Biggest changeWe have declared the following dividends to holders of our common stock and distributions to holders of common OP units and LTIP units for the years ended December 31, 2024 and 2023, and through the date of this report: Payment Date Record Date Dividend per Share/Unit April 12, 2023 March 31, 2023 $ 0.03 July 12, 2023 June 30, 2023 $ 0.03 October 12, 2023 September 29, 2023 $ 0.03 January 11, 2024 December 29, 2023 $ 0.03 April 12, 2024 March 29, 2024 $ 0.03 July 12, 2024 June 28, 2024 $ 0.03 October 11, 2024 September 30, 2024 $ 0.03 January 14, 2025 December 31, 2024 $ 0.23 We have declared the following dividends to holders of our Series A Preferred Stock for the years ended December 31, 2024 and 2023, and through the date of this report: Payment Date Record Date Dividend per Share March 31, 2023 March 17, 2023 $ 0.515625 June 30, 2023 June 20, 2023 $ 0.515625 September 29, 2023 September 18, 2023 $ 0.515625 December 29, 2023 December 18, 2023 $ 0.515625 March 29, 2024 March 18, 2024 $ 0.515625 June 28, 2024 June 18, 2024 $ 0.515625 September 30, 2024 September 20, 2024 $ 0.515625 December 31, 2024 December 20, 2024 $ 0.515625 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.
Biggest changeCapital 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.
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.
Our ADR, occupancy percentage, RevPAR, and Total RevPAR performance may be impacted by macroeconomic factors such as U.S. economic conditions generally, inflation, interest rates, tariffs, 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.
ATM Program In August 2024, our board of directors approved an “at-the-market” equity offering program (the “Current 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.
ATM Program In August 2024, our board of directors approved 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.
The Company is the sole general partner of our operating partnership and owns 99.5% of the limited partnership units (“common OP units”) of our operating partnership as of December 31, 2024. The remaining 0.5% of the common OP units are held by third parties and current and former executive officers of the Company.
The Company is the sole general partner of our operating partnership and owns 99.5% of the limited partnership units (“common OP units”) of our operating partnership as of December 31, 2025. The remaining 0.5% of the common OP units are held by third parties and current and former executive officers of the Company.
In making estimates of fair values for purposes of allocating purchase price we evaluate several factors, including but not limited to -56- Table of Contents comparable sales, expected future cash flows discounted at risk adjusted rates as well as industry and Company data. Direct acquisition-related costs are capitalized as a component of the acquired assets.
In making estimates of fair values for purposes of allocating purchase price we evaluate several factors, including but not limited to comparable sales, expected future cash flows discounted at risk adjusted rates as well as industry and Company data. Direct acquisition-related costs are capitalized as a component of the acquired assets.
Dividend Policy -51- Table of Contents 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.
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 addition, covenants included in our debt agreements use EBITDA as a measure of financial compliance. We also use EBITDA and EBITDA re as measures in determining the value of hotel acquisitions and dispositions. FFO The Company computes FFO in accordance with standards established by Nareit, which defines FFO as net income (calculated in accordance with U.S.
In addition, covenants included in our debt agreements use EBITDA as a measure of financial compliance. We also use EBITDA and EBITDA re as measures in determining the value of hotel acquisitions and dispositions. FFO We compute FFO in accordance with standards established by Nareit, which defines FFO as net income (calculated in accordance with U.S.
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 (“EBITDA re ” ) , Adjusted EBITDA, and Hotel Adjusted EBITDA; and • Funds From Operations (“FFO”) and Adjusted FFO.
These key indicators include: • Occupancy percentage; • Average Daily Rate (“ADR”); • Rooms Revenue per Available Room (“RevPAR”); • • Total Revenue per Available Room (“Total RevPAR”); • Earnings Before Interest, Income Taxes, Depreciation and Amortization (“EBITDA”), Earnings Before Interest, Income Taxes, Depreciation and Amortization for real estate (“EBITDA re ” ) , Adjusted EBITDA, and Hotel Adjusted EBITDA; and • Funds From Operations (“FFO”) and Adjusted FFO.
We adjust EBITDA re 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 adjust EBITDA re and FFO for the following items: -49- Table of Contents • 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.
City Center was a result of our evaluation of the recoverability of the carrying amount of the hotel due to our determination in the fourth quarter of 2024 that it is more likely than not that the hotel will be sold before the end of its previously estimated useful life.
City Center was a result of our evaluation of the recoverability of the carrying amount of the hotel due to our determination in the fourth quarter of 2024 that it was more likely than not that the hotel would be sold before the end of its previously estimated useful life.
Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022 Discussion of the comparison of the results of operations for the year ended December 31, 2023 to the year ended December 31, 2022 was included in our Annual Report on Form 10-K for the year ended December 31, 2023 on page 49 under Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” which was filed with the SEC on February 28, 2024.
Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023 Discussion of the comparison of the results of operations for the year ended December 31, 2024 to the year ended December 31, 2023 was included in our Annual Report on Form 10-K for the year ended December 31, 2024 on page 47 under Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” which was filed with the SEC on February 28, 2025.
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 timing and actual number of shares repurchased will depend on a variety of factors, including price and general business and market conditions. The 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 share repurchase program will expire on May 1, 2026.
We believe that it is prudent to reduce the inherent risk of highly cyclical lodging fundamentals through a low leverage capital structure. We prefer a relatively simple yet efficient capital structure.
We believe that it is prudent to reduce the inherent risk of highly cyclical lodging fundamentals through a low leverage capital structure. -45- Table of Contents We prefer a relatively simple yet efficient capital structure.
See Note 9 for additional disclosures related to common OP units. 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.
See Note 9 for additional disclosures related to common OP units. 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.
Room revenue comprised approximately 66% of our total revenues for the year ended December 31, 2024 and is dictated by demand, as measured by occupancy percentage, pricing, as measured by ADR, and our available supply of hotel rooms.
Room revenue comprised approximately 65% of our total revenues for the year ended December 31, 2025 and is dictated by demand, as measured by occupancy percentage, pricing, as measured by ADR, and our available supply of hotel rooms.
The Company computes EBITDA re in accordance with the National Association of Real Estate Investment Trusts ("Nareit") guidelines, as defined in its September 2017 white paper "Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate." EBITDA re represents net income (calculated in accordance with U.S.
The Company computes EBITDA re in accordance with the National Association of Real Estate Investment Trusts (“Nareit”) guidelines, as defined in its September 2017 white paper “Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate.” EBITDA re represents net income (calculated in accordance with U.S.
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 -49- Table of Contents repurchases, and making distributions to our common and preferred stockholders.
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 common OP units, ground lease payments, share repurchases, and making distributions to our common stockholders.
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.
Liquidity and Capital Resources Our short-term liquidity requirements consist primarily of funds necessary to pay our scheduled debt service, operating expenses, ground lease payments, capital expenditures directly associated with our hotels, any share repurchases, and distributions to our common stockholders.
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.
The markets that we target for ownership are those that we believe align with our strategic objectives, which include those in destination markets with constrained supply trends, those that provide geographic diversity relative to our existing portfolio, and those we consider to have high demand growth potential.
As of -52- Table of Contents December 31, 2024, we have set aside $44.7 million for capital projects in property improvement funds, which are included in restricted cash on our consolidated balance sheets. We invested approximately $81.6 million in capital improvements at our hotels during the year ended December 31, 2024.
As of December 31, 2025, we have set aside $35.1 million for capital projects in property improvement funds, which are included in restricted cash on our consolidated balance sheets. We invested approximately $81.6 million in capital improvements at our hotels during the year ended December 31, 2025.
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.
We evaluate individual hotel RevPAR and Total RevPAR performance on an absolute basis with comparisons to budget and prior periods, as well as on a company-wide and regional basis.
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 reserves under the applicable management or franchise agreement.
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 reserves under the applicable management or franchise agreement.
We expect our estimated uses of cash for the year ending December 31, 2025 will be scheduled debt service and maturity payments, potential acquisitions of hotel properties, capital expenditures, operating costs, ground lease payments, corporate expenses, distributions to preferred and common stockholders, and potential share repurchases.
We expect our estimated uses of cash for the year ending December 31, 2026 will be debt service payments, potential acquisitions of hotel properties, capital expenditures, distributions to common stockholders, share repurchases, and corporate expenses.
We conduct our business through a traditional umbrella partnership REIT, or UPREIT, in which our hotel properties are owned by our operating partnership, DiamondRock Hospitality Limited Partnership, or subsidiaries of our operating partnership.
We are a REIT for U.S. federal income tax purposes. We conduct our business through a traditional umbrella partnership REIT, or UPREIT, in which our hotel properties are owned by our operating partnership, DiamondRock Hospitality Limited Partnership, or subsidiaries of our operating partnership.
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 -54- Table of Contents severance programs because we believe these costs do not reflect the ongoing performance of the Company or our hotels. • Hotel Manager Transition and Hotel Pre-Opening Costs : We exclude the transition costs associated with a change in hotel manager and the pre-opening costs associated with the redevelopment or rebranding of a hotel because we believe these items do not reflect the ongoing performance of the Company or our hotels. • 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.
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 Debt Extinguishment : We exclude the effect of gains or losses recorded on the debt extinguishment because these gains or losses result from transaction activity related to the Company’s capital structure that we believe are not indicative of the ongoing operating performance of the Company or our hotels. • Hotel Acquisition Costs : We exclude hotel acquisition costs expensed during the period because we believe these transaction costs are not reflective of the ongoing performance of the Company or our hotels. • Severance Costs : We exclude corporate severance costs, or reversals thereof, incurred with the termination of corporate-level employees and severance costs incurred at our hotels related to lease terminations or structured severance programs because we believe these costs do not reflect the ongoing performance of the Company or our hotels. • Hotel Manager Transition and Hotel Pre-Opening Costs : We exclude the transition costs associated with a change in hotel manager and the pre-opening costs associated with the redevelopment or rebranding of a hotel because we believe these items do not reflect the ongoing performance of the Company or our hotels. • Share-Based Compensation Expense: We exclude share-based compensation expense as it is a non-cash item.
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.
Senior Unsecured Credit Facility and Unsecured Term Loans Prior to July 22, 2025, we were party to a Sixth Amended and Restated Credit Agreement that provided us with a $400.0 million senior unsecured revolving credit facility and two term loan facilities in the aggregate amount of $800.0 million.
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.
We believe that the presentation of FFO provides useful information to investors regarding its operating performance because it is a measure of our 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. We also use FFO as one measure in assessing our operating results.
In addition, our ADR, occupancy percentage and RevPAR performance is dependent on the continued success of our hotels' global brands. We also use EBITDA, EBITDA re , Adjusted EBITDA, Hotel Adjusted EBITDA, 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.
In addition, our ADR, occupancy percentage, RevPAR, and Total RevPAR performance is dependent on the continued success of our hotels' global brands and our hotel operators. We also use EBITDA, EBITDA re , Adjusted EBITDA, Hotel Adjusted EBITDA, FFO and Adjusted FFO as measures of the financial performance of our business.
We believe that we maintain a reasonable amount of debt. As of December 31, 2024, we had $1.1 billion of debt outstanding with a weighted average interest rate of 5.21% and a weighted average maturity date of approximately 1.7 years, assuming all extension options available in our debt agreements are exercised.
We believe that we maintain a reasonable amount of debt. As of December 31, 2025, we had $1.1 billion of debt outstanding with a weighted average interest rate of 4.98%, which includes the effect of interest rate swaps, and a weighted average maturity date of approximately 3.6 years, assuming all extension options available in our debt agreements are exercised.
Upon the sale or retirement of a fixed asset, the cost and related accumulated depreciation are removed from the Company’s accounts and any resulting gain or loss is included in the statements of operations and comprehensive income. Inflation Operators of hotels, in general, possess the ability to adjust room rates daily to reflect the effects of inflation.
Upon the sale or retirement of a fixed asset, the cost and related accumulated depreciation are removed from the Company’s accounts and any resulting gain or loss is included in the statements of operations and comprehensive income.
Use and Limitations of Non-GAAP Financial Measures Our management and Board of Directors use EBITDA, EBITDA re , 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.
EBITDA, EBITDA re , 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. -48- Table of Contents Use and Limitations of Non-GAAP Financial Measures Our management and Board of Directors use EBITDA, EBITDA re , 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.
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.
Occupancy, ADR, RevPAR, and Total 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, and Total RevPAR, which is calculated as total revenues divided by room nights available, are important statistics for monitoring operating performance at the individual hotel level and across our portfolio.
Such items may include, but are not limited to, the following: lease preparation costs incurred to prepare vacant space for marketing; management or franchise contract termination fees; gains or losses from legal settlements; costs incurred related to natural disasters; and gains on property insurance claim settlements, other than income related to business interruption insurance.
Such items may include, but are not limited to, the following: non-cash realized gains or losses on our deferred compensation plan assets; management or franchise contract termination fees; terminated transaction costs; 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.
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.
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 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.
Our net cash used in financing activities was $150.7 million for the year ended December 31, 2024, which consisted of $25.6 million of distributions paid to holders of common stock and common units, $9.8 million of distributions paid to holders of preferred stock, $9.1 million of scheduled mortgage debt principal payments, $73.3 million of repayments of mortgage debt, $6.9 million paid to repurchase shares upon the vesting of restricted stock for the payment of tax withholdings obligations, and $26.0 million paid to repurchase shares under our share repurchase program.
Our net cash used in financing activities was $276.7 million for the year ended December 31, 2025, which consisted of $295.8 million of mortgage debt principal payments, $119.0 million paid for the redemption of our preferred stock, $98.3 million of distributions paid to holders of common stock and common units, $37.1 million of common shares repurchased under our share repurchase program, $11.6 million of financing costs, $9.8 million of distributions paid to holders of preferred stock, $5.1 million paid to repurchase shares upon the vesting of restricted stock for the payment of tax withholdings obligations, partially offset by $300.0 million of term loan proceeds.
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.
As an owner, we receive all operating profits or losses generated by our hotels after we pay fees to the hotel managers, which are based on the revenues and profitability of the hotels, and the hotel brands, in certain cases, which are based on the revenues of the hotels.
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.
As of December 31, 2025, our portfolio is fully unencumbered by secured debt. 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.
Results of Operations At December 31, 2024 and 2023, we owned 37 and 36 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.
Results of Operations Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024 All properties owned during these periods have been included in our results of operations during the respective periods since their date of acquisition.
Overview 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 December 31, 2024, we owned 37 hotels with 10,004 rooms located in 26 different markets in the U.S.
Overview DiamondRock Hospitality Company (the “Company”, “we”, or "our") is a self-managed and self-administered lodging-focused real estate investment trust ("REIT") that owns a portfolio of premium hotels and resorts. As of December 31, 2025, we owned 35 hotels with 9,595 rooms located in 26 markets in the United States.
We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure. -53- Table of Contents EBITDA and EBITDA re EBITDA represents net income (calculated in accordance with U.S.
We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure. EBITDA and EBITDA re 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.
City Center (2) Washington, D.C. 410 69.5 % 244.68 170.10 6.3 % The Dagny Boston Boston, Massachusetts 403 85.5 % 277.32 236.99 9.3 % The Hythe Vail Vail, Colorado 344 59.8 % 425.03 254.21 3.3 % Courtyard New York Manhattan/Midtown East New York, New York 321 92.3 % 357.72 330.11 6.1 % Atlanta Marriott Alpharetta Atlanta, Georgia 318 64.4 % 157.97 101.66 (0.5) % The Gwen Chicago, Illinois 311 75.2 % 296.64 222.93 0.7 % Hilton Garden Inn New York/Times Square Central New York, New York 282 92.0 % 280.33 257.81 2.3 % Embassy Suites by Hilton Bethesda Bethesda, Maryland 272 69.7 % 175.06 122.07 4.8 % Hotel Champlain Burlington Burlington, Vermont 258 74.6 % 235.51 175.69 (6.7) % Henderson Beach Resort Destin, Florida 269 53.1 % 406.38 215.61 (10.0) % AC Hotel Minneapolis Downtown (3) Minneapolis, Minnesota 245 39.4 % 136.45 53.73 13.4 % Kimpton Hotel Palomar Phoenix Phoenix, Arizona 242 75.1 % 222.82 167.41 (0.8) % Bourbon Orleans Hotel New Orleans, Louisiana 220 68.5 % 249.85 171.10 (6.1) % Hotel Clio Denver, Colorado 199 77.9 % 304.46 237.26 5.2 % Courtyard New York Manhattan/Fifth Avenue New York, New York 189 91.5 % 306.10 280.11 1.4 % Margaritaville Beach House Key West Key West, Florida 186 82.3 % 396.94 326.63 (0.8) % The Lodge at Sonoma Resort Sonoma, California 182 67.3 % 405.07 272.43 0.1 % Courtyard Denver Downtown Denver, Colorado 177 77.2 % 202.95 156.69 (3.9) % The Lindy Renaissance Charleston Hotel Charleston, South Carolina 167 87.8 % 344.88 302.80 (1.7) % Kimpton Shorebreak Huntington Beach Resort Huntington Beach, California 157 82.1 % 312.59 256.56 (2.9) % Cavallo Point, The Lodge at the Golden Gate Sausalito, California 142 60.3 % 574.60 346.53 5.8 % Chico Hot Springs Resort & Day Spa Pray, Montana 117 70.4 % 205.35 144.62 15.2 % Havana Cabana Key West Key West, Florida 106 77.7 % 293.52 227.99 (8.8) % Tranquility Bay Beachfront Resort Marathon, Florida 103 73.7 % 601.79 443.56 (8.4) % Hotel Emblem San Francisco San Francisco, California 96 59.9 % 195.52 117.20 (24.0) % Kimpton Shorebreak Fort Lauderdale Beach Resort Fort Lauderdale, Florida 96 73.7 % 203.39 149.98 4.9 % L'Auberge de Sedona Sedona, Arizona 88 67.3 % 886.86 597.16 2.6 % The Landing Lake Tahoe Resort & Spa South Lake Tahoe, California 82 60.7 % 415.66 252.27 9.5 % Orchards Inn Sedona Sedona, Arizona 70 50.0 % 293.23 146.71 (16.7) % Lake Austin Spa Resort Austin, Texas 40 57.8 % 1,012.08 585.19 (6.1) % Henderson Park Inn Destin, Florida 37 65.6 % 575.56 377.33 (8.0) % TOTAL/WEIGHTED AVERAGE 10,004 72.8 % $ 284.63 $ 207.30 2.5 % ________________ (1) The percentage change from 2023 RevPAR reflects the comparable period in 2023 to our 2024 ownership period.
City Center (1) Washington, D.C. 410 45.4 % 254.66 115.57 153.18 4.9 % The Dagny Boston Boston, Massachusetts 403 85.4 % 295.92 252.62 281.05 6.6 % The Hythe Vail Vail, Colorado 344 57.1 % 434.91 248.32 389.33 (1.3) % Courtyard New York Manhattan/Midtown East New York, New York 321 90.9 % 356.47 323.96 333.80 (2.3) % Atlanta Marriott Alpharetta Atlanta, Georgia 318 65.5 % 164.41 107.65 157.03 6.0 % The Gwen Chicago, Illinois 311 74.1 % 318.29 235.78 351.57 5.7 % Hilton Garden Inn New York/Times Square Central New York, New York 282 90.7 % 295.95 268.52 298.73 3.5 % Embassy Suites by Hilton Bethesda Bethesda, Maryland 272 65.6 % 166.35 109.18 128.26 (8.4) % Hotel Champlain Burlington Burlington, Vermont 258 69.6 % 225.25 156.74 229.32 (5.1) % Henderson Beach Resort Destin, Florida 270 56.2 % 379.44 213.40 432.04 7.3 % AC Hotel Minneapolis Downtown (2) Minneapolis, Minnesota 245 59.7 % 157.50 94.04 109.19 (2.7) % Kimpton Hotel Palomar Phoenix Phoenix, Arizona 242 67.7 % 240.60 162.92 274.61 (1.8) % Bourbon Orleans Hotel New Orleans, Louisiana 220 68.0 % 239.49 162.87 213.33 (1.9) % Hotel Clio Denver, Colorado 199 77.8 % 315.61 245.52 419.90 4.5 % Courtyard New York Manhattan/Fifth Avenue New York, New York 189 97.7 % 326.23 318.72 324.42 13.1 % L'Auberge de Sedona (3) Sedona, Arizona 158 49.6 % 733.64 363.88 674.38 (3.5) % Margaritaville Beach House Key West Key West, Florida 186 82.7 % 376.79 311.50 425.03 (4.1) % The Lodge at Sonoma Resort Sonoma, California 182 70.9 % 420.81 298.30 474.93 7.2 % Courtyard Denver Downtown Denver, Colorado 177 78.8 % 212.38 167.44 188.38 7.6 % The Lindy Renaissance Charleston Hotel Charleston, South Carolina 167 88.0 % 346.00 304.47 394.72 5.0 % Kimpton Shorebreak Huntington Beach Resort Huntington Beach, California 157 79.7 % 301.02 239.87 362.58 (2.7) % Cavallo Point, The Lodge at the Golden Gate Sausalito, California 142 59.7 % 591.24 352.90 927.11 1.9 % Chico Hot Springs Resort & Day Spa Pray, Montana 117 67.1 % 225.43 151.32 355.89 (1.4) % Havana Cabana Key West Key West, Florida 106 62.9 % 269.13 169.29 247.74 (20.3) % Tranquility Bay Beachfront Resort Marathon, Florida 103 70.2 % 598.88 420.39 539.69 (5.5) % Hotel Emblem San Francisco San Francisco, California 96 61.3 % 205.47 126.04 154.10 3.8 % Kimpton Shorebreak Fort Lauderdale Beach Resort Fort Lauderdale, Florida 96 71.6 % 202.63 145.12 287.08 5.5 % The Landing Lake Tahoe Resort & Spa South Lake Tahoe, California 82 60.9 % 421.17 256.68 468.60 2.9 % Lake Austin Spa Resort Austin, Texas 40 52.0 % 1,041.28 541.54 1,330.79 (3.1) % Henderson Park Inn Destin, Florida 37 68.8 % 574.13 394.77 658.31 9.3 % TOTAL/WEIGHTED AVERAGE 10,005 71.9 % $ 287.51 $ 206.86 $ 318.12 1.2 % ________________ (1) The percentage change from 2024 RevPAR reflects the comparable period in 2024 to our 2025 ownership period from January 1, 2025 until the hotel was sold on February 19, 2025.
GAAP”), as well as other financial information that is not prepared in accordance with U.S. -44- Table of Contents 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 business as a whole.
Generally Accepted -40- Table of Contents 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.
Our interest expense increased $0.4 million from $65.1 million for the year ended December 31, 2023 to $65.5 million for the year ended December 31, 2024, and was comprised of the following (in thousands): Year Ended December 31, Change 2024 2023 $ % Mortgage debt interest $ 14,753 $ 16,436 $ (1,683) (10.2) % Term loan interest 47,232 43,294 3,938 9.1 Credit facility interest and unused fees 1,253 1,256 (3) (0.2) Amortization of debt issuance costs 1,967 2,053 (86) (4.2) Interest rate swap mark-to-market — 2,033 (2,033) (100.0) Finance lease expense (1) 311 — 311 100.0 $ 65,516 $ 65,072 $ 444 0.7 % (1) In October 2024, we extended the term on one of our ground leases, and, as a result, the lease classification changed from an operating lease to a finance lease.
Our interest expense was comprised of the following (in thousands): -44- Table of Contents Year Ended December 31, Change 2025 2024 $ % Unsecured term loan interest $ 50,394 $ 47,232 $ 3,162 6.7 % Mortgage debt interest 7,211 14,753 (7,542) (51.1) Credit facility interest and unused fees 1,337 1,253 84 6.7 Amortization of debt issuance costs 1,972 1,967 5 0.3 Finance lease expense (1) 1,884 311 1,573 505.8 $ 62,798 $ 65,516 $ (2,718) (4.1) % (1) In October 2024, we extended the term on one of our ground leases, and, as a result, the lease classification changed from an operating lease to a finance lease.
We currently anticipate our significant sources of cash for the year ending December 31, 2025 will be the net cash flow from hotel operations, proceeds from the sale of the Westin Washington D.C. City Center, and proceeds from debt financings or sales of debt securities.
We currently anticipate our significant sources of cash for the year ending December 31, 2026 will be net cash flow from hotel operations and potential dispositions.
As of December 31, 2024, we had $400 million of borrowing capacity under our senior unsecured revolving credit facility. Additional information about the credit and term loan facilities, including a summary of significant covenants, can be found in Note 5 to the accompanying consolidated financial statements.
Additional information about the Amended Credit Facility, including a summary of significant covenants, can be found in Note 5 to the accompanying consolidated financial statements. Sources and Uses of Cash As of December 31, 2025, we had $68.1 million of unrestricted corporate cash and $35.1 million of restricted cash, and no outstanding borrowings on our Revolving Credit Facility.
Critical Accounting Estimates and Policies Our consolidated financial statements include the accounts of DiamondRock Hospitality Company and all consolidated subsidiaries. The preparation of financial statements in conformity with U.S.
(3) During the year ended December 31, 2024, we incurred severance costs related to the executive team changes that occurred in April 2024. Critical Accounting Estimates and Policies Our consolidated financial statements include the accounts of DiamondRock Hospitality Company and all consolidated subsidiaries. The preparation of financial statements in conformity with U.S.
Generally, our management companies may adjust room rates daily, excluding previous contractually committed reservations. However, competitive pressures or other factors may limit the ability of our management companies to raise room rates.
Inflation -52- Table of Contents Operators of hotels generally possess the ability to adjust room rates on a daily basis to reflect the effects of inflation. Our management companies may adjust room rates daily, excluding previously contractually committed reservations. However, competitive pressures, demand elasticity, or other market factors may limit the ability of our management companies to increase room rates.
Our Hotels The following table sets forth certain operating information for the year ended December 31, 2024 for each of the hotels we owned during 2024. -45- Table of Contents Property Location Number of Rooms Occupancy (%) ADR ($) RevPAR($) % Change from 2023 RevPAR (1) Chicago Marriott Downtown Magnificent Mile Chicago, Illinois 1,200 63.4 % $ 257.60 $ 163.27 11.3 % Westin Boston Seaport District Boston, Massachusetts 793 83.6 % 265.23 221.75 9.7 % Salt Lake City Marriott Downtown at City Creek Salt Lake City, Utah 510 66.5 % 192.28 127.86 9.3 % Worthington Renaissance Fort Worth Hotel Fort Worth, Texas 504 70.7 % 206.33 145.86 0.7 % Westin San Diego Bayview San Diego, California 436 72.0 % 229.57 165.35 0.1 % Westin Fort Lauderdale Beach Resort Fort Lauderdale, Florida 432 78.1 % 254.95 199.04 1.3 % Westin Washington D.C.
Our Hotels The following table sets forth certain operating information for the year ended December 31, 2025 for each of the hotels we owned during 2025. -41- Table of Contents Property Location Number of Rooms Occupancy (%) ADR ($) RevPAR($) Total RevPAR ($) % Change from 2024 Total RevPAR Chicago Marriott Downtown Magnificent Mile Chicago, Illinois 1,200 63.2 % $ 262.61 $ 166.04 $ 276.52 2.0 % Westin Boston Seaport District Boston, Massachusetts 793 82.1 % 274.08 224.97 347.67 (0.2) % Salt Lake City Marriott Downtown at City Creek Salt Lake City, Utah 510 68.5 % 203.47 139.47 193.65 6.8 % Worthington Renaissance Fort Worth Hotel Fort Worth, Texas 504 71.8 % 202.16 145.12 271.37 0.7 % Westin San Diego Bayview San Diego, California 436 77.7 % 224.08 174.05 241.98 8.8 % Westin Fort Lauderdale Beach Resort Fort Lauderdale, Florida 432 74.9 % 253.60 190.03 410.86 (3.8) % Westin Washington D.C.
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. During 2024, inflation levels began to decrease, but remained elevated relative to the years preceding 2021.
Inflation may also affect our operating expenses and the cost of capital improvements, including, without limitation, increases in costs of labor, employee-related benefits, food, commodities and other materials, taxes, property and casualty insurance and utilities. Refer to “Outlook for 2026” above for more information regarding inflation.
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 in cash provided by operations 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 provided by operations was $243.7 million for the year ended December 31, 2025. 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.
GAAP net income to FFO and Adjusted FFO (in thousands): Year Ended December 31, 2024 2023 2022 Net income $ 48,250 $ 86,635 $ 109,705 Real estate related depreciation and amortization 113,588 111,302 108,849 Impairment losses 34,169 941 2,843 Loss on sale of hotel properties (1) — — 1,659 FFO 196,007 198,878 223,056 Distributions to preferred stockholders (9,817) (9,817) (9,817) FFO available to common stock and unit holders 186,190 189,061 213,239 Non-cash lease expense and other amortization 6,092 6,156 6,226 Loss on early extinguishment of debt — — 9,766 Hotel pre-opening costs 1,006 1,246 — Hotel manager transition items — — 1,164 Severance costs (2) 20,362 — (532) Fair value adjustments to interest rate swaps — 2,033 (13,914) Adjusted FFO available to common stock and unit holders $ 213,650 $ 198,496 $ 215,949 _______________ (1) During the year ended December 31, 2022, we recognized an incremental loss of $1.7 million due to post-closing adjustments related to hotels sold in 2021.
GAAP net income to FFO and Adjusted FFO (in thousands): Year Ended December 31, 2025 2024 (As Adjusted) (1) 2023 (As Adjusted) (1) Net income $ 101,942 $ 48,250 $ 86,635 Real estate related depreciation and amortization 113,107 113,588 111,302 Impairment losses 1,076 34,169 941 FFO 216,125 196,007 198,878 Distributions to preferred stockholders (9,817) (9,817) (9,817) FFO available to common stock and unit holders 206,308 186,190 189,061 Non-cash lease expense and other amortization 5,891 6,092 6,156 Share-based compensation expense 7,350 7,458 9,463 Terminated transaction costs 1,058 — — Loss on debt extinguishment 5,850 — — Severance costs (3) — 20,362 — Hotel pre-opening costs 501 1,006 1,246 Fair value adjustments to interest rate swaps — — 2,033 Adjusted FFO available to common stock and unit holders $ 226,958 $ 221,108 $ 207,959 _______________ -51- Table of Contents (1) Effective January 1, 2025, we exclude share-based compensation from our calculation of Adjusted FFO.
Other revenues, which primarily represent spa, parking, resort fees and attrition and cancellation fees, increased $7.9 million from the year ended December 31, 2023 to the year ended December 31, 2024, $1.5 million of which was due to non-comparable properties. The remaining increase of $6.4 million was primarily due to increases in resort fees and parking revenues. Hotel operating expenses.
Other revenues, which primarily represent spa, parking, resort fees and attrition and cancellation fees, increased $4.5 million from the year ended December 31, 2024 to the year ended December 31, 2025, primarily due to an increase in spa revenue, parking revenue, and resort fees, including the implementation of a resort fee at the Bourbon Orleans Hotel and The Lindy Renaissance Charleston Hotel.
Based on when a property was acquired, operating results for certain properties are not comparable for the year ended December 31, 2024 and 2023.
Based on when a property was acquired, operating results for certain properties are not comparable for the year ended December 31, 2025 and 2024. The AC Hotel Minneapolis Downtown was acquired on November 12, 2024 and will hereinafter be referred to as our “2024 Acquisition.” The Westin Washington D.C.
The impairment adjusts the hotel's carrying amount to its estimated fair value less costs to sell. During the year ended December 31, 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. Corporate expenses.
During the year ended December 31, 2025, we recorded an impairment loss of $1.1 million related to the write-off of construction in progress that was determined not to be recoverable. During the year ended December 31, 2024, we recorded impairment losses of $32.6 million related to the Westin Washington D.C.
Our corporate expenses increased $20.9 million, from $32.0 million for the year ended December 31, 2023 to $52.9 million for the year ended December 31, 2024, primarily due to $20.4 million of severance expense recognized due to the leadership changes announced in April 2024. -48- Table of Contents Business interruption insurance income.
Our corporate expenses decreased $18.5 million, from $52.9 million for the year ended December 31, 2024 to $34.4 million for the year ended December 31, 2025, primarily due to severance expense recognized during the year ended December 31, 2024, in connection with executive leadership changes made in April 2024. Interest expense.
Additionally, elevated interest rates continue to impact real estate financing and transaction activity, influencing capital allocation decisions within the industry. Our portfolio, which consists primarily of luxury and upper upscale hotels and resorts in major urban centers and desirable leisure destinations, is well positioned for continued resilient performance.
Our portfolio, which consists primarily of luxury and upper upscale hotels and resorts in major urban centers and desirable leisure destinations, is well positioned for continued resilient performance. Our portfolio is relatively insulated from competitive new supply and the majority of our hotels are marketed to higher-income consumers.
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.
Each hotel is positioned to maximize its cash flow and value; accordingly, we choose to operate nearly 40% of our portfolio as an independent hotel and the remainder are operated under a brand owned by one of the leading global lodging brand companies (Marriott International, Hilton Worldwide, or IHG Hotels & Resorts).
We periodically compare historical information to our internal budgets as well as industry-wide information.
We use this information to measure the performance of individual hotels, groups of hotels and/or our business as a whole. We periodically compare historical information to our internal budgets as well as industry-wide information.
Corporate expenses principally consist of employee-related costs, including base payroll, bonus, restricted stock and severance. Corporate expenses also include corporate operating costs, professional fees and directors’ fees.
The impairment adjusted the hotel's carrying amount to its estimated fair value less costs to sell. Corporate expenses. Corporate expenses principally consist of employee-related costs, including payroll, bonus, share-based compensation and benefits. Corporate expenses also include corporate operating costs, professional fees and directors' fees.
The operating expenses consisted of the following (in thousands): Year Ended December 31, Change 2024 2023 $ % Rooms $ 186,131 $ 176,765 $ 9,366 5.3 % Food and beverage 193,331 180,546 12,785 7.1 Other departmental and support expenses 268,563 261,536 7,027 2.7 Management fees 27,149 24,998 2,151 8.6 Franchise fees 39,724 35,738 3,986 11.2 Other property-level expenses 103,347 102,177 1,170 1.1 Total hotel operating expenses $ 818,245 $ 781,760 $ 36,485 4.7 % Our hotel operating expenses increased $36.5 million from $781.8 million for the year ended December 31, 2023 to $818.2 million for the year ended December 31, 2024, $8.3 million of which was due to the acquisition of non-comparable properties.
The operating expenses consisted of the following (in thousands): Year Ended December 31, Change 2025 2024 $ % Rooms $ 182,694 $ 186,131 $ (3,437) (1.8) % Food and beverage 191,172 193,331 (2,159) (1.1) Other departmental and support expenses 270,698 268,563 2,135 0.8 Management fees 25,838 27,149 (1,311) (4.8) Franchise fees 38,360 39,724 (1,364) (3.4) Other property-level expenses 100,542 103,347 (2,805) (2.7) Total hotel operating expenses $ 809,304 $ 818,245 $ (8,941) (1.1) % Our hotel operating expenses decreased $8.9 million from $818.2 million for the year ended December 31, 2024 to $809.3 million for the year ended December 31, 2025, with $20.6 million of such decrease attributable to our 2025 Disposition, partially offset by an increase of $7.3 million due to our 2024 Acquisition.
Our depreciation and amortization expense increased $2.3 million from $111.3 million for the year ended December 31, 2023 to $113.6 million for the year ended December 31, 2024, primarily due to the acquisition of the non-comparable properties. Impairment losses. During the year ended December 31, 2024, we recorded impairment losses of $32.6 million related to the Westin Washington D.C.
Our depreciation and amortization expense decreased $0.5 million from $113.6 million for the year ended December 31, 2024 to $113.1 million for the year ended December 31, 2025, primarily due to our 2025 Disposition. Impairment losses.
Revenue consists of the following (in thousands): Year Ended December 31, Change 2024 2023 $ % Rooms $ 742,626 $ 717,447 $ 25,179 3.5 % Food and beverage 281,682 259,757 21,925 8.4 Other 105,575 97,663 7,912 8.1 Total revenues $ 1,129,883 $ 1,074,867 $ 55,016 5.1 % Our total revenues increased $55.0 million from $1,074.9 million for the year ended December 31, 2023 to $1,129.9 million for the year ended December 31, 2024.
Revenue consists of the following (in thousands): Year Ended December 31, Change 2025 2024 $ % Rooms $ 728,606 $ 742,626 $ (14,020) (1.9) % Food and beverage 281,793 281,682 111 — Other 110,092 105,575 4,517 4.3 Total revenues $ 1,120,491 $ 1,129,883 $ (9,392) (0.8) % The following are key hotel operating statistics for the years ended December 31, 2025 and 2024.
As of December 31, 2024, 34 of our 37 hotels are unencumbered by mortgage debt. We remain committed to our core strategy of prudent leverage.
We remain committed to our core strategy of prudent leverage.
The repositioning 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.
Completed projects in 2025 included the following: • Hilton Garden Inn New York/Times Square Central: We completed a renovation of the hotel's guestrooms during the first quarter of 2025. • Sedona Repositioning: We completed the repositioning of Orchards Inn as the Cliffs at L'Auberge during the third quarter of 2025, which integrated the hotel with the adjacent L'Auberge de Sedona and included construction of a new hillside pool and path connecting the two properties, renovation of the guestrooms and creation of a new arrival experience and new outdoor event space.
GAAP net income to EBITDA, EBITDA re, Adjusted EBITDA and Hotel Adjusted EBITDA (in thousands): Year Ended December 31, 2024 2023 2022 Net income $ 48,250 $ 86,635 $ 109,705 Interest expense 65,516 65,072 38,283 Income tax expense 1,541 317 2,607 Real estate related depreciation and amortization 113,588 111,302 108,849 EBITDA 228,895 263,326 259,444 Impairment losses 34,169 941 2,843 Loss on sale of hotel properties (1) — — 1,659 EBITDA re 263,064 264,267 263,946 Non-cash lease expense and other amortization 5,970 6,156 6,226 Loss on early extinguishment of debt — — 9,766 Hotel pre-opening costs 1,006 1,246 — Hotel manager transition items — — 1,164 Severance costs (2) 20,362 — (532) Adjusted EBITDA $ 290,402 $ 271,669 $ 280,570 Corporate expenses 32,549 32,048 31,790 Interest (income) and other (income) expense, net (4,337) (2,561) (255) Hotel Adjusted EBITDA $ 318,614 $ 301,156 $ 312,105 _______________ -55- Table of Contents (1) During the year ended December 31, 2022, we recognized an incremental loss of $1.7 million due to post-closing adjustments related to hotels sold in 2021.
GAAP net income to EBITDA, EBITDA re, Adjusted EBITDA and Hotel Adjusted EBITDA (in thousands): -50- Table of Contents Year Ended December 31, 2025 2024 (As Adjusted) (1) 2023 (As Adjusted) (1) Net income $ 101,942 $ 48,250 $ 86,635 Interest expense 62,798 65,516 65,072 Income tax (benefit) expense (1,231) 1,541 317 Real estate related depreciation and amortization 113,107 113,588 111,302 EBITDA 276,616 228,895 263,326 Impairment losses 1,076 34,169 941 EBITDA re 277,692 263,064 264,267 Non-cash lease expense and other amortization 5,140 5,970 6,156 Share-based compensation expense (2) 7,350 7,458 9,463 Hotel pre-opening costs 501 1,006 1,246 Terminated transaction costs 1,058 — — Loss on debt extinguishment 5,850 — — Severance costs (3) — 20,362 — Adjusted EBITDA $ 297,591 $ 297,860 $ 281,132 Corporate expenses 25,279 25,001 22,577 Interest (income) and other (income) expense, net (6,042) (4,247) (2,553) Hotel Adjusted EBITDA $ 316,828 $ 318,614 $ 301,156 _______________ (1) Effective January 1, 2025, we exclude share-based compensation from our calculation of Adjusted EBITDA.
(2) During the year ended December 31, 2024, we incurred severance costs related to the executive team changes that occurred in April 2024. During the year ended December 31, 2022, we incurred severance costs associated with the elimination of positions at our hotels. These costs are classified within other hotel expenses on the consolidated statement of operations.
(3) During the year ended December 31, 2024, we incurred severance costs related to the executive team changes that occurred in April 2024. The following table is a reconciliation of our U.S.
The following table outlines the timing and extent of our debt principal maturities and estimated interest payments for our mortgage debt and unsecured term loans as of December 31, 2024 (in thousands), assuming all extension options available in our debt agreements are exercised.
The following table outlines the timing and extent of our debt principal maturities and estimated interest payments for our mortgage debt and unsecured term loans as of December 31, 2025, assuming all extension options available in our debt agreements are exercised (in thousands): Principal Interest (1) Total Principal and Interest 2026 $ — $ 54,799 $ 54,799 2027 — 54,630 54,630 2028 — 55,148 55,148 2029 500,000 30,684 530,684 2030 600,000 1,837 601,837 $ 1,100,000 $ 197,098 $ 1,297,098 ______________ (1) The interest expense for our variable rate unsecured term loans is calculated based on the weighted average rate as of December 31, 2025 of 4.98%, which includes the effect of interest rate swaps.
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.
We did not sell any shares under the ATM Program during the years ended December 31, 2025 and 2024. Share Repurchase Program On May 1, 2024, our board of directors authorized the repurchase of up to $200.0 million of our common stock under a share repurchase program.
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.
GAAP); plus • 90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Code; less • any excess non-cash income (as determined under the Code).
Our net cash used in investing activities was $112.1 million for the year ended December 31, 2024, which consisted of $81.6 million of capital expenditures and $30.5 million paid for the acquisition of the AC Hotel Minneapolis Downtown.
Our net cash provided by investing activities was $7.5 million for the year ended December 31, 2025, which consisted of $89.0 million of proceeds from the sale of Westin Washington D.C. City Center offset by $81.6 million of capital expenditures.
The new share repurchase program will expire on May 1, 2026. During the year ended December 31, 2024, we repurchased 3,114,876 shares of common stock at an average price of $8.33 per share for an aggregate purchase price of $26.0 million. Information about our share repurchase program is in Note 9 to the accompanying consolidated financial statements.
During the year ended December 31, 2025, we repurchased 4,798,642 shares of common stock at an average price of $7.72 per share for an aggregate purchase price of $37.1 million. As of February 27, 2026, we have $137.0 million of authorized capacity remaining under the share repurchase program.
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, 2026.
The revolving credit facility was scheduled to mature on September 27, 2026, subject to customary extension options. The term loan facilities consisted of a $500.0 million term loan maturing on January 3, 2028 and a $300.0 million term loan maturing on January 3, 2026.
In September 2024, we exercised our option to extend the maturity of our $300 million term loan from January 3, 2025 to January 3, 2026. We have the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions.
We had the right to increase the aggregate amount of the facilities to $1.4 billion upon the satisfaction of certain standard conditions. On July 2, 2025, we drew $60.0 million on our senior unsecured revolving credit facility, which was subsequently repaid.
Rooms revenues increased by $25.2 million from the year ended December 31, 2023 to the year ended December 31, 2024, $4.1 million of which was due to the acquisition of the non-comparable properties. The remaining increase of $21.1 million was the result of improved occupancy at our resort hotels and increased ADR at our urban hotels.
The remaining increase in rooms revenues of $0.2 million was due to a modest decline in lodging demand offset by ADR growth in group and business transient segments. -43- Table of Contents Food and beverage revenues increased $0.1 million from the year ended December 31, 2024 to the year ended December 31, 2025.
We expect the continued expansion of corporate travel demand will enable the industry to improve profits in 2025 and we enter the year with several favorable factors, including: (1) ownership of a high-quality portfolio, (2) expected internal growth from six recent and one additional in-process hotel rebranding or repositionings, (3) expected internal growth from the continuation of our asset management initiatives and return on investment projects, (4) conservative debt capital structure, and (5) liquidity of $584.3 million as of December 31, 2024.
In 2026, we expect to benefit from: (1) the ownership of a high-quality portfolio, (2) return on investments from recently completed renovations, rebrandings, and repositionings, and limited earnings disruption from ongoing renovations, (3) incremental travel demand from a favorable holiday calendar and one-time events, such as the FIFA World Cup, (4) asset management initiatives, and (5) a conservative debt capital structure.
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.
On December 31, 2025, the Company redeemed all 4,760,000 outstanding shares at $25.00 per share for a total redemption amount of $119.0 million, plus accrued and unpaid dividends. -46- Table of Contents 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.