INTERSTATE HOTELS CORPORATION
Consolidated Statements of Operations
(Unaudited, in thousands except per share amounts)
Actual Three Months Actual Six Months
Ended June 30, Ended June 30,
1999 1998
1999 1998
------------------- --------------------
Lodging revenues:
Rooms
$ 48,854 $ 50,098 $ 89,124 $ 91,467
Other departmental
2,734 2,912 5,059
5,435
Net management fees
8,753 11,565 17,322
21,899
Other fees
3,200 6,265 6,180
11,799
--------- --------- --------- ---------
Total revenues
63,541 70,840 117,685 130,600
--------- --------- --------- ---------
Lodging expenses:
Rooms
11,085 11,266 20,820
21,004
Other departmental
1,769 1,759 3,275
3,237
Property costs
13,905 12,641 26,722
24,257
General and administrative
3,510 2,876 7,588
6,886
Payroll and related benefits 5,048
5,651 9,956 12,394
Lease expense
23,612 24,168 44,509
42,939
Depreciation and amortization 5,434
2,396 10,092 3,707
--------- --------- --------- ---------
Total expenses
64,363 60,757 122,962 114,424
--------- --------- --------- ---------
Operating income
(loss)
(822) 10,083 (5,277) 16,176
Other income (expense):
Interest, net
96 115
155 239
Other, net
1,181 273 1,563
575
Loss on sale of investment in hotel real estate
(876) --
(876) --
--------- --------- --------- ---------
Income (loss)
before income tax
expense (benefit) (421)
10,471 (4,435) 16,990
Income tax expense (benefit)
249 4,182 (1,376)
6,784
--------- --------- --------- ---------
Income (loss) before
minority interest (670)
6,289 (3,059) 10,206
Minority interest
(1,045) 15
(996) 29
--------- --------- --------- ---------
Net income (loss) $ 375 $
6,274 $ (2,063) $ 10,177
========= ========= ========= =========
Earnings per share:
Basic
-- --
-- --
Diluted
-- --
-- --
Common Shares Outstanding:
Basic
-- --
-- --
Diluted
-- --
-- --
EBITDA
$ 5,166 $ 12,737 $ 5,702 $ 20,429
========= ========= ========= =========
Pro Forma Three Months Pro Forma Six Months
Ended June 30, Ended June 30,
1999 1998
1999 1998
------------------- --------------------
Lodging revenues:
Rooms
$ 48,854 $ 50,098 $ 89,124 $ 91,467
Other departmental
2,734 2,912 5,059
5,435
Net management fees
7,014 8,122 13,702
15,166
Other fees
2,776 4,977 5,550
9,237
--------- --------- --------- ---------
Total revenues
61,378 66,109 113,435 121,305
--------- --------- --------- ---------
Lodging expenses:
Rooms
11,085 11,266 20,820
21,004
Other departmental
1,769 1,759 3,275
3,237
Property costs
13,905 12,641 26,722
24,257
General and administrative
3,704 2,859 8,032
6,858
Payroll and related benefits 5,198
4,645 10,256 10,287
Lease expense
23,612 24,168 42,509
42,939
Depreciation and amortization 5,434
4,532 10,092 9,086
--------- --------- --------- ---------
Total expenses
64,707 61,870 121,706 117,668
--------- --------- --------- ---------
Operating income
(loss)
(3,329) 4,239 (8,271)
3,637
Other income (expense):
Interest, net
219 259
422 527
Other, net
38 (40)
38 (40)
Loss on sale of investment in hotel real estate
-- --
-- --
--------- --------- --------- ---------
Income (loss)
before income tax
expense (benefit) (3,072) 4,458
(7,811) 4,124
Income tax expense (benefit)
(522) 835 (1,343)
806
--------- -------- --------- ---------
Income (loss) before
minority interest (2,550) 3,623
(6,468) 3,318
Minority interest
(1,768) 2,373 (4,454)
2,110
--------- --------- --------- ---------
Net income (loss) $ (782)$
1,250 $ (2,014) $ 1,208
========= ========= ========= =========
Earnings per share:
Basic
(0.12) 0.20 (0.31)
0.19
Diluted
(0.12) 0.20 (0.31)
0.19
Common Shares Outstanding:
Basic
6,395 6,395 6,395
6,395
Diluted
6,395 6,395 6,395
6,395
EBITDA
$ 964 $ 3,929 $
836 $ 5,707 |