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 2020 Results


      News provided by

      DiamondRock Hospitality Company

      Aug 06, 2020, 16:05 ET

      Share this article

      Share this article


      BETHESDA, Md., Aug. 6, 2020 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 31 premium hotels in the United States, today announced results of operations for the quarter ended June 30, 2020.

      "As we expected, the second quarter was significantly impacted by the dramatic decline in travel demand caused by COVID-19.  I want to extend my gratitude to our team for continuing to execute on our action plan and identifying new and efficient ways to operate our hotels.  These actions resulted in mitigating our cash burn rate to beat our initial expectations.  Additionally, DiamondRock improved its already solid balance sheet by successfully closing on two key agreements with lenders to obtain financial covenant waivers on corporate debt and extend our only mortgage maturity in 2020 to 2022," said Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company. "We eagerly look forward to emerging on the other side of this pandemic and welcoming back customers to our hotels.  In the meantime, we will continue to prioritize the health and safety of our employees and guests and take prudent steps to reopen properties as demand improves."

      Second Quarter 2020 Highlights:

      • Hotel Operations: The Company suspended operations at 20 of its 30 previously operating hotels (which excludes Frenchman's Reef) for at least some portion of the second quarter under governmental orders or due to lack of travel demand. The Company reopened 12 hotels during the second quarter as governmental orders were modified or lifted and leisure demand increased. Subsequent to June 30, 2020, the Company reopened three additional hotels and now has 25 of its 30 operating hotels open.
      • Net Loss: Net loss was $73.4 million and loss per diluted share was $0.36.
      • Comparable Revenues: Comparable total revenues decreased 92.1% from the comparable period of 2019.
      • Comparable RevPAR: RevPAR decreased 92.8% from the comparable period of 2019.
      • Adjusted EBITDA: Adjusted EBITDA was ($37.0) million, a decrease of $118.1 million from 2019.
      • Adjusted FFO: Adjusted FFO was ($41.0) million and Adjusted FFO per diluted share was ($0.20).
      • Debt Modifications: The Company successfully completed amendments to the agreements for its $400 million revolving credit facility and $400 million in unsecured term loans, which provided waivers of financial covenants through the first quarter of 2021. The Company also refinanced its only material near-term debt maturity, the mortgage loan secured by the Salt Lake City Marriott Downtown.
      • Liquidity: As of June 30, 2020, the Company's liquidity was $363.9 million, comprised of $87.8 million of unrestricted corporate cash, $25.1 million of unrestricted cash at its hotels and $251.0 million of capacity on the Company's revolving credit facility.

      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 exclude Frenchman's Reef for all periods presented due to the closure of the hotel.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

      For the quarter ended June 30, 2020, the Company reported the following:


      Second Quarter



      2020


      2019

      Change

      Comparable Operating Results (1)





      ADR

      $175.74



      $250.23


      (29.8)

      %

      Occupancy

      8.5

      %


      83.1

      %

      (74.6)

      %

      RevPAR

      $14.99



      $208.02


      (92.8)

      %

      Total RevPAR

      $23.33



      $295.39


      (92.1)

      %

      Revenues

      $20.4 million


      $257.9 million

      (92.1)

      %

      Hotel Adjusted EBITDA

      ($30.4) million


      $88.3 million

      (134.4)

      %

      Hotel Adjusted EBITDA Margin

      (148.99)

      %


      34.26

      %

      (18,325) basis points

      Available Rooms

      873,676



      873,145


      531 rooms






      Actual Operating Results





      Revenues

      $20.4 million


      $257.9 million

      (92.1)

      %

      Net loss/income

      ($73.4) million


      $29.1 million

      ($102.5) million

      Loss/Earnings per diluted share

      ($0.36)



      $0.14


      ($0.50)


      Adjusted EBITDA

      ($37.0) million


      $81.1 million

      ($118.1) million

      Adjusted FFO

      ($41.0) million


      $65.1 million

      ($106.1) million

      Adjusted FFO per diluted share

      ($0.20)


      $0.32


      ($0.52)




      (1)

      Comparable operating results exclude Frenchman's Reef for all periods presented and does not adjust for hotels that have suspended operations.

      For the six months ended June 30, 2020, the Company reported the following:


      Year to Date



      2020


      2019

      Change

      Comparable Operating Results (1)





      ADR

      $211.29



      $234.48


      (9.9)

      %

      Occupancy

      33.8

      %


      78.2

      %

      (44.4)

      %

      RevPAR

      $71.48



      $183.30


      (61.0)

      %

      Total RevPAR

      $108.95



      $265.08


      (58.9)

      %

      Revenues

      $190.4 million


      $460.3 million

      (58.6)

      %

      Hotel Adjusted EBITDA

      ($12.5) million


      $135.5 million

      (109.2)

      %

      Hotel Adjusted EBITDA Margin

      (6.59)

      %


      29.43

      %

      (3,602) basis points

      Available Rooms

      1,747,276



      1,736,409


      10,867 rooms






      Actual Operating Results





      Revenues

      $190.4 million


      $460.3 million

      (58.6)

      %

      Net loss/income

      ($108.1) million


      $38.1 million

      ($146.2) million

      Loss/Earnings per diluted share

      ($0.53)



      $0.19


      ($0.72)


      Adjusted EBITDA

      ($25.2) million


      $130.2 million

      ($155.4) million

      Adjusted FFO

      ($32.6) million


      $107.1 million

      ($139.7) million

      Adjusted FFO per diluted share

      ($0.16)



      $0.53


      ($0.69)




      (1)

      Comparable operating results exclude Frenchman's Reef for all periods presented and does not adjust for hotels that have suspended operations.

      COVID-19 Pandemic

      In response to the COVID-19 pandemic, the Company has taken the following aggressive actions at the property and corporate levels.

      • In coordination with its hotel operators, the Company suspended operations at 20 of its hotels throughout March and April 2020. The Company reopened 12 hotels during the second quarter. Subsequent to June 30, 2020, the Company reopened three additional hotels and now has 25 of its 30 previously operating hotels open.
      • The Company has developed and implemented action plans with its hotel operators to significantly reduce operating costs at each of its hotels.
      • The Company has canceled or deferred over 65% of its capital expenditures planned for the remainder of 2020.
      • The Company has paused the rebuild of Frenchman's Reef, which the Company had expected to open as two separate hotels in late 2020.
      • The Company has suspended its quarterly dividend commencing with the first quarter dividend that would have been paid in April 2020. The Company expects to pay a dividend in January 2021 sufficient to cover 100% of its taxable income, if any, for the year ending December 31, 2020.
      • On June 9, 2020, the Company finalized amendments to the credit agreements for its $400 million revolving credit facility and $400 million in unsecured term loans. The amendments include a waiver of the quarterly-tested financial covenants through the first quarter of 2021 and modified covenants thereafter through the fourth quarter of 2021.
      • On June 25, 2020, the Company refinanced its only material near-term debt maturity by closing on a $48.0 million mortgage loan secured by the Salt Lake City Marriott Downtown. The loan proceeds were used to repay the existing $52.5 million mortgage loan secured by the Salt Lake City Marriott Downtown that was scheduled to mature in November 2020, with the balance funded by corporate cash on hand.

      The following table identifies each of the Company's hotels that has suspended operations and the date of reopening, if applicable:

      Property


      # of Rooms


      Date of
      Suspension


      Date of 
      Reopening

      Cavallo Point, The Lodge at the Golden Gate


      142


      3/17/2020


      6/24/2020

      Courtyard Denver Downtown


      177


      3/20/2020


      6/1/2020

      Vail Marriott Mountain Resort & Spa


      344


      3/20/2020


      6/12/2020

      The Lodge at Sonoma Renaissance Resort & Spa


      182


      3/21/2020


      7/1/2020

      JW Marriott Denver at Cherry Creek


      199


      3/22/2020


      6/1/2020

      Havana Cabana Key West


      106


      3/23/2020


      6/1/2020

      Hilton Boston Downtown/Faneuil Hall


      403


      3/23/2020


      7/31/2020

      Hotel Emblem San Francisco


      96


      3/23/2020


      6/26/2020

      Barbary Beach House Key West


      184


      3/23/2020


      6/1/2020

      The Landing Resort & Spa


      82


      3/23/2020


      6/5/2020

      Westin Boston Waterfront


      793


      3/25/2020


      -

      Courtyard New York Manhattan/Fifth Avenue


      189


      3/27/2020


      -

      Hilton Garden Inn New York Times Square Central


      282


      3/29/2020


      -

      The Lexington Hotel New York City


      725


      3/29/2020


      -

      Hilton Burlington


      258


      3/31/2020


      7/16/2020

      Hotel Palomar Phoenix


      242


      3/31/2020


      6/21/2020

      Orchards Inn Sedona


      70


      3/31/2020


      5/15/2020

      The Gwen Chicago


      311


      3/31/2020


      6/10/2020

      Renaissance Charleston Historic District


      166


      4/6/2020


      5/14/2020

      Chicago Marriott Downtown Magnificent Mile


      1,200


      4/10/2020


      -

      The timing of reopening the five remaining hotels will depend primarily on federal, state, and local government guidance, health official recommendations and market demand. The Company currently anticipates reopening these hotels later this year.  The Company will continue to aggressively asset manage its hotels and carefully assess staffing needs, cleanliness and safety protocols, business mix and other initiatives.

      Capital Expenditures

      The Company invested approximately $12.2 million and $31.8 million in capital improvements at its operating hotels during the three and six months ended June 30, 2020, respectively. Due to the COVID-19 pandemic, the Company has canceled or deferred a significant portion of the planned capital improvements at its operating hotels.  The Company currently expects to spend approximately $50.0 million on capital improvements at its operating hotels during 2020.  Additionally, the Company has paused the rebuild of Frenchman's Reef. The Company spent approximately $37.7 million on the rebuild of Frenchman's Reef during the six months ended June 30, 2020.

      Balance Sheet and Liquidity

      As of June 30, 2020, the Company's liquidity was $363.9 million, comprised of $87.8 million of unrestricted corporate cash, $25.1 million of unrestricted cash at its hotels and $251.0 million of capacity on its senior unsecured credit facility.  As of June 30, 2020, the Company had $1.2 billion of total debt outstanding, which consisted of $605.0 million of property-specific mortgage debt, $400.0 million of unsecured term loans and $149.0 million outstanding on its $400.0 million senior unsecured credit facility.  The Company has no material debt maturities until 2022.

      Guidance

      Given the high level of uncertainty surrounding the COVID-19 pandemic and its effect on hotel demand, the Company previously withdrew full year 2020 guidance originally issued on February 20, 2020 and is not providing updated guidance at this time.

      Earnings Call

      The Company will host a conference call to discuss its second quarter results on Friday, August 7, 2020, 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 4445689. 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 31 premium quality hotels with over 10,000 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families as well as unique boutique hotels in the lifestyle segment.  For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

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

      DIAMONDROCK HOSPITALITY COMPANY 
      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)



      June 30, 2020


      December 31, 2019

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      3,029,905



      $

      3,026,769


      Right-of-use assets

      97,242



      98,145


      Restricted cash

      36,359



      57,268


      Due from hotel managers

      62,129



      91,207


      Prepaid and other assets (1)

      24,795



      29,853


      Cash and cash equivalents

      87,837



      122,524


      Total assets

      $

      3,338,267



      $

      3,425,766


      LIABILITIES AND EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      605,034



      $

      616,329


      Unsecured term loans, net of unamortized debt issuance costs

      398,267



      398,770


      Senior unsecured credit facility

      148,985



      75,000


      Total debt

      1,152,286



      1,090,099






      Deferred income related to key money, net

      11,144



      11,342


      Unfavorable contract liabilities, net

      66,412



      67,422


      Deferred rent

      54,186



      52,012


      Lease liabilities

      103,588



      103,625


      Due to hotel managers

      80,524



      72,445


      Distributions declared and unpaid

      138



      25,815


      Accounts payable and accrued expenses (2)

      63,424



      81,944


      Total liabilities

      1,531,702



      1,504,704


      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; 199,516,435 and 200,207,795 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively

      1,995



      2,002


      Additional paid-in capital

      2,082,601



      2,089,349


      Accumulated deficit

      (286,198)



      (178,861)


      Total stockholders' equity

      1,798,398



      1,912,490


      Noncontrolling interests

      8,167



      8,572


      Total equity

      1,806,565



      1,921,062


      Total liabilities and equity

      $

      3,338,267



      $

      3,425,766




      (1)

      Includes $10.7 million of insurance receivables as of December 31, 2019, $11.1 million and $9.8 million of prepaid expenses and $13.7 million and $9.4 million of other assets as of June 30, 2020 and December 31, 2019, respectively.



      (2) 

      Includes $28.7 million of deferred tax liabilities, $17.8 million and $18.9 million of accrued property taxes, $5.2 million and $13.1 million of accrued capital expenditures and $11.7 million and $21.2 million of other accrued liabilities as of June 30, 2020 and December 31, 2019, respectively.

       

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except share and per share amounts)

      (unaudited)



      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Revenues:








      Rooms

      $

      13,099



      $

      181,629



      $

      124,900



      $

      318,282


      Food and beverage

      3,038



      60,714



      46,943



      111,179


      Other

      4,242



      15,575



      18,531



      30,832


      Total revenues

      20,379



      257,918



      190,374



      460,293


      Operating Expenses:








      Rooms

      7,143



      42,922



      42,796



      81,741


      Food and beverage

      4,715



      36,456



      35,802



      69,606


      Management fees

      (78)



      7,317



      3,399



      12,657


      Franchise fees

      793



      7,208



      6,589



      13,067


      Other hotel expenses

      40,720



      81,319



      118,563



      156,798


      Depreciation and amortization

      28,783



      29,335



      58,883



      58,331


      Corporate expenses

      6,826



      7,403



      12,383



      14,467


      Business interruption insurance income

      —



      —



      —



      (8,822)


      Total operating expenses, net

      88,902



      211,960



      278,415



      397,845










      Interest and other (income) expense, net

      (150)



      (105)



      249



      (408)


      Interest expense

      11,629



      12,418



      32,847



      24,080


        Total other expenses, net

      11,479



      12,313



      33,096



      23,672


      (Loss) income before income taxes

      (80,002)



      33,645



      (121,137)



      38,776


      Income tax benefit (expense)

      6,615



      (4,571)



      13,058



      (722)


      Net (loss) income

      (73,387)



      29,074



      (108,079)



      38,054


      Less:  Net loss (income) attributable to noncontrolling interests

      605



      (114)



      738



      (149)


      Net (loss) income attributable to common stockholders

      $

      (72,782)



      $

      28,960



      $

      (107,341)



      $

      37,905


      (Loss) earnings per share:








      Net (loss) income per share available to common stockholders - basic

      $

      (0.36)



      $

      0.14



      $

      (0.53)



      $

      0.19


      Net (loss) income per share available to common stockholders - diluted

      $

      (0.36)



      $

      0.14



      $

      (0.53)



      $

      0.19










      Weighted-average number of common shares outstanding:








      Basic

      200,797,317



      202,405,507



      201,002,576



      202,610,178

      Diluted

      200,797,317



      202,900,639



      201,002,576



      203,106,490

      Non-GAAP Financial Measures

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      EBITDA, EBITDAre and FFO

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

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

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

      Hotel EBITDA

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

      Adjustments to EBITDAre, FFO and Hotel EBITDA

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

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

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

      Reconciliations of Non-GAAP Measures

      EBITDA, EBITDAre and Adjusted EBITDA

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


      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Net (loss) income

      $

      (73,387)



      $

      29,074



      $

      (108,079)



      $

      38,054


      Interest expense

      11,629



      12,418



      32,847



      24,080


      Income tax (benefit) expense

      (6,615)



      4,571



      (13,058)



      722


      Real estate related depreciation and amortization

      28,783



      29,335



      58,883



      58,331


      EBITDA/EBITDAre

      (39,590)



      75,398



      (29,407)



      121,187


      Non-cash lease expense and other amortization

      1,708



      1,784



      3,458



      3,499


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

      122



      3,700



      (175)



      5,067


      Hotel manager transition costs (2)

      334



      171



      561



      468


      Severance costs (3)

      393



      —



      393



      —


      Adjusted EBITDA

      $

      (37,033)



      $

      81,053



      $

      (25,170)



      $

      130,221




      (1)

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



      (2)

      Three months ended June 30, 2020 consists of manager transition costs of $0.3 million related to the Westin Boston Waterfront Hotel.  Six months ended June 30, 2020 consists of manager transition costs of $1.1 million related to the L'Auberge de Sedona, Orchards Inn Sedona and the Westin Boston Waterfront Hotel and a downward adjustment of $0.6 million to the termination fees for the Sheraton Suites Key West franchise agreement.  Three months ended June 30, 2019 consist of $0.1 million of pre-opening costs related to the reopening of the Hotel Emblem and $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center. Six months ended June 30, 2019 consists of $0.4 million of pre-opening costs related to the reopening of the Hotel Emblem and $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center.



      (3)

      Three and six months ended June 30, 2020 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

      Hotel EBITDA and Hotel Adjusted EBITDA

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


      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Net (loss) income

      $

      (73,387)



      $

      29,074



      $

      (108,079)



      $

      38,054


      Interest expense

      11,629



      12,418



      32,847



      24,080


      Income tax (benefit) expense

      (6,615)



      4,571



      (13,058)



      722


      Real estate related depreciation and amortization

      28,783



      29,335



      58,883



      58,331


      EBITDA

      (39,590)



      75,398



      (29,407)



      121,187


      Corporate expenses

      6,826



      7,403



      12,383



      14,467


      Interest and other (income) expense, net

      (150)



      (105)



      249



      (408)


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

      122



      3,700



      (175)



      5,067


      Hotel EBITDA

      (32,792)



      86,396



      (16,950)



      140,313


      Non-cash lease expense and other amortization

      1,708



      1,784



      3,458



      3,499


      Severance costs

      393



      —



      393



      —


      Hotel manager transition costs (2)

      334



      171



      561



      468


      Hotel Adjusted EBITDA

      $

      (30,357)



      $

      88,351



      $

      (12,538)



      $

      144,280




      (1)

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



      (2) 

      Three months ended June 30, 2020 consists of manager transition costs of $0.3 million related to the Westin Boston Waterfront Hotel.  Six months ended June 30, 2020 consists of manager transition costs of $1.1 million related to the L'Auberge de Sedona, Orchards Inn Sedona and the Westin Boston Waterfront Hotel and a downward adjustment of $0.6 million to the termination fees for the Sheraton Suites Key West franchise agreement.  Three months ended June 30, 2019 consist of $0.1 million of pre-opening costs related to the reopening of the Hotel Emblem and $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center. Six months ended June 30, 2019 consists of $0.4 million of pre-opening costs related to the reopening of the Hotel Emblem and $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center.



      (3)

      Three and six months ended June 30, 2020 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

      FFO and Adjusted FFO

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


      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Net (loss) income

      $

      (73,387)



      $

      29,074



      $

      (108,079)



      $

      38,054


      Real estate related depreciation and amortization

      28,783



      29,335



      58,883



      58,331


      FFO

      (44,604)



      58,409



      (49,196)



      96,385


      Non-cash lease expense and other amortization

      1,708



      1,784



      3,458



      3,499


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

      122



      3,700



      (175)



      5,067


      Hotel manager transition costs (2)

      334



      171



      561



      468


      Severance costs (3)

      393



      —



      393



      —


      Fair value adjustments to interest rate swaps

      1,000



      1,075



      12,312



      1,647


      Adjusted FFO

      $

      (41,047)



      $

      65,139



      $

      (32,647)



      $

      107,066


      Adjusted FFO per diluted share

      $

      (0.20)



      $

      0.32



      $

      (0.16)



      $

      0.53




      (1) 

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



      (2)  

      Three months ended June 30, 2020 consists of manager transition costs of $0.3 million related to the Westin Boston Waterfront Hotel.  Six months ended June 30, 2020 consists of manager transition costs of $1.1 million related to the L'Auberge de Sedona, Orchards Inn Sedona and the Westin Boston Waterfront Hotel and a downward adjustment of $0.6 million to the termination fees for the Sheraton Suites Key West franchise agreement.  Three months ended June 30, 2019 consist of $0.1 million of pre-opening costs related to the reopening of the Hotel Emblem and $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center. Six months ended June 30, 2019 consists of $0.4 million of pre-opening costs related to the reopening of the Hotel Emblem and $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center.



      (3)

      Three and six months ended June 30, 2020 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

      Reconciliation of Comparable Operating Results

      The following presents the revenues, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin together with comparable prior year results, which excludes the results for Frenchman's Reef due to the closure of the hotel (in thousands):         


      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Revenues

      $

      20,379



      $

      257,918



      $

      190,374



      $

      460,293


      Hotel revenues from Frenchman's Reef

      —



      —



      —



      —


      Comparable Revenues

      $

      20,379



      $

      257,918



      $

      190,374



      $

      460,293










      Hotel Adjusted EBITDA

      $

      (30,357)



      $

      88,351



      $

      (12,538)



      $

      144,280


      Hotel Adjusted EBITDA from Frenchman's Reef

      (6)



      2



      —



      (8,800)


      Comparable Hotel Adjusted EBITDA

      $

      (30,363)



      $

      88,353



      $

      (12,538)



      $

      135,480










      Hotel Adjusted EBITDA Margin

      (148.96)

      %


      34.26

      %


      (6.59)

      %


      31.35

      %

      Comparable Hotel Adjusted EBITDA Margin

      (148.99)

      %


      34.26

      %


      (6.59)

      %


      29.43

      %

      Selected Quarterly Comparable Operating Information

      The following table is presented to provide investors with selected quarterly comparable operating information.  The operating information excludes Frenchman's Reef for all periods.


      Quarter 1, 2019

      Quarter 2, 2019

      Quarter 3, 2019

      Quarter 4, 2019

      Full Year 2019

      ADR

      $

      216.38


      $

      250.23


      $

      238.50


      $

      247.02


      $

      238.63


      Occupancy

      73.2

      %

      83.1

      %

      82.7

      %

      77.4

      %

      79.1

      %

      RevPAR

      $

      158.30


      $

      208.02


      $

      197.14


      $

      191.08


      $

      188.75


      Revenues (in thousands)

      $

      202,375


      $

      257,918


      $

      240,279


      $

      237,519


      $

      938,091


      Hotel Adjusted EBITDA (in thousands)

      $

      47,127


      $

      88,353


      $

      73,750


      $

      69,415


      $

      278,645


              % of full Year

      16.91

      %

      31.71

      %

      26.47

      %

      24.91

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      23.29

      %

      34.26

      %

      30.69

      %

      29.23

      %

      29.70

      %

      Available Rooms

      863,264


      873,145


      883,200


      883,200


      3,502,809


      Market Capitalization as of June 30, 2020

      (in thousands)

      Enterprise Value






      Common equity capitalization (at June 30, 2020 closing price of $5.53/share)


      $

      1,114,580

      Consolidated debt (face amount)


      1,156,954

      Cash and cash equivalents


      (87,837)

      Total enterprise value


      $

      2,183,697

      Share Reconciliation






      Common shares outstanding


      199,516

      Unvested restricted stock held by management and employees


      573

      Share grants under deferred compensation plan


      1,462

      Combined shares outstanding


      201,551

      Debt Summary as of June 30, 2020

      (dollars in thousands)

      Loan


      Interest Rate as of
      June 30, 2020


      Term


      Outstanding
      Principal


      Maturity

      Marriott Salt Lake City Downtown


      LIBOR + 3.25 (1)


      Variable


      $

      48,000



      January 2022 (2)

      Westin Washington D.C. City Center


      3.99%


      Fixed


      59,427



      January 2023

      The Lodge at Sonoma Renaissance Resort & Spa


      3.96%


      Fixed


      26,675



      April 2023

      Westin San Diego


      3.94%


      Fixed


      61,064



      April 2023

      Courtyard New York Manhattan / Midtown East


      4.40%


      Fixed


      80,330



      August 2024

      Worthington Renaissance Fort Worth Hotel


      3.66%


      Fixed


      80,067



      May 2025

      JW Marriott Denver Cherry Creek


      4.33%


      Fixed


      60,659



      July 2025

      Westin Boston Waterfront


      4.36%


      Fixed


      188,804



      November 2025

      New Market Tax Credit loan (3)


      5.17%


      Fixed


      2,943



      December 2020

           Unamortized debt issuance costs






      (2,935)




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






      605,034













      Unsecured term loan


      LIBOR + 2.35% (4)


      Variable


      350,000



      July 2024

      Unsecured term loan


      LIBOR + 2.35% (5)


      Fixed


      50,000



      October 2023

           Unamortized debt issuance costs






      (1,733)




      Unsecured term loans, net of unamortized debt issuance costs




      398,267













      Senior unsecured credit facility


      LIBOR + 2.40% (6)


      Variable


      148,985



      July 2023 (7)










      Total debt, net of unamortized debt issuance costs






      $

      1,152,286




      Weighted-average interest rate of fixed rate debt


      4.23

      %







      Total weighted-average interest rate


      3.80

      %










      (1)

      LIBOR is subject to a floor of 1.0%.

      (2) 

      The loan may be extended for an additional year upon satisfaction of certain conditions.

      (3) 

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

      (4) 

      The Company entered into an interest rate swap agreement in July 2019 to fix LIBOR at 1.70% for $175 million of the term loan through July 2024.  Effective June 9, 2020, LIBOR is subject to a floor of 0.25%.

      (5) 

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

      (6) 

      Effective June 9, 2020, LIBOR is subject to a floor of 0.25%.

      (7)

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



      Operating Statistics – April


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      April 2020

      April 2019

      B/(W) 2019


      April 2020

      April 2019

      B/(W) 2019


      April 2020

      April 2019

      B/(W) 2019














      Atlanta Marriott Alpharetta

      318


      $

      154.89


      $

      162.01


      (4.4)

      %


      1.0

      %

      78.8

      %

      (77.8)

      %


      $

      1.57


      $

      127.65


      (98.8)

      %

      Bethesda Marriott Suites

      272


      $

      158.67


      $

      186.41


      (14.9)

      %


      2.2

      %

      80.7

      %

      (78.5)

      %


      $

      3.46


      $

      150.45


      (97.7)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      120.21


      $

      272.33


      (55.9)

      %


      46.9

      %

      96.2

      %

      (49.3)

      %


      $

      56.43


      $

      262.01


      (78.5)

      %

      Kimpton Shorebreak Hotel Huntington Beach

      157


      $

      94.71


      $

      254.27


      (62.8)

      %


      65.6

      %

      73.8

      %

      (8.2)

      %


      $

      62.11


      $

      187.71


      (66.9)

      %

      L'Auberge de Sedona Resort & Spa

      88


      $

      470.88


      $

      797.91


      (41.0)

      %


      9.1

      %

      87.2

      %

      (78.1)

      %


      $

      42.99


      $

      695.45


      (93.8)

      %

      Salt Lake City Marriott Downtown

      510


      $

      156.77


      $

      163.98


      (4.4)

      %


      1.4

      %

      67.0

      %

      (65.6)

      %


      $

      2.18


      $

      109.94


      (98.0)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      131.73


      $

      252.92


      (47.9)

      %


      5.3

      %

      89.7

      %

      (84.4)

      %


      $

      6.92


      $

      226.76


      (96.9)

      %

      Westin San Diego

      436


      $

      172.62


      $

      202.87


      (14.9)

      %


      40.3

      %

      78.2

      %

      (37.9)

      %


      $

      69.49


      $

      158.70


      (56.2)

      %

      Westin Washington D.C. City Center

      410


      $

      177.89


      $

      245.73


      (27.6)

      %


      1.1

      %

      91.0

      %

      (89.9)

      %


      $

      1.94


      $

      223.73


      (99.1)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      107.66


      $

      196.01


      (45.1)

      %


      6.9

      %

      81.3

      %

      (74.4)

      %


      $

      7.45


      $

      159.40


      (95.3)

      %

      Total Open for Entire Period - 10 Hotels

      3,449


      $

      139.74


      $

      230.66


      (39.4)

      %


      14.9

      %

      81.9

      %

      (67.0)

      %


      $

      20.89


      $

      188.99


      (88.9)

      %














      Total Closed for Entire Period - 20 Hotels

      6,151


      $

      —


      $

      251.77


      (100.0)

      %


      —

      %

      82.2

      %

      (82.2)

      %


      $

      —


      $

      206.88


      (100.0)

      %














      Portfolio Total (1)

      9,600


      $

      122.82


      $

      244.20


      (49.7)

      %


      5.4

      %

      82.1

      %

      (76.7)

      %


      $

      6.67


      $

      200.45


      (96.7)

      %



      (1)

      Amounts exclude the operating results of Frenchman's Reef for all periods presented.


      Operating Statistics – May


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      May 2020

      May 2019

      B/(W) 2019


      May 2020

      May 2019

      B/(W) 2019


      May 2020

      May 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      136.10


      $

      157.94


      (13.8)

      %


      1.9

      %

      74.3

      %

      (72.4)

      %


      $

      2.62


      $

      117.31


      (97.8)

      %

      Bethesda Marriott Suites

      272


      $

      160.17


      $

      191.12


      (16.2)

      %


      2.3

      %

      83.7

      %

      (81.4)

      %


      $

      3.61


      $

      160.02


      (97.7)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      145.36


      $

      270.70


      (46.3)

      %


      93.6

      %

      97.6

      %

      (4.0)

      %


      $

      136.10


      $

      264.25


      (48.5)

      %

      Kimpton Shorebreak Huntington Beach Resort

      157


      $

      261.12


      $

      259.80


      0.5

      %


      32.2

      %

      77.2

      %

      (45.0)

      %


      $

      84.02


      $

      200.65


      (58.1)

      %

      L'Auberge de Sedona Resort & Spa

      88


      $

      660.62


      $

      656.42


      0.6

      %


      30.7

      %

      89.7

      %

      (59.0)

      %


      $

      202.93


      $

      588.56


      (65.5)

      %

      Salt Lake City Marriott Downtown

      510


      $

      118.25


      $

      161.04


      (26.6)

      %


      4.0

      %

      71.2

      %

      (67.2)

      %


      $

      4.71


      $

      114.71


      (95.9)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      150.42


      $

      176.07


      (14.6)

      %


      14.4

      %

      80.6

      %

      (66.2)

      %


      $

      21.73


      $

      141.97


      (84.7)

      %

      Westin San Diego

      436


      $

      169.01


      $

      195.65


      (13.6)

      %


      29.2

      %

      77.9

      %

      (48.7)

      %


      $

      49.32


      $

      152.35


      (67.6)

      %

      Westin Washington D.C. City Center

      410


      $

      134.90


      $

      250.12


      (46.1)

      %


      1.3

      %

      91.2

      %

      (89.9)

      %


      $

      1.75


      $

      228.01


      (99.2)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      137.15


      $

      198.00


      (30.7)

      %


      9.1

      %

      72.2

      %

      (63.1)

      %


      $

      12.44


      $

      142.95


      (91.3)

      %

      Total Open for Entire Period - 10 Hotels

      3,449


      $

      179.36


      $

      217.16


      (17.4)

      %


      18.9

      %

      80.2

      %

      (61.3)

      %


      $

      33.88


      $

      174.22


      (80.6)

      %














      Total Partially Open During Period - 2 Hotels

      236


      $

      191.44


      $

      305.11


      (37.3)

      %


      10.1

      %

      87.9

      %

      (77.8)

      %


      $

      19.26


      $

      268.12


      (92.8)

      %














      Total Closed for Entire Period - 18 Hotels

      5,915


      $

      —


      $

      274.12


      (100.0)

      %


      —

      %

      81.5

      %

      (81.5)

      %


      $

      —


      $

      223.38


      (100.0)

      %














      Portfolio Total (1)

      9,600


      $

      182.39


      $

      254.71


      (28.4)

      %


      7.1

      %

      81.2

      %

      (74.1)

      %


      $

      12.93


      $

      206.81


      (93.7)

      %



       (1)

      Amounts exclude the operating results of Frenchman's Reef for all periods presented.


      Operating Statistics – June


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      June 2020

      June 2019

      B/(W) 2019


      June 2020

      June 2019

      B/(W) 2019


      June 2020

      June 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      116.69


      $

      161.39


      (27.7)

      %


      17.5

      %

      71.3

      %

      (53.8)

      %


      $

      20.40


      $

      115.02


      (82.3)

      %

      Barbary Beach House Key West

      184


      $

      219.64


      $

      207.73


      5.7

      %


      28.8

      %

      87.0

      %

      (58.2)

      %


      $

      63.23


      $

      180.83


      (65.0)

      %

      Bethesda Marriott Suites

      272


      $

      125.72


      $

      187.51


      (33.0)

      %


      8.7

      %

      85.5

      %

      (76.8)

      %


      $

      10.89


      $

      160.35


      (93.2)

      %

      Courtyard Denver Downtown

      177


      $

      105.50


      $

      230.10


      (54.2)

      %


      17.0

      %

      88.0

      %

      (71.0)

      %


      $

      17.96


      $

      202.50


      (91.1)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      149.07


      $

      279.81


      (46.7)

      %


      86.2

      %

      98.0

      %

      (11.8)

      %


      $

      128.49


      $

      274.11


      (53.1)

      %

      Havana Cabana Key West

      106


      $

      196.11


      $

      172.44


      13.7

      %


      49.7

      %

      90.0

      %

      (40.3)

      %


      $

      97.56


      $

      155.14


      (37.1)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      206.16


      $

      279.70


      (26.3)

      %


      20.5

      %

      87.5

      %

      (67.0)

      %


      $

      42.30


      $

      244.71


      (82.7)

      %

      Kimpton Shorebreak Huntington Beach Resort

      157


      $

      265.80


      $

      261.61


      1.6

      %


      51.5

      %

      85.6

      %

      (34.1)

      %


      $

      137.02


      $

      223.95


      (38.8)

      %

      L'Auberge de Sedona Resort & Spa

      88


      $

      580.46


      $

      534.13


      8.7

      %


      70.3

      %

      74.3

      %

      (4.0)

      %


      $

      408.08


      $

      396.95


      2.8

      %

      Orchards Inn Sedona

      70


      $

      185.07


      $

      202.82


      (8.8)

      %


      48.0

      %

      83.0

      %

      (35.0)

      %


      $

      88.75


      $

      168.34


      (47.3)

      %

      Renaissance Charleston Historic District

      166


      $

      186.05


      $

      261.51


      (28.9)

      %


      34.6

      %

      88.7

      %

      (54.1)

      %


      $

      64.43


      $

      231.90


      (72.2)

      %

      Salt Lake City Marriott Downtown

      510


      $

      129.15


      $

      175.24


      (26.3)

      %


      8.5

      %

      80.2

      %

      (71.7)

      %


      $

      10.93


      $

      140.52


      (92.2)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      139.18


      $

      156.75


      (11.2)

      %


      35.7

      %

      71.9

      %

      (36.2)

      %


      $

      49.63


      $

      112.73


      (56.0)

      %

      Westin San Diego

      436


      $

      160.35


      $

      201.25


      (20.3)

      %


      14.1

      %

      91.5

      %

      (77.4)

      %


      $

      22.66


      $

      184.12


      (87.7)

      %

      Westin Washington D.C. City Center

      410


      $

      142.02


      $

      222.97


      (36.3)

      %


      3.0

      %

      95.1

      %

      (92.1)

      %


      $

      4.19


      $

      212.09


      (98.0)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      166.92


      $

      182.41


      (8.5)

      %


      18.1

      %

      79.2

      %

      (61.1)

      %


      $

      30.16


      $

      144.48


      (79.1)

      %

      Total Open for Entire Period - 16 Hotels

      4,351


      $

      188.23


      $

      213.29


      (11.7)

      %


      25.9

      %

      84.4

      %

      (58.5)

      %


      $

      48.83


      $

      180.04


      (72.9)

      %














      Total Partially Open During Period - 6 Hotels

      1,217


      $

      246.53


      $

      255.25


      (3.4)

      %


      10.7

      %

      77.9

      %

      (67.2)

      %


      $

      26.48


      $

      198.87


      (86.7)

      %














      Total Closed for Entire Period - 8 Hotels

      4,032


      $

      —


      $

      289.22


      (100.0)

      %


      —

      %

      90.6

      %

      (90.6)

      %


      $

      —


      $

      261.94


      (100.0)

      %














      Portfolio Total (1)

      9,600


      $

      193.92


      $

      251.62


      (22.9)

      %


      13.1

      %

      86.2

      %

      (73.1)

      %


      $

      25.44


      $

      216.83


      (88.3)

      %



        (1)

      Amounts exclude the operating results of Frenchman's Reef for all periods presented.


      Operating Statistics – Second Quarter


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      2Q 2020

      2Q 2019

      B/(W) 2019


      2Q 2020

      2Q 2019

      B/(W) 2019


      2Q 2020

      2Q 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      120.47


      $

      160.44


      (24.9)

      %


      6.8

      %

      74.8

      %

      (68.0)

      %


      $

      8.14


      $

      119.97


      (93.2)

      %

      Bethesda Marriott Suites

      272


      $

      137.27


      $

      188.39


      (27.1)

      %


      4.3

      %

      83.3

      %

      (79.0)

      %


      $

      5.96


      $

      156.97


      (96.2)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      141.61


      $

      274.26


      (48.4)

      %


      75.8

      %

      97.3

      %

      (21.5)

      %


      $

      107.33


      $

      266.76


      (59.8)

      %

      Kimpton Shorebreak Huntington Beach Resort

      157


      $

      190.15


      $

      258.74


      (26.5)

      %


      49.6

      %

      78.9

      %

      (29.3)

      %


      $

      94.27


      $

      204.07


      (53.8)

      %

      L'Auberge de Sedona Resort & Spa

      88


      $

      594.35


      $

      669.18


      (11.2)

      %


      36.7

      %

      83.8

      %

      (47.1)

      %


      $

      217.83


      $

      560.63


      (61.1)

      %

      Salt Lake City Marriott Downtown

      510


      $

      128.69


      $

      167.09


      (23.0)

      %


      4.6

      %

      72.8

      %

      (68.2)

      %


      $

      5.93


      $

      121.65


      (95.1)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      141.48


      $

      198.53


      (28.7)

      %


      18.4

      %

      80.7

      %

      (62.3)

      %


      $

      26.04


      $

      160.28


      (83.8)

      %

      Westin San Diego

      436


      $

      169.28


      $

      199.95


      (15.3)

      %


      27.9

      %

      82.5

      %

      (54.6)

      %


      $

      47.18


      $

      164.92


      (71.4)

      %

      Westin Washington D.C. City Center

      410


      $

      147.51


      $

      239.48


      (38.4)

      %


      1.8

      %

      92.4

      %

      (90.6)

      %


      $

      2.62


      $

      221.35


      (98.8)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      146.86


      $

      192.06


      (23.5)

      %


      11.3

      %

      77.5

      %

      (66.2)

      %


      $

      16.64


      $

      148.88


      (88.8)

      %

      Total Open for Entire Period - 10 Hotels

      3,449


      $

      173.08


      $

      218.45


      (20.8)

      %


      19.6

      %

      81.9

      %

      (62.3)

      %


      $

      33.91


      $

      178.89


      (81.0)

      %














      Total Partially Open During Period - 13 Hotels

      3,319


      $

      184.86


      $

      251.67


      (26.5)

      %


      4.3

      %

      79.2

      %

      (74.9)

      %


      $

      7.98


      $

      199.39


      (96.0)

      %














      Total Closed for Entire Period - 7 Hotels

      2,832


      $

      —


      $

      284.26


      (100.0)

      %


      —

      %

      89.2

      %

      (89.2)

      %


      $

      —


      $

      253.59


      (100.0)

      %














      Portfolio Total (1)

      9,600


      $

      175.74


      $

      250.23


      (29.8)

      %


      8.5

      %

      83.1

      %

      (74.6)

      %


      $

      14.99


      $

      208.02


      (92.8)

      %



      (1)

      Amounts exclude the operating results of Frenchman's Reef for all periods presented.


      Operating Statistics – Year to Date


      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      YTD 2020

      YTD 2019

      B/(W) 2019


      YTD 2020

      YTD 2019

      B/(W) 2019


      YTD 2020

      YTD 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      167.54


      $

      168.59


      (0.6)

      %


      29.1

      %

      72.6

      %

      (43.5)

      %


      $

      48.74


      $

      122.44


      (60.2)

      %

      Bethesda Marriott Suites

      272


      $

      168.34


      $

      181.32


      (7.2)

      %


      25.9

      %

      74.4

      %

      (48.5)

      %


      $

      43.57


      $

      134.84


      (67.7)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      154.60


      $

      233.54


      (33.8)

      %


      76.2

      %

      94.7

      %

      (18.5)

      %


      $

      117.86


      $

      221.06


      (46.7)

      %

      Kimpton Shorebreak Huntington Beach Resort

      157


      $

      211.59


      $

      248.09


      (14.7)

      %


      55.2

      %

      77.1

      %

      (21.9)

      %


      $

      116.73


      $

      191.22


      (39.0)

      %

      L'Auberge de Sedona Resort & Spa

      88


      $

      568.53


      $

      623.67


      (8.8)

      %


      50.3

      %

      82.1

      %

      (31.8)

      %


      $

      286.00


      $

      512.04


      (44.1)

      %

      Salt Lake City Marriott Downtown

      510


      $

      167.49


      $

      170.00


      (1.5)

      %


      28.0

      %

      66.0

      %

      (38.0)

      %


      $

      46.81


      $

      112.24


      (58.3)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      251.18


      $

      228.58


      9.9

      %


      49.5

      %

      88.1

      %

      (38.6)

      %


      $

      124.30


      $

      201.29


      (38.2)

      %

      Westin San Diego

      436


      $

      182.76


      $

      195.09


      (6.3)

      %


      47.3

      %

      80.0

      %

      (32.7)

      %


      $

      86.53


      $

      156.11


      (44.6)

      %

      Westin Washington D.C. City Center

      410


      $

      191.70


      $

      222.10


      (13.7)

      %


      31.0

      %

      85.0

      %

      (54.0)

      %


      $

      59.48


      $

      188.80


      (68.5)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      187.14


      $

      190.08


      (1.5)

      %


      34.4

      %

      78.5

      %

      (44.1)

      %


      $

      64.47


      $

      149.15


      (56.8)

      %

      Total Open for Entire Period - 10 Hotels

      3,449


      $

      200.33


      $

      214.03


      (6.4)

      %


      40.7

      %

      79.5

      %

      (38.8)

      %


      $

      81.47


      $

      170.11


      (52.1)

      %














      Total Partially Open During Period - 20 Hotels

      6,151


      $

      219.62


      $

      246.27


      (10.8)

      %


      30.0

      %

      77.4

      %

      (47.4)

      %


      $

      65.88


      $

      190.71


      (65.5)

      %














      Portfolio Total (1)

      9,600


      $

      211.29


      $

      234.48


      (9.9)

      %


      33.8

      %

      78.2

      %

      (44.4)

      %


      $

      71.48


      $

      183.30


      (61.0)

      %



      (1)

        Amounts exclude the operating results of Frenchman's Reef for all periods presented.

      Hotel Adjusted EBITDA Reconciliation




      Second Quarter 2020






      Plus:

      Plus:

      Plus:

      Equals:



      Days of
      Operation

      Total Revenues


      Net Income /
      (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Marriott Alpharetta


      91

      $

      279



      $

      (969)


      $

      360


      $

      —


      $

      —


      $

      (609)


      Barbary Beach House Key West


      30

      $

      523



      $

      (1,416)


      $

      680


      $

      —


      $

      —


      $

      (736)


      Bethesda Marriott Suites


      91

      $

      243



      $

      (2,958)


      $

      677


      $

      —


      $

      1,506


      $

      (775)


      Cavallo Point, The Lodge at the Golden Gate


      7

      $

      141



      $

      (2,940)


      $

      1,837


      $

      —


      $

      94


      $

      (1,009)


      Chicago Marriott Downtown Magnificent Mile


      9

      $

      242



      $

      (9,622)


      $

      4,179


      $

      55


      $

      (397)


      $

      (5,785)


      Courtyard Denver Downtown


      30

      $

      196



      $

      (713)


      $

      376


      $

      —


      $

      —


      $

      (337)


      Courtyard New York Manhattan/Fifth Avenue


      —

      $

      46



      $

      (2,036)


      $

      329


      $

      —


      $

      253


      $

      (1,454)


      Courtyard New York Manhattan/Midtown East


      91

      $

      3,138



      $

      (1,175)


      $

      569


      $

      972


      $

      —


      $

      366


      Frenchman's Reef


      —

      $

      —



      $

      6


      $

      —


      $

      —


      $

      —


      $

      6


      Havana Cabana Key West


      30

      $

      447



      $

      (586)


      $

      272


      $

      —


      $

      —


      $

      (314)


      Hilton Boston Downtown/Faneuil Hall


      —

      $

      254



      $

      (2,339)


      $

      1,220


      $

      —


      $

      —


      $

      (1,119)


      Hilton Burlington


      —

      $

      —



      $

      (1,162)


      $

      500


      $

      —


      $

      —


      $

      (662)


      Hilton Garden Inn New York/Times Square Central


      —

      $

      41



      $

      (2,312)


      $

      843


      $

      —


      $

      —


      $

      (1,469)


      Hotel Emblem San Francisco


      5

      $

      7



      $

      (797)


      $

      289


      $

      —


      $

      —


      $

      (508)


      Hotel Palomar Phoenix


      10

      $

      427



      $

      (1,622)


      $

      672


      $

      39


      $

      286


      $

      (625)


      JW Marriott Denver Cherry Creek


      30

      $

      256



      $

      (2,252)


      $

      535


      $

      675


      $

      6


      $

      (1,036)


      Kimpton Shorebreak Huntington Beach Resort


      91

      $

      1,824



      $

      (137)


      $

      408


      $

      —


      $

      —


      $

      271


      L'Auberge de Sedona Resort & Spa


      91

      $

      2,544



      $

      92


      $

      622


      $

      —


      $

      —


      $

      714


      Orchards Inn Sedona


      47

      $

      357



      $

      (181)


      $

      80


      $

      —


      $

      42


      $

      (59)


      Renaissance Charleston Historic District


      53

      $

      798



      $

      (452)


      $

      419


      $

      —


      $

      (32)


      $

      (65)


      Salt Lake City Marriott Downtown


      91

      $

      903



      $

      (1,690)


      $

      552


      $

      582


      $

      —


      $

      (556)


      The Gwen Chicago


      21

      $

      318



      $

      (2,411)


      $

      1,110


      $

      —


      $

      —


      $

      (1,301)


      The Landing Resort & Spa


      26

      $

      733



      $

      (413)


      $

      425


      $

      —


      $

      —


      $

      12


      The Lexington New York City


      —

      $

      56



      $

      (6,664)


      $

      3,043


      $

      7


      $

      8


      $

      (3,606)


      The Lodge at Sonoma Renaissance Resort & Spa


      —

      $

      50



      $

      (1,636)


      $

      444


      $

      273


      $

      —


      $

      (919)


      Vail Marriott Mountain Resort & Spa


      19

      $

      81



      $

      (2,829)


      $

      1,121


      $

      —


      $

      —


      $

      (1,708)


      Westin Boston Waterfront


      —

      $

      543



      $

      (7,553)


      $

      2,559


      $

      2,128


      $

      (60)


      $

      (2,926)


      Westin Fort Lauderdale Beach Resort


      91

      $

      2,286



      $

      (2,321)


      $

      1,093


      $

      —


      $

      —


      $

      (1,228)


      Westin San Diego


      91

      $

      2,484



      $

      (1,551)


      $

      1,124


      $

      618


      $

      —


      $

      191


      Westin Washington D.C. City Center


      91

      $

      174



      $

      (3,456)


      $

      1,324


      $

      640


      $

      —


      $

      (1,492)


      Worthington Renaissance Fort Worth Hotel


      91

      $

      988



      $

      (3,507)


      $

      1,121


      $

      765


      $

      2


      $

      (1,619)


      Total



      $

      20,379



      $

      (67,602)


      $

      28,783


      $

      6,754


      $

      1,708


      $

      (30,357)


      Less: Frenchman's Reef



      $

      —



      $

      (6)


      $

      —


      $

      —


      $

      —


      $

      (6)


      Comparable Total



      $

      20,379



      $

      (67,608)


      $

      28,783


      $

      6,754


      $

      1,708


      $

      (30,363)




      (1)

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

      Hotel Adjusted EBITDA Reconciliation



      Second Quarter 2019






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income /
      (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Marriott Alpharetta


      $

      4,862



      $

      1,188


      $

      459


      $

      —


      $

      —


      $

      1,647


      Barbary Beach House Key West


      $

      4,446



      $

      1,217


      $

      344


      $

      —


      $

      —


      $

      1,561


      Bethesda Marriott Suites


      $

      5,234



      $

      18


      $

      474


      $

      —


      $

      1,517


      $

      2,009


      Cavallo Point, The Lodge at the Golden Gate


      $

      10,721



      $

      1,268


      $

      1,789


      $

      —


      $

      110


      $

      3,167


      Chicago Marriott Downtown Magnificent Mile


      $

      34,590



      $

      9,306


      $

      4,166


      $

      47


      $

      (397)


      $

      13,122


      Courtyard Denver Downtown


      $

      3,291



      $

      1,466


      $

      287


      $

      —


      $

      —


      $

      1,753


      Courtyard New York Manhattan/Fifth Avenue


      $

      4,341



      $

      283


      $

      440


      $

      —


      $

      253


      $

      976


      Courtyard New York Manhattan/Midtown East


      $

      8,048



      $

      981


      $

      688


      $

      964


      $

      —


      $

      2,633


      Frenchman's Reef


      $

      —



      $

      (2)


      $

      —


      $

      —


      $

      —


      $

      (2)


      Havana Cabana Key West


      $

      2,438



      $

      746


      $

      235


      $

      —


      $

      —


      $

      981


      Hilton Boston Downtown/Faneuil Hall


      $

      13,161



      $

      4,939


      $

      1,233


      $

      —


      $

      —


      $

      6,172


      Hilton Burlington


      $

      4,993



      $

      1,422


      $

      515


      $

      —


      $

      —


      $

      1,937


      Hilton Garden Inn New York/Times Square Central


      $

      7,090



      $

      1,457


      $

      826


      $

      —


      $

      —


      $

      2,283


      Hotel Emblem San Francisco


      $

      1,995



      $

      180


      $

      297


      $

      —


      $

      —


      $

      477


      Hotel Palomar Phoenix


      $

      6,070



      $

      668


      $

      663


      $

      38


      $

      294


      $

      1,663


      JW Marriott Denver Cherry Creek


      $

      5,797



      $

      265


      $

      688


      $

      687


      $

      6


      $

      1,646


      Kimpton Shorebreak Huntington Beach Resort


      $

      4,483



      $

      1,192


      $

      349


      $

      —


      $

      40


      $

      1,581


      L'Auberge de Sedona Resort & Spa


      $

      7,668



      $

      2,101


      $

      508


      $

      —


      $

      —


      $

      2,609


      Orchards Inn Sedona


      $

      2,414



      $

      622


      $

      237


      $

      —


      $

      42


      $

      901


      Renaissance Charleston Historic District


      $

      4,685



      $

      1,906


      $

      418


      $

      —


      $

      (32)


      $

      2,292


      Salt Lake City Marriott Downtown


      $

      7,863



      $

      1,695


      $

      574


      $

      606


      $

      —


      $

      2,875


      The Gwen Chicago


      $

      9,881



      $

      2,332


      $

      1,149


      $

      —


      $

      —


      $

      3,481


      The Landing Resort & Spa


      $

      1,804



      $

      (332)


      $

      385


      $

      —


      $

      —


      $

      53


      The Lexington New York City


      $

      18,275



      $

      1,324


      $

      3,557


      $

      8


      $

      8


      $

      4,897


      The Lodge at Sonoma Renaissance Resort & Spa


      $

      6,946



      $

      1,501


      $

      529


      $

      280


      $

      —


      $

      2,310


      Vail Marriott Mountain Resort & Spa


      $

      4,485



      $

      (1,622)


      $

      1,035


      $

      —


      $

      —


      $

      (587)


      Westin Boston Waterfront


      $

      29,239



      $

      5,918


      $

      2,436


      $

      2,169


      $

      (60)


      $

      10,463


      Westin Fort Lauderdale Beach Resort


      $

      12,614



      $

      2,220


      $

      1,633


      $

      —


      $

      —


      $

      3,853


      Westin San Diego


      $

      9,033



      $

      1,629


      $

      1,136


      $

      634


      $

      —


      $

      3,399


      Westin Washington D.C. City Center


      $

      10,316



      $

      2,030


      $

      1,317


      $

      662


      $

      —


      $

      4,009


      Worthington Renaissance Fort Worth Hotel


      $

      11,135



      $

      2,548


      $

      968


      $

      780


      $

      2


      $

      4,298


      Total


      $

      257,918



      $

      50,466


      $

      29,335


      $

      6,875


      $

      1,783


      $

      88,351


      Less: Frenchman's Reef


      $

      —



      $

      2


      $

      —


      $

      —


      $

      —


      $

      2


      Comparable Total


      $

      257,918



      $

      50,468


      $

      29,335


      $

      6,875


      $

      1,783


      $

      88,353




      (1)

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

      Hotel Adjusted EBITDA Reconciliation




      Year to Date 2020







      Plus:

      Plus:

      Plus:

      Equals:



      Days of
      Operation

      Total Revenues


      Net Income /
      (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Marriott Alpharetta


      182

      $

      4,258



      $

      (225)


      $

      734


      $

      —


      $

      —


      $

      509


      Barbary Beach House Key West


      112

      $

      5,923



      $

      (84)


      $

      1,357


      $

      —


      $

      —


      $

      1,273


      Bethesda Marriott Suites


      182

      $

      2,979



      $

      (5,055)


      $

      1,206


      $

      —


      $

      3,020


      $

      (829)


      Cavallo Point, The Lodge at the Golden Gate


      83

      $

      7,857



      $

      (4,007)


      $

      3,706


      $

      —


      $

      187


      $

      (114)


      Chicago Marriott Downtown Magnificent Mile


      100

      $

      13,844



      $

      (17,186)


      $

      8,404


      $

      108


      $

      (795)


      $

      (9,469)


      Courtyard Denver Downtown


      109

      $

      1,665



      $

      (715)


      $

      719


      $

      —


      $

      —


      $

      4


      Courtyard New York Manhattan/Fifth Avenue


      86

      $

      2,324



      $

      (3,530)


      $

      780


      $

      —


      $

      507


      $

      (2,243)


      Courtyard New York Manhattan/Midtown East


      182

      $

      7,118



      $

      (3,930)


      $

      1,291


      $

      1,923


      $

      —


      $

      (716)


      Frenchman's Reef


      —

      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Havana Cabana Key West


      112

      $

      3,164



      $

      291


      $

      525


      $

      —


      $

      —


      $

      816


      Hilton Boston Downtown/Faneuil Hall


      82

      $

      5,519



      $

      (3,383)


      $

      2,447


      $

      —


      $

      —


      $

      (936)


      Hilton Burlington


      90

      $

      1,697



      $

      (1,986)


      $

      1,005


      $

      —


      $

      —


      $

      (981)


      Hilton Garden Inn New York/Times Square Central


      88

      $

      3,221



      $

      (4,239)


      $

      1,690


      $

      —


      $

      —


      $

      (2,549)


      Hotel Emblem San Francisco


      87

      $

      1,842



      $

      (792)


      $

      576


      $

      —


      $

      —


      $

      (216)


      Hotel Palomar Phoenix


      100

      $

      6,844



      $

      (221)


      $

      1,345


      $

      77


      $

      579


      $

      1,780


      JW Marriott Denver Cherry Creek


      111

      $

      3,661



      $

      (3,545)


      $

      1,342


      $

      1,353


      $

      12


      $

      (838)


      Kimpton Shorebreak Huntington Beach Resort


      182

      $

      5,035



      $

      (44)


      $

      819


      $

      —


      $

      27


      $

      802


      L'Auberge de Sedona Resort & Spa


      182

      $

      7,182



      $

      (513)


      $

      1,360


      $

      —


      $

      —


      $

      847


      Orchards Inn Sedona


      137

      $

      1,609



      $

      (371)


      $

      297


      $

      —


      $

      84


      $

      10


      Renaissance Charleston Historic District


      144

      $

      3,692



      $

      (237)


      $

      846


      $

      —


      $

      (63)


      $

      546


      Salt Lake City Marriott Downtown


      182

      $

      7,628



      $

      (698)


      $

      1,111


      $

      1,174


      $

      —


      $

      1,587


      The Gwen Chicago


      111

      $

      5,005



      $

      (3,960)


      $

      2,223


      $

      —


      $

      —


      $

      (1,737)


      The Landing Resort & Spa


      108

      $

      2,447



      $

      (828)


      $

      835


      $

      —


      $

      —


      $

      7


      The Lexington New York City


      88

      $

      8,703



      $

      (13,995)


      $

      6,664


      $

      12


      $

      16


      $

      (7,303)


      The Lodge at Sonoma Renaissance Resort & Spa


      80

      $

      3,604



      $

      (2,738)


      $

      897


      $

      548


      $

      —


      $

      (1,293)


      Vail Marriott Mountain Resort & Spa


      98

      $

      12,561



      $

      1,073


      $

      2,231


      $

      —


      $

      —


      $

      3,304


      Westin Boston Waterfront


      84

      $

      16,674



      $

      (11,334)


      $

      5,168


      $

      4,266


      $

      (120)


      $

      (2,020)


      Westin Fort Lauderdale Beach Resort


      182

      $

      19,073



      $

      3,625


      $

      2,145


      $

      —


      $

      —


      $

      5,770


      Westin San Diego


      182

      $

      10,084



      $

      (940)


      $

      2,261


      $

      1,240


      $

      —


      $

      2,561


      Westin Washington D.C. City Center


      182

      $

      5,536



      $

      (5,029)


      $

      2,642


      $

      1,285


      $

      —


      $

      (1,102)


      Worthington Renaissance Fort Worth Hotel


      182

      $

      9,625



      $

      (3,804)


      $

      2,257


      $

      1,533


      $

      4


      $

      (10)


      Total



      $

      190,374



      $

      (88,400)


      $

      58,883


      $

      13,519


      $

      3,458


      $

      (12,538)


      Less: Frenchman's Reef



      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Comparable Total



      $

      190,374



      $

      (88,400)


      $

      58,883


      $

      13,519


      $

      3,458


      $

      (12,538)




      (1)

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

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2019






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income /
      (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Marriott Alpharetta


      $

      10,172



      $

      2,768


      $

      934


      $

      —


      $

      —


      $

      3,702


      Barbary Beach House Key West


      $

      10,240



      $

      3,612


      $

      682


      $

      —


      $

      —


      $

      4,294


      Bethesda Marriott Suites


      $

      9,171



      $

      (954)


      $

      951


      $

      —


      $

      3,042


      $

      3,039


      Cavallo Point, The Lodge at the Golden Gate


      $

      19,967



      $

      1,047


      $

      3,729


      $

      —


      $

      142


      $

      4,918


      Chicago Marriott Downtown Magnificent Mile


      $

      50,721



      $

      5,239


      $

      8,295


      $

      118


      $

      (795)


      $

      12,857


      Courtyard Denver Downtown


      $

      5,537



      $

      2,014


      $

      584


      $

      —


      $

      —


      $

      2,598


      Courtyard New York Manhattan/Fifth Avenue


      $

      7,226



      $

      (622)


      $

      881


      $

      —


      $

      507


      $

      766


      Courtyard New York Manhattan/Midtown East


      $

      13,303



      $

      (640)


      $

      1,379


      $

      1,922


      $

      —


      $

      2,661


      Frenchman's Reef


      $

      —



      $

      8,800


      $

      —


      $

      —


      $

      —


      $

      8,800


      Havana Cabana Key West


      $

      5,354



      $

      1,949


      $

      480


      $

      —


      $

      —


      $

      2,429


      Hilton Boston Downtown/Faneuil Hall


      $

      19,833



      $

      4,853


      $

      2,477


      $

      —


      $

      —


      $

      7,330


      Hilton Burlington


      $

      7,910



      $

      1,466


      $

      1,015


      $

      —


      $

      —


      $

      2,481


      Hilton Garden Inn New York/Times Square Central


      $

      11,714



      $

      787


      $

      1,671


      $

      —


      $

      —


      $

      2,458


      Hotel Emblem San Francisco


      $

      3,344



      $

      (77)


      $

      572


      $

      —


      $

      —


      $

      495


      Hotel Palomar Phoenix


      $

      13,683



      $

      2,743


      $

      1,329


      $

      76


      $

      590


      $

      4,738


      JW Marriott Denver Cherry Creek


      $

      8,474



      $

      (1,213)


      $

      1,229


      $

      1,370


      $

      12


      $

      1,398


      Kimpton Shorebreak Huntington Beach Resort


      $

      8,424



      $

      1,778


      $

      698


      $

      —


      $

      81


      $

      2,557


      L'Auberge de Sedona Resort & Spa


      $

      13,622



      $

      2,960


      $

      1,017


      $

      —


      $

      —


      $

      3,977


      Orchards Inn Sedona


      $

      4,292



      $

      896


      $

      475


      $

      —


      $

      84


      $

      1,455


      Renaissance Charleston Historic District


      $

      8,168



      $

      2,796


      $

      821


      $

      —


      $

      (63)


      $

      3,554


      Salt Lake City Marriott Downtown


      $

      14,737



      $

      2,752


      $

      1,104


      $

      1,210


      $

      —


      $

      5,066


      The Gwen Chicago


      $

      14,937



      $

      773


      $

      2,208


      $

      —


      $

      —


      $

      2,981


      The Landing Resort & Spa


      $

      3,558



      $

      (792)


      $

      761


      $

      —


      $

      —


      $

      (31)


      The Lexington New York City


      $

      29,534



      $

      (3,098)


      $

      7,085


      $

      12


      $

      16


      $

      4,015


      The Lodge at Sonoma Renaissance Resort & Spa


      $

      11,475



      $

      1,165


      $

      1,064


      $

      558


      $

      —


      $

      2,787


      Vail Marriott Mountain Resort & Spa


      $

      19,880



      $

      4,923


      $

      2,025


      $

      —


      $

      —


      $

      6,948


      Westin Boston Waterfront


      $

      46,982



      $

      3,873


      $

      4,849


      $

      4,324


      $

      (120)


      $

      12,926


      Westin Fort Lauderdale Beach Resort


      $

      30,115



      $

      8,172


      $

      3,178


      $

      —


      $

      —


      $

      11,350


      Westin San Diego


      $

      17,679



      $

      3,330


      $

      2,262


      $

      1,264


      $

      —


      $

      6,856


      Westin Washington D.C. City Center


      $

      17,410



      $

      1,795


      $

      2,639


      $

      1,322


      $

      —


      $

      5,756


      Worthington Renaissance Fort Worth Hotel


      $

      22,831



      $

      5,729


      $

      1,937


      $

      1,555


      $

      4


      $

      9,225


      Total


      $

      460,293



      $

      68,824


      $

      58,331


      $

      13,731


      $

      3,500


      $

      144,280


      Less: Frenchman's Reef


      $

      —



      $

      (8,800)


      $

      —


      $

      —


      $

      —


      $

      (8,800)


      Comparable Total


      $

      460,293



      $

      60,024


      $

      58,331


      $

      13,731


      $

      3,500


      $

      135,480




      (1)

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

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY REPORTS THIRD QUARTER 2026 RESULTS

      DIAMONDROCK HOSPITALITY COMPANY REPORTS THIRD QUARTER 2026 RESULTS

      DiamondRock Hospitality Company (Nasdaq: DRH) (the "Company"), a lodging real estate investment trust that owns a portfolio of 35 premium hotels and...

      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...

      More Releases From This Source

      Explore

      Travel

      Travel

      Hotels and Resorts

      Hotels and Resorts

      Commercial Real Estate

      Commercial Real Estate

      Real Estate

      Real Estate

      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.