-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TAT/GBWwh57eYx/9KXeA0OoIgYo7I0izObOrlCrjMwLxC6ZCBHCp5ht9k8X1jnJB q5i4OD/4X42t8nNhwJX1fg== 0000950133-04-002995.txt : 20040804 0000950133-04-002995.hdr.sgml : 20040804 20040804083657 ACCESSION NUMBER: 0000950133-04-002995 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20040804 ITEM INFORMATION: FILED AS OF DATE: 20040804 FILER: COMPANY DATA: COMPANY CONFORMED NAME: INTERSTATE HOTELS & RESORTS INC CENTRAL INDEX KEY: 0001059341 STANDARD INDUSTRIAL CLASSIFICATION: HOTELS & MOTELS [7011] IRS NUMBER: 510379982 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14331 FILM NUMBER: 04949982 BUSINESS ADDRESS: STREET 1: 1010 WISCONSIN AVE NW CITY: WASHINGTON STATE: DC ZIP: 20007 BUSINESS PHONE: 2029654455 MAIL ADDRESS: STREET 1: 1010 WISCONSIN AVE N W CITY: WASHINGTON STATE: DC ZIP: 20007 FORMER COMPANY: FORMER CONFORMED NAME: MERISTAR HOTELS & RESORTS INC DATE OF NAME CHANGE: 19980407 8-K 1 w99598e8vk.htm FORM 8-K e8vk
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

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

Date of Report (Date of earliest event reported): August 4, 2004

INTERSTATE HOTELS & RESORTS, INC.


(Exact name of Registrant as specified in its charter)

         
DELAWARE   1-14331   52-2101815

 
(State or other jurisdiction   (Commission File   (IRS Employer
of incorporation)   Number)   Identification Number)

 

4501 N. Fairfax Drive
Arlington, Virginia 22203


(Address of principal executive offices)

 

Registrant’s telephone number, including area code: (703) 387-3100


N/A
(Former name or former address, if changed since last report)

 


 

ITEM 12. RESULTS OF OPERATIONS AND FINANCIAL CONDITION

On August 4, 2004, Interstate Hotels & Resorts, Inc. issued a press release announcing its results of operations for the three months ended June 30, 2004. A copy of the press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated by reference into this Item.

The information contained in Item 12 of this Current Report on Form 8-K (including the press release) is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information contained in Item 12 of this Current Report on Form 8-K (including the press release) shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in any such filing.

FORWARD-LOOKING STATEMENTS

This Current Report on Form 8-K contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that are intended to come within the safe harbor protection provided by those statutes. By their nature, all forward-looking statements involve risks and uncertainties, and actual results may differ materially from those contemplated by the forward-looking statements. Several factors that could materially affect the Company’s actual results are identified in Part I, Item 1 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2003, and in the Company’s other SEC filings and public announcements. The Company undertakes no obligation to update forward-looking statements to reflect subsequently occurring events or circumstances.

 


 

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.

Date: August 4, 2004

INTERSTATE HOTELS & RESORTS, INC

By: ___/s/ Christopher L. Bennett___
Name: Christopher L. Bennett
Title: Senior Vice President and General Counsel
 


 

EXHIBIT INDEX

 

             
EXHIBIT   DESCRIPTION
 
           
99.1
    Press Release, dated as of August 4, 2004.

 

EX-99.1 2 w99598exv99w1.htm EXHIBIT 99.1 exv99w1
 

Exhibit 99.1

     
For Immediate Release
Contact:
Melissa Thompson
Vice President, Corporate Communications
(703) 387-3377
  Jerry Daly or Carol McCune
Daly Gray Public Relations (Media)
(703) 435-6293

Interstate Hotels & Resorts Reports Second-Quarter Results

Company Terminates Intercompany Agreement with MeriStar Hospitality

     ARLINGTON, Va., August 4, 2004—Interstate Hotels & Resorts (NYSE: IHR), the nation’s largest independent hotel management company, today reported results for the second quarter ended June 30, 2004.

Second-Quarter Results

     For the 2004 second quarter, net loss was $(2.7) million, or $(0.09) per diluted share, compared to a net loss of $(0.5) million, or $(0.02) per diluted share, in the same period a year earlier. Included in the 2004 second quarter results are losses on discontinued operations of $(1.0) million related to the sale of BridgeStreet Corporate Housing Worldwide’s Toronto operations, which is made up of operating losses of $(0.3) million and asset write offs and restructuring charges of $(0.7) million.

     Adjusted EBITDA in the 2004 second quarter, excluding non-recurring items, special charges and discontinued operations, was $6.4 million, compared to $7.4 million in the 2003 second quarter. Net income, excluding non-recurring items, special charges and discontinued operations, was $1.3 million, or $0.04 per share, for the 2004 second quarter, compared to $0.8 million, or $0.04 per share, for the like period in 2003. Had Interstate presented the losses of

- more -

 


 

Interstate Hotels & Resorts
Page 2

$(0.3) million from its Toronto operations in its operating results, the company’s Adjusted EBITDA, excluding non-recurring items and special charges, and net income, excluding non-recurring items and special charges, still would have exceeded consensus analysts’ estimates for the 2004 second quarter.

     Total revenue, excluding other revenue from managed properties (reimbursable costs), was $46.5 million in the 2004 second quarter, compared to $45.6 million in the 2003 second quarter.

     Same-store revenue per available room (RevPAR) for all managed hotels improved 7.4 percent to $74.37 from the prior year’s second quarter. Occupancy rose 2.3 percent to 70.8 percent, and average daily rate (ADR) increased 4.9 percent to $105.03.

     Same-store RevPAR for all full-service managed hotels improved 7.7 percent to $79.77 in the 2004 second quarter. Occupancy increased 2.0 percent to 70.8 percent, and ADR rose 5.6 percent to $112.71.

     Same-store RevPAR for all select-service managed hotels improved 5.6 percent to $57.76, with occupancy increasing 3.3 percent to 70.9 percent and ADR rising 2.2 percent to $81.45.

     During the second quarter, Interstate was selected to manage the 350-suite Residence Inn in New York, N.Y. and the 149-room Marriott in Ghent, Belgium.

     The statement of operations for the 2004 second quarter includes the following non-recurring items and special charges:

- more -

 


 

Interstate Hotels & Resorts
Page 3

  $3.3 million of severance payments in the form of stock and cash to the company’s former chief executive officer, Paul W. Whetsell;

  $1.1 million of intangible assets written off related to the termination of four management contracts with MeriStar Hospitality Corporation (NYSE: MHX) as a result of the sale of those properties;

  $0.6 million for legal and accounting fees related to a potential merger/acquisition of a company with a significant portfolio of hotels. These costs were expensed during the second quarter of 2004, when the company determined that the transaction would not be consummated.

BridgeStreet

     Interstate’s BridgeStreet subsidiary had a strong second quarter, especially in such major markets as New York, Chicago and Washington, D.C. “We continue to focus on major markets where we have our largest presence, as well as on expanding our Licensed Global Partners Program,” Steve Jorns said. “During the quarter, we achieved significant improvements in our average daily rate. The pace of recovery in the corporate housing market is picking up, reflecting increased activity in relocations and extended assignments, which are primary sources of business.”

     On June 1, BridgeStreet sold its Toronto operations, including 257 leased units, to MSB Furnished Suites, a newly formed company that combined three leading corporate apartment operators into the largest corporate housing provider in Canada. The Toronto operations had

- more -

 


 

Interstate Hotels & Resorts
Page 4

incurred significant operating losses since 2003 primarily due to long-term lease commitments which could not be adjusted to fit demand.

     In exchange for these operations, the buyer assumed Interstate’s obligations, including the long-term lease commitments. MSB Furnished Suites signed a Licensed Global Partner agreement with BridgeStreet, and its 900 units in Toronto and Ottawa will come into the program. “The sale is consistent with our goal of focusing on larger markets and reduces our exposure to long-term lease commitments,” Jorns said.

Termination of Intercompany Agreement with MeriStar Hospitality

     Following the close of the second quarter, Interstate and MeriStar Hospitality Corporation agreed to terminate the intercompany agreement that had been in place between the two companies since 1998. Under the agreement, Interstate had the right of first refusal to manage certain hotels acquired by MeriStar, and MeriStar had the right of first refusal to acquire any hotels to be acquired by Interstate.

     “The termination of the intercompany agreement allows us to acquire real estate without limitations and is one more positive step toward the pursuit of our strategic growth initiatives,” Jorns noted. “The companies no longer share common executives, and Paul Whetsell, chairman and chief executive officer of MeriStar, is our only remaining common director and chairman. MeriStar and Interstate will continue to maintain a strong contractual relationship going forward.”

     Interstate will continue to manage more than 70 hotels for MeriStar under long-term agreements. In connection with the termination of the intercompany agreement, Interstate has

- more -

 


 

Interstate Hotels & Resorts
Page 5

agreed to grant MeriStar certain termination rights with respect to hotels that compete with hotels in which Interstate invests, as well as approximately one to two other hotels annually, with the payment of a reduced termination fee. In addition, termination fees owed by MeriStar to Interstate will now be paid over 48 months, rather than the previously contracted 30 months.

Interstate Hotel Investors Fund

     “After examining several strategic alternatives, we are moving forward with the formation of a proprietary investment fund to acquire hotels,” Jorns said. “We believe the timing is right to acquire hotel real estate, which is an integral part of our strategy to diversify our earnings base. We envision a fund that will acquire approximately $500 million to $600 million in hotel real estate over the next 12 to 18 months.”

Shelf Registration Statement

     Interstate expects to file a Form S-3 shelf registration statement registering up to $150 million of debt securities, preferred stock, common stock and warrants. The registration statement will include the 6,313,324 shares of the company’s common stock held by CGLH Partners I, LP and CGLH Partners II, LP, which are beneficially owned by certain Interstate directors. The CGLH partnerships have the right to include their shares in the registration statement pursuant to a registration rights agreement they executed with the company at the time of its July 2002 merger with Interstate Hotels Corporation.

     These securities may not be sold nor may offers to buy be accepted prior to the time the registration statement becomes effective. This press release shall not constitute an offer to sell or a solicitation of an offer to buy any securities nor shall there be any sale of these securities in any

- more -

 


 

Interstate Hotels & Resorts
Page 6

state in which such offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws or any such state.

Capital Structure

     The company is in negotiations to refinance its senior secured credit facility and subordinated term loan into a new senior secured credit facility in order to lower Interstate’s average cost of debt and provide the capital and flexibility to acquire hotels through joint ventures. The new credit facility is expected to provide Interstate with approximately $50 million of un-drawn debt capacity.

     This transaction was originally expected to close during the first quarter of 2004. However, Interstate delayed its completion for approximately six months to pursue other strategic alternatives. The transaction is expected to be completed by the end of the 2004 third quarter.

Key Financial Information

     On June 30, 2004, Interstate had:

  Total cash of $2.5 million

  Total debt of $90.0 million, consisting of $46.3 million of senior debt, $40.0 million of subordinated debt and a $3.7 million non-recourse promissory note

  Average cost of debt of 7.65 percent

Outlook and Guidance

     “We are becoming more confident in the strength of the hotel recovery every day,” Jorns said. “Excluding MeriStar Hospitality assets held for sale, Interstate forecasts a 7.0 to 8.0 percent increase in RevPAR for the 2004 third quarter, with higher improvements in ADR than

- more -

 


 

Interstate Hotels & Resorts
Page 7

in occupancy. For the year, excluding MeriStar Hospitality assets held for sale, Interstate forecasts a 6.0 to 7.0 percent increase in RevPAR.”

     For the 2004 third quarter, Interstate expects to incur non-recurring charges and special items of $2.8 million related to management contract costs the company expects to be written off in conjunction with the sale of seven properties owned by MeriStar Hospitality Corporation. These charges are expected to be the primary reason for a projected net loss in the range of $(0.7) million to $(0.0) million, or $(0.02) to $(0.00) per share, for the 2004 third quarter reporting period. Forecasted net income for the 2004 third quarter, excluding anticipated non-recurring items and special charges, is between $1.1 million and $1.8 million, or $0.04 to $0.06 per share. Interstate’s third quarter 2004 Adjusted EBITDA estimate, excluding anticipated non-recurring items and special charges, is in the range of $6.2 million to $7.2 million.

     For full-year 2004, Interstate expects net losses in the range of $(2.8) million to $0.0 million, or $(0.09) to $0.00 per share. Interstate expects net income, excluding non-recurring items, special charges and discontinued operations, in the range of $6.1 million and $8.7 million, or $0.20 to $0.28 per share. Interstate continues to expect Adjusted EBITDA, excluding anticipated non-recurring items, special charges and discontinued operations, of $27.0 million to $31.0 million for the full year.

     Interstate will hold a conference call to discuss its second-quarter results today, August 4, at 10 a.m. Eastern time. Interested parties may visit the company’s Web site at www.ihrco.com and click on Investor Relations and then Second-Quarter Conference Call. Interested parties also may listen to an archived webcast of the conference call on the Web site, or via telephone until midnight on Tuesday, August 10, 2004, by dialing (800) 405-2236, reference number 11002391.

- more -

 


 

Interstate Hotels & Resorts
Page 8

A replay of the conference call will be posted on Interstate Hotels & Resorts’ Web site through September 4, 2004.

     Interstate Hotels & Resorts operates approximately 270 hospitality properties with more than 60,000 rooms in 40 states, the District of Columbia, Canada, Russia, Portugal and Belgium. BridgeStreet Corporate Housing Worldwide, an Interstate Hotels & Resorts’ subsidiary, is one of the world’s largest corporate housing providers, offering approximately 3,100 upscale, fully furnished corporate housing units throughout the United States, the United Kingdom, France and 39 additional countries through its network partners. For more information about Interstate Hotels & Resorts, visit the company’s Web site: www.ihrco.com.

Non-GAAP Financial Measures

     Included in this press release are certain “non-GAAP financial measures,” which are measures of our historical or estimated future performance that are different from measures calculated and presented in accordance with GAAP, within the meaning of applicable SEC rules, that we believe are useful to investors. They are as follows: (i) Adjusted EBITDA and (ii) Adjusted EBITDA and net income, excluding non-recurring items, special charges and discontinued operations. The following discussion defines these terms and presents the reasons we believe they are useful measures of our performance.

Adjusted EBITDA

     A significant portion of our non-current assets consists of intangible assets. Of those intangible assets, the costs of our management contracts are amortized over their remaining terms. Because depreciation and amortization are non-cash items, management and many

- more -

 


 

Interstate Hotels & Resorts
Page 9

industry investors believe the presentation of Adjusted EBITDA is useful to management and to investors. Adjusted EBITDA represents consolidated earnings before interest expense, income taxes, depreciation and amortization, equity in earnings of affiliates, minority interests and discontinued operations. We believe Adjusted EBITDA provides useful information to investors regarding our financial condition and results of operations because Adjusted EBITDA is useful for evaluating our performance and our capacity to incur and service debt, fund capital expenditures and expand our business. Management also uses Adjusted EBITDA as one measure in determining the value of acquisitions and dispositions. We also believe that the rating agencies and a number of lenders use Adjusted EBITDA for those purposes and a number of restrictive covenants related to our indebtedness use Adjusted EBITDA as a measure.

Adjusted EBITDA and Net Income, Excluding Non-recurring Items, Special Charges and Discontinued Operations

     We define Adjusted EBITDA, excluding non-recurring items, special charges and discontinued operations, as Adjusted EBITDA excluding the effects of certain charges, transactions and expenses incurred in connection with events management believes are not reasonably likely to recur or have a continuing effect on our ongoing operations. Non-recurring items, special charges and discontinued operations include merger and integration costs, restructuring expenses, severance payments, gain on refinancing, asset impairments and other write-offs and the operating results of our discontinued operating units.

     Similarly, we define net income (loss), excluding non-recurring items, special charges and discontinued operations as net income (loss) without the effects of those same charges, transactions and expenses. We believe that Adjusted EBITDA and net income (loss), excluding

- more -

 


 

Interstate Hotels & Resorts
Page 10

non-recurring items, special charges and discontinued operations, are useful performance measures because including these non-recurring items, special charges and discontinued operations may either mask or exaggerate trends in our ongoing operating performance. Furthermore, performance measures that include non-recurring items, special charges and discontinued operations may not be indicative of the continuing performance of our underlying business. Therefore, we present Adjusted EBITDA and net income (loss), excluding non-recurring items, special charges and discontinued operations because they may help investors to compare our performance before the effect of various items that do not directly affect our ongoing operating performance.

     This press release contains “forward-looking statements,” within the meaning of the Private Securities Litigation Reform Act of 1995, about Interstate Hotels & Resorts, including those statements regarding future operating results and the timing and composition of revenues, among others, and statements containing words such as “expects,” “believes” or “will,” which indicate that those statements are forward-looking. Except for historical information, the matters discussed in this press release are forward-looking statements that are subject to certain risks and uncertainties that could cause the actual results to differ materially, including the volatility of the national economy, economic conditions generally and the hotel and real estate markets specifically, the impact of the events of September 11, 2001, the aftermath of the war with Iraq, international and geopolitical difficulties or health concerns, governmental actions, legislative and regulatory changes, availability of debt and equity capital, interest rates, competition, supply and demand for lodging facilities in our current and proposed market areas, and the company’s ability to manage integration and growth. Additional risks are discussed in Interstate Hotels & Resorts’ filings with the Securities and Exchange Commission, including Interstate Hotels & Resorts’ annual report on Form 10-K for the year ended December 31, 2003.

- 30 -

 


 

Interstate Hotels & Resorts, Inc.
Historical Statements of Operations
(Unaudited, in thousands except per share amounts)

                                 
    Three Months Ending   Six Months Ending
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Revenue:
                               
Lodging revenue
  $ 848     $ 932     $ 1,571     $ 1,768  
Management fees
    14,968       15,398       28,646       29,763  
Corporate housing
    27,555       26,323       51,805       50,282  
Other revenue
    3,102       2,947       6,354       6,829  
 
   
 
     
 
     
 
     
 
 
 
    46,473       45,600       88,376       88,642  
Other revenue from managed properties
    206,831       212,105       400,981       424,602  
 
   
 
     
 
     
 
     
 
 
Total revenue
    253,304       257,705       489,357       513,244  
Operating expenses by department:
                               
Lodging expenses
    566       664       1,084       1,284  
Corporate housing
    21,903       21,396       42,285       41,627  
Undistributed operating expenses:
                               
Administrative and general
    17,626       16,160       35,090       34,896  
Depreciation and amortization
    2,338       3,618       4,733       8,259  
Merger and integration costs
          606             2,470  
Restructuring charges
    3,312             3,439        
Asset impairments and other write-offs
    1,698       801       6,191       801  
 
   
 
     
 
     
 
     
 
 
 
    47,443       43,245       92,822       89,337  
Other expenses from managed properties
    206,831       212,105       400,981       424,602  
 
   
 
     
 
     
 
     
 
 
Total operating expenses
    254,274       255,350       493,803       513,939  
 
   
 
     
 
     
 
     
 
 
Net operating income (loss)
    (970 )     2,355       (4,446 )     (695 )
Interest expense, net
    1,568       2,517       3,290       4,825  
Equity in losses of affiliates
    165       218       941       566  
Gain on refinancing
                      (13,629 )
 
   
 
     
 
     
 
     
 
 
Income (loss) from continuing operations before minority interests and income taxes
    (2,703 )     (380 )     (8,677 )     7,543  
Income tax expense (benefit)
    (996 )     (325 )     (3,444 )     2,627  
Minority interests expense (benefit)
    (29 )     (7 )     (75 )     161  
 
   
 
     
 
     
 
     
 
 
Income (loss) from continuing operations
    (1,678 )     (48 )     (5,158 )     4,755  
Loss from discontinued operations
    (973 )     (439 )     (1,237 )     (814 )
 
   
 
     
 
     
 
     
 
 
Net income (loss)
  $ (2,651 )   $ (487 )   $ (6,395 )   $ 3,941  
 
   
 
     
 
     
 
     
 
 
Basic earnings (loss) per share:
                               
Continuing operations
  $ (0.06 )   $ (0.00 )   $ (0.17 )   $ 0.23  
Discontinued operations
  $ (0.03 )   $ (0.02 )   $ (0.04 )   $ (0.04 )
 
   
 
     
 
     
 
     
 
 
Basic earnings (loss) per share
  $ (0.09 )   $ (0.02 )   $ (0.21 )   $ 0.19  
 
   
 
     
 
     
 
     
 
 
Diluted earnings (loss) per share:
                               
Continuing operations
  $ (0.06 )   $ (0.00 )   $ (0.17 )   $ 0.23  
Discontinued operations
  $ (0.03 )   $ (0.02 )   $ (0.04 )   $ (0.04 )
 
   
 
     
 
     
 
     
 
 
Diluted earnings (loss) per share
  $ (0.09 )   $ (0.02 )   $ (0.21 )   $ 0.19  
 
   
 
     
 
     
 
     
 
 
Weighted average shares outstanding (in thousands):
                               
Basic
    30,587       20,609       30,328       20,593  
Diluted(1)
    30,828       20,972       30,569       21,226  
Reconciliations of Non-GAAP financial measures
                               
Net income (loss)
  $ (2,651 )   $ (487 )   $ (6,395 )   $ 3,941  
Depreciation and amortization
    2,338       3,618       4,733       8,259  
Interest expense, net
    1,568       2,517       3,290       4,825  
Equity in losses of affiliates
    165       218       941       566  
Gain on refinancing
                      (13,629 )
Discontinued operations
    973       439       1,237       814  
Income tax expense (benefit)
    (996 )     (325 )     (3,444 )     2,627  
Minority interests expense (benefit)
    (29 )     (7 )     (75 )     161  
 
   
 
     
 
     
 
     
 
 
Adjusted EBITDA(2)
    1,368       5,973       287       7,564  
Merger and integration costs
          606             2,470  
Restructuring charges
    3,312             3,439        
Asset impairments and other write-offs
    1,698       801       6,191       801  
 
   
 
     
 
     
 
     
 
 
Adjusted EBITDA, excluding non-recurring items, special charges and discontinued operations(2)
  $ 6,378     $ 7,380     $ 9,917     $ 10,835  
 
   
 
     
 
     
 
     
 
 
Net income (loss)
  $ (2,651 )   $ (487 )   $ (6,395 )   $ 3,941  
Adjustments to net income (loss), net of income taxes:
                               
Merger and integration costs
          364             1,482  
Restructuring charges
    1,987             2,063        
Asset impairments and other write-offs
    1,020       481       3,715       481  
Gain on refinancing
                      (8,177 )
Discontinued operations
    973       439       1,237       814  
Minority interest
    (38 )     (8 )     (50 )     118  
 
   
 
     
 
     
 
     
 
 
Net income (loss), excluding non-recurring items, special charges and discontinued operations(2)
  $ 1,291     $ 789     $ 570     $ (1,341 )
 
   
 
     
 
     
 
     
 
 
Basic earnings (loss) per share, excluding non-recurring items, special charges and discontinued operations
  $ 0.04     $ 0.04     $ 0.02     $ (0.07 )
Diluted earnings (loss) per share, excluding non-recurring items, special charges and discontinued operations
  $ 0.04     $ 0.04     $ 0.02     $ (0.06 )
Weighted average shares outstanding (in thousands):
                               
Basic
    30,587       20,609       30,328       20,593  
Diluted (1)
    31,015       20,609       30,781       21,226  
Same-store hotel operating statistics:
                               
Full-service hotels:
                               
Occupancy
    70.8 %     69.4 %     68.2 %     66.6 %
ADR
  $ 112.71     $ 106.69     $ 111.88     $ 107.55  
RevPAR
  $ 79.77     $ 74.04     $ 76.34     $ 71.63  
Select-service hotels:
                               
Occupancy
    70.9 %     68.6 %     67.0 %     65.3 %
ADR
  $ 81.45     $ 79.69     $ 80.64     $ 79.22  
RevPAR
  $ 57.76     $ 54.68     $ 54.05     $ 51.76  

 


 

                 
Outlook Reconciliation(3)   Forecast
    Three months   Year ending
    ending   December
    Sept 30, 2004
  31, 2004
Net income (loss)
  $ (350 )   $ (1,450 )
Depreciation and amortization
    2,400       9,550  
Interest expense, net
    1,725       6,400  
Equity in losses of affiliates
    325       1,600  
Discontinued Operations
          1,237  
Minority interests expense (benefit)
    35       75  
Income tax expense (benefit)
    (185 )     (792 )
 
   
 
     
 
 
Adjusted EBITDA(2)
    3,950       16,620  
Restructuring charges
          3,440  
Asset impairments and other write-offs
    2,750       8,940  
 
   
 
     
 
 
Adjusted EBITDA, excluding non-recurring items, special charges and discontinued operations(2)
  $ 6,700     $ 29,000  
 
   
 
     
 
 
Net income (loss)
  $ (350 )   $ (1,450 )
Adjustments to net income (loss), net of income taxes:
               
Restructuring charges
          2,460  
Asset impairments and other write-offs
    1,800       6,390  
Discontinued Operations
            1,237  
Minority Interest
           
 
   
 
     
 
 
Net income, excluding non-recurring items, special charges and discontinued operations(2)
  $ 1,450     $ 7,400  
 
   
 
     
 
 
Earnings per share excluding non-recurring items and special charges
  $ 0.05     $ 0.24  
 
   
 
     
 
 

(1)   Diluted share count will only differ from basic share count when there is income for the period presented, to prevent anti-dilution of earnings per share. However minority interests that are dilutive are included in diluted shares even in periods of loss.
 
(2)   See discussion of Adjusted EBITDA and net income and Adjusted EBITDA and net income, excluding non-recurring items, special charges and discontinued operations located in the in the “Non-GAAP Financial Measures section, described earlier in this press release.
 
(3)   Our outlook reconciliation uses the mid-point of our estimates of Adjusted EBITDA, excluding non-recurring items, special charges and discontinued operations

 

-----END PRIVACY-ENHANCED MESSAGE-----