8-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported):
February 22, 2007

DiamondRock Hospitality Company

(Exact name of registrant as specified in charter)

Maryland	001-32514	20-1180098
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(IRS Employer Identification No.)

6903 Rockledge Drive, Suite 800
Bethesda,  MD 20817

(Address of Principal Executive Offices)  (Zip Code)

(240) 744-1150

(Registrant’s telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

ITEM 2.02.  Results of Operations and Financial Condition

The information in this Current Report on Form 8-K is furnished under Item 2.02 - “Results of Operations and Financial Condition.” Such information, including the exhibits attached hereto, shall not be deemed “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information in this Current Report on Form 8-K shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing.

On February 22, 2007, DiamondRock Hospitality Company (the “Company”) issued a press release announcing its financial results for the quarter and year ended December 31, 2006. The text of the press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.

ITEM 9.01.  Financial Statements and Exhibits.

          (d)  Exhibits.

See Index to Exhibits attached hereto.

SIGNATURE

          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 hereunto duly authorized.

	DIAMONDROCK HOSPITALITY COMPANY
Date:  February 22, 2007	By:	/s/ Michael D. Schecter
		Michael D. Schecter
		General Counsel and Secretary

EXHIBIT INDEX

Exhibit No.	Description
99.1	Press release dated February 22, 2007.

EX-99.1

Exhibit 99.1

COMPANY CONTACT:

Mark W. Brugger
(240) 744-1150

FOR IMMEDIATE RELEASE

THURSDAY, FEBRUARY 22, 2007

DIAMONDROCK HOSPITALITY COMPANY REPORTS STRONG
FOURTH QUARTER AND FULL YEAR 2006 RESULTS AND RAISES DIVIDEND

BETHESDA, Maryland, February 22, 2007 – DiamondRock Hospitality Company (the “Company”) (NYSE: DRH) today announced results of operations for its fourth fiscal quarter and full year 2006.  DiamondRock Hospitality Company is a self-advised real estate investment trust (“REIT”) that is an owner and acquirer of premium hotels in North America.  

Fourth Quarter 2006 Highlights

• RevPAR: Same-store revenue per available room (“RevPAR”) increased 10.9 percent over the comparable period in 2005.

• Hotel Adjusted EBITDA Margins: Same-store hotel adjusted earnings before interest expense, taxes, depreciation and amortization (“Adjusted EBITDA”) margins increased 282 basis points.

• Adjusted EBITDA: The Company’s Adjusted EBITDA was $44.8 million.

• Adjusted FFO: The Company reported adjusted funds from operations (“Adjusted FFO”) of $30.7 million and Adjusted FFO per share of $0.40.

• Dividend: The Company declared a quarterly dividend of $0.18 per share during the fourth quarter.

• High Quality Hotel Acquisitions: The Company closed on three hotel acquisitions for combined contractual purchase prices of $355 million.

• Completed Successful Equity Raise: The Company raised net proceeds of $97 million in connection with a follow-on equity offering in the fourth quarter.

Page 2

Full Year 2006 Highlights

• RevPAR: Same-store RevPAR increased 11.7 percent over the comparable period in 2005.

• Hotel Adjusted EBITDA Margins: Same-store hotel Adjusted EBITDA margins increased 300 basis points.

• Adjusted EBITDA: The Company’s Adjusted EBITDA was $133.9 million.

• Adjusted FFO: The Company reported Adjusted FFO of $93.6 million and Adjusted FFO per diluted share of $1.38.

• High Quality Hotel Acquisitions: The Company closed on five hotel acquisitions for combined contractual purchase prices in excess of $700 million.

• Completed Two Successful Equity Raises: The Company raised net proceeds of $335 million in connection with two follow-on equity offerings.

• Subsequent Events:  Shortly after the end of the year, the Company completed an equity raise for $318 million of net proceeds.  The proceeds were used for the $330 million acquisition of the Westin Boston Waterfront hotel.

William W. McCarten, chairman and chief executive officer, stated, “2006 was a terrific year for DiamondRock with our portfolio of hotels and resorts generating double digit RevPAR increases and robust profit margin growth.  We are very proud of the fact that DiamondRock ranked as the number one performing REIT in the Bloomberg lodging REIT index in 2006 based on total shareholder return.  2006 was a transformational year for the Company as we continued to improve our portfolio quality and geographic diversity with the acquisition of over $700 million of very high quality hotels.   With the acquisition of the $330 million Westin Boston Waterfront hotel, more than seventy-five percent of DiamondRock’s earnings are projected to come from 3 destination resorts and hotels in the 5 gateway cities of New York, Chicago, Atlanta, Boston and Los Angeles.  The outlook for 2007 and 2008 remains bright.  Having completed a number of major renovations at our hotels in the last two years, we are well positioned to leverage the continuing strength in the lodging market and restrained supply growth.”

Page 3

Operating Results

Please see “Certain Definitions” and “Non-GAAP Financial Measures” attached to this press release for an explanation of the terms  “EBITDA,” “Adjusted EBITDA,” “Hotel Adjusted EBITDA Margin,” “FFO,” “Adjusted FFO” and “Same Store.”  Moreover, the discussions of RevPAR, Adjusted EBITDA and Hotel Adjusted EBITDA Margin assume that the hotels acquired during 2006 were owned by us for the comparable periods of 2005.

For the fourth quarter, beginning September 9, 2006 and ended December 31, 2006, the Company reported the following:

• Revenues of $168.9 million compared to $104.2 million for the comparable period in 2005.

• Adjusted EBITDA was $44.8 million compared to $21.8 million for the comparable period in 2005.

• Adjusted FFO and Adjusted FFO per diluted share were $30.7 million and $0.40, respectively, compared to $15.3 million and $0.30, respectively, for the comparable period in 2005.

• Net income of $10.5 million (or $0.14 per diluted share) compared to $1.6 million (or $0.03 per diluted share) for the comparable period in 2005.

For our entire portfolio of 20 hotels, same-store RevPAR for the fourth quarter increased 10.9 percent from $106.82 to $118.50 as compared to the same period in 2005, driven by an 11.7 percent increase in the average daily rate offset by a 0.4 percentage point decrease in occupancy (from 68.3 percent to 67.9 percent). Same-store hotel Adjusted EBITDA margins for our hotels increased 282 basis points over the same period in the prior year.

For the full year 2006, the Company reported the following:

• Revenues of $491.9 million compared to $229.5 million for the comparable period in 2005.

• Adjusted EBITDA of $133.9 million compared to $47.1 million for the comparable period in 2005.

• Adjusted FFO and Adjusted FFO per diluted share were $93.6 million and $1.38, respectively, compared to $31.1 million and $0.79, respectively, for the comparable period in 2005.

• Net income of $35.2 million compared to a net loss of $7.3 million for the comparable period in 2005.

Same-store RevPAR for the full year 2006 increased 11.7 percent from $107.62 to $120.26 as compared to the same period in 2005, driven by an 11.1 percent increase in the average daily rate and a 0.4 percentage point increase in occupancy (from 72.4 percent to 72.8 percent). Full year 2006 same-store hotel Adjusted EBITDA margins for our hotels increased 300 basis points (from 25.79 percent to 28.79 percent) over the same period in the prior year.

Page 4

DiamondRock is entitled to contractual yield support from its hotel operators under certain management agreements, most significantly at the Oak Brook Hills Marriott Resort and the Orlando Airport Marriott.  The Company recorded $426 thousand of yield support in the fourth quarter, contributing 25 basis points to our fourth quarter Hotel Adjusted EBITDA margins, and an aggregate of $2.8 million of yield support for the full year 2006, contributing 57 basis points to our full year Hotel Adjusted EBITDA margins.

Operating Results Compared to Prior Guidance

The following is a chart showing our actual fourth quarter 2006 results compared to our guidance for the fourth quarter 2006:

	4Q 2006 Guidance	Actual 4Q 2006 Results
RevPAR Growth	10% to 11%	10.9%
Hotel Adjusted EBITDA Margins	280 to 320 basis points	282 basis points
Adjusted EBITDA	$41 to $42 million	$44.8 million
Adjusted FFO	$27.5 to $28.5 million	$30.7 million
Adjusted FFO/Share	$0.36 to $0.37 per diluted share	$0.40 per diluted share

Balance Sheet

As of year end, the Company had total assets of approximately $1.8 billion. Cash and cash equivalents were $48.3 million, including $28.6 million of restricted cash.

As of year end, the Company had total debt of approximately $843.8 million, comprised entirely of fixed-rate, property specific mortgages with a weighted average interest rate of 5.7 percent and a weighted average maturity of 9 years.  Eight of the Company’s 20 hotels were unencumbered by mortgage debt as of year end.

As of year end, the Company continued to own 100% of its properties directly and has issued no operating partnership units or preferred stock.

Outlook

The Company is providing guidance, but does not undertake to update it for any developments in our business.  Achievement of the anticipated results is subject to the risks disclosed in our filings with the Securities and Exchange Commission.

The guidance below includes results from the estimated disruption impact of renovations planned for our hotels during 2007 as well as from the Westin Boston Waterfront hotel acquisition in January 2007 and the related equity raise.  Furthermore, the RevPAR and Hotel Adjusted EBITDA margin guidance are presented on a pro forma basis as they assume that we owned all of our hotels for the comparable prior year periods. 

Page 5

For the first fiscal quarter of 2007, we expect:

• RevPAR to increase 8 to 10 percent.

• Hotel Adjusted EBITDA Margins to increase 100 to 150 basis points.

• Adjusted EBITDA of $31.5 million to $33.5 million.

• Adjusted FFO of $22.9 million to $24.9 million.

• Adjusted FFO per share of $0.25 to $0.27 based on 91.4 million diluted weighted average shares.

For the full year 2007, we expect:

• RevPAR to increase 8 to 10 percent.

• Hotel Adjusted EBITDA Margins to increase 150 to 200 basis points.

• Adjusted EBITDA of $204 million to $208 million.

• Adjusted FFO of $148.6 million to $152.6 million.

• Adjusted FFO per share of $1.58 to $1.62, based on 94.3 million diluted weighted average shares.

Increased Dividend for First Quarter 2007

Our Board of Directors has authorized a 33% increase in our quarterly dividend.  Shareholders of record as of March 23, 2007 will receive a cash dividend of $0.24 per share on April 2, 2007.

2007 Major Capital Expenditures

We have and continue to make significant capital investments in our hotels.  During 2006 we completed over $61 million of capital improvements.  In 2007, we plan to complete approximately $76 million of capital improvements at our hotels.  The most significant projects are as follows:

• Chicago Marriott Downtown:  The Company is currently in the planning stages of a $35 million renovation of the hotel.  The renovation includes a complete redo of all the meeting and ballrooms, adding 17,000 square feet of new meeting space, reconcepting and relocating the restaurant, expanding the lobby bar and creating a Marriott “great room” in the lobby.  The work will begin in the second half of 2007 and be completed in the first half of 2008.  The estimated disruption, mainly associated with the ballroom renovations, will occur primarily in the first quarter of 2008.

Page 6

• Westin Boston Waterfront: The Company is currently planning the construction of approximately $15.5 million of tenant improvements to the 100,000 square foot retail building attached to the hotel.  The project will be completed in late 2007.

• Oak Brook Hills Marriott Resort: The Company began a significant renovation in the fourth quarter of 2006 and will complete the work in early 2007.  The renovation includes the guestrooms and bathrooms, the main ballroom and meeting rooms and the lobby.  The work remains on budget and will be completed by the end of the first quarter with very limited disruption.

• Los Angeles Airport Marriott:  The Company plans to renovate the breakout meeting rooms and 19 suites during the second quarter of 2007 with very limited disruption projected as a result of the work.

• Griffin Gate Marriott Resort: The Company is currently adding a spa, repositioning and reconcepting the hotel restaurants as well as adding meeting space to the hotel.  The projects will be completed early in the second quarter.

• Westin Atlanta North: The Company plans to renovate the guestrooms during the third quarter of 2007. There is minimal disruption anticipated as a result of the work.

Earnings Call

We will host a conference call to discuss fourth quarter and full year 2006 results and our 2007 guidance on Thursday, February 22, 2007, at 2:00 pm Eastern Time (ET).  To participate in the live call, investors are invited to dial 1-866-770-7146 (for domestic callers) or 617-213-8068 (for international callers).  The participant passcode is 34912112. A live webcast of the call will be available via the investor relations section of DiamondRock Hospitality Company’s website at www.drhc.com. A replay of the webcast will also be archived on the website for 30 days. 

About the Company

DiamondRock Hospitality Company is a self-advised REIT that is an owner and acquirer of premium hotel properties.  We currently own 21 hotels with almost 10,000 rooms.  For further information, please visit our website at www.drhc.com.

Page 7

This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” “will,” “continue” and other similar terms and phrases, including references to assumptions and forecasts of future results.  Forward- looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward- looking statements are made.  These risks include, but are not limited to: national and local economic and business conditions, including the potential for additional terrorist attacks, that will affect occupancy rates at our hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of our indebtedness and our ability to meet covenants in our debt agreements; relationships with property managers; our ability to maintain our properties in a first-class manner, including meeting capital expenditure requirements; our ability to complete planned renovation on budget; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations which influence or determine wages, prices, construction procedures and costs; our ability to complete acquisitions; our ability to raise equity capital; the performance of acquired properties after they are acquired; necessary capital expenditures on the acquired properties; and our ability to continue to satisfy complex rules in order for us to qualify as a REIT for federal income tax purposes; and other risks and uncertainties associated with our business described from time to time in our filings with the Securities and Exchange Commission.  Although we believe the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of the date of this release, and we undertake no obligation to update any forward-looking statement to conform the statement to actual results or changes in our expectations.

Reporting Periods for Statement of Operations

The results we report in our consolidated statements of operations are based on results of our hotels reported to us by our hotel managers. Our hotel managers use different reporting periods. Marriott International, the manager of the majority of our hotel properties, uses a fiscal year ending on the Friday closest to December 31 and reports twelve weeks of operations for the first three quarters and sixteen or seventeen weeks for the fourth quarter of the year for its domestic managed hotels. In contrast, Marriott International for its non-domestic hotels (including Frenchman’s Reef), Noble Management Group, LLC, our manager of the Westin Atlanta North hotel, Vail Resorts, our manager of the Vail Marriott, Conrad Hotels USA, Inc., our manager of the Conrad Chicago, and Starwood Hotels & Resorts Worldwide, Inc., our manger of the Westin Boston Waterfront report results on a monthly basis. Additionally, the Company, as a REIT, is required by tax law to report results on a calendar year. As a result, the Company has adopted the reporting periods used by Marriott International for its domestic hotels, except that the fiscal year always ends on December 31 to comply with REIT rules. The first three fiscal quarters end on the same day as Marriott International’s fiscal quarters but our fourth quarter ends on December 31 and our full year results, as reported in our statement of operations, always include the same number of days as the calendar year.

Page 8

Two consequences of the reporting cycle we have adopted are: (1) quarterly start dates will usually differ between years, except for the first quarter which always commences on January 1, and (2) our first and fourth quarters of operations and year-to-date operations may not include the same number of days as reflected in prior years.

While the reporting calendar we adopted is more closely aligned with the reporting calendar used by the manager of a majority of our properties, one final consequence of our calendar is we are unable to report any results for Frenchman’s Reef, Westin Atlanta North, Vail Marriott, Conrad Chicago, or for the Westin Boston Waterfront for the month of operations that ends after our fiscal quarter-end because neither Vail Resorts, Noble Management Group, LLC,  Conrad Hotels USA, Inc., Starwood Hotels & Resorts Worldwide, Inc., nor Marriott International make mid-month results available to us. As a result, our quarterly results of operations include results from Frenchman’s Reef, Westin Atlanta North, Vail Marriott, Conrad Chicago, and the Westin Boston Waterfront as follows: first quarter (January and February), second quarter (March to May), third quarter (June to August) and fourth quarter (September to December). While this does not affect full-year results, it does affect the reporting of quarterly results.

Yield Support

In connection with entering into certain management agreements with Marriott, Marriott provided the Company with limited operating cash flow guarantees (“yield support”) for those hotels.  The yield support is designed to protect us from the disruption often associated with changing the hotel’s brand or manager or undergoing significant renovations.  Across our portfolio, we are entitled to up to $2.5 million of yield support through December 31, 2007 for the Oak Brook Hills Marriott Resort, $1.0 million of yield support through December 31, 2006 at the Orlando Airport Marriott and $0.1 million in each of 2006 and 2007 for the Buckhead SpringHill Suites.  We recognized $2.8 million of the $3.6 million of yield support available for the three hotels in 2006.  In 2007, we anticipate recognizing approximately $0.4 million of yield support.

Ground Leases

Four of our hotels are subject to ground leases: Bethesda Marriott Suites, Courtyard Manhattan Fifth Avenue, Salt Lake City Downtown Marriott, and the Westin Boston Waterfront.  In addition, part of a parking structure at a fifth hotel and two golf courses at two additional hotels are also subject to ground leases.  In accordance with GAAP, the Company records rent expense on a straight-line basis for ground leases that provide minimal rental payments that increase in pre-established amounts over the remaining term of the ground lease.  For the fourth quarter 2006, contractual cash rent payable on the ground leases totaled $0.7 million and the Company recorded approximately $3.0 million in ground rent expense.  The non-cash portion of ground rent expense recorded for the fourth fiscal quarter was $2.3 million.  For the full year 2006, contractual cash rent payable on ground leases totaled $1.8 million and the Company recorded approximately $9.2 million in ground rent expense. The non-cash portion of ground rent expense recorded for the full year 2006 was $7.4 million.

Page 9

DIAMONDROCK HOSPITALITY COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)

	December 31, 2006			December 31, 2005
	(Unaudited)
ASSETS
Property and equipment, at cost	$	1,761,748		$	899,310
Less: accumulated depreciation		(75,322	)		(28,748	)
		1,686,426			870,562
Restricted cash		28,595			23,109
Due from hotel managers		57,753			38,965
Favorable lease asset, net		10,060			10,601
Prepaid and other assets		12,676			10,496
Cash and cash equivalents		19,691			9,432
Deferred financing costs, net		3,764			2,846
Total assets	$	1,818,965		$	966,011
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Debt, at face amount	$	841,151		$	428,395
Debt premium		2,620			2,782
Total debt		843,771			431,177
Deferred income related to key money, net		11,495			10,311
Unfavorable contract liabilities, net		87,843			5,384
Due to hotel managers		34,545			22,791
Dividends declared and unpaid		13,871			8,896
Accounts payable and accrued expenses		42,512			24,064
Total other liabilities		190,266			71,446
Shareholders’ Equity:
Preferred stock, $.01 par value; 10,000,000 shares authorized; no shares issued and outstanding		—			—
Common stock, $.01 par value; 100,000,000 shares authorized; 76,191,632 and 50,819,864 shares issued and outstanding at December 31, 2006 and 2005, respectively		762			508
Additional paid-in capital		826,918			491,951
Accumulated deficit		(42,752	)		(29,071	)
Total shareholders’ equity		784,928			463,388
Total liabilities and shareholders’ equity	$	1,818,965		$	966,011

Page 10

DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share amounts)

	Fiscal Quarter Ended December 31, 2006			Fiscal Quarter Ended December 31, 2005
		(Unaudited)			(Unaudited)
Revenues:
Rooms	$	109,605		$	66,246
Food and beverage		51,428			31,449
Other		7,869			6,484
Total revenues		168,902			104,179
Operating Expenses:
Rooms		25,228			15,993
Food and beverage		34,005			22,860
Management fees		7,573			3,828
Other hotel expenses		56,617			39,200
Depreciation and amortization		18,439			11,518
Corporate expenses		4,378			3,062
Total operating expenses		146,240			96,461
Operating income		22,662			7,718
Interest income		(1,970	)		(334	)
Interest expense		12,744			6,726
Total other expenses (income)		10,774			6,392
Income before income taxes		11,888			1,326
Income tax (expense) benefit		(1,410	)		228
Net income	$	10,478		$	1,554
Income per share:
Basic and diluted	$	0.14		$	0.03
Weighted-average number of common shares outstanding:
Basic		75,737,550			51,208,284
Diluted		75,931,887			51,602,852

Page 11

DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share amounts)

	Year Ended December 31, 2006			Year Ended December 31, 2005
	(Unaudited)
Revenues:
Rooms	$	322,198		$	151,756
Food and beverage		143,493			63,261
Other		26,199			14,433
Total revenues		491,890			229,450
Operating Expenses:
Rooms		74,521			37,433
Food and beverage		96,145			47,281
Management fees		20,914			8,108
Other hotel expenses		164,674			88,447
Depreciation and amortization		52,362			27,590
Corporate expenses		12,403			13,462
Total operating expenses		421,019			222,321
Operating income (loss)		70,871			7,129
Interest income		(4,657	)		(1,549	)
Interest expense		36,934			17,367
Total other expenses (income)		32,277			15,818
Income (loss) before income taxes		38,594			(8,689	)
Income tax (expense) benefit		(3,383	)		1,353
Net income (loss)	$	35,211		$	(7,336	)
Income (loss) per share:
Basic and diluted	$	0.51		$	(0.19	)
Weighted-average number of common shares outstanding:
Basic		67,534,851			39,145,789
Diluted		67,715,661			39,145,789

Page 12

DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

	Year Ended December 31, 2006			Year Ended December 31, 2005
	(Unaudited)
Cash flows from operating activities:
Net income (loss)	$	35,211		$	(7,336	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization		52,362			27,590
Amortization of deferred financing costs as interest		874			1,344
Non-cash straight-line ground rent		7,403			7,120
Market value adjustment to interest rate caps		16			(8	)
Amortization of debt premium and unfavorable contract liabilities		(1,516	)		(302	)
Amortization of deferred income and corporate depreciation		(151	)		(115	)
Non-cash yield support		(1,804	)		—
Stock-based compensation		3,037			6,308
Deferred income tax expense (benefit)		1,088			(2,104	)
Changes in assets and liabilities:
Prepaid expenses and other assets		799			(833	)
Due to/from hotel managers		(5,231	)		(15,915	)
Change in restricted cash		(1,007	)		—
Accounts payable and accrued expenses		1,719			4,077
Net cash provided by (used in) operating activities		92,800			19,826
Cash flows from investing activities:
Hotel acquisitions		(502,192	)		(611,604	)
Receipt of key money		1,500			8,009
Hotel capital expenditures		(62,804	)		(18,008	)
Change in restricted cash		1,724			1,727
Purchase deposits and pre-acquisition costs outstanding		—			—
Net cash used in investing activities		(561,772	)		(619,876	)
Cash flows from financing activities:
Proceeds from debt		530,500			305,500
Repayments of mortgage debt		(322,500	)		(56,949	)
Net proceeds (repayments) of senior secured credit facility		(12,000	)		12,000
Scheduled mortgage debt principal payments		(3,244	)		(2,933	)
Payment of financing costs		(1,791	)		(2,846	)
Cash paid for interest rate caps		—			—
Proceeds from sale of common stock		336,405			291,800
Payment of costs related to sale of common stock		(1,361	)		(3,354	)
Payment of employee taxes on vesting of stock awards		(3,078	)		—
Payment of dividends		(43,700	)		(10,719	)
Net cash provided by financing activities		479,231			532,499
Net increase (decrease) in cash and cash equivalents		10,259			(67,551	)
Cash and cash equivalents, beginning of period		9,432			76,983
Cash and cash equivalents, end of period	$	19,691		$	9,432

Page 13

DIAMONDROCK HOSPITALITY COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS  (Continued)
(in thousands)

	Year Ended December 31, 2006		Year Ended December 31, 2005
	(Unaudited)
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest	$	34,863	$	15,601
Capitalized interest	$	604	$	128
Cash paid for income taxes	$	2,384	$	1,006
Non-cash Investing and Financing Activities:
Repayment of mortgage debt with restricted cash held in escrow	$	—	$	7,051
Assumption of mortgage debt	$	220,000	$	—

Page 14

Non-GAAP Financial Measures

          We use the following four non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: (1) EBITDA (2) Adjusted EBITDA, (3) FFO and (4) Adjusted FFO. EBITDA represents net income (loss) excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; and (3) depreciation and amortization. We believe EBITDA is useful to an investor in evaluating our operating performance because it helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization) from our operating results. We also use EBITDA as one measure in determining the value of hotel acquisitions and dispositions.

	Historical (in 000s)
	Fiscal Quarter Ended December 31, 2006		Fiscal Quarter Ended December 31, 2005
Net income	$	10,478	$	1,554
Interest expense		12,744		6,726
Income tax expense (benefit)		1,410		(228	)
Depreciation and amortization		18,439		11,518
EBITDA	$	43,071	$	19,570

	Historical (in 000s)
	Fiscal Year Ended December 31, 2006		Fiscal Year Ended December 31, 2005
Net income (loss)	$	35,211	$	(7,336	)
Interest expense		36,934		17,367
Income tax expense (benefit)		3,383		(1,353	)
Depreciation and amortization		52,362		27,590
EBITDA	$	127,890	$	36,268

	Forecast First Quarter 2007 (in 000s)
	Low End			High End
Net income (loss)	$	4,600		$	6,600
Interest expense		11,500			11,500
Income tax expense (benefit)		(2,700	)		(2,700	)
Depreciation and amortization		16,800			16,800
EBITDA	$	30,200		$	32,200

Page 15

	Forecast Full Year 2007 (in 000s)
	Low End		High End
Net income (loss)	$	62,300	$	66,300
Interest expense		51,000		51,000
Income tax expense (benefit)		4,800		4,800
Depreciation and amortization		80,000		80,000
EBITDA	$	198,100	$	202,100

Management also evaluates our performance by reviewing Adjusted EBITDA because the Company believes that the exclusion of certain additional recurring and non-recurring items described below provides useful supplemental information regarding our ongoing operating performance and that the presentation of Adjusted EBITDA, when combined with the primary GAAP presentation of net income, is beneficial to a complete understanding of our operating performance. We adjust EBITDA for the following items, which may occur in any period, and refer to this measure as Adjusted EBITDA:

• Non-Cash Ground Rent: We exclude the non-cash expense incurred from straight lining the rent from our ground lease obligations and the non-cash amortization of our favorable lease asset.

• The impact of the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites and the Chicago Marriott Downtown.  The amortization of the unfavorable contract liabilities does not reflect the underlying performance of the Company.

• Cumulative effect of a change in accounting principle: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle.  We exclude these one-time adjustments because they do not reflect our actual performance for that period.

• Impairment Losses: We exclude the effect of impairment losses recorded because we believe that including them in EBITDA is not consistent with reflecting the ongoing performance of our remaining assets.  In addition, we believe that impairment charges are similar to gains (losses) on dispositions and depreciation expense, both of which are also excluded from EBITDA.

	Historical (in 000s)
	Fiscal Quarter Ended December 31, 2006			Fiscal Quarter Ended December 31, 2005
EBITDA	$	43,071		$	19,570
Non-cash ground rent		2,290			2,210
Non-cash amortization of unfavorable contract liabilities		(529	)		—
Adjusted EBITDA	$	44,832		$	21,780

Page 16

	Historical (in 000s)
	Fiscal Year Ended December 31, 2006			Fiscal Year Ended December 31, 2005
EBITDA	$	127,890		$	36,268
Non-cash ground rent		7,403			7,120
Initial public offering stock grants		—			3,736
Non-cash amortization of unfavorable contract liabilities		(1,355	)		—
Adjusted EBITDA	$	133,938		$	47,124

	Forecast First Quarter 2007 (in 000s)
	Low End			High End
EBITDA	$	30,200		$	32,200
Non-cash ground rent		1,700			1,700
Non-cash amortization of unfavorable contract liabilities		(400	)		(400	)
Adjusted EBITDA	$	31,500		$	33,500

	Forecast Full Year 2007 (in 000s)
	Low End			High End
EBITDA	$	198,100		$	202,100
Non-cash ground rent		7,600			7,600
Non-cash amortization of unfavorable contract liabilities		(1,700	)		(1,700	)
Adjusted EBITDA	$	204,000		$	208,000

Page 17

          We compute FFO in accordance with standards established by NAREIT, which defines FFO as net income (loss) (determined in accordance with GAAP), excluding gains (losses) from sales of property, plus depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures (which are calculated to reflect FFO on the same basis). We believe that the presentation of FFO provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified non-cash items, such as real estate depreciation and amortization and gain or loss on sale of assets. We also use FFO as one measure in determining our results after taking into account the impact of our capital structure.

	Historical (in 000s)
	Fiscal Quarter Ended December 31, 2006		Fiscal Quarter Ended December 31, 2005
Net income	$	10,478	$	1,554
Real estate related depreciation and amortization		18,439		11,518
FFO	$	28,917	$	13,072
FFO per Share (Basic and Diluted)	$	0.38	$	0.26

	Historical (in 000s)
	Fiscal Year Ended December 31, 2006		Fiscal Year Ended December 31, 2005
Net income (loss)	$	35,211	$	(7,336	)
Real estate related depreciation and amortization		52,362		27,590
FFO	$	87,573	$	20,254
FFO per Share (Basic and Diluted)	$	1.29	$	0.52

	Forecast First Quarter 2007
	Low End		High End
Net income (loss)	$	4,600	$	6,600
Real estate related depreciation and amortization		16,800		16,800
FFO	$	21,400	$	23,400
FFO per Share (Basic and Diluted)	$	0.23	$	0.26

	Forecast Full Year 2007
	Low End		High End
Net income (loss)	$	62,300	$	66,300
Real estate related depreciation and amortization		80,000		80,000
FFO	$	142,300	$	146,300
FFO per Share (Basic and Diluted)	$	1.51	$	1.55

Page 18

Management also evaluates our performance by reviewing Adjusted FFO because the Company believes that the exclusion of certain additional recurring and non-recurring items described below provides useful supplemental information regarding our ongoing operating performance and that the presentation of Adjusted FFO, when combined with the primary GAAP presentation of net income, is beneficial to a complete understanding of our operating performance. We adjust FFO for the following items, which may occur in any period, and refer to this measure as Adjusted FFO:

• Non-Cash Ground Rent: We exclude the non-cash expense incurred from straight lining the rent from our ground lease obligations and the non-cash amortization of our favorable lease asset.

• The impact of the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with our acquisitions of the Bethesda Marriott Suites and the Chicago Marriott Downtown.  The amortization of the unfavorable contract liabilities does not reflect the underlying performance of the Company.

• Cumulative effect of a change in accounting principle: Infrequently, the Financial Accounting Standards Board (FASB) promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle.  We exclude these one-time adjustments because they do not reflect our actual performance for that period.

• Impairment Losses: We exclude the effect of impairment losses recorded because we believe that including them in EBITDA is not consistent with reflecting the ongoing performance of our remaining assets.  In addition, we believe that impairment charges are similar to gains (losses) on dispositions and depreciation expense, both of which are also excluded from EBITDA.

	Historical (in 000s)
	Fiscal Quarter Ended December 31, 2006			Fiscal Quarter Ended December 31, 2005
FFO	$	28,917		$	13,071
Non-cash ground rent		2,290			2,210
Non-cash amortization of unfavorable contract liabilities		(529	)		—
Adjusted FFO	$	30,678		$	15,281
Adjusted FFO per Share (Basic and Diluted)	$	0.40		$	0.30

	Historical (in 000s)
	Fiscal Year Ended December 31, 2006			Fiscal Year Ended December 31, 2005
FFO	$	87,573		$	20,254
Non-cash ground rent		7,403			7,120
Initial public offering stock grants		—			3,736
Non-cash amortization of unfavorable contract liabilities		(1,355	)		—
Adjusted FFO	$	93,621		$	31,110
Adjusted FFO per Share (Basic and Diluted)	$	1.38		$	0.79

Page 19

	Forecast First Quarter 2007
	Low End			High End
FFO	$	21,600		$	23,600
Non-cash ground rent		1,700			1,700
Non-cash amortization of unfavorable contract liabilities		(400	)		(400	)
Adjusted FFO	$	22,900		$	24,900
Adjusted FFO per Share (Basic and Diluted)	$	0.25		$	0.27

	Forecast Full Year 2007
	Low End			High End
FFO	$	142,700		$	146,700
Non-cash ground rent		7,600			7,600
Non-cash amortization of unfavorable contract liabilities		(1,700	)		(1,700	)
Adjusted FFO	$	148,600		$	152,600
Adjusted FFO per Share (Basic and Diluted)	$	1.58		$	1.62

Certain Definitions

In this release, when we discuss our hotels on a “Same Store” basis, we are discussing all of our hotels except the newly built SpringHill Suites Atlanta Buckhead, which we exclude for all periods prior to its opening in July of 2005 and the comparable period in 2006, and the newly built Westin Boston Waterfront, which we exclude for all periods prior to its opening in June 2006 and the comparable period in 2007.

In this release, when we discuss “Hotel Adjusted EBITDA,” we exclude from Hotel EBITDA the non-cash expense incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease asset, and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites and the Chicago Marriott Downtown. Hotel EBITDA represents hotel net income (loss) excluding: (1) interest expense; (2) income taxes; and (3) depreciation and amortization. Hotel Adjusted EBITDA margins are calculated as Hotel Adjusted EBITDA divided by total hotel revenues.

Page 20

Market Capitalization as of December 31, 2006
(dollars in thousands)

	December 31, 2006
Enterprise Value
Common equity capitalization (at 12/31/06 closing price of $18.01/share)	$	1,387,898
Consolidated debt (excluding debt premium)		841,151
Cash and cash equivalents		(19,691	)
Total enterprise value	$	2,209,358
Dividend Per Share
Common dividend declared (holders of record on December 31, 2006)	$	0.18
Share Reconciliation
Common shares outstanding, held by third parties		71,297
Common shares outstanding, held by Marriott International		4,429
Common shares outstanding, held by corporate officers and directors		466
Subtotal		76,192
Unvested restricted stock held by management and employees		462
Share grants under deferred compensation plan held by corporate officers		409
Combined shares outstanding		77,063

Debt Summary at December 31, 2006
(dollars in thousands)

Property	Interest Rate			Term		Outstanding Principal		Maturity
Courtyard Manhattan / Midtown East		5.195	%		Fixed	$	43,215		December 2009
Salt Lake City Marriott Downtown		5.500	%		Fixed		36,888		January 2015
Courtyard Manhattan / Fifth Avenue		6.48	%		Fixed		51,000		June 2016
Marriott Griffin Gate Resort		5.110	%		Fixed		29,806		January 2010
Bethesda Marriott Suites		7.690	%		Fixed		18,742		February 2023
Los Angeles Airport Marriott		5.300	%		Fixed		82,600		June 2015
Marriott Frenchman’s Reef		5.440	%		Fixed		62,500		August 2015
Renaissance Worthington		5.400	%		Fixed		57,400		July 2015
Orlando Airport Marriott		5.680	%		Fixed		59,000		December 2015
Chicago Marriott Downtown		5.975	%		Fixed		220,000		April 2016
Austin Renaissance Hotel		5.507	%		Fixed		83,000		December 2016
Waverly Renaissance Hotel		5.503	%		Fixed		97,000		December 2016
Total Debt (excluding Debt Premium)						$	841,151

Page 21

Pro Forma Operating Statistics – Full Year 2006 (1)

	ADR							Occupancy									RevPAR							Hotel Adjusted EBITDA Margin
	FY 2006		FY 2005		B/(W)			FY 2006			FY 2005			B/(W)			FY 2006		FY 2005		B/(W)			FY 2006			FY 2005			B/(W)
Atlanta Alpharetta	$	140.99	$	132.60		6.3	%		64.5	%		60.6	%		3.9	%	$	90.97	$	80.42		13.1	%		32.7	%		31.8	%		0.83	%
Westin Atlanta North	$	139.69	$	136.16		2.6	%		65.4	%		59.7	%		5.7	%	$	91.42	$	81.33		12.4	%		31.7	%		26.7	%		4.99	%
Atlanta Waverly Renaissance	$	138.52	$	136.95		1.1	%		41.0	%		54.3	%		(13.3	)%	$	56.77	$	74.31		(23.6	)%		24.5	%		29.2	%		(4.78	)%
Austin Renaissance	$	131.85	$	129.65		1.7	%		50.4	%		43.9	%		6.5	%	$	66.43	$	56.87		16.8	%		19.5	%		6.6	%		12.93	%
Bethesda Marriott Suites	$	176.08	$	160.38		9.8	%		73.3	%		77.4	%		(4.1	)%	$	129.03	$	124.13		3.9	%		29.3	%		28.0	%		1.36	%
Buckhead SpringHill Suites	$	112.74	$	103.19		9.3	%		63.8	%		65.8	%		(2.0	)%	$	71.90	$	67.92		5.9	%		37.4	%		41.2	%		(3.82	)%
Chicago Marriott	$	210.08	$	191.09		9.9	%		81.9	%		77.6	%		4.3	%	$	172.10	$	148.33		16.0	%		32.0	%		28.6	%		3.34	%
Chicago Conrad	$	254.72	$	216.70		17.5	%		57.4	%		54.5	%		2.9	%	$	146.20	$	118.17		23.7	%		29.2	%		19.6	%		9.67	%
Courtyard Fifth Avenue	$	256.95	$	212.87		20.7	%		89.6	%		78.7	%		10.9	%	$	230.17	$	167.46		37.4	%		36.6	%		29.7	%		6.87	%
Courtyard Midtown East	$	264.28	$	230.52		14.6	%		84.1	%		87.9	%		(3.8	)%	$	222.14	$	202.52		9.7	%		39.6	%		38.8	%		0.81	%
Frenchman’s Reef	$	219.78	$	200.18		9.8	%		79.9	%		78.5	%		1.4	%	$	175.59	$	157.06		11.8	%		24.2	%		23.5	%		0.77	%
Griffin Gate Marriott	$	131.98	$	122.22		8.0	%		60.9	%		63.8	%		(2.9	)%	$	80.36	$	78.00		3.0	%		24.0	%		24.4	%		(0.40	)%
Los Angeles Airport	$	114.87	$	101.99		12.6	%		74.7	%		77.0	%		(2.3	)%	$	85.83	$	78.52		9.3	%		25.6	%		25.6	%		(0.08	)%
Oak Brook Hills	$	129.28	$	121.85		6.1	%		57.2	%		51.0	%		6.2	%	$	73.93	$	62.13		19.0	%		27.9	%		15.8	%		12.14	%
Orlando Airport Marriott	$	112.70	$	102.69		9.7	%		72.2	%		78.1	%		(5.9	)%	$	81.35	$	80.19		1.4	%		30.4	%		25.8	%		4.62	%
Salt Lake City Marriott	$	130.16	$	118.68		9.7	%		68.8	%		71.4	%		(2.6	)%	$	89.54	$	84.76		5.6	%		28.5	%		26.7	%		1.84	%
Sonoma Renaissance	$	219.04	$	204.03		7.4	%		70.4	%		70.4	%		(0.0	)%	$	154.20	$	143.65		7.3	%		22.7	%		17.8	%		4.93	%
Torrance Marriott	$	112.06	$	103.23		8.6	%		78.2	%		77.6	%		0.6	%	$	87.58	$	80.07		9.4	%		24.3	%		22.8	%		1.50	%
Vail Marriott	$	213.78	$	192.06		11.3	%		63.8	%		58.7	%		5.1	%	$	136.34	$	112.66		21.0	%		28.4	%		22.2	%		6.24	%
Renaissance Worthington	$	166.52	$	151.48		9.9	%		75.6	%		76.9	%		(1.3	)%	$	125.89	$	116.45		8.1	%		27.2	%		24.0	%		3.16	%

(1) In some cases, DiamondRock was not the owner of the hotel during all or part of the respective quarter. Data reflects only comparable periods of ownership.

Page 22

Pro Forma Operating Statistics – Fourth Fiscal Quarter (1)

	ADR							Occupancy									RevPAR							Hotel Adjusted EBITDA Margin
	4Q 2006		4Q 2005		B/(W)			4Q 2006			4Q 2005			B/(W)			4Q 2006		4Q 2005		B/(W)			4Q 2006			4Q 2005			B/(W)
Atlanta Alpharetta	$	139.18	$	131.89		5.5	%		64.7	%		61.2	%		3.5	%	$	90.10	$	80.74		11.6	%		33.3	%		34.8	%		(1.52	)%
Westin Atlanta North (2)	$	137.12	$	140.48		(2.4	)%		64.8	%		60.0	%		4.8	%	$	88.92	$	84.30		5.5	%		32.4	%		29.2	%		3.12	%
Atlanta Waverly Renaissance	$	138.52	$	136.95		1.1	%		41.0	%		54.3	%		(13.3	)%	$	56.77	$	74.31		(23.6	)%		24.5	%		29.2	%		(4.78	)%
Austin Renaissance	$	131.85	$	129.65		1.7	%		50.4	%		43.9	%		6.5	%	$	66.43	$	56.87		16.8	%		19.5	%		6.6	%		12.93	%
Bethesda Marriott Suites	$	183.31	$	162.77		12.6	%		73.9	%		77.9	%		(4.0	)%	$	135.46	$	126.83		6.8	%		34.4	%		28.6	%		5.83	%
Buckhead SpringHill Suites	$	114.30	$	104.99		8.9	%		62.6	%		76.9	%		(14.3	)%	$	71.51	$	80.74		(11.4	)%		36.6	%		43.1	%		(6.48	)%
Chicago Marriott	$	221.52	$	199.97		10.8	%		77.5	%		74.7	%		2.8	%	$	171.71	$	149.44		14.9	%		31.3	%		30.1	%		1.22	%
Chicago Conrad (2)	$	254.72	$	216.70		17.5	%		57.4	%		54.5	%		2.9	%	$	146.20	$	118.17		23.7	%		29.2	%		19.6	%		9.67	%
Courtyard Fifth Avenue	$	319.91	$	265.99		20.3	%		89.9	%		86.0	%		4.0	%	$	287.75	$	228.62		25.9	%		44.2	%		38.9	%		5.33	%
Courtyard Midtown East	$	324.04	$	284.65		13.8	%		89.2	%		87.8	%		1.4	%	$	289.04	$	249.83		15.7	%		47.5	%		45.0	%		2.53	%
Frenchman’s Reef (2)	$	205.18	$	183.48		11.8	%		68.7	%		67.4	%		1.2	%	$	140.88	$	123.72		13.9	%		11.4	%		9.2	%		2.26	%
Griffin Gate Marriott	$	143.70	$	131.00		9.7	%		56.7	%		59.6	%		(2.9	)%	$	81.48	$	78.04		4.4	%		23.5	%		26.5	%		(2.91	)%
Los Angeles Airport	$	116.97	$	103.09		13.5	%		67.8	%		72.2	%		(4.3	)%	$	79.33	$	74.38		6.7	%		25.1	%		26.4	%		(1.31	)%
Oak Brook Hills	$	126.59	$	131.20		(3.5	)%		57.8	%		45.9	%		11.9	%	$	73.18	$	60.27		21.4	%		22.9	%		2.1	%		20.83	%
Orlando Airport Marriott	$	115.49	$	97.69		18.2	%		64.1	%		77.5	%		(13.4	)%	$	74.01	$	75.67		(2.2	)%		28.3	%		25.5	%		2.73	%
Salt Lake City Marriott	$	132.00	$	118.86		11.1	%		64.7	%		69.6	%		(4.9	)%	$	85.41	$	82.68		3.3	%		30.0	%		26.3	%		3.71	%
Sonoma Renaissance	$	229.43	$	215.92		6.3	%		67.3	%		68.4	%		(1.1	)%	$	154.39	$	147.59		4.6	%		23.7	%		21.5	%		2.21	%
Torrance Marriott	$	118.85	$	104.36		13.9	%		68.5	%		67.6	%		0.9	%	$	81.39	$	70.58		15.3	%		22.2	%		18.5	%		3.62	%
Vail Marriott (2)	$	185.86	$	171.22		8.6	%		54.3	%		48.4	%		5.8	%	$	100.85	$	82.89		21.7	%		15.1	%		1.4	%		13.72	%
Renaissance Worthington	$	172.89	$	157.95		9.5	%		72.1	%		73.7	%		(1.6	)%	$	124.66	$	116.35		7.1	%		26.5	%		25.4	%		1.05	%

(1)	In some cases, DiamondRock was not the owner of the hotel during all or part of the respective quarter. Data reflects only comparable periods of ownership.
(2)	The hotel reports results on a monthly basis. The figures presented are based on the Company’s reporting calendar for the fourth quarter and include the months of September, October, November, and December.

Page 23

Hotel Adjusted EBITDA Reconciliation (1)

	Full Year 2006
						Plus:		Plus:		Plus:			Equals:
	Total Revenues		Net Income / (Loss)			Depreciation		Interest Expense		Non-Cash Ground Rent (2)			Hotel Adjusted EBITDA
Atlanta Alpharetta	$	15,970	$	3,779		$	1,439	$	—	$	—		$	5,218
Westin Atlanta North	$	12,855	$	2,432		$	1,636	$	—	$	—		$	4,069
Atlanta Waverly	$	1,947	$	(203	)	$	321	$	358	$	—		$	476
Austin Renaissance	$	1,818	$	(216	)	$	264	$	307	$	—		$	355
Bethesda Marriott Suites	$	17,100	$	(5,660	)	$	2,840	$	1,469	$	6,367		$	5,015
Buckhead SpringHill Suites	$	6,839	$	1,389		$	1,169	$	—	$	—		$	2,558
Chicago Marriott	$	81,325	$	8,636		$	7,867	$	10,696	$	(1,216	)	$	25,984
Chicago Conrad	$	3,437	$	501		$	503	$	—	$	—		$	1,005
Courtyard Fifth Avenue	$	15,767	$	639		$	1,730	$	3,107	$	294		$	5,770
Courtyard Midtown East	$	26,114	$	5,900		$	2,193	$	2,247	$	—		$	10,340
Frenchman’s Reef	$	52,049	$	4,437		$	4,699	$	3,477	$	—		$	12,613
Griffin Gate Marriott	$	24,628	$	1,976		$	2,366	$	1,565	$	3		$	5,910
Los Angeles Airport	$	54,390	$	4,516		$	5,205	$	4,182	$	—		$	13,903
Oak Brook Hills	$	25,381	$	2,572		$	3,970	$	—	$	542		$	7,084
Orlando	$	22,710	$	(693	)	$	4,367	$	3,240	$	—		$	6,914
Salt Lake City Marriott	$	25,451	$	2,562		$	2,602	$	2,090	$	—		$	7,254
Sonoma Renaissance	$	18,295	$	2,305		$	1,856	$	—	$	—		$	4,161
Torrance Marriott	$	22,142	$	3,053		$	2,329	$	—	$	—		$	5,382
Vail Marriott	$	25,033	$	4,695		$	2,413	$	—	$	—		$	7,108
Renaissance Worthington	$	38,640	$	4,900		$	2,431	$	3,177	$	—		$	10,508

(1)	In some cases, DiamondRock was not the owner of the hotel during all or part of the respective quarter. Data reflects only comparable periods of ownership.
(2)	The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease asset, and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites and the Chicago Marriott Downtown.

Page 24

Hotel Adjusted EBITDA Reconciliation (1)

	Full Year 2005
						Plus:		Plus:		Plus:		Equals:
	Total Revenues		Net Income / (Loss)			Depreciation		Interest Expense		Non-Cash Ground Rent (2)		Hotel Adjusted EBITDA
Atlanta Alpharetta	$	14,211	$	3,146		$	1,380	$	—	$	—	$	4,525
Westin Atlanta North	$	12,201	$	3,253		$	—	$	—	$	—	$	3,253
Atlanta Waverly	$	2,306	$	353		$	321	$	—	$	—	$	674
Austin Renaissance	$	1,606	$	(158	)	$	264	$	—	$	—	$	106
Bethesda Marriott Suites	$	16,579	$	(5,503	)	$	2,201	$	1,530	$	6,410	$	4,637
Buckhead SpringHill Suites	$	2,665	$	(48	)	$	1,147	$	—	$	—	$	1,098
Chicago Marriott	$	72,158	$	20,643		$	—	$	—	$	—	$	20,643
Chicago Conrad	$	2,938	$	1		$	573	$	—	$	—	$	574
Courtyard Fifth Avenue	$	11,525	$	(564	)	$	2,130	$	1,548	$	313	$	3,426
Courtyard Midtown East	$	23,814	$	4,504		$	2,356	$	2,375	$	—	$	9,235
Frenchman’s Reef	$	45,085	$	3,735		$	3,407	$	3,436	$	—	$	10,578
Griffin Gate Marriott	$	23,994	$	2,103		$	2,138	$	1,609	$	5	$	5,855
Los Angeles Airport	$	49,814	$	4,303		$	3,993	$	4,479	$	—	$	12,775
Oak Brook Hills	$	23,326	$	(394	)	$	3,499	$	—	$	574	$	3,678
Orlando	$	22,269	$	543		$	2,220	$	2,988	$	—	$	5,751
Salt Lake City Marriott	$	24,087	$	1,763		$	2,498	$	2,162	$	—	$	6,423
Sonoma Renaissance	$	16,656	$	452		$	1,787	$	728	$	—	$	2,967
Torrance Marriott	$	21,125	$	(1,611	)	$	4,834	$	1,594	$	—	$	4,818
Vail Marriott	$	21,373	$	2,416		$	2,319	$	—	$	—	$	4,735
Renaissance Worthington	$	35,648	$	3,054		$	2,371	$	3,143	$	—	$	8,568

(1)	In some cases, DiamondRock was not the owner of the hotel during all or part of the respective quarter. Data reflects only comparable periods of ownership.
(2)	The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease asset, and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites and the Chicago Marriott Downtown.

Page 25

Hotel Adjusted EBITDA Reconciliation (1)

	4th Quarter 2006
						Plus:		Plus:		Plus:			Equals:
	Total Revenues		Net Income / (Loss)			Depreciation		Interest Expense		Non-Cash Ground Rent (2)			Hotel Adjusted EBITDA
Atlanta Alpharetta	$	5,049	$	1,229		$	453	$	—	$	—		$	1,682
Westin Atlanta North (3)	$	6,584	$	1,376		$	755	$	—	$	—		$	2,131
Atlanta Waverly	$	1,947	$	(203	)	$	321	$	358	$	—		$	476
Austin Renaissance	$	1,818	$	(216	)	$	264	$	307	$	—		$	355
Bethesda Marriott Suites	$	5,727	$	(1,440	)	$	971	$	485	$	1,955		$	1,971
Buckhead SpringHill Suites	$	2,014	$	372		$	365	$	—	$	—		$	738
Chicago Marriott	$	32,517	$	3,244		$	3,185	$	4,228	$	(486	)	$	10,170
Chicago Conrad (3)	$	3,437	$	501		$	503	$	—	$	—		$	1,005
Courtyard Fifth Avenue	$	6,132	$	1,006		$	546	$	1,084	$	76		$	2,712
Courtyard Midtown East	$	10,656	$	3,687		$	652	$	724	$	—		$	5,063
Frenchman’s Reef (3)	$	14,838	$	(882	)	$	1,510	$	1,067	$	—		$	1,695
Griffin Gate Marriott	$	8,120	$	669		$	764	$	478	$	1		$	1,912
Los Angeles Airport	$	16,171	$	864		$	1,909	$	1,288	$	—		$	4,061
Oak Brook Hills	$	8,046	$	420		$	1,257	$	—	$	167		$	1,844
Orlando	$	6,717	$	(460	)	$	1,425	$	933	$	—		$	1,899
Salt Lake City Marriott	$	7,987	$	979		$	769	$	652	$	—		$	2,400
Sonoma Renaissance	$	5,815	$	978		$	399	$	—	$	—		$	1,377
Torrance Marriott	$	6,697	$	719		$	765	$	—	$	—		$	1,484
Vail Marriott (3)	$	6,382	$	183		$	783	$	—	$	—		$	966
Renaissance Worthington	$	12,247	$	1,456		$	792	$	993	$	—		$	3,241

(1)	In some cases, DiamondRock was not the owner of the hotel during all or part of the respective quarter. Data reflects only comparable periods of ownership.
(2)	The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease asset, and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites and the Chicago Marriott Downtown.
(3)	The hotel reports results on a monthly basis. The figures presented are based on the Company’s reporting calendar for the fourth quarter and include the months of September, October November, and December.

Page 26

Hotel Adjusted EBITDA Reconciliation (1)

	4th Quarter 2005
						Plus:		Plus:		Plus:		Equals:
	Total Revenues		Net Income / (Loss)			Depreciation		Interest Expense		Non-Cash Ground Rent (2)		Hotel Adjusted EBITDA
Atlanta Alpharetta	$	4,601	$	1,166		$	437	$	—	$	—	$	1,603
Westin Atlanta North (3)	$	6,448	$	1,886		$	—	$	—	$	—	$	1,886
Atlanta Waverly	$	2,306	$	353		$	321	$	—	$	—	$	674
Austin Renaissance	$	1,606	$	(158	)	$	264	$	—	$	—	$	106
Bethesda Marriott Suites	$	5,415	$	(1,569	)	$	692	$	463	$	1,962	$	1,548
Buckhead SpringHill Suites	$	2,188	$	581		$	362	$	—	$	—	$	943
Chicago Marriott	$	29,344	$	8,819		$	—	$	—	$	—	$	8,819
Chicago Conrad (3)	$	2,938	$	1		$	573	$	—	$	—	$	574
Courtyard Fifth Avenue	$	4,862	$	603		$	623	$	570	$	96	$	1,892
Courtyard Midtown East	$	9,046	$	2,906		$	432	$	732	$	—	$	4,070
Frenchman’s Reef (3)	$	12,274	$	(1,255	)	$	1,323	$	1,057	$	—	$	1,125
Griffin Gate Marriott	$	7,916	$	905		$	693	$	495	$	2	$	2,094
Los Angeles Airport	$	15,004	$	1,311		$	1,276	$	1,376	$	—	$	3,964
Oak Brook Hills	$	6,493	$	(1,076	)	$	1,053	$	—	$	158	$	135
Orlando	$	5,395	$	157		$	555	$	666	$	—	$	1,378
Salt Lake City Marriott	$	7,861	$	596		$	809	$	665	$	—	$	2,070
Sonoma Renaissance	$	5,423	$	607		$	557	$	—	$	—	$	1,164
Torrance Marriott	$	5,967	$	(426	)	$	1,533	$	—	$	—	$	1,106
Vail Marriott (3)	$	5,338	$	(641	)	$	716	$	—	$	—	$	75
Renaissance Worthington	$	11,399	$	1,233		$	673	$	991	$	—	$	2,897

(1)	In some cases, DiamondRock was not the owner of the hotel during all or part of the respective quarter. Data reflects only comparable periods of ownership.
(2)	The non-cash adjustments include expenses incurred by the hotels due to the straight lining of the rent from our ground lease obligations, the non-cash amortization of our favorable lease asset, and the non-cash amortization of the unfavorable contract liabilities recorded in conjunction with the acquisitions of the Bethesda Marriott Suites and the Chicago Marriott Downtown.
(3)	The hotel reports results on a monthly basis. The figures presented are based on the Company’s reporting calendar for the fourth quarter and include the months of September, October, November and December.