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 Fourth Quarter And Full Year 2015 Results

      2015 Results Meet Prior Guidance; Provides 2016 Outlook


      News provided by

      DiamondRock Hospitality Company

      Feb 23, 2016, 08:00 ET

      Share this article

      Share this article


      BETHESDA, Md., Feb. 23, 2016 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 29 premium hotels in the United States, today announced results of operations for the quarter and year ended December 31, 2015.

      2015 Operating Highlights

      • Pro Forma RevPAR: Pro Forma RevPAR was $170.87, an increase of 4.7% from the comparable period of 2014.
      • Pro Forma Hotel Adjusted EBITDA Margin: Pro Forma Hotel Adjusted EBITDA margin was 31.02%, an increase of 113 basis points from 2014.
      • Pro Forma Hotel Adjusted EBITDA: Pro Forma Hotel Adjusted EBITDA was $287.5 million, an increase of 9.1% from 2014.
      • Adjusted EBITDA: Adjusted EBITDA was $265.9 million, an increase of 12.8% from 2014.
      • Adjusted FFO: Adjusted FFO was $203.4 million and Adjusted FFO per diluted share was $1.01.
      • Dividends: The Company declared four quarterly dividends totaling $0.50 per share during 2015, returning approximately $96 million to shareholders.

      Fourth Quarter 2015 Highlights

      • Pro Forma RevPAR: Pro Forma RevPAR was $168.32, an increase of 3.1% from the comparable period of 2014.
      • Pro Forma Hotel Adjusted EBITDA Margin: Pro Forma Hotel Adjusted EBITDA margin was 31.26%, an increase of 114 basis points from 2014.
      • Pro Forma Hotel Adjusted EBITDA: Pro Forma Hotel Adjusted EBITDA was $73.1 million, an increase of 8.3% from 2014.
      • Adjusted EBITDA: Adjusted EBITDA was $67.0 million, an increase of 10.2% from 2014.
      • Adjusted FFO: Adjusted FFO was $51.9 million and Adjusted FFO per diluted share was $0.26.
      • Westin Boston Financing: The Company entered into a new $205 million mortgage secured by the Westin Boston Waterfront Hotel in October 2015. The mortgage loan has a term of 10 years and bears interest at a fixed rate of 4.36%.
      • Orlando Loan Prepayment: On October 9, 2015, the Company prepaid the $55.3 million mortgage loan secured by the Orlando Airport Marriott.
      • Repayment of Seller Financing: On November 9, 2015, the Company received full repayment of the $4.0 million loan it provided to the buyer of the Oak Brook Hills Resort in 2014.
      • Share Repurchase Program: On November 4, 2015, the Company's Board of Directors authorized a $150 million share repurchase program.
      • Dividends: The Company declared a dividend of $0.125 per share during the fourth quarter, which was paid on January 12, 2016.

      Recent Developments

      • Chicago Marriott Loan Prepayment:  On January 11, 2016, the Company prepaid the $201.7 million mortgage loan secured by the Chicago Marriott Downtown.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "Our portfolio performed well in 2015 and met our expectations from last quarter. The Company had strong execution in the core functions of asset management and finance. Our asset management best practices resulted in 73% profit flow-through from our portfolio and 114 basis points of Hotel Adjusted EBITDA margin growth during the fourth quarter. Our fourth quarter financing activities capped off $355 million of new loans during the year, which enhanced our already strong balance sheet, addressed near-term debt maturities and will save the Company several million dollars in annual interest costs."

      Operating Results     

      Discussions of "Pro Forma" assumes the Company owned each of its 29 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from January 1, 2015 to August 31, 2015, since the hotel opened for business on September 1, 2014.  Please see "Certain Definitions" and "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDA," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO."

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


      Fourth Quarter



      2015


      2014

      Change

      Pro Forma ADR

      $217.23



      $215.07


      1.0

      %

      Pro Forma Occupancy

      77.5

      %


      75.9

      %

      1.6 percentage points

      Pro Forma RevPAR

      $168.32



      $163.19


      3.1

      %

      Pro Forma Revenues

      $233.8 million


      $224.1 million

      4.3

      %

      Pro Forma Hotel Adjusted EBITDA Margin

      31.26

      %


      30.12

      %

      114 basis points

      Adjusted EBITDA

      $67.0 million


      $60.8 million

      $6.2 million

      Adjusted FFO

      $51.9 million


      $41.8 million

      $10.1 million

      Adjusted FFO per diluted share

      $0.26



      $0.21


      $0.05


      The Company's fourth quarter results were held back by its New York City hotels and rebranding disruption at The Gwen Chicago. Excluding these hotels, Pro Forma RevPAR growth was 6.0% and Pro Forma Hotel Adjusted EBITDA margins increased 376 basis points.

      For the year ended December 31, 2015, the Company reported the following:


      Full Year



      2015


      2014

      Change

      Pro Forma ADR

      $213.74



      $206.58


      3.5

      %

      Pro Forma Occupancy

      79.9

      %


      79.0

      %

      0.9 percentage points

      Pro Forma RevPAR

      $170.87



      $163.26


      4.7

      %

      Pro Forma Revenues

      $926.9 million


      $881.9 million

      5.1

      %

      Pro Forma Hotel Adjusted EBITDA Margin

      31.02

      %


      29.89

      %

      113 basis points

      Adjusted EBITDA

      $265.9 million


      $235.8 million

      $30.1 million

      Adjusted FFO

      $203.4 million


      $171.5 million

      $31.9 million

      Adjusted FFO per diluted share

      $1.01



      $0.87


      $0.14


      Excluding the Company's New York City hotels and The Gwen Chicago, Pro Forma RevPAR growth was 6.7% and Pro Forma Hotel Adjusted EBITDA margins increased 258 basis points.

      Hotel Financing Activity

      On October 9, 2015, the Company prepaid the $55.3 million mortgage loan secured by the Orlando Airport Marriott. The prepayment saved approximately $0.7 million of interest expense during the fourth quarter, which was factored into the Company's prior guidance.

      On October 27, 2015, the Company entered into a new $205 million mortgage loan secured by the Westin Boston Waterfront Hotel. The new loan has a term of 10 years, a fixed interest rate of 4.36% and will amortize on a 30-year schedule. The proceeds from the loan, as well as a portion of a $60 million draw on its senior unsecured credit facility, were utilized to prepay the $201.7 million mortgage loan secured by the Chicago Marriott Downtown Magnificent Mile on January 11, 2016. The lower interest rate on the new loan is expected to save the Company approximately $2.7 million in net interest expense.

      During 2015, the Company completed $355 million of new financings at interest rates approximately 150 basis points below the rates on maturing loans. Since 2011, the Company has lowered its weighted average interest rate from 5.6% to 4.1%, resulting in cumulative annual interest savings of approximately $14 million.

      Capital Expenditures

      The Company spent approximately $63.0 million on capital improvements at its hotels in 2015, which included the following significant projects:

      • Hilton Boston Downtown: The Company completed a return on investment project at the hotel to create an incremental 41 guest rooms and upgrade additional guest rooms, which created over 90 premium rooms.
      • Chicago Marriott Downtown: The Company commenced a multi-year guest room renovation at the hotel. The first phase of the guest room renovation, which consisted of 140 rooms, including all 25 suites, was successfully completed during the first quarter of 2015. The Company also added Marriott's new prototype F&B grab-and-go outlet in the hotel's lobby, which allowed the hotel to transform room service delivery.

      The Company expects to spend approximately $150 million on capital improvements at its hotels in 2016, which includes carryover from certain projects that commenced in 2015.  Significant projects in 2016 include:

      • The Gwen, a Luxury Collection: The Company rebranded the Conrad Chicago to Starwood's Luxury Collection on September 1, 2015. The renovation work associated with the brand conversion, which is expected to cost approximately $25 million, will be completed in two phases. The first phase, consisting of the lobby and other public spaces, commenced in January and is expected to completed by May. The second phase of the renovation, consisting of the guest rooms, will be completed during the seasonally slow winter season beginning in late 2016.
      • Chicago Marriott Downtown: The second phase of the renovation, which consists of upgrading approximately 460 rooms and creating a new state-of-the-art fitness center, commenced in late 2015 and is expected to be completed early in the second quarter of 2016. The remaining guest rooms will be renovated during the seasonally slow winter months over the next two years and is not expected to result in material disruption.
      • The Lodge at Sonoma: The Company expects to renovate the guest rooms at the hotel during the seasonally slow period during late 2016 and early 2017.
      • Charleston Renaissance: The Company expects to renovate the guest rooms at the hotel during the fourth quarter of 2016.
      • Worthington Renaissance: The Company expects to renovate the guest rooms at the hotel during the seasonally slow summer months of 2016.

      Repayment of Seller Financing

      In connection with the sale of the Oak Brook Hills Resort in April 2014, the Company provided a $4.0 million unsecured loan to the buyer of the hotel. The loan was subordinate to the buyer's senior mortgage loan, and the Company believed the repayment of the loan was remote and fully reserved the loan. On November 9, 2015, upon the hotel meeting certain operating profit thresholds, the buyer repaid the Company's loan in full. The Company recorded a gain of $3.9 million during the fourth quarter, which is excluded from its reported Adjusted EBITDA and Adjusted FFO.

      Balance Sheet

      As of December 31, 2015, the Company had $213.6 million of unrestricted cash on hand and approximately $1.2 billion of total debt, which consisted of property-specific mortgage debt and no outstanding borrowings on the Company's $200.0 million senior unsecured credit facility.  The Company currently has $60.0 million outstanding on its senior unsecured credit facility.

      Share Repurchase Program

      On November 4, 2015, the Company's Board of Directors authorized a $150 million share repurchase program. Repurchases under this program will be made in open market or privately negotiated transactions from time to time and in such amounts as market conditions warrant, and subject to regulatory considerations. The Company has not repurchased any shares of its common stock since the program started.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.125 per share to stockholders of record as of December 31, 2015.  The dividend was paid on January 12, 2016.

      Outlook and Guidance

      The Company has provided annual guidance for 2016, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  Pro Forma RevPAR assumes that all of the Company's 29 hotels were owned since January 1, 2015.

      The Company expects its full year 2016 results to be as follows:

      Metric

      Low End

      High End


      Pro Forma RevPAR Growth

      2 percent

      4 percent


      Adjusted EBITDA

      $265 million

      $278 million


      Adjusted FFO

      $211 million

      $221 million


      Adjusted FFO per share

      (based on 202.1 million shares)

      $1.04 per share

      $1.09 per share


      The full year guidance range above reflects income tax expense of $7 million to $11 million, interest expense of $46 million to $47 million and corporate expenses of $24 million to $25 million.

      The Company expects approximately 17% to 18% of its full year 2016 Adjusted EBITDA to be earned during the first quarter of 2016.

      Selected Quarterly Pro Forma Operating Information

      The following table is presented to provide investors with selected quarterly Pro Forma operating information for 2015.  The operating information assumes that all of the Company's 29 hotels were owned since January 1, 2015.


      Quarter 1, 2015

      Quarter 2, 2015

      Quarter 3, 2015

      Quarter 4, 2015

      Full Year 2015

      ADR

      $

      201.36


      $

      222.39


      $

      214.38


      $

      217.23


      $

      214.12


      Occupancy

      76.4

      %

      84.0

      %

      83.0

      %

      77.5

      %

      80.2

      %

      RevPAR

      $

      153.90


      $

      186.80


      $

      177.89


      $

      168.32


      $

      171.79


      Revenues (in thousands)

      $

      215,971


      $

      254,256


      $

      238,516


      $

      233,840


      $

      942,583


      Hotel Adjusted EBITDA (in thousands)

      $

      56,752


      $

      88,997


      $

      75,242


      $

      73,076


      $

      294,067


              % of full Year

      19.3

      %

      30.3

      %

      25.6

      %

      24.8

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      26.28

      %

      35.00

      %

      31.55

      %

      31.25

      %

      31.20

      %

      Available Rooms

      978,255


      991,704


      1,003,604


      1,003,168


      3,976,731


      Earnings Call

      The Company will host a conference call to discuss its fourth quarter and full year results on Tuesday, February 23, 2016, at 10:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 888-310-1786 (for domestic callers) or 330-863-3357 (for international callers).  The participant passcode is 35693589. 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 owns 29 premium quality hotels with over 10,900 rooms. The Company has strategically positioned its hotels to be operated both under leading global brands such as Hilton, Marriott, and Westin and boutique hotels in the lifestyle segment. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

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

      DIAMONDROCK HOSPITALITY COMPANY 

      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)






      December 31, 2015


      December 31, 2014

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      2,882,176



      $

      2,764,393


      Deferred financing costs, net

      8,627



      8,023


      Restricted cash

      59,339



      74,730


      Due from hotel managers

      86,698



      79,827


      Favorable lease assets, net

      23,955



      34,274


      Prepaid and other assets (1)

      46,078



      52,739


      Cash and cash equivalents

      213,584



      144,365


      Total assets

      $

      3,320,457



      $

      3,158,351


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage debt

      $

      1,177,696



      $

      1,038,330


      Senior unsecured credit facility

      —



      —


      Total debt

      1,177,696



      1,038,330






      Deferred income related to key money, net

      23,568



      21,561


      Unfavorable contract liabilities, net

      74,657



      76,220


      Due to hotel managers

      65,350



      59,169


      Dividends declared and unpaid

      25,599



      20,922


      Accounts payable and accrued expenses (2)

      128,982



      113,162


      Total other liabilities

      318,156



      291,034


      Stockholders' Equity:




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

      —



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized; 200,741,777 and 199,964,041 shares issued and outstanding at December 31, 2015 and 2014, respectively

      2,007



      2,000


      Additional paid-in capital

      2,056,878



      2,045,755


      Accumulated deficit

      (234,280)



      (218,768)


      Total stockholders' equity

      1,824,605



      1,828,987


      Total liabilities and stockholders' equity

      $

      3,320,457



      $

      3,158,351




      (1)

      Includes $34.0 million of deferred tax assets, $7.6 million of prepaid expenses and $4.5 million of other assets as of December 31, 2015.

      (2) 

      Includes $70.2 million of deferred ground rent, $21.2 million of deferred tax liabilities, $13.3 million of accrued property taxes, $11.6 million of accrued capital expenditures and $12.7 million of other accrued liabilities as of December 31, 2015.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)






      Three Months Ended
      December 31,


      Year Ended
      December 31,


      2015


      2014


      2015


      2014

      Revenues:

      (unaudited)


      (unaudited)


      (unaudited)



      Rooms

      $

      168,849



      $

      162,999



      $

      673,578



      $

      628,870


      Food and beverage

      52,511



      48,780



      208,173



      195,077


      Other

      12,439



      11,848



      49,239



      48,915


      Total revenues

      233,799



      223,627



      930,990



      872,862


      Operating Expenses:








      Rooms

      40,654



      41,088



      163,549



      162,870


      Food and beverage

      34,253



      33,547



      137,297



      135,402


      Management fees

      7,967



      7,945



      30,633



      30,027


      Other hotel expenses

      80,236



      75,492



      317,623



      295,826


      Depreciation and amortization

      26,125



      24,074



      101,143



      99,650


      Impairment losses

      —



      —



      10,461



      —


      Hotel acquisition costs

      4



      898



      949



      2,177


      Corporate expenses

      6,272



      6,387



      24,061



      22,267


      Gain on insurance proceeds

      —



      —



      —



      (1,825)


      Gain on litigation settlement, net

      —



      —



      —



      (10,999)


      Total operating expenses, net

      195,511



      189,431



      785,716



      735,395


      Operating profit

      38,288



      34,196



      145,274



      137,467










      Interest income

      (174)



      (151)



      (359)



      (3,027)


      Interest expense

      13,721



      14,462



      52,684



      58,278


      Other income, net

      (34)



      —



      (329)



      —


      Gain on repayments of notes receivable

      (3,927)



      —



      (3,927)



      (13,550)


      Loss on early extinguishment of debt

      —



      1,555



      —



      1,616


      Gain on sales of hotel properties, net

      —



      (49,719)



      —



      (50,969)


      Gain on hotel property acquisition

      —



      —



      —



      (23,894)


      Total other expenses (income), net

      9,586



      (33,853)



      48,069



      (31,546)


      Income before income taxes

      28,702



      68,049



      97,205



      169,013


      Income tax expense

      (2,999)



      (4,433)



      (11,575)



      (5,636)


      Net income

      $

      25,703



      $

      63,616



      $

      85,630



      $

      163,377


      Earnings per share:








      Basic earnings per share

      $

      0.14



      $

      0.32



      $

      0.43



      $

      0.83


      Diluted earnings per share

      $

      0.14



      $

      0.32



      $

      0.43



      $

      0.83










      Weighted-average number of common shares outstanding:








      Basic

      200,856,136


      196,568,830


      200,796,678


      195,943,813

      Diluted

      201,516,336


      197,406,834


      201,459,934


      196,682,981

      Non-GAAP Financial Measures

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

      EBITDA and FFO

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

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

      Adjustments to EBITDA and FFO

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

      • Non-Cash Ground Rent: We exclude the non-cash expense incurred from the straight line recognition of rent from our ground lease obligations and the non-cash amortization of our favorable lease assets.
      • Non-Cash Amortization of Favorable and Unfavorable Contracts: We exclude the non-cash amortization of favorable and unfavorable contract assets and liabilities recorded in conjunction with certain acquisitions. The amortization of the favorable and unfavorable contracts does not reflect the underlying operating performance of our hotels.
      • Cumulative Effect of a Change in Accounting Principle: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude the effect of these one-time adjustments because they do not reflect our actual performance for that period.
      • Gains or Losses from Early Extinguishment of Debt: We exclude the effect of gains or losses recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
      • Acquisition Costs: We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
      • Allerton Hotel and Oak Brook Hills Resort Loan: We excluded the gains from the repayments of the Allerton loan in 2014 and the Oak Brooks Hills Resort loan in 2015 because we believe that they do not reflect the underlying performance of the Company.
      • Other Non-Cash and /or Unusual Items: From time to time we incur costs or realize gains that we do not believe reflect the underlying performance of the Company. Such items include, but are not limited to, hotel pre-opening costs, hotel manager transition costs, lease preparation costs, contract termination fees, severance costs, gains or losses from legal settlements, bargain purchase gains, and gains from insurance proceeds.

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

      In addition, to derive Adjusted FFO we exclude any fair value adjustments to debt instruments. Furthermore, the gain on repayment of note receivable in 2015, which is related to the Oak Brook Hills Resort loan, is reported net of income tax expense.

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


      Three Months Ended  
      December 31,


      Year Ended 
      December 31,


      2015


      2014


      2015


      2014

      Net income

      $

      25,703



      $

      63,616



      $

      85,630



      $

      163,377


      Interest expense

      13,721



      14,462



      52,684



      58,278


      Income tax expense

      2,999



      4,433



      11,575



      5,636


      Real estate related depreciation and amortization

      26,125



      24,074



      101,143



      99,650


      EBITDA

      68,548



      106,585



      251,032



      326,941


      Non-cash ground rent

      1,461



      1,573



      5,915



      6,453


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

      (516)



      (353)



      (1,651)



      (1,410)


      Impairment losses

      —



      —



      10,461



      —


      Gain on insurance proceeds

      —



      —



      —



      (1,825)


      Gain on hotel property acquisition

      —



      —



      —



      (23,894)


      Loss on early extinguishment of debt

      —



      1,555



      —



      1,616


      Gain on sales of hotel properties, net

      —



      (49,719)



      —



      (50,969)


      Gain on litigation settlement (1)

      —



      —



      —



      (10,999)


      Gain on repayment of notes receivable

      (3,927)



      —



      (3,927)



      (13,550)


      Reversal of previously recognized Allerton income

      —



      —



      —



      (453)


      Hotel acquisition costs

      4



      898



      949



      2,177


      Hotel manager transition and pre-opening costs (2)

      420



      286



      1,708



      953


      Lease preparation costs (3)

      1,061



      —



      1,061



      —


      Severance costs (4)

      (100)



      (53)



      328



      736


      Adjusted EBITDA

      $

      66,951



      $

      60,772



      $

      265,876



      $

      235,776




      (1) 

      Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees and other costs incurred over the course of the legal proceedings.  The $1.8 million of legal fees and other costs were previously recorded as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses.

      (2) 

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

      (3) 

      Represents the costs incurred to remove tenant improvements from a recently vacated retail space at the Lexington Hotel.

      (4) 

      Amounts recognized in 2015 are classified as other hotel expenses on the consolidated statements of operations.  Amounts recognized in 2014 are classified as corporate expenses on the consolidated statements of operations.


      Full Year 2016 Guidance


      Low End


      High End

      Net income

      $

      107,500



      $

      118,500


      Interest expense

      47,000



      46,000


      Income tax expense

      7,000



      11,000


      Real estate related depreciation and amortization

      100,500



      99,500


      EBITDA

      262,000



      275,000


      Non-cash ground rent

      4,800



      4,800


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,800)



      (1,800)


      Adjusted EBITDA

      $

      265,000



      $

      278,000


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


      Three Months Ended 
      December 31,


      Year Ended
      December 31,










      2015


      2014


      2015


      2014

      Net income

      $

      25,703



      $

      63,616



      $

      85,630



      $

      163,377


      Real estate related depreciation and amortization

      26,125



      24,074



      101,143



      99,650


      Gain on sales of hotel properties, net

      —



      (49,719)



      —



      (50,969)


      Impairment losses

      —



      —



      10,461



      —


      FFO

      51,828



      37,971



      197,234



      212,058


      Non-cash ground rent

      1,461



      1,573



      5,915



      6,453


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

      (516)



      (353)



      (1,651)



      (1,410)


      Gain on insurance proceeds

      —



      —



      —



      (1,825)


      Gain on hotel property acquisition

      —



      —



      —



      (23,894)


      Loss on early extinguishment of debt

      —



      1,555



      —



      1,616


      Gain on litigation settlement (1)

      —



      —



      —



      (10,999)


      Gain on repayment of notes receivable (2)

      (2,317)



      —



      (2,317)



      (13,550)


      Hotel acquisition costs

      4



      898



      949



      2,177


      Hotel manager transition and pre-opening costs (3)

      420



      286



      1,708



      953


      Reversal of previously recognized Allerton income

      —



      —



      —



      (453)


      Severance costs (4)

      (100)



      (53)



      328



      736


      Lease preparation costs (5)

      1,061



      —



      1,061



      —


      Fair value adjustments to debt instruments

      10



      (90)



      125



      (355)


      Adjusted FFO

      $

      51,851



      $

      41,787



      $

      203,352



      $

      171,507


      Adjusted FFO per diluted share

      $

      0.26



      $

      0.21



      $

      1.01



      $

      0.87




      (1)

      Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees and other costs incurred over the course of the legal proceedings.  The $1.8 million of legal fees and other costs were previously recorded as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses.

      (2)

      Gain on repayment of note receivable in 2015 is related to the repayment of the Oak Brook Hills Resort loan, is reported net of income tax expense.

      (3) 

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

      (4) 

      Amounts recognized in 2015 are classified as other hotel expenses on the consolidated statements of operations.  Amounts recognized in 2014 are classified as corporate expenses on the consolidated statements of operations.

      (5) 

      Represents the costs incurred to remove tenant improvements from a recently vacated retail space at the Lexington Hotel.


      Full Year 2016 Guidance


      Low End


      High End

      Net income

      $

      107,500



      $

      118,500


      Real estate related depreciation and amortization

      100,500



      99,500


      FFO

      208,000



      218,000


      Non-cash ground rent

      4,800



      4,800


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

      (1,800)



      (1,800)


      Adjusted FFO

      $

      211,000



      $

      221,000


      Adjusted FFO per diluted share

      $

      1.04



      $

      1.09


      Use and Limitations of Non-GAAP Financial Measures

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

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

      Certain Definitions

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

      DIAMONDROCK HOSPITALITY COMPANY

      HOTEL OPERATING DATA

      Schedule of Property Level Results - Pro Forma (1)

      (unaudited and in thousands)       






      Three Months Ended December 31,


      Year Ended December 31,


      2015


      2014


      %
      Change


      2015


      2014


      %
      Change













      ADR

      $

      217.23



      $

      215.07



      1.0

      %


      $

      213.74



      $

      206.58



      3.5

      %

      Occupancy

      77.5

      %


      75.9

      %


      1.6

      %


      79.9

      %


      79.0

      %


      0.9

      %

      RevPAR

      $

      168.32



      $

      163.19



      3.1

      %


      $

      170.87



      $

      163.26



      4.7

      %













      Revenues:












      Rooms

      $

      168,849



      $

      163,186



      3.5

      %


      $

      667,778



      $

      636,488



      4.9

      %

      Food and beverage

      52,511



      49,386



      6.3

      %


      209,491



      197,962



      5.8

      %

      Other

      12,439



      11,541



      7.8

      %


      49,627



      47,470



      4.5

      %

      Total revenues

      $

      233,799



      $

      224,113



      4.3

      %


      $

      926,896



      $

      881,920



      5.1

      %

      Operating Expenses:












      Rooms departmental expenses

      $

      40,654



      $

      40,383



      0.7

      %


      $

      162,019



      $

      159,954



      1.3

      %

      Food and beverage departmental expenses

      34,253



      33,548



      2.1

      %


      138,297



      135,881



      1.8

      %

      Other direct departmental

      4,103



      4,967



      (17.4)

      %


      17,199



      19,543



      (12.0)

      %

      General and administrative

      18,832



      17,651



      6.7

      %


      72,716



      68,422



      6.3

      %

      Utilities

      6,207



      6,870



      (9.7)

      %


      27,141



      28,251



      (3.9)

      %

      Repairs and maintenance

      9,548



      9,417



      1.4

      %


      36,928



      37,167



      (0.6)

      %

      Sales and marketing

      16,363



      15,711



      4.1

      %


      64,726



      59,944



      8.0

      %

      Franchise fees

      6,043



      4,873



      24.0

      %


      21,714



      17,363



      25.1

      %

      Base management fees

      5,906



      5,593



      5.6

      %


      23,148



      22,029



      5.1

      %

      Incentive management fees

      2,091



      2,473



      (15.4)

      %


      7,440



      8,347



      (10.9)

      %

      Property taxes

      11,657



      10,012



      16.4

      %


      45,995



      40,171



      14.5

      %

      Ground rent

      3,774



      3,757



      0.5

      %


      15,149



      15,012



      0.9

      %

      Other fixed expenses

      2,236



      2,573



      (13.1)

      %


      11,284



      11,158



      1.1

      %

      Severance costs

      (100)



      —



      (100.0)

      %


      328



      —



      100.0

      %

      Lease preparation costs (2)

      1,061



      —



      100.0

      %


      1,061



      —



      100.0

      %

      Hotel manager transition and pre-opening costs

      420



      286



      46.9

      %


      1,708



      953



      79.2

      %

      Total hotel operating expenses

      163,048



      158,114



      3.1

      %


      646,853



      624,195



      3.6

      %

      Hotel EBITDA

      $

      70,751



      $

      65,999



      7.2

      %


      $

      280,043



      $

      257,725



      8.7

      %

      Non-cash ground rent

      1,461



      1,573



      (7.1)

      %


      5,945



      6,330



      (6.1)

      %

      Non-cash amortization of unfavorable contract liabilities

      (516)



      (353)



      46.2

      %


      (1,570)



      (1,410)



      11.3

      %

      Severance costs

      (100)



      —



      (100.0)

      %


      328



      —



      100.0

      %

      Lease preparation costs (2)

      1,061



      —



      100.0

      %


      1,061



      —



      100.0

      %

      Hotel manager transition and pre-opening costs (3)

      420



      286



      46.9

      %


      1,708



      953



      79.2

      %

      Hotel Adjusted EBITDA

      $

      73,077



      $

      67,505



      8.3

      %


      $

      287,515



      $

      263,598



      9.1

      %



      (1) 

      Pro forma assumes the Company owned each of its 29 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from January 1, 2015 to August 31, 2015, since the hotel opened for business on September 1, 2014.

      (2)

      Represents the costs incurred to remove tenant improvements from a recently vacated retail space at the Lexington Hotel.

      (3)

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

      Market Capitalization as of December 31, 2015

      (in thousands)


      Enterprise Value






      Common equity capitalization (at December 31, 2015 closing price of $9.65/share)


      $

      1,942,843

      Consolidated debt


      1,177,696

      Cash and cash equivalents


      (213,584)

      Total enterprise value


      $

      2,906,955

      Share Reconciliation






      Common shares outstanding


      200,742

      Unvested restricted stock held by management and employees


      475

      Share grants under deferred compensation plan held by directors


      114

      Combined shares outstanding


      201,331


      Debt Summary as of February 23, 2016

      (dollars in thousands)


      Property


      Interest
      Rate


      Term


      Outstanding
      Principal


      Maturity

      Courtyard Manhattan / Fifth Avenue


      6.48%


      Fixed


      48,203


      June 2016

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      59,748


      November 2020

      Hilton Minneapolis


      5.46%


      Fixed


      90,281


      May 2021

      Westin Washington D.C. City Center


      3.99%


      Fixed


      68,468


      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      29,440


      April 2023

      Westin San Diego


      3.94%


      Fixed


      67,415


      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      86,000


      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      85,000


      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      65,000


      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      204,216


      November 2025

      Total Weighted-Average Interest Fixed Rate Debt


      4.51%




      $

      803,771












      Lexington Hotel New York


      LIBOR + 2.25


      Variable


      170,368


      October 2017 (1)

      Total mortgage debt






      $

      974,139



      Senior unsecured credit facility


      LIBOR + 1.75


      Variable


      60,000


      January 2017 (2)

      Total debt




      $

      1,034,139



      Total Weighted-Average Interest Rate


      4.08%









      (1)

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

      (2)

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


      Pro Forma Operating Statistics – Fourth Quarter



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      4Q 2015

      4Q 2014

      B/(W)


      4Q 2015

      4Q 2014

      B/(W)


      4Q 2015

      4Q 2014

      B/(W)


      4Q 2015

      4Q 2014

      B/(W)

      Atlanta Alpharetta Marriott


      $

      168.92


      $

      156.78


      7.7

      %


      66.9

      %

      70.6

      %

      (3.7)

      %


      $

      113.06


      $

      110.73


      2.1

      %


      32.24

      %

      33.14

      %

      -90 bps

      Bethesda Marriott Suites


      $

      159.65


      $

      167.41


      (4.6)

      %


      65.4

      %

      67.7

      %

      (2.3)

      %


      $

      104.49


      $

      113.37


      (7.8)

      %


      24.23

      %

      27.94

      %

      -371 bps

      Boston Westin


      $

      249.00


      $

      253.31


      (1.7)

      %


      72.4

      %

      62.1

      %

      10.3

      %


      $

      180.37


      $

      157.19


      14.7

      %


      33.01

      %

      29.38

      %

      363 bps

      Hilton Boston Downtown


      $

      275.67


      $

      273.43


      0.8

      %


      80.9

      %

      77.9

      %

      3.0

      %


      $

      223.14


      $

      213.00


      4.8

      %


      38.16

      %

      35.89

      %

      227 bps

      Hilton Burlington


      $

      164.97


      $

      167.53


      (1.5)

      %


      76.7

      %

      70.3

      %

      6.4

      %


      $

      126.48


      $

      117.74


      7.4

      %


      40.65

      %

      35.68

      %

      497 bps

      Renaissance Charleston


      $

      200.84


      $

      206.57


      (2.8)

      %


      81.9

      %

      90.4

      %

      (8.5)

      %


      $

      164.55


      $

      186.70


      (11.9)

      %


      35.73

      %

      35.97

      %

      -24 bps

      Hilton Garden Inn Chelsea


      $

      256.57


      $

      254.58


      0.8

      %


      97.9

      %

      93.9

      %

      4.0

      %


      $

      251.21


      $

      239.01


      5.1

      %


      40.84

      %

      38.86

      %

      198 bps

      Chicago Marriott


      $

      226.57


      $

      220.43


      2.8

      %


      70.2

      %

      73.0

      %

      (2.8)

      %


      $

      159.13


      $

      160.91


      (1.1)

      %


      26.56

      %

      24.18

      %

      238 bps

      Chicago Gwen


      $

      210.42


      $

      236.52


      (11.0)

      %


      75.1

      %

      83.6

      %

      (8.5)

      %


      $

      158.13


      $

      197.67


      (20.0)

      %


      14.81

      %

      35.18

      %

      -2037 bps

      Courtyard Denver Downtown


      $

      199.38


      $

      189.64


      5.1

      %


      75.8

      %

      81.6

      %

      (5.8)

      %


      $

      151.15


      $

      154.80


      (2.4)

      %


      48.50

      %

      47.59

      %

      91 bps

      Courtyard Fifth Avenue


      $

      288.74


      $

      304.92


      (5.3)

      %


      91.8

      %

      91.4

      %

      0.4

      %


      $

      264.92


      $

      278.78


      (5.0)

      %


      26.76

      %

      34.75

      %

      -799 bps

      Courtyard Midtown East


      $

      296.05


      $

      311.35


      (4.9)

      %


      93.3

      %

      92.4

      %

      0.9

      %


      $

      276.13


      $

      287.65


      (4.0)

      %


      37.54

      %

      39.95

      %

      -241 bps

      Fort Lauderdale Westin


      $

      181.10


      $

      175.14


      3.4

      %


      83.8

      %

      81.3

      %

      2.5

      %


      $

      151.83


      $

      142.40


      6.6

      %


      34.93

      %

      20.03

      %

      1490 bps

      Frenchman's Reef


      $

      226.93


      $

      230.72


      (1.6)

      %


      78.9

      %

      79.3

      %

      (0.4)

      %


      $

      178.95


      $

      183.02


      (2.2)

      %


      22.01

      %

      16.90

      %

      511 bps

      JW Marriott Denver Cherry Creek


      $

      259.26


      $

      253.39


      2.3

      %


      82.9

      %

      79.8

      %

      3.1

      %


      $

      214.98


      $

      202.30


      6.3

      %


      39.16

      %

      30.70

      %

      846 bps

      Inn at Key West


      $

      200.91


      $

      199.53


      0.7

      %


      71.7

      %

      88.5

      %

      (16.8)

      %


      $

      144.15


      $

      176.53


      (18.3)

      %


      33.23

      %

      52.18

      %

      -1895 bps

      Key West Sheraton Suites


      $

      242.83


      $

      224.26


      8.3

      %


      79.9

      %

      88.9

      %

      (9.0)

      %


      $

      193.91


      $

      199.30


      (2.7)

      %


      40.54

      %

      37.88

      %

      266 bps

      Lexington Hotel New York


      $

      275.82


      $

      279.30


      (1.2)

      %


      94.5

      %

      96.6

      %

      (2.1)

      %


      $

      260.74


      $

      269.92


      (3.4)

      %


      29.16

      %

      38.74

      %

      -958 bps

      Hilton Minneapolis


      $

      153.29


      $

      142.59


      7.5

      %


      77.4

      %

      65.7

      %

      11.7

      %


      $

      118.71


      $

      93.63


      26.8

      %


      28.43

      %

      18.68

      %

      975 bps

      Orlando Airport Marriott


      $

      109.70


      $

      104.97


      4.5

      %


      79.9

      %

      78.9

      %

      1.0

      %


      $

      87.68


      $

      82.77


      5.9

      %


      25.19

      %

      24.38

      %

      81 bps

      Hotel Rex


      $

      228.89


      $

      226.66


      1.0

      %


      76.0

      %

      83.6

      %

      (7.6)

      %


      $

      173.92


      $

      189.52


      (8.2)

      %


      33.39

      %

      35.87

      %

      -248 bps

      Salt Lake City Marriott


      $

      154.13


      $

      144.64


      6.6

      %


      63.2

      %

      64.8

      %

      (1.6)

      %


      $

      97.41


      $

      93.79


      3.9

      %


      26.80

      %

      27.70

      %

      -90 bps

      Shorebreak


      $

      198.68


      $

      196.24


      1.2

      %


      74.0

      %

      73.1

      %

      0.9

      %


      $

      146.95


      $

      143.50


      2.4

      %


      25.91

      %

      18.68

      %

      723 bps

      The Lodge at Sonoma


      $

      290.87


      $

      263.44


      10.4

      %


      79.3

      %

      78.8

      %

      0.5

      %


      $

      230.59


      $

      207.62


      11.1

      %


      27.76

      %

      26.81

      %

      95 bps

      Hilton Garden Inn Times Square Central


      $

      300.04


      $

      282.51


      6.2

      %


      97.9

      %

      99.0

      %

      (1.1)

      %


      $

      293.88


      $

      279.67


      5.1

      %


      49.94

      %

      54.63

      %

      -469 bps

      Vail Marriott


      $

      289.38


      $

      260.15


      11.2

      %


      49.7

      %

      50.2

      %

      (0.5)

      %


      $

      143.88


      $

      130.61


      10.2

      %


      23.45

      %

      22.50

      %

      95 bps

      Westin San Diego


      $

      179.44


      $

      160.22


      12.0

      %


      82.7

      %

      75.0

      %

      7.7

      %


      $

      148.38


      $

      120.08


      23.6

      %


      32.50

      %

      30.09

      %

      241 bps

      Westin Washington D.C. City Center


      $

      199.69


      $

      214.54


      (6.9)

      %


      86.4

      %

      72.6

      %

      13.8

      %


      $

      172.62


      $

      155.77


      10.8

      %


      35.49

      %

      29.79

      %

      570 bps

      Renaissance Worthington


      $

      181.38


      $

      176.80


      2.6

      %


      67.5

      %

      64.5

      %

      3.0

      %


      $

      122.49


      $

      114.08


      7.4

      %


      31.20

      %

      29.71

      %

      149 bps

      Pro Forma Total (1)


      $

      217.23


      $

      215.07


      1.0

      %


      77.5

      %

      75.9

      %

      1.6

      %


      $

      168.32


      $

      163.19


      3.1

      %


      31.26

      %

      30.12

      %

      114 bps

































      (1) 

      Assumes all hotels were owned as of January 1, 2014.

      Pro Forma Operating Statistics – Full Year



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      2015

      2014

      B/(W)


      2015

      2014

      B/(W)


      2015

      2014

      B/(W)


      2015

      2014

      B/(W)

      Atlanta Alpharetta Marriott


      $

      165.19


      $

      162.70


      1.5

      %


      72.9

      %

      71.2

      %

      1.7

      %


      $

      120.41


      $

      115.77


      4.0

      %


      35.45

      %

      34.75

      %

      70 bps

      Bethesda Marriott Suites


      $

      166.92


      $

      165.09


      1.1

      %


      66.7

      %

      66.3

      %

      0.4

      %


      $

      111.32


      $

      109.43


      1.7

      %


      26.08

      %

      25.30

      %

      78 bps

      Boston Westin


      $

      242.09


      $

      231.05


      4.8

      %


      78.7

      %

      75.3

      %

      3.4

      %


      $

      190.49


      $

      174.09


      9.4

      %


      31.68

      %

      28.27

      %

      341 bps

      Hilton Boston Downtown


      $

      284.07


      $

      257.70


      10.2

      %


      83.8

      %

      87.6

      %

      (3.8)

      %


      $

      238.16


      $

      225.75


      5.5

      %


      39.36

      %

      36.64

      %

      272 bps

      Hilton Burlington


      $

      171.23


      $

      169.05


      1.3

      %


      78.2

      %

      75.4

      %

      2.8

      %


      $

      133.87


      $

      127.47


      5.0

      %


      40.72

      %

      40.47

      %

      25 bps

      Renaissance Charleston


      $

      214.33


      $

      205.00


      4.6

      %


      88.4

      %

      90.8

      %

      (2.4)

      %


      $

      189.51


      $

      186.23


      1.8

      %


      36.18

      %

      34.79

      %

      139 bps

      Hilton Garden Inn Chelsea


      $

      230.79


      $

      227.49


      1.5

      %


      95.3

      %

      94.3

      %

      1.0

      %


      $

      219.97


      $

      214.59


      2.5

      %


      33.97

      %

      38.24

      %

      -427 bps

      Chicago Marriott


      $

      220.81


      $

      209.77


      5.3

      %


      74.2

      %

      75.0

      %

      (0.8)

      %


      $

      163.89


      $

      157.30


      4.2

      %


      24.44

      %

      23.52

      %

      92 bps

      Chicago Gwen


      $

      218.19


      $

      226.27


      (3.6)

      %


      74.7

      %

      83.4

      %

      (8.7)

      %


      $

      162.98


      $

      188.77


      (13.7)

      %


      23.60

      %

      34.53

      %

      -1093 bps

      Courtyard Denver Downtown


      $

      203.39


      $

      188.52


      7.9

      %


      79.5

      %

      83.7

      %

      (4.2)

      %


      $

      161.75


      $

      157.72


      2.6

      %


      47.95

      %

      48.18

      %

      -23 bps

      Courtyard Fifth Avenue


      $

      268.65


      $

      280.14


      (4.1)

      %


      89.5

      %

      89.8

      %

      (0.3)

      %


      $

      240.46


      $

      251.54


      (4.4)

      %


      22.72

      %

      27.24

      %

      -452 bps

      Courtyard Midtown East


      $

      269.83


      $

      284.04


      (5.0)

      %


      90.6

      %

      91.2

      %

      (0.6)

      %


      $

      244.38


      $

      259.12


      (5.7)

      %


      31.94

      %

      34.35

      %

      -241 bps

      Fort Lauderdale Westin


      $

      181.87


      $

      179.83


      1.1

      %


      85.7

      %

      82.8

      %

      2.9

      %


      $

      155.93


      $

      148.94


      4.7

      %


      33.38

      %

      21.94

      %

      1144 bps

      Frenchman's Reef


      $

      248.64


      $

      242.12


      2.7

      %


      82.8

      %

      84.8

      %

      (2.0)

      %


      $

      205.97


      $

      205.28


      0.3

      %


      24.19

      %

      22.79

      %

      140 bps

      JW Marriott Denver Cherry Creek


      $

      268.64


      $

      254.30


      5.6

      %


      81.4

      %

      82.4

      %

      (1.0)

      %


      $

      218.61


      $

      209.64


      4.3

      %


      35.09

      %

      32.31

      %

      278 bps

      Inn at Key West


      $

      220.78


      $

      207.28


      6.5

      %


      84.3

      %

      88.9

      %

      (4.6)

      %


      $

      186.22


      $

      184.35


      1.0

      %


      48.53

      %

      53.52

      %

      -499 bps

      Key West Sheraton Suites


      $

      254.59


      $

      235.84


      8.0

      %


      88.3

      %

      88.2

      %

      0.1

      %


      $

      224.72


      $

      207.93


      8.1

      %


      42.39

      %

      38.14

      %

      425 bps

      Lexington Hotel New York


      $

      248.16


      $

      246.72


      0.6

      %


      93.3

      %

      92.3

      %

      1.0

      %


      $

      231.62


      $

      227.67


      1.7

      %


      27.19

      %

      32.79

      %

      -560 bps

      Hilton Minneapolis


      $

      148.85


      $

      146.15


      1.8

      %


      77.6

      %

      73.6

      %

      4.0

      %


      $

      115.44


      $

      107.56


      7.3

      %


      24.75

      %

      24.51

      %

      24 bps

      Orlando Airport Marriott


      $

      116.93


      $

      106.86


      9.4

      %


      78.9

      %

      78.7

      %

      0.2

      %


      $

      92.21


      $

      84.09


      9.7

      %


      28.30

      %

      23.83

      %

      447 bps

      Hotel Rex


      $

      236.40


      $

      214.57


      10.2

      %


      82.8

      %

      85.4

      %

      (2.6)

      %


      $

      195.84


      $

      183.20


      6.9

      %


      36.05

      %

      35.56

      %

      49 bps

      Salt Lake City Marriott


      $

      157.23


      $

      146.54


      7.3

      %


      71.1

      %

      68.5

      %

      2.6

      %


      $

      111.82


      $

      100.44


      11.3

      %


      32.71

      %

      31.12

      %

      159 bps

      Shorebreak


      $

      224.73


      $

      210.35


      6.8

      %


      79.5

      %

      80.9

      %

      (1.4)

      %


      $

      178.67


      $

      170.23


      5.0

      %


      30.73

      %

      27.22

      %

      351 bps

      The Lodge at Sonoma


      $

      279.80


      $

      267.50


      4.6

      %


      82.7

      %

      78.7

      %

      4.0

      %


      $

      231.39


      $

      210.59


      9.9

      %


      28.82

      %

      28.10

      %

      72 bps

      Hilton Garden Inn Times Square Central (1)


      $

      306.84


      $

      284.97


      7.7

      %


      97.8

      %

      92.1

      %

      5.7

      %


      $

      300.13


      $

      262.43


      14.4

      %


      48.91

      %

      53.07

      %

      -416 bps

      Vail Marriott


      $

      266.93


      $

      251.62


      6.1

      %


      66.2

      %

      65.2

      %

      1.0

      %


      $

      176.71


      $

      164.10


      7.7

      %


      33.73

      %

      32.60

      %

      113 bps

      Westin San Diego


      $

      185.87


      $

      166.12


      11.9

      %


      85.2

      %

      82.8

      %

      2.4

      %


      $

      158.36


      $

      137.62


      15.1

      %


      33.72

      %

      31.81

      %

      191 bps

      Westin Washington D.C. City Center


      $

      211.55


      $

      208.35


      1.5

      %


      83.7

      %

      74.0

      %

      9.7

      %


      $

      177.09


      $

      154.18


      14.9

      %


      35.77

      %

      30.86

      %

      491 bps

      Renaissance Worthington


      $

      181.30


      $

      176.19


      2.9

      %


      69.6

      %

      68.3

      %

      1.3

      %


      $

      126.22


      $

      120.35


      4.9

      %


      34.42

      %

      32.00

      %

      242 bps

      Pro Forma Total (2)


      $

      213.74


      $

      206.58


      3.5

      %


      79.9

      %

      79.0

      %

      0.9

      %


      $

      170.87


      $

      163.26


      4.7

      %


      31.02

      %

      29.89

      %

      113 bps

































      (1) 

      The hotel opened for business on September 1, 2014.  Amounts for 2015 include operations from September 1, 2015 to December 31, 2015 to reflect the comparable period of 2014.

      (2) 

      Assumes all hotels were owned as of January 1, 2014 but excludes the Hilton Garden Inn Times Square Central (282 rooms) from January 1, 2015 to August 31, 2015 to reflect the comparable period of 2014.

      Pro Forma Hotel Adjusted EBITDA Reconciliation




      Fourth Quarter 2015









      Plus:


      Plus:


      Plus:


      Equals:




      Total Revenues



      Net Income / (Loss)


      Depreciation


      Interest Expense


      Non-Cash
      Adjustments(1)


      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta Marriott


      $

      4,745



      $

      1,166


      $

      364


      $

      —


      $

      —


      $

      1,530


      Bethesda Marriott Suites


      $

      3,656



      $

      (1,014)


      $

      359


      $

      —


      $

      1,541


      $

      886


      Boston Westin


      $

      23,399



      $

      3,866


      $

      2,193


      $

      1,664


      $

      2


      $

      7,725


      Hilton Boston Downtown


      $

      8,865



      $

      2,168


      $

      1,191


      $

      —


      $

      24


      $

      3,383


      Hilton Burlington


      $

      4,315



      $

      1,275


      $

      463


      $

      —


      $

      16


      $

      1,754


      Renaissance Charleston


      $

      2,891



      $

      806


      $

      259


      $

      —


      $

      (32)


      $

      1,033


      Hilton Garden Inn Chelsea


      $

      3,964



      $

      1,257


      $

      362


      $

      —


      $

      —


      $

      1,619


      Chicago Marriott


      $

      25,623



      $

      1,142


      $

      2,950


      $

      3,110


      $

      (397)


      $

      6,805


      Chicago Gwen


      $

      6,232



      $

      (532)


      $

      1,455


      $

      —


      $

      —


      $

      923


      Courtyard Denver Downtown


      $

      2,658



      $

      1,004


      $

      285


      $

      —


      $

      —


      $

      1,289


      Courtyard Fifth Avenue


      $

      4,541



      $

      (124)


      $

      447


      $

      831


      $

      61


      $

      1,215


      Courtyard Midtown East


      $

      8,293



      $

      1,423


      $

      671


      $

      1,019


      $

      —


      $

      3,113


      Fort Lauderdale Westin


      $

      10,739



      $

      2,576


      $

      1,175


      $

      —


      $

      —


      $

      3,751


      Frenchman's Reef


      $

      14,454



      $

      1,516


      $

      1,666


      $

      —


      $

      —


      $

      3,182


      JW Marriott Denver Cherry Creek


      $

      6,397



      $

      1,256


      $

      522


      $

      727


      $

      —


      $

      2,505


      Inn at Key West


      $

      1,652



      $

      372


      $

      177


      $

      —


      $

      —


      $

      549


      Key West Sheraton Suites


      $

      3,966



      $

      1,096


      $

      512


      $

      —


      $

      —


      $

      1,608


      Lexington Hotel New York


      $

      18,094



      $

      (292)


      $

      3,349


      $

      1,251


      $

      969


      $

      5,277


      Minneapolis Hilton


      $

      14,718



      $

      1,629


      $

      1,468


      $

      1,290


      $

      (202)


      $

      4,185


      Orlando Airport Marriott


      $

      6,418



      $

      949


      $

      572


      $

      96


      $

      —


      $

      1,617


      Hotel Rex


      $

      1,707



      $

      428


      $

      142


      $

      —


      $

      —


      $

      570


      Salt Lake City Marriott


      $

      6,563



      $

      360


      $

      725


      $

      674


      $

      —


      $

      1,759


      Shorebreak


      $

      3,103



      $

      443


      $

      376


      $

      —


      $

      (15)


      $

      804


      The Lodge at Sonoma


      $

      6,697



      $

      1,172


      $

      382


      $

      305


      $

      —


      $

      1,859


      Hilton Garden Inn Times Square Central


      $

      7,742



      $

      3,089


      $

      777


      $

      —


      $

      —


      $

      3,866


      Vail Marriott


      $

      6,725



      $

      1,100


      $

      477


      $

      —


      $

      —


      $

      1,577


      Westin San Diego


      $

      8,125



      $

      895


      $

      1,025


      $

      690


      $

      31


      $

      2,641


      Westin Washington D.C. City Center


      $

      8,036



      $

      893


      $

      1,218


      $

      741


      $

      —


      $

      2,852


      Renaissance Worthington


      $

      9,481



      $

      1,565


      $

      564


      $

      827


      $

      2


      $

      2,958


      Pro Forma Total (2)


      $

      233,799



      $

      31,484


      $

      26,126


      $

      13,225


      $

      2,000


      $

      73,077




      (1) 

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets, the non-cash amortization of our unfavorable contract liabilities, union severance payments and lease preparation costs.

      (2) 

      Assumes all hotels were owned as of January 1, 2014.

       

      Pro Forma Hotel Adjusted EBITDA Reconciliation




      Fourth Quarter 2014









      Plus:


      Plus:


      Plus:


      Equals:




      Total Revenues



      Net Income / (Loss)


      Depreciation


      Interest Expense


      Non-Cash
      Adjustments (1)


      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta Marriott


      $

      4,584



      $

      1,114


      $

      405


      $

      —


      $

      —


      $

      1,519


      Bethesda Marriott Suites


      $

      3,912



      $

      (810)


      $

      362


      $

      —


      $

      1,541


      $

      1,093


      Boston Westin


      $

      20,491



      $

      3,808


      $

      2,217


      $

      —


      $

      (5)


      $

      6,020


      Hilton Boston Downtown


      $

      7,680



      $

      1,636


      $

      1,078


      $

      —


      $

      42


      $

      2,756


      Hilton Burlington


      $

      3,915



      $

      924


      $

      450


      $

      —


      $

      23


      $

      1,397


      Renaissance Charleston


      $

      3,547



      $

      901


      $

      407


      $

      —


      $

      (32)


      $

      1,276


      Hilton Garden Inn Chelsea


      $

      3,816



      $

      1,121


      $

      362


      $

      —


      $

      —


      $

      1,483


      Chicago Marriott


      $

      26,244



      $

      937


      $

      2,595


      $

      3,210


      $

      (397)


      $

      6,345


      Chicago Gwen


      $

      7,447



      $

      1,673


      $

      947


      $

      —


      $

      —


      $

      2,620


      Courtyard Denver Downtown


      $

      2,698



      $

      1,005


      $

      279


      $

      —


      $

      —


      $

      1,284


      Courtyard Fifth Avenue


      $

      4,768



      $

      314


      $

      449


      $

      842


      $

      52


      $

      1,657


      Courtyard Midtown East


      $

      8,650



      $

      1,754


      $

      684


      $

      1,018


      $

      —


      $

      3,456


      Fort Lauderdale Westin


      $

      10,491



      $

      1,006


      $

      1,095


      $

      —


      $

      —


      $

      2,101


      Frenchman's Reef


      $

      14,616



      $

      102


      $

      1,556


      $

      812


      $

      —


      $

      2,470


      JW Marriott Denver Cherry Creek


      $

      5,788



      $

      694


      $

      520


      $

      563


      $

      —


      $

      1,777


      Inn at Key West


      $

      1,878



      $

      890


      $

      90


      $

      —


      $

      —


      $

      980


      Key West Sheraton Suites


      $

      4,023



      $

      1,011


      $

      513


      $

      —


      $

      —


      $

      1,524


      Lexington Hotel New York


      $

      19,026



      $

      2,608


      $

      3,364


      $

      1,367


      $

      31


      $

      7,370


      Minneapolis Hilton


      $

      11,384



      $

      (1,508)


      $

      2,442


      $

      1,321


      $

      (129)


      $

      2,126


      Orlando Airport Marriott


      $

      5,480



      $

      (51)


      $

      571


      $

      816


      $

      —


      $

      1,336


      Hotel Rex


      $

      1,837



      $

      520


      $

      139


      $

      —


      $

      —


      $

      659


      Salt Lake City Marriott


      $

      6,314



      $

      316


      $

      743


      $

      690


      $

      —


      $

      1,749


      Shorebreak


      $

      3,084



      $

      126


      $

      465


      $

      —


      $

      (15)


      $

      576


      The Lodge at Sonoma


      $

      6,027



      $

      901


      $

      404


      $

      311


      $

      —


      $

      1,616


      Hilton Garden Inn Times Square Central


      $

      7,329



      $

      3,227


      $

      777


      $

      —


      $

      —


      $

      4,004


      Vail Marriott


      $

      6,040



      $

      855


      $

      504


      $

      —


      $

      —


      $

      1,359


      Westin San Diego


      $

      6,978



      $

      695


      $

      656


      $

      703


      $

      46


      $

      2,100


      Westin Washington D.C. City Center


      $

      7,104



      $

      584


      $

      725


      $

      760


      $

      47


      $

      2,116


      Renaissance Worthington


      $

      8,962



      $

      1,324


      $

      597


      $

      740


      $

      2


      $

      2,663


      Pro Forma Total (2)


      $

      224,113



      $

      27,677


      $

      25,396


      $

      13,153


      $

      1,206


      $

      67,505




      (1)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.

      (2)  

      Assumes all hotels were owned as of January 1, 2014.

      Pro Forma Hotel Adjusted EBITDA Reconciliation




      Full Year 2015









      Plus:


      Plus:


      Plus:


      Equals:




      Total Revenues



      Net Income / (Loss)


      Depreciation


      Interest Expense


      Non-Cash
      Adjustments(1)


      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta Marriott


      $

      19,690



      $

      5,458


      $

      1,523


      $

      —


      $

      —


      $

      6,981


      Bethesda Marriott Suites


      $

      15,116



      $

      (3,699)


      $

      1,476


      $

      —


      $

      6,165


      $

      3,942


      Boston Westin


      $

      94,402



      $

      19,365


      $

      8,866


      $

      1,664


      $

      9


      $

      29,904


      Hilton Boston Downtown


      $

      36,376



      $

      9,536


      $

      4,643


      $

      —


      $

      137


      $

      14,316


      Hilton Burlington


      $

      16,708



      $

      4,888


      $

      1,832


      $

      —


      $

      84


      $

      6,804


      Renaissance Charleston


      $

      13,169



      $

      3,501


      $

      1,390


      $

      —


      $

      (126)


      $

      4,765


      Hilton Garden Inn Chelsea


      $

      13,895



      $

      3,272


      $

      1,448


      $

      —


      $

      —


      $

      4,720


      Chicago Marriott


      $

      103,292



      $

      4,495


      $

      9,802


      $

      12,536


      $

      (1,589)


      $

      25,244


      Chicago Gwen


      $

      25,660



      $

      2,262


      $

      3,793


      $

      —


      $

      —


      $

      6,055


      Courtyard Denver Downtown


      $

      11,212



      $

      4,240


      $

      1,136


      $

      —


      $

      —


      $

      5,376


      Courtyard Fifth Avenue


      $

      16,376



      $

      (1,846)


      $

      1,794


      $

      3,314


      $

      458


      $

      3,720


      Courtyard Midtown East


      $

      29,289



      $

      2,589


      $

      2,722


      $

      4,043


      $

      —


      $

      9,354


      Fort Lauderdale Westin


      $

      44,058



      $

      10,144


      $

      4,563


      $

      —


      $

      —


      $

      14,707


      Frenchman's Reef


      $

      64,383



      $

      7,979


      $

      6,433


      $

      1,164


      $

      —


      $

      15,576


      JW Marriott Denver Cherry Creek


      $

      25,304



      $

      4,213


      $

      2,099


      $

      2,568


      $

      —


      $

      8,880


      Inn at Key West


      $

      8,373



      $

      3,364


      $

      699


      $

      —


      $

      —


      $

      4,063


      Key West Sheraton Suites


      $

      18,118



      $

      5,630


      $

      2,050


      $

      —


      $

      —


      $

      7,680


      Lexington Hotel New York


      $

      64,836



      $

      (2,143)


      $

      13,376


      $

      5,196


      $

      1,203


      $

      17,632


      Minneapolis Hilton


      $

      54,247



      $

      1,426


      $

      7,645


      $

      5,164


      $

      (808)


      $

      13,427


      Orlando Airport Marriott


      $

      26,646



      $

      2,757


      $

      2,285


      $

      2,500


      $

      —


      $

      7,542


      Hotel Rex


      $

      7,531



      $

      2,148


      $

      567


      $

      —


      $

      —


      $

      2,715


      Salt Lake City Marriott


      $

      28,894



      $

      3,764


      $

      2,987


      $

      2,699


      $

      —


      $

      9,450


      Shorebreak


      $

      14,286



      $

      3,099


      $

      1,349


      $

      —


      $

      (58)


      $

      4,390


      The Lodge at Sonoma


      $

      26,546



      $

      4,926


      $

      1,506


      $

      1,218


      $

      —


      $

      7,650


      Hilton Garden Inn Times Square Central


      $

      10,486



      $

      4,093


      $

      1,036


      $

      —


      $

      —


      $

      5,129


      Vail Marriott


      $

      32,787



      $

      9,121


      $

      1,939


      $

      —


      $

      —


      $

      11,060


      Westin San Diego


      $

      34,295



      $

      4,562


      $

      4,078


      $

      2,756


      $

      168


      $

      11,564


      Westin Washington D.C. City Center


      $

      32,248



      $

      3,716


      $

      4,754


      $

      2,970


      $

      95


      $

      11,535


      Renaissance Worthington


      $

      38,673



      $

      7,864


      $

      2,303


      $

      3,137


      $

      8


      $

      13,312


      Pro Forma Total (2)


      $

      926,896



      $

      130,724


      $

      100,094


      $

      50,929


      $

      5,746


      $

      287,515




      (1) 

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets, the non-cash amortization of our unfavorable contract liabilities, union severance payments and lease preparation costs.

      (2)

      Assumes all hotels were owned as of January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from January 1, 2015 to August 31, 2015.

       

      Pro Forma Hotel Adjusted EBITDA Reconciliation




      Full Year 2014









      Plus:


      Plus:


      Plus:


      Equals:




      Total Revenues



      Net Income / (Loss)


      Depreciation


      Interest Expense


      Non-Cash
      Adjustments(1)


      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta Marriott


      $

      18,216



      $

      4,709


      $

      1,621


      $

      —


      $

      —


      $

      6,330


      Bethesda Marriott Suites


      $

      14,970



      $

      (3,832)


      $

      1,445


      $

      —


      $

      6,174


      $

      3,787


      Boston Westin


      $

      84,564



      $

      15,110


      $

      8,789


      $

      —


      $

      9


      $

      23,908


      Hilton Boston Downtown


      $

      32,297



      $

      7,335


      $

      4,331


      $

      —


      $

      167


      $

      11,833


      Hilton Burlington


      $

      15,764



      $

      4,530


      $

      1,759


      $

      —


      $

      91


      $

      6,380


      Renaissance Charleston


      $

      13,883



      $

      3,337


      $

      1,619


      $

      —


      $

      (126)


      $

      4,830


      Hilton Garden Inn Chelsea


      $

      13,635



      $

      3,385


      $

      1,829


      $

      —


      $

      —


      $

      5,214


      Chicago Marriott


      $

      101,624



      $

      661


      $

      12,039


      $

      12,793


      $

      (1,589)


      $

      23,904


      Chicago Gwen


      $

      28,802



      $

      6,120


      $

      3,824


      $

      —


      $

      —


      $

      9,944


      Courtyard Denver Downtown


      $

      10,877



      $

      4,138


      $

      1,102


      $

      —


      $

      —


      $

      5,240


      Courtyard Fifth Avenue


      $

      17,091



      $

      (678)


      $

      1,770


      $

      3,356


      $

      207


      $

      4,655


      Courtyard Midtown East


      $

      30,968



      $

      4,092


      $

      2,745


      $

      3,799


      $

      —


      $

      10,636


      Fort Lauderdale Westin


      $

      43,634



      $

      5,195


      $

      4,380


      $

      —


      $

      —


      $

      9,575


      Frenchman's Reef


      $

      65,586



      $

      5,508


      $

      6,197


      $

      3,242


      $

      —


      $

      14,947


      JW Marriott Denver Cherry Creek


      $

      23,329



      $

      3,184


      $

      2,073


      $

      2,281


      $

      —


      $

      7,538


      Inn at Key West


      $

      7,911



      $

      3,874


      $

      360


      $

      —


      $

      —


      $

      4,234


      Key West Sheraton Suites


      $

      16,528



      $

      4,252


      $

      2,052


      $

      —


      $

      —


      $

      6,304


      Lexington Hotel New York


      $

      64,033



      $

      1,135


      $

      13,163


      $

      6,575


      $

      125


      $

      20,998


      Minneapolis Hilton


      $

      49,704



      $

      (2,094)


      $

      9,508


      $

      5,285


      $

      (517)


      $

      12,182


      Orlando Airport Marriott


      $

      22,251



      $

      (341)


      $

      2,385


      $

      3,258


      $

      —


      $

      5,302


      Hotel Rex


      $

      7,079



      $

      1,822


      $

      695


      $

      —


      $

      —


      $

      2,517


      Salt Lake City Marriott


      $

      27,223



      $

      2,721


      $

      2,991


      $

      2,761


      $

      —


      $

      8,473


      Shorebreak


      $

      14,308



      $

      2,092


      $

      1,860


      $

      —


      $

      (58)


      $

      3,894


      The Lodge at Sonoma


      $

      23,854



      $

      3,905


      $

      1,558


      $

      1,241


      $

      —


      $

      6,704


      Hilton Garden Inn Times Square Central


      $

      9,115



      $

      3,801


      $

      1,036


      $

      —


      $

      —


      $

      4,837


      Vail Marriott


      $

      30,347



      $

      7,841


      $

      2,052


      $

      —


      $

      —


      $

      9,893


      Westin San Diego


      $

      29,841



      $

      2,529


      $

      3,973


      $

      2,807


      $

      182


      $

      9,491


      Westin Washington D.C. City Center


      $

      28,280



      $

      1,111


      $

      4,382


      $

      3,044


      $

      189


      $

      8,726


      Renaissance Worthington


      $

      36,206



      $

      6,107


      $

      2,516


      $

      2,955


      $

      8


      $

      11,586


      Pro Forma Total (2)


      $

      881,920



      $

      101,549


      $

      104,054


      $

      53,397


      $

      4,862


      $

      263,598




      (1)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.

      (2)

      Assumes all hotels were owned as of January 1, 2014.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Hotels and Resorts

      Hotels and Resorts

      Leisure & Tourism

      Leisure & Tourism

      Real Estate

      Real Estate

      Banking & Financial Services

      Banking & Financial Services

      News Releases in Similar Topics

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

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

      Contact PR Newswire

      Products

      About

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