Real estate related depreciation and amortization

      98,000


      97,000

      Impairment of favorable lease asset

      786


      786

      FFO

      195,500


      200,500

      Non-cash ground rent

      5,700


      5,700

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

      (1,400)


      (1,400)

      Hotel acquisition costs

      300


      300

      Hotel manager transition and pre-opening costs

      1,000


      1,000

      Fair value adjustments to debt instruments

      (100)


      (100)

      Adjusted FFO

      $

      201,000


      $

      206,000

      Adjusted FFO per diluted share

      $

      1.00


      $

      1.02

      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, and the non-cash amortization of our unfavorable contract liabilities. 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)

      (unaudited and in thousands)



      Three Months Ended March 31,


      2015


      2014


      %
      Change







      ADR

      $

      199.45



      $

      191.28



      4.3

      %

      Occupancy

      75.6

      %


      73.1

      %


      2.5

      %

      RevPAR

      $

      150.78



      $

      139.75



      7.9

      %







      Revenues:






      Rooms

      $

      141,166



      $

      130,847



      7.9

      %

      Food and beverage

      52,658



      49,506



      6.4

      %

      Other

      11,890



      11,263



      5.6

      %

      Total revenues

      205,714



      191,616



      7.4

      %







      Operating Expenses:






      Rooms departmental expenses

      $

      37,580



      $

      36,421



      3.2

      %

      Food and beverage departmental expenses

      35,852



      34,295



      4.5

      %

      Other direct departmental

      4,436



      5,119



      (13.3)

      %

      General and administrative

      17,208



      15,917



      8.1

      %

      Utilities

      7,063



      7,209



      (2.0)

      %

      Repairs and maintenance

      8,978



      8,975



      —

      %

      Sales and marketing

      15,143



      13,485



      12.3

      %

      Franchise fees

      4,437



      3,308



      34.1

      %

      Base management fees

      5,011



      4,863



      3.0

      %

      Incentive management fees

      1,100



      565



      94.7

      %

      Property taxes

      10,937



      10,277



      6.4

      %

      Ground rent

      3,782



      3,742



      1.1

      %

      Other fixed expenses

      3,072



      2,665



      15.3

      %

      Hotel manager transition and pre-opening costs

      467



      14



      3,236

      %

      Total hotel operating expenses

      $

      155,066



      $

      146,855



      5.6

      %

      Hotel EBITDA

      50,648



      44,761



      13.2

      %

      Non-cash ground rent

      1,507



      1,589



      (5.2)

      %

      Non-cash amortization of unfavorable contract liabilities

      (353)



      (353)



      —

      %

      Hotel manager transition and pre-opening costs (2)

      467



      14



      3,236

      %

      Hotel Adjusted EBITDA

      $

      52,269



      $

      46,011



      13.6

      %


      (1) Pro forma assumes the Company owned each of its 28 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central, since the hotel opened for business on September 1, 2014.

      (2) Classified as other hotel expenses on the consolidated statements of operations.


      Market Capitalization as of March 31, 2015

      (in thousands)

      Enterprise Value






      Common equity capitalization (at March 31, 2015 closing price of $14.13/share)


      $

      2,844,161

      Consolidated debt


      1,034,660

      Cash and cash equivalents


      (87,155)

      Total enterprise value


      $

      3,791,666


      Share Reconciliation






      Common shares outstanding


      200,711

      Unvested restricted stock held by management and employees


      475

      Share grants under deferred compensation plan held by directors


      99

      Combined shares outstanding


      201,285

      Debt Summary as of March 31, 2015

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding
      Principal


      Maturity

      JW Marriott Denver at Cherry Creek


      6.47%


      Fixed


      $

      38,354


      July 2015

      Renaissance Worthington (1)


      5.40%


      Fixed


      52,605


      July 2015

      Frenchman's Reef & Morning Star Marriott Beach
      Resort


      5.44%


      Fixed


      56,306


      August 2015

      Orlando Airport Marriott


      5.68%


      Fixed


      55,693


      January 2016

      Chicago Marriott Downtown Magnificent Mile


      5.98%


      Fixed


      204,280


      April 2016

      Courtyard Manhattan / Fifth Avenue


      6.48%


      Fixed


      48,798


      June 2016

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      61,096


      November 2020

      Hilton Minneapolis


      5.46%


      Fixed


      92,337


      May 2021

      Westin Washington D.C. City Center


      3.99%


      Fixed


      70,168


      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      29,959


      April 2023

      Westin San Diego


      3.94%


      Fixed


      68,606


      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      86,000


      August 2024

      Total Weighted-Average Interest Fixed Rate Debt


      5.28%




      $

      864,202












      Lexington Hotel New York


      LIBOR + 2.25


      Variable


      170,368


      October 2017 (2)

      Debt premium (3)






      90



      Total mortgage debt






      $

      1,034,660



      Senior unsecured credit facility


      LIBOR + 1.90


      Variable


      —


      January 2017 (4)

      Total debt




      $

      1,034,660



      Total Weighted-Average Interest Rate


      4.82%








      (1) Prepaid in April 2015.

      (2) The loan may be extended for two additional one-year terms subject to the satisfaction of certain conditions and the payment of an extension fee.

      (3) Recorded upon the assumption of the mortgage loan secured by the JW Marriott Denver Cherry Creek.

      (4) The credit facility may be extended for an additional year upon the payment of applicable fees and the satisfaction of certain customary conditions.      


      Pro Forma Operating Statistics – First Quarter



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      1Q 2015

      1Q 2014

      B/(W)


      1Q 2015

      1Q 2014

      B/(W)


      1Q 2015

      1Q 2014

      B/(W)


      1Q 2015

      1Q 2014

      B/(W)

      Atlanta Alpharetta Marriott


      $

      174.77


      $

      171.40


      2.0

      %


      68.3

      %

      67.1

      %

      1.2

      %


      $

      119.30


      $

      115.01


      3.7

      %


      36.14

      %

      35.13

      %

      101 bps

      Bethesda Marriott Suites


      $

      169.81


      $

      165.22


      2.8

      %


      56.7

      %

      54.9

      %

      1.8

      %


      $

      96.20


      $

      90.66


      6.1

      %


      20.12

      %

      17.56

      %

      256 bps

      Boston Westin


      $

      204.26


      $

      189.65


      7.7

      %


      72.8

      %

      65.0

      %

      7.8

      %


      $

      148.73


      $

      123.19


      20.7

      %


      20.37

      %

      12.49

      %

      788 bps

      Hilton Boston Downtown


      $

      207.50


      $

      179.94


      15.3

      %


      68.7

      %

      82.8

      %

      (14.1)

      %


      $

      142.59


      $

      148.96


      (4.3)

      %


      14.49

      %

      18.50

      %

      -401 bps

      Hilton Burlington


      $

      130.09


      $

      118.80


      9.5

      %


      63.0

      %

      64.1

      %

      (1.1)

      %


      $

      81.99


      $

      76.21


      7.6

      %


      21.19

      %

      22.60

      %

      -141 bps

      Renaissance Charleston


      $

      195.94


      $

      181.31


      8.1

      %


      89.7

      %

      87.6

      %

      2.1

      %


      $

      175.71


      $

      158.78


      10.7

      %


      30.25

      %

      29.31

      %

      94 bps

      Hilton Garden Inn Chelsea


      $

      161.81


      $

      174.12


      (7.1)

      %


      87.7

      %

      91.5

      %

      (3.8)

      %


      $

      141.96


      $

      159.26


      (10.9)

      %


      9.84

      %

      27.21

      %

      -1737 bps

      Chicago Marriott


      $

      166.30


      $

      157.63


      5.5

      %


      57.2

      %

      57.9

      %

      (0.7)

      %


      $

      95.07


      $

      91.31


      4.1

      %


      (3.57)

      %

      1.46

      %

      -503 bps

      Chicago Conrad


      $

      172.24


      $

      163.84


      5.1

      %


      63.4

      %

      71.8

      %

      (8.4)

      %


      $

      109.14


      $

      117.67


      (7.2)

      %


      (3.99)

      %

      4.97

      %

      -896 bps

      Courtyard Denver Downtown


      $

      188.54


      $

      173.63


      8.6

      %


      75.1

      %

      81.3

      %

      (6.2)

      %


      $

      141.56


      $

      141.23


      0.2

      %


      42.73

      %

      43.00

      %

      -27 bps

      Courtyard Fifth Avenue


      $

      212.12


      $

      219.61


      (3.4)

      %


      83.8

      %

      84.8

      %

      (1.0)

      %


      $

      177.79


      $

      186.13


      (4.5)

      %


      0.37

      %

      4.42

      %

      -405 bps

      Courtyard Midtown East


      $

      209.10


      $

      221.21


      (5.5)

      %


      85.1

      %

      86.5

      %

      (1.4)

      %


      $

      178.01


      $

      191.30


      (6.9)

      %


      11.64

      %

      18.22

      %

      -658 bps

      Fort Lauderdale Westin


      $

      228.38


      $

      229.54


      (0.5)

      %


      96.8

      %

      91.2

      %

      5.6

      %


      $

      221.18


      $

      209.39


      5.6

      %


      41.45

      %

      34.87

      %

      658 bps

      Frenchman's Reef


      $

      332.10


      $

      327.97


      1.3

      %


      89.6

      %

      91.3

      %

      (1.7)

      %


      $

      297.45


      $

      299.47


      (0.7)

      %


      33.68

      %

      35.23

      %

      -155 bps

      JW Marriott Denver Cherry Creek


      $

      259.25


      $

      235.98


      9.9

      %


      74.2

      %

      79.2

      %

      (5.0)

      %


      $

      192.29


      $

      186.97


      2.8

      %


      27.34

      %

      29.29

      %

      -195 bps

      Inn at Key West


      $

      283.02


      $

      252.32


      12.2

      %


      94.3

      %

      95.4

      %

      (1.1)

      %


      $

      266.88


      $

      240.68


      10.9

      %


      62.73

      %

      62.98

      %

      -25 bps

      Lexington Hotel New York


      $

      179.33


      $

      186.43


      (3.8)

      %


      89.0

      %

      80.8

      %

      8.2

      %


      $

      159.68


      $

      150.69


      6.0

      %


      4.76

      %

      5.68

      %

      -92 bps

      Hilton Minneapolis


      $

      122.27


      $

      114.31


      7.0

      %


      66.5

      %

      56.8

      %

      9.7

      %


      $

      81.33


      $

      64.91


      25.3

      %


      6.93

      %

      3.96

      %

      297 bps

      Orlando Airport Marriott


      $

      140.54


      $

      120.93


      16.2

      %


      89.8

      %

      90.9

      %

      (1.1)

      %


      $

      126.23


      $

      109.91


      14.8

      %


      40.34

      %

      35.93

      %

      441 bps

      Hotel Rex


      $

      227.49


      $

      183.18


      24.2

      %


      78.1

      %

      78.3

      %

      (0.2)

      %


      $

      177.74


      $

      143.39


      24.0

      %


      29.64

      %

      23.33

      %

      631 bps

      Salt Lake City Marriott


      $

      159.39


      $

      146.86


      8.5

      %


      73.3

      %

      67.2

      %

      6.1

      %


      $

      116.76


      $

      98.70


      18.3

      %


      34.62

      %

      30.67

      %

      395 bps

      Shorebreak


      $

      205.58


      $

      185.57


      10.8

      %


      79.2

      %

      77.9

      %

      1.3

      %


      $

      162.72


      $

      144.48


      12.6

      %


      21.27

      %

      21.24

      %

      3 bps

      The Lodge at Sonoma


      $

      214.81


      $

      208.74


      2.9

      %


      74.7

      %

      58.8

      %

      15.9

      %


      $

      160.45


      $

      122.73


      30.7

      %


      14.63

      %

      6.94

      %

      769 bps

      Hilton Garden Inn Times Square Central


      $

      180.70


       N/A


      N/A



      94.1

      %

       N/A


      N/A



      $

      170.12


       N/A


      N/A



      34.84

      %

       N/A


      N/A

      Vail Marriott


      $

      391.28


      $

      376.44


      3.9

      %


      91.5

      %

      86.7

      %

      4.8

      %


      $

      357.99


      $

      326.43


      9.7

      %


      51.19

      %

      49.10

      %

      209 bps

      Westin San Diego


      $

      187.69


      $

      163.92


      14.5

      %


      81.2

      %

      82.0

      %

      (0.8)

      %


      $

      152.44


      $

      134.43


      13.4

      %


      35.42

      %

      30.53

      %

      489 bps

      Westin Washington D.C. City Center


      $

      206.96


      $

      206.03


      0.5

      %


      72.7

      %

      54.3

      %

      18.4

      %


      $

      150.50


      $

      111.81


      34.6

      %


      26.49

      %

      17.61

      %

      888 bps

      Renaissance Worthington


      $

      183.43


      $

      179.48


      2.2

      %


      74.7

      %

      72.0

      %

      2.7

      %


      $

      136.96


      $

      129.28


      5.9

      %


      38.46

      %

      35.92

      %

      254 bps

      Pro Forma Total (1)


      $

      199.45


      $

      191.28


      4.3

      %


      75.6

      %

      73.1

      %

      2.5

      %


      $

      150.78


      $

      139.75


      7.9

      %


      25.41

      %

      24.01

      %

      140 bps


      (1) Assumes we owned each of our 28 hotels (10,709 rooms) since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central (282 rooms), which opened for business on September 1, 2014.

      Pro Forma Hotel Adjusted EBITDA Reconciliation



      First Quarter 2015






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash
      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      4,864



      $

      1,365


      $

      393


      $

      —


      $

      —


      $

      1,758


      Bethesda Marriott Suites


      $

      3,325



      $

      (1,261)


      $

      389


      $

      —


      $

      1,541


      $

      669


      Boston Westin


      $

      20,093



      $

      1,846


      $

      2,245


      $

      —


      $

      2


      $

      4,093


      Hilton Boston Downtown


      $

      5,260



      $

      (365)


      $

      1,085


      $

      —


      $

      42


      $

      762


      Hilton Burlington


      $

      2,629



      $

      82


      $

      452


      $

      —


      $

      23


      $

      557


      Renaissance Charleston


      $

      3,150



      $

      593


      $

      392


      $

      —


      $

      (32)


      $

      953


      Hilton Garden Inn Chelsea


      $

      2,256



      $

      (140)


      $

      362


      $

      —


      $

      —


      $

      222


      Chicago Marriott


      $

      16,099



      $

      (4,877)


      $

      1,563


      $

      3,136


      $

      (397)


      $

      (575)


      Chicago Conrad


      $

      4,058



      $

      (1,031)


      $

      869


      $

      —


      $

      —


      $

      (162)


      Courtyard Denver Downtown


      $

      2,427



      $

      754


      $

      283


      $

      —


      $

      —


      $

      1,037


      Courtyard Fifth Avenue


      $

      2,994



      $

      (1,311)


      $

      448


      $

      822


      $

      52


      $

      11


      Courtyard Midtown East


      $

      5,302



      $

      (1,066)


      $

      685


      $

      998


      $

      —


      $

      617


      Fort Lauderdale Westin


      $

      15,154



      $

      5,155


      $

      1,127


      $

      —


      —


      $

      6,282


      Frenchman's Reef


      $

      21,070



      $

      4,736


      $

      1,570


      $

      790


      $

      —


      $

      7,096


      JW Marriott Denver Cherry Creek


      $

      5,637



      $

      454


      $

      529


      $

      558


      $

      —


      $

      1,541


      Inn at Key West


      $

      2,860



      $

      1,621


      $

      173


      $

      —


      $

      —


      $

      1,794


      Lexington Hotel New York


      $

      11,323



      $

      (4,190)


      $

      3,329


      $

      1,370


      $

      30


      $

      539


      Minneapolis Hilton


      $

      9,769



      $

      (2,753)


      $

      2,347


      $

      1,285


      $

      (202)


      $

      677


      Orlando Airport Marriott


      $

      8,683



      $

      2,146


      $

      561


      $

      796


      $

      —


      $

      3,503


      Hotel Rex


      $

      1,714



      $

      366


      $

      142


      $

      —


      $

      —


      $

      508


      Salt Lake City Marriott


      $

      7,435



      $

      1,165


      $

      737


      $

      672


      $

      —


      $

      2,574


      Shorebreak


      $

      3,254



      $

      459


      $

      233


      $

      —


      —


      $

      692


      The Lodge at Sonoma


      $

      5,453



      $

      119


      $

      376


      $

      303


      $

      —


      $

      798


      Hilton Garden Inn Times Square Central


      $

      4,432



      $

      767


      $

      777


      $

      —


      $

      —


      $

      1,544


      Vail Marriott


      $

      14,581



      $

      6,979


      $

      485


      $

      —


      $

      —


      $

      7,464


      Westin San Diego


      $

      9,049



      $

      1,460


      $

      1,015


      $

      684


      $

      46


      $

      3,205


      Westin Washington D.C. City Center


      $

      6,851



      $

      (162)


      $

      1,190


      $

      740


      $

      47


      $

      1,815


      Renaissance Worthington


      $

      10,424



      $

      2,706


      $

      580


      $

      721


      $

      2


      $

      4,009


      Pro Forma Total (2)


      $

      205,714



      $

      14,850


      $

      23,560


      $

      12,875


      $

      1,154


      $

      52,269



      (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) Assumes we owned each of our 28 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central, which opened for business on September 1, 2014.

      Pro Forma 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


      Fort Lauderdale Westin


      $

      14,695



      $

      4,029


      $

      1,095


      $

      —


      $

      —


      $

      5,124


      Frenchman's Reef


      $

      22,348



      $

      5,554


      $

      1,514


      $

      805


      $

      —


      $

      7,873


      JW Marriott Denver Cherry Creek


      $

      5,217



      $

      437


      $

      514


      $

      577


      $

      —


      $

      1,528


      Inn at Key West


      $

      2,507



      $

      1,417


      $

      162


      $

      —


      $

      —


      $

      1,579


      Lexington Hotel New York


      $

      10,663



      $

      (4,414)


      $

      3,261


      $

      1,728


      $

      31


      $

      606


      Minneapolis Hilton


      $

      8,641



      $

      (3,085)


      $

      2,241


      $

      1,315


      $

      (129)


      $

      342


      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


      Shorebreak


      $

      3,140



      $

      202


      $

      465


      $

      —


      —


      $

      667


      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


      Pro Forma Total (2)


      $

      191,616



      $

      6,024


      $

      25,485


      $

      13,394


      $

      1,237


      $

      46,011



      (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) Assumes we owned each of the above hotels since January 1, 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

      Hotels and Resorts

      Hotels and Resorts

      Real Estate

      Real Estate

      Commercial Real Estate

      Commercial Real Estate

      Banking & Financial Services

      Banking & Financial Services

      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.