• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    DIAMONDROCK HOSPITALITY COMPANY REPORTS FOURTH QUARTER AND FULL YEAR 2024 RESULTS

    2/27/25 4:05:00 PM ET
    $DRH
    Real Estate Investment Trusts
    Real Estate
    Get the next $DRH alert in real time by email

    Full Year Results Exceed Guidance

    Completes Sale of the Westin Washington D.C. City Center

    Announces $0.08 First Quarter 2025 Dividend

    BETHESDA, Md., Feb. 27, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH), a lodging real estate investment trust that owns a portfolio of 36 premium hotels and resorts in the United States, today announced results of operations for the quarter and year ended December 31, 2024.

    (PRNewsfoto/DiamondRock Hospitality Company)

    Fourth Quarter 2024 Highlights

    • Net Loss: Net loss attributable to common stockholders was $13.7 million, or ($0.07) per diluted share compared to net income attributable to common stockholders of $8.5 million in the fourth quarter of 2023. The net loss attributable to common stockholders includes a $32.6 million impairment loss recorded on the Westin Washington D.C. City City Center.
    • Comparable Revenues: $280.5 million, an increase of 5.7% compared to the fourth quarter of 2023.
    • Comparable RevPAR: $200.46, an increase of 5.4% compared to the fourth quarter of 2023.
    • Comparable Hotel Adjusted EBITDA: $75.9 million, an increase of 16.4% compared to the fourth quarter of 2023.
    • Comparable Hotel Adjusted EBITDA Margin: 27.08%, an increase of 253 basis points compared to the fourth quarter of 2023.
    • Adjusted EBITDA: $68.7 million, an increase of 19.9% compared to the fourth quarter of 2023.
    • Adjusted FFO per Share: $0.24, an increase of 33.3% compared to the fourth quarter of 2023.
    • Hotel Acquisition: Acquired the AC Hotel Minneapolis Downtown for $30.0 million on November 12, 2024.

    Full Year 2024 Highlights

    • Net Income: Net income attributable to common stockholders was $38.2 million, or $0.18 per diluted share as compared to $76.5 million in 2023. Net income attributable to common stockholders includes a $32.6 million impairment loss recorded on the Westin Washington D.C. City Center and $20.4 million of severance costs related to the executive transition in 2024.
    • Comparable Revenues: $1.1 billion, an increase of 4.3% compared to 2023.
    • Comparable RevPAR: $205.15, an increase of 2.6% compared to 2023.
    • Comparable Hotel Adjusted EBITDA: $321.4 million, an increase of 5.3% compared to 2023.
    • Comparable Hotel Adjusted EBITDA Margin: 28.21%, an increase of 27 basis points compared to 2023.
    • Adjusted EBITDA: $290.4 million, an increase of 6.9% compared to 2023.
    • Adjusted FFO per Share: $1.01, an increase of 8.6% to 2023.
    • Brand Conversion: The Company completed the repositioning and rebranding of the Hilton Burlington Lake Champlain as the Hotel Champlain Burlington, Curio Collection by Hilton in July 2024.
    • Debt Financing: The Company repaid its $73.3 million mortgage loan secured by the Courtyard New York Manhattan/Midtown East and extended the maturity date of its $300 million unsecured term loan by one year to January 2026.
    • Share Repurchases: The Company repurchased 3.1 million shares of its common stock at a weighted average price of $8.33 per share for a total consideration of approximately $26.0 million during 2024.

    Recent Development

    • Hotel Disposition: The Company completed the sale of the Westin Washington D.C. City Center for a contract price of $92.0 million on February 19, 2025.

    "Fourth quarter operating results exceeded our expectations, with group revenues increasing over 8% compared to last year and business transient revenues increasing over 5% to last year. This strong revenue growth coupled with cost savings initiatives led to fourth quarter results exceeding our guidance range.

    We expect continued growth from our urban hotels in 2025 and the completed rebrandings of Hotel Champlain and The Dagny, as well as the renovations at Bourbon Orleans and Westin San Diego, are expected to drive additional growth. Our resort hotels are focused on driving incremental group demand and increasing operating efficiencies in the face of continued softness from the leisure customer. In total, we expect to see steadily improving growth as we move throughout the year.

    The sale of the Westin Washington D.C. marks an important step in our strategy to harvest capital from low free cash flow growth assets and redeploy proceeds into higher return on investment opportunities to drive sustained earnings per share growth for our shareholders."

    - Jeffrey J. Donnelly, Chief Executive Officer of DiamondRock Hospitality Company

    Operating Results

    Please see "Non-GAAP Financial Measures" attached to this press release for an explanation of the terms "EBITDAre," "Adjusted EBITDA," "Hotel Adjusted EBITDA," "Hotel Adjusted EBITDA Margin," "FFO" and "Adjusted FFO" and a reconciliation of these measures to net income. Comparable operating results include all hotels owned as of December 31, 2024 for all periods presented. See "Reconciliation of Comparable Operating Results" attached to this press release for a reconciliation to historical amounts.



    Three Months Ended December 31,



    Year Ended December 31,



    2024



    2023

    Change



    2024

    2023

    Change



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

    Comparable Operating Results (1)

















    ADR

    $          290.02



    $          280.55

    3.4 %



    $          282.70

    $          279.08

    1.3 %

    Occupancy

    69.1 %



    67.8 %

    1.3 %



    72.6 %

    71.6 %

    1.0 %

    RevPAR

    $          200.46



    $          190.18

    5.4 %



    $          205.15

    $          199.89

    2.6 %

    Total RevPAR

    $          304.86



    $          288.88

    5.5 %



    $          311.24

    $          299.96

    3.8 %

    Room Revenues

    $            184.4



    $            174.7

    5.6 %



    $            750.8

    $            728.0

    3.1 %

    Total Revenues

    $            280.5



    $            265.4

    5.7 %



    $         1,139.1

    $         1,092.5

    4.3 %

    Hotel Adjusted EBITDA

    $              75.9



    $              65.2

    16.4 %



    $            321.4

    $            305.2

    5.3 %

    Hotel Adjusted EBITDA Margin

    27.08 %



    24.55 %

    253 bps



    28.21 %

    27.94 %

    27 bps

    Available Rooms

    920,000



    918,800

    1,200



    3,660,001

    3,641,984

    18,017



















    Actual Operating Results (2)

















    Total Revenues

    $            279.1



    $            263.5

    5.9 %



    $         1,129.9

    $         1,074.9

    5.1 %

    Net (loss) / income attributable to common stockholders

    $            (13.7)



    $                8.5

    (261.2) %



    $              38.2

    $              76.5

    (50.1) %

    (Loss) / Earnings per diluted share

    $            (0.07)



    $              0.04

    (275.0) %



    $              0.18

    $              0.36

    (50.0) %

    Adjusted EBITDA

    $              68.7



    $              57.3

    19.9 %



    $            290.4

    $            271.7

    6.9 %

    Adjusted FFO

    $              49.4



    $              38.6

    28.0 %



    $            213.7

    $            198.5

    7.7 %

    Adjusted FFO per diluted share

    $              0.24



    $              0.18

    33.3 %



    $              1.01

    $              0.93

    8.6 %





    (1)

    Amounts represent the pre-acquisition operating results for AC Hotel Minneapolis Downtown from January 1, 2023 to November 11, 2024 and Chico Hot Springs Resort from January 1, 2023 to July 31, 2023. The pre-acquisition operating results were obtained from the seller of the hotel during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.





    (2)

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

    Hotel Disposition

    On February 19, 2025, the Company completed the sale of the 410-room Westin Washington D.C. City Center for a contract price of $92.0 million.  The sales price represents an 11.2x multiple on 2024 Hotel EBITDA and a 7.5% capitalization rate on 2024 hotel net operating income, or a capitalization rate of 5.6% inclusive of the Company's projected capital expenditures. Excluding a one-time property tax credit and temporary discount on franchise fees the Hotel received in 2024, the sales price represents an 11.9x multiple on 2024 Hotel EBITDA and a 7.0% capitalization rate on 2024 Hotel net operating income, or a capitalization rate of 5.2% inclusive of the Company's projected capital expenditures.

    Capital Expenditures

    The Company invested approximately $81.6 million in capital improvements at its hotels during the year ended December 31, 2024. Significant projects in 2024 included the following:

    • Hotel Champlain Burlington: The Company completed the rebranding and repositioning of the Hilton Burlington Lake Champlain to Hotel Champlain Burlington, a Curio Collection by Hilton in July 2024. The transformation of the 258-room hotel represents a strong return-on-investment opportunity and included the creation of new lifestyle community spaces, a new all-day cafe, an upgraded state-of-the-art fitness center, and a new signature seafood restaurant, Original Skiff Fish & Oysters, in partnership with a local award-winning chef.
    • Westin San Diego Bayview: The Company completed a comprehensive renovation of the hotel's guestrooms during the second quarter of 2024.
    • Bourbon Orleans Hotel: The Company completed a comprehensive renovation of the hotel's guestrooms during the third quarter of 2024.

    The Company expects to invest approximately $85 to $95 million in capital improvements at its hotels in 2025. Significant projects in 2025 include the following:

    • Orchards Inn Sedona: The Company commenced the repositioning of Orchards Inn as the Cliffs at L'Auberge on November 1, 2024. The repositioning will integrate the hotel with the adjacent L'Auberge de Sedona and includes construction of a new pool connecting the two properties, renovation of the guestrooms and creation of a new arrival experience and new outdoor event space. The Company expects to complete the project in the third quarter of 2025.
    • Hilton Garden Inn New York / Times Square Central: The Company expects to complete a renovation of the hotel's guestrooms during the first quarter of 2025.
    • Kimpton Hotel Palomar Phoenix: The Company expects to commence a renovation of the hotel's guestrooms during the second quarter of 2025.
    • Courtyard New York Manhattan/Midtown East: The Company expects to commence a renovation of the hotel's guestrooms during the fourth quarter of 2025.

    Balance Sheet and Liquidity

    As of December 31, 2024, the Company had total debt outstanding of $1.1 billion, consisting of $800.0 million of unsecured term loans and $295.8 million of three property-specific mortgage loans, with a weighted average interest rate of 5.21%.  During the third quarter of 2024, the Company repaid the $73.3 million mortgage loan secured by the Courtyard New York Manhattan/Midtown East with cash on hand and exercised its right to extend the maturity date of its $300.0 million unsecured term loan for one year to January 3, 2026.  The Company is actively pursuing a financing transaction, the proceeds of which will be used to repay its three outstanding mortgage loans that each mature during 2025. In the event that the Company is unsuccessful in obtaining this new financing, it may use a combination of cash on hand and its senior unsecured revolving credit facility to address the maturities.

    The Company ended the year with $584.3 million of liquidity, comprised of $81.4 million of unrestricted corporate cash, $102.9 million of unrestricted cash at its hotels and full availability of its revolving credit facility.

    Share Repurchase Program

    During the year ended December 31, 2024, the Company repurchased 3.1 million shares of its common stock at an average price of $8.33 per share for a total purchase price of $26.0 million. The Company currently has $174.0 million of remaining capacity under its $200.0 million share repurchase program.

    Dividends

    The Company paid a fourth quarter cash dividend of $0.23 per common share, which included a regular quarterly dividend of $0.03 per common share, along with a stub dividend of $0.20 per common share, on January 14, 2025 to shareholders of record as of December 31, 2024.  Additionally, the Company paid a quarterly dividend of $0.515625 per share on its 8.250% Series A Cumulative Redeemable Preferred Stock on December 31, 2024 to shareholders of record as of December 20, 2024.

    On February 25, 2025, the Company's Board of Directors declared a regular quarterly cash dividend of $0.08 per share on its common stock.  The dividend will be paid on April 11, 2025 to shareholders of record as of March 28, 2025. The Company's Board of Directors also declared a quarterly dividend of $0.515625 per share on its 8.250% Series A Cumulative Redeemable Preferred Stock. The dividend is payable on March 28, 2025 to shareholders of record as of March 20, 2025.

    Guidance

    The Company is providing annual guidance for 2025. The outlook is based on the current economic and operating environment for its current portfolio of hotels and does not take into account any unanticipated impacts to it the business or operations.  Achievement of the anticipated results is subject to the risks disclosed in the Company's filings with the U.S. Securities and Exchange Commission, which may cause actual results to differ materially from the anticipated results expressed or implied below.

    Metric

    Low End

    High End





    Comparable RevPAR Growth

    1.0 %

    3.0 %



    Adjusted EBITDA

    $275 million

    $300 million



    Adjusted FFO

    $199 million

    $224 million



    Adjusted FFO per share

    $0.94 per share

    $1.06 per share



     

    Effective January 1, 2025, the Company will exclude share-based compensation from its calculations of Adjusted EBITDA and Adjusted FFO in order to provide comparability with its peers. This change has been incorporated in the above guidance ranges for Adjusted EBITDA and Adjusted FFO. Share-based compensation was $7.4 million for full year 2024.

    Full year 2025 guidance is based in part on the following assumptions:

    • Full year corporate expenses, excluding share-based compensation, of approximately $24 million to $25 million;
    • Full year cash interest expense of approximately $64 million to $65 million;
    • Full year income tax expense of approximately $1 million to $2 million;
    • Fully diluted weighted average common shares and units of 211 million; and
    • 3,502,540 full year available rooms.

    Earnings Call

    The Company will host a conference call to discuss its fourth quarter and full year results on Friday, February 28, 2025, at 10:00 a.m. Eastern Time. The conference call will be accessible by telephone and through the internet. Interested individuals are requested to register for the call using this link to obtain dial-in and webcast details. Registration details are also available by visiting https://investor.drhc.com. A replay of the conference call webcast will be archived and available online. 

    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 leisure destinations and top gateway markets. The Company currently owns 36 premium quality hotels with approximately 9,600 rooms. The Company has strategically positioned its portfolio to be operated both under leading global brand families as well as independent boutique hotels in the lifestyle segment. For further information on the Company and its portfolio, please visit DiamondRock Hospitality Company's website at www.drhc.com.

    This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "believe," "expect," "intend," "project," "forecast," "plan" and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to: the adverse impact of any future pandemic, epidemic or outbreak of any highly infectious disease on the U.S., regional and global economies, travel, the hospitality industry, and the financial condition and results of operations of the Company and its hotels; national and local economic and business conditions, including the potential for additional terrorist attacks, that will affect occupancy rates at the Company's hotels and the demand for hotel products and services; operating risks associated with the hotel business; 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)





    December 31, 2024



    December 31, 2023

    ASSETS

    (unaudited)





    Property and equipment, net

    $                  2,631,221



    $                 2,755,195

    Assets held for sale

    93,400



    —

    Right-of-use assets

    89,931



    97,692

    Restricted cash

    47,408



    45,576

    Due from hotel managers

    145,947



    144,689

    Prepaid and other assets

    82,963



    73,940

    Cash and cash equivalents

    81,381



    121,595

    Total assets

    $                  3,172,251



    $                 3,238,687









    LIABILITIES AND EQUITY







    Liabilities:







    Debt, net of unamortized debt issuance costs

    1,095,294



    1,177,005

    Lease liabilities

    85,235



    112,866

    Due to hotel managers

    121,734



    116,522

    Liabilities of assets held for sale

    3,352



    —

    Deferred rent

    73,535



    69,209

    Unfavorable contract liabilities, net

    58,208



    59,866

    Accounts payable and accrued expenses

    79,201



    39,563

    Distributions declared and unpaid

    49,034



    6,324

    Deferred income related to key money, net

    7,726



    8,349

    Total liabilities

    1,573,319



    1,589,704

    Equity:







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







        8.250% Series A Cumulative Redeemable Preferred Stock (liquidation

      preference $25.00 per share), 4,760,000 shares issued and outstanding at

      December 31, 2024 and 2023

    48



    48

       Common stock, $0.01 par value; 400,000,000 shares authorized; 207,592,210

      and 209,627,197 shares issued and outstanding at December 31, 2024 and

      December 31, 2023, respectively

    2,076



    2,096

    Additional paid-in capital

    2,268,521



    2,291,297

    Accumulated other comprehensive loss

    (1,360)



    (2,036)

    Distributions in excess of earnings

    (679,050)



    (649,330)

    Total stockholders' equity

    1,590,235



    1,642,075

    Noncontrolling interests

    8,697



    6,908

    Total equity

    1,598,932



    1,648,983

    Total liabilities and equity

    $                  3,172,251



    $                 3,238,687

                          

    DIAMONDROCK HOSPITALITY COMPANY



    CONSOLIDATED STATEMENTS OF OPERATIONS

    (in thousands, except share and per share amounts)

    (unaudited)





    Three Months Ended December 31,



    Year Ended December 31,



    2024



    2023



    2024



    2023

    Revenues:















    Rooms

    $                183,161



    $               173,122



    $               742,626



    $              717,447

    Food and beverage

    69,403



    66,888



    281,682



    259,757

    Other

    26,487



    23,537



    105,575



    97,663

    Total revenues

    279,051



    263,547



    1,129,883



    1,074,867

    Operating Expenses:















    Rooms

    46,659



    45,673



    186,131



    176,765

    Food and beverage

    48,056



    46,060



    193,331



    180,546

    Other departmental and support expenses

    68,789



    68,171



    268,563



    261,536

    Management fees

    6,738



    5,802



    27,149



    24,998

    Franchise fees

    10,014



    9,345



    39,724



    35,738

    Other property-level expenses

    24,789



    25,422



    103,347



    102,177

    Depreciation and amortization

    29,046



    28,307



    113,588



    111,302

    Impairment losses

    32,573



    —



    34,169



    941

    Corporate expenses

    7,828



    8,371



    52,911



    32,048

    Business interruption insurance income

    —



    —



    —



    (647)

    Total operating expenses, net

    274,492



    237,151



    1,018,913



    925,404

















    Interest expense

    16,082



    16,360



    65,516



    65,072

    Interest (income) and other (income) expense, net

    (1,072)



    (844)



    (4,337)



    (2,561)

      Total other expenses, net

    15,010



    15,516



    61,179



    62,511

    (Loss) / Income before income taxes

    (10,451)



    10,880



    49,791



    86,952

    Income tax (expense) / benefit

    (845)



    103



    (1,541)



    (317)

    Net (loss) / income

    (11,296)



    10,983



    48,250



    86,635

    Less:  Net loss / (income) attributable to

    noncontrolling interests

    53



    (36)



    (203)



    (295)

    Net (loss) / income attributable to the Company

    (11,243)



    10,947



    48,047



    86,340

    Distributions to preferred stockholders

    (2,454)



    (2,454)



    (9,817)



    (9,817)

    Net (loss) / income attributable to

    common stockholders

    $                (13,697)



    $                   8,493



    $                 38,230



    $                76,523

    (Loss) / Earnings per share:















    (Loss) / Earnings per share available to

    common stockholders - basic

    $                     (0.07)



    $                     0.04



    $                     0.18



    $                    0.36

    (Loss) / Earnings per share available to

    common stockholders - diluted

    $                     (0.07)



    $                     0.04



    $                     0.18



    $                    0.36

















    Weighted-average number of common

    shares outstanding:















    Basic

    208,965,671



    211,498,736



    210,286,342



    211,518,826

    Diluted

    208,965,671



    212,578,308



    211,240,170



    212,304,117

     

    Non-GAAP Financial Measures

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

    Use and Limitations of Non-GAAP Financial Measures

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

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

    EBITDA and EBITDAre

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

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

    FFO

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

    Adjustments to EBITDAre and FFO

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

    • Non-Cash Lease Expense and Other Amortization: We exclude the non-cash expense incurred from the straight line recognition of expense from our ground leases and other contractual obligations and the non-cash amortization of our favorable and unfavorable contracts, originally recorded in conjunction with certain hotel acquisitions. We exclude these non-cash items because they do not reflect the actual cash amounts due to the respective lessors in the current period and they are of lesser significance in evaluating our actual performance for that period.
    • Cumulative Effect of a Change in Accounting Principle: The Financial Accounting Standards Board promulgates new accounting standards that require or permit the consolidated statement of operations and comprehensive income to reflect the cumulative effect of a change in accounting principle. We exclude the effect of these adjustments, which include the accounting impact from prior periods, because they do not reflect the Company's actual underlying performance for the current period.
    • Gains or Losses from Early Extinguishment of Debt: We exclude the effect of gains or losses recorded on the early extinguishment of debt because these gains or losses result from transaction activity related to the Company's capital structure that we believe are not indicative of the ongoing operating performance of the Company or our hotels.
    • Hotel Acquisition Costs: We exclude hotel acquisition costs expensed during the period because we believe these transaction costs are not reflective of the ongoing performance of the Company or our hotels.
    • Severance Costs: We exclude corporate severance costs, or reversals thereof, incurred with the termination of corporate-level employees and severance costs incurred at our hotels related to lease terminations or structured severance programs because we believe these costs do not reflect the ongoing performance of the Company or our hotels.
    • Hotel Manager Transition and Hotel Pre-Opening Costs: We exclude the transition costs associated with a change in hotel manager and the pre-opening costs associated with the redevelopment or rebranding of a hotel because we believe these items do not reflect the ongoing performance of the Company or our hotels.
    • Share-Based Compensation Expense: Effective January 1, 2025, we will exclude share-based compensation expense as it is a non-cash item. This adjustment aligns with the calculation of Adjusted EBITDA for our financial covenant ratios under our credit facility, ensuring consistency in our financial reporting and covenant compliance.
    • Other Items: From time to time we incur costs or realize gains that we consider outside the ordinary course of business and that we do not believe reflect the ongoing performance of the Company or our hotels. Such items may include, but are not limited to the following: lease preparation costs incurred to prepare vacant space for marketing; management or franchise contract termination fees; gains or losses from legal settlements; costs incurred related to natural disasters; and gains on property insurance claim settlements, other than income related to business interruption insurance.

    In addition, to derive Adjusted FFO, we exclude any unrealized fair value adjustments to interest rate swaps and the portion of our non-cash ground lease expense recognized as interest expense.  We exclude these non-cash amounts because they do not reflect the underlying performance of the Company.

    Hotel Adjusted EBITDA

    We believe that Hotel Adjusted EBITDA provides our investors a useful financial measure to evaluate our hotel operating performance, excluding the impact of our capital structure (primarily interest), our asset base (primarily depreciation and amortization), and our corporate-level expenses.  With respect to Hotel Adjusted EBITDA, we believe that excluding the effect of corporate-level expenses provides a more complete understanding of the operating results over which individual hotels and third-party management companies have direct control.  We believe property-level results provide investors with supplemental information on the ongoing operational performance of our hotels and effectiveness of the third-party management companies operating our business on a property-level basis. Hotel Adjusted EBITDA margins are calculated as Hotel Adjusted EBITDA divided by total hotel revenues.         

    Reconciliations of Non-GAAP Measures



    EBITDA, EBITDAre, Adjusted EBITDA and Hotel Adjusted EBITDA



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





    Three Months Ended December 31,



    Year Ended December 31,          



    2024



    2023





    2024



    2023

    Net income

    $                 (11,296)



    $                10,983





    $                48,250



    $                86,635

    Interest expense

    16,082



    16,360





    65,516



    65,072

    Income tax expense / (benefit)

    845



    (103)





    1,541



    317

    Real estate related depreciation and amortization

    29,046



    28,307





    113,588



    111,302

    EBITDA

    34,677



    55,547





    228,895



    263,326

    Impairment losses

    32,573



    —





    34,169



    941

    EBITDAre

    67,250



    55,547





    263,064



    264,267

    Non-cash lease expense and other amortization

    1,366



    1,536





    5,970



    6,156

    Severance costs

    —



    —





    20,362



    —

    Hotel pre-opening costs

    81



    208





    1,006



    1,246

    Adjusted EBITDA

    68,697



    57,291





    290,402



    271,669

    Corporate expenses

    7,828



    8,371





    32,549



    32,048

    Interest (income) and other (income) expense, net

    (1,072)



    (844)





    (4,337)



    (2,561)

    Hotel Adjusted EBITDA

    $                  75,453



    $                64,818





    $              318,614



    $              301,156

     



    Full Year 2025 Guidance



    Low End



    High End

    Net income

    $                     79,117



    $                   105,117

    Interest expense

    65,000



    64,000

    Income tax expense

    1,183



    2,183

    Real estate related depreciation and amortization

    116,000



    115,000

    EBITDA/EBITDAre

    261,300



    286,300

    Non-cash lease expense and other amortization

    6,200



    6,200

    Share-based compensation expense

    7,000



    7,000

    Hotel pre-opening costs

    500



    500

    Adjusted EBITDA

    $                   275,000



    $                   300,000

     

    FFO and Adjusted FFO



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





    Three Months Ended December 31,



    Year Ended December 31,          



    2024



    2023





    2024



    2023

    Net income

    $                (11,296)



    $                10,983





    $                48,250



    $                86,635

    Real estate related depreciation and amortization

    29,046



    28,307





    113,588



    111,302

    Impairment losses

    32,573



    —





    34,169



    941

    FFO

    50,323



    39,290





    196,007



    198,878

    Distribution to preferred stockholders

    (2,454)



    (2,454)





    (9,817)



    (9,817)

    FFO available to common stock and unit holders

    47,869



    36,836





    186,190



    189,061

    Non-cash lease expense and other amortization

    1,488



    1,536





    6,092



    6,156

    Severance costs

    —



    —





    20,362



    —

    Hotel pre-opening costs

    81



    208





    1,006



    1,246

    Fair value adjustments to interest rate swaps

    —



    —





    —



    2,033

    Adjusted FFO available to common stock and unit holders

    $                 49,438



    $                38,580





    $              213,650



    $              198,496

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

    $                      0.24



    $                    0.18





    $                    1.01



    $                    0.93

    Diluted Weighted Average Shares and Units

    209,960



    213,301





    212,141



    213,035

     



    Full Year 2025 Guidance



    Low End



    High End

    Net income

    $                     79,117



    $                   105,117

    Real estate related depreciation and amortization

    116,000



    115,000

    FFO

    195,117



    220,117

    Distribution to preferred stockholders

    (9,817)



    (9,817)

    FFO available to common stock and unit holders

    185,300



    210,300

    Non-cash lease expense and other amortization

    6,200



    6,200

    Share-based compensation expense

    7,000



    7,000

    Hotel pre-opening costs

    500



    500

    Adjusted FFO available to common stock and unit holders

    $                   199,000



    $                   224,000

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

    $                          0.94



    $                          1.06

    Diluted Weighted Average Shares and Units

    211,000



    211,000

        

    Reconciliation of Comparable Operating Results



    The following presents the revenues, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin together with comparable prior year results (in thousands):    





    Three Months Ended December 31,

    Year Ended December 31,



    2024



    2023



    2024



    2023

    Revenues

    $          279,051



    $          263,547



    $       1,129,883



    $      1,074,867

    Hotel revenues from prior ownership (1)

    1,423



    1,881



    9,257



    17,585

    Comparable Revenues

    $          280,474



    $          265,428



    $       1,139,140



    $      1,092,452

















    Hotel Adjusted EBITDA

    $            75,453



    $            64,818



    $          318,614



    $          301,156

    Hotel Adjusted EBITDA from prior ownership (1)

    487



    353



    2,781



    4,068

    Comparable Hotel Adjusted EBITDA

    $            75,940



    $            65,171



    $          321,395



    $          305,224

















    Hotel Adjusted EBITDA Margin

    27.04 %



    24.59 %



    28.20 %



    28.02 %

    Comparable Hotel Adjusted EBITDA Margin

    27.08 %



    24.55 %



    28.21 %



    27.94 %





    (1)

    Amounts represent the pre-acquisition operating results for AC Hotel Minneapolis Downtown from January 1, 2023 to November 11, 2024 and Chico Hot Springs Resort from January 1, 2023 to July 31, 2023.  The pre-acquisition operating results were obtained from the seller of the hotel during the acquisition due diligence process. We have made no adjustments to the amounts provided to us by the seller. The pre-acquisition operating results were not audited or reviewed by the Company's independent auditors.

     

    Selected Quarterly Comparable Operating Information



    The following table is presented to provide investors with selected quarterly comparable operating information for the Company's current portfolio of 36 hotels.





    Quarter 1, 2024

    Quarter 2, 2024

    Quarter 3, 2024

    Quarter 4, 2024

    Full Year 2024

    ADR

    $          269.95

    $          292.59

    $          282.05

    $          291.24

    $          284.26

    Occupancy

    67.6 %

    77.5 %

    76.2 %

    69.5 %

    72.7 %

    RevPAR

    $          182.50

    $          226.83

    $          214.79

    $          202.40

    $          206.64

    Total RevPAR

    $          287.09

    $          346.27

    $          318.60

    $          309.18

    $          315.28

    Revenues (in thousands)

    $        250,491

    $        302,217

    $        281,127

    $        272,783

    $     1,106,618

    Hotel Adjusted EBITDA (in thousands)

    $          60,047

    $          97,206

    $          82,003

    $          73,899

    $        313,155

    Hotel Adjusted EBITDA Margin

    23.97 %

    32.16 %

    29.17 %

    27.09 %

    28.30 %

    Available Rooms

    872,508

    872,781

    882,372

    882,280

    3,509,941

     

    Market Capitalization as of December 31, 2024

    (in thousands)

    Enterprise Value











    Common equity capitalization (at December 31, 2024 closing price of $9.03/share)



    $              1,902,473

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



    119,000

    Consolidated debt (face amount)



    1,095,808

    Cash and cash equivalents



    (81,381)

    Total enterprise value



    $              3,035,900

    Share Reconciliation











    Common shares outstanding



    207,592

    Operating partnership units



    1,135

    Unvested restricted stock held by management and employees



    622

    Share grants under deferred compensation plan



    1,335

    Combined shares and units



    210,684

     

    Debt Summary as of December 31, 2024

    (dollars in thousands)

    Loan



    Interest Rate



    Term



    Outstanding

    Principal



    Maturity

    Worthington Renaissance Fort Worth Hotel



    3.66 %



    Fixed



    71,766



    May 2025

    Hotel Clio



    4.33 %



    Fixed



    54,657



    July 2025

    Westin Boston Seaport District



    4.36 %



    Fixed



    169,385



    November 2025

    Unsecured term loan



    SOFR + 1.35% (1)



    Variable



    500,000



    January 2028

    Unsecured term loan



    SOFR + 1.35% (2)



    Variable



    300,000



    January 2026 (3)

    Senior unsecured credit facility



    SOFR + 1.40%



    Variable



    —



    September 2026 (4)

    Total debt











    1,095,808





         Unamortized debt issuance costs (5)











    (514)





    Debt, net of unamortized debt issuance costs







    $    1,095,294























    Weighted-average interest rate of fixed rate debt



    4.48 %













    Total weighted-average interest rate (6)



    5.21 %



































    (1)

    Interest rate as of December 31, 2024 was 5.38%, which includes the effect of interest rate swaps.

    (2)

    Interest rate as of December 31, 2024 was 5.79%.

    (3)

    In September 2024, we exercised our option to extend the maturity by an additional year to January 2026.

    (4)

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

    (5)

    Excludes debt issuance costs related to our senior unsecured credit facility, which are included within  Prepaid and Other Assets on the accompanying consolidated balance sheet.

    (6)

    Weighted-average interest rate includes the effect of interest rate swaps.

     



    Operating Statistics – Fourth Quarter



    Number

    of Rooms

    ADR



    Occupancy



    RevPAR



    4Q 2024

    4Q 2023

    B/(W) 2023



    4Q 2024

    4Q 2023

    B/(W) 2023



    4Q 2024

    4Q 2023

    B/(W) 2023



























    AC Hotel Minneapolis Downtown (1)

    245

    $         136.45

    $         134.51

    1.4 %



    39.4 %

    35.2 %

    4.2 %



    $          53.73

    $          47.37

    13.4 %

    Atlanta Marriott Alpharetta

    318

    $         158.90

    $         159.19

    (0.2) %



    63.1 %

    57.4 %

    5.7 %



    $         100.19

    $          91.42

    9.6 %

    Bourbon Orleans Hotel

    220

    $         276.79

    $         254.80

    8.6 %



    67.8 %

    71.7 %

    (3.9) %



    $         187.68

    $         182.57

    2.8 %

    Cavallo Point, The Lodge at the Golden Gate

    142

    $         562.69

    $         595.48

    (5.5) %



    61.6 %

    54.1 %

    7.5 %



    $         346.56

    $         322.08

    7.6 %

    Chicago Marriott Downtown Magnificent Mile

    1,200

    $         271.35

    $         248.64

    9.1 %



    65.9 %

    55.9 %

    10.0 %



    $         178.79

    $         138.90

    28.7 %

    Chico Hot Springs Resort & Day Spa

    117

    $         205.51

    $         183.22

    12.2 %



    59.7 %

    56.8 %

    2.9 %



    $         122.66

    $         104.05

    17.9 %

    Courtyard Denver Downtown

    177

    $         186.30

    $         203.58

    (8.5) %



    71.1 %

    65.8 %

    5.3 %



    $         132.42

    $         133.97

    (1.2) %

    Courtyard New York Manhattan/Fifth Avenue

    189

    $         379.78

    $         346.88

    9.5 %



    96.2 %

    95.8 %

    0.4 %



    $         365.21

    $         332.38

    9.9 %

    Courtyard New York Manhattan/Midtown East

    321

    $         459.19

    $         424.16

    8.3 %



    91.4 %

    92.0 %

    (0.6) %



    $         419.84

    $         390.33

    7.6 %

    Embassy Suites by Hilton Bethesda

    272

    $         174.53

    $         164.99

    5.8 %



    63.6 %

    68.6 %

    (5.0) %



    $         111.03

    $         113.20

    (1.9) %

    Havana Cabana Key West

    106

    $         254.64

    $         285.15

    (10.7) %



    74.2 %

    80.2 %

    (6.0) %



    $         188.92

    $         228.69

    (17.4) %

    Henderson Beach Resort

    269

    $         304.09

    $         313.74

    (3.1) %



    35.7 %

    37.4 %

    (1.7) %



    $         108.65

    $         117.44

    (7.5) %

    Henderson Park Inn

    37

    $         505.27

    $         490.86

    2.9 %



    50.9 %

    65.0 %

    (14.1) %



    $         257.09

    $         318.83

    (19.4) %

    Hilton Garden Inn New York/Times Square Central

    282

    $         365.01

    $         338.43

    7.9 %



    98.5 %

    97.4 %

    1.1 %



    $         359.50

    $         329.68

    9.0 %

    Hotel Champlain Burlington

    258

    $         226.21

    $         237.78

    (4.9) %



    75.6 %

    74.1 %

    1.5 %



    $         171.06

    $         176.23

    (2.9) %

    Hotel Clio

    199

    $         283.43

    $         294.92

    (3.9) %



    78.6 %

    74.0 %

    4.6 %



    $         222.85

    $         218.31

    2.1 %

    Hotel Emblem San Francisco

    96

    $         157.32

    $         198.08

    (20.6) %



    52.2 %

    62.2 %

    (10.0) %



    $          82.08

    $         123.24

    (33.4) %

    Kimpton Hotel Palomar Phoenix

    242

    $         216.36

    $         222.15

    (2.6) %



    72.5 %

    76.2 %

    (3.7) %



    $         156.77

    $         169.22

    (7.4) %

    Kimpton Shorebreak Fort Lauderdale Beach Resort

    96

    $         208.69

    $         194.74

    7.2 %



    71.5 %

    72.1 %

    (0.6) %



    $         149.24

    $         140.34

    6.3 %

    Kimpton Shorebreak Huntington Beach Resort

    157

    $         261.23

    $         278.33

    (6.1) %



    76.9 %

    83.7 %

    (6.8) %



    $         200.88

    $         232.99

    (13.8) %

    L'Auberge de Sedona

    88

    $         999.60

    $         976.16

    2.4 %



    71.4 %

    71.0 %

    0.4 %



    $         713.65

    $         693.17

    3.0 %

    Lake Austin Spa Resort

    40

    $         984.52

    $      1,048.17

    (6.1) %



    53.6 %

    58.3 %

    (4.7) %



    $         527.84

    $         610.67

    (13.6) %

    Margaritaville Beach House Key West

    186

    $         379.48

    $         380.73

    (0.3) %



    77.0 %

    77.9 %

    (0.9) %



    $         292.30

    $         296.54

    (1.4) %

    Orchards Inn Sedona

    70

    $         354.47

    $         328.61

    7.9 %



    30.7 %

    61.0 %

    (30.3) %



    $         108.87

    $         200.43

    (45.7) %

    Salt Lake City Marriott Downtown at City Creek

    510

    $         190.05

    $         174.37

    9.0 %



    60.7 %

    60.6 %

    0.1 %



    $         115.28

    $         105.72

    9.0 %

    The Dagny Boston

    403

    $         286.50

    $         243.15

    17.8 %



    84.1 %

    86.2 %

    (2.1) %



    $         241.06

    $         209.62

    15.0 %

    The Gwen

    311

    $         299.97

    $         291.32

    3.0 %



    74.1 %

    74.3 %

    (0.2) %



    $         222.36

    $         216.48

    2.7 %

    The Hythe Vail

    344

    $         452.36

    $         443.41

    2.0 %



    45.8 %

    42.4 %

    3.4 %



    $         207.40

    $         187.87

    10.4 %

    The Landing Lake Tahoe Resort & Spa

    82

    $         337.17

    $         367.30

    (8.2) %



    50.4 %

    46.7 %

    3.7 %



    $         169.88

    $         171.38

    (0.9) %

    The Lindy Renaissance Charleston Hotel

    167

    $         352.82

    $         332.83

    6.0 %



    87.0 %

    87.1 %

    (0.1) %



    $         307.03

    $         289.77

    6.0 %

    The Lodge at Sonoma Resort

    182

    $         390.94

    $         438.25

    (10.8) %



    70.2 %

    52.9 %

    17.3 %



    $         274.39

    $         231.63

    18.5 %

    Tranquility Bay Beachfront Resort

    103

    $         529.17

    $         560.50

    (5.6) %



    67.0 %

    74.0 %

    (7.0) %



    $         354.55

    $         414.99

    (14.6) %

    Westin Boston Waterfront

    793

    $         270.24

    $         258.04

    4.7 %



    75.2 %

    71.8 %

    3.4 %



    $         203.11

    $         185.18

    9.7 %

    Westin Fort Lauderdale Beach Resort

    432

    $         247.81

    $         235.79

    5.1 %



    74.4 %

    76.9 %

    (2.5) %



    $         184.40

    $         181.42

    1.6 %

    Westin San Diego Bayview

    436

    $         222.23

    $         224.65

    (1.1) %



    68.1 %

    65.0 %

    3.1 %



    $         151.43

    $         146.08

    3.7 %

    Westin Washington D.C. City Center

    410

    $         256.97

    $         227.50

    13.0 %



    60.4 %

    64.6 %

    (4.2) %



    $         155.17

    $         146.92

    5.6 %

    Worthington Renaissance Fort Worth Hotel

    504

    $         203.43

    $         208.37

    (2.4) %



    69.2 %

    69.9 %

    (0.7) %



    $         140.86

    $         145.65

    (3.3) %

    Comparable Total (2)

    10,004

    $         290.02

    $         280.55

    3.4 %



    69.1 %

    67.8 %

    1.3 %



    $         200.46

    $         190.18

    5.4 %



























    (1)

    Hotel was acquired on November 12, 2024.  Amounts reflect the operating results of the period from November 12, 2024 to December 31, 2024 and the comparable period of 2023. 

    (2)

    Amounts include the pre-acquisition operating results of the AC Minneapolis Downtown acquired in 2024 and Chico Hot Springs Resort & Day Spa acquired in 2023. 

           



    Operating Statistics – Year to Date



    Number

    of Rooms

    ADR



    Occupancy



    RevPAR



    YTD 2024

    YTD 2023

    B/(W) 2023



    YTD 2024

    YTD 2023

    B/(W) 2023



    YTD 2024

    YTD 2023

    B/(W) 2023



























    AC Hotel Minneapolis Downtown (1)

    245

    $         136.45

    $         134.51

    1.4 %



    39.4 %

    35.2 %

    4.2 %



    $          53.73

    $          47.37

    13.4 %

    Atlanta Marriott Alpharetta

    318

    $         157.97

    $         155.55

    1.6 %



    64.4 %

    65.7 %

    (1.3) %



    $         101.66

    $         102.21

    (0.5) %

    Bourbon Orleans Hotel

    220

    $         249.85

    $         241.00

    3.7 %



    68.5 %

    75.6 %

    (7.1) %



    $         171.10

    $         182.23

    (6.1) %

    Cavallo Point, The Lodge at the Golden Gate

    142

    $         574.60

    $         591.89

    (2.9) %



    60.3 %

    55.4 %

    4.9 %



    $         346.53

    $         327.66

    5.8 %

    Chicago Marriott Downtown Magnificent Mile

    1,200

    $         257.60

    $         246.73

    4.4 %



    63.4 %

    59.5 %

    3.9 %



    $         163.27

    $         146.76

    11.2 %

    Chico Hot Springs Resort & Day Spa

    117

    $         205.35

    $         177.58

    15.6 %



    70.4 %

    70.7 %

    (0.3) %



    $         144.62

    $         125.52

    15.2 %

    Courtyard Denver Downtown

    177

    $         202.95

    $         216.78

    (6.4) %



    77.2 %

    75.2 %

    2.0 %



    $         156.69

    $         163.04

    (3.9) %

    Courtyard New York Manhattan/Fifth Avenue

    189

    $         306.10

    $         289.73

    5.7 %



    91.5 %

    95.3 %

    (3.8) %



    $         280.11

    $         276.15

    1.4 %

    Courtyard New York Manhattan/Midtown East

    321

    $         357.72

    $         342.30

    4.5 %



    92.3 %

    90.9 %

    1.4 %



    $         330.11

    $         311.13

    6.1 %

    Embassy Suites by Hilton Bethesda

    272

    $         175.06

    $         163.92

    6.8 %



    69.7 %

    71.0 %

    (1.3) %



    $         122.07

    $         116.45

    4.8 %

    Havana Cabana Key West

    106

    $         293.52

    $         300.60

    (2.4) %



    77.7 %

    83.2 %

    (5.5) %



    $         227.99

    $         250.01

    (8.8) %

    Henderson Park Resort

    269

    $         406.38

    $         432.60

    (6.1) %



    53.1 %

    55.4 %

    (2.3) %



    $         215.61

    $         239.49

    (10.0) %

    Henderson Park Inn

    37

    $         575.56

    $         595.38

    (3.3) %



    65.6 %

    68.9 %

    (3.3) %



    $         377.33

    $         410.13

    (8.0) %

    Hilton Garden Inn New York/Times Square Central

    282

    $         280.33

    $         275.67

    1.7 %



    92.0 %

    91.4 %

    0.6 %



    $         257.81

    $         251.93

    2.3 %

    Hotel Champlain Burlington

    258

    $         235.51

    $         248.79

    (5.3) %



    74.6 %

    75.7 %

    (1.1) %



    $         175.69

    $         188.22

    (6.7) %

    Hotel Clio

    199

    $         304.46

    $         313.75

    (3.0) %



    77.9 %

    71.9 %

    6.0 %



    $         237.26

    $         225.52

    5.2 %

    Hotel Emblem San Francisco

    96

    $         195.52

    $         234.34

    (16.6) %



    59.9 %

    65.8 %

    (5.9) %



    $         117.20

    $         154.14

    (24.0) %

    Kimpton Hotel Palomar Phoenix

    242

    $         222.82

    $         222.03

    0.4 %



    75.1 %

    76.0 %

    (0.9) %



    $         167.41

    $         168.84

    (0.8) %

    Kimpton Shorebreak Fort Lauderdale Beach Resort

    96

    $         203.39

    $         211.05

    (3.6) %



    73.7 %

    67.7 %

    6.0 %



    $         149.98

    $         142.94

    4.9 %

    Kimpton Shorebreak Huntington Beach Resort

    157

    $         312.59

    $         322.69

    (3.1) %



    82.1 %

    81.9 %

    0.2 %



    $         256.56

    $         264.35

    (2.9) %

    L'Auberge de Sedona

    88

    $         886.86

    $         926.89

    (4.3) %



    67.3 %

    62.8 %

    4.5 %



    $         597.16

    $         581.76

    2.6 %

    Lake Austin Spa Resort

    40

    $      1,012.08

    $      1,065.76

    (5.0) %



    57.8 %

    58.5 %

    (0.7) %



    $         585.19

    $         623.11

    (6.1) %

    Margaritaville Beach House Key West

    186

    $         396.94

    $         398.18

    (0.3) %



    82.3 %

    82.7 %

    (0.4) %



    $         326.63

    $         329.19

    (0.8) %

    Orchards Inn Sedona

    70

    $         293.23

    $         293.83

    (0.2) %



    50.0 %

    59.9 %

    (9.9) %



    $         146.71

    $         176.08

    (16.7) %

    Salt Lake City Marriott Downtown at City Creek

    510

    $         192.28

    $         186.86

    2.9 %



    66.5 %

    62.6 %

    3.9 %



    $         127.86

    $         116.96

    9.3 %

    The Dagny Boston

    403

    $         277.32

    $         278.65

    (0.5) %



    85.5 %

    77.8 %

    7.7 %



    $         236.99

    $         216.90

    9.3 %

    The Gwen

    311

    $         296.64

    $         297.18

    (0.2) %



    75.2 %

    74.5 %

    0.7 %



    $         222.93

    $         221.33

    0.7 %

    The Hythe Vail

    344

    $         425.03

    $         436.67

    (2.7) %



    59.8 %

    56.4 %

    3.4 %



    $         254.21

    $         246.16

    3.3 %

    The Landing Lake Tahoe Resort & Spa

    82

    $         415.66

    $         448.48

    (7.3) %



    60.7 %

    51.4 %

    9.3 %



    $         252.27

    $         230.43

    9.5 %

    The Lindy Renaissance Charleston Hotel

    167

    $         344.88

    $         347.26

    (0.7) %



    87.8 %

    88.7 %

    (0.9) %



    $         302.80

    $         307.88

    (1.6) %

    The Lodge at Sonoma Resort

    182

    $         405.07

    $         451.90

    (10.4) %



    67.3 %

    60.2 %

    7.1 %



    $         272.43

    $         272.13

    0.1 %

    Tranquility Bay Beachfront Resort 

    103

    $         601.79

    $         630.39

    (4.5) %



    73.7 %

    76.8 %

    (3.1) %



    $         443.56

    $         484.26

    (8.4) %

    Westin Boston Waterfront

    793

    $         265.23

    $         246.93

    7.4 %



    83.6 %

    81.9 %

    1.7 %



    $         221.75

    $         202.17

    9.7 %

    Westin Fort Lauderdale Beach Resort

    432

    $         254.95

    $         264.71

    (3.7) %



    78.1 %

    74.2 %

    3.9 %



    $         199.04

    $         196.48

    1.3 %

    Westin San Diego Bayview

    436

    $         229.57

    $         217.02

    5.8 %



    72.0 %

    76.1 %

    (4.1) %



    $         165.35

    $         165.18

    0.1 %

    Westin Washington D.C. City Center

    410

    $         244.68

    $         219.08

    11.7 %



    69.5 %

    73.0 %

    (3.5) %



    $         170.10

    $         159.99

    6.3 %

    Worthington Renaissance Fort Worth Hotel

    504

    $         206.33

    $         197.52

    4.5 %



    70.7 %

    73.3 %

    (2.6) %



    $         145.86

    $         144.86

    0.7 %

    Comparable Total (2)

    10,004

    $         282.70

    $         279.08

    1.3 %



    72.6 %

    71.6 %

    1.0 %



    $         205.15

    $         199.89

    2.6 %



























    (1)

    Hotel was acquired on November 12, 2024.  Amounts reflect the operating results of the period from November 12, 2024 to December 31, 2024 and the comparable period of 2023. 

    (2)

    Amounts include the pre-acquisition operating results of the AC Minneapolis Downtown acquired in 2024 and Chico Hot Springs Resort & Day Spa acquired in 2023. 

     





    Hotel Adjusted EBITDA Reconciliation - Fourth Quarter 2024















    Net Income /

    (Loss)

    Plus:

    Plus:

    Plus:

    Equals: Hotel

    Adjusted EBITDA





    Total Revenues



    Depreciation

    Interest Expense

    Adjustments (1)

    AC Hotel Minneapolis Downtown



    $                      805



    $                     (167)

    $                      198

    $                         —

    $                         —

    $                         31

    Atlanta Marriott Alpharetta



    $                   4,404



    $                   1,221

    $                      369

    $                         —

    $                         —

    $                   1,590

    Bourbon Orleans Hotel



    $                   4,888



    $                       934

    $                   1,063

    $                         —

    $                           3

    $                   2,000

    Cavallo Point, The Lodge at the Golden Gate



    $                 12,055



    $                       290

    $                   1,457

    $                         —

    $                         94

    $                   1,841

    Chicago Marriott Downtown Magnificent Mile



    $                 31,913



    $                   4,749

    $                   3,251

    $                           6

    $                    (397)

    $                   7,609

    Chico Hot Springs Resort & Day Spa



    $                   3,277



    $                     (280)

    $                      425

    $                         —

    $                         —

    $                       145

    Courtyard Denver Downtown



    $                   2,439



    $                       416

    $                      379

    $                         —

    $                         —

    $                       795

    Courtyard New York Manhattan/Fifth Avenue



    $                   6,449



    $                   1,524

    $                      343

    $                       311

    $                         88

    $                   2,266

    Courtyard New York Manhattan/Midtown East



    $                 12,779



    $                   4,747

    $                      533

    $                         —

    $                         —

    $                   5,280

    Embassy Suites by Hilton Bethesda



    $                   3,233



    $                 (1,654)

    $                      577

    $                         —

    $                   1,449

    $                       372

    Havana Cabana Key West



    $                   2,756



    $                       138

    $                      308

    $                         —

    $                         —

    $                       446

    Henderson Beach Resort



    $                   6,376



    $                     (875)

    $                   1,106

    $                         —

    $                         —

    $                       231

    Henderson Park Inn



    $                   1,489



    $                       167

    $                      278

    $                         —

    $                         —

    $                       445

    Hilton Garden Inn New York/Times Square Central



    $                 10,174



    $                   3,411

    $                      664

    $                         —

    $                         —

    $                   4,075

    Hotel Champlain Burlington



    $                   5,988



    $                       791

    $                      781

    $                         —

    $                         —

    $                   1,572

    Hotel Clio



    $                   7,332



    $                       170

    $                      858

    $                       616

    $                           5

    $                   1,649

    Hotel Emblem San Francisco



    $                      975



    $                     (464)

    $                      294

    $                         —

    $                         —

    $                     (170)

    Kimpton Hotel Palomar Phoenix



    $                   6,250



    $                       910

    $                      507

    $                         —

    $                      193

    $                   1,610

    Kimpton Shorebreak Fort Lauderdale Beach Resort



    $                   2,459



    $                     (143)

    $                      368

    $                         —

    $                         —

    $                       225

    Kimpton Shorebreak Huntington Beach Resort



    $                   4,409



    $                       712

    $                      348

    $                         —

    $                         —

    $                   1,060

    L'Auberge de Sedona



    $                   9,624



    $                   3,302

    $                      408

    $                         —

    $                         —

    $                   3,710

    Lake Austin Spa Resort



    $                   4,688



    $                       474

    $                      719

    $                         —

    $                         —

    $                   1,193

    Margaritaville Beach House Key West



    $                   6,869



    $                   1,443

    $                      769

    $                         —

    $                         —

    $                   2,212

    Orchards Inn Sedona



    $                   1,643



    $                       181

    $                         96

    $                         —

    $                         42

    $                       319

    Salt Lake City Marriott Downtown at City Creek



    $                   8,534



    $                   1,978

    $                   1,023

    $                         —

    $                         11

    $                   3,012

    The Dagny Boston



    $                   9,858



    $                   2,627

    $                   1,545

    $                         —

    $                         —

    $                   4,172

    The Gwen



    $                   9,769



    $                       642

    $                      746

    $                         —

    $                         —

    $                   1,388

    The Hythe Vail



    $                   9,971



    $                   1,448

    $                   1,166

    $                         —

    $                         —

    $                   2,614

    The Landing Lake Tahoe Resort & Spa



    $                   2,476



    $                         67

    $                      247

    $                         —

    $                         —

    $                       314

    The Lindy Renaissance Charleston Hotel



    $                   5,821



    $                   2,321

    $                      363

    $                         —

    $                         —

    $                   2,684

    The Lodge at Sonoma Resort



    $                   7,484



    $                   1,337

    $                      494

    $                         —

    $                         —

    $                   1,831

    Tranquility Bay Beachfront Resort



    $                   4,377



    $                       620

    $                      463

    $                         —

    $                         —

    $                   1,083

    Westin Boston Seaport District



    $                 23,574



    $                   2,718

    $                   2,439

    $                   1,935

    $                    (122)

    $                   6,970

    Westin Fort Lauderdale Beach Resort



    $                 15,396



    $                   1,771

    $                   1,087

    $                         —

    $                         —

    $                   2,858

    Westin San Diego Bayview



    $                   8,646



    $                       726

    $                   1,356

    $                         —

    $                         —

    $                   2,082

    Westin Washington D.C. City Center



    $                   7,691



    $                       998

    $                   1,041

    $                         —

    $                         —

    $                   2,039

    Worthington Renaissance Fort Worth Hotel



    $                 12,180



    $                   2,227

    $                      977

    $                       696

    $                         —

    $                   3,900

    Total



    $               279,051



    $                 41,477

    $                 29,046

    $                   3,564

    $                   1,366

    $                 75,453

    Add: Prior Ownership Results (2)



    $                   1,423



    $                       361

    $                      126

    $                         —

    $                         —

    $                       487

    Comparable Total



    $               280,474



    $                 41,838

    $                 29,172

    $                   3,564

    $                   1,366

    $                 75,940





    (1)

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

    (2)

    Represents the pre-acquisition operating results of the AC Hotel Minneapolis Downtown acquired in 2024.

     





    Hotel Adjusted EBITDA Reconciliation - Fourth Quarter 2023









    Net Income /

    (Loss)

    Plus:

    Plus:

    Plus:

    Equals: Hotel





    Total Revenues



    Depreciation

    Interest Expense

    Adjustments (1)

    Adjusted EBITDA

    Atlanta Marriott Alpharetta



    $                   4,012



    $                      944

    $                      367

    $                         —

    $                         —

    $                   1,311

    Bourbon Orleans Hotel



    $                   4,630



    $                      931

    $                      873

    $                         —

    $                           6

    $                   1,810

    Cavallo Point, The Lodge at the Golden Gate



    $                 11,228



    $                      684

    $                   1,411

    $                         —

    $                         94

    $                   2,189

    Chicago Marriott Downtown Magnificent Mile



    $                 24,363



    $                   1,974

    $                   3,515

    $                           6

    $                    (397)

    $                   5,098

    Chico Hot Springs Resort & Day Spa



    $                   2,789



    $                    (434)

    $                      434

    $                         —

    $                           3

    $                           3

    Courtyard Denver Downtown



    $                   2,481



    $                      547

    $                      374

    $                         —

    $                         —

    $                      921

    Courtyard New York Manhattan/Fifth Avenue



    $                   5,865



    $                      903

    $                      356

    $                         —

    $                      253

    $                   1,512

    Courtyard New York Manhattan/Midtown East



    $                 11,883



    $                   3,336

    $                      504

    $                      890

    $                         —

    $                   4,730

    Embassy Suites by Hilton Bethesda



    $                   3,326



    $                 (1,775)

    $                      569

    $                         —

    $                   1,463

    $                      257

    Havana Cabana Key West



    $                   3,028



    $                      338

    $                      306

    $                         —

    $                         —

    $                      644

    Henderson Beach Resort



    $                   6,862



    $                    (807)

    $                   1,043

    $                         —

    $                         —

    $                      236

    Henderson Park Inn



    $                   1,679



    $                      156

    $                      272

    $                         —

    $                         —

    $                      428

    Hilton Garden Inn New York/Times Square Central



    $                   9,327



    $                   2,862

    $                      649

    $                         —

    $                         —

    $                   3,511

    Hotel Champlain Burlington



    $                   5,537



    $                      860

    $                      596

    $                         —

    $                         —

    $                   1,456

    Hotel Clio



    $                   7,394



    $                      330

    $                      845

    $                      632

    $                           5

    $                   1,812

    Hotel Emblem San Francisco



    $                   1,337



    $                    (284)

    $                      295

    $                         —

    $                         —

    $                         11

    Kimpton Hotel Palomar Phoenix



    $                   7,089



    $                   1,386

    $                      497

    $                         —

    $                      178

    $                   2,061

    Kimpton Shorebreak Fort Lauderdale Beach Resort



    $                   2,247



    $                    (112)

    $                      351

    $                         —

    $                         —

    $                      239

    Kimpton Shorebreak Huntington Beach Resort



    $                   5,406



    $                   1,410

    $                      380

    $                         —

    $                         —

    $                   1,790

    L'Auberge de Sedona



    $                   9,573



    $                   3,120

    $                      375

    $                         —

    $                         —

    $                   3,495

    Lake Austin Spa Resort



    $                   4,969



    $                         28

    $                      696

    $                         —

    $                         —

    $                      724

    Margaritaville Beach House Key West



    $                   6,876



    $                      765

    $                      771

    $                         —

    $                         —

    $                   1,536

    Orchards Inn Sedona



    $                   2,266



    $                      588

    $                         85

    $                         —

    $                         42

    $                      715

    Salt Lake City Marriott Downtown at City Creek



    $                   7,873



    $                   1,831

    $                      917

    $                         —

    $                         11

    $                   2,759

    The Dagny Boston



    $                   8,537



    $                      650

    $                   1,534

    $                         —

    $                         —

    $                   2,184

    The Gwen



    $                   9,281



    $                   1,215

    $                   1,038

    $                         —

    $                         —

    $                   2,253

    The Hythe Vail



    $                   8,880



    $                      832

    $                   1,189

    $                         —

    $                         —

    $                   2,021

    The Landing Lake Tahoe Resort & Spa



    $                   2,426



    $                      221

    $                      222

    $                         —

    $                         —

    $                      443

    The Lindy Renaissance Charleston Hotel



    $                   5,583



    $                   1,965

    $                      474

    $                         —

    $                         —

    $                   2,439

    The Lodge at Sonoma Resort



    $                   6,592



    $                      518

    $                      633

    $                         —

    $                         —

    $                   1,151

    Tranquility Bay Beachfront Resort



    $                   5,064



    $                      930

    $                      447

    $                         —

    $                         —

    $                   1,377

    Westin Boston Seaport District



    $                 22,327



    $                      161

    $                   2,447

    $                   1,986

    $                    (122)

    $                   4,472

    Westin Fort Lauderdale Beach Resort



    $                 15,567



    $                   1,799

    $                   1,022

    $                         —

    $                         —

    $                   2,821

    Westin San Diego Bayview



    $                   7,860



    $                      998

    $                      856

    $                         —

    $                         —

    $                   1,854

    Westin Washington D.C. City Center



    $                   7,150



    $                    (729)

    $                   1,026

    $                         —

    $                         —

    $                      297

    Worthington Renaissance Fort Worth Hotel



    $                 12,240



    $                   2,523

    $                      938

    $                      714

    $                         —

    $                   4,175

    Total



    $               263,547



    $                 30,664

    $                 28,307

    $                   4,228

    $                   1,536

    $                 64,818

    Add: Prior Ownership Results (2)



    $                   1,881



    $                         29

    $                      324

    $                         —

    $                         —

    $                      353

    Comparable Total



    $               265,428



    $                 30,693

    $                 28,631

    $                   4,228

    $                   1,536

    $                 65,171





    (1)

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

    (2)

    Amounts include the pre-acquisition operating results of the AC Minneapolis Downtown acquired in 2024. 

     





    Hotel Adjusted EBITDA Reconciliation - Year to Date 2024





    Total Revenues



    Net Income /

    (Loss)

    Plus:

    Depreciation

    Plus:

    Interest Expense

    Plus:

    Adjustments (1)

    Equals: Hotel

    Adjusted EBITDA







    AC Hotel Minneapolis Downtown



    $                    805



    $                     (167)

    $                      198

    $                         —

    $                             —

    $                         31

    Atlanta Marriott Alpharetta



    $              17,239



    $                   4,738

    $                   1,474

    $                         —

    $                             —

    $                   6,212

    Bourbon Orleans Hotel



    $              17,507



    $                   2,484

    $                   3,757

    $                         —

    $                           (20)

    $                   6,221

    Cavallo Point, The Lodge at the Golden Gate



    $              47,278



    $                   4,573

    $                   5,781

    $                         —

    $                          375

    $                 10,729

    Chicago Marriott Downtown Magnificent Mile



    $            119,101



    $                 20,068

    $                 12,935

    $                         24

    $                     (1,588)

    $                 31,439

    Chico Hot Springs Resort & Day Spa



    $              14,924



    $                       340

    $                   1,626

    $                         —

    $                               4

    $                   1,970

    Courtyard Denver Downtown



    $              11,346



    $                   3,003

    $                   1,464

    $                         —

    $                             —

    $                   4,467

    Courtyard New York Manhattan/Fifth Avenue



    $              19,840



    $                   1,285

    $                   1,383

    $                       311

    $                          848

    $                   3,827

    Courtyard New York Manhattan/Midtown East



    $              40,157



    $                   9,377

    $                   2,087

    $                   2,086

    $                             —

    $                 13,550

    Embassy Suites by Hilton Bethesda



    $              13,936



    $                 (6,022)

    $                   2,366

    $                         —

    $                       5,817

    $                   2,161

    Havana Cabana Key West



    $              12,065



    $                   1,744

    $                   1,373

    $                         —

    $                             —

    $                   3,117

    Henderson Beach Resort



    $              39,515



    $                   3,821

    $                   4,355

    $                         —

    $                             —

    $                   8,176

    Henderson Park Inn



    $                 8,158



    $                   2,196

    $                   1,096

    $                         —

    $                             —

    $                   3,292

    Hilton Garden Inn New York/Times Square Central



    $              29,802



    $                   5,712

    $                   2,617

    $                         —

    $                             —

    $                   8,329

    Hotel Champlain Burlington



    $              22,829



    $                   3,024

    $                   2,756

    $                         —

    $                             —

    $                   5,780

    Hotel Clio



    $              29,267



    $                   1,794

    $                   3,355

    $                   2,475

    $                             19

    $                   7,643

    Hotel Emblem San Francisco



    $                 5,217



    $                 (1,085)

    $                   1,204

    $                         —

    $                             —

    $                       119

    Kimpton Hotel Palomar Phoenix



    $              24,778



    $                   3,701

    $                   1,978

    $                         —

    $                          777

    $                   6,456

    Kimpton Shorebreak Fort Lauderdale Beach Resort



    $                 9,565



    $                     (719)

    $                   1,442

    $                         —

    $                             —

    $                       723

    Kimpton Shorebreak Huntington Beach Resort



    $              21,406



    $                   5,703

    $                   1,409

    $                         —

    $                             —

    $                   7,112

    L'Auberge de Sedona



    $              32,751



    $                   8,605

    $                   1,530

    $                         —

    $                             —

    $                 10,135

    Lake Austin Spa Resort



    $              20,109



    $                   2,024

    $                   2,802

    $                         —

    $                             —

    $                   4,826

    Margaritaville Beach House Key West



    $              30,186



    $                   8,830

    $                   2,833

    $                         —

    $                             —

    $                 11,663

    Orchards Inn Sedona



    $                 7,663



    $                   1,228

    $                      360

    $                         —

    $                          168

    $                   1,756

    Salt Lake City Marriott Downtown at City Creek



    $              33,838



    $                   8,403

    $                   3,851

    $                         —

    $                             60

    $                 12,314

    The Dagny Boston



    $              38,901



    $                   7,905

    $                   6,263

    $                         —

    $                             —

    $                 14,168

    The Gwen



    $              37,845



    $                   4,364

    $                   3,221

    $                         —

    $                             —

    $                   7,585

    The Hythe Vail



    $              49,642



    $                 13,781

    $                   4,686

    $                         —

    $                             —

    $                 18,467

    The Landing Lake Tahoe Resort & Spa



    $              13,673



    $                   3,034

    $                      900

    $                         —

    $                             —

    $                   3,934

    The Lindy Renaissance Charleston Hotel



    $              22,974



    $                   8,716

    $                   1,506

    $                         —

    $                             —

    $                 10,222

    The Lodge at Sonoma Resort



    $              29,510



    $                   5,808

    $                   2,109

    $                         —

    $                             —

    $                   7,917

    Tranquility Bay Beachfront Resort



    $              21,527



    $                   4,668

    $                   1,825

    $                         —

    $                             —

    $                   6,493

    Westin Boston Seaport District



    $            101,158



    $                 10,286

    $                   9,776

    $                   7,777

    $                        (490)

    $                 27,349

    Westin Fort Lauderdale Beach Resort



    $              67,634



    $                 12,441

    $                   4,269

    $                         —

    $                             —

    $                 16,710

    Westin San Diego Bayview



    $              35,484



    $                   4,825

    $                   5,116

    $                         —

    $                             —

    $                   9,941

    Westin Washington D.C. City Center



    $              32,521



    $                   3,966

    $                   4,272

    $                         —

    $                             —

    $                   8,238

    Worthington Renaissance Fort Worth Hotel



    $              49,732



    $                   9,036

    $                   3,613

    $                   2,796

    $                             —

    $                 15,445

    Total



    $         1,129,883



    $               183,490

    $               113,588

    $                 15,469

    $                       5,970

    $               318,614

    Add: Prior Ownership Results (2)



    $                 9,257



    $                   1,683

    $                   1,098

    $                         —

    $                             —

    $                   2,781

    Comparable Total



    $         1,139,140



    $               185,173

    $               114,686

    $                 15,469

    $                       5,970

    $               321,395





    (1)

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

    (2)

    Amounts include the pre-acquisition operating results of the AC Minneapolis Downtown acquired in 2024. 

     





    Hotel Adjusted EBITDA Reconciliation - Year to Date 2023









    Net Income

    /(Loss)

    Plus:

    Plus:

    Plus:

    Equals: Hotel





    Total Revenues



    Depreciation

    Interest Expense

    Adjustments (1)

    Adjusted EBITDA

    Atlanta Marriott Alpharetta



    $                 16,596



    $                   4,024

    $                   1,458

    $                         —

    $                         —

    $                   5,482

    Bourbon Orleans Hotel



    $                 18,079



    $                   3,762

    $                   3,425

    $                         —

    $                         25

    $                   7,212

    Cavallo Point, The Lodge at the Golden Gate



    $                 44,990



    $                   5,131

    $                   5,609

    $                         —

    $                      375

    $                 11,115

    Chicago Marriott Downtown Magnificent Mile



    $               103,932



    $                 16,266

    $                 14,224

    $                         23

    $                 (1,589)

    $                 28,924

    Chico Hot Springs Resort & Day Spa



    $                   5,384



    $                       (77)

    $                      629

    $                         —

    $                           3

    $                      555

    Courtyard Denver Downtown



    $                 11,696



    $                   3,446

    $                   1,500

    $                         —

    $                         —

    $                   4,946

    Courtyard New York Manhattan/Fifth Avenue



    $                 19,536



    $                   1,777

    $                   1,453

    $                         —

    $                   1,014

    $                   4,244

    Courtyard New York Manhattan/Midtown East



    $                 37,773



    $                   6,687

    $                   2,028

    $                   3,561

    $                         —

    $                 12,276

    Embassy Suites by Hilton Bethesda



    $                 13,438



    $                 (6,692)

    $                   2,282

    $                         —

    $                   5,873

    $                   1,463

    Havana Cabana Key West



    $                 12,884



    $                   2,632

    $                   1,183

    $                         —

    $                         —

    $                   3,815

    Henderson Beach Resort



    $                 39,382



    $                   3,685

    $                   4,091

    $                         —

    $                         —

    $                   7,776

    Henderson Park Inn



    $                   8,723



    $                   2,365

    $                   1,057

    $                         —

    $                         —

    $                   3,422

    Hilton Garden Inn New York/Times Square Central



    $                 28,635



    $                   6,184

    $                   2,578

    $                         —

    $                         —

    $                   8,762

    Hotel Champlain Burlington



    $                 23,437



    $                   5,697

    $                   2,275

    $                         —

    $                         —

    $                   7,972

    Hotel Clio



    $                 27,208



    $                      449

    $                   3,335

    $                   2,529

    $                         19

    $                   6,332

    Hotel Emblem San Francisco



    $                   6,561



    $                 (1,024)

    $                   1,185

    $                         —

    $                         —

    $                      161

    Kimpton Hotel Palomar Phoenix



    $                 25,669



    $                   4,110

    $                   2,143

    $                         —

    $                      716

    $                   6,969

    Kimpton Shorebreak Fort Lauderdale Beach Resort



    $                   8,414



    $                    (863)

    $                   1,272

    $                         —

    $                         —

    $                      409

    Kimpton Shorebreak Huntington Beach Resort



    $                 21,986



    $                   6,073

    $                   1,557

    $                         —

    $                         —

    $                   7,630

    L'Auberge de Sedona



    $                 31,140



    $                   7,743

    $                   1,480

    $                         —

    $                         —

    $                   9,223

    Lake Austin Spa Resort



    $                 20,431



    $                   1,865

    $                   2,612

    $                         —

    $                         —

    $                   4,477

    Margaritaville Beach House Key West



    $                 30,231



    $                   8,583

    $                   3,137

    $                         —

    $                         —

    $                 11,720

    Orchards Inn Sedona



    $                   8,491



    $                   1,694

    $                      358

    $                         —

    $                      168

    $                   2,220

    Salt Lake City Marriott Downtown at City Creek



    $                 31,106



    $                   8,380

    $                   2,828

    $                         —

    $                         42

    $                 11,250

    The Dagny Boston



    $                 35,555



    $                   4,324

    $                   5,729

    $                         —

    $                         —

    $                 10,053

    The Gwen



    $                 36,407



    $                   4,726

    $                   4,201

    $                         —

    $                         —

    $                   8,927

    The Hythe Vail



    $                 46,607



    $                 12,206

    $                   4,792

    $                         —

    $                         —

    $                 16,998

    The Landing Lake Tahoe Resort & Spa



    $                 12,500



    $                   2,741

    $                      888

    $                         —

    $                         —

    $                   3,629

    The Lindy Renaissance Charleston Hotel



    $                 23,341



    $                   8,548

    $                   1,892

    $                         —

    $                         —

    $                 10,440

    The Lodge at Sonoma Resort



    $                 30,403



    $                   5,435

    $                   2,566

    $                         —

    $                         —

    $                   8,001

    Tranquility Bay Beachfront Resort



    $                 23,286



    $                   5,331

    $                   1,762

    $                         —

    $                         —

    $                   7,093

    Westin Boston Seaport District



    $                 93,839



    $                   5,431

    $                   9,870

    $                   7,955

    $                    (490)

    $                 22,766

    Westin Fort Lauderdale Beach Resort



    $                 65,632



    $                 10,977

    $                   4,117

    $                         —

    $                         —

    $                 15,094

    Westin San Diego Bayview



    $                 34,984



    $                   7,021

    $                   3,417

    $                         —

    $                         —

    $                 10,438

    Westin Washington D.C. City Center



    $                 29,631



    $                      706

    $                   4,096

    $                         —

    $                         —

    $                   4,802

    Worthington Renaissance Fort Worth Hotel



    $                 46,960



    $                   7,348

    $                   4,273

    $                   2,858

    $                         —

    $                 14,479

    Total



    $           1,074,867



    $               166,691

    $               111,302

    $                 16,926

    $                   6,156

    $               301,156

    Add: Prior Ownership Results (2)



    $                 17,585



    $                   2,247

    $                   1,821

    $                         —

    $                         —

    $                   4,068

    Comparable Total



    $           1,092,452



    $               168,938

    $               113,123

    $                 16,926

    $                   6,156

    $               305,224





    (1)

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

    (2)

    Represents the pre-acquisition operating results of the AC Minneapolis Downtown acquired in 2024 and Chico Hot Springs Resort & Day Spa acquired in 2023. 

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/diamondrock-hospitality-company-reports-fourth-quarter-and-full-year-2024-results-302387835.html

    SOURCE DiamondRock Hospitality Company

    Get the next $DRH alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $DRH

    DatePrice TargetRatingAnalyst
    4/30/2025$9.50Underperform → Buy
    BofA Securities
    11/22/2024$10.75 → $10.25Buy → Hold
    Stifel
    11/15/2024$10.50Outperform → In-line
    Evercore ISI
    8/5/2024$10.00Neutral → Buy
    Compass Point
    1/10/2024$11.00Outperform
    Wolfe Research
    12/8/2023$9.50 → $9.00Overweight → Equal Weight
    Wells Fargo
    3/30/2023$10.50 → $9.00Equal Weight → Overweight
    Wells Fargo
    12/5/2022$10.00Equal-Weight
    Morgan Stanley
    More analyst ratings

    $DRH
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Diamondrock Hospitality upgraded by BofA Securities with a new price target

      BofA Securities upgraded Diamondrock Hospitality from Underperform to Buy and set a new price target of $9.50

      4/30/25 7:23:59 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • Diamondrock Hospitality downgraded by Stifel with a new price target

      Stifel downgraded Diamondrock Hospitality from Buy to Hold and set a new price target of $10.25 from $10.75 previously

      11/22/24 7:44:47 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • Diamondrock Hospitality downgraded by Evercore ISI with a new price target

      Evercore ISI downgraded Diamondrock Hospitality from Outperform to In-line and set a new price target of $10.50

      11/15/24 7:42:53 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate

    $DRH
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • DIAMONDROCK HOSPITALITY COMPANY REPORTS FIRST QUARTER 2025 RESULTS

      Q1 Comparable RevPAR Increases 2.0% Declares Second Quarter 2025 Dividends BETHESDA, Md., May 1, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH), a lodging real estate investment trust that owns a portfolio of 36 premium hotels and resorts in the United States, today announced results of operations for the quarter ended March 31, 2025. Highlights Net Income: Net income attributable to common stockholders was $9.4 million, or $0.04 per diluted share, an increase of 59.3% compared to the first quarter of 2024.Comparable Revenues: $251.8 million, a

      5/1/25 4:03:00 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • DIAMONDROCK HOSPITALITY ANNOUNCES FIRST QUARTER 2025 EARNINGS RELEASE AND CONFERENCE CALL

      BETHESDA, Md., March 21, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH) will report financial results for the first quarter 2025 after the market closes on Thursday, May 1, 2025. The Company will hold a conference call to discuss its first quarter financial results and business outlook on Friday, May 2, 2025 at 11:00 a.m. Eastern Time (ET).  The conference call will be accessible by telephone and through the internet. Interested individuals are requested to register for the call using this link to obtain dial-in and webcast details. Registratio

      3/21/25 8:00:00 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • DIAMONDROCK HOSPITALITY COMPANY REPORTS FOURTH QUARTER AND FULL YEAR 2024 RESULTS

      Full Year Results Exceed Guidance Completes Sale of the Westin Washington D.C. City Center Announces $0.08 First Quarter 2025 Dividend BETHESDA, Md., Feb. 27, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH), a lodging real estate investment trust that owns a portfolio of 36 premium hotels and resorts in the United States, today announced results of operations for the quarter and year ended December 31, 2024. Fourth Quarter 2024 Highlights Net Loss: Net loss attributable to common stockholders was $13.7 million, or ($0.07) per diluted share compa

      2/27/25 4:05:00 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate

    $DRH
    Leadership Updates

    Live Leadership Updates

    See more
    • DIAMONDROCK HOSPITALITY APPOINTS STEPHANIE LEPORI TO BOARD OF DIRECTORS

      BETHESDA, Md., Jan. 15, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH) announced today that its Board of Directors (the "Board") increased the size of the Board from eight to nine members and appointed Stephanie Lepori to the Board, effective January 15, 2025. Ms. Lepori currently serves as Chief Administrative and Accounting Officer at Caesars Entertainment, Inc. ("Caesars") where she has responsibility for accounting, shared services, SEC and other external reporting, payroll, budgeting, insurance placement and captive management, and Caesars' internal collaboration between internal audit, compliance, and risk departments. She also oversees all functions o

      1/15/25 4:16:00 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • DiamondRock Hospitality Company Implements Leadership Changes and Simplified Organizational Structure

      Jeffrey Donnelly Appointed Chief Executive Officer; Briony Quinn Appointed Chief Financial Officer; Justin Leonard Appointed President Appointments Capitalize on DiamondRock's Strong Bench and Proven Talent to Drive Continued Business Momentum Company Reaffirms 2024 Annual Guidance BETHESDA, Md., April 15, 2024 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH), a lodging-focused real estate investment trust that owns a portfolio of 36 premium hotels and resorts in the United States, today announced leadership changes and a simplified organizational structure to drive continued business momentum: Jeffrey Donnelly, previously Executive Vice President and Chief Financ

      4/15/24 9:00:00 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • DIAMONDROCK HOSPITALITY COMPANY ANNOUNCES RETIREMENT OF GENERAL COUNSEL

      BETHESDA, Md., March 25, 2024 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH), a lodging-focused real estate investment trust that owns a portfolio of 36 premium hotels and resorts in the United States, today announced that Bill Tennis, its long-time Executive Vice President and General Counsel, will retire effective June 30, 2024. Mr. Tennis, who joined the Company in 2010, has played a leading role in representing the Company in many of its strategic decisions and has been a trusted advisor to the Chief Executive Officer and other Company executives. Mr. Tennis received his undergraduate degree from Harvard University and his juris doctor from The New York Univer

      3/25/24 8:45:00 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate

    $DRH
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Chief Executive Officer Donnelly Jeffrey bought $79,800 worth of shares (10,000 units at $7.98), increasing direct ownership by 2% to 672,894 units (SEC Form 4)

      4 - DiamondRock Hospitality Co (0001298946) (Issuer)

      3/12/25 5:04:37 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate

    $DRH
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Wayton Kathleen was granted 14,493 shares, increasing direct ownership by 18% to 93,582 units (SEC Form 4)

      4 - DiamondRock Hospitality Co (0001298946) (Issuer)

      5/6/25 4:36:31 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • Director Mccarten William W was granted 14,493 shares, increasing direct ownership by 3% to 444,604 units (SEC Form 4)

      4 - DiamondRock Hospitality Co (0001298946) (Issuer)

      5/6/25 4:35:31 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • Director Lepori Stephanie was granted 14,493 shares (SEC Form 4)

      4 - DiamondRock Hospitality Co (0001298946) (Issuer)

      5/6/25 4:26:36 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate

    $DRH
    Financials

    Live finance-specific insights

    See more
    • DIAMONDROCK HOSPITALITY ANNOUNCES FIRST QUARTER 2025 EARNINGS RELEASE AND CONFERENCE CALL

      BETHESDA, Md., March 21, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH) will report financial results for the first quarter 2025 after the market closes on Thursday, May 1, 2025. The Company will hold a conference call to discuss its first quarter financial results and business outlook on Friday, May 2, 2025 at 11:00 a.m. Eastern Time (ET).  The conference call will be accessible by telephone and through the internet. Interested individuals are requested to register for the call using this link to obtain dial-in and webcast details. Registratio

      3/21/25 8:00:00 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • DIAMONDROCK HOSPITALITY COMPANY REPORTS FOURTH QUARTER AND FULL YEAR 2024 RESULTS

      Full Year Results Exceed Guidance Completes Sale of the Westin Washington D.C. City Center Announces $0.08 First Quarter 2025 Dividend BETHESDA, Md., Feb. 27, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH), a lodging real estate investment trust that owns a portfolio of 36 premium hotels and resorts in the United States, today announced results of operations for the quarter and year ended December 31, 2024. Fourth Quarter 2024 Highlights Net Loss: Net loss attributable to common stockholders was $13.7 million, or ($0.07) per diluted share compa

      2/27/25 4:05:00 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • DIAMONDROCK HOSPITALITY COMPANY ANNOUNCES TAX TREATMENT OF 2024 DIVIDENDS

      BETHESDA, Md., Jan. 24, 2025 /PRNewswire/ -- DiamondRock Hospitality Company (the "Company") (NYSE:DRH) announced the following tax treatment of the 2024 distributions to holders of the Company's common and Series A preferred stock. Security Description Ticker Symbol Record Date Payable Date Total Distribution per Share Ordinary Dividends (Box 1a) Section 199A  Dividends (Box 5) Common DRH 3/29/2024 4/12/2024 $0.030000 $0.030000 $0.030000 Common DRH 6/28/2024 7/12/2024 $0.030000 $0.030000 $0.030000 Common DRH 9/30/2024 10/11/2024 $0.030000 $0.030000 $0.030000 Common DRH 12/31/2024 1/14/2025 $0.230000 $0.230000 $0.230000 Series A Preferred DRH Pr A 3/18/2024 3/29/2024 $0.515625 $0.515625 $0

      1/24/25 8:30:00 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate

    $DRH
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Diamondrock Hospitality Company

      SC 13G/A - DiamondRock Hospitality Co (0001298946) (Subject)

      10/7/24 11:37:08 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G/A filed by Diamondrock Hospitality Company (Amendment)

      SC 13G/A - DiamondRock Hospitality Co (0001298946) (Subject)

      2/13/24 5:02:34 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G/A filed by Diamondrock Hospitality Company (Amendment)

      SC 13G/A - DiamondRock Hospitality Co (0001298946) (Subject)

      2/9/24 8:50:21 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate

    $DRH
    SEC Filings

    See more
    • SEC Form 10-Q filed by Diamondrock Hospitality Company

      10-Q - DiamondRock Hospitality Co (0001298946) (Filer)

      5/2/25 12:12:22 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • Diamondrock Hospitality Company filed SEC Form 8-K: Results of Operations and Financial Condition, Submission of Matters to a Vote of Security Holders, Financial Statements and Exhibits

      8-K - DiamondRock Hospitality Co (0001298946) (Filer)

      5/1/25 4:06:31 PM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate
    • Amendment: SEC Form SCHEDULE 13G/A filed by Diamondrock Hospitality Company

      SCHEDULE 13G/A - DiamondRock Hospitality Co (0001298946) (Subject)

      4/30/25 10:58:41 AM ET
      $DRH
      Real Estate Investment Trusts
      Real Estate