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 2018 Results


      News provided by

      DiamondRock Hospitality Company

      Aug 02, 2018, 16:15 ET

      Share this article

      Share this article


      BETHESDA, Md., Aug. 2, 2018 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 30 premium hotels in the United States, today announced results of operations for the quarter ended June 30, 2018.

      Second Quarter 2018 Highlights

      • Net Income: Net income was $28.0 million and earnings per diluted share was $0.14.
      • Comparable RevPAR: RevPAR was $204.79, a 2.0% increase from the comparable period of 2017.
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 34.24%, a 79 basis point contraction from the comparable period of 2017.
      • Adjusted EBITDA: Adjusted EBITDA was $75.8 million, a decrease of $1.8 million from 2017. The decrease is primarily due to the hurricane-related closures of the Frenchman's Reef and Morning Star Marriott Beach Resort and Havana Cabana Key West.
      • Adjusted FFO: Adjusted FFO was $65.6 million and Adjusted FFO per diluted share was $0.32.
      • Business Interruption Income: The Company recognized $2.0 million of business interruption income during the quarter related to the ongoing insurance claim for Frenchman's Reef and Morning Star Marriott Beach Resort.
      • Dividends: The Company declared a dividend of $0.125 per share during the second quarter, which was paid on July 12, 2018.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company stated, "We continue to be encouraged by improving lodging fundamentals and we are pleased with our second quarter results as our portfolio grew Comparable RevPAR 2.0%. Comparable RevPAR increased 3.9% and profit margins were essentially flat for the portfolio excluding the Vail Marriott, which is under renovation, and the Westin Boston, which is experiencing transitory issues from the Marriott/Starwood integration. We are optimistic looking towards the back half of the year and we remain well positioned to be opportunistic on potential acquisitions with over $130 million of cash on hand and full availability under our $300 million credit facility."

      Operating Results      

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results include our 2018 and 2017 acquisitions for all periods presented and exclude the Frenchman's Reef and Morning Star Marriott Beach Resort ("Frenchman's Reef") and Havana Cabana Key West for all periods presented due to the closure of these hotels.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

      For the quarter ended June 30, 2018, the Company reported the following:


      Second Quarter



      2018


      2017

      Change

      Comparable Operating Results (1)





      ADR

      $246.67



      $237.36


      3.9   %

      Occupancy

      83.0

      %


      84.6

      %

      -1.6 percentage points

      RevPAR

      $204.79



      $200.85


      2.0   %

      Revenues

      $236.7 million


      $231.8 million

      2.1   %

      Hotel Adjusted EBITDA Margin

      34.24

      %


      35.03

      %

      -79 basis points






      Actual Operating Results (2)





      Revenues

      $237.9 million


      $243.3 million

      -2.2   %

      Net income

      $28.0 million


      $36.6 million

      -$8.6 million

      Earnings per diluted share

      $0.14



      $0.18


      -$0.04

      Adjusted EBITDA

      $75.8 million


      $77.6 million

      -$1.8 million

      Adjusted FFO

      $65.6 million


      $63.6 million

      $2.0 million

      Adjusted FFO per diluted share

      $0.32



      $0.32


      $0.00


      (1)  Comparable operating results exclude Frenchman's Reef and Havana Cabana Key West for all periods presented and include pre-acquisition operating results for The Landing Resort & Spa and Hotel Palomar Phoenix from April 1, 2017 to June 30, 2017. 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.


      (2) Actual operating results include Frenchman's Reef and Havana Cabana Key West and the operating results of hotels acquired for the Company's respective ownership periods.

      The Company's operating results for the quarter ended June 30, 2018 were negatively impacted by continuing Marriott/Starwood merger integration issues at the Westin Boston Waterfront Hotel and renovation disruption at the Vail Marriott.  Excluding both hotels, the Company's Comparable RevPAR increased 3.9% and Comparable Hotel Adjusted EBITDA margins were flat.

      For the six months ended June 30, 2018, the Company reported the following:


      Year to Date



      2018


      2017

      Change

      Comparable Operating Results (1)





      ADR

      $230.98



      $225.34


      2.5

      %

      Occupancy

      78.5

      %


      78.9

      %

      - 0.4 percentage points

      RevPAR

      $181.22



      $177.87


      1.9

      %

      Revenues

      $423.5 million


      $416.0 million

      1.8

      %

      Hotel Adjusted EBITDA Margin

      29.91

      %


      30.91

      %

      -100 basis points






      Actual Operating Results (2)





      Revenues

      $419.5 million


      $439.5 million

      -4.6

      %

      Net income

      $32.3 million


      $45.5 million

      -$13.2 million

      Earnings per diluted share

      $0.16



      $0.23


      -$0.07


      Adjusted EBITDA

      $119.3 million


      $124.9 million

      -$5.6 million

      Adjusted FFO

      $99.3 million


      $100.2 million

      -$0.9 million

      Adjusted FFO per diluted share

      $0.49



      $0.50


      -$0.01



      (1)  Comparable operating results exclude Frenchman's Reef and Havana Cabana Key West for all periods presented and include pre-acquisition operating results for The Landing Resort & Spa and Hotel Palomar Phoenix from January 1, 2018 to February 28, 2018 and January 1, 2017 to June 30, 2017 and for L'Auberge de Sedona and Orchards Inn Sedona from January 1, 2017 to February 27, 2017. 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.


      (2) Actual operating results include Frenchman's Reef and Havana Cabana Key West and the operating results of hotels acquired for the Company's respective ownership periods.

      Update on Insurance Claims

      As previously disclosed, the Company has ongoing insurance claims resulting from hurricanes that impacted Frenchman's Reef and Havana Cabana Key West in 2017, as well as from the 2017 wildfires in Northern California that impacted the Lodge at Sonoma. The Company is insured for up to $361 million for each covered event, subject to certain deductibles and other conditions.  During the second quarter, the Company recognized $2.0 million of business interruption income related to Frenchman's Reef.  The Company continues to negotiate with its insurers for additional business interruptions proceeds under all three insurance claims.

      Frenchman's Reef: The hotel was significantly damaged by last year's hurricanes and is expected to remain closed through 2019.  The Company submitted its insurance claim during the first quarter and is continuing to work diligently with its insurance carriers and the U.S. Virgin Islands government to evaluate all alternatives to ensure the best outcome for its shareholders.

      Havana Cabana Key West: The Company completed a comprehensive renovation and re-positioning of the hotel in connection with the remediation of substantial wind and water-related damage from Hurricane Irma. The hotel reopened as the Havana Cabana Key West in April 2018.  In July 2018, the Company settled its insurance claim for the property damage and business interruption.

      The Lodge at Sonoma:  In July 2018, the Company settled its insurance claim for the smoke damage and business interruption.

      Capital Expenditures

      The Company expects to spend approximately $135 million for capital improvements in 2018.  The Company invested approximately $62.4 million in capital improvements at its hotels during the six months ended June 30, 2018, primarily related to the completion of the renovations at the Chicago Marriott Downtown, Havana Cabana Key West, Bethesda Marriott Suites and Westin Boston Waterfront Hotel, and the commencement of the Vail Marriott renovation. Significant projects planned for the remainder of 2018 include:

      • Vail Marriott: The Company commenced a renovation of the hotel's guest rooms and meeting space during the second quarter. The renovation will bring the guest rooms to a luxury level to help raise the average daily rate and narrow the rate gap with the hotel's luxury competitive set.
      • Westin Fort Lauderdale Beach Resort: The Company expects to renovate and upgrade the hotel's guest rooms in the third quarter of 2018 to drive market share.
      • Hotel Rex: In connection with its addition to the Viceroy Collection, the Company expects to complete a comprehensive renovation and re-positioning of the hotel beginning in September 2018. The hotel will close for approximately four months during renovation. The renovation is expected to be completed in time to take advantage of an expected strong 2019 lodging market in San Francisco.
      • JW Marriott Denver: The Company expects to begin renovating the hotel's guest rooms, public space and meeting rooms in the fourth quarter of 2018, with the majority of the work occurring in 2019. The renovation is expected to secure the hotel's position as the top luxury hotel in the high-end Cherry Creek submarket of Denver.

      The Company incurred approximately $1.0 million in displacement of Hotel Adjusted EBITDA for the second quarter of 2018, primarily attributed to the renovation at the Vail Marriott.  The Company anticipates approximately $3.0 million in additional displacement of Hotel Adjusted EBITDA for the remainder of 2018, which is primarily attributable to the upgrade renovations at the Vail Marriott, Hotel Rex and Westin Fort Lauderdale Beach Resort.  The displacement is expected to be approximately $2.0 million in the third quarter and $1.0 million in the fourth quarter.

      Balance Sheet

      As of June 30, 2018, the Company had $134.6 million of unrestricted cash on hand and approximately $934.5 million of total debt, which primarily consisted of property-specific mortgage debt and $300.0 million of unsecured term loans. The Company has no outstanding borrowings on its $300.0 million senior unsecured credit facility and 22 of its 30 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 29, 2018.  The dividend was paid on July 12, 2018.

      ATM Equity Offering Program

      The Company issued common stock under its "at-the-market" (ATM) equity offering program during the six months ended June 30, 2018.  Through June 30, 2018, the Company opportunistically sold 7,472,946 shares of its common stock at an average price of $12.56 for net proceeds of $92.9 million. The Company remains focused on maintaining a conservative balance sheet while prudently growing its portfolio with strategic acquisitions, and may make acquisitions with the proceeds from the ATM program or through other means.  The Company is currently evaluating a number of acquisition opportunities, which are comprised predominantly of independent, resort properties.  As previously disclosed, in March of this year, the Company deployed $122.0 million to acquire two hotels: The Hotel Palomar in Phoenix, Arizona and The Landing Resort & Spa in Lake Tahoe, California.  If no additional acquisitions are completed in 2018, the equity issuance is expected to lower full year Adjusted FFO per share by approximately $0.025 and further de-leverage the Company.

      Guidance

      The Company is providing annual guidance for 2018, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  Comparable RevPAR growth excludes Frenchman's Reef and Havana Cabana Key West and includes the Company's 2017 and 2018 acquisitions for all periods.

      The Company's 2018 guidance remains unchanged except to account for the shares sold under the ATM program during the second quarter, which reduces full year Adjusted FFO per share by approximately $0.025 assuming no further acquisitions.  The Company expects the full year 2018 results to be as follows:

      Metric

      Low End

      High End



      Comparable RevPAR Growth

      1.5 percent

      2.5 percent


      Adjusted EBITDA

      $254 million

      $263 million


      Adjusted FFO

      $205 million

      $212 million


      Adjusted FFO per share (based on 206.6 million diluted shares)

      $0.99 per share

      $1.03 per share


      The guidance above incorporates the following assumptions:

      • Business interruption insurance proceeds of approximately $20 million;
      • Corporate expenses of $27.5 million to $28.5 million, excluding severance charges from the Company's CFO transition;
      • Interest expense of $40 million to $41 million; and
      • Income tax expense of $8 million to $11 million;

      The Company expects approximately 25.5% to 26.5% of its full year 2018 Adjusted EBITDA to be earned in the third quarter of 2018, which includes approximately $4.0 to $5.0 million of business interruption insurance income.

      Selected Quarterly Comparable Operating Information

      The following table is presented to provide investors with selected quarterly comparable operating information.  The operating information includes the Company's 2018 and 2017 acquisitions and excludes Frenchman's Reef and Havana Cabana Key West for all periods presented.


      Quarter 1, 2017

      Quarter 2, 2017

      Quarter 3, 2017

      Quarter 4, 2017

      Full Year 2017

      ADR

      $

      211.28


      $

      237.36


      $

      227.92


      $

      235.86


      $

      228.59


      Occupancy

      73.2

      %

      84.6

      %

      84.9

      %

      77.5

      %

      80.1

      %

      RevPAR

      $

      154.64


      $

      200.85


      $

      193.51


      $

      182.82


      $

      183.05


      Revenues (in thousands)

      $

      184,233


      $

      231,798


      $

      218,565


      $

      214,587


      $

      849,183


      Hotel Adjusted EBITDA (in thousands)

      $

      47,424


      $

      81,192


      $

      68,999


      $

      66,897


      $

      264,512


              % of full Year

      17.9

      %

      30.7

      %

      26.1

      %

      25.3

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      25.74

      %

      35.03

      %

      31.57

      %

      31.17

      %

      31.15

      %

      Available Rooms

      840,690


      850,031


      854,820


      857,734


      3,403,275


      Earnings Call

      The Company will host a conference call to discuss its first quarter results on Friday, August 3, 2018, 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 9656757. 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 30 premium quality hotels with over 9,900 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, including statements related to the expected duration of closure of Frenchman's Reef and anticipated insurance coverage. These risks include, but are not limited to: national and local economic and business conditions, including the potential for additional terrorist attacks, that will affect occupancy rates at the Company's hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of the Company's indebtedness; relationships with property managers; the ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations which influence or determine wages, prices, construction procedures and costs; and other risk factors contained in the Company's filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of the date of this release, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)

      (unaudited)



      June 30, 2018


      December 31, 2017

      ASSETS




      Property and equipment, net

      $

      2,806,510



      $

      2,692,286


      Restricted cash

      41,564



      40,204


      Due from hotel managers

      100,253



      86,621


      Favorable lease assets, net

      46,395



      26,690


      Prepaid and other assets (1)

      33,168



      71,488


      Cash and cash equivalents

      134,552



      183,569


      Total assets

      $

      3,162,442



      $

      3,100,858


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      636,139



      $

      639,639


      Term loans, net of unamortized debt issuance costs

      298,383



      298,153


      Total debt

      934,522



      937,792






      Deferred income related to key money, net

      11,937



      14,307


      Unfavorable contract liabilities, net

      74,297



      70,734


      Deferred ground rent

      90,254



      86,614


      Due to hotel managers

      68,693



      74,213


      Dividends declared and unpaid

      26,561



      25,708


      Accounts payable and accrued expenses (2)

      44,879



      57,845


      Total other liabilities

      316,621



      329,421


      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; 207,840,943 and

           200,306,733 shares issued and outstanding at June 30, 2018 and December 31,

           2017, respectively

      2,078



      2,003


      Additional paid-in capital

      2,158,336



      2,061,451


      Accumulated deficit

      (249,115)



      (229,809)


      Total stockholders' equity

      1,911,299



      1,833,645


      Total liabilities and stockholders' equity

      $

      3,162,442



      $

      3,100,858




      (1)

      Includes $16.8 million and $55.8 million of insurance receivables, $0.9 million of deferred tax assets, $8.7 million and $8.0 million of prepaid expenses and $6.8 million and $6.8 million of other assets as of June 30, 2018 and December 31, 2017, respectively.



      (2)

      Includes $6.0 million of deferred tax liabilities, $3.5 million and $11.2 million of accrued hurricane-related costs, $16.2 million and $15.3 million of accrued property taxes, $9.4 million and $11.7 million of accrued capital expenditures, and $9.8 million and $13.6 million of other accrued liabilities as of June 30, 2018 and December 31, 2017, 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,


      2018


      2017


      2018


      2017

      Revenues:








      Rooms

      $

      175,058



      $

      177,483



      $

      304,036



      $

      315,315


      Food and beverage

      51,572



      52,762



      92,364



      97,540


      Other

      11,319



      13,027



      23,079



      26,627


      Total revenues

      237,949



      243,272



      419,479



      439,482


      Operating Expenses:








      Rooms

      40,593



      41,565



      76,193



      78,466


      Food and beverage

      31,701



      33,064



      59,155



      62,530


      Management fees

      6,610



      6,949



      9,443



      12,961


      Other hotel expenses

      89,243



      78,608



      162,706



      150,267


      Depreciation and amortization

      26,033



      25,585



      50,935



      49,948


      Hotel acquisition costs

      —



      22



      —



      2,273


      Corporate expenses

      7,832



      6,828



      17,618



      13,090


      Gain on business interruption insurance

      (2,000)



      —



      (8,027)



      —


      Total operating expenses, net

      200,012



      192,621



      368,023



      369,535


      Operating profit

      37,937



      50,651



      51,456



      69,947










      Interest and other income, net

      (296)



      (192)



      (807)



      (551)


      Interest expense

      10,274



      9,585



      20,151



      19,098


      Loss on early extinguishment of debt

      —



      274



      —



      274


      Total other expenses, net

      9,978



      9,667



      19,344



      18,821


      Income before income taxes

      27,959



      40,984



      32,112



      51,126


      Income tax benefit (expense)

      50



      (4,389)



      235



      (5,644)


      Net income

      $

      28,009



      $

      36,595



      $

      32,347



      $

      45,482


      Earnings per share:








      Basic earnings per share

      $

      0.14



      $

      0.18



      $

      0.16



      $

      0.23


      Diluted earnings per share

      $

      0.14



      $

      0.18



      $

      0.16



      $

      0.23










      Weighted-average number of common shares outstanding:








      Basic

      203,574,282



      200,810,323



      202,366,359


      200,732,639

      Diluted

      204,516,142



      201,741,394



      203,366,890


      201,729,516

      Non-GAAP Financial Measures

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      EBITDA, EBITDAre and FFO

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

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

      The Company computes FFO in accordance with standards established by the Nareit, which defines FFO as net income determined in accordance with U.S. GAAP, excluding gains or losses from sales of properties and impairment losses, plus 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 gains or losses on the sale of assets.  The Company also uses FFO as one measure in assessing its operating results.

      Hotel EBITDA

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

      Adjustments to 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 EBITDA when combined with U.S. GAAP net income, EBITDA, FFO and Hotel EBITDA, is beneficial to an investor's complete understanding of our consolidated and property-level operating performance.  Hotel Adjusted EBITDA margins are calculated as Hotel Adjusted EBITDA divided by total hotel revenues.

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

      • Non-Cash 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 the 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 Items: We exclude the transition items associated with a change in hotel manager because we believe these items do not reflect the ongoing performance of the Company or our hotels.

      • Other Items: From time to time we incur costs or realize gains that we consider outside the ordinary course of business and that we do not believe reflect the ongoing performance of the Company or our hotels. Such items may include, but are not limited to, the following: pre-opening costs incurred with newly developed hotels; lease preparation costs incurred to prepare vacant space for marketing; management or franchise contract termination fees; gains or losses from legal settlements; costs incurred related to natural disasters; and gains from insurance proceeds, other than income related to business interruption insurance.

      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, EBITDAre and Adjusted EBITDA

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


      Three Months Ended June 30,


      Six Months Ended June 30,


      2018


      2017


      2018


      2017

      Net income

      $

      28,009



      $

      36,595



      $

      32,347



      $

      45,482


      Interest expense

      10,274



      9,585



      20,151



      19,098


      Income tax (benefit) expense

      (50)



      4,389



      (235)



      5,644


      Real estate related depreciation and amortization

      26,033



      25,585



      50,935



      49,948


      EBITDA

      64,266



      76,154



      103,198



      120,172


      Impairment losses

      —



      —



      —



      —


      Gain on sale of hotel properties

      —



      —



      —



      —


      EBITDAre

      64,266



      76,154



      103,198



      120,172


      Non-cash ground rent

      1,943



      1,614



      3,478



      3,164


      Non-cash amortization of favorable and unfavorable

      contract liabilities, net

      (501)



      (478)



      (979)



      (956)


      Hotel acquisition costs

      —



      22



      —



      2,273


      Hurricane-related costs (1)

      1,529



      —



      1,315



      —


      Hotel manager transition/pre-opening items (2)

      384



      —



      (1,799)



      —


      Loss on early extinguishment of debt

      —



      274



      —



      274


      Severance costs (3)

      8,195



      —



      14,042



      —


      Adjusted EBITDA

      $

      75,816



      $

      77,586



      $

      119,255



      $

      124,927




      (1)

      Represents stabilization, cleanup, and other costs (such as professional fees and hotel labor) incurred at our hotels impacted by Hurricanes Irma or Maria that have not been or are not expected to be recovered by insurance.

      (2)

      For the three months ended June 30, 2018, consists of (a) transition costs of $0.1 million  related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona, and (b) pre-opening costs of $0.3 million related to the reopening of the Havana Cabana Key West. For the six months ended June 30, 2018, consists of (a) transition costs of $0.1 million  related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona, and (b) pre-opening costs of $0.3 million related to the reopening of the Havana Cabana Key West, offset by $2.2 million of accelerated amortization of key money received from Marriott for Frenchman's Reef in connection with the termination of the hotel's management agreement.

      (3)

      During the three months ended June 30, 2018: Consists of (a) $8.1 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $0.1 million related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.  During the six months ended June 30, 2018: Consists of (a) $10.9 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $3.1 million related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2018 Guidance


      Low End


      High End

      Net income

      $

      84,599



      $

      90,599


      Interest expense

      41,000



      40,000


      Income tax expense

      8,000



      11,000


      Real estate related depreciation and amortization

      103,000



      104,000


      EBITDAre

      236,599



      245,599


      Non-cash ground rent

      7,100



      7,100


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,900)



      (1,900)


      Hotel manager transition/pre-opening items

      (1,799)



      (1,799)


      Hurricane-related costs

      2,000



      2,000


      Severance costs

      12,000



      12,000


      Adjusted EBITDA

      $

      254,000



      $

      263,000


      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,


      2018


      2017


      2018


      2017

      Net income

      $

      28,009



      $

      36,595



      $

      32,347



      $

      45,482


      Interest expense

      10,274



      9,585



      20,151



      19,098


      Income tax (benefit) expense

      (50)



      4,389



      (235)



      5,644


      Real estate related depreciation and amortization

      26,033



      25,585



      50,935



      49,948


      EBITDA

      64,266



      76,154



      103,198



      120,172


      Corporate expenses

      7,832



      6,828



      17,618



      13,090


      Interest and other income, net

      (296)



      (192)



      (807)



      (551)


      Gain on business interruption insurance

      (2,000)



      —



      (8,027)



      —


      Hotel acquisition costs

      —



      22



      —



      2,273


      Loss on early extinguishment of debt

      —



      274



      —



      274


      Hurricane-related costs (1)

      1,529



      —



      1,315



      —


      Severance (2)

      8,081



      —



      10,914



      —


      Loss (gain) on sale of hotel properties, net

      —



      —



      —



      —


      Hotel EBITDA

      79,412



      83,086



      124,211



      135,258


      Non-cash ground rent

      1,943



      1,614



      3,478



      3,164


      Non-cash amortization of favorable and unfavorable

      contract liabilities, net

      (501)



      (478)



      (979)



      (956)


      Hotel manager transition/pre-opening items (3)

      384



      —



      (1,799)



      —


      Hotel Adjusted EBITDA

      $

      81,238



      $

      84,222



      $

      124,911



      $

      137,466




      (1)

      Represents stabilization, cleanup, and other costs (such as professional fees and hotel labor) incurred at our hotels impacted by Hurricanes Irma or Maria that have not been or are not expected to be recovered by insurance.

      (2)

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

      (3)

      For the three months ended June 30, 2018, consists of (a) transition costs of $0.1 million related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona, and (b) pre-opening costs of $0.3 million related to the reopening of the Havana Cabana Key West. For the six months ended June 30, 2018, consists of (a) transition costs of $0.1 million related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona, and (b) pre-opening costs of $0.3 million related to the reopening of the Havana Cabana Key West, offset by $2.2 million of accelerated amortization of key money received from Marriott for Frenchman's Reef in connection with the termination of the hotel's management agreement.

      FFO and Adjusted FFO

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


      Three Months Ended June 30,


      Six Months Ended June 30,










      2018


      2017


      2018


      2017

      Net income

      $

      28,009



      $

      36,595



      $

      32,347



      $

      45,482


      Real estate related depreciation and amortization

      26,033



      25,585



      50,935



      49,948


      Impairment losses

      —



      —



      —



      —


      Loss (gain) on sales of hotel properties, net of income tax

      —



      —



      —



      —


      FFO

      54,042



      62,180



      83,282



      95,430


      Non-cash ground rent

      1,943



      1,614



      3,478



      3,164


      Non-cash amortization of favorable and unfavorable

      contract liabilities, net

      (501)



      (478)



      (979)



      (956)


      Hotel acquisition costs

      —



      22



      —



      2,273


      Hurricane-related costs (1)

      1,529



      —



      1,315



      —


      Hotel manager transition/pre-opening items (2)

      384



      —



      (1,799)



      —


      Loss on early extinguishment of debt

      —



      274



      —



      274


      Severance costs (3)

      8,195



      —



      14,042



      —


      Fair value adjustments to debt instruments

      —



      —



      —



      —


      Adjusted FFO

      $

      65,592



      $

      63,612



      $

      99,339



      $

      100,185


      Adjusted FFO per diluted share

      $

      0.32



      $

      0.32



      $

      0.49



      $

      0.50




      (1)

      Represents stabilization, cleanup, and other costs (such as professional fees and hotel labor) incurred at our hotels impacted by Hurricanes Irma or Maria that have not been or are not expected to be recovered by insurance.

      (2)

      For the three months ended June 30, 2018, consists of (a) transition costs of $0.1 million  related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona, and (b) pre-opening costs of $0.3 million related to the reopening of the Havana Cabana Key West. For the six months ended June 30, 2018, consists of (a) transition costs of $0.1 million  related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona, and (b) pre-opening costs of $0.3 million related to the reopening of the Havana Cabana Key West, offset by $2.2 million of accelerated amortization of key money received from Marriott for Frenchman's Reef in connection with the termination of the hotel's management agreement.

      (3)

      During the three months ended June 30, 2018: Consists of (a) $8.1 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $0.1 million related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.  During the six months ended June 30, 2018: Consists of (a) $10.9 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $3.1 million related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2018 Guidance


      Low End


      High End

      Net income

      $

      84,599



      $

      90,599


      Real estate related depreciation and amortization

      103,000



      104,000


      FFO

      187,599



      194,599


      Non-cash ground rent

      7,100



      7,100


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

      (1,900)



      (1,900)


      Hotel manager transition/pre-opening items

      (1,799)



      (1,799)


      Hurricane-related costs

      2,000



      2,000


      Severance costs

      12,000



      12,000


      Adjusted FFO

      $

      205,000



      $

      212,000


      Adjusted FFO per diluted share

      $

      0.99



      $

      1.03


      Reconciliation of Comparable Operating Results

      The following presents the revenues, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin together with comparable prior year results, which includes the pre-acquisition results for our 2018 and 2017 acquisitions and excludes the results for the closed hotels (in thousands):


      Three Months Ended June 30,


      Six Months Ended June 30,


      2018


      2017


      2018


      2017

      Revenues

      $

      237,949



      $

      243,272



      $

      419,479



      $

      439,482


      Hotel revenues from prior ownership (1)

      —



      7,500



      5,305



      19,591


      Hotel revenues from closed hotels (2)

      (1,295)



      (18,974)



      (1,255)



      (43,043)


      Comparable Revenues

      $

      236,654



      $

      231,798



      $

      423,529



      $

      416,030










      Hotel Adjusted EBITDA

      $

      81,238



      $

      84,222



      $

      124,911



      $

      137,466


      Hotel Adjusted EBITDA from prior ownership (1)

      —



      1,840



      1,766



      5,074


      Hotel Adjusted EBITDA from closed hotels (2)

      (205)



      (4,870)



      (7)



      (13,925)


      Comparable Hotel Adjusted EBITDA

      $

      81,033



      $

      81,192



      $

      126,670



      $

      128,615










      Hotel Adjusted EBITDA Margin

      34.14

      %


      34.62

      %


      29.78

      %


      31.28

      %

      Comparable Hotel Adjusted EBITDA Margin

      34.24

      %


      35.03

      %


      29.91

      %


      30.91

      %



      (1)

      Amounts represent the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar for the period from January 1, 2018 to February 28, 2018 and January 1, 2017 to June 30, 2017, respectively and 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.  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 operating results of Frenchman's Reef and Havana Cabana Key West.

      Comparable Hotel Operating Expenses

      The following table sets forth hotel operating expenses for the three and six months ended June 30, 2018 and 2017 for each of the hotels that we owned during these periods.  Our GAAP hotel operating expenses for the three and six months ended June 30, 2018 and 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 2018 comparable to 2017, the amounts in the column titled "Adjustments for Acquisitions" represent the pre-acquisition operating costs of The Landing Resort & Spa and the Hotel Palomar for the period from January 1, 2018 to February 28, 2018 and January 1, 2017 to June 30, 2017, respectively and the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017.  The amounts in the column titled "Adjustments for Closed Hotels" represent the operating costs for all periods presented of Frenchman's Reef and Havana Cabana Key West. Both Frenchman's Reef and Havana Cabana Key West closed in early September 2017 in advance of Hurricane Irma.  Havana Cabana Key West reopened in April 2018 and Frenchman's Reef remains closed. We provide this important supplemental information to our investors because this information provides a useful means for investors to measure our operating performance on a comparative basis.  See the column titled "Comparable."

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


      As Reported


      Adjustments for

      Closed Hotels


      Adjustments for

      Acquisitions


      Comparable


      Three Months Ended June 30,



      Three Months Ended June 30,


      2018


      2017


      % Change


      2018


      2017


      2018


      2017


      2018


      2017


      % Change





















      Rooms departmental expenses

      $

      40,593



      $

      41,565



      (2.3)

      %


      $

      (293)



      $

      (2,497)



      $

      —



      $

      1,141



      $

      40,300



      $

      40,209



      0.2

      %

      Food and beverage departmental expenses

      31,701



      33,064



      (4.1)

      %


      (142)



      (4,069)



      —



      2,015



      31,559



      31,010



      1.8

      %

      Other direct departmental

      2,517



      3,092



      (18.6)

      %


      (51)



      (768)



      —



      82



      2,466



      2,406



      2.5

      %

      General and administrative

      19,283



      19,511



      (1.2)

      %


      (146)



      (1,806)



      —



      799



      19,137



      18,504



      3.4

      %

      Utilities

      5,002



      6,079



      (17.7)

      %


      (84)



      (1,402)



      —



      280



      4,918



      4,957



      (0.8)

      %

      Repairs and maintenance

      8,084



      8,875



      (8.9)%



      (90)



      (1,006)



      —



      216



      7,994



      8,085



      (1.1)

      %

      Sales and marketing

      16,240



      15,628



      3.9

      %


      (101)



      (1,398)



      —



      546



      16,139



      14,776



      9.2

      %

      Franchise fees

      6,871



      6,015



      14.2

      %


      —



      —



      —



      —



      6,871



      6,015



      14.2

      %

      Base management fees

      5,060



      5,816



      (13.0)

      %


      (31)



      (534)



      —



      209



      5,029



      5,491



      (8.4)

      %

      Incentive management fees

      1,550



      1,133



      36.8

      %


      —



      —



      —



      1



      1,550



      1,134



      36.7

      %

      Property taxes

      14,138



      13,871



      1.9

      %


      (48)



      (61)



      —



      59



      14,090



      13,869



      1.6

      %

      Ground rent

      3,130



      2,617



      19.6

      %


      —



      —



      —



      456



      3,130



      3,073



      1.9

      %

      Insurance

      1,938



      1,644



      17.9

      %


      (108)



      (413)



      —



      53



      1,830



      1,284



      42.5

      %

      Severance costs

      8,081



      —



      100.0

      %


      —



      —



      —



      —



      8,081



      —



      100.0

      %

      Hurricane-related costs

      1,529



      —



      100.0

      %


      (1,529)



      —



      —



      —



      —



      —



      —

      %

      Hotel manager transition/pre-opening items

      384



      $

      —



      100.0

      %


      (313)



      —



      —



      —



      71



      —



      100.0

      %

      Other fixed expenses

      2,046



      1,276



      60.3

      %


      3



      (150)



      —



      117



      2,049



      1,243



      64.8

      %

      Total hotel operating expenses

      $

      168,147



      $

      160,186



      5.0

      %


      $

      (2,933)



      $

      (14,104)



      $

      —



      $

      5,974



      $

      165,214



      $

      152,056



      8.7

      %

      Severance costs

      $

      (8,081)



      $

      —



      (100.0)

      %


      $

      —



      $

      —



      $

      —



      $

      —



      $

      (8,081)



      $

      —



      (100.0)

      %

      Hurricane-related costs

      (1,529)



      —



      (100.0)

      %


      1,529





      —



      —



      —



      —



      —

      %

      Hotel manager transition/pre-opening items

      (384)



      —



      (100.0)

      %


      313



      —



      —



      —



      (71)



      —



      (100.0)

      %

      Non-cash ground rent

      (1,943)



      (1,614)



      20.4

      %


      —



      —



      —



      (314)



      (1,943)



      (1,928)



      0.8

      %

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

      501



      478



      4.8

      %


      —



      —



      —



      —



      501



      478



      4.8

      %

      Total adjusted hotel operating expenses

      $

      156,711



      $

      159,050



      (1.5)

      %


      $

      (1,091)



      $

      (14,104)



      $

      —



      $

      5,660



      $

      155,620



      $

      150,606



      3.3

      %


      As Reported


      Adjustments for

      Closed Hotels


      Adjustments for

      Acquisitions


      Comparable


      Six Months Ended June 30,



      Six Months Ended June 30,


      2018


      2017


      % Change


      2018


      2017


      2018


      2017


      2018


      2017


      % Change





















      Rooms departmental expenses

      $

      76,193



      $

      78,466



      (2.9)

      %


      $

      (294)



      $

      (5,254)



      $

      789



      $

      3,156



      $

      76,688



      $

      76,368



      0.4

      %

      Food and beverage departmental expenses

      59,155



      62,530



      (5.4)

      %


      (142)



      (8,461)



      1,162



      4,749



      60,175



      58,818



      2.3

      %

      Other direct departmental

      5,019



      6,087



      (17.5)

      %


      (50)



      (1,464)



      102



      441



      5,071



      5,064



      0.1

      %

      General and administrative

      36,302



      37,506



      (3.2)

      %


      (145)



      (3,842)



      466



      2,134



      36,623



      35,798



      2.3

      %

      Utilities

      10,032



      12,139



      (17.4)

      %


      (83)



      (2,661)



      138



      630



      10,087



      10,108



      (0.2)

      %

      Repairs and maintenance

      15,872



      17,560



      (9.6)

      %


      (90)



      (2,106)



      126



      621



      15,908



      16,075



      (1.0)

      %

      Sales and marketing

      30,173



      29,429



      2.5

      %


      (135)



      (2,747)



      340



      1,376



      30,378



      28,058



      8.3

      %

      Franchise fees

      12,779



      11,046



      15.7

      %


      —



      —



      —



      —



      12,779



      11,046



      15.7

      %

      Base management fees

      6,682



      10,360



      (35.5)

      %


      2,142



      (1,221)



      223



      662



      9,047



      9,801



      (7.7)

      %

      Incentive management fees

      2,761



      2,601



      6.2

      %


      —



      —



      —



      1



      2,761



      2,602



      6.1

      %

      Property taxes

      27,793



      26,101



      6.5

      %


      (101)



      (121)



      80



      198



      27,772



      26,178



      6.1

      %

      Ground rent

      5,677



      5,130



      10.7

      %


      —



      —



      —



      499



      5,677



      5,629



      0.9

      %

      Insurance

      3,139



      3,332



      (5.8)

      %


      (161)



      (901)



      37



      141



      3,015



      2,572



      17.2

      %

      Severance costs

      10,914



      —



      100.0

      %


      —



      —



      —



      —



      10,914



      —



      100.0

      %

      Hurricane-related costs

      1,315



      —



      100.0

      %


      (1,315)



      —



      —



      —



      —



      —



      —

      %

      Hotel manager transition/pre-opening items

      384



      —



      100.0

      %


      (313)



      —



      —



      —



      71



      —



      100.0

      %

      Other fixed expenses

      3,307



      1,937



      70.7

      %


      (6)



      (340)



      126



      314



      3,427



      1,911



      79.3

      %

      Total hotel operating expenses

      $

      307,497



      $

      304,224



      1.1

      %


      $

      (693)



      $

      (29,118)



      $

      3,589



      $

      14,922



      $

      310,393



      $

      290,028



      7.0

      %

      Severance costs

      $

      (10,914)



      $

      —



      (100.0%)


      $

      —



      $

      —



      $

      —



      $

      —



      $

      (10,914)



      $

      —



      (100.0%)

      Hurricane-related costs

      (1,315)



      —



      (100.0%)


      1,315



      —



      —



      —



      —



      —



      —

      %

      Hotel manager transition/pre-opening items

      1,799



      —



      100.0

      %


      (1,870)



      —



      —



      —



      (71)



      —



      (100.0%)

      Non-cash ground rent

      (3,478)



      (3,164)



      9.9

      %


      —





      (50)



      (405)



      (3,528)



      (3,569)



      (1.1)

      %

      Non-cash amortization of unfavorable contract liabilities

      979



      956



      2.4

      %


      —



      —



      —



      —



      979



      956



      2.4

      %

      Total adjusted hotel operating expenses

      $

      294,568



      $

      302,016



      (2.5)

      %


      $

      (1,248)



      $

      (29,118)



      $

      3,539



      $

      14,517



      $

      296,859



      $

      287,415



      3.3

      %


      Market Capitalization as of June 30, 2018

      (in thousands)

      Enterprise Value






      Common equity capitalization (at June 30, 2018 closing price of $12.28/share)


      $

      2,571,940

      Consolidated debt (face amount)


      940,595

      Cash and cash equivalents


      (134,552)

      Total enterprise value


      $

      3,377,983

      Share Reconciliation






      Common shares outstanding


      207,841

      Unvested restricted stock held by management and employees


      642

      Share grants under deferred compensation plan


      958

      Combined shares outstanding


      209,441

      Debt Summary as of June 30, 2018

      (dollars in thousands)

      Loan


      Interest Rate


      Term


      Outstanding

      Principal


      Maturity

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      $

      55,874


      November 2020

      Westin Washington D.C. City Center


      3.99%


      Fixed


      63,791


      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      27,954


      April 2023

      Westin San Diego


      3.94%


      Fixed


      64,126


      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      83,346


      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      83,331


      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      62,967


      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      196,263


      November 2025

      New Market Tax Credit loan(1)


      5.17%


      Fixed


      2,943


      December 2020

           Unamortized debt issuance costs, net






      (4,456)



      Total mortgage and other debt, net of unamortized debt

      issuance costs






      636,139












      Unsecured term loan


      LIBOR + 1.45(2)


      Variable


      100,000


      May 2021

      Unsecured term loan


      LIBOR + 1.45(2)


      Variable


      200,000


      April 2022

           Unamortized debt issuance costs, net






      (1,617)



      Unsecured term loans, net of unamortized debt issuance
      costs




      298,383












      Senior unsecured credit facility


      LIBOR + 1.50


      Variable


      —


      May 2020 (3)










      Total debt, net of unamortized debt issuance costs






      $

      934,522



      Weighted-average interest rate of fixed rate debt


      4.23

      %







      Total weighted-average interest rate


      3.99

      %









      (1)

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

      (2)

      The interest rate as of June 30, 2018 was 3.43%.

      (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 2018

      2Q 2017

      B/(W)


      2Q 2018

      2Q 2017

      B/(W)


      2Q 2018

      2Q 2017

      B/(W)


      2Q 2018

      2Q 2017

      B/(W)

      Atlanta Alpharetta Marriott


      $

      172.93


      $

      164.29


      5.3

      %


      70.5

      %

      82.5

      %

      (12.0)

      %


      $

      121.94


      $

      135.61


      (10.1)

      %


      34.26

      %

      34.02

      %

      24 bps

      Bethesda Marriott Suites


      $

      192.20


      $

      185.30


      3.7

      %


      81.0

      %

      83.3

      %

      (2.3)

      %


      $

      155.69


      $

      154.42


      0.8

      %


      38.28

      %

      36.02

      %

      226 bps

      Boston Westin


      $

      276.00


      $

      282.66


      (2.4)

      %


      81.7

      %

      88.0

      %

      (6.3)

      %


      $

      225.45


      $

      248.75


      (9.4)

      %


      32.49

      %

      38.68

      %

      -619 bps

      Hilton Boston Downtown


      $

      341.34


      $

      327.05


      4.4

      %


      90.8

      %

      93.6

      %

      (2.8)

      %


      $

      310.10


      $

      306.01


      1.3

      %


      46.82

      %

      47.13

      %

      -31 bps

      Hilton Burlington


      $

      191.14


      $

      175.89


      8.7

      %


      82.8

      %

      84.4

      %

      (1.6)

      %


      $

      158.26


      $

      148.43


      6.6

      %


      41.83

      %

      41.37

      %

      46 bps

      Renaissance Charleston


      $

      290.65


      $

      265.72


      9.4

      %


      92.2

      %

      92.3

      %

      (0.1)

      %


      $

      268.00


      $

      245.23


      9.3

      %


      47.55

      %

      46.02

      %

      153 bps

      Chicago Marriott


      $

      255.82


      $

      242.44


      5.5

      %


      83.8

      %

      82.2

      %

      1.6

      %


      $

      214.30


      $

      199.26


      7.5

      %


      36.52

      %

      33.53

      %

      299 bps

      Chicago Gwen


      $

      287.54


      $

      245.87


      16.9

      %


      88.9

      %

      84.0

      %

      4.9

      %


      $

      255.75


      $

      206.45


      23.9

      %


      35.06

      %

      34.10

      %

      96 bps

      Courtyard Denver Downtown


      $

      205.16


      $

      214.81


      (4.5)

      %


      82.6

      %

      83.4

      %

      (0.8)

      %


      $

      169.45


      $

      179.06


      (5.4)

      %


      47.91

      %

      51.25

      %

      -334 bps

      Courtyard Fifth Avenue


      $

      289.88


      $

      277.10


      4.6

      %


      93.1

      %

      91.0

      %

      2.1

      %


      $

      269.86


      $

      252.12


      7.0

      %


      26.36

      %

      25.26

      %

      110 bps

      Courtyard Midtown East


      $

      280.46


      $

      269.84


      3.9

      %


      96.3

      %

      93.5

      %

      2.8

      %


      $

      269.99


      $

      252.23


      7.0

      %


      33.02

      %

      33.65

      %

      -63 bps

      Fort Lauderdale Westin


      $

      185.34


      $

      186.42


      (0.6)

      %


      85.3

      %

      84.6

      %

      0.7

      %


      $

      158.14


      $

      157.79


      0.2

      %


      32.64

      %

      36.65

      %

      -401 bps

      JW Marriott Denver Cherry Creek


      $

      258.73


      $

      271.00


      (4.5)

      %


      86.1

      %

      83.1

      %

      3.0

      %


      $

      222.80


      $

      225.30


      (1.1)

      %


      35.84

      %

      35.64

      %

      20 bps

      Sheraton Suites Key West


      $

      242.04


      $

      242.52


      (0.2)

      %


      90.8

      %

      92.6

      %

      (1.8)

      %


      $

      219.68


      $

      224.46


      (2.1)

      %


      41.69

      %

      44.98

      %

      -329 bps

      The Landing Resort & Spa


      $

      297.88


      $

      264.56


      12.6

      %


      49.1

      %

      58.1

      %

      (9.0)

      %


      $

      146.37


      $

      153.67


      (4.8)

      %


      0.05

      %

      21.90

      %

      -2185 bps

      Lexington Hotel New York


      $

      264.15


      $

      254.99


      3.6

      %


      94.3

      %

      95.1

      %

      (0.8)

      %


      $

      249.16


      $

      242.42


      2.8

      %


      27.07

      %

      22.94

      %

      413 bps

      Hotel Palomar Phoenix


      $

      186.25


      $

      185.87


      0.2

      %


      73.9

      %

      75.3

      %

      (1.4)

      %


      $

      137.70


      $

      140.00


      (1.6)

      %


      25.10

      %

      25.53

      %

      -43 bps

      Hotel Rex


      $

      196.04


      $

      202.26


      (3.1)

      %


      85.0

      %

      82.6

      %

      2.4

      %


      $

      166.70


      $

      167.10


      (0.2)

      %


      23.13

      %

      29.38

      %

      -625 bps

      Salt Lake City Marriott


      $

      174.17


      $

      160.23


      8.7

      %


      76.0

      %

      80.9

      %

      (4.9)

      %


      $

      132.35


      $

      129.66


      2.1

      %


      39.34

      %

      38.03

      %

      131 bps

      L'Auberge de Sedona


      $

      653.01


      $

      592.67


      10.2

      %


      78.1

      %

      79.5

      %

      (1.4)

      %


      $

      509.90


      $

      471.14


      8.2

      %


      33.16

      %

      30.02

      %

      314 bps

      Orchards Inn Sedona


      $

      271.22


      $

      245.99


      10.3

      %


      81.7

      %

      86.3

      %

      (4.6)

      %


      $

      221.53


      $

      212.39


      4.3

      %


      37.89

      %

      39.21

      %

      -132 bps

      Shorebreak


      $

      249.15


      $

      224.60


      10.9

      %


      79.1

      %

      82.6

      %

      (3.5)

      %


      $

      196.97


      $

      185.61


      6.1

      %


      26.94

      %

      23.48

      %

      346 bps

      The Lodge at Sonoma


      $

      316.55


      $

      329.76


      (4.0)

      %


      76.6

      %

      72.7

      %

      3.9

      %


      $

      242.47


      $

      239.79


      1.1

      %


      32.02

      %

      32.90

      %

      -88 bps

      Hilton Garden Inn Times Square Central


      $

      277.14


      $

      256.68


      8.0

      %


      98.1

      %

      98.0

      %

      0.1

      %


      $

      271.83


      $

      251.46


      8.1

      %


      36.46

      %

      36.26

      %

      20 bps

      Vail Marriott


      $

      180.31


      $

      168.86


      6.8

      %


      37.5

      %

      54.9

      %

      (17.4)

      %


      $

      67.58


      $

      92.75


      (27.1)

      %


      (24.47)

      %

      (5.30)

      %

      -1917 bps

      Westin San Diego


      $

      188.87


      $

      197.51


      (4.4)

      %


      86.7

      %

      85.4

      %

      1.3

      %


      $

      163.82


      $

      168.62


      (2.8)

      %


      37.53

      %

      38.47

      %

      -94 bps

      Westin Washington D.C. City Center


      $

      250.69


      $

      250.45


      0.1

      %


      93.0

      %

      90.2

      %

      2.8

      %


      $

      233.22


      $

      225.85


      3.3

      %


      42.95

      %

      46.69

      %

      -374 bps

      Renaissance Worthington


      $

      192.93


      $

      183.50


      5.1

      %


      77.4

      %

      78.7

      %

      (1.3)

      %


      $

      149.28


      $

      144.48


      3.3

      %


      35.48

      %

      39.91

      %

      -443 bps

      Comparable Total (1)


      $

      246.67


      $

      237.36


      3.9

      %


      83.0

      %

      84.6

      %

      (1.6)

      %


      $

      204.79


      $

      200.85


      2.0

      %


      34.24

      %

      35.03

      %

      -79 bps



      (1)

      Amounts exclude the operating results of Frenchman's Reef and Morning Star Marriott Beach Resort and Havana Cabana Key West and include the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix for the period from April 1, 2017 to June 30, 2017.

      Operating Statistics – Year to Date



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2018

      YTD 2017

      B/(W)


      YTD 2018

      YTD 2017

      B/(W)


      YTD 2018

      YTD 2017

      B/(W)


      YTD 2018

      YTD 2017

      B/(W)

      Atlanta Alpharetta Marriott


      $

      179.89


      $

      171.24


      5.1

      %


      67.8

      %

      76.4

      %

      (8.6)

      %


      $

      121.95


      $

      130.82


      (6.8)

      %


      35.12

      %

      33.69

      %

      143 bps

      Bethesda Marriott Suites


      $

      185.37


      $

      178.58


      3.8

      %


      66.9

      %

      76.7

      %

      (9.8)

      %


      $

      124.10


      $

      137.04


      (9.4)

      %


      29.17

      %

      31.62

      %

      -245 bps

      Boston Westin


      $

      245.26


      $

      250.32


      (2.0)

      %


      73.2

      %

      77.8

      %

      (4.6)

      %


      $

      179.41


      $

      194.85


      (7.9)

      %


      25.41

      %

      31.56

      %

      -615 bps

      Hilton Boston Downtown


      $

      276.24


      $

      273.08


      1.2

      %


      85.1

      %

      83.2

      %

      1.9

      %


      $

      234.96


      $

      227.24


      3.4

      %


      36.73

      %

      37.03

      %

      -30 bps

      Hilton Burlington


      $

      163.37


      $

      152.25


      7.3

      %


      77.6

      %

      75.9

      %

      1.7

      %


      $

      126.75


      $

      115.56


      9.7

      %


      33.74

      %

      31.65

      %

      209 bps

      Renaissance Charleston


      $

      265.52


      $

      256.02


      3.7

      %


      87.3

      %

      74.9

      %

      12.4

      %


      $

      231.83


      $

      191.71


      20.9

      %


      42.73

      %

      36.24

      %

      649 bps

      Chicago Marriott


      $

      221.55


      $

      213.45


      3.8

      %


      66.8

      %

      65.9

      %

      0.9

      %


      $

      148.04


      $

      140.71


      5.2

      %


      22.07

      %

      21.31

      %

      76 bps

      Chicago Gwen


      $

      241.96


      $

      216.58


      11.7

      %


      80.5

      %

      64.7

      %

      15.8

      %


      $

      194.83


      $

      140.14


      39.0

      %


      22.07

      %

      20.25

      %

      182 bps

      Courtyard Denver Downtown


      $

      190.51


      $

      202.48


      (5.9)

      %


      81.3

      %

      77.4

      %

      3.9

      %


      $

      154.96


      $

      156.81


      (1.2)

      %


      44.20

      %

      46.82

      %

      -262 bps

      Courtyard Fifth Avenue


      $

      253.92


      $

      239.82


      5.9

      %


      88.0

      %

      87.1

      %

      0.9

      %


      $

      223.49


      $

      208.99


      6.9

      %


      14.61

      %

      12.20

      %

      241 bps

      Courtyard Midtown East


      $

      238.69


      $

      235.75


      1.2

      %


      91.9

      %

      87.7

      %

      4.2

      %


      $

      219.38


      $

      206.80


      6.1

      %


      21.84

      %

      23.28

      %

      -144 bps

      Fort Lauderdale Westin


      $

      222.11


      $

      213.57


      4.0

      %


      90.0

      %

      90.3

      %

      (0.3)

      %


      $

      199.80


      $

      192.82


      3.6

      %


      38.39

      %

      41.60

      %

      -321 bps

      JW Marriott Denver Cherry Creek


      $

      248.75


      $

      257.86


      (3.5)

      %


      80.2

      %

      78.8

      %

      1.4

      %


      $

      199.60


      $

      203.12


      (1.7)

      %


      31.91

      %

      32.26

      %

      -35 bps

      Sheraton Suites Key West


      $

      271.14


      $

      270.15


      0.4

      %


      91.5

      %

      93.0

      %

      (1.5)

      %


      $

      248.22


      $

      251.11


      (1.2)

      %


      47.85

      %

      48.78

      %

      -93 bps

      The Landing Resort & Spa (1)


      $

      289.79


      $

      266.38


      8.8

      %


      48.9

      %

      56.8

      %

      (7.9)

      %


      $

      141.72


      $

      151.20


      (6.3)

      %


      (1.59)

      %

      20.74

      %

      -2233 bps

      Lexington Hotel New York


      $

      228.83


      $

      218.18


      4.9

      %


      88.4

      %

      91.2

      %

      (2.8)

      %


      $

      202.21


      $

      198.91


      1.7

      %


      13.38

      %

      8.03

      %

      535 bps

      Hotel Palomar Phoenix (1)


      $

      206.78


      $

      208.29


      (0.7)

      %


      77.3

      %

      78.3

      %

      (1.0)

      %


      $

      159.88


      $

      163.01


      (1.9)

      %


      32.35

      %

      32.17

      %

      18 bps

      Hotel Rex


      $

      199.58


      $

      224.58


      (11.1)

      %


      81.4

      %

      79.4

      %

      2.0

      %


      $

      162.55


      $

      178.34


      (8.9)

      %


      27.14

      %

      32.30

      %

      -516 bps

      Salt Lake City Marriott


      $

      176.86


      $

      165.26


      7.0

      %


      74.0

      %

      78.9

      %

      (4.9)

      %


      $

      130.91


      $

      130.31


      0.5

      %


      39.24

      %

      40.86

      %

      -162 bps

      L'Auberge de Sedona


      $

      620.79


      $

      544.87


      13.9

      %


      77.0

      %

      77.0

      %

      —

      %


      $

      478.06


      $

      419.70


      13.9

      %


      27.81

      %

      24.94

      %

      287 bps

      Orchards Inn Sedona


      $

      265.70


      $

      230.52


      15.3

      %


      77.8

      %

      80.7

      %

      (2.9)

      %


      $

      206.73


      $

      186.11


      11.1

      %


      37.51

      %

      35.23

      %

      228 bps

      Shorebreak


      $

      244.99


      $

      222.24


      10.2

      %


      75.8

      %

      72.5

      %

      3.3

      %


      $

      185.82


      $

      161.05


      15.4

      %


      25.86

      %

      20.63

      %

      523 bps

      The Lodge at Sonoma


      $

      282.28


      $

      295.91


      (4.6)

      %


      68.1

      %

      57.4

      %

      10.7

      %


      $

      192.29


      $

      169.74


      13.3

      %


      24.24

      %

      19.01

      %

      523 bps

      Hilton Garden Inn Times Square Central


      $

      230.27


      $

      216.35


      6.4

      %


      97.4

      %

      96.6

      %

      0.8

      %


      $

      224.28


      $

      209.01


      7.3

      %


      27.19

      %

      25.29

      %

      190 bps

      Vail Marriott


      $

      346.71


      $

      326.95


      6.0

      %


      61.2

      %

      73.2

      %

      (12.0)

      %


      $

      212.29


      $

      239.43


      (11.3)

      %


      37.72

      %

      39.33

      %

      -161 bps

      Westin San Diego


      $

      187.70


      $

      197.50


      (5.0)

      %


      83.8

      %

      85.0

      %

      (1.2)

      %


      $

      157.21


      $

      167.87


      (6.4)

      %


      37.65

      %

      40.05

      %

      -240 bps

      Westin Washington D.C. City Center


      $

      223.47


      $

      241.03


      (7.3)

      %


      89.0

      %

      86.6

      %

      2.4

      %


      $

      198.80


      $

      208.68


      (4.7)

      %


      36.86

      %

      43.38

      %

      -652 bps

      Renaissance Worthington


      $

      193.79


      $

      184.07


      5.3

      %


      77.1

      %

      78.1

      %

      (1.0)

      %


      $

      149.49


      $

      143.73


      4.0

      %


      37.96

      %

      39.93

      %

      -197 bps

      Comparable Total (2)


      $

      230.98


      $

      225.34


      2.5

      %


      78.5

      %

      78.9

      %

      (0.4)

      %


      $

      181.22


      $

      177.87


      1.9

      %


      29.91

      %

      30.91

      %

      -100 bps



      (1)

      Hotels were acquired on March 1, 2018.  Amounts reflect the operating results for these hotels for the period from March 1, 2018 to June 30, 2018 and March 1, 2017 to June 30, 2017.

      (2)

      Amounts exclude the operating results of Frenchman's Reef and Morning Star Marriott Beach Resort and Havana Cabana Key West and include the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix for the period from January 1, 2018 to February 28, 2018 and January 1, 2017 to June 30, 2017, respectively and L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017.

      Hotel Adjusted EBITDA Reconciliation



      Second Quarter 2018






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      4,784



      $

      1,183


      $

      456


      $

      —


      $

      —


      $

      1,639


      Bethesda Marriott Suites


      $

      5,068



      $

      (18)


      $

      455


      $

      —


      $

      1,503


      $

      1,940


      Boston Westin


      $

      27,120



      $

      4,318


      $

      2,355


      $

      2,200


      $

      (61)


      $

      8,812


      Hilton Boston Downtown


      $

      12,027



      $

      4,387


      $

      1,244


      $

      —


      $

      —


      $

      5,631


      Hilton Burlington


      $

      4,851



      $

      1,519


      $

      510


      $

      —


      $

      —


      $

      2,029


      Renaissance Charleston


      $

      4,614



      $

      1,833


      $

      392


      $

      —


      $

      (31)


      $

      2,194


      Chicago Marriott


      $

      32,626



      $

      7,980


      $

      4,206


      $

      125


      $

      (397)


      $

      11,914


      Chicago Gwen


      $

      10,223



      $

      2,507


      $

      1,077


      $

      —


      $

      —


      $

      3,584


      Courtyard Denver Downtown


      $

      2,949



      $

      1,100


      $

      313


      $

      —


      $

      —


      $

      1,413


      Courtyard Fifth Avenue


      $

      4,700



      $

      794


      $

      450


      $

      —


      $

      (5)


      $

      1,239


      Courtyard Midtown East


      $

      8,100



      $

      1,017


      $

      678


      $

      980


      $

      —


      $

      2,675


      Fort Lauderdale Westin


      $

      11,950



      $

      2,577


      $

      1,323


      $

      —


      $

      —


      $

      3,900


      Frenchman's Reef


      $

      40



      $

      49


      $

      —


      $

      —


      $

      —


      $

      49


      JW Marriott Denver Cherry Creek


      $

      6,236



      $

      1,030


      $

      505


      $

      700


      $

      —


      $

      2,235


      Havana Cabana Key West


      $

      1,255



      $

      (62)


      $

      218


      $

      —


      $

      —


      $

      156


      Sheraton Suites Key West


      $

      4,665



      $

      1,635


      $

      310


      $

      —


      $

      —


      $

      1,945


      The Landing Resort & Spa


      $

      2,000



      $

      (369)


      $

      370


      $

      —


      $

      —


      $

      1


      Lexington Hotel New York


      $

      17,970



      $

      1,344


      $

      3,506


      $

      7


      $

      8


      $

      4,865


      Hotel Palomar Phoenix


      $

      5,266



      $

      217


      $

      658


      $

      52


      $

      395


      $

      1,322


      Hotel Rex


      $

      1,643



      $

      241


      $

      139


      $

      —


      $

      —


      $

      380


      Salt Lake City Marriott


      $

      8,389



      $

      2,127


      $

      548


      $

      625


      $

      —


      $

      3,300


      L'Auberge de Sedona


      $

      7,549



      $

      2,016


      $

      487


      $

      —


      $

      —


      $

      2,503


      Orchards Inn Sedona


      $

      2,573



      $

      699


      $

      235


      $

      —


      $

      41


      $

      975


      Shorebreak


      $

      4,105



      $

      773


      $

      347


      $

      —


      $

      (14)


      $

      1,106


      The Lodge at Sonoma


      $

      6,653



      $

      1,306


      $

      538


      $

      286


      $

      —


      $

      2,130


      Hilton Garden Inn Times Square Central


      $

      7,089



      $

      1,778


      $

      807


      $

      —


      $

      —


      $

      2,585


      Vail Marriott


      $

      3,608



      $

      (1,427)


      $

      544


      $

      —


      $

      —


      $

      (883)


      Westin San Diego


      $

      9,061



      $

      1,637


      $

      1,115


      $

      649


      $

      —


      $

      3,401


      Westin Washington D.C. City Center


      $

      10,584



      $

      2,551


      $

      1,311


      $

      684


      $

      —


      $

      4,546


      Renaissance Worthington


      $

      10,251



      $

      1,904


      $

      936


      $

      795


      $

      2


      $

      3,637


      Total


      $

      237,949



      $

      46,646


      $

      26,033


      $

      7,103


      $

      1,441


      $

      81,238


      Less: Closed Hotels (2)


      $

      (1,295)



      $

      13


      $

      (218)


      $

      —


      $

      —


      $

      (205)


      Comparable Total


      $

      236,654



      $

      46,659


      $

      25,815


      $

      7,103


      $

      1,441


      $

      81,033




      (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 manager transition costs.

      (2)

      Amounts represent the operating results of Frenchman's Reef and Morning Star Marriott Beach Resort and Havana Cabana Key West.

      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


      Havana Cabana 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



      $

      695


      $

      234


      $

      —


      $

      43


      $

      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



      $

      49,943


      $

      25,585


      $

      7,588


      $

      1,123


      $

      84,222


      Add: Prior Ownership Results(2)


      $

      7,500



      $

      609


      $

      866


      $

      38


      $

      327


      $

      1,840


      Less: Closed Hotels (3)


      $

      (18,974)



      $

      (3,043)


      $

      (1,827)


      $

      —


      $

      —


      $

      (4,870)


      Comparable Total


      $

      231,798



      $

      47,509


      $

      24,624


      $

      7,626


      $

      1,450


      $

      81,192




      (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 manager transition costs.

      (2)

      Amounts represent the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix for the period from April 1, 2017 to June 30, 2017.

      (3)

      Amounts represent the operating results of Frenchman's Reef and Morning Star Marriott Beach Resort and Havana Cabana Key West.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2018






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted

      EBITDA

      Atlanta Alpharetta Marriott


      $

      9,651



      $

      2,462


      $

      927


      $

      —


      $

      —


      $

      3,389


      Bethesda Marriott Suites


      $

      8,165



      $

      (1,469)


      $

      834


      $

      —


      $

      3,017


      $

      2,382


      Boston Westin


      $

      44,590



      $

      2,338


      $

      4,709


      $

      4,402


      $

      (120)


      $

      11,329


      Hilton Boston Downtown


      $

      18,548



      $

      4,332


      $

      2,480


      $

      —


      $

      —


      $

      6,812


      Hilton Burlington


      $

      7,619



      $

      1,551


      $

      1,020


      $

      —


      $

      —


      $

      2,571


      Renaissance Charleston


      $

      8,039



      $

      2,708


      $

      790


      $

      —


      $

      (63)


      $

      3,435


      Chicago Marriott


      $

      45,515



      $

      2,514


      $

      8,138


      $

      186


      $

      (795)


      $

      10,043


      Chicago Gwen


      $

      15,286



      $

      1,192


      $

      2,181


      $

      —


      $

      —


      $

      3,373


      Courtyard Denver Downtown


      $

      5,405



      $

      1,762


      $

      627


      $

      —


      $

      —


      $

      2,389


      Courtyard Fifth Avenue


      $

      7,766



      $

      248


      $

      897


      $

      —


      $

      (10)


      $

      1,135


      Courtyard Midtown East


      $

      13,146



      $

      (447)


      $

      1,364


      $

      1,954


      $

      —


      $

      2,871


      Fort Lauderdale Westin


      $

      27,866



      $

      8,024


      $

      2,673


      $

      —


      $

      —


      $

      10,697


      Frenchman's Reef


      $

      —



      $

      (50)


      $

      —


      $

      —


      $

      —


      $

      (50)


      JW Marriott Denver Cherry Creek


      $

      11,117



      $

      1,131


      $

      1,022


      $

      1,394


      $

      —


      $

      3,547


      Havana Cabana Key West


      $

      1,255



      $

      (161)


      $

      218


      $

      —


      $

      —


      $

      57


      Sheraton Suites Key West


      $

      10,139



      $

      4,116


      $

      736


      $

      —


      $

      —


      $

      4,852


      The Landing Resort & Spa


      $

      2,585



      $

      (532)


      $

      491


      $

      —


      $

      —


      $

      (41)


      Lexington Hotel New York


      $

      29,467



      $

      (2,994)


      $

      6,911


      $

      11


      $

      16


      $

      3,944


      Hotel Palomar Phoenix


      $

      7,997



      $

      1,260


      $

      880


      $

      52


      $

      395


      $

      2,587


      Hotel Rex


      $

      3,305



      $

      618


      $

      279


      $

      —


      $

      —


      $

      897


      Salt Lake City Marriott


      $

      16,954



      $

      4,242


      $

      1,164


      $

      1,247


      $

      —


      $

      6,653


      L'Auberge de Sedona


      $

      13,360



      $

      2,741


      $

      975


      $

      —


      $

      —


      $

      3,716


      Orchards Inn Sedona


      $

      4,716



      $

      1,216


      $

      470


      $

      —


      $

      83


      $

      1,769


      Shorebreak


      $

      7,849



      $

      1,332


      $

      727


      $

      —


      $

      (29)


      $

      2,030


      The Lodge at Sonoma


      $

      11,165



      $

      1,105


      $

      1,030


      $

      571


      $

      —


      $

      2,706


      Hilton Garden Inn Times Square Central


      $

      11,709



      $

      1,559


      $

      1,625


      $

      —


      $

      —


      $

      3,184


      Vail Marriott


      $

      18,536



      $

      5,918


      $

      1,074


      $

      —


      $

      —


      $

      6,992


      Westin San Diego


      $

      18,267



      $

      3,373


      $

      2,212


      $

      1,293


      $

      —


      $

      6,878


      Westin Washington D.C. City Center


      $

      18,054



      $

      2,662


      $

      2,626


      $

      1,366


      $

      —


      $

      6,654


      Renaissance Worthington


      $

      21,408



      $

      4,683


      $

      1,855


      $

      1,585


      $

      4


      $

      8,127


      Total


      $

      419,479



      $

      57,434


      $

      50,935


      $

      14,061


      $

      2,498


      $

      124,911


      Add: Prior Ownership Results (2)


      $

      5,305



      $

      1,101


      $

      577


      $

      38


      $

      50


      $

      1,766


      Less: Closed Hotels (3)


      $

      (1,255)



      $

      211


      $

      (218)


      $

      —


      $

      —


      $

      (7)


      Comparable Total


      $

      423,529



      $

      58,746


      $

      51,294


      $

      14,099


      $

      2,548


      $

      126,670




      (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 manager transition costs.

      (2)

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

      (3)

      Amounts represent the operating results of Frenchman's Reef and Morning Star Marriott Beach Resort and Havana Cabana Key West.

      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


      Havana Cabana 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)


      $

      19,591



      $

      2,368


      $

      2,253


      $

      76


      $

      377


      $

      5,074


      Less: Closed Hotels (3)


      $

      (43,043)



      $

      (10,247)


      $

      (3,678)


      $

      —


      $

      —


      $

      (13,925)


      Comparable Total


      $

      416,030



      $

      61,339


      $

      48,523


      $

      16,181


      $

      2,586


      $

      128,615




      (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 manager transition costs.

      (2)

      Amounts represent the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix for the period from January 1, 2017 to June 30, 2017 and L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017.

      (3)

      Amounts represent the operating results of Frenchman's Reef and Morning Star Marriott Beach Resort and Havana Cabana Key West.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Travel

      Travel

      Hotels and Resorts

      Hotels and Resorts

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

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

      Contact PR Newswire

      Products

      About

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