DiamondRock Hospitality Company Reports Third Quarter 2015 Results

Issues Updated 2015 Outlook

Announces $150 Million Share Repurchase Program

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

Third Quarter 2015 Highlights

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

Recent Developments

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

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

Operating Results     

Discussions of "Pro Forma" assumes the Company owned each of its 29 hotels since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central from January 1, 2015 to August 31, 2015, since the hotel opened for business on September 1, 2014.  Please see "Certain Definitions" and "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDA," "Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO."

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


Third Quarter



2015


2014

Change

Pro Forma ADR

$213.93



$207.26


3.2

%

Pro Forma Occupancy

82.7

%


83.5

%

-0.8 percentage points

Pro Forma RevPAR

$176.92



$173.07


2.2

%

Pro Forma Revenues

$234.4 million


$227.5 million

3.0

%

Pro Forma Hotel Adjusted EBITDA Margin

31.49

%


31.10

%

39 basis points

Adjusted EBITDA

$69.3 million


$66.8 million

$2.5 million

Adjusted FFO

$52.3 million


$48.3 million

$4.0 million

Adjusted FFO per diluted share

$0.26



$0.25


$0.01


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

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

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


Year To Date



2015


2014

Change

Pro Forma ADR

$212.58



$203.81


4.3

%

Pro Forma Occupancy

80.8

%


80.1

%

0.7 percentage points

Pro Forma RevPAR

$171.75



$163.28


5.2

%

Pro Forma Revenues

$693.1 million


$657.8 million

5.4%

Pro Forma Hotel Adjusted EBITDA Margin

30.95

%


29.81

%

114 basis points

Adjusted EBITDA

$198.9 million


$175.0 million

$23.9 million

Adjusted FFO

$151.5 million


$129.7 million

$21.8 million

Adjusted FFO per diluted share

$0.75



$0.66


$0.09


Hotel Financing Activity

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

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

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

Capital Expenditures

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

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

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

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

Balance Sheet

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

ATM Equity Offering Program

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

Share Repurchase Program

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

Dividends

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

Outlook and Guidance

The Company has provided full year and fourth quarter guidance for 2015, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  Pro Forma RevPAR and Pro Forma Hotel Adjusted EBITDA margin growth assume that all of the Company's 29 hotels were owned since January 1, 2014 but excludes the Hilton Garden Inn Times Square Central until September 1, 2015, since the hotel opened on September 1, 2014.

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


Previous Guidance

Revised Guidance


Metric

Low End

High End

Low End

High End



Pro Forma RevPAR Growth

6 percent

7 percent

4.25 percent

5.0 percent


Adjusted EBITDA

$266.5 million

$276.5 million

$264 million

$269 million


Adjusted FFO

$202 million

$208 million

$201 million

$205 million


Adjusted FFO per share

(based on 201.2 million shares)

$1.00 per share

$1.03 per share

$1.00 per share

$1.02 per share


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

Selected Quarterly Pro Forma Operating Information

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


Quarter 1, 2014

Quarter 2, 2014

Quarter 3, 2014

Quarter 4, 2014

Full Year 2014

ADR

$

193.57


$

209.21


$

207.26


$

215.07


$

206.58


Occupancy

73.5

%

83.1

%

83.5

%

75.9

%

79.0

%

RevPAR

$

142.22


$

174.13


$

173.07


$

163.19


$

163.26


Revenues (in thousands)

$

196,962


$

233,298


$

227,547


$

224,114


$

881,921


Hotel Adjusted EBITDA (in thousands)

$

48,562


$

76,755


$

70,771


$

67,493


$

263,581


        % of full Year

18.4

%

29.1

%

26.8

%

25.7

%

100.0

%

Hotel Adjusted EBITDA Margin

24.66

%

32.90

%

31.10

%

30.12

%

29.89

%

Available Rooms

952,830


963,417


982,464


999,948


3,898,659


Earnings Call

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

About the Company

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

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

 

DIAMONDROCK HOSPITALITY COMPANY

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)






September 30, 2015


December 31, 2014

ASSETS

(unaudited)



Property and equipment, net

$

2,885,190



$

2,764,393


Deferred financing costs, net

7,574



8,023


Restricted cash

55,656



74,730


Due from hotel managers

102,222



79,827


Favorable lease assets, net

24,057



34,274


Prepaid and other assets (1)

53,671



52,739


Cash and cash equivalents

61,977



144,365


Total assets

$

3,190,347



$

3,158,351


LIABILITIES AND STOCKHOLDERS' EQUITY




Liabilities:




Mortgage debt

$

1,031,198



$

1,038,330


Senior unsecured credit facility

25,000




Total debt

1,056,198



1,038,330






Deferred income related to key money, net

20,722



21,561


Unfavorable contract liabilities, net

75,135



76,220


Due to hotel managers

68,399



59,169


Dividends declared and unpaid

25,540



20,922


Accounts payable and accrued expenses (2)

121,600



113,162


Total other liabilities

311,396



291,034


Stockholders' Equity:




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




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

2,007



2,000


Additional paid-in capital

2,055,467



2,045,755


Accumulated deficit

(234,721)



(218,768)


Total stockholders' equity

1,822,753



1,828,987


Total liabilities and stockholders' equity

$

3,190,347



$

3,158,351


















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









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

 

 

DIAMONDROCK HOSPITALITY COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)






Three Months Ended
September 30,


Nine Months Ended
September 30,


2015


2014


2015


2014

Revenues:








Rooms

$

178,529



$

171,047



$

504,729



$

465,871


Food and beverage

47,256



45,504



155,662



146,297


Other

12,717



12,666



36,801



37,067


Total revenues

238,502



229,217



697,192



649,235


Operating Expenses:








Rooms

42,415



42,534



122,872



121,783


Food and beverage

32,143



32,662



103,044



101,855


Management fees

7,562



8,330



22,665



22,083


Other hotel expenses

83,358



75,180



237,410



220,335


Depreciation and amortization

25,107



25,327



75,018



75,576


Impairment losses





10,461




Hotel acquisition costs

453



1,198



945



1,279


Corporate expenses

6,048



6,368



17,790



15,878


Gain on insurance proceeds



(554)





(1,825)


Gain on litigation settlement, net







(10,999)


Total operating expenses, net

197,086



191,045



590,205



545,965


Operating profit

41,416



38,172



106,987



103,270










Interest income

(35)



(156)



(185)



(2,766)


Interest expense

12,907



14,691



38,963



43,816


Other income, net

(91)



(50)



(295)



(50)


Loss (gain) on sale of hotel property



40





(1,251)


Gain on hotel property acquisition



(23,894)





(23,894)


Gain on prepayment of note receivable







(13,550)


Total other expenses (income), net

12,781



(9,369)



38,483



2,305


Income before income taxes

28,635



47,541



68,504



100,965


Income tax expense

(4,171)



(3,733)



(8,576)



(1,203)


Net income

$

24,464



$

43,808



$

59,928



$

99,762


Earnings per share:








Basic earnings per share

$

0.12



$

0.22



$

0.30



$

0.51


Diluted earnings per share

$

0.12



$

0.22



$

0.30



$

0.51










Weighted-average number of common shares outstanding:








Basic

200,852,072


195,796,772


200,776,641


195,733,185

Diluted

201,167,659


196,434,773


201,124,091


196,341,317

 

Non-GAAP Financial Measures

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

EBITDA and FFO

EBITDA represents net income excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; and (3) depreciation and amortization. We believe EBITDA is useful to an investor in evaluating our operating performance because it helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization) from our operating results. In addition, covenants included in our indebtedness use EBITDA as a measure of financial compliance. We also use EBITDA as one measure in determining the value of hotel acquisitions and dispositions.

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

Adjustments to EBITDA and FFO

We adjust EBITDA and FFO when evaluating our performance because we believe that the exclusion of certain additional recurring and non-recurring items described below provides useful supplemental information to investors regarding our ongoing operating performance and that the presentation of Adjusted EBITDA and Adjusted FFO, when combined with GAAP net income, EBITDA and FFO, is beneficial to an investor's complete understanding of our operating performance.  We adjust EBITDA and FFO for the following items:

  • Non-Cash Ground Rent: We exclude the non-cash expense incurred from the straight line recognition of rent from our ground lease obligations and the non-cash amortization of our favorable lease assets.
  • Non-Cash Amortization of Favorable and Unfavorable Contracts: We exclude the non-cash amortization of favorable and unfavorable contract assets and liabilities recorded in conjunction with certain acquisitions.  The amortization of the favorable and unfavorable contracts does not reflect the underlying operating performance of our hotels.
  • Cumulative Effect of a Change in Accounting Principle: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle.  We exclude the effect of these one-time adjustments because they do not reflect our actual performance for that period.
  • Gains or Losses from Early Extinguishment of Debt: We exclude the effect of gains or losses recorded on the early extinguishment of debt because we believe they do not accurately reflect the underlying performance of the Company.
  • Acquisition Costs:  We exclude acquisition transaction costs expensed during the period because we believe they do not reflect the underlying performance of the Company.
  • Allerton Loan:  We exclude the gain from the prepayment of the loan in 2014.
  • Other Non-Cash and /or Unusual Items:  From time to time we incur costs or realize gains that we do not believe reflect the underlying performance of the Company.  Such items include, but are not limited to, hotel pre-opening costs, hotel manager transition costs, lease preparation costs, contract termination fees, severance costs, gains or losses from legal settlements, bargain purchase gains, and insurance proceeds.

In addition, to derive Adjusted EBITDA we exclude gains or losses on dispositions and impairment losses because we believe that including them in EBITDA does not reflect the ongoing performance of our hotels. Additionally, the gains or losses on dispositions and impairment losses represent either accelerated depreciation or excess depreciation in previous periods, and depreciation is excluded from EBITDA.

In addition, to derive Adjusted FFO we exclude any fair value adjustments to debt instruments.  Specifically, we exclude the impact of the non-cash amortization of the debt premium recorded in conjunction with the acquisition of the JW Marriott Denver at Cherry Creek and any fair market value adjustments to the Company's interest rate cap agreement.

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



Three Months Ended
September 30,


Nine Months Ended
September 30,


2015


2014


2015


2014

Net income

$

24,464



$

43,808



$

59,928



$

99,762


Interest expense

12,907



14,691



38,963



43,816


Income tax expense

4,171



3,733



8,576



1,203


Real estate related depreciation and amortization

25,107



25,327



75,018



75,576


EBITDA

66,649



87,559



182,485



220,357


Non-cash ground rent

1,467



1,588



4,454



4,880


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

(407)



(353)



(1,134)



(1,058)


Impairment losses





10,461




Gain on insurance proceeds



(554)





(1,825)


Gain on hotel property acquisition



(23,894)





(23,894)


Loss on early extinguishment of debt



61





61


Loss (gain) on sale of hotel property



40





(1,251)


Gain on litigation settlement (1)







(10,999)


Gain on prepayment of note receivable







(13,550)


Reversal of previously recognized Allerton income







(453)


Hotel acquisition costs

453



1,198



945



1,279


Hotel manager transition and pre-opening costs (2)

754



381



1,287



667


Severance costs (3)

428



788



428



788


Adjusted EBITDA

$

69,344



$

66,814



$

198,926



$

175,002


















(1)

Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees
and other costs incurred over the course of the legal proceedings.  The $1.8 million of legal fees and other costs were previously recorded
as corporate expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses.

(2)

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

(3)

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

 


Full Year 2015 Guidance


Low End


High End

Net income

$

82,679



$

86,679


Interest expense

52,500



52,000


Income tax expense

10,400



11,900


Real estate related depreciation and amortization

100,000



100,000


EBITDA

245,579



250,579


Non-cash ground rent

5,700



5,700


Non-cash amortization of favorable and unfavorable contracts, net

(1,400)



(1,400)


Impairment losses

10,461



10,461


Severance costs

428



428


Lease preparation costs

1,000



1,000


Hotel acquisition costs

945



945


Hotel manager transition and pre-opening costs

1,287



1,287


Adjusted EBITDA

$

264,000



$

269,000


 

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


Three Months Ended
September 30,


Nine Months Ended
September 30,










2015


2014


2015


2014

Net income

$

24,464



$

43,808



$

59,928



$

99,762


Real estate related depreciation and amortization

25,107



25,327



75,018



75,576


Loss (gain) on sale of hotel property



40





(1,251)


Impairment losses





10,461




FFO

49,571



69,175



145,407



174,087


Non-cash ground rent

1,467



1,588



4,454



4,880


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

(407)



(353)



(1,134)



(1,058)


Gain on insurance proceeds



(554)





(1,825)


Gain on hotel property acquisition



(23,894)





(23,894)


Loss on early extinguishment of debt



61





61


Gain on litigation settlement (1)







(10,999)


Gain on prepayment of note receivable







(13,550)


Hotel acquisition costs

453



1,198



945



1,279


Hotel manager transition and pre-opening costs (2)

754



381



1,287



667


Reversal of previously recognized Allerton income







(453)


Severance costs (3)

428



788



428



788


Fair value adjustments to debt instruments

49



(90)



115



(265)


Adjusted FFO

$

52,315



$

48,300



$

151,502



$

129,718


Adjusted FFO per diluted share

$

0.26



$

0.25



$

0.75



$

0.66




(1)    

Includes $14.0 million of settlement proceeds, net of a $1.2 million contingency fee paid to our legal counsel and $1.8 million of legal fees and other
costs incurred over the course of the legal proceedings.  The $1.8 million of legal fees and other costs were previously recorded as corporate
expenses and the repayment of those costs through the settlement proceeds is recorded as a reduction of corporate expenses.

(2)     

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

(3)      

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

 


Full Year 2015 Guidance


Low End


High End

Net income

$

82,679



$

86,679


Real estate related depreciation and amortization

100,000



100,000


Impairment losses

10,461



10,461


FFO

193,140



197,140


Non-cash ground rent

5,700



5,700


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

(1,400)



(1,400)


Severance costs

428



428


Lease preparation costs

1,000



1,000


Hotel acquisition costs

945



945


Hotel manager transition and pre-opening costs

1,287



1,287


Fair value adjustments to debt instruments

(100)



(100)


Adjusted FFO

$

201,000



$

205,000


Adjusted FFO per diluted share

$

1.00



$

1.02


 

Use and Limitations of Non-GAAP Financial Measures

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

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

Certain Definitions

In this release, when we discuss "Hotel Adjusted EBITDA," we exclude from Hotel EBITDA the non-cash expense incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease assets and other contracts, and the non-cash amortization of our unfavorable contract liabilities. Hotel EBITDA represents hotel net income excluding: (1) interest expense; (2) income taxes; and (3) depreciation and amortization. Hotel Adjusted EBITDA margins are calculated as Hotel Adjusted EBITDA divided by total hotel revenues. Net debt is calculated as total debt outstanding less unrestricted cash.

                   

DIAMONDROCK HOSPITALITY COMPANY

HOTEL OPERATING DATA

Schedule of Property Level Results - Pro Forma (1)

(unaudited and in thousands)  






Three Months Ended September 30,


Nine Months Ended September 30,


2015


2014


%
Change


2015


2014


%
Change













ADR

$

213.93



$

207.26



3.2

%


$

212.58



$

203.81



4.3

%

Occupancy

82.7

%


83.5

%


(0.8)

%


80.8

%


80.1

%


0.7

%

RevPAR

$

176.92



$

173.07



2.2

%


$

171.75



$

163.28



5.2

%













Revenues:












Rooms

$

174,467



$

170,034



2.6

%


$

498,929



$

473,302



5.4

%

Food and beverage

47,256



45,361



4.2

%


156,980



148,576



5.7

%

Other

12,662



12,154



4.2

%


37,148



35,928



3.4

%

Total revenues

$

234,385



$

227,549



3.0

%


$

693,057



$

657,806



5.4

%

Operating Expenses:












Rooms departmental expenses

$

41,543



$

41,616



(0.2)

%


$

121,490



$

119,571



1.6

%

Food and beverage departmental
expenses

32,142



32,496



(1.1)

%


104,045



102,333



1.7

%

Other direct departmental

4,362



4,635



(5.9)

%


13,107



14,576



(10.1)

%

General and administrative

18,297



17,423



5.0

%


53,884



50,772



6.1

%

Utilities

7,077



7,374



(4.0)

%


20,933



21,381



(2.1)

%

Repairs and maintenance

9,279



9,338



(0.6)

%


27,380



27,750



(1.3)

%

Sales and marketing

16,286



15,294



6.5

%


48,363



44,232



9.3

%

Franchise fees

5,644



4,671



20.8

%


15,545



12,490



24.5

%

Base management fees

5,795



5,664



2.3

%


17,242



16,437



4.9

%

Incentive management fees

1,610



2,495



(35.5)

%


5,360



5,874



(8.8)

%

Property taxes

12,922



10,318



25.2

%


34,338



30,159



13.9

%

Ground rent

3,797



3,759



1.0

%


11,375



11,255



1.1

%

Other fixed expenses

2,884



2,926



(1.4)

%


8,819



8,582



2.8

%

Severance costs

428





100.0

%


428





100.0

%

Hotel manager transition and pre-opening costs

754



381



97.9

%


1,287



667



93.0

%

Total hotel operating expenses

162,820



158,390



2.8

%


483,596



466,079



3.8

%

Hotel EBITDA

$

71,565



$

69,159



3.5

%


$

209,461



$

191,727



9.2

%

Non-cash ground rent

1,479



1,588



(6.9)

%


4,466



4,757



(6.1)

%

Non-cash amortization of unfavorable contract liabilities

(407)



(353)



15.3

%


(1,139)



(1,058)



7.7

%

Severance costs

428





100.0

%


428





100.0

%

Hotel manager transition and pre-opening costs (2)

754



381



97.9

%


1,287



667



93.0

%

Hotel Adjusted EBITDA

$

73,819



$

70,775



4.3

%


$

214,503



$

196,093



9.4

%



(1)   

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

(2)

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

 

Market Capitalization as of September 30, 2015

(in thousands)

Enterprise Value






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


$

2,224,694

Consolidated debt


1,056,198

Cash and cash equivalents


(61,977)

Total enterprise value


$

3,218,915

Share Reconciliation






Common shares outstanding


200,742

Unvested restricted stock held by management and employees


475

Share grants under deferred compensation plan held by directors


113

Combined shares outstanding


201,330

 


Debt Summary as of November 5, 2015

(dollars in thousands)

Property


Interest Rate


Term


Outstanding
Principal


Maturity

Chicago Marriott Downtown Magnificent Mile (1)


5.98%


Fixed


202,297


April 2016

Courtyard Manhattan / Fifth Avenue


6.48%


Fixed


48,420


June 2016

Marriott Salt Lake City Downtown


4.25%


Fixed


60,121


November 2020

Hilton Minneapolis


5.46%


Fixed


90,851


May 2021

Westin Washington D.C. City Center


3.99%


Fixed


69,090


January 2023

The Lodge at Sonoma, a Renaissance Resort & Spa


3.96%


Fixed


29,583


April 2023

Westin San Diego


3.94%


Fixed


67,850


April 2023

Courtyard Manhattan / Midtown East


4.40%


Fixed


86,000


August 2024

Renaissance Worthington


3.66%


Fixed


85,000


May 2025

JW Marriott Denver at Cherry Creek


4.33%


Fixed


65,000


July 2025

Westin Boston Waterfront Hotel


4.36%


Fixed


205,000


November 2025

Total Weighted-Average Interest Fixed Rate Debt


4.82%




$

1,009,212












Lexington Hotel New York


LIBOR + 2.25


Variable


170,368


October 2017 (2)

Total mortgage debt






$

1,179,580



Senior unsecured credit facility


LIBOR + 1.75


Variable



January 2017 (3)

Total debt




$

1,179,580



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


4.16%







(1)

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

(2)

The loan may be extended for two additional one-year terms subject to the satisfaction of certain conditions and the payment of an extension fee.

(3)

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

 


Pro Forma Operating Statistics – Third Quarter



ADR


Occupancy


RevPAR


Hotel Adjusted EBITDA Margin



3Q 2015

3Q 2014

B/(W)


3Q 2015

3Q 2014

B/(W)


3Q 2015

3Q 2014

B/(W)


3Q 2015

3Q 2014

B/(W)

Atlanta Alpharetta Marriott


$

162.26


$

162.47


(0.1)

%


78.4

%

72.9

%

5.5

%


$

127.24


$

118.52


7.4

%


38.98

%

35.25

%

373 bps

Bethesda Marriott Suites


$

153.53


$

157.01


(2.2)

%


67.2

%

64.9

%

2.3

%


$

103.14


$

101.85


1.3

%


19.89

%

18.68

%

121 bps

Boston Westin


$

248.93


$

232.34


7.1

%


87.7

%

87.2

%

0.5

%


$

218.41


$

202.52


7.8

%


34.24

%

31.74

%

250 bps

Hilton Boston Downtown


$

312.36


$

287.81


8.5

%


95.4

%

95.7

%

(0.3)

%


$

298.02


$

275.46


8.2

%


45.54

%

41.93

%

361 bps

Hilton Burlington


$

212.95


$

209.97


1.4

%


88.1

%

88.5

%

(0.4)

%


$

187.53


$

185.80


0.9

%


49.30

%

50.21

%

-91 bps

Renaissance Charleston


$

203.53


$

197.16


3.2

%


89.2

%

90.0

%

(0.8)

%


$

181.55


$

177.36


2.4

%


33.89

%

30.52

%

337 bps

Hilton Garden Inn Chelsea


$

250.83


$

233.09


7.6

%


98.7

%

94.7

%

4.0

%


$

247.68


$

220.68


12.2

%


40.50

%

37.56

%

294 bps

Chicago Marriott


$

227.50


$

217.76


4.5

%


84.2

%

87.1

%

(2.9)

%


$

191.66


$

189.64


1.1

%


28.68

%

28.81

%

-13 bps

Chicago Gwen


$

233.64


$

243.90


(4.2)

%


77.0

%

89.4

%

(12.4)

%


$

179.79


$

217.94


(17.5)

%


30.92

%

44.26

%

-1334 bps

Courtyard Denver Downtown


$

215.61


$

196.97


9.5

%


84.6

%

88.1

%

(3.5)

%


$

182.34


$

173.48


5.1

%


50.11

%

50.03

%

8 bps

Courtyard Fifth Avenue


$

278.40


$

291.18


(4.4)

%


90.7

%

93.2

%

(2.5)

%


$

252.47


$

271.29


(6.9)

%


25.57

%

30.30

%

-473 bps

Courtyard Midtown East


$

282.99


$

299.15


(5.4)

%


89.5

%

92.6

%

(3.1)

%


$

253.32


$

276.90


(8.5)

%


33.48

%

34.88

%

-140 bps

Fort Lauderdale Westin


$

136.22


$

132.93


2.5

%


77.8

%

78.0

%

(0.2)

%


$

106.00


$

103.64


2.3

%


20.11

%

2.62

%

1749 bps

Frenchman's Reef


$

181.61


$

182.89


(0.7)

%


75.7

%

79.3

%

(3.6)

%


$

137.56


$

145.09


(5.2)

%


7.97

%

8.00

%

-3 bps

JW Marriott Denver Cherry Creek


$

272.60


$

265.91


2.5

%


87.4

%

86.4

%

1.0

%


$

238.21


$

229.72


3.7

%


36.53

%

35.28

%

125 bps

Inn at Key West


$

179.25


$

167.40


7.1

%


81.0

%

84.5

%

(3.5)

%


$

145.25


$

141.48


2.7

%


37.21

%

38.87

%

-166 bps

Key West Sheraton Suites


$

221.65


$

199.11


11.3

%


80.2

%

78.7

%

1.5

%


$

177.68


$

156.75


13.4

%


34.20

%

25.90

%

830 bps

Lexington Hotel New York


$

266.34


$

251.18


6.0

%


94.4

%

97.4

%

(3.0)

%


$

251.30


$

244.59


2.7

%


29.07

%

37.88

%

-881 bps

Hilton Minneapolis


$

157.21


$

162.15


(3.0)

%


82.2

%

86.0

%

(3.8)

%


$

129.21


$

139.37


(7.3)

%


29.58

%

33.63

%

-405 bps

Orlando Airport Marriott


$

102.71


$

96.30


6.7

%


70.2

%

65.6

%

4.6

%


$

72.12


$

63.18


14.2

%


16.94

%

5.53

%

1141 bps

Hotel Rex


$

260.95


$

250.10


4.3

%


87.2

%

90.5

%

(3.3)

%


$

227.64


$

226.27


0.6

%


42.26

%

44.64

%

-238 bps

Salt Lake City Marriott


$

164.54


$

152.40


8.0

%


73.0

%

71.9

%

1.1

%


$

120.13


$

109.52


9.7

%


35.13

%

33.44

%

169 bps

Shorebreak


$

263.32


$

251.91


4.5

%


83.4

%

87.4

%

(4.0)

%


$

219.65


$

220.19


(0.2)

%


40.68

%

37.20

%

348 bps

The Lodge at Sonoma


$

315.38


$

313.77


0.5

%


92.7

%

90.5

%

2.2

%


$

292.23


$

283.90


2.9

%


35.05

%

36.21

%

-116 bps

Hilton Garden Inn Times Square Central (1)


$

327.81


$

295.52


10.9

%


97.4

%

70.9

%

26.5

%


$

319.28


$

209.59


52.3

%


46.03

%

46.64

%

-61 bps

Vail Marriott


$

172.12


$

163.79


5.1

%


71.6

%

75.4

%

(3.8)

%


$

123.22


$

123.57


(0.3)

%


23.96

%

23.83

%

13 bps

Westin San Diego


$

190.12


$

175.78


8.2

%


90.4

%

87.0

%

3.4

%


$

171.92


$

152.93


12.4

%


33.81

%

33.80

%

1 bps

Westin Washington D.C. City Center


$

188.96


$

199.17


(5.1)

%


85.1

%

85.3

%

(0.2)

%


$

160.78


$

169.90


(5.4)

%


34.43

%

33.01

%

142 bps

Renaissance Worthington


$

175.17


$

171.72


2.0

%


65.2

%

66.8

%

(1.6)

%


$

114.14


$

114.63


(0.4)

%


29.14

%

26.90

%

224 bps

Pro Forma Total (2)


$

213.93


$

207.26


3.2

%


82.7

%

83.5

%

(0.8)

%


$

176.92


$

173.07


2.2

%


31.49

%

31.10

%

39 bps

(1)

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

(2)

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

 

Pro Forma Operating Statistics – Year to Date



ADR


Occupancy


RevPAR


Hotel Adjusted EBITDA Margin



YTD 2015

YTD 2014

B/(W)


YTD 2015

YTD 2014

B/(W)


YTD 2015

YTD 2014

B/(W)


YTD 2015

YTD 2014

B/(W)

Atlanta Alpharetta Marriott


$

164.07


$

164.68


(0.4)

%


74.9

%

71.3

%

3.6

%


$

122.89


$

117.47


4.6

%


36.47

%

35.28

%

119 bps

Bethesda Marriott Suites


$

169.30


$

164.29


3.0

%


67.1

%

65.8

%

1.3

%


$

113.62


$

108.10


5.1

%


26.67

%

24.35

%

232 bps

Boston Westin


$

240.01


$

225.22


6.6

%


80.8

%

79.8

%

1.0

%


$

193.90


$

179.79


7.8

%


31.24

%

27.92

%

332 bps

Hilton Boston Downtown


$

286.90


$

253.15


13.3

%


84.9

%

90.9

%

(6.0)

%


$

243.46


$

230.04


5.8

%


39.74

%

36.87

%

287 bps

Hilton Burlington


$

173.28


$

169.51


2.2

%


78.7

%

77.1

%

1.6

%


$

136.36


$

130.75


4.3

%


40.75

%

41.89

%

-114 bps

Renaissance Charleston


$

218.44


$

204.47


6.8

%


90.6

%

91.0

%

(0.4)

%


$

197.92


$

186.07


6.4

%


36.30

%

34.38

%

192 bps

Hilton Garden Inn Chelsea


$

221.78


$

218.42


1.5

%


94.4

%

94.5

%

(0.1)

%


$

209.44


$

206.36


1.5

%


31.22

%

38.01

%

-679 bps

Chicago Marriott


$

219.01


$

206.30


6.2

%


75.6

%

75.7

%

(0.1)

%


$

165.49


$

156.08


6.0

%


23.74

%

23.32

%

42 bps

Chicago Gwen


$

220.65


$

222.81


(1.0)

%


74.6

%

83.4

%

(8.8)

%


$

164.56


$

185.77


(11.4)

%


26.41

%

34.29

%

-788 bps

Courtyard Denver Downtown


$

204.66


$

188.15


8.8

%


80.8

%

84.3

%

(3.5)

%


$

165.31


$

158.70


4.2

%


47.78

%

48.40

%

-62 bps

Courtyard Fifth Avenue


$

261.65


$

271.59


(3.7)

%


88.8

%

89.2

%

(0.4)

%


$

232.22


$

242.36


(4.2)

%


21.17

%

24.33

%

-316 bps

Courtyard Midtown East


$

260.63


$

274.68


(5.1)

%


89.7

%

90.8

%

(1.1)

%


$

233.68


$

249.50


(6.3)

%


29.73

%

32.17

%

-244 bps

Fort Lauderdale Westin


$

182.12


$

181.37


0.4

%


86.4

%

83.3

%

3.1

%


$

157.31


$

151.15


4.1

%


32.88

%

22.55

%

1033 bps

Frenchman's Reef


$

255.49


$

245.64


4.0

%


84.2

%

86.6

%

(2.4)

%


$

215.07


$

212.78


1.1

%


24.83

%

24.48

%

35 bps

JW Marriott Denver Cherry Creek


$

271.88


$

254.60


6.8

%


80.9

%

83.3

%

(2.4)

%


$

219.84


$

212.11


3.6

%


33.72

%

32.84

%

88 bps

Inn at Key West


$

226.21


$

209.88


7.8

%


88.6

%

89.1

%

(0.5)

%


$

200.40


$

186.99


7.2

%


52.28

%

53.94

%

-166 bps

Key West Sheraton Suites


$

258.07


$

239.78


7.6

%


91.1

%

87.9

%

3.2

%


$

235.11


$

210.84


11.5

%


43.04

%

38.22

%

482 bps

Lexington Hotel New York


$

238.68


$

235.04


1.5

%


92.9

%

90.8

%

2.1

%


$

221.81


$

213.43


3.9

%


26.43

%

30.28

%

-385 bps

Hilton Minneapolis


$

147.36


$

147.18


0.1

%


77.6

%

76.3

%

1.3

%


$

114.34


$

112.26


1.9

%


23.38

%

26.24

%

-286 bps

Orlando Airport Marriott


$

119.41


$

107.50


11.1

%


78.5

%

78.6

%

(0.1)

%


$

93.74


$

84.53


10.9

%


29.29

%

23.64

%

565 bps

Hotel Rex


$

238.66


$

210.61


13.3

%


85.2

%

86.0

%

(0.8)

%


$

203.23


$

181.07


12.2

%


36.83

%

35.43

%

140 bps

Salt Lake City Marriott


$

158.13


$

147.13


7.5

%


73.8

%

69.8

%

4.0

%


$

116.67


$

102.68


13.6

%


34.44

%

32.16

%

228 bps

Shorebreak


$

232.71


$

214.51


8.5

%


81.4

%

83.6

%

(2.2)

%


$

189.35


$

179.24


5.6

%


32.06

%

29.56

%

250 bps

The Lodge at Sonoma


$

276.28


$

268.86


2.8

%


83.9

%

78.7

%

5.2

%


$

231.66


$

211.58


9.5

%


29.18

%

28.54

%

64 bps

Hilton Garden Inn Times Square Central (1)


$

327.81


$

295.52


10.9

%


97.4

%

70.9

%

26.5

%


$

319.28


$

209.59


52.3

%


46.03

%

46.64

%

-61 bps

Vail Marriott


$

261.69


$

249.56


4.9

%


71.8

%

70.3

%

1.5

%


$

187.77


$

175.39


7.1

%


36.39

%

35.11

%

128 bps

Westin San Diego


$

187.95


$

167.86


12.0

%


86.0

%

85.5

%

0.5

%


$

161.73


$

143.53


12.7

%


34.10

%

32.33

%

177 bps

Westin Washington D.C. City Center


$

215.77


$

206.31


4.6

%


82.8

%

74.5

%

8.3

%


$

178.60


$

153.65


16.2

%


35.86

%

31.21

%

465 bps

Renaissance Worthington


$

181.28


$

176.00


3.0

%


70.3

%

69.6

%

0.7

%


$

127.47


$

122.46


4.1

%


35.48

%

32.76

%

272 bps

Pro Forma Total (2)


$

212.58


$

203.81


4.3

%


80.8

%

80.1

%

0.7

%


$

171.75


$

163.28


5.2

%


30.95

%

29.81

%

114 bps

(1)

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

(2)

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

 

Pro Forma Hotel Adjusted EBITDA Reconciliation



Third Quarter 2015






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash
Adjustments (1)

Hotel Adjusted
EBITDA

Atlanta Alpharetta Marriott


$

5,282



$

1,674


$

385


$


$


$

2,059


Bethesda Marriott Suites


$

3,479



$

(1,211)


$

362


$


$

1,541


$

692


Boston Westin


$

24,679



$

6,231


$

2,218


$


$

2


$

8,451


Hilton Boston Downtown


$

11,757



$

4,110


$

1,215


$


$

29


$

5,354


Hilton Burlington


$

5,456



$

2,203


$

464


$


$

23


$

2,690


Renaissance Charleston


$

3,101



$

736


$

347


$


$

(32)


$

1,051


Hilton Garden Inn Chelsea


$

3,936



$

1,232


$

362


$


$


$

1,594


Chicago Marriott


$

29,530



$

2,952


$

2,744


$

3,171


$

(397)


$

8,470


Chicago Gwen


$

7,331



$

1,536


$

731


$


$


$

2,267


Courtyard Denver Downtown


$

3,175



$

1,308


$

283


$


$


$

1,591


Courtyard Fifth Avenue


$

4,334



$

(469)


$

450


$

834


$

293


$

1,108


Courtyard Midtown East


$

7,653



$

860


$

683


$

1,019


$


$

2,562


Fort Lauderdale Westin


$

7,604



$

397


$

1,132


$


$


$

1,529


Frenchman's Reef


$

11,625



$

(662)


$

1,589


$


$


$

927


JW Marriott Denver Cherry Creek


$

6,639



$

1,172


$

525


$

728


$


$

2,425


Inn at Key West


$

1,685



$

451


$

176


$


$


$

627


Key West Sheraton Suites


$

3,687



$

749


$

512


$


$


$

1,261


Lexington Hotel New York


$

17,483



$

261


$

3,342


$

1,282


$

197


$

5,082


Minneapolis Hilton


$

14,921



$

1,845


$

1,474


$

1,297


$

(202)


$

4,414


Orlando Airport Marriott


$

5,515



$

(448)


$

575


$

807


$


$

934


Hotel Rex


$

2,158



$

770


$

142


$


$


$

912


Salt Lake City Marriott


$

7,688



$

1,256


$

767


$

678


$


$

2,701


Shorebreak


$

4,233



$

1,520


$

217


$


$

(15)


$

1,722


The Lodge at Sonoma


$

7,495



$

1,950


$

371


$

306


$


$

2,627


Hilton Garden Inn Times Square Central


$

2,744



$

1,004


$

259


$


$


$

1,263


Vail Marriott


$

6,802



$

1,150


$

480


$


$


$

1,630


Westin San Diego


$

8,601



$

1,149


$

1,020


$

693


$

46


$

2,908


Westin Washington D.C. City Center


$

7,471



$

637


$

1,189


$

746


$


$

2,572


Renaissance Worthington


$

8,321



$

1,034


$

575


$

814


$

2


$

2,425


Pro Forma Total (2)


$

234,385



$

35,397


$

24,589


$

12,375


$

1,487


$

73,819


(1)

The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable
lease assets, the non-cash amortization of our unfavorable contract liabilities and union severance payments.

(2)

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

 

Pro Forma Hotel Adjusted EBITDA Reconciliation



Third Quarter 2014






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash
Adjustments (1)

Hotel Adjusted
EBITDA

Atlanta Alpharetta Marriott


$

4,468



$

1,169


$

406


$


$


$

1,575


Bethesda Marriott Suites


$

3,495



$

(1,248)


$

360


$


$

1,541


$

653


Boston Westin


$

22,176



$

4,842


$

2,186


$


$

10


$

7,038


Hilton Boston Downtown


$

9,853



$

3,008


$

1,081


$


$

42


$

4,131


Hilton Burlington


$

5,475



$

2,290


$

436


$


$

23


$

2,749


Renaissance Charleston


$

3,300



$

633


$

406


$


$

(32)


$

1,007


Hilton Garden Inn Chelsea


$

3,517



$

836


$

485


$


$


$

1,321


Chicago Marriott


$

29,390



$

2,574


$

3,074


$

3,218


$

(398)


$

8,468


Chicago Gwen


$

8,605



$

2,848


$

961


$


$


$

3,809


Courtyard Denver Downtown


$

3,018



$

1,231


$

279


$


$


$

1,510


Courtyard Fifth Avenue


$

4,660



$

64


$

452


$

844


$

52


$

1,412


Courtyard Midtown East


$

8,331



$

1,384


$

686


$

836


$


$

2,906


Fort Lauderdale Westin


$

7,554



$

(897)


$

1,095


$


$


$

198


Frenchman's Reef


$

12,376



$

(1,388)


$

1,563


$

815


$


$

990


JW Marriott Denver Cherry Creek


$

6,293



$

1,131


$

521


$

568


$


$

2,220


Inn at Key West


$

1,564



$

518


$

90


$


$


$

608


Key West Sheraton Suites


$

3,247



$

328


$

513


$


$


$

841


Lexington Hotel New York


$

17,219



$

1,470


$

3,274


$

1,748


$

31


$

6,523


Minneapolis Hilton


$

14,846



$

1,390


$

2,403


$

1,328


$

(129)


$

4,992


Orlando Airport Marriott


$

4,264



$

(1,172)


$

588


$

820


$


$

236


Hotel Rex


$

2,146



$

818


$

140


$


$


$

958


Salt Lake City Marriott


$

7,157



$

956


$

743


$

694


$


$

2,393


Shorebreak


$

4,436



$

1,185


$

465


$


$


$

1,650


The Lodge at Sonoma


$

7,507



$

2,016


$

390


$

312


$


$

2,718


Hilton Garden Inn Times Square Central


$

1,786



$

574


$

259


$


$


$

833


Vail Marriott


$

6,719



$

1,093


$

508


$


$


$

1,601


Westin San Diego


$

8,144



$

869


$

1,132


$

706


$

46


$

2,753


Westin Washington D.C. City Center


$

7,826



$

479


$

1,292


$

765


$

47


$

2,583


Renaissance Worthington


$

8,177



$

824


$

631


$

743


$

2


$

2,200


Pro Forma Total (2)


$

227,549



$

29,825


$

26,419


$

13,397


$

1,235


$

70,775


(1)

The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable
lease assets and the non-cash amortization of our unfavorable contract liabilities.

(2)

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

 

Pro Forma Hotel Adjusted EBITDA Reconciliation



Year to Date 2015






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash
Adjustments (1)

Hotel Adjusted
EBITDA

Atlanta Alpharetta Marriott


$

14,945



$

4,292


$

1,159


$


$


$

5,451


Bethesda Marriott Suites


$

11,460



$

(2,685)


$

1,117


$


$

4,624


$

3,056


Boston Westin


$

71,004



$

15,499


$

6,674


$


$

7


$

22,180


Hilton Boston Downtown


$

27,510



$

7,368


$

3,452


$


$

113


$

10,933


Hilton Burlington


$

12,394



$

3,613


$

1,370


$


$

68


$

5,051


Renaissance Charleston


$

10,277



$

2,695


$

1,131


$


$

(95)


$

3,731


Hilton Garden Inn Chelsea


$

9,932



$

2,015


$

1,086


$


$


$

3,101


Chicago Marriott


$

77,669



$

3,352


$

6,852


$

9,425


$

(1,192)


$

18,437


Chicago Gwen


$

19,428



$

2,793


$

2,338


$


$


$

5,131


Courtyard Denver Downtown


$

8,554



$

3,236


$

851


$


$


$

4,087


Courtyard Fifth Avenue


$

11,835



$

(1,721)


$

1,347


$

2,483


$

396


$

2,505


Courtyard Midtown East


$

20,995



$

1,167


$

2,051


$

3,024


$


$

6,242


Fort Lauderdale Westin


$

33,319



$

7,568


$

3,388


$


$


$

10,956


Frenchman's Reef


$

49,929



$

6,464


$

4,767


$

1,164


$


$

12,395


JW Marriott Denver Cherry Creek


$

18,907



$

2,958


$

1,577


$

1,840


$


$

6,375


Inn at Key West


$

6,721



$

2,992


$

522


$


$


$

3,514


Key West Sheraton Suites


$

14,111



$

4,535


$

1,538


$


$


$

6,073


Lexington Hotel New York


$

46,742



$

(1,850)


$

10,027


$

3,945


$

234


$

12,356


Minneapolis Hilton


$

39,529



$

(203)


$

6,177


$

3,874


$

(606)


$

9,242


Orlando Airport Marriott


$

20,229



$

1,808


$

1,714


$

2,404


$


$

5,926


Hotel Rex


$

5,824



$

1,720


$

425


$


$


$

2,145


Salt Lake City Marriott


$

22,331



$

3,404


$

2,262


$

2,025


$


$

7,691


Shorebreak


$

11,183



$

2,656


$

973


$


$

(44)


$

3,585


The Lodge at Sonoma


$

19,849



$

3,754


$

1,124


$

913


$


$

5,791


Hilton Garden Inn Times Square Central


$

2,744



$

1,004


$

259


$


$


$

1,263


Vail Marriott


$

26,062



$

8,021


$

1,462


$


$


$

9,483


Westin San Diego


$

26,170



$

3,667


$

3,053


$

2,066


$

137


$

8,923


Westin Washington D.C. City Center


$

24,212



$

2,823


$

3,536


$

2,229


$

95


$

8,683


Renaissance Worthington


$

29,192



$

6,300


$

1,740


$

2,310


$

6


$

10,356


Pro Forma Total (2)


$

693,057



$

99,245


$

73,972


$

37,702


$

3,743


$

214,503




(1)

The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our
favorable lease assets, the non-cash amortization of our unfavorable contract liabilities and union severance payments.

(2)

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

 

Pro Forma Hotel Adjusted EBITDA Reconciliation



Year to Date 2014






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash
Adjustments (1)

Hotel Adjusted
EBITDA

Atlanta Alpharetta Marriott


$

13,632



$

3,594


$

1,216


$


$


$

4,810


Bethesda Marriott Suites


$

11,058



$

(3,022)


$

1,083


$


$

4,632


$

2,693


Boston Westin


$

64,074



$

11,302


$

6,571


$


$

14


$

17,887


Hilton Boston Downtown


$

24,617



$

5,699


$

3,253


$


$

125


$

9,077


Hilton Burlington


$

11,849



$

3,586


$

1,309


$


$

68


$

4,963


Renaissance Charleston


$

10,336



$

2,436


$

1,212


$


$

(95)


$

3,553


Hilton Garden Inn Chelsea


$

9,818



$

2,264


$

1,468


$


$


$

3,732


Chicago Marriott


$

75,380



$

(256)


$

9,444


$

9,583


$

(1,192)


$

17,579


Chicago Gwen


$

21,355



$

4,447


$

2,876


$


$


$

7,323


Courtyard Denver Downtown


$

8,178



$

3,134


$

824


$


$


$

3,958


Courtyard Fifth Avenue


$

12,322



$

(992)


$

1,321


$

2,514


$

155


$

2,998


Courtyard Midtown East


$

22,318



$

2,338


$

2,061


$

2,781


$


$

7,180


Fort Lauderdale Westin


$

33,143



$

4,190


$

3,285


$


$


$

7,475


Frenchman's Reef


$

50,970



$

5,406


$

4,641


$

2,430


$


$

12,477


JW Marriott Denver Cherry Creek


$

17,541



$

2,490


$

1,553


$

1,717


$


$

5,760


Inn at Key West


$

6,033



$

2,984


$

270


$


$


$

3,254


Key West Sheraton Suites


$

12,506



$

3,241


$

1,539


$


$


$

4,780


Lexington Hotel New York


$

45,006



$

(1,473)


$

9,799


$

5,208


$

94


$

13,628


Minneapolis Hilton


$

38,320



$

(587)


$

7,066


$

3,964


$

(388)


$

10,055


Orlando Airport Marriott


$

16,770



$

(290)


$

1,814


$

2,441


$


$

3,965


Hotel Rex


$

5,242



$

1,302


$

555


$


$


$

1,857


Salt Lake City Marriott


$

20,910



$

2,405


$

2,248


$

2,071


$


$

6,724


Shorebreak


$

11,224



$

1,923


$

1,395


$


$


$

3,318


The Lodge at Sonoma


$

17,828



$

3,004


$

1,154


$

930


$


$

5,088


Hilton Garden Inn Times Square Central


$

1,786



$

574


$

259


$


$


$

833


Vail Marriott


$

24,307



$

6,986


$

1,548


$


$


$

8,534


Westin San Diego


$

22,863



$

1,834


$

3,317


$

2,104


$

137


$

7,392


Westin Washington D.C. City Center


$

21,176



$

527


$

3,657


$

2,284


$

142


$

6,610


Renaissance Worthington


$

27,244



$

4,783


$

1,920


$

2,215


$

6


$

8,924


Pro Forma Total (2)


$

657,806



$

73,829


$

78,658


$

40,242


$

3,698


$

196,093


(1)

The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from ground lease obligations, the non-cash amortization of our favorable
lease assets and the non-cash amortization of our unfavorable contract liabilities.

(2)

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

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/diamondrock-hospitality-company-reports-third-quarter-2015-results-300173488.html

SOURCE DiamondRock Hospitality Company

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!