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 2021 RESULTS

      Increases Adjusted EBITDA by $148 Million over 2020

      Completes $500 Million of Capital Recycling Transactions

      (PRNewsfoto/DiamondRock Hospitality Company)

      News provided by

      DiamondRock Hospitality Company

      Feb 17, 2022, 16:05 ET

      Share this article

      Share this article


      BETHESDA, Md., Feb. 17, 2022 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 33 premium hotels in the United States, today announced results of operations for the quarter and year ended December 31, 2021.

      Fourth Quarter 2021 Highlights

      • Net Loss: Net loss was $2.9 million and loss per diluted share was $0.03.
      • Comparable Revenues: Comparable total revenues were $196.8 million, which represents a 13.3% decline from the comparable period of 2019.
      • Comparable RevPAR: Comparable RevPAR was $158.53, which represents a 12.5% decline from the comparable period of 2019. Comparable ADR increased 7.6% from the comparable period in 2019.
      • Comparable Hotel Adjusted EBITDA: Comparable Hotel Adjusted EBITDA was $43.1 million, a 33.1% decline from the comparable period of 2019.
      • Adjusted EBITDA: Adjusted EBITDA was $34.4 million.
      • Adjusted FFO: Adjusted FFO was $19.1 million and Adjusted FFO per diluted share was $0.09.
      • Hotel Acquisition: The Company acquired the Henderson Beach Resort in Destin, Florida for $112.5 million on December 23, 2021.
      • Mortgage Loan Extension: The Company executed a one year extension of the mortgage loan secured by the Salt Lake City Marriott, which takes the maturity of this loan to January 2023.

      Full Year 2021 Highlights

      • Net Loss: Net loss was $195.4 million and loss per diluted share was $0.96.
      • Comparable Revenues: Comparable total revenues were $611.7 million, which represents a 33.5% decline from the comparable period of 2019.
      • Comparable RevPAR: Comparable RevPAR was $124.74, which represents a 32.6% decline from the comparable period of 2019. Comparable ADR increased 2.4% from the comparable period in 2019.
      • Comparable Hotel Adjusted EBITDA: Comparable Hotel Adjusted EBITDA was $129.1 million, a $144.1 million decline from the comparable period of 2019.
      • Adjusted EBITDA: Adjusted EBITDA was $83.5 million.
      • Adjusted FFO: Adjusted FFO was $26.3 million and Adjusted FFO per diluted share was $0.12.
      • Liquidity: The Company ended 2021 with $441.3 million total liquidity. The Company has remained cash flow positive at the hotel level since March 2021.
      • Capital Recycling Transactions: Completed six transactions to recycle $220 million from low-yield, encumbered, capital-intensive properties into $293 million of high-quality, unencumbered, independent hotels and resorts.

      Recent Developments

      • Hotel Acquisition: The Company acquired the Tranquility Bay Beachfront Resort in Marathon, Florida for $63.0 million on January 6, 2022.
      • Hotel Brand Conversions: The Company completed the conversion of the Bethesda Marriott Suites to the Embassy Suites by Hilton Bethesda in February 2022. The Company is currently completing renovations to rebrand the JW Marriott Denver Cherry Creek as Hotel Clio, a Luxury Collection Hotel at the end of the first quarter of 2022.
      • Loan Amendments: The Company executed further amendments to the credit agreements for its $400 million revolving credit facility and $400 million in unsecured term loans to extend the waiver of financial covenants through the first quarter of 2022 and the modification of certain financial covenants through the second quarter of 2023.

      "The results for 2021 far exceeded our original expectations with Comparable Total RevPAR within 1.5% of 2019 levels in December.  Our strategic decision over 7 years ago to pivot to destination resorts and lifestyle hotels has paid off as those properties have collectively exceeded prior peak revenues from robust leisure demand.  Gateway hotels improved as well but due to restraints on corporate travel their best days lie ahead. Forward bookings into 2022 were strong, although the Omicron variant likely delayed the emerging business and group recovery by a few months," said Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company. "We are particularly proud of the $500 million in transformative real estate transactions completed over the last year.  These transactions are expected to add an incremental $20 million of Hotel Adjusted EBITDA in 2022 and continue to build the Company's resort and urban lifestyle hotel portfolio, which now comprises over 60% of the Company's hotels."

      Operating Results

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results include our 2021 acquisitions and exclude our 2021 dispositions for all periods presented.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.


      Quarter Ended December 31,


      Change From


      2021

      2020

      2019


      2020

      2019


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

      Comparable Operating Results (1)







      ADR

      $            259.63

      $            208.13

      $            241.25


      24.7%

      7.6%

      Occupancy

      61.1%

      23.7%

      75.1%


      37.4%

      (14.0)%

      RevPAR

      $            158.53

      $              49.41

      $            181.27


      220.8%

      (12.5)%

      Total RevPAR

      $            228.81

      $              77.28

      $            264.12


      196.1%

      (13.4)%

      Revenues

      $              196.8

      $                66.5

      $              227.1


      195.9%

      (13.3)%

      Hotel Adjusted EBITDA

      $                43.1

      $                 (4.5)

      $                64.4


      1057.8%

      (33.1)%

      Hotel Adjusted EBITDA Margin

      21.90%

      (6.79)%

      28.37%


      2,869 bps

      (647) bps

      Available Rooms

      860,108

      859,833

      859,740


      275

      368








      Actual Operating Results (2)







      Revenues

      $              189.9

      $                59.0

      $              237.5


      221.9%

      (20.0)%

      Net (loss) income

      $                 (2.9)

      $             (208.3)

      $              134.6


      98.6%

      (102.2)%

      (Loss) income per diluted share

      $               (0.03)

      $               (1.04)

      $                0.66


      97.1%

      (104.5)%

      Adjusted EBITDA

      $                34.4

      $               (14.9)

      $                62.7


      330.9%

      (45.1)%

      Adjusted FFO

      $                19.1

      $                 (8.3)

      $                54.7


      330.1%

      (65.1)%

      Adjusted FFO per diluted share

      $                0.09

      $               (0.04)

      $                0.27


      325.0%

      (66.7)%


      Year Ended December 31,


      Change From


      2021

      2020

      2019


      2020

      2019


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

      Comparable Operating Results (1)







      ADR

      $            243.71

      $            216.83

      $            238.10


      12.4%

      2.4%

      Occupancy

      51.2%

      28.2%

      77.7%


      23.0%

      (26.5)%

      RevPAR

      $            124.74

      $              61.19

      $            184.95


      103.9%

      (32.6)%

      Total RevPAR

      $            179.28

      $              94.91

      $            269.75


      88.9%

      (33.5)%

      Revenues

      $              611.7

      $              324.7

      $              919.8


      88.4%

      (33.5)%

      Hotel Adjusted EBITDA

      $              129.1

      $               (21.5)

      $              273.2


      700.5%

      (52.7)%

      Hotel Adjusted EBITDA Margin

      21.10%

      (6.61)%

      29.70%


      2,771 bps

      (860) bps

      Available Rooms

      3,412,176

      3,420,783

      3,409,885


      (8,607)

      2,291








      Actual Operating Results (2)







      Revenues

      $              567.1

      $              299.5

      $              938.1


      89.3%

      (39.5)%

      Net (loss) income

      $             (195.4)

      $             (396.0)

      $              184.2


      50.7%

      (206.1)%

      (Loss) income per diluted share

      $               (0.96)

      $               (1.97)

      $                0.90


      51.3%

      (206.7)%

      Adjusted EBITDA

      $                83.5

      $               (64.5)

      $              260.4


      229.5%

      (67.9)%

      Adjusted FFO

      $                26.3

      $               (85.3)

      $              217.0


      130.8%

      (87.9)%

      Adjusted FFO per diluted share

      $                0.12

      $               (0.42)

      $                1.07


      128.6%

      (88.8)%



      (1)  

      The amounts for all periods presented does not adjust for hotels that had suspended operations.  The amounts for all
      periods presented also include pre-acquisition operating results for Bourbon Orleans Hotel from January 1, 2019 to
      July 28, 2021, Henderson Park Inn from January 1, 2019 to July 29, 2021 and Henderson Beach Resort from
      January 1, 2019 to December 22, 2021.  The pre-acquisition operating results were obtained from the sellers of the hotels
      during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller.
      The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.



      (2) 

      Actual operating results include the operating results of hotels acquired and disposed of for the Company's respective ownership periods.



      The following tables provide comparable monthly operating information for the year ended December 31, 2021(1):


      January
      2021


      February 
      2021


      March
      2021


      April 
      2021


      May
      2021


      June
      2021


      Number of Hotels

      32


      32


      32


      32


      32


      32

      Number of Rooms

      9,349


      9,349


      9,349


      9,349


      9,349


      9,349

      Occupancy

      21.3%


      29.2%


      36.5%


      39.4%


      47.8%


      59.5%

      ADR

      $193.61


      $217.42


      $241.35


      $236.06


      $232.30


      $233.32

      RevPAR

      $41.18


      $63.43


      $88.08


      $92.89


      $111.00


      $138.76

      Total RevPAR

      $63.14


      $95.47


      $126.23


      $137.95


      $164.37


      $195.40

      2021 vs 2019

      Occupancy change in bps

      (4,184) bps


      (4,490) bps


      (4,241) bps


      (4,179) bps


      (3,244) bps


      (2,621) bps

      ADR Rate % change

      (3.4)%


      0.6%


      1.2%


      (3.7)%


      (8.8)%


      (7.4)%

      RevPAR % change

      (67.4)%


      (60.4)%


      (53.2)%


      (53.3)%


      (45.7)%


      (35.7)%

      Total RevPAR % change

      (67.8)%


      (61.1)%


      (54.4)%


      (52.2)%


      (45.8)%


      (37.2)%


      July
      2021


      August 
      2021


      September
      2021


       October
      2021


      November
      2021


      December
      2021








      Number of Hotels

      32


      32


      32


      32


      32


      32


      Number of Rooms

      9,349


      9,349


      9,349


      9,349


      9,349


      9,349


      Occupancy

      70.0%


      63.5%


      62.5%


      66.7%


      60.2%


      56.3%


      ADR

      $253.06


      $234.00


      $249.61


      $267.90


      $238.98


      $271.21


      RevPAR

      $177.06


      $148.52


      $155.90


      $178.63


      $143.93


      $152.56


      Total RevPAR

      $244.78


      $209.30


      $222.31


      $254.23


      $210.57


      $221.05


      2021 vs 2019

      Occupancy change in bps

      (1,232) bps


      (1,794) bps


      (1,744) bps


      (1,483) bps


      (1,495) bps


      (1,247) bps


      ADR Rate % change

      8.6%


      3.7%


      (3.0)%


      1.6%


      5.2%


      18.2%


      RevPAR % change

      (7.7)%


      (19.1)%


      (24.2)%


      (16.9)%


      (15.7)%


      (3.3)%


      Total RevPAR % change

      (9.3)%


      (19.3)%


      (24.4)%


      (18.9)%


      (17.1)%


      (1.5)%




      (1) 

      The amounts for all periods presented exclude the two hotels sold during 2021, Frenchman's Reef and The Lexington Hotel and does not adjust for hotels that had
      suspended operations.  The amounts for all periods presented also include pre-acquisition operating results for Bourbon Orleans Hotel, Henderson Park Inn and
      Henderson Beach Resort.  The pre-acquisition operating results were obtained from the sellers of the hotels during the acquisition due diligence process. We have
      made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent
      auditors.



      As a result of the spike in COVID-19 cases from the Omicron variant, we expect the change in total revenues and Hotel Adjusted EBITDA margins as compared to 2019 will be softer in the first quarter of 2022 than in the fourth quarter of 2021. Preliminary January 2022 total revenues are expected to be up 126% compared to January 2021 and down approximately 23% compared to January 2019.  January 2022 ADR is expected to be higher than 2019 by approximately 20%, but is offset by a 22-point decrease in occupancy due to the impact on demand from Omicron. The monthly sequential comparison to 2019 for portfolio total revenue is expected to increase for the balance of the first quarter 2022.

      Hotel Acquisitions

      The Company completed four acquisitions during 2021 and early 2022, which have shifted the Company's portfolio to almost two-thirds leisure-oriented hotels and resorts. 

      • Bourbon Orleans Hotel (New Orleans, Louisiana): This 220-room independent boutique lifestyle hotel, located at the heart of the French Quarter, was acquired in July 2021 for $89.9 million or a 7.0% capitalization rate on 2019 hotel net operating income ("NOI").
      • Henderson Park Inn (Destin, Florida): This 37-room beachfront resort Henderson Park Inn was acquired in July 2021 for $27.5 million. The resort has exceeded the Company's initial underwriting and generated a 9.0% yield on 2021 hotel NOI.
      • Henderson Beach Resort (Destin, Florida): This 170-room recently constructed luxury oceanfront resort was purchased in December 2021 for $112.5 million. The purchase price represents a 6.4% yield on 2021 hotel NOI and is expected to stabilize above an 8.0% yield.
      • Tranquility Bay Beachfront Resort (Marathon, Florida): This 103-unit luxury beachfront resort was purchased in January 2022 for $63.0 million. The resort has a total of 231 bedrooms in 87 two-bedroom and three-bedroom beach houses, as well as 16 tropical garden guest rooms. The purchase price represents an 11.6% yield on 2021 hotel NOI.

      Loan Amendments

      On December 27, 2021, the Company extended its only near-term debt maturity, the mortgage loan secured by the Salt Lake City Marriott, to January 2023.

      On February 4, 2022, the Company further amended the credit agreements for its $400 million revolving credit facility and $400 million in unsecured term loans to extend the waiver period for the testing of financial covenants from December 31, 2021 to March 31, 2022, unless terminated early at the Company's option. The amendments also extend the modification of certain financial covenants, once quarterly testing resumes, to June 30, 2023.  The amendments also provide the Company with the ability to acquire up to $550 million of unencumbered properties upon certain conditions.

      Capital Expenditures

      The Company invested approximately $44.5 million on capital improvements at its hotels during the year ended December 31, 2021.  In addition, the Company spent approximately $2.7 million on the rebuild of Frenchman's Reef during the year ended December 31, 2021, but has no further obligation to fund any additional amounts related to the rebuild following the sale of the property on April 30, 2021.  Significant projects in 2021 include the following:

      • The Lodge at Sonoma: The Company completed a renovation to reposition and rebrand the hotel to an Autograph Collection Hotel in July of 2021. The renovation includes a new restaurant by celebrity chef Michael Mina.
      • The Hythe Vail, a Luxury Collection Resort: The Company completed the final phase of a multi-year renovation to rebrand the Vail Marriott Mountain Resort as The Hythe Vail, a Luxury Collection Resort, in the fourth quarter of 2021.
      • Margaritaville Beach House Key West: The Company converted the Barbary Beach House Key West to the Margaritaville Beach Resort Key West in the fourth quarter of 2021.

      The Company expects to spend approximately $100 million on capital improvements at its hotels in 2022, which includes the completion of certain projects that commenced in 2021. Significant projects in 2022 include the following:

      • JW Marriott Denver Cherry Creek: The Company is completing renovations to rebrand the hotel as Hotel Clio, a Luxury Collection Hotel at the end of the first quarter of 2022.
      • Hilton Boston Downtown/Faneuil Hall: The Company expects to commence a comprehensive renovation and repositioning of the hotel commencing in the fourth quarter of 2022. The hotel's franchise agreement expires in 2023.
      • Orchards Inn Sedona: The Company expects to commence the first phase of the upgrade renovation of the resort in mid-2022.
      • Hilton Burlington Lake Champlain: The Company expects to complete a renovation of the hotel to rebrand it as a Curio Collection Hotel in late 2022. The renovation is expected to include a new restaurant concept by a local renowned chef.

      Balance Sheet and Liquidity

      As of December 31, 2021, the Company's liquidity was $441.3 million, comprised of $38.6 million of unrestricted corporate cash, $92.7 million of unrestricted cash at its hotels and $310.0 million of capacity on its senior unsecured credit facility.  As of December 31, 2021, the Company had $1.1 billion of total debt outstanding, which consisted of $580.5 million of property-specific, non-recourse mortgage debt, $400.0 million of unsecured term loans and $90.0 million of outstanding borrowings on its $400.0 million senior unsecured credit facility.  Subsequent to December 31, 2021, the Company drew an additional $70.0 million on its senior unsecured credit facility to fund the Tranquility Bay Beachfront Resort acquisition.  

      Dividends

      The Company declared a quarterly dividend of $0.515625 per share on its 8.250% Series A Cumulative Redeemable Preferred Stock to shareholders of record as of December 20, 2021.  This dividend was paid on December 31, 2021.  The Company has suspended its quarterly common stock cash dividends. The resumption in quarterly common dividends will be determined by the Company's Board of Directors after considering the Company's obligations under its various financing agreements, projected taxable income, compliance with its debt covenants, long-term operating projections, expected capital requirements and risks affecting the Company's business.

      Earnings Call

      The Company will host a conference call to discuss its fourth quarter and full year results on Friday, February 18, 2022, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 844-287-6622 (for domestic callers) or 530-379-4559 (for international callers).  The participant passcode is 6819388. 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. For those unable to listen to the call live, a taped rebroadcast will be available two hours after completion of the live call through March 11, 2022.  To access the rebroadcast, dial 855-859-2056, or internationally at 404-537-3406, and use conference ID 6819388. 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 leisure destinations and top gateway markets.  The Company currently owns 33 premium quality hotels with over 9,400 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families as well as unique boutique hotels in the lifestyle segment.  For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

      This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "believe," "expect," "intend," "project," "forecast," "plan" and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to: the adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies, travel, the hospitality industry, and the financial condition and results of operations of the Company and its hotels; national and local economic and business conditions, including the potential for additional terrorist attacks, that will affect occupancy rates at the Company's hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of the Company's indebtedness and its ability to obtain covenant waivers on its credit agreements for its senior unsecured credit facility and unsecured term loans; relationships with property managers; the ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations which influence or determine wages, prices, construction procedures and costs; and other risk factors contained in the Company's filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of the date of this release, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

      DIAMONDROCK HOSPITALITY COMPANY
      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)



      December 31, 2021


      December 31, 2020

      ASSETS

      (unaudited)



      Property and equipment, net

      $                  2,651,444


      $                 2,817,356

      Right-of-use assets

      100,212


      96,673

      Restricted cash

      36,887


      23,050

      Due from hotel managers

      120,671


      69,495

      Prepaid and other assets

      17,472


      28,403

      Cash and cash equivalents

      38,620


      111,796

      Total assets

      $                  2,965,306


      $                 3,146,773

      LIABILITIES AND EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $                      578,651


      $                    595,149

      Unsecured term loans, net of unamortized debt issuance costs

      398,572


      398,550

      Senior unsecured credit facility

      90,000


      55,000

      Total debt

      1,067,223


      1,048,699





      Lease liabilities

      108,605


      104,973

      Deferred rent

      60,800


      56,344

      Due to hotel managers

      85,493


      95,548

      Unfavorable contract liabilities, net

      62,780


      64,796

      Accounts payable and accrued expenses

      51,238


      46,542

      Deferred income related to key money, net

      8,203


      10,946

      Total liabilities

      1,444,342


      1,427,848

      Equity:




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




          8.250% Series A Cumulative Redeemable Preferred Stock (liquidation
      preference $25.00 per share), 4,760,000 shares issued and outstanding at
      December 31, 2021 and 2020

      48


      48

      Common stock, $0.01 par value; 400,000,000 shares authorized; 210,746,895
      and 210,073,514  shares issued and outstanding at December 31, 2021 and
      2020, respectively

      2,107


      2,101

      Additional paid-in capital

      2,293,990


      2,285,491

      Deficit

      (780,931)


      (576,531)

      Total stockholders' equity

      1,515,214


      1,711,109

      Noncontrolling interests

      5,750


      7,816

      Total equity

      1,520,964


      1,718,925

      Total liabilities and equity

      $                  2,965,306


      $                 3,146,773

      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,


      2021


      2020


      2021


      2020

      Revenues:








      Rooms

      $               133,004


      $                 38,670


      $               399,055


      $              196,736

      Food and beverage

      41,690


      12,037


      117,742


      68,566

      Other

      15,240


      8,340


      50,337


      34,186

      Total revenues

      189,934


      59,047


      567,134


      299,488

      Operating Expenses:








      Rooms

      34,447


      14,015


      102,183


      68,603

      Food and beverage

      31,704


      12,546


      89,795


      58,391

      Management fees

      3,694


      934


      10,208


      3,578

      Franchise fees

      6,472


      1,729


      18,665


      10,131

      Other hotel expenses

      73,610


      41,872


      240,818


      213,631

      Depreciation and amortization

      25,754


      27,319


      102,963


      114,716

      Impairment losses

      —


      174,120


      126,697


      174,120

      Corporate expenses

      8,762


      7,751


      32,552


      27,401

      Business interruption insurance income

      (705)


      (2,208)


      (705)


      (2,208)

      Total operating expenses, net

      183,738


      278,078


      723,176


      668,363









      Interest and other income, net

      (487)


      (449)


      (947)


      (391)

      Interest expense

      7,797


      10,330


      37,043


      53,995

        Total other expenses, net

      7,310


      9,881


      36,096


      53,604

      Loss before income taxes

      (1,114)


      (228,912)


      (192,138)


      (422,479)

      Income tax (expense) benefit

      (1,834)


      20,599


      (3,267)


      26,452

      Net loss

      (2,948)


      (208,313)


      (195,405)


      (396,027)

      Less:  Net loss attributable to noncontrolling
      interests

      9


      871


      821


      1,652

      Net loss attributable to the Company

      (2,939)


      (207,442)


      (194,584)


      (394,375)

      Distributions to preferred stockholders

      (2,455)


      (2,455)


      (9,817)


      (3,300)

      Net loss attributable to common
      stockholders

      $                  (5,394)


      $             (209,897)


      $             (204,401)


      $            (397,675)

      Loss per share:








      Net loss per share available to common
      stockholders - basic

      $                    (0.03)


      $                    (1.04)


      $                    (0.96)


      $                   (1.97)

      Net loss per share available to common
      stockholders - diluted

      $                    (0.03)


      $                    (1.04)


      $                    (0.96)


      $                   (1.97)









      Weighted-average number of common
      shares outstanding:








      Basic

      212,323,852


      203,684,881


      212,056,923


      201,670,721

      Diluted

      212,323,852


      203,684,881


      212,056,923


      201,670,721

      Non-GAAP Financial Measures

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      EBITDA, EBITDAre and FFO

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

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

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

      Hotel EBITDA

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

      Adjustments to EBITDAre, FFO and Hotel EBITDA

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

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

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

      Reconciliations of Non-GAAP Measures

      EBITDA, EBITDAre and Adjusted EBITDA

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


      Three Months Ended December 31,


      2021


      2020


      2019

      Net (loss) income

      $                (2,948)


      $           (208,313)


      $             134,583

      Interest expense

      7,797


      10,330


      8,320

      Income tax expense (benefit)

      1,834


      (20,599)


      20,089

      Real estate related depreciation and amortization

      25,754


      27,319


      30,305

      EBITDA

      32,437


      (191,263)


      193,297

      Impairment losses

      —


      174,120


      —

      EBITDAre

      32,437


      (17,143)


      193,297

      Non-cash lease expense and other amortization

      1,666


      1,737


      1,765

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

      $                       —


      594


      9,079

      Hotel manager transition items

      —


      27


      2,708

      Uninsured costs related to natural disasters (2)

      111


      —


      —

      Gain on property insurance settlement

      —


      —


      (144,192)

      Severance costs (3)

      179


      (112)


      —

      Adjusted EBITDA

      $               34,393


      $             (14,897)


      $               62,657


      Year Ended December 31,


      2021


      2020


      2019

      Net (loss) income

      $           (195,405)


      $           (396,027)


      $             184,211

      Interest expense

      37,043


      53,995


      46,584

      Income tax expense (benefit)

      3,267


      (26,452)


      22,028

      Real estate related depreciation and amortization

      102,963


      114,716


      118,110

      EBITDA

      (52,132)


      (253,768)


      370,933

      Impairment losses

      126,697


      174,120


      —

      EBITDAre

      74,565


      (79,648)


      370,933

      Non-cash lease expense and other amortization

      6,673


      6,910


      7,013

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

      1,388


      1,012


      20,524

      Hotel manager transition items

      651


      (434)


      3,758

      Uninsured costs related to natural disasters (2)

      298


      —


      —

      Gain on property insurance settlement

      —


      —


      (144,192)

      Loss on early extinguishment of debt

      —


      —


      2,373

      Severance costs (3)

      (37)


      7,648


      —

      Adjusted EBITDA

      $               83,538


      $             (64,512)


      $             260,409



      (1) 

      Represents pre-opening costs related to the re-opening of Frenchman's Reef, as well as 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 costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida, which are not covered by insurance.

      (3) 

      Consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the
      consolidated statement of operations.



      Hotel EBITDA and Hotel Adjusted EBITDA                       

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


      Three Months Ended December 31,


      2021


      2020


      2019

      Net (loss) income

      $                (2,948)


      $           (208,313)


      $            134,583

      Interest expense

      7,797


      10,330


      8,320

      Income tax expense (benefit)

      1,834


      (20,599)


      20,089

      Real estate related depreciation and amortization

      25,754


      27,319


      30,305

      EBITDA

      32,437


      (191,263)


      193,297

      Corporate expenses

      8,762


      7,751


      7,446

      Interest and other income, net

      (487)


      (449)


      (687)

      Uninsured costs related to natural disasters (1)

      111


      —


      —

      Professional fees and pre-opening costs related to Frenchman's Reef (2)

      —


      594


      9,079

      Impairment losses

      —


      174,120


      —

      Gain on property insurance settlement

      —


      —


      (144,192)

      Hotel EBITDA

      40,823


      (9,247)


      64,943

      Non-cash lease expense and other amortization

      1,666


      1,737


      1,765

      Hotel manager transition items

      —


      27


      2,708

      Severance costs (3)

      179


      (112)


      —

      Hotel Adjusted EBITDA

      $               42,668


      $                (7,595)


      $              69,416


      Year Ended December 31,


      2021


      2020


      2019

      Net (loss) income

      $           (195,405)


      $           (396,027)


      $            184,211

      Interest expense

      37,043


      53,995


      46,584

      Income tax expense (benefit)

      3,267


      (26,452)


      22,028

      Real estate related depreciation and amortization

      102,963


      114,716


      118,110

      EBITDA

      (52,132)


      (253,768)


      370,933

      Corporate expenses

      32,552


      27,401


      28,231

      Interest and other income, net

      (947)


      (391)


      (1,197)

      Uninsured costs related to natural disasters (1)

      298


      —


      —

      Loss on early extinguishment of debt

      —


      —


      2,373

      Professional fees and pre-opening costs related to Frenchman's Reef (2)

      1,388


      1,012


      20,524

      Impairment losses

      126,697


      174,120


      —

      Gain on property insurance settlement

      —


      —


      (144,192)

      Hotel EBITDA

      107,856


      (51,626)


      276,672

      Non-cash lease expense and other amortization

      6,673


      6,910


      7,013

      Hotel manager transition items

      651


      (434)


      3,758

      Severance costs (3)

      (37)


      7,648


      —

      Hotel Adjusted EBITDA

      $             115,143


      $             (37,502)


      $            287,443



      (1)

      Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida, which are not covered by insurance.

      (2)

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

      (3) 

      Consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.



      FFO and Adjusted FFO

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


      Three Months Ended December 31,


      2021


      2020


      2019

      Net (loss) income

      $                (2,948)


      $           (208,313)


      $             134,583

      Real estate related depreciation and amortization

      25,754


      27,319


      30,305

      Impairment losses, net of tax

      —


      174,120


      —

      FFO

      22,806


      (6,874)


      164,888

      Distribution to preferred stockholders

      (2,455)


      (2,455)


      —

      FFO available to common stock and unit holders

      20,351


      (9,329)


      164,888

      Non-cash lease expense and other amortization

      1,666


      1,737


      1,765

      Uninsured costs related to natural disasters (1)

      111


      —


      —

      Professional fees and pre-opening costs related to Frenchman's Reef  (2)

      —


      594


      9,079

      Hotel manager transition items

      —


      27


      2,708

      Gain on property insurance settlement, net of income tax

      —


      —


      (121,525)

      Severance costs (3)

      179


      (112)


      —

      Fair value adjustments to interest rate swaps

      (3,202)


      (1,257)


      (2,245)

      Adjusted FFO available to common stock and unit holders

      $               19,105


      $                (8,340)


      $               54,670

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

      $                   0.09


      $                  (0.04)


      $                   0.27


      Year Ended December 31,


      2021


      2020


      2019

      Net (loss) income

      $           (195,405)


      $           (396,027)


      $             184,211

      Real estate related depreciation and amortization

      102,963


      114,716


      118,110

      Impairment losses, net of tax

      127,282


      174,120


      —

      FFO

      34,840


      (107,191)


      302,321

      Distribution to preferred stockholders

      (9,817)


      (3,300)


      —

      FFO available to common stock and unit holders

      25,023


      (110,491)


      302,321

      Non-cash lease expense and other amortization

      6,673


      6,910


      7,013

      Uninsured costs related to natural disasters (1)

      298


      —


      —

      Professional fees and pre-opening costs related to Frenchman's Reef (2)

      1,388


      1,012


      20,524

      Hotel manager transition items

      651


      (434)


      3,758

      Gain on property insurance settlement, net of income tax

      —


      —


      (121,525)

      Loss on early extinguishment of debt

      —


      —


      2,373

      Severance costs (3)

      (37)


      7,648


      —

      Fair value adjustments to interest rate swaps

      (7,690)


      10,072


      2,545

      Adjusted FFO available to common stock and unit holders

      $               26,306


      $             (85,283)


      $             217,009

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

      $                   0.12


      $                  (0.42)


      $                   1.07



      (1) 

      Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida, which are not covered by insurance.

      (2) 

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

      (3)  

      Consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated
      statement of operations.



      Reconciliation of Comparable Operating Results

      The following presents the revenues, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin together with comparable prior year results, which excludes the results for our 2021 dispositions (in thousands):         


      Three Months Ended December 31,


      2021


      2020


      2019

      Revenues

      $       189,934


      $         59,047


      $       237,519

      Hotel revenues from prior ownership (1)

      6,867


      7,477


      10,570

      Hotel revenues from sold hotels (2)

      —


      (73)


      (21,013)

      Comparable Revenues

      $       196,801


      $         66,451


      $       227,076







      Hotel Adjusted EBITDA

      $         42,668


      $          (7,595)


      $         69,416

      Hotel Adjusted EBITDA from prior ownership (1)

      429


      11


      1,147

      Hotel Adjusted EBITDA from sold hotels (2)

      12


      3,069


      (6,148)

      Comparable Hotel Adjusted EBITDA

      $         43,109


      $          (4,515)


      $         64,415







      Hotel Adjusted EBITDA Margin

      22.46%


      (12.86)%


      29.23%

      Comparable Hotel Adjusted EBITDA Margin

      21.90%


      (6.79)%


      28.37%


      Year Ended December 31,


      2021


      2020


      2019

      Revenues

      $       567,134


      $       299,488


      $       938,091

      Hotel revenues from prior ownership (1)

      44,664


      34,095


      50,618

      Hotel revenues from sold hotels (2)

      (60)


      (8,930)


      (68,886)

      Comparable Revenues

      $       611,738


      $       324,653


      $       919,823







      Hotel Adjusted EBITDA

      $       115,143


      $        (37,502)


      $       287,443

      Hotel Adjusted EBITDA from prior ownership (1)

      9,248


      2,902


      9,685

      Hotel Adjusted EBITDA from sold hotels (2)

      4,675


      13,148


      (23,904)

      Comparable Hotel Adjusted EBITDA

      $       129,066


      $        (21,452)


      $       273,224







      Hotel Adjusted EBITDA Margin

      20.30%


      (12.52)%


      30.64%

      Comparable Hotel Adjusted EBITDA Margin

      21.10%


      (6.61)%


      29.70%



      (1) 

      Amounts represent the pre-acquisition operating results for Bourbon Orleans Hotel from January 1, 2019 to July 28, 2021,  Henderson Park Inn from January 1, 2019 to July 29, 2021 and Henderson Beach Resort from January 1, 2019 to December 22, 2021.  The pre-acquisition operating results were obtained from the sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The 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 and The Lexington Hotel.



      Selected Quarterly Comparable Operating Information

      The following tables are presented to provide investors with selected quarterly comparable operating information.  The operating information includes historical quarterly operating results for our 33-hotel portfolio owned as of the date of this press release.


      Quarter 1, 2019

      Quarter 2, 2019

      Quarter 3, 2019

      Quarter 4, 2019

      Full Year 2019

      ADR

      $          223.66

      $          252.68

      $          239.39

      $          242.68

      $          240.10

      Occupancy

      72.2%

      82.4%

      81.2%

      75.2%

      77.8%

      RevPAR

      $          161.44

      $          208.24

      $          194.40

      $          182.52

      $          186.73

      Total RevPAR

      $          242.88

      $          302.81

      $          274.93

      $          265.26

      $          271.55

      Revenues (in thousands)

      $        206,370

      $        260,230

      $        238,977

      $        230,571

      $        936,148

      Hotel Adjusted EBITDA (in thousands)

      $          50,975

      $          89,310

      $          72,411

      $          65,196

      $        277,892

      Hotel Adjusted EBITDA Margin

      24.70%

      34.32%

      30.30%

      28.28%

      29.68%

      Available Rooms

      849,674

      859,374

      869,216

      869,216

      3,447,480


      Quarter 1, 2020

      Quarter 2, 2020

      Quarter 3, 2020

      Quarter 4, 2020

      Full Year 2020

      ADR

      $          223.79

      $          207.25

      $           229.07

      $           215.43

      $           221.58

      Occupancy

      58.5%

      9.9%

      21.9%

      24.4%

      28.7%

      RevPAR

      $          130.96

      $            20.61

      $             50.10

      $             52.62

      $             63.51

      Total RevPAR

      $          202.29

      $            31.96

      $             75.53

      $             81.12

      $             97.62

      Revenues (in thousands)

      $        173,931

      $          27,486

      $           65,669

      $           70,519

      $         337,605

      Hotel Adjusted EBITDA (in thousands)

      $          22,943

      $         (27,075)

      $          (10,644)

      $           (3,460)

      $            (18,236)

      Hotel Adjusted EBITDA Margin

      13.19%

      (98.50)%

      (16.21)%

      (4.91)%

      (5.40)%

      Available Rooms

      859,819

      859,950

      869,403

      869,309

      3,458,481


      Quarter 1, 2021

      Quarter 2, 2021

      Quarter 3, 2021

      Quarter 4, 2021

      Full Year 2021

      ADR

      $           236.48

      $          241.35

      $          249.83

      $          265.54

      $          250.62

      Occupancy

      29.6%

      49.3%

      65.4%

      61.2%

      51.5%

      RevPAR

      $             70.08

      $          119.00

      $          163.45

      $          162.47

      $          129.10

      Total RevPAR

      $           101.74

      $          171.53

      $          228.71

      $          233.25

      $          184.30

      Revenues (in thousands)

      $           86,534

      $        147,537

      $        198,885

      $        202,826

      $        635,782

      Hotel Adjusted EBITDA (in thousands)

      $             2,156

      $          35,956

      $          53,472

      $          45,017

      $        136,601

      Hotel Adjusted EBITDA Margin

      2.49%

      24.37%

      26.89%

      22.19%

      21.49%

      Available Rooms

      850,500

      860,103

      869,584

      869,584

      3,449,771

      Market Capitalization as of December 31, 2021

      (in thousands)


      Enterprise Value






      Common equity capitalization (at December 31, 2021 closing price of $9.61/share)


      $              2,061,681

      Preferred equity capitalization (at liquidation value of $25.00/share)


      119,000

      Consolidated debt (face amount)


      1,070,504

      Cash and cash equivalents


      (38,620)

      Total enterprise value


      $              3,212,565

      Share Reconciliation






      Common shares outstanding


      210,747

      Operating partnership units


      775

      Unvested restricted stock held by management and employees


      1,433

      Share grants under deferred compensation plan


      1,580

      Combined shares and units


      214,535

      Debt Summary as of December 31, 2021

      (dollars in thousands)


      Loan


      Interest Rate as of
      December 31, 2021


      Term


      Outstanding
      Principal


      Maturity

      Salt Lake City Marriott Downtown at City Creek


      LIBOR + 3.25 (1)


      Variable


      43,570


      January 2023

      Westin Washington D.C. City Center


      3.99%


      Fixed


      55,913


      January 2023

      The Lodge at Sonoma Resort


      3.96%


      Fixed


      25,542


      April 2023

      Westin San Diego Downtown


      3.94%


      Fixed


      58,600


      April 2023

      Courtyard New York Manhattan / Midtown East


      4.40%


      Fixed


      77,882


      August 2024

      Worthington Renaissance Fort Worth Hotel


      3.66%


      Fixed


      77,453


      May 2025

      JW Marriott Denver Cherry Creek


      4.33%


      Fixed


      58,789


      July 2025

      Westin Boston Seaport District


      4.36%


      Fixed


      182,755


      November 2025

           Unamortized debt issuance costs






      (1,853)



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






      578,651












      Unsecured term loan


      LIBOR + 2.40% (2)


      Variable


      350,000


      July 2024

      Unsecured term loan


      LIBOR + 2.40% (3)


      Fixed


      50,000


      October 2023

           Unamortized debt issuance costs






      (1,428)



      Unsecured term loans, net of unamortized debt
      issuance costs




      398,572












      Senior unsecured credit facility


      LIBOR + 2.55% (4)


      Variable


      90,000


      July 2023 (5)










      Total debt, net of unamortized debt issuance costs






      $    1,067,223



      Weighted-average interest rate of fixed rate debt


      4.25%







      Total weighted-average interest rate


      3.88%









      (1)

      LIBOR is subject to a floor of 1.0%.

      (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.  LIBOR is subject to a floor of 0.25%.

      (3)

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

      (4)

      LIBOR is subject to a floor of 0.25%. 

      (5)

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


      Monthly Operating Statistics (1)


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      October
      2021

      October
      2020

      B/(W) 2020


      October
      2021

      October
      2020

      B/(W) 2020


      October
      2021

      October
      2020

      B/(W) 2020














      Total - 32 Hotels

      9,349

      $         267.90

      $         211.45

      26.7%


      66.7%

      28.3%

      38.4%


      $         178.63

      $          59.85

      198.5%














      Resorts - 15 Hotels

      2,686

      $         385.55

      $         297.65

      29.5%


      64.7%

      46.0%

      18.7%


      $         249.28

      $         136.78

      82.2%

           


      Number
      of Rooms

      October
      2021

      October
      2019

      B/(W) 2019


      October
      2021

      October
      2019

      B/(W) 2019


      October
      2021

      October
      2019

      B/(W) 2019














      Total - 32 Hotels

      9,349

      $         267.90

      $         263.80

      1.6%


      66.7%

      81.5%

      (14.8)%


      $         178.63

      $         215.02

      (16.9)%














      Resorts - 15 Hotels

      2,686

      $         385.55

      $         277.19

      39.1%


      64.7%

      70.2%

      (5.5)%


      $         249.28

      $         194.66

      28.1%

           


      Number
      of Rooms

      November
      2021

      November
      2020

      B/(W) 2020


      November
      2021

      November
      2020

      B/(W) 2020


      November
      2021

      November
      2020

      B/(W) 2020



























      Total - 32 Hotels

      9,349

      $         238.98

      $         200.72

      19.1%


      60.2%

      20.6%

      39.6%


      $         143.93

      $          41.40

      247.7%














      Resorts - 15 Hotels

      2,686

      $         343.61

      $         275.94

      24.5%


      59.9%

      35.5%

      24.4%


      $         205.89

      $          97.92

      110.3%

           


      Number
      of Rooms

      November
      2021

      November
      2019

      B/(W) 2019


      November
      2021

      November
      2019

      B/(W) 2019


      November
      2021

      November
      2019

      B/(W) 2019



























      Total - 32 Hotels

      9,349

      $         238.98

      $         227.12

      5.2%


      60.2%

      75.2%

      (15.0)%


      $         143.93

      $         170.76

      (15.7)%














      Resorts - 15 Hotels

      2,686

      $         343.61

      $         249.71

      37.6%


      59.9%

      69.9%

      (10.0)%


      $         205.89

      $         174.48

      18.0%


      Number
      of Rooms

      December
      2021

      December
      2020

      B/(W) 2020


      December
      2021

      December
      2020

      B/(W) 2020


      December
      2021

      December
      2020

      B/(W) 2020



























      Total - 32 Hotels

      9,349

      $         271.21

      $         210.58

      28.8%


      56.3%

      22.2%

      34.1%


      $         152.56

      $          46.73

      226.5%














      Resorts - 15 Hotels

      2,686

      $         411.23

      $         297.37

      38.3%


      64.1%

      37.9%

      26.2%


      $         263.42

      $         112.59

      134.0%

         


      Number
      of Rooms

      December
      2021

      December
      2019

      B/(W) 2019


      December
      2021

      December
      2019

      B/(W) 2019


      December
      2021

      December
      2019

      B/(W) 2019



























      Total - 32 Hotels

      9,349

      $         271.21

      $         229.47

      18.2%


      56.3%

      68.7%

      (12.4)%


      $         152.56

      $         157.69

      (3.3)%














      Resorts - 15 Hotels

      2,686

      $         411.23

      $         295.62

      39.1%


      64.1%

      67.2%

      (3.1)%


      $         263.42

      $         198.70

      32.6%



       (1) 

      All periods presented include the pre-acquisition operating results of the three hotels acquired in 2021 and exclude the two hotels sold in 2021.




      Operating Statistics – Fourth Quarter


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      4Q 2021

      4Q 2020

      B/(W) 2020


      4Q 2021

      4Q 2020

      B/(W) 2020


      4Q 2021

      4Q 2020

      B/(W) 2020



























      Atlanta Marriott Alpharetta

      318

      $         127.04

      $           92.73

      37.0%


      43.9%

      16.1%

      27.8%


      $          55.71

      $          14.95

      272.6%

      Bethesda Marriott Suites

      272

      $         118.24

      $         104.53

      13.1%


      46.3%

      17.5%

      28.8%


      $          54.70

      $          18.28

      199.2%

      Bourbon Orleans Hotel

      218

      $         240.42

      $                —

      100.0%


      54.9%

      —%

      54.9%


      $        132.04

      $               —

      100.0%

      Cavallo Point, The Lodge at the Golden Gate

      142

      $         688.59

      $         545.66

      26.2%


      58.1%

      26.1%

      32.0%


      $        400.33

      $        142.43

      181.1%

      Chicago Marriott Downtown Magnificent Mile

      1,200

      $         201.94

      $         132.34

      52.6%


      49.2%

      6.9%

      42.3%


      $          99.41

      $            9.13

      988.8%

      Courtyard Denver Downtown

      177

      $         167.00

      $           96.36

      73.3%


      61.5%

      28.6%

      32.9%


      $        102.73

      $          27.60

      272.2%

      Courtyard New York Manhattan/Fifth Avenue

      189

      $         251.62

      $                —

      100.0%


      94.1%

      —%

      94.1%


      $        236.81

      $               —

      100.0%

      Courtyard New York Manhattan/Midtown East

      321

      $         285.50

      $         118.55

      140.8%


      81.3%

      31.6%

      49.7%


      $        232.12

      $          37.40

      520.6%

      Havana Cabana Key West

      106

      $         290.90

      $         183.60

      58.4%


      87.5%

      73.9%

      13.6%


      $        254.45

      $        135.65

      87.6%

      Henderson Beach Resort (1)

      216

      $         437.94

      $         243.42

      79.9%


      55.9%

      27.6%

      28.3%


      $        244.88

      $          67.22

      264.3%

      Henderson Park Inn

      37

      $         530.83

      $         433.09

      22.6%


      76.6%

      81.5%

      (4.9)%


      $        406.38

      $        353.06

      15.1%

      Hilton Boston Downtown/Faneuil Hall

      403

      $         225.47

      $         128.66

      75.2%


      81.8%

      16.1%

      65.7%


      $        184.42

      $          20.71

      790.5%

      Hilton Burlington Lake Champlain

      258

      $         253.04

      $         165.57

      52.8%


      64.9%

      25.4%

      39.5%


      $        164.34

      $          42.13

      290.1%

      Hilton Garden Inn New York/Times Square Central

      282

      $         252.83

      $                —

      100.0%


      95.0%

      —%

      95.0%


      $        240.11

      $               —

      100.0%

      Hotel Emblem San Francisco

      96

      $         168.26

      $         140.34

      19.9%


      62.8%

      12.3%

      50.5%


      $        105.66

      $          17.27

      511.8%

      Hotel Palomar Phoenix

      242

      $         197.76

      $         135.59

      45.9%


      68.2%

      36.4%

      31.8%


      $        134.95

      $          49.30

      173.7%

      JW Marriott Denver Cherry Creek

      199

      $         272.93

      $         205.28

      33.0%


      69.6%

      33.9%

      35.7%


      $        190.06

      $          69.55

      173.3%

      Kimpton Shorebreak Resort

      157

      $         277.50

      $         221.69

      25.2%


      69.6%

      46.6%

      23.0%


      $        193.06

      $        103.40

      86.7%

      L'Auberge de Sedona

      88

      $      1,120.22

      $         867.12

      29.2%


      77.4%

      79.5%

      (2.1)%


      $        867.42

      $        689.44

      25.8%

      Margaritaville Beach House Key West

      186

      $         386.14

      $         245.65

      57.2%


      83.0%

      47.6%

      35.4%


      $        320.61

      $        116.92

      174.2%

      Orchards Inn Sedona

      70

      $         350.14

      $         284.85

      22.9%


      77.6%

      67.8%

      9.8%


      $        271.58

      $        193.25

      40.5%

      Renaissance Charleston Historic District Hotel

      167

      $         332.51

      $         197.41

      68.4%


      88.2%

      64.8%

      23.4%


      $        293.43

      $        127.92

      129.4%

      Salt Lake City Marriott Downtown at City Creek

      510

      $         157.49

      $         103.83

      51.7%


      43.4%

      23.3%

      20.1%


      $          68.33

      $          24.20

      182.4%

      The Gwen Hotel

      311

      $         265.16

      $         167.49

      58.3%


      71.0%

      17.7%

      53.3%


      $        188.28

      $          29.70

      533.9%

      The Hythe Vail, a Luxury Collection Resort

      344

      $         480.03

      $         315.63

      52.1%


      43.0%

      32.7%

      10.3%


      $        206.53

      $        103.22

      100.1%

      The Landing Lake Tahoe Resort & Spa

      82

      $         472.96

      $         329.56

      43.5%


      29.9%

      53.6%

      (23.7)%


      $        141.19

      $        176.70

      (20.1)%

      The Lodge at Sonoma Resort

      182

      $         396.54

      $         235.20

      68.6%


      66.7%

      27.2%

      39.5%


      $        264.58

      $          64.02

      313.3%

      Westin Boston Waterfront

      793

      $         224.12

      $         128.55

      74.3%


      62.5%

      12.6%

      49.9%


      $        140.09

      $          16.18

      765.8%

      Westin Fort Lauderdale Beach Resort

      433

      $         257.68

      $         174.35

      47.8%


      60.7%

      38.8%

      21.9%


      $        156.33

      $          67.70

      130.9%

      Westin San Diego Downtown

      436

      $         163.59

      $         135.51

      20.7%


      56.1%

      25.4%

      30.7%


      $          91.76

      $          34.42

      166.6%

      Westin Washington D.C. City Center

      410

      $         171.38

      $         119.32

      43.6%


      40.5%

      7.7%

      32.8%


      $          69.43

      $            9.17

      657.1%

      Worthington Renaissance Fort Worth Hotel

      504

      $         172.91

      $         143.19

      20.8%


      60.6%

      33.5%

      27.1%


      $        104.70

      $          47.97

      118.3%

      Comparable Total (2)

      9,349

      $         259.63

      $         208.13

      24.7%


      61.1%

      23.7%

      37.4%


      $         158.53

      $          49.41

      220.8%














      Resorts - 15 Hotels

      2,686

      $         381.70

      $         290.80

      31.3%


      63.9%

      39.3%

      24.6%


      $         244.05

      $        114.19

      113.7%



      (1)

      Hotel was acquired on December 23, 2021.  Amounts reflect the operating results for the period from December 23, 2021 to December 31, 2021 and December 23, 2020 to December 31, 2020.

      (2)

      Amounts include the pre-acquisition operating results of the three hotels acquired in 2021 and exclude the two hotels sold in 2021.



             


      Operating Statistics – Fourth Quarter


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      4Q 2021

      4Q 2019

      B/(W) 2019


      4Q 2021

      4Q 2019

      B/(W) 2019


      4Q 2021

      4Q 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318

      $         127.04

      $         160.31

      (20.8)%


      43.9%

      65.9%

      (22.0)%


      $           55.71

      $         105.72

      (47.3)%

      Bethesda Marriott Suites

      272

      $         118.24

      $         171.89

      (31.2)%


      46.3%

      71.4%

      (25.1)%


      $           54.70

      $         122.69

      (55.4)%

      Bourbon Orleans Hotel

      218

      $         240.42

      $         224.82

      6.9%


      54.9%

      80.5%

      (25.6)%


      $         132.04

      $         181.06

      (27.1)%

      Cavallo Point, The Lodge at the Golden Gate

      142

      $         688.59

      $         490.30

      40.4%


      58.1%

      63.5%

      (5.4)%


      $         400.33

      $         311.28

      28.6%

      Chicago Marriott Downtown Magnificent Mile

      1,200

      $         201.94

      $         231.59

      (12.8)%


      49.2%

      74.0%

      (24.8)%


      $           99.41

      $         171.27

      (42.0)%

      Courtyard Denver Downtown

      177

      $         167.00

      $         189.47

      (11.9)%


      61.5%

      70.7%

      (9.2)%


      $         102.73

      $         133.97

      (23.3)%

      Courtyard New York Manhattan/Fifth Avenue

      189

      $         251.62

      $         289.47

      (13.1)%


      94.1%

      92.1%

      2.0%


      $         236.81

      $         266.52

      (11.1)%

      Courtyard New York Manhattan/Midtown East

      321

      $         285.50

      $         310.44

      (8.0)%


      81.3%

      97.5%

      (16.2)%


      $         232.12

      $         302.61

      (23.3)%

      Havana Cabana Key West

      106

      $         290.90

      $         212.18

      37.1%


      87.5%

      88.1%

      (0.6)%


      $         254.45

      $         186.96

      36.1%

      Henderson Beach Resort (1)

      216

      $         437.94

      $         212.53

      106.1%


      55.9%

      27.0%

      28.9%


      $         244.88

      $           57.37

      326.8%

      Henderson Park Inn

      37

      $         530.83

      $         397.77

      33.5%


      76.6%

      65.7%

      10.9%


      $         406.38

      $         261.29

      55.5%

      Hilton Boston Downtown/Faneuil Hall

      403

      $         225.47

      $         278.31

      (19.0)%


      81.8%

      87.3%

      (5.5)%


      $         184.42

      $         243.07

      (24.1)%

      Hilton Burlington Lake Champlain

      258

      $         253.04

      $         181.60

      39.3%


      64.9%

      79.2%

      (14.3)%


      $         164.34

      $         143.81

      14.3%

      Hilton Garden Inn New York/Times Square Central

      282

      $         252.83

      $         311.91

      (18.9)%


      95.0%

      99.1%

      (4.1)%


      $         240.11

      $         309.21

      (22.3)%

      Hotel Emblem San Francisco

      96

      $         168.26

      $         244.13

      (31.1)%


      62.8%

      84.0%

      (21.2)%


      $         105.66

      $         204.96

      (48.4)%

      Hotel Palomar Phoenix

      242

      $         197.76

      $         192.45

      2.8%


      68.2%

      82.8%

      (14.6)%


      $         134.95

      $         159.40

      (15.3)%

      JW Marriott Denver Cherry Creek

      199

      $         272.93

      $         239.49

      14.0%


      69.6%

      77.0%

      (7.4)%


      $         190.06

      $         184.42

      3.1%

      Kimpton Shorebreak Resort

      157

      $         277.50

      $         229.55

      20.9%


      69.6%

      68.2%

      1.4%


      $         193.06

      $         156.62

      23.3%

      L'Auberge de Sedona

      88

      $      1,120.22

      $         724.32

      54.7%


      77.4%

      76.5%

      0.9%


      $         867.42

      $         553.98

      56.6%

      Margaritaville Beach House Key West

      186

      $         386.14

      $         262.62

      47.0%


      83.0%

      57.9%

      25.1%


      $         320.61

      $         152.03

      110.9%

      Orchards Inn Sedona

      70

      $         350.14

      $         268.22

      30.5%


      77.6%

      69.4%

      8.2%


      $         271.58

      $         186.13

      45.9%

      Renaissance Charleston Historic District Hotel

      167

      $         332.51

      $         272.57

      22.0%


      88.2%

      85.0%

      3.2%


      $         293.43

      $         231.57

      26.7%

      Salt Lake City Marriott Downtown at City Creek

      510

      $         157.49

      $         168.38

      (6.5)%


      43.4%

      65.5%

      (22.1)%


      $           68.33

      $         110.37

      (38.1)%

      The Gwen Hotel

      311

      $         265.16

      $         265.22

      —%


      71.0%

      83.9%

      (12.9)%


      $         188.28

      $         222.61

      (15.4)%

      The Hythe Vail, a Luxury Collection Resort

      344

      $         480.03

      $         342.90

      40.0%


      43.0%

      51.5%

      (8.5)%


      $         206.53

      $         176.63

      16.9%

      The Landing Lake Tahoe Resort & Spa

      82

      $         472.96

      $         327.30

      44.5%


      29.9%

      50.9%

      (21.0)%


      $         141.19

      $         166.60

      (15.3)%

      The Lodge at Sonoma Resort

      182

      $         396.54

      $         302.54

      31.1%


      66.7%

      71.9%

      (5.2)%


      $         264.58

      $         217.47

      21.7%

      Westin Boston Waterfront

      793

      $         224.12

      $         244.57

      (8.4)%


      62.5%

      74.6%

      (12.1)%


      $         140.09

      $         182.36

      (23.2)%

      Westin Fort Lauderdale Beach Resort

      433

      $         257.68

      $         197.38

      30.6%


      60.7%

      84.2%

      (23.5)%


      $         156.33

      $         166.20

      (5.9)%

      Westin San Diego Downtown

      436

      $         163.59

      $         175.45

      (6.8)%


      56.1%

      69.9%

      (13.8)%


      $           91.76

      $         122.63

      (25.2)%

      Westin Washington D.C. City Center

      410

      $         171.38

      $         205.91

      (16.8)%


      40.5%

      84.4%

      (43.9)%


      $           69.43

      $         173.78

      (60.0)%

      Worthington Renaissance Fort Worth Hotel

      504

      $         172.91

      $         185.65

      (6.9)%


      60.6%

      71.8%

      (11.2)%


      $         104.70

      $         133.25

      (21.4)%

      Comparable Total (2)

      9,349

      $         259.63

      $         241.25

      7.6%


      61.1%

      75.1%

      (14.0)%


      $         158.53

      $         181.27

      (12.5)%














      Resorts - 15 Hotels

      2,686

      $         381.70

      $         275.66

      38.5%


      63.9%

      71.5%

      (7.6)%


      $         244.05

      $         197.03

      23.9%



      (1)

      Hotel was acquired on December 23, 2021.  Amounts reflect the operating results for the period from December 23, 2021 to December 31, 2021 and December 23, 2019 to December 31, 2019.

      (2)

      Comparable total includes the pre-acquisition operating results of the three hotels acquired in 2021 and excludes the two hotels sold in 2021.       



       


      Operating Statistics – Year to Date


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      YTD 2021

      YTD 2020

      B/(W) 2020


      YTD 2021

      YTD 2020

      B/(W) 2020


      YTD 2021

      YTD 2020

      B/(W) 2020



























      Atlanta Marriott Alpharetta

      318

      $         113.77

      $         142.88

      (20.4)%


      44.9%

      21.9%

      23.0%


      $           51.14

      $           31.24

      63.7%

      Bethesda Marriott Suites

      272

      $         113.93

      $         141.72

      (19.6)%


      34.6%

      22.0%

      12.6%


      $           39.37

      $           31.25

      26.0%

      Bourbon Orleans Hotel (1)

      218

      $         219.19

      $                 —

      100.0%


      55.3%

      —%

      55.3%


      $         121.25

      $                —

      100.0%

      Cavallo Point, The Lodge at the Golden Gate

      142

      $         652.13

      $         489.27

      33.3%


      45.5%

      24.8%

      20.7%


      $         296.95

      $         121.25

      144.9%

      Chicago Marriott Downtown Magnificent Mile

      1,200

      $         197.29

      $         159.81

      23.5%


      31.2%

      12.9%

      18.3%


      $           61.53

      $           20.58

      199.0%

      Courtyard Denver Downtown

      177

      $         156.54

      $         130.23

      20.2%


      60.0%

      27.4%

      32.6%


      $           93.99

      $           35.74

      163.0%

      Courtyard New York Manhattan/Fifth Avenue

      189

      $         211.93

      $         206.17

      2.8%


      54.3%

      15.3%

      39.0%


      $         115.08

      $           31.57

      264.5%

      Courtyard New York Manhattan/Midtown East

      321

      $         201.68

      $         145.67

      38.4%


      76.9%

      55.6%

      21.3%


      $         155.12

      $           80.98

      91.6%

      Havana Cabana Key West

      106

      $         285.74

      $         209.96

      36.1%


      90.2%

      60.1%

      30.1%


      $         257.78

      $         126.27

      104.1%

      Henderson Park Resort (2)

      216

      $         437.94

      $         243.42

      79.9%


      55.9%

      27.6%

      28.3%


      $         244.88

      $           67.22

      264.3%

      Henderson Park Inn (3)

      37

      $         575.63

      $         486.33

      18.4%


      82.8%

      84.4%

      (1.6)%


      $         476.67

      $         410.38

      16.2%

      Hilton Boston Downtown/Faneuil Hall

      403

      $         204.39

      $         174.04

      17.4%


      60.2%

      23.5%

      36.7%


      $         122.97

      $           40.82

      201.2%

      Hilton Burlington Lake Champlain

      258

      $         236.55

      $         154.13

      53.5%


      60.8%

      21.8%

      39.0%


      $         143.78

      $           33.65

      327.3%

      Hilton Garden Inn New York/Times Square Central

      282

      $         204.33

      $         154.35

      32.4%


      57.0%

      19.1%

      37.9%


      $         116.51

      $           29.54

      294.4%

      Hotel Emblem San Francisco

      96

      $         158.29

      $         222.62

      (28.9)%


      44.5%

      23.5%

      21.0%


      $           70.38

      $           52.42

      34.3%

      Hotel Palomar Phoenix

      242

      $         169.73

      $         179.93

      (5.7)%


      58.8%

      35.0%

      23.8%


      $           99.73

      $           62.97

      58.4%

      JW Marriott Denver Cherry Creek

      199

      $         261.17

      $         215.70

      21.1%


      63.9%

      34.1%

      29.8%


      $         166.79

      $           73.63

      126.5%

      Kimpton Shorebreak Resort

      157

      $         311.01

      $         234.09

      32.9%


      66.9%

      52.6%

      14.3%


      $         208.15

      $         123.14

      69.0%

      L'Auberge de Sedona

      88

      $         920.04

      $         672.88

      36.7%


      80.0%

      64.2%

      15.8%


      $         736.34

      $         432.27

      70.3%

      Margaritaville Beach House Key West

      186

      $         384.58

      $         272.86

      40.9%


      84.6%

      43.6%

      41.0%


      $         325.51

      $         118.88

      173.8%

      Orchards Inn Sedona

      70

      $         304.71

      $         231.35

      31.7%


      71.8%

      50.5%

      21.3%


      $         218.91

      $         116.87

      87.3%

      Renaissance Charleston Historic District Hotel

      167

      $         308.52

      $         203.60

      51.5%


      81.5%

      47.5%

      34.0%


      $         251.36

      $           96.79

      159.7%

      Salt Lake City Marriott Downtown at City Creek

      510

      $         145.42

      $         144.88

      0.4%


      43.3%

      23.0%

      20.3%


      $           63.04

      $           33.33

      89.1%

      The Gwen Hotel

      311

      $         251.51

      $         189.46

      32.8%


      54.3%

      25.5%

      28.8%


      $         136.68

      $           48.29

      183.0%

      The Hythe Vail, a Luxury Collection Resort

      344

      $         356.33

      $         354.89

      0.4%


      45.2%

      33.7%

      11.5%


      $         161.20

      $         119.48

      34.9%

      The Landing Lake Tahoe Resort & Spa

      82

      $         484.40

      $         384.80

      25.9%


      45.0%

      49.7%

      (4.7)%


      $         217.76

      $         191.20

      13.9%

      The Lodge at Sonoma Resort

      182

      $         360.12

      $         239.40

      50.4%


      59.2%

      29.2%

      30.0%


      $         213.28

      $           69.95

      204.9%

      Westin Boston Waterfront

      793

      $         196.14

      $         182.76

      7.3%


      44.6%

      19.0%

      25.6%


      $           87.51

      $           34.73

      152.0%

      Westin Fort Lauderdale Beach Resort

      433

      $         242.16

      $         212.84

      13.8%


      60.3%

      41.8%

      18.5%


      $         146.01

      $           88.96

      64.1%

      Westin San Diego Downtown

      436

      $         159.11

      $         168.15

      (5.4)%


      52.5%

      35.7%

      16.8%


      $           83.49

      $           60.04

      39.1%

      Westin Washington D.C. City Center

      410

      $         150.37

      $         176.61

      (14.9)%


      29.5%

      19.6%

      9.9%


      $           44.34

      $           34.65

      28.0%

      Worthington Renaissance Fort Worth Hotel

      504

      $         155.68

      $         168.14

      (7.4)%


      53.6%

      29.9%

      23.7%


      $           83.37

      $           50.31

      65.7%

      Comparable Total (4)

      9,349

      $         243.71

      $         216.83

      12.4%


      51.2%

      28.2%

      23.0%


      $         124.74

      $           61.19

      103.9%














      Resorts - 15 Hotels

      2,686

      $         353.06

      $         288.03

      22.6%


      62.9%

      38.5%

      24.4%


      $         222.09

      $         110.81

      100.4%



      (1)

      Hotel was acquired on July 29, 2021.  Amounts reflect the operating results for the period from July 29, 2021 to December 31, 2021 and July 29, 2020 to December 31, 2020.

      (2)

      Hotel was acquired on December 23, 2021. Amounts reflect the operating results for the period from December 23, 2021 to December 31, 2021 and December 23, 2020 to December 31, 2020.

      (3)

      Hotel was acquired on July 30, 2021.  Amounts reflect the operating results for the period from July 30, 2021 to December 31, 2021 and July 30, 2020 to December 31, 2020.

      (4)

      Comparable total includes the pre-acquisition operating results of the three hotels acquired in 2021 and excludes the two hotels sold in 2021.          




      Operating Statistics – Year to Date


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      YTD 2021

      YTD 2019

      B/(W) 2019


      YTD 2021

      YTD 2019

      B/(W) 2019


      YTD 2021

      YTD 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318

      $         113.77

      $         165.41

      (31.2)%


      44.9%

      71.0%

      (26.1)%


      $           51.14

      $         117.46

      (56.5)%

      Bethesda Marriott Suites

      272

      $         113.93

      $         175.72

      (35.2)%


      34.6%

      72.6%

      (38.0)%


      $           39.37

      $         127.58

      (69.1)%

      Bourbon Orleans Hotel (1)

      218

      $         219.19

      $         211.19

      3.8%


      55.3%

      79.2%

      (23.9)%


      $         121.25

      $         167.23

      (27.5)%

      Cavallo Point, The Lodge at the Golden Gate

      142

      $         652.13

      $         466.43

      39.8%


      45.5%

      64.8%

      (19.3)%


      $         296.95

      $         302.02

      (1.7)%

      Chicago Marriott Downtown Magnificent Mile

      1,200

      $         197.29

      $         227.32

      (13.2)%


      31.2%

      73.0%

      (41.8)%


      $           61.53

      $         165.98

      (62.9)%

      Courtyard Denver Downtown

      177

      $         156.54

      $         198.23

      (21.0)%


      60.0%

      78.4%

      (18.4)%


      $           93.99

      $         155.50

      (39.6)%

      Courtyard New York Manhattan/Fifth Avenue

      189

      $         211.93

      $         259.33

      (18.3)%


      54.3%

      88.1%

      (33.8)%


      $         115.08

      $         228.35

      (49.6)%

      Courtyard New York Manhattan/Midtown East

      321

      $         201.68

      $         261.60

      (22.9)%


      76.9%

      96.1%

      (19.2)%


      $         155.12

      $         251.32

      (38.3)%

      Havana Cabana Key West

      106

      $         285.74

      $         210.68

      35.6%


      90.2%

      89.7%

      0.5%


      $         257.78

      $         189.07

      36.3%

      Henderson Beach Resort (2)

      216

      $         437.94

      $         212.53

      106.1%


      55.9%

      27.0%

      28.9%


      $         244.88

      $           57.37

      326.8%

      Henderson Park Inn (3)

      37

      $         575.63

      $         448.08

      28.5%


      82.8%

      73.4%

      9.4%


      $         476.67

      $         329.12

      44.8%

      Hilton Boston Downtown/Faneuil Hall

      403

      $         204.39

      $         301.21

      (32.1)%


      60.2%

      88.5%

      (28.3)%


      $         122.97

      $         266.64

      (53.9)%

      Hilton Burlington Lake Champlain

      258

      $         236.55

      $         190.61

      24.1%


      60.8%

      81.1%

      (20.3)%


      $         143.78

      $         154.50

      (6.9)%

      Hilton Garden Inn New York/Times Square Central

      282

      $         204.33

      $         255.13

      (19.9)%


      57.0%

      98.6%

      (41.6)%


      $         116.51

      $         251.68

      (53.7)%

      Hotel Emblem San Francisco

      96

      $         158.29

      $         241.09

      (34.3)%


      44.5%

      80.2%

      (35.7)%


      $           70.38

      $         193.28

      (63.6)%

      Hotel Palomar Phoenix

      242

      $         169.73

      $         187.43

      (9.4)%


      58.8%

      82.7%

      (23.9)%


      $           99.73

      $         155.00

      (35.7)%

      JW Marriott Denver Cherry Creek

      199

      $         261.17

      $         253.48

      3.0%


      63.9%

      72.4%

      (8.5)%


      $         166.79

      $         183.45

      (9.1)%

      Kimpton Shorebreak Resort

      157

      $         311.01

      $         259.74

      19.7%


      66.9%

      76.0%

      (9.1)%


      $         208.15

      $         197.50

      5.4%

      L'Auberge de Sedona

      88

      $         920.04

      $         627.73

      46.6%


      80.0%

      78.1%

      1.9%


      $         736.34

      $         489.99

      50.3%

      Margaritaville Beach House Key West

      186

      $         384.58

      $         260.28

      47.8%


      84.6%

      74.8%

      9.8%


      $         325.51

      $         194.70

      67.2%

      Orchards Inn Sedona

      70

      $         304.71

      $         249.86

      22.0%


      71.8%

      75.6%

      (3.8)%


      $         218.91

      $         188.99

      15.8%

      Renaissance Charleston Historic District Hotel

      167

      $         308.52

      $         263.88

      16.9%


      81.5%

      84.2%

      (2.7)%


      $         251.36

      $         222.23

      13.1%

      Salt Lake City Marriott Downtown at City Creek

      510

      $         145.42

      $         172.21

      (15.6)%


      43.3%

      68.5%

      (25.2)%


      $           63.04

      $         117.88

      (46.5)%

      The Gwen Hotel

      311

      $         251.51

      $         258.98

      (2.9)%


      54.3%

      83.5%

      (29.2)%


      $         136.68

      $         216.13

      (36.8)%

      The Hythe Vail, a Luxury Collection Resort

      344

      $         356.33

      $         307.45

      15.9%


      45.2%

      62.1%

      (16.9)%


      $         161.20

      $         190.86

      (15.5)%

      The Landing Lake Tahoe Resort & Spa

      82

      $         484.40

      $         322.45

      50.2%


      45.0%

      61.7%

      (16.7)%


      $         217.76

      $         198.80

      9.5%

      The Lodge at Sonoma Resort

      182

      $         360.12

      $         308.37

      16.8%


      59.2%

      73.7%

      (14.5)%


      $         213.28

      $         227.27

      (6.2)%

      Westin Boston Waterfront

      793

      $         196.14

      $         249.76

      (21.5)%


      44.6%

      77.4%

      (32.8)%


      $           87.51

      $         193.34

      (54.7)%

      Westin Fort Lauderdale Beach Resort

      433

      $         242.16

      $         202.58

      19.5%


      60.3%

      82.4%

      (22.1)%


      $         146.01

      $         166.99

      (12.6)%

      Westin San Diego Downtown

      436

      $         159.11

      $         190.09

      (16.3)%


      52.5%

      79.0%

      (26.5)%


      $           83.49

      $         150.12

      (44.4)%

      Westin Washington D.C. City Center

      410

      $         150.37

      $         206.61

      (27.2)%


      29.5%

      86.3%

      (56.8)%


      $           44.34

      $         178.26

      (75.1)%

      Worthington Renaissance Fort Worth Hotel

      504

      $         155.68

      $         186.10

      (16.3)%


      53.6%

      74.5%

      (20.9)%


      $           83.37

      $         138.67

      (39.9)%

      Comparable Total (4)

      9,349

      $         243.71

      $         238.10

      2.4%


      51.2%

      77.7%

      (26.5)%


      $         124.74

      $         184.95

      (32.6)%














      Resorts - 15 Hotels

      2,686

      $         353.06

      $         273.02

      29.3%


      62.9%

      75.5%

      (12.6)%


      $         222.09

      $         206.20

      7.7%



      (1)

      Hotel was acquired on July 29, 2021.  Amounts reflect the operating results for the period from July 29, 2021 to December 31, 2021 and July 29, 2019 to December 31, 2019.

      (2)

      Hotel was acquired on December 23, 2021.  Amounts reflect the operating results for the period from December 23, 2021 to December 31, 2021 and December 23, 2019 to December 31, 2019.

      (3)

      Hotel was acquired on July 30, 2021.  Amounts reflect the operating results for the period from July 30, 2021 to December 31, 2021 and July 30, 2019 to December 31, 2019.

      (4)

      Comparable total includes the pre-acquisition operating results of the two hotels acquired in 2021 and excludes the two hotels sold in 2021.   



      Hotel Adjusted EBITDA Reconciliation




      Fourth Quarter 2021



      Days of
      Operation



      Net Income /
      (Loss)

      Plus:

      Plus:

      Plus:

      Equals: Hotel
      Adjusted EBITDA



      Total Revenues


      Depreciation

      Interest Expense

      Adjustments (1)

      Atlanta Marriott Alpharetta


      92

      $                   2,466


      $                        472

      $                      337

      $                         —

      $                         —

      $                       809

      Bethesda Marriott Suites


      92

      $                   1,778


      $                   (2,224)

      $                      546

      $                         —

      $                    1,489

      $                      (189)

      Bourbon Orleans Hotel


      92

      $                   3,306


      $                        361

      $                      807

      $                         —

      $                           7

      $                    1,175

      Cavallo Point, The Lodge at the Golden Gate


      92

      $                 11,833


      $                     1,756

      $                   1,884

      $                         —

      $                         94

      $                    3,734

      Chicago Marriott Downtown Magnificent Mile


      92

      $                 16,085


      $                   (2,764)

      $                   4,063

      $                           6

      $                     (397)

      $                       908

      Courtyard Denver Downtown


      92

      $                   1,995


      $                        298

      $                      377

      $                         —

      $                         —

      $                       675

      Courtyard New York Manhattan/Fifth Avenue


      92

      $                   4,232


      $                      (575)

      $                      331

      $                         —

      $                       253

      $                           9

      Courtyard New York Manhattan/Midtown East


      92

      $                   7,077


      $                        174

      $                      501

      $                       929

      $                         —

      $                    1,604

      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $                        —


      $                          —

      $                        —

      $                         —

      $                         —

      $                         —

      Havana Cabana Key West


      92

      $                   3,288


      $                     1,039

      $                      268

      $                         —

      $                         —

      $                   1,307

      Henderson Beach Resort


      9

      $                      788


      $                        212

      $                        —

      $                         —

      $                         —

      $                      212

      Henderson Park Inn


      92

      $                   1,864


      $                        414

      $                      214

      $                         —

      $                         —

      $                      628

      Hilton Boston Downtown/Faneuil Hall


      92

      $                   7,600


      $                     1,160

      $                   1,057

      $                         —

      $                         —

      $                   2,217

      Hilton Burlington Lake Champlain


      92

      $                   4,703


      $                     1,156

      $                      569

      $                         —

      $                         —

      $                   1,725

      Hilton Garden Inn New York/Times Square Central


      92

      $                   6,391


      $                        650

      $                      641

      $                         —

      $                         —

      $                   1,291

      Hotel Emblem San Francisco


      92

      $                   1,172


      $                      (409)

      $                      307

      $                         —

      $                         —

      $                     (102)

      Hotel Palomar Phoenix


      92

      $                   5,303


      $                       716

      $                      671

      $                         —

      $                       282

      $                   1,669

      JW Marriott Denver Cherry Creek


      92

      $                   5,683


      $                      (226)

      $                      786

      $                       661

      $                           5

      $                   1,226

      Kimpton Shorebreak Resort


      92

      $                   4,248


      $                       673

      $                      410

      $                         —

      $                         —

      $                   1,083

      L'Auberge de Sedona


      92

      $                   9,894


      $                    2,886

      $                      417

      $                         —

      $                         —

      $                   3,303

      Margaritaville Beach House Key West


      92

      $                   6,697


      $                    1,797

      $                      745

      $                         —

      $                         —

      $                   2,542

      Orchards Inn Sedona


      92

      $                   2,793


      $                       762

      $                        86

      $                         —

      $                         42

      $                      890

      Renaissance Charleston Historic District Hotel


      92

      $                   5,638


      $                    1,787

      $                      460

      $                         —

      $                         —

      $                   2,247

      Salt Lake City Marriott Downtown at City Creek


      92

      $                   4,861


      $                         13

      $                      508

      $                       513

      $                         11

      $                   1,045

      The Gwen Hotel


      92

      $                   7,860


      $                   (1,111)

      $                   1,088

      $                         —

      $                         —

      $                       (23)

      The Hythe Vail, a Luxury Collection Resort


      92

      $                   8,210


      $                          (2)

      $                   1,144

      $                         —

      $                         —

      $                   1,142

      The Landing Lake Tahoe Resort & Spa


      92

      $                   1,816


      $                       578

      $                      428

      $                         —

      $                         —

      $                   1,006

      The Lexington Hotel


      —

      $                        —


      $                        (12)

      $                        —

      $                         —

      $                         —

      $                       (12)

      The Lodge at Sonoma Resort


      92

      $                   6,857


      $                       754

      $                      624

      $                       268

      $                         —

      $                   1,646

      Westin Boston Seaport District


      92

      $                 15,547


      $                  (2,344)

      $                   2,490

      $                    2,083

      $                     (122)

      $                   2,107

      Westin Fort Lauderdale Beach Resort


      92

      $                 13,144


      $                    1,848

      $                   1,083

      $                         —

      $                         —

      $                   2,931

      Westin San Diego Downtown


      92

      $                   4,904


      $                     (398)

      $                      801

      $                       600

      $                         —

      $                   1,003

      Westin Washington D.C. City Center


      92

      $                   3,289


      $                  (1,902)

      $                   1,003

      $                       611

      $                         —

      $                     (288)

      Worthington Renaissance Fort Worth Hotel


      92

      $                   8,612


      $                    1,287

      $                   1,108

      $                       748

      $                           2

      $                   3,145

      Total



      $               189,934


      $                    8,826

      $                 25,754

      $                    6,419

      $                    1,666

      $                  42,668

      Prior Ownership Results (2)



      $                   6,867


      $                      (647)

      $                   1,076

      $                         —

      $                         —

      $                       429

      Less: Sold Hotels (3)



      $                        —


      $                         12

      $                        —

      $                         —

      $                         —

      $                         12

      Comparable Total



      $               196,801


      $                    8,191

      $                 26,830

      $                    6,419

      $                    1,666

      $                  43,109



      (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 the Henderson Beach Resort from October 1, 2021 to December 22, 2021.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.



      Hotel Adjusted EBITDA Reconciliation



      Fourth Quarter 2020



      Days of
      Operation

      Total Revenues


      Net Income /
      (Loss)

      Depreciation

      Plus:

      Interest Expense

      Plus:

      Adjustments (1)

      Equals: Hotel
      Adjusted EBITDA

      Atlanta Marriott Alpharetta


      92

      $                      534


      $                     (782)

      $                      355

      $                         —

      $                         —

      $                     (427)

      Bethesda Marriott Suites


      92

      $                      526


      $                  (2,668)

      $                      518

      $                         —

      $                    1,503

      $                     (647)

      Cavallo Point, The Lodge at the Golden Gate


      92

      $                   3,876


      $                  (1,968)

      $                   1,839

      $                         —

      $                         94

      $                       (35)

      Chicago Marriott Downtown Magnificent Mile


      92

      $                   1,520


      $                  (3,966)

      $                   4,122

      $                         79

      $                     (397)

      $                     (162)

      Courtyard Denver Downtown


      92

      $                      600


      $                     (543)

      $                      376

      $                         —

      $                         —

      $                     (167)

      Courtyard New York Manhattan/Fifth Avenue


      —

      $                        45


      $                  (1,909)

      $                      330

      $                         —

      $                       253

      $                  (1,326)

      Courtyard New York Manhattan/Midtown East


      92

      $                   1,122


      $                  (3,483)

      $                      473

      $                       948

      $                         —

      $                  (2,062)

      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $                         —


      $                         —

      $                         —

      $                         —

      $                         —

      $                         —

      Havana Cabana Key West


      92

      $                   1,920


      $                       199

      $                      266

      $                         —

      $                         —

      $                      465

      Hilton Boston Downtown/Faneuil Hall


      92

      $                   1,178


      $                  (2,228)

      $                   1,200

      $                         —

      $                         —

      $                  (1,028)

      Hilton Burlington Lake Champlain


      92

      $                      928


      $                     (700)

      $                      638

      $                         —

      $                         —

      $                       (62)

      Hilton Garden Inn New York/Times Square Central


      —

      $                     (104)


      $                  (2,347)

      $                      844

      $                         —

      $                         —

      $                  (1,503)

      Hotel Emblem San Francisco


      92

      $                      184


      $                     (858)

      $                      309

      $                         —

      $                         —

      $                     (549)

      Hotel Palomar Phoenix


      92

      $                   1,845


      $                     (899)

      $                      672

      $                         28

      $                       286

      $                        87

      JW Marriott Denver Cherry Creek


      92

      $                   2,247


      $                  (1,734)

      $                      789

      $                       675

      $                           6

      $                     (264)

      Kimpton Shorebreak Resort


      92

      $                   2,216


      $                     (109)

      $                      410

      $                         —

      $                         —

      $                      301

      L'Auberge de Sedona


      92

      $                   7,897


      $                   2,856

      $                      646

      $                         —

      $                         —

      $                   3,502

      Margaritaville Beach House Key West


      92

      $                   2,624


      $                      391

      $                      171

      $                         —

      $                         —

      $                      562

      Orchards Inn Sedona


      92

      $                   1,749


      $                      529

      $                        85

      $                         —

      $                         42

      $                      656

      Renaissance Charleston Historic District Hotel


      92

      $                   2,301


      $                      115

      $                      460

      $                         —

      $                         —

      $                      575

      Salt Lake City Marriott Downtown at City Creek


      92

      $                   1,623


      $                  (1,345)

      $                      548

      $                       533

      $                         —

      $                     (264)

      The Gwen Hotel


      92

      $                   1,320


      $                  (1,625)

      $                   1,097

      $                         —

      $                         —

      $                     (528)

      The Hythe Vail, a Luxury Collection Resort


      92

      $                   4,835


      $                         (4)

      $                   1,110

      $                         —

      $                         —

      $                   1,106

      The Landing Lake Tahoe Resort & Spa


      92

      $                   1,999


      $                       (29)

      $                      416

      $                         —

      $                         —

      $                      387

      The Lexington Hotel


      —

      $                        73


      $                  (5,060)

      $                   1,977

      $                           6

      $                           8

      $                  (3,069)

      The Lodge at Sonoma Resort


      92

      $                   2,005


      $                  (1,414)

      $                      507

      $                       273

      $                         —

      $                     (634)

      Westin Boston Seaport District


      92

      $                   2,269


      $                  (5,260)

      $                   2,552

      $                    2,128

      $                       (60)

      $                     (640)

      Westin Fort Lauderdale Beach Resort


      92

      $                   6,041


      $                  (1,051)

      $                   1,074

      $                          —

      $                         —

      $                        23

      Westin San Diego Downtown


      92

      $                   1,701


      $                  (2,348)

      $                   1,076

      $                       617

      $                         —

      $                     (655)

      Westin Washington D.C. City Center


      92

      $                      409


      $                  (2,971)

      $                   1,319

      $                       635

      $                         —

      $                  (1,017)

      Worthington Renaissance Fort Worth Hotel


      92

      $                   3,564


      $                  (2,126)

      $                   1,140

      $                       765

      $                           2

      $                     (219)

      Total



      $                 59,047


      $                (43,337)

      $                 27,319

      $                    6,687

      $                    1,737

      $                  (7,595)

      Add: Prior Ownership Results (2)



      $                   7,477


      $                  (1,628)

      $                   1,639

      $                          —

      $                         —

      $                         11

      Less: Sold Hotels (3)



      $                       (73)


      $                   5,060

      $                  (1,977)

      $                          (6)

      $                         (8)

      $                    3,069

      Comparable Total



      $                 66,451


      $                (39,905)

      $                 26,981

      $                    6,681

      $                    1,729

      $                  (4,515)



      (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 the Bourbon Orleans Hotel, Henderson Park Inn and Henderson Beach Resort from October 1, 2020 to December 31, 2020.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.



      Hotel Adjusted EBITDA Reconciliation



      Fourth Quarter 2019



      Days of
      Operation

      Total Revenues


      Net Income /
      (Loss)

      Plus:

      Depreciation

      Plus:

      Interest Expense

      Plus:

      Adjustments (1)

      Equals: Hotel
      Adjusted EBITDA

      Atlanta Marriott Alpharetta


      92

      $                   4,627


      $                    1,159

      $                      407

      $                         —

      $                         —

      $                   1,566

      Bethesda Marriott Suites


      92

      $                   4,288


      $                     (660)

      $                      468

      $                         —

      $                    1,516

      $                   1,324

      Cavallo Point, The Lodge at the Golden Gate


      92

      $                 10,010


      $                      924

      $                   1,814

      $                         —

      $                         94

      $                   2,832

      Chicago Marriott Downtown Magnificent Mile


      92

      $                 29,038


      $                   4,750

      $                   4,248

      $                           5

      $                      (397)

      $                   8,606

      Courtyard Denver Downtown


      92

      $                   2,425


      $                      726

      $                      325

      $                         —

      $                          —

      $                   1,051

      Courtyard New York Manhattan/Fifth Avenue


      92

      $                   4,770


      $                      545

      $                      451

      $                         —

      $                       253

      $                   1,249

      Courtyard New York Manhattan/Midtown East


      92

      $                   9,211


      $                   1,385

      $                      704

      $                       965

      $                         —

      $                   3,054

      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $                         —


      $                         —

      $                         —

      $                         —

      $                         —

      $                         —

      Havana Cabana Key West


      92

      $                   2,420


      $                      412

      $                      238

      $                         —

      $                         —

      $                      650

      Hilton Boston Downtown/Faneuil Hall


      92

      $                 10,002


      $                   2,660

      $                   1,223

      $                         —

      $                         —

      $                   3,883

      Hilton Burlington Lake Champlain


      92

      $                   4,542


      $                   1,217

      $                      501

      $                         —

      $                         —

      $                   1,718

      Hilton Garden Inn New York/Times Square Central


      92

      $                   8,153


      $                   2,185

      $                      840

      $                         —

      $                         —

      $                   3,025

      Hotel Emblem San Francisco


      92

      $                   2,254


      $                      320

      $                      285

      $                         —

      $                         —

      $                      605

      Hotel Palomar Phoenix


      92

      $                   6,693


      $                   1,159

      $                      681

      $                         38

      $                       293

      $                   2,171

      JW Marriott Denver Cherry Creek


      92

      $                   5,049


      $                     (235)

      $                      823

      $                       688

      $                           6

      $                   1,282

      Kimpton Shorebreak Resort


      92

      $                   3,661


      $                      246

      $                      439

      $                         —

      $                         40

      $                      725

      L'Auberge de Sedona


      92

      $                   7,610


      $                   1,936

      $                      594

      $                         —

      $                         —

      $                   2,530

      Margaritaville Beach House Key West


      92

      $                   2,989


      $                     (177)

      $                      534

      $                         —

      $                         —

      $                      357

      Orchards Inn Sedona


      92

      $                   1,840


      $                      176

      $                      238

      $                         —

      $                         42

      $                      456

      Renaissance Charleston Historic District Hotel


      92

      $                   4,172


      $                   1,225

      $                      423

      $                         —

      $                       (32)

      $                   1,616

      Salt Lake City Marriott Downtown at City Creek


      92

      $                   7,968


      $                   1,676

      $                      549

      $                       603

      $                         —

      $                   2,828

      The Gwen Hotel


      92

      $                   8,722


      $                   1,156

      $                   1,157

      $                         —

      $                         —

      $                   2,313

      The Hythe Vail, a Luxury Collection Resort


      92

      $                   8,139


      $                      764

      $                   1,098

      $                         —

      $                         —

      $                   1,862

      The Landing Lake Tahoe Resort & Spa


      92

      $                   1,904


      $                     (176)

      $                      411

      $                         —

      $                         —

      $                      235

      The Lexington Hotel


      92

      $                 21,013


      $                   2,524

      $                   3,610

      $                          6

      $                           8

      $                   6,148

      The Lodge at Sonoma Resort


      92

      $                   5,622


      $                      537

      $                      505

      $                      279

      $                         —

      $                   1,321

      Westin Boston Seaport District


      92

      $                 22,364


      $                      796

      $                   2,551

      $                   2,171

      $                       (60)

      $                   5,458

      Westin Fort Lauderdale Beach Resort


      92

      $                 12,746


      $                   1,860

      $                   1,634

      $                        —

      $                         —

      $                   3,494

      Westin San Diego Downtown


      92

      $                   7,227


      $                      170

      $                   1,151

      $                      633

      $                         —

      $                   1,954

      Westin Washington D.C. City Center


      92

      $                   8,004


      $                      444

      $                   1,370

      $                      658

      $                         —

      $                   2,472

      Worthington Renaissance Fort Worth Hotel


      92

      $                 10,056


      $                      781

      $                   1,033

      $                      781

      $                           2

      $                   2,597

      Total



      $               237,519


      $                 30,485

      $                 30,305

      $                   6,827

      $                    1,765

      $                 69,416

      Add: Prior Ownership Results (2)



      $                 10,570


      $                     (492)

      $                   1,639

      $                         —

      $                         —

      $                   1,147

      Less: Sold Hotels (3)



      $               (21,013)


      $                  (2,524)

      $                  (3,610)

      $                         (6)

      $                         (8)

      $                  (6,148)

      Comparable Total



      $               227,076


      $                 27,469

      $                 28,334

      $                   6,821

      $                    1,757

      $                 64,415



      (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 the Bourbon Orleans Hotel, Henderson Park Inn and Henderson Beach Resort from October 1, 2019 to December 31, 2019.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.



      Hotel Adjusted EBITDA Reconciliation




      Year to Date 2021



      Days of
      Operation

      Total Revenues


      Net Income /
      (Loss)

      Plus:
      Depreciation

      Plus:
      Interest Expense

      Plus:
      Adjustments (1)

      Equals: Hotel
      Adjusted EBITDA




      Atlanta Marriott Alpharetta


      365

      $                 7,840


      $                       164

      $                   1,373

      $                         —

      $                             —

      $                   1,537

      Bethesda Marriott Suites


      365

      $                 4,897


      $                   (9,707)

      $                   2,116

      $                         —

      $                       5,976

      $                  (1,615)

      Bourbon Orleans Hotel


      156

      $                 4,951


      $                       270

      $                   1,350

      $                         —

      $                            11

      $                   1,631

      Cavallo Point, The Lodge at the Golden Gate


      365

      $               33,511


      $                    2,641

      $                   7,583

      $                         —

      $                          375

      $                 10,599

      Chicago Marriott Downtown Magnificent Mile


      263

      $               38,629


      $                 (13,058)

      $                 16,310

      $                         59

      $                      (1,589)

      $                   1,722

      Courtyard Denver Downtown


      365

      $                 7,036


      $                       994

      $                   1,512

      $                         —

      $                             —

      $                   2,506

      Courtyard New York Manhattan/Fifth Avenue


      214

      $                 8,212


      $                   (4,759)

      $                   1,317

      $                         —

      $                       1,014

      $                  (2,428)

      Courtyard New York Manhattan/Midtown East


      365

      $               18,617


      $                   (5,052)

      $                   1,940

      $                   3,716

      $                             —

      $                       604

      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $                      —


      $                          —

      $                        —

      $                         —

      $                             —

      $                         —

      Havana Cabana Key West


      365

      $               13,523


      $                    5,028

      $                   1,075

      $                         —

      $                             —

      $                   6,103

      Henderson Beach Resort


      9

      $                    788


      $                       212

      $                        —

      $                         —

      $                             —

      $                      212

      Henderson Park Inn


      155

      $                 3,677


      $                    1,110

      $                      365

      $                         —

      $                             —

      $                   1,475

      Hilton Boston Downtown/Faneuil Hall


      365

      $               19,999


      $                   (1,475)

      $                   4,251

      $                         —

      $                             —

      $                   2,776

      Hilton Burlington Lake Champlain


      365

      $               15,188


      $                    3,342

      $                   2,389

      $                         —

      $                             —

      $                   5,731

      Hilton Garden Inn New York/Times Square Central


      243

      $               12,260


      $                   (4,305)

      $                   3,086

      $                         —

      $                             —

      $                  (1,219)

      Hotel Emblem San Francisco


      365

      $                 2,971


      $                   (2,070)

      $                   1,229

      $                         —

      $                             —

      $                     (841)

      Hotel Palomar Phoenix


      365

      $               14,794


      $                      (202)

      $                   2,697

      $                         —

      $                       1,133

      $                   3,628

      JW Marriott Denver Cherry Creek


      365

      $               19,613


      $                   (1,045)

      $                   3,137

      $                   2,645

      $                             19

      $                   4,756

      Kimpton Shorebreak Resort


      365

      $               17,349


      $                    4,092

      $                   1,645

      $                         —

      $                             —

      $                   5,737

      L'Auberge de Sedona


      365

      $               33,791


      $                  10,696

      $                   1,701

      $                         —

      $                             —

      $                 12,397

      Margaritaville Beach House Key West


      365

      $               27,639


      $                  10,845

      $                   2,905

      $                         —

      $                             —

      $                 13,750

      Orchards Inn Sedona


      365

      $                 9,285


      $                    2,664

      $                      332

      $                         —

      $                          168

      $                   3,164

      Renaissance Charleston Historic District Hotel


      365

      $               19,129


      $                    5,806

      $                   1,838

      $                         —

      $                             —

      $                   7,644

      Salt Lake City Marriott Downtown at City Creek


      365

      $               16,356


      $                     (194)

      $                   2,064

      $                   2,068

      $                             32

      $                   3,970

      The Gwen Hotel


      365

      $               23,517


      $                  (2,022)

      $                   4,361

      $                         —

      $                             —

      $                   2,339

      The Hythe Vail, a Luxury Collection Resort


      365

      $               26,393


      $                   3,210

      $                   4,163

      $                         —

      $                             —

      $                   7,373

      The Landing Lake Tahoe Resort & Spa


      365

      $                 9,844


      $                   2,745

      $                   1,696

      $                         —

      $                             —

      $                   4,441

      The Lexington Hotel


      —

      $                      60


      $                  (6,629)

      $                   1,925

      $                         13

      $                             16

      $                  (4,675)

      The Lodge at Sonoma Resort


      365

      $               21,478


      $                   1,474

      $                   2,253

      $                   1,067

      $                             —

      $                   4,794

      Westin Boston Seaport District


      365

      $               37,211


      $                (18,188)

      $                 10,097

      $                   8,333

      $                         (490)

      $                     (248)

      Westin Fort Lauderdale Beach Resort


      365

      $               48,956


      $                   8,144

      $                   4,303

      $                         —

      $                             —

      $                 12,447

      Westin San Diego Downtown


      365

      $               16,676


      $                  (2,740)

      $                   3,268

      $                   2,406

      $                             —

      $                   2,934

      Westin Washington D.C. City Center


      365

      $                 7,953


      $                  (9,528)

      $                   4,231

      $                   2,459

      $                             —

      $                  (2,838)

      Worthington Renaissance Fort Worth Hotel


      365

      $               24,991


      $                  (2,764)

      $                   4,451

      $                   2,995

      $                               8

      $                   4,690

      Total



      $             567,134


      $                (20,301)

      $               102,963

      $                 25,761

      $                       6,673

      $               115,143

      Add: Prior Ownership Results (2)



      $               44,664


      $                   3,631

      $                   5,617

      $                         —

      $                             —

      $                   9,248

      Less: Sold Hotels (2)



      $                     (60)


      $                   6,629

      $                  (1,925)

      $                       (13)

      $                           (16)

      $                   4,675

      Comparable Total



      $             611,738


      $                (10,041)

      $               106,655

      $                 25,748

      $                       6,657

      $               129,066



      (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 the Bourbon Orleans Hotel from January 1, 2021 to July 28, 2021, Henderson Park Inn from January 1, 2021 to July 29, 2021 and Henderson Beach Resort from January 1, 2021 to December 22, 2021.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.



      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2020



      Days of
      Operation

      Total Revenues


      Net Income /
      (Loss)

      Plus:

      Depreciation

      Plus:

      Interest Expense

      Plus:

      Adjustments (1)

      Equals:

      Hotel Adjusted
      EBITDA

      Atlanta Marriott Alpharetta


      366

      $                   5,227


      $                  (1,965)

      $                   1,446

      $                         —

      $                         —

      $                     (519)

      Bethesda Marriott Suites


      366

      $                   4,081


      $                (10,458)

      $                   2,245

      $                         —

      $                   6,024

      $                  (2,189)

      Cavallo Point, The Lodge at the Golden Gate


      267

      $                 15,295


      $                  (7,731)

      $                   7,385

      $                         —

      $                      375

      $                         29

      Chicago Marriott Downtown Magnificent Mile


      222

      $                 15,979


      $                (29,941)

      $                 16,681

      $                      249

      $                  (1,589)

      $                (14,600)

      Courtyard Denver Downtown


      293

      $                   2,938


      $                  (1,710)

      $                   1,469

      $                         —

      $                         —

      $                     (241)

      Courtyard New York Manhattan/Fifth Avenue


      86

      $                   2,421


      $                  (7,547)

      $                   1,441

      $                         —

      $                   1,014

      $                  (5,092)

      Courtyard New York Manhattan/Midtown East


      366

      $                   9,792


      $                (10,092)

      $                   2,251

      $                   3,823

      $                         —

      $                  (4,018)

      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $                         —


      $                         —

      $                         —

      $                         —

      $                         —

      $                         —

      Havana Cabana Key West


      296

      $                   6,752


      $                      567

      $                   1,065

      $                         —

      $                         —

      $                   1,632

      Hilton Boston Downtown/Faneuil Hall


      236

      $                   7,767


      $                  (7,451)

      $                   4,886

      $                         —

      $                         —

      $                  (2,565)

      Hilton Burlington Lake Champlain


      259

      $                   3,760


      $                  (3,366)

      $                   2,271

      $                         —

      $                         —

      $                  (1,095)

      Hilton Garden Inn New York/Times Square Central


      88

      $                   3,172


      $                  (8,689)

      $                   3,380

      $                         —

      $                         —

      $                  (5,309)

      Hotel Emblem San Francisco


      271

      $                   2,247


      $                  (2,292)

      $                   1,271

      $                         —

      $                         —

      $                  (1,021)

      Hotel Palomar Phoenix


      284

      $                   9,881


      $                  (2,418)

      $                   2,689

      $                      144

      $                   1,152

      $                   1,567

      JW Marriott Denver Cherry Creek


      295

      $                   8,291


      $                  (6,934)

      $                   2,912

      $                   2,706

      $                         24

      $                  (1,292)

      Kimpton Shorebreak Resort


      366

      $                 10,517


      $                      534

      $                   1,641

      $                         —

      $                         27

      $                   2,202

      L'Auberge de Sedona


      366

      $                 20,540


      $                   3,819

      $                   2,646

      $                         —

      $                         —

      $                   6,465

      Margaritaville Beach House Key West


      296

      $                 10,133


      $                     (617)

      $                   2,198

      $                         —

      $                         —

      $                   1,581

      Orchards Inn Sedona


      321

      $                   4,404


      $                      142

      $                      462

      $                         —

      $                      168

      $                      772

      Renaissance Charleston Historic District Hotel


      328

      $                   7,403


      $                     (617)

      $                   1,738

      $                         —

      $                       (85)

      $                   1,036

      Salt Lake City Marriott Downtown at City Creek


      366

      $                 10,289


      $                  (3,869)

      $                   2,211

      $                   2,244

      $                         —

      $                      586

      The Gwen Hotel


      295

      $                   8,192


      $                  (7,415)

      $                   4,424

      $                         —

      $                         —

      $                  (2,991)

      The Hythe Vail, a Luxury Collection Resort


      282

      $                 21,247


      $                      469

      $                   4,457

      $                         —

      $                         —

      $                   4,926

      The Landing Lake Tahoe Resort & Spa


      292

      $                   8,662


      $                      874

      $                   1,668

      $                         —

      $                         —

      $                   2,542

      The Lexington Hotel


      88

      $                   8,930


      $                (24,290)

      $                 11,085

      $                         25

      $                         32

      $               (13,148)

      The Lodge at Sonoma Resort


      264

      $                   7,939


      $                  (5,573)

      $                   1,882

      $                   1,095

      $                         —

      $                  (2,596)

      Westin Boston Seaport District


      204

      $                 19,820


      $                (24,453)

      $                 10,314

      $                   8,533

      $                     (240)

      $                  (5,846)

      Westin Fort Lauderdale Beach Resort


      366

      $                 29,116


      $                      608

      $                   4,336

      $                         —

      $                         —

      $                   4,944

      Westin San Diego Downtown


      366

      $                 13,384


      $                  (5,731)

      $                   4,461

      $                   2,478

      $                         —

      $                   1,208

      Westin Washington D.C. City Center


      366

      $                   6,431


      $                (11,290)

      $                   5,278

      $                   2,560

      $                         —

      $                  (3,452)

      Worthington Renaissance Fort Worth Hotel


      366

      $                 14,878


      $                  (8,616)

      $                   4,523

      $                   3,067

      $                           8

      $                  (1,018)

      Total



      $               299,488


      $              (186,052)

      $               114,716

      $                 26,924

      $                   6,910

      $                (37,502)

      Add: Prior Ownership Results (2)



      $                 34,095


      $                  (3,652)

      $                   6,554

      $                         —

      $                         —

      $                   2,902

      Less: Sold Hotels (3)



      $                  (8,930)


      $                 24,290

      $               (11,085)

      $                       (25)

      $                       (32)

      $                 13,148

      Comparable Total



      $               324,653


      $              (165,414)

      $               110,185

      $                 26,899

      $                   6,878

      $               (21,452)



      (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 the Bourbon Orleans Hotel, Henderson Park Inn and Henderson Beach Resort from January 1, 2020 to December 31, 2020.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.



      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2019



      Days of
      Operation

      Total Revenues


      Net Income /
      (Loss)

      Plus:

      Depreciation

      Plus:

      Interest Expense

      Plus:

      Adjustments (1)

      Equals:

      Hotel Adjusted
      EBITDA

      Atlanta Marriott Alpharetta


      365

      $                 19,586


      $                   5,050

      $                   1,796

      $                         —

      $                         —

      $                   6,846

      Bethesda Marriott Suites


      365

      $                 17,339


      $                  (2,691)

      $                   1,890

      $                         —

      $                   6,068

      $                   5,267

      Cavallo Point, The Lodge at the Golden Gate


      365

      $                 40,610


      $                   3,298

      $                   7,371

      $                         —

      $                      315

      $                 10,984

      Chicago Marriott Downtown Magnificent Mile


      365

      $               112,262


      $                 16,876

      $                 16,710

      $                       116

      $                  (1,589)

      $                 32,113

      Courtyard Denver Downtown


      365

      $                 11,306


      $                   4,133

      $                   1,206

      $                         —

      $                         —

      $                   5,339

      Courtyard New York Manhattan/Fifth Avenue


      365

      $                 16,187


      $                        26

      $                   1,781

      $                         —

      $                    1,014

      $                   2,821

      Courtyard New York Manhattan/Midtown East


      365

      $                 30,424


      $                   1,315

      $                   2,781

      $                    3,856

      $                         —

      $                   7,952

      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $                         —


      $                   8,799

      $                         —

      $                         —

      $                         —

      $                   8,799

      Havana Cabana Key West


      365

      $                   9,771


      $                   2,447

      $                      979

      $                         —

      $                         —

      $                   3,426

      Hilton Boston Downtown/Faneuil Hall


      365

      $                 42,339


      $                 11,784

      $                   4,931

      $                         —

      $                         —

      $                 16,715

      Hilton Burlington Lake Champlain


      365

      $                 18,572


      $                   5,134

      $                   2,002

      $                         —

      $                         —

      $                   7,136

      Hilton Garden Inn New York/Times Square Central


      365

      $                 26,375


      $                   3,916

      $                   3,349

      $                         —

      $                         —

      $                   7,265

      Hotel Emblem San Francisco


      365

      $                   7,904


      $                      643

      $                   1,153

      $                         —

      $                         —

      $                   1,796

      Hotel Palomar Phoenix


      365

      $                 24,701


      $                   3,478

      $                   2,671

      $                       154

      $                    1,177

      $                   7,480

      JW Marriott Denver Cherry Creek


      365

      $                 19,429


      $                  (1,179)

      $                   2,798

      $                    2,751

      $                         24

      $                   4,394

      Kimpton Shorebreak Resort


      365

      $                 17,365


      $                   3,832

      $                   1,485

      $                         —

      $                       162

      $                   5,479

      L'Auberge de Sedona


      365

      $                 26,868


      $                   5,623

      $                   2,119

      $                         —

      $                         —

      $                   7,742

      Margaritaville Beach House Key West


      365

      $                 15,895


      $                   3,380

      $                   1,567

      $                         —

      $                         —

      $                   4,947

      Orchards Inn Sedona


      365

      $                   7,730


      $                   1,061

      $                      951

      $                         —

      $                       168

      $                   2,180

      Renaissance Charleston Historic District Hotel


      365

      $                 15,738


      $                   4,663

      $                   1,665

      $                         —

      $                     (126)

      $                   6,202

      Salt Lake City Marriott Downtown at City Creek


      365

      $                 31,554


      $                   6,796

      $                   2,228

      $                    2,421

      $                         —

      $                 11,445

      The Gwen Hotel


      365

      $                 34,431


      $                   5,185

      $                   4,442

      $                         —

      $                         —

      $                   9,627

      The Hythe Vail, a Luxury Collection Resort


      365

      $                 36,128


      $                   6,827

      $                   4,133

      $                         —

      $                         —

      $                 10,960

      The Landing Lake Tahoe Resort & Spa


      365

      $                   9,522


      $                      118

      $                   1,590

      $                         —

      $                         —

      $                   1,708

      The Lexington Hotel


      365

      $                 68,886


      $                      745

      $                 14,305

      $                         23

      $                         32

      $                 15,105

      The Lodge at Sonoma Resort


      365

      $                 24,645


      $                   3,771

      $                   2,076

      $                    1,119

      $                         —

      $                   6,966

      Westin Boston Seaport District


      365

      $                 93,355


      $                   7,082

      $                   9,817

      $                    8,677

      $                     (240)

      $                 25,336

      Westin Fort Lauderdale Beach Resort


      365

      $                 50,992


      $                   9,083

      $                   6,487

      $                         —

      $                         —

      $                 15,570

      Westin San Diego Downtown


      365

      $                 33,560


      $                   4,939

      $                   4,548

      $                    2,534

      $                         —

      $                 12,021

      Westin Washington D.C. City Center


      365

      $                 33,242


      $                   2,518

      $                   5,319

      $                    2,643

      $                         —

      $                 10,480

      Worthington Renaissance Fort Worth Hotel


      365

      $                 41,375


      $                   6,378

      $                   3,960

      $                    3,120

      $                           8

      $                 13,466

      Total



      $               938,091


      $               135,030

      $               118,110

      $                  27,414

      $                    7,013

      $               287,443

      Add: Prior Ownership Results (2)



      $                 50,618


      $                   3,131

      $                   6,554

      $                         —

      $                         —

      $                   9,685

      Less: Sold Hotels (3)



      $               (68,886)


      $                  (9,544)

      $               (14,305)

      $                       (23)

      $                       (32)

      $                (23,904)

      Comparable Total



      $               919,823


      $               128,617

      $               110,359

      $                  27,391

      $                    6,981

      $               273,224



      (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 the Bourbon Orleans Hotel, Henderson Park Inn and Henderson Beach Resort from January 1, 2019 to December 31, 2019.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.



      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

      Banking & Financial Services

      Banking & Financial Services

      Travel

      Travel

      Hotels and Resorts

      Hotels and Resorts

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

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

      Contact PR Newswire

      Products

      About

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