Interstate Hotels Corporation Reports First Quarter Results

Press Release: Interstate Hotels Corporation
May 15, 2002
PITTSBURGH, PA -- Interstate Hotels Corporation (Nasdaq:IHCO), one of the largest independent hotel management companies in the United States, today announced results for the first quarter ended March 31, 2002.

For the first quarter of 2002, the Company reported earnings before interest, income tax expense and depreciation and amortization (EBITDA) of $3.6 million versus $2.5 million in the first quarter of 2001. The Company incurred a net loss of $0.3 million compared to a net loss of $0.5 million for the same period last year reflecting earnings per share of $(.05) compared to $(.07), respectively.

Revenue per available room (RevPAR) for comparable U.S. full-service hotels managed by the Company decreased 16.8% for the quarter to $80.88 from $97.23 for the same period in 2001. Average daily room rate (ADR) decreased to $116.22 from $130.16, while occupancy rates declined from 74.7% to 69.6% in the first quarter from a year ago. The weakened economic conditions in the U.S. and the lingering affects of the tragic events of September 11th continued to adversely impact the Company's first quarter RevPAR.

Thomas F. Hewitt, Chairman and Chief Executive Officer, stated, "Although we experienced softness in RevPar due to the sluggish economy, we have seen improved operating results as we continue our cost containment initiatives. We are particularly pleased with our financial results this quarter, especially with the increase in EBITDA over the comparable period last year."

Interstate Hotels Corporation operates approximately 135 hotels with more than 28,000 rooms in 36 states in the United States, the District of Columbia, as well as Canada and Russia. For more information, visit www.interstatehotels.com.

FINANCIAL TABLES FOLLOW - 

                    Comparable Hotel Statistics(a)
                    ------------------------------

                                            Three Months Ended
                                                 March 31,
                                              2002      2001
                                            ------------------
U.S. Full-Service Managed Hotels:
   Occupancy                                  69.6%     74.7%
   ADR                                      $116.22   $130.16
   RevPAR                                    $80.88    $97.23


(a) Comparable U.S. hotels represent those operated by the Company
since January 1, 2001 excluding hotels that underwent a major
renovation or a change in franchise affiliation.


NOTE:

This press release contains "forward-looking statements," within the meaning of the Private Securities Litigation Reform Act of 1995, about the Company, 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 financial performance, real estate conditions, execution of hotel development programs, changes in the availability of additional management contracts, leases or acquisitions, the impact of the events of September 11, 2001, changes in local or national economic conditions and other risks detailed from time to time in the Company's reports filed with the SEC.

This press release shall not constitute an offer to sell or the solicitation of an offer to buy any securities nor shall there be any sale of any securities in any state or province in which such offer, solicitation or sale would be unlawful prior to registration or qualification under applicable securities laws. MeriStar Hotels & Resorts, Inc. ("MeriStar") plans to file a registration statement on Form S-4 with the SEC in connection with the previously announced merger transaction. The Form S-4 will contain a prospectus, a proxy statement, and other documents for the stockholders' meetings of Interstate and MeriStar at which time the proposed transaction will be considered. Interstate and MeriStar plan to mail the proxy statement and prospectus contained in the Form S-4 to their respective stockholders. The Form S-4, proxy statement and prospectus will contain important information about Interstate, MeriStar, the merger and related matters. Investors and stockholders should read the Form S-4, proxy statement and prospectus and the other documents filed with the SEC in connection with the merger carefully before they make any decision with respect to the merger. A copy of the merger agreement has been filed with the SEC by both Interstate and MeriStar. The Form S-4, proxy statement and prospectus, and all other documents filed with the SEC in connection with the merger transaction will be available when filed free of charge at the SEC's web site, at www.sec.gov. In addition, the proxy statement and prospectus, and all other documents filed with the SEC in connection with the merger will be made available to investors free of charge by writing to Interstate or MeriStar at their corporate headquarters.

In addition to the Form S-4, the proxy statement, and the other documents filed with the SEC in connection with the merger, both Interstate and MeriStar are obligated to file annual, quarterly and special reports, proxy statements and other information with the SEC. You may read and copy any reports, statements and other information filed with the SEC at the SEC's public reference room at 450 Fifth Street, N.W., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information on the public reference room. Filings with the SEC also are available to the public from commercial document-retrieval services and at the Web site maintained by the SEC at www.sec.gov.

Pursuant to Instruction 3 of Item 4 of Schedule 14A, the participants in the solicitation include Interstate, MeriStar, their respective directors, and may include certain executive officers of each. Information concerning the Interstate directors and executive officers and their direct and indirect interests in Interstate is contained in its annual report on Form 10-K/A filed with the SEC on April 19, 2002. Information concerning the MeriStar directors and executive officers and their direct and indirect interests in MeriStar is contained in its annual report on Form 10-K/A filed with the SEC on April 30, 2002. The identity of the people who, under SEC rules, may be considered participants in the solicitation of Interstate and MeriStar stockholders in connection with the proposed merger, and a description of their interests, is available on Schedule 14A filed by Interstate on May 2, 2002 and a filing under Rule 425 under the Securities Act by MeriStar on May 2, 2002. As of the date of this communication, none of the foregoing participants beneficially owned in excess of 1% of Interstate Common Stock, except Thomas F. Hewitt, J. William Richardson, Kevin P. Kilkeary, Karim J. Alibhai and Sherwood M. Weiser, each a director and/or executive officer of Interstate or beneficially owned in excess of 1% of the MeriStar Common Stock, except Paul W. Whetsell and Steven D. Jorns, each a director and/or executive officer of MeriStar.

                     INTERSTATE HOTELS CORPORATION
                 Consolidated Statements of Operations
          (Unaudited, in thousands except per share amounts)

                                                   Actual Three Months
                                                      Ended March 31,
                                                      2002      2001
                                                    --------  --------

Lodging revenues                                    $   676   $ 1,101
Net management fees                                   5,658     6,476
Other fees                                            4,013     3,508
                                                    --------  --------
                                                     10,347    11,085
Other revenue from managed hotels (1)                62,441    69,405
                                                    --------  --------

   Total revenues                                    72,788    80,490
                                                    --------  --------

Lodging expenses                                        481       779
General and administrative                            1,943     2,837
Payroll and related benefits                          4,243     5,357
Tender Offer costs                                      119         -
Depreciation and amortization                         2,528     2,706
                                                    --------  --------
                                                      9,314    11,679
Other expenses from managed hotels (1)               62,441    69,405
                                                    --------  --------

   Total expenses                                    71,755    81,084
                                                    --------  --------

   Operating income (loss)                            1,033      (594)

Other income (expense):
 Interest, net                                         (975)      (67)
 Earnings (losses) from equity investments
  in hotel real estate                                 (180)      177
                                                    --------  --------

   Loss before income tax benefit                      (122)     (484)

Income tax benefit                                      (71)     (208)
                                                    --------  --------

   Loss before minority interest                        (51)     (276)

Minority interest                                        64        36
                                                    --------  --------

   Net loss                                            (115)     (312)

Less mandatorily redeemable preferred stock:
 Dividends                                              159       159
 Accretion                                               15        15
                                                    --------  --------

   Net loss available to common stockholders        $  (289)  $  (486)
                                                    ========  ========

Earnings per share:
 Basic                                              $ (0.05)  $ (0.07)
 Diluted                                            $ (0.05)  $ (0.07)

Weighted average common shares outstanding:
 Basic                                                5,730     6,481
 Diluted                                              5,730     6,481

E.B.I.T.D.A.                                        $ 3,554   $ 2,475
                                                    ========  ========


(1) Includes the retroactive adoption of the provisions of EITF 01-14,
"Income Statement Characterization of Reimbursements Received for
Out-of-Pocket Expenses Incurred." In accordance with EITF 01-14, the
operating revenues and expenses include the reimbursement of costs
incurred on behalf of the third-party owners of the Company's managed
hotels. These costs relate primarily to payroll and benefit costs.
These reimbursements are received based upon the costs incurred by the
Company with no added margin. Therefore, the adoption of EITF 01-14
did not impact operating income or earnings per share.


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

Contact: 
     Interstate Hotels Corporation
     Investor Relations: Lisa O'Connor, 412/937-3319
     Corporate Communications: Tom Loftus, 412/937-3382