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 Third Quarter 2013 Results

      Reaffirms Full Year 2013 Guidance

      Announces Completion of The Lexington Hotel Renovation

      Announces Agreement to Sell Torrance Marriott South Bay


      News provided by

      DiamondRock Hospitality Company

      Nov 08, 2013, 08:00 ET

      Share this article

      Share this article


      BETHESDA, Md., Nov. 8, 2013 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 27 premium hotels in the United States, today announced results of operations for the third quarter ended September 30, 2013.

      Highlights

      • Comparable RevPAR: The Company's RevPAR increased 5.0% compared to the third quarter 2012 as adjusted to a calendar quarter basis, excluding the Lexington Hotel New York City.
      • RevPAR: The Company's RevPAR was $141.03, an increase of 1.1% from 2012. Excluding the Lexington Hotel New York City, the Company's RevPAR increased 4.8% from 2012.
      • Hotel Adjusted EBITDA Margin: The Company's Hotel Adjusted EBITDA margin was 25.89%, a decrease of 204 basis points from 2012.  Excluding the Lexington Hotel New York City, the Company's Hotel Adjusted EBITDA margin was 27.05%, a decrease of 32 basis points from 2012.
      • Hotel Refinancing: The Company entered into a new $63.0 million non-recourse mortgage loan secured by the Salt Lake City Marriott with a term of seven years and a fixed interest rate of 4.25%. In conjunction with the financing, the Company prepaid the existing $27.3 million mortgage loan secured by the hotel.
      • Non-Core Hotel Disposition: The Company entered into an agreement to sell the 487-room Torrance Marriott South Bay for a contractual sales price of $74 million.  The sale is expected to close during the fourth quarter of 2013.
      • Lexington Hotel: The Lexington Hotel New York City joined Marriott's Autograph Collection in mid-August 2013.  The comprehensive renovation of the hotel is now complete. Since conversion, the hotel has has increased average daily rates approximately $40 from the comparable period of 2012.
      • Adjusted EBITDA: The Company's Adjusted EBITDA was $51.0 million, which was impacted by approximately $5.0 million of renovation disruption.
      • Adjusted FFO: The Company's Adjusted FFO was $35.9 million and Adjusted FFO per diluted share was $0.18.
      • Dividends: The Company declared a quarterly dividend of $0.085 per share during the third quarter.
      • Guidance: The Company is reaffirming its full year 2013 guidance of Adjusted EBITDA of $195 million to $205 million and Adjusted FFO per share of $0.70 to $0.74. The guidance includes $17 million of displaced EBITDA from renovation disruption.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "We are pleased with our third quarter operating results, with Comparable RevPAR growth of 5.0%. Importantly, we continue to execute on our strategic initiatives. Our renovation program passed a major milestone with the completion of the rebranding and repositioning of the Lexington Hotel. The hotel looks fantastic and we are glad to mark the end of the major disruption from our renovation program. On our non-core disposition initiative, we announced today the agreement to sell the Torrance Marriott at a 14x EBITDA multiple. Our efforts this year continue to position the Company for a strong 2014, bolstered by strong group pace and renovation tailwinds."

      Operating Results     

      Please see "Certain Definitions" and "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDA," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO." "Comparable RevPAR" compares 2013 RevPAR to 2012 Pro Forma RevPAR on a calendar quarter basis.

      The year-over-year comparability of the Company's third quarter results is significantly impacted by the change in its reporting calendar.  For the Company's Marriott managed hotels, the 2013 third quarter includes 20 fewer days than the pro forma 2012 third quarter, which results in the 2013 third quarter including approximately 10% fewer available room nights as compared to the pro forma 2012 third quarter.

      For the quarter ended September 30, 2013 (92 days), the Company reported the following:


      Third Quarter



      2013



      2012 Pro Forma1


      Change


      ADR

      $177.42



      $172.61


      2.8%


      Occupancy

      79.5%



      80.9%


      (140) basis points


      RevPAR

      $141.03



      $139.56


      1.1%


      Total Revenue

      $210.6 million



      $228.4 million


      (7.8)%


      Hotel Adjusted EBITDA Margin

      25.89%



      27.93%


      (204) basis points


      Adjusted EBITDA

      $51.0 million



      $57.2 million


      (10.8)%


      Adjusted FFO

      $35.9 million



      $39.7 million


      (9.7)%


      Adjusted FFO per diluted share

      $0.18



      $0.21


      ($0.03)


      Net Income (Loss)

      $8.6 million



      ($48.7 million)


      $57.3 million


      Earnings (Loss) per diluted share

      $0.04



      ($0.26)


      $0.30


      Diluted Weighted Average Shares

      195.9 million



      187.0 million


      8.9 million shares







      1

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from June 16, 2012 to October 5, 2012 (112 days) and all other hotels from July 1, 2012 to September 30, 2012, (b) assume all of the Company's hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      The Company's operating results for the quarter ended September 30, 2013 were significantly impacted by the renovation at the Lexington Hotel, which displaced approximately 29,000 room nights during the quarter and resulted in approximately $5 million of Hotel Adjusted EBITDA disruption. The renovation was completed in October and total renovation disruption from this project was $14.5 million, approximately $2.0 million higher than previously estimated. 

      The following are selected operating results for the Company, excluding the Lexington Hotel:


      Third Quarter



      2013



      2012 Pro Forma1


      Change


      ADR

      $175.30



      $170.07


      3.1%


      Occupancy

      81.3%



      80.0%


      130 basis points


      RevPAR

      $142.51



      $136.03


      4.8%


      Total Revenue

      $201.6 million



      $214.5 million


      (6.0)%


      Hotel Adjusted EBITDA

      $54.5 million



      $58.7 million


      (7.1)%


      Hotel Adjusted EBITDA Margin

      27.05%



      27.37%


      (32) basis points




















      1

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from June 16, 2012 to October 5, 2012 (112 days) and all other hotels from July 1, 2012 to September 30, 2012, (b) assume all of the Company's hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      For the nine months ended September 30, 2013, the Company reported the following:


      Nine Months Ended September 30,



      2013



      2012 Pro Forma1


      Change


      ADR

      $177.62



      $172.91


      2.7%


      Occupancy

      76.5%



      77.9%


      (140) basis points


      RevPAR

      $135.84



      $134.69


      0.9%


      Total Revenue

      $616.1 million



      $606.2 million


      1.6%


      Hotel Adjusted EBITDA Margin

      25.79%



      27.06%


      (127) basis points


      Adjusted EBITDA

      $147.6 million



      $148.9 million


      (0.8)%


      Adjusted FFO

      $105.8 million



      $111.6 million


      (5.2)%


      Adjusted FFO per diluted share

      $0.54



      $0.64


      ($0.10)


      Net Income (Loss)

      $19.5 million



      ($22.8 million)


      $42.3 million


      Earnings (Loss) per diluted share

      $0.10



      ($0.13)


      $0.23


      Diluted Weighted Average Shares

      195.7 million



      174.2 million


      21.5 million shares




















      1

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to October 5, 2012 and all other hotels from January 1, 2012 to September 30, 2012, (b) assume all of the Company's hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      The Company's operating results for the nine months ended September 30, 2013 were significantly impacted by the displacement of approximately 84,000 room nights at its three New York City hotels under renovation, the Lexington Hotel, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue. The renovations of the two Courtyards were completed during the second quarter of 2013 and the renovation of the Lexington Hotel was completed in October 2013.  The following are selected operating results for the Company excluding these three hotels:


      Nine Months Ended September 30,



      2013



      2012 Pro Forma1


      Change


      ADR

      $172.26



      $166.17


      3.7%


      Occupancy

      77.9%



      76.3%


      160 basis points


      RevPAR

      $134.21



      $126.79


      5.9%


      Total Revenue

      $563.7 million



      $535.4 million


      5.3%


      Hotel Adjusted EBITDA

      $153.0 million



      $141.7 million


      8.0%


      Hotel Adjusted EBITDA Margin

      27.14%



      26.46%


      68 basis points




















      1 

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to October 5, 2012 and all other hotels from January 1, 2012 to September 30, 2012, (b) assume all of the Company's hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      Capital Expenditures

      As previously announced, the Company is investing approximately $140 million for capital improvements at its hotels in 2013 and early 2014. As of September 30, 2013, the Company has spent approximately $75.3 million on these capital improvements. The Company currently expects renovation disruption of approximately $17 million of Hotel Adjusted EBITDA during the year ended December 31, 2013, which is reflected in its outlook for 2013. The Company does not expect meaningful disruption during 2014. The following is an update on the most significant capital projects.

      Lexington Hotel New York: The Company has completed its comprehensive renovation of the Lexington Hotel, with all 725 guestrooms currently available for sale. The hotel joined Marriott's Autograph Collection during August 2013 and the hotel has increased average daily rates approximately $40 from the comparable period in 2012. Hotel Adjusted EBITDA disruption was approximately $5 million during the third quarter and $14 million year to date.  This disruption is approximately $2 million higher than previously expected due to incremental displacement that occurred during the closing stages of the renovation. The Company estimates the full year 2013 renovation disruption from the project to be approximately $14.5 million, including $0.5 million during the fourth quarter.

      The Company has other renovation projects planned for late in 2013 and early 2014, which are not expected to cause material disruption. A description of the most significant projects is as follows:

      • Westin Washington D.C.:  A comprehensive $17 million renovation commenced in October 2013 and is expected to be completed in early 2014. 
      • Westin San Diego: A comprehensive $14.5 million renovation commenced in October 2013 and is expected to be completed in early 2014.
      • Hilton Minneapolis: A $13 million renovation of the guest rooms, guest bathrooms and corridors is expected to commence in November 2013 and be completed in early 2014.
      • Hilton Boston Downtown: A $7 million renovation of the guest rooms, corridors, public areas, and meeting space commenced in October 2013 and is expected to be completed in early 2014.
      • Hilton Burlington:  A $6 million renovation of the lobby, corridors, guest rooms and outdoor space is expected to commence in November 2013 and be completed in early 2014. 

      Salt Lake City Marriott Refinancing

      The Company entered into a new $63 million mortgage loan secured by the Salt Lake City Marriott in October 2013.  The new loan has a term of seven years and bears interest at a fixed rate of 4.25%. As part of the refinancing, the Company prepaid the $27.3 million mortgage loan previously secured by the hotel, which had a fixed interest rate of 5.5 % and a maturity date of January 2015. The cost of prepaying the loan though defeasance was approximately $1.5 million, which will be added back to Adjusted EBITDA and Adjusted FFO. The Company used the proceeds from the new loan to repay the prior loan and to create additional investment capacity for the acquisition of the Hilton Garden Inn Times Square South in mid-2014.

      Sale of Torrance Marriott South Bay

      The Company entered into an agreement to sell a non-core hotel, the 487-room Torrance Marriott South Bay, to an unaffiliated third party for proceeds of approximately $76 million, including credit for the hotel's replacement reserve. The sale is expected to close during the fourth quarter of 2013.  The proceeds from the sale will be used to create investment capacity for the acquisition of the Hilton Garden Inn Times Square South in mid-2014.  The Torrance Marriott South Bay generated $5.4 million of Hotel Adjusted EBITDA during the trailing four quarters ending September 30, 2013.

      Balance Sheet

      As of September 30, 2013, the Company had $43.4 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consists solely of property-specific mortgage debt.  The Company has no outstanding borrowings on its $200 million senior unsecured credit facility. 

      Following the refinancing of the Salt Lake City Marriott, which occurred subsequent to the end of the third quarter, and the sale of the Torrance Marriott, the Company expects to have approximately $145 million of unrestricted cash on hand at December 31, 2013. 

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.085 per share to stockholders of record as of September 30, 2013.  The dividend was paid on October 10, 2013.

      Outlook and Guidance

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

      The Company is reaffirming its 2013 guidance to reflect the following:

      • Increase of full year renovation disruption to $17 million as a result of incremental displacement at the Lexington Hotel
      • Stronger group performance at the Westin Boston Waterfront and the Chicago Marriott Downtown
      • Impact of the Federal Government shutdown on the Company's Washington DC market hotels during the fourth quarter
      • Sale of Torrance Marriott South Bay at the end of the fourth quarter 2013

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

      Metric

      Pre-Renovation Guidance

      Renovation Disruption

      2013 Guidance

      Pro Forma RevPAR Growth

      4 percent to 6 percent

      3 percent

      1 percent to 3 percent

      Adjusted EBITDA

      $212 million to $222 million

      $17 million

      $195 million to $205 million

      Adjusted FFO

      $151 million to $158 million

      $13 million

      $138 million to $145 million

      Adjusted FFO per share

      (based on 196 million shares)

      $0.77 to $0.81

      $0.07

      $0.70 to $0.74

      Earnings Call

      The Company will host a conference call to discuss its third quarter results on Friday, November 8, 2013, at 10:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 877-415-3180 (for domestic callers) or 857-244-7323 (for international callers).  The participant passcode is 37412479. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.com. A replay of the webcast will also be archived on the website for thirty days.

      Reporting Calendar Change

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

      Quarter

      2012 Calendar (as previously reported)

      2013 Calendar

      1st

      Marriott

      January 1 – March 23

      All

      January 1 – March 31


      Non-Marriott

      January 1 – February 29



      2nd

      Marriott

      March 24 – June 15

      All

      April 1 – June 30


      Non-Marriott

      March 1 – May 31



      3rd

      Marriott

      June 16 – September 7

      All

      July 1 – September 30


      Non-Marriott

      June 1 – August 31



      4th

      Marriott

      September 8 – December 31

      All

      October 1 – December 31


      Non-Marriott

      September 1 – December 31










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

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

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

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


      Quarter 1, 2012

      Quarter 2, 2012

      Quarter 3, 2012

      Quarter 4, 2012

      RevPAR

      $117.09

      $146.48

      $139.56

      $133.36

      Revenues (in thousands)

      $167,026

      $210,809

      $228,371

      $196,005

      Hotel Adjusted EBITDA (in thousands)

      $35,685

      $64,564

      $63,776

      $54,085

      % of Full Year

      16.4%

      29.6%

      29.2%

      24.8%

      Hotel Adjusted EBITDA Margin

      21.36%

      30.63%

      27.93%

      27.59%

      Available Rooms

      1,004,405

      1,010,443

      1,184,252

      1,034,027

      About the Company

      DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 27 premium quality hotels with over 11,600 rooms. The Company has strategically positioned its hotels to generally be operated under the leading global brands such as Hilton, Marriott, and Westin. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

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

      DIAMONDROCK HOSPITALITY COMPANY
      CONSOLIDATED BALANCE SHEETS
      As of September 30, 2013 and December 31, 2012
      (in thousands, except share and per share amounts)



      September 30, 2013


      December 31, 2012


      (unaudited)



      ASSETS




      Property and equipment, at cost

      $

      3,207,378



      $

      3,131,175


      Less: accumulated depreciation

      (599,343)



      (519,721)



      2,608,035



      2,611,454


      Deferred financing costs, net

      7,947



      9,724


      Restricted cash

      86,556



      76,131


      Due from hotel managers

      80,690



      68,532


      Note receivable

      49,356



      53,792


      Favorable lease assets, net

      40,194



      40,972


      Prepaid and other assets (1)

      81,000



      73,814


      Cash and cash equivalents

      43,448



      9,623


      Total assets

      $

      2,997,226



      $

      2,944,042


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage debt

      $

      1,060,299



      $

      968,731


      Senior unsecured credit facility

      —



      20,000


      Total debt

      1,060,299



      988,731






      Deferred income related to key money, net

      23,900



      24,362


      Unfavorable contract liabilities, net

      78,633



      80,043


      Due to hotel managers

      55,785



      51,003


      Dividends declared and unpaid

      17,006



      15,911


      Accounts payable and accrued expenses (2)

      94,845



      88,879


      Total other liabilities

      270,169



      260,198


      Stockholders' Equity:




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

      —



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized; 195,470,791 and 195,145,707 shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively

      1,955



      1,951


      Additional paid-in capital

      1,978,505



      1,976,200


      Accumulated deficit

      (313,702)



      (283,038)


      Total stockholders' equity

      1,666,758



      1,695,113


      Total liabilities and stockholders' equity

      $

      2,997,226



      $

      2,944,042














      (1)

      Includes $39.4 million of deferred tax assets, $26.9 million for the Hilton Garden Inn Times Square purchase deposit, $7.8 million of prepaid expenses and $6.9 million of other assets as of September 30, 2013.

      (2)

      Includes $57.5 million of deferred ground rent, $11.4 million of deferred tax liabilities, $11.0 million of accrued property taxes, $3.9 million of accrued capital expenditures and $11.0 million of other accrued liabilities as of September 30, 2013.

      DIAMONDROCK HOSPITALITY COMPANY
      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
      For the Fiscal Quarters Ended September 30, 2013 and September 7, 2012 and
      the Periods from January 1, 2013 to September 30, 2013 and January 1, 2012 to September 7, 2012
      (in thousands, except per share amounts)
      (unaudited)



      Fiscal Quarter Ended

      Period From






      January 1, 2013 to
      September 30, 2013


      January 1, 2012 to
      September 7, 2012


      September 30, 2013


      September 7, 2012











      Revenues:








      Rooms

      $

      150,146



      $

      132,578



      $

      428,981



      $

      338,043


      Food and beverage

      47,522



      40,791



      149,743



      117,415


      Other

      12,975



      10,504



      37,407



      27,787


      Total revenues

      210,643



      183,873



      616,131



      483,245


      Operating Expenses:








      Rooms

      40,521



      35,428



      116,091



      92,386


      Food and beverage

      34,591



      30,008



      106,475



      85,731


      Management fees

      7,178



      5,744



      19,410



      15,313


      Other hotel expenses

      75,176



      64,098



      219,302



      171,131


      Depreciation and amortization

      26,254



      22,612



      80,280



      62,802


      Impairment of favorable lease asset

      —



      30,376



      —



      30,844


      Hotel acquisition costs

      23



      8,314



      46



      10,345


      Corporate expenses

      4,932



      6,227



      18,055



      15,711


      Total operating expenses

      188,675



      202,807



      559,659



      484,263


      Operating profit (loss)

      21,968



      (18,934)



      56,472



      (1,018)


      Other Expenses (Income):








      Interest income

      (1,660)



      (60)



      (4,604)



      (278)


      Interest expense

      14,471



      12,732



      42,511



      36,710


      Gain on early extinguishment of debt

      —



      —



      —



      (144)


      Total other expenses, net

      12,811



      12,672



      37,907



      36,288


      Income (loss) from continuing operations before income taxes

      9,157



      (31,606)



      18,565



      (37,306)


      Income tax (expense) benefit

      (593)



      916



      944



      4,992


      Income (loss) from continuing operations

      8,564



      (30,690)



      19,509



      (32,314)


      Loss from discontinued operations, net of income taxes

      —



      (14,089)



      —



      (905)


      Net income (loss)

      8,564



      (44,779)



      19,509



      (33,219)


      Earnings (loss) earnings per share:








      Continuing operations

      $

      0.04



      $

      (0.16)



      $

      0.10



      $

      (0.19)


      Discontinued operations

      0.00



      (0.08)



      0.00



      (0.00)


      Basic and diluted earnings (loss) per share

      $

      0.04



      $

      (0.24)



      $

      0.10



      $

      (0.19)


      Non-GAAP Financial Measures

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

      EBITDA and FFO

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

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

      Adjustments to EBITDA and FFO

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

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

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

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

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


      Third Quarter

      Year To Date




      Pro Forma






      Pro Forma




      2013


      2012 (1)


      2012 (2)


      2013


      2012 (3)


      2012 (2)

      Net income (loss)

      $

      8,564



      $

      (48,717)



      $

      (44,779)



      $

      19,509



      $

      (22,762)



      $

      (33,219)


      Interest expense (4)

      14,471



      16,659



      12,732



      42,511



      40,637



      39,007


      Income tax expense (benefit) (5)

      593



      889



      (1,063)



      (944)



      (2,851)



      (4,803)


      Real estate related depreciation and
          amortization (6)

      26,254



      31,807



      23,060



      80,280



      80,803



      64,149


      EBITDA

      49,882



      638



      (10,050)



      141,356



      95,827



      65,134


      Non-cash ground rent

      1,700



      2,005



      1,515



      5,111



      5,199



      4,621


      Non-cash amortization of favorable
          and unfavorable contract liabilities

      (354)



      (459)



      (432)



      (1,063)



      (1,093)



      (1,296)


      Loss (gain) on sale of hotel properties

      —



      476



      476



      —



      (9,541)



      (9,541)


      Gain on early extinguishment of debt

      —



      —



      —



      —



      (144)



      (144)


      Acquisition costs

      23



      8,318



      8,314



      46



      10,349



      10,345


      Reversal of previously recognized
          Allerton income

      (291)



      —



      —



      (872)



      —



      —


      Allerton loan legal fees

      —



      1,106



      1,106



      —



      2,017



      2,017


      Franchise termination fee

      —



      —



      —



      —



      750



      750


      Impairment losses (7)

      —



      45,066



      45,066



      —



      45,534



      45,534


      Severance costs

      —



      —



      —



      3,065



      —



      —


      Adjusted EBITDA

      $

      50,960



      $

      57,150



      $

      45,995



      $

      147,643



      $

      148,898



      $

      117,420




      (1)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from June 16, 2012 to October 5, 2012 and all other hotels from July 1, 2012 to September 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      (2)

      As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on October 15, 2012.

      (3)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to October 5, 2012 and all other hotels from January 1, 2012 to September 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      (4)

      Includes $2.3 million of interest expense reported in discontinued operations for the 2012 year-to-date period (as reported). 

      (5)

      Includes $0.1 million of income tax expense reported in discontinued operations for the third quarter of 2012 (as reported) and $0.2 million of income tax expense reported in discontinued operations for the 2012 year-to-date period (as reported).

      (6)

      Includes $0.4 million of depreciation expense reported in discontinued operations for the third quarter of 2012 (as reported) and $1.3 million of depreciation expense reported in discontinued operations for the 2012 year-to-date period (as reported).

      (7)

      Includes impairment losses of $14.7 million reported in discontinued operations in both the third quarter of 2012 (as reported) and the 2012 year-to-date period (as reported). 


      Full Year Guidance



      Pre-Renovation 2013


      2013



      Low End


      High End


      Low End


      High End

      Net income (1)

      $

      37,098



      $

      45,098



      $

      24,098



      $

      32,098


      Interest expense

      57,500



      57,500



      57,500



      57,500


      Income tax expense (benefit)

      3,100



      6,100



      (900)



      2,100


      Real estate related depreciation and amortization

      107,000



      106,000



      107,000



      106,000


      EBITDA

      204,698



      214,698



      187,698



      197,698


      Non-cash ground rent

      6,400



      6,400



      6,400



      6,400


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)



      (1,400)



      (1,400)



      (1,400)


      Loss on early extinguishment of debt

      1,500



      1,500



      1,500



      1,500


      Reversal of previously recognized Allerton income

      (1,163)



      (1,163)



      (1,163)



      (1,163)


      Write-off of key money

      (1,100)



      (1,100)



      (1,100)



      (1,100)


      Severance costs

      3,065



      3,065



      3,065



      3,065


      Adjusted EBITDA

      $

      212,000



      $

      222,000



      $

      195,000



      $

      205,000




      (1)

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

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


      Third Quarter

      Year To Date



      Pro Forma


      Pro Forma


      2013


      2012 (1)


      2012 (2)


      2013


      2012 (3)


      2012 (2)

      Net income (loss)

      $

      8,564



      $

      (48,717)



      $

      (44,779)



      $

      19,509



      $

      (22,762)



      $

      (33,219)


      Real estate related depreciation and
          amortization (4)

      26,254



      31,807



      23,060



      80,280



      80,803



      64,149


      Impairment losses (5)

      —



      45,066



      45,066



      —



      45,534



      45,534


      Loss (gain) on sale of hotel properties

      —



      476



      476



      —



      (9,541)



      (9,541)


      FFO

      34,818



      28,632



      23,823



      99,789



      94,034



      66,923


      Non-cash ground rent

      1,700



      2,005



      1,515



      5,111



      5,199



      4,621


      Non-cash amortization of unfavorable
          contract liabilities

      (354)



      (459)



      (432)



      (1,063)



      (1,093)



      (1,296)


      Gain on early extinguishment of debt

      —



      —



      —



      —



      (144)



      (144)


      Acquisition costs

      23



      8,318



      8,314



      46



      10,349



      10,345


      Reversal of previously recognized
          Allerton income

      (291)



      —



      —



      (872)



      —



      —


      Allerton loan legal fees

      —



      1,106



      1,106



      —



      2,017



      2,017


      Franchise termination fee

      —



      —



      —



      —



      750



      750


      Severance costs

      —



      —



      —



      3,065



      —



      —


      Fair value adjustments to debt
          instruments

      (42)



      98



      98



      (233)



      499



      499


      Adjusted FFO

      $

      35,854



      $

      39,700



      $

      34,424



      $

      105,843



      $

      111,611



      $

      83,715


      Adjusted FFO per share

      $

      0.18



      $

      0.21



      $

      0.18



      $

      0.54



      $

      0.64



      $

      0.48




      (1)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from June 16, 2012 to October 5, 2012 and all other hotels from July 1, 2012 to September 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      (2)

      As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on October 15, 2012.

      (3)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to October 5, 2012 and all other hotels from January 1, 2012 to September 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      (4)

      Includes $0.4 million of depreciation expense reported in discontinued operations for the third quarter of 2012 (as reported) and $1.3 million of depreciation expense reported in discontinued operations for the 2012 year-to-date period (as reported).

      (5)

      Includes impairment losses of $14.7 million reported in discontinued operations in both the third quarter of 2012 (as reported) and the 2012 year-to-date period (as reported). 


      Full Year Guidance


      Pre-Renovation 2013



      2013



      Low End



      High End



      Low End



      High End


      Net income (1)

      $

      37,098



      $

      45,098



      $

      24,098



      $

      32,098


      Real estate related depreciation and amortization

      107,000



      106,000



      107,000



      106,000


      FFO

      144,098



      151,098



      131,098



      138,098


      Non-cash ground rent

      6,400



      6,400



      6,400



      6,400


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)



      (1,400)



      (1,400)



      (1,400)


      Loss on early extinguishment of debt

      1,500



      1,500



      1,500



      1,500


      Reversal of previously recognized Allerton income

      (1,163)



      (1,163)



      (1,163)



      (1,163)


      Write-off of key money

      (1,100)



      (1,100)



      (1,100)



      (1,100)


      Fair value adjustments to debt instruments

      (400)



      (400)



      (400)



      (400)


      Severance costs

      3,065



      3,065



      3,065



      3,065


      Adjusted FFO

      $

      151,000



      $

      158,000



      $

      138,000



      $

      145,000


      Adjusted FFO per share

      $

      0.77



      $

      0.81



      $

      0.70



      $

      0.74




      (1)

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      Certain Definitions

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


      DIAMONDROCK HOSPITALITY COMPANY
      HOTEL OPERATING DATA
      Schedule of Property Level Results
      (in thousands)
      (unaudited)


      Third Quarter



      Year To Date







      Pro Forma



      %








      Pro Forma



      %




      2013




      2012 (1)



      Change




      2013




      2012 (2)



      Change


      Revenues:






















      Rooms

      $

      150,146



      $

      165,272



      (9.2)%



      $

      428,981



      $

      430,880



      (0.4)%


      Food and beverage

      47,522



      50,119



      (5.2)%



      149,743



      140,737



      6.4%


      Other

      12,975



      12,980



      —%



      37,407



      34,589



      8.1%


      Total revenues

      210,643



      228,371



      (7.8)%



      616,131



      606,206



      1.6%


      Operating Expenses:












      Rooms departmental expenses

      $

      40,521



      $

      43,490



      (6.8)%



      $

      116,091



      $

      113,310



      2.5%


      Food and beverage departmental expenses

      34,591



      36,427



      (5.0)%



      106,475



      100,968



      5.5%


      Other direct departmental

      5,901



      6,408



      (7.9)%



      17,579



      16,778



      4.8%


      General and administrative

      17,019



      17,707



      (3.9)%



      48,928



      48,245



      1.4%


      Utilities

      7,973



      8,181



      (2.5)%



      22,235



      21,617



      2.9%


      Repairs and maintenance

      9,395



      9,911



      (5.2)%



      28,184



      26,973



      4.5%


      Sales and marketing

      17,648



      19,297



      (8.5)%



      50,802



      51,932



      (2.2)%


      Base management fees

      5,098



      5,781



      (11.8)%



      14,860



      15,240



      (2.5)%


      Incentive management fees

      2,080



      1,971



      5.5%



      4,550



      3,723



      22.2%


      Property taxes

      10,430



      9,769



      6.8%



      31,322



      28,236



      10.9%


      Ground rent

      3,758



      4,078



      (7.8)%



      11,239



      11,090



      1.3%


      Other fixed expenses

      3,050



      3,121



      (2.3)%



      9,014



      8,180



      10.2%


      Total hotel operating expenses

      $

      157,464



      $

      166,141



      (5.2)%



      $

      461,279



      $

      446,292



      3.4%


      Hotel EBITDA

      53,179



      62,230



      (14.5)%



      154,852



      159,914



      (3.2)%


      Non-cash ground rent

      1,700



      2,005



      (15.2)%



      5,111



      5,199



      (1.7)%


      Non-cash amortization of unfavorable contract liabilities

      (354)



      (459)



      (22.9)%



      (1,063)



      (1,093)



      (2.7)%


      Hotel Adjusted EBITDA

      $

      54,525



      $

      63,776



      (14.5)%



      $

      158,900



      $

      164,020



      (3.1)%


      (1)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from June 16, 2012 to October 5, 2012 and all other hotels from July 1, 2012 to September 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 



      (2)

      Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to October 5, 2012 and all other hotels from January 1, 2012 to September 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

      Market Capitalization as of September 30, 2013

      (in thousands, except per share data)

      Enterprise Value






      Common equity capitalization (at September 30, 2013 closing price of  $10.67/share)


      $

      2,092,469


      Consolidated debt


      1,060,299


      Cash and cash equivalents


      (43,448)


      Total enterprise value


      $

      3,109,320


      Share Reconciliation






      Common shares outstanding


      195,471


      Unvested restricted stock held by management and employees


      561


      Share grants under deferred compensation plan held by directors


      76


      Combined shares outstanding


      196,108













      Debt Summary as of September 30, 2013

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding
      Principal



      Maturity

      Courtyard Manhattan / Midtown East


      8.810%


      Fixed


      $

      41,635



      October 2014

      Salt Lake City Marriott Downtown


      5.500%


      Fixed


      27,401



      January 2015

      Courtyard Manhattan / Fifth Avenue


      6.480%


      Fixed


      49,742



      June 2016

      Los Angeles Airport Marriott


      5.300%


      Fixed


      82,600



      July 2015

      Frenchman's Reef Marriott


      5.440%


      Fixed


      57,933



      August 2015

      Renaissance Worthington


      5.400%


      Fixed


      54,035



      July 2015

      Orlando Airport Marriott


      5.680%


      Fixed


      56,986



      January 2016

      Chicago Marriott Downtown


      5.975%


      Fixed


      209,208



      April 2016

      Hilton Minneapolis


      5.464%


      Fixed


      95,557



      May 2021

      JW Marriott Denver at Cherry Creek


      6.470%


      Fixed


      40,056



      July 2015

      Lexington Hotel New York


      LIBOR + 3.00


      Variable


      170,368



      March 2015

      Westin Washington D.C. City Center


      3.990%


      Fixed


      72,858



      January 2023

      The Lodge at Sonoma


      3.960%


      Fixed


      30,784



      April 2023

      Westin San Diego


      3.940%


      Fixed


      70,503



      April 2023

      Debt premium (1)






      633




      Total mortgage debt






      $

      1,060,299













      Senior unsecured credit facility


      LIBOR + 1.90


      Variable


      -



      January 2017

      Total debt




      $

      1,060,299






      (1)

         Non-cash GAAP adjustment recorded upon the assumption of the mortgage loan secured by the JW Marriott Denver Cherry Creek in 2011.


       



      Pro Forma Operating Statistics – Third Quarter (1)




      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      3Q 2013

      3Q 2012

      B/(W)


      3Q 2013

      3Q 2012

      B/(W)


      3Q 2013

      3Q 2012

      B/(W)


      3Q 2013

      3Q 2012

      B/(W)

      Atlanta Alpharetta


      $

      146.73


      $

      138.21


      6.2

      %


      73.6

      %

      63.5

      %

      10.1

      %


      $

      108.01


      $

      87.78


      23.0

      %


      28.62

      %

      23.70

      %

      492 bps

      Bethesda Marriott Suites


      $

      149.13


      $

      160.44


      (7.0)

      %


      57.6

      %

      68.5

      %

      (10.9)

      %


      $

      85.83


      $

      109.89


      (21.9)

      %


      13.37

      %

      25.91

      %

      -1254 bps

      Boston Westin


      $

      196.29


      $

      191.12


      2.7

      %


      83.2

      %

      85.9

      %

      (2.7)

      %


      $

      163.22


      $

      164.20


      (0.6)

      %


      25.01

      %

      25.93

      %

      -92 bps

      Hilton Boston Downtown


      $

      242.44


      $

      230.73


      5.1

      %


      91.5

      %

      86.2

      %

      5.3

      %


      $

      221.73


      $

      198.97


      11.4

      %


      36.90

      %

      40.12

      %

      -322 bps

      Hilton Burlington


      $

      187.29


      $

      187.73


      (0.2)

      %


      90.1

      %

      87.2

      %

      2.9

      %


      $

      168.70


      $

      163.74


      3.0

      %


      48.08

      %

      46.20

      %

      188 bps

      Renaissance Charleston


      $

      176.17


      $

      172.77


      2.0

      %


      89.7

      %

      85.3

      %

      4.4

      %


      $

      157.97


      $

      147.35


      7.2

      %


      29.81

      %

      33.03

      %

      -322 bps

      Hilton Garden Inn Chelsea


      $

      239.38


      $

      221.00


      8.3

      %


      95.8

      %

      97.8

      %

      (2.0)

      %


      $

      229.28


      $

      216.21


      6.0

      %


      46.26

      %

      43.18

      %

      308 bps

      Chicago Marriott


      $

      209.24


      $

      206.46


      1.3

      %


      83.9

      %

      83.2

      %

      0.7

      %


      $

      175.45


      $

      171.76


      2.1

      %


      27.25

      %

      26.75

      %

      50 bps

      Chicago Conrad


      $

      225.00


      $

      218.84


      2.8

      %


      87.2

      %

      90.5

      %

      (3.3)

      %


      $

      196.28


      $

      198.10


      (0.9)

      %


      37.25

      %

      37.36

      %

      -11 bps

      Courtyard Denver Downtown


      $

      170.92


      $

      166.08


      2.9

      %


      88.7

      %

      87.9

      %

      0.8

      %


      $

      151.55


      $

      145.93


      3.9

      %


      47.11

      %

      47.08

      %

      3 bps

      Courtyard Fifth Avenue


      $

      275.20


      $

      273.71


      0.5

      %


      94.3

      %

      96.1

      %

      (1.8)

      %


      $

      259.56


      $

      263.08


      (1.3)

      %


      28.50

      %

      33.80

      %

      -530 bps

      Courtyard Midtown East


      $

      277.65


      $

      269.30


      3.1

      %


      89.0

      %

      90.6

      %

      (1.6)

      %


      $

      247.14


      $

      244.11


      1.2

      %


      35.64

      %

      35.82

      %

      -18 bps

      Frenchman's Reef


      $

      186.76


      $

      176.38


      5.9

      %


      75.3

      %

      74.9

      %

      0.4

      %


      $

      140.70


      $

      132.20


      6.4

      %


      4.85

      %

      6.14

      %

      -129 bps

      JW Marriott Denver Cherry Creek


      $

      248.79


      $

      233.00


      6.8

      %


      84.5

      %

      80.5

      %

      4.0

      %


      $

      210.14


      $

      187.48


      12.1

      %


      33.39

      %

      32.98

      %

      41 bps

      Los Angeles Airport


      $

      113.31


      $

      108.86


      4.1

      %


      92.1

      %

      88.7

      %

      3.4

      %


      $

      104.33


      $

      96.60


      8.0

      %


      19.32

      %

      17.05

      %

      227 bps

      Hilton Minneapolis


      $

      152.49


      $

      150.57


      1.3

      %


      80.5

      %

      80.2

      %

      0.3

      %


      $

      122.79


      $

      120.70


      1.7

      %


      30.23

      %

      32.12

      %

      -189 bps

      Oak Brook Hills


      $

      125.36


      $

      130.24


      (3.7)

      %


      77.0

      %

      67.9

      %

      9.1

      %


      $

      96.55


      $

      88.40


      9.2

      %


      23.89

      %

      19.57

      %

      432 bps

      Orlando Airport Marriott


      $

      92.97


      $

      95.10


      (2.2)

      %


      63.2

      %

      63.2

      %

      —

      %


      $

      58.79


      $

      60.11


      (2.2)

      %


      8.28

      %

      13.39

      %

      -511 bps

      Hotel Rex


      $

      210.75


      $

      191.62


      10.0

      %


      89.2

      %

      90.7

      %

      (1.5)

      %


      $

      187.94


      $

      173.72


      8.2

      %


      36.90

      %

      42.07

      %

      -517 bps

      Salt Lake City Marriott


      $

      140.63


      $

      139.32


      0.9

      %


      66.8

      %

      67.5

      %

      (0.7)

      %


      $

      94.00


      $

      93.99


      —

      %


      31.05

      %

      30.38

      %

      67 bps

      The Lodge at Sonoma


      $

      300.32


      $

      272.65


      10.1

      %


      84.6

      %

      84.6

      %

      —

      %


      $

      254.15


      $

      230.78


      10.1

      %


      33.85

      %

      31.81

      %

      204 bps

      Torrance Marriott South Bay


      $

      115.02


      $

      111.30


      3.3

      %


      91.2

      %

      86.3

      %

      4.9

      %


      $

      104.88


      $

      96.02


      9.2

      %


      25.64

      %

      27.17

      %

      -153 bps

      Vail Marriott


      $

      159.09


      $

      148.81


      6.9

      %


      70.5

      %

      73.3

      %

      (2.8)

      %


      $

      112.20


      $

      109.07


      2.9

      %


      12.37

      %

      22.35

      %

      -998 bps

      Lexington Hotel New York


      $

      228.06


      $

      208.89


      9.2

      %


      51.9

      %

      95.6

      %

      (43.7)

      %


      $

      118.47


      $

      199.77


      (40.7)

      %


      (0.22)

      %

      36.50

      %

      -3672 bps

      Westin San Diego


      $

      155.68


      $

      141.57


      10.0

      %


      89.5

      %

      89.5

      %

      —

      %


      $

      139.38


      $

      126.70


      10.0

      %


      30.86

      %

      30.42

      %

      44 bps

      Westin Washington D.C. City Center


      $

      162.25


      $

      168.38


      (3.6)

      %


      77.9

      %

      77.7

      %

      0.2

      %


      $

      126.35


      $

      130.88


      (3.5)

      %


      25.16

      %

      30.01

      %

      -485 bps

      Renaissance Worthington


      $

      164.34


      $

      161.05


      2.0

      %


      64.9

      %

      61.1

      %

      3.8

      %


      $

      106.70


      $

      98.35


      8.5

      %


      26.12

      %

      21.94

      %

      418 bps

      Total


      $

      177.42


      $

      172.61


      2.8

      %


      79.5

      %

      80.9

      %

      (1.4)

      %


      $

      141.03


      $

      139.56


      1.1

      %


      25.89

      %

      27.93

      %

      -204 bps

      Total Excluding Lexington Hotel


      $

      175.30


      $

      170.07


      3.1

      %


      81.3

      %

      80.0

      %

      1.3

      %


      $

      142.51


      $

      136.03


      4.8

      %


      27.05

      %

      27.37

      %

      -32 bps

      (1)

      The pro forma operating data includes the operating results for each of the Company's hotels assuming they were owned since January 1, 2012. 3Q 2012 includes the operating results of the Company's Marriott-managed hotels from June 16, 2012 to October 5, 2012 (112 days) and all other hotels from July 1, 2012 to September 30, 2012.

      Pro Forma Operating Statistics – Year to Date (1)




      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2013

      YTD 2012

      B/(W)


      YTD 2013

      YTD 2012

      B/(W)


      YTD 2013

      YTD 2012

      B/(W)


      YTD 2013

      YTD 2012

      B/(W)

      Atlanta Alpharetta


      $

      148.05


      $

      139.79


      5.9

      %


      75.5

      %

      66.4

      %

      9.1

      %


      $

      111.73


      $

      92.78


      20.4

      %


      33.88

      %

      30.52

      %

      336 bps

      Bethesda Marriott Suites


      $

      164.37


      $

      165.60


      (0.7)

      %


      60.2

      %

      66.1

      %

      (5.9)

      %


      $

      98.88


      $

      109.45


      (9.7)

      %


      22.84

      %

      26.67

      %

      -383 bps

      Boston Westin


      $

      199.77


      $

      197.67


      1.1

      %


      77.9

      %

      76.7

      %

      1.2

      %


      $

      155.57


      $

      151.69


      2.6

      %


      24.08

      %

      22.76

      %

      132 bps

      Hilton Boston Downtown


      $

      221.07


      $

      218.43


      1.2

      %


      83.3

      %

      80.3

      %

      3.0

      %


      $

      184.25


      $

      175.44


      5.0

      %


      33.01

      %

      38.51

      %

      -550 bps

      Hilton Burlington


      $

      161.32


      $

      159.79


      1.0

      %


      75.3

      %

      74.7

      %

      0.6

      %


      $

      121.53


      $

      119.34


      1.8

      %


      41.21

      %

      38.38

      %

      283 bps

      Renaissance Charleston


      $

      190.07


      $

      183.28


      3.7

      %


      87.7

      %

      85.5

      %

      2.2

      %


      $

      166.76


      $

      156.77


      6.4

      %


      34.36

      %

      35.24

      %

      -88 bps

      Hilton Garden Inn Chelsea


      $

      223.23


      $

      202.42


      10.3

      %


      96.6

      %

      95.3

      %

      1.3

      %


      $

      215.62


      $

      192.90


      11.8

      %


      44.19

      %

      41.00

      %

      319 bps

      Chicago Marriott


      $

      205.34


      $

      199.28


      3.0

      %


      76.6

      %

      73.9

      %

      2.7

      %


      $

      157.32


      $

      147.17


      6.9

      %


      23.37

      %

      22.45

      %

      92 bps

      Chicago Conrad


      $

      215.81


      $

      206.97


      4.3

      %


      82.8

      %

      80.9

      %

      1.9

      %


      $

      178.75


      $

      167.42


      6.8

      %


      31.38

      %

      29.33

      %

      205 bps

      Courtyard Denver Downtown


      $

      168.83


      $

      158.84


      6.3

      %


      84.9

      %

      85.6

      %

      (0.7)

      %


      $

      143.40


      $

      135.98


      5.5

      %


      45.33

      %

      45.69

      %

      -36 bps

      Courtyard Fifth Avenue


      $

      266.73


      $

      260.17


      2.5

      %


      77.3

      %

      90.2

      %

      (12.9)

      %


      $

      206.12


      $

      234.64


      (12.2)

      %


      18.03

      %

      27.59

      %

      -956 bps

      Courtyard Midtown East


      $

      263.70


      $

      257.14


      2.6

      %


      80.2

      %

      85.8

      %

      (5.6)

      %


      $

      211.53


      $

      220.69


      (4.2)

      %


      27.49

      %

      32.31

      %

      -482 bps

      Frenchman's Reef


      $

      243.33


      $

      233.28


      4.3

      %


      84.1

      %

      80.6

      %

      3.5

      %


      $

      204.57


      $

      188.04


      8.8

      %


      21.22

      %

      21.41

      %

      -19 bps

      JW Marriott Denver Cherry Creek


      $

      240.79


      $

      226.64


      6.2

      %


      81.0

      %

      76.0

      %

      5.0

      %


      $

      195.05


      $

      172.22


      13.3

      %


      30.47

      %

      29.97

      %

      50 bps

      Los Angeles Airport


      $

      113.56


      $

      109.53


      3.7

      %


      87.8

      %

      87.9

      %

      (0.1)

      %


      $

      99.73


      $

      96.27


      3.6

      %


      21.21

      %

      19.33

      %

      188 bps

      Hilton Minneapolis


      $

      145.04


      $

      141.08


      2.8

      %


      75.0

      %

      74.2

      %

      0.8

      %


      $

      108.79


      $

      104.69


      3.9

      %


      28.12

      %

      27.10

      %

      102 bps

      Oak Brook Hills


      $

      122.79


      $

      120.60


      1.8

      %


      61.8

      %

      60.0

      %

      1.8

      %


      $

      75.83


      $

      72.34


      4.8

      %


      13.35

      %

      11.46

      %

      189 bps

      Orlando Airport Marriott


      $

      100.94


      $

      105.34


      (4.2)

      %


      75.1

      %

      72.8

      %

      2.3

      %


      $

      75.82


      $

      76.69


      (1.1)

      %


      22.76

      %

      23.68

      %

      -92 bps

      Hotel Rex


      $

      189.84


      $

      177.71


      6.8

      %


      84.9

      %

      86.6

      %

      (1.7)

      %


      $

      161.11


      $

      153.90


      4.7

      %


      32.16

      %

      36.79

      %

      -463 bps

      Salt Lake City Marriott


      $

      143.26


      $

      136.95


      4.6

      %


      69.9

      %

      68.2

      %

      1.7

      %


      $

      100.20


      $

      93.46


      7.2

      %


      33.79

      %

      31.02

      %

      277 bps

      The Lodge at Sonoma


      $

      255.28


      $

      237.74


      7.4

      %


      75.8

      %

      72.8

      %

      3.0

      %


      $

      193.49


      $

      173.05


      11.8

      %


      25.71

      %

      21.56

      %

      415 bps

      Torrance Marriott South Bay


      $

      117.06


      $

      110.49


      5.9

      %


      84.1

      %

      84.5

      %

      (0.4)

      %


      $

      98.49


      $

      93.31


      5.6

      %


      25.49

      %

      26.13

      %

      -64 bps

      Vail Marriott


      $

      230.31


      $

      219.25


      5.0

      %


      71.8

      %

      68.1

      %

      3.7

      %


      $

      165.44


      $

      149.42


      10.7

      %


      30.28

      %

      29.96

      %

      32 bps

      Lexington Hotel New York


      $

      200.80


      $

      196.58


      2.1

      %


      53.7

      %

      94.6

      %

      (40.9)

      %


      $

      107.85


      $

      185.89


      (42.0)

      %


      (4.76)

      %

      32.45

      %

      -3721 bps

      Westin San Diego


      $

      154.40


      $

      150.90


      2.3

      %


      87.2

      %

      80.8

      %

      6.4

      %


      $

      134.63


      $

      122.00


      10.4

      %


      32.40

      %

      31.27

      %

      113 bps

      Westin Washington D.C. City Center


      $

      189.21


      $

      193.40


      (2.2)

      %


      78.0

      %

      75.0

      %

      3.0

      %


      $

      147.66


      $

      145.04


      1.8

      %


      32.22

      %

      35.63

      %

      -341 bps

      Renaissance Worthington


      $

      171.00


      $

      157.94


      8.3

      %


      65.1

      %

      70.4

      %

      (5.3)

      %


      $

      111.34


      $

      111.19


      0.1

      %


      30.86

      %

      29.39

      %

      147 bps

      Total


      $

      177.62


      $

      172.91


      2.7

      %


      76.5

      %

      77.9

      %

      (1.4)

      %


      $

      135.84


      $

      134.69


      0.9

      %


      25.79

      %

      27.06

      %

      -127 bps

      Total Excluding NY Renovations (2)


      $

      172.26


      $

      166.17


      3.7

      %


      77.9

      %

      76.3

      %

      1.6

      %


      $

      134.21


      $

      126.79


      5.9

      %


      27.14

      %

      26.46

      %

      68 bps



      (1)

      The pro forma operating data includes the operating results for each of the Company's hotels assuming they were owned since January 1, 2012. YTD 2012 includes the operating results of the Company's Marriott-managed hotels from January 1, 2012 to October 5, 2012 and all other hotels from January 1, 2012 to September 30, 2012.

      (2)

      Excludes three hotels in New York City under renovation during the nine months ended September 30, 2013; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

























      Hotel Adjusted EBITDA Reconciliation










      Third Quarter 2013












      Plus:



      Plus:



      Plus:



      Equals:


























      Total Revenues




      Net Income / (Loss)



      Depreciation



      Interest Expense



      Non-Cash
      Adjustments (1)



      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta


      $

      4,291



      $

      823


      $

      405


      $

      —


      $

      —


      $

      1,228


      Bethesda Marriott Suites


      $

      3,014



      $

      (1,530)


      $

      376


      $

      —


      $

      1,557


      $

      403


      Boston Westin


      $

      18,878



      $

      2,595


      $

      2,124


      $

      —


      $

      2


      $

      4,721


      Hilton Boston Downtown


      $

      8,020



      $

      1,476


      $

      1,441


      $

      —


      $

      42


      $

      2,959


      Hilton Burlington


      $

      4,960



      $

      1,518


      $

      844


      $

      —


      $

      23


      $

      2,385


      Renaissance Charleston


      $

      2,905



      $

      493


      $

      405


      $

      —


      $

      (32)


      $

      866


      Hilton Garden Inn Chelsea


      $

      3,595



      $

      1,057


      $

      606


      $

      —


      $

      —


      $

      1,663


      Chicago Marriott


      $

      28,087



      $

      1,511


      $

      3,308


      $

      3,232


      $

      (396)


      $

      7,655


      Chicago Conrad


      $

      7,511



      $

      1,833


      $

      965


      $

      —


      $

      —


      $

      2,798


      Courtyard Denver Downtown


      $

      2,647



      $

      981


      $

      266


      $

      —


      $

      —


      $

      1,247


      Courtyard Fifth Avenue


      $

      4,449



      $

      (71)


      $

      433


      $

      854


      $

      52


      $

      1,268


      Courtyard Midtown East


      $

      7,495



      $

      1,018


      $

      675


      $

      978


      $

      —


      $

      2,671


      Frenchman's Reef


      $

      11,257



      $

      (1,895)


      $

      1,611


      $

      830


      $

      —


      $

      546


      JW Marriott Denver Cherry Creek


      $

      5,954



      $

      881


      $

      521


      $

      586


      $

      —


      $

      1,988


      Los Angeles Airport


      $

      15,326



      $

      574


      $

      1,252


      $

      1,135


      $

      —


      $

      2,961


      Minneapolis Hilton


      $

      13,656



      $

      958


      $

      1,944


      $

      1,359


      $

      (133)


      $

      4,128


      Oak Brook Hills


      $

      8,146



      $

      1,609


      $

      229


      $

      —


      $

      108


      $

      1,946


      Orlando Airport Marriott


      $

      3,927



      $

      (1,319)


      $

      812


      $

      832


      $

      —


      $

      325


      Hotel Rex


      $

      1,824



      $

      442


      $

      231


      $

      —


      $

      —


      $

      673


      Salt Lake City Marriott


      $

      6,538



      $

      882


      $

      756


      $

      392


      $

      —


      $

      2,030


      The Lodge at Sonoma


      $

      6,535



      $

      1,524


      $

      370


      $

      318


      $

      —


      $

      2,212


      Torrance Marriott South Bay


      $

      6,299



      $

      1,024


      $

      591


      $

      —


      $

      —


      $

      1,615


      Vail Marriott


      $

      5,669



      $

      89


      $

      612


      $

      —


      $

      —


      $

      701


      Lexington Hotel New York


      $

      9,014



      $

      (4,396)


      $

      2,664


      $

      1,682


      $

      30


      $

      (20)


      Westin San Diego


      $

      7,301



      $

      420


      $

      1,068


      $

      718


      $

      47


      $

      2,253


      Westin Washington D.C. City Center


      $

      5,895



      $

      (401)


      $

      1,055


      $

      783


      $

      46


      $

      1,483


      Renaissance Worthington


      $

      7,450



      $

      498


      $

      690


      $

      756


      $

      2


      $

      1,946


      Total


      $

      210,643



      $

      12,594


      $

      26,254


      $

      14,455


      $

      1,348


      $

      54,525


      Total Excluding Lexington Hotel


      $

      201,629



      $

      16,990


      $

      23,590


      $

      12,773


      $

      1,318


      $

      54,545




      (1)

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




      Pro Forma Hotel Adjusted EBITDA Reconciliation


























      Third Quarter 2012 (1)












      Plus:



      Plus:



      Plus:



      Equals:


























      Total Revenues




      Net Income / (Loss)



      Depreciation



      Interest Expense



      Non-Cash
      Adjustments (2)



      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta


      $

      4,190



      $

      614


      $

      379


      $

      —


      $

      —


      $

      993


      Bethesda Marriott Suites


      $

      4,608



      $

      (1,354)


      $

      636


      $

      —


      $

      1,912


      $

      1,194


      Boston Westin


      $

      18,506



      $

      2,190


      $

      2,607


      $

      —


      $

      2


      $

      4,799


      Hilton Boston Downtown


      $

      7,078



      $

      1,489


      $

      1,309


      $

      —


      $

      42


      $

      2,840


      Hilton Burlington


      $

      4,781



      $

      1,413


      $

      773


      $

      —


      $

      23


      $

      2,209


      Renaissance Charleston


      $

      3,309



      $

      660


      $

      472


      $

      —


      $

      (39)


      $

      1,093


      Hilton Garden Inn Chelsea


      $

      3,467



      $

      914


      $

      583


      $

      —


      $

      —


      $

      1,497


      Chicago Marriott


      $

      32,656



      $

      1,008


      $

      4,207


      $

      4,007


      $

      (487)


      $

      8,735


      Chicago Conrad


      $

      7,631



      $

      1,764


      $

      1,087


      $

      —


      $

      —


      $

      2,851


      Courtyard Denver Downtown


      $

      2,538



      $

      878


      $

      317


      $

      —


      $

      —


      $

      1,195


      Courtyard Fifth Avenue


      $

      5,509



      $

      182


      $

      555


      $

      1,061


      $

      64


      $

      1,862


      Courtyard Midtown East


      $

      8,852



      $

      1,211


      $

      743


      $

      1,217


      $

      —


      $

      3,171


      Frenchman's Reef


      $

      10,832



      $

      (2,365)


      $

      1,996


      $

      1,034


      $

      —


      $

      665


      JW Marriott Denver Cherry Creek


      $

      5,476



      $

      468


      $

      593


      $

      745


      $

      —


      $

      1,806


      Los Angeles Airport


      $

      17,141



      $

      (265)


      $

      1,796


      $

      1,392


      $

      —


      $

      2,923


      Minneapolis Hilton


      $

      13,619



      $

      551


      $

      2,362


      $

      1,687


      $

      (225)


      $

      4,375


      Oak Brook Hills


      $

      8,769



      $

      620


      $

      971


      $

      —


      $

      125


      $

      1,716


      Orlando Airport Marriott


      $

      4,936



      $

      (1,295)


      $

      920


      $

      1,036


      $

      —


      $

      661


      Hotel Rex


      $

      1,678



      $

      500


      $

      206


      $

      —


      $

      —


      $

      706


      Salt Lake City Marriott


      $

      7,435



      $

      842


      $

      906


      $

      511


      $

      —


      $

      2,259


      The Lodge at Sonoma


      $

      7,239



      $

      1,827


      $

      476


      $

      —


      $

      —


      $

      2,303


      Torrance Marriott South Bay


      $

      7,181



      $

      973


      $

      978


      $

      —


      $

      —


      $

      1,951


      Vail Marriott


      $

      5,896



      $

      578


      $

      740


      $

      —


      $

      —


      $

      1,318


      Lexington Hotel New York


      $

      13,840



      $

      (530)


      $

      3,190


      $

      2,358


      $

      33


      $

      5,051


      Westin San Diego


      $

      6,786



      $

      1,044


      $

      973


      $

      —


      $

      47


      $

      2,064


      Westin Washington D.C. City Center


      $

      6,122



      $

      649


      $

      1,142


      $

      —


      $

      46


      $

      1,837


      Renaissance Worthington


      $

      8,296



      $

      (15)


      $

      889


      $

      943


      $

      3


      $

      1,820


      Total


      $

      228,371



      $

      14,551


      $

      31,806


      $

      15,991


      $

      1,546


      $

      63,776


      Total Excluding Lexington Hotel


      $

      214,531



      $

      15,081


      $

      28,616


      $

      13,633


      $

      1,513


      $

      58,725




      (1)

      The pro forma operating data includes the operating results for each the Company's hotels assuming they were owned as of January 1, 2012 and includes the operating results of the Company's Marriott-managed hotels from June 16, 2012 to October 5, 2012 and all other hotels from July 1, 2012 to September 30, 2012. 

      (2)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.

























      Hotel Adjusted EBITDA Reconciliation










      Year to Date 2013












      Plus:



      Plus:



      Plus:



      Equals:


























      Total Revenues




      Net Income / (Loss)



      Depreciation



      Interest Expense



      Non-Cash
      Adjustments (1)



      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta


      $

      13,670



      $

      3,413


      $

      1,218


      $

      —


      $

      —


      $

      4,631


      Bethesda Marriott Suites


      $

      10,249



      $

      (3,588)


      $

      1,257


      $

      —


      $

      4,672


      $

      2,341


      Boston Westin


      $

      57,358



      $

      7,431


      $

      6,372


      $

      —


      $

      7


      $

      13,810


      Hilton Boston Downtown


      $

      19,985



      $

      2,163


      $

      4,309


      $

      —


      $

      125


      $

      6,597


      Hilton Burlington


      $

      10,887



      $

      1,891


      $

      2,527


      $

      —


      $

      68


      $

      4,486


      Renaissance Charleston


      $

      9,203



      $

      2,065


      $

      1,192


      $

      —


      $

      (95)


      $

      3,162


      Hilton Garden Inn Chelsea


      $

      10,201



      $

      2,955


      $

      1,553


      $

      —


      $

      —


      $

      4,508


      Chicago Marriott


      $

      75,420



      $

      (665)


      $

      9,864


      $

      9,618


      $

      (1,192)


      $

      17,625


      Chicago Conrad


      $

      20,051



      $

      3,491


      $

      2,801


      $

      —


      $

      —


      $

      6,292


      Courtyard Denver Downtown


      $

      7,445



      $

      2,586


      $

      789


      $

      —


      $

      —


      $

      3,375


      Courtyard Fifth Avenue


      $

      10,488



      $

      (1,998)


      $

      1,184


      $

      2,544


      $

      161


      $

      1,891


      Courtyard Midtown East


      $

      18,677



      $

      328


      $

      1,874


      $

      2,932


      $

      —


      $

      5,134


      Frenchman's Reef


      $

      48,571



      $

      2,970


      $

      4,864


      $

      2,473


      $

      —


      $

      10,307


      JW Marriott Denver Cherry Creek


      $

      16,545



      $

      1,785


      $

      1,487


      $

      1,770


      $

      —


      $

      5,042


      Los Angeles Airport


      $

      44,658



      $

      2,133


      $

      3,972


      $

      3,368


      $

      —


      $

      9,473


      Minneapolis Hilton


      $

      38,635



      $

      1,396


      $

      5,816


      $

      4,050


      $

      (399)


      $

      10,863


      Oak Brook Hills


      $

      18,037



      $

      1,330


      $

      754


      $

      —


      $

      324


      $

      2,408


      Orlando Airport Marriott


      $

      15,114



      $

      (1,368)


      $

      2,332


      $

      2,476


      $

      —


      $

      3,440


      Hotel Rex


      $

      4,754



      $

      836


      $

      693


      $

      —


      $

      —


      $

      1,529


      Salt Lake City Marriott


      $

      20,248



      $

      3,433


      $

      2,227


      $

      1,182


      $

      —


      $

      6,842


      The Lodge at Sonoma


      $

      15,980



      $

      2,336


      $

      1,103


      $

      670


      $

      —


      $

      4,109


      Torrance Marriott South Bay


      $

      17,910



      $

      2,807


      $

      1,759


      $

      —


      $

      —


      $

      4,566


      Vail Marriott


      $

      22,328



      $

      4,947


      $

      1,813


      $

      —


      $

      —


      $

      6,760


      Lexington Hotel New York


      $

      23,315



      $

      (15,255)


      $

      9,010


      $

      5,044


      $

      92


      $

      (1,109)


      Westin San Diego


      $

      22,186



      $

      2,407


      $

      3,185


      $

      1,455


      $

      141


      $

      7,188


      Westin Washington D.C. City Center


      $

      20,227



      $

      (190)


      $

      4,232


      $

      2,338


      $

      138


      $

      6,518


      Renaissance Worthington


      $

      23,989



      $

      3,052


      $

      2,093


      $

      2,253


      $

      6


      $

      7,404


      Total


      $

      616,131



      $

      32,691


      $

      80,280


      $

      42,173


      $

      4,048


      $

      158,900


      Total Excluding NY Renovations (2)


      $

      563,651



      $

      49,616


      $

      68,212


      $

      31,653


      $

      3,795


      $

      152,984




      (1)

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

      (2)

      Excludes three hotels in New York City under renovation during the nine months ended September 30, 2013; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.




      Pro Forma Hotel Adjusted EBITDA Reconciliation










      Year To Date 2012












      Plus:



      Plus:



      Plus:



      Equals:


























      Total Revenues




      Net Income / (Loss)



      Depreciation



      Interest Expense



      Non-Cash
      Adjustments (2)



      Hotel Adjusted
      EBITDA


      Atlanta Alpharetta


      $

      11,676



      $

      2,585


      $

      978


      $

      —


      $

      —


      $

      3,563


      Bethesda Marriott Suites


      $

      11,485



      $

      (3,333)


      $

      1,594


      $

      —


      $

      4,802


      $

      3,063


      Boston Westin


      $

      54,386



      $

      5,608


      $

      6,762


      $

      —


      $

      6


      $

      12,376


      Hilton Boston Downtown


      $

      18,970



      $

      3,255


      $

      3,926


      $

      —


      $

      125


      $

      7,306


      Hilton Burlington


      $

      10,718



      $

      1,727


      $

      2,319


      $

      —


      $

      68


      $

      4,114


      Renaissance Charleston


      $

      8,807



      $

      2,033


      $

      1,168


      $

      —


      $

      (97)


      $

      3,104


      Hilton Garden Inn Chelsea


      $

      9,244



      $

      2,333


      $

      1,457


      $

      —


      $

      —


      $

      3,790


      Chicago Marriott


      $

      72,282



      $

      (2,370)


      $

      9,850


      $

      9,962


      $

      (1,216)


      $

      16,226


      Chicago Conrad


      $

      18,822



      $

      2,900


      $

      2,621


      $

      —


      $

      —


      $

      5,521


      Courtyard Denver Downtown


      $

      7,095



      $

      2,278


      $

      789


      $

      175


      $

      —


      $

      3,242


      Courtyard Fifth Avenue


      $

      12,249



      $

      (827)


      $

      1,410


      $

      2,637


      $

      159


      $

      3,379


      Courtyard Midtown East


      $

      20,033



      $

      1,625


      $

      1,837


      $

      3,011


      $

      —


      $

      6,473


      Frenchman's Reef


      $

      42,775



      $

      1,684


      $

      4,886


      $

      2,589


      $

      —


      $

      9,159


      JW Marriott Denver Cherry Creek


      $

      14,916



      $

      1,192


      $

      1,432


      $

      1,847


      $

      —


      $

      4,471


      Los Angeles Airport


      $

      44,047



      $

      576


      $

      4,484


      $

      3,453


      $

      —


      $

      8,513


      Minneapolis Hilton


      $

      36,906



      $

      432


      $

      5,851


      $

      4,221


      $

      (502)


      $

      10,002


      Oak Brook Hills


      $

      17,676



      $

      (787)


      $

      2,437


      $

      —


      $

      375


      $

      2,025


      Orlando Airport Marriott


      $

      15,407



      $

      (1,234)


      $

      2,308


      $

      2,574


      $

      —


      $

      3,648


      Hotel Rex


      $

      4,490



      $

      1,035


      $

      617


      $

      —


      $

      —


      $

      1,652


      Salt Lake City Marriott


      $

      18,906



      $

      2,398


      $

      2,186


      $

      1,281


      $

      —


      $

      5,865


      The Lodge at Sonoma


      $

      14,561



      $

      1,977


      $

      1,163


      $

      —


      $

      —


      $

      3,140


      Torrance Marriott South Bay


      $

      17,526



      $

      2,129


      $

      2,450


      $

      —


      $

      —


      $

      4,579


      Vail Marriott


      $

      20,121



      $

      4,219


      $

      1,809


      $

      —


      $

      —


      $

      6,028


      Lexington Hotel New York


      $

      38,568



      $

      (386)


      $

      7,914


      $

      4,887


      $

      100


      $

      12,515


      Westin San Diego


      $

      20,096



      $

      3,223


      $

      2,920


      $

      —


      $

      142


      $

      6,285


      Westin Washington D.C. City Center


      $

      19,960



      $

      3,548


      $

      3,427


      $

      —


      $

      137


      $

      7,112


      Renaissance Worthington


      $

      24,484



      $

      2,635


      $

      2,207


      $

      2,346


      $

      9


      $

      7,197


      Total


      $

      606,206



      $

      40,455


      $

      80,802


      $

      38,983


      $

      4,108


      $

      164,020


      Total Excluding NY Renovations (3)


      $

      535,356



      $

      40,043


      $

      69,641


      $

      28,448


      $

      3,849


      $

      141,653




      (1)

      The pro forma operating data includes the operating results for each of the Company's hotels assuming they were owned since January 1, 2012. YTD 2012 includes the operating results of the Company's Marriott-managed hotels from January 1, 2012 to October 5, 2012 and all other hotels from January 1, 2012 to September 30, 2012.

      (2)

      The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable lease assets and the non-cash amortization of our unfavorable contract liabilities.

      (3)

      Excludes three hotels in New York City under renovation during the nine months ended September 30, 2013; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Commercial Real Estate

      Commercial Real Estate

      Real Estate

      Real Estate

      Travel

      Travel

      News Releases in Similar Topics

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

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

      Contact PR Newswire

      Products

      About

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