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 2016 Results

      Rigorous Cost Controls Drive Flat Total Hotel Expenses in 2016

      Asset Sales and Financings During 2016 Enhance Liquidity

      Provides 2017 Outlook


      News provided by

      DiamondRock Hospitality Company

      Feb 22, 2017, 06:00 ET

      Share this article

      Share this article


      BETHESDA, Md., Feb. 22, 2017 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 26 premium hotels in the United States, today announced results of operations for the quarter and year ended December 31, 2016.

      2016 Operating Highlights

      • Net Income: Net income was $114.8 million and earnings per diluted share was $0.57.
      • Comparable RevPAR: RevPAR was $179.69, a 0.2% decrease from 2015.
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 31.81%, an increase of 15 basis points from 2015.
      • Adjusted EBITDA: Adjusted EBITDA was $258.9 million, a decrease of $7.0 million or 2.6% from 2015. The decrease in Adjusted EBITDA is primarily attributable to the disposition of three non-core hotels during 2016.
      • Adjusted FFO: Adjusted FFO was $206.3 million and Adjusted FFO per diluted share was $1.02.
      • Dividends: The Company declared four quarterly dividends totaling $0.50 per share during 2016, returning over $100 million to shareholders.
      • Cash: The Company ended the year with $243.1 million of unrestricted corporate cash.

      Fourth Quarter 2016 Highlights

      • Net Income: Net income was $23.9 million and earnings per diluted share was $0.12.
      • Comparable RevPAR: RevPAR was $174.91, a 0.3% decrease from the comparable period of 2015.
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 31.28%, a decrease of 16 basis points from the comparable period of 2015.
      • Adjusted EBITDA: Adjusted EBITDA was $58.7 million, a decrease of $8.3 million or 12.4% from 2015.  Adjusted EBITDA for the comparable period of 2015 included $7.4 million of Adjusted EBITDA from the three non-core hotels that were sold in 2016.
      • Adjusted FFO: Adjusted FFO was $48.4 million and Adjusted FFO per diluted share was $0.24.
      • Share Repurchases: The Company repurchased 635,637 shares at an average price of $8.92 per share during the fourth quarter.
      • Dividends: The Company declared a dividend of $0.125 per share during the fourth quarter, which was paid on January 12, 2017.

      Recent Developments

      • Thomas G. Healy joined the Company on January 16, 2017 as Chief Operating Office and Executive Vice President, Asset Management.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company stated, "In 2016 DiamondRock implemented rigorous cost controls, resulting in zero growth in total hotel expenses, a record for the Company.  This strong asset management led the company to achieve its original EBITDA guidance despite a softer demand environment.  With the recent addition of Tom Healy, a proven industry leader, as Chief Operating Officer we look to build upon this success."  Mr. Brugger added, "The company also executed on its strategic priority to create $450 million investment capacity through asset sales and financings in 2016, which positions DiamondRock to be opportunistic headed into 2017."

      Operating Results      

      Please see "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"and a reconciliation of these measures to net income. Comparable operating results include our 2015 acquisitions for all periods presented and exclude our 2016 dispositions for all periods presented. See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

      For the quarter ended December 31, 2016, the Company reported the following:


      Fourth Quarter



      2016


      2015

      Change

      Comparable Operating Results (1)





      ADR

      $230.01



      $227.67


      1.0

      %

      Occupancy

      76.0

      %


      77.1

      %

      -1.1 percentage points

      RevPAR

      $174.91



      $175.45


      -0.3

      %

      Revenues

      $206.6 million


      $208.7 million

      -1.0

      %

      Hotel Adjusted EBITDA Margin

      31.28

      %


      31.44

      %

      -16 basis points






      Actual Operating Results





      Revenues

      $206.6 million


      $233.8 million

      -11.6

      %

      Net income

      $23.9 million


      $25.7 million

      -$1.8 million

      Earnings per diluted share

      $0.12



      $0.14


      -$0.02


      Adjusted EBITDA

      $58.7 million


      $67.0 million

      -$8.3 million

      Adjusted FFO

      $48.4 million


      $51.9 million

      -$3.5 million

      Adjusted FFO per diluted share

      $0.24



      $0.26


      -$0.02




      (1)

      The amounts for all periods presented exclude the three hotels sold during 2016: Orlando Airport Marriott, Hilton Minneapolis and Hilton Garden Inn Chelsea.

      For the year ended December 31, 2016, the Company reported the following:


      Year Ended



      2016


      2015

      Change

      Comparable Operating Results (1)(2)





      ADR

      $225.43



      $224.17


      0.6

      %

      Occupancy

      79.7

      %


      80.3

      %

      -0.6 percentage points

      RevPAR

      $179.69



      $180.09


      -0.2

      %

      Revenues

      $851.2 million


      $847.7 million

      0.4

      %

      Hotel Adjusted EBITDA Margin

      31.81

      %


      31.66

      %

      15 basis points






      Actual Operating Results





      Revenues

      $896.6 million


      $931.0 million

      -3.7

      %

      Net income

      $114.8 million


      $85.6 million

      $29.2 million

      Earnings per diluted share

      $0.57



      $0.43


      $0.14


      Adjusted EBITDA

      $258.9 million


      $265.9 million

      -$7.0 million

      Adjusted FFO

      $206.3 million


      $203.4 million

      $2.9 million

      Adjusted FFO per diluted share

      $1.02



      $1.01


      $0.01




      (1)

      The amounts for all periods presented exclude the three hotels sold during 2016: Orlando Airport Marriott, Hilton Minneapolis and Hilton Garden Inn Chelsea.



      (2)

      The 2015 amounts include pre-acquisition operating results for the Shorebreak Hotel from January 1, 2015 to February 5, 2015 and Sheraton Suites Key West from January 1, 2015 to June 29, 2015 in order to reflect the period in 2015 comparable to our ownership period in 2016. The pre-acquisition operating results were obtained from the respective sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the respective sellers. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      Share Repurchase Program

      The Company repurchased 728,237 shares of its common stock at an average price of $8.92 per share for a total purchase price of $6.5 million during 2016.  The Company has $143.5 million of remaining authorized capacity under its $150 million share repurchase program. The shares are purchased in the open market or through private transactions from time-to-time, depending upon market conditions, pursuant to a trading plan under Rule 10b5-1 of the Securities Exchange Act of 1934, as amended.

      Capital Expenditures

      The Company spent approximately $102.9 million on capital improvements at its hotels in 2016, which included the following significant projects:

      • The Gwen, a Luxury Collection Hotel: The Company rebranded the Conrad Chicago to Marriott's Luxury Collection brand in 2015. The renovation work associated with the brand conversion is being completed in two phases. The first phase, consisting of the lobby, rooftop bar and other public spaces, was completed in May 2016. The second phase of the renovation, consisting of the guest rooms, commenced in December 2016 and is expected to be completed during the second quarter of 2017.
      • Chicago Marriott Downtown: The second and largest phase of the multi-year renovation was completed early in the second quarter of 2016. This phase included the upgrade renovation of approximately 460 guest rooms as well as construction of a new, state-of-the-art fitness center.
      • Worthington Renaissance: The Company completed the guest room renovation at the hotel in January 2017.
      • Charleston Renaissance: The Company commenced the guest room renovation at the hotel during the fourth quarter of 2016 and expects to complete the project in the first quarter of 2017.

      The Company expects to spend between $110 million and $120 million on capital improvements at its hotels in 2017, which includes carryover from certain projects that commenced in 2016.  Significant projects in 2017 include:

      • Chicago Marriott Downtown: The Company has commenced the third phase of the multi-year renovation, which includes the upgrade renovation of approximately 340 guest rooms, and expects to complete this phase during the second quarter of 2017.  The Company expects to commence the final phase of the multi-year renovation, which will include renovating the remaining 260 guest rooms, meeting rooms and certain public spaces, during late 2017 with completion in early 2018.
      • The Lodge at Sonoma: The Company commenced the guest room renovation at the hotel in January 2017 and expects to complete the project during the second quarter of 2017.
      • JW Marriott Denver:  The Company expects to renovate the guest rooms, corridors, meeting space and lobby during the seasonally slow period beginning in late 2017 through early 2018.

      Balance Sheet

      As of December 31, 2016, the Company had $243.1 million of unrestricted cash on hand and approximately $920.5 million of total debt, which consisted of property-specific mortgage debt, $100.0 million of borrowings on its term loan and no outstanding borrowings on its $300 million senior unsecured credit facility.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.125 per share to stockholders of record as of December 30, 2016.  The dividend was paid on January 12, 2017.

      Guidance

      The Company is providing annual guidance for 2017, 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.  Comparable RevPAR assumes that all of the Company's 26 hotels were owned since January 1, 2016.

      The Company expects the full year 2017 results to be as follows:

      Metric

      Low End

      High End



      Comparable RevPAR Growth

      -1.0 percent

      1.0 percent


      Adjusted EBITDA

      $231 million

      $244 million


      Adjusted FFO

      $186 million

      $196 million


      Adjusted FFO per share (based on 201.5 million shares)

      $0.92 per share

      $0.97 per share


      The full year guidance range above reflects expected income tax expense of $7 to $11 million, expected interest expense of $37 million to $38 million and expected corporate expenses of $25 million.

      The Company expects approximately 17% to 18% of its full year 2017 Adjusted EBITDA to be earned during the first quarter of 2017.

      Selected Quarterly Comparable Operating Information

      The following table is presented to provide investors with selected quarterly comparable operating information for 2016.  The operating information excludes our 2016 dispositions for all periods presented.


      Quarter 1, 2016

      Quarter 2, 2016

      Quarter 3, 2016

      Quarter 4, 2016

      Full Year 2016

      ADR

      $

      216.03


      $

      231.31


      $

      223.44


      $

      230.01


      $

      225.43


      Occupancy

      73.2

      %

      85.5

      %

      84.1

      %

      76.0

      %

      79.7

      %

      RevPAR

      $

      158.22


      $

      197.69


      $

      187.91


      $

      174.91


      $

      179.69


      Revenues (in thousands)

      $

      192,030


      $

      232,500


      $

      220,087


      $

      206,621


      $

      851,238


      Hotel Adjusted EBITDA (in thousands)

      $

      51,969


      $

      83,467


      $

      70,686


      $

      64,636


      $

      270,758


              % of full Year

      19.2

      %

      30.8

      %

      26.1

      %

      23.9

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      27.06

      %

      35.90

      %

      32.12

      %

      31.28

      %

      31.81

      %

      Available Rooms

      857,311


      858,039


      867,468


      868,480


      3,451,298


      Earnings Call

      The Company will host a conference call to discuss its fourth quarter and full year results on Wednesday, February 22, 2017, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 844-287-6622 (for domestic callers) or 530-379-4559 (for international callers).  The participant passcode is 53769341. 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 26 premium quality hotels with over 9,400 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families such as Hilton and Marriott as well as unique boutique hotels in the lifestyle segment. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

      This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "believe," "expect," "intend," "project," "forecast," "plan" and other similar terms and phrases, including references to assumptions and forecasts of future results.  Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made.  These risks include, but are not limited to: 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, 2016


      December 31, 2015

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      2,646,676



      $

      2,882,176


      Restricted cash

      46,069



      59,339


      Due from hotel managers

      77,928



      86,698


      Favorable lease assets, net

      18,013



      23,955


      Prepaid and other assets (1)

      37,682



      46,758


      Cash and cash equivalents

      243,095



      213,584


      Total assets

      $

      3,069,463



      $

      3,312,510


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage debt, net of unamortized debt issuance costs

      $

      821,167



      $

      1,169,749


      Term loan, net of unamortized debt issuance costs

      99,372



      —


      Senior unsecured credit facility

      —



      —


      Total debt

      920,539



      1,169,749






      Deferred income related to key money, net

      20,067



      23,568


      Unfavorable contract liabilities, net

      72,646



      74,657


      Deferred ground rent

      80,509



      70,153


      Due to hotel managers

      58,294



      65,350


      Dividends declared and unpaid

      25,567



      25,599


      Accounts payable and accrued expenses (2)

      55,054



      58,829


      Total other liabilities

      312,137



      318,156


      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; 200,200,902 and 200,741,777 shares issued and outstanding at December 31, 2016 and 2015, respectively

      2,002



      2,007


      Additional paid-in capital

      2,055,365



      2,056,878


      Accumulated deficit

      (220,580)



      (234,280)


      Total stockholders' equity

      1,836,787



      1,824,605


      Total liabilities and stockholders' equity

      $

      3,069,463



      $

      3,312,510


      (1)

      Includes $23.1 million and $34.0 million of deferred tax assets, $6.0 million and $7.6 million of prepaid expenses, and $8.6 million and $5.2 million of other assets as of December 31, 2016 and 2015, respectively.



      (2)

      Includes $20.5 million and $21.0 million of deferred tax liabilities, $12.1 million and $13.3 million of accrued property taxes, $10.8 million and $11.6 million of accrued capital expenditures, and $11.7 million and $12.9 million of other accrued liabilities as of December 31, 2016 and 2015, respectively.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)



      Three Months Ended
      December 31,


      Year Ended
      December 31,


      2016


      2015


      2016


      2015

      Revenues:

      (unaudited)


      (unaudited)


      (unaudited)



      Rooms

      $

      151,910



      $

      168,849



      $

      650,624



      $

      673,578


      Food and beverage

      42,906



      52,511



      194,756



      208,173


      Other

      11,805



      12,439



      51,178



      49,239


      Total revenues

      206,621



      233,799



      896,558



      930,990


      Operating Expenses:








      Rooms

      37,414



      40,654



      159,151



      163,549


      Food and beverage

      28,198



      34,253



      125,916



      137,297


      Management fees

      7,107



      7,967



      30,143



      30,633


      Other hotel expenses

      70,229



      80,236



      302,805



      317,623


      Depreciation and amortization

      23,713



      26,125



      97,444



      101,143


      Hotel acquisition costs

      —



      4



      —



      949


      Corporate expenses

      6,209



      6,272



      23,629



      24,061


      Impairment losses

      —



      —



      —



      10,461


      Total operating expenses, net

      172,870



      195,511



      739,088



      785,716


      Operating profit

      33,751



      38,288



      157,470



      145,274










      Interest and other income, net

      (311)



      (208)



      (762)



      (688)


      Interest expense

      9,493



      13,721



      41,735



      52,684


      Gain on sales of hotel properties, net

      (379)



      —



      (10,698)



      —


      Gain on repayments of notes receivable

      —



      (3,927)



      —



      (3,927)


      Total other expenses, net

      8,803



      9,586



      30,275



      48,069


      Income before income taxes

      24,948



      28,702



      127,195



      97,205


      Income tax expense

      (1,042)



      (2,999)



      (12,399)



      (11,575)


      Net income

      $

      23,906



      $

      25,703



      $

      114,796



      $

      85,630


      Earnings per share:








      Basic earnings per share

      $

      0.12



      $

      0.14



      $

      0.57



      $

      0.43


      Diluted earnings per share

      $

      0.12



      $

      0.14



      $

      0.57



      $

      0.43










      Weighted-average number of common shares outstanding:








      Basic

      200,754,972



      200,856,136



      201,079,573



      200,796,678

      Diluted

      201,483,397



      201,516,336



      201,676,258



      201,459,934

      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, Hotel EBITDA, Hotel Adjusted EBITDA, FFO and Adjusted FFO. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP.  EBITDA, Adjusted EBITDA, Hotel EBITDA, Hotel Adjusted EBITDA, FFO and Adjusted FFO, as calculated by us, may not be comparable to other companies that do not define such terms exactly as the Company.

      Use and Limitations of Non-GAAP Financial Measures

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

      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 debt agreements 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 operating results.

      Hotel EBITDA

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

      Adjustments to EBITDA, FFO and Hotel EBITDA

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

      We adjust EBITDA, FFO and Hotel EBITDA 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.  We exclude these non-cash items because they do not reflect the actual rent amounts due to the respective lessors in the current period and they are of lesser significance in evaluating our actual performance for that period.
      • Non-Cash Amortization of Favorable and Unfavorable Contracts: We exclude the non-cash amortization of favorable and unfavorable contracts recorded in conjunction with certain acquisitions because the non-cash amortization is based on historical cost accounting and is of lesser significance in evaluating our actual performance for that period.
      • 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 adjustments, which include the accounting impact from prior periods, because they do not reflect the Company's actual underlying performance for the current period.
      • Gains or Losses from Early Extinguishment of Debt: We exclude the effect of gains or losses recorded on the early extinguishment of debt because these gains or losses result from transaction activity related to the Company's capital structure that we believe are not indicative of the ongoing operating performance of the Company or our hotels.
      • Hotel Acquisition Costs:  We exclude hotel acquisition costs expensed during the period because we believe these transaction costs are not reflective of the ongoing performance of the Company or our hotels.
      • Severance Costs:  We exclude corporate severance costs incurred with the termination of corporate-level employees and severance costs incurred at our hotels related to lease terminations because we believe these costs do not reflect the ongoing performance of the Company or our hotels.
      • Hotel Manager Transition Costs:  We exclude the transition costs associated with a change in hotel manager because we believe these costs do not reflect the ongoing performance of the Company or our hotels. During the year ended December 31, 2015, we excluded the transition costs associated with the change of hotel managers in connection with the acquisitions of the Westin Fort Lauderdale and the Shorebreak Hotel.
      • Other Items:  From time to time we incur costs or realize gains that we consider outside the ordinary course of business and that we do not believe reflect the ongoing performance of the Company or our hotels.  Such items may include, but are not limited to the following: pre-opening costs incurred with newly developed hotels; lease preparation costs incurred to prepare vacant space for marketing; management or franchise contract termination fees; gains or losses from legal settlements; bargain purchase gains incurred upon acquisition of a hotel; 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 are based on historical cost accounting and 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.  We exclude these non-cash amounts because they do not reflect the underlying performance of the Company.

      Reconciliations of Non-GAAP Measures

      EBITDA and Adjusted EBITDA

      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,


      2016


      2015


      2016


      2015

      Net income

      $

      23,906



      $

      25,703



      $

      114,796



      $

      85,630


      Interest expense

      9,493



      13,721



      41,735



      52,684


      Income tax expense

      1,042



      2,999



      12,399



      11,575


      Real estate related depreciation and amortization

      23,713



      26,125



      97,444



      101,143


      EBITDA

      58,154



      68,548



      266,374



      251,032


      Non-cash ground rent

      1,441



      1,461



      5,671



      5,915


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

      (478)



      (516)



      (1,912)



      (1,651)


      Impairment losses

      —



      —



      —



      10,461


      Gain on sale of hotel properties, net

      (379)



      —



      (10,698)



      —


      Gain on repayments of notes receivable

      —



      (3,927)



      —



      (3,927)


      Severance costs (1)

      —



      (100)



      (563)



      328


      Hotel acquisition costs

      —



      4



      —



      949


      Lease preparation costs (2)

      —



      1,061



      —



      1,061


      Hotel manager transition costs (3)

      —



      420



      —



      1,708


      Adjusted EBITDA

      $

      58,738



      $

      66,951



      $

      258,872



      $

      265,876


      (1)      

      During the year ended December 31, 2016, we reversed $0.7 million of previously recognized compensation expense for forfeited equity awards related to the resignation of our former Executive Vice President and Chief Operating Officer.  Amounts recognized in 2016 are classified as corporate expenses on the consolidated statements of operations and amounts recognized in 2015 are classified as other hotel expenses on the consolidated statements of operations.

      (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.


      Full Year 2017 Guidance


      Low End


      High End

      Net income

      $

      87,800



      $

      98,800


      Interest expense

      38,000



      37,000


      Income tax expense

      7,000



      11,000


      Real estate related depreciation and amortization

      94,000



      93,000


      EBITDA

      226,800



      239,800


      Non-cash ground rent

      6,100



      6,100


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,900)



      (1,900)


      Adjusted EBITDA

      $

      231,000



      $

      244,000


      Hotel EBITDA and Hotel Adjusted EBITDA

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


      Three Months Ended  
      December 31,


      Year Ended   
      December 31,


      2016


      2015


      2016


      2015

      Net income

      $

      23,906



      $

      25,703



      $

      114,796



      $

      85,630


      Interest expense

      9,493



      13,721



      41,735



      52,684


      Income tax expense

      1,042



      2,999



      12,399



      11,575


      Real estate related depreciation and amortization

      23,713



      26,125



      97,444



      101,143


      EBITDA

      58,154



      68,548



      266,374



      251,032


      Corporate expenses

      6,209



      6,272



      23,629



      24,061


      Interest and other income, net

      (311)



      (208)



      (762)



      (688)


      Hotel acquisition costs

      —



      4



      —



      949


      Gain on sale of hotel properties

      (379)



      —



      (10,698)



      —


      Gain on repayments of notes receivable

      —



      (3,927)



      —



      (3,927)


      Impairment losses

      —



      —



      —



      10,461


      Hotel EBITDA

      63,673



      70,689



      278,543



      281,888


      Non-cash ground rent

      1,441



      1,461



      5,671



      5,915


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

      (478)



      (516)



      (1,912)



      (1,651)


      Hotel manager transition costs

      —



      420



      —



      1,708


      Lease preparation costs

      —



      1,061



      —



      1,061


      Hotel level severance costs

      —



      (100)



      —



      328


      Hotel Adjusted EBITDA

      $

      64,636



      $

      73,015



      $

      282,302



      $

      289,249


      FFO and Adjusted FFO

      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,










      2016


      2015


      2016


      2015

      Net income

      $

      23,906



      $

      25,703



      $

      114,796



      $

      85,630


      Real estate related depreciation and amortization

      23,713



      26,125



      97,444



      101,143


      Gain on sales of hotel properties, net of income tax

      (232)



      —



      (9,118)



      —


      Impairment losses

      —



      —



      —



      10,461


      FFO

      47,387



      51,828



      203,122



      197,234


      Non-cash ground rent

      1,441



      1,461



      5,671



      5,915


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

      (478)



      (516)



      (1,912)



      (1,651)


      Gain on repayments of notes receivable

      —



      (2,317)



      —



      (2,317)


      Hotel acquisition costs

      —



      4



      —



      949


      Hotel manager transition costs (1)

      —



      420



      —



      1,708


      Severance costs (2)

      —



      (100)



      (563)



      328


      Lease preparation costs (3)

      —



      1,061



      —



      1,061


      Fair value adjustments to debt instruments

      —



      10



      19



      125


      Adjusted FFO

      $

      48,350



      $

      51,851



      $

      206,337



      $

      203,352


      Adjusted FFO per diluted share

      $

      0.24



      $

      0.26



      $

      1.02



      $

      1.01


      (1)      

      Classified as corporate expenses on the consolidated statements of operations.

      (2)      

      During the year ended December 31, 2016, we reversed $0.7 million of previously recognized compensation expense for forfeited equity awards related to the resignation of our former Executive Vice President and Chief Operating Officer.  Amounts recognized in 2016 are classified as corporate expenses on the consolidated statements of operations and amounts recognized in 2015 are classified as other hotel expenses on the consolidated statements of operations.

      (3)      

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


      Full Year 2017 Guidance


      Low End


      High End

      Net income

      $

      87,800



      $

      98,800


      Real estate related depreciation and amortization

      94,000



      93,000


      FFO

      181,800



      191,800


      Non-cash ground rent

      6,100



      6,100


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

      (1,900)



      (1,900)


      Adjusted FFO

      $

      186,000



      $

      196,000


      Adjusted FFO per diluted share

      $

      0.92



      $

      0.97


      Reconciliation of Comparable Operating Results

      The following presents the revenues, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin together with comparable prior year results, which excludes the results for our 2016 dispositions and includes the pre-acquisition results for our 2015 acquisitions (in thousands):


      Three Months Ended
      December 31,


      Year Ended 

      December 31,


      2016


      2015


      2016


      2015

      Revenues

      $

      206,621



      $

      233,799



      $

      896,558



      $

      930,990


      Hotel revenues from prior ownership (1)

      —



      —



      —



      11,537


      Hotel revenues from sold hotels (2)

      —



      (25,058)



      (45,320)



      (94,816)


      Comparable Revenues

      $

      206,621



      $

      208,741



      $

      851,238



      $

      847,711










      Hotel Adjusted EBITDA

      $

      64,636



      $

      73,015



      $

      282,302



      $

      289,249


      Hotel Adjusted EBITDA from prior ownership (1)

      —



      —



      —



      4,779


      Hotel Adjusted EBITDA from sold hotels (2)

      —



      (7,391)



      (11,544)



      (25,681)


      Comparable Hotel Adjusted EBITDA

      $

      64,636



      $

      65,624



      $

      270,758



      $

      268,347










      Hotel Adjusted EBITDA Margin

      31.28

      %


      31.23

      %


      31.49

      %


      31.07

      %

      Comparable Hotel Adjusted EBITDA Margin

      31.28

      %


      31.44

      %


      31.81

      %


      31.66

      %

      (1) 

      Amounts represent the pre-acquisition operating results of the Shorebreak Hotel for the period from January 1, 2015 to February 5, 2015 and the Sheraton Suites Key West for the period from January 1, 2015 to June 29, 2015.  The pre-acquisition operating results were obtained from the respective sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the respective sellers. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      (2)

      Amounts represent the operating results of the Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea.

      Comparable Hotel Operating Expenses

      The following tables set forth hotel operating expenses for the three months and years ended December 31, 2016 and 2015 for each of the hotels that we owned as of December 31, 2016.  Our GAAP hotel operating expenses for the three months and year ended December 31, 2016 consisted of the line items set forth below (dollars in thousands) under the column titled "As Reported."  The amounts reported in this column include amounts that are not comparable period-over-period. In order to reflect the period in 2015 comparable to our ownership period in 2016, the amounts in the column titled "Adjustments for Acquisitions and Dispositions" represent the pre-acquisition operating results of the Shorebreak Hotel for the period from January 1, 2015 to February 5, 2015 and the Sheraton Suites Key West for the period from January 1, 2015 to June 29, 2015 and exclude the operating results of the Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea for the time periods presented.  We provide this important supplemental information to our investors because this information provides a useful means for investors to measure our operating performance on a comparative basis.  See the column titled "Comparable."

       These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP in this release.  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 at our hotels 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. In particular, we note the pre-acquisition operating results set forth in the column titled "Adjustments for Acquisitions" were obtained from the respective sellers of the hotels during the acquisition due diligence process.  We have made no adjustments to the amounts provided to us by the respective sellers.  The pre-acquisition operating results were not audited or reviewed by our independent auditors.


      As Reported


      Adjustments for
      Acquisitions/Dispositions


      Comparable


      Three Months Ended December 31,


      Three Months Ended December 31,


      2016


      2015


      % Change


      2016


      2015


      2016


      2015


      % Change

















      Rooms departmental expenses

      $

      37,414



      $

      40,654



      (8.0)%



      $

      —



      $

      (3,918)



      $

      37,414



      $

      36,736



      1.8%

      Food and beverage departmental expenses

      28,198



      34,253



      (17.7)%



      —



      (4,577)



      28,198



      29,676



      (5.0)%

      Other direct departmental

      2,173



      4,162



      (47.8)%



      —



      (196)



      2,173



      3,966



      (45.2)%

      General and administrative

      18,422



      18,930



      (2.7)%



      —



      (1,940)



      18,422



      16,990



      8.4%

      Utilities

      5,833



      6,207



      (6.0)%



      —



      (586)



      5,833



      5,621



      3.8%

      Repairs and maintenance

      8,520



      9,548



      (10.8)%



      —



      (913)



      8,520



      8,635



      (1.3)%

      Sales and marketing

      14,575



      16,264



      (10.4)%



      —



      (2,093)



      14,575



      14,171



      2.9%

      Franchise fees

      5,296



      6,043



      (12.4)%



      —



      (364)



      5,296



      5,679



      (6.7)%

      Base management fees

      5,327



      5,919



      (10.0)%



      —



      (701)



      5,327



      5,218



      2.1%

      Incentive management fees

      1,780



      2,048



      (13.1)%



      —



      —



      1,780



      2,048



      (13.1)%

      Property taxes

      11,214



      11,653



      (3.8)%



      —



      (501)



      11,214



      11,152



      0.6%

      Ground rent

      2,513



      3,774



      (33.4)%



      —



      (1,475)



      2,513



      2,299



      9.3%

      Hotel manager transition costs

      —



      420



      (100.0)%



      —



      —



      —



      420



      (100.0)%

      Lease preparation costs

      —



      1,061



      (100.0)%



      —



      —



      —



      1,061



      (100.0%)

      Other fixed expenses

      1,683



      2,174



      (22.6)%



      —



      (89)



      1,683



      2,085



      (19.3)%

      Total hotel operating expenses

      $

      142,948



      $

      163,110



      (12.4)%



      $

      —



      $

      (17,353)



      $

      142,948



      $

      145,757



      (1.9)%


      As Reported


      Adjustments for

      Acquisitions/Dispositions


      Comparable


      Year Ended December 31,


      Year Ended December 31,


      2016


      2015


      % Change


      2016


      2015


      2016


      2015


      % Change

















      Rooms departmental expenses

      $

      159,151



      $

      163,549



      (2.7)%



      $

      (7,454)



      $

      (13,577)



      $

      151,697



      $

      149,972



      1.2%

      Food and beverage departmental expenses

      125,916



      137,297



      (8.3)%



      (8,251)



      (15,906)



      117,665



      121,391



      (3.1)%

      Other direct departmental

      11,350



      17,108



      (33.7)%



      (116)



      (680)



      11,234



      16,428



      (31.6)%

      General and administrative

      76,459



      73,816



      3.6%



      (4,200)



      (7,074)



      72,259



      66,742



      8.3%

      Utilities

      25,868



      27,096



      (4.5)%



      (1,276)



      (2,191)



      24,592



      24,905



      (1.3)%

      Repairs and maintenance

      35,589



      36,945



      (3.7)%



      (1,724)



      (3,109)



      33,865



      33,836



      0.1%

      Sales and marketing

      61,955



      64,587



      (4.1)%



      (3,790)



      (7,853)



      58,165



      56,734



      2.5%

      Franchise fees

      21,817



      21,960



      (0.7)%



      (586)



      (392)



      21,231



      21,568



      (1.6)%

      Base management fees

      22,332



      23,228



      (3.9)%



      (1,275)



      (2,284)



      21,057



      20,944



      0.5%

      Incentive management fees

      7,811



      7,405



      5.5%



      —



      —



      7,811



      7,405



      5.5%

      Property taxes

      46,426



      46,940



      (1.1)%



      (1,169)



      (1,864)



      45,257



      45,076



      0.4%

      Ground rent

      12,634



      15,137



      (16.5)%



      (2,902)



      (5,888)



      9,732



      9,249



      5.2%

      Hotel manager transition costs

      —



      1,708



      (100.0)%



      —



      —



      —



      1,708



      (100.0)%

      Lease preparation costs

      —



      1,061



      (100.0)%



      —



      —



      —



      1,061



      (100.0%)

      Other fixed expenses

      10,707



      11,265



      (5.0)%



      (445)



      (622)



      10,262



      10,643



      (3.6)%

      Total hotel operating expenses

      $

      618,015



      $

      649,102



      (4.8)%



      $

      (33,188)



      $

      (61,440)



      $

      584,827



      $

      587,662



      (0.5)%

      Market Capitalization as of December 31, 2016

      (in thousands)

      Enterprise Value






      Common equity capitalization (at December 31, 2016 closing price of $11.53/share)


      $

      2,319,199

      Consolidated debt


      920,539

      Cash and cash equivalents


      (243,095)

      Total enterprise value


      $

      2,996,643

      Share Reconciliation






      Common shares outstanding


      200,201

      Unvested restricted stock held by management and employees


      568

      Share grants under deferred compensation plan


      376

      Combined shares outstanding


      201,145

      Debt Summary as of December 31, 2016

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding

      Principal


      Maturity

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      $

      58,331


      November 2020

      Westin Washington D.C. City Center


      3.99%


      Fixed


      66,848


      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      28,896


      April 2023

      Westin San Diego


      3.94%


      Fixed


      66,276


      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      85,451


      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      85,000


      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      64,579


      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      201,470


      November 2025

      Lexington Hotel New York


      LIBOR + 2.25(1)


      Variable


      170,368


      October 2017 (2)

           Debt issuance costs, net






      (6,052)



      Total mortgage debt, net of unamortized debt issuance costs






      $

      821,167












      Senior unsecured term loan


      LIBOR + 1.45(3)


      Variable


      100,000


      May 2021

           Debt issuance costs, net






      (628)



      Senior unsecured term loan, net of unamortized debt issuance costs




      $

      99,372












      Senior unsecured credit facility


      LIBOR + 1.50


      Variable


      $

      —


      May 2020 (4)










      Total debt, net of unamortized debt issuance costs






      $

      920,539












      Weighted-average interest rate of fixed rate debt


      4.27%







      Total weighted-average interest rate


      3.76%







      (1)      

      The interest rate as of December 31, 2016 was 2.87%.

      (2)      

      May be extended for two additional one-year terms subject to the satisfaction of certain conditions, including a debt yield based on trailing 12-month hotel cash flows equal to or greater than 13% at the time the first extension option is exercised, and the payment of an extension fee.  The debt yield as of December 31, 2016 was approximately 5.6%.

      (3)      

      The interest rate as of December 31, 2016 was 2.09%.

      (4)      

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


      Operating Statistics – Fourth Quarter



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      4Q 2016

      4Q 2015

      B/(W)


      4Q 2016

      4Q 2015

      B/(W)


      4Q 2016

      4Q 2015

      B/(W)


      4Q 2016

      4Q 2015

      B/(W)

      Atlanta Alpharetta Marriott


      $

      167.36


      $

      168.92


      (0.9)

      %


      67.5

      %

      66.9

      %

      0.6

      %


      $

      113.03


      $

      113.06


      —

      %


      33.80

      %

      32.24

      %

      156 bps

      Bethesda Marriott Suites


      $

      170.45


      $

      159.65


      6.8

      %


      73.9

      %

      65.4

      %

      8.5

      %


      $

      126.03


      $

      104.49


      20.6

      %


      27.21

      %

      24.23

      %

      298 bps

      Boston Westin


      $

      255.94


      $

      249.00


      2.8

      %


      66.1

      %

      72.4

      %

      (6.3)

      %


      $

      169.24


      $

      180.37


      (6.2)

      %


      32.78

      %

      33.01

      %

      -23 bps

      Hilton Boston Downtown


      $

      271.13


      $

      275.67


      (1.6)

      %


      83.7

      %

      80.9

      %

      2.8

      %


      $

      227.07


      $

      223.14


      1.8

      %


      39.05

      %

      38.16

      %

      89 bps

      Hilton Burlington


      $

      162.24


      $

      164.97


      (1.7)

      %


      77.6

      %

      76.7

      %

      0.9

      %


      $

      125.84


      $

      126.48


      (0.5)

      %


      37.28

      %

      40.65

      %

      -337 bps

      Renaissance Charleston


      $

      221.48


      $

      200.84


      10.3

      %


      70.6

      %

      81.9

      %

      (11.3)

      %


      $

      156.35


      $

      164.55


      (5.0)

      %


      30.74

      %

      35.73

      %

      -499 bps

      Chicago Marriott


      $

      234.22


      $

      226.57


      3.4

      %


      71.5

      %

      70.2

      %

      1.3

      %


      $

      167.42


      $

      159.13


      5.2

      %


      27.68

      %

      26.56

      %

      112 bps

      Chicago Gwen


      $

      201.82


      $

      210.42


      (4.1)

      %


      85.9

      %

      75.1

      %

      10.8

      %


      $

      173.44


      $

      158.13


      9.7

      %


      34.76

      %

      14.81

      %

      1995 bps

      Courtyard Denver Downtown


      $

      194.30


      $

      199.38


      (2.5)

      %


      70.8

      %

      75.8

      %

      (5.0)

      %


      $

      137.65


      $

      151.15


      (8.9)

      %


      45.35

      %

      48.50

      %

      -315 bps

      Courtyard Fifth Avenue


      $

      287.86


      $

      288.74


      (0.3)

      %


      93.6

      %

      91.8

      %

      1.8

      %


      $

      269.41


      $

      264.92


      1.7

      %


      28.16

      %

      26.76

      %

      140 bps

      Courtyard Midtown East


      $

      298.68


      $

      296.05


      0.9

      %


      94.1

      %

      93.3

      %

      0.8

      %


      $

      281.12


      $

      276.13


      1.8

      %


      36.56

      %

      37.54

      %

      -98 bps

      Fort Lauderdale Westin


      $

      177.42


      $

      181.10


      (2.0)

      %


      76.7

      %

      83.8

      %

      (7.1)

      %


      $

      136.03


      $

      151.83


      (10.4)

      %


      29.67

      %

      34.93

      %

      -526 bps

      Frenchman's Reef


      $

      237.83


      $

      226.93


      4.8

      %


      76.7

      %

      80.2

      %

      (3.5)

      %


      $

      182.36


      $

      182.00


      0.2

      %


      19.19

      %

      22.01

      %

      -282 bps

      JW Marriott Denver Cherry Creek


      $

      253.41


      $

      259.26


      (2.3)

      %


      80.3

      %

      82.9

      %

      (2.6)

      %


      $

      203.42


      $

      214.98


      (5.4)

      %


      34.15

      %

      39.16

      %

      -501 bps

      Inn at Key West


      $

      194.28


      $

      200.91


      (3.3)

      %


      68.5

      %

      71.7

      %

      (3.2)

      %


      $

      133.00


      $

      144.15


      (7.7)

      %


      43.12

      %

      33.23

      %

      989 bps

      Sheraton Suites Key West


      $

      245.88


      $

      242.83


      1.3

      %


      78.8

      %

      79.9

      %

      (1.1)

      %


      $

      193.72


      $

      193.91


      (0.1)

      %


      47.55

      %

      40.13

      %

      742 bps

      Lexington Hotel New York


      $

      277.94


      $

      275.82


      0.8

      %


      96.5

      %

      94.5

      %

      2.0

      %


      $

      268.30


      $

      260.74


      2.9

      %


      24.22

      %

      29.16

      %

      -494 bps

      Hotel Rex


      $

      206.06


      $

      228.89


      (10.0)

      %


      76.5

      %

      76.0

      %

      0.5

      %


      $

      157.74


      $

      173.92


      (9.3)

      %


      31.75

      %

      33.39

      %

      -164 bps

      Salt Lake City Marriott


      $

      155.42


      $

      154.13


      0.8

      %


      63.3

      %

      63.2

      %

      0.1

      %


      $

      98.35


      $

      97.41


      1.0

      %


      33.14

      %

      26.80

      %

      634 bps

      Shorebreak


      $

      201.49


      $

      198.68


      1.4

      %


      72.1

      %

      74.0

      %

      (1.9)

      %


      $

      145.24


      $

      146.95


      (1.2)

      %


      27.20

      %

      25.91

      %

      129 bps

      The Lodge at Sonoma


      $

      287.57


      $

      290.87


      (1.1)

      %


      73.5

      %

      79.3

      %

      (5.8)

      %


      $

      211.47


      $

      230.59


      (8.3)

      %


      27.92

      %

      27.76

      %

      16 bps

      Hilton Garden Inn Times Square Central


      $

      293.15


      $

      300.04


      (2.3)

      %


      97.9

      %

      97.9

      %

      —

      %


      $

      287.10


      $

      293.88


      (2.3)

      %


      41.51

      %

      49.93

      %

      -842 bps

      Vail Marriott


      $

      293.45


      $

      289.38


      1.4

      %


      57.6

      %

      49.7

      %

      7.9

      %


      $

      169.06


      $

      143.88


      17.5

      %


      30.64

      %

      23.45

      %

      719 bps

      Westin San Diego


      $

      175.77


      $

      179.44


      (2.0)

      %


      81.1

      %

      82.7

      %

      (1.6)

      %


      $

      142.60


      $

      148.38


      (3.9)

      %


      35.54

      %

      32.50

      %

      304 bps

      Westin Washington D.C. City Center


      $

      213.85


      $

      199.69


      7.1

      %


      83.8

      %

      86.4

      %

      (2.6)

      %


      $

      179.18


      $

      172.62


      3.8

      %


      34.76

      %

      35.49

      %

      -73 bps

      Renaissance Worthington


      $

      170.49


      $

      181.38


      (6.0)

      %


      54.5

      %

      67.5

      %

      (13.0)

      %


      $

      92.92


      $

      122.49


      (24.1)

      %


      27.59

      %

      31.20

      %

      -361 bps

      Total


      $

      230.01


      $

      227.67


      1.0

      %


      76.0

      %

      77.1

      %

      (1.1)

      %


      $

      174.91


      $

      175.45


      (0.3)

      %


      31.28

      %

      31.23

      %

      5 bps

      Comparable Total (1)


      $

      230.01


      $

      227.67


      1.0

      %


      76.0

      %

      77.1

      %

      (1.1)

      %


      $

      174.91


      $

      175.45


      (0.3)

      %


      31.28

      %

      31.44

      %

      -16 bps

      (1)      

      Excludes the three hotels sold in 2016: Orlando Airport Marriott, Hilton Minneapolis and Hilton Garden Inn Chelsea.

      Operating Statistics – Year to Date



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2016

      YTD 2015

      B/(W)


      YTD 2016

      YTD 2015

      B/(W)


      YTD 2016

      YTD 2015

      B/(W)


      YTD 2016

      YTD 2015

      B/(W)

      Atlanta Alpharetta Marriott


      $

      172.88


      $

      165.19


      4.7

      %


      72.2

      %

      72.9

      %

      (0.7)

      %


      $

      124.74


      $

      120.41


      3.6

      %


      35.38

      %

      35.45

      %

      -7 bps

      Bethesda Marriott Suites


      $

      170.47


      $

      166.92


      2.1

      %


      72.1

      %

      66.7

      %

      5.4

      %


      $

      122.85


      $

      111.32


      10.4

      %


      27.96

      %

      26.08

      %

      188 bps

      Boston Westin


      $

      245.09


      $

      242.09


      1.2

      %


      78.0

      %

      78.7

      %

      (0.7)

      %


      $

      191.11


      $

      190.49


      0.3

      %


      31.48

      %

      31.68

      %

      -20 bps

      Hilton Boston Downtown


      $

      279.94


      $

      284.07


      (1.5)

      %


      86.8

      %

      83.8

      %

      3.0

      %


      $

      242.86


      $

      238.16


      2.0

      %


      40.32

      %

      39.36

      %

      96 bps

      Hilton Burlington


      $

      175.99


      $

      171.23


      2.8

      %


      80.4

      %

      78.2

      %

      2.2

      %


      $

      141.54


      $

      133.87


      5.7

      %


      40.51

      %

      40.72

      %

      -21 bps

      Renaissance Charleston


      $

      222.73


      $

      214.33


      3.9

      %


      85.8

      %

      88.4

      %

      (2.6)

      %


      $

      191.08


      $

      189.51


      0.8

      %


      37.80

      %

      36.18

      %

      162 bps

      Hilton Garden Inn Chelsea (1)


      $

      201.66


      $

      206.70


      (2.4)

      %


      98.1

      %

      92.4

      %

      5.7

      %


      $

      197.74


      $

      191.04


      3.5

      %


      25.85

      %

      33.97

      %

      -812 bps

      Chicago Marriott


      $

      223.39


      $

      220.81


      1.2

      %


      70.0

      %

      74.2

      %

      (4.2)

      %


      $

      156.26


      $

      163.89


      (4.7)

      %


      26.29

      %

      24.44

      %

      185 bps

      Chicago Gwen


      $

      206.84


      $

      218.19


      (5.2)

      %


      79.2

      %

      74.7

      %

      4.5

      %


      $

      163.71


      $

      162.98


      0.4

      %


      31.08

      %

      23.60

      %

      748 bps

      Courtyard Denver Downtown


      $

      201.53


      $

      203.39


      (0.9)

      %


      79.9

      %

      79.5

      %

      0.4

      %


      $

      161.01


      $

      161.75


      (0.5)

      %


      48.54

      %

      47.95

      %

      59 bps

      Courtyard Fifth Avenue


      $

      260.10


      $

      268.65


      (3.2)

      %


      89.5

      %

      89.5

      %

      —

      %


      $

      232.86


      $

      240.46


      (3.2)

      %


      20.76

      %

      22.72

      %

      -196 bps

      Courtyard Midtown East


      $

      263.37


      $

      269.83


      (2.4)

      %


      92.5

      %

      90.6

      %

      1.9

      %


      $

      243.49


      $

      244.38


      (0.4)

      %


      30.70

      %

      31.94

      %

      -124 bps

      Fort Lauderdale Westin


      $

      192.44


      $

      181.87


      5.8

      %


      88.2

      %

      85.7

      %

      2.5

      %


      $

      169.72


      $

      155.93


      8.8

      %


      37.79

      %

      33.38

      %

      441 bps

      Frenchman's Reef


      $

      252.96


      $

      248.64


      1.7

      %


      84.0

      %

      84.2

      %

      (0.2)

      %


      $

      212.59


      $

      209.47


      1.5

      %


      24.81

      %

      24.19

      %

      62 bps

      JW Marriott Denver Cherry Creek


      $

      265.96


      $

      268.64


      (1.0)

      %


      81.5

      %

      81.4

      %

      0.1

      %


      $

      216.66


      $

      218.61


      (0.9)

      %


      35.70

      %

      35.09

      %

      61 bps

      Inn at Key West


      $

      205.26


      $

      220.78


      (7.0)

      %


      82.4

      %

      84.3

      %

      (1.9)

      %


      $

      169.10


      $

      186.22


      (9.2)

      %


      46.09

      %

      48.53

      %

      -244 bps

      Sheraton Suites Key West (2)


      $

      256.93


      $

      254.59


      0.9

      %


      85.8

      %

      88.3

      %

      (2.5)

      %


      $

      220.55


      $

      224.72


      (1.9)

      %


      45.05

      %

      37.91

      %

      714 bps

      Lexington Hotel New York


      $

      243.23


      $

      248.16


      (2.0)

      %


      91.9

      %

      93.3

      %

      (1.4)

      %


      $

      223.48


      $

      231.62


      (3.5)

      %


      17.60

      %

      27.19

      %

      -959 bps

      Hilton Minneapolis (3)


      $

      149.38


      $

      141.74


      5.4

      %


      69.8

      %

      75.2

      %

      (5.4)

      %


      $

      104.32


      $

      106.58


      (2.1)

      %


      19.49

      %

      24.72

      %

      -523 bps

      Orlando Airport Marriott (4)


      $

      129.43


      $

      128.65


      0.6

      %


      86.8

      %

      84.6

      %

      2.2

      %


      $

      112.29


      $

      108.79


      3.2

      %


      35.80

      %

      28.30

      %

      750 bps

      Hotel Rex


      $

      230.96


      $

      236.40


      (2.3)

      %


      82.1

      %

      82.8

      %

      (0.7)

      %


      $

      189.59


      $

      195.84


      (3.2)

      %


      35.68

      %

      36.05

      %

      -37 bps

      Salt Lake City Marriott


      $

      159.85


      $

      157.23


      1.7

      %


      69.1

      %

      71.1

      %

      (2.0)

      %


      $

      110.39


      $

      111.82


      (1.3)

      %


      35.69

      %

      32.71

      %

      298 bps

      Shorebreak (5)


      $

      225.01


      $

      224.73


      0.1

      %


      79.0

      %

      79.5

      %

      (0.5)

      %


      $

      177.80


      $

      178.67


      (0.5)

      %


      32.62

      %

      33.73

      %

      -111 bps

      The Lodge at Sonoma


      $

      293.15


      $

      279.80


      4.8

      %


      79.4

      %

      82.7

      %

      (3.3)

      %


      $

      232.88


      $

      231.39


      0.6

      %


      30.24

      %

      28.82

      %

      142 bps

      Hilton Garden Inn Times Square Central


      $

      249.60


      $

      256.98


      (2.9)

      %


      96.8

      %

      97.2

      %

      (0.4)

      %


      $

      241.63


      $

      249.88


      (3.3)

      %


      33.24

      %

      44.55

      %

      -1131 bps

      Vail Marriott


      $

      276.25


      $

      266.93


      3.5

      %


      69.4

      %

      66.2

      %

      3.2

      %


      $

      191.73


      $

      176.71


      8.5

      %


      35.77

      %

      33.73

      %

      204 bps

      Westin San Diego


      $

      186.43


      $

      185.87


      0.3

      %


      85.1

      %

      85.2

      %

      (0.1)

      %


      $

      158.58


      $

      158.36


      0.1

      %


      37.23

      %

      33.72

      %

      351 bps

      Westin Washington D.C. City Center


      $

      220.48


      $

      211.55


      4.2

      %


      85.4

      %

      83.7

      %

      1.7

      %


      $

      188.25


      $

      177.09


      6.3

      %


      37.70

      %

      35.77

      %

      193 bps

      Renaissance Worthington


      $

      178.05


      $

      181.30


      (1.8)

      %


      61.7

      %

      69.6

      %

      (7.9)

      %


      $

      109.89


      $

      126.22


      (12.9)

      %


      31.63

      %

      34.42

      %

      -279 bps

      Total


      $

      220.33


      $

      218.82


      0.7

      %


      79.6

      %

      80.3

      %

      (0.7)

      %


      $

      175.43


      $

      175.76


      (0.2)

      %


      31.49

      %

      31.07

      %

      42 bps

      Comparable Total (6)


      $

      225.43


      $

      224.17


      0.6

      %


      79.7

      %

      80.3

      %

      (0.6)

      %


      $

      179.69


      $

      180.09


      (0.2)

      %


      31.81

      %

      31.66

      %

      15 bps



      (1)      

      The hotel was sold on July 7, 2016.  The 2015 operating results reflect the period in 2015 comparable to our ownership period in 2016.

      (2)      

      The hotel was acquired on June 30, 2015.  The 2015 amounts include pre-acquisition operating results in order to reflect the period in 2015 comparable to our ownership period in 2016.

      (3)      

      The hotel was sold on June 30, 2016.  The 2015 operating results reflect the period in 2015 comparable to our ownership period in 2016.

      (4)      

      The hotel was sold on June 8, 2016.  The 2015 operating results reflect the period in 2015 comparable to our ownership period in 2016.

      (5)      

      The hotel was acquired on February 6, 2015.  The 2015 amounts include pre-acquisition operating results in order to reflect the period in 2015 comparable to our ownership period in 2016.

      (6)      

      Excludes the three hotels sold in 2016: Orlando Airport Marriott, Hilton Minneapolis and Hilton Garden Inn Chelsea.

      Hotel Adjusted EBITDA Reconciliation



      Fourth Quarter 2016






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      4,665



      $

      1,206


      $

      371


      $

      —


      $

      —


      $

      1,577


      Bethesda Marriott Suites


      $

      4,252



      $

      (704)


      $

      353


      $

      —


      $

      1,508


      $

      1,157


      Boston Westin


      $

      21,076



      $

      2,488


      $

      2,192


      $

      2,289


      $

      (60)


      $

      6,909


      Hilton Boston Downtown


      $

      9,112



      $

      2,327


      $

      1,231


      $

      —


      $

      —


      $

      3,558


      Hilton Burlington


      $

      4,219



      $

      1,064


      $

      509


      $

      —


      $

      —


      $

      1,573


      Renaissance Charleston


      $

      2,762



      $

      637


      $

      244


      $

      —


      $

      (32)


      $

      849


      Chicago Marriott


      $

      27,689



      $

      4,701


      $

      3,387


      $

      (26)


      $

      (397)


      $

      7,665


      Chicago Gwen


      $

      6,416



      $

      1,501


      $

      729


      $

      —


      $

      —


      $

      2,230


      Courtyard Denver Downtown


      $

      2,428



      $

      821


      $

      280


      $

      —


      $

      —


      $

      1,101


      Courtyard Fifth Avenue


      $

      4,762



      $

      829


      $

      460


      $

      —


      $

      52


      $

      1,341


      Courtyard Midtown East


      $

      8,611



      $

      1,461


      $

      673


      $

      1,014


      $

      —


      $

      3,148


      Fort Lauderdale Westin


      $

      9,266



      $

      1,560


      $

      1,189


      $

      —


      $

      —


      $

      2,749


      Frenchman's Reef


      $

      14,155



      $

      1,022


      $

      1,694


      $

      —


      $

      —


      $

      2,716


      JW Marriott Denver Cherry Creek


      $

      5,976



      $

      809


      $

      508


      $

      724


      $

      —


      $

      2,041


      Inn at Key West


      $

      1,642



      $

      520


      $

      188


      $

      —


      $

      —


      $

      708


      Sheraton Suites Key West


      $

      4,023



      $

      1,397


      $

      516


      $

      —


      $

      —


      $

      1,913


      Lexington Hotel New York


      $

      18,639



      $

      (312)


      $

      3,429


      $

      1,388


      $

      9


      $

      4,514


      Hotel Rex


      $

      1,600



      $

      365


      $

      143


      $

      —


      $

      —


      $

      508


      Salt Lake City Marriott


      $

      6,738



      $

      1,056


      $

      520


      $

      657


      $

      —


      $

      2,233


      Shorebreak


      $

      3,051



      $

      459


      $

      386


      $

      —


      $

      (15)


      $

      830


      The Lodge at Sonoma


      $

      5,742



      $

      953


      $

      351


      $

      299


      $

      —


      $

      1,603


      Hilton Garden Inn Times Square Central


      $

      7,596



      $

      2,362


      $

      791


      $

      —


      $

      —


      $

      3,153


      Vail Marriott


      $

      7,438



      $

      1,802


      $

      477


      $

      —


      $

      —


      $

      2,279


      Westin San Diego


      $

      8,221



      $

      1,213


      $

      1,032


      $

      677


      $

      —


      $

      2,922


      Westin Washington D.C. City Center


      $

      8,473



      $

      933


      $

      1,290


      $

      722


      $

      —


      $

      2,945


      Renaissance Worthington


      $

      8,069



      $

      639


      $

      769


      $

      816


      $

      2


      $

      2,226


      Total


      $

      206,621



      $

      31,109


      $

      23,712


      $

      8,560


      $

      963


      $

      64,636




      (1)      

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

      Hotel Adjusted EBITDA Reconciliation



      Fourth Quarter 2015






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      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



      $

      (838)


      $

      1,455


      $

      —


      $

      306


      $

      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



      $

      2,488


      $

      1,175


      $

      —


      $

      88


      $

      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


      Sheraton Suites Key West


      $

      4,007



      $

      1,081


      $

      512


      $

      —


      $

      15


      $

      1,608


      Lexington Hotel New York


      $

      18,094



      $

      (292)


      $

      3,349


      $

      1,251


      $

      969


      $

      5,277


      Minneapolis Hilton


      $

      14,676



      $

      1,599


      $

      1,468


      $

      1,290


      $

      (202)


      $

      4,155


      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


      $

      7,743



      $

      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



      $

      881


      $

      1,218


      $

      741


      $

      12


      $

      2,852


      Renaissance Worthington


      $

      9,481



      $

      1,565


      $

      564


      $

      827


      $

      2


      $

      2,958


      Total


      $

      233,799



      $

      31,033


      $

      26,126


      $

      13,225


      $

      2,421


      $

      73,015


      Less: Sold Hotels (2)


      $

      (25,058)



      $

      (3,805)


      $

      (2,402)


      $

      (1,386)


      $

      202


      $

      (7,391)


      Comparable Total


      $

      208,741



      $

      27,228


      $

      23,724


      $

      11,839


      $

      2,623


      $

      65,624




      (1)      

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

      (2)      

      Amounts represent the operating results of the Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2016






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      20,171



      $

      5,681


      $

      1,456


      $

      —


      $

      —


      $

      7,137


      Bethesda Marriott Suites


      $

      16,383



      $

      (2,944)


      $

      1,420


      $

      —


      $

      6,105


      $

      4,581


      Boston Westin


      $

      94,096



      $

      11,917


      $

      8,787


      $

      9,162


      $

      (241)


      $

      29,625


      Hilton Boston Downtown


      $

      38,694



      $

      10,733


      $

      4,862


      $

      —


      $

      8


      $

      15,603


      Hilton Burlington


      $

      17,607



      $

      5,163


      $

      1,970


      $

      —


      $

      —


      $

      7,133


      Renaissance Charleston


      $

      13,229



      $

      4,122


      $

      1,004


      $

      —


      $

      (126)


      $

      5,000


      Hilton Garden Inn Chelsea


      $

      6,413



      $

      1,057


      $

      601


      $

      —


      $

      —


      $

      1,658


      Chicago Marriott


      $

      102,041



      $

      14,774


      $

      13,253


      $

      384


      $

      (1,589)


      $

      26,822


      Chicago Gwen


      $

      24,232



      $

      4,717


      $

      2,815


      $

      —


      $

      —


      $

      7,532


      Courtyard Denver Downtown


      $

      11,166



      $

      4,277


      $

      1,143


      $

      —


      $

      —


      $

      5,420


      Courtyard Fifth Avenue


      $

      16,407



      $

      170


      $

      1,817


      $

      1,212


      $

      207


      $

      3,406


      Courtyard Midtown East


      $

      29,621



      $

      2,364


      $

      2,683


      $

      4,048


      $

      —


      $

      9,095


      Fort Lauderdale Westin


      $

      46,088



      $

      12,709


      $

      4,709


      $

      —


      $

      —


      $

      17,418


      Frenchman's Reef


      $

      66,948



      $

      10,083


      $

      6,528


      $

      —


      $

      —


      $

      16,611


      JW Marriott Denver Cherry Creek


      $

      24,911



      $

      3,950


      $

      2,054


      $

      2,890


      $

      —


      $

      8,894


      Inn at Key West


      $

      8,193



      $

      3,040


      $

      736


      $

      —


      $

      —


      $

      3,776


      Sheraton Suites Key West


      $

      18,320



      $

      6,194


      $

      2,060


      $

      —


      $

      —


      $

      8,254


      Lexington Hotel New York


      $

      62,072



      $

      (8,146)


      $

      13,614


      $

      5,424


      $

      32


      $

      10,924


      Minneapolis Hilton


      $

      24,790



      $

      (13)


      $

      2,917


      $

      2,514


      $

      (586)


      $

      4,832


      Orlando Airport Marriott


      $

      14,117



      $

      4,481


      $

      573


      $

      —


      $

      —


      $

      5,054


      Hotel Rex


      $

      7,458



      $

      2,090


      $

      571


      $

      —


      $

      —


      $

      2,661


      Salt Lake City Marriott


      $

      29,104



      $

      5,642


      $

      2,103


      $

      2,641


      $

      —


      $

      10,386


      Shorebreak


      $

      14,129



      $

      3,151


      $

      1,516


      $

      —


      $

      (58)


      $

      4,609


      The Lodge at Sonoma


      $

      25,404



      $

      5,022


      $

      1,462


      $

      1,198


      $

      —


      $

      7,682


      Hilton Garden Inn Times Square Central


      $

      25,406



      $

      5,272


      $

      3,173


      $

      —


      $

      —


      $

      8,445


      Vail Marriott


      $

      35,472



      $

      10,778


      $

      1,910


      $

      —


      $

      —


      $

      12,688


      Westin San Diego


      $

      35,166



      $

      6,266


      $

      4,115


      $

      2,711


      $

      —


      $

      13,092


      Westin Washington D.C. City Center


      $

      34,738



      $

      5,202


      $

      4,994


      $

      2,901


      $

      —


      $

      13,097


      Renaissance Worthington


      $

      34,182



      $

      4,959


      $

      2,598


      $

      3,248


      $

      8


      $

      10,813


      Total


      $

      896,558



      $

      142,711


      $

      97,444


      $

      38,333


      $

      3,760


      $

      282,302


      Less: Sold Hotels(2)


      $

      (45,320)



      $

      (5,525)


      $

      (4,091)


      $

      (2,514)


      $

      586


      $

      (11,544)


      Comparable Total


      $

      851,238



      $

      137,186


      $

      93,353


      $

      35,819


      $

      4,346


      $

      270,758




      (1)      

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

      (2)      

      Amounts represent the operating results of the Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2015






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      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



      $

      1,254


      $

      3,793


      $

      —


      $

      1,008


      $

      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



      $

      9,905


      $

      4,563


      $

      —


      $

      239


      $

      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


      Sheraton Suites Key West (2)


      $

      7,757



      $

      1,902


      $

      1,024


      $

      —


      $

      15


      $

      2,941


      Lexington Hotel New York


      $

      64,836



      $

      (2,143)


      $

      13,376


      $

      5,196


      $

      1,203


      $

      17,632


      Minneapolis Hilton


      $

      54,275



      $

      1,418


      $

      7,645


      $

      5,164


      $

      (808)


      $

      13,419


      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 (2)


      $

      13,028



      $

      2,686


      $

      1,349


      $

      —


      $

      359


      $

      4,394


      The Lodge at Sonoma


      $

      26,546



      $

      4,926


      $

      1,506


      $

      1,218


      $

      —


      $

      7,650


      Hilton Garden Inn Times Square Central


      $

      26,171



      $

      8,639


      $

      3,109


      $

      —


      $

      (90)


      $

      11,658


      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



      $

      3,592


      $

      4,754


      $

      2,970


      $

      219


      $

      11,535


      Renaissance Worthington


      $

      38,673



      $

      7,864


      $

      2,303


      $

      3,137


      $

      8


      $

      13,312


      Total


      $

      930,990



      $

      129,750


      $

      101,141


      $

      50,929


      $

      7,459


      $

      289,249


      Add: Prior Ownership Results(2)


      $

      11,537



      $

      3,760


      $

      1,026


      $

      —


      $

      (7)


      $

      4,779


      Less: Sold Hotels(3)


      $

      (94,816)



      $

      (7,447)


      $

      (11,378)


      $

      (7,664)


      $

      808


      $

      (25,681)


      Comparable Total


      $

      847,711



      $

      126,063


      $

      90,789


      $

      43,265


      $

      8,260


      $

      268,347


      (1)      

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

      (2)      

      Amounts represent the pre-acquisition operating results of Shorebreak for the period from January 1, 2015 to February 5, 2015 and the Sheraton Suites Key West for the period from January 1, 2015 to June 29, 2015. The pre-acquisition operating results were obtained from the respective sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the respective sellers. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      (3)      

      Amounts represent the operating results of the Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Travel

      Travel

      Hotels and Resorts

      Hotels and Resorts

      Leisure & Tourism

      Leisure & Tourism

      Earnings

      Earnings

      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.