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 2019 Results

      Comparable Total Revenue Growth of 3.2%

      2020 Group Pace Remains Strong


      News provided by

      DiamondRock Hospitality Company

      Nov 08, 2019, 07:30 ET

      Share this article

      Share this article


      BETHESDA, Md., Nov. 8, 2019 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 31 premium hotels in the United States, today announced results of operations for the quarter ended September 30, 2019.

      Third Quarter 2019 Highlights

      • Net Income: Net income was $11.6 million and earnings per diluted share was $0.06
      • Comparable Revenues: Comparable total revenues increased 3.2% from the comparable period of 2018.
      • Comparable RevPAR: RevPAR was $196.95, a 1.6% increase from the comparable period of 2018 despite disruption from Hurricane Dorian (40 basis points) and renovations (20 basis points).
      • Comparable Hotel Adjusted EBITDA Margin: Hotel Adjusted EBITDA margin was 30.67%, a 58 basis point contraction from the comparable period of 2018.
      • Adjusted EBITDA: Adjusted EBITDA was $67.5 million, a decrease of $2.8 million from 2018.
      • Adjusted FFO: Adjusted FFO was $55.3 million and Adjusted FFO per diluted share was $0.27.
      • Share Repurchases: During the third quarter of 2019, the Company repurchased 0.3 million shares of its common stock at an average price of $9.96 per share.
      • Refinancings: On July 25, 2019, the Company amended its senior unsecured revolving credit facility to increase capacity to $400 million, decrease pricing and extend the maturity date to July 2023. Concurrently, the Company closed on a new five-year $350 million senior unsecured term loan and repaid $300 million in outstanding senior unsecured term loans.

      Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company stated, "We were pleased with our third quarter results, as we were able to increase comparable revenues by 3.2%.  Our asset management strategy to focus on total revenues led to impressive 6.8% growth in food and beverage revenues and 9.4% growth in other revenue streams.  Our resort portfolio was particularly strong in the quarter with RevPAR growth of 4.3%.  Despite disruption from Hurricane Dorian and anticipated renovations, tight cost controls limited profit margin decline to 58 basis points.  We continued to advance a number of this year's high value-add renovations, including the Hotel Emblem San Francisco, JW Marriott Denver and Vail Mountain Marriott. Looking ahead, our 2020 group pace is up a robust 17%, with the strongest growth at our hotels in Chicago and Boston."

      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 the Company's acquisitions for all periods presented and exclude Frenchman's Reef for all periods presented and Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 due to the closure of these hotels. In addition, comparable operating results exclude Hotel Emblem beginning September 1, 2019 and the comparable period of 2018 due to the closure of the hotel for renovation during this time period of 2018.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

      For the quarter ended September 30, 2019, the Company reported the following:


      Third Quarter



      2019


      2018

      Change

      Comparable Operating Results (1)





      ADR

      $238.35



      $235.89


      1.0

      %

      Occupancy

      82.6

      %


      82.2

      %

      0.4 percentage points

      RevPAR

      $196.95



      $193.90


      1.6

      %

      Total RevPAR

      $271.99



      $263.86


      3.1

      %

      Revenues

      $239.4 million


      $232.0 million

      3.2

      %

      Hotel Adjusted EBITDA

      $73.4 million


      $72.5 million

      1.2

      %

      Hotel Adjusted EBITDA Margin

      30.67

      %


      31.25

      %

      -58 basis points

      Available Rooms

      880,320



      879,368


      952 rooms






      Actual Operating Results (2)





      Revenues

      $240.3 million


      $220.8 million

      8.8

      %

      Net income

      $11.6 million


      $31.4 million

      -$19.8 million

      Earnings per diluted share

      $0.06



      $0.15


      -$0.09


      Adjusted EBITDA

      $67.5 million


      $70.3 million

      -$2.8 million

      Adjusted FFO

      $55.3 million


      $56.9 million

      -$1.6 million

      Adjusted FFO per diluted share

      $0.27



      $0.27


      $0.00




      (1)   

      Comparable operating results exclude Frenchman's Reef for all periods presented and Hotel Emblem from September 1, 2019 to September 30, 2019 and the comparable period of 2018 and include pre-acquisition operating results for Cavallo Point from July 1, 2018 to September 30, 2018.  Pre-acquisition operating results were obtained from the seller during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller and these pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.



      (2)  

      Actual operating results include all of the Company's hotels for its respective ownership periods.

      The Company's third quarter results were negatively impacted by the disruption from Hurricane Dorian in September 2019, which affected its three hotels in South Florida and the Renaissance Charleston Historic District.  The disruption to Comparable RevPAR and Comparable Hotel Adjusted EBITDA margins was 40 basis points and 16 basis points, respectively, and $0.8 million in Hotel Adjusted EBITDA.  Additionally, anticipated renovation disruption, primarily related to the repositioning of the Sheraton Suites Key West, negatively impacted Comparable RevPAR and Comparable Hotel Adjusted EBITDA margins by 20 basis points and 11 basis points, respectively, and Hotel Adjusted EBITDA by $0.5 million.

      For the nine months ended September 30, 2019, the Company reported the following:


      Year to Date



      2019


      2018

      Change

      Comparable Operating Results (1)





      ADR

      $235.75



      $234.20


      0.7

      %

      Occupancy

      79.6

      %


      79.5

      %

      0.1 percentage points

      RevPAR

      $187.70



      $186.30


      0.8

      %

      Total RevPAR

      $267.27



      $259.74


      2.9

      %

      Revenues

      $696.8 million


      $676.0 million

      3.1

      %

      Hotel Adjusted EBITDA

      $207.5 million


      $204.3 million

      1.6%

      Hotel Adjusted EBITDA Margin

      29.77

      %


      30.23

      %

      -46 basis points

      Available Rooms

      2,607,189



      2,602,428


      4,761 rooms






      Actual Operating Results (2)





      Revenues

      $700.6 million


      $640.3 million

      9.4

      %

      Net income

      $49.6 million


      $63.8 million

      -$14.2 million

      Earnings per diluted share

      $0.24



      $0.31


      -$0.07


      Adjusted EBITDA

      $197.8 million


      $189.5 million

      $8.3 million

      Adjusted FFO

      $162.3 million


      $156.2 million

      $6.1 million

      Adjusted FFO per diluted share

      $0.80



      $0.76


      $0.04




      (1) 

      Comparable operating results exclude Frenchman's Reef for all periods presented, Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1, 2019 to September 30, 2019 and the comparable period of 2018 and include pre-acquisition operating results for The Landing Resort & Spa and Hotel Palomar Phoenix from January 1, 2018 to February 28, 2018 and Cavallo Point from January 1, 2018 to September 30, 2018.  Pre-acquisition operating results were obtained from the seller during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller and these pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.



      (2) 

      Actual operating results include all of the Company's hotels for its respective ownership periods.

      Financing Activity

      On July 25, 2019, the Company entered into an amended and restated credit agreement that provides for a $400 million senior unsecured revolving credit facility and a five-year $350 million senior unsecured term loan.  The Company used the proceeds from the new term loan to repay $300 million of outstanding senior unsecured term loans.  The credit facility matures in July 2023, with a one-year extension option, and the term loan matures in July 2024.  The interest rate is based on the Company's leverage ratio and has a pricing grid ranging from 140 to 205 basis points over LIBOR for the credit facility and 135 to 200 basis points over LIBOR for the term loan.

      Frenchman's Reef Insurance Claim Update

      The Company is in the process of rebuilding the resort following the significant damage caused by two sequential hurricanes in 2017.  The property will be relaunched as two separate resorts, Frenchman's Reef Marriott Resort & Spa and Noni Beach, a St. Thomas Resort, both managed by Aimbridge Hospitality.  The resorts are expected to reopen in the fall of 2020.  Under its insurance policy, the Company is entitled to be compensated for, among other things, the cost to replace the damaged property, as well as lost profits during the rebuilding period.  The Company and its insurers are in litigation regarding the Company's insurance claim with a trial date set for January 2020.  Subsequent to the end of the quarter, the Company received a commitment for $40.1 million of additional insurance proceeds, which brings the total amount received by the Company under its claim to $133.3 million.

      Capital Expenditures

      The Company invested approximately $75.6 million in capital improvements at its operating hotels during the nine months ended September 30, 2019.  The Company expects to invest approximately $125 million on capital improvements at its hotels in 2019.  Significant projects in 2019 include the following:

      • Hotel Emblem San Francisco: In January 2019, the Company completed the repositioning and rebranding of Hotel Emblem, which is now part of Viceroy's Urban Collection. As part of the renovation, the Company created two additional rooms at the hotel.
      • JW Marriott Denver Cherry Creek: The Company completed the renovation of the hotel's guestrooms and meeting space during the first quarter of 2019 and expects to renovate the public space later this year. As part of the guestrooms renovation, the Company created three additional rooms at the hotel.
      • Sheraton Suites Key West: The Company is completing a comprehensive repositioning renovation of the hotel, which includes upgrades to the resort's entrance, lobby, restaurant, outdoor lounge, pool area and guestrooms. The renovation is expected to be substantially complete during the fourth quarter of 2019.
      • Vail Marriott: The Company substantially completed the second phase of the hotel renovation in the third quarter of 2019, which included the upgrade of the spa and fitness center. The scope of this project is consistent with the Company's multi-phased strategy to renovate the hotel to a luxury standard in order to position it for an upbranding in 2021 to close the rate gap with the luxury competitive set.
      • Worthington Renaissance: The Company completed the renovation of the hotel's lobby in September 2019 and expects to complete a repositioning of the restaurant outlets during the fourth quarter of 2019.
      • The Landing Resort & Spa Lake Tahoe: In third quarter of 2019, the Company completed the addition of five new guestrooms at the hotel.
      • The Lodge at Sonoma: The Company expects to enhance the overall resort to close the rate gap with the luxury competition in the market. Enhancements include adding a restaurant by Michael Mina and upgrading the spa to a luxury level.

      Balance Sheet

      As of September 30, 2019, the Company had $26.7 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consisted of property-specific mortgage debt, $400.0 million of unsecured term loans and $75.0 million of borrowings on its $400.0 million senior unsecured credit facility.  The Company expects to end the year with a debt-to-EBITDA ratio of 4.1 times, which would be lower were it not for the loss of EBITDA from the closure of Frenchman's Reef.

      Share Repurchase Program

      During the third quarter of 2019, the Company repurchased 0.3 million shares of its common stock at an average price of $9.96 per share for a total purchase price of $2.8 million. The Company has repurchased 7.8 million shares of its common stock at an average price of $9.58 per share since it began repurchasing shares in December 2018. The Company has $175.2 million of remaining authorized capacity under its $250 million share repurchase program.

      Guidance

      The Company is providing annual guidance for 2019, 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. Comparable RevPAR growth assumes all of the Company's hotels were owned as of January 1, 2018, but excludes Havana Cabana Key West from January 1 to March 31, 2018 and 2019, Hotel Emblem from September 1 to December 31, 2018 and 2019 and Frenchman's Reef for all periods.

      The Company is updating its full year guidance for the following: flat transient demand trends continuing in the fourth quarter, the unanticipated disruption from Hurricane Dorian in the third quarter and disruption from PG&E's voluntary power outages in Northern California.  The Company now expects full year 2019 results to be as follows:


      Prior Guidance

      Revised Guidance

      Change at
      Midpoint

      Metric

      Low End

      High End

      Low End

      High End

      (Includes Frenchman's Reef Business Interruption Agreed Upon For Partial Year 2019)

      Comparable RevPAR Growth

      0 percent

      1.5 percent

      0 percent

      0.75 percent

      -37.5 basis points

      Comparable Total RevPAR Growth

      0.5 percent

      2.5 percent

      1.0 percent

      2.5 percent

      +25 basis points

      Adjusted EBITDA

      $256 million

      $265 million

      $256 million

      $260 million

      -$2.5 million

      Adjusted FFO

      $206 million

      $214 million

      $211 million

      $214 million

      +$2.5 million

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

      $1.01 per share

      $1.05 per share

      $1.03 per share

      $1.05 per share

      +$0.01 per share

      The guidance above incorporates business interruption insurance income related to Frenchman's Reef of $8.8 million, which is less than the $16.1 million recognized in 2018.  The Company believes it is entitled to at least $16.1 million of business interruption insurance income for the full year 2019, but the insurers have only agreed to $8.8 million at this time, which represents lost profits through April 2019.  The Company continues to pursue from insurers all of the amounts to which it believes it is legally entitled under its insurance policies, but the timing of a resolution is uncertain.  The following chart provides a quarterly comparison of income received from business interruption insurance in 2018 and projected for 2019:

      Frenchman's Reef BI Income

      Quarter 1

      Quarter 2

      Quarter 3

      Quarter 4

      Full Year

      2018

      $5.3 million

      $2.0 million

      $5.7 million

      $3.1 million

      $16.1 million

      2019

      $8.8 million

      $0.0 million

      $0.0 million

      TBD

      $8.8 million +
      TBD

      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 acquisitions for all periods and excludes Havana Cabana Key West from January 1, 2018 to March 31, 2018, Hotel Emblem from September 1, 2018 to December 31, 2018 and Frenchman's Reef for all periods.


      Quarter 1, 2018

      Quarter 2, 2018

      Quarter 3, 2018

      Quarter 4, 2018

      Full Year 2018

      ADR

      $

      215.62


      $

      248.73


      $

      235.89


      $

      244.43


      $

      236.71


      Occupancy

      73.6

      %

      82.7

      %

      82.2

      %

      76.9

      %

      78.9

      %

      RevPAR

      $

      158.72


      $

      205.69


      $

      193.90


      $

      188.06


      $

      186.75


      Revenues (in thousands)

      $

      195,580


      $

      248,351


      $

      232,028


      $

      231,328


      $

      907,287


      Hotel Adjusted EBITDA (in thousands)

      $

      47,577


      $

      84,225


      $

      72,513


      $

      69,921


      $

      274,236


              % of full Year

      17.35

      %

      30.71

      %

      26.44

      %

      25.50

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      24.33

      %

      33.91

      %

      31.25

      %

      30.23

      %

      30.23

      %

      Available Rooms

      853,470


      869,590


      879,368


      873,540


      3,475,968


      Earnings Call

      The Company will host a conference call to discuss its third quarter results on Friday, November 8, 2019, at 11:00 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 9690568. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company's website at www.drhc.com or www.earnings.com. A replay of the webcast will also be archived on the website for one week.

      About the Company

      DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations.  The Company owns 31 premium quality hotels with over 10,000 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families as well as unique boutique hotels in the lifestyle segment.  For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

      This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "believe," "expect," "intend," "project," "forecast," "plan" and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made, including statements related to the expected duration of closure of Frenchman's Reef 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, 2019


      December 31, 2018

      ASSETS




      Property and equipment, net

      $

      3,008,023



      $

      2,944,617


      Right-of-use assets (1)

      98,496



      —


      Favorable lease assets, net

      —



      63,945


      Restricted cash

      49,579



      47,735


      Due from hotel managers

      114,125



      86,914


      Prepaid and other assets (2)

      18,249



      10,506


      Cash and cash equivalents

      26,723



      43,863


      Total assets

      $

      3,315,195



      $

      3,197,580


      LIABILITIES AND EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      619,956



      $

      629,747


      Term loans, net of unamortized debt issuance costs

      398,699



      348,219


      Senior unsecured credit facility

      75,000



      —


      Total debt

      1,093,655



      977,966






      Deferred income related to key money, net

      11,441



      11,739


      Unfavorable contract liabilities, net

      67,997



      73,151


      Deferred rent

      51,020



      93,719


      Lease liabilities (1)

      102,970



      —


      Due to hotel managers

      81,426



      72,678


      Distributions declared and unpaid

      25,771



      26,339


      Accounts payable and accrued expenses (3)

      70,561



      51,395


      Total liabilities

      1,504,841



      1,306,987


      Equity:




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

      —



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized; 200,196,850 and 
           204,536,485 shares issued and outstanding at September 30, 2019 and December 
           31, 2018, respectively

      2,002



      2,045


      Additional paid-in capital

      2,087,937



      2,126,472


      Accumulated deficit

      (287,582)



      (245,620)


      Total stockholders' equity

      1,802,357



      1,882,897


      Noncontrolling interests

      7,997



      7,696


      Total equity

      1,810,354



      1,890,593


      Total liabilities and equity

      $

      3,315,195



      $

      3,197,580




      (1)

      On January 1, 2019, we adopted Accounting Standard No. 2016-02, Leases (Topic 842), as amended.  The new standard requires that all leases be recognized as lease assets and lease liabilities on the balance sheet.  As a result, we have recognized $98.5 million of right-of-use assets and $103.0 million of lease liabilities as of September 30, 2019.  The adoption did not affect our statement of operations.



      (2)

      Includes $2.8 million and $0.2 million of insurance receivables, $0.3 million of deferred tax assets, $6.5 million and $3.9 million of prepaid expenses and $8.6 million and $6.1 million of other assets as of September 30, 2019 and December 31, 2018, respectively.



      (3)

      Includes $7.2 million of deferred tax liabilities, $3.6 million and $1.9 million of accrued hurricane-related costs, $19.1 million and $17.8 million of accrued property taxes, $23.3 million and $12.4 million of accrued capital expenditures, and $17.4 million and $12.1 million of other accrued liabilities as of September 30, 2019 and December 31, 2018, respectively.

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (in thousands, except share and per share amounts)

      (unaudited)



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2019


      2018


      2019


      2018

      Revenues:








      Rooms

      $

      174,113



      $

      165,750



      $

      492,395



      $

      469,786


      Food and beverage

      50,624



      42,922



      161,803



      135,286


      Other

      15,542



      12,146



      46,374



      35,225


      Total revenues

      240,279



      220,818



      700,572



      640,297


      Operating Expenses:








      Rooms

      42,840



      41,779



      124,581



      117,972


      Food and beverage

      34,262



      29,047



      103,868



      88,202


      Management fees

      6,088



      6,099



      18,745



      15,542


      Franchise fees

      6,894



      6,507



      19,961



      19,285


      Other hotel expenses

      85,157



      72,224



      241,955



      222,152


      Depreciation and amortization

      29,474



      26,369



      87,805



      77,304


      Corporate expenses

      6,318



      4,521



      20,785



      22,139


      Business interruption insurance income

      —



      (8,227)



      (8,822)



      (16,254)


      Gain on property insurance settlement

      —



      (1,730)



      —



      (1,730)


      Total operating expenses, net

      211,033



      176,589



      608,878



      544,612










      Interest and other income, net

      (102)



      (621)



      (510)



      (1,428)


      Interest expense

      14,184



      10,233



      38,264



      30,384


      Loss on early extinguishment of debt

      2,373



      —



      2,373



      —


        Total other expenses, net

      16,455



      9,612



      40,127



      28,956


      Income before income taxes

      12,791



      34,617



      51,567



      66,729


      Income tax expense

      (1,217)



      (3,174)



      (1,939)



      (2,939)


      Net income

      11,574



      31,443



      49,628



      63,790


      Less:  Net income attributable to noncontrolling
      interests

      (45)



      —



      (194)



      —


      Net income attributable to common stockholders

      $

      11,529



      $

      31,443



      $

      49,434



      $

      63,790


      Earnings per share:








      Basic earnings per share

      $

      0.06



      $

      0.15



      $

      0.24



      $

      0.31


      Diluted earnings per share

      $

      0.06



      $

      0.15



      $

      0.24



      $

      0.31










      Weighted-average number of common shares
      outstanding:








      Basic

      201,448,348



      208,758,945



      202,218,646



      204,520,637

      Diluted

      201,992,289



      209,597,037



      202,682,588



      205,349,762

      Non-GAAP Financial Measures

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

      Use and Limitations of Non-GAAP Financial Measures

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

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

      EBITDA, EBITDAre and FFO

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

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

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

      Hotel EBITDA

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

      Adjustments to EBITDAre, FFO and Hotel EBITDA

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


      2019


      2018


      2019


      2018

      Net income

      $

      11,574



      $

      31,443



      $

      49,628



      $

      63,790


      Interest expense

      14,184



      10,233



      38,264



      30,384


      Income tax expense

      1,217



      3,174



      1,939



      2,939


      Real estate related depreciation and
      amortization

      29,474



      26,369



      87,805



      77,304


      EBITDA/EBITDAre

      56,449



      71,219



      177,636



      174,417


      Non-cash lease expense and other
      amortization

      1,750



      1,343



      5,249



      3,842


      Uninsured costs related to natural disasters (1)

      6,378



      1,690



      11,445



      3,005


      Hotel manager transition and pre-opening
      items (2)

      582



      100



      1,050



      (1,699)


      Gain on property insurance settlement

      —



      (1,730)



      —



      (1,730)


      Loss on early extinguishment of debt

      2,373



      —



      2,373



      —


      Severance costs (3)

      —



      (2,351)



      —



      11,691


      Adjusted EBITDA

      $

      67,532



      $

      70,271



      $

      197,753



      $

      189,526




      (1)

      Represents professional fees and other costs incurred at our hotels impacted by Hurricanes Irma or Maria that have not been or are not expected to be recovered by insurance.



      (2)    

      Three months ended September 30, 2019 consist of (a) less than $0.1 million of pre-opening costs related to the reopening of the Hotel Emblem and manager transition costs related to the Westin Washington, D.C. City Center and (b) $0.6 million of manager termination fees for L'Auberge de Sedona and Orchards Inn Sedona.  Nine months ended September 30, 2019 consists of (a) $0.4 million of pre-opening costs related to the reopening of the Hotel Emblem, (b) $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center and (c) $0.6 million of manager termination fees for L'Auberge de Sedona and Orchards Inn Sedona.  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 Emblem.  Nine months ended September 30, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Emblem, 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 Emblem, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.



      (3)      

      Three months ended September 30, 2018 consists of the reversal of expenses related to the departure of our former 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 Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2019 Guidance


      Low End


      High End

      Net income

      $

      62,300



      $

      66,300


      Interest expense

      48,500



      47,500


      Income tax expense

      1,500



      3,500


      Real estate related depreciation and amortization

      118,000



      117,000


      EBITDA/EBITDAre

      230,300



      234,300


      Non-cash lease expense and other amortization

      7,100



      7,100


      Hotel manager transition and pre-opening items

      1,200



      1,200


      Loss on early extinguishment of debt

      2,400



      2,400


      Uninsured costs related to natural disasters

      15,000



      15,000


      Adjusted EBITDA

      $

      256,000



      $

      260,000


      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,


      2019


      2018


      2019


      2018

      Net income

      $

      11,574



      $

      31,443



      $

      49,628



      $

      63,790


      Interest expense

      14,184



      10,233



      38,264



      30,384


      Income tax expense

      1,217



      3,174



      1,939



      2,939


      Real estate related depreciation and amortization

      29,474



      26,369



      87,805



      77,304


      EBITDA

      56,449



      71,219



      177,636



      174,417


      Corporate expenses

      6,318



      4,521



      20,785



      22,139


      Interest and other income, net

      (102)



      (621)



      (510)



      (1,428)


      Loss on early extinguishment of debt

      2,373



      —



      2,373



      —


      Uninsured costs related to natural disasters (1)

      6,378



      1,690



      11,445



      3,005


      Severance costs (2)

      —



      —



      —



      10,914


      Gain on property insurance settlement

      —



      (1,730)



      —



      (1,730)


      Hotel EBITDA

      71,416



      75,079



      211,729



      207,317


      Non-cash lease expense and other amortization

      1,750



      1,343



      5,249



      3,842


      Hotel manager transition and pre-opening items (3)

      582



      100



      1,050



      (1,699)


      Hotel Adjusted EBITDA

      $

      73,748



      $

      76,522



      $

      218,028



      $

      209,460




      (1)

      Represents professional fees and other costs incurred at our hotels impacted by Hurricanes Irma or Maria that have not been or are not expected to be recovered by insurance.



      (2) 

      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 consolidated statement of operations.



      (3)

      Three months ended September 30, 2019 consist of (a) less than $0.1 million of pre-opening costs related to the reopening of the Hotel Emblem and manager transition costs related to the Westin Washington, D.C. City Center and (b) $0.6 million of manager termination fees for L'Auberge de Sedona and Orchards Inn Sedona.  Nine months ended September 30, 2019 consists of (a) $0.4 million of pre-opening costs related to the reopening of the Hotel Emblem, (b) $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center and (c) $0.6 million of manager termination fees for L'Auberge de Sedona and Orchards Inn Sedona.  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 Emblem.  Nine months ended September 30, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Emblem, 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 Emblem, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.

      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,










      2019


      2018


      2019


      2018

      Net income

      $

      11,574



      $

      31,443



      $

      49,628



      $

      63,790


      Real estate related depreciation and amortization

      29,474



      26,369



      87,805



      77,304


      FFO

      41,048



      57,812



      137,433



      141,094


      Non-cash lease expense and other amortization

      1,750



      1,343



      5,249



      3,842


      Uninsured costs related to natural disasters (1)

      6,378



      1,690



      11,445



      3,005


      Hotel manager transition and pre-opening items (2)

      582



      100



      1,050



      (1,699)


      Gain on property insurance settlement

      —



      (1,730)



      —



      (1,730)


      Loss on early extinguishment of debt

      2,373



      —



      2,373



      —


      Severance costs (3)

      —



      (2,351)



      —



      11,691


      Fair value adjustments to derivative instruments

      3,143



      —



      4,790



      —


      Adjusted FFO

      $

      55,274



      $

      56,864



      $

      162,340



      $

      156,203


      Adjusted FFO per diluted share

      $

      0.27



      $

      0.27



      $

      0.80



      $

      0.76




      (1)

      Represents professional fees and other costs incurred at our hotels impacted by Hurricanes Irma or Maria that have not been or are not expected to be recovered by insurance.



      (2)

      Three months ended September 30, 2019 consist of (a) less than $0.1 million of pre-opening costs related to the reopening of the Hotel Emblem and manager transition costs related to the Westin Washington, D.C. City Center and (b) $0.6 million of manager termination fees for L'Auberge de Sedona and Orchards Inn Sedona.  Nine months ended September 30, 2019 consists of (a) $0.4 million of pre-opening costs related to the reopening of the Hotel Emblem, (b) $0.1 million of manager transition costs related to the Westin Washington, D.C. City Center and (c) $0.6 million of manager termination fees for L'Auberge de Sedona and Orchards Inn Sedona.  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 Emblem.  Nine months ended September 30, 2018 consists of (a) manager transition costs of $0.1 million related to the Hotel Emblem, 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 Emblem, offset by $2.2 million of accelerated amortization of key money in connection with the termination of the Frenchman's Reef management agreement.



      (3)

      Three months ended September 30, 2018 consists of the reversal of expenses related to the departure of our former 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 Chief Financial Officer, which is classified within corporate expenses on the consolidated statement of operations.


      Full Year 2019 Guidance


      Low End


      High End

      Net income

      $

      62,300



      $

      66,300


      Real estate related depreciation and amortization

      118,000



      117,000


      FFO

      180,300



      183,300


      Non-cash lease expense and other amortization

      7,100



      7,100


      Hotel manager transition and pre-opening items

      1,200



      1,200


      Loss on early extinguishment of debt

      2,400



      2,400


      Uninsured costs related to natural disasters

      15,000



      15,000


      Fair value adjustments to derivative instruments

      5,000



      5,000


      Adjusted FFO

      $

      211,000



      $

      214,000


      Adjusted FFO per diluted share

      $

      1.03



      $

      1.05


      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 acquisitions and excludes the results for closed hotels (in thousands):


      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2019


      2018


      2019


      2018

      Revenues

      $

      240,279



      $

      220,818



      $

      700,572



      $

      640,297


      Hotel revenues from prior ownership (1)

      —



      11,255



      —



      35,706


      Hotel revenues from closed hotels (2)

      (844)



      (46)



      (3,759)



      (46)


      Comparable Revenues

      $

      239,435



      $

      232,027



      $

      696,813



      $

      675,957










      Hotel Adjusted EBITDA

      $

      73,748



      $

      76,522



      $

      218,028



      $

      209,460


      Hotel Adjusted EBITDA from prior ownership (1)

      —



      3,627



      —



      9,838


      Hotel Adjusted EBITDA from closed hotels (2)

      (308)



      (7,636)



      (10,556)



      (14,983)


      Comparable Hotel Adjusted EBITDA

      $

      73,440



      $

      72,513



      $

      207,472



      $

      204,315










      Hotel Adjusted EBITDA Margin

      30.69

      %


      34.65

      %


      31.12

      %


      32.71

      %

      Comparable Hotel Adjusted EBITDA Margin

      30.67

      %


      31.25

      %


      29.77

      %


      30.23

      %



      (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 Cavallo Point for the period from January 1, 2018 to September 30, 2018.  Pre-acquisition operating results were obtained from the seller during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller and these 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 for all periods presented, Havana Cabana Key West for January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1, 2019 to September 30, 2019 and the comparable period of 2018.

      Comparable Hotel Operating Expenses

      The following table sets forth hotel operating expenses for the three and nine months ended September 30, 2019 and 2018 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, 2019 and 2018 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 2019 comparable to 2018, 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 Cavallo Point for the period from January 1, 2018 to September 30, 2018.  The amounts in the column titled "Adjustments for Closed Hotels" represent the operating costs for all periods presented of Frenchman's Reef, Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1, 2019 to September 30, 2019 and the comparable period of 2018. 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 Emblem closed in September 2018 for a comprehensive renovation and reopened in January 2019.  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,


      2019


      2018


      % Change


      2019


      2018


      2019


      2018


      2019


      2018


      % Change





















      Rooms departmental expenses

      $

      42,840



      $

      41,779



      2.5

      %


      $

      (211)



      $

      (37)



      $

      —



      $

      1,424



      $

      42,629



      $

      43,166



      (1.2)

      %

      Food and beverage departmental
      expenses

      34,262



      29,047



      18.0

      %


      (35)



      (15)



      —



      2,964



      34,227



      31,996



      7.0

      %

      Other direct departmental

      3,984



      2,598



      53.3

      %


      (14)



      (1)



      —



      1,044



      3,970



      3,641



      9.0

      %

      General and administrative

      20,843



      18,212



      14.4

      %


      (110)



      (46)



      —



      1,015



      20,733



      19,181



      8.1

      %

      Utilities

      5,572



      5,567



      0.1

      %


      (9)



      (15)



      —



      17



      5,563



      5,569



      (0.1)

      %

      Repairs and maintenance

      8,816



      8,035



      9.7

      %


      (20)



      (7)



      —



      274



      8,796



      8,302



      6.0

      %

      Sales and marketing

      16,957



      15,705



      8.0

      %


      (75)



      (39)



      —



      523



      16,882



      16,189



      4.3

      %

      Franchise fees

      6,894



      6,507



      5.9

      %


      —



      —



      —



      —



      6,894



      6,507



      5.9

      %

      Base management fees

      4,920



      4,725



      4.1

      %


      (23)



      (1)



      —



      280



      4,897



      5,004



      (2.1)

      %

      Incentive management fees

      1,168



      1,374



      (15.0)

      %


      —



      —



      —



      —



      1,168



      1,374



      (15.0)

      %

      Property taxes

      14,766



      14,157



      4.3

      %


      (35)



      324



      —



      —



      14,731



      14,481



      1.7

      %

      Lease expense

      3,144



      2,974



      5.7

      %


      —



      —



      —



      —



      3,144



      2,974



      5.7

      %

      Insurance

      2,300



      1,996



      15.2

      %


      (9)



      (13)



      —



      93



      2,291



      2,076



      10.4

      %

      Uninsured costs related to
      natural disasters

      6,378



      1,690



      277.4

      %


      (6,378)



      (1,690)



      —



      —



      —



      —



      —

      %

      Hotel manager transition/pre-
      opening items

      582



      100



      482.0

      %


      —



      (100)



      —



      —



      582



      —



      100.0

      %

      Other fixed expenses

      1,815



      1,190



      52.5

      %


      5



      (167)



      —



      (4)



      1,820



      1,019



      78.6

      %

      Total hotel operating expenses

      $

      175,241



      $

      155,656



      12.6

      %


      $

      (6,914)



      $

      (1,807)



      $

      —



      $

      7,630



      $

      168,327



      $

      161,479



      4.2

      %

      Uninsured costs related to
      natural disasters

      (6,378)



      (1,690)





      6,378



      1,690



      —



      —



      —



      —




      Hotel manager transition/pre-
      opening items

      (582)



      (100)





      —



      100



      —



      —



      (582)



      —




      Non-cash lease expense and
      other amortization

      (1,750)



      (1,343)





      —



      —



      —



      —



      (1,750)



      (1,343)




      Total adjusted hotel operating
      expenses

      $

      166,531



      $

      152,523



      9.2

      %


      $

      (536)



      $

      (17)



      $

      —



      $

      7,630



      $

      165,995



      $

      160,136



      3.7

      %


      As Reported


      Adjustments for
      Closed Hotels


      Adjustments for
      Acquisitions


      Comparable


      Nine Months Ended September 30,




      Nine Months Ended September 30,


      2019


      2018


      % Change


      2019


      2018


      2019


      2018


      2019


      2018


      % Change





















      Rooms departmental expenses

      $

      124,581



      $

      117,972



      5.6

      %


      $

      (674)



      $

      (37)



      $

      —



      $

      4,745



      $

      123,907



      $

      122,680



      1.0

      %

      Food and beverage departmental
      expenses

      103,868



      88,202



      17.8

      %


      (232)



      (15)



      —



      10,092



      103,636



      98,279



      5.5

      %

      Other direct departmental

      11,593



      7,617



      52.2

      %


      (71)



      (1)



      —



      3,186



      11,522



      10,802



      6.7

      %

      General and administrative

      61,948



      54,514



      13.6

      %


      (300)



      (46)



      —



      3,349



      61,648



      57,817



      6.6

      %

      Utilities

      15,623



      15,600



      0.1

      %


      (95)



      (15)



      —



      162



      15,528



      15,747



      (1.4)

      %

      Repairs and maintenance

      26,118



      23,908



      9.2

      %


      (120)



      (7)



      —



      1,032



      25,998



      24,933



      4.3

      %

      Sales and marketing

      49,628



      45,878



      8.2

      %


      (182)



      (73)



      —



      1,776



      49,446



      47,581



      3.9

      %

      Franchise fees

      19,961



      19,285



      3.5

      %


      —



      —



      —



      —



      19,961



      19,285



      3.5

      %

      Base management fees

      14,829



      11,407



      30.0

      %


      (111)



      2,184



      —



      923



      14,718



      14,514



      1.4

      %

      Incentive management fees

      3,916



      4,135



      (5.3)

      %


      —



      —



      —



      —



      3,916



      4,135



      (5.3)

      %

      Property taxes

      43,171



      41,950



      2.9

      %


      (99)



      271



      —



      81



      43,072



      42,302



      1.8

      %

      Lease expense

      9,554



      8,651



      10.4

      %


      —



      —



      —



      50



      9,554



      8,701



      9.8

      %

      Insurance

      6,605



      5,135



      28.6

      %


      (121)



      (53)



      —



      402



      6,484



      5,484



      18.2

      %

      Severance costs

      —



      10,914



      (100.0)

      %


      —



      —



      —



      —



      —



      10,914



      (100.0)

      %

      Uninsured costs related to
      natural disasters

      11,445



      3,005



      280.9

      %


      (11,445)



      (3,005)



      —



      —



      —



      —



      —

      %

      Hotel manager transition/pre-
      opening items

      1,050



      484



      116.9

      %


      —



      —



      —



      (399)



      1,050



      85



      1,135.3

      %

      Other fixed expenses

      5,220



      4,496



      16.1

      %


      (20)



      (186)



      —



      117



      5,200



      4,427



      17.5

      %

      Total hotel operating expenses

      $

      509,110



      $

      463,153



      9.9

      %


      $

      (13,470)



      $

      (983)



      $

      —



      $

      25,516



      $

      495,640



      $

      487,686



      1.6

      %

      Severance costs

      —



      (10,914)





      —



      —



      —



      —



      —



      (10,914)




      Uninsured costs related to
      natural disasters

      (11,445)



      (3,005)





      11,445



      3,005



      —



      —



      —



      —




      Hotel manager transition/pre-
      opening items

      (1,050)



      1,699





      —



      (1,784)



      —



      —



      (1,050)



      (85)




      Non-cash lease expense and
      other amortization

      (5,249)



      (3,842)





      —



      —



      —



      (50)



      (5,249)



      (3,892)




      Total adjusted hotel operating
      expenses

      $

      491,366



      $

      447,091



      9.9

      %


      $

      (2,025)



      $

      238



      $

      —



      $

      25,466



      $

      489,341



      $

      472,795



      3.5

      %

      Market Capitalization as of September 30, 2019

      (in thousands)

      Enterprise Value






      Common equity capitalization (at September 30, 2019 closing price of $10.25/share)


      $

      2,068,222

      Consolidated debt (face amount)


      1,098,390

      Cash and cash equivalents


      (26,723)

      Total enterprise value


      $

      3,139,889

      Share Reconciliation






      Common shares outstanding


      200,197

      Unvested restricted stock held by management and employees


      393

      Share grants under deferred compensation plan


      1,188

      Combined shares outstanding


      201,778

      Debt Summary as of September 30, 2019

      (dollars in thousands)

      Loan


      Interest Rate


      Term


      Outstanding
      Principal



      Maturity

      Marriott Salt Lake City Downtown


      4.25%


      Fixed


      $

      53,866



      November 2020

      Westin Washington D.C. City Center


      3.99%


      Fixed


      61,106



      January 2023

      The Lodge at Sonoma, a Renaissance Resort & Spa


      3.96%


      Fixed


      27,188



      April 2023

      Westin San Diego


      3.94%


      Fixed


      62,241



      April 2023

      Courtyard Manhattan / Midtown East


      4.40%


      Fixed


      81,494



      August 2024

      Renaissance Worthington


      3.66%


      Fixed


      81,321



      May 2025

      JW Marriott Denver at Cherry Creek


      4.33%


      Fixed


      61,549



      July 2025

      Westin Boston Waterfront Hotel


      4.36%


      Fixed


      191,682



      November 2025

      New Market Tax Credit loan(1)


      5.17%


      Fixed


      2,943



      December 2020

           Unamortized debt issuance costs






      (3,434)




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






      619,956













      Unsecured term loan


      LIBOR + 1.40(2)


      Variable


      350,000



      July 2024

      Unsecured term loan


      LIBOR + 1.40(3)


      Fixed


      50,000



      October 2023

           Unamortized debt issuance costs






      (1,301)




      Unsecured term loans, net of unamortized debt issuance costs




      398,699













      Senior unsecured credit facility


      LIBOR + 1.45


      Variable


      75,000



      July 2023 (4)










      Total debt, net of unamortized debt issuance costs






      $

      1,093,655




      Weighted-average interest rate of fixed rate debt


      3.98%







      Total weighted-average interest rate


      3.87%









      (1)

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



      (2)

      The Company entered into an interest rate swap agreement in July 2019 to fix LIBOR at 1.70% for $175 million of the term loan through July 2024.



      (3)

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



      (4)

      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 2019

      3Q 2018

      B/(W)


      3Q 2019

      3Q 2018

      B/(W)


      3Q 2019

      3Q 2018

      B/(W)


      3Q 2019

      3Q 2018

      B/(W)

      Atlanta Alpharetta Marriott


      $

      163.80


      $

      162.26


      0.9

      %


      72.9

      %

      72.9

      %

      —

      %


      $

      119.41


      $

      118.35


      0.9

      %


      32.96

      %

      35.64

      %

      -268 bps

      Bethesda Marriott Suites


      $

      167.95


      $

      166.55


      0.8

      %


      70.4

      %

      63.1

      %

      7.3

      %


      $

      118.20


      $

      105.09


      12.5

      %


      23.38

      %

      19.60

      %

      378 bps

      Boston Westin


      $

      261.88


      $

      259.62


      0.9

      %


      84.5

      %

      83.0

      %

      1.5

      %


      $

      221.26


      $

      215.46


      2.7

      %


      28.96

      %

      27.89

      %

      107 bps

      Hilton Boston Downtown


      $

      342.48


      $

      339.42


      0.9

      %


      92.6

      %

      93.7

      %

      (1.1)

      %


      $

      317.16


      $

      317.98


      (0.3)

      %


      44.00

      %

      45.25

      %

      -125 bps

      Hilton Burlington


      $

      244.03


      $

      237.75


      2.6

      %


      90.1

      %

      90.2

      %

      (0.1)

      %


      $

      219.97


      $

      214.40


      2.6

      %


      47.98

      %

      45.43

      %

      255 bps

      Cavallo Point (1)


      $

      469.36


      $

      493.42


      (4.9)

      %


      68.1

      %

      74.2

      %

      (6.1)

      %


      $

      319.72


      $

      366.25


      (12.7)

      %


      30.41

      %

      32.22

      %

      -181 bps

      Renaissance Charleston


      $

      239.40


      $

      234.15


      2.2

      %


      77.9

      %

      80.0

      %

      (2.1)

      %


      $

      186.38


      $

      187.40


      (0.5)

      %


      30.34

      %

      34.06

      %

      -372 bps

      Chicago Marriott


      $

      239.22


      $

      238.88


      0.1

      %


      82.5

      %

      87.1

      %

      (4.6)

      %


      $

      197.32


      $

      207.95


      (5.1)

      %


      32.76

      %

      33.19

      %

      -43 bps

      Chicago Gwen


      $

      280.57


      $

      279.06


      0.5

      %


      91.3

      %

      85.7

      %

      5.6

      %


      $

      256.27


      $

      239.24


      7.1

      %


      40.23

      %

      33.78

      %

      645 bps

      Courtyard Denver Downtown


      $

      218.40


      $

      211.72


      3.2

      %


      85.9

      %

      89.4

      %

      (3.5)

      %


      $

      187.70


      $

      189.35


      (0.9)

      %


      50.57

      %

      52.78

      %

      -221 bps

      Hotel Emblem (1)


      $

      230.17


      $

      219.21


      5.0

      %


      92.4

      %

      83.3

      %

      9.1

      %


      $

      212.58


      $

      182.50


      16.5

      %


      26.41

      %

      32.86

      %

      -645 bps

      Courtyard Fifth Avenue


      $

      256.72


      $

      269.65


      (4.8)

      %


      91.6

      %

      93.5

      %

      (1.9)

      %


      $

      235.21


      $

      252.11


      (6.7)

      %


      19.21

      %

      21.08

      %

      -187 bps

      Courtyard Midtown East


      $

      266.37


      $

      261.96


      1.7

      %


      97.4

      %

      97.1

      %

      0.3

      %


      $

      259.56


      $

      254.47


      2.0

      %


      28.28

      %

      29.98

      %

      -170 bps

      Fort Lauderdale Westin


      $

      144.14


      $

      140.03


      2.9

      %


      69.6

      %

      68.4

      %

      1.2

      %


      $

      100.29


      $

      95.74


      4.8

      %


      8.93

      %

      11.58

      %

      -265 bps

      JW Marriott Denver Cherry Creek


      $

      262.04


      $

      261.10


      0.4

      %


      85.9

      %

      86.4

      %

      (0.5)

      %


      $

      225.20


      $

      225.70


      (0.2)

      %


      29.00

      %

      34.18

      %

      -518 bps

      Havana Cabana Key West


      $

      170.13


      $

      161.01


      5.7

      %


      85.9

      %

      76.7

      %

      9.2

      %


      $

      146.13


      $

      123.53


      18.3

      %


      17.38

      %

      134.77

      %

      -11739 bps

      Sheraton Suites Key West


      $

      205.47


      $

      210.39


      (2.3)

      %


      61.4

      %

      80.5

      %

      (19.1)

      %


      $

      126.16


      $

      169.27


      (25.5)

      %


      11.10

      %

      33.82

      %

      -2272 bps

      The Landing Resort & Spa


      $

      376.60


      $

      362.68


      3.8

      %


      86.4

      %

      83.9

      %

      2.5

      %


      $

      325.43


      $

      304.21


      7.0

      %


      37.04

      %

      37.74

      %

      -70 bps

      Lexington Hotel New York


      $

      262.09


      $

      251.05


      4.4

      %


      94.3

      %

      92.4

      %

      1.9

      %


      $

      247.10


      $

      232.10


      6.5

      %


      26.94

      %

      22.50

      %

      444 bps

      Hotel Palomar Phoenix


      $

      143.55


      $

      141.84


      1.2

      %


      73.4

      %

      73.7

      %

      (0.3)

      %


      $

      105.30


      $

      104.54


      0.7

      %


      13.18

      %

      11.97

      %

      121 bps

      Salt Lake City Marriott


      $

      179.29


      $

      168.43


      6.4

      %


      76.1

      %

      72.0

      %

      4.1

      %


      $

      136.50


      $

      121.28


      12.5

      %


      40.13

      %

      37.73

      %

      240 bps

      L'Auberge de Sedona


      $

      533.79


      $

      516.47


      3.4

      %


      71.7

      %

      70.4

      %

      1.3

      %


      $

      382.61


      $

      363.75


      5.2

      %


      21.91

      %

      20.37

      %

      154 bps

      Orchards Inn Sedona


      $

      207.09


      $

      214.21


      (3.3)

      %


      74.3

      %

      71.4

      %

      2.9

      %


      $

      153.97


      $

      152.90


      0.7

      %


      16.83

      %

      24.54

      %

      -771 bps

      Shorebreak


      $

      306.54


      $

      290.84


      5.4

      %


      81.8

      %

      85.0

      %

      (3.2)

      %


      $

      250.72


      $

      247.25


      1.4

      %


      41.58

      %

      38.85

      %

      273 bps

      The Lodge at Sonoma


      $

      349.59


      $

      354.29


      (1.3)

      %


      83.8

      %

      80.3

      %

      3.5

      %


      $

      292.92


      $

      284.34


      3.0

      %


      37.87

      %

      42.22

      %

      -435 bps

      Hilton Garden Inn Times Square Central


      $

      249.41


      $

      256.84


      (2.9)

      %


      98.7

      %

      98.1

      %

      0.6

      %


      $

      246.24


      $

      251.96


      (2.3)

      %


      27.38

      %

      31.03

      %

      -365 bps

      Vail Marriott


      $

      212.25


      $

      190.49


      11.4

      %


      70.4

      %

      59.9

      %

      10.5

      %


      $

      149.45


      $

      114.17


      30.9

      %


      26.53

      %

      19.69

      %

      684 bps

      Westin San Diego


      $

      192.85


      $

      203.82


      (5.4)

      %


      86.0

      %

      85.5

      %

      0.5

      %


      $

      165.84


      $

      174.19


      (4.8)

      %


      37.10

      %

      39.53

      %

      -243 bps

      Westin Washington D.C. City Center


      $

      178.69


      $

      167.01


      7.0

      %


      90.7

      %

      88.1

      %

      2.6

      %


      $

      162.01


      $

      147.18


      10.1

      %


      28.78

      %

      24.76

      %

      402 bps

      Renaissance Worthington


      $

      177.73


      $

      177.71


      —

      %


      69.5

      %

      70.1

      %

      (0.6)

      %


      $

      123.48


      $

      124.54


      (0.9)

      %


      19.37

      %

      31.19

      %

      -1182 bps

      Comparable Total (1)


      $

      238.35


      $

      235.89


      1.0

      %


      82.6

      %

      82.2

      %

      0.4

      %


      $

      196.95


      $

      193.90


      1.6

      %


      30.67

      %

      31.25

      %

      -58 bps



      (1) 

      Amounts exclude the operating results of Frenchman's Reef for all periods presented and Hotel Emblem from September 1 to September 30, 2019 and the comparable time period of 2018 and include the pre-acquisition operating results of Cavallo Point from July 1 to September 30, 2018.

      Operating Statistics – Year to Date



      ADR


      Occupancy


      RevPAR


      Hotel Adjusted EBITDA Margin



      YTD 2019

      YTD 2018

      B/(W)


      YTD 2019

      YTD 2018

      B/(W)


      YTD 2019

      YTD 2018

      B/(W)


      YTD 2019

      YTD 2018

      B/(W)

      Atlanta Alpharetta Marriott


      $

      166.97


      $

      173.66


      (3.9)

      %


      72.7

      %

      69.5

      %

      3.2

      %


      $

      121.42


      $

      120.74


      0.6

      %


      35.30

      %

      35.28

      %

      2 bps

      Bethesda Marriott Suites


      $

      176.98


      $

      179.28


      (1.3)

      %


      73.0

      %

      65.6

      %

      7.4

      %


      $

      129.23


      $

      117.69


      9.8

      %


      30.24

      %

      26.40

      %

      384 bps

      Boston Westin


      $

      251.43


      $

      250.51


      0.4

      %


      78.4

      %

      76.5

      %

      1.9

      %


      $

      197.05


      $

      191.56


      2.9

      %


      28.00

      %

      26.23

      %

      177 bps

      Hilton Boston Downtown


      $

      308.79


      $

      298.92


      3.3

      %


      88.9

      %

      88.0

      %

      0.9

      %


      $

      274.58


      $

      262.93


      4.4

      %


      39.68

      %

      40.16

      %

      -48 bps

      Hilton Burlington


      $

      193.56


      $

      190.99


      1.3

      %


      81.7

      %

      81.8

      %

      (0.1)

      %


      $

      158.11


      $

      156.29


      1.2

      %


      38.61

      %

      38.88

      %

      -27 bps

      Cavallo Point (1)


      $

      458.60


      $

      455.78


      0.6

      %


      65.2

      %

      67.8

      %

      (2.6)

      %


      $

      298.90


      $

      309.18


      (3.3)

      %


      26.64

      %

      27.59

      %

      -95 bps

      Renaissance Charleston


      $

      260.92


      $

      255.55


      2.1

      %


      84.0

      %

      84.9

      %

      (0.9)

      %


      $

      219.09


      $

      216.86


      1.0

      %


      39.64

      %

      40.21

      %

      -57 bps

      Chicago Marriott


      $

      225.86


      $

      228.45


      (1.1)

      %


      72.7

      %

      73.6

      %

      (0.9)

      %


      $

      164.20


      $

      168.23


      (2.4)

      %


      28.24

      %

      26.72

      %

      152 bps

      Chicago Gwen


      $

      256.86


      $

      254.98


      0.7

      %


      83.3

      %

      82.3

      %

      1.0

      %


      $

      213.95


      $

      209.79


      2.0

      %


      28.45

      %

      26.60

      %

      185 bps

      Courtyard Denver Downtown


      $

      200.80


      $

      198.12


      1.4

      %


      81.1

      %

      84.1

      %

      (3.0)

      %


      $

      162.75


      $

      166.55


      (2.3)

      %


      48.28

      %

      47.48

      %

      80 bps

      Hotel Emblem (1)


      $

      233.85


      $

      204.67


      14.3

      %


      77.5

      %

      81.9

      %

      (4.4)

      %


      $

      181.20


      $

      167.64


      8.1

      %


      18.34

      %

      28.67

      %

      -1033 bps

      Courtyard Fifth Avenue


      $

      248.54


      $

      259.44


      (4.2)

      %


      86.7

      %

      89.9

      %

      (3.2)

      %


      $

      215.49


      $

      233.13


      (7.6)

      %


      13.76

      %

      16.98

      %

      -322 bps

      Courtyard Midtown East


      $

      244.82


      $

      246.82


      (0.8)

      %


      95.6

      %

      93.7

      %

      1.9

      %


      $

      234.03


      $

      231.21


      1.2

      %


      23.09

      %

      24.86

      %

      -177 bps

      Fort Lauderdale Westin


      $

      204.38


      $

      199.24


      2.6

      %


      81.8

      %

      82.7

      %

      (0.9)

      %


      $

      167.26


      $

      164.73


      1.5

      %


      31.57

      %

      32.55

      %

      -98 bps

      JW Marriott Denver Cherry Creek


      $

      258.63


      $

      253.12


      2.2

      %


      70.8

      %

      82.3

      %

      (11.5)

      %


      $

      183.12


      $

      208.40


      (12.1)

      %


      21.63

      %

      32.71

      %

      -1108 bps

      Havana Cabana Key West (1)


      $

      186.82


      $

      173.59


      7.6

      %


      88.1

      %

      75.3

      %

      12.8

      %


      $

      164.61


      $

      130.65


      26.0

      %


      29.94

      %

      18.32

      %

      1162 bps

      Sheraton Suites Key West


      $

      259.71


      $

      252.38


      2.9

      %


      80.5

      %

      87.8

      %

      (7.3)

      %


      $

      209.08


      $

      221.61


      (5.7)

      %


      35.56

      %

      44.06

      %

      -850 bps

      The Landing Resort & Spa (1)


      $

      321.13


      $

      326.19


      (1.6)

      %


      65.4

      %

      59.6

      %

      5.8

      %


      $

      210.11


      $

      194.38


      8.1

      %


      19.34

      %

      18.96

      %

      38 bps

      Lexington Hotel New York


      $

      243.87


      $

      236.54


      3.1

      %


      89.4

      %

      89.7

      %

      (0.3)

      %


      $

      218.10


      $

      212.28


      2.7

      %


      18.72

      %

      16.70

      %

      202 bps

      Hotel Palomar Phoenix (1)


      $

      185.74


      $

      189.53


      (2.0)

      %


      82.7

      %

      76.2

      %

      6.5

      %


      $

      153.51


      $

      144.40


      6.3

      %


      29.48

      %

      27.67

      %

      181 bps

      Salt Lake City Marriott


      $

      173.43


      $

      174.07


      (0.4)

      %


      69.4

      %

      73.3

      %

      (3.9)

      %


      $

      120.42


      $

      127.67


      (5.7)

      %


      36.54

      %

      38.77

      %

      -223 bps

      L'Auberge de Sedona


      $

      596.05


      $

      587.68


      1.4

      %


      78.6

      %

      74.8

      %

      3.8

      %


      $

      468.42


      $

      439.54


      6.6

      %


      27.07

      %

      25.62

      %

      145 bps

      Orchards Inn Sedona


      $

      244.33


      $

      249.32


      (2.0)

      %


      77.7

      %

      75.6

      %

      2.1

      %


      $

      189.96


      $

      188.59


      0.7

      %


      29.25

      %

      34.01

      %

      -476 bps

      Shorebreak


      $

      268.57


      $

      261.60


      2.7

      %


      78.7

      %

      78.9

      %

      (0.2)

      %


      $

      211.27


      $

      206.52


      2.3

      %


      34.68

      %

      30.97

      %

      371 bps

      The Lodge at Sonoma


      $

      310.27


      $

      309.25


      0.3

      %


      74.3

      %

      72.2

      %

      2.1

      %


      $

      230.57


      $

      223.31


      3.3

      %


      29.67

      %

      34.21

      %

      -454 bps

      Hilton Garden Inn Times Square Central


      $

      235.87


      $

      239.27


      (1.4)

      %


      98.5

      %

      97.6

      %

      0.9

      %


      $

      232.29


      $

      233.61


      (0.6)

      %


      23.27

      %

      28.58

      %

      -531 bps

      Vail Marriott


      $

      298.07


      $

      294.81


      1.1

      %


      65.6

      %

      60.8

      %

      4.8

      %


      $

      195.66


      $

      179.23


      9.2

      %


      32.51

      %

      32.84

      %

      -33 bps

      Westin San Diego


      $

      194.30


      $

      193.20


      0.6

      %


      82.0

      %

      84.3

      %

      (2.3)

      %


      $

      159.39


      $

      162.94


      (2.2)

      %


      38.23

      %

      38.30

      %

      -7 bps

      Westin Washington D.C. City Center


      $

      206.84


      $

      204.56


      1.1

      %


      86.9

      %

      88.7

      %

      (1.8)

      %


      $

      179.77


      $

      181.40


      (0.9)

      %


      31.73

      %

      33.48

      %

      -175 bps

      Renaissance Worthington


      $

      186.24


      $

      188.71


      (1.3)

      %


      75.4

      %

      74.8

      %

      0.6

      %


      $

      140.50


      $

      141.08


      (0.4)

      %


      34.71

      %

      36.10

      %

      -139 bps

      Comparable Total (1)


      $

      235.75


      $

      234.20


      0.7

      %


      79.6

      %

      79.5

      %

      0.1

      %


      $

      187.70


      $

      186.30


      0.8

      %


      29.77

      %

      30.23

      %

      -46 bps



      (1) 

      Amounts exclude the operating results of Frenchman's Reef for all periods presented, Havana Cabana Key West from January 1 to March 31, 2019 and the comparable period of 2018 and Hotel Emblem from September 1 to September 30, 2019 and the comparable period of 2018 and include the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix from January 1 to February 28, 2018 and Cavallo Point from January 1 to September 30, 2018.

      Hotel Adjusted EBITDA Reconciliation



      Third Quarter 2019






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      4,787



      $

      1,123


      $

      455


      $

      —


      $

      —


      $

      1,578


      Bethesda Marriott Suites


      $

      3,880



      $

      (1,078)


      $

      471


      $

      —


      $

      1,514


      $

      907


      Boston Westin


      $

      24,009



      $

      2,413


      $

      2,418


      $

      2,182


      $

      (60)


      $

      6,953


      Hilton Boston Downtown


      $

      12,504



      $

      4,271


      $

      1,231


      $

      —


      $

      —


      $

      5,502


      Hilton Burlington


      $

      6,121



      $

      2,451


      $

      486


      $

      —


      $

      —


      $

      2,937


      Cavallo Point


      $

      10,633



      $

      1,327


      $

      1,828


      $

      —


      $

      79


      $

      3,234


      Renaissance Charleston


      $

      3,398



      $

      642


      $

      421


      $

      —


      $

      (32)


      $

      1,031


      Chicago Marriott


      $

      32,503



      $

      6,887


      $

      4,166


      $

      (8)


      $

      (397)


      $

      10,648


      Chicago Gwen


      $

      10,771



      $

      3,256


      $

      1,077


      $

      —


      $

      —


      $

      4,333


      Courtyard Denver Downtown


      $

      3,344



      $

      1,393


      $

      298


      $

      —


      $

      —


      $

      1,691


      Hotel Emblem


      $

      2,305



      $

      399


      $

      297


      $

      —


      $

      —


      $

      696


      Courtyard Fifth Avenue


      $

      4,191



      $

      103


      $

      449


      $

      —


      $

      253


      $

      805


      Courtyard Midtown East


      $

      7,909



      $

      570


      $

      697


      $

      970


      $

      —


      $

      2,237


      Fort Lauderdale Westin


      $

      8,131



      $

      (949)


      $

      1,675


      $

      —


      $

      —


      $

      726


      Frenchman's Reef


      $

      1



      $

      (2)


      $

      —


      $

      —


      $

      —


      $

      (2)


      JW Marriott Denver Cherry Creek


      $

      5,907



      $

      269


      $

      746


      $

      692


      $

      6


      $

      1,713


      Havana Cabana Key West


      $

      1,996



      $

      87


      $

      260


      $

      —


      $

      —


      $

      347


      Sheraton Suites Key West


      $

      2,666



      $

      (55)


      $

      351


      $

      —


      $

      —


      $

      296


      The Landing Resort & Spa


      $

      4,060



      $

      1,086


      $

      418


      $

      —


      $

      —


      $

      1,504


      Lexington Hotel New York


      $

      18,337



      $

      1,319


      $

      3,607


      $

      6


      $

      8


      $

      4,940


      Hotel Palomar Phoenix


      $

      4,325



      $

      (424)


      $

      662


      $

      39


      $

      293


      $

      570


      Salt Lake City Marriott


      $

      8,849



      $

      2,368


      $

      575


      $

      608


      $

      —


      $

      3,551


      L'Auberge de Sedona


      $

      5,636



      $

      727


      $

      508


      $

      —


      $

      —


      $

      1,235


      Orchards Inn Sedona


      $

      1,598



      $

      (11)


      $

      238


      $

      —


      $

      42


      $

      269


      Shorebreak


      $

      5,281



      $

      1,808


      $

      348


      $

      —


      $

      40


      $

      2,196


      The Lodge at Sonoma


      $

      7,549



      $

      2,070


      $

      508


      $

      281


      $

      —


      $

      2,859


      Hilton Garden Inn Times Square Central


      $

      6,508



      $

      944


      $

      838


      $

      —


      $

      —


      $

      1,782


      Vail Marriott


      $

      8,109



      $

      1,140


      $

      1,011


      $

      —


      $

      —


      $

      2,151


      Westin San Diego


      $

      8,654



      $

      1,439


      $

      1,135


      $

      637


      $

      —


      $

      3,211


      Westin Washington D.C. City Center


      $

      7,829



      $

      280


      $

      1,310


      $

      663


      $

      —


      $

      2,253


      Renaissance Worthington


      $

      8,488



      $

      (132)


      $

      990


      $

      784


      $

      2


      $

      1,644


      Total


      $

      240,279



      $

      35,721


      $

      29,474


      $

      6,854


      $

      1,748


      $

      73,748


      Less: Closed Hotel (2)


      $

      (844)



      $

      (206)


      $

      (102)


      $

      —


      $

      —


      $

      (308)


      Comparable Total


      $

      239,435



      $

      35,515


      $

      29,372


      $

      6,854


      $

      1,748


      $

      73,440




      (1)      

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



      (2)      

      Amounts represent the operating results of Frenchman's Reef for the period presented and Hotel Emblem from September 1 to September 30, 2019.

      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


      Hotel Emblem


      $

      1,231



      $

      34


      $

      139


      $

      —


      $

      —


      $

      173


      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



      $

      5,931


      $

      —


      $

      —


      $

      —


      $

      5,931


      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


      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


      $

      —


      $

      41


      $

      430


      Shorebreak


      $

      5,094



      $

      1,654


      $

      340


      $

      —


      $

      (15)


      $

      1,979


      The Lodge at Sonoma


      $

      7,302



      $

      2,246


      $

      549


      $

      288


      $

      —


      $

      3,083


      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


      $

      1,342


      $

      76,522


      Add: Prior Ownership Results (2)


      $

      11,255



      $

      2,367


      $

      1,260


      $

      —


      $

      —


      $

      3,627


      Less: Closed Hotel (3)


      $

      (46)



      $

      (7,590)


      $

      (46)


      $

      —


      $

      —


      $

      (7,636)


      Comparable Total


      $

      232,027



      $

      36,575


      $

      27,583


      $

      7,008


      $

      1,342


      $

      72,513




      (1)   

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



      (2)   

      Amounts represent the pre-acquisition operating results of Cavallo Point.



      (3)   

      Amounts represent the operating results of Frenchman's Reef for the period presented and Hotel Emblem from September 1 to September 30, 2018.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2019






      Plus:

      Plus:

      Plus:

      Equals:



      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted
      EBITDA

      Atlanta Alpharetta Marriott


      $

      14,959



      $

      3,891


      $

      1,389


      $

      —


      $

      —


      $

      5,280


      Bethesda Marriott Suites


      $

      13,051



      $

      (2,031)


      $

      1,422


      $

      —


      $

      4,555


      $

      3,946


      Boston Westin


      $

      70,991



      $

      6,286


      $

      7,266


      $

      6,506


      $

      (180)


      $

      19,878


      Hilton Boston Downtown


      $

      32,337



      $

      9,124


      $

      3,708


      $

      —


      $

      —


      $

      12,832


      Hilton Burlington


      $

      14,031



      $

      3,917


      $

      1,500


      $

      —


      $

      —


      $

      5,417


      Cavallo Point


      $

      30,600



      $

      2,374


      $

      5,557


      $

      —


      $

      221


      $

      8,152


      Renaissance Charleston


      $

      11,566



      $

      3,438


      $

      1,242


      $

      —


      $

      (95)


      $

      4,585


      Chicago Marriott


      $

      83,224



      $

      12,127


      $

      12,461


      $

      110


      $

      (1,192)


      $

      23,506


      Chicago Gwen


      $

      25,709



      $

      4,030


      $

      3,285


      $

      —


      $

      —


      $

      7,315


      Courtyard Denver Downtown


      $

      8,881



      $

      3,407


      $

      881


      $

      —


      $

      —


      $

      4,288


      Hotel Emblem


      $

      5,649



      $

      323


      $

      868


      $

      —


      $

      —


      $

      1,191


      Courtyard Fifth Avenue


      $

      11,417



      $

      (519)


      $

      1,330


      $

      —


      $

      760


      $

      1,571


      Courtyard Midtown East


      $

      21,213



      $

      (70)


      $

      2,077


      $

      2,891


      $

      —


      $

      4,898


      Fort Lauderdale Westin


      $

      38,246



      $

      7,223


      $

      4,853


      $

      —


      $

      —


      $

      12,076


      Frenchman's Reef


      $

      —



      $

      8,798


      $

      —


      $

      —


      $

      —


      $

      8,798


      JW Marriott Denver Cherry Creek


      $

      14,380



      $

      (944)


      $

      1,975


      $

      2,062


      $

      18


      $

      3,111


      Havana Cabana Key West


      $

      7,351



      $

      2,035


      $

      740


      $

      —


      $

      —


      $

      2,775


      Sheraton Suites Key West


      $

      12,906



      $

      3,557


      $

      1,033


      $

      —


      $

      —


      $

      4,590


      The Landing Resort & Spa


      $

      7,618



      $

      294


      $

      1,179


      $

      —


      $

      —


      $

      1,473


      Lexington Hotel New York


      $

      47,872



      $

      (1,778)


      $

      10,697


      $

      17


      $

      24


      $

      8,960


      Hotel Palomar Phoenix


      $

      18,008



      $

      2,319


      $

      1,991


      $

      116


      $

      883


      $

      5,309


      Salt Lake City Marriott


      $

      23,586



      $

      5,120


      $

      1,680


      $

      1,818


      $

      —


      $

      8,618


      L'Auberge de Sedona


      $

      19,259



      $

      3,688


      $

      1,525


      $

      —


      $

      —


      $

      5,213


      Orchards Inn Sedona


      $

      5,890



      $

      884


      $

      713


      $

      —


      $

      126


      $

      1,723


      Shorebreak


      $

      13,704



      $

      3,586


      $

      1,046


      $

      —


      $

      121


      $

      4,753


      The Lodge at Sonoma


      $

      19,023



      $

      3,234


      $

      1,571


      $

      840


      $

      —


      $

      5,645


      Hilton Garden Inn Times Square Central


      $

      18,222



      $

      1,731


      $

      2,509


      $

      —


      $

      —


      $

      4,240


      Vail Marriott


      $

      27,989



      $

      6,063


      $

      3,035


      $

      —


      $

      —


      $

      9,098


      Westin San Diego


      $

      26,333



      $

      4,769


      $

      3,397


      $

      1,901


      $

      —


      $

      10,067


      Westin Washington D.C. City Center


      $

      25,238



      $

      2,075


      $

      3,948


      $

      1,986


      $

      —


      $

      8,009


      Renaissance Worthington


      $

      31,319



      $

      5,597


      $

      2,927


      $

      2,340


      $

      6


      $

      10,870


      Total


      $

      700,572



      $

      104,548


      $

      87,805


      $

      20,587


      $

      5,247


      $

      218,028


      Less: Closed Hotels (2)


      $

      (3,759)



      $

      (10,209)


      $

      (347)


      $

      —


      $

      —


      $

      (10,556)


      Comparable Total


      $

      696,813



      $

      94,339


      $

      87,458


      $

      20,587


      $

      5,247


      $

      207,472




      (1) 

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



      (2) 

      Amounts represent the operating results of Frenchman's Reef for the period presented, Havana Cabana Key West from January 1 to March 31, 2019 and Hotel Emblem from September 1 to September 30, 2019.

      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


      Hotel Emblem


      $

      4,536



      $

      652


      $

      418


      $

      —


      $

      —


      $

      1,070


      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


      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


      $

      —


      $

      125


      $

      2,200


      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


      $

      3,840


      $

      209,460


      Add: Prior Ownership Results (2)


      $

      35,706



      $

      5,390


      $

      4,360


      $

      38


      $

      50


      $

      9,838


      Less: Closed Hotels (3)


      $

      (46)



      $

      (14,937)


      $

      (46)


      $

      —


      $

      —


      $

      (14,983)


      Comparable Total


      $

      675,957



      $

      97,716


      $

      81,618


      $

      21,105


      $

      3,890


      $

      204,315




      (1) 

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



      (2) 

      Amounts represent the pre-acquisition operating results of The Landing Resort & Spa and Hotel Palomar Phoenix for the period from January 1 to February 28, 2018 and Cavallo Point from January 1 to September 30, 2018.



      (3) 

      Amounts represent the operating results of Frenchman's Reef for the period presented, Havana Cabana Key West from January 1 to March 31, 2018 and Hotel Emblem from September 1 to September 30, 2018.

      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

      Hotels and Resorts

      Hotels and Resorts

      Travel

      Travel

      News Releases in Similar Topics

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

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

      Contact PR Newswire

      Products

      About

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