DIAMONDROCK HOSPITALITY COMPANY REPORTS FIRST QUARTER 2025 RESULTS

Hotel Adjusted EBITDA Reconciliation – First Quarter 2025

Net Income / (Loss)

Plus:

Plus:

Plus:

Equals: Hotel
Adjusted EBITDA

Total Revenues

Depreciation

Interest Expense

Adjustments ⁽¹⁾

AC Hotel Minneapolis Downtown

$                     1,406

$                      (363)

$                       297

$                           —

$                           —

$                        (66)

Atlanta Marriott Alpharetta

$                     4,788

$                     1,606

$                       363

$                           —

$                           —

$                     1,969

Bourbon Orleans Hotel

$                     5,192

$                     1,369

$                    1,057

$                           —

$                            3

$                     2,429

Cavallo Point, The Lodge at the Golden Gate

$                     9,685

$                      (270)

$                    1,459

$                           —

$                          94

$                     1,283

Chicago Marriott Downtown Magnificent Mile

$                   17,116

$                   (3,018)

$                    3,110

$                            6

$                       (397)

$                      (299)

Chico Hot Springs Resort & Day Spa

$                     3,300

$                      (236)

$                       430

$                           —

$                           —

$                        194

Courtyard Denver Downtown

$                     2,141

$                        131

$                       383

$                           —

$                           —

$                        514

Courtyard New York Manhattan/Fifth Avenue

$                     3,683

$                      (641)

$                       342

$                        283

$                        196

$                        180

Courtyard New York Manhattan/Midtown East

$                     6,641

$                        283

$                       530

$                           —

$                           —

$                        813

Embassy Suites by Hilton Bethesda

$                     2,584

$                   (1,970)

$                       547

$                           —

$                     1,450

$                          27

Havana Cabana Key West

$                     4,001

$                     1,364

$                       314

$                           —

$                           —

$                     1,678

Henderson Beach Resort

$                     6,591

$                      (934)

$                    1,110

$                           —

$                           —

$                        176

Henderson Park Inn

$                     1,263

$                        (33)

$                       279

$                           —

$                           —

$                        246

Hilton Garden Inn New York/Times Square Central

$                     4,060

$                   (1,086)

$                       658

$                           —

$                           —

$                      (428)

Hotel Champlain Burlington

$                     2,954

$                   (1,220)

$                       781

$                           —

$                           —

$                      (439)

Hotel Clio

$                     5,992

$                      (704)

$                       855

$                        599

$                            5

$                        755

Hotel Emblem San Francisco

$                     1,514

$                        (56)

$                       293

$                           —

$                           —

$                        237

Kimpton Hotel Palomar Phoenix

$                     7,412

$                     1,956

$                       508

$                           —

$                        193

$                     2,657

Kimpton Shorebreak Fort Lauderdale Beach Resort

$                     3,646

$                        696

$                       369

$                           —

$                           —

$                     1,065

Kimpton Shorebreak Huntington Beach Resort

$                     4,749

$                        833

$                       341

$                           —

$                           —

$                     1,174

L’Auberge de Sedona

$                     7,655

$                     1,930

$                       411

$                           —

$                           —

$                     2,341

Lake Austin Spa Resort

$                     4,465

$                        280

$                       717

$                           —

$                           —

$                        997

Margaritaville Beach House Key West

$                     9,491

$                     3,952

$                       760

$                           —

$                           —

$                     4,712

Orchards Inn Sedona

$                        775

$                      (458)

$                         96

$                           —

$                          42

$                      (320)

Salt Lake City Marriott Downtown at City Creek

$                     9,054

$                     2,575

$                    1,047

$                           —

$                          11

$                     3,633

The Dagny Boston

$                     6,678

$                      (985)

$                    1,560

$                           —

$                           —

$                        575

The Gwen

$                     6,113

$                   (1,626)

$                       754

$                           —

$                           —

$                      (872)

The Hythe Vail

$                   22,195

$                   10,600

$                    1,161

$                           —

$                           —

$                   11,761

The Landing Lake Tahoe Resort & Spa

$                     2,161

$                       (113)

$                       318

$                           —

$                           —

$                        205

The Lindy Renaissance Charleston Hotel

$                     5,371

$                     1,924

$                       364

$                           —

$                           —

$                     2,288

The Lodge at Sonoma Resort

$                     5,867

$                        436

$                       492

$                           —

$                           —

$                        928

Tranquility Bay Beachfront Resort

$                     6,761

$                     1,934

$                       467

$                           —

$                           —

$                     2,401

Westin Boston Seaport District

$                   21,095

$                   (1,168)

$                    2,295

$                     1,881

$                       (122)

$                     2,886

Westin Fort Lauderdale Beach Resort

$                   22,234

$                     7,329

$                    1,114

$                           —

$                           —

$                     8,443

Westin San Diego Bayview

$                     9,842

$                     1,618

$                    1,349

$                           —

$                           —

$                     2,967

Westin Washington D.C. City Center

$                     3,077

$                        331

$                          —

$                           —

$                           —

$                        331

Worthington Renaissance Fort Worth Hotel

$                   13,301

$                     2,604

$                       961

$                        677

$                           —

$                     4,242

Total

$                 254,853

$                   28,870

$                  27,892

$                     3,446

$                     1,475

$                   61,664

Less: Sold Hotel ⁽²⁾

$                   (3,077)

$                      (331)

$                          —

$                           —

$                           —

$                      (331)

Comparable Total

$                 251,776

$                   28,539

$                  27,892

$                     3,446

$                     1,475

$                   61,333