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 Results

      Portfolio Turns Cash Flow Positive in March

      Completes Frenchman's Reef Transaction


      News provided by

      DiamondRock Hospitality Company

      May 06, 2021, 16:05 ET

      Share this article

      Share this article


      BETHESDA, Md., May 6, 2021 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 30 premium hotels in the United States, today announced results of operations for the quarter ended March 31, 2021.

      First Quarter 2021 Highlights:

      • Net Loss: Net loss was $171.6 million and loss per diluted share was $0.82.
      • Comparable Revenues: Comparable total revenues decreased 57.1% from the comparable period of 2020.
      • Comparable RevPAR: RevPAR decreased 54.4% from the comparable period of 2020.
      • Hotel Adjusted EBITDA: Hotel Adjusted EBITDA was ($2.6) million, a 65.8% improvement from the fourth quarter of 2020.
      • Adjusted EBITDA: Adjusted EBITDA was ($9.6) million, which represents a 35.6% increase from the fourth quarter of 2020.
      • Adjusted FFO: Adjusted FFO was ($24.9) million and Adjusted FFO per diluted share was ($0.12).
      • Debt Modification: In January 2021, the Company successfully secured additional amendments to the agreements for its $400 million revolving credit facility and its $400 million unsecured term loans to extend the waiver of financial covenants to December 2021 and extend the modification of certain financial covenants through March 2023.
      • Liquidity: The Company ended the first quarter with $436.9 million total liquidity comprised of $99.8 million of unrestricted corporate cash, $37.1 million of unrestricted cash at its hotels and $300.0 million of capacity on the Company's revolving credit facility. In March 2021, the Company had its first cash flow positive month since the COVID-19 pandemic began in March 2020.
      • Agreement to Sell The Lexington Hotel: The Company entered into an agreement to sell The Lexington Hotel New York for a contractual purchase price of $185.0 million. The sales price represents a 6.3% capitalization rate on the hotel's 2019 net operating income.

      Recent Developments:

      • Frenchman's Reef: On April 30, 2021 the Company sold Frenchman's Reef & Morning Star Marriott Beach Resort ("Frenchman's Reef").
      • Salt Lake City Marriott Downtown Ground Lease Extension: On April 1, 2021, the Company completed a transaction to extend the ground lease under the hotel to an 85-year term, which expires in 2106.

      "The performance in the first quarter exceeded internal expectations as lodging demand began returning to many of our hotels, particularly in the resort segment," said Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company. "As spring unfolds we continue to see lodging demand rebound as vaccinations become widely available in the United States.  In addition to our solid operational performance in the first quarter, we are pleased to announce both the transaction for the Frenchman's Reef Resort development in the U.S. Virgin Islands and the pending sale of The Lexington Hotel in New York City.  These two transactions will allow DiamondRock to accelerate our strategic goal of increasing the portfolio allocation to experiential, drive-to resorts and lifestyle hotels."

      Operating Results

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results exclude Frenchman's Reef for all periods presented.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.


      Quarter Ended March 31,


      Change From


      2021

      2020

      2019


      2020

      2019


      ($ amounts in millions, except hotel statistics and per share amounts)

      Comparable Operating Results (1)







      ADR

      $

      216.85


      $

      216.46


      $

      216.38



      0.2

      %

      0.2

      %

      Occupancy

      26.9

      %

      59.1

      %

      73.2

      %


      (32.2)

      %

      (46.3)

      %

      RevPAR

      $

      58.34


      $

      127.98


      $

      158.30



      (54.4)

      %

      (63.1)

      %

      Total RevPAR

      $

      84.41


      $

      194.59


      $

      234.43



      (56.6)

      %

      (64.0)

      %

      Revenues

      $

      72.9


      $

      170.0


      $

      202.4



      (57.1)

      %

      (64.0)

      %

      Hotel Adjusted EBITDA

      $

      (2.6)


      $

      17.8


      $

      47.1



      (114.6)

      %

      (105.5)

      %

      Hotel Adjusted EBITDA Margin

      (3.52)

      %

      10.48

      %

      23.28

      %


      (1,400) bps

      (2,680) bps

      Available Rooms

      864,090


      873,600


      863,264



      (9,510)


      826









      Actual Operating Results







      Revenues

      $

      72.9


      $

      170.0


      $

      202.4



      (57.1)

      %

      (64.0)

      %

      Net (loss) income

      $

      (171.6)


      $

      (34.7)


      $

      9.0



      (394.5)

      %

      (2006.7)

      %

      (Loss) income per diluted share

      $

      (0.82)


      $

      (0.17)


      $

      0.04



      (382.4)

      %

      (2150.0)

      %

      Adjusted EBITDA

      $

      (9.6)


      $

      11.9


      $

      49.2



      (180.7)

      %

      (119.5)

      %

      Adjusted FFO

      $

      (24.9)


      $

      8.4


      $

      41.9



      (396.4)

      %

      (159.4)

      %

      Adjusted FFO per diluted share

      $

      (0.12)


      $

      0.04


      $

      0.21



      (400.0)

      %

      (157.1)

      %



      (1)

         Comparable operating results does not adjust for hotels that have suspended operations.

      The following tables provide operating information for the Company's portfolio throughout the first quarter:




      January 2021


      February 2021


      March 2021


      First Quarter 2021

      Hotels Open and Operating the Entire Period



      Number of Hotels



      26



      26



      26



      26


      Occupancy



      26.6

      %


      36.5

      %


      44.5

      %


      35.8

      %

      ADR



      $192.17



      $215.29



      $232.94



      $216.93


      RevPAR



      $51.09



      $78.50



      $103.54



      $77.68


      Total RevPAR



      $76.59



      $115.31



      $144.89



      $112.16


      Resorts Open and Operating the Entire Period



      Number of Hotels



      12



      12



      12



      12


      Occupancy



      42.9

      %


      57.8

      %


      65.7

      %


      55.4

      %

      ADR



      $259.26



      $306.12



      $350.43



      $311.73


      RevPAR



      $111.19



      $176.80



      $230.27



      $172.62


      Total RevPAR



      $169.63



      $264.48



      $334.80



      $256.03


      Hotel Operations Update

      On January 3, 2021, the Company suspended operations at the Chicago Marriott Downtown Magnificent Mile due to lack of travel demand and new governmental restrictions put in place. The hotel was reopened on April 15, 2021.  Following the reopening of the Hilton Garden Inn New York/Times Square Central on May 3, 2021, the Company currently has 28 of its 30 hotels open, representing 90% of its total rooms.  The Company currently expects to reopen the Courtyard New York Manhattan/Fifth Avenue in June 2021, but expects the Lexington Hotel New York to remain closed until it is sold. The Company will continue to aggressively manage costs at all of its hotels and ensure appropriate cleanliness and safety protocols.  The Company is carefully monitoring demand trends and adjusted sales strategies and staffing to respond rapidly in a changing environment.

      Frenchman's Reef Transaction

      Frenchman's Reef sustained significant damage in 2017 from two hurricanes and the Company received approximately $240 million in proceeds under its insurance claim.  The rebuild of the resort, which was less than 50% completed, was suspended in mid-March 2020 in response to the COVID-19 pandemic.  In late 2020, the Company initiated a process to explore alternatives for completing the rebuild.  On April 30, 2021, the Company sold the wholly owned subsidiary that owns Frenchman's Reef to an affiliate of Fortress Investment Group.  The Company received $35.0 million in cash consideration, as well as a participation right in the future profits of the hotel once certain return metrics are achieved.

      Pending Sale of The Lexington Hotel

      In March 2021, the Company entered into an agreement to sell The Lexington Hotel New York for a contractual purchase price of $185.0 million.  The sale represents a 6.3% capitalization rate on the Hotel's 2019 net operating income.  The sale is expected to close before the end of the third quarter and the buyer has posted a $5.0 million non-refundable deposit.         

      Capital Expenditures

      The Company expects to spend approximately $55 million on necessary capital improvements and a select few transformational projects with attractive returns on investment in 2021. Significant projects include the following:

      • The Lodge at Sonoma: The Company is completing an upgrade renovation to reposition and rebrand the hotel to an Autograph Collection Hotel in the third quarter of 2021. The renovation includes a new restaurant by celebrity chef Michael Mina.
      • Vail Marriott Mountain Resort: The Company plans to complete the final phase of a multi-year renovation to rebrand the resort as a Luxury Collection Hotel in the fourth quarter of 2021.
      • JW Marriott Denver Cherry Creek: The Company plans to complete renovations in the second half of 2021 to rebrand the hotel as a Luxury Collection Hotel at the start of 2022.

      The Company invested approximately $9.5 million in capital improvements at its operating hotels during the three months ended March 31, 2021.  The Company spent approximately $2.5 million on the rebuild of Frenchman's Reef & Morning Star Marriott Beach Resort during the three months ended March 31, 2021 and has no further obligations to fund any additional amounts related to the rebuild following the transaction on April 30, 2021.

      Balance Sheet and Liquidity

      As of March 31, 2021, the Company's liquidity was $436.9 million and is comprised of $99.8 million of unrestricted corporate cash, $37.1 million of unrestricted cash at its hotels and $300.0 million of capacity on its senior unsecured credit facility.  As of March 31, 2021, the Company had $1.1 billion of total debt outstanding, which consisted of $593.9 million of property-specific, non-recourse mortgage debt, $400.0 million of unsecured term loans and $100.0 million outstanding on its $400.0 million senior unsecured credit facility.  The Company has no debt maturities until 2022.

      Dividends

      The Company declared a quarterly dividend of $0.515625 per share on its 8.250% Series A Cumulative Redeemable Preferred Stock to shareholders of record as of March 18, 2021.  This dividend was paid on March 31, 2021.  The Company has suspended its quarterly common stock cash dividends. The resumption in quarterly common dividends will be determined by the Company's Board of Directors.

      Earnings Call

      The Company will host a conference call to discuss its first quarter results on Friday, May 7, 2021, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 844-287-6622 (for domestic callers) or 530-379-4559 (for international callers).  The participant passcode is 3978794. 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 one week.

      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 currently owns 30 premium quality hotels with over 9,600 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families as well as unique 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: the adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies, travel, the hospitality industry, and the financial condition and results of operations of the Company and its hotels; 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 and its ability to obtain covenant waivers on its credit agreements for its senior unsecured credit facility and unsecured term loans; 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)



      March 31, 2021


      December 31, 2020

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      2,677,156



      $

      2,817,356


      Right-of-use assets

      96,376



      96,673


      Restricted cash

      24,120



      23,050


      Due from hotel managers

      72,172



      69,495


      Prepaid and other assets (1)

      24,400



      28,403


      Cash and cash equivalents

      99,827



      111,796


      Total assets

      $

      2,994,051



      $

      3,146,773


      LIABILITIES AND EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      591,544



      $

      595,149


      Unsecured term loans, net of unamortized debt issuance costs

      398,126



      398,550


      Senior unsecured credit facility

      100,000



      55,000


      Total debt

      1,089,670



      1,048,699






      Lease liabilities

      105,583



      104,973


      Deferred rent

      57,492



      56,344


      Due to hotel managers

      81,821



      95,548


      Unfavorable contract liabilities, net

      64,381



      64,796


      Accounts payable and accrued expenses (2)

      39,052



      46,542


      Deferred income related to key money, net

      10,847



      10,946


      Total liabilities

      1,448,846



      1,427,848


      Equity:




      Preferred stock, $0.01 par value; 10,000,000 shares authorized;




          8.250% Series A Cumulative Redeemable Preferred Stock (liquidation preference $25.00 per share), 4,760,000 and no shares issues and outstanding at March 31, 2021 and December 31, 2020, respectively

      48



      48


      Common stock, $0.01 par value; 400,000,000 shares authorized; 210,243,765 and 210,073,514  shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively

      2,103



      2,101


      Additional paid-in capital

      2,285,509



      2,285,491


      Accumulated deficit

      (749,832)



      (576,531)


      Total stockholders' equity

      1,537,828



      1,711,109


      Noncontrolling interests

      7,377



      7,816


      Total equity

      1,545,205



      1,718,925


      Total liabilities and equity

      $

      2,994,051



      $

      3,146,773




      (1)

      Includes $2.4 million of insurance receivables as of December 31, 2020, $10.3 million and $10.7 million of prepaid expenses and $14.1 million and $15.3 million of other assets as of March 31, 2021 and December 31, 2020, respectively.



      (2)

      Includes $2.6 million of deferred tax liabilities, $10.6 million and $15.2 million of accrued property taxes, $2.5 million and $3.9 million of accrued capital expenditures and $23.4 million and $24.8 million of other accrued liabilities as of March 31, 2021 and December 31, 2020, respectively.

      DIAMONDROCK HOSPITALITY COMPANY
      CONSOLIDATED STATEMENTS OF OPERATIONS
      (in thousands, except share and per share amounts)
      (unaudited)



      Three Months Ended March 31,


      2021


      2020

      Revenues:




      Rooms

      $

      50,412



      $

      111,801


      Food and beverage

      13,925



      43,905


      Other

      8,600



      14,289


      Total revenues

      72,937



      169,995


      Operating Expenses:




      Rooms

      13,828



      35,653


      Food and beverage

      11,561



      31,087


      Management fees

      1,119



      3,477


      Franchise fees

      2,447



      5,796


      Other hotel expenses

      48,935



      77,843


      Depreciation and amortization

      26,962



      30,100


      Impairment losses

      122,552



      —


      Corporate expenses

      7,159



      5,557


      Total operating expenses, net

      234,563



      189,513






      Interest and other (income) expense, net

      (156)



      399


      Interest expense

      8,484



      21,218


        Total other expenses, net

      8,328



      21,617


      Loss before income taxes

      (169,954)



      (41,135)


      Income tax (expense) benefit

      (1,613)



      6,443


      Net loss

      (171,567)



      (34,692)


      Less:  Net loss attributable to noncontrolling interests

      720



      133


      Net loss attributable to the Company

      (170,847)



      (34,559)


      Distributions to preferred stockholders

      (2,454)



      —


      Net loss attributable to common stockholders

      $

      (173,301)



      $

      (34,559)


      Loss per share:




      Net loss per share available to common stockholders - basic

      $

      (0.82)



      $

      (0.17)


      Net loss per share available to common stockholders - diluted

      $

      (0.82)



      $

      (0.17)






      Weighted-average number of common shares outstanding:




      Basic

      211,671,581



      201,207,835


      Diluted

      211,671,581



      201,207,835


      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, EBITDAre, Adjusted EBITDA, Hotel EBITDA, Hotel 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 U.S. GAAP.  EBITDA, EBITDAre, Adjusted EBITDA, Hotel EBITDA, Hotel 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.

      Use and Limitations of Non-GAAP Financial Measures

      Our management and Board of Directors use EBITDA, EBITDAre, Adjusted EBITDA, Hotel EBITDA, Hotel 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 U.S. 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 U.S. GAAP. They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by U.S. GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our U.S. GAAP results and the reconciliations to the corresponding U.S. 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.

      EBITDA, EBITDAre and FFO

      EBITDA represents net income (calculated in accordance with U.S. GAAP) excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; and (3) depreciation and amortization.  The Company computes EBITDAre in accordance with the National Association of Real Estate Investment Trusts ("Nareit") guidelines, as defined in its September 2017 white paper "Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate."  EBITDAre represents net income (calculated in accordance with U.S. GAAP) adjusted for: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; (3) depreciation and amortization; (4) gains or losses on the disposition of depreciated property including gains or losses on change of control; (5) impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in value of depreciated property in the affiliate; and (6) adjustments to reflect the entity's share of EBITDAre of unconsolidated affiliates.

      We believe EBITDA and EBITDAre are useful to an investor in evaluating our operating performance because they help 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, and in the case of EBITDAre, impairment and gains or losses on dispositions of depreciated property) from our operating results. In addition, covenants included in our debt agreements use EBITDA as a measure of financial compliance. We also use EBITDA and EBITDAre as measures in determining the value of hotel acquisitions and dispositions.

      The Company computes FFO in accordance with standards established by the Nareit, which defines FFO as net income determined in accordance with U.S. GAAP, excluding gains or losses from sales of properties and impairment losses, plus real estate related 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 related depreciation and amortization and gains or losses on the sale of assets.  The Company also uses FFO as one measure in assessing its operating results.

      Hotel EBITDA

      Hotel EBITDA represents net income excluding:  (1) interest expense, (2) income taxes, (3) depreciation and amortization, (4) corporate general and administrative expenses (shown as corporate expenses on the consolidated statements of operations), and (5) hotel acquisition costs. We believe that Hotel EBITDA provides our investors a useful financial measure to evaluate our hotel operating performance, excluding the impact of our capital structure (primarily interest), our asset base (primarily depreciation and amortization), and our corporate-level expenses (corporate expenses and hotel acquisition costs).  With respect to Hotel EBITDA, we believe that excluding the effect of corporate-level expenses provides a more complete understanding of the operating results over which individual hotels and third-party management companies have direct control.  We believe property-level results provide investors with supplemental information on the ongoing operational performance of our hotels and effectiveness of the third-party management companies operating our business on a property-level basis.

      Adjustments to EBITDAre, FFO and Hotel EBITDA

      We adjust EBITDAre, FFO and Hotel EBITDA when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance and that the presentation of Adjusted EBITDA, Adjusted FFO and Hotel Adjusted EBITDA when combined with U.S. GAAP net income, EBITDAre, FFO and Hotel EBITDA, is beneficial to an investor's complete understanding of our consolidated and property-level operating performance.  Hotel Adjusted EBITDA margins are calculated as Hotel Adjusted EBITDA divided by total hotel revenues.  We adjust EBITDAre, FFO and Hotel EBITDA for the following items:

      • Non-Cash Lease Expense and Other Amortization: We exclude the non-cash expense incurred from the straight line recognition of expense from our ground leases and other contractual obligations and the non-cash amortization of our favorable and unfavorable contracts, originally recorded in conjunction with certain hotel acquisitions. We exclude these non-cash items because they do not reflect the actual cash amounts due to the respective lessors and service providers in the current period and they are of lesser significance in evaluating our actual performance for that period.
      • Cumulative Effect of a Change in Accounting Principle: The Financial Accounting Standards Board promulgates new accounting standards that require or permit the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude the effect of these adjustments, which include the accounting impact from prior periods, because they do not reflect the Company's actual underlying performance for the current 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 these gains or losses result from transaction activity related to the Company's capital structure that we believe are not indicative of the ongoing operating performance of the Company or our hotels.
      • Hotel Acquisition Costs: We exclude hotel acquisition costs expensed during the period because we believe these transaction costs are not reflective of the ongoing performance of the Company or our hotels.
      • Severance Costs: We exclude corporate severance costs, or reversals thereof, incurred with the termination of corporate-level employees and severance costs incurred at our hotels related to lease terminations or structured severance programs because we believe these costs do not reflect the ongoing performance of the Company or our hotels.
      • Hotel Manager Transition Items: We exclude the transition items associated with a change in hotel manager because we believe these items do not reflect the ongoing performance of the Company or our hotels.
      • Other Items: From time to time we incur costs or realize gains that we consider outside the ordinary course of business and that we do not believe reflect the ongoing performance of the Company or our hotels. Such items may include, but are not limited to, the following: pre-opening costs incurred with newly developed hotels; lease preparation costs incurred to prepare vacant space for marketing; management or franchise contract termination fees; gains or losses from legal settlements; costs incurred related to natural disasters; and gains on property insurance claim settlements, other than income related to business interruption insurance.

      In addition, to derive Adjusted FFO we exclude any fair value adjustments to interest rate swaps.  We exclude these non-cash amounts because they do not reflect the underlying performance of the Company.

      Reconciliations of Non-GAAP Measures

      EBITDA, EBITDAre and Adjusted EBITDA

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


      Three Months Ended March 31,


      2021


      2020


      2019

      Net (loss) income

      $

      (171,567)



      $

      (34,692)



      $

      8,980


      Interest expense

      8,484



      21,218



      11,662


      Income tax expense (benefit)

      1,613



      (6,443)



      (3,849)


      Real estate related depreciation and amortization

      26,962



      30,100



      28,996


      EBITDA

      (134,508)



      10,183



      45,789


      Impairment losses

      122,552



      —



      —


      EBITDAre

      (11,956)



      10,183



      45,789


      Non-cash lease expense and other amortization

      1,672



      1,750



      1,715


      Professional fees and pre-opening costs related to Frenchman's Reef (1)

      575



      (297)



      1,367


      Hotel manager transition items

      128



      227



      297


      Severance costs (2)

      10



      —



      —


      Adjusted EBITDA

      $

      (9,571)



      $

      11,863



      $

      49,168




      (1)

      Represents pre-opening costs related to the re-opening of Frenchman's Reef & Morning Star Marriott Beach Resort, as well as legal and professional fees and other costs incurred at Frenchman's Reef & Morning Star Marriott Beach Resort as a result of Hurricane Irma that are not covered by insurance.

      (2)

      Three months ended March 31, 2021 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

      Hotel EBITDA and Hotel Adjusted EBITDA  

      The following table is a reconciliation of our GAAP net income to Hotel EBITDA and Hotel Adjusted EBITDA (in thousands):


      Three Months Ended March 31,


      2021


      2020


      2019

      Net (loss) income

      $

      (171,567)



      $

      (34,692)



      $

      8,980


      Interest expense

      8,484



      21,218



      11,662


      Income tax expense (benefit)

      1,613



      (6,443)



      (3,849)


      Real estate related depreciation and amortization

      26,962



      30,100



      28,996


      EBITDA

      (134,508)



      10,183



      45,789


      Corporate expenses

      7,159



      5,557



      7,064


      Interest and other (income) expense, net

      (156)



      399



      (303)


      Professional fees and pre-opening costs related to Frenchman's Reef (1)

      575



      (297)



      1,367


      Impairment losses

      122,552



      —



      —


      Hotel EBITDA

      (4,378)



      15,842



      53,917


      Non-cash lease expense and other amortization

      1,672



      1,750



      1,715


      Hotel manager transition items

      128



      227



      297


      Severance costs (2)

      10



      —



      —


      Hotel Adjusted EBITDA

      $

      (2,568)



      $

      17,819



      $

      55,929




      (1)

      Represents pre-opening costs related to the re-opening of Frenchman's Reef & Morning Star Marriott Beach Resort, as well as legal and professional fees and other costs incurred at Frenchman's Reef & Morning Star Marriott Beach Resort as a result of Hurricane Irma that are not covered by insurance.

      (2)

      Three months ended March 31, 2021 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

      FFO and Adjusted FFO

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


      Three Months Ended March 31,


      2021


      2020


      2019

      Net (loss) income

      $

      (171,567)



      $

      (34,692)



      $

      8,980


      Real estate related depreciation and amortization

      26,962



      30,100



      28,996


      Impairment losses

      122,552



      —



      —


      FFO

      (22,053)



      (4,592)



      37,976


      Distribution to preferred stockholders

      (2,454)



      —



      —


      FFO available to common stock and unit holders

      (24,507)



      (4,592)



      37,976


      Non-cash lease expense and other amortization

      1,672



      1,750



      1,715


      Professional fees and pre-opening costs related to Frenchman's Reef  (1)

      575



      (297)



      1,367


      Hotel manager transition items

      128



      227



      297


      Severance costs (2)

      10



      —



      —


      Fair value adjustments to interest rate swaps

      (2,731)



      11,312



      572


      Adjusted FFO available to common stock and unit holders

      $

      (24,853)



      $

      8,400



      $

      41,927


      Adjusted FFO available to common stock and unit holders, per diluted share

      $

      (0.12)



      $

      0.04



      $

      0.21




      (1)

      Represents pre-opening costs related to the re-opening of Frenchman's Reef & Morning Star Marriott Beach Resort, as well as legal and professional fees and other costs incurred at Frenchman's Reef & Morning Star Marriott Beach Resort as a result of Hurricane Irma that are not covered by insurance.

      (2)

      Three months ended March 31, 2021 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

      Reconciliation of Comparable Operating Results

      The following presents the revenues, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin together with comparable prior year results, which excludes the results for Frenchman's Reef & Morning Star Marriott Beach Resort (in thousands):         


      Three Months Ended March 31,


      2021


      2020


      2019

      Revenues

      $

      72,937



      $

      169,995



      $

      202,375


      Hotel revenues from Frenchman's Reef & Morning Star Marriott Beach Resort

      —



      —



      —


      Comparable Revenues

      $

      72,937



      $

      169,995



      $

      202,375








      Hotel Adjusted EBITDA

      $

      (2,568)



      $

      17,819



      $

      55,929


      Hotel Adjusted EBITDA from Frenchman's Reef & Morning Star Marriott Beach Resort

      —



      —



      (8,822)


      Comparable Hotel Adjusted EBITDA

      $

      (2,568)



      $

      17,819



      $

      47,107








      Hotel Adjusted EBITDA Margin

      (3.52)

      %


      10.48

      %


      27.64

      %

      Comparable Hotel Adjusted EBITDA Margin

      (3.52)

      %


      10.48

      %


      23.28

      %


      Market Capitalization as of March 31, 2021

      (in thousands)

      Enterprise Value






      Common equity capitalization (at March 31, 2021 closing price of $10.30/share)


      2,197,581


      Consolidated debt (face amount)


      1,093,906


      Cash and cash equivalents


      (99,827)


      Total enterprise value


      $

      3,191,660


      Share Reconciliation






      Common shares outstanding


      210,244


      Unvested restricted stock held by management and employees


      1,436


      Share grants under deferred compensation plan


      1,678


      Combined shares outstanding


      213,358







      Debt Summary as of March 31, 2021

      (dollars in thousands)

      Loan


      Interest Rate as of March 31, 2021


      Term


      Outstanding Principal


      Maturity

      Salt Lake City Marriott Downtown at City Creek


      LIBOR + 3.25 (1)


      Variable


      46,800



      January 2022 (2)

      Westin Washington D.C. City Center


      3.99%


      Fixed


      57,691



      January 2023

      The Lodge at Sonoma Renaissance Resort & Spa


      3.96%


      Fixed


      26,144



      April 2023

      Westin San Diego Downtown


      3.94%


      Fixed


      59,844



      April 2023

      Courtyard New York Manhattan / Midtown East


      4.40%


      Fixed


      79,117



      August 2024

      Worthington Renaissance Fort Worth Hotel


      3.66%


      Fixed


      78,770



      May 2025

      JW Marriott Denver Cherry Creek


      4.33%


      Fixed


      59,732



      July 2025

      Westin Boston Waterfront


      4.36%


      Fixed


      185,808



      November 2025

           Unamortized debt issuance costs






      (2,362)




      Total mortgage and other debt, net of unamortized debt issuance costs






      591,544













      Unsecured term loan


      LIBOR + 2.40% (3)


      Variable


      350,000



      July 2024

      Unsecured term loan


      LIBOR + 2.40% (4)


      Fixed


      50,000



      October 2023

           Unamortized debt issuance costs






      (1,874)




      Unsecured term loans, net of unamortized debt issuance costs




      398,126













      Senior unsecured credit facility


      LIBOR + 2.55% (5)


      Variable


      100,000



      July 2023 (6)










      Total debt, net of unamortized debt issuance costs






      $

      1,089,670




      Weighted-average interest rate of fixed rate debt


      4.25

      %







      Total weighted-average interest rate


      3.87

      %





















      (1)

      LIBOR is subject to a floor of 1.0%.

      (2)

      The loan may be extended for an additional year upon satisfaction of certain conditions.

      (3)

      The Company entered into an interest rate swap agreement in July 2019 to fix LIBOR at 1.70% for $175 million of the term loan through July 2024.  LIBOR is subject to a floor of 0.25%.

      (4)

      The Company entered into an interest rate swap agreement in January 2019 to fix LIBOR at 2.41% through October 2023.

      (5)

      LIBOR is subject to a floor of 0.25%. 

      (6)

      May be extended for an additional year upon the payment of applicable fees and the satisfaction of certain customary conditions.



      Operating Statistics – January


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      January  2021

      January 2020

      B/(W) 2020


      January  2021

      January 2020

      B/(W) 2020


      January  2021

      January 2020

      B/(W) 2020














      Atlanta Marriott Alpharetta

      318


      $

      94.34


      $

      184.73


      (48.9)

      %


      11.1

      %

      59.2

      %

      (48.1)

      %


      $

      10.48


      $

      109.32


      (90.4)

      %

      Barbary Beach House Key West

      184


      $

      283.14


      $

      289.25


      (2.1)

      %


      65.4

      %

      94.4

      %

      (29.0)

      %


      $

      185.05


      $

      273.12


      (32.2)

      %

      Bethesda Marriott Suites

      272


      $

      109.22


      $

      159.23


      (31.4)

      %


      22.9

      %

      54.1

      %

      (31.2)

      %


      $

      25.01


      $

      86.18


      (71.0)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      491.29


      $

      490.01


      0.3

      %


      7.3

      %

      56.0

      %

      (48.7)

      %


      $

      35.83


      $

      274.28


      (86.9)

      %

      Courtyard Denver Downtown

      177


      $

      89.75


      $

      173.06


      (48.1)

      %


      27.1

      %

      57.1

      %

      (30.0)

      %


      $

      24.29


      $

      98.88


      (75.4)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      120.60


      $

      166.07


      (27.4)

      %


      36.7

      %

      93.4

      %

      (56.7)

      %


      $

      44.24


      $

      155.06


      (71.5)

      %

      Havana Cabana Key West

      106


      $

      201.27


      $

      260.62


      (22.8)

      %


      78.2

      %

      96.5

      %

      (18.3)

      %


      $

      157.41


      $

      251.42


      (37.4)

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      94.52


      $

      185.23


      (49.0)

      %


      14.1

      %

      77.3

      %

      (63.2)

      %


      $

      13.32


      $

      143.11


      (90.7)

      %

      Hilton Burlington Lake Champlain

      258


      $

      109.44


      $

      129.75


      (15.7)

      %


      22.5

      %

      51.7

      %

      (29.2)

      %


      $

      24.63


      $

      67.11


      (63.3)

      %

      Hotel Emblem San Francisco

      96


      $

      111.81


      $

      291.71


      (61.7)

      %


      7.6

      %

      83.3

      %

      (75.7)

      %


      $

      8.53


      $

      242.99


      (96.5)

      %

      Hotel Palomar Phoenix

      242


      $

      129.11


      $

      217.34


      (40.6)

      %


      35.8

      %

      81.0

      %

      (45.2)

      %


      $

      46.16


      $

      176.11


      (73.8)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      192.34


      $

      227.64


      (15.5)

      %


      28.4

      %

      70.6

      %

      (42.2)

      %


      $

      54.62


      $

      160.63


      (66.0)

      %

      Kimpton Shorebreak Resort

      157


      $

      202.78


      $

      220.07


      (7.9)

      %


      28.5

      %

      68.8

      %

      (40.3)

      %


      $

      57.71


      $

      151.48


      (61.9)

      %

      L'Auberge de Sedona

      88


      $

      548.88


      $

      482.16


      13.8

      %


      74.0

      %

      73.3

      %

      0.7

      %


      $

      406.43


      $

      353.31


      15.0

      %

      Orchards Inn Sedona

      70


      $

      205.51


      $

      184.25


      11.5

      %


      44.4

      %

      51.4

      %

      (7.0)

      %


      $

      91.20


      $

      94.76


      (3.8)

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      181.27


      $

      193.92


      (6.5)

      %


      41.2

      %

      79.3

      %

      (38.1)

      %


      $

      74.69


      $

      153.75


      (51.4)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      103.05


      $

      167.91


      (38.6)

      %


      24.1

      %

      60.4

      %

      (36.3)

      %


      $

      24.88


      $

      101.36


      (75.5)

      %

      The Gwen Hotel

      311


      $

      169.99


      $

      175.24


      (3.0)

      %


      16.0

      %

      73.8

      %

      (57.8)

      %


      $

      27.22


      $

      129.27


      (78.9)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      320.32


      $

      292.96


      9.3

      %


      39.3

      %

      55.9

      %

      (16.6)

      %


      $

      126.01


      $

      163.88


      (23.1)

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      176.35


      $

      213.43


      (17.4)

      %


      7.5

      %

      62.3

      %

      (54.8)

      %


      $

      13.22


      $

      132.93


      (90.1)

      %

      Vail Marriott Mountain Resort

      344


      $

      306.74


      $

      449.47


      (31.8)

      %


      60.7

      %

      71.5

      %

      (10.8)

      %


      $

      186.31


      $

      321.55


      (42.1)

      %

      Westin Boston Waterfront

      793


      $

      121.39


      $

      185.32


      (34.5)

      %


      10.7

      %

      73.2

      %

      (62.5)

      %


      $

      12.94


      $

      135.65


      (90.5)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      203.66


      $

      268.31


      (24.1)

      %


      49.2

      %

      95.1

      %

      (45.9)

      %


      $

      100.18


      $

      255.20


      (60.7)

      %

      Westin San Diego Downtown

      436


      $

      154.43


      $

      178.93


      (13.7)

      %


      14.5

      %

      74.8

      %

      (60.3)

      %


      $

      22.34


      $

      133.81


      (83.3)

      %

      Westin Washington D.C. City Center

      410


      $

      180.91


      $

      169.08


      7.0

      %


      11.7

      %

      74.9

      %

      (63.2)

      %


      $

      21.25


      $

      126.72


      (83.2)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      120.27


      $

      197.45


      (39.1)

      %


      25.3

      %

      70.6

      %

      (45.3)

      %


      $

      30.40


      $

      139.37


      (78.2)

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      192.17


      $

      218.51


      (12.1)

      %


      26.6

      %

      72.4

      %

      (45.8)

      %


      $

      51.09


      $

      158.25


      (67.7)

      %














      Total Closed for All or Part of  Period - 4 Hotels

      2,396


      $

      150.67


      $

      165.12


      (8.8)

      %


      0.3

      %

      65.9

      %

      (65.6)

      %


      $

      0.50


      $

      108.79


      (99.5)

      %














      Resorts - 12 Hotels

      2,213


      $

      259.26


      $

      290.93


      (10.9)

      %


      42.9

      %

      74.4

      %

      (31.5)

      %


      $

      111.19


      $

      216.52


      (48.6)

      %














      Portfolio Total

      9,601


      $

      192.00


      $

      206.11


      (6.8)

      %


      20.0

      %

      70.8

      %

      (50.8)

      %


      $

      38.47


      $

      145.90


      (73.6)

      %


      Operating Statistics – January


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      January  2021

      January 2019

      B/(W) 2019


      January  2021

      January 2019

      B/(W) 2019


      January  2021

      January 2019

      B/(W) 2019














      Atlanta Marriott Alpharetta

      318


      $

      94.34


      $

      186.52


      (49.4)

      %


      11.1

      %

      65.0

      %

      (53.9)

      %


      $

      10.48


      $

      121.17


      (91.4)

      %

      Barbary Beach House Key West

      184


      $

      283.14


      $

      261.30


      8.4

      %


      65.4

      %

      89.8

      %

      (24.4)

      %


      $

      185.05


      $

      234.73


      (21.2)

      %

      Bethesda Marriott Suites

      272


      $

      109.22


      $

      157.45


      (30.6)

      %


      22.9

      %

      62.7

      %

      (39.8)

      %


      $

      25.01


      $

      98.78


      (74.7)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      491.29


      $

      437.88


      12.2

      %


      7.3

      %

      54.6

      %

      (47.3)

      %


      $

      35.83


      $

      239.14


      (85.0)

      %

      Courtyard Denver Downtown

      177


      $

      89.75


      $

      176.48


      (49.1)

      %


      27.1

      %

      67.2

      %

      (40.1)

      %


      $

      24.29


      $

      118.69


      (79.5)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      120.60


      $

      171.57


      (29.7)

      %


      36.7

      %

      94.2

      %

      (57.5)

      %


      $

      44.24


      $

      161.63


      (72.6)

      %

      Havana Cabana Key West

      106


      $

      201.27


      $

      204.88


      (1.8)

      %


      78.2

      %

      92.3

      %

      (14.1)

      %


      $

      157.41


      $

      189.11


      (16.8)

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      94.52


      $

      170.13


      (44.4)

      %


      14.1

      %

      72.1

      %

      (58.0)

      %


      $

      13.32


      $

      122.67


      (89.1)

      %

      Hilton Burlington Lake Champlain

      258


      $

      109.44


      $

      122.97


      (11.0)

      %


      22.5

      %

      58.0

      %

      (35.5)

      %


      $

      24.63


      $

      71.32


      (65.5)

      %

      Hotel Emblem San Francisco

      96


      $

      111.81


      $

      230.11


      (51.4)

      %


      7.6

      %

      27.8

      %

      (20.2)

      %


      $

      8.53


      $

      63.98


      (86.7)

      %

      Hotel Palomar Phoenix

      242


      $

      129.11


      $

      212.86


      (39.3)

      %


      35.8

      %

      82.5

      %

      (46.7)

      %


      $

      46.16


      $

      175.57


      (73.7)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      192.34


      $

      247.97


      (22.4)

      %


      28.4

      %

      42.2

      %

      (13.8)

      %


      $

      54.62


      $

      104.60


      (47.8)

      %

      Kimpton Shorebreak Resort

      157


      $

      202.78


      $

      227.43


      (10.8)

      %


      28.5

      %

      65.9

      %

      (37.4)

      %


      $

      57.71


      $

      149.95


      (61.5)

      %

      L'Auberge de Sedona

      88


      $

      548.88


      $

      442.31


      24.1

      %


      74.0

      %

      74.3

      %

      (0.3)

      %


      $

      406.43


      $

      328.65


      23.7

      %

      Orchards Inn Sedona

      70


      $

      205.51


      $

      207.55


      (1.0)

      %


      44.4

      %

      55.2

      %

      (10.8)

      %


      $

      91.20


      $

      114.49


      (20.3)

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      181.27


      $

      182.21


      (0.5)

      %


      41.2

      %

      75.1

      %

      (33.9)

      %


      $

      74.69


      $

      136.92


      (45.4)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      103.05


      $

      170.07


      (39.4)

      %


      24.1

      %

      56.2

      %

      (32.1)

      %


      $

      24.88


      $

      95.52


      (74.0)

      %

      The Gwen Hotel

      311


      $

      169.99


      $

      174.09


      (2.4)

      %


      16.0

      %

      60.6

      %

      (44.6)

      %


      $

      27.22


      $

      105.55


      (74.2)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      320.32


      $

      285.63


      12.1

      %


      39.3

      %

      55.8

      %

      (16.5)

      %


      $

      126.01


      $

      159.27


      (20.9)

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      176.35


      $

      210.54


      (16.2)

      %


      7.5

      %

      55.3

      %

      (47.8)

      %


      $

      13.22


      $

      116.39


      (88.6)

      %

      Vail Marriott Mountain Resort

      344


      $

      306.74


      $

      406.09


      (24.5)

      %


      60.7

      %

      72.8

      %

      (12.1)

      %


      $

      186.31


      $

      295.69


      (37.0)

      %

      Westin Boston Waterfront

      793


      $

      121.39


      $

      178.34


      (31.9)

      %


      10.7

      %

      49.5

      %

      (38.8)

      %


      $

      12.94


      $

      88.29


      (85.3)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      203.66


      $

      238.76


      (14.7)

      %


      49.2

      %

      90.4

      %

      (41.2)

      %


      $

      100.18


      $

      215.74


      (53.6)

      %

      Westin San Diego Downtown

      436


      $

      154.43


      $

      181.97


      (15.1)

      %


      14.5

      %

      70.1

      %

      (55.6)

      %


      $

      22.34


      $

      127.59


      (82.5)

      %

      Westin Washington D.C. City Center

      410


      $

      180.91


      $

      168.52


      7.4

      %


      11.7

      %

      59.3

      %

      (47.6)

      %


      $

      21.25


      $

      99.96


      (78.7)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      120.27


      $

      186.92


      (35.7)

      %


      25.3

      %

      73.9

      %

      (48.6)

      %


      $

      30.40


      $

      138.22


      (78.0)

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      192.17


      $

      208.97


      (8.0)

      %


      26.6

      %

      66.6

      %

      (40.0)

      %


      $

      51.09


      $

      139.26


      (63.3)

      %














      Total Closed for All or Part of  Period - 4 Hotels

      2,396


      $

      150.67


      $

      159.30


      (5.4)

      %


      0.3

      %

      59.3

      %

      (59.0)

      %


      $

      0.50


      $

      94.43


      (99.5)

      %














      Resorts - 12 Hotels

      2,213


      $

      259.26


      $

      265.81


      (2.5)

      %


      42.9

      %

      72.9

      %

      (30.0)

      %


      $

      111.19


      $

      193.65


      (42.6)

      %














      Portfolio Total

      9,601


      $

      192.00


      $

      197.62


      (2.8)

      %


      20.0

      %

      64.8

      %

      (44.8)

      %


      $

      38.47


      $

      128.06


      (70.0)

      %


      Operating Statistics – February


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      February 2021

      February 2020

      B/(W) 2020


      February 2021

      February 2020

      B/(W) 2020


      February 2021

      February 2020

      B/(W) 2020



























      Atlanta Marriott Alpharetta

      318


      $

      91.47


      $

      168.87


      (45.8)

      %


      21.2

      %

      69.6

      %

      (48.4)

      %


      $

      19.38


      $

      117.45


      (83.5)

      %

      Barbary Beach House Key West

      184


      $

      337.33


      $

      356.05


      (5.3)

      %


      89.0

      %

      97.0

      %

      (8.0)

      %


      $

      300.27


      $

      345.44


      (13.1)

      %

      Bethesda Marriott Suites

      272


      $

      99.32


      $

      167.90


      (40.8)

      %


      15.2

      %

      63.9

      %

      (48.7)

      %


      $

      15.10


      $

      107.28


      (85.9)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      566.79


      $

      412.20


      37.5

      %


      21.5

      %

      65.8

      %

      (44.3)

      %


      $

      121.74


      $

      271.26


      (55.1)

      %

      Courtyard Denver Downtown

      177


      $

      94.17


      $

      161.97


      (41.9)

      %


      34.6

      %

      56.1

      %

      (21.5)

      %


      $

      32.59


      $

      90.91


      (64.2)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      125.93


      $

      175.80


      (28.4)

      %


      77.1

      %

      93.1

      %

      (16.0)

      %


      $

      97.11


      $

      163.69


      (40.7)

      %

      Havana Cabana Key West

      106


      $

      265.75


      $

      306.38


      (13.3)

      %


      96.0

      %

      95.3

      %

      0.7

      %


      $

      255.18


      $

      291.83


      (12.6)

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      92.90


      $

      182.14


      (49.0)

      %


      22.2

      %

      91.0

      %

      (68.8)

      %


      $

      20.63


      $

      165.80


      (87.6)

      %

      Hilton Burlington Lake Champlain

      258


      $

      110.20


      $

      142.47


      (22.7)

      %


      39.8

      %

      46.4

      %

      (6.6)

      %


      $

      43.89


      $

      66.07


      (33.6)

      %

      Hotel Emblem San Francisco

      96


      $

      129.57


      $

      244.12


      (46.9)

      %


      13.5

      %

      89.6

      %

      (76.1)

      %


      $

      17.55


      $

      218.69


      (92.0)

      %

      Hotel Palomar Phoenix

      242


      $

      149.26


      $

      240.82


      (38.0)

      %


      47.2

      %

      93.0

      %

      (45.8)

      %


      $

      70.51


      $

      224.07


      (68.5)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      200.25


      $

      231.45


      (13.5)

      %


      45.4

      %

      72.8

      %

      (27.4)

      %


      $

      90.96


      $

      168.52


      (46.0)

      %

      Kimpton Shorebreak Resort

      157


      $

      227.67


      $

      235.12


      (3.2)

      %


      42.7

      %

      81.9

      %

      (39.2)

      %


      $

      97.26


      $

      192.52


      (49.5)

      %

      L'Auberge de Sedona

      88


      $

      635.71


      $

      576.02


      10.4

      %


      80.8

      %

      81.3

      %

      (0.5)

      %


      $

      513.68


      $

      468.58


      9.6

      %

      Orchards Inn Sedona

      70


      $

      210.70


      $

      217.81


      (3.3)

      %


      60.2

      %

      73.6

      %

      (13.4)

      %


      $

      126.85


      $

      160.40


      (20.9)

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      199.75


      $

      256.80


      (22.2)

      %


      54.1

      %

      83.3

      %

      (29.2)

      %


      $

      108.08


      $

      213.80


      (49.4)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      109.24


      $

      168.39


      (35.1)

      %


      29.9

      %

      72.9

      %

      (43.0)

      %


      $

      32.65


      $

      122.76


      (73.4)

      %

      The Gwen Hotel

      311


      $

      193.21


      $

      209.08


      (7.6)

      %


      23.9

      %

      80.9

      %

      (57.0)

      %


      $

      46.17


      $

      169.09


      (72.7)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      356.98


      $

      289.77


      23.2

      %


      60.1

      %

      60.4

      %

      (0.3)

      %


      $

      214.56


      $

      175.10


      22.5

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      216.18


      $

      237.58


      (9.0)

      %


      30.6

      %

      58.1

      %

      (27.5)

      %


      $

      66.13


      $

      137.92


      (52.1)

      %

      Vail Marriott Mountain Resort

      344


      $

      390.18


      $

      505.81


      (22.9)

      %


      77.5

      %

      83.8

      %

      (6.3)

      %


      $

      302.48


      $

      423.62


      (28.6)

      %

      Westin Boston Waterfront

      793


      $

      116.34


      $

      192.84


      (39.7)

      %


      15.4

      %

      73.5

      %

      (58.1)

      %


      $

      17.95


      $

      141.65


      (87.3)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      250.08


      $

      306.83


      (18.5)

      %


      54.7

      %

      97.7

      %

      (43.0)

      %


      $

      136.88


      $

      299.75


      (54.3)

      %

      Westin San Diego Downtown

      436


      $

      138.18


      $

      193.81


      (28.7)

      %


      23.0

      %

      81.2

      %

      (58.2)

      %


      $

      31.74


      $

      157.37


      (79.8)

      %

      Westin Washington D.C. City Center

      410


      $

      118.84


      $

      195.36


      (39.2)

      %


      6.1

      %

      80.2

      %

      (74.1)

      %


      $

      7.24


      $

      156.67


      (95.4)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      132.64


      $

      196.26


      (32.4)

      %


      29.7

      %

      74.2

      %

      (44.5)

      %


      $

      39.44


      $

      145.71


      (72.9)

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      215.29


      $

      235.93


      (8.7)

      %


      36.5

      %

      78.1

      %

      (41.6)

      %


      $

      78.50


      $

      184.31


      (57.4)

      %














      Total Closed for Entire Period - 4 Hotels

      2,396


      $

      —


      $

      175.71


      (100.0)

      %


      —

      %

      74.1

      %

      (74.1)

      %


      $

      —


      $

      130.28


      (100.0)

      %














      Resorts - 12 Hotels

      2,213


      $

      306.12


      $

      333.50


      (8.2)

      %


      57.8

      %

      79.1

      %

      (21.3)

      %


      $

      176.80


      $

      263.66


      (32.9)

      %














      Portfolio Total

      9,601


      $

      215.29


      $

      221.48


      (2.8)

      %


      27.4

      %

      77.1

      %

      (49.7)

      %


      $

      58.91


      $

      170.82


      (65.5)

      %


      Operating Statistics – February


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      February 2021

      February 2019

      B/(W) 2019


      February 2021

      February 2019

      B/(W) 2019


      February 2021

      February 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      91.47


      $

      183.15


      (50.1)

      %


      21.2

      %

      71.3

      %

      (50.1)

      %


      $

      19.38


      $

      130.67


      (85.2)

      %

      Barbary Beach House Key West

      184


      $

      337.33


      $

      318.33


      6.0

      %


      89.0

      %

      98.4

      %

      (9.4)

      %


      $

      300.27


      $

      313.20


      (4.1)

      %

      Bethesda Marriott Suites

      272


      $

      99.32


      $

      161.61


      (38.5)

      %


      15.2

      %

      65.7

      %

      (50.5)

      %


      $

      15.10


      $

      106.10


      (85.8)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      566.79


      $

      419.28


      35.2

      %


      21.5

      %

      71.5

      %

      (50.0)

      %


      $

      121.74


      $

      299.70


      (59.4)

      %

      Courtyard Denver Downtown

      177


      $

      94.17


      $

      166.50


      (43.4)

      %


      34.6

      %

      73.0

      %

      (38.4)

      %


      $

      32.59


      $

      121.61


      (73.2)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      125.93


      $

      166.89


      (24.5)

      %


      77.1

      %

      89.7

      %

      (12.6)

      %


      $

      97.11


      $

      149.73


      (35.1)

      %

      Havana Cabana Key West

      106


      $

      265.75


      $

      262.37


      1.3

      %


      96.0

      %

      98.3

      %

      (2.3)

      %


      $

      255.18


      $

      257.87


      (1.0)

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      92.90


      $

      167.22


      (44.4)

      %


      22.2

      %

      87.9

      %

      (65.7)

      %


      $

      20.63


      $

      147.06


      (86.0)

      %

      Hilton Burlington Lake Champlain

      258


      $

      110.20


      $

      135.36


      (18.6)

      %


      39.8

      %

      77.0

      %

      (37.2)

      %


      $

      43.89


      $

      104.22


      (57.9)

      %

      Hotel Emblem San Francisco

      96


      $

      129.57


      $

      261.09


      (50.4)

      %


      13.5

      %

      67.4

      %

      (53.9)

      %


      $

      17.55


      $

      176.10


      (90.0)

      %

      Hotel Palomar Phoenix

      242


      $

      149.26


      $

      227.43


      (34.4)

      %


      47.2

      %

      88.7

      %

      (41.5)

      %


      $

      70.51


      $

      201.68


      (65.0)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      200.25


      $

      242.08


      (17.3)

      %


      45.4

      %

      46.7

      %

      (1.3)

      %


      $

      90.96


      $

      113.06


      (19.5)

      %

      Kimpton Shorebreak Resort

      157


      $

      227.67


      $

      231.44


      (1.6)

      %


      42.7

      %

      78.1

      %

      (35.4)

      %


      $

      97.26


      $

      180.68


      (46.2)

      %

      L'Auberge de Sedona

      88


      $

      635.71


      $

      530.55


      19.8

      %


      80.8

      %

      78.9

      %

      1.9

      %


      $

      513.68


      $

      418.58


      22.7

      %

      Orchards Inn Sedona

      70


      $

      210.70


      $

      217.09


      (2.9)

      %


      60.2

      %

      74.1

      %

      (13.9)

      %


      $

      126.85


      $

      160.82


      (21.1)

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      199.75


      $

      216.24


      (7.6)

      %


      54.1

      %

      87.5

      %

      (33.4)

      %


      $

      108.08


      $

      189.21


      (42.9)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      109.24


      $

      167.98


      (35.0)

      %


      29.9

      %

      65.7

      %

      (35.8)

      %


      $

      32.65


      $

      110.34


      (70.4)

      %

      The Gwen Hotel

      311


      $

      193.21


      $

      186.35


      3.7

      %


      23.9

      %

      74.2

      %

      (50.3)

      %


      $

      46.17


      $

      138.20


      (66.6)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      356.98


      $

      284.21


      25.6

      %


      60.1

      %

      52.1

      %

      8.0

      %


      $

      214.56


      $

      148.17


      44.8

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      216.18


      $

      231.69


      (6.7)

      %


      30.6

      %

      66.6

      %

      (36.0)

      %


      $

      66.13


      $

      154.31


      (57.1)

      %

      Vail Marriott Mountain Resort

      344


      $

      390.18


      $

      512.31


      (23.8)

      %


      77.5

      %

      86.5

      %

      (9.0)

      %


      $

      302.48


      $

      443.22


      (31.8)

      %

      Westin Boston Waterfront

      793


      $

      116.34


      $

      188.47


      (38.3)

      %


      15.4

      %

      66.9

      %

      (51.5)

      %


      $

      17.95


      $

      126.05


      (85.8)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      250.08


      $

      269.82


      (7.3)

      %


      54.7

      %

      98.2

      %

      (43.5)

      %


      $

      136.88


      $

      265.05


      (48.4)

      %

      Westin San Diego Downtown

      436


      $

      138.18


      $

      201.62


      (31.5)

      %


      23.0

      %

      79.0

      %

      (56.0)

      %


      $

      31.74


      $

      159.34


      (80.1)

      %

      Westin Washington D.C. City Center

      410


      $

      118.84


      $

      183.83


      (35.4)

      %


      6.1

      %

      81.3

      %

      (75.2)

      %


      $

      7.24


      $

      149.39


      (95.2)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      132.64


      $

      189.34


      (29.9)

      %


      29.7

      %

      82.8

      %

      (53.1)

      %


      $

      39.44


      $

      156.86


      (74.9)

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      215.29


      $

      225.99


      (4.7)

      %


      36.5

      %

      77.8

      %

      (41.3)

      %


      $

      78.50


      $

      175.81


      (55.3)

      %














      Total Closed for Entire Period - 4 Hotels

      2,396


      $

      —


      $

      163.11


      (100.0)

      %


      —

      %

      67.9

      %

      (67.9)

      %


      $

      —


      $

      110.73


      (100.0)

      %














      Resorts - 12 Hotels

      2,213


      $

      306.12


      $

      306.12


      —

      %


      57.8

      %

      84.2

      %

      (26.4)

      %


      $

      176.80


      $

      257.82


      (31.4)

      %














      Portfolio Total

      9,601


      $

      215.29


      $

      211.84


      1.6

      %


      27.4

      %

      75.3

      %

      (47.9)

      %


      $

      58.91


      $

      159.55


      (63.1)

      %


      Operating Statistics – March


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      March 2021

      March 2020

      B/(W) 2020


      March 2021

      March 2020

      B/(W) 2020


      March 2021

      March 2020

      B/(W) 2020



























      Atlanta Marriott Alpharetta

      318


      $

      95.91


      $

      161.17


      (40.5)

      %


      36.2

      %

      26.7

      %

      9.5

      %


      $

      34.76


      $

      43.08


      (19.3)

      %

      Barbary Beach House Key West

      184


      $

      398.85


      $

      352.30


      13.2

      %


      95.9

      %

      55.0

      %

      40.9

      %


      $

      382.56


      $

      193.63


      97.6

      %

      Bethesda Marriott Suites

      272


      $

      105.74


      $

      204.58


      (48.3)

      %


      16.9

      %

      25.3

      %

      (8.4)

      %


      $

      17.92


      $

      51.73


      (65.4)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      548.33


      $

      417.53


      31.3

      %


      29.4

      %

      18.7

      %

      10.7

      %


      $

      161.44


      $

      77.97


      107.1

      %

      Courtyard Denver Downtown

      177


      $

      96.68


      $

      180.37


      (46.4)

      %


      45.3

      %

      26.5

      %

      18.8

      %


      $

      43.82


      $

      47.86


      (8.4)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      128.77


      $

      154.02


      (16.4)

      %


      88.1

      %

      44.6

      %

      43.5

      %


      $

      113.49


      $

      68.70


      65.2

      %

      Havana Cabana Key West

      106


      $

      305.58


      $

      300.99


      1.5

      %


      98.7

      %

      51.6

      %

      47.1

      %


      $

      301.58


      $

      155.44


      94.0

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      122.47


      $

      236.94


      (48.3)

      %


      27.5

      %

      30.3

      %

      (2.8)

      %


      $

      33.67


      $

      71.82


      (53.1)

      %

      Hilton Burlington Lake Champlain

      258


      $

      123.03


      $

      125.97


      (2.3)

      %


      36.6

      %

      20.6

      %

      16.0

      %


      $

      44.98


      $

      26.00


      73.0

      %

      Hotel Emblem San Francisco

      96


      $

      133.06


      $

      192.15


      (30.8)

      %


      24.3

      %

      29.9

      %

      (5.6)

      %


      $

      32.28


      $

      57.40


      (43.8)

      %

      Hotel Palomar Phoenix

      242


      $

      157.32


      $

      236.43


      (33.5)

      %


      66.0

      %

      41.4

      %

      24.6

      %


      $

      103.91


      $

      97.92


      6.1

      %

      JW Marriott Denver Cherry Creek

      199


      $

      206.96


      $

      240.05


      (13.8)

      %


      44.9

      %

      26.9

      %

      18.0

      %


      $

      92.93


      $

      64.55


      44.0

      %

      Kimpton Shorebreak Resort

      157


      $

      244.57


      $

      233.92


      4.6

      %


      58.8

      %

      32.9

      %

      25.9

      %


      $

      143.87


      $

      77.04


      86.7

      %

      L'Auberge de Sedona

      88


      $

      926.39


      $

      646.23


      43.4

      %


      87.4

      %

      38.4

      %

      49.0

      %


      $

      809.91


      $

      248.02


      226.6

      %

      Orchards Inn Sedona

      70


      $

      307.32


      $

      246.69


      24.6

      %


      81.9

      %

      42.1

      %

      39.8

      %


      $

      251.80


      $

      103.79


      142.6

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      243.21


      $

      283.05


      (14.1)

      %


      74.9

      %

      35.7

      %

      39.2

      %


      $

      182.23


      $

      100.93


      80.6

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      110.78


      $

      187.37


      (40.9)

      %


      37.4

      %

      22.0

      %

      15.4

      %


      $

      41.44


      $

      41.24


      0.5

      %

      The Gwen Hotel

      311


      $

      200.56


      $

      195.04


      2.8

      %


      30.5

      %

      29.6

      %

      0.9

      %


      $

      61.24


      $

      57.72


      6.1

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      331.46


      $

      237.09


      39.8

      %


      50.1

      %

      26.4

      %

      23.7

      %


      $

      166.12


      $

      62.49


      165.8

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      222.66


      $

      262.86


      (15.3)

      %


      45.2

      %

      18.2

      %

      27.0

      %


      $

      100.72


      $

      47.80


      110.7

      %

      Vail Marriott Mountain Resort

      344


      $

      407.13


      $

      419.42


      (2.9)

      %


      83.0

      %

      35.6

      %

      47.4

      %


      $

      338.11


      $

      149.30


      126.5

      %

      Westin Boston Waterfront

      793


      $

      120.95


      $

      228.38


      (47.0)

      %


      18.9

      %

      33.8

      %

      (14.9)

      %


      $

      22.83


      $

      77.19


      (70.4)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      298.88


      $

      235.40


      27.0

      %


      63.8

      %

      50.0

      %

      13.8

      %


      $

      190.58


      $

      117.73


      61.9

      %

      Westin San Diego Downtown

      436


      $

      137.35


      $

      194.92


      (29.5)

      %


      28.5

      %

      45.4

      %

      (16.9)

      %


      $

      39.17


      $

      88.49


      (55.7)

      %

      Westin Washington D.C. City Center

      410


      $

      129.54


      $

      252.93


      (48.8)

      %


      8.2

      %

      27.0

      %

      (18.8)

      %


      $

      10.62


      $

      68.22


      (84.4)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      146.79


      $

      186.37


      (21.2)

      %


      49.1

      %

      29.0

      %

      20.1

      %


      $

      72.01


      $

      53.98


      33.4

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      232.94


      $

      238.45


      (2.3)

      %


      44.5

      %

      33.0

      %

      11.5

      %


      $

      103.54


      $

      78.74


      31.5

      %














      Total Closed for Entire Period - 4 Hotels

      2,396


      $

      51.67


      $

      186.55


      (72.3)

      %


      —

      %

      23.4

      %

      (23.4)

      %


      $

      —


      $

      43.61


      (100.0)

      %














      Resorts - 12 Hotels

      2,213


      $

      350.43


      $

      303.66


      15.4

      %


      65.7

      %

      36.3

      %

      29.4

      %


      $

      230.27


      $

      110.30


      108.8

      %














      Portfolio Total 

      9,601


      $

      232.94


      $

      228.56


      1.9

      %


      33.4

      %

      30.6

      %

      2.8

      %


      $

      77.70


      $

      69.97


      11.0

      %


      Operating Statistics – March


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      March 2021

      March 2019

      B/(W) 2019


      March 2021

      March 2019

      B/(W) 2019


      March 2021

      March 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      95.91


      $

      164.40


      (41.7)

      %


      36.2

      %

      75.1

      %

      (38.9)

      %


      $

      34.76


      $

      123.51


      (71.9)

      %

      Barbary Beach House Key West

      184


      $

      398.85


      $

      348.62


      14.4

      %


      95.9

      %

      94.4

      %

      1.5

      %


      $

      382.56


      $

      329.06


      16.3

      %

      Bethesda Marriott Suites

      272


      $

      105.74


      $

      195.21


      (45.8)

      %


      16.9

      %

      67.6

      %

      (50.7)

      %


      $

      17.92


      $

      131.89


      (86.4)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      548.33


      $

      456.06


      20.2

      %


      29.4

      %

      64.8

      %

      (35.4)

      %


      $

      161.44


      $

      295.48


      (45.4)

      %

      Courtyard Denver Downtown

      177


      $

      96.68


      $

      172.57


      (44.0)

      %


      45.3

      %

      79.6

      %

      (34.3)

      %


      $

      43.82


      $

      137.28


      (68.1)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      128.77


      $

      229.34


      (43.9)

      %


      88.1

      %

      91.9

      %

      (3.8)

      %


      $

      113.49


      $

      210.74


      (46.1)

      %

      Havana Cabana Key West

      106


      $

      305.58


      $

      295.56


      3.4

      %


      98.7

      %

      93.9

      %

      4.8

      %


      $

      301.58


      $

      277.48


      8.7

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      122.47


      $

      246.55


      (50.3)

      %


      27.5

      %

      91.0

      %

      (63.5)

      %


      $

      33.67


      $

      224.25


      (85.0)

      %

      Hilton Burlington Lake Champlain

      258


      $

      123.03


      $

      132.42


      (7.1)

      %


      36.6

      %

      77.6

      %

      (41.0)

      %


      $

      44.98


      $

      102.76


      (56.2)

      %

      Hotel Emblem San Francisco

      96


      $

      133.06


      $

      242.20


      (45.1)

      %


      24.3

      %

      78.0

      %

      (53.7)

      %


      $

      32.28


      $

      188.98


      (82.9)

      %

      Hotel Palomar Phoenix

      242


      $

      157.32


      $

      255.69


      (38.5)

      %


      66.0

      %

      93.6

      %

      (27.6)

      %


      $

      103.91


      $

      239.33


      (56.6)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      206.96


      $

      234.19


      (11.6)

      %


      44.9

      %

      50.7

      %

      (5.8)

      %


      $

      92.93


      $

      118.71


      (21.7)

      %

      Kimpton Shorebreak Resort

      157


      $

      244.57


      $

      248.95


      (1.8)

      %


      58.8

      %

      82.1

      %

      (23.3)

      %


      $

      143.87


      $

      204.29


      (29.6)

      %

      L'Auberge de Sedona

      88


      $

      926.39


      $

      725.19


      27.7

      %


      87.4

      %

      87.9

      %

      (0.5)

      %


      $

      809.91


      $

      637.20


      27.1

      %

      Orchards Inn Sedona

      70


      $

      307.32


      $

      311.28


      (1.3)

      %


      81.9

      %

      92.4

      %

      (10.5)

      %


      $

      251.80


      $

      287.75


      (12.5)

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      243.21


      $

      300.78


      (19.1)

      %


      74.9

      %

      89.2

      %

      (14.3)

      %


      $

      182.23


      $

      268.28


      (32.1)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      110.78


      $

      183.11


      (39.5)

      %


      37.4

      %

      56.3

      %

      (18.9)

      %


      $

      41.44


      $

      103.06


      (59.8)

      %

      The Gwen Hotel

      311


      $

      200.56


      $

      203.03


      (1.2)

      %


      30.5

      %

      76.8

      %

      (46.3)

      %


      $

      61.24


      $

      155.90


      (60.7)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      331.46


      $

      257.28


      28.8

      %


      50.1

      %

      51.1

      %

      (1.0)

      %


      $

      166.12


      $

      131.39


      26.4

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      222.66


      $

      255.89


      (13.0)

      %


      45.2

      %

      63.0

      %

      (17.8)

      %


      $

      100.72


      $

      161.24


      (37.5)

      %

      Vail Marriott Mountain Resort

      344


      $

      407.13


      $

      405.23


      0.5

      %


      83.0

      %

      88.2

      %

      (5.2)

      %


      $

      338.11


      $

      357.24


      (5.4)

      %

      Westin Boston Waterfront

      793


      $

      120.95


      $

      227.40


      (46.8)

      %


      18.9

      %

      80.1

      %

      (61.2)

      %


      $

      22.83


      $

      182.22


      (87.5)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      298.88


      $

      254.49


      17.4

      %


      63.8

      %

      98.1

      %

      (34.3)

      %


      $

      190.58


      $

      249.64


      (23.7)

      %

      Westin San Diego Downtown

      436


      $

      137.35


      $

      186.42


      (26.3)

      %


      28.5

      %

      83.6

      %

      (55.1)

      %


      $

      39.17


      $

      155.85


      (74.9)

      %

      Westin Washington D.C. City Center

      410


      $

      129.54


      $

      235.89


      (45.1)

      %


      8.2

      %

      92.3

      %

      (84.1)

      %


      $

      10.62


      $

      217.66


      (95.1)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      146.79


      $

      188.07


      (21.9)

      %


      49.1

      %

      81.8

      %

      (32.7)

      %


      $

      72.01


      $

      153.90


      (53.2)

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      232.94


      $

      244.26


      (4.6)

      %


      44.5

      %

      80.7

      %

      (36.2)

      %


      $

      103.54


      $

      197.17


      (47.5)

      %














      Total Closed for Entire Period - 4 Hotels

      2,396


      $

      51.67


      $

      207.81


      (75.1)

      %


      —

      %

      76.1

      %

      (76.1)

      %


      $

      —


      $

      158.08


      (100.0)

      %














      Resorts - 12 Hotels

      2,213


      $

      350.43


      $

      311.68


      12.4

      %


      65.7

      %

      84.6

      %

      (18.9)

      %


      $

      230.27


      $

      263.57


      (12.6)

      %














      Portfolio Total 

      9,601


      $

      232.94


      $

      235.55


      (1.1)

      %


      33.4

      %

      79.6

      %

      (46.2)

      %


      $

      77.70


      $

      187.40


      (58.5)

      %


      Operating Statistics – First Quarter


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      1Q 2021

      1Q 2020

      B/(W) 2020


      1Q 2021

      1Q 2020

      B/(W) 2020


      1Q 2021

      1Q 2020

      B/(W) 2020



























      Atlanta Marriott Alpharetta

      318


      $

      94.37


      $

      173.72


      (45.7)

      %


      22.9

      %

      51.4

      %

      (28.5)

      %


      $

      21.61


      $

      89.35


      (75.8)

      %

      Barbary Beach House Key West

      184


      $

      347.09


      $

      328.93


      5.5

      %


      83.2

      %

      81.8

      %

      1.4

      %


      $

      288.93


      $

      269.09


      7.4

      %

      Bethesda Marriott Suites

      272


      $

      105.58


      $

      171.19


      (38.3)

      %


      18.5

      %

      47.4

      %

      (28.9)

      %


      $

      19.49


      $

      81.17


      (76.0)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      547.30


      $

      444.90


      23.0

      %


      19.3

      %

      46.4

      %

      (27.1)

      %


      $

      105.82


      $

      206.44


      (48.7)

      %

      Courtyard Denver Downtown

      177


      $

      94.11


      $

      170.21


      (44.7)

      %


      35.7

      %

      46.4

      %

      (10.7)

      %


      $

      33.60


      $

      78.96


      (57.4)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      126.21


      $

      167.45


      (24.6)

      %


      67.0

      %

      76.7

      %

      (9.7)

      %


      $

      84.54


      $

      128.39


      (34.2)

      %

      Havana Cabana Key West

      106


      $

      261.53


      $

      286.60


      (8.7)

      %


      90.8

      %

      80.8

      %

      10.0

      %


      $

      237.49


      $

      231.60


      2.5

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      106.46


      $

      192.00


      (44.6)

      %


      21.2

      %

      65.7

      %

      (44.5)

      %


      $

      22.60


      $

      126.06


      (82.1)

      %

      Hilton Burlington Lake Champlain

      258


      $

      114.95


      $

      133.84


      (14.1)

      %


      32.7

      %

      39.4

      %

      (6.7)

      %


      $

      37.63


      $

      52.78


      (28.7)

      %

      Hotel Emblem San Francisco

      96


      $

      128.42


      $

      256.36


      (49.9)

      %


      15.2

      %

      67.1

      %

      (51.9)

      %


      $

      19.52


      $

      172.02


      (88.7)

      %

      Hotel Palomar Phoenix

      242


      $

      147.96


      $

      230.87


      (35.9)

      %


      49.8

      %

      71.4

      %

      (21.6)

      %


      $

      73.63


      $

      164.76


      (55.3)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      200.92


      $

      231.22


      (13.1)

      %


      39.4

      %

      56.4

      %

      (17.0)

      %


      $

      79.12


      $

      130.42


      (39.3)

      %

      Kimpton Shorebreak Resort

      157


      $

      229.94


      $

      229.09


      0.4

      %


      43.4

      %

      60.8

      %

      (17.4)

      %


      $

      99.69


      $

      139.20


      (28.4)

      %

      L'Auberge de Sedona

      88


      $

      716.68


      $

      553.74


      29.4

      %


      80.8

      %

      64.0

      %

      16.8

      %


      $

      578.77


      $

      354.18


      63.4

      %

      Orchards Inn Sedona

      70


      $

      253.24


      $

      214.66


      18.0

      %


      62.2

      %

      55.3

      %

      6.9

      %


      $

      157.61


      $

      118.75


      32.7

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      214.87


      $

      235.80


      (8.9)

      %


      56.8

      %

      65.7

      %

      (8.9)

      %


      $

      122.12


      $

      154.89


      (21.2)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      108.20


      $

      170.97


      (36.7)

      %


      30.5

      %

      51.3

      %

      (20.8)

      %


      $

      33.00


      $

      87.70


      (62.4)

      %

      The Gwen Hotel

      311


      $

      191.04


      $

      192.82


      (0.9)

      %


      23.5

      %

      61.0

      %

      (37.5)

      %


      $

      44.84


      $

      117.59


      (61.9)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      338.05


      $

      281.05


      20.3

      %


      49.5

      %

      47.3

      %

      2.2

      %


      $

      167.37


      $

      132.92


      25.9

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      216.11


      $

      229.83


      (6.0)

      %


      27.7

      %

      45.9

      %

      (18.2)

      %


      $

      59.82


      $

      105.52


      (43.3)

      %

      Vail Marriott Mountain Resort

      344


      $

      373.06


      $

      467.50


      (20.2)

      %


      73.6

      %

      63.2

      %

      10.4

      %


      $

      274.74


      $

      295.40


      (7.0)

      %

      Westin Boston Waterfront

      793


      $

      119.58


      $

      196.54


      (39.2)

      %


      15.0

      %

      59.9

      %

      (44.9)

      %


      $

      17.91


      $

      117.65


      (84.8)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      255.18


      $

      276.24


      (7.6)

      %


      55.9

      %

      80.6

      %

      (24.7)

      %


      $

      142.74


      $

      222.56


      (35.9)

      %

      Westin San Diego Downtown

      436


      $

      141.50


      $

      188.39


      (24.9)

      %


      22.0

      %

      66.8

      %

      (44.8)

      %


      $

      31.06


      $

      125.88


      (75.3)

      %

      Westin Washington D.C. City Center

      410


      $

      150.94


      $

      193.00


      (21.8)

      %


      8.8

      %

      60.3

      %

      (51.5)

      %


      $

      13.23


      $

      116.33


      (88.6)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      136.41


      $

      195.06


      (30.1)

      %


      34.9

      %

      57.6

      %

      (22.7)

      %


      $

      47.54


      $

      112.30


      (57.7)

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      216.93


      $

      229.33


      (5.4)

      %


      35.8

      %

      60.8

      %

      (25.0)

      %


      $

      77.68


      $

      139.47


      (44.3)

      %














      Total Closed for All or Part of  Period - 4 Hotels

      2,396


      $

      148.58


      $

      172.91


      (14.1)

      %


      0.1

      %

      54.0

      %

      (53.9)

      %


      $

      0.17


      $

      93.43


      (99.8)

      %














      Resorts - 12 Hotels

      2,213


      $

      311.73


      $

      310.48


      0.4

      %


      55.4

      %

      62.9

      %

      (7.5)

      %


      $

      172.62


      $

      195.36


      (11.6)

      %














      Portfolio Total

      9,601


      $

      216.85


      $

      216.46


      0.2

      %


      26.9

      %

      59.1

      %

      (32.2)

      %


      $

      58.34


      $

      127.98


      (54.4)

      %

                    

        


      Operating Statistics – First Quarter


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      1Q 2021

      1Q 2019

      B/(W) 2019


      1Q 2021

      1Q 2019

      B/(W) 2019


      1Q 2021

      1Q 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      94.37


      $

      177.33


      (46.8)

      %


      22.9

      %

      70.5

      %

      (47.6)

      %


      $

      21.61


      $

      124.93


      (82.7)

      %

      Barbary Beach House Key West

      184


      $

      347.09


      $

      310.04


      12.0

      %


      83.2

      %

      94.1

      %

      (10.9)

      %


      $

      288.93


      $

      291.63


      (0.9)

      %

      Bethesda Marriott Suites

      272


      $

      105.58


      $

      172.21


      (38.7)

      %


      18.5

      %

      65.3

      %

      (46.8)

      %


      $

      19.49


      $

      112.46


      (82.7)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      547.30


      $

      437.76


      25.0

      %


      19.3

      %

      63.4

      %

      (44.1)

      %


      $

      105.82


      $

      277.38


      (61.9)

      %

      Courtyard Denver Downtown

      177


      $

      94.11


      $

      171.92


      (45.3)

      %


      35.7

      %

      73.3

      %

      (37.6)

      %


      $

      33.60


      $

      126.00


      (73.3)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      126.21


      $

      190.02


      (33.6)

      %


      67.0

      %

      92.0

      %

      (25.0)

      %


      $

      84.54


      $

      174.85


      (51.6)

      %

      Havana Cabana Key West

      106


      $

      261.53


      $

      254.41


      2.8

      %


      90.8

      %

      94.7

      %

      (3.9)

      %


      $

      237.49


      $

      240.94


      (1.4)

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      106.46


      $

      197.84


      (46.2)

      %


      21.2

      %

      83.5

      %

      (62.3)

      %


      $

      22.60


      $

      165.25


      (86.3)

      %

      Hilton Burlington Lake Champlain

      258


      $

      114.95


      $

      130.74


      (12.1)

      %


      32.7

      %

      70.7

      %

      (38.0)

      %


      $

      37.63


      $

      92.39


      (59.3)

      %

      Hotel Emblem San Francisco

      96


      $

      128.42


      $

      247.10


      (48.0)

      %


      15.2

      %

      57.5

      %

      (42.3)

      %


      $

      19.52


      $

      142.06


      (86.3)

      %

      Hotel Palomar Phoenix

      242


      $

      147.96


      $

      233.06


      (36.5)

      %


      49.8

      %

      88.2

      %

      (38.4)

      %


      $

      73.63


      $

      205.66


      (64.2)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      200.92


      $

      240.96


      (16.6)

      %


      39.4

      %

      46.5

      %

      (7.1)

      %


      $

      79.12


      $

      112.09


      (29.4)

      %

      Kimpton Shorebreak Resort

      157


      $

      229.94


      $

      236.80


      (2.9)

      %


      43.4

      %

      75.3

      %

      (31.9)

      %


      $

      99.69


      $

      178.23


      (44.1)

      %

      L'Auberge de Sedona

      88


      $

      716.68


      $

      575.73


      24.5

      %


      80.8

      %

      80.4

      %

      0.4

      %


      $

      578.77


      $

      462.91


      25.0

      %

      Orchards Inn Sedona

      70


      $

      253.24


      $

      255.22


      (0.8)

      %


      62.2

      %

      73.9

      %

      (11.7)

      %


      $

      157.61


      $

      188.58


      (16.4)

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      214.87


      $

      236.72


      (9.2)

      %


      56.8

      %

      83.8

      %

      (27.0)

      %


      $

      122.12


      $

      198.44


      (38.5)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      108.20


      $

      173.62


      (37.7)

      %


      30.5

      %

      59.2

      %

      (28.7)

      %


      $

      33.00


      $

      102.73


      (67.9)

      %

      The Gwen Hotel

      311


      $

      191.04


      $

      188.98


      1.1

      %


      23.5

      %

      70.4

      %

      (46.9)

      %


      $

      44.84


      $

      133.05


      (66.3)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      338.05


      $

      275.79


      22.6

      %


      49.5

      %

      53.0

      %

      (3.5)

      %


      $

      167.37


      $

      146.21


      14.5

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      216.11


      $

      233.68


      (7.5)

      %


      27.7

      %

      61.5

      %

      (33.8)

      %


      $

      59.82


      $

      143.63


      (58.4)

      %

      Vail Marriott Mountain Resort

      344


      $

      373.06


      $

      440.49


      (15.3)

      %


      73.6

      %

      82.4

      %

      (8.8)

      %


      $

      274.74


      $

      362.79


      (24.3)

      %

      Westin Boston Waterfront

      793


      $

      119.58


      $

      202.24


      (40.9)

      %


      15.0

      %

      65.5

      %

      (50.5)

      %


      $

      17.91


      $

      132.39


      (86.5)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      255.18


      $

      254.27


      0.4

      %


      55.9

      %

      95.5

      %

      (39.6)

      %


      $

      142.74


      $

      242.76


      (41.2)

      %

      Westin San Diego Downtown

      436


      $

      141.50


      $

      189.85


      (25.5)

      %


      22.0

      %

      77.5

      %

      (55.5)

      %


      $

      31.06


      $

      147.20


      (78.9)

      %

      Westin Washington D.C. City Center

      410


      $

      150.94


      $

      201.14


      (25.0)

      %


      8.8

      %

      77.5

      %

      (68.7)

      %


      $

      13.23


      $

      155.88


      (91.5)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      136.41


      $

      188.12


      (27.5)

      %


      34.9

      %

      79.4

      %

      (44.5)

      %


      $

      47.54


      $

      149.42


      (68.2)

      %

      Total Open for Entire Period - 26 Hotels

      7,205


      $

      216.93


      $

      227.55


      (4.7)

      %


      35.8

      %

      75.0

      %

      (39.2)

      %


      $

      77.68


      $

      170.58


      (54.5)

      %














      Total Closed for All or Part of  Period - 4 Hotels

      2,396


      $

      148.58


      $

      179.25


      (17.1)

      %


      0.1

      %

      67.7

      %

      (67.6)

      %


      $

      0.17


      $

      121.42


      (99.9)

      %














      Resorts - 12 Hotels

      2,213


      $

      311.73


      $

      295.55


      5.5

      %


      55.4

      %

      80.4

      %

      (25.0)

      %


      $

      172.62


      $

      237.70


      (27.4)

      %














      Portfolio Total

      9,601


      $

      216.85


      $

      216.38


      0.2

      %


      26.9

      %

      73.2

      %

      (46.3)

      %


      $

      58.34


      $

      158.30


      (63.1)

      %

       

      Hotel Adjusted EBITDA Reconciliation




      First Quarter 2021







      Plus:

      Plus:

      Plus:

      Equals:



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Marriott Alpharetta


      90

      $

      762



      $

      (652)


      $

      348


      $

      —


      $

      —


      $

      (304)


      Barbary Beach House Key West


      90

      $

      6,035



      $

      2,533


      $

      711


      $

      —


      $

      —


      $

      3,244


      Bethesda Marriott Suites


      90

      $

      554



      $

      (2,655)


      $

      523


      $

      —


      $

      1,501


      $

      (631)


      Cavallo Point, The Lodge at the Golden Gate


      90

      $

      2,878



      $

      (1,731)


      $

      1,838


      $

      —


      $

      94


      $

      201


      Chicago Marriott Downtown Magnificent Mile


      2

      $

      114



      $

      (7,336)


      $

      4,106


      $

      43


      $

      (397)


      $

      (3,584)


      Courtyard Denver Downtown


      90

      $

      692



      $

      (462)


      $

      383


      $

      —


      $

      —


      $

      (79)


      Courtyard New York Manhattan/Fifth Avenue


      —

      $

      52



      $

      (1,657)


      $

      329


      $

      —


      $

      253


      $

      (1,075)


      Courtyard New York Manhattan/Midtown East


      90

      $

      2,465



      $

      (2,643)


      $

      485


      $

      924


      $

      —


      $

      (1,234)


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Havana Cabana Key West


      90

      $

      3,118



      $

      1,178


      $

      266


      $

      —


      $

      —


      $

      1,444


      Hilton Boston Downtown/Faneuil Hall


      90

      $

      835



      $

      (2,819)


      $

      1,095


      $

      —


      $

      —


      $

      (1,724)


      Hilton Burlington Lake Champlain


      90

      $

      968



      $

      (895)


      $

      649


      $

      —


      $

      —


      $

      (246)


      Hilton Garden Inn New York/Times Square Central


      —

      $

      (1)



      $

      (2,252)


      $

      839


      $

      —


      $

      —


      $

      (1,413)


      Hotel Emblem San Francisco


      90

      $

      208



      $

      (772)


      $

      308


      $

      —


      $

      —


      $

      (464)


      Hotel Palomar Phoenix


      90

      $

      2,542



      $

      (513)


      $

      679


      $

      —


      $

      286


      $

      452


      JW Marriott Denver Cherry Creek


      90

      $

      2,420



      $

      (1,510)


      $

      793


      $

      657


      $

      5


      $

      (55)


      Kimpton Shorebreak Resort


      90

      $

      2,098



      $

      (119)


      $

      410


      $

      —


      $

      —


      $

      291


      L'Auberge de Sedona


      90

      $

      6,478



      $

      1,755


      $

      543


      $

      —


      $

      —


      $

      2,298


      Orchards Inn Sedona


      90

      $

      1,782



      $

      478


      $

      82


      $

      —


      $

      42


      $

      602


      Renaissance Charleston Historic District Hotel


      90

      $

      2,246



      $

      120


      $

      453


      $

      —


      $

      —


      $

      573


      Salt Lake City Marriott Downtown at City Creek


      90

      $

      2,118



      $

      (1,064)


      $

      527


      $

      517


      $

      —


      $

      (20)


      The Gwen Hotel


      90

      $

      1,937



      $

      (2,145)


      $

      1,095


      $

      —


      $

      —


      $

      (1,050)


      The Landing Lake Tahoe Resort & Spa


      90

      $

      1,609



      $

      193


      $

      416


      $

      —


      $

      —


      $

      609


      The Lexington Hotel


      —

      $

      42



      $

      (5,162)


      $

      1,925


      $

      6


      $

      8


      $

      (3,223)


      The Lodge at Sonoma Renaissance Resort & Spa


      90

      $

      1,434



      $

      (1,218)


      $

      545


      $

      265


      $

      —


      $

      (408)


      Vail Marriott Mountain Resort


      90

      $

      11,275



      $

      5,054


      $

      901


      $

      —


      $

      —


      $

      5,955


      Westin Boston Waterfront


      90

      $

      1,363



      $

      (7,997)


      $

      2,546


      $

      2,072


      $

      (122)


      $

      (3,501)


      Westin Fort Lauderdale Beach Resort


      90

      $

      11,073



      $

      2,448


      $

      1,063


      $

      —


      $

      —


      $

      3,511


      Westin San Diego Downtown


      90

      $

      1,492



      $

      (2,217)


      $

      845


      $

      600


      $

      —


      $

      (772)


      Westin Washington D.C. City Center


      90

      $

      556



      $

      (3,123)


      $

      1,147


      $

      616


      $

      —


      $

      (1,360)


      Worthington Renaissance Fort Worth Hotel


      90

      $

      3,792



      $

      (2,462)


      $

      1,112


      $

      745


      $

      2


      $

      (603)


      Total



      $

      72,937



      $

      (37,645)


      $

      26,962


      $

      6,445


      $

      1,672


      $

      (2,568)




      (1)

      Includes non-cash expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations and the non-cash amortization favorable and unfavorable contract liabilities.

      Hotel Adjusted EBITDA Reconciliation



      First Quarter 2020







      Plus:

      Plus:

      Plus:

      Equals:



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Marriott Alpharetta


      91

      $

      3,980



      $

      745


      $

      374


      $

      —


      $

      —


      $

      1,119


      Barbary Beach House Key West


      82

      $

      5,400



      $

      1,332


      $

      678


      $

      —


      $

      —


      $

      2,010


      Bethesda Marriott Suites


      91

      $

      2,735



      $

      (2,097)


      $

      529


      $

      —


      $

      1,514


      $

      (54)


      Cavallo Point, The Lodge at the Golden Gate


      76

      $

      7,716



      $

      (1,067)


      $

      1,869


      $

      —


      $

      94


      $

      896


      Chicago Marriott Downtown Magnificent Mile


      91

      $

      13,602



      $

      (7,564)


      $

      4,224


      $

      53


      $

      (397)


      $

      (3,684)


      Courtyard Denver Downtown


      79

      $

      1,468



      $

      (2)


      $

      343


      $

      —


      $

      —


      $

      341


      Courtyard New York Manhattan/Fifth Avenue


      86

      $

      2,278



      $

      (1,494)


      $

      451


      $

      —


      $

      253


      $

      (790)


      Courtyard New York Manhattan/Midtown East


      91

      $

      3,982



      $

      (2,755)


      $

      721


      $

      951


      $

      —


      $

      (1,083)


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Havana Cabana Key West


      82

      $

      2,717



      $

      877


      $

      253


      $

      —


      $

      —


      $

      1,130


      Hilton Boston Downtown/Faneuil Hall


      82

      $

      5,265



      $

      (1,044)


      $

      1,227


      $

      —


      $

      —


      $

      183


      Hilton Burlington Lake Champlain


      90

      $

      1,696



      $

      (824)


      $

      506


      $

      —


      $

      —


      $

      (318)


      Hilton Garden Inn New York/Times Square Central


      88

      $

      3,180



      $

      (1,928)


      $

      847


      $

      —


      $

      —


      $

      (1,081)


      Hotel Emblem San Francisco


      82

      $

      1,835



      $

      6


      $

      287


      $

      —


      $

      —


      $

      293


      Hotel Palomar Phoenix


      90

      $

      6,416



      $

      1,401


      $

      673


      $

      38


      $

      293


      $

      2,405


      JW Marriott Denver Cherry Creek


      81

      $

      3,405



      $

      (1,293)


      $

      807


      $

      678


      $

      6


      $

      198


      Kimpton Shorebreak Resort


      91

      $

      3,212



      $

      93


      $

      411


      $

      —


      $

      27


      $

      531


      L'Auberge de Sedona


      91

      $

      4,639



      $

      (606)


      $

      738


      $

      —


      $

      —


      $

      132


      Orchards Inn Sedona


      90

      $

      1,252



      $

      (190)


      $

      217


      $

      —


      $

      42


      $

      69


      Renaissance Charleston Historic District Hotel


      91

      $

      2,894



      $

      215


      $

      427


      $

      —


      $

      (32)


      $

      610


      Salt Lake City Marriott Downtown at City Creek


      91

      $

      6,725



      $

      992


      $

      559


      $

      592


      $

      —


      $

      2,143


      The Gwen Hotel


      90

      $

      4,687



      $

      (1,549)


      $

      1,113


      $

      —


      $

      —


      $

      (436)


      The Landing Lake Tahoe Resort & Spa


      82

      $

      1,714



      $

      (414)


      $

      410


      $

      —


      $

      —


      $

      (4)


      The Lexington Hotel


      88

      $

      8,647



      $

      (7,331)


      $

      3,621


      $

      5


      $

      8


      $

      (3,697)


      The Lodge at Sonoma Renaissance Resort & Spa


      80

      $

      3,554



      $

      (1,102)


      $

      453


      $

      275


      $

      —


      $

      (374)


      Vail Marriott Mountain Resort


      79

      $

      12,480



      $

      3,903


      $

      1,110


      $

      —


      $

      —


      $

      5,013


      Westin Boston Waterfront


      84

      $

      16,130



      $

      (3,781)


      $

      2,609


      $

      2,138


      $

      (60)


      $

      906


      Westin Fort Lauderdale Beach Resort


      91

      $

      16,787



      $

      5,946


      $

      1,052


      $

      —


      $

      —


      $

      6,998


      Westin San Diego Downtown


      91

      $

      7,600



      $

      611


      $

      1,137


      $

      622


      $

      —


      $

      2,370


      Westin Washington D.C. City Center


      91

      $

      5,362



      $

      (1,573)


      $

      1,318


      $

      645


      $

      —


      $

      390


      Worthington Renaissance Fort Worth Hotel


      91

      $

      8,637



      $

      (298)


      $

      1,136


      $

      769


      $

      2


      $

      1,609


      Total



      $

      169,995



      $

      (20,791)


      $

      30,100


      $

      6,766


      $

      1,750


      $

      17,819




      (1)

      Includes non-cash expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations and the non-cash amortization favorable and unfavorable contract liabilities.

      Hotel Adjusted EBITDA Reconciliation



      First Quarter 2019







      Plus:

      Plus:

      Plus:

      Equals:



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Marriott Alpharetta


      90

      $

      5,311



      $

      1,579


      $

      475


      $

      —


      $

      —


      $

      2,054


      Barbary Beach House Key West


      90

      $

      5,794



      $

      2,395


      $

      338


      $

      —


      $

      —


      $

      2,733


      Bethesda Marriott Suites


      90

      $

      3,937



      $

      (971)


      $

      478


      $

      —


      $

      1,525


      $

      1,032


      Cavallo Point, The Lodge at the Golden Gate


      90

      $

      9,247



      $

      (221)


      $

      1,941


      $

      —


      $

      31


      $

      1,751


      Chicago Marriott Downtown Magnificent Mile


      90

      $

      16,131



      $

      (4,067)


      $

      4,129


      $

      71


      $

      (397)


      $

      (264)


      Courtyard Denver Downtown


      90

      $

      2,245



      $

      548


      $

      296


      $

      —


      $

      —


      $

      844


      Courtyard New York Manhattan/Fifth Avenue


      90

      $

      2,884



      $

      (905)


      $

      441


      $

      —


      $

      253


      $

      (211)


      Courtyard New York Manhattan/Midtown East


      90

      $

      5,256



      $

      (1,621)


      $

      692


      $

      958


      $

      —


      $

      29


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      —



      $

      8,822


      $

      —


      $

      —


      $

      —


      $

      8,822


      Havana Cabana Key West


      90

      $

      2,916



      $

      1,202


      $

      245


      $

      —


      $

      —


      $

      1,447


      Hilton Boston Downtown/Faneuil Hall


      90

      $

      6,672



      $

      (87)


      $

      1,244


      $

      —


      $

      —


      $

      1,157


      Hilton Burlington Lake Champlain


      90

      $

      2,916



      $

      44


      $

      499


      $

      —


      $

      —


      $

      543


      Hilton Garden Inn New York/Times Square Central


      90

      $

      4,624



      $

      (670)


      $

      844


      $

      —


      $

      —


      $

      174


      Hotel Emblem San Francisco


      90

      $

      1,349



      $

      (256)


      $

      275


      $

      —


      $

      —


      $

      19


      Hotel Palomar Phoenix


      90

      $

      7,613



      $

      2,075


      $

      666


      $

      38


      $

      296


      $

      3,075


      JW Marriott Denver Cherry Creek


      90

      $

      2,676



      $

      (1,477)


      $

      541


      $

      683


      $

      6


      $

      (247)


      Kimpton Shorebreak Resort


      90

      $

      3,940



      $

      586


      $

      349


      $

      —


      $

      41


      $

      976


      L'Auberge de Sedona


      90

      $

      5,954



      $

      859


      $

      508


      $

      —


      $

      —


      $

      1,367


      Orchards Inn Sedona


      90

      $

      1,878



      $

      274


      $

      238


      $

      —


      $

      42


      $

      554


      Renaissance Charleston Historic District Hotel


      90

      $

      3,483



      $

      890


      $

      403


      $

      —


      $

      (32)


      $

      1,261


      Salt Lake City Marriott Downtown at City Creek


      90

      $

      6,874



      $

      1,058


      $

      530


      $

      604


      $

      —


      $

      2,192


      The Gwen Hotel


      90

      $

      5,056



      $

      (1,559)


      $

      1,058


      $

      —


      $

      —


      $

      (501)


      The Landing Lake Tahoe Resort & Spa


      90

      $

      1,753



      $

      (460)


      $

      376


      $

      —


      $

      —


      $

      (84)


      The Lexington Hotel


      90

      $

      11,265



      $

      (4,421)


      $

      3,530


      $

      4


      $

      8


      $

      (879)


      The Lodge at Sonoma Renaissance Resort & Spa


      90

      $

      4,529



      $

      (336)


      $

      535


      $

      279


      $

      —


      $

      478


      Vail Marriott Mountain Resort


      90

      $

      15,395



      $

      6,545


      $

      990


      $

      —


      $

      —


      $

      7,535


      Westin Boston Waterfront


      90

      $

      17,742



      $

      (2,045)


      $

      2,413


      $

      2,156


      $

      (60)


      $

      2,464


      Westin Fort Lauderdale Beach Resort


      90

      $

      17,500



      $

      5,952


      $

      1,545


      $

      —


      $

      —


      $

      7,497


      Westin San Diego Downtown


      90

      $

      8,645



      $

      1,701


      $

      1,126


      $

      631


      $

      —


      $

      3,458


      Westin Washington D.C. City Center


      90

      $

      7,094



      $

      (235)


      $

      1,322


      $

      661


      $

      —


      $

      1,748


      Worthington Renaissance Fort Worth Hotel


      90

      $

      11,696



      $

      3,182


      $

      969


      $

      775


      $

      2


      $

      4,928


      Total



      $

      202,375



      $

      18,381


      $

      28,996


      $

      6,860


      $

      1,715


      $

      55,929


      Less: Frenchman's Reef & Morning Star Marriott Beach Resort



      $

      —



      $

      (8,822)


      $

      —


      $

      —


      $

      —


      $

      (8,822)


      Comparable Total



      $

      202,375



      $

      9,559


      $

      28,996


      $

      6,860


      $

      1,715


      $

      47,107




      (1)

      Includes non-cash expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations and the non-cash amortization favorable and unfavorable contract liabilities.

      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

      Travel

      Travel

      Commercial Real Estate

      Commercial Real Estate

      Real Estate

      Real Estate

      Hotels and Resorts

      Hotels and Resorts

      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.