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 Second Quarter 2013 Results

      Reaffirms Full Year 2013 Guidance


      News provided by

      DiamondRock Hospitality Company

      Aug 09, 2013, 07:30 ET

      Share this article

      Share this article


      BETHESDA, Md., Aug. 9, 2013 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 27 premium hotels in the United States, today announced results of operations for the quarter ended June 30, 2013.

      Second Quarter Highlights

      • RevPAR: The Company's RevPAR was $146.84, an increase of 0.2% from 2012. Excluding the Company's New York City hotels under renovation, the Company's RevPAR increased 6.7% from 2012.
      • Hotel Adjusted EBITDA Margin: The Company's Hotel Adjusted EBITDA margin was 29.59%, a decrease of 104 basis points from 2012.  Excluding the Company's New York City hotels under renovation, the Company's Hotel Adjusted EBITDA margin was 30.93%, an increase of 130 basis points from 2012.
      • Adjusted EBITDA: The Company's Adjusted EBITDA was $62.4 million.
      • Adjusted FFO: The Company's Adjusted FFO was $43.2 million and Adjusted FFO per diluted share was $0.22.
      • Dividends: The Company declared a quarterly dividend of $0.085 per share during the second quarter.
      • Share Repurchase Program: The Company is announcing today that its Board of Directors has authorized a $100 million share repurchase program.
      • Guidance: The Company reaffirmed full year 2013 guidance, including post-renovation Adjusted EBITDA of $195 million to $205 million and Adjusted FFO per share of $0.70 to $0.74.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "We are pleased with our second quarter operating results with RevPAR growing 6.7% and profit margins expanding 130 basis points, excluding hotels under renovation.  We continue to see favorable lodging trends, particularly in the group segment, which led to stronger than expected performance at the Westin Boston and the Chicago Marriott Downtown.

      "We made significant progress on our renovation program during the quarter and we expect to complete the most disruptive work by the end of the third quarter.  The renovations of our two New York City Courtyard by Marriott hotels, including the addition of 5 incremental guest rooms, are complete.  We are getting closer to completing our  comprehensive renovation of the Lexington Hotel, upgrading the property and adding 15 new rooms, and we expect to officially join Marriott's Autograph Collection this month.  We are positioning our portfolio to deliver outstanding growth as we realize the upside potential of our properties and benefit from our strong market concentrations."

      Operating Results     

      Please see "Certain Definitions" and "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDA," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO." 

      For the quarter ended June 30, 2013, the Company reported the following:


      Second Quarter



      2013


      2012 Pro Forma1

      Change

      ADR

      $185.29


      $182.38

      1.6%

      Occupancy

      79.2%


      80.3%

      (1.1) percentage points

      RevPAR

      $146.84


      $146.48

      0.2%

      Total Revenue

      $224.2 million   


      $210.8 million   

      6.3%

      Hotel Adjusted EBITDA Margin

      29.59%


      30.63%

      (104) basis points

      Adjusted EBITDA

      $62.4 million   


      $60.3 million   

      3.5%

      Adjusted FFO

      $43.2 million   


      $46.4 million   

      (6.9)%

      Adjusted FFO per diluted share

      $0.22


      $0.28

      ($0.06)

      Net Income

      $15.1 million   


      $17.1 million   

      ($2.0 million)  

      Earnings per diluted share

      $0.08


      $0.10

      ($0.02)

      Diluted Weighted Average Shares

      195.7 million   


      168.3 million   

      27.4 million shares  






      1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to

      June 15, 2012 and all other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels were

      owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      The Company's operating results for the quarter ended June 30, 2013 were significantly impacted by the displacement of approximately 31,400 room nights at its three New York City hotels under renovation, the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.  The following are selected operating results for the Company excluding these three hotels:


      Second Quarter



      2013


      2012 Pro Forma1

      Change

      ADR

      $179.53


      $173.57

      3.4%

      Occupancy

      81.4%


      78.9%

      2.5 percentage points

      RevPAR

      $146.14


      $136.93

      6.7%

      Total Revenue

      $206.6 million   


      $185.5 million   

      11.4%

      Hotel Adjusted EBITDA

      $63.9 million   


      $55.0 million   

      16.3%

      Hotel Adjusted EBITDA Margin

      30.93%


      29.63%

      130 basis points






      1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to

      June 15, 2012 and all other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels were

      owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012.

      For the six months ended June 30, 2013, the Company reported the following:


      Six Months Ended June 30,



      2013


      2012 Pro Forma1

      Change

      ADR

      $177.74


      $173.09

      2.7%

      Occupancy

      74.9%


      76.2%

      (1.3) percentage points

      RevPAR

      $133.19


      $131.83

      1.0%

      Total Revenue

      $405.5 million   


      $377.8 million   

      7.3%

      Hotel Adjusted EBITDA Margin

      25.74%


      26.53%

      (79) basis points

      Adjusted EBITDA

      $96.7 million   


      $91.8 million   

      5.3%

      Adjusted FFO

      $70.0 million   


      $71.9 million   

      (2.6)%

      Adjusted FFO per diluted share

      $0.36


      $0.43

      ($0.07)

      Net Income

      $10.9 million   


      $26.0 million   

      ($15.1 million)  

      Earnings per diluted share

      $0.06


      $0.15

      ($0.09)

      Diluted Weighted Average Shares

      195.7 million   


      168.3 million   

      27.4 million shares  






      1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to

      June 15, 2012 and all other hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels

      were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      The following are selected operating results for the Company, excluding the three New York City hotels under renovation, which resulted in the displacement of approximately 55,300 room nights during the six months ended June 30, 2013:


      Six Months Ended June 30,



      2013


      2012 Pro Forma1

      Change

      ADR

      $173.61


      $167.60

      3.6%

      Occupancy

      76.4%


      74.5%

      1.9 percentage points

      RevPAR

      $132.68


      $124.89

      6.2%

      Total Revenue

      $374.0 million   


      $335.2 million   

      11.6%

      Hotel Adjusted EBITDA

      $102.4 million   


      $88.0 million   

      16.4%

      Hotel Adjusted EBITDA Margin

      27.38%


      26.24%

      114 basis points






      1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to

      June 15, 2012 and all other hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels

      were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012.

      Capital Expenditures

      As previously announced, the Company is investing approximately $140 million for capital improvements at its hotels in 2013 and early 2014. As of June 30, 2013, the Company has spent approximately $42.6 million on these capital improvements. The Company currently expects renovation disruption of $12 to $15 million of Hotel Adjusted EBITDA during the year ended December 31, 2013, which has been factored into its outlook for 2013. The Company does not expect meaningful disruption during 2014. The following is an update on the most significant capital projects.

      Lexington Hotel New York: The Company made significant progress on its comprehensive renovation of the Lexington Hotel during the second quarter, essentially completing the hotel's public spaces and returning approximately 365 renovated rooms to available inventory, with the balance of the rooms all under renovation. The remaining rooms will be substantially complete by the end of the third quarter and the hotel is now integrated with the Marriott reservation system. The upgrade to Marriott's Autograph Collection is expected to occur during the month of August 2013.

      The Company will create 15 new rooms at the hotel by splitting several underutilized junior suites and converting an underutilized lounge into two new rooms.  After renovation, the Lexington Hotel will include 725 guestrooms. The incremental rooms will cost less than $1 million, or less than $70,000 per key.  The Company believes that the addition of 15 new rooms will increase the net asset value of the hotel by approximately $8 million.  The total estimated renovation cost is expected to be approximately $46 million, after including the cost of the new rooms.

      Manhattan Courtyards:  The Company completed the renovation of the guest rooms, corridors and guest bathrooms at the Courtyard Manhattan/Midtown East and Courtyard Manhattan/Fifth Avenue.  The renovation at the Courtyard Midtown East included the addition of 5 new guest rooms that the Company believes will add approximately $2.5 million to the net asset value of the hotel.

      The Company has other significant renovation projects planned for later in 2013 and early 2014, which are not expected to cause material disruption.  The Company has finalized the scope and timing of the following projects:

      • Westin Washington D.C.:  A comprehensive $16.5 million renovation is expected to start during the fourth quarter of 2013 and to be completed in early 2014.  After renovation, the hotel will be well positioned to regain market share and capture higher-rated business, leisure and group customers.  The renovation scope will enhance every aspect of the guest experience, including the guest rooms, corridors, meeting space and the lobby.
      • Westin San Diego: A comprehensive $14.5 million renovation is expected to start during the fourth quarter of 2013 and be completed in early 2014.  The renovation scope will include the guestrooms, corridors, lobby, public areas, and meeting space at the hotel.
      • Hilton Minneapolis: A $13 million renovation of the guest rooms, guest bathrooms and corridors is expected to commence in late 2013. The renovated hotel is expected to allow the hotel to further penetrate the group segment.
      • Hilton Boston Downtown: A $7 million renovation of the guest rooms, corridors, public areas, and meeting space is expected to commence during the fourth quarter of 2013 and be completed in early 2014. The Company is also evaluating the feasibility of converting more than 20 of the 66 existing suites into additional rooms at the hotel.
      • Hilton Burlington:  A $6 million renovation of the lobby, corridors, guest rooms and outdoor space is expected to commence during the fourth quarter of 2013 and be completed in early 2014. 

      Hilton Garden Inn Times Square Update

      The Company is under contract to purchase the 282-room hotel being constructed in Times Square for a fixed price of approximately $127 million, or $450,000 per key.  Construction is progressing on schedule and the Company expects to close on the acquisition of the hotel in mid-2014.  The hotel has recently completed vertical construction at 37 stories, and the Company made its final $5 million deposit in July, bringing the total deposit to $27 million.  The hotel will be branded a Hilton Garden Inn and be operated by Highgate Hotels, the largest operator of hotels in New York City.  At this time, the Company anticipates the balance of the acquisition price of approximately $100 million will be funded by corporate cash, a draw on its corporate credit facility, or proceeds from financing one of its unencumbered assets.

      Balance Sheet

      As of June 30, 2013, the Company had $54.3 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consists solely of property-specific mortgage debt.  The Company has no outstanding borrowings on its $200 million senior unsecured credit facility.

      Share Repurchase Program

      The Company's Board of Directors voted to authorize the Company to purchase up to $100 million in shares of its common stock. Repurchases under this program will be made in open market or privately negotiated transactions.  This authority may be exercised from time to time and in such amounts as market conditions warrant, and subject to regulatory considerations.  The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities.  The share repurchase program may be suspended or terminated at any time without prior notice.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.085 per share to stockholders of record as of June 28, 2013.  The dividend was paid on July 11, 2013.

      Outlook and Guidance

      The Company is providing annual guidance for 2013, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  The Company's 2013 RevPAR guidance assumes all of the Company's 27 hotels were owned since January 1, 2012.

      The Company is reaffirming its 2013 guidance.  The current guidance reflects the outperformance of certain of the Company's hotels compared to previous expectations, specifically:

      • Stronger group performance at the Westin Boston Waterfront and the Chicago Marriott Downtown
      • Stronger transient demand at the San Diego Westin and Salt Lake City Marriott.

      This outperformance is offset by an increase in estimated renovation disruption to a range of $12.0 million to $15.0 million.  The increase is the result of additional displaced rooms at the Lexington Hotel as a result of a power interruption and construction of the 15 new rooms. The increase to the Company's disruption estimate will primarily impact the third quarter.

      The Company expects the full year 2013 results to be as follows:

      Metric

      Pre-Renovation Guidance

      Renovation Disruption

      2013 Guidance

      Pro Forma RevPAR Growth

      4 percent to 6 percent

      3 percent

      1 percent to 3 percent

      Adjusted EBITDA

      $210 million to $217 million

      $12 million to $15 million

      $195 million to $205 million

      Adjusted FFO

      $149 million to $154 million

      $9 million to $11 million

      $138 million to $145 million

      Adjusted FFO per share

      (based on 195.9 million shares)

      $0.76 to $0.79

      $0.05 to $0.06

      $0.70 to $0.74

      Earnings Call

      The Company will host a conference call to discuss its second quarter results on Friday, August 9, 2013, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 866-515-2915 (for domestic callers) or 617-399-5129 (for international callers).  The participant passcode is 61365633. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.com. A replay of the webcast will also be archived on the website for one year.

      Reporting Calendar Change

      Effective January 1, 2013, the Company reports its quarterly results of operations on a calendar cycle. Historically, the Company reported its quarterly results of operations based on the fiscal calendar used by Marriott International. Since the Company is not changing its fiscal year, its 2012 financial information will not be restated in its quarterly filings with the U.S. Securities and Exchange Commission. The following table highlights the periods presented in the Company's 2012 and 2013 reporting calendars. 

      Quarter

      2012 Calendar (as previously reported)

      2013 Calendar

      1st

      Marriott

      January 1 – March 23

      All

      January 1 – March 31


      Non-Marriott

      January 1 – February 29



      2nd

      Marriott

      March 24 – June 15

      All

      April 1 – June 30


      Non-Marriott

      March 1 – May 31



      3rd

      Marriott

      June 16 – September 7

      All

      July 1 – September 30


      Non-Marriott

      June 1 – August 31



      4th

      Marriott

      September 8 – December 31

      All

      October 1 – December 31


      Non-Marriott

      September 1 – December 31



      The Company cannot fully restate its 2012 operating results because Marriott did not provide 2012 operating results on a daily basis. Hotel operating results incorporated into the Company's financial statements are prepared by its hotel managers. The unavailability of 2012 operating results on a calendar quarter basis for all of the Company's hotels prevented the restatement of the Company's 2012 quarterly financial statements. Instead, in comparing 2013 quarterly results to 2012 results, the Company will (i) use the non-Marriott 2012 results on a calendar quarter basis and (ii) amend the previously reported Marriott 2012 quarterly results as follows:

      • The first quarter of 2012 includes Marriott operating results from January 1 to March 23.
      • The second quarter of 2012 includes Marriott operating results from March 24 to June 15.
      • The third quarter of 2012 includes Marriott operating results from June 16 to October 5.
      • The fourth quarter of 2012 includes the Marriott operating results from October 6 to December 31.

      Therefore, the 2013 calendar quarters will have 8 additional days in the first quarter, 7 additional days in the second quarter, 20 fewer days in the third quarter and 5 additional days in the fourth quarter.

      The following table reallocates selected 2012 quarterly pro forma operating information as described above into the 2013 reporting calendar.


      Quarter 1, 2012

      Quarter 2, 2012

      Quarter 3, 2012

      Quarter 4, 2012

      RevPAR

      $             117.09

      $             146.48

      $             139.56

      $             133.36

      Revenues (in thousands)

      $           167,026

      $           210,809

      $           228,371

      $           196,005

      Hotel Adjusted EBITDA (in thousands)

      $             35,685

      $             64,564

      $             63,776

      $             54,085

      % of Full Year

      16.4%

      29.6%

      29.2%

      24.8%

      Hotel Adjusted EBITDA Margin

      21.36%

      30.63%

      27.93%

      27.59%

      Available Rooms

      1,004,405

      1,010,443

      1,184,252

      1,034,027

      About the Company

      DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 27 premium quality hotels with over 11,500 rooms. The Company has strategically positioned its hotels to generally be operated under the leading global brands such as Hilton, Marriott, and Westin. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

      This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "believe," "expect," "intend," "project," "forecast," "plan" and other similar terms and phrases, including references to assumptions and forecasts of future results.  Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made.  These risks include, but are not limited to: national and local economic and business conditions, including the potential for additional terrorist attacks, that will affect occupancy rates at the Company's hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of the Company's indebtedness; relationships with property managers; the ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations which influence or determine wages, prices, construction procedures and costs; risks associated with the development of a hotel by a third-party developer; risks associated with the rebranding of the Lexington Hotel New York; 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

      As of June 30, 2013 and December 31, 2012

      (in thousands, except share and per share amounts)



      June 30, 2013


      December 31, 2012


      (unaudited)



      ASSETS




      Property and equipment, at cost

      $

      3,173,959



      $

      3,131,175


      Less: accumulated depreciation

      (573,332)



      (519,721)



      2,600,627



      2,611,454


      Deferred financing costs, net

      8,719



      9,724


      Restricted cash

      88,115



      76,131


      Due from hotel managers

      86,129



      68,532


      Note receivable

      48,661



      53,792


      Favorable lease assets, net

      40,452



      40,972


      Prepaid and other assets (1)

      77,904



      73,814


      Cash and cash equivalents

      54,251



      9,623


      Total assets

      $

      3,004,858



      $

      2,944,042


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage debt

      $

      1,064,074



      $

      968,731


      Senior unsecured credit facility

      —



      20,000


      Total debt

      1,064,074



      988,731






      Deferred income related to key money, net

      24,168



      24,362


      Unfavorable contract liabilities, net

      79,103



      80,043


      Due to hotel managers

      55,631



      51,003


      Dividends declared and unpaid

      16,919



      15,911


      Accounts payable and accrued expenses (2)

      91,025



      88,879


      Total other liabilities

      266,846



      260,198


      Stockholders' Equity:




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

           issued and outstanding

      —



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized;

           195,470,791 and 195,145,707 shares issued and outstanding at June 30,

           2013 and December 31, 2012, respectively

      1,955



      1,951


      Additional paid-in capital

      1,977,520



      1,976,200


      Accumulated deficit

      (305,537)



      (283,038)


      Total stockholders' equity

      1,673,938



      1,695,113


      Total liabilities and stockholders' equity

      $

      3,004,858



      $

      2,944,042












      (1)

      Includes $39.4 million of deferred tax assets, $21.9 million for the Hilton Garden Inn Times Square purchase deposit, $10.1 million

      of prepaid expenses and $6.5 million of other assets as of June 30, 2013.

      (2)

      Includes $56.2 million of deferred ground rent, $11.4 million of deferred tax liabilities, $11.1 million of accrued property taxes, $3.2

      million of accrued capital expenditures and $9.1 million of other accrued liabilities as of June 30, 2013.


      DIAMONDROCK HOSPITALITY COMPANY

      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

      For the Fiscal Quarters Ended June 30, 2013 and June 15, 2012 and

      the Periods from January 1, 2013 to June 30, 2013 and January 1, 2012 to June 15, 2012

      (in thousands, except per share amounts)



      Fiscal Quarter Ended


      Period From






      January 1, 2013 to

      June 30, 2013


      January 1, 2012 to

      June 15, 2012


      June 30, 2013


      June 15, 2012




      (Unaudited)


      (Unaudited)


      (Unaudited)


      (Unaudited)

      Revenues:








      Rooms

      $

      154,549



      $

      123,972



      $

      278,835



      $

      205,465


      Food and beverage

      56,943



      46,414



      102,220



      76,625


      Other

      12,692



      10,564



      24,432



      17,282


      Total revenues

      224,184



      180,950



      405,487



      299,372


      Operating Expenses:








      Rooms

      39,226



      32,605



      75,569



      56,958


      Food and beverage

      38,079



      32,419



      71,885



      55,723


      Management fees

      7,351



      6,502



      12,231



      9,569


      Other hotel expenses

      74,559



      59,248



      144,126



      107,034


      Depreciation and amortization

      27,193



      20,129



      54,026



      40,190


      Impairment of favorable lease asset

      —



      468



      —



      468


      Hotel acquisition costs

      14



      1,999



      24



      2,031


      Corporate expenses

      5,287



      5,001



      13,123



      9,484


      Total operating expenses

      191,709



      158,371



      370,984



      281,457


      Operating profit

      32,475



      22,579



      34,503



      17,915


      Other Expenses (Income):








      Interest income

      (1,659)



      (155)



      (2,945)



      (217)


      Interest expense

      14,456



      12,510



      28,040



      23,978


      Gain on early extinguishment of debt

      —



      —



      —



      (144)


      Total other expenses

      12,797



      12,355



      25,095



      23,617


      Income (loss) from continuing operations before income taxes

      19,678



      10,224



      9,408



      (5,702)


      Income tax (expense) benefit

      (4,606)



      (1,739)



      1,537



      4,081


      Income from continuing operations

      15,072



      8,485



      10,945



      (1,621)


      Income from discontinued operations, net of income taxes

      —



      459



      —



      13,180


      Net income

      $

      15,072



      $

      8,944



      $

      10,945



      $

      11,559


      Earnings (loss) earnings per share:








      Continuing operations

      $

      0.08



      $

      0.05



      $

      0.06



      $

      (0.01)


      Discontinued operations

      —



      0.00



      —



      0.08


      Basic and diluted earnings per share

      $

      0.08



      $

      0.05



      $

      0.06



      $

      0.07


      Non-GAAP Financial Measures

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

      EBITDA and FFO

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

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

      Adjustments to EBITDA and FFO

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

      • Non-Cash Ground Rent: We exclude the non-cash expense incurred from the straight line recognition of rent from our ground lease obligations and the non-cash amortization of our favorable lease assets.
      • Non-Cash Amortization of Favorable and Unfavorable Contracts: We exclude the non-cash amortization of the favorable management contract assets recorded in conjunction with our acquisitions of the Westin Washington D.C. City Center, Westin San Diego, and Hilton Burlington and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York.  The amortization of the favorable and unfavorable contracts does not reflect the underlying operating performance of our hotels.
      • Cumulative Effect of a Change in Accounting Principle: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle.  We exclude the effect of these one-time adjustments because they do not reflect its actual performance for that period.
      • Gains from Early Extinguishment of Debt: We exclude the effect of gains recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
      • Acquisition Costs:  We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
      • Allerton Loan:  In 2012, due to the uncertainty of the timing of the bankruptcy resolution, we excluded both cash interest payments received and the legal costs incurred as a result of the bankruptcy proceedings from our calculation of Adjusted EBITDA and Adjusted FFO.  Due to the settlement of the bankruptcy proceedings and amended and restated loan, we commenced recognizing interest income in 2013, which includes the amortization of the difference between the carrying basis of the old loan and face value of the new loan. Cash payments received during 2010 and 2011 that were included in Adjusted EBITDA and Adjusted FFO and reduced the carrying basis of the loan will be now be deducted from Adjusted EBITDA and Adjusted FFO on a straight-line basis over the anticipated five-year term of the new loan. 
      • Other Non-Cash and /or Unusual Items:  We exclude the effect of certain non-cash and/or unusual items because we believe they do not reflect the underlying performance of the Company.  In 2012, we excluded the franchise termination fee paid to Radisson because we believe that including it would not reflect the ongoing performance of the hotel. In 2013, we exclude the severance costs associated with the retirement of our Chief Operating Officer because these costs do not reflect the underlying performance of the Company.

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

      In addition, to derive Adjusted FFO we exclude any fair value adjustments to debt instruments.  Specifically, we exclude the impact of the non-cash amortization of the debt premium recorded in conjunction with the acquisition of the JW Marriott Denver at Cherry Creek and fair market value adjustments to the Company's interest rate cap agreement.

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


      Fiscal Quarter Ended


      June 30, 2013


      June 15, 2012

      Pro Forma (1)


      June 15, 2012

      As Reported (2)






      Net income

      $

      15,072



      $

      17,065



      $

      8,944



      Interest expense

      14,456



      12,511



      12,510



      Income tax benefit (3)

      4,606



      1,848



      1,848



      Real estate related depreciation and amortization (4)

      27,193



      24,532



      20,571



      EBITDA

      61,327



      55,956



      43,873



      Non-cash ground rent

      1,717



      1,618



      1,575



      Non-cash amortization of favorable and unfavorable contracts, net

      (354)



      (317)



      (432)



      Acquisition costs

      14



      1,999



      1,999



      Reversal of previously recognized Allerton income

      (291)



      —



      —



      Allerton loan legal fees

      —



      590



      590



      Impairment of favorable lease asset

      —



      468



      468



      Adjusted EBITDA

      $

      62,413



      $

      60,314



      $

      48,073





      (1)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to June 15, 2012 and all

      other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c)

      exclude the operating results of the hotels sold during 2012. 

      (2)

      As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

      (3)

      Amounts include income tax expense included in discontinued operations as follows: $0.1 million in the fiscal quarter ended

      June 15, 2012 As Reported.

      (4)

      Amounts include depreciation expense included in discontinued operations as follows:  $0.4 million in the fiscal quarter ended

      June 15, 2012 As Reported.


      Period from


      January 1, 2013

      to June 30, 2013


      January 1, 2012

      to June 15, 2012

      Pro Forma (1)


      January 1, 2012

      to June 15, 2012

      As Reported (2)






      Net income

      $

      10,945



      $

      25,955



      $

      11,559



      Interest expense (3)

      28,040



      23,977



      26,274



      Income tax benefit (4)

      (1,537)



      (3,740)



      (3,740)



      Real estate related depreciation and amortization (5)

      54,026



      48,996



      41,089



      EBITDA

      91,474



      95,188



      75,182



      Non-cash ground rent

      3,410



      3,194



      3,107



      Non-cash amortization of favorable and unfavorable contracts, net

      (709)



      (634)



      (864)



      Gain on sale of hotel properties

      —



      (10,017)



      (10,017)



      Gain on early extinguishment of debt

      —



      (144)



      (144)



      Acquisition costs

      24



      2,031



      2,031



      Reversal of previously recognized Allerton income

      (581)



      —



      —



      Allerton loan legal fees

      —



      912



      912



      Franchise termination fee

      —



      750



      750



      Severance costs (6)

      3,065



      —



      —



      Impairment of favorable lease asset

      —



      468



      468



      Adjusted EBITDA

      $

      96,683



      $

      91,748



      $

      71,425





      (1)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to June 15, 2012 and all other

      hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude

      the operating results of the hotels sold during 2012. 

      (2)

      As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

      (3)

      Amounts include interest expense included in discontinued operations as follows: $2.3 million in the period from January 1, 2012 to

      June 15, 2012 As Reported.

      (4)

      Amounts include income tax expense included in discontinued operations as follows: $0.3 million in the period from January 1, 2012 to

      June 15, 2012 As Reported.

      (5)

      Amounts include depreciation expense included in discontinued operations as follows:  $0.9 million in the period from January 1, 2012 to

      June 15, 2012 As Reported.

      (6)

      Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.


      Guidance


      Pre-Renovation 2013


      2013


      Low End


      High End


      Low End


      High End

      Net income (1)

      $

      36,567



      $

      42,567



      $

      25,567



      $

      33,567


      Interest expense

      58,000



      58,100



      58,000



      58,100


      Income tax expense (benefit)

      2,600



      4,500



      (1,400)



      1,500


      Real estate related depreciation and amortization

      107,000



      106,000



      107,000



      106,000


      EBITDA

      204,167



      211,167



      189,167



      199,167


      Non-cash ground rent

      6,400



      6,400



      6,400



      6,400


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)



      (1,400)



      (1,400)



      (1,400)


      Key money write-off

      (1,069)



      (1,069)



      (1,069)



      (1,069)


      Reversal of previously recognized Allerton income

      (1,163)



      (1,163)



      (1,163)



      (1,163)


      Severance costs (2)

      3,065



      3,065



      3,065



      3,065


      Adjusted EBITDA

      $

      210,000



      $

      217,000



      $

      195,000



      $

      205,000




      (1)

      Net income includes approximately $6.1 million of interest income related to the Allerton loan.

      (2)

      Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.

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


      Fiscal Quarter Ended


      June 30, 2013


      June 15, 2012

      Pro Forma (1)


      June 15, 2012

      As Reported (2)






      Net income

      $

      15,072



      $

      17,065



      $

      8,944



      Real estate related depreciation and amortization (3)

      27,193



      24,532



      20,571



      Impairment of favorable lease asset

      —



      468



      468



      FFO

      42,265



      42,065



      29,983



      Non-cash ground rent

      1,717



      1,618



      1,575



      Non-cash amortization of unfavorable contract liabilities

      (354)



      (317)



      (432)



      Acquisition costs

      14



      1,999



      1,999



      Reversal of previously recognized Allerton income

      (291)



      —



      —



      Allerton loan legal fees

      —



      590



      590



      Fair value adjustments to debt instruments

      (125)



      448



      448



      Adjusted FFO

      $

      43,226



      $

      46,403



      $

      34,163



      Adjusted FFO per share

      $

      0.22



      $

      0.28



      $

      0.20





      (1)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to June 15, 2012

      and all other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1,

      2012, and (c) exclude the operating results of the hotels sold during 2012.

      (2)

      As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

      (3)

      Amounts include depreciation expense included in discontinued operations as follows:  $0.4 million in the fiscal quarter

      ended June 15, 2012 As Reported.


      Period from


      January 1, 2013

      to June 30, 2013


      January 1, 2012

      to June 15, 2012

      Pro Forma (1)


      January 1, 2012

      to June 15, 2012

      As Reported (2)






      Net income

      $

      10,945



      $

      25,955



      $

      11,559



      Real estate related depreciation and amortization (3)

      54,026



      48,996



      41,089



      Impairment of favorable lease asset

      —



      468



      468



      Gain on sale of hotel properties

      —



      (10,017)



      (10,017)



      FFO

      64,971



      65,402



      43,099



      Non-cash ground rent

      3,410



      3,194



      3,107



      Non-cash amortization of unfavorable contract liabilities

      (709)



      (634)



      (864)



      Gain on early extinguishment of debt

      —



      (144)



      (144)



      Acquisition costs

      24



      2,031



      2,031



      Reversal of previously recognized Allerton income

      (581)



      —



      —



      Allerton loan legal fees

      —



      912



      912



      Franchise termination fee

      —



      750



      750



      Severance costs (4)

      3,065



      —



      —



      Fair value adjustments to debt instruments

      (191)



      401



      401



      Adjusted FFO

      $

      69,989



      $

      71,912



      $

      49,292



      Adjusted FFO per share

      $

      0.36



      $

      0.43



      $

      0.29





      (1)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to June 15, 2012

      and all other hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1,

      2012, and (c) exclude the operating results of the hotels sold during 2012.

      (2)

      As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

      (3)

      Amounts include depreciation expense included in discontinued operations as follows:  $0.9 million in the period from January 1,

      2012 to June 15, 2012 As Reported.

      (4)

      Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.


      Guidance


      Pre-Renovation 2013


      2013


      Low End


      High End


      Low End


      High End

      Net income (1)

      $

      36,567



      $

      42,567



      $

      25,567



      $

      33,567


      Real estate related depreciation and amortization

      107,000



      106,000



      107,000



      106,000


      FFO

      143,567



      148,567



      132,567



      139,567


      Non-cash ground rent

      6,400



      6,400



      6,400



      6,400


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)



      (1,400)



      (1,400)



      (1,400)


      Key money write-off

      (1,069)



      (1,069)



      (1,069)



      (1,069)


      Reversal of previously recognized Allerton income

      (1,163)



      (1,163)



      (1,163)



      (1,163)


      Severance costs (2)

      3,065



      3,065



      3,065



      3,065


      Debt premium amortization

      (400)



      (400)



      (400)



      (400)


      Adjusted FFO

      $

      149,000



      $

      154,000



      $

      138,000



      $

      145,000


      Adjusted FFO per share

      $

      0.76



      $

      0.79



      $

      0.70



      $

      0.74




      (1)

      Net income includes approximately $6.1 million of interest income related to the Allerton loan.

      (2)

      Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.

      Use and Limitations of Non-GAAP Financial Measures

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

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

      Certain Definitions

      In this release, when we discuss "Hotel Adjusted EBITDA," we exclude from Hotel EBITDA the non-cash expense incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease assets, the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York. Hotel EBITDA represents hotel net income excluding: (1) interest expense; (2) income taxes; and (3) depreciation and amortization. Hotel Adjusted EBITDA margins are calculated as Hotel Adjusted EBITDA divided by total hotel revenues. Net debt is calculated as total debt outstanding less unrestricted cash.


      DIAMONDROCK HOSPITALITY COMPANY

      PRO FORMA HOTEL OPERATING DATA

      Schedule of Property Level Results

      (in thousands)

      (unaudited)



      Fiscal Quarter Ended



      Period From




      June 30, 2013


      June 15, 2012


      % Change



      January 1, 2013

      to June 30, 2013


      January 1, 2012

      to June 15, 2012


      % Change

      Revenues:












      Rooms 

      $    154,549


      $    148,005


      4.4%


      $   278,835


      $   265,608


      5.0%

      Food and beverage

      56,943


      50,716


      12.3%


      102,220


      90,617


      12.8%

      Other

      12,692


      12,092


      5.0%


      24,432


      21,611


      13.1%

      Total revenues

      224,184


      210,813


      6.3%


      405,487


      377,836


      7.3%













      Operating Expenses:












      Rooms departmental expenses

      $    39,226


      $    37,018


      6.0%


      $   75,569


      $   69,820


      8.2%

      Food and beverage departmental expenses

      38,079


      34,501


      10.4%


      71,885


      64,540


      11.4%

      Other direct departmental

      6,017


      5,365


      12.2%


      11,677


      10,370


      12.6%

      General and administrative

      16,181


      15,915


      1.7%


      31,909


      30,538


      4.5%

      Utilities

      7,154


      6,440


      11.1%


      14,262


      13,436


      6.1%

      Repairs and maintenance

      9,644


      8,618


      11.9%


      18,789


      17,062


      10.1%

      Sales and marketing

      17,451


      17,236


      1.2%


      33,153


      32,635


      1.6%

      Base management fees

      5,348


      5,327


      0.4%


      9,761


      9,454


      3.2%

      Incentive management fees

      2,003


      1,692


      18.4%


      2,470


      1,752


      41.0%

      Property taxes

      11,087


      9,196


      20.6%


      20,892


      18,467


      13.1%

      Ground rent

      3,711


      3,525


      5.3%


      7,481


      7,012


      6.7%

      Other fixed expenses

      3,316


      2,710


      22.4%


      5,964


      5,066


      17.7%

      Total hotel operating expenses

      $    159,217


      $    147,543


      7.9%


      $   303,812


      $   280,152


      8.4%













      Hotel EBITDA

      64,967


      63,270


      2.7%


      101,675


      97,684


      4.1%













      Non-cash ground rent

      1,717


      1,618


      6.1%


      3,410


      3,194


      6.8%

      Non-cash amortization of

      unfavorable contract liabilities

      (354)


      (317)


      11.7%


      (709)


      (634)


      11.8%













      Hotel Adjusted EBITDA

      $    66,330


      $    64,571


      2.7%


      $   104,376


      $   100,244


      4.1%



























      NOTE:



      The pro forma operating data above includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.  The fiscal quarter

      ended June 15, 2012 includes the operating results of the Company's Marriott-managed hotels from March 24, 2012 to June 15, 2012 and all other hotels from April 1, 2012

      to June 30, 2012.  The Period from January 1, 2012 to June 15, 2012 includes the operating results of the Company's Marriott-managed hotels from January 1, 2012 to

      June 15, 2012 and all other hotels from January 1, 2012 to June 30, 2012.

      Market Capitalization as of June 30, 2013

      (in thousands, except per share data)




      Enterprise Value






      Common equity capitalization (at June  30, 2013 closing price of  $9.32/share)


      $      1,827,681

      Consolidated debt


      1,064,074

      Cash and cash equivalents


      (54,251)

      Total enterprise value


      $     2,837,504







      Share Reconciliation






      Common shares outstanding


      195,471

      Unvested restricted stock held by management and employees


      557

      Share grants under deferred compensation plan held by directors

      75




      Combined shares outstanding


      196,103


      Debt Summary as of June 30, 2013

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding Principal


      Maturity










      Courtyard Manhattan / Midtown East


      8.810%


      Fixed


      $            41,736


      October 2014

      Salt Lake City Marriott Downtown


      5.500%


      Fixed


      27,817


      January 2015

      Courtyard Manhattan / Fifth Avenue


      6.480%


      Fixed


      49,882


      June 2016

      Los Angeles Airport Marriott


      5.300%


      Fixed


      82,600


      July 2015

      Frenchman's Reef Marriott

      5.440%


      Fixed


      58,183


      August 2015

      Renaissance Worthington


      5.400%


      Fixed


      54,254


      July 2015

      Orlando Airport Marriott


      5.680%


      Fixed


      57,182


      January 2016

      Chicago Marriott Downtown


      5.975%


      Fixed


      209,953


      April 2016

      Hilton Minneapolis


      5.464%


      Fixed


      96,054


      May 2021

      JW Marriott Denver Cherry Creek


      6.470%


      Fixed


      40,324


      July 2015

      Lexington Hotel New York


      LIBOR + 3.00


      Variable


      170,368


      March 2015

      Westin Washington D.C. City Center


      3.990%


      Fixed


      73,283


      January 2023

      The Lodge at Sonoma


      3.960%


      Fixed


      30,913


      April 2023

      Westin San Diego


      3.940%


      Fixed


      70,801


      April 2023

      Debt premium (1)






      724



          Total mortgage debt






      1,064,074












      Senior unsecured credit facility


      LIBOR + 1.90


      Variable


      -


      January 2017

      Total debt




      $      1,064,074



      (1)     Non-cash GAAP adjustment recorded upon the assumption of the JW Marriott Denver at Cherry Creek mortgage debt in 2011.













      Pro Forma Operating Statistics – Second Quarter (1)




















      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      2Q 2013

      2Q 2012

      B/(W)


      2Q 2013

      2Q 2012

      B/(W)


      2Q 2013

      2Q 2012

      B/(W)


      2Q 2013

      2Q 2012

      B/(W)


















      Atlanta Alpharetta


      $    150.62

      $       137.08

      9.9%


      79.8%

      69.3%

      10.5%


      $      120.23

      $         95.04

      26.5%


      37.27%

      32.55%

      472 bps

      Bethesda Marriott Suites


      $    167.70

      $       164.59

      1.9%


      74.1%

      77.0%

      (2.9%)


      $      124.24

      $       126.77

      (2.0%)


      32.39%

      32.02%

      37 bps

      Boston Westin


      $    222.10

      $       217.04

      2.3%


      86.7%

      84.4%

      2.3%


      $      192.52

      $       183.08

      5.2%


      33.37%

      30.39%

      298 bps

      Hilton Boston Downtown


      $    242.09

      $       245.48

      (1.4%)


      85.2%

      86.2%

      (1.0%)


      $      206.33

      $       211.70

      (2.5%)


      38.56%

      47.50%

      -894 bps

      Hilton Burlington


      $    161.90

      $       159.23

      1.7%


      73.4%

      76.9%

      (3.5%)


      $      118.88

      $       122.45

      (2.9%)


      43.37%

      42.08%

      129 bps

      Renaissance Charleston 


      $    209.51

      $       208.44

      0.5%


      92.4%

      91.2%

      1.2%


      $      193.65

      $       190.08

      1.9%


      39.40%

      41.79%

      -239 bps

      Hilton Garden Inn Chelsea


      $    249.87

      $       220.28

      13.4%


      97.9%

      96.9%

      1.0%


      $      244.59

      $       213.39

      14.6%


      49.99%

      47.01%

      298 bps

      Chicago Marriott


      $    233.79

      $       219.46

      6.5%


      83.1%

      79.2%

      3.9%


      $      194.17

      $       173.85

      11.7%


      28.24%

      29.42%

      -118 bps

      Chicago Conrad


      $    246.72

      $       227.74

      8.3%


      89.7%

      86.9%

      2.8%


      $      221.26

      $       198.02

      11.7%


      41.80%

      36.97%

      483 bps

      Courtyard Denver Downtown


      $    181.22

      $       163.21

      11.0%


      86.4%

      87.2%

      (0.8%)


      $      156.53

      $       142.34

      10.0%


      49.40%

      48.32%

      108 bps

      Courtyard Fifth Avenue


      $    284.76

      $       280.54

      1.5%


      72.8%

      88.3%

      (15.5%)


      $      207.21

      $       247.79

      (16.4%)


      19.66%

      30.92%

      -1126 bps

      Courtyard Midtown East


      $    285.49

      $       283.42

      0.7%


      77.2%

      86.1%

      (8.9%)


      $      220.26

      $       244.06

      (9.8%)


      30.37%

      38.59%

      -822 bps

      Frenchman's Reef  


      $    223.59

      $       227.70

      (1.8%)


      86.6%

      81.8%

      4.8%


      $      193.58

      $       186.17

      4.0%


      18.61%

      19.39%

      -78 bps

      JW Marriott Denver Cherry Creek


      $    245.56

      $       230.70

      6.4%


      82.7%

      78.5%

      4.2%


      $      202.99

      $       180.99

      12.2%


      31.72%

      32.44%

      -72 bps

      Los Angeles Airport


      $    113.41

      $       111.87

      1.4%


      89.3%

      85.0%

      4.3%


      $      101.24

      $         95.06

      6.5%


      26.23%

      21.38%

      485 bps

      Hilton Minneapolis


      $    158.82

      $       147.35

      7.8%


      82.6%

      80.7%

      1.9%


      $      131.24

      $       118.94

      10.3%


      35.39%

      32.25%

      314 bps

      Oak Brook Hills


      $    127.33

      $       113.55

      12.1%


      64.0%

      59.6%

      4.4%


      $        81.44

      $         67.65

      20.4%


      14.74%

      8.74%

      600 bps

      Orlando Airport Marriott


      $      96.83

      $       105.42

      (8.1%)


      75.5%

      74.7%

      0.8%


      $        73.12

      $         78.75

      (7.1%)


      26.15%

      23.87%

      228 bps

      Hotel Rex


      $    183.81

      $       166.09

      10.7%


      88.2%

      91.5%

      (3.3%)


      $      162.17

      $       151.89

      6.8%


      32.64%

      35.19%

      -255 bps

      Salt Lake City Marriott


      $    141.94

      $       131.35

      8.1%


      75.5%

      66.3%

      9.2%


      $      107.10

      $         87.13

      22.9%


      34.91%

      26.52%

      839 bps

      The Lodge at Sonoma


      $    252.76

      $       223.57

      13.1%


      79.4%

      77.4%

      2.0%


      $      200.81

      $       172.94

      16.1%


      27.94%

      20.32%

      762 bps

      Torrance Marriott South Bay


      $    119.00

      $       109.01

      9.2%


      85.1%

      85.6%

      (0.5%)


      $      101.32

      $         93.35

      8.5%


      27.47%

      27.04%

      43 bps

      Vail Marriott


      $    137.79

      $       146.00

      (5.6%)


      55.9%

      47.4%

      8.5%


      $        77.01

      $         69.19

      11.3%


      (1.99%)

      (10.57%)

      858 bps

      Lexington Hotel New York


      $    215.96

      $       225.03

      (4.0%)


      50.6%

      95.9%

      (45.3%)


      $      109.17

      $       215.89

      (49.4%)


      (3.02%)

      39.49%

      -4251 bps

      Westin San Diego


      $    152.30

      $       158.42

      (3.9%)


      87.4%

      79.3%

      8.1%


      $      133.09

      $       125.61

      6.0%


      34.32%

      32.28%

      204 bps

      Westin Washington D.C. City Center


      $    212.42

      $       215.48

      (1.4%)


      86.0%

      83.7%

      2.3%


      $      182.76

      $       180.36

      1.3%


      40.22%

      42.36%

      -214 bps

      Renaissance Worthington


      $    174.64

      $       156.48

      11.6%


      65.7%

      75.7%

      (10.0%)


      $      114.69

      $       118.39

      (3.1%)


      34.56%

      33.22%

      134 bps

      Total


      $    185.29

      $       182.38

      1.6%


      79.2%

      80.3%

      (1.1%)


      $      146.84

      $       146.48

      0.2%


      29.59%

      30.63%

      -104 bps

      Total Excluding NY Renovations (2)


      $    179.53

      $       173.57

      3.4%


      81.4%

      78.9%

      2.5%


      $      146.14

      $       136.93

      6.7%


      30.93%

      29.63%

      130 bps





















      (1)

      The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

      (2)

      Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

      Pro Forma Operating Statistics – Year to Date (1)




















      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2013

      YTD 2012

      B/(W)


      YTD 2013

      YTD 2012

      B/(W)


      YTD 2013

      YTD 2012

      B/(W)


      YTD 2013

      YTD 2012

      B/(W)


















      Atlanta Alpharetta


      $    148.70

      $       140.78

      5.6%


      76.4%

      68.3%

      8.1%


      $      113.62

      $         96.13

      18.2%


      36.28%

      34.32%

      196 bps

      Bethesda Marriott Suites


      $    171.63

      $       169.28

      1.4%


      61.5%

      64.5%

      (3.0%)


      $      105.51

      $       109.15

      (3.3%)


      26.80%

      27.17%

      -37 bps

      Boston Westin


      $    201.73

      $       201.62

      0.1%


      75.2%

      72.1%

      3.1%


      $      151.69

      $       145.37

      4.3%


      23.62%

      21.11%

      251 bps

      Hilton Boston Downtown


      $    208.53

      $       211.49

      (1.4%)


      79.2%

      77.3%

      1.9%


      $      165.20

      $       163.55

      1.0%


      30.41%

      37.55%

      -714 bps

      Hilton Burlington


      $    143.80

      $       141.76

      1.4%


      67.8%

      68.4%

      (0.6%)


      $        97.56

      $         96.90

      0.7%


      35.45%

      32.07%

      338 bps

      Renaissance Charleston 


      $    197.37

      $       190.30

      3.7%


      86.7%

      85.7%

      1.0%


      $      171.22

      $       163.09

      5.0%


      36.44%

      36.58%

      -14 bps

      Hilton Garden Inn Chelsea


      $    215.12

      $       192.64

      11.7%


      97.0%

      94.0%

      3.0%


      $      208.68

      $       181.11

      15.2%


      43.07%

      39.69%

      338 bps

      Chicago Marriott


      $    203.06

      $       193.36

      5.0%


      72.9%

      67.6%

      5.3%


      $      148.11

      $       130.68

      13.3%


      21.07%

      18.91%

      216 bps

      Chicago Conrad


      $    210.74

      $       199.83

      5.5%


      80.6%

      76.0%

      4.6%


      $      169.82

      $       151.91

      11.8%


      27.85%

      23.86%

      399 bps

      Courtyard Denver Downtown


      $    167.70

      $       155.03

      8.2%


      83.0%

      84.5%

      (1.5%)


      $      139.26

      $       130.96

      6.3%


      44.35%

      44.92%

      -57 bps

      Courtyard Fifth Avenue


      $    260.81

      $       250.04

      4.3%


      68.6%

      86.2%

      (17.6%)


      $      178.95

      $       215.56

      (17.0%)


      10.28%

      22.51%

      -1223 bps

      Courtyard Midtown East


      $    255.23

      $       248.19

      2.8%


      75.7%

      82.6%

      (6.9%)


      $      193.14

      $       204.99

      (5.8%)


      22.02%

      29.53%

      -751 bps

      Frenchman's Reef  


      $    267.81

      $       259.12

      3.4%


      88.5%

      83.5%

      5.0%


      $      237.04

      $       216.27

      9.6%


      26.16%

      26.59%

      -43 bps

      JW Marriott Denver Cherry Creek


      $    236.45

      $       223.13

      6.0%


      79.2%

      73.7%

      5.5%


      $      187.38

      $       164.50

      13.9%


      28.85%

      28.23%

      62 bps

      Los Angeles Airport


      $    113.69

      $       109.98

      3.4%


      85.7%

      87.3%

      (1.6%)


      $        97.39

      $         96.05

      1.4%


      22.20%

      20.77%

      143 bps

      Hilton Minneapolis


      $    140.82

      $       135.68

      3.8%


      72.2%

      71.2%

      1.0%


      $      101.67

      $         96.59

      5.3%


      26.97%

      24.16%

      281 bps

      Oak Brook Hills


      $    120.92

      $       112.58

      7.4%


      54.0%

      54.7%

      (0.7%)


      $        65.29

      $         61.57

      6.0%


      4.68%

      3.47%

      121 bps

      Orlando Airport Marriott


      $    104.10

      $       110.82

      (6.1%)


      81.2%

      79.2%

      2.0%


      $        84.48

      $         87.81

      (3.8%)


      27.85%

      28.53%

      -68 bps

      Hotel Rex


      $    178.38

      $       170.17

      4.8%


      82.7%

      84.6%

      (1.9%)


      $      147.47

      $       143.89

      2.5%


      29.22%

      33.72%

      -450 bps

      Salt Lake City Marriott


      $    144.51

      $       135.38

      6.7%


      71.5%

      68.8%

      2.7%


      $      103.36

      $         93.10

      11.0%


      35.10%

      31.44%

      366 bps

      The Lodge at Sonoma


      $    228.11

      $       207.18

      10.1%


      71.3%

      64.8%

      6.5%


      $      162.66

      $       134.33

      21.1%


      20.10%

      11.42%

      868 bps

      Torrance Marriott South Bay


      $    118.24

      $       109.92

      7.6%


      80.6%

      83.2%

      (2.6%)


      $        95.24

      $         91.49

      4.1%


      25.42%

      25.40%

      2 bps

      Vail Marriott


      $    265.54

      $       259.08

      2.5%


      72.5%

      65.5%

      7.0%


      $      192.51

      $       169.82

      13.4%


      36.37%

      33.10%

      327 bps

      Lexington Hotel New York


      $    187.61

      $       190.26

      (1.4%)


      54.6%

      94.0%

      (39.4%)


      $      102.45

      $       178.88

      (42.7%)


      (7.64%)

      30.18%

      -3782 bps

      Westin San Diego


      $    153.72

      $       156.42

      (1.7%)


      86.0%

      76.5%

      9.5%


      $      132.22

      $       119.63

      10.5%


      33.15%

      31.71%

      144 bps

      Westin Washington D.C. City Center


      $    202.87

      $       206.76

      (1.9%)


      78.1%

      73.6%

      4.5%


      $      158.49

      $       152.20

      4.1%


      35.13%

      38.12%

      -299 bps

      Renaissance Worthington


      $    174.38

      $       156.28

      11.6%


      65.2%

      76.7%

      (11.5%)


      $      113.70

      $       119.79

      (5.1%)


      33.00%

      33.21%

      -21 bps

      Total


      $    177.74

      $       173.09

      2.7%


      74.9%

      76.2%

      (1.3%)


      $      133.19

      $       131.83

      1.0%


      25.74%

      26.53%

      -79 bps

      Total Excluding NY Renovations (2)


      $    173.61

      $       167.60

      3.6%


      76.4%

      74.5%

      1.9%


      $      132.68

      $       124.89

      6.2%


      27.38%

      26.24%

      114 bps





















      (1)

      The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

      (2)

      Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

      Pro Forma Hotel Adjusted EBITDA Reconciliation




      Second Quarter 2013 (1)






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (2)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta


      $                  4,848


      $                  1,399

      $                     408

      $                         -

      $                          -

      $                  1,807

      Bethesda Marriott Suites


      $                  4,189


      $                    (575)

      $                     375

      $                         -

      $                  1,557

      $                  1,357

      Boston Westin


      $                24,595


      $                  6,076

      $                  2,128

      $                         -

      $                         3

      $                  8,207

      Hilton Boston Downtown


      $                  7,401


      $                  1,376

      $                  1,436

      $                         -

      $                       42

      $                  2,854

      Hilton Burlington


      $                  3,618


      $                     704

      $                     842

      $                         -

      $                       23

      $                  1,569

      Renaissance Charleston


      $                  3,533


      $                  1,026

      $                     398

      $                         -

      $                     (32)

      $                  1,392

      Hilton Garden Inn Chelsea


      $                  3,873


      $                  1,462

      $                     474

      $                         -

      $                         -

      $                  1,936

      Chicago Marriott


      $                29,911


      $                  2,328

      $                  3,317

      $                  3,201

      $                   (398)

      $                  8,448

      Chicago Conrad


      $                  8,374


      $                  2,576

      $                     924

      $                          -

      $                         -

      $                  3,500

      Courtyard Denver Downtown


      $                  2,686


      $                  1,064

      $                     263

      $                          -

      $                         -

      $                  1,327

      Courtyard Fifth Avenue


      $                  3,504


      $                    (648)

      $                     436

      $                     848

      $                      53

      $                     689

      Courtyard Midtown East


      $                  6,418


      $                     346

      $                     622

      $                     981

      $                         -

      $                  1,949

      Frenchman's Reef


      $                16,843


      $                     657

      $                  1,654

      $                     824

      $                         -

      $                  3,135

      JW Marriott Denver Cherry Creek


      $                  5,748


      $                     746

      $                     488

      $                     589

      $                         -

      $                  1,823

      Los Angeles Airport


      $                15,192


      $                  1,490

      $                  1,372

      $                  1,123

      $                         -

      $                  3,985

      Minneapolis Hilton


      $                15,481


      $                  2,309

      $                  1,936

      $                  1,349

      $                  (116)

      $                  5,478

      Oak Brook Hills


      $                  6,413


      $                     576

      $                     263

      $                          -

      $                    106

      $                     945

      Orlando Airport Marriott


      $                  4,918


      $                    (335)

      $                     795

      $                     826

      $                         -

      $                  1,286

      Hotel Rex


      $                  1,596


      $                     291

      $                     230

      $                          -

      $                         -

      $                     521

      Salt Lake City Marriott


      $                  7,001


      $                  1,315

      $                     735

      $                     394

      $                         -

      $                  2,444

      The Lodge at Sonoma


      $                  5,609


      $                     883

      $                     369

      $                     315

      $                         -

      $                  1,567

      Torrance Marriott South Bay


      $                  6,171


      $                  1,109

      $                     586

      $                          -

      $                         -

      $                  1,695

      Vail Marriott


      $                  4,381


      $                    (692)

      $                     605

      $                          -

      $                         -

      $                      (87)

       Lexington Hotel New York


      $                  7,623


      $                 (5,125)

      $                  3,184

      $                  1,681

      $                       30

      $                    (230)

      Westin San Diego


      $                  7,570


      $                     774

      $                  1,064

      $                     713

      $                       47

      $                  2,598

      Westin Washington D.C. City Center


      $                  8,188


      $                     880

      $                  1,590

      $                     777

      $                       46

      $                  3,293

      Renaissance Worthington


      $                  8,500


      $                  1,486

      $                     699

      $                     751

      $                         2

      $                  2,938

      Total


      $              224,184


      $                23,498

      $                27,193

      $                14,372

      $                  1,363

      $                66,330

      Total Excluding NY Renovations (3)


      $              206,639


      $                28,925

      $                22,951

      $                10,862

      $                  1,280

      $                63,922



      (1)

      The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

      (2)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of favorable

      lease assets, and the non-cash amortization of unfavorable contract liabilities.

      (3)

      Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.


      Pro Forma Hotel Adjusted EBITDA Reconciliation



      Second Quarter 2012 (1)






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (2)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta


      $                  3,638


      $                     879

      $                     305

      $                        -

      $                        -

      $                  1,184

      Bethesda Marriott Suites


      $                  3,932


      $                    (667)

      $                     479

      $                        -

      $                 1,447

      $                  1,259

      Boston Westin


      $                22,550


      $                  4,933

      $                  1,917

      $                        -

      $                        2

      $                  6,852

      Hilton Boston Downtown


      $                  7,525


      $                  2,223

      $                  1,309

      $                        -

      $                      42

      $                  3,574

      Hilton Burlington


      $                  3,786


      $                     797

      $                     773

      $                        -

      $                      23

      $                  1,593

      Renaissance Charleston


      $                  3,173


      $                  1,005

      $                     350

      $                        -

      $                    (29)

      $                  1,326

      Hilton Garden Inn Chelsea


      $                  3,389


      $                  1,156

      $                     437

      $                        -

      $                        -

      $                  1,593

      Chicago Marriott


      $                26,587


      $                  2,216

      $                  2,991

      $                 2,981

      $                  (365)

      $                  7,823

      Chicago Conrad


      $                  7,411


      $                  1,972

      $                     768

      $                        -

      $                        -

      $                  2,740

      Courtyard Denver Downtown


      $                  2,465


      $                     956

      $                     235

      $                        -

      $                        -

      $                  1,191

      Courtyard Fifth Avenue


      $                  3,887


      $                      (68)

      $                     430

      $                    792

      $                     48

      $                  1,202

      Courtyard Midtown East


      $                  6,647


      $                  1,116

      $                     548

      $                    901

      $                        -

      $                  2,565

      Frenchman's Reef


      $                14,789


      $                     645

      $                  1,451

      $                    772

      $                        -

      $                  2,868

      JW Marriott Denver Cherry Creek


      $                  5,215


      $                     718

      $                     420

      $                    554

      $                        -

      $                  1,692

      Los Angeles Airport


      $                13,805


      $                     574

      $                  1,340

      $                 1,037

      $                        -

      $                  2,951

      Minneapolis Hilton  


      $                14,018


      $                  1,617

      $                  1,748

      $                 1,272

      $                  (116)

      $                  4,521

      Oak Brook Hills


      $                  5,046


      $                    (415)

      $                     731

      $                        -

      $                   125

      $                     441

      Orlando Airport Marriott


      $                  4,863


      $                    (300)

      $                     688

      $                    773

      $                        -

      $                  1,161

      Hotel Rex


      $                  1,469


      $                     311

      $                     206

      $                        -

      $                        -

      $                     517

      Salt Lake City Marriott


      $                  5,297


      $                     374

      $                     646

      $                    385

      $                        -

      $                  1,405

      The Lodge at Sonoma


      $                  4,548


      $                     574

      $                     350

      $                        -

      $                        -

      $                     924

      Torrance Marriott South Bay


      $                  5,363


      $                     713

      $                     737

      $                        -

      $                        -

      $                  1,450

      Vail Marriott


      $                  3,406


      $                    (895)

      $                     535

      $                        -

      $                        -

      $                    (360)

      Lexington Hotel New York


      $                14,798


      $                  1,284

      $                  2,363

      $                 2,166

      $                      31

      $                  5,844

      Westin San Diego


      $                  6,930


      $                  1,217

      $                     973

      $                        -

      $                      47

      $                  2,237

      Westin Washington D.C. City Center


      $                  8,078


      $                  2,234

      $                  1,142

      $                        -

      $                      46

      $                  3,422

      Renaissance Worthington


      $                  8,198


      $                  1,359

      $                     661

      $                    704

      $                       (1)

      $                  2,723

      Total


      $              210,813


      $                26,528

      $                24,533

      $               12,337

      $                  1,300

      $                64,571

      Total Excluding NY Renovations (3)


      $              185,481


      $                24,196

      $                21,192

      $                 8,478

      $                  1,221

      $                54,960



      (1)

      The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned as of January 1, 2012.

      (2)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our

      favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.

      (3)

      Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

      Pro Forma Hotel Adjusted EBITDA Reconciliation




      Year to Date 2013 (1)






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (2)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta


      $                  9,379


      $                  2,590

      $                     813

      $                          -

      $                          -

      $                  3,403

      Bethesda Marriott Suites


      $                  7,235


      $                 (2,058)

      $                     882

      $                          -

      $                  3,115

      $                  1,939

      Boston Westin


      $                38,481


      $                  4,837

      $                  4,247

      $                          -

      $                         5

      $                  9,089

      Hilton Boston Downtown


      $                11,964


      $                     686

      $                  2,868

      $                          -

      $                       84

      $                  3,638

      Hilton Burlington


      $                  5,927


      $                     373

      $                  1,683

      $                          -

      $                       45

      $                  2,101

      Renaissance Charleston


      $                  6,298


      $                  1,572

      $                     786

      $                          -

      $                      (63)

      $                  2,295

      Hilton Garden Inn Chelsea


      $                  6,606


      $                  1,898

      $                     947

      $                          -

      $                          -

      $                  2,845

      Chicago Marriott


      $                47,326


      $                 (2,175)

      $                  6,556

      $                  6,386

      $                    (796)

      $                  9,971

      Chicago Conrad


      $                12,540


      $                  1,657

      $                  1,836

      $                          -

      $                          -

      $                  3,493

      Courtyard Denver Downtown


      $                  4,798


      $                  1,605

      $                     523

      $                          -

      $                          -

      $                  2,128

      Courtyard Fifth Avenue


      $                  6,039


      $                 (1,927)

      $                     750

      $                  1,689

      $                     109

      $                     621

      Courtyard Midtown East


      $                11,183


      $                    (690)

      $                  1,200

      $                  1,953

      $                          -

      $                  2,463

      Frenchman's Reef


      $                37,314


      $                  4,865

      $                  3,254

      $                  1,643

      $                          -

      $                  9,762

      JW Marriott Denver Cherry Creek


      $                10,591


      $                     905

      $                     966

      $                  1,184

      $                          -

      $                  3,055

      Los Angeles Airport


      $                29,331


      $                  1,558

      $                  2,720

      $                  2,233

      $                          -

      $                  6,511

      Minneapolis Hilton


      $                24,979


      $                     439

      $                  3,872

      $                  2,691

      $                    (266)

      $                  6,736

      Oak Brook Hills


      $                  9,891


      $                    (278)

      $                     525

      $                          -

      $                     216

      $                     463

      Orlando Airport Marriott


      $                11,187


      $                      (49)

      $                  1,520

      $                  1,645

      $                          -

      $                  3,116

      Hotel Rex


      $                  2,930


      $                     394

      $                     462

      $                          -

      $                          -

      $                     856

      Salt Lake City Marriott


      $                13,710


      $                  2,551

      $                  1,471

      $                     790

      $                          -

      $                  4,812

      The Lodge at Sonoma


      $                  9,445


      $                     812

      $                     733

      $                     353

      $                          -

      $                  1,898

      Torrance Marriott South Bay


      $                11,611


      $                  1,783

      $                  1,168

      $                          -

      $                          -

      $                  2,951

      Vail Marriott


      $                16,659


      $                  4,858

      $                  1,201

      $                          -

      $                          -

      $                  6,059

       Lexington Hotel New York


      $                14,305


      $               (10,863)

      $                  6,346

      $                  3,361

      $                       63

      $                 (1,093)

      Westin San Diego


      $                14,886


      $                  1,987

      $                  2,117

      $                     737

      $                       94

      $                  4,935

      Westin Washington D.C. City Center


      $                14,332


      $                     211

      $                  3,177

      $                  1,555

      $                       92

      $                  5,035

      Renaissance Worthington


      $                16,540


      $                  2,554

      $                  1,403

      $                  1,497

      $                         4

      $                  5,458

      Total


      $              405,487


      $                20,095

      $                54,026

      $                27,717

      $                  2,702

      $              104,376

      Total Excluding NY Renovations (3)


      $              373,960


      $                33,575

      $                45,730

      $                20,714

      $                  2,530

      $              102,385



      (1)

      The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

      (2)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of favorable

      lease assets, and the non-cash amortization of unfavorable contract liabilities.

      (3)

      Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.


      Pro Forma Hotel Adjusted EBITDA Reconciliation



      Year to Date 2012 (1)






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (2)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta


      $                  7,486


      $                  1,971

      $                     598

      $                          -

      $                          -

      $                  2,569

      Bethesda Marriott Suites


      $                  6,878


      $                 (1,979)

      $                     958

      $                          -

      $                  2,890

      $                  1,869

      Boston Westin


      $                35,880


      $                  3,418

      $                  4,155

      $                          -

      $                         3

      $                  7,576

      Hilton Boston Downtown


      $                11,892


      $                  1,765

      $                  2,617

      $                          -

      $                       84

      $                  4,466

      Hilton Burlington


      $                  5,937


      $                     313

      $                  1,546

      $                          -

      $                       45

      $                  1,904

      Renaissance Charleston


      $                  5,498


      $                  1,373

      $                     696

      $                          -

      $                      (58)

      $                  2,011

      Hilton Garden Inn Chelsea


      $                  5,777


      $                  1,419

      $                     874

      $                          -

      $                          -

      $                  2,293

      Chicago Marriott


      $                39,626


      $                 (3,373)

      $                  5,643

      $                  5,955

      $                    (730)

      $                  7,495

      Chicago Conrad


      $                11,191


      $                  1,136

      $                  1,534

      $                          -

      $                          -

      $                  2,670

      Courtyard Denver Downtown


      $                  4,557


      $                  1,400

      $                     472

      $                     175

      $                          -

      $                  2,047

      Courtyard Fifth Avenue


      $                  6,740


      $                 (1,009)

      $                     855

      $                  1,576

      $                       95

      $                  1,517

      Courtyard Midtown East


      $                11,181


      $                     414

      $                  1,094

      $                  1,794

      $                          -

      $                  3,302

      Frenchman's Reef


      $                31,943


      $                  4,049

      $                  2,890

      $                  1,555

      $                          -

      $                  8,494

      JW Marriott Denver Cherry Creek


      $                  9,440


      $                     724

      $                     839

      $                  1,102

      $                          -

      $                  2,665

      Los Angeles Airport


      $                26,906


      $                     841

      $                  2,688

      $                  2,060

      $                          -

      $                  5,589

      Minneapolis Hilton  


      $                23,287


      $                    (119)

      $                  3,489

      $                  2,534

      $                    (277)

      $                  5,627

      Oak Brook Hills


      $                  8,907


      $                 (1,407)

      $                  1,466

      $                          -

      $                     250

      $                     309

      Orlando Airport Marriott


      $                10,471


      $                       61

      $                  1,388

      $                  1,538

      $                          -

      $                  2,987

      Hotel Rex


      $                  2,811


      $                     536

      $                     412

      $                          -

      $                          -

      $                     948

      Salt Lake City Marriott


      $                11,472


      $                  1,556

      $                  1,281

      $                     770

      $                          -

      $                  3,607

      The Lodge at Sonoma


      $                  7,321


      $                     150

      $                     686

      $                          -

      $                          -

      $                     836

      Torrance Marriott South Bay


      $                10,345


      $                  1,156

      $                  1,472

      $                          -

      $                          -

      $                  2,628

      Vail Marriott


      $                14,225


      $                  3,640

      $                  1,069

      $                          -

      $                          -

      $                  4,709

      Lexington Hotel New York


      $                24,729


      $                     143

      $                  4,724

      $                  2,529

      $                       67

      $                  7,463

      Westin San Diego


      $                13,310


      $                  2,179

      $                  1,946

      $                          -

      $                       95

      $                  4,220

      Westin Washington D.C. City Center


      $                13,838


      $                  2,899

      $                  2,285

      $                          -

      $                       91

      $                  5,275

      Renaissance Worthington


      $                16,188


      $                  2,649

      $                  1,318

      $                  1,403

      $                         6

      $                  5,376

      Total


      $              377,836


      $                25,905

      $                48,995

      $                22,991

      $                  2,561

      $              100,244

      Total Excluding NY Renovations (3)


      $              335,186


      $                26,357

      $                42,322

      $                17,092

      $                  2,399

      $                87,962



      (1)

      The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned as of January 1, 2012.

      (2)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our

      favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.

      (3)

      Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Travel

      Travel

      Hotels and Resorts

      Hotels and Resorts

      Commercial Real Estate

      Commercial Real Estate

      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.