MeriStar Hospitality Corporation Reports Second-Quarter Results

Press Release: MeriStar Hospitality Corporation
August 9, 2001
WASHINGTON, DC -- MeriStar Hospitality Corporation (NYSE: MHX), the nation's third largest hotel real estate investment trust (REIT), yesterday announced results for the second quarter ended June 30, 2001.

For comparative purposes, the results for the three months ended and six months ended June 30, 2000 are presented on a pro forma basis as if the 106 leases with MeriStar Hotels & Resorts (NYSE: MMH) that were converted to management contracts on January 1, 2001 had been converted on January 1, 2000.

Recurring funds from operations (Recurring FFO) for the 2001 second quarter were $60.8 million compared to $70.9 million for the 2000 second quarter. Recurring FFO represents funds from operations, as defined by the National Association of Real Estate Investment Trusts, adjusted for significant non-recurring items. Recurring FFO per diluted share decreased 11.6 percent to $1.14. Revenues declined 4.6 percent to $307.2 million. Recurring earnings before interest expense, income taxes, depreciation and amortization (EBITDA) decreased 9.2 percent to $91.3 million. Operating profit margins for the owned hotels declined to 37.3 percent from 38.9 percent in the 2000 second quarter.

During the second quarter, the company recorded the following non-recurring charges:

Revenue per available room (RevPAR) for all hotels owned for the full 2001 second quarter declined 6.0 percent to $78.97. Average daily rate (ADR) decreased 0.1 percent to $109.30, while occupancy fell 5.9 percent to 72.3 percent.

``Softness in the economy negatively impacted demand at our hotels, as declines in both business and leisure travel persisted in the second quarter,'' said Paul W. Whetsell, MeriStar chairman and chief executive officer. ``However, our RevPAR index improved relative to our competitive set. Gains in our group business partially offset the weakness in business travel, as our operators proactively shifted our sales and marketing focus to groups early in the cycle.

``Reduced business travel impacted occupancies and rates dramatically in the Northern California high-tech corridor, where RevPAR fell 20 percent in the second quarter. Reduced leisure travel impacted occupancies primarily at our Orlando properties, where RevPAR was down an average of 10 percent during the second quarter. Other markets affected by the lackluster economy include Chicago and Dallas, where results were down 18 percent and 16 percent, respectively, compared to the second quarter last year.''

Operating Performance in Significant Markets

RevPAR and EBITDA contributions in significant markets for the second quarter are as follows:

                              Three Months Ended June 30, 2001
                                           EBITDA
                      RevPAR            Contribution    % of Total
                      Change             in (000's)        EBITDA

New Jersey                   -3.7%         12,113               12.9%
Mid-Atlantic                 -0.8%         10,456               11.1%
Southwest Florida             0.2%          8,054                8.6%
Northern California         -19.6%          7,482                8.0%
Southern California          -5.6%          6,266                6.7%
Tampa/Clearwater             -4.0%          4,451                4.7%
Orlando                      -9.8%          4,081                4.4%
Chicago                     -17.9%          3,532                3.8%
Houston                       2.4%          3,018                3.2%
Atlanta                      -4.2%          2,332                2.5%
Connecticut                  -4.9%          2,246                2.4%
Colorado                     -6.4%          1,900                2.0%
Dallas                      -15.9%          1,699                1.8%


Key Financial Information

Merger Update

Whetsell commented that the previously announced merger with FelCor is proceeding smoothly and that the companies expect to close on schedule in late September.

Outlook

Whetsell noted that MeriStar's properties are in excellent physical condition and that the company is well positioned to participate when business and leisure travel rebound. ``However, if the slowdown in business and leisure demand continues as expected in the second half of 2001, we anticipate RevPAR declines to be in the 6 to 7 percent range in the third quarter and 4 to 5 percent in the fourth quarter.''

Washington, D.C.-based MeriStar Hospitality Corporation owns 113 principally upscale, full-service hotels in major markets and resort locations with 28,897 rooms in 27 states, the District of Columbia and Canada. The company owns hotels under such internationally known brands as Hilton, Sheraton, Marriott, Westin, Radisson and Doubletree. For more information about MeriStar Hospitality Corporation, visit the company's Web site: www.meristar.com.

This press release contains forward-looking statements about MeriStar Hospitality Corporation, including those statements regarding future operating results and the timing and composition of revenues, among others. 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 the following: the ability of the company to successfully implement its acquisition strategy and operating strategy; risks associated with the company's merger with FelCor; the company's ability to manage rapid expansion; changes in economic cycles; competition from other hospitality companies; and changes in the laws and government regulations applicable to the company. For a more detailed description of some of those risks and uncertainties, please read the sections titled ``Risk Factors'' and ``Special Note Regarding Forward-Looking Statements'' in the annual report on Form 10-K of MeriStar Hospitality Corporation for the year ended December 31, 2000.

                 MeriStar Hospitality Corporation
                     Statements of Operations
            (Unaudited, in thousands except per
           share amounts and operating statistics)

                           Three Months Ended        Six Months Ended
                                June 30,                 June 30,
                             2001     2000(1)       2001      2000(1)

Revenue
    Hotel operations:
       Rooms              $ 202,380  $ 213,439   $ 402,760  $ 412,896
       Food and
        beverage             74,092     76,751     145,383    148,053
       Other operating
        departments          23,534     22,776      46,005     45,006
    Participating lease
     revenue                  5,352      6,639      10,736     11,569
    Office rental and
     other revenue            1,809      2,418       4,967      5,473
Total revenue               307,167    322,023     609,851    622,997

 Hotel operating
  expenses
  by department:
   Rooms                     46,565     48,185      92,287     93,460
   Food and
    beverage                 52,486     54,023     103,890    105,575
   Other operating
    departments              12,046     12,817      23,616     25,124
Office rental, parking
 and other operating
 expenses                       688        737       1,625      1,451
Undistributed
  operating expenses:
    Administrative
     and general             43,138     45,322      88,055     89,951
    Property operating
     costs                   42,278     41,128      84,977     80,810
    Property taxes,
     insurance and
     other                   18,654     19,199      37,041     39,235
    Depreciation and
     amortization            28,708     28,113      58,405     54,743
    Interest expense,
     net                     30,032     29,657      60,261     58,417
    Write down of
     investment in
     STS Hotel Net                -          -       2,112          -
    Swap termination
     costs                        -          -       9,297          -
    Felcor merger
     costs                    3,789                  3,789
    Costs to terminate
     leases with Prime
     Hospitality
     Corporation              1,315          -       1,315          -
Total expenses              279,699    279,181     566,670    548,766

Income before minority
 interests, income
 taxes, (loss)/gain
 on sale of asset and
 extraordinary
 (loss)/gain                 27,468     42,842      43,181     74,231

Minority interests            2,017      3,929       3,121      6,808
Income taxes                    891        778       1,402      1,348

Income before
 (loss)/gain on sale
 of asset and
 extraordinary
 (loss)/gain                 24,560     38,135      38,658     66,075

(Loss)/gain on sale
 of asset, net of
 taxes                            -      3,425      (1,059)     3,425

Extraordinary
 (loss)/gain,
 net of taxes                     -          -      (1,224)     3,054

Net income                 $ 24,560   $ 41,560    $ 36,375   $ 72,554


Recurring funds from
 operations (2),
 diluted
   Income before
    (loss)/gain on sale
    of asset and
    extraordinary
    (loss)/gain            $ 24,560   $ 38,135    $ 38,658   $ 66,075
   Minority interest to
    common OP unit
    holders                   1,876      3,788       2,839      6,526
   Interest on
    convertible debt          1,833      1,832       3,665      3,823
   Hotel depreciation
    and amortization         27,613     27,106      56,232     52,804
   Non-recurring items
   (net of taxes):
    Swap termination
     costs                        -          -       8,998          -
    Write down of
     investment in STS
     Hotel Net                    -          -       2,046          -
    Costs to terminate
     leases with Prime
     Hospitality
     Corporation              1,272                  1,272
     Felcor merger
      costs                   3,667          -       3,667          -

                           $ 60,821   $ 70,861   $ 117,377  $ 129,228

Weighted average number
 of diluted shares of
 common stock
 outstanding                 53,517     54,887      53,396     55,673

Recurring funds from
 operations per diluted
 share                       $ 1.14     $ 1.29      $ 2.20     $ 2.32


Operating Information
Recurring EBITDA           $ 91,312  $ 100,612   $ 178,360  $ 187,391
Occupancy                     72.3%      76.8%       70.9%      73.5%
ADR                        $ 109.30   $ 109.41    $ 112.28   $ 110.38
RevPAR                      $ 78.97    $ 83.99     $ 79.66    $ 81.18
RevPAR Decrease              -5.98%                 -1.87%

(1) For comparative purposes, the results for the three and six months 
ended June 30, 2000 are presented on a proforma basis assuming the 
leases with MeriStar Hotels & Resorts were converted to management 
contracts on January 1, 2000. 

(2) Recurring funds from operations represents funds from operations, 
as defined by the National Association of Real Estate Investment 
Trusts, adjusted for significant non-recurring items. 


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

Contact: 
     MeriStar Hospitality Corporation
     Bruce Riggins, 202/295-2276
     Melissa Thompson, 202/295-2228
          or
     Daly Gray Public Relations (Media)
     Jerry Daly or Carol McCune, 703/435-6293