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 2018 Results

      Increases Share Repurchase Authorization

      Launches Repositioning of Frenchman's Reef

      Pending Acquisition of California Luxury Resort on Track


      News provided by

      DiamondRock Hospitality Company

      Nov 05, 2018, 17:00 ET

      Share this article

      Share this article


      BETHESDA, Md., Nov. 5, 2018 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 30 premium hotels in the United States, today announced results of operations for the quarter ended September 30, 2018.

      Third Quarter 2018 Highlights

      • Net Income: Net income was $31.4 million and earnings per diluted share was $0.15.
      • Comparable RevPAR: RevPAR was $192.07, a 0.7% decrease from the comparable period of 2017.
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 31.51%, a 4 basis point contraction from the comparable period of 2017. The Company maintained tight cost controls with total comparable hotel expenses increasing only 1.4%.
      • Adjusted EBITDA: Adjusted EBITDA was $70.3 million, an increase of $7.2 million from 2017.
      • Adjusted FFO: Adjusted FFO was $56.9 million and Adjusted FFO per diluted share was $0.27.
      • Business Interruption Income: The Company recognized $8.2 million of business interruption income during the quarter related to the insurance claims for Frenchman's Reef and Morning Star Marriott Beach Resort, Havana Cabana Key West and The Lodge at Sonoma Renaissance Resort & Spa.
      • Insurance Claim Settlements: The Company settled its insurance claims for the Havana Cabana Key West and The Lodge at Sonoma Renaissance Resort & Spa in July 2018.
      • Dividends: The Company declared a dividend of $0.125 per share during the third quarter, which was paid on October 12, 2018.

      Recent Development

      • October RevPAR: Comparable RevPAR for October 2018 increased 3.0% from the comparable period in 2017.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company stated, "While third quarter results came in modestly below expectations, our asset management team did an excellent job maintaining cost controls during the quarter.  We are adjusting our full year 2018 RevPAR guidance to reflect recent weather events and headwinds from the union strike at our Westin Boston.  Separately, we are excited to announce the launch of the rebuilding and repositioning of the Frenchman's Reef and Morning Star Beach Resort into what will be one of the finest resorts in the Caribbean.  Finally, our luxury resort acquisition in Northern California remains on track to close during the fourth quarter."

      Operating Results      

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results include our 2018 and 2017 acquisitions for all periods presented and exclude the Frenchman's Reef and Morning Star Marriott Beach Resort ("Frenchman's Reef") and Havana Cabana Key West for all periods presented due to the closure of these hotels. In addition, comparable operating results exclude Hotel Rex beginning September 1, 2018 and the comparable period of 2017 due to the closure of the hotel for renovation.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

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


      Third Quarter




      2018


      2017


      Change

      Comparable Operating Results (1)






      ADR

      $233.14


      $227.91


      2.3%

      Occupancy

      82.4%


      84.9%


      -2.5 percentage points

      RevPAR

      $192.07


      $193.45


      -0.7%

      Revenues

      $219.1 million


      $217.9 million


      0.6%

      Hotel Adjusted EBITDA Margin

      31.51%


      31.55%


      -4 basis points







      Actual Operating Results (2)






      Revenues

      $220.8 million


      $223.5 million


      -1.2%

      Net income

      $31.4 million


      $21.6 million


      $9.8 million

      Earnings per diluted share

      $0.15


      $0.11


      $0.04

      Adjusted EBITDA

      $70.3 million


      $63.1 million


      $7.2 million

      Adjusted FFO

      $56.9 million


      $50.1 million


      $6.8 million

      Adjusted FFO per diluted share

      $0.27


      $0.25


      $0.02


      (1) Comparable operating results exclude Frenchman's Reef and Havana Cabana Key West for all periods presented and Hotel Rex from September 1, 2018 to September 30, 2018 and the comparable period of 2017 and include pre-acquisition operating results for The Landing Resort & Spa and Hotel Palomar Phoenix from July 1, 2017 to September 30, 2017. The pre-acquisition operating results were obtained from the seller of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.


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

      The Company's operating results for the quarter ended September 30, 2018 were negatively impacted by renovation disruption at the Vail Marriott and the Westin Fort Lauderdale Beach Resort.  Excluding both hotels, the Company's Comparable RevPAR increased 0.7% and Comparable Hotel Adjusted EBITDA margins expanded 35 basis points.

      For the nine months ended September 30, 2018, the Company reported the following:


      Year to Date




      2018


      2017


      Change

      Comparable Operating Results (1)






      ADR

      $231.73


      $226.24


      2.4%

      Occupancy

      79.8%


      80.9%


      - 1.1 percentage points

      RevPAR

      $184.87


      $183.09


      1.0%

      Revenues

      $642.6 million


      $633.9 million


      1.4%

      Hotel Adjusted EBITDA Margin

      30.45%


      31.13%


      -68 basis points







      Actual Operating Results (2)






      Revenues

      $640.3 million


      $663.0 million


      -3.4%

      Net income

      $63.8 million


      $67.1 million


      -$3.3 million

      Earnings per diluted share

      $0.31


      $0.33


      -$0.02

      Adjusted EBITDA

      $189.5 million


      $188.1 million


      $1.4 million

      Adjusted FFO

      $156.2 million


      $150.2 million


      $6.0 million

      Adjusted FFO per diluted share

      $0.76


      $0.75


      $0.01


      (1)  Comparable operating results exclude Frenchman's Reef and Havana Cabana Key West for all periods presented and Hotel Rex from September 1, 2018  to September 30, 2018 and the comparable period of 2017 and include pre-acquisition operating results for The Landing Resort & Spa and Hotel Palomar Phoenix from January 1, 2018 to February 28, 2018 and January 1, 2017 to September 30, 2017 and for L'Auberge de Sedona and Orchards Inn Sedona from January 1, 2017 to February 27, 2017. The pre-acquisition operating results were obtained from the seller of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.


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

      Update on Insurance Claims

      As previously disclosed, the Company has filed insurance claims resulting from the hurricanes that impacted Frenchman's Reef and Havana Cabana Key West in 2017, as well as from the 2017 wildfires in Northern California that impacted The Lodge at Sonoma.  In July 2018, the Company settled the insurance claims for Havana Cabana Key West and The Lodge at Sonoma.  During the third quarter, the Company recognized $8.2 million of business interruption income related to Frenchman's Reef, Havana Cabana Key West and The Lodge at Sonoma, as well as a $1.7 million gain on the settlement of the property damage claim for Havana Cabana Key West.  Year to date, the Company has recognized $16.3 million of business interruption income.

      Frenchman's Reef: During the third quarter, the Company signed a memorandum of understanding with the government of the U.S. Virgin Islands to support the rebuilding of the hotel, which was significantly damaged by last year's hurricanes and remains closed. The public-private partnership will provide economic support for the rebuilding of the hotel, as well as ongoing tax incentives once the hotel is reopened. With the site fully stabilized, the Company has begun preparations for a comprehensive rebuild to begin in the fourth quarter.  The Company projects that Frenchman's Reef will reopen in the second quarter of 2020.      

      The Company submitted an updated insurance claim during the third quarter and is working diligently with its insurance carriers to ensure the best outcome for its shareholders, while negotiating with major hotel operators regarding the future branding and management of the resort. The Company has filed a supplement to its investor presentation with additional details regarding the rebuild and future vision for Frenchman's Reef.

      Capital Expenditures

      The Company invested approximately $76.8 million in capital improvements at its hotels during the nine months ended September 30, 2018, primarily related to the completion of renovations at the Chicago Marriott Downtown, Havana Cabana Key West, Bethesda Marriott Suites, Westin Boston Waterfront Hotel, Westin Fort Lauderdale Beach Resort and the Vail Marriott Mountain Resort & Spa.  The Company continues to expect to spend approximately $135 million for capital improvements in 2018.  Significant projects planned for the remainder of 2018 include:

      • Hotel Rex: In connection with its addition to the Viceroy Collection, the Company commenced a comprehensive renovation and re-positioning of the hotel in September 2018. The hotel is closed for approximately four months during renovation and will reopen as the Hotel Emblem. The renovation is expected to be completed in time to take advantage of an expected strong 2019 lodging market in San Francisco.
      • JW Marriott Denver: The Company expects to begin renovating the hotel's guest rooms, public space and meeting rooms in the fourth quarter of 2018, with the majority of the work occurring in 2019. The renovation is expected to secure the hotel's position as the top luxury hotel in the high-end Cherry Creek submarket of Denver.

      The Company incurred approximately $2.5 million in displacement of Hotel Adjusted EBITDA for the third quarter of 2018, primarily attributed to the renovations of the Vail Marriott Mountain Resort & Spa, Westin Fort Lauderdale Beach Resort and Hotel Rex.  The Company anticipates approximately $1.0 million in additional Hotel Adjusted EBITDA displacement for the remainder of 2018, which is primarily attributable to the renovation closure of the Hotel Rex.

      Pending Acquisition Update

      As previously disclosed, the Company is under contract to purchase a luxury resort in California for approximately $150 million.  In connection with the acquisition, the Company will issue up to 1.2 million of common limited partnership interests in the Company's Operating Partnership to the sellers at $11.76 per unit.  While certain closing conditions remain, the Company expects the transaction to close before the end of the 2018.

      Balance Sheet

      As of September 30, 2018, the Company had $169.7 million of unrestricted cash on hand and approximately $931.6 million of total debt, which primarily consisted of property-specific mortgage debt and $300.0 million of unsecured term loans. The Company currently has no outstanding borrowings on its $300.0 million senior unsecured credit facility and 22 of its 30 hotels are unencumbered by debt.

      Subsequent to the end of the quarter, the Company entered into a new five-year $50 million term loan to support the Company's pending acquisition. The term loan will be funded upon closing of the acquisition before the end of the year.  The interest rate on the term loan is based on a pricing grid ranging from 140 to 220 basis points over LIBOR, based on the Company's leverage ratio.

      Increased Share Repurchase Authorization

      The Board of Directors approved an increase to the Company's share repurchase authorization from $150 million to $250 million.

      Dividends

      The Company's Board of Directors declared a quarterly dividend of $0.125 per share to stockholders of record as of September 28, 2018.  The dividend was paid on October 12, 2018.

      Guidance

      The Company is providing annual guidance for 2018, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.

      The Company is revising its 2018 guidance for RevPAR growth primarily to incorporate the impact of weather events in the third quarter, the union strike at the Westin Boston Waterfront Hotel in the fourth quarter and ongoing Marriott/Starwood integration issues.  Adjusted EBITDA is further revised for the impact of higher than expected property tax reassessments in Chicago and lower than expected business interruption income. The Company expects the full year 2018 results to be as follows:


      Previous Guidance

      Revised Guidance

      Change at
      Midpoint

      Metric

      Low End

      High End

      Low End

      High End

      Comparable RevPAR Growth

      1.5 percent

      2.5 percent

      1.0 percent

      1.5 percent

      -75 bps

      Adjusted EBITDA

      $254 million

      $263 million

      $250 million

      $255 million

      -$6.0 million

      Adjusted FFO

      $205 million

      $212 million

      $205 million

      $209 million

      -$1.5 million

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

      $0.99 per share

      $1.03 per share

      $0.99 per share

      $1.01 per share

      -$0.01 per
      share

      The guidance above incorporates the following assumptions:

      • Business interruption insurance income of approximately $19 million;
      • Corporate expenses of approximately $29 million;
      • Real estate taxes of approximately $56 million, which increased $1 million compared to prior guidance due to recent assessments at the Company's Chicago hotels;
      • Interest expense of approximately $41 million;
      • Income tax expense of $4 million to $5 million; and
      • Does not include the pending acquisition.

      Selected Quarterly Comparable Operating Information

      The following table is presented to provide investors with selected quarterly comparable operating information.  The operating information includes the Company's 2018 and 2017 acquisitions and excludes Frenchman's Reef and Havana Cabana Key West for all periods presented and Hotel Rex for September 1, 2017 to December 31, 2017.


      Quarter 1, 2017

      Quarter 2, 2017

      Quarter 3, 2017

      Quarter 4, 2017

      Full Year 2017

      ADR

      $

      211.28

      $

      237.36

      $

      227.91

      $

      236.21

      $

      228.66

      Occupancy

      73.2%

      84.6%

      84.9%

      77.5%

      80.1%

      RevPAR

      $

      154.64

      $

      200.85

      $

      193.45

      $

      183.17

      $

      183.11

      Revenues (in thousands)

      $

      184,233

      $

      231,798

      $

      217,882

      $

      213,038

      $

      846,951

      Hotel Adjusted EBITDA (in thousands)

      $

      47,423

      $

      81,192

      $

      68,736

      $

      66,435

      $

      263,786

              % of full Year

      17.9%

      30.8%

      26.1%

      25.2%

      100.0%

      Hotel Adjusted EBITDA Margin

      25.74%

      35.03%

      31.55%

      31.18%

      31.15%

      Available Rooms

      840,690

      850,031

      852,000

      849,086

      3,391,807

      Earnings Call

      The Company will host a conference call to discuss its third quarter results on Tuesday, November 6, 2018, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 844-287-6622 (for domestic callers) or 530-379-4559 (for international callers).  The participant passcode is 9849529. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.com. A replay of the webcast will also be archived on the website for one week.

      About the Company

      DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 30 premium quality hotels with over 9,900 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families such as Hilton and Marriott as well as unique boutique hotels in the lifestyle segment.  For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com .

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

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)

      (unaudited)



      September 30, 2018


      December 31, 2017

      ASSETS




      Property and equipment, net

      $

      2,802,889


      $

      2,692,286

      Restricted cash

      42,624


      40,204

      Due from hotel managers

      100,613


      86,621

      Favorable lease assets, net

      46,216


      26,690

      Prepaid and other assets (1)

      16,330


      71,488

      Cash and cash equivalents

      169,654


      183,569

      Total assets

      $

      3,178,326


      $

      3,100,858

      LIABILITIES AND STOCKHOLDERS' EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      633,139


      $

      639,639

      Term loans, net of unamortized debt issuance costs

      298,498


      298,153

      Total debt

      931,637


      937,792





      Deferred income related to key money, net

      11,838


      14,307

      Unfavorable contract liabilities, net

      73,977


      70,734

      Deferred ground rent

      91,957


      86,614

      Due to hotel managers

      64,879


      74,213

      Dividends declared and unpaid

      26,648


      25,708

      Accounts payable and accrued expenses (2)

      61,177


      57,845

      Total other liabilities

      330,476


      329,421

      Stockholders' Equity:




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

      —


      —

      Common stock, $0.01 par value; 400,000,000 shares authorized; 207,840,943

      and 200,306,733 shares issued and outstanding at September 30, 2018 and December
      31, 2017, respectively

      2,078


      2,003

      Additional paid-in capital

      2,157,968


      2,061,451

      Accumulated deficit

      (243,833)


      (229,809)

      Total stockholders' equity

      1,916,213


      1,833,645

      Total liabilities and stockholders' equity

      $

      3,178,326


      $

      3,100,858


      (1)

      Includes $55.8 million of insurance receivables as of December 31, 2017, $0.9 million of deferred tax assets, $5.5 million and $8.0 million of prepaid expenses and $9.9 million and $6.8 million of other assets as of September 30, 2018 and December 31, 2017, respectively.

      (2)

      Includes $6.0 million of deferred tax liabilities, $3.3 million and $11.2 million of accrued hurricane-related costs, $17.3 million and $15.3 million of accrued property taxes, $17.8 million and $11.7 million of accrued capital expenditures, and $16.8 million and $13.6 million of other accrued liabilities as of September 30, 2018 and December 31, 2017, respectively.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except per share amounts)

      (unaudited)



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2018


      2017


      2018


      2017

      Revenues:








      Rooms

      $

      165,750


      $

      167,990


      $

      469,786


      $

      483,305

      Food and beverage

      42,922


      42,651


      135,286


      140,191

      Other

      12,146


      12,845


      35,225


      39,472

      Total revenues

      220,818


      223,486


      640,297


      662,968

      Operating Expenses:








      Rooms

      41,779


      41,945


      117,972


      120,411

      Food and beverage

      29,047


      30,794


      88,202


      93,324

      Management fees

      6,099


      5,356


      15,542


      18,317

      Other hotel expenses

      78,731


      77,769


      241,437


      228,036

      Depreciation and amortization

      26,369


      25,083


      77,304


      75,031

      Impairment losses

      —


      2,357


      —


      2,357

      Hotel acquisition costs

      —


      (245)


      —


      2,028

      Corporate expenses

      4,521


      6,109


      22,139


      19,199

      Business interruption insurance income

      (8,227)


      —


      (16,254)


      —

      Gain on property insurance settlement

      (1,730)


      —


      (1,730)


      —

      Total operating expenses, net

      176,589


      189,168


      544,612


      558,703

      Operating profit

      44,229


      34,318


      95,685


      104,265









      Interest and other income, net

      (621)


      (372)


      (1,428)


      (923)

      Interest expense

      10,233


      9,692


      30,384


      28,790

      Loss on early extinguishment of debt

      —


      —


      —


      274

        Total other expenses, net

      9,612


      9,320


      28,956


      28,141

      Income before income taxes

      34,617


      24,998


      66,729


      76,124

      Income tax expense

      (3,174)


      (3,375)


      (2,939)


      (9,019)

      Net income

      $

      31,443


      $

      21,623


      $

      63,790


      $

      67,105

      Earnings per share:








      Basic earnings per share

      $

      0.15


      $

      0.11


      $

      0.31


      $

      0.33

      Diluted earnings per share

      $

      0.15


      $

      0.11


      $

      0.31


      $

      0.33









      Weighted-average number of common shares outstanding:








      Basic

      208,758,945


      200,834,910


      204,520,637


      200,767,104

      Diluted

      209,597,037


      201,424,400


      205,349,762


      201,353,649

      Non-GAAP Financial Measures

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      EBITDA, EBITDAre and FFO

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

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

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

      Hotel EBITDA

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

      Adjustments to EBITDA, FFO and Hotel EBITDA

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

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

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

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

      Reconciliations of Non-GAAP Measures

      EBITDA, EBITDAre and Adjusted EBITDA

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


      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2018


      2017


      2018


      2017

      Net income

      $

      31,443


      $

      21,623


      $

      63,790


      $

      67,105

      Interest expense

      10,233


      9,692


      30,384


      28,790

      Income tax expense

      3,174


      3,375


      2,939


      9,019

      Real estate related depreciation and amortization

      26,369


      25,083


      77,304


      75,031

      EBITDA

      71,219


      59,773


      174,417


      179,945

      Impairment losses

      —


      2,357


      —


      2,357

      Gain on sale of hotel properties

      —


      —


      —


      —

      EBITDAre

      71,219


      62,130


      174,417


      182,302

      Non-cash ground rent

      1,838


      1,591


      5,316


      4,756

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

      (495)


      (478)


      (1,474)


      (1,434)

      Hotel acquisition costs (1)

      —


      (245)


      —


      2,028

      Hurricane-related costs (2)

      1,690


      1,493


      3,005


      1,493

      Hotel manager transition and pre-opening items (3)

      100


      (1,362)


      (1,699)


      (1,362)

      Gain on property insurance settlement

      (1,730)


      —


      (1,730)


      —

      Loss on early extinguishment of debt

      —


      —


      —


      274

      Severance costs (4)

      (2,351)


      —


      11,691


      —

      Adjusted EBITDA

      $

      70,271


      $

      63,129


      $

      189,526


      $

      188,057



      (1)

      During the three months ended September 30, 2017, we recorded a refund of $0.2 million of transfer taxes originally paid to the City and County of San Francisco in connection with our acquisition of the Hotel Rex.

      (2)

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

      (3)

      Three months ended September 30, 2018 consists of $0.1 million related to manager transition costs at L'Auberge de Sedona and Orchards Inn Sedona and pre-opening costs related to the reopening of the Havana Cabana Key West and Hotel Rex.  Nine months ended September 30, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona and (b) pre-opening costs of $0.4 million related to the reopening of the Havana Cabana Key West and Hotel Rex, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.  Three and nine months ended September 30, 2017 consists of items related to the hotel manager change at the Courtyard Manhattan Midtown East as follows: (a) employee severance costs of approximately $0.4 million, (b) transition costs of approximately $0.1 million, offset by $1.9 million of accelerated amortization of key money in connection with the termination of the management agreement with Marriott.

      (4)

      Three months ended September 30, 2018 consists of the reversal of expenses related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.  Nine months ended September 30, 2018 consists of (a) $10.9 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $0.8 million related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2018 Guidance


      Low End


      High End

      Net income

      $

      85,230


      $

      88,230

      Interest expense

      41,000


      41,000

      Income tax expense

      4,000


      5,000

      Real estate related depreciation and amortization

      103,000


      104,000

      EBITDAre

      233,230


      238,230

      Non-cash ground rent

      7,100


      7,100

      Non-cash amortization of favorable and unfavorable contracts, net

      (1,900)


      (1,900)

      Hotel manager transition and pre-opening items

      (1,400)


      (1,400)

      Gain on property insurance settlement

      (1,730)


      (1,730)

      Hurricane-related costs

      3,000


      3,000

      Severance costs

      11,700


      11,700

      Adjusted EBITDA

      $

      250,000


      $

      255,000

      Hotel EBITDA and Hotel Adjusted EBITDA

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


      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2018


      2017


      2018


      2017

      Net income

      $

      31,443


      $

      21,623


      $

      63,790


      $

      67,105

      Interest expense

      10,233


      9,692


      30,384


      28,790

      Income tax expense

      3,174


      3,375


      2,939


      9,019

      Real estate related depreciation and amortization

      26,369


      25,083


      77,304


      75,031

      EBITDA

      71,219


      59,773


      174,417


      179,945

      Corporate expenses

      4,521


      6,109


      22,139


      19,199

      Interest and other income, net

      (621)


      (372)


      (1,428)


      (923)

      Hotel acquisition costs (1)

      —


      (245)


      —


      2,028

      Loss on early extinguishment of debt

      —


      —


      —


      274

      Hurricane-related costs (2)

      1,690


      1,493


      3,005


      1,493

      Impairment losses

      —


      2,357


      —


      2,357

      Severance (3)

      —


      —


      10,914


      —

      Gain on property insurance settlement

      (1,730)


      —


      (1,730)


      —

      Hotel EBITDA

      75,079


      69,115


      207,317


      204,373

      Non-cash ground rent

      1,838


      1,591


      5,316


      4,756

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

      (495)


      (478)


      (1,474)


      (1,434)

      Hotel manager transition and pre-opening items (4)

      100


      (1,362)


      (1,699)


      (1,362)

      Hotel Adjusted EBITDA

      $

      76,522


      $

      68,866


      $

      209,460


      $

      206,333



      (1)

      During the three months ended September 30, 2017, we recorded a refund of $0.2 million of transfer taxes originally paid to the City and County of San Francisco in connection with our acquisition of the Hotel Rex.

      (2)

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

      (3)

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

      (4)

      Three months ended September 30, 2018 consists of $0.1 million related to manager transition costs at L'Auberge de Sedona and Orchards Inn Sedona and pre-opening costs related to the reopening of the Havana Cabana Key West and Hotel Rex.  Nine months ended September 30, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona and (b) pre-opening costs of $0.4 million related to the reopening of the Havana Cabana Key West and Hotel Rex, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.  Three and nine months ended September 30, 2017 consists of items related to the hotel manager change at the Courtyard Manhattan Midtown East as follows: (a) employee severance costs of approximately $0.4 million, (b) transition costs of approximately $0.1 million, offset by $1.9 million of accelerated amortization of key money in connection with the termination of the management agreement with Marriott.

      FFO and Adjusted FFO

      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,










      2018


      2017


      2018


      2017

      Net income

      $

      31,443


      $

      21,623


      $

      63,790


      $

      67,105

      Real estate related depreciation and amortization

      26,369


      25,083


      77,304


      75,031

      Impairment losses

      —


      2,357


      —


      2,357

      FFO

      57,812


      49,063


      141,094


      144,493

      Non-cash ground rent

      1,838


      1,591


      5,316


      4,756

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

      (495)


      (478)


      (1,474)


      (1,434)

      Hotel acquisition costs (1)

      —


      (245)


      —


      2,028

      Hurricane-related costs (2)

      1,690


      1,493


      3,005


      1,493

      Hotel manager transition and pre-opening items (3)

      100


      (1,362)


      (1,699)


      (1,362)

      Gain on property insurance settlement

      (1,730)


      —


      (1,730)


      —

      Loss on early extinguishment of debt

      —


      —


      —


      274

      Severance costs (4)

      (2,351)


      —


      11,691


      —

      Fair value adjustments to debt instruments

      —


      —


      —


      —

      Adjusted FFO

      $

      56,864


      $

      50,062


      $

      156,203


      $

      150,248

      Adjusted FFO per diluted share

      $

      0.27


      $

      0.25


      $

      0.76


      $

      0.75



      (1)

      During the three months ended September 30, 2017, we recorded a refund of $0.2 million of transfer taxes originally paid to the City and County of San Francisco in connection with our acquisition of the Hotel Rex.

      (2)

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

      (3)

      Three months ended September 30, 2018 consists of $0.1 million related to manager transition costs at L'Auberge de Sedona and Orchards Inn Sedona and pre-opening costs related to the reopening of the Havana Cabana Key West and Hotel Rex.  Nine months ended September 30, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Rex, L'Auberge de Sedona and Orchards Inn Sedona and (b) pre-opening costs of $0.4 million related to the reopening of the Havana Cabana Key West and Hotel Rex, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.  Three and nine months ended September 30, 2017 consists of items related to the hotel manager change at the Courtyard Manhattan Midtown East as follows: (a) employee severance costs of approximately $0.4 million, (b) transition costs of approximately $0.1 million, offset by $1.9 million of accelerated amortization of key money in connection with the termination of the management agreement with Marriott.

      (4)

      Three months ended September 30, 2018 consists of  the reversal of expenses related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.  Nine months ended September 30, 2018 consists of (a) $10.9 million related to payments made to unionized employees under a voluntary buyout program at the Lexington Hotel New York, which are classified within other hotel expenses on the consolidated statement of operations and (b) $0.8 million related to the departure of our former Executive Vice President and Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2018 Guidance


      Low End


      High End

      Net income

      $

      85,230


      $

      88,230

      Real estate related depreciation and amortization

      103,000


      104,000

      FFO

      188,230


      192,230

      Non-cash ground rent

      7,100


      7,100

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

      (1,900)


      (1,900)

      Hotel manager transition and pre-opening items

      (1,400)


      (1,400)

      Gain on property insurance settlement

      (1,730)


      (1,730)

      Hurricane-related costs

      3,000


      3,000

      Severance costs

      11,700


      11,700

      Adjusted FFO

      $

      205,000


      $

      209,000

      Adjusted FFO per diluted share

      $

      0.99


      $

      1.01

      Reconciliation of Comparable Operating Results

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


      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2018


      2017


      2018


      2017

      Revenues

      $

      220,818


      $

      223,486


      $

      640,297


      $

      662,968

      Hotel revenues from prior ownership (1)

      —


      7,676


      5,305


      27,268

      Hotel revenues from closed hotels (2)

      (1,763)


      (13,280)


      (3,018)


      (56,323)

      Comparable Revenues

      $

      219,055


      $

      217,882


      $

      642,584


      $

      633,913









      Hotel Adjusted EBITDA

      $

      76,522


      $

      68,866


      $

      209,460


      $

      206,333

      Hotel Adjusted EBITDA from prior ownership (1)

      —


      2,146


      1,766


      7,218

      Hotel Adjusted EBITDA from closed hotels (2)

      (7,494)


      (2,276)


      (15,528)


      (16,201)

      Comparable Hotel Adjusted EBITDA

      $

      69,028


      $

      68,736


      $

      195,698


      $

      197,350









      Hotel Adjusted EBITDA Margin

      34.65%


      30.81%


      32.71%


      31.12%

      Comparable Hotel Adjusted EBITDA Margin

      31.51%


      31.55%


      30.45%


      31.13%



      (1)

      Amounts represent the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar for the period from January 1, 2018 to February 28, 2018 and January 1, 2017 to September 30, 2017, respectively and the pre-acquisition operating results of the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017.  The pre-acquisition operating results were obtained from the respective sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      (2)

      Amounts represent the operating results of Frenchman's Reef and Havana Cabana Key West for all time periods presented and the operating results of Hotel Rex from September 1 through September 30, 2018 and 2017, respectively.

      Comparable Hotel Operating Expenses

      The following table sets forth hotel operating expenses for the three and nine months ended September 30, 2018 and 2017 for each of the hotels that we owned during these periods.  Our GAAP hotel operating expenses for the three and nine months ended September 30, 2018 and 2017 consisted of the line items set forth below (dollars in thousands) under the column titled "As Reported."  The amounts reported in this column include amounts that are not comparable period-over-period. In order to reflect the period in 2018 comparable to 2017, the amounts in the column titled "Adjustments for Acquisitions" represent the pre-acquisition operating costs of The Landing Resort & Spa and the Hotel Palomar for the period from January 1, 2018 to February 28, 2018 and January 1, 2017 to September 30, 2017, respectively, and the L'Auberge de Sedona and Orchards Inn Sedona for the period from January 1, 2017 to February 27, 2017.  The amounts in the column titled "Adjustments for Closed Hotels" represent the operating costs for all periods presented of Frenchman's Reef and Havana Cabana Key West and Hotel Rex from September 1, 2018 to September 30, 2018 and the comparable period of 2017. Both Frenchman's Reef and Havana Cabana Key West closed in early September 2017 in advance of Hurricane Irma. Havana Cabana Key West reopened in April 2018 and Frenchman's Reef remains closed.  Hotel Rex closed on September 4, 2018 for a comprehensive renovation.  We provide this important supplemental information to our investors because this information provides a useful means for investors to measure our operating performance on a comparative basis.  See the column titled "Comparable."

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


      As Reported


      Adjustments for
      Closed Hotels


      Adjustments for
      Acquisitions


      Comparable


      Three Months Ended September 30,



      Three Months Ended September 30,


      2018


      2017


      % Change


      2018


      2017


      2018


      2017


      2018


      2017


      % Change





















      Rooms departmental expenses

      $

      41,779


      $

      41,945


      (0.4)%


      $

      (404)


      $

      (1,883)


      $

      —


      $

      1,177


      $

      41,375


      $

      41,239


      0.3%

      Food and beverage
      departmental expenses

      29,047


      30,794


      (5.7)%


      (211)


      (4,208)


      —


      1,916


      28,836


      28,502


      1.2%

      Other direct departmental

      2,598


      3,082


      (15.7)%


      (48)


      (675)


      —


      100


      2,550


      2,507


      1.7%

      General and administrative

      18,212


      19,181


      (5.1)%


      (246)


      (1,480)


      —


      776


      17,966


      18,477


      (2.8)%

      Utilities

      5,567


      6,487


      (14.2)%


      (101)


      (1,247)


      —


      364


      5,466


      5,604


      (2.5)%

      Repairs and maintenance

      8,035


      8,776


      (8.4)%


      (107)


      (741)


      —


      181


      7,928


      8,216


      (3.5)%

      Sales and marketing

      15,705


      15,155


      3.6%


      (161)


      (1,231)


      —


      499


      15,544


      14,423


      7.8%

      Franchise fees

      6,503


      6,231


      4.4%


      —


      —


      —


      —


      6,503


      6,231


      4.4%

      Base management fees

      4,725


      3,373


      40.1%


      (52)


      (372)


      —


      197


      4,673


      3,198


      46.1%

      Incentive management fees

      1,374


      1,983


      (30.7)%


      —


      —


      —


      —


      1,374


      1,983


      (30.7)%

      Property taxes

      14,157


      13,078


      8.3%


      276


      (86)


      —


      57


      14,433


      13,049


      10.6%

      Ground rent

      2,974


      2,573


      15.6%


      —


      —


      —


      426


      2,974


      2,999


      (0.8)%

      Insurance

      1,996


      1,526


      30.8%


      (122)


      (331)


      —


      35


      1,874


      1,230


      52.4%

      Hurricane-related costs

      1,690


      —


      100.0%


      (1,690)


      —


      —


      —


      —


      —


      —%

      Hotel manager transition/pre-
      opening items

      100


      —


      100.0%


      (100)


      —


      —


      —


      —


      —


      —%

      Other fixed expenses

      1,194


      1,680


      (28.9)%


      (169)


      (102)


      —


      99


      1,025


      1,677


      (38.9)%

      Total hotel operating expenses

      $

      155,656


      $

      155,864


      (0.1)%


      $

      (3,135)


      $

      (12,356)


      $

      —


      $

      5,827


      $

      152,521


      $

      149,335


      2.1%

      Hurricane-related costs

      (1,690)


      (1,493)


      (13.2)%


      1,690


      1,351


      —


      —


      —


      (142)


      100.0%

      Hotel manager transition/pre-
      opening items

      (100)


      1,362


      (107.3)%


      100


      —


      —


      —


      —


      1,362


      (100.0)%

      Non-cash ground rent

      (1,838)


      (1,591)


      15.5%


      —


      —


      —


      (296)


      (1,838)


      (1,887)


      (2.6)%

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

      495


      478


      3.6%


      —


      —


      —


      —


      495


      478


      3.6%

      Total adjusted hotel
      operating expenses

      $

      152,523


      $

      154,620


      (1.4)%


      $

      (1,345)


      $

      (11,005)


      $

      —


      $

      5,531


      $

      151,178


      $

      149,146


      1.4%





      As Reported


      Adjustments for Closed Hotels


      Adjustments for Acquisitions


      Comparable


      Nine Months Ended September 30,



      Nine Months Ended September 30,


      2018


      2017


      % Change


      2018


      2017


      2018


      2017


      2018


      2017


      % Change





















      Rooms departmental expenses

      $

      117,972


      $

      120,411


      (2.0)%


      $

      (698)


      $

      (7,136)


      $

      788


      $

      4,332


      $

      118,062


      $

      117,607


      0.4%

      Food and beverage
      departmental expenses

      88,202


      93,324


      (5.5)%


      (353)


      (12,669)


      1,163


      6,665


      89,012


      87,320


      1.9%

      Other direct departmental

      7,617


      9,169


      (16.9)%


      (98)


      (2,138)


      102


      540


      7,621


      7,571


      0.7%

      General and administrative

      54,514


      56,687


      (3.8)%


      (391)


      (5,322)


      467


      2,910


      54,590


      54,275


      0.6%

      Utilities

      15,600


      18,627


      (16.3)%


      (185)


      (3,908)


      138


      993


      15,553


      15,712


      (1.0)%

      Repairs and maintenance

      23,908


      26,336


      (9.2)%


      (198)


      (2,848)


      126


      803


      23,836


      24,291


      (1.9)%

      Sales and marketing

      45,878


      44,584


      2.9%


      (296)


      (3,977)


      340


      1,873


      45,922


      42,480


      8.1%

      Franchise fees

      19,282


      17,277


      11.6%


      —


      —


      —


      —


      19,282


      17,277


      11.6%

      Base management fees

      11,407


      13,733


      (16.9)%


      2,090


      (1,593)


      173


      782


      13,670


      12,922


      5.8%

      Incentive management fees

      4,135


      4,584


      (9.8)%


      —


      —


      —


      —


      4,135


      4,584


      (9.8)%

      Property taxes

      41,950


      39,178


      7.1%


      175


      (207)


      81


      256


      42,206


      39,227


      7.6%

      Ground rent

      8,651


      7,703


      12.3%


      —


      —


      50


      975


      8,701


      8,678


      0.3%

      Insurance

      5,135


      4,858


      5.7%


      (283)


      (1,232)


      38


      176


      4,890


      3,802


      28.6%

      Severance costs

      10,914


      —


      100.0%


      —


      —


      —


      —


      10,914


      —


      100.0%

      Hurricane-related costs

      3,005


      —


      100.0%


      (3,005)


      —


      —


      —


      —


      —


      —%

      Hotel manager transition/pre-
      opening items

      484


      —


      100.0%


      (399)


      —


      —


      —


      85


      —


      100.0%

      Other fixed expenses

      4,499


      3,617


      24.4%


      (171)


      (443)


      124


      444


      4,452


      3,618


      23.1%

      Total hotel operating expenses

      $

      463,153


      $

      460,088


      0.7%


      $

      (3,812)


      $

      (41,473)


      $

      3,590


      $

      20,749


      $

      462,931


      $

      439,364


      5.4%

      Severance costs

      (10,914)


      —


      (100.0%)


      —


      —


      —


      —


      (10,914)


      —


      (100.0%)

      Hurricane-related costs

      (3,005)


      (1,493)


      (101.3%)


      3,005


      1,351


      —


      —


      —


      (142)


      100.0%

      Hotel manager transition/pre-
      opening items

      1,699


      1,362


      24.7%


      (1,784)


      —


      —


      —


      (85)


      1,362


      (106.2%)

      Non-cash ground rent

      (5,316)


      (4,756)


      11.8%


      —


      —


      (50)


      (699)


      (5,366)


      (5,455)


      (1.6)%

      Non-cash amortization of
      unfavorable contract liabilities

      1,474


      1,434


      2.8%


      —


      —


      —


      —


      1,474


      1,434


      2.8%

      Total adjusted hotel
      operating expenses

      $

      447,091


      $

      456,635


      (2.1)%


      $

      (2,591)


      $

      (40,122)


      $

      3,540


      $

      20,050


      $

      448,040


      $

      436,563


      2.6%

      Market Capitalization as of September 30, 2018

      (in thousands)

      Enterprise Value






      Common equity capitalization (at September 30, 2018 closing price of $11.67/share)


      $

      2,443,599

      Consolidated debt (face amount)


      937,429

      Cash and cash equivalents


      (169,654)

      Total enterprise value


      $

      3,211,374

      Share Reconciliation






      Common shares outstanding


      207,841

      Unvested restricted stock held by management and employees


      642

      Share grants under deferred compensation plan


      909

      Combined shares outstanding


      209,392

      Debt Summary as of September 30, 2018

      (dollars in thousands)


      Loan


      Interest Rate


      Term


      Outstanding
      Principal


      Maturity

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      55,600


      November 2020

      Westin Washington D.C. City Center


      3.99%


      Fixed


      63,269


      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      27,849


      April 2023

      Westin San Diego


      3.94%


      Fixed


      63,761


      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      82,990


      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      82,941


      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      62,694


      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      195,382


      November 2025

      New Market Tax Credit loan(1)


      5.17%


      Fixed


      2,943


      December 2020

           Unamortized debt issuance costs, net






      (4,290)



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






      633,139












      Unsecured term loan


      LIBOR + 1.45(2)


      Variable


      100,000


      May 2021

      Unsecured term loan


      LIBOR + 1.45(2)


      Variable


      200,000


      April 2022

           Unamortized debt issuance costs, net






      (1,502)



      Unsecured term loans, net of unamortized debt issuance
      costs






      298,498












      Senior unsecured credit facility


      LIBOR + 1.50


      Variable


      —


      May 2020 (3)










      Total debt, net of unamortized debt issuance costs






      $

      931,637



      Weighted-average interest rate of fixed rate debt


      4.23%







      Total weighted-average interest rate


      4.03%








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

      (2) The interest rate as of September 30, 2018 was 3.55%.

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

      Operating Statistics – Third Quarter



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      3Q 2018

      3Q 2017

      B/(W)


      3Q 2018

      3Q 2017

      B/(W)


      3Q 2018

      3Q 2017

      B/(W)


      3Q 2018

      3Q 2017

      B/(W)

      Atlanta Alpharetta Marriott


      $

      162.26


      $

      162.05


      0.1

      %


      72.9

      %

      76.1

      %

      (3.2)

      %


      $

      118.35


      $

      123.25


      (4.0)

      %


      35.64

      %

      30.57

      %

      507 bps

      Bethesda Marriott Suites


      $

      166.55


      $

      152.68


      9.1

      %


      63.1

      %

      73.2

      %

      (10.1)

      %


      $

      105.09


      $

      111.79


      (6.0)

      %


      19.60

      %

      20.10

      %

      -50 bps

      Boston Westin


      $

      259.62


      $

      262.82


      (1.2)

      %


      83.0

      %

      81.5

      %

      1.5

      %


      $

      215.46


      $

      214.21


      0.6

      %


      27.89

      %

      31.31

      %

      -342 bps

      Hilton Boston Downtown


      $

      339.42


      $

      321.72


      5.5

      %


      93.7

      %

      92.3

      %

      1.4

      %


      $

      317.98


      $

      297.04


      7.0

      %


      45.25

      %

      45.12

      %

      13 bps

      Hilton Burlington


      $

      237.75


      $

      224.97


      5.7

      %


      90.2

      %

      92.6

      %

      (2.4)

      %


      $

      214.40


      $

      208.43


      2.9

      %


      45.43

      %

      50.60

      %

      -517 bps

      Renaissance Charleston


      $

      234.15


      $

      227.46


      2.9

      %


      80.0

      %

      87.4

      %

      (7.4)

      %


      $

      187.40


      $

      198.80


      (5.7)

      %


      34.06

      %

      37.61

      %

      -355 bps

      Chicago Marriott


      $

      238.88


      $

      225.10


      6.1

      %


      87.1

      %

      87.2

      %

      (0.1)

      %


      $

      207.95


      $

      196.29


      5.9

      %


      33.19

      %

      31.71

      %

      148 bps

      Chicago Gwen


      $

      279.06


      $

      223.15


      25.1

      %


      85.7

      %

      89.4

      %

      (3.7)

      %


      $

      239.24


      $

      199.57


      19.9

      %


      33.78

      %

      25.48

      %

      830 bps

      Courtyard Denver Downtown


      $

      211.72


      $

      217.19


      (2.5)

      %


      89.4

      %

      88.1

      %

      1.3

      %


      $

      189.35


      $

      191.37


      (1.1)

      %


      52.78

      %

      52.49

      %

      29 bps

      Courtyard Fifth Avenue


      $

      269.65


      $

      266.17


      1.3

      %


      93.5

      %

      92.9

      %

      0.6

      %


      $

      252.11


      $

      247.18


      2.0

      %


      21.08

      %

      21.15

      %

      -7 bps

      Courtyard Midtown East


      $

      261.96


      $

      257.35


      1.8

      %


      97.1

      %

      94.7

      %

      2.4

      %


      $

      254.47


      $

      243.77


      4.4

      %


      29.98

      %

      25.67

      %

      431 bps

      Fort Lauderdale Westin


      $

      140.03


      $

      141.95


      (1.4)

      %


      68.4

      %

      79.9

      %

      (11.5)

      %


      $

      95.74


      $

      113.38


      (15.6)

      %


      11.58

      %

      19.25

      %

      -767 bps

      JW Marriott Denver Cherry Creek


      $

      261.10


      $

      270.39


      (3.4)

      %


      86.4

      %

      85.6

      %

      0.8

      %


      $

      225.70


      $

      231.54


      (2.5)

      %


      34.18

      %

      38.98

      %

      -480 bps

      Sheraton Suites Key West


      $

      210.39


      $

      221.87


      (5.2)

      %


      80.5

      %

      81.5

      %

      (1.0)

      %


      $

      169.27


      $

      180.89


      (6.4)

      %


      33.82

      %

      34.94

      %

      -112 bps

      The Landing Resort & Spa


      $

      362.68


      $

      350.61


      3.4

      %


      83.9

      %

      84.4

      %

      (0.5)

      %


      $

      304.21


      $

      295.97


      2.8

      %


      37.74

      %

      50.47

      %

      -1273 bps

      Lexington Hotel New York


      $

      251.05


      $

      256.48


      (2.1)

      %


      92.4

      %

      94.0

      %

      (1.6)

      %


      $

      232.10


      $

      241.14


      (3.7)

      %


      22.50

      %

      22.74

      %

      -24 bps

      Hotel Palomar Phoenix


      $

      141.85


      $

      140.88


      0.7

      %


      73.7

      %

      71.4

      %

      2.3

      %


      $

      104.54


      $

      100.59


      3.9

      %


      12.00

      %

      7.82

      %

      418 bps

      Hotel Rex


      $

      216.85


      $

      225.35


      (3.8)

      %


      82.2

      %

      92.7

      %

      (10.5)

      %


      $

      178.27


      $

      208.91


      (14.7)

      %


      14.05

      %

      39.93

      %

      -2588 bps

      Salt Lake City Marriott


      $

      168.43


      $

      170.44


      (1.2)

      %


      72.0

      %

      80.3

      %

      (8.3)

      %


      $

      121.28


      $

      136.79


      (11.3)

      %


      37.73

      %

      38.64

      %

      -91 bps

      L'Auberge de Sedona


      $

      516.47


      $

      478.26


      8.0

      %


      70.4

      %

      72.5

      %

      (2.1)

      %


      $

      363.75


      $

      346.94


      4.8

      %


      20.37

      %

      16.85

      %

      352 bps

      Orchards Inn Sedona


      $

      214.21


      $

      205.50


      4.2

      %


      71.4

      %

      79.3

      %

      (7.9)

      %


      $

      152.90


      $

      162.99


      (6.2)

      %


      24.66

      %

      24.12

      %

      54 bps

      Shorebreak


      $

      290.87


      $

      281.74


      3.2

      %


      85.0

      %

      83.8

      %

      1.2

      %


      $

      247.25


      $

      236.22


      4.7

      %


      38.85

      %

      41.28

      %

      -243 bps

      The Lodge at Sonoma


      $

      354.29


      $

      368.44


      (3.8)

      %


      80.3

      %

      80.2

      %

      0.1

      %


      $

      284.34


      $

      295.50


      (3.8)

      %


      49.47

      %

      39.17

      %

      1030 bps

      Hilton Garden Inn Times Square Central


      $

      256.84


      $

      247.91


      3.6

      %


      98.1

      %

      97.7

      %

      0.4

      %


      $

      251.96


      $

      242.20


      4.0

      %


      31.03

      %

      30.58

      %

      45 bps

      Vail Marriott


      $

      190.49


      $

      200.36


      (4.9)

      %


      59.9

      %

      78.4

      %

      (18.5)

      %


      $

      114.17


      $

      157.09


      (27.3)

      %


      19.69

      %

      24.45

      %

      -476 bps

      Westin San Diego


      $

      203.82


      $

      200.25


      1.8

      %


      85.5

      %

      90.5

      %

      (5.0)

      %


      $

      174.19


      $

      181.27


      (3.9)

      %


      39.53

      %

      37.99

      %

      154 bps

      Westin Washington D.C. City Center


      $

      167.01


      $

      188.07


      (11.2)

      %


      88.1

      %

      86.7

      %

      1.4

      %


      $

      147.18


      $

      163.01


      (9.7)

      %


      24.76

      %

      31.80

      %

      -704 bps

      Renaissance Worthington


      $

      177.71


      $

      177.76


      —

      %


      70.1

      %

      70.2

      %

      (0.1)

      %


      $

      124.54


      $

      124.84


      (0.2)

      %


      31.19

      %

      25.89

      %

      530 bps

      Comparable Total (1)


      $

      233.14


      $

      227.91


      2.3

      %


      82.4

      %

      84.9

      %

      (2.5)

      %


      $

      192.07


      $

      193.45


      (0.7)

      %


      31.51

      %

      31.55

      %

      -4 bps



      (1)

      Amounts exclude the operating results of Frenchman's Reef and the Havana Cabana Key West for all periods presented and Hotel Rex from September 1, 2018 to September 30, 2018 and the comparable time period of 2017 and include the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix for the period from July 1, 2017 to September 30, 2017.

      Operating Statistics – Year to Date



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2018

      YTD 2017

      B/(W)


      YTD 2018

      YTD 2017

      B/(W)


      YTD 2018

      YTD 2017

      B/(W)


      YTD 2018

      YTD 2017

      B/(W)

      Atlanta Alpharetta Marriott


      $

      173.66


      $

      168.15


      3.3

      %


      69.5

      %

      76.3

      %

      (6.8)

      %


      $

      120.74


      $

      128.27


      (5.9)

      %


      35.28

      %

      32.74

      %

      254 bps

      Bethesda Marriott Suites


      $

      179.28


      $

      170.12


      5.4

      %


      65.6

      %

      75.6

      %

      (10.0)

      %


      $

      117.69


      $

      128.53


      (8.4)

      %


      26.40

      %

      28.23

      %

      -183 bps

      Boston Westin


      $

      250.51


      $

      254.66


      (1.6)

      %


      76.5

      %

      79.1

      %

      (2.6)

      %


      $

      191.56


      $

      201.37


      (4.9)

      %


      26.23

      %

      31.47

      %

      -524 bps

      Hilton Boston Downtown


      $

      298.92


      $

      290.62


      2.9

      %


      88.0

      %

      86.3

      %

      1.7

      %


      $

      262.93


      $

      250.76


      4.9

      %


      40.16

      %

      40.20

      %

      -4 bps

      Hilton Burlington


      $

      190.99


      $

      180.10


      6.0

      %


      81.8

      %

      81.5

      %

      0.3

      %


      $

      156.29


      $

      146.86


      6.4

      %


      38.88

      %

      40.39

      %

      -151 bps

      Renaissance Charleston


      $

      255.55


      $

      245.39


      4.1

      %


      84.9

      %

      79.1

      %

      5.8

      %


      $

      216.86


      $

      194.10


      11.7

      %


      40.21

      %

      36.72

      %

      349 bps

      Chicago Marriott


      $

      228.45


      $

      218.14


      4.7

      %


      73.6

      %

      73.1

      %

      0.5

      %


      $

      168.23


      $

      159.44


      5.5

      %


      26.72

      %

      25.41

      %

      131 bps

      Chicago Gwen


      $

      254.98


      $

      219.29


      16.3

      %


      82.3

      %

      73.0

      %

      9.3

      %


      $

      209.79


      $

      160.17


      31.0

      %


      26.60

      %

      22.46

      %

      414 bps

      Courtyard Denver Downtown


      $

      198.12


      $

      207.87


      (4.7)

      %


      84.1

      %

      81.0

      %

      3.1

      %


      $

      166.55


      $

      168.46


      (1.1)

      %


      47.48

      %

      48.97

      %

      -149 bps

      Courtyard Fifth Avenue


      $

      259.44


      $

      249.08


      4.2

      %


      89.9

      %

      89.1

      %

      0.8

      %


      $

      233.13


      $

      221.86


      5.1

      %


      16.98

      %

      15.55

      %

      143 bps

      Courtyard Midtown East


      $

      246.82


      $

      243.41


      1.4

      %


      93.7

      %

      90.1

      %

      3.6

      %


      $

      231.21


      $

      219.26


      5.5

      %


      24.86

      %

      24.18

      %

      68 bps

      Fort Lauderdale Westin


      $

      199.24


      $

      192.20


      3.7

      %


      82.7

      %

      86.9

      %

      (4.2)

      %


      $

      164.73


      $

      167.03


      (1.4)

      %


      32.55

      %

      36.53

      %

      -398 bps

      JW Marriott Denver Cherry Creek


      $

      253.12


      $

      262.32


      (3.5)

      %


      82.3

      %

      81.1

      %

      1.2

      %


      $

      208.40


      $

      212.70


      (2.0)

      %


      32.71

      %

      34.60

      %

      -189 bps

      Sheraton Suites Key West


      $

      252.38


      $

      256.78


      (1.7)

      %


      87.8

      %

      89.5

      %

      (1.7)

      %


      $

      221.61


      $

      229.77


      (3.6)

      %


      44.06

      %

      45.38

      %

      -132 bps

      The Landing Resort & Spa (1)


      $

      330.90


      $

      310.91


      6.4

      %


      63.9

      %

      68.6

      %

      (4.7)

      %


      $

      211.57


      $

      213.43


      (0.9)

      %


      22.02

      %

      38.07

      %

      -1605 bps

      Lexington Hotel New York


      $

      236.54


      $

      231.36


      2.2

      %


      89.7

      %

      92.1

      %

      (2.4)

      %


      $

      212.28


      $

      213.14


      (0.4)

      %


      16.70

      %

      13.69

      %

      301 bps

      Hotel Palomar Phoenix (1)


      $

      179.63


      $

      180.82


      (0.7)

      %


      75.8

      %

      75.3

      %

      0.5

      %


      $

      136.09


      $

      136.18


      (0.1)

      %


      25.43

      %

      24.19

      %

      124 bps

      Hotel Rex


      $

      204.18


      $

      224.87


      (9.2)

      %


      81.6

      %

      83.9

      %

      (2.3)

      %


      $

      166.71


      $

      188.64


      (11.6)

      %


      23.59

      %

      35.14

      %

      -1155 bps

      Salt Lake City Marriott


      $

      174.07


      $

      167.03


      4.2

      %


      73.3

      %

      79.3

      %

      (6.0)

      %


      $

      127.67


      $

      132.49


      (3.6)

      %


      38.77

      %

      40.12

      %

      -135 bps

      L'Auberge de Sedona


      $

      587.68


      $

      523.31


      12.3

      %


      74.8

      %

      75.5

      %

      (0.7)

      %


      $

      439.54


      $

      395.18


      11.2

      %


      25.62

      %

      22.47

      %

      315 bps

      Orchards Inn Sedona


      $

      249.32


      $

      222.19


      12.2

      %


      75.6

      %

      80.3

      %

      (4.7)

      %


      $

      188.59


      $

      178.32


      5.8

      %


      34.03

      %

      31.76

      %

      227 bps

      Shorebreak


      $

      261.64


      $

      244.28


      7.1

      %


      78.9

      %

      76.3

      %

      2.6

      %


      $

      206.52


      $

      186.38


      10.8

      %


      30.97

      %

      29.54

      %

      143 bps

      The Lodge at Sonoma


      $

      309.25


      $

      326.04


      (5.1)

      %


      72.2

      %

      65.1

      %

      7.1

      %


      $

      223.31


      $

      212.12


      5.3

      %


      34.21

      %

      27.81

      %

      640 bps

      Hilton Garden Inn Times Square Central


      $

      239.27


      $

      227.06


      5.4

      %


      97.6

      %

      97.0

      %

      0.6

      %


      $

      233.61


      $

      220.20


      6.1

      %


      28.58

      %

      27.25

      %

      133 bps

      Vail Marriott


      $

      294.81


      $

      282.34


      4.4

      %


      60.8

      %

      75.0

      %

      (14.2)

      %


      $

      179.23


      $

      211.68


      (15.3)

      %


      32.84

      %

      35.08

      %

      -224 bps

      Westin San Diego


      $

      193.20


      $

      198.46


      (2.7)

      %


      84.3

      %

      86.9

      %

      (2.6)

      %


      $

      162.94


      $

      172.39


      (5.5)

      %


      38.30

      %

      39.36

      %

      -106 bps

      Westin Washington D.C. City Center


      $

      204.56


      $

      223.17


      (8.3)

      %


      88.7

      %

      86.6

      %

      2.1

      %


      $

      181.40


      $

      193.29


      (6.2)

      %


      33.48

      %

      40.03

      %

      -655 bps

      Renaissance Worthington


      $

      188.71


      $

      182.09


      3.6

      %


      74.8

      %

      75.4

      %

      (0.6)

      %


      $

      141.08


      $

      137.36


      2.7

      %


      36.10

      %

      36.10

      %

      0 bps

      Comparable Total (2)


      $

      231.73


      $

      226.24


      2.4

      %


      79.8

      %

      80.9

      %

      (1.1)

      %


      $

      184.87


      $

      183.09


      1.0

      %


      30.45

      %

      31.13

      %

      -68 bps



      (1)

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

      (2)

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

      Hotel Adjusted EBITDA Reconciliation



      Third Quarter 2018







      Plus:


      Plus:


      Plus:


      Equals:



      Total Revenues


      Net Income / (Loss)


      Depreciation


      Interest Expense


      Adjustments (1)


      Hotel Adjusted

      EBITDA

      Atlanta Alpharetta Marriott


      $

      4,675


      $

      1,215


      $

      451


      $

      —


      $

      —


      $

      1,666

      Bethesda Marriott Suites


      $

      3,326


      $

      (1,307)


      $

      456


      $

      —


      $

      1,503


      $

      652

      Boston Westin


      $

      22,298


      $

      1,643


      $

      2,413


      $

      2,223


      $

      (60)


      $

      6,219

      Hilton Boston Downtown


      $

      12,473


      $

      4,402


      $

      1,242


      $

      —


      $

      —


      $

      5,644

      Hilton Burlington


      $

      5,983


      $

      2,207


      $

      511


      $

      —


      $

      —


      $

      2,718

      Renaissance Charleston


      $

      3,291


      $

      763


      $

      390


      $

      —


      $

      (32)


      $

      1,121

      Chicago Marriott


      $

      32,756


      $

      7,123


      $

      4,147


      $

      (1)


      $

      (397)


      $

      10,872

      Chicago Gwen


      $

      9,645


      $

      2,189


      $

      1,069


      $

      —


      $

      —


      $

      3,258

      Courtyard Denver Downtown


      $

      3,342


      $

      1,463


      $

      301


      $

      —


      $

      —


      $

      1,764

      Courtyard Fifth Avenue


      $

      4,450


      $

      497


      $

      446


      $

      —


      $

      (5)


      $

      938

      Courtyard Midtown East


      $

      7,738


      $

      650


      $

      684


      $

      986


      $

      —


      $

      2,320

      Fort Lauderdale Westin


      $

      7,752


      $

      (590)


      $

      1,488


      $

      —


      $

      —


      $

      898

      Frenchman's Reef


      $

      16


      $

      5,402


      $

      —


      $

      —


      $

      —


      $

      5,402

      JW Marriott Denver Cherry Creek


      $

      6,006


      $

      878


      $

      471


      $

      704


      $

      —


      $

      2,053

      Havana Cabana Key West


      $

      1,717


      $

      2,076


      $

      238


      $

      —


      $

      —


      $

      2,314

      Sheraton Suites Key West


      $

      3,758


      $

      948


      $

      323


      $

      —


      $

      —


      $

      1,271

      The Landing Resort & Spa


      $

      3,882


      $

      1,097


      $

      368


      $

      —


      $

      —


      $

      1,465

      Lexington Hotel New York


      $

      16,846


      $

      252


      $

      3,525


      $

      5


      $

      8


      $

      3,790

      Hotel Palomar Phoenix


      $

      4,108


      $

      (476)


      $

      633


      $

      39


      $

      297


      $

      493

      Hotel Rex


      $

      1,231


      $

      34


      $

      139


      $

      —


      $

      —


      $

      173

      Salt Lake City Marriott


      $

      7,565


      $

      1,701


      $

      526


      $

      627


      $

      —


      $

      2,854

      L'Auberge de Sedona


      $

      5,563


      $

      646


      $

      487


      $

      —


      $

      —


      $

      1,133

      Orchards Inn Sedona


      $

      1,752


      $

      154


      $

      235


      $

      —


      $

      43


      $

      432

      Shorebreak


      $

      5,094


      $

      1,654


      $

      340


      $

      —


      $

      (15)


      $

      1,979

      The Lodge at Sonoma


      $

      7,302


      $

      2,775


      $

      549


      $

      288


      $

      —


      $

      3,612

      Hilton Garden Inn Times Square Central


      $

      6,655


      $

      1,254


      $

      811


      $

      —


      $

      —


      $

      2,065

      Vail Marriott


      $

      6,877


      $

      611


      $

      743


      $

      —


      $

      —


      $

      1,354

      Westin San Diego


      $

      9,587


      $

      2,016


      $

      1,122


      $

      652


      $

      —


      $

      3,790

      Westin Washington D.C. City Center


      $

      7,006


      $

      (261)


      $

      1,311


      $

      685


      $

      —


      $

      1,735

      Renaissance Worthington


      $

      8,124


      $

      782


      $

      950


      $

      800


      $

      2


      $

      2,534

      Total


      $

      220,818


      $

      41,798


      $

      26,369


      $

      7,008


      $

      1,344


      $

      76,522

      Less: Closed Hotels (2)


      $

      (1,763)


      $

      (7,210)


      $

      (284)


      $

      —


      $

      —


      $

      (7,494)

      Comparable Total


      $

      219,055


      $

      34,588


      $

      26,085


      $

      7,008


      $

      1,344


      $

      69,028



      (1)

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

      (2)

      Amounts represent the operating results of Frenchman's Reef and the Havana Cabana Key West for the period presented and Hotel Rex from September 1, 2018 to September 30, 2018.

      Hotel Adjusted EBITDA Reconciliation



      Third Quarter 2017







      Plus:


      Plus:


      Plus:


      Equals:



      Total Revenues


      Net Income / (Loss)


      Depreciation


      Interest Expense


      Adjustments (1)


      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      4,540


      $

      994


      $

      394


      $

      —


      $

      —


      $

      1,388

      Bethesda Marriott Suites


      $

      3,707


      $

      (1,115)


      $

      347


      $

      —


      $

      1,513


      $

      745

      Boston Westin


      $

      23,444


      $

      2,945


      $

      2,194


      $

      2,261


      $

      (60)


      $

      7,340

      Hilton Boston Downtown


      $

      11,645


      $

      4,016


      $

      1,238


      $

      —


      $

      —


      $

      5,254

      Hilton Burlington


      $

      6,034


      $

      2,541


      $

      512


      $

      —


      $

      —


      $

      3,053

      Renaissance Charleston


      $

      3,470


      $

      949


      $

      388


      $

      —


      $

      (32)


      $

      1,305

      Chicago Marriott


      $

      30,712


      $

      6,367


      $

      3,751


      $

      18


      $

      (397)


      $

      9,739

      Chicago Gwen


      $

      7,719


      $

      878


      $

      1,089


      $

      —


      $

      —


      $

      1,967

      Courtyard Denver Downtown


      $

      3,328


      $

      1,438


      $

      309


      $

      —


      $

      —


      $

      1,747

      Courtyard Fifth Avenue


      $

      4,383


      $

      429


      $

      446


      $

      —


      $

      52


      $

      927

      Courtyard Midtown East


      $

      7,487


      $

      (265)


      $

      676


      $

      1,002


      $

      509


      $

      1,922

      Fort Lauderdale Westin


      $

      7,673


      $

      191


      $

      1,286


      $

      —


      $

      —


      $

      1,477

      Frenchman's Reef


      $

      11,213


      $

      (945)


      $

      1,104


      $

      —


      $

      1,351


      $

      1,510

      JW Marriott Denver Cherry Creek


      $

      6,193


      $

      1,192


      $

      507


      $

      715


      $

      —


      $

      2,414

      Havana Cabana Key West


      $

      1,383


      $

      374


      $

      129


      $

      —


      $

      —


      $

      503

      Sheraton Suites Key West


      $

      3,334


      $

      729


      $

      294


      $

      —


      $

      142


      $

      1,165

      Lexington Hotel New York


      $

      17,156


      $

      411


      $

      3,478


      $

      5


      $

      8


      $

      3,902

      Hotel Rex


      $

      2,061


      $

      684


      $

      139


      $

      —


      $

      —


      $

      823

      Salt Lake City Marriott


      $

      8,755


      $

      2,208


      $

      531


      $

      644


      $

      —


      $

      3,383

      L'Auberge de Sedona


      $

      5,213


      $

      393


      $

      485


      $

      —


      $

      —


      $

      878

      Orchards Inn Sedona


      $

      1,962


      $

      198


      $

      234


      $

      —


      $

      41


      $

      473

      Shorebreak


      $

      4,726


      $

      1,512


      $

      454


      $

      —


      $

      (15)


      $

      1,951

      The Lodge at Sonoma


      $

      7,294


      $

      2,068


      $

      495


      $

      294


      $

      —


      $

      2,857

      Hilton Garden Inn Times Square Central


      $

      6,394


      $

      1,161


      $

      794


      $

      —


      $

      —


      $

      1,955

      Vail Marriott


      $

      8,461


      $

      1,572


      $

      497


      $

      —


      $

      —


      $

      2,069

      Westin San Diego


      $

      9,414


      $

      1,816


      $

      1,094


      $

      666


      $

      —


      $

      3,576

      Westin Washington D.C. City Center


      $

      7,631


      $

      422


      $

      1,299


      $

      706


      $

      —


      $

      2,427

      Renaissance Worthington


      $

      8,154


      $

      377


      $

      919


      $

      813


      $

      2


      $

      2,111

      Total


      $

      223,486


      $

      33,540


      $

      25,083


      $

      7,124


      $

      3,114


      $

      68,866

      Add: Prior Ownership Results(2)


      $

      7,676


      $

      946


      $

      866


      $

      38


      $

      296


      $

      2,146

      Less: Closed Hotels (3)


      $

      (13,280)


      $

      354


      $

      (1,279)


      $

      —


      $

      (1,351)


      $

      (2,276)

      Comparable Total


      $

      217,882


      $

      34,840


      $

      24,670


      $

      7,162


      $

      2,059


      $

      68,736



      (1)

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

      (2)

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

      (3)

      Amounts represent the operating results of Frenchman's Reef and Havana Cabana Key West for the period presented and Hotel Rex from September 1, 2017 to September 30, 2017.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2018







      Plus:


      Plus:


      Plus:


      Equals:



      Total Revenues


      Net Income / (Loss)


      Depreciation


      Interest Expense


      Adjustments (1)


      Hotel Adjusted

      EBITDA

      Atlanta Alpharetta Marriott


      $

      14,327


      $

      3,677


      $

      1,378


      $

      —


      $

      —


      $

      5,055

      Bethesda Marriott Suites


      $

      11,492


      $

      (2,776)


      $

      1,290


      $

      —


      $

      4,520


      $

      3,034

      Boston Westin


      $

      66,888


      $

      3,981


      $

      7,122


      $

      6,625


      $

      (181)


      $

      17,547

      Hilton Boston Downtown


      $

      31,021


      $

      8,734


      $

      3,723


      $

      —


      $

      —


      $

      12,457

      Hilton Burlington


      $

      13,603


      $

      3,758


      $

      1,531


      $

      —


      $

      —


      $

      5,289

      Renaissance Charleston


      $

      11,331


      $

      3,471


      $

      1,180


      $

      —


      $

      (95)


      $

      4,556

      Chicago Marriott


      $

      78,271


      $

      9,637


      $

      12,285


      $

      186


      $

      (1,192)


      $

      20,916

      Chicago Gwen


      $

      24,930


      $

      3,382


      $

      3,250


      $

      —


      $

      —


      $

      6,632

      Courtyard Denver Downtown


      $

      8,747


      $

      3,225


      $

      928


      $

      —


      $

      —


      $

      4,153

      Courtyard Fifth Avenue


      $

      12,216


      $

      746


      $

      1,343


      $

      —


      $

      (15)


      $

      2,074

      Courtyard Midtown East


      $

      20,884


      $

      203


      $

      2,048


      $

      2,940


      $

      —


      $

      5,191

      Fort Lauderdale Westin


      $

      35,618


      $

      7,434


      $

      4,161


      $

      —


      $

      —


      $

      11,595

      Frenchman's Reef


      $

      16


      $

      13,167


      $

      —


      $

      —


      $

      —


      $

      13,167

      JW Marriott Denver Cherry Creek


      $

      17,122


      $

      2,009


      $

      1,493


      $

      2,098


      $

      —


      $

      5,600

      Havana Cabana Key West


      $

      2,972


      $

      2,127


      $

      456


      $

      —


      $

      —


      $

      2,583

      Sheraton Suites Key West


      $

      13,898


      $

      5,064


      $

      1,059


      $

      —


      $

      —


      $

      6,123

      The Landing Resort & Spa


      $

      6,467


      $

      565


      $

      859


      $

      —


      $

      —


      $

      1,424

      Lexington Hotel New York


      $

      46,310


      $

      (2,741)


      $

      10,436


      $

      16


      $

      24


      $

      7,735

      Hotel Palomar Phoenix


      $

      12,106


      $

      784


      $

      1,513


      $

      90


      $

      692


      $

      3,079

      Hotel Rex


      $

      4,536


      $

      652


      $

      418


      $

      —


      $

      —


      $

      1,070

      Salt Lake City Marriott


      $

      24,519


      $

      5,943


      $

      1,690


      $

      1,874


      $

      —


      $

      9,507

      L'Auberge de Sedona


      $

      18,923


      $

      3,387


      $

      1,462


      $

      —


      $

      —


      $

      4,849

      Orchards Inn Sedona


      $

      6,468


      $

      1,370


      $

      705


      $

      —


      $

      126


      $

      2,201

      Shorebreak


      $

      12,943


      $

      2,986


      $

      1,067


      $

      —


      $

      (44)


      $

      4,009

      The Lodge at Sonoma


      $

      18,467


      $

      3,879


      $

      1,579


      $

      859


      $

      —


      $

      6,317

      Hilton Garden Inn Times Square Central


      $

      18,364


      $

      2,813


      $

      2,435


      $

      —


      $

      —


      $

      5,248

      Vail Marriott


      $

      25,413


      $

      6,529


      $

      1,817


      $

      —


      $

      —


      $

      8,346

      Westin San Diego


      $

      27,853


      $

      5,390


      $

      3,334


      $

      1,945


      $

      —


      $

      10,669

      Westin Washington D.C. City Center


      $

      25,060


      $

      2,402


      $

      3,937


      $

      2,050


      $

      —


      $

      8,389

      Renaissance Worthington


      $

      29,532


      $

      5,465


      $

      2,805


      $

      2,384


      $

      6


      $

      10,660

      Total


      $

      640,297


      $

      107,263


      $

      77,304


      $

      21,067


      $

      3,841


      $

      209,460

      Add: Prior Ownership Results (2)


      $

      5,305


      $

      1,101


      $

      577


      $

      38


      $

      50


      $

      1,766

      Less: Closed Hotels (3)


      $

      (3,018)


      $

      (15,026)


      $

      (502)


      $

      —


      $

      —


      $

      (15,528)

      Comparable Total


      $

      642,584


      $

      93,338


      $

      77,379


      $

      21,105


      $

      3,891


      $

      195,698



      (1)

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

      (2)

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

      (3)

      Amounts represent the operating results of Frenchman's Reef and the Havana Cabana Key West for the period presented and Hotel Rex from September 1, 2018 to September 30, 2018.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2017







      Plus:


      Plus:


      Plus:


      Equals:



      Total Revenues


      Net Income / (Loss)


      Depreciation


      Interest Expense


      Adjustments (1)


      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      14,845


      $

      3,696


      $

      1,164


      $

      —


      $

      —


      $

      4,860

      Bethesda Marriott Suites


      $

      12,629


      $

      (2,024)


      $

      1,039


      $

      —


      $

      4,550


      $

      3,565

      Boston Westin


      $

      70,371


      $

      9,024


      $

      6,567


      $

      6,738


      $

      (181)


      $

      22,148

      Hilton Boston Downtown


      $

      29,651


      $

      8,210


      $

      3,710


      $

      —


      $

      —


      $

      11,920

      Hilton Burlington


      $

      13,083


      $

      3,740


      $

      1,544


      $

      —


      $

      —


      $

      5,284

      Renaissance Charleston


      $

      9,948


      $

      2,635


      $

      1,113


      $

      —


      $

      (95)


      $

      3,653

      Chicago Marriott


      $

      77,887


      $

      9,895


      $

      10,965


      $

      121


      $

      (1,192)


      $

      19,789

      Chicago Gwen


      $

      18,220


      $

      1,074


      $

      3,018


      $

      —


      $

      —


      $

      4,092

      Courtyard Denver Downtown


      $

      8,723


      $

      3,382


      $

      890


      $

      —


      $

      —


      $

      4,272

      Courtyard Fifth Avenue


      $

      11,689


      $

      321


      $

      1,342


      $

      —


      $

      155


      $

      1,818

      Courtyard Midtown East


      $

      20,009


      $

      (656)


      $

      1,998


      $

      2,987


      $

      509


      $

      4,838

      Fort Lauderdale Westin


      $

      33,858


      $

      8,517


      $

      3,852


      $

      —


      $

      —


      $

      12,369

      Frenchman's Reef


      $

      50,247


      $

      7,634


      $

      4,395


      $

      —


      $

      1,351


      $

      13,380

      JW Marriott Denver Cherry Creek


      $

      17,771


      $

      2,496


      $

      1,522


      $

      2,131


      $

      —


      $

      6,149

      Havana Cabana Key West


      $

      5,392


      $

      2,041


      $

      517


      $

      —


      $

      —


      $

      2,558

      Sheraton Suites Key West


      $

      13,559


      $

      5,138


      $

      873


      $

      —


      $

      142


      $

      6,153

      Lexington Hotel New York


      $

      44,658


      $

      (6,266)


      $

      10,422


      $

      1,932


      $

      24


      $

      6,112

      Hotel Rex


      $

      5,529


      $

      1,520


      $

      423


      $

      —


      $

      —


      $

      1,943

      Salt Lake City Marriott


      $

      26,042


      $

      6,942


      $

      1,580


      $

      1,926


      $

      —


      $

      10,448

      L'Auberge de Sedona


      $

      14,573


      $

      2,579


      $

      1,177


      $

      —


      $

      —


      $

      3,756

      Orchards Inn Sedona


      $

      5,408


      $

      1,215


      $

      545


      $

      —


      $

      97


      $

      1,857

      Shorebreak


      $

      10,955


      $

      1,981


      $

      1,299


      $

      —


      $

      (44)


      $

      3,236

      The Lodge at Sonoma


      $

      16,682


      $

      2,409


      $

      1,352


      $

      878


      $

      —


      $

      4,639

      Hilton Garden Inn Times Square Central


      $

      17,275


      $

      2,331


      $

      2,376


      $

      —


      $

      —


      $

      4,707

      Vail Marriott


      $

      29,663


      $

      8,911


      $

      1,496


      $

      —


      $

      —


      $

      10,407

      Westin San Diego


      $

      27,948


      $

      5,724


      $

      3,290


      $

      1,986


      $

      —


      $

      11,000

      Westin Washington D.C. City Center


      $

      26,452


      $

      4,591


      $

      3,887


      $

      2,112


      $

      —


      $

      10,590

      Renaissance Worthington


      $

      29,901


      $

      5,694


      $

      2,675


      $

      2,419


      $

      6


      $

      10,794

      Total


      $

      662,968


      $

      102,754


      $

      75,031


      $

      23,230


      $

      5,322


      $

      206,333

      Add: Prior Ownership Results(2)


      $

      27,268


      $

      3,312


      $

      3,119


      $

      114


      $

      673


      $

      7,218

      Less: Closed Hotels (3)


      $

      (56,323)


      $

      (9,892)


      $

      (4,958)


      $

      —


      $

      (1,351)


      $

      (16,201)

      Comparable Total


      $

      633,913


      $

      96,174


      $

      73,192


      $

      23,344


      $

      4,644


      $

      197,350



      (1)

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

      (2)

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

      (3)

      Amounts represent the operating results of Frenchman's Reef and the Havana Cabana Key West for the period presented and Hotel Rex from September 1, 2017 to September 30, 2017.

      SOURCE DiamondRock Hospitality Company

      Modal title

      Also from this source

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

      DIAMONDROCK HOSPITALITY COMPANY ACQUIRES THE BELLMOOR INN & SPA

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

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

      DIAMONDROCK HOSPITALITY ANNOUNCES THIRD QUARTER 2026 EARNINGS RELEASE AND CONFERENCE CALL

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

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Real Estate

      Real Estate

      Commercial Real Estate

      Commercial Real Estate

      Hotels and Resorts

      Hotels and Resorts

      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.