Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
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 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

      • All Automotive & 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Energy
      • 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

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All 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

      • All 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

      • All 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

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

DiamondRock Hospitality Company Reports Third Quarter 2014 Results And Raises Full Year Guidance

Pro Forma RevPAR Increased 18.6% and Hotel Adjusted EBITDA Increased 39.1%


News provided by

DiamondRock Hospitality Company

Nov 04, 2014, 07:30 ET

Share this article

Share toX

Share this article

Share toX

BETHESDA, Md., Nov. 4, 2014 /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 quarter ended September 30, 2014.

Operating Highlights

  • Pro Forma RevPAR: Pro Forma RevPAR was $170.88, an increase of 18.6% from the comparable period of 2013.
  • Pro Forma Hotel Adjusted EBITDA Margin: Pro Forma Hotel Adjusted EBITDA margin was 31.39%, an increase of 531 basis points from the comparable period of 2013.
  • Pro Forma Hotel Adjusted EBITDA: Pro Forma Hotel Adjusted EBITDA was $71.7 million, an increase of 39.1% from the comparable period of 2013.
  • Adjusted EBITDA: Adjusted EBITDA was $66.8 million, an increase of 31.0% from the comparable period of 2013.
  • Adjusted FFO: Adjusted FFO was $48.3 million and Adjusted FFO per diluted share was $0.25.
  • Hilton Garden Inn Times Square Central Acquisition: The Company acquired the 282-room Hilton Garden Inn Times Square Central in New York for $127.2 million during the third quarter. The hotel opened on September 1, 2014.
  • Inn at Key West Acquisition: The Company acquired the Inn at Key West, a 106-room boutique hotel, for $47.5 million.
  • Courtyard Midtown East Refinancing: The Company refinanced the Courtyard Manhattan/Midtown East during the third quarter. The new $86.0 million mortgage has a ten-year term and bears interest at a fixed rate of 4.40%.
  • Dividends: The Company declared a quarterly dividend of $0.1025 per share during the third quarter.

Recent Developments

  • Lexington Hotel Loan: The Company amended its existing $170.4 million mortgage loan secured by the Lexington Hotel New York City in early October. The amendment reduced the interest rate and extended the term of the loan.

Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "The third quarter was the highest growth quarter in the 10-year history of the Company. We continue to reap the benefits of our urban and resort focus and the payoff from our value-add strategies implemented over the past few years, as well as benefiting from strong lodging fundamentals. Moreover, our industry-leading profit margin expansion is a testament to our asset management initiatives to increase market share and tightly control expenses. The outperformance of our portfolio enables us to raise our full year guidance for the second time this year.  We also expect our future results to benefit from the recent acquisitions of the Hilton Garden Inn Times Square Central and the Inn at Key West."

Operating Results      

Please see "Certain Definitions" and "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDA," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO." Discussions of "Pro Forma" exclude the Oak Brook Hills Resort sold in April 2014 and the Hilton Garden Inn Times Square Central, which opened on September 1, 2014, and include the results of operations of the Inn at Key West under previous ownership.

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


Third Quarter




2014



2013


Change

Pro Forma ADR

$201.90



$182.34


10.7

%

Pro Forma Occupancy

84.6

%


79.0

%

5.6 percentage points

Pro Forma RevPAR

$170.88



$144.07


18.6

%

Pro Forma Hotel Adjusted EBITDA Margin

31.39

%


26.08

%

531 basis points

Adjusted EBITDA

$66.8 million


$51.0 million

$15.8 million

Adjusted FFO

$48.3 million


$35.9 million

$12.4 million

Adjusted FFO per diluted share

$0.25



$0.18


$0.07


The Lexington Hotel New York City achieved outstanding results in the third quarter, benefiting from its renovation and branding to Marriott's Autograph Collection.  Excluding the hotel, which was under renovation during the comparable period of 2013, the Company's Pro Forma RevPAR increased 13.5% from 2013 and Pro Forma Hotel Adjusted EBITDA margin increased 353 basis points from 2013.

For the nine months ended September 30, 2014, the Company reported the following:


Year To Date




2014



2013


Change

Pro Forma ADR

$195.90



$182.34


7.4

%

Pro Forma Occupancy

80.9

%


76.7

%

4.2 percentage points

Pro Forma RevPAR

$158.43



$139.93


13.2

%

Pro Forma Hotel Adjusted EBITDA Margin

29.43

%


26.42

%

301 basis points

Adjusted EBITDA

$175.0 million


$147.6 million

$27.4 million

Adjusted FFO

$129.7 million


$105.8 million

$23.9 million

Adjusted FFO per diluted share

$0.66



$0.54


$0.12


Hilton Garden Inn Times Square Central Acquisition

On August 29, 2014, the Company acquired the fee-simple condominium interest in the 282-room Hilton Garden Inn Times Square Central for $127.2 million, or $451,000 per key. The hotel opened on September 1, 2014 and is operated by Highgate Hotels, the largest operator of hotels in New York City.  The purchase price represents less than 12 times the hotel's projected 2015 EBITDA.

Inn at Key West Acquisition

The Company acquired the fee simple interest in the Inn at Key West, a 106-room boutique hotel located in Key West, Florida for $47.5 million, or $448,000 per key.  The purchase price represents a 12.1 multiple on forecasted 2014 Hotel Adjusted EBITDA and a 7.6% capitalization rate of the forecasted 2014 net operating income.

Courtyard Manhattan/Midtown East Refinancing

In July 2014, the Company entered into a new 10-year $86 million mortgage loan secured by the Courtyard Manhattan/Midtown East.  The loan bears interest at a fixed rate of 4.4% and is interest-only for the first two years, after which principal will amortize over 30 years. The new loan provided more than 100 percent of the proceeds and half the interest rate of the prior loan, as a result of the hotel's strong operating performance and more favorable debt market conditions.

Lexington Hotel New York City Refinancing

In October 2014, the Company amended its existing $170.4 million mortgage loan secured by the Lexington Hotel New York City.  The amended loan bears interest at an initial floating rate of LIBOR plus 275 basis points, and features a pricing grid that will further reduce the spread to as low as 175 basis points upon achieving certain hotel cash flow hurdles.  The reduced borrowing costs are expected to save the Company between $1.5 million and $2.0 million in annual interest expense.  The amended loan extends the term of the loan by 30 months.

Capital Expenditures

The Company continues to expect to spend approximately $95 million on capital improvements at its hotels in 2014, of which approximately $45 million relates to the completion of the $140 million capital improvement program and approximately $50 million relates to new 2014 capital projects.

The Company has spent approximately $56.1 million on capital improvements during the nine months ended September 30, 2014.  The majority of the capital improvements related to the substantial completion of the comprehensive renovations of the Westin Washington D.C. City Center, Westin San Diego, Hilton Boston and Hilton Burlington, as well as the guest room renovation at the Hilton Minneapolis.

Balance Sheet

As of September 30, 2014, the Company had $119.1 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consists of property-specific mortgage debt.  The Company has no outstanding borrowings on its $200 million senior unsecured credit facility.

Dividends

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

Outlook and Guidance

The Company has provided annual guidance for 2014, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  Pro Forma RevPAR growth excludes the Hilton Garden Inn Times Square Central, which is expected to increase the Company's RevPAR growth by approximately 75 basis points.

The Company is increasing its full year 2014 guidance to incorporate its third quarter outperformance and the acquisition of the Inn at Key West. The Company now expects the full year 2014 results to be as follows:

Metric

Previous Guidance

Revised Guidance

Low End

High End

Low End

High End

Pro Forma RevPAR Growth

 

9.5 percent

11.5 percent

11.5 percent

12.5 percent

Adjusted EBITDA

 

$225.5 million

$235.5 million

$232 million

$236 million

Adjusted FFO

 

$165 million

$172 million

$172 million

$175 million

Adjusted FFO per share

(based on 196.6 million shares)

 

$0.84 per share

$0.88 per share

$0.87 per share

$0.89 per share

The midpoint of the guidance range above implies Hotel Adjusted EBITDA margin growth of over 265 basis points.

Earnings Call

The Company will host a conference call to discuss its third quarter results on Tuesday, November 4, 2014, at 10:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 866-202-0886 (for domestic callers) or 617-213-8841 (for international callers).  The participant passcode is 72798585. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.com. A replay of the webcast will also be archived on the website for thirty days.

About the Company

DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 27 premium quality hotels with over 11,000 rooms. The Company has strategically positioned its hotels to generally be operated under the leading global brands such as Hilton, Marriott, and Westin. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

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

DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)






September 30, 2014


December 31, 2013


(unaudited)




ASSETS






Property and equipment, net

$

2,722,993



$

2,567,533


Deferred financing costs, net

8,622



7,702


Restricted cash

98,394



89,106


Due from hotel managers

89,693



69,353


Note receivable

—



50,084


Favorable lease assets, net

34,425



39,936


Prepaid and other assets (1)

52,480



79,474


Cash and cash equivalents

119,069



144,584


Total assets

$

3,125,676



$

3,047,772


LIABILITIES AND STOCKHOLDERS' EQUITY






Liabilities:






Mortgage debt

$

1,125,309



$

1,091,861


Senior unsecured credit facility

—



—


Total debt

1,125,309



1,091,861








Deferred income related to key money, net

22,889



23,707


Unfavorable contract liabilities, net

76,689



78,093


Due to hotel managers

57,340



54,225


Dividends declared and unpaid

20,452



16,981


Accounts payable and accrued expenses (2)

100,799



102,214


Total other liabilities

278,169



275,220


Stockholders' Equity:






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

—



—


Common stock, $0.01 par value; 400,000,000 shares authorized; 195,698,858 and 195,470,791 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively

1,957



1,955


Additional paid-in capital

1,981,980



1,979,613


Accumulated deficit

(261,739)



(300,877)


Total stockholders' equity

1,722,198



1,680,691


Total liabilities and stockholders' equity

$

3,125,676



$

3,047,772


(1) Includes $39.4 million of deferred tax assets, $7.2 million of prepaid expenses and $5.9 million of other assets as of September 30, 2014.

(2) Includes $63.3 million of deferred ground rent, $11.9 million of deferred tax liabilities, $8.8 million of accrued property taxes, $3.3 million of accrued capital expenditures and $13.5 million of other accrued liabilities as of September 30, 2014.

DIAMONDROCK HOSPITALITY COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)






Three Months Ended
September 30,


Nine Months Ended
September 30,


2014



2013



2014



2013


Revenues:












Rooms

$

171,047



$

145,447



$

465,871



$

415,887


Food and beverage

45,504



46,214



146,297



145,804


Other

12,666



12,684



37,067



36,530


Total revenues

229,217



204,345



649,235



598,221














Operating Expenses:












Rooms

42,534



39,250



121,783



112,467


Food and beverage

32,662



33,443



101,855



103,259


Management fees

8,330



7,007



22,083



18,925


Other hotel expenses

75,180



73,082



220,335



213,282


Depreciation and amortization

25,327



25,663



75,576



78,521


Hotel acquisition costs

1,198



23



1,279



46


Corporate expenses

6,368



4,932



15,878



18,055


Gain on insurance proceeds

(554)



—



(1,825)



—


Gain on litigation settlement, net

—



—



(10,999)



—


Total operating expenses

191,045



183,400



545,965



544,555


Operating profit

38,172



20,945



103,270



53,666














Other Expenses (Income):












Interest income

(156)



(1,659)



(2,766)



(4,603)


Interest expense

14,691



14,471



43,816



42,511


Other income, net

(50)



—



(50)



—


Loss (Gain) on sale of hotel property

40



—



(1,251)



—


Gain on hotel property acquisition

(23,894)



—



(23,894)



—


Gain on prepayment of note receivable

—



—



(13,550)



—


Total other (income) expenses, net

(9,369)



12,812



2,305



37,908














Income from continuing operations before income taxes

47,541



8,133



100,965



15,758


Income tax (expense) benefit

(3,733)



(454)



(1,203)



1,241














Income from continuing operations

43,808



7,679



99,762



16,999


Income from discontinued operations, net of taxes

—



885



—



2,510


Net income

$

43,808



$

8,564



$

99,762



$

19,509














Basic and diluted earnings per share:












Continuing operations

$

0.22



$

0.04



$

0.51



$

0.09


Discontinued operations

—



0.00



—



0.01


















Basic and diluted earnings per share

$

0.22



$

0.04



$

0.51



$

0.10


Non-GAAP Financial Measures

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

EBITDA and FFO

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

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

Adjustments to EBITDA and FFO

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

  • Non-Cash Ground Rent: We exclude the non-cash expense incurred from the straight line recognition of rent from our ground lease obligations and the non-cash amortization of our favorable lease assets.
  • Non-Cash Amortization of Favorable and Unfavorable Contracts: We exclude the non-cash amortization of the favorable management contract assets recorded in conjunction with our acquisitions of the Westin Washington D.C. City Center, Westin San Diego, and Hilton Burlington and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York. The amortization of the favorable and unfavorable contracts does not reflect the underlying operating performance of our hotels.
  • Cumulative Effect of a Change in Accounting Principle: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude the effect of these one-time adjustments because they do not reflect its actual performance for that period.
  • Gains or Losses from Early Extinguishment of Debt: We exclude the effect of gains or losses recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
  • Acquisition Costs: We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
  • Allerton Loan: We exclude the gain from the prepayment of the loan in 2014. Prior to the prepayment, cash payments received during 2010 and 2011 that were included in Adjusted EBITDA and Adjusted FFO and reduced the carrying basis of the loan were deducted from Adjusted EBITDA and Adjusted FFO, calculated based on a straight-line basis over the anticipated term of the loan.
  • Other Non-Cash and /or Unusual Items: From time to time we incur costs or realize gains that we do not believe reflect the underlying performance of the Company. Such items include, but are not limited to, pre-opening costs, contract termination fees, severance costs, and gains from legal settlements, bargain purchase gains, and insurance proceeds.

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

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

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


Three Months Ended
September 30,


Nine Months Ended   
September 30,














2014



2013



2014



2013


Net income

$

43,808



$

8,564



$

99,762



$

19,509


Interest expense

14,691



14,471



43,816



42,511


Income tax expense (benefit) (1)

3,733



593



1,203



(944)


Real estate related depreciation and amortization (2)

25,327



26,254



75,576



80,280


EBITDA

87,559



49,882



220,357



141,356


Non-cash ground rent

1,588



1,700



4,880



5,111


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

(353)



(354)



(1,058)



(1,063)


Loss (Gain) on sale of hotel property

40



—



(1,251)



—


Gain on hotel property acquisition

(23,894)



—



(23,894)



—


Loss on early extinguishment of debt

61



—



61



—


Gain on insurance proceeds

(554)



—



(1,825)



—


Gain on litigation settlement (3)

—



—



(10,999)



—


Gain on prepayment of note receivable

—



—



(13,550)



—


Reversal of previously recognized Allerton income

—



(291)



(453)



(872)


Hotel acquisition costs

1,198



23



1,279



46


Pre-opening costs (4)

381



—



667



—


Severance costs (5)

788



—



788



3,065


Adjusted EBITDA

$

66,814



$

50,960



$

175,002



$

147,643


(1)     Includes $0.1 million and $0.3 million of income tax expense reported in discontinued operations for the three and nine months ended September 30, 2013, respectively. 

(2)     Includes $0.6 million and $1.8 million of depreciation expense reported in discontinued operations for the three and nine months ended September 30, 2013, respectively. 

(3)     Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees and other costs incurred over the course of the legal proceedings for the nine months ended September 30, 2014. The $1.8 million of legal fees and other costs were previously recorded as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses.

(4)     Classified as other hotel expenses on the consolidated statements of operations.

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


Full Year 2014 Guidance


Low End


High End

Net income

$

117,577



$

119,577


Interest expense

58,500



58,500


Income tax expense

1,100



2,100


Real estate related depreciation and amortization

99,000



100,000


EBITDA

276,177



280,177


Non-cash ground rent

6,400



6,400


Non-cash amortization of favorable and unfavorable contracts, net

(1,400)



(1,400)


Gain on sale of hotel property

(1,251)



(1,251)


Gain on hotel property acquisition

(23,894)



(23,894)


Loss on early extinguishment of debt

61



61


Severance costs

788



788


Gain on insurance proceeds

(1,825)



(1,825)


Gain on litigation settlement

(10,999)



(10,999)


Gain on prepayment of note receivable

(13,550)



(13,550)


Reversal of previously recognized Allerton income

(453)



(453)


Hotel acquisition costs

1,279



1,279


Pre-opening costs

667



667


Adjusted EBITDA

$

232,000



$

236,000


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


Three Months Ended
September 30,


Nine Months Ended   
September 30,














2014



2013



2014



2013


Net income

$

43,808



$

8,564



$

99,762



$

19,509


Real estate related depreciation and amortization (1)

25,327



26,254



75,576



80,280


  Loss (Gain) on sale of hotel property

40



—



(1,251)



—


FFO

69,175



34,818



174,087



99,789


Non-cash ground rent

1,588



1,700



4,880



5,111


Non-cash amortization of unfavorable contract liabilities, net

(353)



(354)



(1,058)



(1,063)


Gain on hotel property acquisition

(23,894)



—



(23,894)



—


Loss on early extinguishment of debt

61



—



61



—


Gain on insurance proceeds

(554)



—



(1,825)



—


Gain on litigation settlement (2)

—



—



(10,999)



—


Gain on prepayment of note receivable

—



—



(13,550)



—


Hotel acquisition costs

1,198



23



1,279



46


Pre-opening costs

381



—



667



—


Reversal of previously recognized Allerton income

—



(291)



(453)



(872)


Severance costs

788



—



788



3,065


Fair value adjustments to debt instruments

(90)



(42)



(265)



(233)


Adjusted FFO

$

48,300



$

35,854



$

129,718



$

105,843


Adjusted FFO per share

$

0.25



$

0.18



$

0.66



$

0.54


(1)     Includes $0.6 million and $1.8 million of depreciation expense reported in discontinued operations for the three and nine months ended September 30, 2013, respectively.

(2)     Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees and other costs incurred over the course of the legal proceedings for the nine months ended September 30, 2014. The $1.8 million of legal fees and other costs were previously recorded as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses.


Full Year 2014 Guidance


Low End

High End

Net income

$

117,577


$

119,577


Real estate related depreciation and amortization

99,000


100,000

Gain on sale of hotel property

(1,251)


(1,251)

FFO

215,326


218,326

Non-cash ground rent

6,400


6,400

Non-cash amortization of favorable and unfavorable contracts, net

(1,400)


(1,400)

Gain on insurance proceeds

(1,825)


(1,825)

Gain on hotel property acquisition

(23,894)


(23,894)

Loss on early extinguishment of debt

61


61

Severance costs

788


788

Gain on litigation settlement

(10,999)


(10,999)

Gain on prepayment of note receivable

(13,550)


(13,550)

Reversal of previously recognized Allerton income

(453)


(453)

Hotel acquisition costs

1,279


1,279

Pre-opening costs

667


667

Fair value adjustments to debt instruments

(400)


(400)

Adjusted FFO

$

172,000


$

175,000



Adjusted FFO per share

$

0.87


$

 

0.89











Use and Limitations of Non-GAAP Financial Measures

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

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

Certain Definitions

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

 

DIAMONDROCK HOSPITALITY COMPANY

HOTEL OPERATING DATA

Schedule of Property Level Results - Pro Forma (1)

(in thousands)

(unaudited)




 

Three Months Ended September 30,


Nine Months Ended September 30,



2014



2013


% Change


2014


2013


% Change

Revenues:
















Rooms

$

170,067


 

$

143,212


18.8

%


$

 

467,906


 

$

 

412,608


 

13.4

%

Food and beverage

45,609


42,466


7.4

%



145,621


137,892


5.6

%

Other

12,658


11,886


6.5

%



37,030


34,963


5.9

%

Total revenues

228,334


197,564


15.6

%



650,557


585,463


11.1

%
















Operating Expenses:















Rooms departmental expenses

$

42,353


 

$

38,448


10.2

%


$

121,469


$

110,465


 

10.0

%

Food and beverage departmental expenses

32,728


31,135


5.1

%



101,122


97,666


3.5

%

Other direct departmental

4,720


5,115


(7.7)

%



14,845


15,652


(5.2)

%

General and administrative

17,177


15,931


7.8

%



50,223


45,993


9.2

%

Utilities

7,226


7,600


(4.9)

%



20,978


21,411


(2.0)

%

Repairs and maintenance

9,204


8,898


3.4

%



27,324


26,685


2.4

%

Sales and marketing

15,178


13,494


12.5

%



43,748


39,050


12.0

%

Franchise fees

4,264


3,275


30.2

%



11,389


9,108


25.0

%

Base management fees

5,649


4,745


19.1

%



16,057


14,057


14.2

%

Incentive management fees

2,668


2,080


28.3

%



6,117


4,550


34.4

%

Property taxes

10,074


10,112


(0.4)

%



29,727


30,572


(2.8)

%

Ground rent

3,735


3,650


2.3

%



11,183


10,916


2.4

%

Other fixed expenses

2,926


2,799


4.5

%



8,618


8,386


2.8

%

Pre-opening costs

381


—


100.0

%



667


—


100.0

%

Total hotel operating expenses

$

158,283


 

$

147,282


7.5

%


 

$

 

463,467


 

$

 

434,511


 

6.7

%

Hotel EBITDA

70,051


50,282


39.3

%



187,090


150,952


23.9

%















Non-cash ground rent

1,588


1,592


(0.3)

%



4,757


4,787


(0.6)

%

Non-cash amortization of unfavorable contract liabilities

(353)


(354)


(0.3)

%



(1,058)


(1,063)


(0.5)

%

Pre-opening costs (2)

381


—


100.0

%



667


—


100.0

%

Hotel Adjusted EBITDA

$

71,667


 

$

51,520


 

39.1

%


 

$

 

191,456


 

$

 

154,676


 

23.8

%

(1)       Pro forma to exclude sold hotels and the Hilton Garden Inn Times Square Central, as this hotel was newly built in 2014, and include the results of operations of acquired hotels under previous ownership for the periods presented.

(2)       Classified as other hotel expenses on the consolidated statements of operations.

Market Capitalization as of September 30, 2014

(in thousands)

Enterprise Value








Common equity capitalization (at September 30, 2014 closing price of  $12.68/share)


$

2,489,788


Consolidated debt


1,125,309


Cash and cash equivalents


(119,069)

Total enterprise value


$

3,496,028


Share Reconciliation








Common shares outstanding


195,699


Unvested restricted stock held by management and employees


559


Share grants under deferred compensation plan held by directors


98


Combined shares outstanding


196,356


Debt Summary as of September 30, 2014

(dollars in thousands)

Property


Interest Rate


Term


Outstanding Principal


Maturity

Courtyard Manhattan / Midtown East


4.400%


Fixed


$

86,000



August 2024

Lexington Hotel New York


LIBOR + 3.00


Variable


170,368



March 1, 2015 (1)

Los Angeles Airport Marriott


5.300%


Fixed


82,600



July 2015

Renaissance Worthington


5.400%


Fixed


53,102



July 2015

JW Marriott Denver at Cherry Creek


6.470%


Fixed


38,940



July 2015

Frenchman's Reef Marriott


5.440%


Fixed


56,871



August 2015

Orlando Airport Marriott


5.680%


Fixed


56,145



January 2016

Chicago Marriott Downtown


5.975%


Fixed


206,006



April 2016

Courtyard Manhattan / Fifth Avenue


6.480%


Fixed


49,132



June 2016

Salt Lake City Marriott Downtown


4.250%


Fixed


61,829



November 2020

Hilton Minneapolis


5.464%


Fixed


93,454



May 2021

Westin Washington D.C. City Center


3.990%


Fixed


71,090



January 2023

The Lodge at Sonoma


3.960%


Fixed


30,242



April 2023

Westin San Diego


3.940%


Fixed


69,258



April 2023

Debt premium (2)






272




Total mortgage debt






$

1,125,309




Senior unsecured credit facility


LIBOR + 1.90


Variable


—



January 2017 (3)

Total debt




$

1,125,309




(1) The loan may be extended for two additional one-year terms subject to the satisfaction of certain conditions and the payment of an extension fee.

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

(3) The credit facility may be extended for an additional year upon the payment of applicable fees and the satisfaction of certain customary conditions.     

Operating Statistics – Third Quarter



ADR


Occupancy


RevPAR


Hotel Adjusted EBITDA Margin



3Q 2014

3Q 2013

B/(W)


3Q 2014

3Q 2013

B/(W)


3Q 2014

3Q 2013

B/(W)


3Q 2014

3Q 2013

B/(W)

Atlanta Alpharetta Marriott


$

162.47


$

146.73


10.7

%


72.9

%

73.6

%

(0.7)

%


$

118.52


$

108.01


9.7

%


35.25

%

28.62

%

663 bps

Bethesda Marriott Suites


$

157.01


$

149.13


5.3

%


64.9

%

57.6

%

7.3

%


$

101.85


$

85.83


18.7

%


18.68

%

13.37

%

531 bps

Boston Westin


$

232.34


$

196.29


18.4

%


87.2

%

83.2

%

4.0

%


$

202.52


$

163.22


24.1

%


31.74

%

25.01

%

673 bps

Hilton Boston Downtown


$

287.81


$

242.44


18.7

%


95.7

%

91.5

%

4.2

%


$

275.46


$

221.73


24.2

%


41.93

%

36.90

%

503 bps

Hilton Burlington


$

209.97


$

187.29


12.1

%


88.5

%

90.1

%

(1.6)

%


$

185.80


$

168.70


10.1

%


50.21

%

48.08

%

213 bps

Renaissance Charleston


$

197.16


$

176.17


11.9

%


90.0

%

89.7

%

0.3

%


$

177.36


$

157.97


12.3

%


30.52

%

29.81

%

71 bps

Hilton Garden Inn Chelsea


$

233.09


$

239.38


(2.6)

%


94.7

%

95.8

%

(1.1)

%


$

220.68


$

229.28


(3.8)

%


37.56

%

46.26

%

-870 bps

Chicago Marriott


$

217.76


$

209.24


4.1

%


87.1

%

83.9

%

3.2

%


$

189.64


$

175.45


8.1

%


28.81

%

27.25

%

156 bps

Chicago Conrad


$

243.90


$

225.00


8.4

%


89.4

%

87.2

%

2.2

%


$

217.94


$

196.28


11.0

%


44.26

%

37.25

%

701 bps

Courtyard Denver Downtown


$

196.97


$

170.92


15.2

%


88.1

%

88.7

%

(0.6)

%


$

173.48


$

151.55


14.5

%


50.03

%

47.11

%

292 bps

Courtyard Fifth Avenue


$

291.18


$

275.20


5.8

%


93.2

%

94.3

%

(1.1)

%


$

271.29


$

259.56


4.5

%


30.30

%

28.50

%

180 bps

Courtyard Midtown East


$

299.15


$

277.65


7.7

%


92.6

%

89.0

%

3.6

%


$

276.90


$

247.14


12.0

%


34.88

%

35.64

%

-76 bps

Frenchman's Reef


$

182.89


$

186.76


(2.1)

%


79.3

%

75.3

%

4.0

%


$

145.09


$

140.70


3.1

%


8.00

%

4.85

%

315 bps

JW Marriott Denver Cherry Creek


$

265.91


$

248.79


6.9

%


86.4

%

84.5

%

1.9

%


$

229.72


$

210.14


9.3

%


35.28

%

33.39

%

189 bps

Inn at Key West


$

167.40


$

162.41


3.1

%


84.5

%

75.4

%

9.1

%


$

141.48


$

122.42


15.6

%


38.87

%

40.70

%

-183 bps

Lexington Hotel New York


$

251.18


$

228.06


10.1

%


97.4

%

51.9

%

45.5

%


$

244.59


$

118.47


106.5

%


37.88

%

(0.22)%


3810 bps

Los Angeles Airport Marriott


$

138.58


$

113.31


22.3

%


91.9

%

92.1

%

(0.2)

%


$

127.31


$

104.33


22.0

%


24.80

%

19.32

%

548 bps

Hilton Minneapolis


$

162.15


$

152.49


6.3

%


86.0

%

80.5

%

5.5

%


$

139.37


$

122.79


13.5

%


33.63

%

30.23

%

340 bps

Orlando Airport Marriott


$

96.30


$

92.97


3.6

%


65.6

%

63.2

%

2.4

%


$

63.18


$

58.79


7.5

%


5.53

%

8.28

%

-275 bps

Hotel Rex


$

250.10


$

210.75


18.7

%


90.5

%

89.2

%

1.3

%


$

226.27


$

187.94


20.4

%


44.64

%

36.90

%

774 bps

Salt Lake City Marriott


$

152.40


$

140.63


8.4

%


71.9

%

66.8

%

5.1

%


$

109.52


$

94.00


16.5

%


33.44

%

31.05

%

239 bps

The Lodge at Sonoma


$

313.77


$

300.32


4.5

%


90.5

%

84.6

%

5.9

%


$

283.90


$

254.15


11.7

%


36.21

%

33.85

%

236 bps

Hilton Garden Inn Times Square Central


$

295.52


 N/A

N/A


70.9

%

 N/A

N/A


$

209.59


 N/A

N/A


46.64

%

 N/A

N/A

Vail Marriott


$

163.79


$

159.09


3.0

%


75.4

%

70.5

%

4.9

%


$

123.57


$

112.20


10.1

%


23.83

%

12.37

%

1146 bps

Westin San Diego


$

175.78


$

155.68


12.9

%


87.0

%

89.5

%

(2.5)

%


$

152.93


$

139.38


9.7

%


33.80

%

30.86

%

294 bps

Westin Washington D.C. City Center


$

199.17


$

162.25


22.8

%


85.3

%

77.9

%

7.4

%


$

169.90


$

126.35


34.5

%


33.01

%

25.16

%

785 bps

Renaissance Worthington


$

171.72


$

164.34


4.5

%


66.8

%

64.9

%

1.9

%


$

114.63


$

106.70


7.4

%


26.90

%

26.12

%

78 bps

Pro Forma Total (1)


$

201.90


$

182.34


10.7

%


84.6

%

79.0

%

5.6

%


$

170.88


$

144.07


18.6

%


31.39

%

26.08

%

531 bps

Pro Forma Total Excluding Lexington (2)


$

197.79


$

180.27


9.7

%


83.7

%

80.9

%

2.8

%


$

165.58


$

145.87


13.5

%


30.86

%

27.33

%

353 bps

(1)  Excludes the Hilton Garden Inn Times Square Central, which opened on September 1, 2014. Includes operating results for all other hotels assuming they were owned since January 1, 2013.

(2)  Excludes the Lexington Hotel New York under renovation during the third quarter of 2013.

Operating Statistics – Year to Date



ADR


Occupancy


RevPAR


Hotel Adjusted EBITDA Margin



YTD 2014

YTD 2013

B/(W)


YTD 2014

YTD 2013

B/(W)


YTD 2014

YTD 2013

B/(W)


YTD 2014

YTD 2013

B/(W)

Atlanta Alpharetta Marriott


$

164.68


$

148.05


11.2

%


71.3

%

75.5

%

(4.2)

%


$

117.47


$

111.73


5.1

%


35.28

%

33.88

%

140 bps

Bethesda Marriott Suites


$

164.29


$

164.37


—

%


65.8

%

60.2

%

5.6

%


$

108.10


$

98.88


9.3

%


24.35

%

22.84

%

151 bps

Boston Westin


$

225.22


$

199.77


12.7

%


79.8

%

77.9

%

1.9

%


$

179.79


$

155.57


15.6

%


27.92

%

24.08

%

384 bps

Hilton Boston Downtown


$

253.15


$

221.07


14.5

%


90.9

%

83.3

%

7.6

%


$

230.04


$

184.25


24.9

%


36.87

%

33.01

%

386 bps

Hilton Burlington


$

169.51


$

161.32


5.1

%


77.1

%

75.3

%

1.8

%


$

130.75


$

121.53


7.6

%


41.89

%

41.21

%

68 bps

Renaissance Charleston


$

204.47


$

190.07


7.6

%


91.0

%

87.7

%

3.3

%


$

186.07


$

166.76


11.6

%


34.38

%

34.36

%

2 bps

Hilton Garden Inn Chelsea


$

218.42


$

223.23


(2.2)

%


94.5

%

96.6

%

(2.1)

%


$

206.36


$

215.62


(4.3)

%


38.01

%

44.19

%

-618 bps

Chicago Marriott


$

206.30


$

205.34


0.5

%


75.7

%

76.6

%

(0.9)

%


$

156.08


$

157.32


(0.8)

%


23.32

%

23.37

%

-5 bps

Chicago Conrad


$

222.81


$

215.81


3.2

%


83.4

%

82.8

%

0.6

%


$

185.77


$

178.75


3.9

%


34.29

%

31.38

%

291 bps

Courtyard Denver Downtown


$

188.15


$

168.83


11.4

%


84.3

%

84.9

%

(0.6)

%


$

158.70


$

143.40


10.7

%


48.40

%

45.33

%

307 bps

Courtyard Fifth Avenue


$

271.59


$

266.73


1.8

%


89.2

%

77.3

%

11.9

%


$

242.36


$

206.12


17.6

%


24.33

%

18.03

%

630 bps

Courtyard Midtown East


$

274.68


$

263.70


4.2

%


90.8

%

80.2

%

10.6

%


$

249.50


$

211.53


18.0

%


32.17

%

27.49

%

468 bps

Frenchman's Reef


$

245.64


$

243.33


0.9

%


86.6

%

84.1

%

2.5

%


$

212.78


$

204.57


4.0

%


24.48

%

21.22

%

326 bps

JW Marriott Denver Cherry Creek


$

254.60


$

240.79


5.7

%


83.3

%

81.0

%

2.3

%


$

212.11


$

195.05


8.7

%


32.84

%

30.47

%

237 bps

Inn at Key West


$

209.88


$

190.87


10.0

%


89.1

%

85.3

%

3.8

%


$

186.99


$

162.81


14.9

%


53.94

%

52.07

%

187 bps

Lexington Hotel New York


$

235.04


$

200.80


17.1

%


90.8

%

53.7

%

37.1

%


$

213.43


$

107.85


97.9

%


30.28

%

(4.76)

%

3504 bps

Los Angeles Airport Marriott


$

129.68


$

113.56


14.2

%


91.4

%

87.8

%

3.6

%


$

118.48


$

99.73


18.8

%


22.91

%

21.21

%

170 bps

Hilton Minneapolis


$

147.18


$

145.04


1.5

%


76.3

%

75.0

%

1.3

%


$

112.26


$

108.79


3.2

%


26.24

%

28.12

%

-188 bps

Orlando Airport Marriott


$

107.50


$

100.94


6.5

%


78.6

%

75.1

%

3.5

%


$

84.53


$

75.82


11.5

%


23.64

%

22.76

%

88 bps

Hotel Rex


$

210.61


$

189.84


10.9

%


86.0

%

84.9

%

1.1

%


$

181.07


$

161.11


12.4

%


35.43

%

32.16

%

327 bps

Salt Lake City Marriott


$

147.13


$

143.26


2.7

%


69.8

%

69.9

%

(0.1)

%


$

102.68


$

100.20


2.5

%


32.16

%

33.79

%

-163 bps

The Lodge at Sonoma


$

268.86


$

255.28


5.3

%


78.7

%

75.8

%

2.9

%


$

211.58


$

193.49


9.3

%


28.54

%

25.71

%

283 bps

Hilton Garden Inn Times Square Central


$

295.52


 N/A

N/A


70.9

%

 N/A

N/A


$

209.59


 N/A

N/A


46.64

%

 N/A

N/A

Vail Marriott


$

249.56


$

230.31


8.4

%


70.3

%

71.8

%

(1.5)

%


$

175.39


$

165.44


6.0

%


35.11

%

30.28

%

483 bps

Westin San Diego


$

167.86


$

154.40


8.7

%


85.5

%

87.2

%

(1.7)

%


$

143.53


$

134.63


6.6

%


32.33

%

32.40

%

-7 bps

Westin Washington D.C. City Center


$

206.31


$

189.21


9.0

%


74.5

%

78.0

%

(3.5)

%


$

153.65


$

147.66


4.1

%


31.21

%

32.22

%

-101 bps

Renaissance Worthington


$

176.00


$

171.00


2.9

%


69.6

%

65.1

%

4.5

%


$

122.46


$

111.34


10.0

%


32.76

%

30.86

%

190 bps

Pro Forma Total (1)


$

195.90


$

182.34


7.4

%


80.9

%

76.7

%

4.2

%


$

158.43


$

139.93


13.2

%


29.43

%

26.42

%

301 bps

Pro Forma Total Excluding NYC Renovations (2)


$

187.92


$

177.07


6.1

%


79.6

%

78.3

%

1.3

%


$

149.65


$

138.69


7.9

%


29.37

%

27.91

%

146 bps

(1)  Excludes the Oak Brook Hills Resort sold in April 2014 and the Hilton Garden Inn Times Square Central, which opened on September 1, 2014.  Includes operating results for all other hotels assuming they were owned since January 1, 2013.

(2)  Excludes the 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 2014








Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash
Adjustments (1)

Hotel Adjusted EBITDA

Atlanta Alpharetta Marriott


$

4,468



$

1,169


$

406


$

—


$

—


$

1,575


Bethesda Marriott Suites


$

3,495



$

(1,248)


$

360


$

—


$

1,541


$

653


Boston Westin


$

22,176



$

4,842


$

2,186


$

—


$

10


$

7,038


Hilton Boston Downtown


$

9,853



$

3,008


$

1,081


$

—


$

42


$

4,131


Hilton Burlington


$

5,475



$

2,290


$

436


$

—


$

23


$

2,749


Renaissance Charleston


$

3,300



$

633


$

406


$

—


$

(32)


$

1,007


Hilton Garden Inn Chelsea


$

3,517



$

836


$

485


$

—


$

—


$

1,321


Chicago Marriott


$

29,390



$

2,574


$

3,074


$

3,218


$

(398)


$

8,468


Chicago Conrad


$

8,605



$

2,848


$

961


$

—


$

—


$

3,809


Courtyard Denver Downtown


$

3,018



$

1,231


$

279


$

—


$

—


$

1,510


Courtyard Fifth Avenue


$

4,660



$

64


$

452


$

844


$

52


$

1,412


Courtyard Midtown East


$

8,331



$

1,384


$

686


$

836


$

—


$

2,906


Frenchman's Reef


$

12,376



$

(1,388)


$

1,563


$

815


$

—


$

990


JW Marriott Denver Cherry Creek


$

6,293



$

1,131


$

521


$

568


$

—


$

2,220


Inn at Key West


$

1,564



$

518


$

90


$

—


$

—


$

608


Lexington Hotel New York


$

17,219



$

1,470


$

3,274


$

1,748


$

31


$

6,523


Los Angeles Airport Marriott


$

17,808



$

2,317


$

964


$

1,135


$

—


$

4,416


Minneapolis Hilton


$

14,846



$

1,390


$

2,403


$

1,328


$

(129)


$

4,992


Orlando Airport Marriott


$

4,264



$

(1,172)


$

588


$

820


$

—


$

236


Hotel Rex


$

2,146



$

818


$

140


$

—


$

—


$

958


Salt Lake City Marriott


$

7,157



$

956


$

743


$

694


$

—


$

2,393


The Lodge at Sonoma


$

7,507



$

2,016


$

390


$

312


$

—


$

2,718


Hilton Garden Inn Times Square Central


$

1,786



$

574


$

259


$

—


$

—


$

833


Vail Marriott


$

6,719



$

1,093


$

508


$

—


$

—


$

1,601


Westin San Diego


$

8,144



$

869


$

1,132


$

706


$

46


$

2,753


Westin Washington D.C. City Center


$

7,826



$

479


$

1,292


$

765


$

47


$

2,583


Renaissance Worthington


$

8,177



$

824


$

631


$

743


$

2


$

2,200


Pro Forma Total (2)


$

228,334



$

30,952


$

25,051


$

14,532


$

1,235


$

71,667


Pro Forma Total Excluding Lexington (3)


$

211,115



$

29,482


$

21,777


$

12,784


$

1,204


$

65,144


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

(2)   Excludes the Hilton Garden Inn Times Square Central, which opened on September 1, 2014. Includes operating results for all other hotels assuming they were owned since January 1, 2013.

(3)    Excludes the Lexington Hotel New York under renovation during the third quarter of 2013.

Pro Forma 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 Marriott


$

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


Inn at Key West


$

1,366



$

466


$

90


$

—


$

—


$

556


Lexington Hotel New York


$

9,014



$

(4,396)


$

2,664


$

1,682


$

30


$

(20)


Los Angeles Airport Marriott


$

15,326



$

574


$

1,252


$

1,135


$

—


$

2,961


Minneapolis Hilton


$

13,656



$

958


$

1,944


$

1,359


$

(133)


$

4,128


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


Vail Marriott


$

5,669



$

89


$

612


$

—


$

—


$

701


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


Pro Forma Total (2)


$

197,564



$

10,427


$

25,524


$

14,455


$

1,240


$

51,520


Pro Forma Total Excluding Lexington (3)


$

188,550



$

14,823


$

22,860


$

12,773


$

1,210


$

51,540


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

(2)       Includes operating results for each of the Company's hotels assuming they were owned since January 1, 2013.

(3)        Excludes the Lexington Hotel New York under renovation during the third quarter of 2013.

Hotel Adjusted EBITDA Reconciliation



Year to Date 2014








Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash Adjustments (1)

Hotel Adjusted EBITDA

Atlanta Alpharetta Marriott


$

13,632



$

3,594


$

1,216


$

—


$

—


$

4,810


Bethesda Marriott Suites


$

11,058



$

(3,022)


$

1,083


$

—


$

4,632


$

2,693


Boston Westin


$

64,074



$

11,302


$

6,571


$

—


$

14


$

17,887


Hilton Boston Downtown


$

24,617



$

5,699


$

3,253


$

—


$

125


$

9,077


Hilton Burlington


$

11,849



$

3,586


$

1,309


$

—


$

68


$

4,963


Renaissance Charleston


$

10,336



$

2,436


$

1,212


$

—


$

(95)


$

3,553


Hilton Garden Inn Chelsea


$

9,818



$

2,264


$

1,468


$

—


$

—


$

3,732


Chicago Marriott


$

75,380



$

(256)


$

9,444


$

9,583


$

(1,192)


$

17,579


Chicago Conrad


$

21,355



$

4,447


$

2,876


$

—


$

—


$

7,323


Courtyard Denver Downtown


$

8,178



$

3,134


$

824


$

—


$

—


$

3,958


Courtyard Fifth Avenue


$

12,322



$

(992)


$

1,321


$

2,514


$

155


$

2,998


Courtyard Midtown East


$

22,318



$

2,338


$

2,061


$

2,781


$

—


$

7,180


Frenchman's Reef


$

50,970



$

5,406


$

4,641


$

2,430


$

—


$

12,477


JW Marriott Denver Cherry Creek


$

17,541



$

2,490


$

1,553


$

1,717


$

—


$

5,760


Inn at Key West


$

6,033



$

2,984


$

270


$

—


$

—


$

3,254


Lexington Hotel New York


$

45,006



$

(1,473)


$

9,799


$

5,208


$

94


$

13,628


Los Angeles Airport Marriott


$

51,410



$

5,492


$

2,917


$

3,369


$

—


$

11,778


Minneapolis Hilton


$

38,320



$

(587)


$

7,066


$

3,964


$

(388)


$

10,055


Orlando Airport Marriott


$

16,770



$

(290)


$

1,814


$

2,441


$

—


$

3,965


Hotel Rex


$

5,242



$

1,302


$

555


$

—


$

—


$

1,857


Salt Lake City Marriott


$

20,910



$

2,405


$

2,248


$

2,071


$

—


$

6,724


The Lodge at Sonoma


$

17,828



$

3,004


$

1,154


$

930


$

—


$

5,088


Hilton Garden Inn Times Square Central


$

1,786



$

574


$

259


$

—


$

—


$

833


Vail Marriott


$

24,307



$

6,986


$

1,548


$

—


$

—


$

8,534


Westin San Diego


$

22,863



$

1,834


$

3,317


$

2,104


$

137


$

7,392


Westin Washington D.C. City Center


$

21,176



$

527


$

3,657


$

2,284


$

142


$

6,610


Renaissance Worthington


$

27,244



$

4,783


$

1,920


$

2,215


$

6


$

8,924


Pro Forma Total (2)


$

650,557



$

69,393


$

75,097


$

43,611


$

3,698


$

191,456


Pro Forma Total Excluding NYC Renovations (3)


$

570,911



$

69,520


$

61,916


$

33,108


$

3,449


$

167,650


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

(2)       Excludes the Oak Brook Hills Resort sold in April 2014 and the Hilton Garden Inn Times Square Central, which opened on September 1, 2014.  Includes operating results for all other hotels assuming they were owned since January 1, 2013.

(3)       Excludes the 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



Year to Date 2013








Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash Adjustments (1)

Hotel Adjusted EBITDA

Atlanta Alpharetta Marriott


$

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


Inn at Key West


$

5,279



$

2,479


$

270


$

—


$

—


$

2,749


Lexington Hotel New York


$

23,315



$

(15,255)


$

9,010


$

5,044


$

92


$

(1,109)


Los Angeles Airport Marriott


$

44,658



$

2,133


$

3,972


$

3,368


$

—


$

9,473


Minneapolis Hilton


$

38,635



$

1,396


$

5,816


$

4,050


$

(399)


$

10,863


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


Vail Marriott


$

22,328



$

4,947


$

1,813


$

—


$

—


$

6,760


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


Pro Forma Total (2)


$

585,463



$

31,033


$

78,037


$

42,173


$

3,724


$

154,676


Pro Forma Total Excluding NYC Renovations (3)


$

532,983



$

47,958


$

65,969


$

31,653


$

3,471


$

148,760


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

(2)     Excludes the Oak Brook Hills Resort sold in April 2014 and includes operating results all other hotels assuming they were owned since January 1, 2013.

(3)       Excludes the 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

Related Links

http://www.diamondrockhospitality.com

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Also from this source

DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2025 EARNINGS RELEASE AND CONFERENCE CALL

DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2025 EARNINGS RELEASE AND CONFERENCE CALL

DiamondRock Hospitality Company (the "Company") (NYSE: DRH) will report financial results for the third quarter 2025 after the market closes on...

DIAMONDROCK HOSPITALITY COMPANY REPORTS SECOND QUARTER 2025 RESULTS

DIAMONDROCK HOSPITALITY COMPANY REPORTS SECOND QUARTER 2025 RESULTS

DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging real estate investment trust that owns a portfolio of 36 premium hotels and...

More Releases From This Source

Explore

Hotels and Resorts

Hotels and Resorts

Travel

Travel

Earnings

Earnings

Earnings

Earnings

News Releases in Similar Topics

Contact PR Newswire

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

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • 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
  • ProfNet
  • 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 © 2025 Cision US Inc.