Interstate Hotels Corporation Reports Second Quarter Results

Press Release: Interstate Hotels Corporation
August 9, 2001
PITTSBURGH, PA -- Interstate Hotels Corporation (Nasdaq:IHCO), one of the largest independent hotel management companies in the United States, yesterday announced results for the second quarter ended June 30, 2001.

For the second quarter of 2001, the Company reported a net loss of $0.1 million compared to a net loss of $0.4 million reflecting earnings per share of $(.01) compared to $(.07) for the same period last year. Earnings before interest, income tax expense and depreciation and amortization (EBITDA) were $3.6 million versus $0.9 million in the second quarter of 2000. Total Company revenues decreased by $53.4 million to $12.3 million in the second quarter as a result of the conversion of the Equity Inns leases into management contracts on January 1, 2001. The lodging revenues related to the leased hotels that were recorded in 2000 will not be reflected in the Company's 2001 financial statements, as the Company will record revenues from management fees only.

Revenue per available room (RevPAR) for comparable U.S. full-service hotels managed by the Company decreased 9.2% for the quarter to $97.25 from $107.06 for the same period in 2000. Average daily room rate (ADR) increased slightly to $132.47 from $131.33, while occupancy rates declined by approximately eight percentage points from 81.5% to 73.4% in the second quarter from a year ago. The Company's second quarter RevPAR growth was again adversely impacted by softness in the economy, particularly in the New York and California markets.

In addition, Interstate closed on August 2, 2001 a $40 million senior secured revolving credit facility co-arranged by Lehman Brothers Holdings Inc. and Credit Lyonnais. The Company expects to draw upon the facility to pursue its growth strategy.

Interstate Hotels Corporation operates approximately 135 hotels with more than 27,000 rooms in 36 states in the United States as well as Canada, the Caribbean and Russia. For more information, visit www.interstatehotels.com.

FINANCIAL TABLES FOLLOW -

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

                   Three Months Ended           Six Months Ended
                        June 30,                    June 30,
                    2001          2000          2001          2000
               ------------------------    ------------------------

U.S. Full-Service
 Managed Hotels:

Occupancy            73.4%         81.5%         74.6%         80.3%
ADR            $   132.47    $   131.33    $   134.51    $   131.62
RevPAR         $    97.25    $   107.06    $   100.40    $   105.71


(a) Comparable U.S. hotels represent those operated by the Company
    since January 1, 2000, excluding hotels that underwent a major
    renovation or a change in franchise affiliation.


NOTE:

Certain matters discussed within this press release are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in such forward-looking statements are based on reasonable assumptions, it cannot give assurance that its expectations will be attained. Factors that could cause actual results to differ materially from expectations include financial performance, real estate conditions, execution of hotel development programs, changes in the availability of additional management contracts, leases or acquisitions, changes in local or national economic conditions and other risks detailed from time to time in the Company's reports filed with the SEC.

                     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,
                          2001        2000        2001        2000
                        ---------   ---------   ---------   ---------
Lodging revenues:
 Rooms                  $   1,386   $  51,913   $   2,451   $  94,908
 Other departmental            37       3,164          73       5,894
Net management fees         6,404       7,861      12,880      14,045
Other fees                  4,437       2,727       7,945       5,628
                        ---------   ---------   ---------   ---------
   Total revenues          12,264      65,665      23,349     120,475
                        ---------   ---------   ---------   ---------
Lodging expenses:
 Rooms                        299      11,999         570      22,465
 Other departmental            21       1,915          45       3,509
 Property costs               431      15,449         821      29,554
General and
 administrative             2,911       3,288       5,748       6,472
Payroll and related
 benefits                   5,461       5,433      10,818      10,753
Lease expense                 188      24,221         282      44,377
Depreciation and
 amortization               2,782       4,300       5,575       8,588
                        ---------   ---------   ---------   ---------
   Total expenses          12,093      66,605      23,859     125,718
                        ---------   ---------   ---------   ---------
     Operating
      income (loss)           171        (940)       (510)     (5,243)

Other income (expense):
 Interest, net                (77)        538         (57)        984
 Other, net                   157          24         334          24
                        ---------   ---------   ---------   ---------
     Income (loss)
      before income
      tax expense (benefit)   251        (378)       (233)     (4,235)

Income tax expense
 (benefit)                     79        (274)       (129)       (877)
                        ---------   ---------   ---------   ---------
     Income (loss)
      before minority
      interest                172        (104)       (104)     (3,358)

Minority interest              54         307          90      (2,042)
                        ---------   ---------   ---------   ---------
   Net income (loss)    $     118   $    (411)  $    (194)  $  (1,316)
                        =========   =========   =========   =========
Less mandatorily
 redeemable preferred
 stock:
    Dividends                 159        --           318        --
    Accretion                  15        --            30        --
                        ---------   ---------   ---------   ---------
     Net loss available
      to common
      stockholders      $     (56)  $    (411)  $    (542)  $  (1,316)
                        =========   =========   =========   =========
Earnings per share:
     Basic                  (0.01)      (0.07)      (0.08)      (0.21)
     Diluted                (0.01)      (0.07)      (0.08)      (0.21)

Common shares
 outstanding:
     Basic                  6,539       6,159       6,510       6,159
     Diluted                6,539       6,159       6,510       6,159

EBITDA                  $   3,582   $     943   $   6,057   $   1,097
                        =========   =========   =========   =========



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

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