09.08.2013 13:30:00

DiamondRock Hospitality Company Reports Second Quarter 2013 Results

BETHESDA, Md., Aug. 9, 2013 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE: DRH), a lodging-focused real estate investment trust that owns a portfolio of 27 premium hotels in the United States, today announced results of operations for the quarter ended June 30, 2013.

Second Quarter Highlights

  • RevPAR: The Company's RevPAR was $146.84, an increase of 0.2% from 2012. Excluding the Company's New York City hotels under renovation, the Company's RevPAR increased 6.7% from 2012.
  • Hotel Adjusted EBITDA Margin: The Company's Hotel Adjusted EBITDA margin was 29.59%, a decrease of 104 basis points from 2012.  Excluding the Company's New York City hotels under renovation, the Company's Hotel Adjusted EBITDA margin was 30.93%, an increase of 130 basis points from 2012.
  • Adjusted EBITDA:The Company's Adjusted EBITDA was $62.4 million.
  • Adjusted FFO: The Company's Adjusted FFO was $43.2 million and Adjusted FFO per diluted share was $0.22.
  • Dividends: The Company declared a quarterly dividend of $0.085 per share during the second quarter.
  • Share Repurchase Program: The Company is announcing today that its Board of Directors has authorized a $100 million share repurchase program.
  • Guidance: The Company reaffirmed full year 2013 guidance, including post-renovation Adjusted EBITDA of $195 million to $205 million and Adjusted FFO per share of $0.70 to $0.74.

Mark W. Brugger, President and Chief Executive Officer of DiamondRock Hospitality Company, stated, "We are pleased with our second quarter operating results with RevPAR growing 6.7% and profit margins expanding 130 basis points, excluding hotels under renovation.  We continue to see favorable lodging trends, particularly in the group segment, which led to stronger than expected performance at the Westin Boston and the Chicago Marriott Downtown.

"We made significant progress on our renovation program during the quarter and we expect to complete the most disruptive work by the end of the third quarter.  The renovations of our two New York City Courtyard by Marriott hotels, including the addition of 5 incremental guest rooms, are complete.  We are getting closer to completing our  comprehensive renovation of the Lexington Hotel, upgrading the property and adding 15 new rooms, and we expect to officially join Marriott's Autograph Collection this month.  We are positioning our portfolio to deliver outstanding growth as we realize the upside potential of our properties and benefit from our strong market concentrations."

Operating Results     

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 June 30, 2013, the Company reported the following:


Second Quarter



2013


2012 Pro Forma1

Change

ADR

$185.29


$182.38

1.6%

Occupancy

79.2%


80.3%

(1.1) percentage points

RevPAR

$146.84


$146.48

0.2%

Total Revenue

$224.2 million   


$210.8 million   

6.3%

Hotel Adjusted EBITDA Margin

29.59%


30.63%

(104) basis points

Adjusted EBITDA

$62.4 million   


$60.3 million   

3.5%

Adjusted FFO

$43.2 million   


$46.4 million   

(6.9)%

Adjusted FFO per diluted share

$0.22


$0.28

($0.06)

Net Income

$15.1 million   


$17.1 million   

($2.0 million)  

Earnings per diluted share

$0.08


$0.10

($0.02)

Diluted Weighted Average Shares

195.7 million   


168.3 million   

27.4 million shares  






1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to

June 15, 2012 and all other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels were

owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

 

The Company's operating results for the quarter ended June 30, 2013 were significantly impacted by the displacement of approximately 31,400 room nights at its three New York City hotels under renovation, the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.  The following are selected operating results for the Company excluding these three hotels:


Second Quarter



2013


2012 Pro Forma1

Change

ADR

$179.53


$173.57

3.4%

Occupancy

81.4%


78.9%

2.5 percentage points

RevPAR

$146.14


$136.93

6.7%

Total Revenue

$206.6 million   


$185.5 million   

11.4%

Hotel Adjusted EBITDA

$63.9 million   


$55.0 million   

16.3%

Hotel Adjusted EBITDA Margin

30.93%


29.63%

130 basis points






1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to

June 15, 2012 and all other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels were

owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012.

 

For the six months ended June 30, 2013, the Company reported the following:


Six Months Ended June 30,



2013


2012 Pro Forma1

Change

ADR

$177.74


$173.09

2.7%

Occupancy

74.9%


76.2%

(1.3) percentage points

RevPAR

$133.19


$131.83

1.0%

Total Revenue

$405.5 million   


$377.8 million   

7.3%

Hotel Adjusted EBITDA Margin

25.74%


26.53%

(79) basis points

Adjusted EBITDA

$96.7 million   


$91.8 million   

5.3%

Adjusted FFO

$70.0 million   


$71.9 million   

(2.6)%

Adjusted FFO per diluted share

$0.36


$0.43

($0.07)

Net Income

$10.9 million   


$26.0 million   

($15.1 million)  

Earnings per diluted share

$0.06


$0.15

($0.09)

Diluted Weighted Average Shares

195.7 million   


168.3 million   

27.4 million shares  






1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to

June 15, 2012 and all other hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels

were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012. 

 

The following are selected operating results for the Company, excluding the three New York City hotels under renovation, which resulted in the displacement of approximately 55,300 room nights during the six months ended June 30, 2013:


Six Months Ended June 30,



2013


2012 Pro Forma1

Change

ADR

$173.61


$167.60

3.6%

Occupancy

76.4%


74.5%

1.9 percentage points

RevPAR

$132.68


$124.89

6.2%

Total Revenue

$374.0 million   


$335.2 million   

11.6%

Hotel Adjusted EBITDA

$102.4 million   


$88.0 million   

16.4%

Hotel Adjusted EBITDA Margin

27.38%


26.24%

114 basis points






1 Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to

June 15, 2012 and all other hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's hotels

were owned as of January 1, 2012, and (c) exclude the operating results of the hotels sold during 2012.

 

Capital Expenditures

As previously announced, the Company is investing approximately $140 million for capital improvements at its hotels in 2013 and early 2014. As of June 30, 2013, the Company has spent approximately $42.6 million on these capital improvements. The Company currently expects renovation disruption of $12 to $15 million of Hotel Adjusted EBITDA during the year ended December 31, 2013, which has been factored into its outlook for 2013. The Company does not expect meaningful disruption during 2014. The following is an update on the most significant capital projects.

Lexington Hotel New York: The Company made significant progress on its comprehensive renovation of the Lexington Hotel during the second quarter, essentially completing the hotel's public spaces and returning approximately 365 renovated rooms to available inventory, with the balance of the rooms all under renovation. The remaining rooms will be substantially complete by the end of the third quarter and the hotel is now integrated with the Marriott reservation system. The upgrade to Marriott's Autograph Collection is expected to occur during the month of August 2013.

The Company will create 15 new rooms at the hotel by splitting several underutilized junior suites and converting an underutilized lounge into two new rooms.  After renovation, the Lexington Hotel will include 725 guestrooms. The incremental rooms will cost less than $1 million, or less than $70,000 per key.  The Company believes that the addition of 15 new rooms will increase the net asset value of the hotel by approximately $8 million.  The total estimated renovation cost is expected to be approximately $46 million, after including the cost of the new rooms.

Manhattan Courtyards:  The Company completed the renovation of the guest rooms, corridors and guest bathrooms at the Courtyard Manhattan/Midtown East and Courtyard Manhattan/Fifth Avenue.  The renovation at the Courtyard Midtown East included the addition of 5 new guest rooms that the Company believes will add approximately $2.5 million to the net asset value of the hotel.

The Company has other significant renovation projects planned for later in 2013 and early 2014, which are not expected to cause material disruption.  The Company has finalized the scope and timing of the following projects:

  • Westin Washington D.C.:  A comprehensive $16.5 million renovation is expected to start during the fourth quarter of 2013 and to be completed in early 2014.  After renovation, the hotel will be well positioned to regain market share and capture higher-rated business, leisure and group customers.  The renovation scope will enhance every aspect of the guest experience, including the guest rooms, corridors, meeting space and the lobby.
  • Westin San Diego: A comprehensive $14.5 million renovation is expected to start during the fourth quarter of 2013 and be completed in early 2014.  The renovation scope will include the guestrooms, corridors, lobby, public areas, and meeting space at the hotel.
  • Hilton Minneapolis:A $13 million renovation of the guest rooms, guest bathrooms and corridors is expected to commence in late 2013. The renovated hotel is expected to allow the hotel to further penetrate the group segment.
  • Hilton Boston Downtown: A $7 million renovation of the guest rooms, corridors, public areas, and meeting space is expected to commence during the fourth quarter of 2013 and be completed in early 2014. The Company is also evaluating the feasibility of converting more than 20 of the 66 existing suites into additional rooms at the hotel.
  • Hilton Burlington:  A $6 million renovation of the lobby, corridors, guest rooms and outdoor space is expected to commence during the fourth quarter of 2013 and be completed in early 2014. 

Hilton Garden Inn Times Square Update

The Company is under contract to purchase the 282-room hotel being constructed in Times Square for a fixed price of approximately $127 million, or $450,000 per key.  Construction is progressing on schedule and the Company expects to close on the acquisition of the hotel in mid-2014.  The hotel has recently completed vertical construction at 37 stories, and the Company made its final $5 million deposit in July, bringing the total deposit to $27 million.  The hotel will be branded a Hilton Garden Inn and be operated by Highgate Hotels, the largest operator of hotels in New York City.  At this time, the Company anticipates the balance of the acquisition price of approximately $100 million will be funded by corporate cash, a draw on its corporate credit facility, or proceeds from financing one of its unencumbered assets.

Balance Sheet

As of June 30, 2013, the Company had $54.3 million of unrestricted cash on hand and approximately $1.1 billion of total debt, which consists solely of property-specific mortgage debt.  The Company has no outstanding borrowings on its $200 million senior unsecured credit facility.

Share Repurchase Program

The Company's Board of Directors voted to authorize the Company to purchase up to $100 million in shares of its common stock. Repurchases under this program will be made in open market or privately negotiated transactions.  This authority may be exercised from time to time and in such amounts as market conditions warrant, and subject to regulatory considerations.  The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities.  The share repurchase program may be suspended or terminated at any time without prior notice.

Dividends

The Company's Board of Directors declared a quarterly dividend of $0.085 per share to stockholders of record as of June 28, 2013.  The dividend was paid on July 11, 2013.

Outlook and Guidance

The Company is providing annual guidance for 2013, but does not undertake to update it for any developments in its business.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission.  The Company's 2013 RevPAR guidance assumes all of the Company's 27 hotels were owned since January 1, 2012.

The Company is reaffirming its 2013 guidance.  The current guidance reflects the outperformance of certain of the Company's hotels compared to previous expectations, specifically:

  • Stronger group performance at the Westin Boston Waterfront and the Chicago Marriott Downtown
  • Stronger transient demand at the San Diego Westin and Salt Lake City Marriott.

This outperformance is offset by an increase in estimated renovation disruption to a range of $12.0 million to $15.0 million.  The increase is the result of additional displaced rooms at the Lexington Hotel as a result of a power interruption and construction of the 15 new rooms. The increase to the Company's disruption estimate will primarily impact the third quarter.

The Company expects the full year 2013 results to be as follows:

Metric

Pre-Renovation Guidance

Renovation Disruption

2013 Guidance

Pro Forma RevPAR Growth

4 percent to 6 percent

3 percent

1 percent to 3 percent

Adjusted EBITDA

$210 million to $217 million

$12 million to $15 million

$195 million to $205 million

Adjusted FFO

$149 million to $154 million

$9 million to $11 million

$138 million to $145 million

Adjusted FFO per share

(based on 195.9 million shares)

$0.76 to $0.79

$0.05 to $0.06

$0.70 to $0.74

 

Earnings Call

The Company will host a conference call to discuss its second quarter results on Friday, August 9, 2013, at 9:00 a.m. Eastern Time (ET).  To participate in the live call, investors are invited to dial 866-515-2915 (for domestic callers) or 617-399-5129 (for international callers).  The participant passcode is 61365633. 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 year.

Reporting Calendar Change

Effective January 1, 2013, the Company reports its quarterly results of operations on a calendar cycle. Historically, the Company reported its quarterly results of operations based on the fiscal calendar used by Marriott International. Since the Company is not changing its fiscal year, its 2012 financial information will not be restated in its quarterly filings with the U.S. Securities and Exchange Commission. The following table highlights the periods presented in the Company's 2012 and 2013 reporting calendars. 

Quarter

2012 Calendar (as previously reported)

2013 Calendar

1st

Marriott

January 1 – March 23

All

January 1 – March 31


Non-Marriott

January 1 – February 29



2nd

Marriott

March 24 – June 15

All

April 1 – June 30


Non-Marriott

March 1 – May 31



3rd

Marriott

June 16 – September 7

All

July 1 – September 30


Non-Marriott

June 1 – August 31



4th

Marriott

September 8 – December 31

All

October 1 – December 31


Non-Marriott

September 1 – December 31



 

The Company cannot fully restate its 2012 operating results because Marriott did not provide 2012 operating results on a daily basis. Hotel operating results incorporated into the Company's financial statements are prepared by its hotel managers. The unavailability of 2012 operating results on a calendar quarter basis for all of the Company's hotels prevented the restatement of the Company's 2012 quarterly financial statements. Instead, in comparing 2013 quarterly results to 2012 results, the Company will (i) use the non-Marriott 2012 results on a calendar quarter basis and (ii) amend the previously reported Marriott 2012 quarterly results as follows:

  • The first quarter of 2012 includes Marriott operating results from January 1 to March 23.
  • The second quarter of 2012 includes Marriott operating results from March 24 to June 15.
  • The third quarter of 2012 includes Marriott operating results from June 16 to October 5.
  • The fourth quarter of 2012 includes the Marriott operating results from October 6 to December 31.

Therefore, the 2013 calendar quarters will have 8 additional days in the first quarter, 7 additional days in the second quarter, 20 fewer days in the third quarter and 5 additional days in the fourth quarter.

The following table reallocates selected 2012 quarterly pro forma operating information as described above into the 2013 reporting calendar.


Quarter 1, 2012

Quarter 2, 2012

Quarter 3, 2012

Quarter 4, 2012

RevPAR

$             117.09

$             146.48

$             139.56

$             133.36

Revenues (in thousands)

$           167,026

$           210,809

$           228,371

$           196,005

Hotel Adjusted EBITDA (in thousands)

$             35,685

$             64,564

$             63,776

$             54,085

% of Full Year

16.4%

29.6%

29.2%

24.8%

Hotel Adjusted EBITDA Margin

21.36%

30.63%

27.93%

27.59%

Available Rooms

1,004,405

1,010,443

1,184,252

1,034,027

 

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 27 premium quality hotels with over 11,500 rooms. The Company has strategically positioned its hotels to generally be operated under the leading global brands such as Hilton, Marriott, and Westin. 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; risks associated with the development of a hotel by a third-party developer; risks associated with the rebranding of the Lexington Hotel New York; 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

As of June 30, 2013 and December 31, 2012

(in thousands, except share and per share amounts)



June 30, 2013


December 31, 2012


(unaudited)



ASSETS




Property and equipment, at cost

$

3,173,959



$

3,131,175


Less: accumulated depreciation

(573,332)



(519,721)



2,600,627



2,611,454


Deferred financing costs, net

8,719



9,724


Restricted cash

88,115



76,131


Due from hotel managers

86,129



68,532


Note receivable

48,661



53,792


Favorable lease assets, net

40,452



40,972


Prepaid and other assets (1)

77,904



73,814


Cash and cash equivalents

54,251



9,623


Total assets

$

3,004,858



$

2,944,042


LIABILITIES AND STOCKHOLDERS' EQUITY




Liabilities:




Mortgage debt

$

1,064,074



$

968,731


Senior unsecured credit facility



20,000


Total debt

1,064,074



988,731






Deferred income related to key money, net

24,168



24,362


Unfavorable contract liabilities, net

79,103



80,043


Due to hotel managers

55,631



51,003


Dividends declared and unpaid

16,919



15,911


Accounts payable and accrued expenses (2)

91,025



88,879


Total other liabilities

266,846



260,198


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;

     195,470,791 and 195,145,707 shares issued and outstanding at June 30,

     2013 and December 31, 2012, respectively

1,955



1,951


Additional paid-in capital

1,977,520



1,976,200


Accumulated deficit

(305,537)



(283,038)


Total stockholders' equity

1,673,938



1,695,113


Total liabilities and stockholders' equity

$

3,004,858



$

2,944,042












(1)

Includes $39.4 million of deferred tax assets, $21.9 million for the Hilton Garden Inn Times Square purchase deposit, $10.1 million

of prepaid expenses and $6.5 million of other assets as of June 30, 2013.

(2)

Includes $56.2 million of deferred ground rent, $11.4 million of deferred tax liabilities, $11.1 million of accrued property taxes, $3.2

million of accrued capital expenditures and $9.1 million of other accrued liabilities as of June 30, 2013.

 

 

 


DIAMONDROCK HOSPITALITY COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Fiscal Quarters Ended June 30, 2013 and June 15, 2012 and

the Periods from January 1, 2013 to June 30, 2013 and January 1, 2012 to June 15, 2012

(in thousands, except per share amounts)



Fiscal Quarter Ended


Period From






January 1, 2013 to

June 30, 2013


January 1, 2012 to

June 15, 2012


June 30, 2013


June 15, 2012




(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

Revenues:








Rooms

$

154,549



$

123,972



$

278,835



$

205,465


Food and beverage

56,943



46,414



102,220



76,625


Other

12,692



10,564



24,432



17,282


Total revenues

224,184



180,950



405,487



299,372


Operating Expenses:








Rooms

39,226



32,605



75,569



56,958


Food and beverage

38,079



32,419



71,885



55,723


Management fees

7,351



6,502



12,231



9,569


Other hotel expenses

74,559



59,248



144,126



107,034


Depreciation and amortization

27,193



20,129



54,026



40,190


Impairment of favorable lease asset



468





468


Hotel acquisition costs

14



1,999



24



2,031


Corporate expenses

5,287



5,001



13,123



9,484


Total operating expenses

191,709



158,371



370,984



281,457


Operating profit

32,475



22,579



34,503



17,915


Other Expenses (Income):








Interest income

(1,659)



(155)



(2,945)



(217)


Interest expense

14,456



12,510



28,040



23,978


Gain on early extinguishment of debt







(144)


Total other expenses

12,797



12,355



25,095



23,617


Income (loss) from continuing operations before income taxes

19,678



10,224



9,408



(5,702)


Income tax (expense) benefit

(4,606)



(1,739)



1,537



4,081


Income from continuing operations

15,072



8,485



10,945



(1,621)


Income from discontinued operations, net of income taxes



459





13,180


Net income

$

15,072



$

8,944



$

10,945



$

11,559


Earnings (loss) earnings per share:








Continuing operations

$

0.08



$

0.05



$

0.06



$

(0.01)


Discontinued operations



0.00





0.08


Basic and diluted earnings per share

$

0.08



$

0.05



$

0.06



$

0.07


 

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 the favorable management contract assets recorded in conjunction with our acquisitions of the Westin Washington D.C. City Center, Westin San Diego, and Hilton Burlington and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York.  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 its actual performance for that period.
  • Gains from Early Extinguishment of Debt: We exclude the effect of gains 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:  In 2012, due to the uncertainty of the timing of the bankruptcy resolution, we excluded both cash interest payments received and the legal costs incurred as a result of the bankruptcy proceedings from our calculation of Adjusted EBITDA and Adjusted FFO.  Due to the settlement of the bankruptcy proceedings and amended and restated loan, we commenced recognizing interest income in 2013, which includes the amortization of the difference between the carrying basis of the old loan and face value of the new loan. Cash payments received during 2010 and 2011 that were included in Adjusted EBITDA and Adjusted FFO and reduced the carrying basis of the loan will be now be deducted from Adjusted EBITDA and Adjusted FFO on a straight-line basis over the anticipated five-year term of the new loan. 
  • Other Non-Cash and /or Unusual Items:  We exclude the effect of certain non-cash and/or unusual items because we believe they do not reflect the underlying performance of the Company.  In 2012, we excluded the franchise termination fee paid to Radisson because we believe that including it would not reflect the ongoing performance of the hotel. In 2013, we exclude the severance costs associated with the retirement of our Chief Operating Officer because these costs do not reflect the underlying performance of the Company.

In addition, to derive Adjusted EBITDA we exclude gains or losses on dispositions and impairment losses because we believe that including them in EBITDA is not consistent with reflecting the ongoing performance of our hotels. Additionally, the gain or loss 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 fair market value adjustments to the Company's interest rate cap agreement.

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


Fiscal Quarter Ended


June 30, 2013


June 15, 2012

Pro Forma (1)


June 15, 2012

As Reported (2)






Net income

$

15,072



$

17,065



$

8,944



Interest expense

14,456



12,511



12,510



Income tax benefit (3)

4,606



1,848



1,848



Real estate related depreciation and amortization (4)

27,193



24,532



20,571



EBITDA

61,327



55,956



43,873



Non-cash ground rent

1,717



1,618



1,575



Non-cash amortization of favorable and unfavorable contracts, net

(354)



(317)



(432)



Acquisition costs

14



1,999



1,999



Reversal of previously recognized Allerton income

(291)







Allerton loan legal fees



590



590



Impairment of favorable lease asset



468



468



Adjusted EBITDA

$

62,413



$

60,314



$

48,073





(1)

Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to June 15, 2012 and all

other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c)

exclude the operating results of the hotels sold during 2012. 

(2)

As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

(3)

Amounts include income tax expense included in discontinued operations as follows: $0.1 million in the fiscal quarter ended

June 15, 2012 As Reported.

(4)

Amounts include depreciation expense included in discontinued operations as follows:  $0.4 million in the fiscal quarter ended

June 15, 2012 As Reported.

 

 


Period from


January 1, 2013

to June 30, 2013


January 1, 2012

to June 15, 2012

Pro Forma (1)


January 1, 2012

to June 15, 2012

As Reported (2)






Net income

$

10,945



$

25,955



$

11,559



Interest expense (3)

28,040



23,977



26,274



Income tax benefit (4)

(1,537)



(3,740)



(3,740)



Real estate related depreciation and amortization (5)

54,026



48,996



41,089



EBITDA

91,474



95,188



75,182



Non-cash ground rent

3,410



3,194



3,107



Non-cash amortization of favorable and unfavorable contracts, net

(709)



(634)



(864)



Gain on sale of hotel properties



(10,017)



(10,017)



Gain on early extinguishment of debt



(144)



(144)



Acquisition costs

24



2,031



2,031



Reversal of previously recognized Allerton income

(581)







Allerton loan legal fees



912



912



Franchise termination fee



750



750



Severance costs (6)

3,065







Impairment of favorable lease asset



468



468



Adjusted EBITDA

$

96,683



$

91,748



$

71,425





(1)

Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to June 15, 2012 and all other

hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1, 2012, and (c) exclude

the operating results of the hotels sold during 2012. 

(2)

As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

(3)

Amounts include interest expense included in discontinued operations as follows: $2.3 million in the period from January 1, 2012 to

June 15, 2012 As Reported.

(4)

Amounts include income tax expense included in discontinued operations as follows: $0.3 million in the period from January 1, 2012 to

June 15, 2012 As Reported.

(5)

Amounts include depreciation expense included in discontinued operations as follows:  $0.9 million in the period from January 1, 2012 to

June 15, 2012 As Reported.

(6)

Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.

 

 

 


Guidance


Pre-Renovation 2013


2013


Low End


High End


Low End


High End

Net income (1)

$

36,567



$

42,567



$

25,567



$

33,567


Interest expense

58,000



58,100



58,000



58,100


Income tax expense (benefit)

2,600



4,500



(1,400)



1,500


Real estate related depreciation and amortization

107,000



106,000



107,000



106,000


EBITDA

204,167



211,167



189,167



199,167


Non-cash ground rent

6,400



6,400



6,400



6,400


Non-cash amortization of favorable and unfavorable contracts, net

(1,400)



(1,400)



(1,400)



(1,400)


Key money write-off

(1,069)



(1,069)



(1,069)



(1,069)


Reversal of previously recognized Allerton income

(1,163)



(1,163)



(1,163)



(1,163)


Severance costs (2)

3,065



3,065



3,065



3,065


Adjusted EBITDA

$

210,000



$

217,000



$

195,000



$

205,000




(1)

Net income includes approximately $6.1 million of interest income related to the Allerton loan.

(2)

Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.

 

 

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


Fiscal Quarter Ended


June 30, 2013


June 15, 2012

Pro Forma (1)


June 15, 2012

As Reported (2)






Net income

$

15,072



$

17,065



$

8,944



Real estate related depreciation and amortization (3)

27,193



24,532



20,571



Impairment of favorable lease asset



468



468



FFO

42,265



42,065



29,983



Non-cash ground rent

1,717



1,618



1,575



Non-cash amortization of unfavorable contract liabilities

(354)



(317)



(432)



Acquisition costs

14



1,999



1,999



Reversal of previously recognized Allerton income

(291)







Allerton loan legal fees



590



590



Fair value adjustments to debt instruments

(125)



448



448



Adjusted FFO

$

43,226



$

46,403



$

34,163



Adjusted FFO per share

$

0.22



$

0.28



$

0.20





(1)

Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from March 24, 2012 to June 15, 2012

and all other hotels from April 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1,

2012, and (c) exclude the operating results of the hotels sold during 2012.

(2)

As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

(3)

Amounts include depreciation expense included in discontinued operations as follows:  $0.4 million in the fiscal quarter

ended June 15, 2012 As Reported.

 

 


Period from


January 1, 2013

to June 30, 2013


January 1, 2012

to June 15, 2012

Pro Forma (1)


January 1, 2012

to June 15, 2012

As Reported (2)






Net income

$

10,945



$

25,955



$

11,559



Real estate related depreciation and amortization (3)

54,026



48,996



41,089



Impairment of favorable lease asset



468



468



Gain on sale of hotel properties



(10,017)



(10,017)



FFO

64,971



65,402



43,099



Non-cash ground rent

3,410



3,194



3,107



Non-cash amortization of unfavorable contract liabilities

(709)



(634)



(864)



Gain on early extinguishment of debt



(144)



(144)



Acquisition costs

24



2,031



2,031



Reversal of previously recognized Allerton income

(581)







Allerton loan legal fees



912



912



Franchise termination fee



750



750



Severance costs (4)

3,065







Fair value adjustments to debt instruments

(191)



401



401



Adjusted FFO

$

69,989



$

71,912



$

49,292



Adjusted FFO per share

$

0.36



$

0.43



$

0.29





(1)

Pro forma to (a) include the operating results of the Company's Marriott-managed hotels from January 1, 2012 to June 15, 2012

and all other hotels from January 1, 2012 to June 30, 2012, (b) assume all of the Company's 27 hotels were owned as of January 1,

2012, and (c) exclude the operating results of the hotels sold during 2012.

(2)

As reported in the Company's Quarterly Report on Form 10-Q filed with the SEC on July 25, 2012.

(3)

Amounts include depreciation expense included in discontinued operations as follows:  $0.9 million in the period from January 1,

2012 to June 15, 2012 As Reported.

(4)

Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.

 


Guidance


Pre-Renovation 2013


2013


Low End


High End


Low End


High End

Net income (1)

$

36,567



$

42,567



$

25,567



$

33,567


Real estate related depreciation and amortization

107,000



106,000



107,000



106,000


FFO

143,567



148,567



132,567



139,567


Non-cash ground rent

6,400



6,400



6,400



6,400


Non-cash amortization of favorable and unfavorable contracts, net

(1,400)



(1,400)



(1,400)



(1,400)


Key money write-off

(1,069)



(1,069)



(1,069)



(1,069)


Reversal of previously recognized Allerton income

(1,163)



(1,163)



(1,163)



(1,163)


Severance costs (2)

3,065



3,065



3,065



3,065


Debt premium amortization

(400)



(400)



(400)



(400)


Adjusted FFO

$

149,000



$

154,000



$

138,000



$

145,000


Adjusted FFO per share

$

0.76



$

0.79



$

0.70



$

0.74




(1)

Net income includes approximately $6.1 million of interest income related to the Allerton loan.

(2)

Severance costs recognized in connection with the retirement of John L. Williams as Chief Operating Officer.

 

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, the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites, the Chicago Marriott Downtown, the Renaissance Charleston and the Lexington Hotel New York. 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

PRO FORMA HOTEL OPERATING DATA

Schedule of Property Level Results

(in thousands)

(unaudited)



Fiscal Quarter Ended



Period From




June 30, 2013


June 15, 2012


% Change



January 1, 2013

to June 30, 2013


January 1, 2012

to June 15, 2012


% Change

Revenues:












Rooms 

$    154,549


$    148,005


4.4%


$   278,835


$   265,608


5.0%

Food and beverage

56,943


50,716


12.3%


102,220


90,617


12.8%

Other

12,692


12,092


5.0%


24,432


21,611


13.1%

Total revenues

224,184


210,813


6.3%


405,487


377,836


7.3%













Operating Expenses:












Rooms departmental expenses

$    39,226


$    37,018


6.0%


$   75,569


$   69,820


8.2%

Food and beverage departmental expenses

38,079


34,501


10.4%


71,885


64,540


11.4%

Other direct departmental

6,017


5,365


12.2%


11,677


10,370


12.6%

General and administrative

16,181


15,915


1.7%


31,909


30,538


4.5%

Utilities

7,154


6,440


11.1%


14,262


13,436


6.1%

Repairs and maintenance

9,644


8,618


11.9%


18,789


17,062


10.1%

Sales and marketing

17,451


17,236


1.2%


33,153


32,635


1.6%

Base management fees

5,348


5,327


0.4%


9,761


9,454


3.2%

Incentive management fees

2,003


1,692


18.4%


2,470


1,752


41.0%

Property taxes

11,087


9,196


20.6%


20,892


18,467


13.1%

Ground rent

3,711


3,525


5.3%


7,481


7,012


6.7%

Other fixed expenses

3,316


2,710


22.4%


5,964


5,066


17.7%

Total hotel operating expenses

$    159,217


$    147,543


7.9%


$   303,812


$   280,152


8.4%













Hotel EBITDA

64,967


63,270


2.7%


101,675


97,684


4.1%













Non-cash ground rent

1,717


1,618


6.1%


3,410


3,194


6.8%

Non-cash amortization of

unfavorable contract liabilities

(354)


(317)


11.7%


(709)


(634)


11.8%













Hotel Adjusted EBITDA

$    66,330


$    64,571


2.7%


$   104,376


$   100,244


4.1%



























NOTE:



The pro forma operating data above includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.  The fiscal quarter

ended June 15, 2012 includes the operating results of the Company's Marriott-managed hotels from March 24, 2012 to June 15, 2012 and all other hotels from April 1, 2012

to June 30, 2012.  The Period from January 1, 2012 to June 15, 2012 includes the operating results of the Company's Marriott-managed hotels from January 1, 2012 to

June 15, 2012 and all other hotels from January 1, 2012 to June 30, 2012.

 

 

Market Capitalization as of June 30, 2013

(in thousands, except per share data)




 

Enterprise Value






Common equity capitalization (at June  30, 2013 closing price of  $9.32/share)


$      1,827,681

Consolidated debt


1,064,074

Cash and cash equivalents


(54,251)

Total enterprise value


$     2,837,504







Share Reconciliation






Common shares outstanding


195,471

Unvested restricted stock held by management and employees


557

Share grants under deferred compensation plan held by directors

75




Combined shares outstanding


196,103

 


Debt Summary as of June 30, 2013

(dollars in thousands)

 

Property


Interest Rate


Term


Outstanding Principal


Maturity










Courtyard Manhattan / Midtown East


8.810%


Fixed


$            41,736


October 2014

Salt Lake City Marriott Downtown


5.500%


Fixed


27,817


January 2015

Courtyard Manhattan / Fifth Avenue


6.480%


Fixed


49,882


June 2016

Los Angeles Airport Marriott


5.300%


Fixed


82,600


July 2015

Frenchman's Reef Marriott

5.440%


Fixed


58,183


August 2015

Renaissance Worthington


5.400%


Fixed


54,254


July 2015

Orlando Airport Marriott


5.680%


Fixed


57,182


January 2016

Chicago Marriott Downtown


5.975%


Fixed


209,953


April 2016

Hilton Minneapolis


5.464%


Fixed


96,054


May 2021

JW Marriott Denver Cherry Creek


6.470%


Fixed


40,324


July 2015

Lexington Hotel New York


LIBOR + 3.00


Variable


170,368


March 2015

Westin Washington D.C. City Center


3.990%


Fixed


73,283


January 2023

The Lodge at Sonoma


3.960%


Fixed


30,913


April 2023

Westin San Diego


3.940%


Fixed


70,801


April 2023

Debt premium (1)






724



    Total mortgage debt






1,064,074












Senior unsecured credit facility


LIBOR + 1.90


Variable


-


January 2017

Total debt




$      1,064,074



 

(1)     Non-cash GAAP adjustment recorded upon the assumption of the JW Marriott Denver at Cherry Creek mortgage debt in 2011.













Pro Forma Operating Statistics – Second Quarter (1)




















ADR


Occupancy


RevPAR


Hotel Adjusted EBITDA Margin



2Q 2013

2Q 2012

B/(W)


2Q 2013

2Q 2012

B/(W)


2Q 2013

2Q 2012

B/(W)


2Q 2013

2Q 2012

B/(W)


















Atlanta Alpharetta


$    150.62

$       137.08

9.9%


79.8%

69.3%

10.5%


$      120.23

$         95.04

26.5%


37.27%

32.55%

472 bps

Bethesda Marriott Suites


$    167.70

$       164.59

1.9%


74.1%

77.0%

(2.9%)


$      124.24

$       126.77

(2.0%)


32.39%

32.02%

37 bps

Boston Westin


$    222.10

$       217.04

2.3%


86.7%

84.4%

2.3%


$      192.52

$       183.08

5.2%


33.37%

30.39%

298 bps

Hilton Boston Downtown


$    242.09

$       245.48

(1.4%)


85.2%

86.2%

(1.0%)


$      206.33

$       211.70

(2.5%)


38.56%

47.50%

-894 bps

Hilton Burlington


$    161.90

$       159.23

1.7%


73.4%

76.9%

(3.5%)


$      118.88

$       122.45

(2.9%)


43.37%

42.08%

129 bps

Renaissance Charleston 


$    209.51

$       208.44

0.5%


92.4%

91.2%

1.2%


$      193.65

$       190.08

1.9%


39.40%

41.79%

-239 bps

Hilton Garden Inn Chelsea


$    249.87

$       220.28

13.4%


97.9%

96.9%

1.0%


$      244.59

$       213.39

14.6%


49.99%

47.01%

298 bps

Chicago Marriott


$    233.79

$       219.46

6.5%


83.1%

79.2%

3.9%


$      194.17

$       173.85

11.7%


28.24%

29.42%

-118 bps

Chicago Conrad


$    246.72

$       227.74

8.3%


89.7%

86.9%

2.8%


$      221.26

$       198.02

11.7%


41.80%

36.97%

483 bps

Courtyard Denver Downtown


$    181.22

$       163.21

11.0%


86.4%

87.2%

(0.8%)


$      156.53

$       142.34

10.0%


49.40%

48.32%

108 bps

Courtyard Fifth Avenue


$    284.76

$       280.54

1.5%


72.8%

88.3%

(15.5%)


$      207.21

$       247.79

(16.4%)


19.66%

30.92%

-1126 bps

Courtyard Midtown East


$    285.49

$       283.42

0.7%


77.2%

86.1%

(8.9%)


$      220.26

$       244.06

(9.8%)


30.37%

38.59%

-822 bps

Frenchman's Reef  


$    223.59

$       227.70

(1.8%)


86.6%

81.8%

4.8%


$      193.58

$       186.17

4.0%


18.61%

19.39%

-78 bps

JW Marriott Denver Cherry Creek


$    245.56

$       230.70

6.4%


82.7%

78.5%

4.2%


$      202.99

$       180.99

12.2%


31.72%

32.44%

-72 bps

Los Angeles Airport


$    113.41

$       111.87

1.4%


89.3%

85.0%

4.3%


$      101.24

$         95.06

6.5%


26.23%

21.38%

485 bps

Hilton Minneapolis


$    158.82

$       147.35

7.8%


82.6%

80.7%

1.9%


$      131.24

$       118.94

10.3%


35.39%

32.25%

314 bps

Oak Brook Hills


$    127.33

$       113.55

12.1%


64.0%

59.6%

4.4%


$        81.44

$         67.65

20.4%


14.74%

8.74%

600 bps

Orlando Airport Marriott


$      96.83

$       105.42

(8.1%)


75.5%

74.7%

0.8%


$        73.12

$         78.75

(7.1%)


26.15%

23.87%

228 bps

Hotel Rex


$    183.81

$       166.09

10.7%


88.2%

91.5%

(3.3%)


$      162.17

$       151.89

6.8%


32.64%

35.19%

-255 bps

Salt Lake City Marriott


$    141.94

$       131.35

8.1%


75.5%

66.3%

9.2%


$      107.10

$         87.13

22.9%


34.91%

26.52%

839 bps

The Lodge at Sonoma


$    252.76

$       223.57

13.1%


79.4%

77.4%

2.0%


$      200.81

$       172.94

16.1%


27.94%

20.32%

762 bps

Torrance Marriott South Bay


$    119.00

$       109.01

9.2%


85.1%

85.6%

(0.5%)


$      101.32

$         93.35

8.5%


27.47%

27.04%

43 bps

Vail Marriott


$    137.79

$       146.00

(5.6%)


55.9%

47.4%

8.5%


$        77.01

$         69.19

11.3%


(1.99%)

(10.57%)

858 bps

Lexington Hotel New York


$    215.96

$       225.03

(4.0%)


50.6%

95.9%

(45.3%)


$      109.17

$       215.89

(49.4%)


(3.02%)

39.49%

-4251 bps

Westin San Diego


$    152.30

$       158.42

(3.9%)


87.4%

79.3%

8.1%


$      133.09

$       125.61

6.0%


34.32%

32.28%

204 bps

Westin Washington D.C. City Center


$    212.42

$       215.48

(1.4%)


86.0%

83.7%

2.3%


$      182.76

$       180.36

1.3%


40.22%

42.36%

-214 bps

Renaissance Worthington


$    174.64

$       156.48

11.6%


65.7%

75.7%

(10.0%)


$      114.69

$       118.39

(3.1%)


34.56%

33.22%

134 bps

Total


$    185.29

$       182.38

1.6%


79.2%

80.3%

(1.1%)


$      146.84

$       146.48

0.2%


29.59%

30.63%

-104 bps

Total Excluding NY Renovations (2)


$    179.53

$       173.57

3.4%


81.4%

78.9%

2.5%


$      146.14

$       136.93

6.7%


30.93%

29.63%

130 bps





















(1)

The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

(2)

Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

 

Pro Forma Operating Statistics – Year to Date (1)




















ADR


Occupancy


RevPAR


Hotel Adjusted EBITDA Margin



YTD 2013

YTD 2012

B/(W)


YTD 2013

YTD 2012

B/(W)


YTD 2013

YTD 2012

B/(W)


YTD 2013

YTD 2012

B/(W)


















Atlanta Alpharetta


$    148.70

$       140.78

5.6%


76.4%

68.3%

8.1%


$      113.62

$         96.13

18.2%


36.28%

34.32%

196 bps

Bethesda Marriott Suites


$    171.63

$       169.28

1.4%


61.5%

64.5%

(3.0%)


$      105.51

$       109.15

(3.3%)


26.80%

27.17%

-37 bps

Boston Westin


$    201.73

$       201.62

0.1%


75.2%

72.1%

3.1%


$      151.69

$       145.37

4.3%


23.62%

21.11%

251 bps

Hilton Boston Downtown


$    208.53

$       211.49

(1.4%)


79.2%

77.3%

1.9%


$      165.20

$       163.55

1.0%


30.41%

37.55%

-714 bps

Hilton Burlington


$    143.80

$       141.76

1.4%


67.8%

68.4%

(0.6%)


$        97.56

$         96.90

0.7%


35.45%

32.07%

338 bps

Renaissance Charleston 


$    197.37

$       190.30

3.7%


86.7%

85.7%

1.0%


$      171.22

$       163.09

5.0%


36.44%

36.58%

-14 bps

Hilton Garden Inn Chelsea


$    215.12

$       192.64

11.7%


97.0%

94.0%

3.0%


$      208.68

$       181.11

15.2%


43.07%

39.69%

338 bps

Chicago Marriott


$    203.06

$       193.36

5.0%


72.9%

67.6%

5.3%


$      148.11

$       130.68

13.3%


21.07%

18.91%

216 bps

Chicago Conrad


$    210.74

$       199.83

5.5%


80.6%

76.0%

4.6%


$      169.82

$       151.91

11.8%


27.85%

23.86%

399 bps

Courtyard Denver Downtown


$    167.70

$       155.03

8.2%


83.0%

84.5%

(1.5%)


$      139.26

$       130.96

6.3%


44.35%

44.92%

-57 bps

Courtyard Fifth Avenue


$    260.81

$       250.04

4.3%


68.6%

86.2%

(17.6%)


$      178.95

$       215.56

(17.0%)


10.28%

22.51%

-1223 bps

Courtyard Midtown East


$    255.23

$       248.19

2.8%


75.7%

82.6%

(6.9%)


$      193.14

$       204.99

(5.8%)


22.02%

29.53%

-751 bps

Frenchman's Reef  


$    267.81

$       259.12

3.4%


88.5%

83.5%

5.0%


$      237.04

$       216.27

9.6%


26.16%

26.59%

-43 bps

JW Marriott Denver Cherry Creek


$    236.45

$       223.13

6.0%


79.2%

73.7%

5.5%


$      187.38

$       164.50

13.9%


28.85%

28.23%

62 bps

Los Angeles Airport


$    113.69

$       109.98

3.4%


85.7%

87.3%

(1.6%)


$        97.39

$         96.05

1.4%


22.20%

20.77%

143 bps

Hilton Minneapolis


$    140.82

$       135.68

3.8%


72.2%

71.2%

1.0%


$      101.67

$         96.59

5.3%


26.97%

24.16%

281 bps

Oak Brook Hills


$    120.92

$       112.58

7.4%


54.0%

54.7%

(0.7%)


$        65.29

$         61.57

6.0%


4.68%

3.47%

121 bps

Orlando Airport Marriott


$    104.10

$       110.82

(6.1%)


81.2%

79.2%

2.0%


$        84.48

$         87.81

(3.8%)


27.85%

28.53%

-68 bps

Hotel Rex


$    178.38

$       170.17

4.8%


82.7%

84.6%

(1.9%)


$      147.47

$       143.89

2.5%


29.22%

33.72%

-450 bps

Salt Lake City Marriott


$    144.51

$       135.38

6.7%


71.5%

68.8%

2.7%


$      103.36

$         93.10

11.0%


35.10%

31.44%

366 bps

The Lodge at Sonoma


$    228.11

$       207.18

10.1%


71.3%

64.8%

6.5%


$      162.66

$       134.33

21.1%


20.10%

11.42%

868 bps

Torrance Marriott South Bay


$    118.24

$       109.92

7.6%


80.6%

83.2%

(2.6%)


$        95.24

$         91.49

4.1%


25.42%

25.40%

2 bps

Vail Marriott


$    265.54

$       259.08

2.5%


72.5%

65.5%

7.0%


$      192.51

$       169.82

13.4%


36.37%

33.10%

327 bps

Lexington Hotel New York


$    187.61

$       190.26

(1.4%)


54.6%

94.0%

(39.4%)


$      102.45

$       178.88

(42.7%)


(7.64%)

30.18%

-3782 bps

Westin San Diego


$    153.72

$       156.42

(1.7%)


86.0%

76.5%

9.5%


$      132.22

$       119.63

10.5%


33.15%

31.71%

144 bps

Westin Washington D.C. City Center


$    202.87

$       206.76

(1.9%)


78.1%

73.6%

4.5%


$      158.49

$       152.20

4.1%


35.13%

38.12%

-299 bps

Renaissance Worthington


$    174.38

$       156.28

11.6%


65.2%

76.7%

(11.5%)


$      113.70

$       119.79

(5.1%)


33.00%

33.21%

-21 bps

Total


$    177.74

$       173.09

2.7%


74.9%

76.2%

(1.3%)


$      133.19

$       131.83

1.0%


25.74%

26.53%

-79 bps

Total Excluding NY Renovations (2)


$    173.61

$       167.60

3.6%


76.4%

74.5%

1.9%


$      132.68

$       124.89

6.2%


27.38%

26.24%

114 bps





















(1)

The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

(2)

Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

 

 

Pro Forma Hotel Adjusted EBITDA Reconciliation




Second Quarter 2013 (1)






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash Adjustments (2)

Hotel Adjusted EBITDA

Atlanta Alpharetta


$                  4,848


$                  1,399

$                     408

$                         -

$                          -

$                  1,807

Bethesda Marriott Suites


$                  4,189


$                    (575)

$                     375

$                         -

$                  1,557

$                  1,357

Boston Westin


$                24,595


$                  6,076

$                  2,128

$                         -

$                         3

$                  8,207

Hilton Boston Downtown


$                  7,401


$                  1,376

$                  1,436

$                         -

$                       42

$                  2,854

Hilton Burlington


$                  3,618


$                     704

$                     842

$                         -

$                       23

$                  1,569

Renaissance Charleston


$                  3,533


$                  1,026

$                     398

$                         -

$                     (32)

$                  1,392

Hilton Garden Inn Chelsea


$                  3,873


$                  1,462

$                     474

$                         -

$                         -

$                  1,936

Chicago Marriott


$                29,911


$                  2,328

$                  3,317

$                  3,201

$                   (398)

$                  8,448

Chicago Conrad


$                  8,374


$                  2,576

$                     924

$                          -

$                         -

$                  3,500

Courtyard Denver Downtown


$                  2,686


$                  1,064

$                     263

$                          -

$                         -

$                  1,327

Courtyard Fifth Avenue


$                  3,504


$                    (648)

$                     436

$                     848

$                      53

$                     689

Courtyard Midtown East


$                  6,418


$                     346

$                     622

$                     981

$                         -

$                  1,949

Frenchman's Reef


$                16,843


$                     657

$                  1,654

$                     824

$                         -

$                  3,135

JW Marriott Denver Cherry Creek


$                  5,748


$                     746

$                     488

$                     589

$                         -

$                  1,823

Los Angeles Airport


$                15,192


$                  1,490

$                  1,372

$                  1,123

$                         -

$                  3,985

Minneapolis Hilton


$                15,481


$                  2,309

$                  1,936

$                  1,349

$                  (116)

$                  5,478

Oak Brook Hills


$                  6,413


$                     576

$                     263

$                          -

$                    106

$                     945

Orlando Airport Marriott


$                  4,918


$                    (335)

$                     795

$                     826

$                         -

$                  1,286

Hotel Rex


$                  1,596


$                     291

$                     230

$                          -

$                         -

$                     521

Salt Lake City Marriott


$                  7,001


$                  1,315

$                     735

$                     394

$                         -

$                  2,444

The Lodge at Sonoma


$                  5,609


$                     883

$                     369

$                     315

$                         -

$                  1,567

Torrance Marriott South Bay


$                  6,171


$                  1,109

$                     586

$                          -

$                         -

$                  1,695

Vail Marriott


$                  4,381


$                    (692)

$                     605

$                          -

$                         -

$                      (87)

 Lexington Hotel New York


$                  7,623


$                 (5,125)

$                  3,184

$                  1,681

$                       30

$                    (230)

Westin San Diego


$                  7,570


$                     774

$                  1,064

$                     713

$                       47

$                  2,598

Westin Washington D.C. City Center


$                  8,188


$                     880

$                  1,590

$                     777

$                       46

$                  3,293

Renaissance Worthington


$                  8,500


$                  1,486

$                     699

$                     751

$                         2

$                  2,938

Total


$              224,184


$                23,498

$                27,193

$                14,372

$                  1,363

$                66,330

Total Excluding NY Renovations (3)


$              206,639


$                28,925

$                22,951

$                10,862

$                  1,280

$                63,922



(1)

The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

(2)

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 favorable

lease assets, and the non-cash amortization of unfavorable contract liabilities.

(3)

Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

 


Pro Forma Hotel Adjusted EBITDA Reconciliation



 

Second Quarter 2012 (1)






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash Adjustments (2)

Hotel Adjusted EBITDA

Atlanta Alpharetta


$                  3,638


$                     879

$                     305

$                        -

$                        -

$                  1,184

Bethesda Marriott Suites


$                  3,932


$                    (667)

$                     479

$                        -

$                 1,447

$                  1,259

Boston Westin


$                22,550


$                  4,933

$                  1,917

$                        -

$                        2

$                  6,852

Hilton Boston Downtown


$                  7,525


$                  2,223

$                  1,309

$                        -

$                      42

$                  3,574

Hilton Burlington


$                  3,786


$                     797

$                     773

$                        -

$                      23

$                  1,593

Renaissance Charleston


$                  3,173


$                  1,005

$                     350

$                        -

$                    (29)

$                  1,326

Hilton Garden Inn Chelsea


$                  3,389


$                  1,156

$                     437

$                        -

$                        -

$                  1,593

Chicago Marriott


$                26,587


$                  2,216

$                  2,991

$                 2,981

$                  (365)

$                  7,823

Chicago Conrad


$                  7,411


$                  1,972

$                     768

$                        -

$                        -

$                  2,740

Courtyard Denver Downtown


$                  2,465


$                     956

$                     235

$                        -

$                        -

$                  1,191

Courtyard Fifth Avenue


$                  3,887


$                      (68)

$                     430

$                    792

$                     48

$                  1,202

Courtyard Midtown East


$                  6,647


$                  1,116

$                     548

$                    901

$                        -

$                  2,565

Frenchman's Reef


$                14,789


$                     645

$                  1,451

$                    772

$                        -

$                  2,868

JW Marriott Denver Cherry Creek


$                  5,215


$                     718

$                     420

$                    554

$                        -

$                  1,692

Los Angeles Airport


$                13,805


$                     574

$                  1,340

$                 1,037

$                        -

$                  2,951

Minneapolis Hilton  


$                14,018


$                  1,617

$                  1,748

$                 1,272

$                  (116)

$                  4,521

Oak Brook Hills


$                  5,046


$                    (415)

$                     731

$                        -

$                   125

$                     441

Orlando Airport Marriott


$                  4,863


$                    (300)

$                     688

$                    773

$                        -

$                  1,161

Hotel Rex


$                  1,469


$                     311

$                     206

$                        -

$                        -

$                     517

Salt Lake City Marriott


$                  5,297


$                     374

$                     646

$                    385

$                        -

$                  1,405

The Lodge at Sonoma


$                  4,548


$                     574

$                     350

$                        -

$                        -

$                     924

Torrance Marriott South Bay


$                  5,363


$                     713

$                     737

$                        -

$                        -

$                  1,450

Vail Marriott


$                  3,406


$                    (895)

$                     535

$                        -

$                        -

$                    (360)

Lexington Hotel New York


$                14,798


$                  1,284

$                  2,363

$                 2,166

$                      31

$                  5,844

Westin San Diego


$                  6,930


$                  1,217

$                     973

$                        -

$                      47

$                  2,237

Westin Washington D.C. City Center


$                  8,078


$                  2,234

$                  1,142

$                        -

$                      46

$                  3,422

Renaissance Worthington


$                  8,198


$                  1,359

$                     661

$                    704

$                       (1)

$                  2,723

Total


$              210,813


$                26,528

$                24,533

$               12,337

$                  1,300

$                64,571

Total Excluding NY Renovations (3)


$              185,481


$                24,196

$                21,192

$                 8,478

$                  1,221

$                54,960



(1)

The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned as of January 1, 2012.

(2)

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.

(3)

Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

 

 

 

Pro Forma Hotel Adjusted EBITDA Reconciliation




Year to Date 2013 (1)






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash Adjustments (2)

Hotel Adjusted EBITDA

Atlanta Alpharetta


$                  9,379


$                  2,590

$                     813

$                          -

$                          -

$                  3,403

Bethesda Marriott Suites


$                  7,235


$                 (2,058)

$                     882

$                          -

$                  3,115

$                  1,939

Boston Westin


$                38,481


$                  4,837

$                  4,247

$                          -

$                         5

$                  9,089

Hilton Boston Downtown


$                11,964


$                     686

$                  2,868

$                          -

$                       84

$                  3,638

Hilton Burlington


$                  5,927


$                     373

$                  1,683

$                          -

$                       45

$                  2,101

Renaissance Charleston


$                  6,298


$                  1,572

$                     786

$                          -

$                      (63)

$                  2,295

Hilton Garden Inn Chelsea


$                  6,606


$                  1,898

$                     947

$                          -

$                          -

$                  2,845

Chicago Marriott


$                47,326


$                 (2,175)

$                  6,556

$                  6,386

$                    (796)

$                  9,971

Chicago Conrad


$                12,540


$                  1,657

$                  1,836

$                          -

$                          -

$                  3,493

Courtyard Denver Downtown


$                  4,798


$                  1,605

$                     523

$                          -

$                          -

$                  2,128

Courtyard Fifth Avenue


$                  6,039


$                 (1,927)

$                     750

$                  1,689

$                     109

$                     621

Courtyard Midtown East


$                11,183


$                    (690)

$                  1,200

$                  1,953

$                          -

$                  2,463

Frenchman's Reef


$                37,314


$                  4,865

$                  3,254

$                  1,643

$                          -

$                  9,762

JW Marriott Denver Cherry Creek


$                10,591


$                     905

$                     966

$                  1,184

$                          -

$                  3,055

Los Angeles Airport


$                29,331


$                  1,558

$                  2,720

$                  2,233

$                          -

$                  6,511

Minneapolis Hilton


$                24,979


$                     439

$                  3,872

$                  2,691

$                    (266)

$                  6,736

Oak Brook Hills


$                  9,891


$                    (278)

$                     525

$                          -

$                     216

$                     463

Orlando Airport Marriott


$                11,187


$                      (49)

$                  1,520

$                  1,645

$                          -

$                  3,116

Hotel Rex


$                  2,930


$                     394

$                     462

$                          -

$                          -

$                     856

Salt Lake City Marriott


$                13,710


$                  2,551

$                  1,471

$                     790

$                          -

$                  4,812

The Lodge at Sonoma


$                  9,445


$                     812

$                     733

$                     353

$                          -

$                  1,898

Torrance Marriott South Bay


$                11,611


$                  1,783

$                  1,168

$                          -

$                          -

$                  2,951

Vail Marriott


$                16,659


$                  4,858

$                  1,201

$                          -

$                          -

$                  6,059

 Lexington Hotel New York


$                14,305


$               (10,863)

$                  6,346

$                  3,361

$                       63

$                 (1,093)

Westin San Diego


$                14,886


$                  1,987

$                  2,117

$                     737

$                       94

$                  4,935

Westin Washington D.C. City Center


$                14,332


$                     211

$                  3,177

$                  1,555

$                       92

$                  5,035

Renaissance Worthington


$                16,540


$                  2,554

$                  1,403

$                  1,497

$                         4

$                  5,458

Total


$              405,487


$                20,095

$                54,026

$                27,717

$                  2,702

$              104,376

Total Excluding NY Renovations (3)


$              373,960


$                33,575

$                45,730

$                20,714

$                  2,530

$              102,385



(1)

The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned since January 1, 2012.

(2)

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 favorable

lease assets, and the non-cash amortization of unfavorable contract liabilities.

(3)

Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

 


Pro Forma Hotel Adjusted EBITDA Reconciliation



 

Year to Date 2012 (1)






Plus:

Plus:

Plus:

Equals:



Total Revenues


Net Income / (Loss)

Depreciation

Interest Expense

Non-Cash Adjustments (2)

Hotel Adjusted EBITDA

Atlanta Alpharetta


$                  7,486


$                  1,971

$                     598

$                          -

$                          -

$                  2,569

Bethesda Marriott Suites


$                  6,878


$                 (1,979)

$                     958

$                          -

$                  2,890

$                  1,869

Boston Westin


$                35,880


$                  3,418

$                  4,155

$                          -

$                         3

$                  7,576

Hilton Boston Downtown


$                11,892


$                  1,765

$                  2,617

$                          -

$                       84

$                  4,466

Hilton Burlington


$                  5,937


$                     313

$                  1,546

$                          -

$                       45

$                  1,904

Renaissance Charleston


$                  5,498


$                  1,373

$                     696

$                          -

$                      (58)

$                  2,011

Hilton Garden Inn Chelsea


$                  5,777


$                  1,419

$                     874

$                          -

$                          -

$                  2,293

Chicago Marriott


$                39,626


$                 (3,373)

$                  5,643

$                  5,955

$                    (730)

$                  7,495

Chicago Conrad


$                11,191


$                  1,136

$                  1,534

$                          -

$                          -

$                  2,670

Courtyard Denver Downtown


$                  4,557


$                  1,400

$                     472

$                     175

$                          -

$                  2,047

Courtyard Fifth Avenue


$                  6,740


$                 (1,009)

$                     855

$                  1,576

$                       95

$                  1,517

Courtyard Midtown East


$                11,181


$                     414

$                  1,094

$                  1,794

$                          -

$                  3,302

Frenchman's Reef


$                31,943


$                  4,049

$                  2,890

$                  1,555

$                          -

$                  8,494

JW Marriott Denver Cherry Creek


$                  9,440


$                     724

$                     839

$                  1,102

$                          -

$                  2,665

Los Angeles Airport


$                26,906


$                     841

$                  2,688

$                  2,060

$                          -

$                  5,589

Minneapolis Hilton  


$                23,287


$                    (119)

$                  3,489

$                  2,534

$                    (277)

$                  5,627

Oak Brook Hills


$                  8,907


$                 (1,407)

$                  1,466

$                          -

$                     250

$                     309

Orlando Airport Marriott


$                10,471


$                       61

$                  1,388

$                  1,538

$                          -

$                  2,987

Hotel Rex


$                  2,811


$                     536

$                     412

$                          -

$                          -

$                     948

Salt Lake City Marriott


$                11,472


$                  1,556

$                  1,281

$                     770

$                          -

$                  3,607

The Lodge at Sonoma


$                  7,321


$                     150

$                     686

$                          -

$                          -

$                     836

Torrance Marriott South Bay


$                10,345


$                  1,156

$                  1,472

$                          -

$                          -

$                  2,628

Vail Marriott


$                14,225


$                  3,640

$                  1,069

$                          -

$                          -

$                  4,709

Lexington Hotel New York


$                24,729


$                     143

$                  4,724

$                  2,529

$                       67

$                  7,463

Westin San Diego


$                13,310


$                  2,179

$                  1,946

$                          -

$                       95

$                  4,220

Westin Washington D.C. City Center


$                13,838


$                  2,899

$                  2,285

$                          -

$                       91

$                  5,275

Renaissance Worthington


$                16,188


$                  2,649

$                  1,318

$                  1,403

$                         6

$                  5,376

Total


$              377,836


$                25,905

$                48,995

$                22,991

$                  2,561

$              100,244

Total Excluding NY Renovations (3)


$              335,186


$                26,357

$                42,322

$                17,092

$                  2,399

$                87,962



(1)

The pro forma operating data includes the operating results for the Company's 27 hotels assuming they were owned as of January 1, 2012.

(2)

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.

(3)

Excludes the three hotels in New York City under renovation; the Lexington Hotel New York, Courtyard Manhattan Midtown East and Courtyard Fifth Avenue.

 

 

SOURCE DiamondRock Hospitality Company

Analysen zu Diamondrock Hospitality CoShsmehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

Diamondrock Hospitality CoShs 8,10 -0,61% Diamondrock Hospitality CoShs