ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS
(UNAUDITED)
ASSETS
December 31, December 31,
2001
2000
--------------- ---------------
Current assets:
Cash and cash equivalents $
4,748,156 $ 1,728,869
Accounts receivable
2,343,423 2,663,825
Notes receivable
518,499
618,485
Prepaid expenses and other
current assets
998,559 1,013,053
Costs and estimated earnings
in excess of billings on
uncompleted contracts
1,079,137
375,780
--------------- ---------------
Total current assets
9,687,774 6,400,012
Investments in and advances
to affiliates
5,404,744 7,031,982
Property and equipment, net
92,895,038 77,802,696
Long-term notes receivable
1,000,000
801,346
Other assets, net
6,186,900 6,106,679
--------------- ---------------
$ 115,174,456 $ 98,142,715
=============== ===============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable
$ 2,467,704 $
2,313,640
Bank line-of-credit
6,793,702 3,408,133
Accrued expenses and other
current liabilities
3,476,164 3,151,695
Current portion of
long-term debt
2,110,652 1,698,538
--------------- ---------------
Total current liabilities
14,848,222 10,572,006
Long-term debt, net of
current portion
70,088,269 56,905,152
Deferred income
10,714,735 12,196,330
Minority interests
456,631
203,449
Shareholders' equity
19,066,599 18,265,778
--------------- ---------------
$ 115,174,456 $ 98,142,715
=============== ===============
ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
----------------------------------------------------------------------
Three Months Ended
Year Ended
December 31,
December 31,
-------------------------- -------------------------
2001 2000
2001 2000
------------ ------------ ------------ ------------
Revenue:
Hotel operations:
AmeriHost Inn
hotels
$10,023,773 $10,937,515 $45,081,431 $49,228,661
Other hotels 3,041,147
2,599,170 11,301,107 12,123,035
Development and
construction
978,962 (714,380)
1,933,882 6,982,678
Hotel sales and
commissions
2,833,346
0 12,922,459
0
Management
services
336,939 316,873
1,066,645 1,251,107
Employee leasing 790,586
1,472,684 4,678,189 5,979,363
Other
169,612
0
169,612 586,276
------------ ------------ ------------ ------------
18,174,365 14,611,862 77,153,235
76,151,120
------------ ------------ ------------ ------------
Operating costs
and expenses:
Hotel operations:
AmeriHost Inn
hotels
7,721,703 8,694,556 32,919,678
34,811,649
Other hotels 2,528,417
2,395,343 9,194,835 9,858,175
Development and
construction
640,916 (464,091) 1,479,947
6,901,617
Hotel sales and
commissions
2,785,858
0 9,621,536
0
Management
services
169,148 190,254
716,802 806,959
Employee leasing 715,017
1,417,128 4,564,508 5,868,189
Other
1,340 8,210
2,958 489,064
------------ ------------ ------------ ------------
14,562,399 12,241,400 58,500,264
58,735,653
------------ ------------ ------------ ------------
3,611,966 2,370,462 18,652,971
17,415,467
Depreciation and
amortization 1,277,064
1,238,485 4,676,069 4,542,461
Leasehold rents
- hotels
1,437,950 1,465,596 6,510,436
6,524,930
Corporate general
and
administrative 430,790
407,014 1,907,742 1,694,611
------------ ------------ ------------ ------------
Operating income
(loss)
466,162 (740,633) 5,558,724
4,653,465
Other income
(expense):
Interest expense (1,149,106) (1,252,097)
(5,153,590) (5,605,550)
Interest income 317,919
199,400 821,839
786,806
Other income
(88,344) 109,737
525,880 381,867
Gain on sale of
assets
0 144,405
886,338 6,663,124
Equity in net
income and
(losses) of
affiliates
(530,785) (59,073) (925,654)
(101,872)
------------ ------------ ------------ ------------
Income (loss)
before minority
interests and
income taxes
(984,154) (1,598,261) 1,713,537
6,777,840
Minority interests
in operations of
consolidated
subsidiaries and
partnerships
(8,346) 29,546
(343,437) (60,939)
------------ ------------ ------------ ------------
Income (loss)
before income
taxes
(992,500) (1,568,715) 1,370,100
6,716,901
Income tax
(expense) benefit 358,000
635,000 (615,000) (2,707,000)
------------ ------------ ------------ ------------
Net income
(loss)
$ (634,500) $ (933,715) $ 755,100 $
4,009,901
============ ============ ============ ============
Income per
common share
- diluted
$ (0.13) $ (0.19)
$ 0.13 $
0.74
============ ============ ============ ============
Weighted average
shares outstanding
- diluted basis 5,129,275
5,228,594 5,181,571 5,271,852
============ ============ ============ ============ |