-----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, Oe1CFzfHebH+pnRofbMDD9MZF2lB+VA0ZlugQFUfKgX1QlmbPK1ccwH7LST5s/77 bUWm0xBRV4z5aZYgRdnqmA== 0001299933-05-001235.txt : 20050314 0001299933-05-001235.hdr.sgml : 20050314 20050314171108 ACCESSION NUMBER: 0001299933-05-001235 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20050310 ITEM INFORMATION: Results of Operations and Financial Condition FILED AS OF DATE: 20050314 DATE AS OF CHANGE: 20050314 FILER: COMPANY DATA: COMPANY CONFORMED NAME: LODGIAN INC CENTRAL INDEX KEY: 0001066138 STANDARD INDUSTRIAL CLASSIFICATION: HOTELS & MOTELS [7011] IRS NUMBER: 522093696 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14537 FILM NUMBER: 05679142 BUSINESS ADDRESS: STREET 1: 3445 PEACHTREE ROAD N E SUITE 700 CITY: ATLANTA STATE: GA ZIP: 30326 BUSINESS PHONE: 4043649400 MAIL ADDRESS: STREET 1: 3445 PEACHTREE ROAD N E SUITE 700 CITY: ATLANTA STATE: GA ZIP: 30326 8-K 1 htm_3641.htm LIVE FILING Lodgian, Inc. (Form: 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):   March 10, 2005

Lodgian, Inc.
__________________________________________
(Exact name of registrant as specified in its charter)

     
Delaware 001-14537 52-2093696
_____________________
(State or other jurisdiction
_____________
(Commission
______________
(I.R.S. Employer
of incorporation) File Number) Identification No.)
      
3445 Peachtree Road, NE, Suite 700, Atlanta, Georgia   30326
_________________________________
(Address of principal executive offices)
  ___________
(Zip Code)
     
Registrant’s telephone number, including area code:   404-364-9400

Not Applicable
______________________________________________
Former name or former address, if changed since last report

 

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:

[  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[  ]  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.

On March 10, 2005, Lodgian, Inc. issued a press release reporting results for the fourth quarter and year ended 2004. A copy of this press release is attached hereto as Exhibit 99.1.

In addition, as disclosed on our earnings conference call on March 10, 2005, RevPar for our continuing operations hotels for the 4th quarter 2004 was $41.77. RevPar for the full year 2004 was $46.76. Occupancy for our continuing operations hotels for the 4th quarter 2004 was 54.7%. Occupancy for the full year 2004 was 61.0%. Average Daily Rate for our continuing operations hotels for the 4th quarter was $76.39. Average Daily Rate for the full year 2004 was $76.65.

The information in this Current Report on Form 8-K, including the exhibits, is provided under Item 2.02 of Form 8-K and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section. Furthermore, the information in this Current Report on Form 8-K, includin g the exhibits, shall not be deemed to be incorporated by reference into the filings of the registrant under the Securities Act of 1933 regardless of any general incorporation language in such filings.






SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

         
    Lodgian, Inc.
          
March 14, 2005   By:   Daniel E. Ellis
       
        Name: Daniel E. Ellis
        Title: Senior Vice President, General Counsel & Secretary


Exhibit Index


     
Exhibit No.   Description

 
99.1
  press release dated March 10, 2005
EX-99.1 2 exhibit1.htm EX-99.1 EX-99.1
     
For Immediate Release
Contact:
 

Debi Ethridge
Vice President, Finance & Investor Relations
dethridge@lodgian.com
  Jerry Daly or Carol McCune
Daly Gray Public Relations (Media)
jerry@dalygray.com
 
   
(404) 365-2719
  (703) 435-6293

Lodgian Reports Fourth Quarter and Year 2004 Results

ATLANTA, Ga., March 10, 2005—Lodgian, Inc. (AMEX: LGN), one of the nation’s largest independent owners and operators of full-service hotels, reported results for the fourth quarter and year ended December 31, 2004.

                                                 
    4Q                    
    2004*   4Q 2003*   % Change   Year 2004*   Year 2003*   % Change
Rooms revenue - Continuing Operations
  $ 52,253     $ 52,089       0.3 %   $ 238,946     $ 229,519       4.1 %
 
                                               
Total revenue - Continuing Operations
  $ 74,166     $ 73,456       1.0 %   $ 322,109     $ 311,414       3.4 %
 
                                               
Loss from continuing operations
  $ (11,070 )   $ (17,028 )     35.0 %   $ (35,846 )   $ (27,074 )     -32.4 %
 
                                               
(Loss)/income from discontinued operations
  $ (2,694 )   $ 522       -616.1 %   $ 4,012     $ (4,603 )     187.2 %
 
                                               
Net loss attributable to common stock
  $ (13,764 )   $ (16,506 )     16.6 %   $ (31,834 )   $ (39,271 )     18.9 %
 
                                               
Earnings before interest, taxes, depreciation and amortization (EBITDA)
  $ 2,520     $ 1,705       47.8 %   $ 49,547     $ 39,052       26.9 %
 
                                               
Adjusted EBITDA
  $ 9,675     $ 12,950       -25.3 %   $ 59,695     $ 57,242       4.3 %
 
                                               

*In thousands

Continuing Operations include two hotels in Florida that are closed due to hurricane damage.

Adjusted EBITDA is EBITDA excluding the effects of certain charges such as pre-emergence reorganization expenses, post-emergence Chapter 11 expenses included in corporate and other on our consolidated statement of operations, impairment losses and casualty losses for damage caused to properties by hurricanes.

For the year 2004, EBITDA (a non-GAAP measure) rose to $49.5 million, which included $10.2 million of hurricane damage, impairment losses and reorganization-related charges, up from $39.1 million in 2003, which included $18.1 million in impairment losses and reorganization-related charges. Adjusted EBITDA increased to $59.7 million from $57.2 million.

The company has submitted business interruption claims for September through December 2004 in the amount of $2.1 million for two hotels in Florida that closed as a result of hurricane damage. The recovery of any portion of these claims is not reflected in the 2004 financial results as these claims are subject to negotiation with the company’s insurance carriers.

In the fourth quarter, the company reported $0.3 million of casualty losses and repair expenses related to hurricane damage at eight of its hotels in Florida and South Carolina, bringing the total for the year to $2.3 million. Two of the company’s hotels — the Crowne Plaza West Palm Beach, Fla. and the Holiday Inn Melbourne, Fla. — remain closed. Room revenue displacement at these two hotels was $2.2 million for the fourth quarter and $2.7 million for the full year. Due to hurricane warnings and damage, the other six impacted hotels had displaced room revenues of $0.5 million with an estimated impact on operating results of $0.3 million for the full year.

The company is recognizing expenses related to hurricane damage repairs as these expenses are incurred at all eight damaged hotels. For the year ended December 31, 2004, the company incurred $1.9 million in hurricane clean-up and repair costs, wrote off damaged assets with a net book value of $3.7 million, and recorded $3.3 million as an insurance receivable to cover a portion of these repairs and asset replacements, net of insurance deductibles, which resulted in a net casualty loss of $2.3 million. Upon completion of all claims, the proceeds the company will receive for the hurricane losses will be reduced by the aggregate deductible of $3.1 million on six of its hotels, plus an as-yet-to-be-determined amount for repairs and upgrades not covered by insurance. In addition, the company incurred repair expenses at two other hotels which did not meet the deductible.

During 2004, 16 hotels were under renovation, causing additional displacement of $2.6 million of total revenues.

Also impacting 2004 results were Sarbanes-Oxley compliance costs, which were $1.4 million for the full year.

“Following one of the most challenging periods in the lodging industry’s history, we have moved into a strong, multi-year recovery,” said W. Thomas Parrington, president and chief executive officer. “Business travel demand has continued to improve, and is augmented by the leisure sector which has remained strong. These improving fundamentals and an expanding U.S. economy, combined with the positive effects of our completed renovations, allowed us to report solid results for a very difficult year filled with more challenges than we had anticipated.

“These results were achieved in spite of reduced occupancy due to displacement at hotels that were undergoing renovations and despite the temporary closure and disruption of business at eight of our properties damaged by hurricanes in the third quarter.”

For the 2004 fourth quarter, revenue per available room (RevPAR) at the company’s continuing operations hotels, excluding the two temporarily closed Florida hotels, rose 4.9 percent, as occupancy increased 0.6 percent and average daily rate (ADR) improved 4.3 percent, compared to the 2003 fourth quarter. Full year RevPAR, also excluding the two temporarily closed hotels, rose 4.8 percent, on a 1.9 percent increase in occupancy and a 2.9 percent rise in ADR.

“For the year, we made measurable progress in a number of key areas:

    We completed 16 hotel renovations in 2004, spending $35.2 million on our continuing operations hotels, and expect to wind up our three-year, $110–million-plus program during 2005, after which our portfolio will be in good competitive condition;

    We sold 11 properties and two land parcels in 2004 for total net proceeds of $41.7 million, of which we used $37.4 million to reduce our debt. There are currently eight hotels and one land parcel on our list of assets held for sale;

    We completed a one-for-three reverse stock split and a common stock offering, a portion of the proceeds of which were used to redeem our Series A preferred shares, resulting in annual savings of approximately $17 million in preferred dividend interest expense;

    We refinanced our mortgage debt, fixing the interest rate and lengthening the maturity on a substantial portion of our debt.”

Renovation Program

Parrington noted that, as anticipated, the company’s renovation program had a short-term, negative impact on fourth quarter earnings. “We spent approximately $9.7 million on capital improvements in the 2004 fourth quarter, excluding hurricane repairs, which increased displacement at the affected hotels to $0.4 million in room revenues and $0.3 million in operating profits. We had expected to complete the program in the 2005 first quarter, but as a result of last fall’s hurricanes, which damaged eight of our properties, we diverted some resources to more pressing repair issues.

“For the year, we completed major renovations at 16 of our hotels, bringing to 34 the number of properties that have completed significant upgrades in the past three years. We have major projects under way at 11 additional hotels. Going forward, we will maintain our hotels on a more normal five-to-seven year cycle of refurbishment, which will be completed on a phased, scheduled basis.

“Our properties that were renovated in 2003 and 2004 experienced improved occupancy and much stronger average daily rates,” Parrington said. “As we complete our renovation programs, we anticipate our occupancy and ADR performance will continue to improve. We continue to look for ways to control expenses and maximize profitability at our hotels, taking advantage whenever possible of the operating synergies and economies of scale our size affords us. Creating cost and guest service efficiencies at each of our hotels remains a top priority for us.”

During 2005, Lodgian expects to spend $84.8 million in capital improvements at its continuing operations hotels, which includes $48.0 million for hurricane repairs, much of which is anticipated to be covered by insurance proceeds. This spending will substantially complete its deferred renovations. “Including the additional projects currently under way and planned, we will have refurbished and updated approximately 70 percent of our core hotel properties by the end of 2005,” he added.

Disposition/Acquisition Program

After selling two hotels in the 2004 fourth quarter, the company continued to execute its hotel disposition strategy in the 2005 first quarter with the sale of two additional hotels for aggregate net proceeds of $6.4 million, which were used to reduce debt. To date, Lodgian has sold a total of 14 hotels, two parcels of land and its only office building under its plan, designed to reduce debt and interest costs, improve the overall quality of its portfolio and position the company to take advantage of the current rebound in the lodging industry. In January, the company identified three additional hotel assets to include in its disposition program. These three properties, with 736 rooms, had a combined 2004 GAAP net loss of $6.1 million, negative EBITDA of $5.0 million and negative Adjusted EBITDA of $0.5 million.

“Since we announced the program in October 2003, we have reduced debt by approximately $49.2 million to date with proceeds from the sale of these properties. As we continue to wind down our disposition program and reduce our leverage, we also will recycle our sales proceeds into acquisitions that offer higher yields or better long-term growth potential. In December 2004 we acquired the 107-room SpringHill Suites by Marriott in Pinehurst, N.C., and we have additional candidates in our pipeline.”

The company’s acquisition profile remains primarily upscale, premium-branded, limited-service hotels, with 100 to 250 rooms, in strong suburban and urban markets. To a lesser extent, the company will review smaller upper upscale, full-service hotels, as well. Parrington noted that the company had $36.2 million in cash on hand as of December 31, 2004 for operations, capital expenditures and future growth plans.

Outlook

“The industry outlook remains very positive for the foreseeable future, supported by solid fundamentals marked by increasing demand and relatively low levels of new supply,” Parrington said. “Most industry analysts are predicting solid RevPAR gains in 2005.

“We are beginning to see the benefits of our portfolio improvement program at our hotels where renovations were completed in 2003 and 2004. With the finalization of our renovation and repositioning program during 2005, we will be better positioned to take full advantage of the industry’s anticipated growth. With our stronger balance sheet, we have the flexibility to respond to acquisition and other opportunities that we expect will further drive our external growth. We remain quite optimistic about the sustainability of the industry’s current uptrend and the long-term outlook for our industry.”

Guidance

Two of the company’s most profitable hotels will remain closed until mid-year due to hurricane damage, plus an additional 11 hotels are undergoing, or about to begin, major renovations. As a result, EBITDA and Adjusted EBITDA guidance for 2005 will not be provided. RevPAR for continuing operations, excluding the two hotels in Florida that are closed, is expected to increase 4 to 5 percent in the first quarter of 2005, and 5 to 7 percent for the full year. Both increases are net of the impact of renovation displacement.

Non-GAAP Financial Measures

The historical non-GAAP financial measures included in this press release are reconciled to the comparable GAAP measures in the schedules attached to this press release.

EBITDA and Adjusted EBITDA

EBITDA and Adjusted EBITDA are non-GAAP measures and should not be used as a substitute for measures such as net income (loss), cash flows from operating activities, or other measures computed in accordance with GAAP. The company uses EBITDA and Adjusted EBITDA to measure its performance and to assist in the assessment of hotel property values. EBITDA is also a widely used industry measure which Lodgian believes provides pertinent information to investors and is an additional indicator of the company’s operating performance.

The company defines Adjusted EBITDA as EBITDA excluding the effects of certain charges such as pre-emergence reorganization expenses, post-emergence Chapter 11 expenses included in corporate and other on our consolidated statement of operations, impairment losses and casualty losses for damage caused to Lodgian’s properties by the hurricanes that hit the southeastern United Stated in the third quarter.

About Lodgian

Lodgian is one of the largest independent owners and operators of full-service hotels in the United States. The company currently manages a portfolio of 84 hotels with 15,858 rooms located in 31 states and Canada. Of the company’s 84-hotel portfolio, 72 are InterContinental Hotels Group brands (Crowne Plaza, Holiday Inn, Holiday Inn Select and Holiday Inn Express) and Marriott brands (Courtyard by Marriott, Fairfield Inn by Marriott, SpringHill Suites by Marriott and Residence Inn by Marriott), and nine are affiliated with four other nationally recognized hospitality brands. Three hotels are independent, unbranded properties. For more information about Lodgian, visit the company’s Website: www.lodgian.com.

Forward-Looking Statements

This press release includes forward-looking statements related to Lodgian’s operations that are based on management’s current expectations, estimates and projections. These statements are not guarantees of future performance and actual results could differ materially. The words “may,” “should,” “expect,” “believe,” “anticipate,” “project,” “estimate,” “plan,” and similar expressions are intended to identify forward-looking statements. Certain factors are not within the company’s control and readers are cautioned not to put undue reliance on forward-looking statements. These statements involve risks and uncertainties including, but not limited to, the company’s ability to generate sufficient working capital from operations and other risks detailed from time to time in the company’s SEC reports. The company undertakes no obligations to update events to reflect changed assumptions, the occurrence of unanticipated events or changes to future results over time.

- 30 -

1

LODGIAN, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OFOPERATIONS

                                         
    Successor       Predecessor
                    November 23, 2002 to           January 1, 2002 to
    2004   2003   December 31, 2002           November 22, 2002
            (unaudited)                    
    ($in thousands, except per share data)
               
Revenues:
                                       
 
                  $               $    
Rooms
  $ 238,946   $ 229,519   16,902           220,898
Food and beverage
  72,429   70,791   7,415           66,709
Other
  10,734   11,104   989           11,660
 
                                       
 
  322,109   311,414   25,306           299,267
 
                                       
Operating expenses:
                                       
Direct:
                                       
Rooms
  68,054   65,814   6,246           59,378
Food and beverage
  51,067   48,686   5,447           46,822
Other
  8,029   7,970   880           7,836
 
  127,150   122,470   12,573           114,036
 
                                       
 
  194,959   188,944   12,733           185,231
Other operating expenses:
                                       
Other hotel operating costs
  97,261   91,982   8,883           82,375
Property and other taxes, insurance and leases
  21,884   25,014   3,298           20,162
Corporate and other
  17,263   20,892   1,801           15,675
Casualty losses
  2,313              
Depreciation and amortization
  27,376   29,761   3,113           40,523
Impairment of long-lived assets
  7,416   12,667            
Other operating expenses
  173,513   180,316   17,095           158,735
 
                                       
 
  21,446   8,628   (4,362 )           26,496
Other income (expenses):
                                       
Interest income and other
  681   807   14           4,940
Interest expense and other financing costs:
                                       
Preferred stock dividend
  (9,383 )   (8,092 )            
Other interest expense
  (42,990 )   (28,581 )   (2,512 )           (25,761 )
Gain on asset dispositions
    445            
Loss on preferred stock redemption
  (6,063 )              
 
                                       
(Loss) income before income taxes, reorganization items and minority interests
  (36,309 )   (26,793 )   (6,860 )           5,675
Reorganization items
    (1,397 )             11,038
 
                                       
(Loss) income before income taxes and minority interests
  (36,309 )   (28,190 )   (6,860 )           16,713
Minority interests
  691   1,294   147           126
 
                                       
(Loss) income before income taxes — continuing operations
  (35,618 )   (26,896 )   (6,713 )           16,839
(Provision) benefit for income taxes — continuing operations
  (228 )   (178 )   (32 )           160
 
                                       
(Loss) income from continuing operations
  (35,846 )   (27,074 )   (6,745 )           16,999
 
                                       
Discontinued operations:
                                       
(Loss) income from discontinued operations before income taxes
  4,012   (4,603 )   (2,581 )           (5,833 )
Income tax (provision) benefit
                1,200
 
                                       
(Loss) income from discontinued operations
  4,012   (4,603 )   (2,581 )           (4,633 )
 
                                       
Net (loss) income
  (31,834 )   (31,677 )   (9,326 )           12,366
Preferred stock dividend
    (7,594 )   (1,510 )          
 
                                       
 
                                  $
Net (loss) income attributable to common stock
  $ (31,834 )   $ (39,271 )   $ (10,836 )           12,366
 
                                       
Basic and diluted loss per common share:
                                       
 
                                  $
Net (loss) income attributable to common stock
  $ (2.30 )   $ (16.83 )   $ (4.64 )           0.43
 
                                       
Upon emergence from Chapter 11, the Company adopted fresh start reporting.   As a result, all assets and liabilities were restated to reflect fair values. The consolidated financial statements of the new
reporting entity (the “Successor”) are not comparable to the reporting entity prior to the Company’s emergence from Chapter 11 (the “Predecessor”).
               

2

LODGIAN, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

                 
    December 31, 2004   December 31, 2003
    (unaudited)
    ($in thousands, except share data)
ASSETS
               
Current assets:
               
 
  $       $    
Cash and cash equivalents
    36,234       10,897  
Cash, restricted
    9,840       7,084  
Accounts receivable (net of allowances: 2004 - $684; 2003 - $689)
    7,967       8,169  
Insurance receivable
    3,280        
Inventories
    6,293       5,609  
Prepaid expenses and other current assets
    17,232       17,068  
Assets held for sale
    30,528       68,567  
 
               
Total current assets
    111,374       117,394  
Property and equipment, net
    569,371       563,818  
Deposits for capital expenditures
    34,787       15,782  
Other assets, net
    7,775       12,180  
 
               
 
          $    
 
  $ 723,307       709,174  
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
 
  $       $    
Accounts payable
    10,957       7,131  
Other accrued liabilities
    33,475       31,432  
Advance deposits
    1,638       1,882  
Current portion of long-term liabilities
    25,316       16,563  
Liabilities related to assets held for sale
    30,541       57,948  
 
               
Total current liabilities
    101,927       114,956  
Long-term liabilities:
               
12.25% Cumulative preferred shares subject to mandatory redemption
          142,177  
Other long-term liabilities
    393,117       409,115  
 
               
Total long-term liabilities
    393,117       551,292  
 
               
Total liabilities
    495,044       666,248  
Minority interests
    1,629       2,320  
Commitments and contingencies
               
Stockholders’ equity:
               
Common stock, $.01 par value, 60,000,000 shares authorized;
               
24,579,255 and 2,333,591 issued at December 31, 2004
               
and December 31, 2003, respectively
    246       23  
Additional paid-in capital
    306,943       89,874  
Unearned stock compensation
    (315 )     (508 )
Accumulated deficit
    (81,941 )     (50,107 )
Accumulated other comprehensive income
    1,777       1,324  
Treasury stock, at cost, 7,211 and nil shares at December 31, 2004
               
and December 31, 2003, respectively
    (76 )      
Total stockholders’ equity
    226,634       40,606  
 
               
 
          $    
 
  $ 723,307       709,174  
 
               

3

LODGIAN, INC. AND SUBSIDIARIES
Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP measures) with Loss from Continuing
Operations (a GAAP measure)

                         
                    2002
                    Combined
    2004   2003   Period
            (unaudited)        
 
          ($in thousands)        
Continuing operations:
                       
 
                  $    
(Loss) income from continuing operations
  $ (35,846 )   $ (27,074 )     10,254  
Depreciation and amortization
    27,376       29,761       43,636  
Fresh start adjustments
                (33,318 )
Interest income
    (647 )     (486 )     (639 )
Interest expense
    42,990       28,581       28,273  
Preferred stock dividends
    9,383       8,092        
Loss on preferred stock redemption
    6,063              
Provision (benefit) for income taxes — continuing operations
    228       178       (128 )
 
                       
 
  $       $       $    
EBITDA from continuing operations
    49,547       39,052       48,078  
 
                       
Adjustments to EBITDA:
                       
Post-emergence Chapter 11 expenses, included in corporate
  $       $       $    
and other on our consolidated statement of operations
    457       4,789       800  
Reorganization expenses
          1,397       22,278  
Impairment loss
    7,416       12,667        
Gain on asset dispositions
          (445 )      
Casualty losses for damage caused to our properties by the hurricanes that hit the southeastern United States in the third quarter
    2,313              
Adjustments to bankruptcy claims reserves
    (38 )     (218 )      
 
                       
 
  $       $       $    
Adjusted EBITDA from continuing operations
    59,695       57,242       71,156  
 
                       

4

LODGIAN, INC. AND SUBSIDIARIES
QUARTERLY OPERATING DATA

                                                                 
    2004   2003
 
  Fourth Quarter   Third Quarter   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   Second Quarter   First Quarter
 
                                                               
 
          (unaudited)
                  (unaudited)                
                            ($in thousands)
                       
Revenues:
                                                               
Rooms
  $ 52,253   $ 64,805   $ 64,325   $ 57,563   $ 52,089   $ 62,506   $ 61,010   $ 53,914
Food and beverage
  19,555   16,950   19,436   16,488   18,800   16,407   18,977   16,607
Other
  2,358   2,806   2,816   2,754   2,567   2,841   2,838   2,858
 
                                                               
 
  74,166   84,561   86,577   76,805   73,456   81,754   82,825   73,379
 
                                                               
Operating expenses:
                                                               
Direct:
                                                               
Rooms
  16,355   18,722   16,960   16,018   16,023   17,697   16,730   15,363
Food and beverage
  14,225   12,595   12,713   11,534   12,557   12,030   12,365   11,734
Other
  1,885   2,095   2,077   1,972   2,178   2,013   1,842   1,938
 
                                                               
 
  32,465   33,412   31,750   29,524   30,758   31,740   30,937   29,036
 
                                                               
 
  41,702   51,149   54,827   47,281   42,698   50,014   51,888   44,343
 
                                                               
Other operating expenses:
                                                               
Other hotel operating costs
  23,790   25,577   23,822   24,072   22,546   24,164   22,797   22,475
Property and other taxes, insurance and leases
  5,160   5,597   5,376   5,751   5,343   6,087   6,923   6,661
Corporate and other
  3,548   4,519   4,782   4,413   4,612   4,235   6,075   5,970
Casualty gains and losses
  295   2,019            
Depreciation and amortization
  6,635   7,066   6,870   6,805   7,194   7,572   7,573   7,422
Impairment of long-lived assets
  6,809   607       11,286   2   1,378  
Other operating expenses
  46,236   45,385   40,850   41,041   50,981   42,060   44,746   42,528
 
                                                               
 
  (4,535 )   5,764   13,977   6,240   (8,283 )   7,954   7,142   1,815
Other income (expenses):
                     
Interest income and other
  360   212   66   43   486   114   124   83
Interest expense and other financing costs:
               
Preferred stock dividend
    (865 )   (4,233 )   (4,285 )   (4,065 )   (4,027 )          
Other interest expense
  (7,561 )   (7,350 )   (19,920 )   (8,159 )   (7,718 )   (7,665 )   (6,919 )   (6,279 )
Gain on asset dispositions
          445      
Loss on preferred stock redemption
    (4,471 )   (1,592 )          
 
                                                               
(Loss) income before income taxes, reorganization items and
                                                               
minority interests
  (11,735 )   (6,710 )   (11,702 )   (6,161 )   (19,135 )   (3,624 )   347   (4,381 )
Reorganization items
          647     (808 )   (1,237 )
 
                                                               
Loss before income taxes and minority interest
  (11,735 )   (6,710 )   (11,702 )   (6,161 )   (18,488 )   (3,624 )   (461 )   (5,618 )
Minority interests
  406   503   (71 )   (147 )   1,412   99   (69 )   (148 )
 
                                                               
Loss before income taxes — continuing operations
  (11,329 )   (6,207 )   (11,773 )   (6,308 )   (17,076 )   (3,525 )   (530 )   (5,767 )
(Provision) benefit for income taxes — continuing operations
  259   (337 )   (75 )   (76 )   48   (75 )   (75 )   (76 )
Loss from continuing operations
  (11,070 )   (6,544 )   (11,847 )   (6,384 )   (17,028 )   (3,600 )   (605 )   (5,841 )
 
                                                               
Discontinued operations:
                                             
(Loss) income from discontinued operations before income taxes
  (2,694 )   2,807   4,601   (702 )   522   (46 )   (1,836 )   (3,243 )
Income tax benefit (provision)
               
 
                                                               
(Loss) income from discontinued operations
  (2,694 )   2,807   4,601   (702 )   522   (46 )   (1,836 )   (3,243 )
 
                                                               
Net loss
  (13,764 )   (3,737 )   (7,246 )   (7,087 )   (16,506 )   (3,646 )   (2,441 )   (9,084 )
Preferred stock dividend
              (3,818 )   (3,776 )
 
                                                               
Net loss attributable to common stock
  $ (13,764 )   $ (3,737 )   $ (7,246 )   $ (7,087 )   $ (16,506 )   $ (3,646 )   $ (6,259 )   $ (12,860 )
 
                                                               

5

LODGIAN, INC. AND SUBSIDIARIES
Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP measures) with Loss from Continuing
Operations (a GAAP measure)

                                                                 
    2004   2003
 
  Fourth Quarter   Third Quarter   Second Quarter   First Quarter   Fourth Quarter   Third Quarter   Second Quarter   First Quarter
 
                                                               
 
          (unaudited)                           (unaudited)                
            ($in thousands)
                  ($in thousands)
       
Continuing operations:
                                                               
(Loss) income from continuing operations
  $ (11,071 )   $ (6,544 )   $ (11,847 )   $ (6,384 )   $ (17,028 )   $ (3,600 )   $ (605 )   $ (5,841 )
Depreciation and amortization
    6,635       7,066       6,870       6,805       7,194       7,572       7,573       7,422  
Fresh start adjustments
                                               
Interest income
    (345 )     (175 )     (80 )     (47 )     (196 )     (72 )     (104 )     (114 )
Interest expense
    7,561       7,350       19,920       8,159       7,718       7,665       6,919       6,279  
Preferred stock dividends
          865       4,233       4,285       4,065       4,027                
Loss on preferred stock redemption
          4,471       1,592                                
Provision (benefit for income taxes — continuing operations
    (260 )     337       75       76       (48 )     75       75       76  
EBITDA from continuing operations
  $ 2,520     $ 13,370     $ 20,763     $ 12,894     $ 1,705     $ 15,667     $ 13,858     $ 7,822  
 
                                                               
Adjustments to EBITDA:
                                                               
Post-emergence Chapter 11 expenses, included in corporate
                                                               
and other on consolidated statement of operations
  $ 90     $ 67     $ 100     $ 200     $ 1,269     $ 320     $ 1,000     $ 2,200  
Reorganization expenses
                            (648 )     45       800       1,200  
Impairment loss
    6,809       607                   11,287       2       1,378        
Gain on asset dispositions
                            (445 )                  
Casualty losses for damage caused to our properties by the
    294       2,019                                      
hurricanes that hit the Southeastern United States in the third
                                                               
quarter
                                                               
Adjustments to bankruptcy claims reserves
    (38 )                       (218 )                  
 
                                                               
Adjusted EBITDA from continuing operations
  $ 9,675     $ 16,063     $ 20,863     $ 13,094     $ 12,950     $ 16,034     $ 17,036     $ 11,222  
 
                                                               

6

LODGIAN, INC. AND SUBSIDIARIES
Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP measures) with Net Loss (a GAAP measure) for
Three New Held for Sale Assets

         
    2004
    (unaudited)
 
  ($in thousands)
Net loss
  $ (6,124 )
Depreciation and amortization
    430  
Interest expense
    739  
 
       
EBITDA
  $ (4,954 )
 
       
 
       
Adjustments to EBITDA:
       
Impairment loss
    4,460  
 
       
Adjusted EBITDA
  $ (493 )
 
       

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