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 2019 Results

      Outperforms 2019 Guidance

      Full Year 2019 Comparable Total Revenue Growth of 2.7%

      Provides 2020 Outlook - Comparable Total RevPAR Growth of 0.5% to 3.0%


      News provided by

      DiamondRock Hospitality Company

      Feb 20, 2020, 16:05 ET

      Share this article

      Share this article


      BETHESDA, Md., Feb. 20, 2020 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 31 premium hotels in the United States, today announced results of operations for the quarter and year ended December 31, 2019.

      Fourth Quarter 2019 Highlights:

      • Net Income: Net income was $134.6 million and earnings per diluted share was $0.66.
      • Comparable Revenues: Comparable total revenues increased 1.7% from the comparable period of 2018.
      • Comparable RevPAR: RevPAR was $190.94, a 1.5% increase from the comparable period of 2018.
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 29.25%, a 98 basis point contraction from the comparable period of 2018.
      • Adjusted EBITDA: Adjusted EBITDA was $62.7 million, a decrease of $1.8 million from 2018.
      • Adjusted FFO: Adjusted FFO was $54.7 million and Adjusted FFO per diluted share was $0.27.

      Full Year 2019 Highlights:

      • Net Income: Net income was $184.2 million and earnings per diluted share was $0.90.
      • Comparable Revenues: Comparable total revenues increased 2.7% from the comparable period of 2018.
      • Comparable RevPAR: RevPAR was $188.51, a 0.9% increase from the comparable period of 2018.
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 29.64%, a 59 basis point contraction from the comparable period of 2018.
      • Adjusted EBITDA: Adjusted EBITDA was $260.4 million, an increase of $6.3 million from 2018.
      • Adjusted FFO: Adjusted FFO was $217.0 million and Adjusted FFO per diluted share was $1.07.
      • Share Repurchases: The Company repurchased 4.4 million shares of its common stock at an average price of $9.65 per share during 2019.
      • Settlement of Frenchman's Reef Insurance Claim: The Company settled its insurance claim related to Hurricane Irma for $246.75 million in December 2019. The Company recognized $8.8 million of business interruption income during the year under the insurance claim.
      • Refinancing Activity: On July 25, 2019, the Company amended its senior unsecured revolving credit facility to increase capacity to $400 million, decrease pricing and extend the maturity date to July 2023. Concurrently, the Company closed on a new five-year $350 million senior unsecured term loan and repaid $300 million in outstanding senior unsecured term loans.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company stated, "We exceeded the top end of our internal expectations and guidance in 2019 as our hotels collectively gained 260 basis points of market share against their competitive sets.  This success demonstrates the quality of our portfolio and the fruits of our best-in-class asset management platform. Looking forward, DiamondRock should benefit from strong group pace up 14.1%, tailwinds from 2019 renovations and continued strength at our resorts in 2020."

      Operating Results      

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results include the Company's acquisitions for all periods presented and exclude Frenchman's Reef for all periods presented and Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 due to the closure of these hotels. In addition, comparable operating results exclude Hotel Emblem from September 1, 2019 to December 31, 2019 and the comparable period of 2018 due to the closure of the hotel for renovation in 2018.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

      For the quarter ended December 31, 2019, the Company reported the following:


      Fourth Quarter



      2019


      2018

      Change

      Comparable Operating Results (1)





      ADR

      $247.05



      $244.43


      1.1

      %

      Occupancy

      77.3

      %


      76.9

      %

      40 basis points

      RevPAR

      $190.94



      $188.06


      1.5

      %

      Total RevPAR

      $269.07



      $264.82


      1.6

      %

      Revenues

      $235.3 million


      $231.3 million

      1.7

      %

      Hotel Adjusted EBITDA

      $68.8 million


      $69.9 million

      -1.6

      %

      Hotel Adjusted EBITDA Margin

      29.25

      %


      30.23

      %

      -98 basis points

      Available Rooms

      874,368



      873,540


      828 rooms






      Actual Operating Results (2)





      Revenues

      $237.5 million


      $223.4 million

      6.3

      %

      Net income

      $134.6 million


      $24.0 million

      $110.6 million

      Earnings per diluted share

      $0.66



      $0.12


      $0.54


      Adjusted EBITDA

      $62.7 million


      $64.5 million

      -$1.8 million

      Adjusted FFO

      $54.7 million


      $53.8 million

      $0.9 million

      Adjusted FFO per diluted share

      $0.27



      $0.26


      $0.01




      (1)   

      Comparable operating results exclude Frenchman's Reef and Hotel Emblem for all periods presented and include pre-acquisition operating results for Cavallo Point from October 1, 2018 to December 9, 2018.  Pre-acquisition operating results were obtained from the seller during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller and these pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      (2)  

      Actual operating results include all of the Company's hotels for its respective ownership periods.

      For the year ended December 31, 2019, the Company reported the following:


      Year Ended



      2019


      2018

      Change

      Comparable Operating Results (1)





      ADR

      $238.52



      $236.71


      0.8

      %

      Occupancy

      79.0

      %


      78.9

      %

      10 basis points

      RevPAR

      $188.51



      $186.75


      0.9

      %

      Total RevPAR

      $267.72



      $261.02


      2.6

      %

      Revenues

      $932.1 million


      $907.3 million

      2.7

      %

      Hotel Adjusted EBITDA

      $276.3 million


      $274.2 million

      0.8%

      Hotel Adjusted EBITDA Margin

      29.64

      %


      30.23

      %

      -59 basis points

      Available Rooms

      3,481,557



      3,475,968


      5,589 rooms






      Actual Operating Results (2)





      Revenues

      $938.1 million


      $863.7 million

      8.6

      %

      Net income

      $184.2 million


      $87.8 million

      $96.4 million

      Earnings per diluted share

      $0.90



      $0.43


      $0.47


      Adjusted EBITDA

      $260.4 million


      $254.1 million

      $6.3 million

      Adjusted FFO

      $217.0 million


      $210.0 million

      $7.0 million

      Adjusted FFO per diluted share

      $1.07



      $1.02


      $0.05




      (1) 

      Comparable operating results exclude Frenchman's Reef for all periods presented, Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1, 2019 to December 31, 2019 and the comparable period of 2018 and include pre-acquisition operating results for The Landing Resort & Spa and Hotel Palomar Phoenix from January 1, 2018 to February 28, 2018 and Cavallo Point from January 1, 2018 to December 9, 2018.  Pre-acquisition operating results were obtained from the seller during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller and these pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      (2) 

      Actual operating results include all of the Company's hotels for its respective ownership periods.

      Frenchman's Reef Insurance Claim Settlement

      In December 2019, the Company reached a settlement of its outstanding insurance claim related to Hurricane Irma for total insurance payments of $246.75 million, of which $238.5 related to Frenchman's Reef.  As part of the settlement, the Company agreed that the settlement would not include any additional business interruption income beyond the $8.8 million previously recognized in the first quarter of 2019.  Earlier in 2019, the Company had settled a separate claim for incremental damage caused by Hurricane Maria in the amount of $1.44 million.

      The Company is in the process of rebuilding the resort following the significant damage caused by Hurricanes Irma and Maria in 2017.  The property will reopen as two separate resorts, Frenchman's Reef Marriott Resort & Spa and Noni Beach, a St. Thomas Resort, both managed by Aimbridge Hospitality.  The resorts are expected to reopen at the end of 2020.  The Company continues to forecast that the Frenchman's Reef and Noni Beach Resorts will generate a combined $25 million of EBITDA upon stabilization, which is expected to be approximately three years after reopening.  The Company does not expect the two resorts to generate material earnings in 2020.

      Financing Activity

      The Company completed refinancings in 2019 that increased borrowing capacity, lowered borrowing costs and extended maturities.  On July 25, 2019, the Company entered into an amended and restated credit agreement that provides for a $400 million senior unsecured revolving credit facility and a five-year $350 million senior unsecured term loan.  The Company used the proceeds from the new term loan to repay $300 million of outstanding senior unsecured term loans.  The credit facility matures in July 2023, with a one-year extension option, and the term loan matures in July 2024.  The interest rate is based on the Company's leverage ratio and has a pricing grid ranging from 140 to 205 basis points over LIBOR for the credit facility and 135 to 200 basis points over LIBOR for the term loan.

      Capital Expenditures

      The Company continued to invest in its portfolio in 2019 and completed several value-add renovation and repositioning projects.  In total, the Company invested approximately $102.7 million in capital improvements at its operating hotels during the year ended December 31, 2019, which included the following significant projects:

      • Hotel Emblem San Francisco: In January 2019, the Company completed the repositioning and rebranding of Hotel Emblem, now part of Viceroy's Urban Collection. As part of the renovation, the Company created two additional rooms at the hotel. The hotel currently ranks #4 of 246 hotels in San Francisco on TripAdvisor.
      • JW Marriott Denver Cherry Creek: The Company is repositioning this hotel to gain share against its luxury competitive set. The renovation of the hotel's guestrooms and meeting space was completed during 2019 and included the addition of three guestrooms. In early 2020, the Company expects to complete a renovation of the public space and create a new restaurant experience led by celebrity chef Richard Sandoval.
      • Sheraton Suites Key West: The Company is in the process of removing the Sheraton brand and repositioning this beachfront resort to an independent boutique resort, the Barbary Beach House. This project was partially completed in 2019, with the remainder to be completed in 2020 following high season. The relaunch of the resort is expected to occur in summer 2020.
      • Vail Marriott Mountain Resort & Spa: The Company is pursuing a multi-year repositioning and rebranding of the resort to close the rate gap with the luxury competitive set. The Company completed the renovation of the guestrooms and meeting space in 2018 and upgraded the spa and created a new fitness center in 2019. The resort will become unencumbered of brand at the end of 2021.
      • Worthington Renaissance: The Company completed a transformational renovation of the lobby and food & beverage outlets during 2019, including a new Toro Toro restaurant by Richard Sandoval.
      • The Landing Resort & Spa Lake Tahoe: In third quarter of 2019, the Company added five new guestrooms at the hotel from areas that were previously non-revenue producing.

      Additionally, the Company made significant progress on the rebuilding of Frenchman's Reef, spending approximately $96.6 million during the year ended December 31, 2019.

      In 2020, the Company expects to spend approximately $90 million to $100 million on capital improvements at its operating hotels, which includes the completion of certain projects that commenced in 2019.  Significant projects in 2020  include the following:

      • The Lodge at Sonoma: The Company will reposition the resort during 2020 in order to capture rate potential against the luxury and lifestyle competitive sets. Integral parts of this project include opening a new restaurant by celebrity chef Michael Mina, upgrading the spa with a luxury spa operator and enhancing the grounds with additions such as firepit gathering areas.
      • Hilton Boston Downtown: The Company expects to renovate the hotel's guestrooms and lobby during 2020. The Company will also convert underutilized meeting space into 29 new guestrooms. This hotel will become unencumbered of brand in 2022.
      • Hilton Burlington: The Company expects to complete a comprehensive renovation of the hotel's guestrooms and public spaces during 2020.

      Balance Sheet

      As of December 31, 2019, the Company had $122.5 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consisted of property-specific mortgage debt, $400.0 million of unsecured term loans and $75.0 million of borrowings on its $400.0 million senior unsecured credit facility.  In January 2020, the Company repaid the $75.0 million of outstanding borrowings on its senior unsecured credit facility.  The Company ended the year with a debt-to-EBITDA ratio of 3.7 times.

      Share Repurchase Program

      During 2019, the Company repurchased 4.4 million shares of its common stock at an average price of $9.65 per share.  The Company has repurchased 7.8 million shares of its common stock at an average price of $9.58 per share since it began repurchasing shares in December 2018. The Company has $175.2 million of remaining authorized capacity under its $250 million share repurchase program.

      Guidance

      The Company is providing annual guidance for 2020, 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 growth excludes Frenchman's Reef for all periods.

      The Company expects full year 2020 results to be as follows:   

      Metric

      Low End

      High End



      Comparable RevPAR Growth

      -0.5 percent

      1.0 percent


      Comparable Total RevPAR Growth

      0.5 percent

      3.0 percent


      Adjusted EBITDA

      $245 million

      $255 million


      Adjusted FFO

      $203 million

      $211 million


      Adjusted FFO per share (based on 203.2 million diluted shares)

      $1.00 per share

      $1.04 per share


      The guidance above incorporates the following assumptions:

      • Industry RevPAR growth of -0.5% to +1.0%;
      • No material EBITDA contribution from Frenchman's Reef;
      • Comparable Hotel Adjusted EBITDA growth of -1.5% to +2.0%;
      • Corporate expenses of $29.0 million to $30.0 million;
      • Interest expense of $39.5 million to $40.5 million;
      • Income tax expense of $1.5 million to $4.5 million; and
      • Available rooms of 3,515,629.

      Selected Quarterly Comparable Operating Information

      The following table is presented to provide investors with selected quarterly comparable operating information.  The operating information excludes Frenchman's Reef for all periods.


      Quarter 1, 2019

      Quarter 2, 2019

      Quarter 3, 2019

      Quarter 4, 2019

      Full Year 2019

      ADR

      $

      216.38


      $

      250.23


      $

      238.50


      $

      247.02


      $

      238.63


      Occupancy

      73.2

      %

      83.1

      %

      82.7

      %

      77.4

      %

      79.1

      %

      RevPAR

      $

      158.30


      $

      208.02


      $

      197.14


      $

      191.08


      $

      188.75


      Revenues (in thousands)

      $

      202,069


      $

      257,442


      $

      239,944


      $

      238,636


      $

      938,091


      Hotel Adjusted EBITDA (in thousands)

      $

      47,130


      $

      88,349


      $

      73,750


      $

      69,416


      $

      278,645


              % of full Year

      16.91

      %

      31.71

      %

      26.47

      %

      24.91

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      23.32

      %

      34.32

      %

      30.74

      %

      29.09

      %

      29.70

      %

      Available Rooms

      863,264


      873,145


      883,200


      883,200


      3,502,809


      Earnings Call

      The Company will host a conference call to discuss its fourth quarter and full year results on Friday, February 21, 2020, at 10:00 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 5897754. 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 31 premium quality hotels with over 10,000 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families as well as unique boutique hotels in the lifestyle segment.  For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

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

      DIAMONDROCK HOSPITALITY COMPANY 

      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)

      (unaudited)



      December 31, 2019


      December 31, 2018

      ASSETS




      Property and equipment, net

      $

      3,026,769



      $

      2,944,617


      Right-of-use assets (1)

      98,145



      —


      Favorable lease assets, net

      —



      63,945


      Restricted cash

      57,268



      47,735


      Due from hotel managers

      91,207



      86,914


      Prepaid and other assets (2)

      29,853



      10,506


      Cash and cash equivalents

      122,524



      43,863


      Total assets

      $

      3,425,766



      $

      3,197,580


      LIABILITIES AND EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      616,329



      $

      629,747


      Term loans, net of unamortized debt issuance costs

      398,770



      348,219


      Senior unsecured credit facility

      75,000



      —


      Total debt

      1,090,099



      977,966






      Deferred income related to key money, net

      11,342



      11,739


      Unfavorable contract liabilities, net

      67,422



      73,151


      Deferred rent

      52,012



      93,719


      Lease liabilities (1)

      103,625



      —


      Due to hotel managers

      72,445



      72,678


      Distributions declared and unpaid

      25,815



      26,339


      Accounts payable and accrued expenses (3)

      81,944



      51,395


      Total liabilities

      1,504,704



      1,306,987


      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; 200,207,795 and
         204,536,485 shares issued and outstanding at December 31, 2019 and 2018,
         respectively

      2,002



      2,045


      Additional paid-in capital

      2,089,349



      2,126,472


      Accumulated deficit

      (178,861)



      (245,620)


      Total stockholders' equity

      1,912,490



      1,882,897


      Noncontrolling interests

      8,572



      7,696


      Total equity

      1,921,062



      1,890,593


      Total liabilities and equity

      $

      3,425,766



      $

      3,197,580




      (1)

      On January 1, 2019, we adopted Accounting Standard No. 2016-02, Leases (Topic 842), as amended.  The new standard requires that all leases be recognized as lease assets and lease liabilities on the balance sheet.  As a result, we have recognized $98.1 million of right-of-use assets and $103.6 million of lease liabilities as of December 31, 2019.  The adoption did not affect our statement of operations.

      (2)

      Includes $10.7 million and $0.2 million of insurance receivables, $9.8 million and $3.9 million of prepaid expenses and $9.4 million and $6.4 million of other assets as of December 31, 2019 and 2018, respectively.

      (3)

      Includes $28.7 and $7.2 million of deferred tax liabilities, $18.9 million and $17.8 million of accrued property taxes, $13.1 million and $12.4 million of accrued capital expenditures and $21.2 million and $14.0 million of other accrued liabilities as of December 31, 2019 and 2018, respectively.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except share and per share amounts)

      (unaudited)



      Three Months Ended

      December 31,


      Year Ended 
      December 31,


      2019


      2018


      2019


      2018

      Revenues:








      Rooms

      $

      168,758



      $

      161,262



      $

      661,153



      $

      631,048


      Food and beverage

      53,458



      48,811



      215,261



      184,097


      Other

      15,303



      13,334



      61,677



      48,559


      Total revenues

      237,519



      223,407



      938,091



      863,704


      Operating Expenses:








      Rooms

      42,356



      40,106



      166,937



      158,078


      Food and beverage

      34,048



      30,507



      137,916



      118,709


      Management fees

      6,730



      6,617



      25,475



      22,159


      Franchise fees

      6,971



      6,893



      26,932



      26,178


      Other hotel expenses

      91,550



      74,383



      333,505



      296,535


      Depreciation and amortization

      30,305



      27,220



      118,110



      104,524


      Corporate expenses

      7,446



      6,424



      28,231



      28,563


      Business interruption insurance income

      —



      (3,125)



      (8,822)



      (19,379)


      Gain on property insurance settlement

      (144,192)



      6



      (144,192)



      (1,724)


      Total operating expenses, net

      75,214



      189,031



      684,092



      733,643










      Interest and other income, net

      (687)



      (378)



      (1,197)



      (1,806)


      Interest expense

      8,320



      10,586



      46,584



      40,970


      Loss on early extinguishment of debt

      —



      —



      2,373



      —


        Total other expenses, net

      7,633



      10,208



      47,760



      39,164


      Income before income taxes

      154,672



      24,168



      206,239



      90,897


      Income tax expense

      (20,089)



      (162)



      (22,028)



      (3,101)


      Net income

      134,583



      24,006



      184,211



      87,796


      Less:  Net income attributable to noncontrolling interests

      (530)



      (12)



      (724)



      (12)


      Net income attributable to common stockholders

      $

      134,053



      $

      23,994



      $

      183,487



      $

      87,784


      Earnings per share:








      Net income per share available to common stockholders - basic

      $

      0.67



      $

      0.12



      $

      0.91



      $

      0.43


      Net income per share available to common stockholders - diluted

      $

      0.66



      $

      0.12



      $

      0.90



      $

      0.43










      Weighted-average number of common shares outstanding:








      Basic

      201,389,874



      208,259,006



      202,009,750



      205,462,911

      Diluted

      202,269,377



      208,939,302



      202,741,630



      206,131,150

      Non-GAAP Financial Measures

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      EBITDA, EBITDAre and FFO

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

      We believe EBITDA and EBITDAre are useful to an investor in evaluating our operating performance because they help investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization, and in the case of EBITDAre, impairment and gains or losses on dispositions of depreciated property) from our operating results. In addition, covenants included in our debt agreements use EBITDA as a measure of financial compliance. We also use EBITDA and EBITDAre as measures in determining the value of hotel acquisitions and dispositions.

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

      Hotel EBITDA

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

      Adjustments to EBITDAre, FFO and Hotel EBITDA

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

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

      Reconciliations of Non-GAAP Measures

      EBITDA, EBITDAre and Adjusted EBITDA

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


      Three Months Ended 
      December 31,


      Year Ended
      December 31,


      2019


      2018


      2019


      2018

      Net income

      $

      134,583



      $

      24,006



      $

      184,211



      $

      87,796


      Interest expense

      8,320



      10,586



      46,584



      40,970


      Income tax expense

      20,089



      162



      22,028



      3,101


      Real estate related depreciation and amortization

      30,305



      27,220



      118,110



      104,524


      EBITDA/EBITDAre

      193,297



      61,974



      370,933



      236,391


      Non-cash lease expense and other amortization

      1,765



      1,495



      7,013



      5,336


      Professional fees related to Frenchman's Reef (1)

      6,377



      850



      17,822



      3,855


      Hotel manager transition and pre-opening items (2)

      5,410



      209



      6,460



      (1,491)


      Gain on property insurance settlement

      (144,192)



      6



      (144,192)



      (1,724)


      Loss on early extinguishment of debt

      —



      —



      2,373



      —


      Severance costs (3)

      —



      —



      —



      11,691


      Adjusted EBITDA

      $

      62,657



      $

      64,534



      $

      260,409



      $

      254,058




      (1)      

      Represents legal and professional fees and other costs incurred at Frenchman's Reef as a result of Hurricane Irma that are not covered by insurance.

      (2)    

      Three months ended December 31, 2019 consist of (a) manager transition costs of  $0.2 million related to the L'Auberge de Sedona, Orchards Inn Sedona and The Landing Resort and Spa, (b) pre-opening costs of $2.7 million related to the reopening of Frenchman's Reef, and (c) $2.5 million related to the pending termination of the franchise agreement for Sheraton Suites Key West.  Year ended December 31, 2019, consists of (a) manager transition costs of  $0.8 million related to the L'Auberge de Sedona, Orchards Inn Sedona and The Landing Resort and Spa, (b) pre-opening costs of $0.5 million related to the reopening of the Hotel Emblem, (c) pre-opening costs of $2.7 million related to the reopening of Frenchman's Reef, and (d) $2.5 million related to the pending termination of the franchise agreement for Sheraton Suites Key West. Three months ended December 31, 2018 consists of $0.2 million related to pre-opening costs related to the reopening of Hotel Emblem.  Year ended December 31, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Emblem, L'Auberge de Sedona and Orchards Inn Sedona and (b) pre-opening costs of $0.6 million related to the reopening of the Havana Cabana Key West and Hotel Emblem, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.                          

      (3)      

      Year ended December 31, 2018 consists of (a) $10.9 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $0.8 million related to the departure of our former Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2020 Guidance


      Low End


      High End

      Net income

      $

      75,400



      $

      85,400


      Interest expense

      40,500



      39,500


      Income tax expense

      1,500



      4,500


      Real estate related depreciation and amortization

      114,000



      112,000


      EBITDA/EBITDAre

      231,400



      241,400


      Non-cash lease expense and other amortization

      7,100



      7,100


      Professional fees related to Frenchman's Reef

      1,500



      1,500


      Hotel manager transition and pre-opening items

      5,000



      5,000


      Adjusted EBITDA

      $

      245,000



      $

      255,000


      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,


      2019


      2018


      2019


      2018

      Net income

      $

      134,583



      $

      24,006



      $

      184,211



      $

      87,796


      Interest expense

      8,320



      10,586



      46,584



      40,970


      Income tax expense

      20,089



      162



      22,028



      3,101


      Real estate related depreciation and
      amortization

      30,305



      27,220



      118,110



      104,524


      EBITDA

      193,297



      61,974



      370,933



      236,391


      Corporate expenses

      7,446



      6,424



      28,231



      28,563


      Interest and other income, net

      (687)



      (378)



      (1,197)



      (1,806)


      Loss on early extinguishment of debt

      —



      —



      2,373



      —


      Professional fees related to
      Frenchman's Reef (1)

      6,377



      850



      17,822



      3,855


      Severance costs (2)

      —



      —



      —



      10,914


      Gain on property insurance settlement

      (144,192)



      6



      (144,192)



      (1,724)


      Hotel EBITDA

      62,241



      68,876



      273,970



      276,193


      Non-cash lease expense and other
      amortization

      1,765



      1,495



      7,013



      5,336


      Hotel manager transition and pre-
      opening items (3)

      5,410



      209



      6,460



      (1,491)


      Hotel Adjusted EBITDA

      $

      69,416



      $

      70,580



      $

      287,443



      $

      280,038




      (1)   

      Represents legal and professional fees and other costs incurred at Frenchman's Reef as a result of Hurricane Irma that are not covered by insurance.

      (2)    

      Represents payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations.

      (3)   

      Three months ended December 31, 2019 consist of (a) manager transition costs of  $0.2 million related to the L'Auberge de Sedona, Orchards Inn Sedona and The Landing Resort and Spa, (b) pre-opening costs of $2.7 million related to the reopening of Frenchman's Reef, and (c) $2.5 million related to the pending termination of the franchise agreement for Sheraton Suites Key West.  Year ended December 31, 2019, consists of (a) manager transition costs of  $0.8 million related to the L'Auberge de Sedona, Orchards Inn Sedona and The Landing Resort and Spa, (b) pre-opening costs of $0.5 million related to the reopening of the Hotel Emblem, (c) pre-opening costs of $2.7 million related to the reopening of Frenchman's Reef, and (d) $2.5 million related to the pending termination of the franchise agreement for Sheraton Suites Key West. Three months ended December 31, 2018 consists of $0.2 million related to pre-opening costs related to the reopening of Hotel Emblem.  Year ended December 31, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Emblem, L'Auberge de Sedona and Orchards Inn Sedona and (b) pre-opening costs of $0.6 million related to the reopening of the Havana Cabana Key West and Hotel Emblem, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.          

      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,










      2019


      2018


      2019


      2018

      Net income

      $

      134,583



      $

      24,006



      $

      184,211



      $

      87,796


      Real estate related depreciation and amortization

      30,305



      27,220



      118,110



      104,524


      FFO

      164,888



      51,226



      302,321



      192,320


      Non-cash lease expense and other amortization

      1,765



      1,495



      7,013



      5,336


      Professional fees related to Frenchman's Reef (1)

      6,377



      850



      17,822



      3,855


      Hotel manager transition and pre-opening items (2)

      5,410



      209



      6,460



      (1,491)


      Gain on property insurance settlement, net of income tax

      (121,525)



      6



      (121,525)



      (1,724)


      Loss on early extinguishment of debt

      —



      —



      2,373



      —


      Severance costs (3)

      —



      —



      —



      11,691


      Fair value adjustments to interest rate swaps

      (2,245)



      —



      2,545



      —


      Adjusted FFO

      $

      54,670



      $

      53,786



      $

      217,009



      $

      209,987


      Adjusted FFO per diluted share

      $

      0.27



      $

      0.26



      $

      1.07



      $

      1.02




      (1)      

      Represents legal and professional fees and other costs incurred at Frenchman's Reef as a result of Hurricane Irma that are not covered by insurance.

      (2)          

      Three months ended December 31, 2019 consist of (a) manager transition costs of  $0.2 million related to the L'Auberge de Sedona, Orchards Inn Sedona and The Landing Resort and Spa, (b) pre-opening costs of $2.7 million related to the reopening of Frenchman's Reef, and (c) $2.5 million related to the pending termination of the franchise agreement for Sheraton Suites Key West.  Year ended December 31, 2019, consists of (a) manager transition costs of  $0.8 million related to the L'Auberge de Sedona, Orchards Inn Sedona and The Landing Resort and Spa, (b) pre-opening costs of $0.5 million related to the reopening of the Hotel Emblem, (c) pre-opening costs of $2.7 million related to the reopening of Frenchman's Reef, and (d) $2.5 million related to the pending termination of the franchise agreement for Sheraton Suites Key West. Three months ended December 31, 2018 consists of $0.2 million related to pre-opening costs related to the reopening of Hotel Emblem.  Year ended December 31, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Emblem, L'Auberge de Sedona and Orchards Inn Sedona and (b) pre-opening costs of $0.6 million related to the reopening of the Havana Cabana Key West and Hotel Emblem, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.     

      (3)      

      Year ended December 31, 2018 consists of (a) $10.9 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $0.8 million related to the departure of our former Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2020 Guidance


      Low End


      High End

      Net income

      $

      75,400



      $

      85,400


      Real estate related depreciation and amortization

      114,000



      112,000


      FFO

      189,400



      197,400


      Non-cash lease expense and other amortization

      7,100



      7,100


      Professional fees related to Frenchman's Reef

      1,500



      1,500


      Hotel manager transition and pre-opening items

      5,000



      5,000


      Adjusted FFO

      $

      203,000



      $

      211,000


      Adjusted FFO per diluted share

      $

      1.00



      $

      1.04


      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 includes the pre-acquisition results for our 2018 acquisitions and excludes the results for closed hotels (in thousands):


      Three Months Ended 
      December 31,


      Year Ended  
      December 31,


      2019


      2018


      2019


      2018

      Revenues

      $

      237,519



      $

      223,407



      $

      938,091



      $

      863,704


      Hotel revenues from prior ownership (1)

      —



      7,921



      —



      43,628


      Hotel revenues from closed hotels (2)

      (2,254)



      —



      (6,013)



      (46)


      Comparable Revenues

      $

      235,265



      $

      231,328



      $

      932,078



      $

      907,286










      Hotel Adjusted EBITDA

      $

      69,416



      $

      70,580



      $

      287,443



      $

      280,038


      Hotel Adjusted EBITDA from prior ownership (1)

      —



      1,737



      —



      11,573


      Hotel Adjusted EBITDA from closed hotels (2)

      (605)



      (2,396)



      (11,161)



      (17,375)


      Comparable Hotel Adjusted EBITDA

      $

      68,811



      $

      69,921



      $

      276,282



      $

      274,236










      Hotel Adjusted EBITDA Margin

      29.23

      %


      31.59

      %


      30.64

      %


      32.42

      %

      Comparable Hotel Adjusted EBITDA Margin

      29.25

      %


      30.23

      %


      29.64

      %


      30.23

      %



      (1) 

      Amounts represent the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar for the period from January 1, 2018 to February 28, 2018 and Cavallo Point for the period from January 1, 2018 to December 9, 2018.  Pre-acquisition operating results were obtained from the seller during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller and these pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      (2) 

      Amounts represent the operating results of Frenchman's Reef for all periods presented, Havana Cabana Key West for January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1, 2019 to December 31, 2019 and the comparable period of 2018.

      Comparable Hotel Operating Expenses

      The following table sets forth hotel operating expenses for the three months and years ended December 31, 2019 and 2018 for each of the hotels that we owned during these periods.  Our GAAP hotel operating expenses for the three months and years ended December 31, 2019 and 2018 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 2019 comparable to 2018, the amounts in the column titled "Adjustments for Acquisitions" represent the pre-acquisition operating costs of The Landing Resort & Spa and the Hotel Palomar for the period from January 1, 2018 to February 28, 2018 and Cavallo Point for the period from January 1, 2018 to December 9, 2018.  The amounts in the column titled "Adjustments for Closed Hotels" represent the operating costs for all periods presented of Frenchman's Reef, Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1, 2019 to December 31, 2019 and the comparable period of 2018. Both Frenchman's Reef and Havana Cabana Key West closed in early September 2017 in advance of Hurricane Irma. Havana Cabana Key West reopened in April 2018 and Frenchman's Reef remains closed.  Hotel Emblem closed in September 2018 for a comprehensive renovation and reopened in January 2019.  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
      Closed Hotels


      Adjustments for
      Acquisitions


      Comparable


      Three Months Ended December 31,




      Three Months Ended December 31,


      2019


      2018


      % Change


      2019


      2018


      2019


      2018


      2019


      2018


      % Change





















      Rooms departmental expenses

      $

      42,356



      $

      40,106



      5.6

      %


      $

      (624)



      $

      (75)



      $

      —



      $

      1,107



      $

      41,732



      $

      41,138



      1.4

      %

      Food and beverage departmental
      expenses

      34,048



      30,507



      11.6

      %


      (162)



      (5)



      —



      2,446



      33,886



      32,948



      2.8

      %

      Other direct departmental

      4,065



      2,803



      45.0

      %


      (43)



      1



      —



      819



      4,022



      3,623



      11.0

      %

      General and administrative

      21,362



      20,857



      2.4

      %


      (308)



      (151)



      —



      753



      21,054



      21,459



      (1.9)

      %

      Utilities

      5,008



      5,094



      (1.7)

      %


      (43)



      (6)



      —



      3



      4,965



      5,091



      (2.5)

      %

      Repairs and maintenance

      9,162



      8,529



      7.4

      %


      (55)



      (48)



      —



      262



      9,107



      8,743



      4.2

      %

      Sales and marketing

      17,316



      15,202



      13.9

      %


      (221)



      (130)



      —



      390



      17,095



      15,462



      10.6

      %

      Franchise fees

      6,971



      6,893



      1.1

      %


      —



      —



      —



      —



      6,971



      6,893



      1.1

      %

      Base management fees

      4,941



      4,947



      (0.1)

      %


      (62)



      (9)



      —



      197



      4,879



      5,135



      (5.0)

      %

      Incentive management fees

      1,789



      1,670



      7.1

      %


      —



      —



      —



      —



      1,789



      1,670



      7.1

      %

      Property taxes

      14,395



      13,511



      6.5

      %


      (102)



      (104)



      —



      1



      14,293



      13,408



      6.6

      %

      Lease expense

      3,174



      3,107



      2.2

      %


      —



      —



      —



      87



      3,174



      3,194



      (0.6)

      %

      Insurance

      2,335



      1,962



      19.0

      %


      (24)



      (39)



      —



      114



      2,311



      2,037



      13.5

      %

      Professional fees related to
      Frenchman's Reef

      6,377



      850



      650.2

      %


      (6,377)



      (850)



      —



      —



      —



      —



      —

      %

      Hotel manager transition/pre-
      opening items

      5,410



      209



      2,488.5

      %


      (2,725)



      (209)



      —



      —



      2,685



      —



      100.0

      %

      Other fixed expenses

      2,946



      2,259



      30.4

      %


      (5)



      (162)



      —



      4



      2,941



      2,101



      40.0

      %

      Total hotel operating expenses

      $

      181,655



      $

      158,506



      14.6

      %


      $

      (10,751)



      $

      (1,787)



      $

      —



      $

      6,183



      $

      170,904



      $

      162,902



      4.9

      %

      Professional fees related to
      Frenchman's Reef

      (6,377)



      (850)





      6,377



      850



      —



      —



      —



      —




      Hotel manager transition/pre-
      opening items

      (5,410)



      (209)





      2,725



      209



      —



      —



      (2,685)



      —




      Non-cash lease expense and
      other amortization

      (1,765)



      (1,495)





      —



      —



      —



      —



      (1,765)



      (1,495)




      Total adjusted hotel operating
      expenses

      $

      168,103



      $

      155,952



      7.8

      %


      $

      (1,649)



      $

      (728)



      $

      —



      $

      6,183



      $

      166,454



      $

      161,407



      3.1

      %


      As Reported


      Adjustments for
      Closed Hotels


      Adjustments for

      Acquisitions


      Comparable


      Year Ended December 31,




      Year Ended December 31,


      2019


      2018


      % Change


      2019


      2018


      2019


      2018


      2019


      2018


      % Change





















      Rooms departmental expenses

      $

      166,937



      $

      158,078



      5.6

      %


      $

      (1,299)



      $

      (112)



      $

      —



      $

      5,851



      $

      165,638



      $

      163,817



      1.1

      %

      Food and beverage departmental
      expenses

      137,916



      118,709



      16.2

      %


      (394)



      (21)



      —



      12,539



      137,522



      131,227



      4.8

      %

      Other direct departmental

      15,659



      10,420



      50.3

      %


      (115)



      —



      —



      4,004



      15,544



      14,424



      7.8

      %

      General and administrative

      83,311



      75,371



      10.5

      %


      (609)



      (197)



      —



      4,103



      82,702



      79,277



      4.3

      %

      Utilities

      20,631



      20,694



      (0.3)

      %


      (138)



      (21)



      —



      165



      20,493



      20,838



      (1.7)

      %

      Repairs and maintenance

      35,280



      32,436



      8.8

      %


      (175)



      (55)



      —



      1,295



      35,105



      33,676



      4.2

      %

      Sales and marketing

      66,944



      61,080



      9.6

      %


      (403)



      (203)



      —



      2,166



      66,541



      63,043



      5.5

      %

      Franchise fees

      26,932



      26,178



      2.9

      %


      —



      —



      —



      —



      26,932



      26,178



      2.9

      %

      Base management fees

      19,770



      16,354



      20.9

      %


      (172)



      2,175



      —



      1,121



      19,598



      19,650



      (0.3)

      %

      Incentive management fees

      5,705



      5,805



      (1.7)

      %


      —



      —



      —



      —



      5,705



      5,805



      (1.7)

      %

      Property taxes

      57,566



      55,461



      3.8

      %


      (201)



      167



      —



      81



      57,365



      55,709



      3.0

      %

      Lease expense

      12,728



      11,758



      8.2

      %


      —



      —



      —



      128



      12,728



      11,886



      7.1

      %

      Insurance

      8,940



      7,097



      26.0

      %


      (145)



      (106)



      —



      517



      8,795



      7,508



      17.1

      %

      Severance costs

      —



      10,914



      (100.0%)


      —



      —



      —



      —



      —



      10,914



      (100.0%)

      Professional fees related to
      Frenchman's Reef

      17,822



      3,855



      362.3

      %


      (17,822)



      (3,799)



      —



      —



      —



      56



      (100.0%)

      Hotel manager transition/pre-
      opening items

      6,460



      692



      833.5

      %


      (2,736)



      (267)



      —



      —



      3,724



      425



      776.2

      %

      Other fixed expenses

      8,164



      6,757



      20.8

      %


      (23)



      (321)



      —



      114



      8,141



      6,550



      24.3

      %

      Total hotel operating expenses

      $

      690,765



      $

      621,659



      11.1

      %


      $

      (24,232)



      $

      (2,760)



      $

      —



      $

      32,084



      $

      666,533



      $

      650,983



      2.4

      %

      Severance costs

      —



      (10,914)





      —



      —



      —



      —



      —



      (10,914)




      Professional fees related to
      Frenchman's Reef

      (17,822)



      (3,855)





      17,822



      3,799



      —



      —



      —



      (56)




      Hotel manager transition/pre-
      opening items

      (6,460)



      1,491





      2,736



      (1,916)



      —



      —



      (3,724)



      (425)




      Non-cash lease expense and
      other amortization

      (7,013)



      (5,336)





      —



      —



      —



      (50)



      (7,013)



      (5,386)




      Total adjusted hotel operating
      expenses

      $

      659,470



      $

      603,045



      9.4

      %


      $

      (3,674)



      $

      (877)



      $

      —



      $

      32,034



      $

      655,796



      $

      634,202



      3.4

      %

      Market Capitalization as of December 31, 2019

      (in thousands)

      Enterprise Value






      Common equity capitalization (at December 31, 2019 closing price of $11.08/share)


      $

      2,236,724

      Consolidated debt (face amount)


      1,094,569

      Cash and cash equivalents


      (122,524)

      Total enterprise value


      $

      3,208,769

      Share Reconciliation






      Common shares outstanding


      200,208

      Unvested restricted stock held by management and employees


      473

      Share grants under deferred compensation plan


      1,189

      Combined shares outstanding


      201,870

      Debt Summary as of December 31, 2019

      (dollars in thousands)

      Loan


      Interest Rate


      Term


      Outstanding
      Principal


      Maturity

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      $

      53,273



      November 2020

      Westin Washington D.C. City Center


      3.99%


      Fixed


      60,550



      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      26,963



      April 2023

      Westin San Diego


      3.94%


      Fixed


      61,851



      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      81,107



      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      80,904



      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      61,253



      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      190,725



      November 2025

      New Market Tax Credit loan(1)


      5.17%


      Fixed


      2,943



      December 2020

           Unamortized debt issuance costs






      (3,240)




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






      616,329













      Unsecured term loan


      LIBOR + 1.40(2)


      Variable


      350,000



      July 2024

      Unsecured term loan


      LIBOR + 1.40(3)


      Fixed


      50,000



      October 2023

           Unamortized debt issuance costs






      (1,230)




      Unsecured term loans, net of unamortized debt issuance costs




      398,770













      Senior unsecured credit facility


      LIBOR + 1.45


      Variable


      75,000



      July 2023 (4)










      Total debt, net of unamortized debt issuance costs






      $

      1,090,099




      Weighted-average interest rate of fixed rate debt


      3.98

      %







      Total weighted-average interest rate


      3.81

      %









      (1) 

      Assumed in connection with the acquisition of the Hotel Palomar Phoenix in March 2018.

      (2) 

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

      (3)      

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

      (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 2019

      4Q 2018

      B/(W)


      4Q 2019

      4Q 2018

      B/(W)


      4Q 2019

      4Q 2018

      B/(W)


      4Q 2019

      4Q 2018

      B/(W)

      Atlanta Alpharetta Marriott


      $

      160.31


      $

      160.51


      (0.1)

      %


      65.9

      %

      69.4

      %

      (3.5)

      %


      $

      105.72


      $

      111.35


      (5.1)

      %


      33.84

      %

      35.59

      %

      -175 bps

      Bethesda Marriott Suites


      $

      171.89


      $

      171.83


      —

      %


      71.4

      %

      73.6

      %

      (2.2)

      %


      $

      122.69


      $

      126.44


      (3.0)

      %


      30.83

      %

      30.52

      %

      31 bps

      Boston Westin


      $

      244.57


      $

      255.13


      (4.1)

      %


      74.6

      %

      67.9

      %

      6.7

      %


      $

      182.36


      $

      173.21


      5.3

      %


      24.41

      %

      18.52

      %

      589 bps

      Hilton Boston Downtown


      $

      278.31


      $

      290.37


      (4.2)

      %


      87.3

      %

      88.9

      %

      (1.6)

      %


      $

      243.07


      $

      258.10


      (5.8)

      %


      38.82

      %

      37.88

      %

      94 bps

      Hilton Burlington


      $

      181.60


      $

      178.17


      1.9

      %


      79.2

      %

      80.1

      %

      (0.9)

      %


      $

      143.81


      $

      142.80


      0.7

      %


      37.82

      %

      37.10

      %

      72 bps

      Cavallo Point (1)


      $

      490.30


      $

      448.95


      9.2

      %


      63.5

      %

      65.3

      %

      (1.8)

      %


      $

      311.28


      $

      293.27


      6.1

      %


      28.29

      %

      24.43

      %

      386 bps

      Renaissance Charleston


      $

      272.57


      $

      251.66


      8.3

      %


      85.0

      %

      81.6

      %

      3.4

      %


      $

      231.57


      $

      205.47


      12.7

      %


      38.73

      %

      37.13

      %

      160 bps

      Chicago Marriott


      $

      231.59


      $

      236.01


      (1.9)

      %


      74.0

      %

      74.2

      %

      (0.2)

      %


      $

      171.27


      $

      175.10


      (2.2)

      %


      29.64

      %

      29.92

      %

      -28 bps

      Chicago Gwen


      $

      265.22


      $

      255.05


      4.0

      %


      83.9

      %

      83.4

      %

      0.5

      %


      $

      222.61


      $

      212.71


      4.7

      %


      26.52

      %

      25.84

      %

      68 bps

      Courtyard Denver Downtown


      $

      189.47


      $

      174.34


      8.7

      %


      70.7

      %

      79.3

      %

      (8.6)

      %


      $

      133.97


      $

      138.17


      (3.0)

      %


      43.34

      %

      44.04

      %

      -70 bps

      Courtyard Fifth Avenue


      $

      289.47


      $

      312.50


      (7.4)

      %


      92.1

      %

      95.9

      %

      (3.8)

      %


      $

      266.52


      $

      299.77


      (11.1)

      %


      26.18

      %

      30.84

      %

      -466 bps

      Courtyard Midtown East


      $

      310.44


      $

      305.35


      1.7

      %


      97.5

      %

      96.8

      %

      0.7

      %


      $

      302.61


      $

      295.71


      2.3

      %


      33.16

      %

      40.17

      %

      -701 bps

      Fort Lauderdale Westin


      $

      197.38


      $

      188.55


      4.7

      %


      84.2

      %

      77.4

      %

      6.8

      %


      $

      166.20


      $

      145.91


      13.9

      %


      27.41

      %

      31.77

      %

      -436 bps

      JW Marriott Denver Cherry Creek


      $

      239.49


      $

      228.74


      4.7

      %


      77.0

      %

      78.9

      %

      (1.9)

      %


      $

      184.42


      $

      180.59


      2.1

      %


      25.39

      %

      26.44

      %

      -105 bps

      Havana Cabana Key West


      $

      212.18


      $

      206.22


      2.9

      %


      88.1

      %

      70.4

      %

      17.7

      %


      $

      186.96


      $

      145.21


      28.8

      %


      26.86

      %

      29.59

      %

      -273 bps

      Sheraton Suites Key West


      $

      262.62


      $

      244.87


      7.2

      %


      57.9

      %

      76.3

      %

      (18.4)

      %


      $

      152.03


      $

      186.93


      (18.7)

      %


      11.94

      %

      37.75

      %

      -2581 bps

      The Landing Resort & Spa


      $

      327.30


      $

      287.83


      13.7

      %


      50.9

      %

      56.1

      %

      (5.2)

      %


      $

      166.60


      $

      161.34


      3.3

      %


      12.34

      %

      3.70

      %

      864 bps

      Lexington Hotel New York


      $

      304.61


      $

      295.81


      3.0

      %


      94.5

      %

      92.7

      %

      1.8

      %


      $

      287.72


      $

      274.07


      5.0

      %


      29.26

      %

      31.93

      %

      -267 bps

      Hotel Palomar Phoenix


      $

      192.45


      $

      185.57


      3.7

      %


      82.8

      %

      82.7

      %

      0.1

      %


      $

      159.40


      $

      153.43


      3.9

      %


      32.44

      %

      25.97

      %

      647 bps

      Salt Lake City Marriott


      $

      168.38


      $

      163.42


      3.0

      %


      65.5

      %

      61.0

      %

      4.5

      %


      $

      110.37


      $

      99.65


      10.8

      %


      35.49

      %

      29.82

      %

      567 bps

      L'Auberge de Sedona


      $

      724.32


      $

      644.37


      12.4

      %


      76.5

      %

      79.5

      %

      (3.0)

      %


      $

      553.98


      $

      512.25


      8.1

      %


      33.25

      %

      32.41

      %

      84 bps

      Orchards Inn Sedona


      $

      268.22


      $

      278.71


      (3.8)

      %


      69.4

      %

      75.2

      %

      (5.8)

      %


      $

      186.13


      $

      209.55


      (11.2)

      %


      24.78

      %

      36.96

      %

      -1218 bps

      Shorebreak


      $

      229.55


      $

      238.45


      (3.7)

      %


      68.2

      %

      69.6

      %

      (1.4)

      %


      $

      156.62


      $

      165.96


      (5.6)

      %


      19.80

      %

      23.63

      %

      -383 bps

      The Lodge at Sonoma


      $

      302.54


      $

      290.70


      4.1

      %


      71.9

      %

      69.6

      %

      2.3

      %


      $

      217.47


      $

      202.33


      7.5

      %


      23.50

      %

      25.59

      %

      -209 bps

      Hilton Garden Inn Times Square Central


      $

      311.91


      $

      321.52


      (3.0)

      %


      99.1

      %

      98.9

      %

      0.2

      %


      $

      309.21


      $

      318.01


      (2.8)

      %


      37.10

      %

      38.72

      %

      -162 bps

      Vail Marriott


      $

      342.90


      $

      288.51


      18.9

      %


      51.5

      %

      47.7

      %

      3.8

      %


      $

      176.63


      $

      137.75


      28.2

      %


      22.88

      %

      14.31

      %

      857 bps

      Westin San Diego


      $

      175.45


      $

      194.78


      (9.9)

      %


      69.9

      %

      74.3

      %

      (4.4)

      %


      $

      122.63


      $

      144.76


      (15.3)

      %


      27.04

      %

      37.80

      %

      -1076 bps

      Westin Washington D.C. City Center


      $

      205.91


      $

      211.41


      (2.6)

      %


      84.4

      %

      81.9

      %

      2.5

      %


      $

      173.78


      $

      173.19


      0.3

      %


      30.88

      %

      30.24

      %

      64 bps

      Renaissance Worthington


      $

      185.65


      $

      180.61


      2.8

      %


      71.8

      %

      75.3

      %

      (3.5)

      %


      $

      133.25


      $

      135.91


      (2.0)

      %


      25.83

      %

      35.55

      %

      -972 bps

      Comparable Total (1)


      $

      247.05


      $

      244.43


      1.1

      %


      77.3

      %

      76.9

      %

      0.4

      %


      $

      190.94


      $

      188.06


      1.5

      %


      29.25

      %

      30.23

      %

      -98 bps



      (1) 

      Amounts exclude the operating results of Frenchman's Reef and Hotel Emblem for all periods presented and include the pre-acquisition operating results of Cavallo Point from October 1 to December 9, 2018.

      Operating Statistics – Year to Date



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2019

      YTD 2018

      B/(W)


      YTD 2019

      YTD 2018

      B/(W)


      YTD 2019

      YTD 2018

      B/(W)


      YTD 2019

      YTD 2018

      B/(W)

      Atlanta Alpharetta Marriott


      $

      165.41


      $

      170.35


      (2.9)

      %


      71.0

      %

      69.5

      %

      1.5

      %


      $

      117.46


      $

      118.37


      (0.8)

      %


      34.95

      %

      35.36

      %

      -41 bps

      Bethesda Marriott Suites


      $

      175.72


      $

      177.23


      (0.9)

      %


      72.6

      %

      67.7

      %

      4.9

      %


      $

      127.58


      $

      119.90


      6.4

      %


      30.38

      %

      27.55

      %

      283 bps

      Boston Westin


      $

      249.76


      $

      251.58


      (0.7)

      %


      77.4

      %

      74.3

      %

      3.1

      %


      $

      193.34


      $

      186.93


      3.4

      %


      27.14

      %

      24.44

      %

      270 bps

      Hilton Boston Downtown


      $

      301.21


      $

      296.75


      1.5

      %


      88.5

      %

      88.2

      %

      0.3

      %


      $

      266.64


      $

      261.71


      1.9

      %


      39.48

      %

      39.58

      %

      -10 bps

      Hilton Burlington


      $

      190.61


      $

      187.81


      1.5

      %


      81.1

      %

      81.4

      %

      (0.3)

      %


      $

      154.50


      $

      152.89


      1.1

      %


      38.42

      %

      38.43

      %

      -1 bps

      Cavallo Point (1)


      $

      466.43


      $

      454.11


      2.7

      %


      64.8

      %

      67.2

      %

      (2.4)

      %


      $

      302.02


      $

      305.17


      (1.0)

      %


      27.05

      %

      26.80

      %

      25 bps

      Renaissance Charleston


      $

      263.88


      $

      254.60


      3.6

      %


      84.2

      %

      84.1

      %

      0.1

      %


      $

      222.23


      $

      213.99


      3.9

      %


      39.41

      %

      39.47

      %

      -6 bps

      Chicago Marriott


      $

      227.32


      $

      230.37


      (1.3)

      %


      73.0

      %

      73.8

      %

      (0.8)

      %


      $

      165.98


      $

      169.96


      (2.3)

      %


      28.61

      %

      27.58

      %

      103 bps

      Chicago Gwen


      $

      258.98


      $

      255.00


      1.6

      %


      83.5

      %

      82.6

      %

      0.9

      %


      $

      216.13


      $

      210.53


      2.7

      %


      27.96

      %

      26.41

      %

      155 bps

      Courtyard Denver Downtown


      $

      198.23


      $

      192.38


      3.0

      %


      78.4

      %

      82.9

      %

      (4.5)

      %


      $

      155.50


      $

      159.40


      (2.4)

      %


      47.22

      %

      46.71

      %

      51 bps

      Hotel Emblem (1)


      $

      233.85


      $

      204.67


      14.3

      %


      77.5

      %

      81.9

      %

      (4.4)

      %


      $

      181.20


      $

      167.64


      8.1

      %


      18.34

      %

      28.67

      %

      -1033 bps

      Courtyard Fifth Avenue


      $

      259.33


      $

      273.47


      (5.2)

      %


      88.1

      %

      91.4

      %

      (3.3)

      %


      $

      228.35


      $

      249.93


      (8.6)

      %


      17.43

      %

      21.16

      %

      -373 bps

      Courtyard Midtown East


      $

      261.60


      $

      261.95


      (0.1)

      %


      96.1

      %

      94.5

      %

      1.6

      %


      $

      251.32


      $

      247.46


      1.6

      %


      26.14

      %

      29.48

      %

      -334 bps

      Fort Lauderdale Westin


      $

      202.58


      $

      196.67


      3.0

      %


      82.4

      %

      81.3

      %

      1.1

      %


      $

      166.99


      $

      159.99


      4.4

      %


      30.53

      %

      32.36

      %

      -183 bps

      JW Marriott Denver Cherry Creek


      $

      253.48


      $

      247.17


      2.6

      %


      72.4

      %

      81.5

      %

      (9.1)

      %


      $

      183.45


      $

      201.39


      (8.9)

      %


      22.62

      %

      31.26

      %

      -864 bps

      Havana Cabana Key West (1)


      $

      195.31


      $

      185.26


      5.4

      %


      88.1

      %

      73.5

      %

      14.6

      %


      $

      172.09


      $

      136.08


      26.5

      %


      28.86

      %

      22.68

      %

      618 bps

      Sheraton Suites Key West


      $

      260.28


      $

      250.68


      3.8

      %


      74.8

      %

      84.9

      %

      (10.1)

      %


      $

      194.70


      $

      212.87


      (8.5)

      %


      31.12

      %

      42.71

      %

      -1159 bps

      The Landing Resort & Spa (1)


      $

      322.45


      $

      316.95


      1.7

      %


      61.7

      %

      58.7

      %

      3.0

      %


      $

      198.80


      $

      186.06


      6.8

      %


      17.94

      %

      15.86

      %

      208 bps

      Lexington Hotel New York


      $

      259.81


      $

      251.84


      3.2

      %


      90.7

      %

      90.5

      %

      0.2

      %


      $

      235.65


      $

      227.86


      3.4

      %


      21.93

      %

      21.28

      %

      65 bps

      Hotel Palomar Phoenix (1)


      $

      187.43


      $

      188.47


      (0.6)

      %


      82.7

      %

      77.8

      %

      4.9

      %


      $

      155.00


      $

      146.67


      5.7

      %


      30.28

      %

      27.19

      %

      309 bps

      Salt Lake City Marriott


      $

      172.21


      $

      171.74


      0.3

      %


      68.5

      %

      70.2

      %

      (1.7)

      %


      $

      117.88


      $

      120.61


      (2.3)

      %


      36.27

      %

      36.78

      %

      -51 bps

      L'Auberge de Sedona


      $

      627.73


      $

      602.63


      4.2

      %


      78.1

      %

      76.0

      %

      2.1

      %


      $

      489.99


      $

      457.86


      7.0

      %


      28.81

      %

      27.50

      %

      131 bps

      Orchards Inn Sedona


      $

      249.86


      $

      256.70


      (2.7)

      %


      75.6

      %

      75.5

      %

      0.1

      %


      $

      188.99


      $

      193.87


      (2.5)

      %


      28.20

      %

      34.73

      %

      -653 bps

      Shorebreak


      $

      259.74


      $

      256.29


      1.3

      %


      76.0

      %

      76.6

      %

      (0.6)

      %


      $

      197.50


      $

      196.30


      0.6

      %


      31.55

      %

      29.37

      %

      218 bps

      The Lodge at Sonoma


      $

      308.37


      $

      304.70


      1.2

      %


      73.7

      %

      71.6

      %

      2.1

      %


      $

      227.27


      $

      218.02


      4.2

      %


      28.27

      %

      32.09

      %

      -382 bps

      Hilton Garden Inn Times Square Central


      $

      255.13


      $

      260.20


      (1.9)

      %


      98.6

      %

      98.0

      %

      0.6

      %


      $

      251.68


      $

      254.88


      (1.3)

      %


      27.55

      %

      31.76

      %

      -421 bps

      Vail Marriott


      $

      307.45


      $

      293.49


      4.8

      %


      62.1

      %

      57.5

      %

      4.6

      %


      $

      190.86


      $

      168.77


      13.1

      %


      30.34

      %

      29.05

      %

      129 bps

      Westin San Diego


      $

      190.09


      $

      193.56


      (1.8)

      %


      79.0

      %

      81.8

      %

      (2.8)

      %


      $

      150.12


      $

      158.35


      (5.2)

      %


      35.82

      %

      38.18

      %

      -236 bps

      Westin Washington D.C. City Center


      $

      206.61


      $

      206.19


      0.2

      %


      86.3

      %

      87.0

      %

      (0.7)

      %


      $

      178.26


      $

      179.33


      (0.6)

      %


      31.53

      %

      32.68

      %

      -115 bps

      Renaissance Worthington


      $

      186.10


      $

      186.66


      (0.3)

      %


      74.5

      %

      74.9

      %

      (0.4)

      %


      $

      138.67


      $

      139.78


      (0.8)

      %


      32.55

      %

      35.96

      %

      -341 bps

      Comparable Total (1)


      $

      238.52


      $

      236.71


      0.8

      %


      79.0

      %

      78.9

      %

      0.1

      %


      $

      188.51


      $

      186.75


      0.9

      %


      29.64

      %

      30.23

      %

      -59 bps



      (1) 

      Amounts exclude the operating results of Frenchman's Reef for all periods presented, Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1 to December 31, 2019 and the comparable period of 2018 and include the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix from January 1 to February 28, 2018 and Cavallo Point from January 1 to December 9, 2018.

      Hotel Adjusted EBITDA Reconciliation



      Fourth Quarter 2019






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      4,627



      $

      1,159


      $

      407


      $

      —


      $

      —


      $

      1,566


      Bethesda Marriott Suites


      $

      4,288



      $

      (660)


      $

      468


      $

      —


      $

      1,514


      $

      1,322


      Boston Westin


      $

      22,364



      $

      796


      $

      2,551


      $

      2,171


      $

      (60)


      $

      5,458


      Hilton Boston Downtown


      $

      10,002



      $

      2,660


      $

      1,223


      $

      —


      $

      —


      $

      3,883


      Hilton Burlington


      $

      4,542



      $

      1,217


      $

      501


      $

      —


      $

      —


      $

      1,718


      Cavallo Point


      $

      10,010



      $

      924


      $

      1,814


      $

      —


      $

      94


      $

      2,832


      Renaissance Charleston


      $

      4,172



      $

      1,225


      $

      423


      $

      —


      $

      (32)


      $

      1,616


      Chicago Marriott


      $

      29,038



      $

      4,750


      $

      4,248


      $

      5


      $

      (397)


      $

      8,606


      Chicago Gwen


      $

      8,722



      $

      1,156


      $

      1,157


      $

      —


      $

      —


      $

      2,313


      Courtyard Denver Downtown


      $

      2,425



      $

      726


      $

      325


      $

      —


      $

      —


      $

      1,051


      Hotel Emblem


      $

      2,254



      $

      320


      $

      285


      $

      —


      $

      —


      $

      605


      Courtyard Fifth Avenue


      $

      4,770



      $

      545


      $

      451


      $

      —


      $

      253


      $

      1,249


      Courtyard Midtown East


      $

      9,211



      $

      1,385


      $

      704


      $

      965


      $

      —


      $

      3,054


      Fort Lauderdale Westin


      $

      12,746



      $

      1,860


      $

      1,634


      $

      —


      $

      —


      $

      3,494


      Frenchman's Reef


      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      JW Marriott Denver Cherry Creek


      $

      5,049



      $

      (235)


      $

      823


      $

      688


      $

      6


      $

      1,282


      Havana Cabana Key West


      $

      2,420



      $

      412


      $

      238


      $

      —


      $

      —


      $

      650


      Sheraton Suites Key West


      $

      2,989



      $

      (177)


      $

      534


      $

      —


      $

      —


      $

      357


      The Landing Resort & Spa


      $

      1,904



      $

      (176)


      $

      411


      $

      —


      $

      —


      $

      235


      Lexington Hotel New York


      $

      21,013



      $

      2,524


      $

      3,610


      $

      6


      $

      8


      $

      6,148


      Hotel Palomar Phoenix


      $

      6,693



      $

      1,159


      $

      681


      $

      38


      $

      293


      $

      2,171


      Salt Lake City Marriott


      $

      7,968



      $

      1,676


      $

      549


      $

      603


      $

      —


      $

      2,828


      L'Auberge de Sedona


      $

      7,610



      $

      1,936


      $

      594


      $

      —


      $

      —


      $

      2,530


      Orchards Inn Sedona


      $

      1,840



      $

      176


      $

      238


      $

      —


      $

      42


      $

      456


      Shorebreak


      $

      3,661



      $

      246


      $

      439


      $

      —


      $

      40


      $

      725


      The Lodge at Sonoma


      $

      5,622



      $

      537


      $

      505


      $

      279


      $

      —


      $

      1,321


      Hilton Garden Inn Times Square Central


      $

      8,153



      $

      2,185


      $

      840


      $

      —


      $

      —


      $

      3,025


      Vail Marriott


      $

      8,139



      $

      764


      $

      1,098


      $

      —


      $

      —


      $

      1,862


      Westin San Diego


      $

      7,227



      $

      170


      $

      1,151


      $

      633


      $

      —


      $

      1,954


      Westin Washington D.C. City Center


      $

      8,004



      $

      444


      $

      1,370


      $

      658


      $

      —


      $

      2,472


      Renaissance Worthington


      $

      10,056



      $

      781


      $

      1,033


      $

      781


      $

      2


      $

      2,597


      Total


      $

      237,519



      $

      30,485


      $

      30,305


      $

      6,827


      $

      1,763


      $

      69,416


      Less: Closed Hotel (2)


      $

      (2,254)



      $

      (320)


      $

      (285)


      $

      —


      $

      —


      $

      (605)


      Comparable Total


      $

      235,265



      $

      30,165


      $

      30,020


      $

      6,827


      $

      1,763


      $

      68,811




      (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 Frenchman's Reef and Hotel Emblem for the period presented.

      Hotel Adjusted EBITDA Reconciliation



      Fourth Quarter 2018






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      4,751



      $

      1,241


      $

      450


      $

      —


      $

      —


      $

      1,691


      Bethesda Marriott Suites


      $

      4,472



      $

      (639)


      $

      483


      $

      —


      $

      1,521


      $

      1,365


      Boston Westin


      $

      20,243



      $

      (942)


      $

      2,414


      $

      2,213


      $

      63


      $

      3,748


      Hilton Boston Downtown


      $

      10,598



      $

      2,774


      $

      1,240


      $

      —


      $

      —


      $

      4,014


      Hilton Burlington


      $

      4,596



      $

      1,199


      $

      506


      $

      —


      $

      —


      $

      1,705


      Cavallo Point


      $

      2,400



      $

      394


      $

      392


      $

      —


      $

      —


      $

      786


      Renaissance Charleston


      $

      3,636



      $

      992


      $

      390


      $

      —


      $

      (32)


      $

      1,350


      Chicago Marriott


      $

      28,777



      $

      4,822


      $

      4,127


      $

      58


      $

      (397)


      $

      8,610


      Chicago Gwen


      $

      8,634



      $

      1,167


      $

      1,064


      $

      —


      $

      —


      $

      2,231


      Courtyard Denver Downtown


      $

      2,500



      $

      799


      $

      302


      $

      —


      $

      —


      $

      1,101


      Hotel Emblem


      $

      —



      $

      (709)


      $

      139


      $

      —


      $

      —


      $

      (570)


      Courtyard Fifth Avenue


      $

      5,295



      $

      1,188


      $

      442


      $

      —


      $

      3


      $

      1,633


      Courtyard Midtown East


      $

      9,026



      $

      1,956


      $

      688


      $

      982


      $

      —


      $

      3,626


      Fort Lauderdale Westin


      $

      11,440



      $

      2,006


      $

      1,628


      $

      —


      $

      —


      $

      3,634


      Frenchman's Reef


      $

      —



      $

      2,966


      $

      —


      $

      —


      $

      —


      $

      2,966


      JW Marriott Denver Cherry Creek


      $

      5,113



      $

      176


      $

      474


      $

      702


      $

      —


      $

      1,352


      Havana Cabana Key West


      $

      1,872



      $

      314


      $

      240


      $

      —


      $

      —


      $

      554


      Sheraton Suites Key West


      $

      3,799



      $

      1,169


      $

      265


      $

      —


      $

      —


      $

      1,434


      The Landing Resort & Spa


      $

      1,915



      $

      (298)


      $

      369


      $

      —


      $

      —


      $

      71


      Lexington Hotel New York


      $

      19,908



      $

      2,819


      $

      3,524


      $

      5


      $

      8


      $

      6,356


      Hotel Palomar Phoenix


      $

      6,305



      $

      663


      $

      638


      $

      39


      $

      297


      $

      1,637


      Salt Lake City Marriott


      $

      7,032



      $

      945


      $

      530


      $

      622


      $

      —


      $

      2,097


      L'Auberge de Sedona


      $

      7,218



      $

      1,772


      $

      567


      $

      —


      $

      —


      $

      2,339


      Orchards Inn Sedona


      $

      2,056



      $

      470


      $

      248


      $

      —


      $

      42


      $

      760


      Shorebreak


      $

      3,635



      $

      517


      $

      357


      $

      —


      $

      (15)


      $

      859


      The Lodge at Sonoma


      $

      6,017



      $

      708


      $

      546


      $

      286


      $

      —


      $

      1,540


      Hilton Garden Inn Times Square Central


      $

      8,391



      $

      2,432


      $

      817


      $

      —


      $

      —


      $

      3,249


      Vail Marriott


      $

      6,526



      $

      (33)


      $

      967


      $

      —


      $

      —


      $

      934


      Westin San Diego


      $

      8,932



      $

      1,608


      $

      1,120


      $

      648


      $

      —


      $

      3,376


      Westin Washington D.C. City Center


      $

      8,131



      $

      462


      $

      1,317


      $

      680


      $

      —


      $

      2,459


      Renaissance Worthington


      $

      10,189



      $

      1,846


      $

      976


      $

      796


      $

      4


      $

      3,622


      Total


      $

      223,407



      $

      34,784


      $

      27,220


      $

      7,031


      $

      1,494


      $

      70,580


      Add: Prior Ownership Results (2)


      $

      7,921



      $

      869


      $

      868


      $

      —


      $

      —


      $

      1,737


      Less: Closed Hotel (3)


      $

      —



      $

      (2,257)


      $

      (139)


      $

      —


      $

      —


      $

      (2,396)


      Comparable Total


      $

      231,328



      $

      33,396


      $

      27,949


      $

      7,031


      $

      1,494


      $

      69,921




      (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 pre-acquisition operating results of Cavallo Point from October 1 to December 9, 2018.

      (3)   

      Amounts represent the operating results of Frenchman's Reef and Hotel Emblem for the period presented.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2019






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      19,586



      $

      5,050


      $

      1,796


      $

      —


      $

      —


      $

      6,846


      Bethesda Marriott Suites


      $

      17,339



      $

      (2,691)


      $

      1,890


      $

      —


      $

      6,069


      $

      5,268


      Boston Westin


      $

      93,355



      $

      7,082


      $

      9,817


      $

      8,677


      $

      (240)


      $

      25,336


      Hilton Boston Downtown


      $

      42,339



      $

      11,784


      $

      4,931


      $

      —


      $

      —


      $

      16,715


      Hilton Burlington


      $

      18,572



      $

      5,134


      $

      2,002


      $

      —


      $

      —


      $

      7,136


      Cavallo Point


      $

      40,610



      $

      3,298


      $

      7,371


      $

      —


      $

      315


      $

      10,984


      Renaissance Charleston


      $

      15,738



      $

      4,663


      $

      1,665


      $

      —


      $

      (126)


      $

      6,202


      Chicago Marriott


      $

      112,262



      $

      16,876


      $

      16,710


      $

      116


      $

      (1,589)


      $

      32,113


      Chicago Gwen


      $

      34,431



      $

      5,185


      $

      4,442


      $

      —


      $

      —


      $

      9,627


      Courtyard Denver Downtown


      $

      11,306



      $

      4,133


      $

      1,206


      $

      —


      $

      —


      $

      5,339


      Hotel Emblem


      $

      7,904



      $

      643


      $

      1,153


      $

      —


      $

      —


      $

      1,796


      Courtyard Fifth Avenue


      $

      16,187



      $

      26


      $

      1,781


      $

      —


      $

      1,014


      $

      2,821


      Courtyard Midtown East


      $

      30,424



      $

      1,315


      $

      2,781


      $

      3,856


      $

      —


      $

      7,952


      Fort Lauderdale Westin


      $

      50,992



      $

      9,083


      $

      6,487


      $

      —


      $

      —


      $

      15,570


      Frenchman's Reef


      $

      —



      $

      8,799


      $

      —


      $

      —


      $

      —


      $

      8,799


      JW Marriott Denver Cherry Creek


      $

      19,429



      $

      (1,179)


      $

      2,798


      $

      2,751


      $

      24


      $

      4,394


      Havana Cabana Key West


      $

      9,771



      $

      2,447


      $

      979


      $

      —


      $

      —


      $

      3,426


      Sheraton Suites Key West


      $

      15,895



      $

      3,380


      $

      1,567


      $

      —


      $

      —


      $

      4,947


      The Landing Resort & Spa


      $

      9,522



      $

      118


      $

      1,590


      $

      —


      $

      —


      $

      1,708


      Lexington Hotel New York


      $

      68,886



      $

      745


      $

      14,305


      $

      23


      $

      32


      $

      15,105


      Hotel Palomar Phoenix


      $

      24,701



      $

      3,478


      $

      2,671


      $

      154


      $

      1,177


      $

      7,480


      Salt Lake City Marriott


      $

      31,554



      $

      6,796


      $

      2,228


      $

      2,421


      $

      —


      $

      11,445


      L'Auberge de Sedona


      $

      26,868



      $

      5,623


      $

      2,119


      $

      —


      $

      —


      $

      7,742


      Orchards Inn Sedona


      $

      7,730



      $

      1,061


      $

      951


      $

      —


      $

      168


      $

      2,180


      Shorebreak


      $

      17,365



      $

      3,832


      $

      1,485


      $

      —


      $

      162


      $

      5,479


      The Lodge at Sonoma


      $

      24,645



      $

      3,771


      $

      2,076


      $

      1,119


      $

      —


      $

      6,966


      Hilton Garden Inn Times Square Central


      $

      26,375



      $

      3,916


      $

      3,349


      $

      —


      $

      —


      $

      7,265


      Vail Marriott


      $

      36,128



      $

      6,827


      $

      4,133


      $

      —


      $

      —


      $

      10,960


      Westin San Diego


      $

      33,560



      $

      4,939


      $

      4,548


      $

      2,534


      $

      —


      $

      12,021


      Westin Washington D.C. City Center


      $

      33,242



      $

      2,518


      $

      5,319


      $

      2,643


      $

      —


      $

      10,480


      Renaissance Worthington


      $

      41,375



      $

      6,378


      $

      3,960


      $

      3,120


      $

      8


      $

      13,466


      Total


      $

      938,091



      $

      135,030


      $

      118,110


      $

      27,414


      $

      7,014


      $

      287,443


      Less: Closed Hotels (2)


      $

      (6,013)



      $

      (10,529)


      $

      (632)


      $

      —


      $

      —


      $

      (11,161)


      Comparable Total


      $

      932,078



      $

      124,501


      $

      117,478


      $

      27,414


      $

      7,014


      $

      276,282




      (1) 

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

      (2) 

      Amounts represent the operating results of Frenchman's Reef for the period presented, Havana Cabana Key West from January 1 to March 31, 2019 and Hotel Emblem from September 1 to December 30, 2019.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2018






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      19,077



      $

      4,918


      $

      1,828


      $

      —


      $

      —


      $

      6,746


      Bethesda Marriott Suites


      $

      15,963



      $

      (3,416)


      $

      1,773


      $

      —


      $

      6,041


      $

      4,398


      Boston Westin


      $

      87,131



      $

      3,039


      $

      9,536


      $

      8,838


      $

      (118)


      $

      21,295


      Hilton Boston Downtown


      $

      41,619



      $

      11,508


      $

      4,963


      $

      —


      $

      —


      $

      16,471


      Hilton Burlington


      $

      18,199



      $

      4,957


      $

      2,037


      $

      —


      $

      —


      $

      6,994


      Cavallo Point


      $

      2,400



      $

      394


      $

      392


      $

      —


      $

      —


      $

      786


      Renaissance Charleston


      $

      14,967



      $

      4,463


      $

      1,570


      $

      —


      $

      (126)


      $

      5,907


      Chicago Marriott


      $

      107,048



      $

      14,458


      $

      16,415


      $

      244


      $

      (1,589)


      $

      29,528


      Chicago Gwen


      $

      33,565



      $

      4,549


      $

      4,314


      $

      —


      $

      —


      $

      8,863


      Courtyard Denver Downtown


      $

      11,247



      $

      4,024


      $

      1,230


      $

      —


      $

      —


      $

      5,254


      Hotel Emblem


      $

      4,535



      $

      (57)


      $

      557


      $

      —


      $

      —


      $

      500


      Courtyard Fifth Avenue


      $

      17,511



      $

      1,933


      $

      1,785


      $

      —


      $

      (13)


      $

      3,705


      Courtyard Midtown East


      $

      29,910



      $

      2,159


      $

      2,736


      $

      3,922


      $

      —


      $

      8,817


      Fort Lauderdale Westin


      $

      47,059



      $

      9,440


      $

      5,789


      $

      —


      $

      —


      $

      15,229


      Frenchman's Reef


      $

      16



      $

      16,132


      $

      —


      $

      —


      $

      —


      $

      16,132


      JW Marriott Denver Cherry Creek


      $

      22,235



      $

      2,185


      $

      1,966


      $

      2,800


      $

      —


      $

      6,951


      Havana Cabana Key West


      $

      4,843



      $

      2,441


      $

      696


      $

      —


      $

      —


      $

      3,137


      Sheraton Suites Key West


      $

      17,697



      $

      6,233


      $

      1,325


      $

      —


      $

      —


      $

      7,558


      The Landing Resort & Spa


      $

      8,382



      $

      267


      $

      1,228


      $

      —


      $

      —


      $

      1,495


      Lexington Hotel New York


      $

      66,220



      $

      77


      $

      13,960


      $

      22


      $

      32


      $

      14,091


      Hotel Palomar Phoenix


      $

      18,411



      $

      1,447


      $

      2,151


      $

      129


      $

      989


      $

      4,716


      Salt Lake City Marriott


      $

      31,551



      $

      6,888


      $

      2,220


      $

      2,495


      $

      —


      $

      11,603


      L'Auberge de Sedona


      $

      26,142



      $

      5,159


      $

      2,029


      $

      —


      $

      —


      $

      7,188


      Orchards Inn Sedona


      $

      8,523



      $

      1,840


      $

      952


      $

      —


      $

      168


      $

      2,960


      Shorebreak


      $

      16,578



      $

      3,503


      $

      1,424


      $

      —


      $

      (58)


      $

      4,869


      The Lodge at Sonoma


      $

      24,484



      $

      4,587


      $

      2,124


      $

      1,145


      $

      —


      $

      7,856


      Hilton Garden Inn Times Square Central


      $

      26,755



      $

      5,245


      $

      3,253


      $

      —


      $

      —


      $

      8,498


      Vail Marriott


      $

      31,939



      $

      6,496


      $

      2,783


      $

      —


      $

      —


      $

      9,279


      Westin San Diego


      $

      36,785



      $

      6,998


      $

      4,454


      $

      2,593


      $

      —


      $

      14,045


      Westin Washington D.C. City Center


      $

      33,191



      $

      2,863


      $

      5,254


      $

      2,730


      $

      —


      $

      10,847


      Renaissance Worthington


      $

      39,721



      $

      7,312


      $

      3,780


      $

      3,180


      $

      10


      $

      14,282


      Total


      $

      863,704



      $

      142,042


      $

      104,524


      $

      28,098


      $

      5,336


      $

      280,038


      Add: Prior Ownership Results (2)


      $

      43,628



      $

      6,257


      $

      5,228


      $

      38


      $

      50


      $

      11,573


      Less: Closed Hotels (3)


      $

      (46)



      $

      (17,190)


      $

      (185)


      $

      —


      $

      —


      $

      (17,375)


      Comparable Total


      $

      907,286



      $

      131,109


      $

      109,567


      $

      28,136


      $

      5,386


      $

      274,236




      (1) 

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

      (2) 

      Amounts represent the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix for the period from January 1 to February 28, 2018 and Cavallo Point from January 1 to December 9, 2018.

      (3) 

      Amounts represent the operating results of Frenchman's Reef for the period presented, Havana Cabana Key West from January 1 to March 31, 2018 and Hotel Emblem from September 1 to December 31, 2018.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Hotels and Resorts

      Hotels and Resorts

      Travel

      Travel

      Banking & Financial Services

      Banking & Financial Services

      Commercial Real Estate

      Commercial Real Estate

      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.