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 2014 Results And Raises Full Year Guidance

      Pro Forma RevPAR Increased 11.9% and Hotel Adjusted EBITDA Increased 17.3%


      News provided by

      DiamondRock Hospitality Company

      Aug 08, 2014, 08:00 ET

      Share this article

      Share this article


      BETHESDA, Md., Aug. 8, 2014 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 25 premium hotels in the United States, today announced results of operations for the quarter ended June 30, 2014.

      Highlights

      • Pro Forma RevPAR: Pro Forma RevPAR was $169.21, an increase of 11.9% from 2013.
      • Pro Forma Hotel Adjusted EBITDA Margin: Pro Forma Hotel Adjusted EBITDA margin was 32.53%, an increase of 243 basis points from 2013.
      • Pro Forma Hotel Adjusted EBITDA: Pro Forma Hotel Adjusted EBITDA was $74.7 million, an increase of 17.3% from 2013.
      • Adjusted EBITDA: Adjusted EBITDA was $70.9 million, an increase of 13.6% from 2013.
      • Adjusted FFO: Adjusted FFO was $51.9 million and Adjusted FFO per diluted share was $0.26.
      • Dividends: The Company declared a quarterly dividend of $0.1025 per share during the second quarter.

      Recent Developments

      • Allerton Prepayment: The $58.5 million senior mortgage loan secured by the Allerton Hotel Chicago was prepaid at par during the second quarter.
      • Litigation Settlement: The Company settled a litigation claim against certain contractors involved with the original construction of the Westin Boston Waterfront Hotel, which resulted in a net gain of $11.0 million during the second quarter.
      • Hotel Refinancing: The Company refinanced the Courtyard Manhattan/Midtown East in July 2014 with a new $86.0 million mortgage bearing interest at 4.4%.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "Our strong second quarter results reflect the initial impact of our significant investments to reposition DiamondRock's portfolio of the past year. Additionally, the combination of our successful internal initiatives to drive performance and an extended lodging recovery enable us to raise our full year guidance.  The Company will benefit from the forthcoming acquisition of the Hilton Garden Inn Times Square Central and recent actions taken to lower our cost of capital. As we continue to execute on our strategy, strengthen our portfolio, and reap the benefits of completed renovations, we remain confident in our ability to deliver growth and strong shareholder returns across the full lodging cycle."

      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." Discussions of "Pro Forma" exclude the Oak Brook Hills Resort, which was sold in April 2014.

      For the quarter ended June 30, 2014, the Company reported the following:


       Second Quarter



      2014


      2013

      Change

      Pro Forma ADR

      $202.15


      $190.20

      6.3 %

      Pro Forma Occupancy

      83.7 %


      79.5 %

      4.2 percentage points

      Pro Forma RevPAR

      $169.21


      $151.27

      11.9 %

      Pro Forma Hotel Adjusted EBITDA Margin

      32.53 %


      30.10 %

      243 basis points

      Adjusted EBITDA

      $70.9 million


      $62.4 million

      $8.5 million

      Adjusted FFO

      $51.9 million


      $43.2 million

      $8.7 million

      Adjusted FFO per diluted share

      $0.26


      $0.22

      $0.04

      For the six months ended June 30, 2014, the Company reported the following:


      Year To Date



      2014


      2013

      Change

      Pro Forma ADR

      $192.20


      $182.10

      5.5 %

      Pro Forma Occupancy

      78.8 %


      75.4 %

      3.4 percentage points

      Pro Forma RevPAR

      $151.53


      $137.37

      10.3 %

      Pro Forma Hotel Adjusted EBITDA Margin

      28.04 %


      26.29 %

      175 basis points

      Adjusted EBITDA

      $108.2 million


      $96.7 million

      $11.5 million

      Adjusted FFO

      $81.4 million


      $70.0 million

      $11.4 million

      Adjusted FFO per diluted share

      $0.41


      $0.36

      $0.05

      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. The hotel will be branded a Hilton Garden Inn and be operated by Highgate Hotels, the largest operator of hotels in New York City.  The balance of the acquisition price, which is approximately $100 million, is expected to be with corporate cash on hand.  The Company currently expects the hotel to open during September and continues to expect the hotel to generate approximately $5.0 million of Hotel Adjusted EBITDA during 2014.

      Courtyard Manhattan/Midtown East Refinancing

      In July 2014, the Company entered into a new $86 million mortgage loan secured by the Courtyard Manhattan/Midtown East.  The new loan has a term of 10 years and bears interest at a fixed rate of 4.4%. The new loan is interest-only for the first two years after which principal will amortize over 30 years. The hotel was previously encumbered by a $41.3 million mortgage loan bearing interest at 8.81%.

      Sale of Oak Brook Hills Resort        

      As disclosed in its previous earnings announcement, the Company sold the 386-room Oak Brook Hills Resort to an unaffiliated third party for $30.1 million on April 14, 2014. In connection with the sale, the Company provided $4 million of seller financing.  The Company recognized a net gain on the sale of the hotel of approximately $1.3 million, which is excluded from Adjusted EBITDA and Adjusted FFO.

      Allerton Loan Prepayment

      The $58.5 million senior mortgage loan secured by the Allerton Hotel Chicago was prepaid at par on May 21, 2014.  In connection with the prepayment, the Company recognized a gain of $13.6 million, which is excluded from Adjusted EBITDA and Adjusted FFO.

      Westin Boston Waterfront Hotel Litigation Settlement

      In May 2014, the Company settled a legal action alleging certain issues related to the original construction of the Westin Boston Waterfront Hotel with the contractors and their insurers for $14.0 million in full and complete satisfaction of its claims against the contractors.  The settlement resulted in a net gain of $11.0 million, which is excluded from Adjusted EBITDA and Adjusted FFO. The Company recorded the settlement net of a $1.2 million contingency fee paid to legal counsel and $1.8 million of legal fees and other costs incurred over the course of the legal proceedings. The $1.8 million of legal fees and other costs were previously recorded as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses during the three months ended June 30, 2014.

      Capital Expenditures

      The Company has spent approximately $40.4 million on capital improvements during the six months ended June 30, 2014. The majority of the capital improvements related to the substantial completion of the Company's $140 million capital improvement program, which included the comprehensive renovations of the Westin Washington D.C. City Center, Westin San Diego, Hilton Boston and Hilton Burlington, as well as the guest room renovation at the Hilton Minneapolis.

      The Company continues to expect to spend approximately $95 million on capital improvements at its hotels in 2014, of which approximately $45 million relates to the completion of the $140 million capital improvement program and approximately $50 million relates to new 2014 capital projects. The Company does not expect any material disruption from capital projects in 2014.

      Balance Sheet

      As of June 30, 2014, the Company had $253.9 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consists primarily of property-specific mortgage debt as well as $41.3 million outstanding borrowings under the Company's $200 million senior unsecured credit facility.  As of today, the Company has over $240 million of unrestricted cash on hand and no outstanding borrowings under its senior unsecured credit facility.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.1025 per share to stockholders of record as of June 30, 2014.  The dividend was paid on July 10, 2014.

      Outlook and Guidance

      The Company is providing annual guidance for 2014, 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 outlook assumes the Hilton Garden Inn Times Square Central opens in September 2014.  The 2014 Pro Forma RevPAR growth excludes the Hilton Garden Inn Times Square Central, which is expected to positively impact the Company's RevPAR by approximately 75 basis points.

      The Company is increasing its full year 2014 guidance to incorporate its second quarter outperformance.  The Company now expects the full year 2014 results to be as follows:

      Metric

      Previous Guidance

      Revised Guidance

      Low End

      High End

      Low End

      High End

      Pro Forma RevPAR Growth

      9 percent

      11 percent

      9.5 percent

      11.5 percent

      Adjusted EBITDA

      $223 million

      $233 million

      $225.5 million

      $235.5 million

      Adjusted FFO

      $163 million

      $170 million

      $165 million

      $172 million

      Adjusted FFO per share

      (based on 196.5 million shares)

      $0.83 per share

      $0.87 per share

      $0.84 per share

      $0.88 per share

      The Company expects approximately 26% of full year 2014 Adjusted EBITDA and Adjusted FFO to be earned during the third quarter 2014.

      The midpoint of the guidance range above implies Hotel Adjusted EBITDA margin growth of over 265 basis points.  The Company also increased its Pro Forma RevPAR growth outlook excluding the New York City hotels under renovation during 2013 to 6 percent to 8 percent.

      Earnings Call

      The Company will host a conference call to discuss its second quarter results on Friday, August 8, 2014, at 10:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 866-318-8613 (for domestic callers) or 617-399-5132 (for international callers).  The participant passcode is 15358818. 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 thirty days.

      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 25 premium quality hotels with over 10,700 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; and other risk factors contained in the Company's filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of the date of this release, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

      DIAMONDROCK HOSPITALITY COMPANY
      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)



      June 30, 2014


      December 31, 2013


      (unaudited)




      ASSETS






      Property and equipment, at cost

      $

      3,159,166



      $

      3,168,088


      Less: accumulated depreciation

      (623,339)



      (600,555)



      2,535,827



      2,567,533


      Deferred financing costs, net

      6,310



      7,702


      Restricted cash

      95,672



      89,106


      Due from hotel managers

      81,819



      69,353


      Note receivable

      —



      50,084


      Favorable lease assets, net

      34,576



      39,936


      Prepaid and other assets (1)

      83,618



      79,474


      Cash and cash equivalents

      253,900



      144,584


      Total assets

      $

      3,091,722



      $

      3,047,772


      LIABILITIES AND STOCKHOLDERS' EQUITY






      Liabilities:






      Mortgage debt

      $

      1,084,412



      $

      1,091,861


      Senior unsecured credit facility

      41,320



      —


      Total debt

      1,125,732



      1,091,861








      Deferred income related to key money, net

      23,162



      23,707


      Unfavorable contract liabilities, net

      77,157



      78,093


      Due to hotel managers

      51,531



      54,225


      Dividends declared and unpaid

      20,395



      16,981


      Accounts payable and accrued expenses (2)

      96,626



      102,214


      Total other liabilities

      268,871



      275,220


      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; 195,698,858 and 195,470,791 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively

      1,957



      1,955


      Additional paid-in capital

      1,980,498



      1,979,613


      Accumulated deficit

      (285,336)



      (300,877)


      Total stockholders' equity

      1,697,119



      1,680,691


      Total liabilities and stockholders' equity

      $

      3,091,722



      $

      3,047,772


      (1) Includes $39.4 million of deferred tax assets, $26.9 million of purchase deposits on the Hilton Garden Inn Times Square, $9.8 million of prepaid expenses and $7.5 million of other assets as of June 30, 2014.
      (2) Includes $61.9 million of deferred ground rent, $8.3 million of deferred tax liabilities, $9.7 million of accrued property taxes, $5.2 million of accrued capital expenditures and $11.5 million of other accrued liabilities as of June 30, 2014.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)

      (unaudited)



      Three Months Ended June 30,


      Six Months Ended June 30,


      2014



      2013



      2014



      2013


      Revenues:












      Rooms

      $

      165,088



      $

      150,059



      $

      294,824



      $

      270,439


      Food and beverage

      52,182



      55,573



      100,793



      99,590


      Other

      12,664



      12,382



      24,401



      23,847


      Total revenues

      229,934



      218,014



      420,018



      393,876


      Operating Expenses:












      Rooms

      41,143



      38,037



      79,248



      73,217


      Food and beverage

      34,693



      36,974



      69,193



      69,816


      Management fees

      8,459



      7,184



      13,752



      11,918


      Other hotel expenses

      72,393



      72,543



      144,869



      140,200


      Depreciation and amortization

      25,126



      26,607



      50,249



      52,858


      Corporate expenses

      4,690



      5,301



      9,878



      13,146


      Gain on insurance proceeds

      (608)



      —



      (1,271)



      —


      Gain on litigation settlement, net

      (10,999)



      —



      (10,999)



      —


      Total operating expenses

      174,897



      186,646



      354,919



      361,155


      Operating profit

      55,037



      31,368



      65,099



      32,721


      Other Expenses (Income):












      Interest income

      (957)



      (1,659)



      (2,609)



      (2,944)


      Interest expense

      14,600



      14,456



      29,125



      28,040


      Gain on sale of hotel property

      (1,290)



      —



      (1,290)



      —


      Gain on prepayment of note receivable

      (13,550)



      —



      (13,550)



      —


      Total other (income) expenses, net

      (1,197)



      12,797



      11,676



      25,096


      Income from continuing operations before income taxes

      56,234



      18,571



      53,423



      7,625


      Income tax (expense) benefit

      (4,318)



      (4,451)



      2,530



      1,695


      Income from continuing operations

      51,916



      14,120



      55,953



      9,320


      Income from discontinued operations, net of taxes

      —



      952



      —



      1,625


      Net income

      51,916



      15,072



      55,953



      10,945


      Earnings earnings per share:












      Continuing operations

      $

      0.27



      $

      0.07



      $

      0.29



      $

      0.05


      Discontinued operations

      —



      0.01



      —



      0.01


      Basic earnings per share

      $

      0.27



      $

      0.08



      $

      0.29



      $

      0.06


      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 or Losses from Early Extinguishment of Debt: We exclude the effect of gains or losses recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
      • Acquisition Costs: We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
      • Allerton Loan: We exclude the gain from the prepayment of the loan in 2014. Prior to the prepayment, cash payments received during 2010 and 2011 that were included in Adjusted EBITDA and Adjusted FFO and reduced the carrying basis of the loan were deducted from Adjusted EBITDA and Adjusted FFO, calculated based on a straight-line basis over the anticipated term of the loan.
      • Other Non-Cash and /or Unusual Items: From time to time we incur costs or realize gains that we do not believe reflect the underlying performance of the Company. Such items include, but are not limited to, pre-opening costs, contract termination fees, severance costs, and gains from legal settlements, including the $11.0 million gain on the settlement of the Westin Boston Waterfront litigation, or insurance proceeds.

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

      In addition, to derive Adjusted FFO we exclude any fair value adjustments to debt instruments.  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):    


      Three Months Ended
      June 30,


      Six Months Ended
      June 30,














      2014



      2013



      2014



      2013


      Net income (loss)

      $

      51,916



      $

      15,072



      $

      55,953



      $

      10,945


      Interest expense

      14,600



      14,456



      29,125



      28,040


      Income tax expense (benefit) (1)

      4,318



      4,606



      (2,530)



      (1,537)


      Real estate related depreciation and amortization (2)

      25,126



      27,193



      50,249



      54,026


      EBITDA

      95,960



      61,327



      132,797



      91,474


      Non-cash ground rent

      1,596



      1,717



      3,292



      3,410


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

      (353)



      (354)



      (705)



      (709)


      Gain on sale of hotel property

      (1,290)



      —



      (1,290)



      —


      Gain on insurance proceeds

      (608)



      —



      (1,271)



      —


      Gain on litigation settlement (3)

      (10,999)



      —



      (10,999)



      —


      Gain on prepayment of note receivable

      (13,550)



      —



      (13,550)



      —


      Reversal of previously recognized Allerton income

      (162)



      (291)



      (453)



      (581)


      Acquisition costs

      45



      14



      81



      24


      Pre-opening costs

      272



      —



      286



      —


      Severance costs

      —



      —



      —



      3,065


      Adjusted EBITDA

      $

      70,911



      $

      62,413



      $

      108,188



      $

      96,683


      (1)     Includes $0.2 million of income tax expense reported in discontinued operations for the three and six months ended June 30, 2013.
      (2)     Includes $0.6 million and $1.2 million of depreciation expense reported in discontinued operations for the three and six months ended June 30, 2013, respectively. 
      (3)     Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees and other costs incurred over the course of the legal proceedings. The $1.8 million of legal fees and other costs were previously recorded as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses during the three months ended June 30, 2014.


      Full Year 2014 Guidance


      Low End


      High End

      Net income

      $

      91,463



      $

      98,963


      Interest expense

      59,200



      59,100


      Income tax expense

      900



      4,000


      Real estate related depreciation and amortization

      95,500



      95,000


      EBITDA

      247,063



      257,063


      Non-cash ground rent

      6,400



      6,400


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)



      (1,400)


      Gain on sale of hotel property

      (1,290)



      (1,290)


      Gain on insurance proceeds

      (1,271)



      (1,271)


      Gain on litigation settlement

      (10,999)



      (10,999)


      Gain on prepayment of note receivable

      (13,550)



      (13,550)


      Reversal of previously recognized Allerton income

      (453)



      (453)


      Acquisition costs

      200



      200


      Pre-opening costs

      800



      800


      Adjusted EBITDA

      $

      225,500



      $

      235,500


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


      Three Months Ended
      June 30,


      Six Months Ended
      June 30,














      2014



      2013



      2014



      2013


      Net income (loss)

      $

      51,916



      $

      15,072



      $

      55,953



      $

      10,945


      Real estate related depreciation and amortization (1)

      25,126



      27,193



      50,249



      54,026


        Gain on sale of hotel property

      (1,290)



      —



      (1,290)



      —


      FFO

      75,752



      42,265



      104,912



      64,971


      Non-cash ground rent

      1,596



      1,717



      3,292



      3,410


      Non-cash amortization of unfavorable contract liabilities, net

      (353)



      (354)



      (705)



      (709)


      Gain on insurance proceeds

      (608)



      —



      (1,271)



      —


      Gain on litigation settlement (2)

      (10,999)



      —



      (10,999)



      —


      Gain on prepayment of note receivable

      (13,550)



      —



      (13,550)



      —


      Acquisition costs

      45



      14



      81



      24


      Pre-opening costs

      272



      —



      286



      —


      Reversal of previously recognized Allerton income

      (162)



      (291)



      (453)



      (581)


      Severance costs

      —



      —



      —



      3,065


      Fair value adjustments to debt instruments

      (90)



      (125)



      (175)



      (191)


      Adjusted FFO

      $

      51,903



      $

      43,226



      $

      81,418



      $

      69,989


      Adjusted FFO per share

      $

      0.26



      $

      0.22



      $

      0.41



      $

      0.36


      (1)     Includes $0.6 million and $1.2 million of depreciation expense reported in discontinued operations for the three and six months ended June 30, 2013, respectively. 
      (2)     Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees and other costs incurred over the course of the legal proceedings. The $1.8 million of legal fees and other costs were previously recorded as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses during the three months ended June 30, 2014.


      Full Year 2014 Guidance


      Low End


      High End

      Net income

      $

      91,463



      $

      98,963


      Real estate related depreciation and amortization

      95,500



      95,000


      Gain on sale of hotel property

      (1,290)



      (1,290)


      FFO

      185,673



      192,673


      Non-cash ground rent

      6,400



      6,400


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)



      (1,400)


      Gain on insurance proceeds

      (1,271)



      (1,271)


      Gain on litigation settlement

      (10,999)



      (10,999)


      Gain on prepayment of note receivable

      (13,550)



      (13,550)


      Reversal of previously recognized Allerton income

      (453)



      (453)


      Acquisition costs

      200



      200


      Pre-opening costs

      800



      800


      Fair value adjustments to debt instruments

      (400)



      (400)


      Adjusted FFO

      $

      165,000



      $

      172,000


      Adjusted FFO per share

      $

      0.84



      $

      0.88


      Use and Limitations of Non-GAAP Financial Measures

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

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

      Certain Definitions

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

      DIAMONDROCK HOSPITALITY COMPANY

      HOTEL OPERATING DATA

      Schedule of Property Level Results - Pro Forma (1)

      (in thousands)

      (unaudited)



      Three Months Ended June 30,


      Six Months Ended June 30,


      2014



      2013



      % Change


      2014



      2013



      % Change

      Revenues:


















      Rooms

      $

      164,944



      $

      147,198



      12.1

      %


      $

      293,807



      $

      265,878



      10.5

      %

      Food and beverage

      52,010



      52,681



      (1.3)

      %


      99,604



      95,046



      4.8

      %

      Other

      12,687



      11,721



      8.2

      %


      24,349



      23,061



      5.6

      %

      Total revenues

      229,641



      211,600



      8.5

      %


      417,760



      383,985



      8.8

      %

      Operating Expenses:


















      Rooms departmental expenses

      $

      41,120



      $

      37,103



      10.8

      %


      $

      78,680



      $

      71,601



      9.9

      %

      Food and beverage departmental expenses

      34,572



      34,947



      (1.1)

      %


      68,118



      66,269



      2.8

      %

      Other direct departmental

      4,763



      5,278



      (9.8)

      %


      10,083



      10,505



      (4.0)

      %

      General and administrative

      17,001



      15,062



      12.9

      %


      32,842



      29,848



      10.0

      %

      Utilities

      6,346



      6,801



      (6.7)

      %


      13,517



      13,579



      (0.5)

      %

      Repairs and maintenance

      8,986



      9,037



      (0.6)

      %


      17,884



      17,609



      1.6

      %

      Sales and marketing

      15,147



      13,490



      12.3

      %


      28,452



      25,417



      11.9

      %

      Franchise fees

      3,817



      2,985



      27.9

      %


      7,125



      5,833



      22.1

      %

      Base management fees

      5,581



      5,010



      11.4

      %


      10,270



      9,191



      11.7

      %

      Incentive management fees

      2,876



      2,003



      43.6

      %


      3,441



      2,470



      39.3

      %

      Property taxes

      9,428



      10,831



      (13.0)

      %


      19,593



      20,403



      (4.0)

      %

      Ground rent

      3,730



      3,605



      3.5

      %


      7,448



      7,266



      2.5

      %

      Other fixed expenses

      2,806



      3,014



      (6.9)

      %


      5,622



      5,517



      1.9

      %

      Total hotel operating expenses

      $

      156,173



      $

      149,166



      4.7

      %


      $

      303,075



      $

      285,508



      6.2

      %

      Hotel EBITDA

      73,468



      62,434



      17.7

      %


      114,685



      98,477



      16.5

      %

      Non-cash ground rent

      1,580



      1,609



      (1.8)

      %


      3,169



      3,195



      (0.8)

      %

      Non-cash amortization of unfavorable contract liabilities

      (353)



      (354)



      (0.3)

      %


      (705)



      (709)



      (0.6)

      %

      Hotel Adjusted EBITDA

      $

      74,695



      $

      63,689



      17.3

      %


      $

      117,149



      $

      100,963



      16.0

      %

      (1)       Pro forma to exclude hotels sold in 2014 and 2013.

      Market Capitalization as of June 30, 2014

      (in thousands)





      Enterprise Value








      Common equity capitalization (at June 30, 2014 closing price of  $12.82/share)


      $

      2,517,274


      Consolidated debt


      1,125,732


      Cash and cash equivalents


      (253,900)


      Total enterprise value


      $

      3,389,106


      Share Reconciliation








      Common shares outstanding


      195,699


      Unvested restricted stock held by management and employees


      559


      Share grants under deferred compensation plan held by directors


      97


      Combined shares outstanding


      196,355


      Debt Summary as of June 30, 2014

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding Principal


      Maturity

      Courtyard Manhattan / Midtown East (1)


      8.810%


      Fixed


      $

      41,315



      October 2014

      Lexington Hotel New York


      LIBOR + 3.00


      Variable


      170,368



      March 2015

      Los Angeles Airport Marriott


      5.300%


      Fixed


      82,600



      July 2015

      Renaissance Worthington


      5.400%


      Fixed


      53,334



      July 2015

      JW Marriott Denver at Cherry Creek


      6.470%


      Fixed


      39,226



      July 2015

      Frenchman's Reef Marriott


      5.440%


      Fixed


      57,136



      August 2015

      Orlando Airport Marriott


      5.680%


      Fixed


      56,353



      January 2016

      Chicago Marriott Downtown


      5.975%


      Fixed


      206,799



      April 2016

      Courtyard Manhattan / Fifth Avenue


      6.480%


      Fixed


      49,282



      June 2016

      Salt Lake City Marriott Downtown


      4.250%


      Fixed


      62,179



      November 2020

      Hilton Minneapolis


      5.464%


      Fixed


      93,980



      May 2021

      Westin Washington D.C. City Center


      3.990%


      Fixed


      71,533



      January 2023

      The Lodge at Sonoma


      3.960%


      Fixed


      30,377



      April 2023

      Westin San Diego


      3.940%


      Fixed


      69,568



      April 2023

      Debt premium (2)






      362




      Total mortgage debt






      $

      1,084,412




      Senior unsecured credit facility (3)


      LIBOR + 1.90


      Variable


      41,320



      January 2017

      Total debt




      $

      1,125,732




      (1) We prepaid the mortgage loan in full on July 1, 2014.
      (2) Non-cash GAAP adjustment recorded upon the assumption of the mortgage loan secured by the JW Marriott Denver Cherry Creek in 2011.
      (3) Draw on the credit facility was used to fund the prepayment of the mortgage loan secured by the Courtyard Manhattan/Midtown East on July 1, 2014.  As    permitted under our credit facility, the mortgage was transferred to the credit facility until the closing of the new mortgage loan on July 18, 2014.

      Operating Statistics – Second Quarter




      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      2Q 2014

      2Q 2013

      B/(W)


      2Q 2014

      2Q 2013

      B/(W)


      2Q 2014

      2Q 2013

      B/(W)


      2Q 2014

      2Q 2013

      B/(W)

      Atlanta Alpharetta Marriott


      $

      160.85


      $

      150.62


      6.8

      %


      73.9

      %

      79.8

      %

      (5.9)

      %


      $

      118.83


      $

      120.23


      (1.2)

      %


      35.49

      %

      37.27

      %

      -178 bps

      Bethesda Marriott Suites


      $

      169.79


      $

      167.70


      1.2

      %


      77.6

      %

      74.1

      %

      3.5

      %


      $

      131.68


      $

      124.24


      6.0

      %


      33.70

      %

      32.39

      %

      131 bps

      Boston Westin


      $

      244.25


      $

      222.10


      10.0

      %


      87.1

      %

      86.7

      %

      0.4

      %


      $

      212.79


      $

      192.52


      10.5

      %


      34.51

      %

      33.37

      %

      114 bps

      Hilton Boston Downtown


      $

      281.25


      $

      242.09


      16.2

      %


      94.0

      %

      85.2

      %

      8.8

      %


      $

      264.32


      $

      206.33


      28.1

      %


      42.31

      %

      38.56

      %

      375 bps

      Hilton Burlington


      $

      164.39


      $

      161.90


      1.5

      %


      78.5

      %

      73.4

      %

      5.1

      %


      $

      129.06


      $

      118.88


      8.6

      %


      42.16

      %

      43.37

      %

      -121 bps

      Renaissance Charleston


      $

      232.47


      $

      209.51


      11.0

      %


      95.4

      %

      92.4

      %

      3.0

      %


      $

      221.86


      $

      193.65


      14.6

      %


      41.13

      %

      39.40

      %

      173 bps

      Hilton Garden Inn Chelsea


      $

      245.18


      $

      249.87


      (1.9)

      %


      97.3

      %

      97.9

      %

      (0.6)

      %


      $

      238.45


      $

      244.59


      (2.5)

      %


      45.70

      %

      49.99

      %

      -429 bps

      Chicago Marriott


      $

      228.09


      $

      233.79


      (2.4)

      %


      81.6

      %

      83.1

      %

      (1.5)

      %


      $

      186.21


      $

      194.17


      (4.1)

      %


      30.03

      %

      28.24

      %

      179 bps

      Chicago Conrad


      $

      248.55


      $

      246.72


      0.7

      %


      88.8

      %

      89.7

      %

      (0.9)

      %


      $

      220.61


      $

      221.26


      (0.3)

      %


      40.14

      %

      41.80

      %

      -166 bps

      Courtyard Denver Downtown


      $

      192.74


      $

      181.22


      6.4

      %


      83.5

      %

      86.4

      %

      (2.9)

      %


      $

      161.03


      $

      156.53


      2.9

      %


      51.23

      %

      49.40

      %

      183 bps

      Courtyard Fifth Avenue


      $

      299.58


      $

      284.76


      5.2

      %


      89.7

      %

      72.8

      %

      16.9

      %


      $

      268.74


      $

      207.21


      29.7

      %


      31.90

      %

      19.66

      %

      1224 bps

      Courtyard Midtown East


      $

      299.12


      $

      285.49


      4.8

      %


      93.4

      %

      77.2

      %

      16.2

      %


      $

      279.36


      $

      220.26


      26.8

      %


      38.96

      %

      30.37

      %

      859 bps

      Frenchman's Reef


      $

      218.75


      $

      223.59


      (2.2)

      %


      89.4

      %

      86.6

      %

      2.8

      %


      $

      195.47


      $

      193.58


      1.0

      %


      22.24

      %

      18.61

      %

      363 bps

      JW Marriott Denver Cherry Creek


      $

      260.20


      $

      245.56


      6.0

      %


      84.2

      %

      82.7

      %

      1.5

      %


      $

      219.17


      $

      202.99


      8.0

      %


      33.34

      %

      31.72

      %

      162 bps

      Lexington Hotel New York


      $

      259.45


      $

      215.96


      20.1

      %


      94.0

      %

      50.6

      %

      43.4

      %


      $

      243.98


      $

      109.17


      123.5

      %


      37.96

      %

      (3.02)

      %

      4098 bps

      Los Angeles Airport Marriott


      $

      125.61


      $

      113.41


      10.8

      %


      89.1

      %

      89.3

      %

      (0.2)

      %


      $

      111.88


      $

      101.24


      10.5

      %


      21.17

      %

      26.23

      %

      -506 bps

      Hilton Minneapolis


      $

      153.53


      $

      158.82


      (3.3)

      %


      85.8

      %

      82.6

      %

      3.2

      %


      $

      131.68


      $

      131.24


      0.3

      %


      31.84

      %

      35.39

      %

      -355 bps

      Oak Brook Hills Resort


      $

      84.52


      $

      123.39


      (31.5)

      %


      33.8

      %

      62.2

      %

      (28.4)

      %


      $

      28.58


      $

      76.73


      (62.8)

      %


      (69.02)

      %

      7.97

      %

      -7699 bps

      Orlando Airport Marriott


      $

      101.68


      $

      96.83


      5.0

      %


      79.7

      %

      75.5

      %

      4.2

      %


      $

      81.03


      $

      73.12


      10.8

      %


      22.16

      %

      26.15

      %

      -399 bps

      Hotel Rex


      $

      193.88


      $

      183.81


      5.5

      %


      89.0

      %

      88.2

      %

      0.8

      %


      $

      172.64


      $

      162.17


      6.5

      %


      33.83

      %

      32.64

      %

      119 bps

      Salt Lake City Marriott


      $

      141.95


      $

      141.94


      —

      %


      70.2

      %

      75.5

      %

      (5.3)

      %


      $

      99.71


      $

      107.10


      (6.9)

      %


      32.34

      %

      34.91

      %

      -257 bps

      The Lodge at Sonoma


      $

      261.79


      $

      252.76


      3.6

      %


      86.5

      %

      79.4

      %

      7.1

      %


      $

      226.35


      $

      200.81


      12.7

      %


      32.33

      %

      27.94

      %

      439 bps

      Vail Marriott


      $

      160.65


      $

      137.79


      16.6

      %


      48.8

      %

      55.9

      %

      (7.1)

      %


      $

      78.40


      $

      77.01


      1.8

      %


      7.61

      %

      (1.99)

      %

      960 bps

      Westin San Diego


      $

      163.55


      $

      152.30


      7.4

      %


      87.4

      %

      87.4

      %

      —

      %


      $

      143.02


      $

      133.09


      7.5

      %


      32.50

      %

      34.32

      %

      -182 bps

      Westin Washington D.C. City Center


      $

      213.86


      $

      212.42


      0.7

      %


      83.5

      %

      86.0

      %

      (2.5)

      %


      $

      178.60


      $

      182.76


      (2.3)

      %


      38.29

      %

      40.22

      %

      -193 bps

      Renaissance Worthington


      $

      176.59


      $

      174.64


      1.1

      %


      70.0

      %

      65.7

      %

      4.3

      %


      $

      123.63


      $

      114.69


      7.8

      %


      34.60

      %

      34.56

      %

      4 bps

      Total


      $

      201.91


      $

      189.94


      6.3

      %


      83.4

      %

      79.4

      %

      4.0

      %


      $

      168.49


      $

      150.89


      11.7

      %


      32.40

      %

      30.01

      %

      239 bps

      Pro Forma Total (1)


      $

      202.15


      $

      190.20


      6.3

      %


      83.7

      %

      79.5

      %

      4.2

      %


      $

      169.21


      $

      151.27


      11.9

      %


      32.53

      %

      30.10

      %

      243 bps

      Pro Forma Total Excluding NYC Renovations (2)


      $

      191.42


      $

      184.42


      3.8

      %


      82.5

      %

      81.9

      %

      0.6

      %


      $

      157.87


      $

      151.07


      4.5

      %


      31.81

      %

      31.58

      %

      23 bps

      (1)  Excludes the Oak Brook Hills Resort sold in April 2014.
      (2)  Also excludes the three New York City hotels under renovation in 2013.

      Operating Statistics – Year to Date




      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2014

      YTD 2013

      B/(W)


      YTD 2014

      YTD 2013

      B/(W)


      YTD 2014

      YTD 2013

      B/(W)


      YTD 2014

      YTD 2013

      B/(W)

      Atlanta Alpharetta Marriott


      $

      165.84


      $

      148.70


      11.5

      %


      70.5

      %

      76.4

      %

      (5.9)

      %


      $

      116.93


      $

      113.62


      2.9

      %


      35.30

      %

      36.28

      %

      -98 bps

      Bethesda Marriott Suites


      $

      167.91


      $

      171.63


      (2.2)

      %


      66.3

      %

      61.5

      %

      4.8

      %


      $

      111.28


      $

      105.51


      5.5

      %


      26.97

      %

      26.80

      %

      17 bps

      Boston Westin


      $

      221.08


      $

      201.73


      9.6

      %


      76.1

      %

      75.2

      %

      0.9

      %


      $

      168.24


      $

      151.69


      10.9

      %


      25.90

      %

      23.62

      %

      228 bps

      Hilton Boston Downtown


      $

      234.08


      $

      208.53


      12.3

      %


      88.4

      %

      79.2

      %

      9.2

      %


      $

      206.96


      $

      165.20


      25.3

      %


      33.51

      %

      30.41

      %

      310 bps

      Hilton Burlington


      $

      144.01


      $

      143.80


      0.1

      %


      71.4

      %

      67.8

      %

      3.6

      %


      $

      102.78


      $

      97.56


      5.4

      %


      34.73

      %

      35.45

      %

      -72 bps

      Renaissance Charleston


      $

      208.13


      $

      197.37


      5.5

      %


      91.5

      %

      86.7

      %

      4.8

      %


      $

      190.49


      $

      171.22


      11.3

      %


      36.19

      %

      36.44

      %

      -25 bps

      Hilton Garden Inn Chelsea


      $

      210.94


      $

      215.12


      (1.9)

      %


      94.4

      %

      97.0

      %

      (2.6)

      %


      $

      199.08


      $

      208.68


      (4.6)

      %


      38.26

      %

      43.07

      %

      -481 bps

      Chicago Marriott


      $

      199.04


      $

      203.06


      (2.0)

      %


      69.8

      %

      72.9

      %

      (3.1)

      %


      $

      139.02


      $

      148.11


      (6.1)

      %


      19.81

      %

      21.07

      %

      -126 bps

      Chicago Conrad


      $

      210.89


      $

      210.74


      0.1

      %


      80.3

      %

      80.6

      %

      (0.3)

      %


      $

      169.42


      $

      169.82


      (0.2)

      %


      27.56

      %

      27.85

      %

      -29 bps

      Courtyard Denver Downtown


      $

      183.36


      $

      167.70


      9.3

      %


      82.5

      %

      83.0

      %

      (0.5)

      %


      $

      151.19


      $

      139.26


      8.6

      %


      47.41

      %

      44.35

      %

      306 bps

      Courtyard Fifth Avenue


      $

      260.95


      $

      260.81


      0.1

      %


      87.2

      %

      68.6

      %

      18.6

      %


      $

      227.66


      $

      178.95


      27.2

      %


      20.70

      %

      10.28

      %

      1042 bps

      Courtyard Midtown East


      $

      261.88


      $

      255.23


      2.6

      %


      90.0

      %

      75.7

      %

      14.3

      %


      $

      235.57


      $

      193.14


      22.0

      %


      30.56

      %

      22.02

      %

      854 bps

      Frenchman's Reef


      $

      273.65


      $

      267.81


      2.2

      %


      90.3

      %

      88.5

      %

      1.8

      %


      $

      247.18


      $

      237.04


      4.3

      %


      29.76

      %

      26.16

      %

      360 bps

      JW Marriott Denver Cherry Creek


      $

      248.52


      $

      236.45


      5.1

      %


      81.7

      %

      79.2

      %

      2.5

      %


      $

      203.16


      $

      187.38


      8.4

      %


      31.46

      %

      28.85

      %

      261 bps

      Lexington Hotel New York


      $

      225.90


      $

      187.61


      20.4

      %


      87.5

      %

      54.6

      %

      32.9

      %


      $

      197.60


      $

      102.45


      92.9

      %


      25.57

      %

      (7.64)

      %

      3321 bps

      Los Angeles Airport Marriott


      $

      125.11


      $

      113.69


      10.0

      %


      91.1

      %

      85.7

      %

      5.4

      %


      $

      114.00


      $

      97.39


      17.1

      %


      21.91

      %

      22.20

      %

      -29 bps

      Hilton Minneapolis


      $

      138.01


      $

      140.82


      (2.0)

      %


      71.4

      %

      72.2

      %

      (0.8)

      %


      $

      98.48


      $

      101.67


      (3.1)

      %


      21.57

      %

      26.97

      %

      -540 bps

      Oak Brook Hills Resort


      $

      101.88


      $

      113.51


      (10.2)

      %


      25.1

      %

      46.2

      %

      (21.1)

      %


      $

      25.57


      $

      52.47


      (51.3)

      %


      (71.01)

      %

      (9.73)

      %

      -6128 bps

      Orlando Airport Marriott


      $

      111.88


      $

      104.10


      7.5

      %


      85.3

      %

      81.2

      %

      4.1

      %


      $

      95.39


      $

      84.48


      12.9

      %


      29.83

      %

      27.85

      %

      198 bps

      Hotel Rex


      $

      188.90


      $

      178.38


      5.9

      %


      83.7

      %

      82.7

      %

      1.0

      %


      $

      158.09


      $

      147.47


      7.2

      %


      29.04

      %

      29.22

      %

      -18 bps

      Salt Lake City Marriott


      $

      144.34


      $

      144.51


      (0.1)

      %


      68.7

      %

      71.5

      %

      (2.8)

      %


      $

      99.21


      $

      103.36


      (4.0)

      %


      31.49

      %

      35.10

      %

      -361 bps

      The Lodge at Sonoma


      $

      240.46


      $

      228.11


      5.4

      %


      72.7

      %

      71.3

      %

      1.4

      %


      $

      174.83


      $

      162.66


      7.5

      %


      22.96

      %

      20.10

      %

      286 bps

      Vail Marriott


      $

      298.18


      $

      265.54


      12.3

      %


      67.7

      %

      72.5

      %

      (4.8)

      %


      $

      201.73


      $

      192.51


      4.8

      %


      39.42

      %

      36.37

      %

      305 bps

      Westin San Diego


      $

      163.72


      $

      153.72


      6.5

      %


      84.7

      %

      86.0

      %

      (1.3)

      %


      $

      138.75


      $

      132.22


      4.9

      %


      31.52

      %

      33.15

      %

      -163 bps

      Westin Washington D.C. City Center


      $

      210.80


      $

      202.87


      3.9

      %


      69.0

      %

      78.1

      %

      (9.1)

      %


      $

      145.39


      $

      158.49


      (8.3)

      %


      30.16

      %

      35.13

      %

      -497 bps

      Renaissance Worthington


      $

      178.05


      $

      174.38


      2.1

      %


      71.0

      %

      65.2

      %

      5.8

      %


      $

      126.44


      $

      113.70


      11.2

      %


      35.26

      %

      33.00

      %

      226 bps

      Total


      $

      191.62


      $

      181.24


      5.7

      %


      77.8

      %

      74.9

      %

      2.9

      %


      $

      149.00


      $

      135.66


      9.8

      %


      27.51

      %

      25.90

      %

      161 bps

      Pro Forma Total (1)


      $

      192.20


      $

      182.10


      5.5

      %


      78.8

      %

      75.4

      %

      3.4

      %


      $

      151.53


      $

      137.37


      10.3

      %


      28.04

      %

      26.29

      %

      175 bps

      Pro Forma Total Excluding NYC Renovations (2)


      $

      185.10


      $

      178.08


      3.9

      %


      77.6

      %

      77.1

      %

      0.5

      %


      $

      143.72


      $

      137.35


      4.6

      %


      28.29

      %

      28.08

      %

      21 bps

      (1)    Excludes the Oak Brook Hills Resort sold in April 2014.
      (2)    Also excludes the three New York City hotels under renovation in 2013.

      Hotel Adjusted EBITDA Reconciliation




      Second Quarter 2014








      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      4,581



      $

      1,219


      $

      407


      $

      —


      $

      —


      $

      1,626


      Bethesda Marriott Suites


      $

      4,413



      $

      (414)


      $

      360


      $

      —


      $

      1,541


      $

      1,487


      Boston Westin


      $

      25,514



      $

      6,611


      $

      2,191


      $

      —


      $

      2


      $

      8,804


      Hilton Boston Downtown


      $

      9,305



      $

      2,833


      $

      1,062


      $

      —


      $

      42


      $

      3,937


      Hilton Burlington


      $

      3,961



      $

      1,225


      $

      422


      $

      —


      $

      23


      $

      1,670


      Renaissance Charleston


      $

      4,075



      $

      1,300


      $

      408


      $

      —


      $

      (32)


      $

      1,676


      Hilton Garden Inn Chelsea


      $

      3,766



      $

      1,229


      $

      492


      $

      —


      $

      —


      $

      1,721


      Chicago Marriott


      $

      29,534



      $

      2,820


      $

      3,255


      $

      3,192


      $

      (397)


      $

      8,870


      Chicago Conrad


      $

      8,188



      $

      2,322


      $

      965


      $

      —


      $

      —


      $

      3,287


      Courtyard Denver Downtown


      $

      2,754



      $

      1,137


      $

      274


      $

      —


      $

      —


      $

      1,411


      Courtyard Fifth Avenue


      $

      4,543



      $

      120


      $

      439


      $

      838


      $

      52


      $

      1,449


      Courtyard Midtown East


      $

      8,318



      $

      1,585


      $

      685


      $

      971


      $

      —


      $

      3,241


      Frenchman's Reef


      $

      16,246



      $

      1,240


      $

      1,563


      $

      810


      $

      —


      $

      3,613


      JW Marriott Denver Cherry Creek


      $

      6,032



      $

      922


      $

      517


      $

      572


      $

      —


      $

      2,011


      Lexington Hotel New York


      $

      17,124



      $

      1,473


      $

      3,265


      $

      1,732


      $

      31


      $

      6,501


      Los Angeles Airport Marriott


      $

      16,762



      $

      1,449


      $

      977


      $

      1,123


      $

      —


      $

      3,549


      Minneapolis Hilton


      $

      14,833



      $

      1,108


      $

      2,423


      $

      1,321


      $

      (129)


      $

      4,723


      Oak Brook Hills Resort


      $

      297



      $

      (220)


      $

      —


      $

      —


      $

      15


      $

      (205)


      Orlando Airport Marriott


      $

      5,546



      $

      (184)


      $

      599


      $

      814


      $

      —


      $

      1,229


      Hotel Rex


      $

      1,673



      $

      372


      $

      194


      $

      —


      $

      —


      $

      566


      Salt Lake City Marriott


      $

      6,759



      $

      750


      $

      745


      $

      691


      $

      —


      $

      2,186


      The Lodge at Sonoma


      $

      6,517



      $

      1,415


      $

      382


      $

      310


      $

      —


      $

      2,107


      Vail Marriott


      $

      4,101



      $

      (201)


      $

      513


      $

      —


      $

      —


      $

      312


      Westin San Diego


      $

      7,446



      $

      576


      $

      1,097


      $

      701


      $

      46


      $

      2,420


      Westin Washington D.C. City Center


      $

      8,093



      $

      1,042


      $

      1,249


      $

      761


      $

      47


      $

      3,099


      Renaissance Worthington


      $

      9,557



      $

      1,924


      $

      643


      $

      738


      $

      2


      $

      3,307


      Total


      $

      229,938



      $

      33,653


      $

      25,127


      $

      14,574


      $

      1,243


      $

      74,490


      Pro Forma Total (2)


      $

      229,641



      $

      33,873


      $

      25,127


      $

      14,574


      $

      1,228


      $

      74,695


      (1)       The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets, and the non-cash amortization of our unfavorable contract liabilities.
      (2)       Excludes the Oak Brook Hills Resort sold in April 2014.

      Pro Forma Hotel Adjusted EBITDA Reconciliation




      Second Quarter 2013








      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      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


      Lexington Hotel New York


      $

      7,623



      $

      (5,125)


      $

      3,184


      $

      1,681


      $

      30


      $

      (230)


      Los Angeles Airport Marriott


      $

      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 Resort


      $

      816



      $

      12


      $

      38


      $

      —


      $

      15


      $

      65


      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


      Vail Marriott


      $

      4,381



      $

      (692)


      $

      605


      $

      —


      $

      —


      $

      (87)


      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


      $

      212,416



      $

      21,825


      $

      26,382


      $

      14,372


      $

      1,272


      $

      63,754


      Pro Forma Total (2)


      $

      211,600



      $

      21,813


      $

      26,344


      $

      14,372


      $

      1,257


      $

      63,689


      (1)     The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.
      (2)       Excludes the Oak Brook Hills Resort sold in April 2014.

      Hotel Adjusted EBITDA Reconciliation




      Year to Date 2014








      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      9,164



      $

      2,425


      $

      810


      $

      —


      $

      —


      $

      3,235


      Bethesda Marriott Suites


      $

      7,564



      $

      (1,774)


      $

      723


      $

      —


      $

      3,091


      $

      2,040


      Boston Westin


      $

      41,898



      $

      6,460


      $

      4,386


      $

      —


      $

      4


      $

      10,850


      Hilton Boston Downtown


      $

      14,764



      $

      2,690


      $

      2,173


      $

      —


      $

      84


      $

      4,947


      Hilton Burlington


      $

      6,374



      $

      1,296


      $

      873


      $

      —


      $

      45


      $

      2,214


      Renaissance Charleston


      $

      7,036



      $

      1,803


      $

      806


      $

      —


      $

      (63)


      $

      2,546


      Hilton Garden Inn Chelsea


      $

      6,302



      $

      1,428


      $

      983


      $

      —


      $

      —


      $

      2,411


      Chicago Marriott


      $

      45,991



      $

      (2,830)


      $

      6,370


      $

      6,364


      $

      (794)


      $

      9,110


      Chicago Conrad


      $

      12,751



      $

      1,599


      $

      1,915


      $

      —


      $

      —


      $

      3,514


      Courtyard Denver Downtown


      $

      5,161



      $

      1,902


      $

      545


      $

      —


      $

      —


      $

      2,447


      Courtyard Fifth Avenue


      $

      7,662



      $

      (1,056)


      $

      869


      $

      1,670


      $

      103


      $

      1,586


      Courtyard Midtown East


      $

      13,987



      $

      954


      $

      1,375


      $

      1,945


      $

      —


      $

      4,274


      Frenchman's Reef


      $

      38,594



      $

      6,794


      $

      3,077


      $

      1,615


      $

      —


      $

      11,486


      JW Marriott Denver Cherry Creek


      $

      11,249



      $

      1,359


      $

      1,031


      $

      1,149


      $

      —


      $

      3,539


      Lexington Hotel New York


      $

      27,787



      $

      (2,943)


      $

      6,526


      $

      3,460


      $

      63


      $

      7,106


      Los Angeles Airport Marriott


      $

      33,601



      $

      3,175


      $

      1,953


      $

      2,234


      $

      —


      $

      7,362


      Minneapolis Hilton


      $

      23,474



      $

      (1,977)


      $

      4,663


      $

      2,636


      $

      (258)


      $

      5,064


      Oak Brook Hills Resort


      $

      2,263



      $

      (2,113)


      $

      383


      $

      —


      $

      123


      $

      (1,607)


      Orlando Airport Marriott


      $

      12,507



      $

      883


      $

      1,226


      $

      1,622


      $

      —


      $

      3,731


      Hotel Rex


      $

      3,096



      $

      484


      $

      415


      $

      —


      $

      —


      $

      899


      Salt Lake City Marriott


      $

      13,753



      $

      1,449


      $

      1,505


      $

      1,377


      $

      —


      $

      4,331


      The Lodge at Sonoma


      $

      10,321



      $

      988


      $

      764


      $

      618


      $

      —


      $

      2,370


      Vail Marriott


      $

      17,588



      $

      5,894


      $

      1,040


      $

      —


      $

      —


      $

      6,934


      Westin San Diego


      $

      14,719



      $

      966


      $

      2,185


      $

      1,398


      $

      91


      $

      4,640


      Westin Washington D.C. City Center


      $

      13,350



      $

      48


      $

      2,364


      $

      1,519


      $

      95


      $

      4,026


      Renaissance Worthington


      $

      19,067



      $

      3,959


      $

      1,288


      $

      1,472


      $

      4


      $

      6,723


      Total


      $

      420,023



      $

      33,863


      $

      50,248


      $

      29,079


      $

      2,588


      $

      115,542


      Pro Forma Total (2)


      $

      417,760



      $

      35,976


      $

      49,865


      $

      29,079


      $

      2,465


      $

      117,149


      (1)       The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets, and the non-cash amortization of our unfavorable contract liabilities.
      (2)       Excludes the Oak Brook Hills Resort sold in April 2014.

      Hotel Adjusted EBITDA Reconciliation




      Year to Date 2013








      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Alpharetta Marriott


      $

      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


      Lexington Hotel New York


      $

      14,305



      $

      (10,863)


      $

      6,346


      $

      3,361


      $

      63


      $

      (1,093)


      Los Angeles Airport Marriott


      $

      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 Resort


      $

      4,294



      $

      (842)


      $

      300


      $

      —


      $

      124


      $

      (418)


      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


      Vail Marriott


      $

      16,659



      $

      4,858


      $

      1,201


      $

      —


      $

      —


      $

      6,059


      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


      $

      388,279



      $

      17,748


      $

      52,633


      $

      27,717


      $

      2,610


      $

      100,545


      Pro Forma Total (2)


      383,985



      $

      18,590


      $

      52,333


      $

      27,717


      $

      2,486


      $

      100,963


      (1)     The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets, and the non-cash amortization of our unfavorable contract liabilities.
      (2)     Excludes the Oak Brook Hills Resort sold in April 2014.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Real Estate

      Real Estate

      Earnings

      Earnings

      Earnings Forecasts & Projections

      Earnings Forecasts & Projections

      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.