DiamondRock Hospitality Company

08/02/2024 | Press release | Distributed by Public on 08/02/2024 09:32

Quarterly Report for Quarter Ending June 30, 2024 (Form 10-Q)

drh-20240630
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2024
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _________ to _________
Commission File Number: 001-32514
DIAMONDROCK HOSPITALITY COMPANY
(Exact Name of Registrant as Specified in Its Charter)
Maryland 20-1180098
(State of Incorporation) (I.R.S. Employer Identification No.)
2 Bethesda Metro Center, Suite 1400, Bethesda, Maryland 20814
(Address of Principal Executive Offices) (Zip Code)
(240) 744-1150
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Securities Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common stock, $0.01 par value per share DRH New York Stock Exchange
8.250% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share DRH Pr A New York Stock Exchange
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YesNo
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YesNo
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer
Accelerated filer Non-accelerated filer Smaller reporting company
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards pursuant to Section 13(a) of the Exchange Act.
Table of Contents
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No
The registrant had 207,257,610 shares of its $0.01 par value common stock outstanding as of August 2, 2024.
Table of Contents
INDEX
Page No.
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (unaudited):
Consolidated Balance Sheets as of June 30, 2024 and December 31, 2023
1
Consolidated Statements of Operations and Comprehensive Income for the Three and Six Months Ended June 30, 2024 and 2023
2
Consolidated Statements of Equity for the Three and Six Months Ended June 30, 2024 and 2023
4
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2023
6
Notes to the Consolidated Financial Statements
8
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
17
Item 3. Quantitative and Qualitative Disclosures about Market Risk
31
Item 4. Controls and Procedures
31
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
32
Item 1A. Risk Factors
32
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
32
Item 3. Defaults Upon Senior Securities
32
Item 4. Mine Safety Disclosures
32
Item 5. Other Information
32
Item 6. Exhibits
33
Table of Contents
PART I. FINANCIAL INFORMATION
Item I.Financial Statements
DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
June 30, 2024 December 31, 2023
ASSETS (Unaudited) (Audited)
Property and equipment, net $ 2,734,626 $ 2,755,195
Right-of-use assets 96,823 97,692
Restricted cash 45,205 45,576
Due from hotel managers 171,793 144,689
Prepaid and other assets 74,986 73,940
Cash and cash equivalents 125,219 121,595
Total assets $ 3,248,652 $ 3,238,687
LIABILITIES AND EQUITY
Liabilities:
Debt, net of unamortized debt issuance costs 1,172,479 1,177,005
Lease liabilities 113,779 112,866
Due to hotel managers 131,683 116,522
Deferred rent 71,554 69,209
Unfavorable contract liabilities, net 59,037 59,866
Accounts payable and accrued expenses 36,887 39,563
Distributions declared and unpaid 6,067 6,324
Deferred income related to key money, net 8,134 8,349
Total liabilities 1,599,620 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 June 30, 2024 and December 31, 2023
48 48
Common stock, $0.01 par value; 400,000,000 shares authorized; 207,918,179 and 209,627,197 shares issued and outstanding at June 30, 2024 and December 31, 2023, respectively
2,079 2,096
Additional paid-in capital 2,274,223 2,291,297
Accumulated other comprehensive loss (2,077) (2,036)
Distributions in excess of earnings (633,919) (649,330)
Total stockholders' equity 1,640,354 1,642,075
Noncontrolling interests 8,678 6,908
Total equity 1,649,032 1,648,983
Total liabilities and equity $ 3,248,652 $ 3,238,687
The accompanying notes are an integral part of these consolidated financial statements.
-1-
Table of Contents
DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Revenues:
Rooms $ 203,487 $ 197,318 $ 366,994 $ 357,991
Food and beverage 78,111 68,369 146,492 128,146
Other 27,682 25,560 52,217 48,663
Total revenues 309,280 291,247 565,703 534,800
Operating Expenses:
Rooms 47,585 45,116 91,553 85,319
Food and beverage 50,717 45,908 97,956 89,058
Other departmental and support expenses 67,817 65,445 132,417 127,413
Management fees 8,008 6,885 13,318 11,873
Franchise fees 10,567 9,403 19,593 17,480
Other property-level expenses 27,188 26,934 53,806 51,051
Depreciation and amortization 27,873 27,840 56,186 55,312
Impairment losses - 941 - 941
Corporate expenses 28,519 8,284 37,423 16,151
Business interruption insurance income - (110) - (110)
Total operating expenses, net 268,274 236,646 502,252 454,488
Interest expense 16,202 15,567 32,448 32,739
Interest (income) and other (income) expense, net (1,195) (522) (2,264) (945)
Total other expenses, net 15,007 15,045 30,184 31,794
Income before income taxes 25,999 39,556 33,267 48,518
Income tax expense (1,368) (422) (278) (196)
Net income 24,631 39,134 32,989 48,322
Less: Net income attributable to noncontrolling interests (101) (169) (131) (201)
Net income attributable to the Company 24,530 38,965 32,858 48,121
Distributions to preferred stockholders (2,454) (2,454) (4,908) (4,908)
Net income attributable to common stockholders $ 22,076 $ 36,511 $ 27,950 $ 43,213
Earnings per share:
Earnings per share available to common stockholders-basic $ 0.10 $ 0.17 $ 0.13 $ 0.20
Earnings per share available to common stockholders-diluted $ 0.10 $ 0.17 $ 0.13 $ 0.20
The accompanying notes are an integral part of these consolidated financial statements.
-2-
Table of Contents
DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME - (CONTINUED)
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Comprehensive Income:
Net income $ 24,631 $ 39,134 $ 32,989 $ 48,322
Other comprehensive income:
Unrealized (loss) gain on interest rate derivative instruments (1,354) 3,467 (394) 3,383
Unrealized gain on Rabbi Trust assets 53 210 352 447
Comprehensive income 23,330 42,811 32,947 52,152
Comprehensive income attributable to noncontrolling interests (100) (151) (134) (183)
Comprehensive income attributable to the Company $ 23,230 $ 42,660 $ 32,813 $ 51,969
The accompanying notes are an integral part of these consolidated financial statements.
-3-
Table of Contents
DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF EQUITY
(In thousands, except share and per share amounts)
(Unaudited)
Preferred Stock Common Stock
Shares Par Value Shares Par Value Additional Paid-In Capital Accumulated Other Comprehensive Income (Loss) Distributions in Excess of Earnings Total Stockholders' Equity Noncontrolling Interests Total Equity
Balance at December 31, 2023 4,760,000 $ 48 209,627,197 $ 2,096 $ 2,291,297 $ (2,036) $ (649,330) $ 1,642,075 $ 6,908 $ 1,648,983
Net income - - - - - - 8,328 8,328 30 8,358
Unrealized gain on interest rate derivative instruments - - - - - 957 - 957 3 960
Unrealized gain on Rabbi Trust assets - - - - - 298 - 298 1 299
Distributions on common stock/units ($0.03 per common share/unit)
- - - - - - (6,301) (6,301) (31) (6,332)
Distributions on preferred stock ($0.5156 per preferred share)
- - - - - - (2,454) (2,454) - (2,454)
Share-based compensation - - 753,860 7 1,895 - - 1,902 433 2,335
Shares redeemed to satisfy withholdings on vested share based compensation - - (316,624) (3) (2,904) - - (2,907) - (2,907)
Common stock repurchased and retired - - - - - - - - -
Balance at March 31, 2024 4,760,000 $ 48 210,064,433 $ 2,100 $ 2,290,288 $ (781) $ (649,757) $ 1,641,898 $ 7,344 $ 1,649,242
Net income - - - - - - 24,530 24,530 101 24,631
Unrealized loss on interest rate derivative instruments - - - - - (1,349) - (1,349) (5) (1,354)
Unrealized gain on Rabbi Trust assets - - - - - 53 - 53 - 53
Distributions on common stock/units ($0.03 per common share/unit)
- - - - - - (6,238) (6,238) (34) (6,272)
Distributions on preferred stock ($0.5156 per preferred share)
- - - - - - (2,454) (2,454) - (2,454)
Share-based compensation - - 503,457 5 6,250 - - 6,255 1,272 7,527
Shares redeemed to satisfy withholdings on vested share based compensation - - (195,404) (2) (1,729) - - (1,731) - (1,731)
Common stock repurchased and retired - - (2,454,307) (24) (20,586) - - (20,610) - (20,610)
Balance at June 30, 2024 4,760,000 $ 48 207,918,179 $ 2,079 $ 2,274,223 $ (2,077) $ (633,919) $ 1,640,354 $ 8,678 $ 1,649,032
-4-
Table of Contents
Preferred Stock Common Stock
Shares Par Value Shares Par Value Additional Paid-In Capital Accumulated Other Comprehensive Income Distributions in Excess of Earnings Total Stockholders' Equity Noncontrolling Interests Total Equity
Balance at December 31, 2022 4,760,000 $ 48 209,374,830 $ 2,094 $ 2,288,433 - $ (700,694) $ 1,589,881 $ 6,297 $ 1,596,178
Net income - - - - - - 9,156 9,156 32 9,188
Unrealized loss on interest rate derivative instruments - - - - - (84) - (84) - (84)
Unrealized gain on Rabbi Trust assets - - - - - 237 - 237 - 237
Distributions on common stock/units ($0.03 per common share/unit)
- - - - - - (6,295) (6,295) (32) (6,327)
Distributions on preferred stock ($0.5156 per preferred share)
- - - - - - (2,454) (2,454) - (2,454)
Share-based compensation - - 804,541 - 1,827 - - 1,827 140 1,967
Shares redeemed to satisfy withholdings on vested share based compensation - - (333,779) 6 (3,029) - - (3,023) - (3,023)
Common stock repurchased and retired - - (56,400) (2) (407) - - (409) - (409)
Balance at March 31, 2023 4,760,000 $ 48 209,789,192 $ 2,098 $ 2,286,824 $ 153 $ (700,287) $ 1,588,836 $ 6,437 $ 1,595,273
Net income - - - - - - 38,965 38,965 169 39,134
Unrealized gain on interest rate derivative instruments - - - - - 3,467 - 3,467 - 3,467
Unrealized gain on Rabbi Trust assets - - - - - 210 - 210 - 210
Distributions on common stock/units ($0.03 per common share/unit)
- - - - - - (6,287) (6,287) (32) (6,319)
Distributions on preferred stock ($0.5156 per preferred share)
- - - - - - (2,454) (2,454) - (2,454)
Share-based compensation - - 62,500 - 2,535 - - 2,535 225 2,760
Common stock repurchased and retired - - (262,054) (3) (2,011) - - (2,014) - (2,014)
Balance at June 30, 2023 4,760,000 $ 48 209,589,638 $ 2,095 $ 2,287,348 $ 3,830 $ (670,063) $ 1,623,258 $ 6,799 $ 1,630,057
The accompanying notes are an integral part of these consolidated financial statements.
-5-
Table of Contents
DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Six Months Ended June 30,
2024 2023
Cash flows from operating activities:
Net income $ 32,989 $ 48,322
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 56,186 55,312
Corporate asset depreciation as corporate expenses 67 99
Non-cash lease expense and other amortization 3,073 3,087
Non-cash interest rate swap fair value adjustment - 2,033
Amortization of debt issuance costs 1,026 1,026
Impairment losses - 941
Amortization of deferred income related to key money (215) (215)
Share-based compensation 9,862 4,727
Changes in assets and liabilities:
Prepaid expenses and other assets (2,266) (5,940)
Due to/from hotel managers (11,942) 8,540
Accounts payable and accrued expenses (1,827) (3,508)
Net cash provided by operating activities 86,953 114,424
Cash flows from investing activities:
Capital expenditures (35,778) (47,928)
Acquisition of interest in land - (1,829)
Purchase deposits - (1,500)
Net cash used in investing activities (35,778) (51,257)
Cash flows from financing activities:
Scheduled mortgage debt principal payments (4,905) (4,744)
Distributions on common stock and units (12,861) (19,156)
Distributions on preferred stock (4,908) (4,908)
Repurchase of common stock (20,610) (2,423)
Shares redeemed to satisfy tax withholdings on vested share-based compensation (4,638) (3,023)
Net cash used in financing activities (47,922) (34,254)
Net increase in cash, cash equivalents, and restricted cash 3,253 28,913
Cash, cash equivalents, and restricted cash at beginning of period 167,171 107,178
Cash, cash equivalents, and restricted cash at end of period $ 170,424 $ 136,091
The accompanying notes are an integral part of these consolidated financial statements.
-6-
Table of Contents
DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS - (CONTINUED)
(In thousands)
(Unaudited)
Supplemental Disclosure of Cash Flow Information:
Six Months Ended June 30,
2024 2023
Cash paid for interest $ 31,605 $ 29,314
Cash paid for income taxes, net $ 2,351 $ 1,833
Non-cash investing and financing activities:
Unpaid dividends and distributions declared $ 6,067 $ 6,437
Accrued capital expenditures $ 4,043 $ 6,153
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets to the amount shown within the consolidated statements of cash flows:
June 30, 2024 December 31, 2023
Cash and cash equivalents $ 125,219 $ 121,595
Restricted cash 45,205 45,576
Total cash, cash equivalents and restricted cash $ 170,424 $ 167,171
The accompanying notes are an integral part of these consolidated financial statements.
-7-
Table of Contents
DIAMONDROCK HOSPITALITY COMPANY
Notes to the Consolidated Financial Statements
(Unaudited)
1.Organization
DiamondRock Hospitality Company (the "Company" or "we") is a lodging-focused real estate company that owns a portfolio of premium hotels and resorts. As of June 30, 2024, we owned 36 hotels with 9,760 guest rooms. Our hotels are concentrated in major urban markets and in destination resort locations and more than 60% of our hotels are operated under a brand owned by one of the leading global lodging brand companies (Marriott International, Inc., Hilton Worldwide, or IHG Hotels & Resorts). We are an owner, as opposed to an operator, of the hotels in our portfolio. As an owner, we receive all of the operating profits or losses generated by our hotels after we pay fees to the hotel managers and hotel brands, which are based on the revenues and profitability of the hotels.
We are a real estate investment trust ("REIT") for U.S. federal income tax purposes. We conduct our business through a traditional umbrella partnership real estate investment trust, or UPREIT, in which our hotel properties are owned by our operating partnership, DiamondRock Hospitality Limited Partnership, or subsidiaries of our operating partnership. The Company is the sole general partner of our operating partnership and owned 99.5% of the limited partnership units ("common OP units") of our operating partnership as of June 30, 2024. The remaining 0.5% of the common OP units are held by third parties and executive officers of the Company. See Note 7 for additional disclosures related to common OP units.
2.Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited interim consolidated financial statements and related notes have been prepared in accordance with United States Generally Accepted Accounting Principles ("U.S. GAAP"). We have condensed or omitted certain disclosures normally included in annual financial statements presented in accordance with U.S. GAAP; however, we believe the disclosures made are adequate to prevent the information presented from being misleading. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Interim results are not necessarily indicative of full-year performance, as a result of the impact of seasonal and other short-term variations and the acquisitions and or dispositions of hotel properties.
Use of Estimates
The preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
3. Property and Equipment
Property and equipment consists of the following (in thousands):
June 30, 2024 December 31, 2023
Land $ 590,824 $ 590,824
Land improvements 7,994 7,994
Buildings and site improvements 2,899,209 2,878,508
Furniture, fixtures and equipment 570,551 561,484
Construction in progress 26,561 21,175
4,095,139 4,059,985
Less: accumulated depreciation (1,360,513) (1,304,790)
$ 2,734,626 $ 2,755,195
As of June 30, 2024 and December 31, 2023, we had accrued capital expenditures of $4.0 million and $4.7 million, respectively.
-8-
Table of Contents
4. Debt
The following table sets forth information regarding the Company's debt (dollars in thousands):
Principal Balance as of
Loan
Interest Rate as of June 30, 2024
Maturity Date June 30, 2024 December 31, 2023
Courtyard New York Manhattan/Midtown East mortgage loan 4.40% August 2024 $ 73,416 $ 74,346
Worthington Renaissance Fort Worth Hotel mortgage loan 3.66% May 2025 72,756 73,727
Hotel Clio mortgage loan 4.33% July 2025 55,382 56,091
Westin Boston Seaport District mortgage loan 4.36% November 2025 171,731 174,025
Unsecured term loan
SOFR + 1.35% (1)
January 2028 500,000 500,000
Unsecured term loan
SOFR + 1.35% (1)
January 2025(2)
300,000 300,000
Senior unsecured credit facility
SOFR + 1.40%
September 2026 (2)
- -
Total debt 1,173,285 1,178,189
Unamortized debt issuance costs (3)
(806) (1,184)
Debt, net of unamortized debt issuance costs $ 1,172,479 $ 1,177,005
Weighted-Average Interest Rate (4)
5.22%
_______________________
(1)Interest rate as of June 30, 2024 was 6.80%, which excludes the effect of interest rate swaps.
(2)Maturity date may be extended for an additional year upon the payment of applicable fees and the satisfaction of certain customary conditions.
(3)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.
(4)Weighted-average interest rate as of June 30, 2024 includes the effect of interest rate swaps. See Note 5 for additional disclosures on interest rate swaps.
Mortgage Debt
We have incurred limited recourse, property specific mortgage debt secured by certain of our hotels. In the event of default, the lender may only foreclose on the secured assets; however, in the event of fraud, misapplication of funds or other customary recourse provisions, the lender may seek payment from us. As of June 30, 2024, four of our 36 hotels were secured by mortgage debt. We have one mortgage loan that matures on August 6, 2024, which has a principal balance of $73.4 million as of June 30, 2024. We intend to repay this mortgage loan using cash on hand. We intend to refinance the other mortgage loans that mature in 2025 as they approach their respective maturity dates. In the case that refinancing options are not attractive, we may repay such mortgage loans using our senior unsecured revolving credit facility.
Our mortgage debt contains certain property specific covenants and restrictions, including minimum debt service coverage
ratios or debt yields that trigger "cash trap" provisions, as well as restrictions on incurring additional debt without lender consent. Such cash trap provisions are triggered when the hotel's operating results fall below a certain debt service coverage ratio or debt yield. When these provisions are triggered, all of the excess cash flow generated by the hotel is deposited directly into cash management accounts for the benefit of our lenders until a specified debt service coverage ratio or debt yield is reached and maintained for a certain period of time. Such provisions do not provide the lender the right to accelerate repayment
of the underlying debt. We had no cash trapped as of June 30, 2024 and December 31, 2023.
Senior Unsecured Credit Facility and Unsecured Term Loans
We are party to a Sixth Amended and Restated Credit Agreement (the "Credit Agreement") that provides us with a $400 million senior unsecured revolving credit facility and two term loan facilities in the aggregate amount of $800 million. The revolving credit facility matures on September 27, 2026, which we may extend for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. The term loan facilities consist of a $500 million term loan that matures on January 3, 2028 and a $300 million term loan that matures January 3, 2025. The maturity date of the $300 million term loan may be extended for an additional year upon the payment of applicable fees and satisfaction of certain standard
-9-
Table of Contents
conditions. We intend to exercise our right to extend our $300 million term loan an additional year. We have the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions.
Interest is paid on the periodic advances on the revolving credit facility and amounts outstanding on the term loans at varying rates, based upon the adjusted Secured Overnight Financing Rate ("SOFR"), as defined in the Credit Agreement, plus an applicable margin. The applicable margin is based upon our leverage ratio, as follows:
Leverage Ratio Applicable Margin for Revolving Loans Applicable Margin for Term Loans
Less than 30%
1.40%
1.35%
Greater than or equal to 30% but less than 35%
1.45%
1.40%
Greater than or equal to 35% but less than 40%
1.50%
1.45%
Greater than or equal to 40% but less than 45%
1.60%
1.55%
Greater than or equal to 45% but less than 50%
1.80%
1.75%
Greater than or equal to 50% but less than 55%
1.95%
1.85%
Greater than or equal to 55%
2.25%
2.20%
The Credit Agreement contains various financial covenants. A summary of the most significant covenants is as follows:
Actual at
Covenant June 30, 2024
Maximum leverage ratio (1)
60%
29.0%
Minimum fixed charge coverage ratio (2)
1.50x
2.92x
Secured recourse indebtedness
Less than 45% of Total Asset Value
11.3%
Maximum unencumbered leverage ratio
60%
30.4%
Minimum unencumbered implied debt service coverage ratio
1.20x
2.49x
_____________________________
(1)Leverage ratio is net indebtedness, as defined in the Credit Agreement, divided by total asset value, defined in the Credit Agreement as the value of our owned hotels based on hotel net operating income divided by a defined capitalization rate.
(2)Fixed charge coverage ratio is Adjusted EBITDA, generally defined in the Credit Agreement as EBITDA less FF&E reserves, for the most recently ending 12 months, to fixed charges, which is defined in the Credit Agreement as interest expense, all regularly scheduled principal payments and payments on capitalized lease obligations, for the same most recently ending 12-month period.
The components of the Company's interest expense consisted of the following (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Mortgage debt interest $ 4,009 $ 4,111 $ 8,044 $ 8,202
Unsecured term loan interest 11,368 10,608 22,755 20,848
Credit facility interest and unused fees 312 317 623 630
Amortization of debt issuance costs and debt premium 513 512 1,026 1,026
Interest rate swap mark-to-market - 19 - 2,033
$ 16,202 $ 15,567 $ 32,448 $ 32,739
5. Derivatives
The Company had the following derivatives that were designated as cash flow hedges of interest rate risk (in thousands):
-10-
Table of Contents
Fair Value of Assets
Hedged Debt Type Fixed Rate Index Effective Date Maturity Date Notional Amount June 30,
2024
December 31, 2023
Senior unsecured term loans
Swap (1)
1.63 % SOFR November 28, 2022 July 25, 2024 $ 87,500 216 1,660
Senior unsecured term loans
Swap (1)
1.63 % SOFR November 28, 2022 July 25, 2024 $ 87,500 216 1,658
Senior unsecured term loans Swap 3.36 % SOFR March 1, 2023 January 1, 2028 $ 75,000 1,958 554
Senior unsecured term loans Swap 3.50 % SOFR March 1, 2023 January 1, 2027 $ 75,000 1,537 449
$ 3,927 $ 4,321
______________________
(1)Swap was designated as cash flow hedge as of April 1, 2023.
Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. During 2024, such derivatives were used to hedge the variable cash flows associated with variable-rate debt.
The table below details the location in the consolidated financial statements of the gains and losses recognized related to derivative financial instruments (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
Effect of derivative instruments Location in Statements of Operations and Comprehensive Income 2024 2023 2024 2023
Loss (gain) recognized in other comprehensive income Unrealized loss (gain) on interest rate derivative instruments $ 1,355 $ (3,467) $ 394 $ (3,383)
Interest (income) for derivatives that were designated as cash flow hedges Interest expense $ (2,351) $ (2,395) $ (4,708) $ (2,542)
Interest (income) expense for derivatives that were not designated as cash flow hedges Interest expense $ - $ - $ - $ 469
During the next twelve months, the Company estimates that $2.3 million will be reclassified from other comprehensive income as a decrease to interest expense.
6. Fair Value Measurements
The fair value of certain financial assets and liabilities and other financial instruments are as follows (in thousands):
June 30, 2024 December 31, 2023
Carrying
Amount (1)
Fair Value
Carrying
Amount (1)
Fair Value
Debt $ 1,172,479 $ 1,167,671 $ 1,177,005 $ 1,167,638
_______________
(1)The carrying amount of debt is net of unamortized debt issuance costs.
The fair value of our debt is a Level 2 measurement under the fair value hierarchy. We estimate the fair value of our debt by discounting the future cash flows of each instrument at estimated market rates.
The fair value of our interest rate swaps is a Level 2 measurement under the fair value hierarchy. We estimate the fair value of the interest rate swaps based on the interest rate yield curve and implied market volatility as inputs and adjusted for the counterparty's credit risk. We concluded the inputs for the credit risk valuation adjustment are Level 3 inputs; however these inputs are not significant to the fair value measurement in its entirety.
The fair values of our other financial instruments not included in the table above are estimated to be equal to their carrying amount.
7. Equity
-11-
Table of Contents
Common Shares
We are authorized by our charter to issue up to 400 million shares of common stock, $0.01 par value per share. Each outstanding share of common stock entitles the holder to one vote on all matters submitted to a vote of stockholders. Holders of our common stock are entitled to receive dividends out of assets legally available for the payment of dividends when authorized by our board of directors.
We maintain an "at-the-market" equity offering program (the "ATM Program"), pursuant to which we may issue and sell shares of our common stock from time to time, having an aggregate offering price of up to $200.0 million. We have not sold any shares under the ATM Program, which is scheduled to expire pursuant to its terms on August 6, 2024. We expect to replace the ATM Program prior to its expiration.
In May 2024, our board of directors authorized the repurchase of up to $200.0 million of our common stock under a new share repurchase program, which replaced our prior share repurchase program that was authorized in September 2022. The timing and actual number of shares repurchased will depend on a variety of factors, including price and general business and market conditions. The new share repurchase program does not obligate us to acquire any particular amount of shares, and may be suspended or discontinued at any time at our discretion. The new share repurchase program will expire on May 1, 2026. As of June 30, 2024, we repurchased 2,454,307 shares of common stock at an average price of $8.39 per share for a total purchase price of $20.6 million under this program. Subsequent to June 30, 2024, we repurchased 660,569 shares at an average price of $8.14 per share for a total purchase price of $5.4 million. As of August 2, 2024, we have $174.0 million of authorized capacity remaining under the new share repurchase program. All share repurchases during the year were made under the new share repurchase program.
Preferred Shares
We are authorized by our charter to issue up to 10 million shares of preferred stock, $0.01 par value per share. Our board of directors is required to set for each class or series of preferred stock the terms, preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications, and terms or conditions of redemption.
As of June 30, 2024 and December 31, 2023, there were 4,760,000 shares of 8.250% Series A Cumulative Redeemable Preferred Stock ("Series A Preferred Stock") issued and outstanding with a liquidation preference each of $25.00 per share. On or after August 31, 2025, the Series A Preferred Stock will be redeemable at the Company's option, in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus accrued and unpaid dividends up to, but not including, the redemption date.
Operating Partnership Units
In connection with our acquisition of Cavallo Point in December 2018, we issued 796,684 common OP units to third parties, otherwise unaffiliated with the Company, then valued at $11.76 per unit. Each common OP unit is redeemable at the option of the holder. Holders of common OP units have certain redemption rights, which enable them to cause our operating partnership to redeem their units in exchange for cash per unit equal to the market price of our common stock, at the time of redemption, or, at our option, for shares of our common stock on a one-for-one basis, subject to adjustment upon the occurrence of stock splits, mergers, consolidations or similar pro-rata share transactions.
Long-Term Incentive Partnership units ("LTIP units"), which are also referred to as profits interest units, may be issued to eligible participants under the 2024 Equity Incentive Plan for the performance of services to or for the benefit of our operating partnership. LTIP units are a class of partnership unit in our operating partnership and will receive, whether vested or not, the same per-unit distributions as the outstanding common OP units, which equal per-share dividends on shares of our common stock. Initially, LTIP units have a capital account balance of zero, do not receive an allocation of operating income (loss), and do not have full parity with common OP units with respect to liquidating distributions. If such parity is reached, vested LTIP units are converted into an equal number of common OP units, and thereafter will possess all of the rights and interests of common OP units, including the right to exchange the common OP units for cash per unit equal to the market price of our common stock, at the time of redemption, or, at our option, for shares of our common stock on a one-for-one basis, subject to adjustment upon the occurrence of stock splits, mergers, consolidations or similar pro-rata share transactions. See Note 8 for additional disclosures related to LTIP units.
-12-
Table of Contents
There were 980,436 and 723,166 common OP units held by unaffiliated third parties and executive officers of the Company as of June 30, 2024 and December 31, 2023, respectively. There were 154,344 and 314,137 unvested LTIP units outstanding as of June 30, 2024 and December 31, 2023, respectively.
Dividends and Distributions
For each of the six months ended June 30, 2024 and 2023, we paid an aggregate cash dividend of $0.06 per share or unit to holders of our common stock, common OP units, and LTIP units.
For each of the six months ended June 30, 2024 and 2023, we paid an aggregate cash dividend of $1.0313 per share to holders of our Series A Preferred Stock.
8. Equity Incentive Plans
On February 27, 2024, our board of directors adopted the 2024 Equity Incentive Plan (the "2024 Plan"). The 2024 Plan was approved by our stockholders on May 1, 2024. The 2024 Plan replaces the 2016 Equity Incentive Plan (as amended, the "2016 Plan") and share grants will no longer be made under the 2016 Plan; however, shares underlying awards already granted under the 2016 Plan will still be issued under the 2016 Plan if the awards vest. Under the 2024 Plan, we are authorized to issue up to 7,900,000 shares of our common stock, of which we have issued or committed to issue 1,068,419 shares as of June 30, 2024. Shares underlying awards that are granted under the 2024 Plan that are forfeited, cancelled, reacquired prior to vesting, satisfied without the issuance of stock or otherwise terminated (other than be exercise), including shares tendered or held back upon settlement of an award, other than a stock option or stock appreciation right, to cover the tax withholding will be added back to the shares available for issuance under the 2024 Plan.
Restricted Stock Awards
Restricted stock awards issued to our officers and employees generally vest over a threeto five year period from the date of grant based on continued employment. We measure compensation expense for the restricted stock awards based upon the fair market value of our common stock at the date of grant. Compensation expense is recognized on a straight-line basis over the vesting period and is included in corporate expenses in the accompanying consolidated statements of operations and comprehensive income. A summary of our restricted stock awards from January 1, 2024 to June 30, 2024 is as follows:
Number of
Shares
Weighted-
Average Grant
Date Fair
Value
Unvested balance at January 1, 2024 1,200,693 $ 9.33
Granted 335,438 8.72
Vested (912,544) 9.37
Unvested balance at June 30, 2024 623,587 $ 8.94
The total unvested restricted stock awards as of June 30, 2024 are expected to vest as follows: 28,474 shares during 2024, 245,444 shares during 2025, 236,859 shares during 2026, 106,101 shares during 2027, and 6,709 shares during 2028. As of June 30, 2024, the unrecognized compensation cost related to restricted stock awards was $4.3 million and the weighted-average period over which the unrecognized compensation expense will be recorded is approximately 27 months. We recorded $2.9 million and $3.9 million of compensation expense related to restricted stock awards for the three and six months ended June 30, 2024, respectively, which included $2.0 million of accelerated compensation expense related to restricted stock awards for the departures of our former Chief Executive Officer and Chief Investment Officer. The accelerated compensation expense is recorded as severance costs in corporate expenses within the consolidated statements of operations and comprehensive income. We recorded $1.0 million and $2.1 million of compensation expense related to restricted stock awards for the three and six months ended June 30, 2023, respectively.
Performance Stock Units
Performance stock units ("PSUs") are restricted stock units that vest threeor five years from the date of grant. Each executive officer is granted a target number of PSUs (the "PSU Target Award"). The actual number of shares of common stock issued to each executive officer is based on the Company's achievement of certain performance targets. Under this framework, 50% of the PSUs are based on relative total stockholder return and 50% on hotel market share improvement. The achievement
-13-
Table of Contents
of certain levels of total stockholder return relative to the total stockholder return of a peer group of publicly-traded lodging REITs is measured over a three-year performance period. There is no payout of shares of our common stock if our total stockholder return falls below the 30th percentile of the total stockholder returns of the peer group. The maximum number of shares of common stock issued to an executive officer is equal to 150% of the PSU Target Award and is earned if our total stockholder return is equal to or greater than the 75th percentile of the total stockholder returns of the peer group. There are limitations on the number of PSUs earned if the Company's total stockholder return is negative for the performance period. The improvement in market share for each of our hotels is generally measured over a three-year performance period based on a report prepared for each hotel by STR Global, a well-recognized benchmarking service for the hospitality industry. There is no payout of shares of our common stock if the percentage of our hotels with market share improvements is less than 30%. The maximum number of shares of common stock issued to an executive officer is equal to 150% of the PSU Target Award and is earned if the percentage of our hotels with market share improvements is greater than or equal to 75%.
We measure compensation expense for the PSUs based upon the fair market value of the award at the grant date. Compensation expense is recognized on a straight-line basis over the vesting period and is included in corporate expenses in the accompanying consolidated statements of operations and comprehensive income. The grant date fair value of the portion of the PSUs based on our relative total stockholder return is determined using a Monte Carlo simulation performed by a third-party valuation firm. The grant date fair value of the portion of the PSUs based on hotel market share improvement is the closing price of our common stock on the grant date. The determination of the grant-date fair values of outstanding awards based on our relative stockholder return included the following assumptions:
Award Grant Date Volatility Risk-Free Rate Total Stockholder Return PSUs Hotel Market Share PSUs
March 2, 2021 68.8% 0.26% $9.28 $9.40
February 22, 2022 71.4% 1.74% $9.84 $9.56
August 9, 2022 73.3% 3.20% $9.65 $9.32
February 23, 2023 74.5% 4.40% $9.22 $8.94
May 7, 2024 36.5% 4.64% $8.03 $8.72
A summary of our PSUs from January 1, 2024 to June 30, 2024 is as follows:
Number of
Target Units
Weighted-
Average Grant
Date Fair
Value
Unvested balance at January 1, 2024 1,032,296 $ 9.34
Granted 364,799 8.36
Additional units from dividends 5,651 9.38
Vested (1)
(301,861) 9.32
Unvested balance at June 30, 2024 1,100,885 $ 9.02
______________________
(1)The number of shares of common stock earned for the PSUs vested in 2024 was equal to 95.6% of the PSU Target Award.
The total unvested PSUs as of June 30, 2024 are expected to vest as follows: 330,228 units during 2025, 369,929 units during 2026, and 400,728 units during 2027. The number of shares earned upon vesting is subject to the attainment of the performance goals described above. As of June 30, 2024, the unrecognized compensation cost related to the PSUs was $3.6 million and is expected to be recognized on a straight-line basis over a weighted average period of 30 months. We recorded $2.5 million and $3.4 million of compensation expense related to the PSUs for the three and six months ended June 30, 2024, respectively, which included $1.8 million of accelerated compensation expense related to PSUs for the departures of our former Chief Executive Officer and Chief Investment Officer. The accelerated compensation expense is recorded as severance costs in corporate expenses within the consolidated statements of operations and comprehensive income. These awards will vest at 100% of the PSU Target Award based on their original vesting schedule. We recorded $0.8 million and $1.5 million of compensation expense related to the PSUs for the three and six months ended June 30, 2023, respectively.
LTIP Units
LTIP units are designed to offer executives a long-term incentive comparable to restricted stock, while potentially allowing them a more favorable income tax treatment. Each LTIP unit awarded is deemed equivalent to an award of one share
-14-
Table of Contents
of common stock reserved under the 2016 Plan or 2024 Plan, as applicable. At the time of award, LTIP units do not have full economic parity with common OP units, but can achieve such parity over time upon the occurrence of specified events in accordance with partnership tax rules.
A summary of our LTIP units from January 1, 2024 to June 30, 2024 is as follows:
Number of Units Weighted-
Average Grant
Date Fair
Value
Unvested balance at January 1, 2024 314,137 $ 9.01
Granted 97,477 8.72
Vested (1)
(257,270) 8.94
Unvested balance at June 30, 2024 154,344 $ 8.94
______________________
(1)As of June 30, 2024, all vested LTIP units have achieved economic parity with common OP units and have been converted to common OP units.
The total unvested LTIP units as of June 30, 2024 are expected to vest as follows: 14,217 during 2024, and 46,709 during each of 2025, 2026, and 2027. As of June 30, 2024, the unrecognized compensation cost related to LTIP unit awards was $1.2 million and the weighted-average period over which the unrecognized compensation expense will be recorded is approximately 34 months. We recorded $1.3 million and $1.8 million of compensation expense related to LTIP unit awards for the three and six months ended June 30, 2024, respectively, which included $1.2 million of accelerated compensation expense related to LTIPs for the departures of our former Chief Executive Officer and Chief Investment Officer. The accelerated compensation expense is recorded as severance costs in corporate expenses within the consolidated statements of operations and comprehensive income. We recorded $0.2 million and $0.4 million of compensation expense related to LTIP unit awards for the three and six months ended June 30, 2023, respectively.
Nonemployee director awards
The Company issues each nonemployee director either (i) fully vested, unrestricted shares of common stock or (ii) Deferred Stock Units (as defined in the 2024 Plan) granting a number of immediately vested but deferred stock units (together, the "nonemployee director awards"). We measure compensation expense for the nonemployee director awards based upon the fair market value of our common stock at the date of grant. Compensation expense is recognized in the period the nonemployee director awards are granted and is included in corporate expenses in the accompanying consolidated statements of operations and comprehensive income.
During the three and six months ended June 30, 2024, we granted a total of 88,305 nonemployee director awards at a grant date fair value of $8.72. We recorded $0.8 million of compensation expense related to nonemployee director awards for the three and six months ended June 30, 2024. We recorded $0.7 million of compensation expense related to nonemployee director awards for the three and six months ended June 30, 2023.
9. Earnings Per Share
The following is a reconciliation of the calculation of basic and diluted earnings per share ("EPS") (in thousands, except share and per share data):
-15-
Table of Contents
Three Months Ended June 30, Six Months Ended June 30,
2024 2023 2024 6 2023
Numerator:
Net income attributable to common stockholders $ 22,076 $ 36,511 $ 27,950 $ 43,213
Denominator:
Weighted-average number of common shares outstanding-basic 211,195,463 211,673,828 211,432,403 211,543,398
Effect of dilutive securities:
Unvested restricted common stock 120,182 233,614 123,222 247,680
Shares related to unvested PSUs 700,800 254,508 721,190 301,512
Weighted-average number of common shares outstanding-diluted 212,016,445 212,161,950 212,276,815 212,092,590
Earnings per share:
Earnings per share available to common stockholders-basic $ 0.10 $ 0.17 $ 0.13 $ 0.20
Earnings per share available to common stockholders-diluted $ 0.10 $ 0.17 $ 0.13 $ 0.20
The common OP units held by the noncontrolling interest holders have been excluded from the denominator of the basic and diluted EPS calculation as there would be no effect on the amounts since the common OP units' share of income or loss would also be added or subtracted to derive net income available to common stockholders.
10. Commitments and Contingencies
Litigation
We are subject to various claims, lawsuits and legal proceedings, including routine litigation arising in the ordinary course of business regarding the operation of our hotels and other Company matters. While it is not possible to ascertain the ultimate outcome of such matters, management believes that the aggregate amount of such liabilities, if any, in excess of amounts covered by insurance will not have a material adverse impact on our financial condition or results of operations and comprehensive income. The outcome of claims, lawsuits and legal proceedings brought against the Company, however, is subject to significant uncertainties.
-16-
Table of Contents
Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations
This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and includes this statement for purposes of complying with these safe harbor provisions. These forward-looking statements are generally identifiable by use of the words "believe," "expect," "intend," "anticipate," "estimate," "project" or similar expressions, whether in the negative or affirmative. Forward-looking statements are based on management's current expectations and assumptions and are not guarantees of future performance. Factors that may cause actual results to differ materially from current expectations include, but are not limited to, the risks discussed herein and the risk factors discussed from time to time in our periodic filings with the Securities and Exchange Commission, including in Part I, Item 1A "Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2023 as updated by our subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Accordingly, there is no assurance that the Company's expectations will be realized. Except as otherwise required by the federal securities laws, the Company disclaims any obligations or undertaking to publicly release any updates or revisions to any forward-looking statement contained in this report to reflect events, circumstances or changes in expectations after the date of this report.
Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:
negative developments in the economy, including, but not limited to elevated inflation and interest rates, job loss or growth trends, an increase in unemployment or a decrease in corporate earnings and investment;
increased competition in the lodging industry and from alternative lodging channels or third party internet intermediaries in the markets in which we own properties;
failure to effectively execute our long-term business strategy and successfully identify and complete acquisitions and dispositions;
risks and uncertainties affecting hotel management, operations and renovations (including, without limitation, elevated inflation, construction delays, increased construction costs, disruption in hotel operations and the risks associated with our management and franchise agreements);
risks associated with the availability and terms of financing and the use of debt to fund acquisitions and renovations or refinance existing indebtedness, including the impact of higher interest rates on the cost and/or availability of financing;
risks associated with our level of indebtedness and our ability to satisfy our obligations under our debt agreements;
risks associated with the lodging industry overall, including, without limitation, decreases in the frequency of travel and increases in operating costs;
risks and uncertainties associated with our obligations under our management agreements;
risks associated with natural disasters and other unforeseen catastrophic events;
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 on our financial condition and results of operations and our hotels;
costs of compliance with government regulations, including, without limitation, the Americans with Disabilities Act;
potential liability for uninsured losses and environmental contamination;
risks associated with security breaches through cyber-attacks or otherwise, as well as other significant disruptions of our and our hotel managers' information technologies and systems, which support our operations and those of our hotel managers;
risks associated with our potential failure to maintain our qualification as a real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code");
possible adverse changes in tax and environmental laws; and
risks associated with our dependence on key personnel whose continued service is not guaranteed.
Overview
DiamondRock Hospitality Company is a lodging-focused Maryland corporation operating as a REIT for U.S. federal income tax purposes. As of June 30, 2024, we owned a portfolio of 36 premium hotels and resorts that contain 9,760 guest rooms located in 25 different markets in the United States. The markets that we target are those that we believe align with our strategic objectives, which include investing in assets in destination markets with constrained supply trends, those that provide geographic diversity relative to our existing portfolio, and those markets that are considered to have high growth potential.
-17-
Table of Contents
As an owner, rather than an operator, of lodging properties, we receive all of the operating profits or losses generated by our hotels after the payment of fees due to hotel managers and hotel brands, which are calculated based on the revenues and profitability of each hotel.
Our strategy is to apply aggressive asset management, prudent financial strategy, and disciplined capital allocation to high quality lodging properties in North American urban and resort markets with superior growth prospects and high barriers-to-entry. Our goal is to deliver long-term stockholder returns that exceed those generated by our peers through a combination of dividends and enduring capital appreciation.
Our primary business is to acquire, own, renovate and asset manage premium hotel properties in the United States. Our portfolio is concentrated in major urban markets and destination resort locations. All of our hotels are managed by a third party-either an independent operator or a brand operator, such as Marriott.
We critically evaluate each of our hotels to ensure that we own a portfolio of hotels that conforms to our vision, supports our mission and corresponds with our strategy. On a regular basis, we analyze our portfolio to identify opportunities to invest capital in certain projects or market non-core assets for sale in order to increase our portfolio quality. We are committed to a conservative capital structure with prudent leverage. We regularly assess the availability and affordability of capital in order to maximize stockholder value and minimize enterprise risk. In addition, we are committed to following sound corporate governance practices and to being open and transparent in our communications with our stockholders.
On April 15, 2024, we announced leadership changes and a simplified organizational structure, including (i) the appointment of Jeffrey J. Donnelly as our Chief Executive Officer, (ii) the appointment of Briony R. Quinn as our Executive Vice President, Chief Financial Officer and Treasurer and (iii) the appointment of Justin L. Leonard as our President, all effective as of April 15, 2024. Ms. Quinn also serves as the principal financial officer and Mr. Leonard maintained his role as Chief Operating Officer and also assumed the responsibilities previously overseen by Troy G. Furbay. In connection with these appointments, we also announced (i) the departure of Mark W. Brugger as President and Chief Executive Officer and (ii) the departure of Troy G. Furbay as Executive Vice President and Chief Investment Officer, each effective as of April 15, 2024. On May 15, 2024, we announced the appointment of Stephen M. Spierto as our Chief Accounting Officer. Mr. Spierto will serve as the Company's principal accounting officer. On June 3, 2024, Anika C. Fischer joined the Company as Senior Vice President and General Counsel. Ms. Fischer assumed legal responsibilities from William J. Tennis, the Company's former Executive Vice President and General Counsel, effective June 30, 2024, consistent with his previously announced retirement.
Our Revenues and Expenses
Our revenue is primarily derived from hotel operations, including rooms revenue, food and beverage revenue and other revenue, which consists of parking, spa, resort fees, other guest services, and tenant leases, among other items.
Our operating costs and expenses consist of the costs to provide hotel services, including rooms expense, food and beverage expense, other departmental and support expenses, management and franchise fees, and other property-level expenses. Rooms expense includes housekeeping and front office wages and payroll taxes, room supplies, laundry services and other costs. Food and beverage expense includes the cost of food, beverages and associated labor costs. Other departmental and support expenses include labor and other costs associated with the other operating department revenue, as well as labor and other costs associated with administrative departments, sales and marketing, information technology systems, repairs and maintenance and utility costs. Our hotels that are subject to franchise agreements are charged a royalty fee, plus additional fees for marketing, central reservation systems and other franchisor costs, in order for the hotel properties to operate under the respective brands. Franchise fees are based on a percentage of room revenue, and for certain hotels, additional franchise fees are charged for food and beverage revenue. We enter into management agreements with independent third-party management companies to operate our hotels. The management companies typically earn base and incentive management fees based on the levels of revenues and profitability of each individual hotel. Other property-level expenses include property taxes, insurance, ground lease expense, and other fixed costs.
Key Indicators of Financial Condition and Operating Performance
We use a variety of operating and other information to evaluate the financial condition and operating performance of our business. These key indicators include financial information that is prepared in accordance with U.S. Generally Accepted Accounting Principles ("U.S. GAAP"), as well as other financial information that is not prepared in accordance with U.S. GAAP. In addition, we use other information that may not be financial in nature, including statistical information and comparative data. We use this information to measure the performance of individual hotels, groups of hotels and/or our
-18-
Table of Contents
business as a whole. We periodically compare historical information to our internal budgets as well as industry-wide information. These key indicators include:
Occupancy percentage;
Average Daily Rate ("ADR");
Rooms Revenue per Available Room ("RevPAR");
Earnings Before Interest, Income Taxes, Depreciation and Amortization ("EBITDA"), Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate ("EBITDAre"), Adjusted EBITDA, and Hotel Adjusted EBITDA; and
Funds From Operations ("FFO") and Adjusted FFO.
Occupancy, ADR and RevPAR are commonly used measures within the hotel industry to evaluate operating performance. RevPAR, which is calculated as the product of ADR and occupancy percentage, is an important statistic for monitoring operating performance at the individual hotel level and across our business as a whole. We evaluate individual hotel RevPAR performance on an absolute basis with comparisons to budget and prior periods, as well as on a company-wide and regional basis. ADR and RevPAR include only room revenue. Room revenue comprised approximately 65% of our total revenues for the six months ended June 30, 2024 and is dictated by demand, as measured by occupancy percentage, pricing, as measured by ADR, and our available supply of hotel rooms.
Our ADR, occupancy percentage and RevPAR performance may be impacted by macroeconomic factors such as U.S. economic conditions generally, inflation, interest rates, regional and local employment growth, personal income and corporate earnings, office vacancy rates and business relocation decisions, airport and other business and leisure travel, increased use of lodging alternatives, new hotel construction and the pricing strategies of our competitors. In addition, our ADR, occupancy percentage and RevPAR performance is dependent on the continued success of our hotels' global brands.
We also use EBITDA, EBITDAre, Adjusted EBITDA, Hotel Adjusted EBTIDA, FFO and Adjusted FFO as measures of the financial performance of our business. See "Non-GAAP Financial Measures" for further discussion on these financial measures.
Our Hotels
The following tables set forth certain operating information for the six months ended June 30, 2024 for each of our hotels owned during the period.
-19-
Table of Contents
Property Location Number of
Rooms
Occupancy (%) ADR ($) RevPAR ($)
% Change
from 2023 RevPAR(1)
Chicago Marriott Downtown Magnificent Mile Chicago, Illinois 1,200 56.9 % $ 236.23 $ 134.30 (0.2) %
Westin Boston Seaport District
Boston, Massachusetts 793 83.9 % 252.99 212.21 8.4 %
Salt Lake City Marriott Downtown at City Creek Salt Lake City, Utah 510 69.4 % 197.58 137.07 9.3 %
Worthington Renaissance Fort Worth Hotel Fort Worth, Texas 504 73.3 % 213.47 156.46 3.3 %
Westin San Diego Bayview San Diego, California 436 68.3 % 228.13 155.87 (3.6) %
Westin Fort Lauderdale Beach Resort Fort Lauderdale, Florida 433 84.2 % 290.74 244.94 (1.3) %
Westin Washington, D.C. City Center Washington, D.C. 410 73.4 % 251.10 184.20 7.7 %
The Dagny Boston Boston, Massachusetts 403 83.1 % 252.32 209.63 3.6 %
The Hythe Vail Vail, Colorado 344 63.6 % 484.14 307.95 0.1 %
Courtyard New York Manhattan/Midtown East New York, New York 321 92.6 % 305.05 282.36 7.1 %
Atlanta Marriott Alpharetta Atlanta, Georgia 318 64.4 % 160.91 103.69 (1.3) %
The Gwen Hotel Chicago, Illinois 311 73.7 % 278.74 205.54 (0.2) %
Hilton Garden Inn New York/Times Square Central New York, New York 282 89.6 % 232.97 208.70 2.3 %
Embassy Suites by Hilton Bethesda Bethesda, Maryland 272 71.2 % 177.12 126.10 7.5 %
Henderson Beach Resort Destin, Florida 269 57.5 % 415.52 239.12 (9.6) %
Hotel Champlain Burlington Burlington, Vermont 258 66.1 % 201.16 132.90 (10.4) %
Hotel Palomar Phoenix Phoenix, Arizona 242 79.1 % 247.69 195.90 2.7 %
Bourbon Orleans Hotel New Orleans, Louisiana 220 77.6 % 252.55 196.01 (5.1) %
Hotel Clio Denver, Colorado 199 74.5 % 300.99 224.14 5.1 %
Courtyard New York Manhattan/Fifth Avenue
New York, New York 189 89.0 % 262.20 233.30 (2.7) %
Margaritaville Beach House Key West Key West, Florida 186 90.1 % 443.07 399.42 2.7 %
The Lodge at Sonoma Resort
Sonoma, California 182 58.9 % 387.62 228.16 (12.5) %
Courtyard Denver Downtown Denver, Colorado 177 75.7 % 192.63 145.88 (8.5) %
The Lindy Renaissance Charleston Hotel Charleston, South Carolina 167 90.3 % 355.33 320.80 (1.7) %
Kimpton Shorebreak Resort Huntington Beach Resort Huntington Beach, California 157 82.1 % 307.37 252.39 0.5 %
Cavallo Point, The Lodge at the Golden Gate Sausalito, California 142 56.4 % 563.98 318.00 (1.9) %
Chico Hot Springs Resort & Day Spa Pray, Montana 117 72.1 % 191.05 137.79 13.6 %
Havana Cabana Key West
Key West, Florida 106 84.4 % 348.71 294.27 0.1 %
Tranquility Bay Beachfront Resort Marathon, Florida 103 77.6 % 704.50 546.67 (3.4) %
Hotel Emblem San Francisco
San Francisco, California 96 60.7 % 218.08 132.27 (19.6) %
Kimpton Shorebreak Fort Lauderdale Beach Resort Fort Lauderdale, Florida 96 83.8 % 223.27 187.08 1.0 %
L'Auberge de Sedona Sedona, Arizona 88 69.6 % 909.10 632.50 4.0 %
The Landing Lake Tahoe Resort & Spa
South Lake Tahoe, California 82 55.8 % 349.50 194.98 25.8 %
Orchards Inn Sedona
Sedona, Arizona 70 62.7 % 299.20 187.32 (2.9) %
Lake Austin Spa Resort Austin, Texas 40 64.1 % 1,036.17 664.40 (2.4) %
Henderson Park Inn Destin, Florida 37 71.0 % 574.38 407.88 2.0 %
TOTAL/WEIGHTED AVERAGE 9,760 73.1 % $ 282.85 $ 206.72 1.0 %
____________________
(1)The percentage change from 2023 RevPAR reflects the comparable period in 2023 to our 2024 ownership period for our 2023 acquisition.
Results of Operations
At June 30, 2024 and 2023, we owned 36 and 35 hotels, respectively. All properties owned during these periods have been included in our results of operations during the respective periods since their date of acquisition. Based on when a property was acquired, operating results for certain properties are not comparable for the three and six months ended June 30, 2024 and 2023. The property detailed in the table below is hereinafter referred to as a "non-comparable property" and all other properties are referred to as "comparable properties":
Property Location Acquisition Date
Chico Hot Springs Resort & Day Spa Pray, Montana August 1, 2023
-20-
Table of Contents
Comparison of the Three Months Ended June 30, 2024 to the Three Months Ended June 30, 2023
Revenue. Revenue consists primarily of the room, food and beverage and other operating revenues from our hotels, as follows (dollars in thousands):
Three Months Ended June 30, Change
2024 2023 $ %
Rooms $ 203,487 $ 197,318 $ 6,169 3.1 %
Food and beverage 78,111 68,369 9,742 14.2 %
Other 27,682 25,560 2,122 8.3 %
Total revenues $ 309,280 $ 291,247 $ 18,033 6.2 %
Our total revenues increased $18.0 million from the three months ended June 30, 2023 to the three months ended June 30, 2024.
Rooms revenues increased by $6.2 million from the three months ended June 30, 2023 to the three months ended June 30, 2024, $1.5 million of which was due to the acquisition of the non-comparable property. The remaining increase of $4.7 million was the result of improved occupancy at our resort hotels and increased ADR at our urban hotels.
The following are key hotel operating statistics for the three months ended June 30, 2024 and 2023. The 2023 operating statistics reflect the period in 2023 comparable to our ownership period in 2024 for the non-comparable property.
Three Months Ended June 30,
2024 2023 % Change
Occupancy % 77.8 % 76.6 % 1.2 %
ADR $ 294.55 $ 292.67 0.6 %
RevPAR $ 229.21 $ 224.27 2.2 %
Food and beverage revenues increased $9.7 million from the three months ended June 30, 2023 to the three months ended June 30, 2024, $1.5 million of which was due to the acquisition of the non-comparable property. The remaining increase was primarily due to increases in both banquet revenues and audio visual revenues, driven by an increase in group business during the quarter.
Other revenues, which primarily represent spa, parking, resort fees and attrition and cancellation fees, increased by $2.1 million from the three months ended June 30, 2023 to the three months ended June 30, 2024, $0.6 million of which was due to the acquisition of the non-comparable property. The remaining increase of $1.5 million was primarily due to increases in resort fees and parking.
Hotel operating expenses.The operating expenses consisted of the following (dollars in thousands):
Three Months Ended June, Change
2024 2023 $ %
Rooms $ 47,585 $ 45,116 $ 2,469 5.5 %
Food and beverage 50,717 45,908 4,809 10.5 %
Other departmental and support expenses 67,817 65,445 2,372 3.6 %
Management fees 8,008 6,885 1,123 16.3 %
Franchise fees 10,567 9,403 1,164 12.4 %
Other property-level expenses 27,188 26,934 254 0.9 %
Total hotel operating expenses $ 211,882 $ 199,691 $ 12,191 6.1 %
Our hotel operating expenses increased $12.2 million from the three months ended June 30, 2023 to the three months ended June 30, 2024, $3.2 million of which was due to the acquisition of the non-comparable property. The remaining increase in hotel operating expenses was primarily due to higher occupancy levels and increased labor costs.
-21-
Table of Contents
Depreciation and amortization.Depreciation and amortization on our hotel buildings is generally recorded over a 40 year period subsequent to acquisition. Depreciable lives of hotel furniture, fixtures and equipment are estimated as the time period between the acquisition date and the date that the hotel furniture, fixtures and equipment will be replaced. Our depreciation and amortization expense remained flat for the three months ended June 30, 2024 primarily due to the acquisition of the non-comparable property, offset by fully depreciated assets.
Impairment losses.During the three months ended June 30, 2023, we recorded an impairment loss of $0.9 million related to the write-off of construction in progress that was determined not to be recoverable. No impairment loss was recorded during the three months ended June 30, 2024.
Corporate expenses.Corporate expenses principally consist of employee-related costs, including payroll, bonus, restricted stock and benefits. Corporate expenses also include corporate operating costs, professional fees and directors' fees. Our corporate expenses increased $20.2 million from the three months ended June 30, 2023 primarily due to $20.4 million of severance expense recognized due to the leadership changes announced in April 2024 and severance payments to the former Chief Executive Officer and Chief Investment Officer pursuant to their respective severance agreements. We do not expect to recognize any additional severance expense in the second half of the year associated with our previously announced leadership changes.
Business interruption insurance income.During the three months ended June 30, 2023, we recognized $0.1 million of business interruption insurance income related to an insurance claim at the Worthington Renaissance Fort Worth Hotel. No business interruption insurance income was recorded during the three months ended June 30, 2024.
Interest expense.Our interest expense increased $0.6 million from the three months ended June 30, 2023 to the three months ended June 30, 2024 and was comprised of the following (in thousands):
Three Months Ended June 30, Change
2024 2023 $ %
Mortgage debt interest $ 4,009 $ 4,111 $ (102) (2.5) %
Term loan interest 11,368 10,608 760 7.2 %
Credit facility interest and unused fees 312 317 (5) (1.6) %
Amortization of debt issuance costs and debt premium 513 512 1 0.2 %
Interest rate swap mark-to-market - 19 (19) (100.0) %
$ 16,202 $ 15,567 $ 635 4.1 %
The increase in interest expense is primarily related to the rising interest rates on our variable rate debt.
Comparison of the Six Months Ended June 30, 2024 to the Six Months Ended June 30, 2023
Revenue. Revenue consists primarily of the room, food and beverage and other operating revenues from our hotels, as follows (dollars in thousands):
Six Months Ended June 30, Change
2024 2023 $ %
Rooms $ 366,994 $ 357,991 $ 9,003 2.5 %
Food and beverage 146,492 128,146 18,346 14.3 %
Other 52,217 48,663 3,554 7.3 %
Total revenues $ 565,703 $ 534,800 $ 30,903 5.8 %
Our total revenues increased $30.9 million from the six months ended June 30, 2023 to the six months ended June 30, 2024.
Rooms revenues increased by $9.0 million from the six months ended June 30, 2023 to the six months ended June 30, 2024, $2.8 million of which was due to the acquisition of the non-comparable property. The remaining increase of $6.2 million was the result of improved occupancy at our resort hotels and increased occupancy and ADR at our urban hotels.
-22-
Table of Contents
The following are key hotel operating statistics for the six months ended June 30, 2024 and 2023. The 2023 operating statistics reflect the period in 2023 comparable to our ownership period in 2024 for the non-comparable property.
Six Months Ended June 30,
2024 2023 % Change
Occupancy % 73.1 % 71.8 % 1.3 %
ADR $ 282.85 $ 285.15 (0.8) %
RevPAR $ 206.72 $ 204.75 1.0 %
Food and beverage revenues increased $18.3 million from the six months ended June 30, 2023 to the six months ended June 30, 2024, $3.0 million of which was due to the acquisition of the non-comparable property. The remaining increase was primarily due to increases in both banquet revenues and audio visual revenues, driven by an increase in group business during the period.
Other revenues, which primarily represent spa, parking, resort fees and attrition and cancellation fees, increased by $3.6 million from the six months ended June 30, 2023 to the six months ended June 30, 2024, $1.2 million of which was due to the acquisition of the non-comparable property. The remaining increase of $2.4 million was primarily due to increases in resort fees and parking.
Hotel operating expenses.The operating expenses consisted of the following (dollars in thousands):
Six Months Ended June, Change
2024 2023 $ %
Rooms $ 91,553 $ 85,319 $ 6,234 7.3 %
Food and beverage 97,956 89,058 8,898 10.0 %
Other departmental and support expenses 132,417 127,413 5,004 3.9 %
Management fees 13,318 11,873 1,445 12.2 %
Franchise fees 19,593 17,480 2,113 12.1 %
Other property-level expenses 53,806 51,051 2,755 5.4 %
Total hotel operating expenses $ 408,643 $ 382,194 $ 26,449 6.9 %
Our hotel operating expenses increased $26.4 million from the six months ended June 30, 2023 to the six months ended June 30, 2024, $6.4 million of which was due to the acquisition of the non-comparable property. The remaining increase in hotel operating expenses was primarily due to higher occupancy levels and increased labor costs. Other property-level expenses increased due to higher property tax assessments and insurance premiums.
Depreciation and amortization.Depreciation and amortization on our hotel buildings is generally recorded over a 40 year period subsequent to acquisition. Depreciable lives of hotel furniture, fixtures and equipment are estimated as the time period between the acquisition date and the date that the hotel furniture, fixtures and equipment will be replaced. Our depreciation and amortization expense increased $0.9 million, or 1.6%, from the six months ended June 30, 2023 primarily due to the acquisition of the non-comparable property.
Impairment losses.During the six months ended June 30, 2023, we recorded an impairment loss of $0.9 million related to the write-off of construction in progress that was determined not to be recoverable. No impairment loss was recorded during the six months ended June 30, 2024.
Corporate expenses.Corporate expenses principally consist of employee-related costs, including payroll, bonus, restricted stock and benefits. Corporate expenses also include corporate operating costs, professional fees and directors' fees. Our corporate expenses increased $21.3 million from the six months ended June 30, 2023 primarily due to $20.4 million of severance expense recognized due to the leadership changes announced in April 2024 and severance payments to the former Chief Executive Officer and Chief Investment Officer pursuant to their respective severance agreements. We do not expect to recognize any additional severance expense in the second half of the year associated with our previously announced leadership changes.
-23-
Table of Contents
Business interruption insurance income.During the six months ended June 30, 2023, we recognized $0.1 million of business interruption insurance income related to an insurance claim at the Worthington Renaissance Fort Worth Hotel. No business interruption insurance income was recorded during the six months ended June 30, 2024.
Interest expense.Our interest expense decreased $0.3 million from the six months ended June 30, 2023 to the six months ended June 30, 2024 and was comprised of the following (in thousands):
Six Months Ended June 30, Change
2024 2023 $ %
Mortgage debt interest $ 8,044 $ 8,202 $ (158) (1.9) %
Term loan interest 22,755 20,848 1,907 9.1 %
Credit facility interest and unused fees 623 630 (7) (1.1) %
Amortization of debt issuance costs and debt premium 1,026 1,026 - - %
Interest rate swap mark-to-market - 2,033 (2,033) (100.0) %
$ 32,448 $ 32,739 $ (291) (0.9) %
The decrease in interest expense is primarily related to the conversion of certain of our interest rate swaps to cash flow hedges as of April 1, 2023, partially offset by rising interest rates on our variable rate debt.
Liquidity and Capital Resources
Our short-term liquidity requirements consist primarily of funds necessary to pay our scheduled debt service, near term debt maturities, operating expenses, ground lease payments, capital expenditures directly associated with our hotels, any share repurchases, distributions to our common and preferred stockholders, and the cost of acquiring additional hotels. Other than scheduled debt service payments, we have one mortgage loan that matures on August 6, 2024, which has a principal balance of $73.4 million as of June 30, 2024. We intend to repay this mortgage loan using cash on hand.
Our mortgage debt agreements contain "cash trap" provisions that are triggered when the hotel's operating results fall below a certain debt service coverage ratio. When these provisions are triggered, all of the excess cash flow generated by the hotel is deposited directly into cash management accounts for the benefit of our lenders until a specified debt service coverage ratio is reached and maintained for a certain period of time. Such provisions do not allow the lender the right to accelerate repayment of the underlying debt. As of June 30, 2024, we had no cash traps in place.
Our long-term liquidity requirements consist primarily of funds necessary to pay for the costs of acquiring additional hotels, renovations and other capital expenditures that need to be made periodically to our hotels, scheduled debt payments, debt maturities, certain redemptions of limited operating partnership units ("common OP units"), ground lease payments, share repurchases, and making distributions to our common and preferred stockholders. We expect to meet our long-term liquidity requirements through various sources of capital, including cash provided by operations, borrowings, issuances of additional equity, including common OP units, and/or debt securities and proceeds from property dispositions. Our ability to incur additional debt is dependent upon a number of factors, including the state of the credit markets, our degree of leverage, the value of our unencumbered assets and borrowing restrictions imposed by existing lenders. Our ability to raise capital through the issuance of additional equity and/or debt securities is also dependent on a number of factors including the current state of the capital markets, investor sentiment and our intended use of proceeds. We may need to raise additional capital if we identify acquisition opportunities that meet our investment objectives and require liquidity in excess of existing cash balances. Our ability to raise funds through the issuance of equity securities depends on, among other things, general market conditions for hotel companies and REITs and market perceptions about us.
Our Financing Strategy
Since our formation in 2004, we have been committed to a conservative capital structure with prudent leverage. Our outstanding debt consists of fixed interest rate mortgage debt, unsecured term loans and periodic borrowings on our senior unsecured credit facility. We have a preference to maintain a significant portion of our portfolio as unencumbered in order to provide balance sheet flexibility. We expect that our strategy will enable us to maintain a balance sheet with an appropriate amount of debt throughout all phases of the lodging cycle. We believe that it is prudent to reduce the inherent risk of highly cyclical lodging fundamentals through a low leverage capital structure.
-24-
Table of Contents
We prefer a relatively simple but efficient capital structure. We generally structure our hotel acquisitions to be straightforward and to fit within our capital structure; however, we will consider a more complex transaction, such as the issuance of common OP units in connection with the acquisition of Cavallo Point, The Lodge at the Golden Gate, if we believe that the projected returns to our stockholders will significantly exceed the returns that would otherwise be available.
We believe that we maintain a reasonable amount of debt. As of June 30, 2024, we had $1.2 billion of debt outstanding with a weighted average interest rate of 5.22% and a weighted average maturity date of approximately 2.2 years, assuming all extension options available in our debt agreements are exercised. We have one mortgage loan maturing on August 6, 2024, which we intend to repay using cash on hand, and two additional mortgage loans and our $300 million term loan that mature in the next 12 months. We intend to exercise our right to extend our $300 million term loan an additional year, which would bring its maturity date to January 3, 2026. We intend to refinance the other mortgage loans that mature in 2025 as they approach their respective maturity dates. In the case that refinancing options are not attractive, we may repay such mortgage loans using our senior unsecured revolving credit facility. As of June 30, 2024, 32 of our 36 hotels are unencumbered by mortgage debt. We remain committed to our core strategy of prudent leverage.
Information about our financing activities is available in Note 4 to the accompanying consolidated financial statements.
ATM Program
We maintain an "at-the-market" equity offering program (the "ATM Program"), pursuant to which we may issue and sell shares of our common stock from time to time, having an aggregate offering price of up to $200.0 million. We have not sold any shares under the ATM Program, which is scheduled to expire pursuant to its terms on August 6, 2024. We expect to replace the ATM Program prior to its expiration.
Share Repurchase Program
In May 2024, our board of directors authorized the repurchase of up to $200.0 million of our common stock under a new share repurchase program, which replaced our prior share repurchase program that was authorized in September 2022. The timing and actual number of shares repurchased will depend on a variety of factors, including price and general business and market conditions. The new share repurchase program does not obligate us to acquire any particular amount of shares, and may be suspended or discontinued at any time at our discretion. The new share repurchase program will expire on May 1, 2026. As of June 30, 2024, we repurchased 2,454,307 shares of common stock at an average price of $8.39 per share for a total purchase price of $20.6 million under this program. Subsequent to June 30, 2024, we repurchased 660,569 shares at an average price of $8.14 per share for a total purchase price of $5.4 million. As of August 2, 2024, we have $174.0 million of authorized capacity remaining under the new share repurchase program. All share repurchases during the year were made under the new share repurchase program.
Short-Term Borrowings
Other than borrowings under our senior unsecured credit facility, discussed below, we do not utilize short-term borrowings to meet liquidity requirements.
Senior Unsecured Credit Facility and Unsecured Term Loans
We are party to a Sixth Amended and Restated Credit Agreement that provides us with a $400 million senior unsecured revolving credit facility and two term loan facilities in the aggregate amount of $800 million. The revolving credit facility matures on September 27, 2026, which we may extend for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. The term loan facilities consist of a $500 million term loan that matures on January 3, 2028 and a $300 million term loan that matures on January 3, 2025. The maturity date of the $300 million term loan may be extended for an additional year upon the payment of applicable fees and satisfaction of certain standard conditions. We intend to exercise our right to extend our $300 million term loan an additional year. We have the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions.
Additional information about the credit facilities, including a summary of significant covenants, can be found in Note 4 to the accompanying consolidated financial statements.
Sources and Uses of Cash
-25-
Table of Contents
We expect that our principal sources of cash will include one or more of the following: net cash flow from hotel operations, sales of our equity and debt securities, debt financings and proceeds from any hotel dispositions. Our principal uses of cash are acquisitions of hotel properties, debt service and maturities, share repurchases, capital expenditures, operating costs, ground lease payments, corporate expenses, and distributions to holders of common stock, common OP units and preferred stock. As of June 30, 2024, we had $125.2 million of unrestricted cash, $45.2 million of restricted cash and no outstanding borrowings on our senior unsecured credit facility.
Our net cash provided by operations was $87.0 million for the six months ended June 30, 2024. Our cash from operations generally consists of the net cash flow from hotel operations, offset by cash paid for corporate expenses, interest payments, and other working capital changes. The decrease of $27.5 million in cash provided by operations from the six months ended June 30, 2023 was primarily driven by timing differences related to collections from our hotel managers and severance payments related to our previously announced leadership changes.
Our net cash used in investing activities was $35.8 million for the six months ended June 30, 2024, which consisted of capital expenditures at our hotels.
Our net cash used in financing activities was $47.9 million for the six months ended June 30, 2024, which consisted of $12.9 million of distributions paid to holders of common stock and common OP units, $4.9 million of distributions paid to holders of preferred stock, $4.9 million of scheduled mortgage debt principal payments, $4.6 million paid to repurchase shares upon the vesting of restricted stock for the payment of tax withholding obligations, and $20.6 million of shares repurchased under our new share repurchase program.
We currently anticipate our significant source of cash for the remainder of the year ending December 31, 2024 will be the net cash flow from hotel operations. We expect our estimated uses of cash for the remainder of the year ending December 31, 2024 will be scheduled debt service payments and maturity payments, capital expenditures, distributions to preferred and common stockholders, share repurchases and corporate expenses.
Dividend Policy
We intend to distribute to our stockholders dividends at least equal to our REIT taxable income to avoid paying corporate income tax and excise tax on our earnings (other than the earnings of our taxable REIT subsidiaries, which are all subject to tax at regular corporate rates) and to qualify for the tax benefits afforded to REITs under the Code. In order to qualify as a REIT under the Code, we generally must make distributions to our stockholders each year in an amount equal to at least:
90% of our REIT taxable income determined without regard to the dividends paid deduction and excluding net capital gains, plus
90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Code, minus
any excess non-cash income.
The timing and frequency of distributions will be authorized by our board of directors and declared by us based upon a variety of factors, including our financial performance, restrictions under applicable law and our current and future loan agreements, our debt service requirements, our capital expenditure requirements, the requirements for qualification as a REIT under the Code and other factors that our board of directors may deem relevant from time to time.
For each of the six months ended June 30, 2024 and 2023, we paid an aggregate cash dividend of $0.06 per share or unit to holders of our common stock, common OP units, and LTIP units.
For each of the six months ended June 30, 2024 and 2023, we paid an aggregate cash dividend of $1.0313 per share to holders of our Series A Preferred Stock.
Capital Expenditures
The management and franchise agreements for each of our hotels provide for the establishment of separate property improvement reserves to cover, among other things, the cost of replacing and repairing furniture, fixtures and equipment at our hotels and other routine capital expenditures. Contributions to the property improvement fund are calculated as a percentage of hotel revenues. In addition, we may be required to pay for the cost of certain additional improvements that are not permitted to be funded from the property improvement fund under the applicable management or franchise agreement. As of June 30, 2024,
-26-
Table of Contents
we have set aside $42.3 million for capital projects in property improvement reserves, which are included in restricted cash on our consolidated balance sheet.
In 2024, we expect to spend approximately $90 million to $100 million on capital improvements at our hotels, of which we have invested approximately $35.8 million during the six months ended June 30, 2024. Significant projects in 2024 include the following:
Hotel Champlain Burlington:We completed the rebranding and repositioning of the Hilton Burlington Lake Champlain to Hotel Champlain Burlington, a Curio Collection by Hilton hotel in July 2024.
Westin San Diego Bayview:We substantially completed a comprehensive renovation of the hotel's guestrooms during the second quarter of 2024.
Orchards Inn Sedona:We expect to commence a repositioning of Orchards Inn as the Cliffs at L'Auberge in the fourth quarter of 2024. The project is expected to be completed in 2025 and will integrate the hotel with the adjacent L'Auberge de Sedona and include 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 Landing Lake Tahoe Resort and Spa: We expect to commence a renovation of the property to accommodate 14 new keys and construct an adjacent indoor/outdoor event space to be completed in 2025.
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 EBITDArein 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." EBITDArerepresents 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
-27-
Table of Contents
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 EBITDAreof unconsolidated affiliates.
We believe EBITDA and EBITDAreare 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 EBITDAreas 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, EBITDAreand 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 Items: We exclude the transition items associated with a change in hotel manager because we believe these items do not reflect the ongoing performance of the Company or our hotels.
Hotel Pre-Opening Costs: We exclude 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.
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
-28-
Table of Contents
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. 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.
The following table is a reconciliation of our U.S. GAAP net income to EBITDA, EBITDAre, Adjusted EBITDA and Hotel Adjusted EBITDA (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Net income $ 24,631 39,134 $ 32,989 $ 48,322
Interest expense 16,202 15,567 32,448 32,739
Income tax expense 1,368 422 278 196
Real estate related depreciation and amortization 27,873 27,840 56,186 55,312
EBITDA 70,074 82,963 121,901 136,569
Impairment losses - 941 - 941
EBITDAre
70,074 83,904 121,901 137,510
Non-cash lease expense and other amortization 1,555 1,537 3,073 3,087
Severance costs 20,362 - 20,362 -
Hotel pre-opening costs 535 326 769 542
Adjusted EBITDA 92,526 85,767 146,105 141,139
Corporate expenses 8,157 8,284 17,061 16,151
Interest (income) and other (income) expense, net (1,195) (522) (2,264) (945)
Hotel Adjusted EBITDA $ 99,488 $ 93,529 $ 160,902 $ 156,345
The following table is a reconciliation of our U.S. GAAP net income to FFO and Adjusted FFO (in thousands):
-29-
Table of Contents
Three Months Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Net income $ 24,631 $ 39,134 32,989 $ 48,322
Real estate related depreciation and amortization 27,873 27,840 56,186 55,312
Impairment losses - 941 - 941
FFO 52,504 67,915 89,175 104,575
Distributions to preferred stockholders (2,454) (2,454) (4,908) (4,908)
FFO available to common stock and unit holders 50,050 65,461 84,267 99,667
Non-cash lease expense and other amortization 1,555 1,537 3,073 3,087
Hotel pre-opening costs 535 326 769 542
Severance costs 20,362 - 20,362 -
Fair value adjustments to interest rate swaps - 19 - 2,033
Adjusted FFO available to common stock and unit holders $ 72,502 $ 67,343 $ - $ 108,471 $ 105,329
Critical Accounting Estimates and Policies
Our unaudited consolidated financial statements include the accounts of DiamondRock Hospitality Company and all consolidated subsidiaries. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of our financial statements and the reported amounts of revenues and expenses during the reporting period. While we do not believe the reported amounts would be materially different, application of these policies involves the exercise of judgment and the use of assumptions as to future uncertainties and, as a result, actual results could differ materially from these estimates. We evaluate our estimates and judgments, including those related to the impairment of long-lived assets, on an ongoing basis. We base our estimates on experience and on various assumptions that are believed to be reasonable under the circumstances. All of our significant accounting policies, including certain critical accounting policies, are disclosed in our Annual Report on Form 10-K for the year ended December 31, 2023. There have been no significant changes to our critical accounting policies since the year ended December 31, 2023.
Inflation
Operators of hotels, in general, possess the ability to adjust room rates daily to reflect the effects of inflation. Generally, our management companies may adjust room rates daily, excluding previous contractually committed reservations. However, competitive pressures or other factors may limit the ability of our management companies to raise room rates. Inflation may also affect our expenses and cost of capital improvements, including, without limitation, by increasing the costs of labor, employee-related benefits, food, commodities and other materials, taxes, property and casualty insurance and utilities.
Inflation has increased recently to levels not seen in years. The United States Federal Reserve has raised interest rates in response to concerns about inflation. During the first half of 2024, inflation continued to persist at levels above the Federal Reserve's target level. The Federal Reserve has indicated it will remain data dependent in determining whether to continue to raise, hold at current levels or slowly ease interest rates during 2024. Increases in interest rates, especially if coupled with reduced government spending and volatility in financial markets, may have the effect of further increasing economic uncertainty, and increasing the cost of new indebtedness and servicing our outstanding variable rate debt.
Seasonality
The periods during which our hotels experience higher revenues vary from property to property, depending principally upon location and the customer base served. Accordingly, we expect some seasonality in our business. Volatility in our financial performance from the seasonality of the lodging industry could adversely affect our financial condition and results of operations.
-30-
Table of Contents
Item 3.Quantitative and Qualitative Disclosures about Market Risk
Market risk includes risks that arise from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. In pursuing our business strategies, the primary market risk to which we are currently exposed, and to which we expect to be exposed in the future, is interest rate risk. The face amount of our outstanding debt as of June 30, 2024 was $1.2 billion, of which $0.8 billion had a variable interest rate. Our primary sensitivity in 2024 is to changes in one-month Secured Overnight Financing Rate ("SOFR"), as the interest rates on our variable-rate indebtedness were based on this benchmark rate. We use interest rate swaps in order to maintain what we believe to be an appropriate level of exposure to interest rate variability. As of June 30, 2024, we held interest rate swaps related to $325 million of our variable-rate indebtedness, which effectively fixes the interest rate on a portion of our variable-rate debt for varying periods, up to or prior to maturity. If market interest rates on our unhedged variable rate debt fluctuate by 100 basis points, interest expense would increase or decrease, depending on rate movement, future earnings and cash flows, by $4.8 million annually.
Item 4.Controls and Procedures
The Company's management has evaluated, under the supervision and with the participation of the Company's Chief Executive Officer and Chief Financial Officer, the effectiveness of the disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")), as required by paragraph (b) of Rules 13a-15 and 15d-15 under the Exchange Act, and has concluded that as of the end of the period covered by this report, the Company's disclosure controls and procedures were effective to give reasonable assurances that information we disclose in reports filed with the Securities and Exchange Commission is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms.
In the second quarter of 2024, the Company completed the implementation of a new enterprise resource planning ("ERP") system. This implementation resulted in changes to our reporting processes and our internal controls over financial reporting, by automating certain manual procedures and standardizing business processes. As a result of this implementation, we updated the design of internal controls over financial reporting to address the impacted processes and the related risks. We will continue to monitor our internal control over financial reporting under the new ERP system, including evaluating the operating effectiveness of related key controls.
Other than the new ERP system described above, there was no change in the Company's internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 and 15d-15 under the Exchange Act during the Company's most recent fiscal quarter that materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.
-31-
Table of Contents
PART II. OTHER INFORMATION
Item 1.Legal Proceedings
We are subject to various claims, lawsuits and legal proceedings, including routine litigation arising in the ordinary course of business regarding the operation of our hotels and other company matters. While it is not possible to ascertain the ultimate outcome of such matters, management believes that the aggregate amount of such liabilities, if any, in excess of amounts covered by insurance will not have a material adverse impact on our financial condition or results of operations. The outcome of claims, lawsuits and legal proceedings brought against the Company, however, is subject to significant uncertainties.
Item 1A.Risk Factors
There have been no material changes to the risk factors disclosed in the Company's Annual Report on Form 10-K for the year ended December 31, 2023.
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds
(a)None.
(b)Not applicable.
(c)Issuer Purchases of Equity Securities
Period (a)
Total Number of Shares Purchased
(b)
Average Price Paid per Share
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
(d)
Maximum Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs (in thousands) (1)
April 1 - April 30, 2024 - $ - - $ 185,324
May 1 - May 31, 2024
171,951 (2)
$ 8.40 1,773,607 $ 185,005
June 1 - June 30, 2024
23,453 (2)
$ 8.28 680,700 $ 179,415
(1)Through April 30, 2024, represents amounts available under the Company's $200.0 million share repurchase program approved by the board of directors on September 29, 2022. On May 1, 2024, our board of directors approved a new $200.0 million share repurchase program, which replaces the old program. The new share repurchase program expires on May 1, 2026. The new share repurchase program does not obligate the Company to acquire any particular amount of shares, and the new share repurchase program may be suspended or discontinued at any time at the Company's discretion.
(2)Reflects shares surrendered to the Company by employees for payment of tax withholding obligations in connection with the vesting of restricted stock. These shares are not part of the Company's share repurchase program.
Item 3.Defaults Upon Senior Securities
Not applicable.
Item 4.Mine Safety Disclosures
Not applicable.
Item 5.Other Information
During the three months ended June 30, 2024, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted, terminated or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K).
-32-
Table of Contents
Item 6.Exhibits
(a)Exhibits
The following exhibits are filed, or furnished as indicated, as part of this Form 10-Q:
-33-
Table of Contents
Exhibit
10.1
DiamondRock Hospitality Company 2024 Equity Incentive Plan, effective as of May 1, 2024 (incorporated by reference to Exhibit 99.1 to the Registrant's Registration Statement on Form S-8 filed with the Securities and Exchange Commission on May 1, 2024)
10.2†*
Amended and Restated Severance Agreement between DiamondRock Hospitality Company and Jeffrey J. Donnelly, effective May 14, 2024
10.3†*
Amended and Restated Severance Agreement between DiamondRock Hospitality Company and Justin L. Leonard, effective May 14, 2024
10.4†*
Amended and Restated Severance Agreement between DiamondRock Hospitality Company and Briony R. Quinn, effective May 14, 2024
10.5
General Release Agreement, dated May 17, 2024, between Troy G. Furbay and DiamondRock Hospitality Company (incorporated by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on May 23, 2024)
10.6†#
General Release Agreement, dated May 21, 2024, between Mark W. Brugger and DiamondRock Hospitality Company (incorporated by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on May 23, 2024)
10.7
Retirement Agreement, dated May 31, 2024, between William J. Tennis and DiamondRock Hospitality Company (incorporated by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on June 3, 2024)
10.8†*
Severance Agreement between DiamondRock Hospitality Company and Anika Fischer, dated July 1, 2024, effective June 3, 2024
31.1*
Certification of Chief Executive Officer Required by Rule 13a-14(a) and Rule 15d-14(a) of the Exchange Act
31.2*
Certification of Chief Financial Officer Required by Rule 13a-14(a) and Rule 15d-14(a) of the Exchange Act
32.1**
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.SCH* Inline XBRL Taxonomy Extension Schema Document
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB* Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document
104* Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101.*)
Exhibit is a management contract or compensatory plan or arrangement.
#Portions of this exhibit have been omitted pursuant to Rule 601(b)(10)(iv) of Regulation S-K.
* Filed herewith
** Furnished herewith
-34-
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
DiamondRock Hospitality Company
August 2, 2024
/s/ Briony R. Quinn
Briony R. Quinn
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
/s/ Stephen M. Spierto
Stephen M. Spierto
Chief Accounting Officer and Corporate Controller
(Principal Accounting Officer)
-35-