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 Results

      Largest Quarterly Hotel Profit Since Pandemic Inception

      Third Quarter RevPAR Exceeded 80% of 2019


      News provided by

      DiamondRock Hospitality Company

      Nov 04, 2021, 16:05 ET

      Share this article

      Share this article


      BETHESDA, Md., Nov. 4, 2021 /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, 2021.

      Highlights:

      • Net Loss: Net loss was $1.8 million and loss per diluted share was $0.02.
      • Comparable Revenues: Comparable total revenues were $181.5 million, which represents 20.4% decline from the comparable period of 2019.
      • Comparable RevPAR: Comparable RevPAR was $155.17, which represents a 19.6% decline from the comparable period of 2019. Comparable ADR increased 0.7% from the comparable period in 2019.
      • Comparable Hotel Adjusted EBITDA: Comparable Hotel Adjusted EBITDA was $48.3 million, a $18.4 million improvement from the second quarter of 2021.
      • Adjusted EBITDA: Adjusted EBITDA was $38.9 million, a $19.1 million improvement from the second quarter of 2021.
      • Adjusted FFO: Adjusted FFO was $20.9 million and Adjusted FFO per diluted share was $0.10.
      • Liquidity: The Company ended the third quarter with $537.9 million total liquidity. The Company has remained cash flow positive at the hotel level since March 2021.
      • Hotel Acquisitions: The Company acquired the Bourbon Orleans Hotel in New Orleans, Louisiana and the Henderson Park Inn in Destin, Florida during the quarter. These acquisitions continued the Company's strategy to increase exposure to resort and leisure-oriented hotels.
      • Preliminary October Results: Preliminary comparable revenues for October 2021 are 78.6% of the same period in 2019, as compared to 73.5% of the same period in 2019 for September 2021.

      "Third quarter results exceeded our expectations as travel demand continued to return to our hotels and our asset management best practices enabled solid profit flow through.  Remarkably, the portfolio achieved a higher average room rate than the comparable quarter in 2019, with a number of our resorts setting all-time records," said Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company. "Our two recent acquisitions are tracking ahead of our underwriting for the year, and we are actively exploring a number of additional acquisition opportunities with our substantial investment capacity.  Additionally, we are finalizing the upbrandings of our resorts in Vail and Key West, with several more value-creation repositionings behind those.   Lastly, I want to say that we were honored to have our ESG efforts recognized by GRESB as DiamondRock was once again ranked #1 among our peers for our corporate responsibility program."

      Operating Results

      Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results include our 2021 acquisitions and exclude our 2021 dispositions for all periods presented.  See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.


      Quarter ended September 30,


      Change From


      2021

      2020

      2019


      2020

      2019


      ($ amounts in millions, except hotel statistics and per share amounts)

      Comparable Operating Results (1)







      ADR

      $

      238.34


      $

      209.07


      $

      236.57



      14.0

      %

      0.7

      %

      Occupancy

      65.1

      %

      19.9

      %

      81.6

      %


      45.2

      %

      (16.5)

      %

      RevPAR

      $

      155.17


      $

      41.55


      $

      192.99



      273.5

      %

      (19.6)

      %

      Total RevPAR

      $

      216.03


      $

      62.18


      $

      271.43



      247.4

      %

      (20.4)

      %

      Revenues

      $

      181.5


      $

      52.2


      $

      228.0



      247.7

      %

      (20.4)

      %

      Hotel Adjusted EBITDA

      $

      48.3


      $

      (14.3)


      $

      70.6



      437.8

      %

      (31.6)

      %

      Hotel Adjusted EBITDA Margin

      26.60

      %

      (27.29)

      %

      30.95

      %


      5,389 bps

      (435) bps

      Available Rooms

      840,236


      839,960


      839,960



      276


      276









      Actual Operating Results (2)







      Revenues

      $

      179.5


      $

      50.1


      $

      240.3



      258.3

      %

      (25.3)

      %

      Net (loss) income

      $

      (1.8)


      $

      (79.6)


      $

      11.6



      97.7

      %

      (115.5)

      %

      (Loss) income per diluted share

      $

      (0.02)


      $

      (0.40)


      $

      0.06



      95.0

      %

      (133.3)

      %

      Adjusted EBITDA

      $

      38.9


      $

      (24.4)


      $

      67.5



      259.4

      %

      (42.4)

      %

      Adjusted FFO

      $

      20.9


      $

      (44.3)


      $

      55.3



      147.2

      %

      (62.2)

      %

      Adjusted FFO per diluted share

      $

      0.10


      $

      (0.22)


      $

      0.27



      145.5

      %

      (63.0)

      %



      (1)

      The amounts for all periods presented exclude the two hotels sold during 2021, Frenchman's Reef and The Lexington Hotel and does not adjust for hotels that had suspended operations.  The amounts for all periods presented also include pre-acquisition operating results for Bourbon Orleans Hotel from January 1, 2019 to July 28, 2021 and Henderson Park Inn from January 1, 2019 to July 29, 2021.  The pre-acquisition operating results were obtained from the sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.


      (2)

      Actual operating results include the operating results of hotels acquired and disposed of for the Company's respective ownership periods.


      Nine Months Ended September 30,


      Change From


      2021

      2020

      2019


      2020

      2019


      ($ amounts in millions, except hotel statistics and per share amounts)

      Comparable Operating Results (1)







      ADR

      $

      229.31


      $

      213.79


      $

      235.67



      7.3

      %

      (2.7)

      %

      Occupancy

      47.4

      %

      29.3

      %

      79.0

      %


      18.1

      %

      (31.6)

      %

      RevPAR

      $

      108.59


      $

      62.59


      $

      186.12



      73.5

      %

      (41.7)

      %

      Total RevPAR

      $

      153.84


      $

      95.95


      $

      269.70



      60.3

      %

      (43.0)

      %

      Revenues

      $

      383.5


      $

      240.0


      $

      671.9



      59.8

      %

      (42.9)

      %

      Hotel Adjusted EBITDA

      $

      78.0


      $

      (18.6)


      $

      206.6



      519.4

      %

      (62.2)

      %

      Hotel Adjusted EBITDA Margin

      20.34

      %

      (7.73)

      %

      30.75

      %


      2,807 bps

      (1,041) bps

      Available Rooms

      2,493,100


      2,501,620


      2,491,299



      (8,520)


      1,801









      Actual Operating Results (2)







      Revenues

      $

      377.2


      $

      240.4


      $

      700.6



      56.9

      %

      (46.2)

      %

      Net (loss) income

      $

      (192.5)


      $

      (187.7)


      $

      49.6



      (2.6)

      %

      (488.1)

      %

      (Loss) income per diluted share

      $

      (0.94)


      $

      (0.93)


      $

      0.24



      (1.1)

      %

      (491.7)

      %

      Adjusted EBITDA

      $

      49.1


      $

      (49.6)


      $

      197.8



      199.0

      %

      (75.2)

      %

      Adjusted FFO

      $

      7.2


      $

      (76.9)


      $

      162.3



      109.4

      %

      (95.6)

      %

      Adjusted FFO per diluted share

      $

      0.03


      $

      (0.38)


      $

      0.80



      107.9

      %

      (96.3)

      %



      (1)

      The amounts for all periods presented exclude the two hotels sold during 2021, Frenchman's Reef and The Lexington Hotel and does not adjust for hotels that had suspended operations.  The amounts for all periods presented also include pre-acquisition operating results for Bourbon Orleans Hotel from January 1, 2019 to July 28, 2021 and Henderson Park Inn from January 1, 2019 to July 29, 2021.  The pre-acquisition operating results were obtained from the sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.



      (2)

      Actual operating results include the operating results of hotels acquired and disposed of for the Company's respective ownership periods.

      The following tables provide operating information for the nine months ended September 30, 2021 and preliminary operating information for October 2021(1):


      January

      2021


      February 

      2021


      March 

      2021


      April 

      2021


      May

      2021


      June        2021


      Number of Hotels

      31



      31



      31



      31



      31



      31


      Number of Rooms

      9,133



      9,133



      9,133



      9,133



      9,133



      9,133


      Occupancy

      21.2

      %


      29.1

      %


      35.5

      %


      38.4

      %


      46.9

      %


      58.7

      %

      ADR

      $192.48



      $216.02



      $234.19



      $227.18



      $222.93



      $222.16


      RevPAR

      $40.88



      $62.87



      $83.06



      $87.21



      $104.50



      $130.37


      Total RevPAR

      $61.46



      $92.71



      $116.48



      $127.47



      $152.57



      $181.92


      2021 vs 2019

      Occupancy change in bps

      (4,280) bps


      (4,600) bps


      (4,380) bps


      (4,300) bps


      (3,360) bps


      (2,690) bps

      ADR Rate % change

      (4.0)

      %


      (0.1)

      %


      (1.4)

      %


      (6.9)

      %


      (12.0)

      %


      (10.9)

      %

      RevPAR % change

      (68.2)

      %


      (61.3)

      %


      (55.9)

      %


      (56.1)

      %


      (48.7)

      %


      (38.9)

      %

      Total RevPAR % change

      (69.0)

      %


      (62.5)

      %


      (57.7)

      %


      (55.5)

      %


      (49.2)

      %


      (40.4)

      %


      July 

      2021


      August

      2021


      September

      2021


      Preliminary

      October 2021


      Number of Hotels

      31



      31



      31



      31


      Number of Rooms

      9,133



      9,133



      9,133



      9,133


      Occupancy

      69.4

      %


      63.3

      %


      62.6

      %


      66.8

      %

      ADR

      $242.18



      $227.45



      $245.31



      $264.41


      RevPAR

      $168.00



      $143.88



      $153.57



      $176.59


      Total RevPAR

      $230.84



      $201.07



      $216.18



      $247.24


      2021 vs 2019

      Occupancy change in bps

      (1,290) bps


      (1,840) bps


      (1,810) bps


      (1,560) bps

      ADR Rate % change

      5.7

      %


      1.4

      %


      (4.6)

      %


      0.3

      %

      RevPAR % change

      (10.9)

      %


      (21.6)

      %


      (26.0)

      %


      (18.7)

      %

      Total RevPAR % change

      (12.5)

      %


      (21.8)

      %


      (26.5)

      %


      (21.4)

      %



      (1)

      The amounts for all periods presented exclude the two hotels sold during 2021, Frenchman's Reef and The Lexington Hotel and does not adjust for hotels that had suspended operations.  The amounts for all periods presented also include pre-acquisition operating results for Bourbon Orleans Hotel and Henderson Park Inn.  The pre-acquisition operating results were obtained from the sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      Hotel Acquisitions

      The Company purchased the Bourbon Orleans Hotel in New Orleans, Louisiana on July 29, 2021 and the Henderson Park Inn in Destin, Florida on July 30, 2021.  The combined purchase price for the two hotels was $108.6 million. Inclusive of transaction costs, the total investment was $117.4 million.  The total investment in the Bourbon Orleans Hotel represents a 7% capitalization rate on 2019 net operating income ("NOI"). The hotel reopened in June and is expected to generate approximately a 6.3% NOI yield in 2022 and is underwritten to achieve a stabilized 8% NOI yield. The investment in the Henderson Park Inn represents an 8.8% capitalization rate on 2021 forecasted NOI.  Both hotels are currently forecasted to exceed the Company's original underwriting for 2021. 

      Capital Expenditures

      The Company has invested approximately $30.1 million in capital improvements at its operating hotels during the nine months ended September 30, 2021.  The Company spent approximately $2.7 million on the rebuild of Frenchman's Reef during the nine months ended September 30, 2021 and has no further obligation to fund any additional amounts related to the rebuild following the sale of the property on April 30, 2021.  The Company expects to spend approximately $55 million on necessary capital improvements and a select few transformational projects with attractive returns on investment in 2021. Significant projects include the following:

      • The Lodge at Sonoma: The Company completed an upgrade renovation to reposition and rebrand the hotel to an Autograph Collection Hotel during the third quarter. The renovation includes a new restaurant by celebrity chef Michael Mina.
      • Vail Marriott Mountain Resort: The Company is completing the final phase of a multi-year renovation to rebrand the resort as The Hythe Vail, a Luxury Collection Hotel in the fourth quarter of 2021.
      • Margaritaville Beach House Key West: The Company is investing $3 million to convert the Barbary Beach House Key West to the Margaritaville Beach Resort Key West in the fourth quarter of 2021.
      • JW Marriott Denver Cherry Creek: The Company is completing renovations in order to rebrand the hotel as Hotel Clio, a Luxury Collection Hotel at the first quarter of 2022.

      Balance Sheet and Liquidity

      As of September 30, 2021, the Company's liquidity was $537.9 million and is comprised of $66.5 million of unrestricted corporate cash, $71.4 million of unrestricted cash at its hotels and $400.0 million of capacity on its senior unsecured credit facility.  As of September 30, 2021, the Company had $1.0 billion of total debt outstanding, which consisted of $586.3 million of property-specific, non-recourse mortgage debt, $400.0 million of unsecured term loans and no outstanding borrowings on its $400.0 million senior unsecured credit facility.  The Company has no debt maturities until 2022. 

      Dividends

      The Company declared a quarterly dividend of $0.515625 per share on its 8.250% Series A Cumulative Redeemable Preferred Stock to shareholders of record as of September 17, 2021.  This dividend was paid on September 30, 2021.  The Company has suspended its quarterly common stock cash dividends. The resumption in quarterly common dividends will be determined by the Company's Board of Directors after considering the Company's obligations under its various financing agreements, projected taxable income, compliance with its debt covenants, long-term operating projections, expected capital requirements and risks affecting the Company's business.

      Earnings Call

      The Company will host a conference call to discuss its third quarter results on Friday, November 5, 2021, 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 9668876. 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 currently owns 31 premium quality hotels with over 9,100 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. 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, 2021


      December 31, 2020

      ASSETS

      (unaudited)



      Property and equipment, net

      $

      2,544,486



      $

      2,817,356


      Right-of-use assets

      100,499



      96,673


      Restricted cash

      31,333



      23,050


      Due from hotel managers

      109,500



      69,495


      Prepaid and other assets (1)

      19,335



      28,403


      Cash and cash equivalents

      66,499



      111,796


      Total assets

      $

      2,871,652



      $

      3,146,773


      LIABILITIES AND EQUITY




      Liabilities:




      Mortgage and other debt, net of unamortized debt issuance costs

      $

      584,365



      $

      595,149


      Unsecured term loans, net of unamortized debt issuance costs

      398,423



      398,550


      Senior unsecured credit facility

      —



      55,000


      Total debt

      982,788



      1,048,699






      Lease liabilities

      107,939



      104,973


      Deferred rent

      58,770



      56,344


      Due to hotel managers

      84,464



      95,548


      Unfavorable contract liabilities, net

      63,340



      64,796


      Accounts payable and accrued expenses (2)

      42,324



      46,542


      Deferred income related to key money, net

      7,753



      10,946


      Total liabilities

      1,347,378



      1,427,848


      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 shares issued and outstanding at September 30, 2021 and December 31, 2020

      48



      48


      Common stock, $0.01 par value; 400,000,000 shares authorized; 210,619,840 and 210,073,514  shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively

      2,106



      2,101


      Additional paid-in capital

      2,292,180



      2,285,491


      Accumulated deficit

      (775,537)



      (576,531)


      Total stockholders' equity

      1,518,797



      1,711,109


      Noncontrolling interests

      5,477



      7,816


      Total equity

      1,524,274



      1,718,925


      Total liabilities and equity

      $

      2,871,652



      $

      3,146,773




      (1)

      Includes $8.2 million and $10.7 million of prepaid expenses and $11.1 million and $15.3 million of other assets as of September 30, 2021 and December 31, 2020, respectively, and $2.4 million of insurance receivables as of December 31, 2020.



      (2)

      Includes $15.3 million and $15.2 million of accrued property taxes, $2.1 million and $3.9 million of accrued capital expenditures and $24.9 million and $24.8 million of other accrued liabilities as of September 30, 2021 and December 31, 2020, respectively, and $2.6 million of deferred tax liabilities as of December 31, 2020.

      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,


      2021


      2020


      2021


      2020

      Revenues:








      Rooms

      $

      128,743



      $

      33,166



      $

      266,051



      $

      158,066


      Food and beverage

      36,513



      9,586



      76,052



      56,529


      Other

      14,216



      7,315



      35,097



      25,846


      Total revenues

      179,472



      50,067



      377,200



      240,441


      Operating Expenses:








      Rooms

      32,442



      11,792



      67,736



      54,588


      Food and beverage

      26,957



      10,043



      58,091



      45,845


      Management fees

      3,104



      (755)



      6,514



      2,644


      Franchise fees

      6,011



      1,813



      12,193



      8,402


      Other hotel expenses

      66,399



      53,196



      167,208



      171,759


      Depreciation and amortization

      25,555



      28,514



      77,209



      87,397


      Impairment losses

      —



      —



      126,697



      —


      Corporate expenses

      8,341



      7,267



      23,790



      19,650


      Total operating expenses, net

      168,809



      111,870



      539,438



      390,285










      Interest and other expense (income), net

      11



      (191)



      (460)



      58


      Interest expense

      10,052



      10,818



      29,246



      43,665


        Total other expenses, net

      10,063



      10,627



      28,786



      43,723


      Income (loss) before income taxes

      600



      (72,430)



      (191,024)



      (193,567)


      Income tax (expense) benefit

      (2,371)



      (7,205)



      (1,433)



      5,853


      Net loss

      (1,771)



      (79,635)



      (192,457)



      (187,714)


      Less:  Net loss attributable to noncontrolling interests

      6



      43



      812



      781


      Net loss attributable to the Company

      (1,765)



      (79,592)



      (191,645)



      (186,933)


      Distributions to preferred stockholders

      (2,454)



      (845)



      (7,362)



      (845)


      Net loss attributable to common stockholders

      $

      (4,219)



      $

      (80,437)



      $

      (199,007)



      $

      (187,778)


      Loss per share:








      Net loss per share available to common stockholders - basic

      $

      (0.02)



      $

      (0.40)



      $

      (0.94)



      $

      (0.93)


      Net loss per share available to common stockholders - diluted

      $

      (0.02)



      $

      (0.40)



      $

      (0.94)



      $

      (0.93)










      Weighted-average number of common shares outstanding:








      Basic

      212,256,590



      200,978,327



      211,966,969



      200,994,434

      Diluted

      212,256,590



      200,978,327



      211,966,969



      200,994,434

      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,


      2021


      2020


      2019

      Net (loss) income

      $

      (1,771)



      $

      (79,635)



      $

      11,574


      Interest expense

      10,052



      10,818



      14,184


      Income tax expense

      2,371



      7,205



      1,217


      Real estate related depreciation and amortization

      25,555



      28,514



      29,474


      EBITDAre

      36,207



      (33,098)



      56,449


      Non-cash lease expense and other amortization

      1,664



      1,715



      1,750


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

      335



      593



      6,378


      Hotel manager transition items

      523



      (1,021)



      582


      Uninsured costs related to natural disasters (2)

      187



      —



      —


      Loss on early extinguishment of debt

      —



      —



      2,373


      Severance costs (3)

      —



      7,367



      —


      Adjusted EBITDA

      $

      38,916



      $

      (24,444)



      $

      67,532





      Nine Months Ended September 30,


      2021


      2020


      2019

      Net (loss) income

      $

      (192,457)



      $

      (187,714)



      $

      49,628


      Interest expense

      29,246



      43,665



      38,264


      Income tax expense (benefit)

      1,433



      (5,853)



      1,939


      Real estate related depreciation and amortization

      77,209



      87,397



      87,805


      EBITDA

      (84,569)



      (62,505)



      177,636


      Impairment losses

      126,697



      —



      —


      EBITDAre

      42,128



      (62,505)



      177,636


      Non-cash lease expense and other amortization

      5,007



      5,172



      5,249


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

      1,388



      418



      11,445


      Hotel manager transition items

      651



      (460)



      1,050


      Uninsured costs related to natural disasters (2)

      187



      —



      —


      Loss on early extinguishment of debt

      —



      —



      2,373


      Severance costs (3)

      (216)



      7,760



      —


      Adjusted EBITDA

      $

      49,145



      $

      (49,615)



      $

      197,753




      (1)

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

      (2)

      Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida, which are not covered by insurance.

      (3)

      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,


      2021


      2020


      2019

      Net (loss) income

      $

      (1,771)



      $

      (79,635)



      $

      11,574


      Interest expense

      10,052



      10,818



      14,184


      Income tax expense

      2,371



      7,205



      1,217


      Real estate related depreciation and amortization

      25,555



      28,514



      29,474


      EBITDA

      36,207



      (33,098)



      56,449


      Corporate expenses

      8,341



      7,267



      6,318


      Interest and other expense (income), net

      11



      (191)



      (102)


      Uninsured costs related to natural disasters (1)

      187


      —



      —


      Loss on early extinguishment of debt

      —



      —



      2,373


      Professional fees and pre-opening costs related to Frenchman's Reef (2)

      335


      593



      6,378


      Hotel EBITDA

      45,081



      (25,429)



      71,416


      Non-cash lease expense and other amortization

      1,664



      1,715



      1,750


      Hotel manager transition items

      523



      (1,021)



      582


      Severance costs (3)

      —



      7,367



      —


      Hotel Adjusted EBITDA

      $

      47,268



      $

      (17,368)



      $

      73,748





      Nine Months Ended September 30,


      2021


      2020


      2019

      Net (loss) income

      $

      (192,457)



      $

      (187,714)



      $

      49,628


      Interest expense

      29,246



      43,665



      38,264


      Income tax expense (benefit)

      1,433



      (5,853)



      1,939


      Real estate related depreciation and amortization

      77,209



      87,397



      87,805


      EBITDA

      (84,569)



      (62,505)



      177,636


      Corporate expenses

      23,790



      19,650



      20,785


      Interest and other (income) expense, net

      (460)



      58



      (510)


      Uninsured costs related to natural disasters (1)

      187



      —



      —


      Loss on early extinguishment of debt

      —



      —



      2,373


      Professional fees and pre-opening costs related to Frenchman's Reef (2)

      1,388



      418



      11,445


      Impairment losses

      126,697



      —



      —


      Hotel EBITDA

      67,033



      (42,379)



      211,729


      Non-cash lease expense and other amortization

      5,007



      5,172



      5,249


      Hotel manager transition items

      651



      (460)



      1,050


      Severance costs (3)

      (216)



      7,760



      —


      Hotel Adjusted EBITDA

      $

      72,475



      $

      (29,907)



      $

      218,028




      (1)

      Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida, which are not covered by insurance.

      (2)

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

      (3)

      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,


      2021


      2020


      2019

      Net (loss) income

      $

      (1,771)



      $

      (79,635)



      $

      11,574


      Real estate related depreciation and amortization

      25,555



      28,514



      29,474


      Impairment losses, net of tax

      (2,215)



      —



      —


      FFO

      21,569



      (51,121)



      41,048


      Distribution to preferred stockholders

      (2,454)



      (845)



      —


      FFO available to common stock and unit holders

      19,115



      (51,966)



      41,048


      Non-cash lease expense and other amortization

      1,664



      1,715



      1,750


      Uninsured costs related to natural disasters (1)

      187



      —



      —


      Professional fees and pre-opening costs related to Frenchman's Reef  (2)

      335



      593



      6,378


      Hotel manager transition items

      523



      (1,021)



      582


      Loss on early extinguishment of debt

      —



      —



      2,373


      Severance costs (3)

      —



      7,367



      —


      Fair value adjustments to interest rate swaps

      (919)



      (983)



      3,143


      Adjusted FFO available to common stock and unit holders

      $

      20,905



      $

      (44,295)



      $

      55,274


      Adjusted FFO available to common stock and unit holders, per diluted share

      $

      0.10



      $

      (0.22)



      $

      0.27





      Nine Months Ended September 30,


      2021


      2020


      2019

      Net (loss) income

      $

      (192,457)



      $

      (187,714)



      $

      49,628


      Real estate related depreciation and amortization

      77,209



      87,397



      87,805


      Impairment losses, net of tax

      127,282



      —



      —


      FFO

      12,034



      (100,317)



      137,433


      Distribution to preferred stockholders

      (7,362)



      (845)



      —


      FFO available to common stock and unit holders

      4,672



      (101,162)



      137,433


      Non-cash lease expense and other amortization

      5,007



      5,172



      5,249


      Uninsured costs related to natural disasters (1)

      187



      —



      —


      Professional fees and pre-opening costs related to Frenchman's Reef (2)

      1,388



      418



      11,445


      Hotel manager transition items

      651



      (460)



      1,050


      Loss on early extinguishment of debt

      —



      —



      2,373


      Severance costs (3)

      (216)



      7,760



      —


      Fair value adjustments to interest rate swaps

      (4,488)



      11,329



      4,790


      Adjusted FFO available to common stock and unit holders

      $

      7,201



      $

      (76,943)



      $

      162,340


      Adjusted FFO available to common stock and unit holders, per diluted share

      $

      0.03



      $

      (0.38)



      $

      0.80




      (1)

      Represents costs incurred at the Bourbon Orleans Hotel as a result of Hurricane Ida, which are not covered by insurance.

      (2)

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

      (3)

      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 our 2021 dispositions (in thousands):         


      Three Months Ended September 30,


      2021


      2020


      2019

      Revenues

      $

      179,472



      $

      50,067



      $

      240,279


      Hotel revenues from prior ownership (1)

      2,044



      2,317



      6,045


      Hotel revenues from sold hotels (2)

      —



      (153)



      (18,338)


      Comparable Revenues

      $

      181,516



      $

      52,231



      $

      227,986








      Hotel Adjusted EBITDA

      $

      47,268



      $

      (17,368)



      $

      73,748


      Hotel Adjusted EBITDA from prior ownership (1)

      833



      339



      1,756


      Hotel Adjusted EBITDA from sold hotels (2)

      178



      2,776



      (4,938)


      Comparable Hotel Adjusted EBITDA

      $

      48,279



      $

      (14,253)



      $

      70,566








      Hotel Adjusted EBITDA Margin

      26.34

      %


      (34.69)

      %


      30.69

      %

      Comparable Hotel Adjusted EBITDA Margin

      26.60

      %


      (27.29)

      %


      30.95

      %




      Nine Months Ended September 30,


      2021


      2020


      2019

      Revenues

      $

      377,200



      $

      240,441



      $

      700,572


      Hotel revenues from prior ownership (1)

      6,406



      8,435



      19,194


      Hotel revenues from sold hotels (2)

      (60)



      (8,857)



      (47,872)


      Comparable Revenues

      $

      383,546



      $

      240,019



      $

      671,894








      Hotel Adjusted EBITDA

      $

      72,475



      $

      (29,907)



      $

      218,028


      Hotel Adjusted EBITDA from prior ownership (1)

      888



      1,273



      6,307


      Hotel Adjusted EBITDA from sold hotels (2)

      4,664



      10,081



      (17,758)


      Comparable Hotel Adjusted EBITDA

      $

      78,027



      $

      (18,553)



      $

      206,577








      Hotel Adjusted EBITDA Margin

      19.21

      %


      (12.44)

      %


      31.12

      %

      Comparable Hotel Adjusted EBITDA Margin

      20.34

      %


      (7.73)

      %


      30.75

      %



      (1)

      Amounts represent the pre-acquisition operating results for Bourbon Orleans Hotel from January 1, 2019 to July 28, 2021 and Henderson Park Inn from January 1, 2019 to July 29, 2021.  The pre-acquisition operating results were obtained from the sellers of the hotels during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

      (2)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.

      Selected Quarterly Comparable Operating Information

      The following tables are presented to provide investors with selected quarterly comparable operating information.  The operating information includes historical quarterly operating results for our 31-hotel portfolio, which includes our 2021 acquisitions and excludes our 2021 dispositions.


      Quarter 1, 2019

      Quarter 2, 2019

      Quarter 3, 2019

      Quarter 4, 2019

      Full Year 2019

      ADR

      $

      219.47


      $

      248.90


      $

      236.57


      $

      241.30


      $

      237.05


      Occupancy

      72.7

      %

      82.5

      %

      81.6

      %

      76.0

      %

      78.2

      %

      RevPAR

      $

      159.65


      $

      205.33


      $

      192.99


      $

      183.45


      $

      185.44


      Total RevPAR

      $

      240.00


      $

      297.31


      $

      271.43


      $

      265.12


      $

      268.54


      Revenues (in thousands)

      $

      197,032


      $

      246,876


      $

      227,986


      $

      222,692


      $

      894,586


      Hotel Adjusted EBITDA (in thousands)

      $

      49,794


      $

      86,217


      $

      70,566


      $

      65,256


      $

      271,833


      Hotel Adjusted EBITDA Margin

      25.27

      %

      34.92

      %

      30.95

      %

      29.30

      %

      30.39

      %

      Available Rooms

      820,964


      830,375


      839,960


      839,960


      3,331,259



      Quarter 1, 2020

      Quarter 2, 2020

      Quarter 3, 2020

      Quarter 4, 2020

      Full Year 2020

      ADR

      $

      220.21


      $

      182.83


      $

      209.07


      $

      204.26


      $

      211.78


      Occupancy

      58.9

      %

      9.2

      %

      19.9

      %

      23.2

      %

      27.8

      %

      RevPAR

      $

      129.70


      $

      16.75


      $

      41.55


      $

      47.47


      $

      58.79


      Total RevPAR

      $

      199.94


      $

      26.09


      $

      62.18


      $

      72.34


      $

      90.01


      Revenues (in thousands)

      $

      166,112


      $

      21,676


      $

      52,231


      $

      60,760


      $

      300,779


      Hotel Adjusted EBITDA (in thousands)

      $

      22,901


      $

      (27,201)


      $

      (14,253)


      $

      (4,727)


      $

      (23,280)


      Hotel Adjusted EBITDA Margin

      13.79

      %

      (125.49)

      %

      (27.29)

      %

      (7.78)

      %

      (7.74)

      %

      Available Rooms

      830,830


      830,830


      839,960


      839,960


      3,341,580



      Quarter 1, 2021

      Quarter 2, 2021

      Quarter 3, 2021

      ADR

      $

      217.76


      $

      223.74


      $

      238.34


      Occupancy

      28.6

      %

      48.0

      %

      65.1

      %

      RevPAR

      $

      62.25


      $

      107.33


      $

      155.17


      Total RevPAR

      $

      90.13


      $

      153.97


      $

      216.03


      Revenues (in thousands)

      $

      74,069


      $

      127,961


      $

      181,516


      Hotel Adjusted EBITDA (in thousands)

      $

      (105)


      $

      29,853


      $

      48,279


      Hotel Adjusted EBITDA Margin

      (0.14)

      %

      23.33

      %

      26.60

      %

      Available Rooms

      821,790


      831,074


      840,236



      Market Capitalization as of September 30, 2021

      (in thousands)

      Enterprise Value






      Common equity capitalization (at September 30, 2021 closing price of $9.45/share)


      $

      2,027,450


      Preferred equity capitalization (at liquidation value of $25.00/share)


      119,000


      Consolidated debt (face amount)


      986,342


      Cash and cash equivalents


      (66,499)


      Total enterprise value


      $

      3,066,293


      Share Reconciliation






      Common shares outstanding


      210,620


      Operating partnership units


      775


      Unvested restricted stock held by management and employees


      1,451


      Share grants under deferred compensation plan


      1,699


      Combined shares and units


      214,545


      Debt Summary as of September 30, 2021

      (dollars in thousands)

      Loan


      Interest Rate as of September 30, 2021


      Term


      Outstanding Principal


      Maturity

      Salt Lake City Marriott Downtown at City Creek


      LIBOR + 3.25 (1)


      Variable


      45,900



      January 2022 (2)

      Westin Washington D.C. City Center


      3.99%


      Fixed


      56,516



      January 2023

      The Lodge at Sonoma Resort


      3.96%


      Fixed


      25,786



      April 2023

      Westin San Diego Downtown


      3.94%


      Fixed


      59,023



      April 2023

      Courtyard New York Manhattan / Midtown East


      4.40%


      Fixed


      78,305



      August 2024

      Worthington Renaissance Fort Worth Hotel


      3.66%


      Fixed


      77,901



      May 2025

      JW Marriott Denver Cherry Creek


      4.33%


      Fixed


      59,112



      July 2025

      Westin Boston Seaport District


      4.36%


      Fixed


      183,799



      November 2025

           Unamortized debt issuance costs






      (1,977)




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






      584,365













      Unsecured term loan


      LIBOR + 2.40% (3)


      Variable


      350,000



      July 2024

      Unsecured term loan


      LIBOR + 2.40% (4)


      Fixed


      50,000



      October 2023

           Unamortized debt issuance costs






      (1,577)




      Unsecured term loans, net of unamortized debt issuance costs




      398,423













      Senior unsecured credit facility


      LIBOR + 2.55% (5)


      Variable


      —



      July 2023 (6)










      Total debt, net of unamortized debt issuance costs






      $

      982,788




      Weighted-average interest rate of fixed rate debt


      4.25

      %







      Total weighted-average interest rate


      3.97

      %





















      (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)

      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.  LIBOR is subject to a floor of 0.25%.

      (4)

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

      (5)

      LIBOR is subject to a floor of 0.25%. 

      (6)

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



      Monthly Operating Statistics (1)


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      July 2021

      July 2020

      B/(W) 2020


      July 2021

      July 2020

      B/(W) 2020


      July 2021

      July 2020

      B/(W) 2020














      Total - 31 Hotels

      9,133


      $

      242.18


      $

      215.16


      12.6

      %


      69.4

      %

      16.8

      %

      52.6

      %


      $

      168.00


      $

      36.24


      363.6

      %














      Resorts - 14 Hotels

      2,470


      $

      373.10


      $

      277.25


      34.6

      %


      75.5

      %

      33.6

      %

      41.9

      %


      $

      281.54


      $

      93.05


      202.6

      %
























































      Number of Rooms

      July 2021

      July 2019

      B/(W) 2019


      July 2021

      July 2019

      B/(W) 2019


      July 2021

      July 2019

      B/(W) 2019














      Total - 31 Hotels

      9,133


      $

      242.18


      $

      229.06


      5.7

      %


      69.4

      %

      82.3

      %

      (12.9)

      %


      $

      168.00


      $

      188.54


      (10.9)

      %














      Resorts - 14 Hotels

      2,470


      $

      373.10


      $

      256.15


      45.7

      %


      75.5

      %

      81.0

      %

      (5.5)

      %


      $

      281.54


      $

      207.49


      35.7

      %
























































      Number of Rooms

      August 2021

      August 2020

      B/(W) 2020


      August 2021

      August 2020

      B/(W) 2020


      August 2021

      August 2020

      B/(W) 2020



























      Total - 31 Hotels

      9,133


      $

      227.45


      $

      204.83


      11.0

      %


      63.3

      %

      19.6

      %

      43.7

      %


      $

      143.88


      $

      40.09


      258.9

      %














      Resorts - 14 Hotels

      2,470


      $

      345.37


      $

      264.56


      30.5

      %


      63.2

      %

      39.1

      %

      24.1

      %


      $

      218.33


      $

      103.35


      111.3

      %
























































      Number of Rooms

      August 2021

      August 2019

      B/(W) 2019


      August 2021

      August 2019

      B/(W) 2019


      August 2021

      August 2019

      B/(W) 2019



























      Total - 31 Hotels

      9,133


      $

      227.45


      $

      224.37


      1.4

      %


      63.3

      %

      81.7

      %

      (18.4)

      %


      $

      143.88


      $

      183.41


      (21.6)

      %














      Resorts - 14 Hotels

      2,470


      $

      345.37


      $

      253.88


      36.0

      %


      63.2

      %

      76.6

      %

      (13.4)

      %


      $

      218.33


      $

      194.39


      12.3

      %
























































      Number of Rooms

      September 2021

      September 2020

      B/(W) 2020


      September 2021

      September 2020

      B/(W) 2020


      September 2021

      September 2020

      B/(W) 2020



























      Total - 31 Hotels

      9,133


      $

      245.31


      $

      208.21


      17.8

      %


      62.6

      %

      23.3

      %

      39.3

      %


      $

      153.57


      $

      48.54


      216.4

      %














      Resorts - 14 Hotels

      2,470


      $

      346.90


      $

      284.45


      22.0

      %


      61.4

      %

      40.0

      %

      21.4

      %


      $

      213.06


      $

      113.84


      87.2

      %
























































      Number of Rooms

      September 2021

      September 2019

      B/(W) 2019


      September 2021

      September 2019

      B/(W) 2019


      September 2021

      September 2019

      B/(W) 2019



























      Total - 31 Hotels

      9,133


      $

      245.31


      $

      257.27


      (4.6)

      %


      62.6

      %

      80.7

      %

      (18.1)

      %


      $

      153.57


      $

      207.49


      (26.0)

      %














      Resorts - 14 Hotels

      2,470


      $

      346.90


      $

      259.03


      33.9

      %


      61.4

      %

      69.6

      %

      (8.2)

      %


      $

      213.06


      $

      180.26


      18.2

      %



      (1)

      All periods presented include the two hotels acquired in 2021: Bourbon Orleans Hotel and Henderson Park Inn and exclude the two hotels sold in 2021:  Frenchman's Reef and The Lexington Hotel.  


      Operating Statistics – Third Quarter


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      3Q 2021

      3Q 2020

      B/(W) 2020


      3Q 2021

      3Q 2020

      B/(W) 2020


      3Q 2021

      3Q 2020

      B/(W) 2020



























      Atlanta Marriott Alpharetta

      318


      $

      119.77


      $

      96.94


      23.6

      %


      63.2

      %

      13.3

      %

      49.9

      %


      $

      75.75


      $

      12.89


      487.7

      %

      Barbary Beach House Key West

      186


      $

      382.97


      $

      194.90


      96.5

      %


      76.3

      %

      33.6

      %

      42.7

      %


      $

      292.20


      $

      65.49


      346.2

      %

      Bethesda Marriott Suites

      272


      $

      118.48


      $

      104.27


      13.6

      %


      41.1

      %

      19.0

      %

      22.1

      %


      $

      48.73


      $

      19.85


      145.5

      %

      Bourbon Orleans Hotel (1)

      218


      $

      189.19


      $

      —


      100.0

      %


      55.9

      %

      —

      %

      55.9

      %


      $

      105.73


      $

      —


      100.0

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      697.33


      $

      510.79


      36.5

      %


      58.6

      %

      26.1

      %

      32.5

      %


      $

      408.40


      $

      133.09


      206.9

      %

      Chicago Marriott Downtown Magnificent Mile

      1,200


      $

      204.01


      $

      159.33


      28.0

      %


      54.4

      %

      1.8

      %

      52.6

      %


      $

      110.97


      $

      2.90


      3,726.6

      %

      Courtyard Denver Downtown

      177


      $

      198.04


      $

      105.53


      87.7

      %


      77.0

      %

      29.1

      %

      47.9

      %


      $

      152.42


      $

      30.71


      396.3

      %

      Courtyard New York Manhattan/Fifth Avenue

      189


      $

      188.42


      $

      —


      100.0

      %


      94.3

      %

      —

      %

      94.3

      %


      $

      177.64


      $

      —


      100.0

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      221.26


      $

      133.02


      66.3

      %


      77.5

      %

      38.8

      %

      38.7

      %


      $

      171.52


      $

      51.60


      232.4

      %

      Havana Cabana Key West

      106


      $

      289.47


      $

      152.98


      89.2

      %


      85.6

      %

      69.0

      %

      16.6

      %


      $

      247.92


      $

      105.59


      134.8

      %

      Henderson Park Inn (2)

      37


      $

      630.12


      $

      560.12


      12.5

      %


      91.9

      %

      88.7

      %

      3.2

      %


      $

      579.30


      $

      496.84


      16.6

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      236.15


      $

      139.19


      69.7

      %


      82.3

      %

      12.3

      %

      70.0

      %


      $

      194.26


      $

      17.09


      1,036.7

      %

      Hilton Burlington Lake Champlain

      258


      $

      304.18


      $

      176.52


      72.3

      %


      83.1

      %

      22.4

      %

      60.7

      %


      $

      252.78


      $

      39.55


      539.1

      %

      Hilton Garden Inn New York/Times Square Central

      282


      $

      178.29


      $

      —


      100.0

      %


      89.6

      %

      —

      %

      89.6

      %


      $

      159.71


      $

      —


      100.0

      %

      Hotel Emblem San Francisco

      96


      $

      163.36


      $

      141.40


      15.5

      %


      61.4

      %

      14.3

      %

      47.1

      %


      $

      100.30


      $

      20.22


      396.0

      %

      Hotel Palomar Phoenix

      242


      $

      166.94


      $

      118.13


      41.3

      %


      56.3

      %

      28.8

      %

      27.5

      %


      $

      93.95


      $

      34.05


      175.9

      %

      JW Marriott Denver Cherry Creek

      199


      $

      291.32


      $

      204.28


      42.6

      %


      77.5

      %

      39.4

      %

      38.1

      %


      $

      225.78


      $

      80.55


      180.3

      %

      Kimpton Shorebreak Resort

      157


      $

      390.89


      $

      290.80


      34.4

      %


      79.9

      %

      53.5

      %

      26.4

      %


      $

      312.46


      $

      155.54


      100.9

      %

      L'Auberge de Sedona

      88


      $

      833.84


      $

      606.77


      37.4

      %


      73.0

      %

      76.5

      %

      (3.5)

      %


      $

      609.01


      $

      464.45


      31.1

      %

      Orchards Inn Sedona

      70


      $

      263.02


      $

      197.72


      33.0

      %


      66.1

      %

      59.5

      %

      6.6

      %


      $

      173.86


      $

      117.56


      47.9

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      322.94


      $

      174.20


      85.4

      %


      89.8

      %

      44.5

      %

      45.3

      %


      $

      290.15


      $

      77.55


      274.1

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      166.22


      $

      122.16


      36.1

      %


      56.4

      %

      12.9

      %

      43.5

      %


      $

      93.79


      $

      15.76


      495.1

      %

      The Gwen Hotel

      311


      $

      271.16


      $

      196.22


      38.2

      %


      71.3

      %

      20.8

      %

      50.5

      %


      $

      193.23


      $

      40.74


      374.3

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      725.58


      $

      494.05


      46.9

      %


      42.1

      %

      78.5

      %

      (36.4)

      %


      $

      305.18


      $

      387.76


      (21.3)

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      424.58


      $

      248.29


      71.0

      %


      72.0

      %

      43.6

      %

      28.4

      %


      $

      305.73


      $

      108.28


      182.4

      %

      Vail Marriott Mountain Resort

      344


      $

      262.06


      $

      228.66


      14.6

      %


      45.9

      %

      36.0

      %

      9.9

      %


      $

      120.41


      $

      82.35


      46.2

      %

      Westin Boston Waterfront

      793


      $

      210.10


      $

      141.08


      48.9

      %


      63.9

      %

      3.8

      %

      60.1

      %


      $

      134.26


      $

      5.36


      2,404.9

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      200.44


      $

      136.40


      47.0

      %


      57.6

      %

      29.5

      %

      28.1

      %


      $

      115.37


      $

      40.29


      186.3

      %

      Westin San Diego Downtown

      436


      $

      174.42


      $

      144.69


      20.5

      %


      74.2

      %

      23.0

      %

      51.2

      %


      $

      129.40


      $

      33.27


      288.9

      %

      Westin Washington D.C. City Center

      410


      $

      143.36


      $

      122.48


      17.0

      %


      43.7

      %

      9.0

      %

      34.7

      %


      $

      62.66


      $

      11.00


      469.6

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      146.48


      $

      141.75


      3.3

      %


      62.7

      %

      17.4

      %

      45.3

      %


      $

      91.79


      $

      24.66


      272.2

      %

      Comparable Total (3)

      9,133


      $

      238.34


      $

      209.07


      14.0

      %


      65.1

      %

      19.9

      %

      45.2

      %


      $

      155.17


      $

      41.55


      273.5

      %














      Resorts - 14 Hotels

      2,470


      $

      356.79


      $

      271.59


      31.4

      %


      66.8

      %

      38.4

      %

      28.4

      %


      $

      238.24


      $

      104.24


      128.5

      %



      (1)

      Hotel was acquired on July 29, 2021.  Amounts reflect the operating results for the period from July 29, 2021 to September 30, 2021 and July 29, 2020 to September 30, 2020.

      (2)

      Hotel was acquired on July 30, 2021.  Amounts reflect the operating results for the period from July 30, 2021 to September 30, 2021 and July 30, 2020 to September 30, 2020.

      (3)

      Amounts include the pre-acquisition operating results of the two hotels acquired in 2021 and exclude the two hotels sold in 2021.

             


      Operating Statistics – Third Quarter


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      3Q 2021

      3Q 2019

      B/(W) 2019


      3Q 2021

      3Q 2019

      B/(W) 2019


      3Q 2021

      3Q 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      119.77


      $

      163.80


      (26.9)

      %


      63.2

      %

      72.9

      %

      (9.7)

      %


      $

      75.75


      $

      119.41


      (36.6)

      %

      Barbary Beach House Key West

      186


      $

      382.97


      $

      205.47


      86.4

      %


      76.3

      %

      61.4

      %

      14.9

      %


      $

      292.20


      $

      126.16


      131.6

      %

      Bethesda Marriott Suites

      272


      $

      118.48


      $

      167.95


      (29.5)

      %


      41.1

      %

      70.4

      %

      (29.3)

      %


      $

      48.73


      $

      118.20


      (58.8)

      %

      Bourbon Orleans Hotel (1)

      218


      $

      189.19


      $

      189.73


      (0.3)

      %


      55.9

      %

      77.2

      %

      (21.3)

      %


      $

      105.73


      $

      146.38


      (27.8)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      697.33


      $

      469.36


      48.6

      %


      58.6

      %

      68.1

      %

      (9.5)

      %


      $

      408.40


      $

      319.72


      27.7

      %

      Chicago Marriott Downtown Magnificent Mile

      1,200


      $

      204.01


      $

      239.22


      (14.7)

      %


      54.4

      %

      82.5

      %

      (28.1)

      %


      $

      110.97


      $

      197.32


      (43.8)

      %

      Courtyard Denver Downtown

      177


      $

      198.04


      $

      218.40


      (9.3)

      %


      77.0

      %

      85.9

      %

      (8.9)

      %


      $

      152.42


      $

      187.70


      (18.8)

      %

      Courtyard New York Manhattan/Fifth Avenue

      189


      $

      188.42


      $

      256.72


      (26.6)

      %


      94.3

      %

      91.6

      %

      2.7

      %


      $

      177.64


      $

      235.21


      (24.5)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      221.26


      $

      266.37


      (16.9)

      %


      77.5

      %

      97.4

      %

      (19.9)

      %


      $

      171.52


      $

      259.56


      (33.9)

      %

      Havana Cabana Key West

      106


      $

      289.47


      $

      170.13


      70.1

      %


      85.6

      %

      85.9

      %

      (0.3)

      %


      $

      247.92


      $

      146.13


      69.7

      %

      Henderson Park Inn (2)

      37


      $

      630.12


      $

      506.61


      24.4

      %


      91.9

      %

      85.2

      %

      6.7

      %


      $

      579.30


      $

      431.42


      34.3

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      236.15


      $

      342.48


      (31.0)

      %


      82.3

      %

      92.6

      %

      (10.3)

      %


      $

      194.26


      $

      317.16


      (38.8)

      %

      Hilton Burlington Lake Champlain

      258


      $

      304.18


      $

      244.03


      24.6

      %


      83.1

      %

      90.1

      %

      (7.0)

      %


      $

      252.78


      $

      219.97


      14.9

      %

      Hilton Garden Inn New York/Times Square Central

      282


      $

      178.29


      $

      249.41


      (28.5)

      %


      89.6

      %

      98.7

      %

      (9.1)

      %


      $

      159.71


      $

      246.24


      (35.1)

      %

      Hotel Emblem San Francisco

      96


      $

      163.36


      $

      247.06


      (33.9)

      %


      61.4

      %

      91.7

      %

      (30.3)

      %


      $

      100.30


      $

      226.47


      (55.7)

      %

      Hotel Palomar Phoenix

      242


      $

      166.94


      $

      143.55


      16.3

      %


      56.3

      %

      73.4

      %

      (17.1)

      %


      $

      93.95


      $

      105.30


      (10.8)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      291.32


      $

      262.04


      11.2

      %


      77.5

      %

      85.9

      %

      (8.4)

      %


      $

      225.78


      $

      225.20


      0.3

      %

      Kimpton Shorebreak Resort

      157


      $

      390.89


      $

      306.54


      27.5

      %


      79.9

      %

      81.8

      %

      (1.9)

      %


      $

      312.46


      $

      250.72


      24.6

      %

      L'Auberge de Sedona

      88


      $

      833.84


      $

      533.79


      56.2

      %


      73.0

      %

      71.7

      %

      1.3

      %


      $

      609.01


      $

      382.61


      59.2

      %

      Orchards Inn Sedona

      70


      $

      263.02


      $

      207.09


      27.0

      %


      66.1

      %

      74.3

      %

      (8.2)

      %


      $

      173.86


      $

      153.97


      12.9

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      322.94


      $

      239.40


      34.9

      %


      89.8

      %

      77.9

      %

      11.9

      %


      $

      290.15


      $

      186.38


      55.7

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      166.22


      $

      179.29


      (7.3)

      %


      56.4

      %

      76.1

      %

      (19.7)

      %


      $

      93.79


      $

      136.50


      (31.3)

      %

      The Gwen Hotel

      311


      $

      271.16


      $

      280.57


      (3.4)

      %


      71.3

      %

      91.3

      %

      (20.0)

      %


      $

      193.23


      $

      256.27


      (24.6)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      725.58


      $

      376.60


      92.7

      %


      42.1

      %

      86.4

      %

      (44.3)

      %


      $

      305.18


      $

      325.43


      (6.2)

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      424.58


      $

      349.59


      21.5

      %


      72.0

      %

      83.8

      %

      (11.8)

      %


      $

      305.73


      $

      292.92


      4.4

      %

      Vail Marriott Mountain Resort

      344


      $

      262.06


      $

      212.25


      23.5

      %


      45.9

      %

      70.4

      %

      (24.5)

      %


      $

      120.41


      $

      149.45


      (19.4)

      %

      Westin Boston Waterfront

      793


      $

      210.10


      $

      261.88


      (19.8)

      %


      63.9

      %

      84.5

      %

      (20.6)

      %


      $

      134.26


      $

      221.26


      (39.3)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      200.44


      $

      144.14


      39.1

      %


      57.6

      %

      69.6

      %

      (12.0)

      %


      $

      115.37


      $

      100.29


      15.0

      %

      Westin San Diego Downtown

      436


      $

      174.42


      $

      192.85


      (9.6)

      %


      74.2

      %

      86.0

      %

      (11.8)

      %


      $

      129.40


      $

      165.84


      (22.0)

      %

      Westin Washington D.C. City Center

      410


      $

      143.36


      $

      178.69


      (19.8)

      %


      43.7

      %

      90.7

      %

      (47.0)

      %


      $

      62.66


      $

      162.01


      (61.3)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      146.48


      $

      177.73


      (17.6)

      %


      62.7

      %

      69.5

      %

      (6.8)

      %


      $

      91.79


      $

      123.48


      (25.7)

      %

      Comparable Total (3)

      9,133


      $

      238.34


      $

      236.57


      0.7

      %


      65.1

      %

      81.6

      %

      (16.5)

      %


      $

      155.17


      $

      192.99


      (19.6)

      %














      Resorts - 14 Hotels

      2,470


      $

      356.79


      $

      256.01


      39.4

      %


      66.8

      %

      75.8

      %

      (9.0)

      %


      $

      238.24


      $

      194.11


      22.7

      %



      (1)

      Hotel was acquired on July 29, 2021.  Amounts reflect the operating results for the period from July 29, 2021 to September 30, 2021 and July 29, 2019 to September 30, 2019.

      (2)

      Hotel was acquired on July 30, 2021.  Amounts reflect the operating results for the period from July 30, 2021 to September 30, 2021 and July 30, 2019 to September 30, 2019.

      (3)

      Amounts include the pre-acquisition operating results of the two hotels acquired in 2021 and exclude the two hotels sold in 2021.     


      Operating Statistics – Year to Date


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      YTD 2021

      YTD 2020

      B/(W) 2020


      YTD 2021

      YTD 2020

      B/(W) 2020


      YTD 2021

      YTD 2020

      B/(W) 2020



























      Atlanta Marriott Alpharetta

      318


      $

      109.44


      $

      154.29


      (29.1)

      %


      45.3

      %

      23.8

      %

      21.5

      %


      $

      49.60


      $

      36.70


      35.1

      %

      Barbary Beach House Key West

      186


      $

      384.06


      $

      283.16


      35.6

      %


      85.2

      %

      42.2

      %

      43.0

      %


      $

      327.16


      $

      119.54


      173.7

      %

      Bethesda Marriott Suites

      272


      $

      111.73


      $

      150.98


      (26.0)

      %


      30.6

      %

      23.6

      %

      7.0

      %


      $

      34.20


      $

      35.60


      (3.9)

      %

      Bourbon Orleans Hotel (1)

      218


      $

      189.19


      $

      —


      100.0

      %


      55.9

      %

      —

      %

      55.9

      %


      $

      105.73


      $

      —


      100.0

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      634.83


      $

      468.97


      35.4

      %


      41.3

      %

      24.3

      %

      17.0

      %


      $

      262.11


      $

      114.14


      129.6

      %

      Chicago Marriott Downtown Magnificent Mile

      1,200


      $

      194.21


      $

      164.09


      18.4

      %


      25.1

      %

      14.9

      %

      10.2

      %


      $

      48.76


      $

      24.42


      99.7

      %

      Courtyard Denver Downtown

      177


      $

      152.90


      $

      142.27


      7.5

      %


      59.5

      %

      27.0

      %

      32.5

      %


      $

      91.05


      $

      38.47


      136.7

      %

      Courtyard New York Manhattan/Fifth Avenue

      189


      $

      181.14


      $

      206.17


      (12.1)

      %


      40.9

      %

      20.5

      %

      20.4

      %


      $

      74.06


      $

      42.17


      75.6

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      171.24


      $

      150.19


      14.0

      %


      75.4

      %

      63.7

      %

      11.7

      %


      $

      129.17


      $

      95.61


      35.1

      %

      Havana Cabana Key West

      106


      $

      284.07


      $

      221.74


      28.1

      %


      91.1

      %

      55.5

      %

      35.6

      %


      $

      258.91


      $

      123.12


      110.3

      %

      Henderson Park Inn (2)

      37


      $

      630.12


      $

      560.12


      12.5

      %


      91.9

      %

      88.7

      %

      3.2

      %


      $

      579.30


      $

      496.84


      16.6

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      193.40


      $

      183.50


      5.4

      %


      52.9

      %

      25.9

      %

      27.0

      %


      $

      102.27


      $

      47.58


      114.9

      %

      Hilton Burlington Lake Champlain

      258


      $

      230.48


      $

      149.39


      54.3

      %


      59.4

      %

      20.6

      %

      38.8

      %


      $

      136.85


      $

      30.80


      344.3

      %

      Hilton Garden Inn New York/Times Square Central

      282


      $

      169.24


      $

      154.35


      9.6

      %


      44.2

      %

      25.6

      %

      18.6

      %


      $

      74.86


      $

      39.46


      89.7

      %

      Hotel Emblem San Francisco

      96


      $

      152.78


      $

      235.06


      (35.0)

      %


      38.3

      %

      27.3

      %

      11.0

      %


      $

      58.49


      $

      64.22


      (8.9)

      %

      Hotel Palomar Phoenix

      242


      $

      158.13


      $

      195.61


      (19.2)

      %


      55.6

      %

      34.5

      %

      21.1

      %


      $

      87.86


      $

      67.55


      30.1

      %

      JW Marriott Denver Cherry Creek

      199


      $

      256.72


      $

      219.17


      17.1

      %


      61.9

      %

      34.2

      %

      27.7

      %


      $

      158.94


      $

      75.00


      111.9

      %

      Kimpton Shorebreak Resort

      157


      $

      322.91


      $

      237.64


      35.9

      %


      66.0

      %

      54.6

      %

      11.4

      %


      $

      213.24


      $

      129.77


      64.3

      %

      L'Auberge de Sedona

      88


      $

      855.47


      $

      585.16


      46.2

      %


      80.9

      %

      59.1

      %

      21.8

      %


      $

      692.17


      $

      345.92


      100.1

      %

      Orchards Inn Sedona

      70


      $

      287.73


      $

      204.08


      41.0

      %


      69.9

      %

      44.7

      %

      25.2

      %


      $

      201.15


      $

      91.22


      120.5

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      299.52


      $

      206.83


      44.8

      %


      79.2

      %

      41.7

      %

      37.5

      %


      $

      237.18


      $

      86.34


      174.7

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      141.35


      $

      158.91


      (11.1)

      %


      43.3

      %

      22.9

      %

      20.4

      %


      $

      61.25


      $

      36.39


      68.3

      %

      The Gwen Hotel

      311


      $

      244.80


      $

      194.12


      26.1

      %


      48.7

      %

      28.1

      %

      20.6

      %


      $

      119.29


      $

      54.54


      118.7

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      486.70


      $

      405.37


      20.1

      %


      50.0

      %

      48.4

      %

      1.6

      %


      $

      243.57


      $

      196.06


      24.2

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      345.68


      $

      240.69


      43.6

      %


      56.7

      %

      29.9

      %

      26.8

      %


      $

      195.99


      $

      71.94


      172.4

      %

      Vail Marriott Mountain Resort

      344


      $

      317.33


      $

      367.58


      (13.7)

      %


      46.0

      %

      34.0

      %

      12.0

      %


      $

      145.93


      $

      124.93


      16.8

      %

      Westin Boston Waterfront

      793


      $

      180.87


      $

      193.59


      (6.6)

      %


      38.6

      %

      21.2

      %

      17.4

      %


      $

      69.80


      $

      40.95


      70.5

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      236.88


      $

      224.57


      5.5

      %


      60.2

      %

      42.8

      %

      17.4

      %


      $

      142.53


      $

      96.09


      48.3

      %

      Westin San Diego Downtown

      436


      $

      157.46


      $

      175.26


      (10.2)

      %


      51.3

      %

      39.2

      %

      12.1

      %


      $

      80.71


      $

      68.65


      17.6

      %

      Westin Washington D.C. City Center

      410


      $

      139.24


      $

      182.86


      (23.9)

      %


      25.8

      %

      23.6

      %

      2.2

      %


      $

      35.88


      $

      43.20


      (16.9)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      148.82


      $

      177.91


      (16.4)

      %


      51.2

      %

      28.7

      %

      22.5

      %


      $

      76.19


      $

      51.10


      49.1

      %

      Comparable Total (3)

      9,133


      $

      229.31


      $

      213.79


      7.3

      %


      47.4

      %

      29.3

      %

      18.1

      %


      $

      108.59


      $

      62.59


      73.5

      %














      Resorts - 14 Hotels

      2,470


      $

      342.25


      $

      286.98


      19.3

      %


      62.5

      %

      38.2

      %

      24.3

      %


      $

      213.98


      $

      109.57


      95.3

      %



      (1)

      Hotel was acquired on July 29, 2021.  Amounts reflect the operating results for the period from July 29, 2021 to September 30, 2021 and July 29, 2020 to September 30, 2020.

      (2)

      Hotel was acquired on July 30, 2021.  Amounts reflect the operating results for the period from July 30, 2021 to September 30, 2021 and July 30, 2020 to September 30, 2020.

      (3)

      Amounts include the pre-acquisition operating results of the two hotels acquired in 2021 and exclude the two hotels sold in 2021.          


      Operating Statistics – Year to Date


      Number of Rooms

      ADR


      Occupancy


      RevPAR


      YTD 2021

      YTD 2019

      B/(W) 2019


      YTD 2021

      YTD 2019

      B/(W) 2019


      YTD 2021

      YTD 2019

      B/(W) 2019



























      Atlanta Marriott Alpharetta

      318


      $

      109.44


      $

      166.97


      (34.5)

      %


      45.3

      %

      72.7

      %

      (27.4)

      %


      $

      49.60


      $

      121.42


      (59.2)

      %

      Barbary Beach House Key West

      186


      $

      384.06


      $

      259.71


      47.9

      %


      85.2

      %

      80.5

      %

      4.7

      %


      $

      327.16


      $

      209.08


      56.5

      %

      Bethesda Marriott Suites

      272


      $

      111.73


      $

      176.98


      (36.9)

      %


      30.6

      %

      73.0

      %

      (42.4)

      %


      $

      34.20


      $

      129.23


      (73.5)

      %

      Bourbon Orleans Hotel (1)

      218


      $

      189.19


      $

      189.73


      (0.3)

      %


      55.9

      %

      77.2

      %

      (21.3)

      %


      $

      105.73


      $

      146.38


      (27.8)

      %

      Cavallo Point, The Lodge at the Golden Gate

      142


      $

      634.83


      $

      458.60


      38.4

      %


      41.3

      %

      65.2

      %

      (23.9)

      %


      $

      262.11


      $

      298.90


      (12.3)

      %

      Chicago Marriott Downtown Magnificent Mile

      1,200


      $

      194.21


      $

      225.86


      (14.0)

      %


      25.1

      %

      72.7

      %

      (47.6)

      %


      $

      48.76


      $

      164.20


      (70.3)

      %

      Courtyard Denver Downtown

      177


      $

      152.90


      $

      200.80


      (23.9)

      %


      59.5

      %

      81.1

      %

      (21.6)

      %


      $

      91.05


      $

      162.75


      (44.1)

      %

      Courtyard New York Manhattan/Fifth Avenue

      189


      $

      181.14


      $

      248.54


      (27.1)

      %


      40.9

      %

      86.7

      %

      (45.8)

      %


      $

      74.06


      $

      215.49


      (65.6)

      %

      Courtyard New York Manhattan/Midtown East

      321


      $

      171.24


      $

      244.82


      (30.1)

      %


      75.4

      %

      95.6

      %

      (20.2)

      %


      $

      129.17


      $

      234.03


      (44.8)

      %

      Havana Cabana Key West

      106


      $

      284.07


      $

      210.19


      35.1

      %


      91.1

      %

      90.3

      %

      0.8

      %


      $

      258.91


      $

      189.78


      36.4

      %

      Henderson Park Inn (2)

      37


      $

      630.12


      $

      506.61


      24.4

      %


      91.9

      %

      85.2

      %

      6.7

      %


      $

      579.30


      $

      431.42


      34.3

      %

      Hilton Boston Downtown/Faneuil Hall

      403


      $

      193.40


      $

      308.79


      (37.4)

      %


      52.9

      %

      88.9

      %

      (36.0)

      %


      $

      102.27


      $

      274.58


      (62.8)

      %

      Hilton Burlington Lake Champlain

      258


      $

      230.48


      $

      193.56


      19.1

      %


      59.4

      %

      81.7

      %

      (22.3)

      %


      $

      136.85


      $

      158.11


      (13.4)

      %

      Hilton Garden Inn New York/Times Square Central

      282


      $

      169.24


      $

      235.87


      (28.2)

      %


      44.2

      %

      98.5

      %

      (54.3)

      %


      $

      74.86


      $

      232.29


      (67.8)

      %

      Hotel Emblem San Francisco

      96


      $

      152.78


      $

      240.00


      (36.3)

      %


      38.3

      %

      78.9

      %

      (40.6)

      %


      $

      58.49


      $

      189.34


      (69.1)

      %

      Hotel Palomar Phoenix

      242


      $

      158.13


      $

      185.74


      (14.9)

      %


      55.6

      %

      82.7

      %

      (27.1)

      %


      $

      87.86


      $

      153.51


      (42.8)

      %

      JW Marriott Denver Cherry Creek

      199


      $

      256.72


      $

      258.63


      (0.7)

      %


      61.9

      %

      70.8

      %

      (8.9)

      %


      $

      158.94


      $

      183.12


      (13.2)

      %

      Kimpton Shorebreak Resort

      157


      $

      322.91


      $

      268.57


      20.2

      %


      66.0

      %

      78.7

      %

      (12.7)

      %


      $

      213.24


      $

      211.27


      0.9

      %

      L'Auberge de Sedona

      88


      $

      855.47


      $

      596.05


      43.5

      %


      80.9

      %

      78.6

      %

      2.3

      %


      $

      692.17


      $

      468.42


      47.8

      %

      Orchards Inn Sedona

      70


      $

      287.73


      $

      244.33


      17.8

      %


      69.9

      %

      77.7

      %

      (7.8)

      %


      $

      201.15


      $

      189.96


      5.9

      %

      Renaissance Charleston Historic District Hotel

      167


      $

      299.52


      $

      260.92


      14.8

      %


      79.2

      %

      84.0

      %

      (4.8)

      %


      $

      237.18


      $

      219.09


      8.3

      %

      Salt Lake City Marriott Downtown at City Creek

      510


      $

      141.35


      $

      173.43


      (18.5)

      %


      43.3

      %

      69.4

      %

      (26.1)

      %


      $

      61.25


      $

      120.42


      (49.1)

      %

      The Gwen Hotel

      311


      $

      244.80


      $

      256.86


      (4.7)

      %


      48.7

      %

      83.3

      %

      (34.6)

      %


      $

      119.29


      $

      213.95


      (44.2)

      %

      The Landing Lake Tahoe Resort & Spa

      82


      $

      486.70


      $

      321.13


      51.6

      %


      50.0

      %

      65.4

      %

      (15.4)

      %


      $

      243.57


      $

      210.11


      15.9

      %

      The Lodge at Sonoma Renaissance Resort & Spa

      182


      $

      345.68


      $

      310.27


      11.4

      %


      56.7

      %

      74.3

      %

      (17.6)

      %


      $

      195.99


      $

      230.57


      (15.0)

      %

      Vail Marriott Mountain Resort

      344


      $

      317.33


      $

      298.07


      6.5

      %


      46.0

      %

      65.6

      %

      (19.6)

      %


      $

      145.93


      $

      195.66


      (25.4)

      %

      Westin Boston Waterfront

      793


      $

      180.87


      $

      251.43


      (28.1)

      %


      38.6

      %

      78.4

      %

      (39.8)

      %


      $

      69.80


      $

      197.05


      (64.6)

      %

      Westin Fort Lauderdale Beach Resort

      433


      $

      236.88


      $

      204.38


      15.9

      %


      60.2

      %

      81.8

      %

      (21.6)

      %


      $

      142.53


      $

      167.26


      (14.8)

      %

      Westin San Diego Downtown

      436


      $

      157.46


      $

      194.30


      (19.0)

      %


      51.3

      %

      82.0

      %

      (30.7)

      %


      $

      80.71


      $

      159.39


      (49.4)

      %

      Westin Washington D.C. City Center

      410


      $

      139.24


      $

      206.84


      (32.7)

      %


      25.8

      %

      86.9

      %

      (61.1)

      %


      $

      35.88


      $

      179.77


      (80.0)

      %

      Worthington Renaissance Fort Worth Hotel

      504


      $

      148.82


      $

      186.24


      (20.1)

      %


      51.2

      %

      75.4

      %

      (24.2)

      %


      $

      76.19


      $

      140.50


      (45.8)

      %

      Comparable Total (3)

      9,133


      $

      229.31


      $

      235.67


      (2.7)

      %


      47.4

      %

      79.0

      %

      (31.6)

      %


      $

      108.59


      $

      186.12


      (41.7)

      %














      Resorts - 14 Hotels

      2,470


      $

      342.25


      $

      272.08


      25.8

      %


      62.5

      %

      77.0

      %

      (14.5)

      %


      $

      213.98


      $

      209.56


      2.1

      %



      (1)

      Hotel was acquired on July 29, 2021.  Amounts reflect the operating results for the period from July 29, 2021 to September 30, 2021 and July 29, 2019 to September 30, 2019.

      (2)

      Hotel was acquired on July 30, 2021.  Amounts reflect the operating results for the period from July 30, 2021 to September 30, 2021 and July 30, 2019 to September 30, 2019.

      (3)

      Amounts include the pre-acquisition operating results of the two hotels acquired in 2021 and exclude the two hotels sold in 2021. 

      Hotel Adjusted EBITDA Reconciliation




      Third Quarter 2021



      Days of Operation



      Net Income / (Loss)

      Plus:

      Plus:

      Plus:

      Equals: Hotel

      Adjusted EBITDA



      Total Revenues


      Depreciation

      Interest Expense

      Adjustments (1)

      Atlanta Marriott Alpharetta


      92

      $

      2,843



      $

      426


      $

      342


      $

      —


      $

      —


      $

      768


      Barbary Beach House Key West


      92

      $

      6,354



      $

      2,103


      $

      728


      $

      —


      $

      —


      $

      2,831


      Bethesda Marriott Suites


      92

      $

      1,553



      $

      (2,390)


      $

      532


      $

      —


      $

      1,490


      $

      (368)


      Bourbon Orleans Hotel


      64

      $

      1,646



      $

      (91)


      $

      543


      $

      —


      $

      4


      $

      456


      Cavallo Point, The Lodge at the Golden Gate


      92

      $

      11,455



      $

      1,697


      $

      2,023


      $

      —


      $

      94


      $

      3,814


      Chicago Marriott Downtown Magnificent Mile


      92

      $

      17,320



      $

      1,508


      $

      4,069


      $

      6


      $

      (397)


      $

      5,186


      Courtyard Denver Downtown


      92

      $

      2,755



      $

      959


      $

      376


      $

      —


      $

      —


      $

      1,335


      Courtyard New York Manhattan/Fifth Avenue


      92

      $

      3,146



      $

      (973)


      $

      329


      $

      —


      $

      253


      $

      (391)


      Courtyard New York Manhattan/Midtown East


      92

      $

      5,211



      $

      (938)


      $

      479


      $

      934


      $

      —


      $

      475


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Havana Cabana Key West


      92

      $

      3,282



      $

      1,129


      $

      267


      $

      —


      $

      —


      $

      1,396


      Henderson Park Inn


      63

      $

      1,813



      $

      696


      $

      150


      $

      —


      $

      —


      $

      846


      Hilton Boston Downtown/Faneuil Hall


      92

      $

      7,748



      $

      980


      $

      1,052


      $

      —


      $

      —


      $

      2,032


      Hilton Burlington Lake Champlain


      92

      $

      6,529



      $

      2,683


      $

      571


      $

      —


      $

      —


      $

      3,254


      Hilton Garden Inn New York/Times Square Central


      92

      $

      4,236



      $

      (918)


      $

      765


      $

      —


      $

      —


      $

      (153)


      Hotel Emblem San Francisco


      92

      $

      1,027



      $

      (305)


      $

      307


      $

      —


      $

      —


      $

      2


      Hotel Palomar Phoenix


      92

      $

      3,416



      $

      (410)


      $

      672


      $

      —


      $

      282


      $

      544


      JW Marriott Denver Cherry Creek


      92

      $

      6,507



      $

      757


      $

      779


      $

      665


      $

      5


      $

      2,206


      Kimpton Shorebreak Resort


      92

      $

      6,345



      $

      2,121


      $

      410


      $

      —


      $

      —


      $

      2,531


      L'Auberge de Sedona


      92

      $

      7,298



      $

      1,790


      $

      371


      $

      —


      $

      —


      $

      2,161


      Orchards Inn Sedona


      92

      $

      1,932



      $

      298


      $

      82


      $

      —


      $

      42


      $

      422


      Renaissance Charleston Historic District Hotel


      92

      $

      5,729



      $

      1,933


      $

      462


      $

      —


      $

      —


      $

      2,395


      Salt Lake City Marriott Downtown at City Creek


      92

      $

      5,932



      $

      1,017


      $

      513


      $

      520


      $

      11


      $

      2,061


      The Gwen Hotel


      92

      $

      8,616



      $

      1,605


      $

      1,085


      $

      —


      $

      —


      $

      2,690


      The Landing Lake Tahoe Resort & Spa


      92

      $

      3,501



      $

      1,055


      $

      434


      $

      —


      $

      —


      $

      1,489


      The Lexington Hotel


      —

      $

      —



      $

      (178)


      $

      —


      $

      —


      $

      —


      $

      (178)


      The Lodge at Sonoma Resort


      92

      $

      7,674



      $

      1,452


      $

      620


      $

      268


      $

      —


      $

      2,340


      Vail Marriott Mountain Resort


      92

      $

      4,971



      $

      (224)


      $

      1,064


      $

      —


      $

      —


      $

      840


      Westin Boston Seaport District


      92

      $

      14,033



      $

      (2,624)


      $

      2,531


      $

      2,094


      $

      (122)


      $

      1,879


      Westin Fort Lauderdale Beach Resort


      92

      $

      10,875



      $

      515


      $

      1,064


      $

      —


      $

      —


      $

      1,579


      Westin San Diego Downtown


      92

      $

      6,335



      $

      551


      $

      802


      $

      604


      $

      —


      $

      1,957


      Westin Washington D.C. City Center


      92

      $

      2,858



      $

      (2,011)


      $

      1,019


      $

      617


      $

      —


      $

      (375)


      Worthington Renaissance Fort Worth Hotel


      92

      $

      6,532



      $

      (626)


      $

      1,114


      $

      753


      $

      2


      $

      1,243


      Total



      $

      179,472



      $

      13,587


      $

      25,555


      $

      6,461


      $

      1,664


      $

      47,268


      Prior Ownership Results (2)



      $

      2,044



      $

      645


      $

      188


      $

      —


      $

      —


      $

      833


      Less: Sold Hotels (3)



      $

      —



      $

      178


      $

      —


      $

      —


      $

      —


      $

      178


      Comparable Total



      $

      181,516



      $

      14,410


      $

      25,743


      $

      6,461


      $

      1,664


      $

      48,279




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the Bourbon Orleans Hotel from July 1, 2021 to July 28, 2021 and Henderson Park Inn from July 1, 2021 to July 29, 2021.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.

      Hotel Adjusted EBITDA Reconciliation



      Third Quarter 2020



      Days of Operation



      Net Income / (Loss)

      Plus:

      Plus:

      Plus:

      Equals: Hotel

      Adjusted EBITDA



      Total Revenues


      Depreciation

      Interest Expense

      Adjustments (1)

      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 Resort


      92

      $

      2,329



      $

      (1,421)


      $

      478


      $

      274


      $

      —


      $

      (669)


      Vail Marriott Mountain Resort


      92

      $

      3,851



      $

      (601)


      $

      1,117


      $

      —


      $

      —


      $

      516


      Westin Boston Seaport District


      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)


      Add: Prior Ownership Results (2)



      $

      2,317



      $

      (224)


      $

      563


      $

      —


      $

      —


      $

      339


      Less: Sold Hotels (3)



      $

      (153)



      $

      5,235


      $

      (2,445)


      $

      (6)


      $

      (8)


      $

      2,776


      Comparable Total



      $

      52,231



      $

      (49,306)


      $

      26,632


      $

      6,714


      $

      1,707


      $

      (14,253)




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the Bourbon Orleans Hotel and Henderson Park Inn from July 1, 2020 to September 30, 2020.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.

      Hotel Adjusted EBITDA Reconciliation



      Third Quarter 2019



      Days of Operation



      Net Income / (Loss)

      Plus:

      Plus:

      Plus:

      Equals: Hotel

      Adjusted EBITDA



      Total Revenues


      Depreciation

      Interest Expense

      Adjustments (1)

      Atlanta Marriott Alpharetta


      92

      $

      4,787



      $

      1,123


      $

      455


      $

      —


      $

      —


      $

      1,578


      Barbary Beach House Key West


      92

      $

      2,666



      $

      (55)


      $

      351


      $

      —


      $

      —


      $

      296


      Bethesda Marriott Suites


      92

      $

      3,880



      $

      (1,078)


      $

      471


      $

      —


      $

      1,514


      $

      907


      Cavallo Point, The Lodge at the Golden Gate


      92

      $

      10,633



      $

      1,327


      $

      1,828


      $

      —


      $

      79


      $

      3,234


      Chicago Marriott Downtown Magnificent Mile


      92

      $

      32,503



      $

      6,887


      $

      4,166


      $

      (8)


      $

      (397)


      $

      10,648


      Courtyard Denver Downtown


      92

      $

      3,344



      $

      1,393


      $

      298


      $

      —


      $

      —


      $

      1,691


      Courtyard New York Manhattan/Fifth Avenue


      92

      $

      4,191



      $

      103


      $

      449


      $

      —


      $

      253


      $

      805


      Courtyard New York Manhattan/Midtown East


      92

      $

      7,909



      $

      570


      $

      697


      $

      970


      $

      —


      $

      2,237


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      1



      $

      (2)


      $

      —


      $

      —


      $

      —


      $

      (2)


      Havana Cabana Key West


      92

      $

      1,996



      $

      87


      $

      260


      $

      —


      $

      —


      $

      347


      Hilton Boston Downtown/Faneuil Hall


      92

      $

      12,504



      $

      4,271


      $

      1,231


      $

      —


      $

      —


      $

      5,502


      Hilton Burlington Lake Champlain


      92

      $

      6,121



      $

      2,451


      $

      486


      $

      —


      $

      —


      $

      2,937


      Hilton Garden Inn New York/Times Square Central


      92

      $

      6,508



      $

      944


      $

      838


      $

      —


      $

      —


      $

      1,782


      Hotel Emblem San Francisco


      92

      $

      2,305



      $

      399


      $

      297


      $

      —


      $

      —


      $

      696


      Hotel Palomar Phoenix


      92

      $

      4,325



      $

      (424)


      $

      662


      $

      39


      $

      295


      $

      572


      JW Marriott Denver Cherry Creek


      92

      $

      5,907



      $

      269


      $

      746


      $

      692


      $

      6


      $

      1,713


      Kimpton Shorebreak Resort


      92

      $

      5,281



      $

      1,808


      $

      348


      $

      —


      $

      40


      $

      2,196


      L'Auberge de Sedona


      92

      $

      5,636



      $

      727


      $

      508


      $

      —


      $

      —


      $

      1,235


      Orchards Inn Sedona


      92

      $

      1,598



      $

      (11)


      $

      238


      $

      —


      $

      42


      $

      269


      Renaissance Charleston Historic District Hotel


      92

      $

      3,398



      $

      642


      $

      421


      $

      —


      $

      (32)


      $

      1,031


      Salt Lake City Marriott Downtown at City Creek


      92

      $

      8,849



      $

      2,368


      $

      575


      $

      608


      $

      —


      $

      3,551


      The Gwen Hotel


      92

      $

      10,771



      $

      3,256


      $

      1,077


      $

      —


      $

      —


      $

      4,333


      The Landing Lake Tahoe Resort & Spa


      92

      $

      4,060



      $

      1,086


      $

      418


      $

      —


      $

      —


      $

      1,504


      The Lexington Hotel


      92

      $

      18,337



      $

      1,319


      $

      3,607


      $

      6


      $

      8


      $

      4,940


      The Lodge at Sonoma Resort


      92

      $

      7,549



      $

      2,070


      $

      508


      $

      281


      $

      —


      $

      2,859


      Vail Marriott Mountain Resort


      92

      $

      8,109



      $

      1,140


      $

      1,011


      $

      —


      $

      —


      $

      2,151


      Westin Boston Seaport District


      92

      $

      24,009



      $

      2,413


      $

      2,418


      $

      2,182


      $

      (60)


      $

      6,953


      Westin Fort Lauderdale Beach Resort


      92

      $

      8,131



      $

      (949)


      $

      1,675


      $

      —


      $

      —


      $

      726


      Westin San Diego Downtown


      92

      $

      8,654



      $

      1,439


      $

      1,135


      $

      637


      $

      —


      $

      3,211


      Westin Washington D.C. City Center


      92

      $

      7,829



      $

      280


      $

      1,310


      $

      663


      $

      —


      $

      2,253


      Worthington Renaissance Fort Worth Hotel


      92

      $

      8,488



      $

      (132)


      $

      990


      $

      784


      $

      2


      $

      1,644


      Total



      $

      240,279



      $

      35,721


      $

      29,474


      $

      6,854


      $

      1,750


      $

      73,748


      Add: Prior Ownership Results (2)



      $

      6,045



      $

      1,193


      $

      563


      $

      —


      $

      —


      $

      1,756


      Less: Sold Hotels (3)



      $

      (18,338)



      $

      (1,317)


      $

      (3,607)


      $

      (6)


      $

      (8)


      $

      (4,938)


      Comparable Total



      $

      227,986



      $

      35,597


      $

      26,430


      $

      6,848


      $

      1,742


      $

      70,566




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the Bourbon Orleans Hotel and Henderson Park Inn from July 1, 2019 to September 30, 2019.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.

      Hotel Adjusted EBITDA Reconciliation




      Year to Date 2021



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Plus: Depreciation

      Plus:

      Interest Expense

      Plus: Adjustments (1)

      Equals: Hotel

      Adjusted EBITDA




      Atlanta Marriott Alpharetta


      273

      $

      5,374



      $

      (308)


      $

      1,037


      $

      —


      $

      —


      $

      729


      Barbary Beach House Key West


      273

      $

      20,942



      $

      9,049


      $

      2,159


      $

      —


      $

      —


      $

      11,208


      Bethesda Marriott Suites


      273

      $

      3,119



      $

      (7,484)


      $

      1,570


      $

      —


      $

      4,486


      $

      (1,428)


      Bourbon Orleans Hotel


      64

      $

      1,646



      $

      (91)


      $

      543


      $

      —


      $

      4


      $

      456


      Cavallo Point, The Lodge at the Golden Gate


      273

      $

      21,678



      $

      885


      $

      5,698


      $

      —


      $

      281


      $

      6,864


      Chicago Marriott Downtown Magnificent Mile


      171

      $

      22,544



      $

      (10,294)


      $

      12,247


      $

      54


      $

      (1,192)


      $

      815


      Courtyard Denver Downtown


      273

      $

      5,042



      $

      696


      $

      1,135


      $

      —


      $

      —


      $

      1,831


      Courtyard New York Manhattan/Fifth Avenue


      122

      $

      3,980



      $

      (4,184)


      $

      986


      $

      —


      $

      760


      $

      (2,438)


      Courtyard New York Manhattan/Midtown East


      273

      $

      11,540



      $

      (5,226)


      $

      1,439


      $

      2,786


      $

      —


      $

      (1,001)


      Frenchman's Reef & Morning Star Marriott Beach Resort


      —

      $

      —



      $

      —


      $

      —


      $

      —


      $

      —


      $

      —


      Havana Cabana Key West


      273

      $

      10,234



      $

      3,990


      $

      808


      $

      —


      $

      —


      $

      4,798


      Henderson Park Inn


      63

      $

      1,813



      $

      696


      $

      150


      $

      —


      $

      —


      $

      846


      Hilton Boston Downtown/Faneuil Hall


      273

      $

      12,399



      $

      (2,635)


      $

      3,194


      $

      —


      $

      —


      $

      559


      Hilton Burlington Lake Champlain


      273

      $

      10,485



      $

      2,186


      $

      1,819


      $

      —


      $

      —


      $

      4,005


      Hilton Garden Inn New York/Times Square Central


      151

      $

      5,870



      $

      (4,955)


      $

      2,444


      $

      —


      $

      —


      $

      (2,511)


      Hotel Emblem San Francisco


      273

      $

      1,799



      $

      (1,660)


      $

      922


      $

      —


      $

      —


      $

      (738)


      Hotel Palomar Phoenix


      273

      $

      9,491



      $

      (919)


      $

      2,027


      $

      —


      $

      852


      $

      1,960


      JW Marriott Denver Cherry Creek


      273

      $

      13,930



      $

      (819)


      $

      2,352


      $

      1,983


      $

      14


      $

      3,530


      Kimpton Shorebreak Resort


      273

      $

      13,101



      $

      3,419


      $

      1,235


      $

      —


      $

      —


      $

      4,654


      L'Auberge de Sedona


      273

      $

      23,897



      $

      7,810


      $

      1,284


      $

      —


      $

      —


      $

      9,094


      Orchards Inn Sedona


      273

      $

      6,492



      $

      1,902


      $

      246


      $

      —


      $

      126


      $

      2,274


      Renaissance Charleston Historic District Hotel


      273

      $

      13,491



      $

      4,019


      $

      1,378


      $

      —


      $

      —


      $

      5,397


      Salt Lake City Marriott Downtown at City Creek


      273

      $

      11,495



      $

      (206)


      $

      1,557


      $

      1,555


      $

      21


      $

      2,927


      The Gwen Hotel


      273

      $

      15,657



      $

      (910)


      $

      3,273


      $

      —


      $

      —


      $

      2,363


      The Landing Lake Tahoe Resort & Spa


      273

      $

      8,028



      $

      2,167


      $

      1,268


      $

      —


      $

      —


      $

      3,435


      The Lexington Hotel


      —

      $

      60



      $

      (6,618)


      $

      1,925


      $

      13


      $

      16


      $

      (4,664)


      The Lodge at Sonoma Resort


      273

      $

      14,621



      $

      720


      $

      1,629


      $

      799


      $

      —


      $

      3,148


      Vail Marriott Mountain Resort


      273

      $

      18,183



      $

      3,211


      $

      3,019


      $

      —


      $

      —


      $

      6,230


      Westin Boston Seaport District


      273

      $

      21,664



      $

      (15,845)


      $

      7,608


      $

      6,250


      $

      (367)


      $

      (2,354)


      Westin Fort Lauderdale Beach Resort


      273

      $

      35,810



      $

      6,296


      $

      3,217


      $

      —


      $

      —


      $

      9,513


      Westin San Diego Downtown


      273

      $

      11,772



      $

      (2,341)


      $

      2,468


      $

      1,806


      $

      —


      $

      1,933


      Westin Washington D.C. City Center


      273

      $

      4,664



      $

      (7,625)


      $

      3,229


      $

      1,849


      $

      —


      $

      (2,547)


      Worthington Renaissance Fort Worth Hotel


      273

      $

      16,379



      $

      (4,051)


      $

      3,343


      $

      2,246


      $

      6


      $

      1,544


      Total



      $

      377,200



      $

      (29,125)


      $

      77,209


      $

      19,341


      $

      5,007


      $

      72,475


      Add: Prior Ownership Results (2)



      $

      6,406



      $

      (425)


      $

      1,313


      $

      —


      $

      —


      $

      888


      Less: Sold Hotels (2)



      $

      (60)



      $

      6,618


      $

      (1,925)


      $

      (13)


      $

      (16)


      $

      4,664


      Comparable Total



      $

      383,546



      $

      (22,932)


      $

      76,597


      $

      19,328


      $

      4,991


      $

      78,027




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the Bourbon Orleans Hotel from January 1, 2021 to July 28, 2021 and Henderson Park Inn from January 1, 2021 to July 29, 2021.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2020



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Plus:

      Depreciation

      Plus:

      Interest Expense

      Plus:

      Adjustments (1)

      Equals: 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 Resort


      172

      $

      5,934



      $

      (4,159)


      $

      1,375


      $

      822


      $

      —


      $

      (1,962)


      Vail Marriott Mountain Resort


      190

      $

      16,413



      $

      472


      $

      3,348


      $

      —


      $

      —


      $

      3,820


      Westin Boston Seaport District


      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)


      Add: Prior Ownership Results (2)



      $

      8,435



      $

      (415)


      $

      1,688


      $

      —


      $

      —


      $

      1,273


      Less: Sold Hotels (3)



      $

      (8,857)



      $

      19,230


      $

      (9,107)


      $

      (18)


      $

      (24)


      $

      10,081


      Comparable Total



      $

      240,019



      $

      (123,901)


      $

      79,978


      $

      20,219


      $

      5,148


      $

      (18,553)




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the Bourbon Orleans Hotel and Henderson Park Inn from January 1, 2020 to September 30, 2020.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.

      Hotel Adjusted EBITDA Reconciliation



      Year to Date 2019



      Days of Operation

      Total Revenues


      Net Income / (Loss)

      Plus:

      Depreciation

      Plus:

      Interest Expense

      Plus:

      Adjustments (1)

      Equals: Hotel

      Adjusted EBITDA

      Atlanta Marriott Alpharetta


      273

      $

      14,959



      $

      3,891


      $

      1,389


      $

      —


      $

      —


      $

      5,280


      Barbary Beach House Key West


      273

      $

      12,906



      $

      3,557


      $

      1,033


      $

      —


      $

      —


      $

      4,590


      Bethesda Marriott Suites


      273

      $

      13,051



      $

      (2,031)


      $

      1,422


      $

      —


      $

      4,555


      $

      3,946


      Cavallo Point, The Lodge at the Golden Gate


      273

      $

      30,600



      $

      2,374


      $

      5,557


      $

      —


      $

      221


      $

      8,152


      Chicago Marriott Downtown Magnificent Mile


      273

      $

      83,224



      $

      12,127


      $

      12,461


      $

      110


      $

      (1,192)


      $

      23,506


      Courtyard Denver Downtown


      273

      $

      8,881



      $

      3,407


      $

      881


      $

      —


      $

      —


      $

      4,288


      Courtyard New York Manhattan/Fifth Avenue


      273

      $

      11,417



      $

      (519)


      $

      1,330


      $

      —


      $

      760


      $

      1,571


      Courtyard New York Manhattan/Midtown East


      273

      $

      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


      273

      $

      7,351



      $

      2,035


      $

      740


      $

      —


      $

      —


      $

      2,775


      Hilton Boston Downtown/Faneuil Hall


      273

      $

      32,337



      $

      9,124


      $

      3,708


      $

      —


      $

      —


      $

      12,832


      Hilton Burlington Lake Champlain


      273

      $

      14,031



      $

      3,917


      $

      1,500


      $

      —


      $

      —


      $

      5,417


      Hilton Garden Inn New York/Times Square Central


      273

      $

      18,222



      $

      1,731


      $

      2,509


      $

      —


      $

      —


      $

      4,240


      Hotel Emblem San Francisco


      273

      $

      5,649



      $

      323


      $

      868


      $

      —


      $

      —


      $

      1,191


      Hotel Palomar Phoenix


      273

      $

      18,008



      $

      2,319


      $

      1,991


      $

      116


      $

      885


      $

      5,311


      JW Marriott Denver Cherry Creek


      273

      $

      14,380



      $

      (944)


      $

      1,975


      $

      2,062


      $

      18


      $

      3,111


      Kimpton Shorebreak Resort


      273

      $

      13,704



      $

      3,586


      $

      1,046


      $

      —


      $

      121


      $

      4,753


      L'Auberge de Sedona


      273

      $

      19,259



      $

      3,688


      $

      1,525


      $

      —


      $

      —


      $

      5,213


      Orchards Inn Sedona


      273

      $

      5,890



      $

      884


      $

      713


      $

      —


      $

      126


      $

      1,723


      Renaissance Charleston Historic District Hotel


      273

      $

      11,566



      $

      3,438


      $

      1,242


      $

      —


      $

      (95)


      $

      4,585


      Salt Lake City Marriott Downtown at City Creek


      273

      $

      23,586



      $

      5,120


      $

      1,680


      $

      1,818


      $

      —


      $

      8,618


      The Gwen Hotel


      273

      $

      25,709



      $

      4,030


      $

      3,285


      $

      —


      $

      —


      $

      7,315


      The Landing Lake Tahoe Resort & Spa


      273

      $

      7,618



      $

      294


      $

      1,179


      $

      —


      $

      —


      $

      1,473


      The Lexington Hotel


      273

      $

      47,872



      $

      (1,778)


      $

      10,697


      $

      17


      $

      24


      $

      8,960


      The Lodge at Sonoma Resort


      273

      $

      19,023



      $

      3,234


      $

      1,571


      $

      840


      $

      —


      $

      5,645


      Vail Marriott Mountain Resort


      273

      $

      27,989



      $

      6,063


      $

      3,035


      $

      —


      $

      —


      $

      9,098


      Westin Boston Seaport District


      273

      $

      70,991



      $

      6,286


      $

      7,266


      $

      6,506


      $

      (180)


      $

      19,878


      Westin Fort Lauderdale Beach Resort


      273

      $

      38,246



      $

      7,223


      $

      4,853


      $

      —


      $

      —


      $

      12,076


      Westin San Diego Downtown


      273

      $

      26,333



      $

      4,769


      $

      3,397


      $

      1,901


      $

      —


      $

      10,067


      Westin Washington D.C. City Center


      273

      $

      25,238



      $

      2,075


      $

      3,948


      $

      1,986


      $

      —


      $

      8,009


      Worthington Renaissance Fort Worth Hotel


      273

      $

      31,319



      $

      5,597


      $

      2,927


      $

      2,340


      $

      6


      $

      10,870


      Total



      $

      700,572



      $

      104,548


      $

      87,805


      $

      20,587


      $

      5,249


      $

      218,028


      Add: Prior Ownership Results (2)



      $

      19,194



      $

      4,619


      $

      1,688


      $

      —


      $

      —


      $

      6,307


      Less: Sold Hotels (3)



      $

      (47,872)



      $

      (7,020)


      $

      (10,697)


      $

      (17)


      $

      (24)


      $

      (17,758)


      Comparable Total



      $

      671,894



      $

      102,147


      $

      78,796


      $

      20,570


      $

      5,225


      $

      206,577




      (1)

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

      (2)

      Amounts represent the pre-acquisition operating results of the Bourbon Orleans Hotel and Henderson Park Inn from January 1, 2019 to September 30, 2019.

      (3)

      Amounts represent the operating results of Frenchman's Reef and The Lexington Hotel.

      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

      Travel

      Travel

      Hotels and Resorts

      Hotels and Resorts

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

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

      Products

      • 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.