Arlington Hospitality, Inc. Announces Second Quarter 2002 Earnings Results

2nd Quarter Same Room RevPAR Up 5.3%

Press Release: Arlington Hospitality, Inc.
August 12, 2002
ARLINGTON HEIGHTS, IL -- Arlington Hospitality, Inc. (Nasdaq/NM: HOST) August 7 announced its earnings results for the second quarter ended June 30, 2002. Net income for the quarter was $234,068, or $0.05 per diluted share, compared to net income of $152,596, or $0.03 per diluted share in 2001. Revenues increased 21.7%, to $20.6 million in the second quarter of 2002, from $17.0 million in 2001. Net income plus depreciation and amortization was up 26.1%, to $1.6 million during the second quarter of 2002, compared to $1.3 million during the second quarter of 2001.

For the six months ended June 30, 2002, the net loss was ($523,684), compared to a net loss of ($467,522) during the six months ended June 30, 2001. During the first six months of 2002, the Company reported a gain from the sale of property and equipment of $327,076, compared to $590,445 during the first six months of 2001. Revenues for the first six months increased 5.9%, to $38.6 million during 2002, from $36.4 million during 2001. Net income plus depreciation and amortization was up 22.4% to $2.2 million during the first six months of 2002, compared to $1.8 million during the first six months of 2001.

Same room Revenue Per Available Room ("RevPAR") for the three months ended June 30, 2002 for all AmeriHost Inn hotels managed by the Company increased 5.3%. Michael P. Holtz, President and Chief Executive Officer commented, "The significant 8.6% increase in same room occupancy achieved during the first half of 2002, was primarily the result of the increase in demand from leisure travelers. This increase was partially offset by a decrease of $1.93 in average daily rate. The objective is to maximize revenue opportunity, and our strategies to achieve this goal seem to be working. In fact, RevPAR for the overall hotel industry decreased 7.9%. Our hotel operations segment continues to show strong signs of improvement over 2001 as the gross operating profit for the same room AmeriHost Inn hotels increased by $1.2 million during the first six months of 2002, compared to 2001."

During the last twelve months, the Company sold seven AmeriHost Inn hotels, opened five newly constructed AmeriHost Inn hotels (including one which was built for an operator who was referred to the Company by Cendant Corporation, the franchisor of the AmeriHost Inn brand), and acquired the remaining ownership interest from its joint venture partners in one AmeriHost Inn hotel. Holtz continued, "Our development segment continues to experience a significant slowdown, both in terms of new hotel development for third parties and the sale of hotels. We believe that this is a direct result of the current economic environment and the difficulty of hotel developers and buyers to obtain suitable financing. We are confident that as the financing market returns to the hotel industry, this segment will again contribute strong earnings and cash flow for your Company."

During the second quarter of 2002, the Company sold one AmeriHost Inn hotel located in Waverly, Iowa, and opened one AmeriHost Inn hotel in Moses Lake, Washington which was built for a franchisee of Cendant. The Company currently has four AmeriHost Inn & Suites hotels under construction. These hotels are located in Redding, California; DeWitt, Michigan; Willows, California; and Maumee, Ohio. The Company anticipates starting construction on additional AmeriHost Inn hotels in Columbus, Ohio and Weed, California before the end of this year.

The Company has several additional hotel projects in various stages of development and intends to begin construction on a total of 4-6 hotels during 2002. Currently, the Company owns and operates 66 AmeriHost Inn hotels, in addition to the hotels under construction and development.

Arlington Hospitality, Inc. is a hotel management and development company that builds and manages mid-priced hotels. As of June 30, 2002, Arlington Hospitality, Inc. owns or manages 77 properties in 17 states, including 65 AmeriHost Inn hotels, for a total of 5,747 rooms, with four additional AmeriHost Inn & Suites hotels under construction. Each hotel offers an amenity package not often found in other mid-priced hotels.

The statements appearing in this press release can be construed as forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements are subject to risks and uncertainties that could cause actual results to differ materially from those set forth in the forward-looking statements, including without limitation, risks relating to the development and operation of hotels, the availability of capital to finance growth, and the historical cyclicality of the lodging industry.

======================================================================
                      Arlington Hospitality, Inc.
                Property Ownership and Room Management
                          As of June 30, 2002

                                   Hotel Properties        # of Rooms
AmeriHost Inn Hotels
    Consolidated hotels                  54                     3,484
    Minority owned hotels                11                       720
    SUBTOTAL                             65                     4,204
Other Hotels
    Consolidated hotels                   8                     1,051
    Minority owned hotels                 2                       243
    Managed only hotels                   2                       249
    SUBTOTAL                             12                     1,543
GRAND TOTAL                              77                     5,747


                         AmeriHost Inn Hotels
                     Same Room RevPAR Performance

                              Three Months                Six Months
                                June 30,                   June 30,
                              2002    2001               2002   2001
AmeriHost Inn
    Average Daily Rate ($)   $57.64  $59.88             $56.75  58.68
    Occupancy (%)             64.3%   58.7%              58.1%  53.5%
    RevPAR ($)               $37.05  $35.17             $32.98 $31.42
======================================================================



             ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED BALANCE SHEETS
                              (Unaudited)
----------------------------------------------------------------------
                                           June 30,      December 31,
                                             2002            2001
                                        -------------- ---------------
             ASSETS

Current assets:
    Cash and cash equivalents           $    3,415,730  $    4,748,156
    Accounts receivable                      1,975,083       2,343,423
    Notes receivable                           518,499         518,499
    Prepaid expenses and other current
     assets                                  1,577,130         998,559
    Costs and estimated earnings in
     excess of billings on uncompleted
     contracts with related parties          1,738,937       1,079,137
                                        --------------  --------------

         Total current assets                9,225,379       9,687,774

Investments in and advances to
 affiliates                                  5,849,430       5,404,744

Property and equipment, net                101,401,110      92,895,038

Notes receivable, less current portion         993,279       1,000,000

Other assets, net                            5,084,243       6,186,900
                                        --------------  --------------

                                        $  122,553,441  $  115,174,456
                                        ==============  ==============


           LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
    Accounts payable                    $    2,941,621  $    2,467,704
    Bank line-of-credit                      7,156,287       6,793,702
    Accrued expenses and other current
     liabilities                             3,524,017       3,476,164
    Current portion of long-term debt        6,382,654       2,110,652
                                        --------------  --------------

         Total current liabilities          20,004,579      14,848,222

Long-term debt, net of current portion      73,289,190      70,088,269

Deferred income (Note 11)                   10,335,945      10,714,735

Minority interests                             380,933         456,631


Shareholders' equity                        18,542,794      19,066,599
                                        --------------  --------------

                                        $  122,553,441  $  115,174,456
                                        ==============  ==============




             ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF OPERATIONS
                              (Unaudited)
----------------------------------------------------------------------
                       Three Months Ended         Six Months Ended
                            June 30,                  June 30,
                    ------------------------  ------------------------
                        2002         2001         2002         2001
                    -----------  -----------  -----------  -----------
Revenue:
 Hotel operations:
  AmeriHost Inn
   hotels           $11,685,235  $12,251,152  $20,845,162  $22,117,815
  Other hotels        2,976,625    2,963,923    5,233,178    5,138,261
 Development and
  construction        3,154,027       42,018    5,219,310      107,175
 Hotel sales and
  commissions         1,540,451       93,373    4,748,348    5,858,068
 Management services    262,772      242,090      496,709      471,898
 Employee leasing       867,814    1,370,134    1,720,175    2,730,016
 Other                  156,318            -      317,988            -
                    -----------  -----------  -----------  -----------

                     20,643,242   16,962,690   38,580,870   36,423,233
                    -----------  -----------  -----------  -----------

Operating costs and expenses:
 Hotel operations:
  AmeriHost Inn
   hotels             7,824,102    8,507,534   15,403,551   16,692,558
  Other hotels        2,504,103    2,098,862    5,099,282    4,274,177
 Development and
  construction        2,626,326      211,256    4,623,893      587,424
 Hotel sales and
  commissions         1,497,732            -    3,528,680    3,717,468
 Management services    184,297      159,455      338,827      351,912
 Employee leasing       856,165    1,341,867    1,676,802    2,696,781
 Other                   28,798            -       45,621            -
                    -----------  -----------  -----------  -----------
                     15,521,523   12,318,974   30,716,656   28,320,320

                    -----------  -----------  -----------  -----------
                      5,121,719    4,643,716    7,864,214    8,102,913

 Depreciation and
  amortization        1,406,141    1,148,002    2,729,830    2,269,348
 Leasehold rents -
  hotels              1,336,840    1,705,280    2,818,652    3,461,139
 Corporate general
  and administrative    386,435      411,804      773,594    1,025,432
                    -----------  -----------  -----------  -----------

Operating income      1,992,303    1,378,630    1,542,138    1,346,994

Other income (expense):
 Interest expense    (1,451,102)  (1,389,474)  (2,874,776)  (2,797,047)
 Interest income        134,392      122,163      258,222      270,029
 Other income
  (expense)             (22,650)      63,143       37,360      106,388
 Gain on sale of
  property                    -      275,207      327,076      590,445
 Equity in net income
  and (losses) of
  affiliates           (208,551)    (159,767)    (121,583)    (272,540)
                    -----------  -----------  -----------  -----------

Income (loss) before
 minority interests
 and income taxes       444,392      289,902     (831,563)    (755,731)

Minority interests
 in (income) loss of
 consolidated
 subsidiaries and
 partnerships           (50,324)     (34,306)     (37,121)     (30,791)

                    -----------  -----------  -----------  -----------
Income (loss) before
 income taxes           394,068      255,596     (868,684)    (786,522)

Income tax expense
 (benefit)              160,000      103,000     (345,000)    (319,000)

                    -----------  -----------  -----------  -----------

Net income (loss)   $   234,068  $   152,596  $  (523,684) $  (467,522)
                    ===========  ===========  ===========  ===========

Net income (loss)
 per share
 - Diluted          $      0.05  $      0.03  $     (0.11) $     (0.10)
                    ===========  ===========  ===========  ===========

Weighted Average
 shares outstanding
 - Diluted            5,118,566    5,229,255    5,043,054    5,148,053
                    ===========  ===========  ===========  ===========

-----------------------------------------
Contact: 
     Arlington Hospitality, Inc.
     James B. Dale, 847/228-5401 x 361
     jimdale@arlingtonhospitality.com