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 2017 Results

      Raises 2017 Outlook


      News provided by

      DiamondRock Hospitality Company

      Aug 07, 2017, 16:05 ET

      Share this article

      Share this article


      BETHESDA, Md., Aug. 7, 2017 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 28 premium hotels in the United States, today announced results of operations for the quarter ended June 30, 2017.

      Second Quarter 2017 Highlights

      • Net Income: Net income was $36.6 million and earnings per diluted share was $0.18.
      • Comparable RevPAR: RevPAR was $203.21, a 2.0% increase from the comparable period of 2016.
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 34.62%, a decrease of 96 basis points from the comparable period of 2016. Comparable hotel operating expenses increased approximately 2.7% from 2016, which was primarily due to property taxes. Excluding property taxes, the comparable hotel operating expense increase was 0.4% and Hotel Adjusted EBITDA margin increased 51 basis points.
      • Adjusted EBITDA: Adjusted EBITDA was $77.6 million, a decrease of $6.5 million from 2016.
      • Adjusted FFO: Adjusted FFO was $63.6 million and Adjusted FFO per diluted share was $0.32.
      • Term Loan: On April 26, 2017, the Company closed on a new five-year $200 million unsecured term loan.
      • Mortgage Loan Repayment: On April 26, 2017, the Company prepaid the $170.4 million mortgage loan secured by the Lexington Hotel New York with the proceeds from the new term loan.
      • Dividends: The Company declared a dividend of $0.125 per share during the second quarter, which was paid on July 12, 2017.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company stated, "We are pleased with our second quarter results and the ability to raise our full year guidance. Our second quarter results benefited from our asset management team's strong execution in limiting total hotel expense growth, excluding property taxes, to less than 1%. As we look forward, with approximately $150 million of cash on hand, no borrowings on our $300 million credit facility and most of our hotels unencumbered by debt, DiamondRock is poised to be opportunistic."

      Operating Results      

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDA," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results include our 2017 acquisitions for all periods presented and exclude our 2016 dispositions for all periods presented.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

      For the quarter ended June 30, 2017, the Company reported the following:


      Second Quarter



      2017


      2016

      Change

      Comparable Operating Results (1)





      ADR

      $239.00



      $233.36


      2.4

      %

      Occupancy

      85.0

      %


      85.4

      %

      -0.4 percentage points

      RevPAR

      $203.21



      $199.22


      2.0

      %

      Revenues

      $243.3 million


      $240.4 million

      1.2

      %

      Hotel Adjusted EBITDA Margin

      34.62

      %


      35.58

      %

      -96 basis points






      Actual Operating Results (2)





      Revenues

      $243.3 million


      $256.7 million

      -5.2

      %

      Net income

      $36.6 million


      $44.2 million

      -$7.6 million

      Earnings per diluted share

      $0.18



      $0.22


      -$0.04


      Adjusted EBITDA

      $77.6 million


      $84.1 million

      -$6.5 million

      Adjusted FFO

      $63.6 million


      $63.1 million

      $0.5 million

      Adjusted FFO per diluted share

      $0.32



      $0.31


      $0.01










      (1)  Comparable operating results include pre-acquisition operating results for Sedona L'Auberge and Sedona Orchards Inn from April 1, 2016 to June 30, 2016. The pre-acquisition operating results were obtained from the seller of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.  Additionally, 2016 amounts exclude the operating results of the three hotels sold during 2016: Orlando Airport Marriott, Hilton Minneapolis and Hilton Garden Inn Chelsea.


      (2) Actual operating results for 2016 include the operating results of the three hotels sold during 2016 for the Company's respective ownership periods.

      For the six months ended June 30, 2017, the Company reported the following:


      Year to Date



      2017


      2016

      Change

      Comparable Operating Results (1)





      ADR

      $229.55



      $225.97


      1.6

      %

      Occupancy

      79.6

      %


      79.2

      %

      0.4 percentage points

      RevPAR

      $182.66



      $179.06


      2.0

      %

      Revenues

      $442.9 million


      $437.8 million

      1.2

      %

      Hotel Adjusted EBITDA Margin

      31.09

      %


      31.59

      %

      -50 basis points






      Actual Operating Results (2)





      Revenues

      $439.5 million


      $469.7 million

      -6.4

      %

      Net income

      $45.5 million


      $61.0 million

      -$15.5 million

      Earnings per diluted share

      $0.23



      $0.30


      -$0.07


      Adjusted EBITDA

      $124.9 million


      $134.5 million

      -$9.6 million

      Adjusted FFO

      $100.2 million


      $105.9 million

      -$5.7 million

      Adjusted FFO per diluted share

      $0.50



      $0.52


      -$0.02










      (1)  Comparable operating results include pre-acquisition operating results for Sedona L'Auberge and Sedona Orchards Inn from January 1, 2017 to February 27, 2017 and January 1, 2016 to June 30, 2016. The pre-acquisition operating results were obtained from the seller of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.  Additionally, 2016 amounts exclude the three hotels sold during 2016: Orlando Airport Marriott, Hilton Minneapolis and Hilton Garden Inn Chelsea.


      (2) Actual operating results for 2016 include the operating results of the three hotels sold during 2016 for the Company's respective ownership periods.

      Financing Activity

      On April 26, 2017, the Company entered into a new five-year $200 million unsecured term loan.  The interest rate on the term loan is based on a pricing grid ranging from 145 to 220 basis points over LIBOR, based on the Company's leverage ratio.  The interest rate is currently 145 basis points over LIBOR.  The proceeds were used to prepay the $170.4 million mortgage loan secured by the Lexington Hotel New York and for general corporate purposes.

      Capital Expenditures

      The Company spent approximately $60.4 million on capital improvements during the six months ended June 30, 2017, primarily related to the third phase of the Chicago Marriott Downtown renovation and guest room renovations at the Gwen, Worthington Renaissance, Charleston Renaissance, and The Lodge at Sonoma. The Company expects to spend between $110 million and $120 million on capital improvements at its hotels in 2017.  Significant projects include the following:

      • Chicago Marriott Downtown: The Company has completed the third phase of the multi-year renovation, which included the upgrade renovation of approximately 340 guest rooms. The Company expects to renovate the final 258 of 1,200 guest rooms during late 2017 with completion in early 2018.
      • The Gwen: The Company completed the renovation of the hotel's 311 guest rooms in April 2017.
      • Worthington Renaissance: The Company completed the renovation of the hotel's 504 guest rooms in January 2017.
      • Charleston Renaissance: The Company completed the renovation of the hotel's 166 guest rooms in February 2017.
      • The Lodge at Sonoma: The Company completed the renovation of the hotel's 182 guest rooms in April 2017.

      Balance Sheet

      As of June 30, 2017, the Company had $149.6 million of unrestricted cash on hand and approximately $943.7 million of total debt, which consisted of property-specific mortgage debt and $300.0 million of unsecured term loans. The Company has no outstanding borrowings on its $300 million senior unsecured credit facility and 20 of its 28 hotels are unencumbered by debt.

      Dividends

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

      Guidance

      The Company is providing updated annual guidance for 2017, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  Comparable RevPAR assumes that all of the Company's 28 hotels were owned since January 1, 2016.

      The Company is raising its 2017 guidance and expects the full year 2017 results to be as follows:


      Previous Guidance

      Revised Guidance

      Change at
      Midpoint


      Metric

      Low End

      High End

      Low End

      High End



      Comparable RevPAR Growth

      -1.0 percent

      1.0 percent

      1.0 percent

      2.0 percent

      + 150 bps









      Adjusted EBITDA

      $238.5 million

      $251.5 million

      $245 million

      $253 million

      + $4 million









      Adjusted FFO

      $193 million

      $203 million

      $196 million

      $203 million

      + $1.5 million









      Adjusted FFO per share (based 
           on 201.5 million shares)

      $0.96 per share

      $1.01 per share

      $0.97 per share

      $1.01 per share

      + $0.005 per
      share


      The full year guidance range above reflects expected income tax expense of $10 to $12 million, expected interest expense of $38 million to $39 million and expected corporate expenses of $25 million.

      The Company expects approximately 25% to 26% of its full year 2017 Adjusted EBITDA and 24.5% to 25.5% of its full year 2017 Adjusted FFO to be earned during the third quarter of 2017.

      Selected Quarterly Comparable Operating Information

      The following table is presented to provide investors with selected quarterly comparable operating information for 2016.  The operating information includes our 2017 acquisitions and excludes our 2016 dispositions for all periods presented.


      Quarter 1, 2016

      Quarter 2, 2016

      Quarter 3, 2016

      Quarter 4, 2016

      Full Year 2016

      ADR

      $

      217.33


      $

      233.36


      $

      224.91


      $

      232.89


      $

      227.35


      Occupancy

      73.1

      %

      85.4

      %

      84.0

      %

      76.1

      %

      79.6

      %

      RevPAR

      $

      158.88


      $

      199.22


      $

      188.88


      $

      177.20


      $

      181.06


      Revenues (in thousands)

      $

      197,395


      $

      240,366


      $

      226,957


      $

      214,765


      $

      879,483


      Hotel Adjusted EBITDA (in thousands)

      $

      52,775


      $

      85,525


      $

      71,997


      $

      67,070


      $

      277,367


              % of full Year

      19.0

      %

      30.8

      %

      26.0

      %

      24.2

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      26.74

      %

      35.58

      %

      31.72

      %

      31.23

      %

      31.54

      %

      Available Rooms

      871,689


      872,417


      882,004


      883,016


      3,509,126


      Earnings Call

      The Company will host a conference call to discuss its second quarter results on Tuesday, August 8, 2017, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 844-287-6622 (for domestic callers) or 530-379-4559 (for international callers).  The participant passcode is 47618518. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.com. A replay of the webcast will also be archived on the website for one week.

      About the Company

      DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 28 premium quality hotels with over 9,600 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families such as Hilton and Marriott as well as unique boutique hotels in the lifestyle segment. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

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


      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)



      June 30, 2017


      December 31, 2016

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      2,739,193



      $

      2,646,676


      Restricted cash

      41,481



      46,069


      Due from hotel managers

      99,150



      77,928


      Favorable lease assets, net

      26,902



      18,013


      Prepaid and other assets (1)

      40,640



      37,682


      Cash and cash equivalents

      149,645



      243,095


      Total assets

      $

      3,097,011



      $

      3,069,463


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage debt, net of unamortized debt issuance costs

      $

      645,798



      $

      821,167


      Term loan, net of unamortized debt issuance costs

      297,922



      99,372


      Senior unsecured credit facility

      —



      —


      Total debt

      943,720



      920,539






      Deferred income related to key money, net

      19,025



      20,067


      Unfavorable contract liabilities, net

      71,690



      72,646


      Deferred ground rent

      83,576



      80,509


      Due to hotel managers

      63,774



      58,294


      Dividends declared and unpaid

      25,548



      25,567


      Accounts payable and accrued expenses (2)

      54,936



      55,054


      Total other liabilities

      318,549



      312,137


      Stockholders' Equity:




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

      —



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized; 200,305,232 and 
           200,200,902 shares issued and outstanding at June 30, 2017 and December 31, 
           2016, respectively

      2,003



      2,002


      Additional paid-in capital

      2,058,380



      2,055,365


      Accumulated deficit

      (225,641)



      (220,580)


      Total stockholders' equity

      1,834,742



      1,836,787


      Total liabilities and stockholders' equity

      $

      3,097,011



      $

      3,069,463



      (1)

      Includes $23.1 million of deferred tax assets, $9.4 million and $6.0 million of prepaid expenses, and $8.1 million and $8.6 million of other assets as of June 30, 2017 and December 31, 2016, respectively.


      (2)

       Includes $20.5 million of deferred tax liabilities, $15.2 million and $12.1 million of accrued property taxes, $5.1 million and $10.8 million of accrued capital expenditures, and $14.1 million and $11.7 million of other accrued liabilities as of June 30, 2017 and December 31, 2016, respectively.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)

      (unaudited)



      Three Months Ended June 30,


      Six Months Ended June 30,


      2017


      2016


      2017


      2016

      Revenues:








      Rooms

      $

      177,483



      $

      186,113



      $

      315,315



      $

      335,556


      Food and beverage

      52,762



      57,407



      97,540



      107,781


      Other

      13,027



      13,144



      26,627



      26,361


      Total revenues

      243,272



      256,664



      439,482



      469,698


      Operating Expenses:








      Rooms

      41,565



      43,257



      78,466



      81,971


      Food and beverage

      33,064



      35,265



      62,530



      68,615


      Management fees

      6,949



      8,772



      12,961



      15,381


      Other hotel expenses

      78,608



      79,524



      150,267



      158,453


      Depreciation and amortization

      25,585



      25,005



      49,948



      50,126


      Hotel acquisition costs

      22



      —



      2,273



      —


      Corporate expenses

      6,828



      6,736



      13,090



      12,736


      Total operating expenses, net

      192,621



      198,559



      369,535



      387,282


      Operating profit

      50,651



      58,105



      69,947



      82,416










      Interest and other income, net

      (192)



      (68)



      (551)



      (118)


      Interest expense

      9,585



      11,074



      19,098



      22,738


      Loss on early extinguishment of debt

      274



      —



      274



      —


      Gain on sales of hotel properties

      —



      (8,121)



      —



      (8,121)


      Total other expenses, net

      9,667



      2,885



      18,821



      14,499


      Income before income taxes

      40,984



      55,220



      51,126



      67,917


      Income tax expense

      (4,389)



      (11,045)



      (5,644)



      (6,964)


      Net income

      $

      36,595



      $

      44,175



      $

      45,482



      $

      60,953


      Earnings per share:








      Basic earnings per share

      $

      0.18



      $

      0.22



      $

      0.23



      $

      0.30


      Diluted earnings per share

      $

      0.18



      $

      0.22



      $

      0.23



      $

      0.30










      Weighted-average number of common shares

      outstanding:








      Basic

      200,810,323



      201,273,767



      200,732,639



      201,133,321

      Diluted

      201,741,394



      201,827,384



      201,729,516



      201,768,451

      Non-GAAP Financial Measures

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      EBITDA and FFO

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

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

      Hotel EBITDA

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

      Adjustments to EBITDA, FFO and Hotel EBITDA

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

      We adjust EBITDA, FFO and Hotel EBITDA for the following items:

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

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

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

      Reconciliations of Non-GAAP Measures

      EBITDA and Adjusted EBITDA

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


      Three Months Ended June 30,


      Six Months Ended June 30,


      2017


      2016


      2017


      2016

      Net income

      $

      36,595



      $

      44,175



      $

      45,482



      $

      60,953


      Interest expense

      9,585



      11,074



      19,098



      22,738


      Income tax expense

      4,389



      11,045



      5,644



      6,964


      Real estate related depreciation and amortization

      25,585



      25,005



      49,948



      50,126


      EBITDA

      76,154



      91,299



      120,172



      140,781


      Non-cash ground rent

      1,614



      1,328



      3,164



      2,662


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

      (478)



      (478)



      (956)



      (956)


      Hotel acquisition costs

      22



      —



      2,273



      —


      Loss on early extinguishment of debt

      274



      —



      274



      —


      Gain on sale of hotel properties

      —



      (8,121)



      —



      (8,121)


      Severance costs (1)

      —



      119



      —



      119


      Adjusted EBITDA

      $

      77,586



      $

      84,147



      $

      124,927



      $

      134,485



      (1)  Classified as corporate expenses on the consolidated statements of operations.


      Full Year 2017 Guidance


      Low End


      High End

      Net income

      $

      87,053



      $

      95,053


      Interest expense

      39,000



      38,000


      Income tax expense

      10,000



      12,000


      Real estate related depreciation and amortization

      102,000



      101,000


      EBITDA

      238,053



      246,053


      Non-cash ground rent

      6,300



      6,300


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,900)



      (1,900)


      Acquisition costs

      2,273



      2,273


      Loss on early extinguishment of debt

      274



      274


      Adjusted EBITDA

      $

      245,000



      $

      253,000


      Hotel EBITDA and Hotel Adjusted EBITDA

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


      Three Months Ended June 30,


      Six Months Ended June 30,


      2017


      2016


      2017


      2016

      Net income

      $

      36,595



      $

      44,175



      $

      45,482



      $

      60,953


      Interest expense

      9,585



      11,074



      19,098



      22,738


      Income tax expense (benefit)

      4,389



      11,045



      5,644



      6,964


      Real estate related depreciation and amortization

      25,585



      25,005



      49,948



      50,126


      EBITDA

      76,154



      91,299



      120,172



      140,781


      Corporate expenses

      6,828



      6,736



      13,090



      12,736


      Interest and other income, net

      (192)



      (68)



      (551)



      (118)


      Hotel acquisition costs

      22



      —



      2,273



      —


      Loss on early extinguishment of debt

      274



      —



      274



      —


      Gain on sale of hotel properties

      —



      (8,121)



      —



      (8,121)


      Hotel EBITDA

      83,086



      89,846



      135,258



      145,278


      Non-cash ground rent

      1,614



      1,328



      3,164



      2,662


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

      (478)



      (478)



      (956)



      (956)


      Hotel Adjusted EBITDA

      $

      84,222



      $

      90,696



      $

      137,466



      $

      146,984


      FFO and Adjusted FFO

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


      Three Months Ended June 30,


      Six Months Ended June 30,










      2017


      2016


      2017


      2016

      Net income

      $

      36,595



      $

      44,175



      $

      45,482



      $

      60,953


      Real estate related depreciation and amortization

      25,585



      25,005



      49,948



      50,126


      Gain on sales of hotel properties, net of income tax

      —



      (7,010)



      —



      (7,010)


      FFO

      62,180



      62,170



      95,430



      104,069


      Non-cash ground rent

      1,614



      1,328



      3,164



      2,662


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

      (478)



      (478)



      (956)



      (956)


      Hotel acquisition costs

      22



      —



      2,273



      —


      Loss on early extinguishment of debt

      274



      —



      274



      —


      Severance costs (1)

      —



      119



      —



      119


      Fair value adjustments to debt instruments

      —



      4



      —



      18


      Adjusted FFO

      $

      63,612



      $

      63,143



      $

      100,185



      $

      105,912


      Adjusted FFO per diluted share

      $

      0.32



      $

      0.31



      $

      0.50



      $

      0.52



       (1)  Classified as corporate expenses on the consolidated statements of operations.

                             


      Full Year 2017 Guidance


      Low End


      High End

      Net income

      $

      87,053



      $

      95,053


      Real estate related depreciation and amortization

      102,000



      101,000


      FFO

      189,053



      196,053


      Non-cash ground rent

      6,300



      6,300


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

      (1,900)



      (1,900)


      Acquisition costs

      2,273



      2,273


      Loss on early extinguishment of debt

      274



      274


      Adjusted FFO

      $

      196,000



      $

      203,000


      Adjusted FFO per diluted share

      $

      0.97



      $

      1.01


      Reconciliation of Comparable Operating Results

      The following presents the revenues, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin together with comparable prior year results, which includes the pre-acquisition results for our 2017 acquisitions and excludes the results for our 2016 dispositions (in thousands):


      Three Months Ended June 30,


      Six Months Ended June 30,


      2017


      2016


      2017


      2016

      Revenues

      $

      243,272



      $

      256,664



      $

      439,482



      $

      469,698


      Hotel revenues from prior ownership (1)

      —



      7,866



      3,422



      13,231


      Hotel revenues from sold hotels (2)

      —



      (24,164)



      —



      (45,164)


      Comparable Revenues

      $

      243,272



      $

      240,366



      $

      442,904



      $

      437,765










      Hotel Adjusted EBITDA

      $

      84,222



      $

      90,696



      $

      137,466



      $

      146,984


      Hotel Adjusted EBITDA from prior ownership (1)

      —



      2,163



      229



      2,970


      Hotel Adjusted EBITDA from sold hotels (2)

      —



      (7,334)



      —



      (11,654)


      Comparable Hotel Adjusted EBITDA

      $

      84,222



      $

      85,525



      $

      137,695



      $

      138,300










      Hotel Adjusted EBITDA Margin

      34.62

      %


      35.34

      %


      31.28

      %


      31.29

      %

      Comparable Hotel Adjusted EBITDA Margin

      34.62

      %


      35.58

      %


      31.09

      %


      31.59

      %


      (1)

      Amounts represent the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017 and January 1, 2016 to June 30, 2016, respectively.  The pre-acquisition operating results were obtained from the respective sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.


      (2)

      Amounts represent the historical operating results of the Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea for their
      respective ownership periods.

      Comparable Hotel Operating Expenses

      The following table sets forth hotel operating expenses for the three and six months ended June 30, 2017 and 2016 for each of the hotels that we owned as of June 30, 2017.  Our GAAP hotel operating expenses for the three and six months ended June 30, 2017 consisted of the line items set forth below (dollars in thousands) under the column titled "As Reported."  The amounts reported in this column include amounts that are not comparable period-over-period. In order to reflect the period in 2017 comparable to our ownership period in 2016, the amounts in the column titled "Adjustments for Acquisitions and Dispositions" represent the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017 and January 1, 2016 to June 30, 2016 and excludes the operating results of the Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea for the time periods presented.  We provide this important supplemental information to our investors because this information provides a useful means for investors to measure our operating performance on a comparative basis.  See the column titled "Comparable."

       These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP in this release.  They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations at our hotels that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure. In particular, we note the pre-acquisition operating results set forth in the column titled "Adjustments for Acquisitions" were obtained from the respective sellers of the hotels during the acquisition due diligence process.  We have made no adjustments to the amounts provided to us by the respective sellers.  The pre-acquisition operating results were not audited or reviewed by our independent auditors.


      As Reported


      Adjustments for

      Acquisitions/Dispositions


      Comparable


      Three Months Ended June 30,


      Three Months Ended June 30,


      2017


      2016


      % Change


      2017


      2016


      2017


      2016


      % Change

















      Rooms departmental expenses

      $

      41,565



      $

      43,257



      (3.9)

      %


      $

      —



      $

      (2,587)



      $

      41,565



      $

      40,670



      2.2

      %

      Food and beverage departmental expenses

      33,064



      35,265



      (6.2)

      %


      —



      (2,052)



      33,064



      33,213



      (0.4)

      %

      Other direct departmental

      3,092



      3,056



      1.2

      %


      —



      318



      3,092



      3,374



      (8.4)

      %

      General and administrative

      19,511



      20,598



      (5.3)

      %


      —



      (1,360)



      19,511



      19,238



      1.4

      %

      Utilities

      6,079



      6,483



      (6.2)

      %


      —



      (466)



      6,079



      6,017



      1.0

      %

      Repairs and maintenance

      8,875



      9,175



      (3.3)

      %


      —



      (527)



      8,875



      8,648



      2.6

      %

      Sales and marketing

      15,628



      16,931



      (7.7)

      %


      —



      (1,454)



      15,628



      15,477



      1.0

      %

      Franchise fees

      6,015



      5,749



      4.6

      %


      —



      (344)



      6,015



      5,405



      11.3

      %

      Base management fees

      5,816



      6,296



      (7.6)

      %


      —



      (453)



      5,816



      5,843



      (0.5)

      %

      Incentive management fees

      1,133



      2,476



      (54.2)

      %


      —



      6



      1,133



      2,482



      (54.4)

      %

      Property taxes

      13,871



      10,656



      30.2

      %


      —



      (485)



      13,871



      10,171



      36.4

      %

      Ground rent

      2,617



      3,726



      (29.8)

      %


      —



      (1,411)



      2,617



      2,315



      13.0

      %

      Insurance

      1,644



      2,058



      (20.1)

      %


      —



      (66)



      1,644



      1,992



      (17.5)

      %

      Other fixed expenses

      1,276



      1,092



      16.8

      %


      —



      25



      1,276



      1,117



      14.2

      %

      Total hotel operating expenses

      $

      160,186



      $

      166,818



      (4.0)

      %


      $

      —



      $

      (10,856)



      $

      160,186



      $

      155,962



      2.7

      %


      As Reported


      Adjustments for
      Acquisitions/Dispositions


      Comparable


      Six Months Ended June 30,


      Six Months Ended June 30,


      2017


      2016


      % Change


      2017


      2016


      2017


      2016


      % Change

















      Rooms departmental expenses

      $

      78,466



      $

      81,971



      (4.3)

      %


      $

      773



      $

      (5,066)



      $

      79,239



      $

      76,905



      3.0

      %

      Food and beverage departmental expenses

      62,530



      68,615



      (8.9)

      %


      919



      (4,678)



      63,449



      63,937



      (0.8)

      %

      Other direct departmental

      6,087



      6,156



      (1.1)

      %


      257



      584



      6,344



      6,740



      (5.9)

      %

      General and administrative

      37,506



      40,294



      (6.9)

      %


      416



      (2,892)



      37,922



      37,402



      1.4

      %

      Utilities

      12,139



      13,295



      (8.7)

      %


      107



      (974)



      12,246



      12,321



      (0.6)

      %

      Repairs and maintenance

      17,560



      18,491



      (5.0)

      %


      209



      (1,148)



      17,769



      17,343



      2.5

      %

      Sales and marketing

      29,429



      32,615



      (9.8)

      %


      263



      (2,994)



      29,692



      29,621



      0.2

      %

      Franchise fees

      11,046



      11,037



      0.1

      %


      —



      (573)



      11,046



      10,464



      5.6

      %

      Base management fees

      10,360



      11,612



      (10.8)

      %


      84



      (915)



      10,444



      10,697



      (2.4)

      %

      Incentive management fees

      2,601



      3,769



      (31.0)

      %


      —



      —



      2,601



      3,769



      (31.0)

      %

      Property taxes

      26,101



      22,910



      13.9

      %


      82



      (1,003)



      26,183



      21,907



      19.5

      %

      Ground rent

      5,130



      7,525



      (31.8)

      %


      —



      (2,901)



      5,130



      4,624



      10.9

      %

      Insurance

      3,332



      3,848



      (13.4)

      %


      45



      (165)



      3,377



      3,683



      (8.3)

      %

      Other fixed expenses

      1,937



      2,282



      (15.1)

      %


      41



      (10)



      1,978



      2,272



      (12.9)

      %

      Total hotel operating expenses

      $

      304,224



      $

      324,420



      (6.2)

      %


      $

      3,196



      $

      (22,735)



      $

      307,420



      $

      301,685



      1.9

      %

      Market Capitalization as of June 30, 2017

      (in thousands)

      Enterprise Value






      Common equity capitalization (at June 30, 2017 closing price of $10.95/share)


      $

      2,206,000

      Consolidated debt (face amount)


      950,981

      Cash and cash equivalents


      (149,645)

      Total enterprise value


      $

      3,007,336

      Share Reconciliation






      Common shares outstanding


      200,305

      Unvested restricted stock held by management and employees


      627

      Share grants under deferred compensation plan


      529

      Combined shares outstanding


      201,461

      Debt Summary as of June 30, 2017

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding
      Principal


      Maturity

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      $

      57,523


      November 2020

      Westin Washington D.C. City Center


      3.99%


      Fixed


      65,847


      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      28,585


      April 2023

      Westin San Diego


      3.94%


      Fixed


      65,571


      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      84,761


      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      84,878


      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      64,051


      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      199,765


      November 2025

           Debt issuance costs, net






      (5,183)



      Total mortgage debt, net of unamortized debt issuance costs






      $

      645,798












      Unsecured term loan


      LIBOR + 1.45(1)


      Variable


      100,000


      May 2021

      Unsecured term loan


      LIBOR + 1.45(2)


      Variable


      200,000


      April 2022

           Debt issuance costs, net






      (2,078)



      Unsecured term loans, net of unamortized debt issuance costs




      $

      297,922












      Senior unsecured credit facility


      LIBOR + 1.50


      Variable


      $

      —


      May 2020 (3)










      Total debt, net of unamortized debt issuance costs






      $

      943,720












      Weighted-average interest rate of fixed rate debt


      4.22%







      Total weighted-average interest rate


      3.69%









      (1)

      The interest rate as of June 30, 2017 was 2.51%.

      (2)

      The interest rate as of June 30, 2017 was 2.50%.

      (3)

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

      Operating Statistics – Second Quarter



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      2Q 2017

      2Q 2016

      B/(W)


      2Q 2017

      2Q 2016

      B/(W)


      2Q 2017

      2Q 2016

      B/(W)


      2Q 2017

      2Q 2016

      B/(W)

      Atlanta Alpharetta Marriott


      $

      164.29


      $

      171.07


      (4.0)

      %


      82.5

      %

      77.6

      %

      4.9

      %


      $

      135.61


      $

      132.78


      2.1

      %


      34.02

      %

      35.89

      %

      -187 bps

      Bethesda Marriott Suites


      $

      185.30


      $

      182.79


      1.4

      %


      83.3

      %

      84.6

      %

      (1.3)

      %


      $

      154.42


      $

      154.63


      (0.1)

      %


      36.02

      %

      38.02

      %

      -200 bps

      Boston Westin


      $

      282.66


      $

      264.70


      6.8

      %


      88.0

      %

      87.1

      %

      0.9

      %


      $

      248.75


      $

      230.60


      7.9

      %


      38.68

      %

      38.18

      %

      50 bps

      Hilton Boston Downtown


      $

      327.05


      $

      308.62


      6.0

      %


      93.6

      %

      93.9

      %

      (0.3)

      %


      $

      306.01


      $

      289.82


      5.6

      %


      47.13

      %

      46.20

      %

      93 bps

      Hilton Burlington


      $

      175.89


      $

      178.81


      (1.6)

      %


      84.4

      %

      85.0

      %

      (0.6)

      %


      $

      148.43


      $

      152.06


      (2.4)

      %


      41.37

      %

      43.29

      %

      -192 bps

      Renaissance Charleston


      $

      265.72


      $

      253.81


      4.7

      %


      92.3

      %

      94.0

      %

      (1.7)

      %


      $

      245.23


      $

      238.64


      2.8

      %


      46.02

      %

      46.54

      %

      -52 bps

      Chicago Marriott


      $

      242.44


      $

      243.58


      (0.5)

      %


      82.2

      %

      83.3

      %

      (1.1)

      %


      $

      199.26


      $

      202.88


      (1.8)

      %


      33.53

      %

      38.67

      %

      -514 bps

      Chicago Gwen


      $

      245.87


      $

      225.43


      9.1

      %


      84.0

      %

      86.2

      %

      (2.2)

      %


      $

      206.45


      $

      194.28


      6.3

      %


      34.10

      %

      37.79

      %

      -369 bps

      Courtyard Denver Downtown


      $

      214.81


      $

      211.62


      1.5

      %


      83.4

      %

      84.6

      %

      (1.2)

      %


      $

      179.06


      $

      178.98


      —

      %


      51.25

      %

      52.39

      %

      -114 bps

      Courtyard Fifth Avenue


      $

      277.10


      $

      270.48


      2.4

      %


      91.0

      %

      92.3

      %

      (1.3)

      %


      $

      252.12


      $

      249.74


      1.0

      %


      25.26

      %

      25.45

      %

      -19 bps

      Courtyard Midtown East


      $

      269.84


      $

      272.85


      (1.1)

      %


      93.5

      %

      95.0

      %

      (1.5)

      %


      $

      252.23


      $

      259.21


      (2.7)

      %


      33.65

      %

      35.43

      %

      -178 bps

      Fort Lauderdale Westin


      $

      186.42


      $

      190.41


      (2.1)

      %


      84.6

      %

      93.6

      %

      (9.0)

      %


      $

      157.79


      $

      178.22


      (11.5)

      %


      36.65

      %

      38.47

      %

      -182 bps

      Frenchman's Reef


      $

      260.47


      $

      233.85


      11.4

      %


      85.5

      %

      88.7

      %

      (3.2)

      %


      $

      222.79


      $

      207.51


      7.4

      %


      23.59

      %

      23.19

      %

      40 bps

      JW Marriott Denver Cherry Creek


      $

      270.82


      $

      277.31


      (2.3)

      %


      83.2

      %

      81.4

      %

      1.8

      %


      $

      225.30


      $

      225.81


      (0.2)

      %


      35.64

      %

      38.66

      %

      -302 bps

      Inn at Key West


      $

      187.05


      $

      189.50


      (1.3)

      %


      77.0

      %

      85.7

      %

      (8.7)

      %


      $

      144.04


      $

      162.37


      (11.3)

      %


      45.49

      %

      45.26

      %

      23 bps

      Sheraton Suites Key West


      $

      242.52


      $

      239.78


      1.1

      %


      92.6

      %

      90.8

      %

      1.8

      %


      $

      224.46


      $

      217.77


      3.1

      %


      44.98

      %

      43.13

      %

      185 bps

      Lexington Hotel New York


      $

      254.99


      $

      249.39


      2.2

      %


      95.1

      %

      95.2

      %

      (0.1)

      %


      $

      242.42


      $

      237.36


      2.1

      %


      22.94

      %

      23.53

      %

      -59 bps

      Hotel Rex


      $

      202.26


      $

      228.36


      (11.4)

      %


      82.6

      %

      87.7

      %

      (5.1)

      %


      $

      167.10


      $

      200.28


      (16.6)

      %


      29.38

      %

      36.89

      %

      -751 bps

      Salt Lake City Marriott


      $

      160.23


      $

      152.89


      4.8

      %


      80.9

      %

      74.0

      %

      6.9

      %


      $

      129.66


      $

      113.09


      14.7

      %


      38.03

      %

      35.33

      %

      270 bps

      L'Auberge de Sedona


      $

      592.67


      $

      492.58


      20.3

      %


      79.5

      %

      76.7

      %

      2.8

      %


      $

      471.14


      $

      377.80


      24.7

      %


      30.02

      %

      25.08

      %

      494 bps

      Orchards Inn Sedona


      $

      245.99


      $

      216.52


      13.6

      %


      86.3

      %

      83.5

      %

      2.8

      %


      $

      212.39


      $

      180.69


      17.5

      %


      39.21

      %

      34.16

      %

      505 bps

      Shorebreak


      $

      224.60


      $

      221.47


      1.4

      %


      82.6

      %

      82.7

      %

      (0.1)

      %


      $

      185.61


      $

      183.09


      1.4

      %


      23.48

      %

      33.80

      %

      -1032 bps

      The Lodge at Sonoma


      $

      329.76


      $

      312.21


      5.6

      %


      72.7

      %

      82.5

      %

      (9.8)

      %


      $

      239.79


      $

      257.49


      (6.9)

      %


      32.90

      %

      32.57

      %

      33 bps

      Hilton Garden Inn Times Square Central


      $

      256.68


      $

      259.62


      (1.1)

      %


      98.0

      %

      97.2

      %

      0.8

      %


      $

      251.46


      $

      252.33


      (0.3)

      %


      36.26

      %

      35.92

      %

      34 bps

      Vail Marriott


      $

      168.86


      $

      160.01


      5.5

      %


      54.9

      %

      53.9

      %

      1.0

      %


      $

      92.75


      $

      86.21


      7.6

      %


      (5.30)

      %

      1.24

      %

      -654 bps

      Westin San Diego


      $

      197.51


      $

      187.94


      5.1

      %


      85.4

      %

      84.5

      %

      0.9

      %


      $

      168.62


      $

      158.73


      6.2

      %


      38.47

      %

      35.51

      %

      296 bps

      Westin Washington D.C. City Center


      $

      250.45


      $

      259.45


      (3.5)

      %


      90.2

      %

      91.1

      %

      (0.9)

      %


      $

      225.85


      $

      236.31


      (4.4)

      %


      46.69

      %

      45.77

      %

      92 bps

      Renaissance Worthington


      $

      183.50


      $

      184.87


      (0.7)

      %


      78.7

      %

      75.4

      %

      3.3

      %


      $

      144.48


      $

      139.31


      3.7

      %


      39.91

      %

      39.67

      %

      24 bps

      Comparable Total (1)


      $

      239.00


      $

      233.36


      2.4

      %


      85.0

      %

      85.4

      %

      (0.4)

      %


      $

      203.21


      $

      199.22


      2.0

      %


      34.62

      %

      35.58

      %

      -96 bps



      (1)

      Amounts include the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from April 1, 2016 to June 30, 2016 and exclude the three hotels sold in 2016.

      Operating Statistics – Year to Date



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2017

      YTD 2016

      B/(W)


      YTD 2017

      YTD 2016

      B/(W)


      YTD 2017

      YTD 2016

      B/(W)


      YTD 2017

      YTD 2016

      B/(W)

      Atlanta Alpharetta Marriott


      $

      171.24


      $

      177.54


      (3.5)

      %


      76.4

      %

      73.3

      %

      3.1

      %


      $

      130.82


      $

      130.08


      0.6

      %


      33.69

      %

      35.76

      %

      -207 bps

      Bethesda Marriott Suites


      $

      178.58


      $

      173.45


      3.0

      %


      76.7

      %

      72.6

      %

      4.1

      %


      $

      137.04


      $

      125.94


      8.8

      %


      31.62

      %

      30.34

      %

      128 bps

      Boston Westin


      $

      250.32


      $

      236.15


      6.0

      %


      77.8

      %

      79.2

      %

      (1.4)

      %


      $

      194.85


      $

      186.97


      4.2

      %


      31.56

      %

      30.59

      %

      97 bps

      Hilton Boston Downtown


      $

      273.08


      $

      262.60


      4.0

      %


      83.2

      %

      85.3

      %

      (2.1)

      %


      $

      227.24


      $

      224.09


      1.4

      %


      37.03

      %

      37.82

      %

      -79 bps

      Hilton Burlington


      $

      152.25


      $

      155.50


      (2.1)

      %


      75.9

      %

      76.5

      %

      (0.6)

      %


      $

      115.56


      $

      118.98


      (2.9)

      %


      31.65

      %

      35.46

      %

      -381 bps

      Renaissance Charleston


      $

      256.02


      $

      229.83


      11.4

      %


      74.9

      %

      90.2

      %

      (15.3)

      %


      $

      191.71


      $

      207.31


      (7.5)

      %


      36.24

      %

      40.85

      %

      -461 bps

      Chicago Marriott


      $

      213.45


      $

      217.00


      (1.6)

      %


      65.9

      %

      61.8

      %

      4.1

      %


      $

      140.71


      $

      134.20


      4.9

      %


      21.31

      %

      21.69

      %

      -38 bps

      Chicago Gwen


      $

      216.58


      $

      199.94


      8.3

      %


      64.7

      %

      70.7

      %

      (6.0)

      %


      $

      140.14


      $

      141.32


      (0.8)

      %


      20.25

      %

      23.59

      %

      -334 bps

      Courtyard Denver Downtown


      $

      202.48


      $

      199.18


      1.7

      %


      77.4

      %

      80.2

      %

      (2.8)

      %


      $

      156.81


      $

      159.68


      (1.8)

      %


      46.82

      %

      47.51

      %

      -69 bps

      Courtyard Fifth Avenue


      $

      239.82


      $

      240.81


      (0.4)

      %


      87.1

      %

      85.3

      %

      1.8

      %


      $

      208.99


      $

      205.39


      1.8

      %


      12.20

      %

      13.74

      %

      -154 bps

      Courtyard Midtown East


      $

      235.75


      $

      240.70


      (2.1)

      %


      87.7

      %

      90.2

      %

      (2.5)

      %


      $

      206.80


      $

      217.20


      (4.8)

      %


      23.28

      %

      25.26

      %

      -198 bps

      Fort Lauderdale Westin


      $

      213.57


      $

      222.00


      (3.8)

      %


      90.3

      %

      95.6

      %

      (5.3)

      %


      $

      192.82


      $

      212.23


      (9.1)

      %


      41.60

      %

      43.64

      %

      -204 bps

      Frenchman's Reef


      $

      306.95


      $

      285.65


      7.5

      %


      88.2

      %

      89.0

      %

      (0.8)

      %


      $

      270.82


      $

      254.30


      6.5

      %


      30.41

      %

      30.76

      %

      -35 bps

      JW Marriott Denver Cherry Creek


      $

      257.69


      $

      267.08


      (3.5)

      %


      78.8

      %

      79.2

      %

      (0.4)

      %


      $

      203.12


      $

      211.54


      (4.0)

      %


      32.26

      %

      35.08

      %

      -282 bps

      Inn at Key West


      $

      213.30


      $

      227.04


      (6.1)

      %


      78.8

      %

      91.1

      %

      (12.3)

      %


      $

      168.15


      $

      206.82


      (18.7)

      %


      51.26

      %

      50.00

      %

      126 bps

      Sheraton Suites Key West


      $

      270.15


      $

      278.09


      (2.9)

      %


      93.0

      %

      93.1

      %

      (0.1)

      %


      $

      251.11


      $

      259.04


      (3.1)

      %


      48.78

      %

      48.10

      %

      68 bps

      Lexington Hotel New York


      $

      218.18


      $

      219.60


      (0.6)

      %


      91.2

      %

      88.1

      %

      3.1

      %


      $

      198.91


      $

      193.42


      2.8

      %


      8.03

      %

      11.17

      %

      -314 bps

      Hotel Rex


      $

      224.58


      $

      239.01


      (6.0)

      %


      79.4

      %

      83.4

      %

      (4.0)

      %


      $

      178.34


      $

      199.43


      (10.6)

      %


      32.30

      %

      36.02

      %

      -372 bps

      Salt Lake City Marriott


      $

      165.26


      $

      158.77


      4.1

      %


      78.9

      %

      69.8

      %

      9.1

      %


      $

      130.31


      $

      110.79


      17.6

      %


      40.86

      %

      34.78

      %

      608 bps

      L'Auberge de Sedona (1)


      $

      601.65


      $

      501.20


      20.0

      %


      80.0

      %

      76.4

      %

      3.6

      %


      $

      481.61


      $

      382.71


      25.8

      %


      30.75

      %

      26.01

      %

      474 bps

      Orchards Inn Sedona (1)


      $

      248.99


      $

      220.22


      13.1

      %


      87.7

      %

      84.9

      %

      2.8

      %


      $

      218.26


      $

      186.91


      16.8

      %


      40.19

      %

      36.81

      %

      338 bps

      Shorebreak


      $

      222.24


      $

      218.53


      1.7

      %


      72.5

      %

      79.1

      %

      (6.6)

      %


      $

      161.05


      $

      172.92


      (6.9)

      %


      20.63

      %

      29.77

      %

      -914 bps

      The Lodge at Sonoma


      $

      295.91


      $

      271.24


      9.1

      %


      57.4

      %

      78.0

      %

      (20.6)

      %


      $

      169.74


      $

      211.57


      (19.8)

      %


      19.01

      %

      26.70

      %

      -769 bps

      Hilton Garden Inn Times Square Central


      $

      216.35


      $

      221.61


      (2.4)

      %


      96.6

      %

      95.6

      %

      1.0

      %


      $

      209.01


      $

      211.80


      (1.3)

      %


      25.29

      %

      26.95

      %

      -166 bps

      Vail Marriott


      $

      326.95


      $

      317.45


      3.0

      %


      73.2

      %

      71.6

      %

      1.6

      %


      $

      239.43


      $

      227.15


      5.4

      %


      39.33

      %

      41.35

      %

      -202 bps

      Westin San Diego


      $

      197.50


      $

      187.57


      5.3

      %


      85.0

      %

      84.1

      %

      0.9

      %


      $

      167.87


      $

      157.72


      6.4

      %


      40.05

      %

      37.62

      %

      243 bps

      Westin Washington D.C. City Center


      $

      241.03


      $

      235.06


      2.5

      %


      86.6

      %

      85.7

      %

      0.9

      %


      $

      208.68


      $

      201.41


      3.6

      %


      43.38

      %

      40.49

      %

      289 bps

      Renaissance Worthington


      $

      184.07


      $

      183.79


      0.2

      %


      78.1

      %

      71.2

      %

      6.9

      %


      $

      143.73


      $

      130.88


      9.8

      %


      39.93

      %

      37.10

      %

      283 bps

      Total


      $

      229.16


      $

      225.89


      1.4

      %


      79.6

      %

      79.4

      %

      0.2

      %


      $

      182.48


      $

      179.27


      1.8

      %


      31.28

      %

      31.29

      %

      -1 bps

      Comparable Total (2)


      $

      229.55


      $

      225.97


      1.6

      %


      79.6

      %

      79.2

      %

      0.4

      %


      $

      182.66


      $

      179.06


      2.0

      %


      31.09

      %

      31.59

      %

      -50 bps



      (1)      

      Hotels were acquired on February 28, 2017. Amounts reflect the operating results these hotels for the period from February 28, 2017 to June 30, 2017 and February 28, 2016 to June 30, 2016, respectively.

      (2)      

      Amounts include the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017 and January 1, 2016 to March 31, 2016, respectively, and exclude the three hotels sold in 2016.

      Hotel Adjusted EBITDA Reconciliation



      Second Quarter 2017






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      5,291



      $

      1,415


      $

      385


      $

      —


      $

      —


      $

      1,800


      Bethesda Marriott Suites


      $

      4,991



      $

      (60)


      $

      345


      $

      —


      $

      1,513


      $

      1,798


      Boston Westin


      $

      28,627



      $

      6,686


      $

      2,192


      $

      2,246


      $

      (51)


      $

      11,073


      Hilton Boston Downtown


      $

      11,868



      $

      4,356


      $

      1,237


      $

      —


      $

      —


      $

      5,593


      Hilton Burlington


      $

      4,525



      $

      1,356


      $

      516


      $

      —


      $

      —


      $

      1,872


      Renaissance Charleston


      $

      4,135



      $

      1,541


      $

      394


      $

      —


      $

      (32)


      $

      1,903


      Chicago Marriott


      $

      31,455



      $

      7,142


      $

      3,735


      $

      68


      $

      (397)


      $

      10,548


      Chicago Gwen


      $

      7,959



      $

      1,640


      $

      1,074


      $

      —


      $

      —


      $

      2,714


      Courtyard Denver Downtown


      $

      3,081



      $

      1,281


      $

      298


      $

      —


      $

      —


      $

      1,579


      Courtyard Fifth Avenue


      $

      4,411



      $

      615


      $

      447


      $

      —


      $

      52


      $

      1,114


      Courtyard Midtown East


      $

      7,631



      $

      912


      $

      660


      $

      996


      $

      —


      $

      2,568


      Fort Lauderdale Westin


      $

      11,457



      $

      2,902


      $

      1,297


      $

      —


      $

      —


      $

      4,199


      Frenchman's Reef


      $

      17,178



      $

      2,420


      $

      1,633


      $

      —


      $

      —


      $

      4,053


      JW Marriott Denver Cherry Creek


      $

      6,426



      $

      1,073


      $

      507


      $

      710


      $

      —


      $

      2,290


      Inn at Key West


      $

      1,796



      $

      623


      $

      194


      $

      —


      $

      —


      $

      817


      Sheraton Suites Key West


      $

      4,729



      $

      1,835


      $

      292


      $

      —


      $

      —


      $

      2,127


      Lexington Hotel New York


      $

      16,702



      $

      (108)


      $

      3,472


      $

      460


      $

      8


      $

      3,832


      Hotel Rex


      $

      1,593



      $

      328


      $

      140


      $

      —


      $

      —


      $

      468


      Salt Lake City Marriott


      $

      8,056



      $

      1,891


      $

      531


      $

      642


      $

      —


      $

      3,064


      L'Auberge de Sedona


      $

      6,988



      $

      1,591


      $

      507


      $

      —


      $

      —


      $

      2,098


      Orchards Inn Sedona


      $

      2,479



      $

      682


      $

      234


      $

      —


      $

      56


      $

      972


      Shorebreak


      $

      3,697



      $

      437


      $

      446


      $

      —


      $

      (15)


      $

      868


      The Lodge at Sonoma


      $

      6,343



      $

      1,327


      $

      467


      $

      293


      $

      —


      $

      2,087


      Hilton Garden Inn Times Square Central


      $

      6,545



      $

      1,582


      $

      791


      $

      —


      $

      —


      $

      2,373


      Vail Marriott


      $

      4,947



      $

      (758)


      $

      496


      $

      —


      $

      —


      $

      (262)


      Westin San Diego


      $

      9,096



      $

      1,749


      $

      1,088


      $

      662


      $

      —


      $

      3,499


      Westin Washington D.C. City Center


      $

      10,401



      $

      2,846


      $

      1,306


      $

      704


      $

      —


      $

      4,856


      Renaissance Worthington


      $

      10,865



      $

      2,626


      $

      901


      $

      807


      $

      2


      $

      4,336


      Total


      $

      243,272



      $

      49,930


      $

      25,585


      $

      7,588


      $

      1,136


      $

      84,222




      (1)

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

      Hotel Adjusted EBITDA Reconciliation



      Second Quarter 2016






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted

      EBITDA

      Atlanta Alpharetta Marriott


      $

      5,274



      $

      1,533


      $

      360


      $

      —


      $

      —


      $

      1,893


      Bethesda Marriott Suites


      $

      5,031



      $

      24


      $

      356


      $

      —


      $

      1,533


      $

      1,913


      Boston Westin


      $

      29,014



      $

      6,655


      $

      2,199


      $

      2,283


      $

      (60)


      $

      11,077


      Hilton Boston Downtown


      $

      11,314



      $

      4,032


      $

      1,195


      $

      —


      $

      —


      $

      5,227


      Hilton Burlington


      $

      4,756



      $

      1,583


      $

      476


      $

      —


      $

      —


      $

      2,059


      Renaissance Charleston


      $

      3,971



      $

      1,631


      $

      249


      $

      —


      $

      (32)


      $

      1,848


      Hilton Garden Inn Chelsea


      $

      3,747



      $

      1,092


      $

      240


      $

      —


      $

      —


      $

      1,332


      Chicago Marriott


      $

      31,358



      $

      9,018


      $

      3,476


      $

      28


      $

      (397)


      $

      12,125


      Chicago Gwen


      $

      7,045



      $

      1,961


      $

      701


      $

      —


      $

      —


      $

      2,662


      Courtyard Denver Downtown


      $

      3,050



      $

      1,312


      $

      286


      $

      —


      $

      —


      $

      1,598


      Courtyard Fifth Avenue


      $

      4,374



      $

      222


      $

      448


      $

      391


      $

      52


      $

      1,113


      Courtyard Midtown East


      $

      7,872



      $

      1,112


      $

      669


      $

      1,008


      $

      —


      $

      2,789


      Fort Lauderdale Westin


      $

      12,255



      $

      3,546


      $

      1,169


      $

      —


      $

      —


      $

      4,715


      Frenchman's Reef


      $

      16,963



      $

      2,330


      $

      1,604


      $

      —


      $

      —


      $

      3,934


      JW Marriott Denver Cherry Creek


      $

      6,523



      $

      1,288


      $

      515


      $

      719


      $

      —


      $

      2,522


      Inn at Key West


      $

      2,026



      $

      733


      $

      184


      $

      —


      $

      —


      $

      917


      Sheraton Suites Key West


      $

      4,653



      $

      1,493


      $

      514


      $

      —


      $

      —


      $

      2,007


      Lexington Hotel New York


      $

      16,372



      $

      (892)


      $

      3,405


      $

      1,331


      $

      8


      $

      3,852


      Minneapolis Hilton


      $

      15,370



      $

      2,283


      $

      1,455


      $

      1,246


      $

      (240)


      $

      4,744


      Orlando Airport Marriott


      $

      5,047



      $

      1,258


      $

      —


      $

      —


      $

      —


      $

      1,258


      Hotel Rex


      $

      1,930



      $

      568


      $

      144


      $

      —


      $

      —


      $

      712


      Salt Lake City Marriott


      $

      7,190



      $

      1,364


      $

      517


      $

      659


      $

      —


      $

      2,540


      Shorebreak


      $

      3,612



      $

      864


      $

      372


      $

      —


      $

      (15)


      $

      1,221


      The Lodge at Sonoma


      $

      6,863



      $

      1,570


      $

      366


      $

      299


      $

      —


      $

      2,235


      Hilton Garden Inn Times Square Central


      $

      6,582



      $

      1,587


      $

      777


      $

      —


      $

      —


      $

      2,364


      Vail Marriott


      $

      4,847



      $

      (416)


      $

      476


      $

      —


      $

      —


      $

      60


      Westin San Diego


      $

      8,557



      $

      1,329


      $

      1,034


      $

      676


      $

      —


      $

      3,039


      Westin Washington D.C. City Center


      $

      10,618



      $

      2,903


      $

      1,233


      $

      724


      $

      —


      $

      4,860


      Renaissance Worthington


      $

      10,450



      $

      2,750


      $

      585


      $

      808


      $

      2


      $

      4,145


      Total


      $

      256,664



      $

      54,733


      $

      25,005


      $

      10,172


      $

      851


      $

      90,696


      Add: Prior Ownership Results(2)


      $

      7,866



      $

      1,197


      $

      934


      $

      —


      $

      32


      $

      2,163


      Less: Sold Hotels (3)


      $

      (24,164)



      $

      (4,633)


      $

      (1,695)


      $

      (1,246)


      $

      240


      $

      (7,334)


      Comparable Total


      $

      240,366



      $

      51,297


      $

      24,244


      $

      8,926


      $

      1,123


      $

      85,525




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from April 1, 2016 to June 30, 2016.

      (3)

      Amounts represent the operating results of the three hotels sold in 2016: Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2017






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted

      EBITDA

      Atlanta Alpharetta Marriott


      $

      10,306



      $

      2,702


      $

      770


      $

      —


      $

      —


      $

      3,472


      Bethesda Marriott Suites


      $

      8,922



      $

      (909)


      $

      693


      $

      —


      $

      3,037


      $

      2,821


      Boston Westin


      $

      46,928



      $

      6,079


      $

      4,373


      $

      4,477


      $

      (120)


      $

      14,809


      Hilton Boston Downtown


      $

      18,006



      $

      4,194


      $

      2,473


      $

      —


      $

      —


      $

      6,667


      Hilton Burlington


      $

      7,049



      $

      1,199


      $

      1,032


      $

      —


      $

      —


      $

      2,231


      Renaissance Charleston


      $

      6,479



      $

      1,686


      $

      725


      $

      —


      $

      (63)


      $

      2,348


      Chicago Marriott


      $

      47,176



      $

      3,529


      $

      7,214


      $

      103


      $

      (795)


      $

      10,051


      Chicago Gwen


      $

      10,501



      $

      197


      $

      1,929


      $

      —


      $

      —


      $

      2,126


      Courtyard Denver Downtown


      $

      5,395



      $

      1,945


      $

      581


      $

      —


      $

      —


      $

      2,526


      Courtyard Fifth Avenue


      $

      7,306



      $

      (108)


      $

      896


      $

      —


      $

      103


      $

      891


      Courtyard Midtown East


      $

      12,522



      $

      (391)


      $

      1,321


      $

      1,985


      $

      —


      $

      2,915


      Fort Lauderdale Westin


      $

      26,185



      $

      8,326


      $

      2,566


      $

      —


      $

      —


      $

      10,892


      Frenchman's Reef


      $

      39,034



      $

      8,580


      $

      3,290


      $

      —


      $

      —


      $

      11,870


      JW Marriott Denver Cherry Creek


      $

      11,577



      $

      1,304


      $

      1,015


      $

      1,416


      $

      —


      $

      3,735


      Inn at Key West


      $

      4,009



      $

      1,667


      $

      388


      $

      —


      $

      —


      $

      2,055


      Sheraton Suites Key West


      $

      10,225



      $

      4,409


      $

      579


      $

      —


      $

      —


      $

      4,988


      Lexington Hotel New York


      $

      27,500



      $

      (6,678)


      $

      6,942


      $

      1,927


      $

      16


      $

      2,207


      Hotel Rex


      $

      3,468



      $

      836


      $

      284


      $

      —


      $

      —


      $

      1,120


      Salt Lake City Marriott


      $

      17,287



      $

      4,734


      $

      1,049


      $

      1,281


      $

      —


      $

      7,064


      L'Auberge de Sedona


      $

      9,360



      $

      2,186


      $

      692


      $

      —


      $

      —


      $

      2,878


      Orchards Inn Sedona


      $

      3,446



      $

      1,018


      $

      311


      $

      —


      $

      56


      $

      1,385


      Shorebreak


      $

      6,229



      $

      469


      $

      845


      $

      —


      $

      (29)


      $

      1,285


      The Lodge at Sonoma


      $

      9,387



      $

      342


      $

      858


      $

      584


      $

      —


      $

      1,784


      Hilton Garden Inn Times Square Central


      $

      10,881



      $

      1,170


      $

      1,582


      $

      —


      $

      —


      $

      2,752


      Vail Marriott


      $

      21,202



      $

      7,339


      $

      999


      $

      —


      $

      —


      $

      8,338


      Westin San Diego


      $

      18,534



      $

      3,907


      $

      2,196


      $

      1,320


      $

      —


      $

      7,423


      Westin Washington D.C. City Center


      $

      18,821



      $

      4,169


      $

      2,589


      $

      1,406


      $

      —


      $

      8,164


      Renaissance Worthington


      $

      21,747



      $

      5,317


      $

      1,756


      $

      1,606


      $

      4


      $

      8,683


      Total


      $

      439,482



      $

      69,218


      $

      49,948


      $

      16,105


      $

      2,209


      $

      137,466


      Add: Prior Ownership Results (2)


      $

      3,422



      $

      (293)


      $

      522


      $

      —


      $

      —


      $

      229


      Comparable Total


      $

      442,904



      $

      68,925


      $

      50,470


      $

      16,105


      $

      2,209


      $

      137,695




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2016






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted

      EBITDA

      Atlanta Alpharetta Marriott


      $

      10,491



      $

      3,034


      $

      718


      $

      —


      $

      —


      $

      3,752


      Bethesda Marriott Suites


      $

      8,341



      $

      (1,247)


      $

      713


      $

      —


      $

      3,065


      $

      2,531


      Boston Westin


      $

      47,338



      $

      5,626


      $

      4,402


      $

      4,574


      $

      (120)


      $

      14,482


      Hilton Boston Downtown


      $

      17,902



      $

      4,339


      $

      2,424


      $

      —


      $

      8


      $

      6,771


      Hilton Burlington


      $

      7,553



      $

      1,735


      $

      943


      $

      —


      $

      —


      $

      2,678


      Renaissance Charleston


      $

      7,070



      $

      2,451


      $

      500


      $

      —


      $

      (63)


      $

      2,888


      Hilton Garden Inn Chelsea


      $

      6,260



      $

      1,062


      $

      601


      $

      —


      $

      —


      $

      1,663


      Chicago Marriott


      $

      43,734



      $

      3,421


      $

      6,414


      $

      444


      $

      (795)


      $

      9,484


      Chicago Gwen


      $

      10,202



      $

      1,048


      $

      1,359


      $

      —


      $

      —


      $

      2,407


      Courtyard Denver Downtown


      $

      5,504



      $

      2,043


      $

      572


      $

      —


      $

      —


      $

      2,615


      Courtyard Fifth Avenue


      $

      7,207



      $

      (1,214)


      $

      889


      $

      1,212


      $

      103


      $

      990


      Courtyard Midtown East


      $

      13,121



      $

      (42)


      $

      1,341


      $

      2,016


      $

      —


      $

      3,315


      Fort Lauderdale Westin


      $

      27,999



      $

      9,882


      $

      2,337


      $

      —


      $

      —


      $

      12,219


      Frenchman's Reef


      $

      38,722



      $

      8,694


      $

      3,217


      $

      —


      $

      —


      $

      11,911


      JW Marriott Denver Cherry Creek


      $

      12,431



      $

      1,883


      $

      1,040


      $

      1,438


      $

      —


      $

      4,361


      Inn at Key West


      $

      4,844



      $

      2,059


      $

      363


      $

      —


      $

      —


      $

      2,422


      Sheraton Suites Key West


      $

      10,618



      $

      4,079


      $

      1,028


      $

      —


      $

      —


      $

      5,107


      Lexington Hotel New York


      $

      26,792



      $

      (6,464)


      $

      6,772


      $

      2,670


      $

      15


      $

      2,993


      Minneapolis Hilton


      $

      24,788



      $

      (13)


      $

      2,917


      $

      2,514


      $

      (482)


      $

      4,936


      Orlando Airport Marriott


      $

      14,116



      $

      4,482


      $

      573


      $

      —


      $

      —


      $

      5,055


      Hotel Rex


      $

      3,889



      $

      1,115


      $

      286


      $

      —


      $

      —


      $

      1,401


      Salt Lake City Marriott


      $

      14,403



      $

      2,626


      $

      1,062


      $

      1,322


      $

      —


      $

      5,010


      Shorebreak


      $

      6,926



      $

      1,344


      $

      747


      $

      —


      $

      (29)


      $

      2,062


      The Lodge at Sonoma


      $

      12,338



      $

      1,962


      $

      733


      $

      599


      $

      —


      $

      3,294


      Hilton Garden Inn Times Square Central


      $

      11,083



      $

      1,433


      $

      1,554


      $

      —


      $

      —


      $

      2,987


      Vail Marriott


      $

      20,262



      $

      7,423


      $

      956


      $

      —


      $

      —


      $

      8,379


      Westin San Diego


      $

      17,677



      $

      3,236


      $

      2,060


      $

      1,354


      $

      —


      $

      6,650


      Westin Washington D.C. City Center


      $

      18,305



      $

      3,507


      $

      2,452


      $

      1,453


      $

      —


      $

      7,412


      Renaissance Worthington


      $

      19,782



      $

      4,567


      $

      1,153


      $

      1,615


      $

      4


      $

      7,339


      Total


      $

      469,698



      $

      74,071


      $

      50,126


      $

      21,211


      $

      1,706


      $

      146,984


      Add: Prior Ownership Results(2)


      $

      13,231



      $

      1,071


      $

      1,867


      $

      —


      $

      32


      $

      2,970


      Less: Sold Hotels (3)


      $

      (45,164)



      $

      (5,531)


      $

      (4,091)


      $

      (2,514)


      $

      482


      $

      (11,654)


      Comparable Total


      $

      437,765



      $

      69,611


      $

      47,902


      $

      18,697


      $

      2,220


      $

      138,300




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2016 to June 30, 2016.

      (3)

      Amounts represent the operating results of the three hotels sold in 2016: Orlando Airport Marriott, Minneapolis Hilton and Hilton Garden Inn Chelsea.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Real Estate

      Real Estate

      Commercial Real Estate

      Commercial Real Estate

      Travel

      Travel

      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.