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 2020 Results

      Significantly Improves Cash Burn Rate

      Bolsters Liquidity to $434.5 Million


      News provided by

      DiamondRock Hospitality Company

      Nov 05, 2020, 16:05 ET

      Share this article

      Share this article


      BETHESDA, Md., Nov. 5, 2020 /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, 2020.

      "Confronted with the disruption in travel demand caused by the COVID-19 pandemic, I want to commend the DiamondRock team for their unwavering dedication to executing our multi-prong pandemic response plan," said Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company. "Our quarterly cash burn rate significantly outperformed our original expectations as the result of relentless efforts by our asset managers and hotel operators. While our current focus remains centered on balance sheet strength, bolstered by our recent preferred equity offering, we are also taking steps to emerge from the pandemic as an even better company. During the quarter we converted five long-term management agreements to terminable-at-will agreements, distinguishing DiamondRock with the most flexible and least management-encumbered portfolio of any full-service hotel REIT."

      Third Quarter 2020 Highlights:

      • Hotel Operations: The Company initially suspended operations at 20 of its 30 previously operating hotels throughout March and early April either under governmental orders or due to lack of travel demand caused by the pandemic. The Company reopened 12 hotels during the second quarter and 5 additional hotels during the third quarter as governmental orders were modified or lifted and leisure demand began to return.  The Company currently has 27 of its 30 operating hotels open.   
      • Net Loss: Net loss was $79.6 million and loss per diluted share was $0.40.
      • Comparable Revenues: Comparable total revenues decreased 79.2% from the comparable period of 2019.
      • Comparable RevPAR: RevPAR decreased 81.0% from the comparable period of 2019.
      • Hotel Adjusted EBITDA: Hotel Adjusted EBITDA was ($17.4) million, a 42.8% improvement from the second quarter 2020.
      • Adjusted EBITDA: Adjusted EBITDA was ($24.4) million, a decrease of $91.9 million from 2019.
      • Adjusted FFO: Adjusted FFO was ($43.5) million and Adjusted FFO per diluted share was ($0.22).  Adjusted FFO was negatively impacted by an income tax valuation allowance recognized in the quarter of $12.4 million, or $0.06 per diluted share.
      • Preferred Stock Offering: In August and September 2020, the Company issued a total of 4.8 million shares of 8.250% Series A Cumulative Redeemable Preferred Stock for net proceeds of approximately $114.5 million.
      • Liquidity: The Company's liquidity increased during the quarter by $70.6 million to $434.5 million, comprised of $110.6 million of unrestricted corporate cash, $23.9 million of unrestricted cash at its hotels and $300.0 million of capacity on the Company's revolving credit facility.

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results exclude Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented due to the closure of the hotel.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.

      For the quarter ended September 30, 2020, the Company reported the following:


      Third Quarter



      2020


      2019

      Change

      Comparable Operating Results (1)





      ADR

      $201.82



      $238.50


      (15.4)

      %

      Occupancy

      18.6

      %


      82.7

      %

      (64.1)

      %

      RevPAR

      $37.55



      $197.14


      (81.0)

      %

      Total RevPAR

      $56.69



      $272.05


      (79.2)

      %

      Revenues

      $50.1 million


      $240.3 million

      (79.2)

      %

      Hotel Adjusted EBITDA

      ($17.4) million


      $73.8 million

      (123.6)

      %

      Hotel Adjusted EBITDA Margin

      (34.69)

      %


      30.69

      %

      (6,538) basis points

      Available Rooms

      883,200



      883,200


      –         rooms






      Actual Operating Results





      Revenues

      $50.1 million


      $240.3 million

      (79.2)

      %

      Net loss/income

      ($79.6) million


      $11.6 million

      ($91.2) million

      Loss/Earnings per diluted share

      ($0.40)



      $0.06


      ($0.46)


      Adjusted EBITDA

      ($24.4) million


      $67.5 million

      ($91.9) million

      Adjusted FFO

      ($43.5) million


      $55.3 million

      ($98.8) million

      Adjusted FFO per diluted share

      ($0.22)


      $0.27


      ($0.49)









      (1)   

      Comparable operating results exclude Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented and does not adjust for hotels that have suspended operations.

       

       

      For the nine months ended September 30, 2020, the Company reported the following:


      Year to Date



      2020


      2019

      Change

      Comparable Operating Results (1)





      ADR

      $209.23



      $235.89


      (11.3)

      %

      Occupancy

      28.7

      %


      79.7

      %

      (51.0)

      %

      RevPAR

      $60.09



      $187.96


      (68.0)

      %

      Total RevPAR

      $91.41



      $267.43


      (65.8)

      %

      Revenues

      $240.4 million


      $700.6 million

      (65.7)

      %

      Hotel Adjusted EBITDA

      ($29.9) million


      $209.2 million

      (114.3)

      %

      Hotel Adjusted EBITDA Margin

      (12.44)

      %


      29.87

      %

      (4,231) basis points

      Available Rooms

      2,630,400



      2,619,609


      10,791 rooms






      Actual Operating Results





      Revenues

      $240.4 million


      $700.6 million

      (65.7)

      %

      Net loss/income

      ($187.7) million


      $49.6 million

      ($237.3) million

      Loss/Earnings per diluted share

      ($0.93)



      $0.24


      ($1.17)


      Adjusted EBITDA

      ($49.6) million


      $197.8 million

      ($247.4) million

      Adjusted FFO

      ($76.1) million


      $162.3 million

      ($238.4) million

      Adjusted FFO per diluted share

      ($0.38)



      $0.80


      ($1.18)










      (1) 

      Comparable operating results exclude Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented and does not adjust for hotels that have suspended operations.

      Net loss for the three and nine months ended September 30, 2020 includes $7.4 million and $7.8 million, respectively, of severance costs recognized in connection with the elimination of positions at the Company's hotels.  These severance costs are excluded from Hotel Adjusted EBITDA, Adjusted EBITDA and Adjusted FFO in accordance with the Company's definition of these metrics.

      Hotel Operations Update

      Due to the decline in travel demand from the impact of COVID-19, the Company temporarily suspended operations at 20 of its 30 previously operating properties (which excludes Frenchman's Reef & Morning Star Marriott Beach Resort, where redevelopment has been paused) throughout March and early April.  The Company resumed operations at 12 hotels by the end of the second quarter and another five hotels by the end of the third quarter as governmental orders were modified or lifted and leisure demand began to return.  The Company does not expect to reopen the remaining three closed hotels in 2020, all of which are located in New York City. The Company will continue to aggressively manage costs at its hotels ensure appropriate cleanliness and safety protocols.  The Company is carefully monitoring demand trends and adjusted sales strategies and staffing to respond rapidly in a changing environment.

      The Company has successfully improved the cash burn rate at its hotels as a result of aggressive cost controls and increased demand.  The average burn rate for the Company's hotels during the third quarter 2020 was $8.5 million per month, a 19.8% improvement over the average burn rate of $10.6 million per month in the second quarter 2020.

      The following table identifies each of the Company's hotels that has suspended operations and the date of reopening, if applicable:

      Property


      # of Rooms


      Date of

      Suspension


      Date of

      Reopening

      Renaissance Charleston Historic District Hotel


      166


      4/6/2020


      5/14/2020

      Orchards Inn Sedona


      70


      3/31/2020


      5/15/2020

      Courtyard Denver Downtown


      177


      3/20/2020


      6/1/2020

      JW Marriott Denver Cherry Creek


      199


      3/22/2020


      6/1/2020

      Havana Cabana Key West


      106


      3/23/2020


      6/1/2020

      Barbary Beach House Key West


      184


      3/23/2020


      6/1/2020

      The Landing Lake Tahoe Resort & Spa


      82


      3/23/2020


      6/5/2020

      The Gwen Chicago


      311


      3/31/2020


      6/10/2020

      Vail Marriott Mountain Resort


      344


      3/20/2020


      6/12/2020

      Hotel Palomar Phoenix


      242


      3/31/2020


      6/21/2020

      Cavallo Point, The Lodge at the Golden Gate


      142


      3/17/2020


      6/24/2020

      Hotel Emblem San Francisco


      96


      3/23/2020


      6/26/2020

      The Lodge at Sonoma Renaissance Resort & Spa


      182


      3/21/2020


      7/1/2020

      Hilton Burlington Lake Champlain


      258


      3/31/2020


      7/16/2020

      Hilton Boston Downtown/Faneuil Hall


      403


      3/23/2020


      7/31/2020

      Chicago Marriott Downtown Magnificent Mile


      1,200


      4/10/2020


      9/1/2020

      Westin Boston Waterfront


      793


      3/25/2020


      9/3/2020

      Courtyard New York Manhattan/Fifth Avenue


      189


      3/27/2020


      -

      Hilton Garden Inn New York Times Square Central


      282


      3/29/2020


      -

      The Lexington Hotel


      725


      3/29/2020


      -









      The following tables provide operating information for the Company's portfolio throughout the third quarter:


      July 2020


      August 2020


      September 2020


      Third Quarter 2020

      Hotels Open and Operating the Entire Period

      Number of Hotels

      23



      23



      23



      23


      Occupancy

      25.8

      %


      28.1

      %


      31.1

      %


      28.3

      %

      ADR

      $206.98



      $200.78



      $210.92



      $206.32


      RevPAR

      $53.43



      $56.40



      $65.54



      $58.38


      Total RevPAR

      $76.36



      $84.68



      $100.89



      $87.16


       


      July 2020


      August 2020


      September 2020


      Third Quarter 2020

      Resorts Open and Operating the Entire Period

      Number of Hotels

      11



      11



      11



      11


      Occupancy

      39.8

      %


      44.1

      %


      45.1

      %


      43.0

      %

      ADR

      $265.29



      $258.48



      $282.70



      $268.89


      RevPAR

      $105.49



      $114.10



      $127.49



      $115.57


      Total RevPAR

      $157.89



      $176.87



      $206.76



      $180.22


       


      July 2020


      August 2020


      September 2020


      Third Quarter 2020

      Hotels Open and Operating at Any Point During the Period

      Number of Hotels

      25



      25



      27



      27


      Occupancy

      23.5

      %


      27.4

      %


      25.0

      %


      25.3

      %

      ADR

      $206.35



      $197.12



      $202.53



      $201.82


      RevPAR

      $48.55



      $54.09



      $50.64



      $51.06


      Total RevPAR

      $69.50



      $80.19



      $77.36



      $75.82


      Capital Expenditures

      The Company invested approximately $8.1 million and $39.9 million in capital improvements at its operating hotels during the three and nine months ended September 30, 2020, respectively. Due to the COVID-19 pandemic, the Company has canceled or deferred a significant portion of the planned capital improvements at its operating hotels.  The Company currently expects to invest approximately $10.0 million in the fourth quarter for a total of $50.0 million of investment in capital improvements at its operating hotels during 2020.  Separately, the Company has paused the rebuild of Frenchman's Reef & Morning Star Marriott Beach Resort. The Company spent approximately $38.3 million on the rebuild of Frenchman's Reef & Morning Star Marriott Beach Resort during the nine months ended September 30, 2020.

      Management and Franchise Agreement Amendments

      On August 27, 2020, the Company entered into an agreement with Marriott International, Inc. modifying several franchise and management contracts.  Key benefits of the agreement include: (i) the conversion of five hotels from brand-managed to franchise with new terminable-at-will management agreements with third-party hotel operators, (ii) a new franchise agreement for the Vail Marriott Mountain Resort to upbrand the resort to a Luxury Collection hotel in 2021, (iii) an option to upbrand the JW Marriott Denver Cherry Creek to a Luxury Collection hotel and (iv) an amendment to the Autograph Collection franchise agreement for The Lexington Hotel to provide a termination right in 2021 subject to a fee.  The agreement results in the Company having 29 of its 31 hotels unencumbered by long-term brand management agreements.

      Balance Sheet and Liquidity

      As of September 30, 2020, the Company's liquidity was $434.5 million, an increase of $70.6 million during the quarter, and is comprised of $110.6 million of unrestricted corporate cash, $23.9 million of unrestricted cash at its hotels and $300.0 million of capacity on its senior unsecured credit facility.  As of September 30, 2020, the Company had $1.1 billion of total debt outstanding, which consisted of $604.5 million of property-specific, non-recourse mortgage debt, $400.0 million of unsecured term loans and $100.0 million outstanding on its $400.0 million senior unsecured credit facility.  The Company has no material debt maturities until 2022.

      In August and September 2020, the Company completed a public offering of a total of 4.8 million shares of 8.250% Series A Cumulative Redeemable Preferred Stock with a $25.00 per share liquidation preference for net proceeds of approximately $114.5 million. 

      Dividends

      The Company declared an inaugural dividend of $0.1776 per share on its 8.250% Series A Cumulative Redeemable Preferred Stock to shareholders of record as of September 20, 2020.  This dividend was paid on September 30, 2020 and calculated on a pro rata basis from, and including, the original issue date to, and including, September 30, 2020.  In order to preserve liquidity, the Company has suspended its quarterly dividend on common stock commencing with the dividend that would have been paid in April 2020.

      Guidance

      Given the high level of uncertainty surrounding the COVID-19 pandemic and its effect on hotel demand, the Company previously withdrew full year 2020 guidance originally issued on February 20, 2020 and is not providing updated guidance at this time.

      Earnings Call

      The Company will host a conference call to discuss its second quarter results on Friday, November 6, 2020, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 844-287-6622 (for domestic callers) or 530-379-4559 (for international callers).  The participant passcode is 2536596. 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 & Morning Star Marriott Beach Resort. These risks include, but are not limited to: the adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies, travel, the hospitality industry, and the financial condition and results of operations of the Company and its hotels; 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 and its ability to obtain covenant waivers on its credit agreements for its senior unsecured credit facility and unsecured term loans; relationships with property managers; the ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations which influence or determine wages, prices, construction procedures and costs; and other risk factors contained in the Company's filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of the date of this release, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

       

      DIAMONDROCK HOSPITALITY COMPANY

      CONSOLIDATED BALANCE SHEETS

      (in thousands, except share and per share amounts)



      September 30, 2020


      December 31, 2019

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      3,013,989



      $

      3,026,769


      Right-of-use assets

      96,956



      98,145


      Restricted cash

      31,478



      57,268


      Due from hotel managers

      67,951



      91,207


      Prepaid and other assets (1)

      33,194



      29,853


      Cash and cash equivalents

      110,555



      122,524


      Total assets

      $

      3,354,123



      $

      3,425,766


      LIABILITIES AND EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      601,715



      $

      616,329


      Unsecured term loans, net of unamortized debt issuance costs

      398,443



      398,770


      Senior unsecured credit facility

      99,985



      75,000


      Total debt

      1,100,143



      1,090,099






      Deferred income related to key money, net

      11,045



      11,342


      Unfavorable contract liabilities, net

      64,564



      67,422


      Deferred rent

      55,270



      52,012


      Lease liabilities

      104,275



      103,625


      Due to hotel managers

      94,473



      72,445


      Distributions declared and unpaid

      138



      25,815


      Accounts payable and accrued expenses (2)

      82,026



      81,944


      Total liabilities

      1,511,934



      1,504,704


      Equity:




      Preferred stock, $0.01 par value; 10,000,000 shares authorized;




          8.250% Series A Cumulative Redeemable Preferred Stock (liquidation
          preference $25.00 per share), 4,760,000 and no shares issues and outstanding at
          September 30, 2020 and December 31, 2019, respectively

      48



      —


      Common stock, $0.01 par value; 400,000,000 shares authorized; 199,518,880 and 200,207,795 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively

      1,995



      2,002


      Additional paid-in capital

      2,198,376



      2,089,349


      Accumulated deficit

      (366,635)



      (178,861)


      Total stockholders' equity

      1,833,784



      1,912,490


      Noncontrolling interests

      8,405



      8,572


      Total equity

      1,842,189



      1,921,062


      Total liabilities and equity

      $

      3,354,123



      $

      3,425,766


       

      (1)

      Includes $10.7 million of insurance receivables as of December 31, 2019, $13.6 million and $9.8 million of prepaid expenses and $19.6 million and $9.4 million of other assets as of September 30, 2020 and December 31, 2019, respectively.



      (2)

      Includes $28.7 million of deferred tax liabilities, $18.4 million and $18.9 million of accrued property taxes, $8.9 million and $13.1 million of accrued capital expenditures and $26.0 million and $21.2 million of other accrued liabilities as of September 30, 2020 and December 31, 2019, 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,


      2020


      2019


      2020


      2019

      Revenues:








      Rooms

      $

      33,166



      $

      174,113



      $

      158,066



      $

      492,395


      Food and beverage

      9,586



      50,624



      56,529



      161,803


      Other

      7,315



      15,542



      25,846



      46,374


      Total revenues

      50,067



      240,279



      240,441



      700,572


      Operating Expenses:








      Rooms

      11,792



      42,840



      54,588



      124,581


      Food and beverage

      10,043



      34,262



      45,845



      103,868


      Management fees

      (755)



      6,088



      2,644



      18,745


      Franchise fees

      1,813



      6,894



      8,402



      19,961


      Other hotel expenses

      53,196



      85,157



      171,759



      241,955


      Depreciation and amortization

      28,514



      29,474



      87,397



      87,805


      Corporate expenses

      7,267



      6,318



      19,650



      20,785


      Business interruption insurance income

      —



      —



      —



      (8,822)


      Total operating expenses, net

      111,870



      211,033



      390,285



      608,878










      Interest and other (income) expense, net

      (191)



      (102)



      58



      (510)


      Interest expense

      10,818



      14,184



      43,665



      38,264


      Loss on early extinguishment of debt

      —



      2,373



      —



      2,373


        Total other expenses, net

      10,627



      16,455



      43,723



      40,127


      (Loss) income before income taxes

      (72,430)



      12,791



      (193,567)



      51,567


      Income tax (expense) benefit

      (7,205)



      (1,217)



      5,853



      (1,939)


      Net (loss) income

      (79,635)



      11,574



      (187,714)



      49,628


      Less:  Net loss (income) attributable to noncontrolling interests

      43



      (45)



      781



      (194)


      Net (loss) income attributable to the Company

      (79,592)



      11,529



      (186,933)



      49,434


      Distributions to preferred stockholders

      (845)



      —



      (845)



      —


      Net (loss) income attributable to common stockholders

      $

      (80,437)



      $

      11,529



      $

      (187,778)



      $

      49,434


      (Loss) earnings per share:








      Net (loss) income per share available to common stockholders - basic

      $

      (0.40)



      $

      0.06



      $

      (0.93)



      $

      0.24


      Net (loss) income per share available to common stockholders - diluted

      $

      (0.40)



      $

      0.06



      $

      (0.93)



      $

      0.24










      Weighted-average number of common shares outstanding:








      Basic

      200,978,327



      201,448,348



      200,994,434



      202,218,646

      Diluted

      200,978,327



      201,992,289



      200,994,434



      202,682,588

       

      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, EBITDAre, 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 EBITDAre, 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; costs incurred related to natural disasters; and gains on property insurance claim settlements, other than income related to business interruption insurance.

      In addition, to derive Adjusted FFO we exclude any fair value adjustments to interest rate swaps.  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,


      2020


      2019


      2020


      2019

      Net (loss) income

      $

      (79,635)



      $

      11,574



      $

      (187,714)



      $

      49,628


      Interest expense

      10,818



      14,184



      43,665



      38,264


      Income tax expense (benefit)

      7,205



      1,217



      (5,853)



      1,939


      Real estate related depreciation and amortization

      28,514



      29,474



      87,397



      87,805


      EBITDA/EBITDAre

      (33,098)



      56,449



      (62,505)



      177,636


      Non-cash lease expense and other amortization

      1,715



      1,750



      5,172



      5,249


      Professional fees and pre-opening costs related to
      Frenchman's Reef (1)

      593


      6,378



      418


      11,445


      Hotel manager transition items (2)

      (1,021)



      582



      (460)



      1,050


      Loss on early extinguishment of debt

      —



      2,373



      —



      2,373


      Severance costs (3)

      7,367



      —



      7,760



      —


      Adjusted EBITDA

      $

      (24,444)



      $

      67,532



      $

      (49,615)



      $

      197,753


       

      (1)

      Represents pre-opening costs related to the re-opening of Frenchman's Reef & Morning Star Marriott Beach Resort, as well as legal and professional fees and other costs incurred at Frenchman's Reef & Morning Star Marriott Beach Resort as a result of Hurricane Irma that are not covered by insurance.

      (2)

      Three months ended September 30, 2020 consists of manager transition costs of $0.4 million related to The Lodge at Sonoma Renaissance Resort & Spa, Salt Lake City Marriott Downtown at City Creek, and Renaissance Charleston Historic District Hotel, offset by $1.4 million of accelerated amortization of the unfavorable management agreement liability related to the manager transition at the Renaissance Charleston Historic District Hotel. Nine months ended September 30, 2020 consists of manager transition costs of $1.5 million related to the L'Auberge de Sedona, Orchards Inn Sedona, the Westin Boston Waterfront, The Lodge at Sonoma Renaissance Resort & Spa, Salt Lake City Marriott Downtown at City Creek, and Renaissance Charleston Historic District Hotel, offset by a downward adjustment of $0.6 million to the termination fees for the Sheraton Suites Key West franchise agreement and $1.4 million of accelerated amortization of the unfavorable management agreement liability related to the manager transition at the Renaissance Charleston Historic District Hotel.


      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.

      (3)

      Three and nine months ended September 30, 2020 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

      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,


      2020


      2019


      2020


      2019

      Net (loss) income

      $

      (79,635)



      $

      11,574



      $

      (187,714)



      $

      49,628


      Interest expense

      10,818



      14,184



      43,665



      38,264


      Income tax expense (benefit)

      7,205



      1,217



      (5,853)



      1,939


      Real estate related depreciation and amortization

      28,514



      29,474



      87,397



      87,805


      EBITDA

      (33,098)



      56,449



      (62,505)



      177,636


      Corporate expenses

      7,267



      6,318



      19,650



      20,785


      Interest and other (income) expense, net

      (191)



      (102)



      58



      (510)


      Loss on early extinguishment of debt

      —



      2,373



      —



      2,373


      Professional fees and pre-opening costs related to Frenchman's Reef (1)

      593


      6,378



      418



      11,445


      Hotel EBITDA

      (25,429)



      71,416



      (42,379)



      211,729


      Non-cash lease expense and other amortization

      1,715



      1,750



      5,172



      5,249


      Severance costs (3)

      7,367



      —



      7,760



      —


      Hotel manager transition items (2)

      (1,021)



      582



      (460)



      1,050


      Hotel Adjusted EBITDA

      $

      (17,368)



      $

      73,748



      $

      (29,907)



      $

      218,028


       

      (1)

      Represents pre-opening costs related to the re-opening of Frenchman's Reef & Morning Star Marriott Beach Resort, as well as legal and professional fees and other costs incurred at Frenchman's Reef & Morning Star Marriott Beach Resort as a result of Hurricane Irma that are not covered by insurance.

      (2)

      Three months ended September 30, 2020 consists of manager transition costs of $0.4 million related to The Lodge at Sonoma Renaissance Resort & Spa, Salt Lake City Marriott Downtown at City Creek, and Renaissance Charleston Historic District Hotel, offset by $1.4 million of accelerated amortization of the unfavorable management agreement liability related to the manager transition at the Renaissance Charleston Historic District Hotel. Nine months ended September 30, 2020 consists of manager transition costs of $1.5 million related to the L'Auberge de Sedona, Orchards Inn Sedona, the Westin Boston Waterfront, The Lodge at Sonoma Renaissance Resort & Spa, Salt Lake City Marriott Downtown at City Creek, and Renaissance Charleston Historic District Hotel, offset by a downward adjustment of $0.6 million to the termination fees for the Sheraton Suites Key West franchise agreement and $1.4 million of accelerated amortization of the unfavorable management agreement liability related to the manager transition at the Renaissance Charleston Historic District Hotel.


       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.

      (3)

      Three and nine months ended September 30, 2020 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

       

      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,


      2020


      2019


      2020


      2019

      Net (loss) income

      $

      (79,635)



      $

      11,574



      $

      (187,714)



      $

      49,628


      Real estate related depreciation and amortization

      28,514



      29,474



      87,397



      87,805


      FFO

      (51,121)



      41,048



      (100,317)



      137,433


      Non-cash lease expense and other amortization

      1,715



      1,750



      5,172



      5,249


      Professional fees and pre-opening costs related to Frenchman's Reef  (1)

      593



      6,378



      418



      11,445


      Hotel manager transition items (2)

      (1,021)



      582



      (460)



      1,050


      Loss on early extinguishment of debt

      —



      2,373



      —



      2,373


      Severance costs (3)

      7,367



      —



      7,760



      —


      Fair value adjustments to interest rate swaps

      (983)



      3,143



      11,329



      4,790


      Adjusted FFO

      $

      (43,450)



      $

      55,274



      $

      (76,098)



      $

      162,340


      Adjusted FFO per diluted share

      $

      (0.22)



      $

      0.27



      $

      (0.38)



      $

      0.80


       

      (1)

      Represents pre-opening costs related to the re-opening of Frenchman's Reef & Morning Star Marriott Beach Resort, as well as legal and professional fees and other costs incurred at Frenchman's Reef & Morning Star Marriott Beach Resort as a result of Hurricane Irma that are not covered by insurance.

      (2)

      Three months ended September 30, 2020 consists of manager transition costs of $0.4 million related to The Lodge at Sonoma Renaissance Resort & Spa, Salt Lake City Marriott Downtown at City Creek, and Renaissance Charleston Historic District Hotel, offset by $1.4 million of accelerated amortization of the unfavorable management agreement liability related to the manager transition at the Renaissance Charleston Historic District Hotel. Nine months ended September 30, 2020 consists of manager transition costs of $1.5 million related to the L'Auberge de Sedona, Orchards Inn Sedona, the Westin Boston Waterfront, The Lodge at Sonoma Renaissance Resort & Spa, Salt Lake City Marriott Downtown at City Creek, and Renaissance Charleston Historic District Hotel, offset by a downward adjustment of $0.6 million to the termination fees for the Sheraton Suites Key West franchise agreement and $1.4 million of accelerated amortization of the unfavorable management agreement liability related to the manager transition at the Renaissance Charleston Historic District Hotel.


      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.

      (3)

      Three and nine months ended September 30, 2020 consists of severance costs incurred with the elimination of positions at our hotels, which are classified within other hotel expenses on the consolidated statement of operations.

       

      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 excludes the results for Frenchman's Reef & Morning Star Marriott Beach Resort due to the closure of the hotel (in thousands):         


      Three Months Ended September 30,


      Nine Months Ended September 30,


      2020


      2019


      2020


      2019

      Revenues

      $

      50,067



      $

      240,279



      $

      240,441



      $

      700,572


      Hotel revenues from Frenchman's Reef & Morning Star
      Marriott Beach Resort

      —



      (1)



      —



      —


      Comparable Revenues

      $

      50,067



      $

      240,278



      $

      240,441



      $

      700,572










      Hotel Adjusted EBITDA

      $

      (17,368)



      $

      73,748



      $

      (29,907)



      $

      218,028


      Hotel Adjusted EBITDA from Frenchman's Reef & Morning Star Marriott Beach Resort

      —



      2



      —



      (8,798)


      Comparable Hotel Adjusted EBITDA

      $

      (17,368)



      $

      73,750



      $

      (29,907)



      $

      209,230










      Hotel Adjusted EBITDA Margin

      (34.69)

      %


      30.69

      %


      (12.44)

      %


      31.12

      %

      Comparable Hotel Adjusted EBITDA Margin

      (34.69)

      %


      30.69

      %


      (12.44)

      %


      29.87

      %

       

      Selected Quarterly Comparable Operating Information

      The following tables are presented to provide investors with selected quarterly comparable operating information.  The operating information excludes Frenchman's Reef & Morning Star Marriott Beach Resort for all periods.


      Quarter 1, 2020

      Quarter 2, 2020

      Quarter 3, 2020

      ADR

      $

      216.42


      $

      175.74


      $

      201.82


      Occupancy

      59.1

      %

      8.5

      %

      18.6

      %

      RevPAR

      $

      127.98


      $

      14.99


      $

      37.55


      Revenues (in thousands)

      $

      169,995


      $

      20,379


      $

      50,067


      Hotel Adjusted EBITDA (in thousands)

      $

      17,819


      $

      (30,363)


      $

      (17,368)


      Hotel Adjusted EBITDA Margin

      10.48

      %

      (148.99)

      %

      (34.69)

      %

      Available Rooms

      873,600


      873,600


      883,200


       


      Quarter 1, 2019

      Quarter 2, 2019

      Quarter 3, 2019

      Quarter 4, 2019

      Full Year 2019

      ADR

      $

      216.38


      $

      250.23


      $

      238.50


      $

      247.02


      $

      238.63


      Occupancy

      73.2

      %

      83.1

      %

      82.7

      %

      77.4

      %

      79.1

      %

      RevPAR

      $

      158.30


      $

      208.02


      $

      197.14


      $

      191.08


      $

      188.75


      Revenues (in thousands)

      $

      202,375


      $

      257,918


      $

      240,279


      $

      237,519


      $

      938,091


      Hotel Adjusted EBITDA (in thousands)

      $

      47,127


      $

      88,353


      $

      73,750


      $

      69,415


      $

      278,645


      % of full Year

      16.91

      %

      31.71

      %

      26.47

      %

      24.91

      %

      100.0

      %

      Hotel Adjusted EBITDA Margin

      23.29

      %

      34.26

      %

      30.69

      %

      29.23

      %

      29.70

      %

      Available Rooms

      863,264


      873,145


      883,200


      883,200


      3,502,809


       


      Market Capitalization as of September 30, 2020

      (in thousands)

      Enterprise Value






      Common equity capitalization (at September 30, 2020 closing price of $5.07/share)


      1,021,861


      Consolidated debt (face amount)


      1,104,445


      Cash and cash equivalents


      (110,555)


      Total enterprise value


      $

      2,015,751


      Share Reconciliation






      Common shares outstanding


      199,519


      Unvested restricted stock held by management and employees


      573


      Share grants under deferred compensation plan


      1,458


      Combined shares outstanding


      201,550







       

      Debt Summary as of September 30, 2020

      (dollars in thousands)


      Loan


      Interest Rate as of

      September 30, 2020


      Term


      Outstanding
      Principal


      Maturity

      Salt Lake City Marriott Downtown at City Creek


      LIBOR + 3.25 (1)


      Variable


      47,700



      January 2022 (2)

      Westin Washington D.C. City Center


      3.99%


      Fixed


      58,860



      January 2023

      The Lodge at Sonoma Renaissance Resort & Spa


      3.96%


      Fixed


      26,502



      April 2023

      Westin San Diego Downtown


      3.94%


      Fixed


      60,668



      April 2023

      Courtyard New York Manhattan / Midtown East


      4.40%


      Fixed


      79,940



      August 2024

      Worthington Renaissance Fort Worth Hotel


      3.66%


      Fixed


      79,647



      May 2025

      JW Marriott Denver Cherry Creek


      4.33%


      Fixed


      60,361



      July 2025

      Westin Boston Waterfront


      4.36%


      Fixed


      187,839



      November 2025

      New Market Tax Credit loan (3)


      5.17%


      Fixed


      2,943



      December 2020

           Unamortized debt issuance costs






      (2,745)




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






      601,715













      Unsecured term loan


      LIBOR + 2.35% (4)


      Variable


      350,000



      July 2024

      Unsecured term loan


      LIBOR + 2.35% (5)


      Fixed


      50,000



      October 2023

           Unamortized debt issuance costs






      (1,557)




      Unsecured term loans, net of unamortized debt issuance costs




      398,443













      Senior unsecured credit facility


      LIBOR + 2.40% (6)


      Variable


      99,985



      July 2023 (7)










      Total debt, net of unamortized debt issuance costs






      $

      1,100,143




      Weighted-average interest rate of fixed rate debt


      4.23

      %







      Total weighted-average interest rate


      3.84

      %



















      (1)

      LIBOR is subject to a floor of 1.0%.

      (2)

      The loan may be extended for an additional year upon satisfaction of certain conditions.

      (3)

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

      (4)

      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.  Effective June 9, 2020, LIBOR is subject to a floor of 0.25%.

      (5)

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

      (6)

      Effective June 9, 2020, LIBOR is subject to a floor of 0.25%.

      (7)

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

       



      Operating Statistics – July




      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      July 2020

      July 2019

      B/(W) 2019


      July 2020

      July 2019

      B/(W) 2019


      July 2020

      July 2019

      B/(W) 2019














      Atlanta Marriott Alpharetta

      318


      $

      93.92


      $

      162.46


      (42.2)

      %


      15.6

      %

      73.9

      %

      (58.3)

      %


      $

      14.63


      $

      120.04


      (87.8)

      %

      Barbary Beach House Key West

      184


      $

      222.62


      $

      220.45


      1.0

      %


      36.0

      %

      87.1

      %

      (51.1)

      %


      $

      80.13


      $

      192.08


      (58.3)

      %

      Bethesda Marriott Suites

      272


      $

      110.20


      $

      152.91


      (27.9)

      %


      15.6

      %

      73.1

      %

      (57.5)

      %


      $

      17.24


      $

      111.78


      (84.6)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      444.98


      $

      486.46


      (8.5)

      %


      16.7

      %

      63.1

      %

      (46.4)

      %


      $

      74.30


      $

      307.10


      (75.8)

      %

      Courtyard Denver Downtown

      177


      $

      108.13


      $

      208.67


      (48.2)

      %


      24.7

      %

      89.3

      %

      (64.6)

      %


      $

      26.72


      $

      186.38


      (85.7)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      144.64


      $

      244.62


      (40.9)

      %


      56.1

      %

      97.2

      %

      (41.1)

      %


      $

      81.12


      $

      237.84


      (65.9)

      %

      Havana Cabana Key West

      106


      $

      186.78


      $

      191.71


      (2.6)

      %


      60.6

      %

      93.0

      %

      (32.4)

      %


      $

      113.11


      $

      178.24


      (36.5)

      %

      Hotel Emblem San Francisco

      96


      $

      136.90


      $

      205.59


      (33.4)

      %


      11.3

      %

      90.8

      %

      (79.5)

      %


      $

      15.46


      $

      186.66


      (91.7)

      %

      Hotel Palomar Phoenix

      242


      $

      119.36


      $

      131.36


      (9.1)

      %


      21.0

      %

      67.0

      %

      (46.0)

      %


      $

      25.06


      $

      88.08


      (71.5)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      200.79


      $

      256.67


      (21.8)

      %


      31.2

      %

      84.6

      %

      (53.4)

      %


      $

      62.66


      $

      217.18


      (71.1)

      %

      Kimpton Shorebreak Resort

      157


      $

      284.70


      $

      335.66


      (15.2)

      %


      48.5

      %

      85.5

      %

      (37.0)

      %


      $

      138.17


      $

      286.83


      (51.8)

      %

      L'Auberge de Sedona

      88


      $

      552.85


      $

      484.63


      14.1

      %


      68.3

      %

      68.8

      %

      (0.5)

      %


      $

      377.35


      $

      333.45


      13.2

      %

      Orchards Inn Sedona

      70


      $

      165.55


      $

      186.63


      (11.3)

      %


      61.8

      %

      75.3

      %

      (13.5)

      %


      $

      102.38


      $

      140.53


      (27.1)

      %

      Renaissance Charleston Historic District Hotel

      166


      $

      163.95


      $

      227.40


      (27.9)

      %


      37.1

      %

      85.5

      %

      (48.4)

      %


      $

      60.79


      $

      194.39


      (68.7)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      119.42


      $

      176.13


      (32.2)

      %


      10.2

      %

      77.8

      %

      (67.6)

      %


      $

      12.18


      $

      137.03


      (91.1)

      %

      The Gwen Hotel

      311


      $

      200.27


      $

      270.72


      (26.0)

      %


      22.9

      %

      90.0

      %

      (67.1)

      %


      $

      45.84


      $

      243.63


      (81.2)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      519.03


      $

      426.86


      21.6

      %


      80.3

      %

      86.3

      %

      (6.0)

      %


      $

      416.53


      $

      368.42


      13.1

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      248.77


      $

      343.50


      (27.6)

      %


      45.7

      %

      81.3

      %

      (35.6)

      %


      $

      113.71


      $

      279.33


      (59.3)

      %

      Vail Marriott Mountain Resort

      344


      $

      216.06


      $

      220.87


      (2.2)

      %


      34.9

      %

      76.3

      %

      (41.4)

      %


      $

      75.39


      $

      168.57


      (55.3)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      141.08


      $

      146.19


      (3.5)

      %


      26.0

      %

      80.2

      %

      (54.2)

      %


      $

      36.74


      $

      117.31


      (68.7)

      %

      Westin San Diego Downtown

      436


      $

      145.28


      $

      205.24


      (29.2)

      %


      17.2

      %

      89.5

      %

      (72.3)

      %


      $

      24.94


      $

      183.74


      (86.4)

      %

      Westin Washington D.C. City Center

      410


      $

      120.95


      $

      178.39


      (32.2)

      %


      5.7

      %

      91.1

      %

      (85.4)

      %


      $

      6.94


      $

      162.54


      (95.7)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      146.84


      $

      175.26


      (16.2)

      %


      9.2

      %

      64.0

      %

      (54.8)

      %


      $

      13.45


      $

      112.15


      (88.0)

      %

      Total Open for Entire Period - 23 Hotels

      5,750


      $

      206.98


      $

      217.88


      (5.0)

      %


      25.8

      %

      80.9

      %

      (55.1)

      %


      $

      53.43


      $

      176.25


      (69.7)

      %














      Total Partially Open During Period - 2 Hotels

      661


      $

      167.77


      $

      297.78


      (43.7)

      %


      3.6

      %

      92.6

      %

      (89.0)

      %


      $

      6.10


      $

      275.66


      (97.8)

      %














      Total Closed for Entire Period - 5 Hotels

      3,189


      $

      —


      $

      228.51


      (100.0)

      %


      —

      %

      86.0

      %

      (86.0)

      %


      $

      —


      $

      196.41


      (100.0)

      %














      Resorts - 12 Hotels

      2,212


      $

      262.78


      $

      255.45


      2.9

      %


      36.1

      %

      81.7

      %

      (45.6)

      %


      $

      94.88


      $

      208.75


      (54.5)

      %














      Portfolio Total (1)

      9,600


      $

      206.29


      $

      227.63


      (9.4)

      %


      15.7

      %

      83.4

      %

      (67.7)

      %


      $

      32.41


      $

      189.79


      (82.9)

      %

       

      (1)

      Amounts exclude the operating results of Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented.

       


      Operating Statistics – August




      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      August
      2020

      August

      2019

      B/(W) 2019


      August 2020

      August 2019

      B/(W) 2019


      August
      2020

      August
      2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      94.35


      $

      161.59


      (41.6)

      %


      12.3

      %

      71.7

      %

      (59.4)

      %


      $

      11.63


      $

      115.81


      (90.0)

      %

      Barbary Beach House Key West

      184


      $

      181.40


      $

      199.25


      (9.0)

      %


      35.0

      %

      70.4

      %

      (35.4)

      %


      $

      63.41


      $

      140.18


      (54.8)

      %

      Bethesda Marriott Suites

      272


      $

      102.62


      $

      149.39


      (31.3)

      %


      20.4

      %

      66.1

      %

      (45.7)

      %


      $

      20.97


      $

      98.72


      (78.8)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      489.25


      $

      457.46


      6.9

      %


      26.5

      %

      70.7

      %

      (44.2)

      %


      $

      129.48


      $

      323.51


      (60.0)

      %

      Courtyard Denver Downtown

      177


      $

      103.06


      $

      219.37


      (53.0)

      %


      28.7

      %

      84.3

      %

      (55.6)

      %


      $

      29.60


      $

      184.87


      (84.0)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      122.13


      $

      241.09


      (49.3)

      %


      27.9

      %

      98.8

      %

      (70.9)

      %


      $

      34.10


      $

      238.13


      (85.7)

      %

      Havana Cabana Key West

      106


      $

      142.09


      $

      176.93


      (19.7)

      %


      71.9

      %

      86.7

      %

      (14.8)

      %


      $

      102.22


      $

      153.35


      (33.3)

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      136.22


      $

      306.70


      (55.6)

      %


      17.5

      %

      91.7

      %

      (74.2)

      %


      $

      23.84


      $

      281.12


      (91.5)

      %

      Hilton Burlington Lake Champlain

      258


      $

      175.06


      $

      253.47


      (30.9)

      %


      28.5

      %

      92.7

      %

      (64.2)

      %


      $

      49.97


      $

      235.05


      (78.7)

      %

      Hotel Emblem San Francisco

      96


      $

      142.37


      $

      253.93


      (43.9)

      %


      14.9

      %

      93.9

      %

      (79.0)

      %


      $

      21.14


      $

      238.49


      (91.1)

      %

      Hotel Palomar Phoenix

      242


      $

      113.72


      $

      124.88


      (8.9)

      %


      26.2

      %

      75.7

      %

      (49.5)

      %


      $

      29.80


      $

      94.52


      (68.5)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      202.38


      $

      262.08


      (22.8)

      %


      39.4

      %

      87.1

      %

      (47.7)

      %


      $

      79.82


      $

      228.26


      (65.0)

      %

      Kimpton Shorebreak Resort

      157


      $

      289.23


      $

      313.84


      (7.8)

      %


      56.4

      %

      80.6

      %

      (24.2)

      %


      $

      163.01


      $

      252.84


      (35.5)

      %

      L'Auberge de Sedona

      88


      $

      523.87


      $

      478.33


      9.5

      %


      80.2

      %

      71.8

      %

      8.4

      %


      $

      419.98


      $

      343.67


      22.2

      %

      Orchards Inn Sedona

      70


      $

      174.43


      $

      188.47


      (7.4)

      %


      56.1

      %

      69.5

      %

      (13.4)

      %


      $

      97.82


      $

      130.97


      (25.3)

      %

      Renaissance Charleston Historic District Hotel

      166


      $

      172.70


      $

      235.20


      (26.6)

      %


      38.6

      %

      86.2

      %

      (47.6)

      %


      $

      66.72


      $

      202.66


      (67.1)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      125.39


      $

      168.07


      (25.4)

      %


      11.5

      %

      76.1

      %

      (64.6)

      %


      $

      14.42


      $

      127.98


      (88.7)

      %

      The Gwen Hotel

      311


      $

      191.55


      $

      273.02


      (29.8)

      %


      15.2

      %

      93.1

      %

      (77.9)

      %


      $

      29.21


      $

      254.10


      (88.5)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      506.70


      $

      393.55


      28.8

      %


      85.1

      %

      86.6

      %

      (1.5)

      %


      $

      430.95


      $

      340.92


      26.4

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      246.17


      $

      349.13


      (29.5)

      %


      42.8

      %

      80.0

      %

      (37.2)

      %


      $

      105.24


      $

      279.45


      (62.3)

      %

      Vail Marriott Mountain Resort

      344


      $

      217.30


      $

      225.07


      (3.5)

      %


      38.7

      %

      70.3

      %

      (31.6)

      %


      $

      84.16


      $

      158.16


      (46.8)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      128.52


      $

      134.69


      (4.6)

      %


      32.6

      %

      68.5

      %

      (35.9)

      %


      $

      41.91


      $

      92.26


      (54.6)

      %

      Westin San Diego Downtown

      436


      $

      140.96


      $

      181.40


      (22.3)

      %


      24.8

      %

      85.6

      %

      (60.8)

      %


      $

      34.91


      $

      155.20


      (77.5)

      %

      Westin Washington D.C. City Center

      410


      $

      122.37


      $

      145.02


      (15.6)

      %


      10.9

      %

      92.0

      %

      (81.1)

      %


      $

      13.35


      $

      133.35


      (90.0)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      131.77


      $

      167.32


      (21.2)

      %


      20.3

      %

      68.6

      %

      (48.3)

      %


      $

      26.76


      $

      114.76


      (76.7)

      %

      Total Open for Entire Period - 25 Hotels

      6,411


      $

      197.12


      $

      220.19


      (10.5)

      %


      27.4

      %

      80.5

      %

      (53.1)

      %


      $

      54.09


      $

      177.25


      (69.5)

      %














      Total Closed for Entire Period - 5 Hotels

      3,189


      $

      —


      $

      230.10


      (100.0)

      %


      —

      %

      87.7

      %

      (87.7)

      %


      $

      —


      $

      201.78


      (100.0)

      %














      Resorts - 12 Hotels

      2,212


      $

      251.92


      $

      256.01


      (1.6)

      %


      42.3

      %

      76.7

      %

      (34.4)

      %


      $

      106.62


      $

      196.45


      (45.7)

      %














      Portfolio Total (1)

      9,600


      $

      197.17


      $

      223.67


      (11.8)

      %


      18.3

      %

      82.9

      %

      (64.6)

      %


      $

      36.13


      $

      185.40


      (80.5)

      %

       

      (1)

      Amounts exclude the operating results of Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented.

       


      Operating Statistics – September




      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      September 2020

      September 2019

      B/(W) 2019


      September 2020

      September 2019

      B/(W) 2019


      September 2020

      September 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      103.77


      $

      167.43


      (38.0)

      %


      11.9

      %

      73.2

      %

      (61.3)

      %


      $

      12.38


      $

      122.49


      (89.9)

      %

      Barbary Beach House Key West

      184


      $

      176.62


      $

      170.36


      3.7

      %


      29.7

      %

      25.6

      %

      4.1

      %


      $

      52.51


      $

      43.55


      20.6

      %

      Bethesda Marriott Suites

      272


      $

      101.38


      $

      201.33


      (49.6)

      %


      21.1

      %

      72.0

      %

      (50.9)

      %


      $

      21.38


      $

      144.95


      (85.3)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      560.76


      $

      465.89


      20.4

      %


      35.2

      %

      70.6

      %

      (35.4)

      %


      $

      197.58


      $

      328.86


      (39.9)

      %

      Chicago Marriott Downtown Magnificent Mile

      1,200


      $

      159.09


      $

      272.68


      (41.7)

      %


      5.6

      %

      85.5

      %

      (79.9)

      %


      $

      8.88


      $

      233.19


      (96.2)

      %

      Courtyard Denver Downtown

      177


      $

      105.75


      $

      228.07


      (53.6)

      %


      34.0

      %

      84.2

      %

      (50.2)

      %


      $

      35.99


      $

      191.99


      (81.3)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      121.87


      $

      315.86


      (61.4)

      %


      32.2

      %

      96.3

      %

      (64.1)

      %


      $

      39.19


      $

      304.15


      (87.1)

      %

      Havana Cabana Key West

      106


      $

      135.51


      $

      135.65


      (0.1)

      %


      74.7

      %

      77.8

      %

      (3.1)

      %


      $

      101.30


      $

      105.49


      (4.0)

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      142.47


      $

      385.01


      (63.0)

      %


      19.0

      %

      94.2

      %

      (75.2)

      %


      $

      27.01


      $

      362.59


      (92.6)

      %

      Hilton Burlington Lake Champlain

      258


      $

      179.05


      $

      239.09


      (25.1)

      %


      30.6

      %

      84.1

      %

      (53.5)

      %


      $

      54.71


      $

      201.00


      (72.8)

      %

      Hotel Emblem San Francisco

      96


      $

      143.64


      $

      282.77


      (49.2)

      %


      16.8

      %

      90.2

      %

      (73.4)

      %


      $

      24.19


      $

      255.18


      (90.5)

      %

      Hotel Palomar Phoenix

      242


      $

      120.48


      $

      173.31


      (30.5)

      %


      39.6

      %

      77.5

      %

      (37.9)

      %


      $

      47.74


      $

      134.23


      (64.4)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      208.25


      $

      267.46


      (22.1)

      %


      47.9

      %

      86.1

      %

      (38.2)

      %


      $

      99.80


      $

      230.32


      (56.7)

      %

      Kimpton Shorebreak Resort

      157


      $

      297.92


      $

      266.43


      11.8

      %


      55.6

      %

      79.3

      %

      (23.7)

      %


      $

      165.79


      $

      211.22


      (21.5)

      %

      L'Auberge de Sedona

      88


      $

      737.92


      $

      636.01


      16.0

      %


      81.4

      %

      74.5

      %

      6.9

      %


      $

      600.40


      $

      473.63


      26.8

      %

      Orchards Inn Sedona

      70


      $

      254.04


      $

      244.47


      3.9

      %


      60.5

      %

      78.4

      %

      (17.9)

      %


      $

      153.63


      $

      191.62


      (19.8)

      %

      Renaissance Charleston Historic District Hotel

      166


      $

      181.95


      $

      262.76


      (30.8)

      %


      58.3

      %

      61.4

      %

      (3.1)

      %


      $

      106.07


      $

      161.30


      (34.2)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      121.61


      $

      194.57


      (37.5)

      %


      17.2

      %

      74.4

      %

      (57.2)

      %


      $

      20.86


      $

      144.76


      (85.6)

      %

      The Gwen Hotel

      311


      $

      195.31


      $

      298.63


      (34.6)

      %


      24.3

      %

      90.9

      %

      (66.6)

      %


      $

      47.39


      $

      271.59


      (82.6)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      448.50


      $

      307.08


      46.1

      %


      69.9

      %

      86.3

      %

      (16.4)

      %


      $

      313.40


      $

      265.01


      18.3

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      249.97


      $

      355.67


      (29.7)

      %


      42.3

      %

      90.2

      %

      (47.9)

      %


      $

      105.80


      $

      320.89


      (67.0)

      %

      Vail Marriott Mountain Resort

      344


      $

      223.43


      $

      187.25


      19.3

      %


      39.2

      %

      64.5

      %

      (25.3)

      %


      $

      87.68


      $

      120.70


      (27.4)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      141.06


      $

      152.48


      (7.5)

      %


      30.0

      %

      59.7

      %

      (29.7)

      %


      $

      42.28


      $

      91.02


      (53.5)

      %

      Westin San Diego Downtown

      436


      $

      147.81


      $

      191.24


      (22.7)

      %


      27.2

      %

      82.8

      %

      (55.6)

      %


      $

      40.19


      $

      158.33


      (74.6)

      %

      Westin Washington D.C. City Center

      410


      $

      123.46


      $

      214.99


      (42.6)

      %


      10.3

      %

      88.9

      %

      (78.6)

      %


      $

      12.77


      $

      191.08


      (93.3)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      148.80


      $

      189.59


      (21.5)

      %


      22.9

      %

      76.1

      %

      (53.2)

      %


      $

      34.07


      $

      144.20


      (76.4)

      %

      Total Open for Entire Period - 26 Hotels

      7,611


      $

      205.34


      $

      251.10


      (18.2)

      %


      26.4

      %

      79.1

      %

      (52.7)

      %


      $

      54.20


      $

      198.52


      (72.7)

      %














      Total Partially Open During Period - 1 Hotel

      793


      $

      141.34


      $

      291.30


      (51.5)

      %


      11.6

      %

      86.7

      %

      (75.1)

      %


      $

      16.46


      $

      252.45


      (93.5)

      %














      Total Closed for Entire Period - 3 Hotels

      1,196


      $

      —


      $

      326.45


      (100.0)

      %


      —

      %

      94.9

      %

      (94.9)

      %


      $

      —


      $

      309.96


      (100.0)

      %














      Resorts - 12 Hotels

      2,212


      $

      274.19


      $

      261.08


      5.0

      %


      43.4

      %

      68.2

      %

      (24.8)

      %


      $

      119.00


      $

      178.05


      (33.2)

      %














      Portfolio Total (1)

      9,600


      $

      202.53


      $

      265.54


      (23.7)

      %


      21.9

      %

      81.7

      %

      (59.8)

      %


      $

      44.33


      $

      216.86


      (79.6)

      %

       

      (1) 

      Amounts exclude the operating results of Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented.

       

           


      Operating Statistics – Third Quarter




      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      3Q 2020

      3Q 2019

      B/(W) 2019


      3Q 2020

      3Q 2019

      B/(W) 2019


      3Q 2020

      3Q 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      96.94


      $

      163.80


      (40.8)

      %


      13.3

      %

      72.9

      %

      (59.6)

      %


      $

      12.89


      $

      119.41


      (89.2)

      %

      Barbary Beach House Key West

      184


      $

      194.90


      $

      205.47


      (5.1)

      %


      33.6

      %

      61.4

      %

      (27.8)

      %


      $

      65.49


      $

      126.16


      (48.1)

      %

      Bethesda Marriott Suites

      272


      $

      104.27


      $

      167.95


      (37.9)

      %


      19.0

      %

      70.4

      %

      (51.4)

      %


      $

      19.85


      $

      118.20


      (83.2)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      511.24


      $

      469.36


      8.9

      %


      26.0

      %

      68.1

      %

      (42.1)

      %


      $

      133.09


      $

      319.72


      (58.4)

      %

      Courtyard Denver Downtown

      177


      $

      105.53


      $

      218.40


      (51.7)

      %


      29.1

      %

      85.9

      %

      (56.8)

      %


      $

      30.71


      $

      187.70


      (83.6)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      133.02


      $

      266.37


      (50.1)

      %


      38.8

      %

      97.4

      %

      (58.6)

      %


      $

      51.60


      $

      259.56


      (80.1)

      %

      Havana Cabana Key West

      106


      $

      152.98


      $

      170.13


      (10.1)

      %


      69.0

      %

      85.9

      %

      (16.9)

      %


      $

      105.59


      $

      146.13


      (27.7)

      %

      Hotel Emblem San Francisco

      96


      $

      141.40


      $

      247.06


      (42.8)

      %


      14.3

      %

      91.7

      %

      (77.4)

      %


      $

      20.22


      $

      226.47


      (91.1)

      %

      Hotel Palomar Phoenix

      242


      $

      118.13


      $

      143.55


      (17.7)

      %


      28.8

      %

      73.4

      %

      (44.6)

      %


      $

      34.05


      $

      105.30


      (67.7)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      204.28


      $

      262.04


      (22.0)

      %


      39.4

      %

      85.9

      %

      (46.5)

      %


      $

      80.55


      $

      225.20


      (64.2)

      %

      Kimpton Shorebreak Resort

      157


      $

      290.80


      $

      306.54


      (5.1)

      %


      53.5

      %

      81.8

      %

      (28.3)

      %


      $

      155.54


      $

      250.72


      (38.0)

      %

      L'Auberge de Sedona

      88


      $

      606.77


      $

      533.79


      13.7

      %


      76.5

      %

      71.7

      %

      4.8

      %


      $

      464.45


      $

      382.61


      21.4

      %

      Orchards Inn Sedona

      70


      $

      197.72


      $

      207.09


      (4.5)

      %


      59.5

      %

      74.3

      %

      (14.8)

      %


      $

      117.56


      $

      153.97


      (23.6)

      %

      Renaissance Charleston Historic District Hotel

      166


      $

      174.20


      $

      239.40


      (27.2)

      %


      44.5

      %

      77.9

      %

      (33.4)

      %


      $

      77.55


      $

      186.38


      (58.4)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      122.16


      $

      179.29


      (31.9)

      %


      12.9

      %

      76.1

      %

      (63.2)

      %


      $

      15.76


      $

      136.50


      (88.5)

      %

      The Gwen Hotel

      311


      $

      196.22


      $

      280.57


      (30.1)

      %


      20.8

      %

      91.3

      %

      (70.5)

      %


      $

      40.74


      $

      256.27


      (84.1)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      494.05


      $

      376.60


      31.2

      %


      78.5

      %

      86.4

      %

      (7.9)

      %


      $

      387.76


      $

      325.43


      19.2

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      248.29


      $

      349.59


      (29.0)

      %


      43.6

      %

      83.8

      %

      (40.2)

      %


      $

      108.28


      $

      292.92


      (63.0)

      %

      Vail Marriott Mountain Resort

      344


      $

      219.00


      $

      212.25


      3.2

      %


      37.6

      %

      70.4

      %

      (32.8)

      %


      $

      82.35


      $

      149.45


      (44.9)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      136.40


      $

      144.14


      (5.4)

      %


      29.5

      %

      69.6

      %

      (40.1)

      %


      $

      40.29


      $

      100.29


      (59.8)

      %

      Westin San Diego Downtown

      436


      $

      144.69


      $

      192.85


      (25.0)

      %


      23.0

      %

      86.0

      %

      (63.0)

      %


      $

      33.27


      $

      165.84


      (79.9)

      %

      Westin Washington D.C. City Center

      410


      $

      122.48


      $

      178.69


      (31.5)

      %


      9.0

      %

      90.7

      %

      (81.7)

      %


      $

      11.00


      $

      162.01


      (93.2)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      141.75


      $

      177.73


      (20.2)

      %


      17.4

      %

      69.5

      %

      (52.1)

      %


      $

      24.66


      $

      123.48


      (80.0)

      %

      Total Open for Entire Period - 23 Hotels

      5,750


      $

      206.32


      $

      221.13


      (6.7)

      %


      28.3

      %

      78.9

      %

      (50.6)

      %


      $

      58.38


      $

      174.38


      (66.5)

      %














      Total Partially Open During Period - 4 Hotels

      2,654


      $

      155.86


      $

      263.43


      (40.8)

      %


      6.0

      %

      85.4

      %

      (79.4)

      %


      $

      9.35


      $

      224.87


      (95.8)

      %














      Total Closed for Entire Period - 3 Hotels

      1,196


      $

      —


      $

      258.16


      (100.0)

      %


      —

      %

      94.9

      %

      (94.9)

      %


      $

      —


      $

      245.02


      (100.0)

      %














      Resorts - 12 Hotels

      2,212


      $

      262.94


      $

      257.29


      2.2

      %


      40.6

      %

      75.6

      %

      (35.0)

      %


      $

      106.70


      $

      194.59


      (45.2)

      %














      Portfolio Total (1)

      9,600


      $

      201.82


      $

      238.50


      (15.4)

      %


      18.6

      %

      82.7

      %

      (64.1)

      %


      $

      37.55


      $

      197.14


      (81.0)

      %

       

      (1)

      Amounts exclude the operating results of Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented.

       


      Operating Statistics – Year to Date




      Number
      of Rooms

      ADR


      Occupancy


      RevPAR


      YTD 2020

      YTD 2019

      B/(W) 2019


      YTD 2020

      YTD 2019

      B/(W) 2019


      YTD 2020

      YTD 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      154.29


      $

      166.97


      (7.6)

      %


      23.8

      %

      72.7

      %

      (48.9)

      %


      $

      36.70


      $

      121.42


      (69.8)

      %

      Bethesda Marriott Suites

      272


      $

      150.98


      $

      176.98


      (14.7)

      %


      23.6

      %

      73.0

      %

      (49.4)

      %


      $

      35.60


      $

      129.23


      (72.5)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      150.19


      $

      244.82


      (38.7)

      %


      63.7

      %

      95.6

      %

      (31.9)

      %


      $

      95.61


      $

      234.03


      (59.1)

      %

      Kimpton Shorebreak Resort

      157


      $

      237.64


      $

      268.57


      (11.5)

      %


      54.6

      %

      78.7

      %

      (24.1)

      %


      $

      129.77


      $

      211.27


      (38.6)

      %

      L'Auberge de Sedona

      88


      $

      585.16


      $

      596.05


      (1.8)

      %


      59.1

      %

      78.6

      %

      (19.5)

      %


      $

      345.92


      $

      468.42


      (26.2)

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      158.91


      $

      173.43


      (8.4)

      %


      22.9

      %

      69.4

      %

      (46.5)

      %


      $

      36.39


      $

      120.42


      (69.8)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      224.57


      $

      204.38


      9.9

      %


      42.8

      %

      81.8

      %

      (39.0)

      %


      $

      96.09


      $

      167.26


      (42.6)

      %

      Westin San Diego Downtown

      436


      $

      175.26


      $

      194.30


      (9.8)

      %


      39.2

      %

      82.0

      %

      (42.8)

      %


      $

      68.65


      $

      159.39


      (56.9)

      %

      Westin Washington D.C. City Center

      410


      $

      182.86


      $

      206.84


      (11.6)

      %


      23.6

      %

      86.9

      %

      (63.3)

      %


      $

      43.20


      $

      179.77


      (76.0)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      177.91


      $

      186.24


      (4.5)

      %


      28.7

      %

      75.4

      %

      (46.7)

      %


      $

      51.10


      $

      140.50


      (63.6)

      %

      Total Open for Entire Period - 10 Hotels

      3,449


      $

      197.62


      $

      209.05


      (5.5)

      %


      34.7

      %

      79.2

      %

      (44.5)

      %


      $

      68.55


      $

      165.59


      (58.6)

      %














      Total Partially Open During Period - 20 Hotels

      6,151


      $

      218.13


      $

      250.81


      (13.0)

      %


      25.4

      %

      79.9

      %

      (54.5)

      %


      $

      55.35


      $

      200.52


      (72.4)

      %














      Resorts - 12 Hotels

      2,212


      $

      283.93


      $

      272.92


      4.0

      %


      38.9

      %

      77.0

      %

      (38.1)

      %


      $

      110.53


      $

      210.13


      (47.4)

      %














      Portfolio Total (1)

      9,600


      $

      209.23


      $

      235.89


      (11.3)

      %


      28.7

      %

      79.7

      %

      (51.0)

      %


      $

      60.09


      $

      187.96


      (68.0)

      %

       

      (1)

      Amounts exclude the operating results of Frenchman's Reef & Morning Star Marriott Beach Resort for all periods presented.

       

       

      Hotel Adjusted EBITDA Reconciliation





      Third Quarter 2020







      Plus:

      Plus:

      Plus:

      Equals:



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Marriott Alpharetta


      92

      $

      434



      $

      (958)


      $

      357


      $

      —


      $

      —


      $

      (601)


      Barbary Beach House Key West


      92

      $

      1,586



      $

      (924)


      $

      669


      $

      —


      $

      —


      $

      (255)


      Bethesda Marriott Suites


      92

      $

      577



      $

      (2,735)


      $

      522


      $

      —


      $

      1,502


      $

      (711)


      Cavallo Point, The Lodge at the Golden Gate


      92

      $

      3,565



      $

      (1,755)


      $

      1,841


      $

      —


      $

      94


      $

      180


      Chicago Marriott Downtown Magnificent Mile


      30

      $

      615



      $

      (8,789)


      $

      4,155


      $

      62


      $

      (397)


      $

      (4,969)


      Courtyard Denver Downtown


      92

      $

      674



      $

      (452)


      $

      373


      $

      —


      $

      —


      $

      (79)


      Courtyard New York Manhattan/Fifth Avenue


      —

      $

      52



      $

      (2,108)


      $

      331


      $

      —


      $

      253


      $

      (1,524)


      Courtyard New York Manhattan/Midtown East


      92

      $

      1,551



      $

      (2,680)


      $

      488


      $

      952


      $

      —


      $

      (1,240)


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Havana Cabana Key West


      92

      $

      1,668



      $

      77


      $

      274


      $

      —


      $

      —


      $

      351


      Hilton Boston Downtown/Faneuil Hall


      62

      $

      1,070



      $

      (1,840)


      $

      1,239


      $

      —


      $

      —


      $

      (601)


      Hilton Burlington Lake Champlain


      77

      $

      1,135



      $

      (680)


      $

      627


      $

      —


      $

      —


      $

      (53)


      Hilton Garden Inn New York/Times Square Central


      —

      $

      55



      $

      (2,103)


      $

      846


      $

      —


      $

      —


      $

      (1,257)


      Hotel Emblem San Francisco


      92

      $

      220



      $

      (642)


      $

      386


      $

      —


      $

      —


      $

      (256)


      Hotel Palomar Phoenix


      92

      $

      1,192



      $

      (1,298)


      $

      672


      $

      39


      $

      286


      $

      (301)


      JW Marriott Denver Cherry Creek


      92

      $

      2,382



      $

      (1,655)


      $

      782


      $

      679


      $

      6


      $

      (188)


      Kimpton Shorebreak Resort


      92

      $

      3,265



      $

      687


      $

      411


      $

      —


      $

      —


      $

      1,098


      L'Auberge de Sedona


      92

      $

      5,461



      $

      1,476


      $

      640


      $

      —


      $

      —


      $

      2,116


      Orchards Inn Sedona


      92

      $

      1,046



      $

      (16)


      $

      80


      $

      —


      $

      42


      $

      106


      Renaissance Charleston Historic District Hotel


      92

      $

      1,409



      $

      (495)


      $

      432


      $

      —


      $

      (21)


      $

      (84)


      Salt Lake City Marriott Downtown at City Creek


      92

      $

      1,038



      $

      (1,826)


      $

      552


      $

      538


      $

      —


      $

      (736)


      The Gwen Hotel


      92

      $

      1,867



      $

      (1,830)


      $

      1,104


      $

      —


      $

      —


      $

      (726)


      The Landing Lake Tahoe Resort & Spa


      92

      $

      4,217



      $

      1,730


      $

      416


      $

      —


      $

      —


      $

      2,146


      The Lexington Hotel


      —

      $

      153



      $

      (5,235)


      $

      2,445


      $

      6


      $

      8


      $

      (2,776)


      The Lodge at Sonoma Renaissance Resort & Spa


      92

      $

      2,329



      $

      (1,421)


      $

      478


      $

      274


      $

      —


      $

      (669)


      Vail Marriott Mountain Resort


      92

      $

      3,851



      $

      (601)


      $

      1,117


      $

      —


      $

      —


      $

      516


      Westin Boston Waterfront


      28

      $

      877



      $

      (7,859)


      $

      2,593


      $

      2,140


      $

      (60)


      $

      (3,186)


      Westin Fort Lauderdale Beach Resort


      92

      $

      4,003



      $

      (1,966)


      $

      1,118


      $

      —


      $

      —


      $

      (848)


      Westin San Diego Downtown


      92

      $

      1,600



      $

      (2,444)


      $

      1,124


      $

      621


      $

      —


      $

      (699)


      Westin Washington D.C. City Center


      92

      $

      486



      $

      (3,290)


      $

      1,316


      $

      640


      $

      —


      $

      (1,334)


      Worthington Renaissance Fort Worth Hotel


      92

      $

      1,689



      $

      (2,685)


      $

      1,126


      $

      769


      $

      2


      $

      (788)


      Total



      $

      50,067



      $

      (54,317)


      $

      28,514


      $

      6,720


      $

      1,715


      $

      (17,368)


      Less: Frenchman's Reef & Morning Star Marriott Beach Resort



      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Comparable Total



      $

      50,067



      $

      (54,317)


      $

      28,514


      $

      6,720


      $

      1,715


      $

      (17,368)


       

      (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.

       

       

       

      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 Marriott Alpharetta


      $

      4,787



      $

      1,123


      $

      455


      $

      —


      $

      —


      $

      1,578


      Barbary Beach House Key West


      $

      2,666



      $

      (55)


      $

      351


      $

      —


      $

      —


      $

      296


      Bethesda Marriott Suites


      $

      3,880



      $

      (1,078)


      $

      471


      $

      —


      $

      1,514


      $

      907


      Cavallo Point, The Lodge at the Golden Gate


      $

      10,633



      $

      1,327


      $

      1,828


      $

      —


      $

      79


      $

      3,234


      Chicago Marriott Downtown Magnificent Mile


      $

      32,503



      $

      6,887


      $

      4,166


      $

      (8)


      $

      (397)


      $

      10,648


      Courtyard Denver Downtown


      $

      3,344



      $

      1,393


      $

      298


      $

      —


      $

      —


      $

      1,691


      Courtyard New York Manhattan/Fifth Avenue


      $

      4,191



      $

      103


      $

      449


      $

      —


      $

      253


      $

      805


      Courtyard New York Manhattan/Midtown East


      $

      7,909



      $

      570


      $

      697


      $

      970


      $

      —


      $

      2,237


      Frenchman's Reef & Morning Star Marriott Beach Resort


      $

      1



      $

      (2)


      $

      —


      $

      —


      $

      —


      $

      (2)


      Havana Cabana Key West


      $

      1,996



      $

      87


      $

      260


      $

      —


      $

      —


      $

      347


      Hilton Boston Downtown/Faneuil Hall


      $

      12,504



      $

      4,271


      $

      1,231


      $

      —


      $

      —


      $

      5,502


      Hilton Burlington Lake Champlain


      $

      6,121



      $

      2,451


      $

      486


      $

      —


      $

      —


      $

      2,937


      Hilton Garden Inn New York/Times Square Central


      $

      6,508



      $

      944


      $

      838


      $

      —


      $

      —


      $

      1,782


      Hotel Emblem San Francisco


      $

      2,305



      $

      399


      $

      297


      $

      —


      $

      —


      $

      696


      Hotel Palomar Phoenix


      $

      4,325



      $

      (424)


      $

      662


      $

      39


      $

      293


      $

      570


      JW Marriott Denver Cherry Creek


      $

      5,907



      $

      269


      $

      746


      $

      692


      $

      6


      $

      1,713


      Kimpton Shorebreak Resort


      $

      5,281



      $

      1,808


      $

      348


      $

      —


      $

      40


      $

      2,196


      L'Auberge de Sedona


      $

      5,636



      $

      727


      $

      508


      $

      —


      $

      —


      $

      1,235


      Orchards Inn Sedona


      $

      1,598



      $

      (11)


      $

      238


      $

      —


      $

      42


      $

      269


      Renaissance Charleston Historic District Hotel


      $

      3,398



      $

      642


      $

      421


      $

      —


      $

      (32)


      $

      1,031


      Salt Lake City Marriott Downtown at City Creek


      $

      8,849



      $

      2,368


      $

      575


      $

      608


      $

      —


      $

      3,551


      The Gwen Hotel


      $

      10,771



      $

      3,256


      $

      1,077


      $

      —


      $

      —


      $

      4,333


      The Landing Lake Tahoe Resort & Spa


      $

      4,060



      $

      1,086


      $

      418


      $

      —


      $

      —


      $

      1,504


      The Lexington Hotel


      $

      18,337



      $

      1,319


      $

      3,607


      $

      6


      $

      8


      $

      4,940


      The Lodge at Sonoma Renaissance Resort & Spa


      $

      7,549



      $

      2,070


      $

      508


      $

      281


      $

      —


      $

      2,859


      Vail Marriott Mountain Resort


      $

      8,109



      $

      1,140


      $

      1,011


      $

      —


      $

      —


      $

      2,151


      Westin Boston Waterfront


      $

      24,009



      $

      2,413


      $

      2,418


      $

      2,182


      $

      (60)


      $

      6,953


      Westin Fort Lauderdale Beach Resort


      $

      8,131



      $

      (949)


      $

      1,675


      $

      —


      $

      —


      $

      726


      Westin San Diego Downtown


      $

      8,654



      $

      1,439


      $

      1,135


      $

      637


      $

      —


      $

      3,211


      Westin Washington D.C. City Center


      $

      7,829



      $

      280


      $

      1,310


      $

      663


      $

      —


      $

      2,253


      Worthington Renaissance Fort Worth Hotel


      $

      8,488



      $

      (132)


      $

      990


      $

      784


      $

      2


      $

      1,644


      Total


      $

      240,279



      $

      35,721


      $

      29,474


      $

      6,854


      $

      1,748


      $

      73,748


      Less: Frenchman's Reef & Morning Star Marriott Beach Resort


      $

      (1)



      $

      2


      $

      —


      $

      —


      $

      —


      $

      2


      Comparable Total


      $

      240,278



      $

      35,723


      $

      29,474


      $

      6,854


      $

      1,748


      $

      73,750


       

      (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.

       

      Hotel Adjusted EBITDA Reconciliation





      Year to Date 2020







      Plus:

      Plus:

      Plus:

      Equals:



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Depreciation

      Interest Expense

      Adjustments (1)

      Hotel Adjusted EBITDA

      Atlanta Marriott Alpharetta


      274

      $

      4,693



      $

      (1,183)


      $

      1,091


      $

      —


      $

      —


      $

      (92)


      Barbary Beach House Key West


      204

      $

      7,510



      $

      (1,008)


      $

      2,026


      $

      —


      $

      —


      $

      1,018


      Bethesda Marriott Suites


      274

      $

      3,555



      $

      (7,790)


      $

      1,728


      $

      —


      $

      4,522


      $

      (1,540)


      Cavallo Point, The Lodge at the Golden Gate


      175

      $

      11,417



      $

      (5,762)


      $

      5,547


      $

      —


      $

      281


      $

      66


      Chicago Marriott Downtown Magnificent Mile


      130

      $

      14,459



      $

      (25,975)


      $

      12,559


      $

      170


      $

      (1,192)


      $

      (14,438)


      Courtyard Denver Downtown


      201

      $

      2,338



      $

      (1,167)


      $

      1,092


      $

      —


      $

      —


      $

      (75)


      Courtyard New York Manhattan/Fifth Avenue


      86

      $

      2,377



      $

      (5,638)


      $

      1,111


      $

      —


      $

      760


      $

      (3,767)


      Courtyard New York Manhattan/Midtown East


      274

      $

      8,670



      $

      (6,610)


      $

      1,779


      $

      2,875


      $

      —


      $

      (1,956)


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Havana Cabana Key West


      204

      $

      4,832



      $

      368


      $

      799


      $

      —


      $

      —


      $

      1,167


      Hilton Boston Downtown/Faneuil Hall


      144

      $

      6,589



      $

      (5,223)


      $

      3,686


      $

      —


      $

      —


      $

      (1,537)


      Hilton Burlington Lake Champlain


      167

      $

      2,832



      $

      (2,666)


      $

      1,632


      $

      —


      $

      —


      $

      (1,034)


      Hilton Garden Inn New York/Times Square Central


      88

      $

      3,276



      $

      (6,342)


      $

      2,536


      $

      —


      $

      —


      $

      (3,806)


      Hotel Emblem San Francisco


      179

      $

      2,062



      $

      (1,434)


      $

      962


      $

      —


      $

      —


      $

      (472)


      Hotel Palomar Phoenix


      192

      $

      8,036



      $

      (1,519)


      $

      2,017


      $

      116


      $

      865


      $

      1,479


      JW Marriott Denver Cherry Creek


      203

      $

      6,043



      $

      (5,200)


      $

      2,124


      $

      2,031


      $

      18


      $

      (1,027)


      Kimpton Shorebreak Resort


      274

      $

      8,301



      $

      643


      $

      1,230


      $

      —


      $

      27


      $

      1,900


      L'Auberge de Sedona


      274

      $

      12,643



      $

      963


      $

      2,000


      $

      —


      $

      —


      $

      2,963


      Orchards Inn Sedona


      229

      $

      2,655



      $

      (387)


      $

      377


      $

      —


      $

      126


      $

      116


      Renaissance Charleston Historic District Hotel


      236

      $

      5,101



      $

      (732)


      $

      1,279


      $

      —


      $

      (85)


      $

      462


      Salt Lake City Marriott Downtown at City Creek


      274

      $

      8,666



      $

      (2,524)


      $

      1,663


      $

      1,712


      $

      —


      $

      851


      The Gwen Hotel


      203

      $

      6,872



      $

      (5,790)


      $

      3,327


      $

      —


      $

      —


      $

      (2,463)


      The Landing Lake Tahoe Resort & Spa


      200

      $

      6,664



      $

      903


      $

      1,251


      $

      —


      $

      —


      $

      2,154


      The Lexington Hotel


      88

      $

      8,857



      $

      (19,230)


      $

      9,107


      $

      18


      $

      24


      $

      (10,081)


      The Lodge at Sonoma Renaissance Resort & Spa


      172

      $

      5,934



      $

      (4,159)


      $

      1,375


      $

      822


      $

      —


      $

      (1,962)


      Vail Marriott Mountain Resort


      190

      $

      16,413



      $

      472


      $

      3,348


      $

      —


      $

      —


      $

      3,820


      Westin Boston Waterfront


      112

      $

      17,551



      $

      (19,193)


      $

      7,762


      $

      6,405


      $

      (180)


      $

      (5,206)


      Westin Fort Lauderdale Beach Resort


      274

      $

      23,075



      $

      1,659


      $

      3,263


      $

      —


      $

      —


      $

      4,922


      Westin San Diego Downtown


      274

      $

      11,684



      $

      (3,383)


      $

      3,385


      $

      1,861


      $

      —


      $

      1,863


      Westin Washington D.C. City Center


      274

      $

      6,022



      $

      (8,319)


      $

      3,958


      $

      1,925


      $

      —


      $

      (2,436)


      Worthington Renaissance Fort Worth Hotel


      274

      $

      11,314



      $

      (6,490)


      $

      3,383


      $

      2,302


      $

      6


      $

      (799)


      Total



      $

      240,441



      $

      (142,716)


      $

      87,397


      $

      20,237


      $

      5,172


      $

      (29,907)


      Less: Frenchman's Reef & Morning Star Marriott Beach Resort



      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Comparable Total



      $

      240,441



      $

      (142,716)


      $

      87,397


      $

      20,237


      $

      5,172


      $

      (29,907)


       

      (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.

       

       

      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 Marriott Alpharetta


      $

      14,959



      $

      3,891


      $

      1,389


      $

      —


      $

      —


      $

      5,280


      Barbary Beach House Key West


      $

      12,906



      $

      3,557


      $

      1,033


      $

      —


      $

      —


      $

      4,590


      Bethesda Marriott Suites


      $

      13,051



      $

      (2,031)


      $

      1,422


      $

      —


      $

      4,555


      $

      3,946


      Cavallo Point, The Lodge at the Golden Gate


      $

      30,600



      $

      2,374


      $

      5,557


      $

      —


      $

      221


      $

      8,152


      Chicago Marriott Downtown Magnificent Mile


      $

      83,224



      $

      12,127


      $

      12,461


      $

      110


      $

      (1,192)


      $

      23,506


      Courtyard Denver Downtown


      $

      8,881



      $

      3,407


      $

      881


      $

      —


      $

      —


      $

      4,288


      Courtyard New York Manhattan/Fifth Avenue


      $

      11,417



      $

      (519)


      $

      1,330


      $

      —


      $

      760


      $

      1,571


      Courtyard New York Manhattan/Midtown East


      $

      21,213



      $

      (70)


      $

      2,077


      $

      2,891


      $

      —


      $

      4,898


      Frenchman's Reef & Morning Star Marriott Beach Resort


      $

      —



      $

      8,798


      $

      —


      $

      —


      $

      —


      $

      8,798


      Havana Cabana Key West


      $

      7,351



      $

      2,035


      $

      740


      $

      —


      $

      —


      $

      2,775


      Hilton Boston Downtown/Faneuil Hall


      $

      32,337



      $

      9,124


      $

      3,708


      $

      —


      $

      —


      $

      12,832


      Hilton Burlington Lake Champlain


      $

      14,031



      $

      3,917


      $

      1,500


      $

      —


      $

      —


      $

      5,417


      Hilton Garden Inn New York/Times Square Central


      $

      18,222



      $

      1,731


      $

      2,509


      $

      —


      $

      —


      $

      4,240


      Hotel Emblem San Francisco


      $

      5,649



      $

      323


      $

      868


      $

      —


      $

      —


      $

      1,191


      Hotel Palomar Phoenix


      $

      18,008



      $

      2,319


      $

      1,991


      $

      116


      $

      883


      $

      5,309


      JW Marriott Denver Cherry Creek


      $

      14,380



      $

      (944)


      $

      1,975


      $

      2,062


      $

      18


      $

      3,111


      Kimpton Shorebreak Resort


      $

      13,704



      $

      3,586


      $

      1,046


      $

      —


      $

      121


      $

      4,753


      L'Auberge de Sedona


      $

      19,259



      $

      3,688


      $

      1,525


      $

      —


      $

      —


      $

      5,213


      Orchards Inn Sedona


      $

      5,890



      $

      884


      $

      713


      $

      —


      $

      126


      $

      1,723


      Renaissance Charleston Historic District Hotel


      $

      11,566



      $

      3,438


      $

      1,242


      $

      —


      $

      (95)


      $

      4,585


      Salt Lake City Marriott Downtown at City Creek


      $

      23,586



      $

      5,120


      $

      1,680


      $

      1,818


      $

      —


      $

      8,618


      The Gwen Hotel


      $

      25,709



      $

      4,030


      $

      3,285


      $

      —


      $

      —


      $

      7,315


      The Landing Lake Tahoe Resort & Spa


      $

      7,618



      $

      294


      $

      1,179


      $

      —


      $

      —


      $

      1,473


      The Lexington Hotel


      $

      47,872



      $

      (1,778)


      $

      10,697


      $

      17


      $

      24


      $

      8,960


      The Lodge at Sonoma Renaissance Resort & Spa


      $

      19,023



      $

      3,234


      $

      1,571


      $

      840


      $

      —


      $

      5,645


      Vail Marriott Mountain Resort


      $

      27,989



      $

      6,063


      $

      3,035


      $

      —


      $

      —


      $

      9,098


      Westin Boston Waterfront


      $

      70,991



      $

      6,286


      $

      7,266


      $

      6,506


      $

      (180)


      $

      19,878


      Westin Fort Lauderdale Beach Resort


      $

      38,246



      $

      7,223


      $

      4,853


      $

      —


      $

      —


      $

      12,076


      Westin San Diego Downtown


      $

      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


      Worthington Renaissance Fort Worth Hotel


      $

      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: Frenchman's Reef & Morning Star Marriott Beach Resort


      $

      —



      $

      (8,798)


      $

      —


      $

      —


      $

      —


      $

      (8,798)


      Comparable Total


      $

      700,572



      $

      95,750


      $

      87,805


      $

      20,587


      $

      5,247


      $

      209,230


       

      (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.

               

      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.