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 2015 Results

      Issues Updated 2015 Outlook

      Announces $150 Million Share Repurchase Program


      News provided by

      DiamondRock Hospitality Company

      Nov 05, 2015, 04:05 ET

      Share this article

      Share this article


      BETHESDA, Md., Nov. 5, 2015 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 29 premium hotels in the United States, today announced results of operations for the quarter ended September 30, 2015.

      Third Quarter 2015 Highlights

      • Pro Forma RevPAR: Pro Forma RevPAR was $176.92, an increase of 2.2% from the comparable period of 2014.
      • Pro Forma Hotel Adjusted EBITDA Margin: Pro Forma Hotel Adjusted EBITDA margin was 31.49%, an increase of 39 basis points from 2014.
      • Pro Forma Hotel Adjusted EBITDA: Pro Forma Hotel Adjusted EBITDA was $73.8 million, an increase of 4.3% from 2014.
      • Adjusted EBITDA: Adjusted EBITDA was $69.3 million, an increase of 3.7% from 2014.
      • Adjusted FFO: Adjusted FFO was $52.3 million and Adjusted FFO per diluted share was $0.26.
      • Hotel Refinancing: The Company refinanced the JW Marriott Denver at Cherry Creek in July 2015 with a new 10-year $65 million mortgage loan bearing interest at a fixed rate of 4.33%.
      • Hotel Brand Conversion:  On September 1, 2015, the hotel formerly known as the Conrad Chicago converted to Starwood's Luxury Collection as The Gwen, a Luxury Collection Hotel.
      • Dividends: The Company declared a dividend of $0.125 per share during the third quarter, which was paid on October 13, 2015.

      Recent Developments

      • Share Repurchase Program: On November 4, 2015, the Company's Board of Directors authorized a $150 million share repurchase program.
      • Westin Boston Financing: On October 27, 2015, the Company entered into a new $205 million mortgage loan secured by the Westin Boston Waterfront Hotel. The mortgage loan has a term of 10 years and bears interest at a fixed rate of 4.36%.
      • Orlando Loan Prepayment:  On October 9, 2015, the Company prepaid the $55.3 million mortgage loan secured by the Orlando Airport Marriott.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "In a challenging environment during the third quarter our asset management shined with our portfolio, achieving 74% profit flow-through and 39 basis points of Hotel Adjusted EBITDA margin growth on modest revenue growth. Additionally, we also successfully completed our strategic objective to address near-term debt maturities and lower borrowing costs. Our 2015 financing activity will result in annual interest expense savings of approximately $8 million."

      Operating Results     

      Discussions of "Pro Forma" assumes the Company owned each of its 29 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from January 1, 2015 to August 31, 2015, since the hotel opened for business on September 1, 2014.  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."

      For the quarter ended September 30, 2015, the Company reported the following:


      Third Quarter



      2015


      2014

      Change

      Pro Forma ADR

      $213.93



      $207.26


      3.2

      %

      Pro Forma Occupancy

      82.7

      %


      83.5

      %

      -0.8 percentage points

      Pro Forma RevPAR

      $176.92



      $173.07


      2.2

      %

      Pro Forma Revenues

      $234.4 million


      $227.5 million

      3.0

      %

      Pro Forma Hotel Adjusted EBITDA Margin

      31.49

      %


      31.10

      %

      39 basis points

      Adjusted EBITDA

      $69.3 million


      $66.8 million

      $2.5 million

      Adjusted FFO

      $52.3 million


      $48.3 million

      $4.0 million

      Adjusted FFO per diluted share

      $0.26



      $0.25


      $0.01


      The Company's operating results for the third quarter were negatively impacted by several items, as follows:

      • The disruption during the period leading up to and after the conversion of the Conrad Chicago to The Gwen, a Luxury Collection Hotel, was approximately $1.0 million higher than the Company had factored into its Adjusted EBITDA guidance. The disruption reduced the Company's Pro Forma RevPAR growth by approximately 80 basis points and Pro Forma Hotel Adjusted EBITDA margin growth by approximately 50 basis points. The Company expects the disruption to continue in the fourth quarter, and this is incorporated into its updated guidance. Notwithstanding the incremental conversion disruption, the Company continues to expect the hotel to meet its multi-year underwriting.
      • The Company received a new property tax assessment for the Chicago Marriott, which was significantly higher than the Company forecasted. The increased assessment resulted in property taxes during the third quarter that were approximately $1.1 million above forecast. The property tax adjustment reduced the Company's Pro Forma Hotel Adjusted EBITDA margin growth by approximately 47 basis points. The Company is currently appealing the property tax assessment.
      • The Company received a 15-year extension of the income tax agreement with the U.S. Virgin Islands (USVI) related to the Frenchman's Reef & Morning Star Marriott Beach Resort early in the fourth quarter. The Company's third quarter income tax provision was approximately $1.1 million above prior guidance, which assumed the extension would be received during the third quarter. Although the extension is retroactive to February, the Company is required to record the adjustment to its income tax provision to reflect the reduced tax rate during the fourth quarter.

      For the nine months ended September 30, 2015, the Company reported the following:


      Year To Date



      2015


      2014

      Change

      Pro Forma ADR

      $212.58



      $203.81


      4.3

      %

      Pro Forma Occupancy

      80.8

      %


      80.1

      %

      0.7 percentage points

      Pro Forma RevPAR

      $171.75



      $163.28


      5.2

      %

      Pro Forma Revenues

      $693.1 million


      $657.8 million

      5.4%

      Pro Forma Hotel Adjusted EBITDA Margin

      30.95

      %


      29.81

      %

      114 basis points

      Adjusted EBITDA

      $198.9 million


      $175.0 million

      $23.9 million

      Adjusted FFO

      $151.5 million


      $129.7 million

      $21.8 million

      Adjusted FFO per diluted share

      $0.75



      $0.66


      $0.09


      Hotel Financing Activity

      On July 1, 2015, the Company refinanced the JW Marriott Denver at Cherry Creek with a new $65.0 million mortgage loan. The new loan has a term of 10 years and a fixed interest rate of 4.33%. The new loan is interest-only for the first year after which principal will amortize on a 30-year schedule. The hotel was previously encumbered by a $38.1 million mortgage loan with a fixed interest rate of 6.47%.

      On October 9, 2015, the Company prepaid the $55.3 million mortgage loan secured by the Orlando Airport Marriott. The prepayment will save approximately $0.7 million of interest expense during the fourth quarter, which was factored into the Company's prior guidance.

      On October 27, 2015, the Company entered into a new $205 million mortgage loan secured by the Westin Boston Waterfront Hotel. The new loan has a term of 10 years, a fixed interest rate of 4.36% and will amortize on a 30-year schedule. The proceeds from the loan will be utilized to prepay the approximately $200 million mortgage loan secured by the Chicago Marriott in early 2016. The lower interest rate on the new loan is expected to save the Company over $3.0 million in annual interest expense beginning in 2016.

      Capital Expenditures

      The Company spent approximately $46.1 million on capital improvements during the nine months ended September 30, 2015, which includes the following significant projects::

      • Hilton Boston Downtown: The Company completed a return on investment project at the hotel to create an incremental 41 guest rooms and upgrade additional guest rooms, which created over 90 premium rooms.
      • Chicago Marriott Downtown: The Company commenced a multi-year guest room renovation at the hotel. Marriott is contributing to the cost of the renovation through an amendment to the hotel's management agreement to reduce management fees for the remaining term of the agreement. The amendment is expected to reduce management fees by approximately $1.8 million in 2015. The first phase of the guest room renovation, which consisted of 140 rooms, including all 25 suites, was successfully completed during the first quarter of 2015.  The Company also added Marriott's new prototype F&B grab-and-go outlet in the hotel's lobby. The second phase of the guest room renovation will be completed during the seasonally slow winter months over the next three years and is not expected to result in material disruption.

      The Company is also in the planning stages of additional significant projects, which include the following:

      • The Lodge at Sonoma: The Company expects to renovate the guest rooms at the hotel during the seasonally slow months during 2016 and 2017.
      • The Gwen, a Luxury Collection: The Company rebranded the Conrad Chicago to Starwood's Luxury Collection on September 1, 2015. The renovation work associated with the brand conversion is expected to cost approximately $25 million and take place over the next two seasonally slow winter seasons with no material disruption.

      Balance Sheet

      As of September 30, 2015, the Company had $62.0 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consisted of property-specific mortgage debt and $25.0 million outstanding on the Company's $200.0 million senior unsecured credit facility.  There are currently no outstanding borrowings on its senior unsecured credit facility.

      ATM Equity Offering Program

      The Company did not sell any shares under its $200 million at-the-market ("ATM") equity offering program during the third quarter. The Company currently has $128.3 million remaining under the ATM program. The Company does not expect to utilize the program at this time, but believes it is appropriate to have the program in place.

      Share Repurchase Program

      On November 4, 2015, the Company's Board of Directors authorized a $150 million share repurchase program. Repurchases under this program will be made in open market or privately negotiated transactions from time to time and in such amounts as market conditions warrant, and subject to regulatory considerations. The Company has not repurchased any shares of its common stock since the program started.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.125 per share to stockholders of record as of September 30, 2015.  The dividend was paid on October 13, 2015.

      Outlook and Guidance

      The Company has provided full year and fourth quarter guidance for 2015, 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 and Pro Forma Hotel Adjusted EBITDA margin growth assume that all of the Company's 29 hotels were owned since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central until September 1, 2015, since the hotel opened on September 1, 2014.

      The Company is updating its full year 2015 guidance to incorporate the disruption related to The Gwen conversion, as well as the impact of the higher than expected property taxes at the Chicago Marriott.


      Previous Guidance

      Revised Guidance


      Metric

      Low End

      High End

      Low End

      High End



      Pro Forma RevPAR Growth

      6 percent

      7 percent

      4.25 percent

      5.0 percent


      Adjusted EBITDA

      $266.5 million

      $276.5 million

      $264 million

      $269 million


      Adjusted FFO

      $202 million

      $208 million

      $201 million

      $205 million


      Adjusted FFO per share

      (based on 201.2 million shares)

      $1.00 per share

      $1.03 per share

      $1.00 per share

      $1.02 per share


      The full year guidance range above implies Pro Forma Hotel Adjusted EBITDA margin growth above 100 basis points and reflects income tax expense of $10.4 million to $11.9 million, interest expense of approximately $52 million and corporate expenses of approximately $24 million.

      Selected Quarterly Pro Forma Operating Information

      The following table is presented to provide investors with selected quarterly Pro Forma operating information for 2014.  The operating information assumes that all of the Company's 29 hotels were owned since January 1, 2014, with the exception of the Hilton Garden Inn Times Square Central, which opened for business on September 1, 2014.


      Quarter 1, 2014

      Quarter 2, 2014

      Quarter 3, 2014

      Quarter 4, 2014

      Full Year 2014

      ADR

      $

      193.57


      $

      209.21


      $

      207.26


      $

      215.07


      $

      206.58


      Occupancy

      73.5

      %

      83.1

      %

      83.5

      %

      75.9

      %

      79.0

      %

      RevPAR

      $

      142.22


      $

      174.13


      $

      173.07


      $

      163.19


      $

      163.26


      Revenues (in thousands)

      $

      196,962


      $

      233,298


      $

      227,547


      $

      224,114


      $

      881,921


      Hotel Adjusted EBITDA (in thousands)

      $

      48,562


      $

      76,755


      $

      70,771


      $

      67,493


      $

      263,581


              % of full Year

      18.4

      %

      29.1

      %

      26.8

      %

      25.7

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      24.66

      %

      32.90

      %

      31.10

      %

      30.12

      %

      29.89

      %

      Available Rooms

      952,830


      963,417


      982,464


      999,948


      3,898,659


      Earnings Call

      The Company will host a conference call to discuss its third quarter results on Friday, November 6, 2015, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 888-310-1786 (for domestic callers) or 330-863-3357 (for international callers).  The participant passcode is 38457420. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.com. A replay of the webcast will also be archived on the website for one week.

      About the Company

      DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 29 premium quality hotels with over 10,900 rooms. The Company has strategically positioned its hotels to be operated both under leading global brands such as Hilton, Marriott, and Westin and boutique hotels in the lifestyle segment. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

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

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)






      September 30, 2015


      December 31, 2014

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      2,885,190



      $

      2,764,393


      Deferred financing costs, net

      7,574



      8,023


      Restricted cash

      55,656



      74,730


      Due from hotel managers

      102,222



      79,827


      Favorable lease assets, net

      24,057



      34,274


      Prepaid and other assets (1)

      53,671



      52,739


      Cash and cash equivalents

      61,977



      144,365


      Total assets

      $

      3,190,347



      $

      3,158,351


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage debt

      $

      1,031,198



      $

      1,038,330


      Senior unsecured credit facility

      25,000



      —


      Total debt

      1,056,198



      1,038,330






      Deferred income related to key money, net

      20,722



      21,561


      Unfavorable contract liabilities, net

      75,135



      76,220


      Due to hotel managers

      68,399



      59,169


      Dividends declared and unpaid

      25,540



      20,922


      Accounts payable and accrued expenses (2)

      121,600



      113,162


      Total other liabilities

      311,396



      291,034


      Stockholders' Equity:




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

      —



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized;     
          200,741,777 and 199,964,041 shares issued and outstanding at     
          September 30, 2015 and December 31, 2014, respectively

      2,007



      2,000


      Additional paid-in capital

      2,055,467



      2,045,755


      Accumulated deficit

      (234,721)



      (218,768)


      Total stockholders' equity

      1,822,753



      1,828,987


      Total liabilities and stockholders' equity

      $

      3,190,347



      $

      3,158,351


















      (1) Includes $40.5 million of deferred tax assets, $8.5 million of prepaid expenses and $4.7 million of other assets as of September 30, 2015.









      (2)  Includes $68.8 million of deferred ground rent, $17.2 million of deferred tax liabilities, $12.5 million of accrued property taxes, $5.2 million of accrued capital expenditures and $17.9 million of other accrued liabilities as of September 30, 2015.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)

      (unaudited)






      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2015


      2014


      2015


      2014

      Revenues:








      Rooms

      $

      178,529



      $

      171,047



      $

      504,729



      $

      465,871


      Food and beverage

      47,256



      45,504



      155,662



      146,297


      Other

      12,717



      12,666



      36,801



      37,067


      Total revenues

      238,502



      229,217



      697,192



      649,235


      Operating Expenses:








      Rooms

      42,415



      42,534



      122,872



      121,783


      Food and beverage

      32,143



      32,662



      103,044



      101,855


      Management fees

      7,562



      8,330



      22,665



      22,083


      Other hotel expenses

      83,358



      75,180



      237,410



      220,335


      Depreciation and amortization

      25,107



      25,327



      75,018



      75,576


      Impairment losses

      —



      —



      10,461



      —


      Hotel acquisition costs

      453



      1,198



      945



      1,279


      Corporate expenses

      6,048



      6,368



      17,790



      15,878


      Gain on insurance proceeds

      —



      (554)



      —



      (1,825)


      Gain on litigation settlement, net

      —



      —



      —



      (10,999)


      Total operating expenses, net

      197,086



      191,045



      590,205



      545,965


      Operating profit

      41,416



      38,172



      106,987



      103,270










      Interest income

      (35)



      (156)



      (185)



      (2,766)


      Interest expense

      12,907



      14,691



      38,963



      43,816


      Other income, net

      (91)



      (50)



      (295)



      (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 expenses (income), net

      12,781



      (9,369)



      38,483



      2,305


      Income before income taxes

      28,635



      47,541



      68,504



      100,965


      Income tax expense

      (4,171)



      (3,733)



      (8,576)



      (1,203)


      Net income

      $

      24,464



      $

      43,808



      $

      59,928



      $

      99,762


      Earnings per share:








      Basic earnings per share

      $

      0.12



      $

      0.22



      $

      0.30



      $

      0.51


      Diluted earnings per share

      $

      0.12



      $

      0.22



      $

      0.30



      $

      0.51










      Weighted-average number of common shares outstanding:








      Basic

      200,852,072


      195,796,772


      200,776,641


      195,733,185

      Diluted

      201,167,659


      196,434,773


      201,124,091


      196,341,317

      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 favorable and unfavorable contract assets and liabilities recorded in conjunction with certain acquisitions.  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 our 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.
      • 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, hotel pre-opening costs, hotel manager transition costs, lease preparation costs, contract termination fees, severance costs, gains or losses 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 any fair market value adjustments to the Company's interest rate cap agreement.

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



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2015


      2014


      2015


      2014

      Net income

      $

      24,464



      $

      43,808



      $

      59,928



      $

      99,762


      Interest expense

      12,907



      14,691



      38,963



      43,816


      Income tax expense

      4,171



      3,733



      8,576



      1,203


      Real estate related depreciation and amortization

      25,107



      25,327



      75,018



      75,576


      EBITDA

      66,649



      87,559



      182,485



      220,357


      Non-cash ground rent

      1,467



      1,588



      4,454



      4,880


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

      (407)



      (353)



      (1,134)



      (1,058)


      Impairment losses

      —



      —



      10,461



      —


      Gain on insurance proceeds

      —



      (554)



      —



      (1,825)


      Gain on hotel property acquisition

      —



      (23,894)



      —



      (23,894)


      Loss on early extinguishment of debt

      —



      61



      —



      61


      Loss (gain) on sale of hotel property

      —



      40



      —



      (1,251)


      Gain on litigation settlement (1)

      —



      —



      —



      (10,999)


      Gain on prepayment of note receivable

      —



      —



      —



      (13,550)


      Reversal of previously recognized Allerton income

      —



      —



      —



      (453)


      Hotel acquisition costs

      453



      1,198



      945



      1,279


      Hotel manager transition and pre-opening costs (2)

      754



      381



      1,287



      667


      Severance costs (3)

      428



      788



      428



      788


      Adjusted EBITDA

      $

      69,344



      $

      66,814



      $

      198,926



      $

      175,002


















      (1)

      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.  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.

      (2)

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

      (3)

      Amounts recognized in 2015 are classified as other hotel expenses on the consolidated statements of operations.  Amounts recognized in 2014 are classified as corporate expenses on the consolidated statements of operations.


      Full Year 2015 Guidance


      Low End


      High End

      Net income

      $

      82,679



      $

      86,679


      Interest expense

      52,500



      52,000


      Income tax expense

      10,400



      11,900


      Real estate related depreciation and amortization

      100,000



      100,000


      EBITDA

      245,579



      250,579


      Non-cash ground rent

      5,700



      5,700


      Non-cash amortization of favorable and unfavorable contracts, net

      (1,400)



      (1,400)


      Impairment losses

      10,461



      10,461


      Severance costs

      428



      428


      Lease preparation costs

      1,000



      1,000


      Hotel acquisition costs

      945



      945


      Hotel manager transition and pre-opening costs

      1,287



      1,287


      Adjusted EBITDA

      $

      264,000



      $

      269,000


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


      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,










      2015


      2014


      2015


      2014

      Net income

      $

      24,464



      $

      43,808



      $

      59,928



      $

      99,762


      Real estate related depreciation and amortization

      25,107



      25,327



      75,018



      75,576


      Loss (gain) on sale of hotel property

      —



      40



      —



      (1,251)


      Impairment losses

      —



      —



      10,461



      —


      FFO

      49,571



      69,175



      145,407



      174,087


      Non-cash ground rent

      1,467



      1,588



      4,454



      4,880


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

      (407)



      (353)



      (1,134)



      (1,058)


      Gain on insurance proceeds

      —



      (554)



      —



      (1,825)


      Gain on hotel property acquisition

      —



      (23,894)



      —



      (23,894)


      Loss on early extinguishment of debt

      —



      61



      —



      61


      Gain on litigation settlement (1)

      —



      —



      —



      (10,999)


      Gain on prepayment of note receivable

      —



      —



      —



      (13,550)


      Hotel acquisition costs

      453



      1,198



      945



      1,279


      Hotel manager transition and pre-opening costs (2)

      754



      381



      1,287



      667


      Reversal of previously recognized Allerton income

      —



      —



      —



      (453)


      Severance costs (3)

      428



      788



      428



      788


      Fair value adjustments to debt instruments

      49



      (90)



      115



      (265)


      Adjusted FFO

      $

      52,315



      $

      48,300



      $

      151,502



      $

      129,718


      Adjusted FFO per diluted share

      $

      0.26



      $

      0.25



      $

      0.75



      $

      0.66




      (1)    

      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.  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.

      (2)     

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

      (3)      

      Amounts recognized in 2015 are classified as other hotel expenses on the consolidated statements of operations.  Amounts recognized in 2014 are
      classified as corporate expenses on the consolidated statements of operations.


      Full Year 2015 Guidance


      Low End


      High End

      Net income

      $

      82,679



      $

      86,679


      Real estate related depreciation and amortization

      100,000



      100,000


      Impairment losses

      10,461



      10,461


      FFO

      193,140



      197,140


      Non-cash ground rent

      5,700



      5,700


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

      (1,400)



      (1,400)


      Severance costs

      428



      428


      Lease preparation costs

      1,000



      1,000


      Hotel acquisition costs

      945



      945


      Hotel manager transition and pre-opening costs

      1,287



      1,287


      Fair value adjustments to debt instruments

      (100)



      (100)


      Adjusted FFO

      $

      201,000



      $

      205,000


      Adjusted FFO per diluted share

      $

      1.00



      $

      1.02


      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)

      (unaudited and in thousands)  






      Three Months Ended September 30,


      Nine Months Ended September 30,


      2015


      2014


      %
      Change


      2015


      2014


      %
      Change













      ADR

      $

      213.93



      $

      207.26



      3.2

      %


      $

      212.58



      $

      203.81



      4.3

      %

      Occupancy

      82.7

      %


      83.5

      %


      (0.8)

      %


      80.8

      %


      80.1

      %


      0.7

      %

      RevPAR

      $

      176.92



      $

      173.07



      2.2

      %


      $

      171.75



      $

      163.28



      5.2

      %













      Revenues:












      Rooms

      $

      174,467



      $

      170,034



      2.6

      %


      $

      498,929



      $

      473,302



      5.4

      %

      Food and beverage

      47,256



      45,361



      4.2

      %


      156,980



      148,576



      5.7

      %

      Other

      12,662



      12,154



      4.2

      %


      37,148



      35,928



      3.4

      %

      Total revenues

      $

      234,385



      $

      227,549



      3.0

      %


      $

      693,057



      $

      657,806



      5.4

      %

      Operating Expenses:












      Rooms departmental expenses

      $

      41,543



      $

      41,616



      (0.2)

      %


      $

      121,490



      $

      119,571



      1.6

      %

      Food and beverage departmental
      expenses

      32,142



      32,496



      (1.1)

      %


      104,045



      102,333



      1.7

      %

      Other direct departmental

      4,362



      4,635



      (5.9)

      %


      13,107



      14,576



      (10.1)

      %

      General and administrative

      18,297



      17,423



      5.0

      %


      53,884



      50,772



      6.1

      %

      Utilities

      7,077



      7,374



      (4.0)

      %


      20,933



      21,381



      (2.1)

      %

      Repairs and maintenance

      9,279



      9,338



      (0.6)

      %


      27,380



      27,750



      (1.3)

      %

      Sales and marketing

      16,286



      15,294



      6.5

      %


      48,363



      44,232



      9.3

      %

      Franchise fees

      5,644



      4,671



      20.8

      %


      15,545



      12,490



      24.5

      %

      Base management fees

      5,795



      5,664



      2.3

      %


      17,242



      16,437



      4.9

      %

      Incentive management fees

      1,610



      2,495



      (35.5)

      %


      5,360



      5,874



      (8.8)

      %

      Property taxes

      12,922



      10,318



      25.2

      %


      34,338



      30,159



      13.9

      %

      Ground rent

      3,797



      3,759



      1.0

      %


      11,375



      11,255



      1.1

      %

      Other fixed expenses

      2,884



      2,926



      (1.4)

      %


      8,819



      8,582



      2.8

      %

      Severance costs

      428



      —



      100.0

      %


      428



      —



      100.0

      %

      Hotel manager transition and pre-opening costs

      754



      381



      97.9

      %


      1,287



      667



      93.0

      %

      Total hotel operating expenses

      162,820



      158,390



      2.8

      %


      483,596



      466,079



      3.8

      %

      Hotel EBITDA

      $

      71,565



      $

      69,159



      3.5

      %


      $

      209,461



      $

      191,727



      9.2

      %

      Non-cash ground rent

      1,479



      1,588



      (6.9)

      %


      4,466



      4,757



      (6.1)

      %

      Non-cash amortization of unfavorable contract liabilities

      (407)



      (353)



      15.3

      %


      (1,139)



      (1,058)



      7.7

      %

      Severance costs

      428



      —



      100.0

      %


      428



      —



      100.0

      %

      Hotel manager transition and pre-opening costs (2)

      754



      381



      97.9

      %


      1,287



      667



      93.0

      %

      Hotel Adjusted EBITDA

      $

      73,819



      $

      70,775



      4.3

      %


      $

      214,503



      $

      196,093



      9.4

      %



      (1)   

      Pro forma assumes the Company owned each of its 29 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from January 1, 2015 to
      August 31, 2015, since the hotel opened for business on September 1, 2014.

      (2)

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

      Market Capitalization as of September 30, 2015

      (in thousands)

      Enterprise Value






      Common equity capitalization (at September 30, 2015 closing price of $11.05/share)


      $

      2,224,694

      Consolidated debt


      1,056,198

      Cash and cash equivalents


      (61,977)

      Total enterprise value


      $

      3,218,915

      Share Reconciliation






      Common shares outstanding


      200,742

      Unvested restricted stock held by management and employees


      475

      Share grants under deferred compensation plan held by directors


      113

      Combined shares outstanding


      201,330


      Debt Summary as of November 5, 2015

      (dollars in thousands)

      Property


      Interest Rate


      Term


      Outstanding
      Principal


      Maturity

      Chicago Marriott Downtown Magnificent Mile (1)


      5.98%


      Fixed


      202,297


      April 2016

      Courtyard Manhattan / Fifth Avenue


      6.48%


      Fixed


      48,420


      June 2016

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      60,121


      November 2020

      Hilton Minneapolis


      5.46%


      Fixed


      90,851


      May 2021

      Westin Washington D.C. City Center


      3.99%


      Fixed


      69,090


      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      29,583


      April 2023

      Westin San Diego


      3.94%


      Fixed


      67,850


      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      86,000


      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      85,000


      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      65,000


      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      205,000


      November 2025

      Total Weighted-Average Interest Fixed Rate Debt


      4.82%




      $

      1,009,212












      Lexington Hotel New York


      LIBOR + 2.25


      Variable


      170,368


      October 2017 (2)

      Total mortgage debt






      $

      1,179,580



      Senior unsecured credit facility


      LIBOR + 1.75


      Variable


      —


      January 2017 (3)

      Total debt




      $

      1,179,580



      Total Weighted-Average Interest Rate excluding Chicago Marriott Downtown Magnificent Mile


      4.16%







      (1)

      The lender was notified in October 2015 that the loan will be prepaid in January 2016, three months prior to the scheduled maturity date.

      (2)

      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.

      (3)

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


      Pro Forma Operating Statistics – Third Quarter



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      3Q 2015

      3Q 2014

      B/(W)


      3Q 2015

      3Q 2014

      B/(W)


      3Q 2015

      3Q 2014

      B/(W)


      3Q 2015

      3Q 2014

      B/(W)

      Atlanta Alpharetta Marriott


      $

      162.26


      $

      162.47


      (0.1)

      %


      78.4

      %

      72.9

      %

      5.5

      %


      $

      127.24


      $

      118.52


      7.4

      %


      38.98

      %

      35.25

      %

      373 bps

      Bethesda Marriott Suites


      $

      153.53


      $

      157.01


      (2.2)

      %


      67.2

      %

      64.9

      %

      2.3

      %


      $

      103.14


      $

      101.85


      1.3

      %


      19.89

      %

      18.68

      %

      121 bps

      Boston Westin


      $

      248.93


      $

      232.34


      7.1

      %


      87.7

      %

      87.2

      %

      0.5

      %


      $

      218.41


      $

      202.52


      7.8

      %


      34.24

      %

      31.74

      %

      250 bps

      Hilton Boston Downtown


      $

      312.36


      $

      287.81


      8.5

      %


      95.4

      %

      95.7

      %

      (0.3)

      %


      $

      298.02


      $

      275.46


      8.2

      %


      45.54

      %

      41.93

      %

      361 bps

      Hilton Burlington


      $

      212.95


      $

      209.97


      1.4

      %


      88.1

      %

      88.5

      %

      (0.4)

      %


      $

      187.53


      $

      185.80


      0.9

      %


      49.30

      %

      50.21

      %

      -91 bps

      Renaissance Charleston


      $

      203.53


      $

      197.16


      3.2

      %


      89.2

      %

      90.0

      %

      (0.8)

      %


      $

      181.55


      $

      177.36


      2.4

      %


      33.89

      %

      30.52

      %

      337 bps

      Hilton Garden Inn Chelsea


      $

      250.83


      $

      233.09


      7.6

      %


      98.7

      %

      94.7

      %

      4.0

      %


      $

      247.68


      $

      220.68


      12.2

      %


      40.50

      %

      37.56

      %

      294 bps

      Chicago Marriott


      $

      227.50


      $

      217.76


      4.5

      %


      84.2

      %

      87.1

      %

      (2.9)

      %


      $

      191.66


      $

      189.64


      1.1

      %


      28.68

      %

      28.81

      %

      -13 bps

      Chicago Gwen


      $

      233.64


      $

      243.90


      (4.2)

      %


      77.0

      %

      89.4

      %

      (12.4)

      %


      $

      179.79


      $

      217.94


      (17.5)

      %


      30.92

      %

      44.26

      %

      -1334 bps

      Courtyard Denver Downtown


      $

      215.61


      $

      196.97


      9.5

      %


      84.6

      %

      88.1

      %

      (3.5)

      %


      $

      182.34


      $

      173.48


      5.1

      %


      50.11

      %

      50.03

      %

      8 bps

      Courtyard Fifth Avenue


      $

      278.40


      $

      291.18


      (4.4)

      %


      90.7

      %

      93.2

      %

      (2.5)

      %


      $

      252.47


      $

      271.29


      (6.9)

      %


      25.57

      %

      30.30

      %

      -473 bps

      Courtyard Midtown East


      $

      282.99


      $

      299.15


      (5.4)

      %


      89.5

      %

      92.6

      %

      (3.1)

      %


      $

      253.32


      $

      276.90


      (8.5)

      %


      33.48

      %

      34.88

      %

      -140 bps

      Fort Lauderdale Westin


      $

      136.22


      $

      132.93


      2.5

      %


      77.8

      %

      78.0

      %

      (0.2)

      %


      $

      106.00


      $

      103.64


      2.3

      %


      20.11

      %

      2.62

      %

      1749 bps

      Frenchman's Reef


      $

      181.61


      $

      182.89


      (0.7)

      %


      75.7

      %

      79.3

      %

      (3.6)

      %


      $

      137.56


      $

      145.09


      (5.2)

      %


      7.97

      %

      8.00

      %

      -3 bps

      JW Marriott Denver Cherry Creek


      $

      272.60


      $

      265.91


      2.5

      %


      87.4

      %

      86.4

      %

      1.0

      %


      $

      238.21


      $

      229.72


      3.7

      %


      36.53

      %

      35.28

      %

      125 bps

      Inn at Key West


      $

      179.25


      $

      167.40


      7.1

      %


      81.0

      %

      84.5

      %

      (3.5)

      %


      $

      145.25


      $

      141.48


      2.7

      %


      37.21

      %

      38.87

      %

      -166 bps

      Key West Sheraton Suites


      $

      221.65


      $

      199.11


      11.3

      %


      80.2

      %

      78.7

      %

      1.5

      %


      $

      177.68


      $

      156.75


      13.4

      %


      34.20

      %

      25.90

      %

      830 bps

      Lexington Hotel New York


      $

      266.34


      $

      251.18


      6.0

      %


      94.4

      %

      97.4

      %

      (3.0)

      %


      $

      251.30


      $

      244.59


      2.7

      %


      29.07

      %

      37.88

      %

      -881 bps

      Hilton Minneapolis


      $

      157.21


      $

      162.15


      (3.0)

      %


      82.2

      %

      86.0

      %

      (3.8)

      %


      $

      129.21


      $

      139.37


      (7.3)

      %


      29.58

      %

      33.63

      %

      -405 bps

      Orlando Airport Marriott


      $

      102.71


      $

      96.30


      6.7

      %


      70.2

      %

      65.6

      %

      4.6

      %


      $

      72.12


      $

      63.18


      14.2

      %


      16.94

      %

      5.53

      %

      1141 bps

      Hotel Rex


      $

      260.95


      $

      250.10


      4.3

      %


      87.2

      %

      90.5

      %

      (3.3)

      %


      $

      227.64


      $

      226.27


      0.6

      %


      42.26

      %

      44.64

      %

      -238 bps

      Salt Lake City Marriott


      $

      164.54


      $

      152.40


      8.0

      %


      73.0

      %

      71.9

      %

      1.1

      %


      $

      120.13


      $

      109.52


      9.7

      %


      35.13

      %

      33.44

      %

      169 bps

      Shorebreak


      $

      263.32


      $

      251.91


      4.5

      %


      83.4

      %

      87.4

      %

      (4.0)

      %


      $

      219.65


      $

      220.19


      (0.2)

      %


      40.68

      %

      37.20

      %

      348 bps

      The Lodge at Sonoma


      $

      315.38


      $

      313.77


      0.5

      %


      92.7

      %

      90.5

      %

      2.2

      %


      $

      292.23


      $

      283.90


      2.9

      %


      35.05

      %

      36.21

      %

      -116 bps

      Hilton Garden Inn Times Square Central (1)


      $

      327.81


      $

      295.52


      10.9

      %


      97.4

      %

      70.9

      %

      26.5

      %


      $

      319.28


      $

      209.59


      52.3

      %


      46.03

      %

      46.64

      %

      -61 bps

      Vail Marriott


      $

      172.12


      $

      163.79


      5.1

      %


      71.6

      %

      75.4

      %

      (3.8)

      %


      $

      123.22


      $

      123.57


      (0.3)

      %


      23.96

      %

      23.83

      %

      13 bps

      Westin San Diego


      $

      190.12


      $

      175.78


      8.2

      %


      90.4

      %

      87.0

      %

      3.4

      %


      $

      171.92


      $

      152.93


      12.4

      %


      33.81

      %

      33.80

      %

      1 bps

      Westin Washington D.C. City Center


      $

      188.96


      $

      199.17


      (5.1)

      %


      85.1

      %

      85.3

      %

      (0.2)

      %


      $

      160.78


      $

      169.90


      (5.4)

      %


      34.43

      %

      33.01

      %

      142 bps

      Renaissance Worthington


      $

      175.17


      $

      171.72


      2.0

      %


      65.2

      %

      66.8

      %

      (1.6)

      %


      $

      114.14


      $

      114.63


      (0.4)

      %


      29.14

      %

      26.90

      %

      224 bps

      Pro Forma Total (2)


      $

      213.93


      $

      207.26


      3.2

      %


      82.7

      %

      83.5

      %

      (0.8)

      %


      $

      176.92


      $

      173.07


      2.2

      %


      31.49

      %

      31.10

      %

      39 bps

      (1)

      The hotel opened for business on September 1, 2014.  Amounts for 2015 include operations from September 1, 2015 to September 30, 2015 to reflect the comparable period of 2014.

      (2)

      Assumes all hotels were owned as of January 1, 2014 but excludes the Hilton Garden Inn Times Square Central (282 rooms) from July 1, 2015 to August 31, 2015 to reflect the comparable period of 2014.

      Pro Forma Operating Statistics – Year to Date



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2015

      YTD 2014

      B/(W)


      YTD 2015

      YTD 2014

      B/(W)


      YTD 2015

      YTD 2014

      B/(W)


      YTD 2015

      YTD 2014

      B/(W)

      Atlanta Alpharetta Marriott


      $

      164.07


      $

      164.68


      (0.4)

      %


      74.9

      %

      71.3

      %

      3.6

      %


      $

      122.89


      $

      117.47


      4.6

      %


      36.47

      %

      35.28

      %

      119 bps

      Bethesda Marriott Suites


      $

      169.30


      $

      164.29


      3.0

      %


      67.1

      %

      65.8

      %

      1.3

      %


      $

      113.62


      $

      108.10


      5.1

      %


      26.67

      %

      24.35

      %

      232 bps

      Boston Westin


      $

      240.01


      $

      225.22


      6.6

      %


      80.8

      %

      79.8

      %

      1.0

      %


      $

      193.90


      $

      179.79


      7.8

      %


      31.24

      %

      27.92

      %

      332 bps

      Hilton Boston Downtown


      $

      286.90


      $

      253.15


      13.3

      %


      84.9

      %

      90.9

      %

      (6.0)

      %


      $

      243.46


      $

      230.04


      5.8

      %


      39.74

      %

      36.87

      %

      287 bps

      Hilton Burlington


      $

      173.28


      $

      169.51


      2.2

      %


      78.7

      %

      77.1

      %

      1.6

      %


      $

      136.36


      $

      130.75


      4.3

      %


      40.75

      %

      41.89

      %

      -114 bps

      Renaissance Charleston


      $

      218.44


      $

      204.47


      6.8

      %


      90.6

      %

      91.0

      %

      (0.4)

      %


      $

      197.92


      $

      186.07


      6.4

      %


      36.30

      %

      34.38

      %

      192 bps

      Hilton Garden Inn Chelsea


      $

      221.78


      $

      218.42


      1.5

      %


      94.4

      %

      94.5

      %

      (0.1)

      %


      $

      209.44


      $

      206.36


      1.5

      %


      31.22

      %

      38.01

      %

      -679 bps

      Chicago Marriott


      $

      219.01


      $

      206.30


      6.2

      %


      75.6

      %

      75.7

      %

      (0.1)

      %


      $

      165.49


      $

      156.08


      6.0

      %


      23.74

      %

      23.32

      %

      42 bps

      Chicago Gwen


      $

      220.65


      $

      222.81


      (1.0)

      %


      74.6

      %

      83.4

      %

      (8.8)

      %


      $

      164.56


      $

      185.77


      (11.4)

      %


      26.41

      %

      34.29

      %

      -788 bps

      Courtyard Denver Downtown


      $

      204.66


      $

      188.15


      8.8

      %


      80.8

      %

      84.3

      %

      (3.5)

      %


      $

      165.31


      $

      158.70


      4.2

      %


      47.78

      %

      48.40

      %

      -62 bps

      Courtyard Fifth Avenue


      $

      261.65


      $

      271.59


      (3.7)

      %


      88.8

      %

      89.2

      %

      (0.4)

      %


      $

      232.22


      $

      242.36


      (4.2)

      %


      21.17

      %

      24.33

      %

      -316 bps

      Courtyard Midtown East


      $

      260.63


      $

      274.68


      (5.1)

      %


      89.7

      %

      90.8

      %

      (1.1)

      %


      $

      233.68


      $

      249.50


      (6.3)

      %


      29.73

      %

      32.17

      %

      -244 bps

      Fort Lauderdale Westin


      $

      182.12


      $

      181.37


      0.4

      %


      86.4

      %

      83.3

      %

      3.1

      %


      $

      157.31


      $

      151.15


      4.1

      %


      32.88

      %

      22.55

      %

      1033 bps

      Frenchman's Reef


      $

      255.49


      $

      245.64


      4.0

      %


      84.2

      %

      86.6

      %

      (2.4)

      %


      $

      215.07


      $

      212.78


      1.1

      %


      24.83

      %

      24.48

      %

      35 bps

      JW Marriott Denver Cherry Creek


      $

      271.88


      $

      254.60


      6.8

      %


      80.9

      %

      83.3

      %

      (2.4)

      %


      $

      219.84


      $

      212.11


      3.6

      %


      33.72

      %

      32.84

      %

      88 bps

      Inn at Key West


      $

      226.21


      $

      209.88


      7.8

      %


      88.6

      %

      89.1

      %

      (0.5)

      %


      $

      200.40


      $

      186.99


      7.2

      %


      52.28

      %

      53.94

      %

      -166 bps

      Key West Sheraton Suites


      $

      258.07


      $

      239.78


      7.6

      %


      91.1

      %

      87.9

      %

      3.2

      %


      $

      235.11


      $

      210.84


      11.5

      %


      43.04

      %

      38.22

      %

      482 bps

      Lexington Hotel New York


      $

      238.68


      $

      235.04


      1.5

      %


      92.9

      %

      90.8

      %

      2.1

      %


      $

      221.81


      $

      213.43


      3.9

      %


      26.43

      %

      30.28

      %

      -385 bps

      Hilton Minneapolis


      $

      147.36


      $

      147.18


      0.1

      %


      77.6

      %

      76.3

      %

      1.3

      %


      $

      114.34


      $

      112.26


      1.9

      %


      23.38

      %

      26.24

      %

      -286 bps

      Orlando Airport Marriott


      $

      119.41


      $

      107.50


      11.1

      %


      78.5

      %

      78.6

      %

      (0.1)

      %


      $

      93.74


      $

      84.53


      10.9

      %


      29.29

      %

      23.64

      %

      565 bps

      Hotel Rex


      $

      238.66


      $

      210.61


      13.3

      %


      85.2

      %

      86.0

      %

      (0.8)

      %


      $

      203.23


      $

      181.07


      12.2

      %


      36.83

      %

      35.43

      %

      140 bps

      Salt Lake City Marriott


      $

      158.13


      $

      147.13


      7.5

      %


      73.8

      %

      69.8

      %

      4.0

      %


      $

      116.67


      $

      102.68


      13.6

      %


      34.44

      %

      32.16

      %

      228 bps

      Shorebreak


      $

      232.71


      $

      214.51


      8.5

      %


      81.4

      %

      83.6

      %

      (2.2)

      %


      $

      189.35


      $

      179.24


      5.6

      %


      32.06

      %

      29.56

      %

      250 bps

      The Lodge at Sonoma


      $

      276.28


      $

      268.86


      2.8

      %


      83.9

      %

      78.7

      %

      5.2

      %


      $

      231.66


      $

      211.58


      9.5

      %


      29.18

      %

      28.54

      %

      64 bps

      Hilton Garden Inn Times Square Central (1)


      $

      327.81


      $

      295.52


      10.9

      %


      97.4

      %

      70.9

      %

      26.5

      %


      $

      319.28


      $

      209.59


      52.3

      %


      46.03

      %

      46.64

      %

      -61 bps

      Vail Marriott


      $

      261.69


      $

      249.56


      4.9

      %


      71.8

      %

      70.3

      %

      1.5

      %


      $

      187.77


      $

      175.39


      7.1

      %


      36.39

      %

      35.11

      %

      128 bps

      Westin San Diego


      $

      187.95


      $

      167.86


      12.0

      %


      86.0

      %

      85.5

      %

      0.5

      %


      $

      161.73


      $

      143.53


      12.7

      %


      34.10

      %

      32.33

      %

      177 bps

      Westin Washington D.C. City Center


      $

      215.77


      $

      206.31


      4.6

      %


      82.8

      %

      74.5

      %

      8.3

      %


      $

      178.60


      $

      153.65


      16.2

      %


      35.86

      %

      31.21

      %

      465 bps

      Renaissance Worthington


      $

      181.28


      $

      176.00


      3.0

      %


      70.3

      %

      69.6

      %

      0.7

      %


      $

      127.47


      $

      122.46


      4.1

      %


      35.48

      %

      32.76

      %

      272 bps

      Pro Forma Total (2)


      $

      212.58


      $

      203.81


      4.3

      %


      80.8

      %

      80.1

      %

      0.7

      %


      $

      171.75


      $

      163.28


      5.2

      %


      30.95

      %

      29.81

      %

      114 bps

      (1)

      The hotel opened for business on September 1, 2014.  Amounts for 2015 include operations from September 1, 2015 to September 30, 2015 to reflect the comparable period of 2014.

      (2)

      Assumes all hotels were owned as of January 1, 2014 but excludes the Hilton Garden Inn Times Square Central (282 rooms) from January 1, 2015 to August 31, 2015 to reflect the comparable period of 2014.

      Pro Forma Hotel Adjusted EBITDA Reconciliation



      Third Quarter 2015






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash
      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      5,282



      $

      1,674


      $

      385


      $

      —


      $

      —


      $

      2,059


      Bethesda Marriott Suites


      $

      3,479



      $

      (1,211)


      $

      362


      $

      —


      $

      1,541


      $

      692


      Boston Westin


      $

      24,679



      $

      6,231


      $

      2,218


      $

      —


      $

      2


      $

      8,451


      Hilton Boston Downtown


      $

      11,757



      $

      4,110


      $

      1,215


      $

      —


      $

      29


      $

      5,354


      Hilton Burlington


      $

      5,456



      $

      2,203


      $

      464


      $

      —


      $

      23


      $

      2,690


      Renaissance Charleston


      $

      3,101



      $

      736


      $

      347


      $

      —


      $

      (32)


      $

      1,051


      Hilton Garden Inn Chelsea


      $

      3,936



      $

      1,232


      $

      362


      $

      —


      $

      —


      $

      1,594


      Chicago Marriott


      $

      29,530



      $

      2,952


      $

      2,744


      $

      3,171


      $

      (397)


      $

      8,470


      Chicago Gwen


      $

      7,331



      $

      1,536


      $

      731


      $

      —


      $

      —


      $

      2,267


      Courtyard Denver Downtown


      $

      3,175



      $

      1,308


      $

      283


      $

      —


      $

      —


      $

      1,591


      Courtyard Fifth Avenue


      $

      4,334



      $

      (469)


      $

      450


      $

      834


      $

      293


      $

      1,108


      Courtyard Midtown East


      $

      7,653



      $

      860


      $

      683


      $

      1,019


      $

      —


      $

      2,562


      Fort Lauderdale Westin


      $

      7,604



      $

      397


      $

      1,132


      $

      —


      $

      —


      $

      1,529


      Frenchman's Reef


      $

      11,625



      $

      (662)


      $

      1,589


      $

      —


      $

      —


      $

      927


      JW Marriott Denver Cherry Creek


      $

      6,639



      $

      1,172


      $

      525


      $

      728


      $

      —


      $

      2,425


      Inn at Key West


      $

      1,685



      $

      451


      $

      176


      $

      —


      $

      —


      $

      627


      Key West Sheraton Suites


      $

      3,687



      $

      749


      $

      512


      $

      —


      $

      —


      $

      1,261


      Lexington Hotel New York


      $

      17,483



      $

      261


      $

      3,342


      $

      1,282


      $

      197


      $

      5,082


      Minneapolis Hilton


      $

      14,921



      $

      1,845


      $

      1,474


      $

      1,297


      $

      (202)


      $

      4,414


      Orlando Airport Marriott


      $

      5,515



      $

      (448)


      $

      575


      $

      807


      $

      —


      $

      934


      Hotel Rex


      $

      2,158



      $

      770


      $

      142


      $

      —


      $

      —


      $

      912


      Salt Lake City Marriott


      $

      7,688



      $

      1,256


      $

      767


      $

      678


      $

      —


      $

      2,701


      Shorebreak


      $

      4,233



      $

      1,520


      $

      217


      $

      —


      $

      (15)


      $

      1,722


      The Lodge at Sonoma


      $

      7,495



      $

      1,950


      $

      371


      $

      306


      $

      —


      $

      2,627


      Hilton Garden Inn Times Square Central


      $

      2,744



      $

      1,004


      $

      259


      $

      —


      $

      —


      $

      1,263


      Vail Marriott


      $

      6,802



      $

      1,150


      $

      480


      $

      —


      $

      —


      $

      1,630


      Westin San Diego


      $

      8,601



      $

      1,149


      $

      1,020


      $

      693


      $

      46


      $

      2,908


      Westin Washington D.C. City Center


      $

      7,471



      $

      637


      $

      1,189


      $

      746


      $

      —


      $

      2,572


      Renaissance Worthington


      $

      8,321



      $

      1,034


      $

      575


      $

      814


      $

      2


      $

      2,425


      Pro Forma Total (2)


      $

      234,385



      $

      35,397


      $

      24,589


      $

      12,375


      $

      1,487


      $

      73,819


      (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, the non-cash amortization of our unfavorable contract liabilities and union severance payments.

      (2)

      Assumes all hotels were owned as of January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from July 1, 2015 to August 31, 2015.

      Pro Forma 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 Gwen


      $

      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


      Fort Lauderdale Westin


      $

      7,554



      $

      (897)


      $

      1,095


      $

      —


      $

      —


      $

      198


      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


      Key West Sheraton Suites


      $

      3,247



      $

      328


      $

      513


      $

      —


      $

      —


      $

      841


      Lexington Hotel New York


      $

      17,219



      $

      1,470


      $

      3,274


      $

      1,748


      $

      31


      $

      6,523


      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


      Shorebreak


      $

      4,436



      $

      1,185


      $

      465


      $

      —


      $

      —


      $

      1,650


      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)


      $

      227,549



      $

      29,825


      $

      26,419


      $

      13,397


      $

      1,235


      $

      70,775


      (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)

      Assumes all hotels were owned as of January 1, 2014.

      Pro Forma Hotel Adjusted EBITDA Reconciliation



      Year to Date 2015






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Non-Cash
      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      14,945



      $

      4,292


      $

      1,159


      $

      —


      $

      —


      $

      5,451


      Bethesda Marriott Suites


      $

      11,460



      $

      (2,685)


      $

      1,117


      $

      —


      $

      4,624


      $

      3,056


      Boston Westin


      $

      71,004



      $

      15,499


      $

      6,674


      $

      —


      $

      7


      $

      22,180


      Hilton Boston Downtown


      $

      27,510



      $

      7,368


      $

      3,452


      $

      —


      $

      113


      $

      10,933


      Hilton Burlington


      $

      12,394



      $

      3,613


      $

      1,370


      $

      —


      $

      68


      $

      5,051


      Renaissance Charleston


      $

      10,277



      $

      2,695


      $

      1,131


      $

      —


      $

      (95)


      $

      3,731


      Hilton Garden Inn Chelsea


      $

      9,932



      $

      2,015


      $

      1,086


      $

      —


      $

      —


      $

      3,101


      Chicago Marriott


      $

      77,669



      $

      3,352


      $

      6,852


      $

      9,425


      $

      (1,192)


      $

      18,437


      Chicago Gwen


      $

      19,428



      $

      2,793


      $

      2,338


      $

      —


      $

      —


      $

      5,131


      Courtyard Denver Downtown


      $

      8,554



      $

      3,236


      $

      851


      $

      —


      $

      —


      $

      4,087


      Courtyard Fifth Avenue


      $

      11,835



      $

      (1,721)


      $

      1,347


      $

      2,483


      $

      396


      $

      2,505


      Courtyard Midtown East


      $

      20,995



      $

      1,167


      $

      2,051


      $

      3,024


      $

      —


      $

      6,242


      Fort Lauderdale Westin


      $

      33,319



      $

      7,568


      $

      3,388


      $

      —


      $

      —


      $

      10,956


      Frenchman's Reef


      $

      49,929



      $

      6,464


      $

      4,767


      $

      1,164


      $

      —


      $

      12,395


      JW Marriott Denver Cherry Creek


      $

      18,907



      $

      2,958


      $

      1,577


      $

      1,840


      $

      —


      $

      6,375


      Inn at Key West


      $

      6,721



      $

      2,992


      $

      522


      $

      —


      $

      —


      $

      3,514


      Key West Sheraton Suites


      $

      14,111



      $

      4,535


      $

      1,538


      $

      —


      $

      —


      $

      6,073


      Lexington Hotel New York


      $

      46,742



      $

      (1,850)


      $

      10,027


      $

      3,945


      $

      234


      $

      12,356


      Minneapolis Hilton


      $

      39,529



      $

      (203)


      $

      6,177


      $

      3,874


      $

      (606)


      $

      9,242


      Orlando Airport Marriott


      $

      20,229



      $

      1,808


      $

      1,714


      $

      2,404


      $

      —


      $

      5,926


      Hotel Rex


      $

      5,824



      $

      1,720


      $

      425


      $

      —


      $

      —


      $

      2,145


      Salt Lake City Marriott


      $

      22,331



      $

      3,404


      $

      2,262


      $

      2,025


      $

      —


      $

      7,691


      Shorebreak


      $

      11,183



      $

      2,656


      $

      973


      $

      —


      $

      (44)


      $

      3,585


      The Lodge at Sonoma


      $

      19,849



      $

      3,754


      $

      1,124


      $

      913


      $

      —


      $

      5,791


      Hilton Garden Inn Times Square Central


      $

      2,744



      $

      1,004


      $

      259


      $

      —


      $

      —


      $

      1,263


      Vail Marriott


      $

      26,062



      $

      8,021


      $

      1,462


      $

      —


      $

      —


      $

      9,483


      Westin San Diego


      $

      26,170



      $

      3,667


      $

      3,053


      $

      2,066


      $

      137


      $

      8,923


      Westin Washington D.C. City Center


      $

      24,212



      $

      2,823


      $

      3,536


      $

      2,229


      $

      95


      $

      8,683


      Renaissance Worthington


      $

      29,192



      $

      6,300


      $

      1,740


      $

      2,310


      $

      6


      $

      10,356


      Pro Forma Total (2)


      $

      693,057



      $

      99,245


      $

      73,972


      $

      37,702


      $

      3,743


      $

      214,503




      (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, the non-cash amortization of our unfavorable contract liabilities and union severance payments.

      (2)

      Assumes all hotels were owned as of January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from January 1, 2015 to August 31, 2015.

      Pro Forma 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 Gwen


      $

      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


      Fort Lauderdale Westin


      $

      33,143



      $

      4,190


      $

      3,285


      $

      —


      $

      —


      $

      7,475


      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


      Key West Sheraton Suites


      $

      12,506



      $

      3,241


      $

      1,539


      $

      —


      $

      —


      $

      4,780


      Lexington Hotel New York


      $

      45,006



      $

      (1,473)


      $

      9,799


      $

      5,208


      $

      94


      $

      13,628


      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


      Shorebreak


      $

      11,224



      $

      1,923


      $

      1,395


      $

      —


      $

      —


      $

      3,318


      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)


      $

      657,806



      $

      73,829


      $

      78,658


      $

      40,242


      $

      3,698


      $

      196,093


      (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)

      Assumes all hotels were owned as of January 1, 2014.

      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

      Real Estate

      Real Estate

      Commercial Real Estate

      Commercial Real Estate

      Hotels and Resorts

      Hotels and Resorts

      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.