Choice Hotels International Reports Fourth Quarter And Full-Year 2013 Results

Fourth Quarter Franchising EBITDA and Diluted EPS Increase 8% and 10%, Respectively

Fourth Quarter New Domestic Hotel Franchise Contracts Rise 28% Excluding Multi-Unit Deals

18 Feb, 2014, 08:00 ET from Choice Hotels International, Inc.

ROCKVILLE, Md., Feb. 18, 2014 /PRNewswire/ -- Choice Hotels International, Inc., (NYSE: CHH) today reported the following highlights for the fourth quarter and full-year 2013:

Fourth Quarter Highlights

  • Diluted earnings per share ("EPS") for the three months ended December 31, 2013 totaled $0.46, an increase of 10% from the same period of 2012.
  • Earnings before interest, taxes, depreciation and amortization ("EBITDA") from franchising activities for the three months ended December 31, 2013 totaled $52.2 million, an increase of 8% from the same period of 2012. 
  • Franchising revenues for the three months ended December 31, 2013 totaled $78.8 million, an increase of 2% from the same period of 2012. 
  • Domestic system-wide revenue per available room ("RevPAR") increased 1.3% for the three months ended December 31, 2013 from the same period of 2012 as hotel operations in the Northeast and Mid-Atlantic regions as well as hotels near national parks were impacted by the government shutdown. Domestic RevPAR results reflect occupancy and average daily rates increases of 50 basis points and 0.4%, respectively.  
  • Initial franchise and relicensing fees for the three months ended December 31, 2013 totaled $5.8 million, an increase of 11% from the same period of 2012.
  • The company executed 215 new domestic hotel franchise contracts for the three months ended December 31, 2013 compared to 214 new domestic hotel franchise contracts for the same period of 2012. Domestic hotel contracts executed during the three months ended December 31, 2012 included an agreement with affiliates of Colony Capital, a private international investment firm, and hospitality management company Aimbridge Hospitality, to convert 46 properties, formerly operated as Jameson Inns, to the company's Quality Inn, Comfort Inn and Econo Lodge brands. Excluding this transaction, domestic franchise agreements executed during the fourth quarter of 2013 increased 28% from the same period of 2012.
  • Domestic relicensing and contract renewal transactions for the three months ended December 31, 2013 totaled 85 contracts, an increase of 8% from the same period of 2012.
  • Franchising selling, general and administrative expenses ("SG&A") for the three months ended December 31, 2013 totaled $26.6 million, a 7% decline from the same period of 2012. Excluding a loss on settlement of the company's pension plan during the fourth quarter of 2012 totaling $1.8 million, franchising SG&A declined by approximately $0.1 million.

"We are pleased with our fourth quarter operating results which reflect a continued improvement in the domestic franchise development environment," said Stephen P. Joyce, president and chief executive officer of Choice Hotels International. "Our development results reflect a 14% increase in our conversion franchise agreements over the prior year and we expect that the conversion franchise sales environment will continue to improve. In addition, we are optimistic that the new construction environment for our brand segments will gradually improve in 2014 and beyond."

Full-Year Highlights

  • EBITDA from franchising activities in 2013 totaled $214.3 million, an increase of $10.7 million or 5% from 2012. 
  • Franchising revenues in 2013 totaled $316.4 million, an increase of $14.2 million or 5% from 2012. 
  • Domestic royalty fees in 2013 totaled $242.5 million, an increase of 3% from 2012.
  • Domestic system-wide RevPAR increased 3.0% in 2013 as occupancy and average daily rates increased 80 basis points and 1.6%, respectively.   
  • Domestic unit and room growth increased 1.9% and 1.1% from December 31, 2012, respectively. 
  • Initial franchise and relicensing fees in 2013 totaled $18.7 million, an increase of $4.5 million or 32% from 2012.
  • The company executed 530 new domestic hotel franchise contracts in 2013, an increase of 57 contracts or 12% from 2012.
  • Domestic relicensing and contract renewal transactions in 2013 totaled 289 contracts, an increase of 52 contracts or 22% from 2012.
  • Procurement services revenues in 2013 totaled $20.7 million, an increase of $2.7 million or 15% from 2012.
  • Franchising SG&A expenses in 2013 totaled $102.1 million, a 3.6% increase from 2012.
  • Franchising margins for 2013 were 65.0%, an increase of 10 basis points from 2012.
  • Publicly launched and executed initial third-party customer contracts for the SkyTouch Technology division of the company ("SkyTouch"), a division that develops and markets cloud based technology products, including inventory management, pricing and connectivity to third party channels, to hoteliers not under franchise agreements with the company.

"Our investment in additional growth opportunities that are complementary to our core hotel franchising business model has resulted in our strategic alliance with Bluegreen Vacations as well as the launch of our SkyTouch division. We are pleased with the progress we have achieved in both of these initiatives. Our alliance with Bluegreen Vacations has resulted in more than 20 new Ascend Hotel Collection hotels and has generated approximately $3.5 million of total revenues in 2013."

"In addition, we have executed several customer contracts for the SkyTouch division. These new customers join more than 5,500 of our current franchisees who already use our cloud-based technology systems. Together, our new and existing users generate more than $30 million of corporate and marketing and reservation system revenues for the company," said Joyce.

Use of Free Cash Flow

The company has historically used its free cash flow (cash flow from operations less cash flow from investing activities) to return value to shareholders, primarily through share repurchases and dividends.

Dividends

The company's current quarterly dividend rate per common share is $0.185, subject to declaration by our board of directors. During 2013 and 2012, the company paid $32.8 million and $654.1 million in cash dividends to shareholders, respectively.  The cash dividends paid during 2013 reflect the company's decision to pay the first quarter of 2013 quarterly cash dividend in December 2012. In addition, cash dividends paid during 2012 include a special cash dividend in the amount of $10.41 per share or approximately $600.7 million paid on August 23, 2012.

As a result of the debt financing transactions entered into in the second and third quarters of 2012 to fund the payment of a special cash dividend, earnings per share in 2013 were impacted by $15.3 million of additional interest expense compared to the prior year.

Share Repurchases

The company did not repurchase any shares of common stock under its share repurchase program during 2013. However, the company currently has authorization to purchase up to 1.4 million shares under this program.  We may make repurchases from time to time under our share repurchase program in the open market and through privately negotiated transactions, subject to market and other conditions.  There is no time limit on this authorization and no minimum number of share repurchases has been fixed. Since Choice announced its stock repurchase program on June 25, 1998, the company has repurchased 45.3 million shares of its common stock for a total cost of $1.1 billion through December 31, 2013. Considering the effect of a two-for-one stock split in October 2005, the company has repurchased 78.3 million shares through December 31, 2013 under the share repurchase program at an average price of $13.89 per share.

Other

Our board of directors previously authorized a program which permits us to offer financing, investment and guaranty support to qualified franchisees as well as allows us to acquire and resell real estate to incent franchise development primarily for the Cambria brand in strategic markets. Over the next several years, we expect to continue to deploy capital opportunistically pursuant to this program to promote growth of our brands.  Our current expectation is that our annual investment in this program will range between $20 million and $40 million per year and we generally expect to recycle these investments over a 5 year period. However, the amount and timing of the investment in this program will be dependent on market and other conditions.  Notwithstanding this program, the company expects to continue to return value to its shareholders through a combination of share repurchases and dividends, subject to board declaration, market and other conditions. 

Balance Sheet

As of December 31, 2013, the company had total debt (long-term plus current portion) of $794 million and cash and cash equivalents totaling $168 million resulting in net debt of $626 million.  As of December 31, 2012, the company had total debt of $855 million and cash equivalents totaling $134 million resulting in net debt of $721 million.

As of December 31, 2013 and 2012, the company had outstanding mezzanine financing, real estate investments and sliver equity investments totaling $64 million and $68 million, respectively, pursuant to its program to offer financing and investment support to incent franchise development for the Cambria brand in strategic markets.  These investments are reported in other current assets and other assets on the company's consolidated balance sheet.

Outlook

The company's consolidated 2014 outlook reflects continued growth of the company's core franchising business, continued investment in and expanded revenue contribution from the SkyTouch division and the sale of the three company-owned Mainstay hotels described below and the following assumptions:

  • All figures assume no repurchases of common stock under the company's share repurchase program; and
  • The effective tax rate is expected to be 30.5% for the first quarter and full-year 2014.

Franchising

  • EBITDA from franchising activities for full-year 2014 are expected to range between $227 million and $232 million, an increase from 2013 of approximately 6% to 8%;
  • Net domestic unit growth is expected to increase by approximately 2% in 2014;
  • RevPAR is expected to increase approximately 4% for the first quarter and 3.5% to 4.5% for full-year 2014; and
  • The effective royalty rate is expected to decline 3 basis points for full-year 2014.

SkyTouch

  • Reductions in EBITDA from our investment in the SkyTouch division for full-year 2014 are expected to be approximately $21.5 million;
  • Execution of third-party contracts with annualized revenue expected to range between $4 million and $6 million resulting in realized revenues for the year ended December 31, 2014 totaling approximately $2.0 million; and
  • SG&A expenses are forecasted to be approximately $23.5 million related to investment in business development, sales and marketing and continued software development expenditures related to the division's cloud-based hotel operating system technology related products and services.

Hotel Operations

  • The company has entered into purchase and sale agreements for its three company-owned MainStay properties. These transactions are expected to close during the first quarter of 2014 and to generate net pre-tax proceeds of approximately $12 million;
  • The new owners of the  hotels will execute new franchise agreements and remain in the franchise system;
  • Company EBITDA projections exclude the three company-owned Mainstay properties which generated EBITDA of approximately $1.1 million in 2013; and
  • Diluted EPS for the first quarter and full-year 2014 includes a gain on sale of the three company-owned Mainstay properties totaling $0.03.

Consolidated Outlook

The company's first quarter 2014 diluted EPS is expected to be $0.29. The company expects full-year 2014 diluted EPS to range between $1.84 and $1.92. EBITDA for full-year 2014 are expected to range between $205 million and $211 million.

Conference Call

Choice will conduct a conference call on Tuesday, February 18, 2014 at 10:00 a.m. EST to discuss the company's fourth quarter and full-year 2013 results. The dial-in number to listen to the call is 1-877-474-9503, and the access code is 65920914. International callers should dial 1-857-244-7556 and enter the access code 65920914.  The conference call also will be Webcast simultaneously via the company's Web site, www.choicehotels.com.  Interested investors and other parties wishing to access the call via the Webcast should go to the Web site and click on the Investor Info link.  The Investor page will feature a conference call microphone icon to access the call.

The call will be recorded and available for replay beginning at 2:00 p.m. EST on Tuesday, February 18, 2014 through Tuesday, February 25, 2014 by calling 1-888-286-8010 and entering access code 80136392. The international dial-in number for the replay is 1-617-801-6888, access code 80136392. In addition, the call will be archived for approximately one-year and available on www.choicehotels.com via the Investor Info link.

About Choice Hotels

Choice Hotels International, Inc. franchises more than 6,300 hotels, representing more than 500,000 rooms, in the United States and more than 35 other countries and territories.  As of December 31, 2013, 422 hotels, representing more than 31,000 rooms, were under construction, awaiting conversion or approved for development in the United States.  Additionally, 81 hotels, representing approximately 7,200 rooms, were under construction, awaiting conversion or approved for development in more than 15 other countries and territories.  The company's Comfort Inn, Comfort Suites, Quality, Sleep Inn, Clarion, Cambria Suites, MainStay Suites, Suburban Extended Stay Hotel, Econo Lodge and Rodeway Inn brands, as well as its Ascend Hotel Collection membership program, serve guests worldwide.

SkyTouch Technology is a division of Choice Hotels International, Inc. that develops and markets cloud-based technology products, including inventory management, pricing and connectivity to third party channels, to hoteliers not under franchise agreements with the company.

Additional corporate information can be found on the Choice Hotels International, Inc. web site, which may be accessed at www.choicehotels.com.

Forward-Looking Statements

Certain matters discussed in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Generally, our use of words such as "expect," "estimate," "believe," "anticipate," "will," "forecast," "plan,"  "project," "assume" or similar words of futurity identify such forward-looking statements.  These forward-looking statements are based on management's current beliefs, assumptions and expectations regarding future events, which in turn are based on information currently available to management.  Such statements may relate to projections of the company's revenue, earnings and other financial and operational measures, company debt levels, ability to repay outstanding indebtedness, payment of dividends, and future operations, among other matters.   We caution you not to place undue reliance on any such forward-looking statements.  Forward-looking statements do not guarantee future performance and involve known and unknown risks, uncertainties and other factors.

Several factors could cause actual results, performance or achievements of the company to differ materially from those expressed in or contemplated by the forward-looking statements.  Such risks include, but are not limited to, changes to general, domestic and foreign economic conditions;  operating risks common in the lodging and franchising industries; changes to the desirability of our brands as viewed by hotel operators and customers; changes to the terms or termination of our contracts with franchisees; our ability to keep pace with improvements in technology utilized for reservations systems and other operating systems; fluctuations in the supply and demand for hotels rooms; and our ability to manage effectively our indebtedness.  These and other risk factors are discussed in detail in the company's filings with the Securities and Exchange Commission including our annual reports on Form 10-K and our quarterly reports filed on Form 10-Q.  We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Statement Concerning Non-GAAP Financial Measurements Presented in this Press Release

EBITDA, franchising revenues, franchising SG&A, franchising EBITDA, franchising margins and net debt are non-GAAP financial measurements.  These measures should not be considered as an alternative to any measure of performance or liquidity as promulgated under or authorized by generally accepted accounting principles in the United States ("GAAP"), such as operating income, total revenues, operating margins and long-term debt.  The company's calculation of these measurements may be different from the calculations used by other companies and therefore comparability may be limited.  The company has included an exhibit accompanying this release that reconciles EBITDA, franchising revenues, franchising SG&A and franchising margins to the most comparable GAAP financial measures. We discuss management's reasons for reporting these non-GAAP measures below.

Earnings Before Interest, Taxes, Depreciation and Amortization: EBITDA reflects earnings excluding the impact of interest expense, loss on extinguishment of debt, interest income, provision for income taxes, depreciation and amortization, other (gains) and losses and equity in net income of unconsolidated affiliates. We consider EBITDA to be an indicator of operating performance because we use it to measure our ability to service debt, fund capital expenditures, and expand our business. We also use EBITDA, as do analysts, lenders, investors and others, to evaluate companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company's capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA also excludes depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.

Franchising Revenues, Operating Income, EBITDA, SG&A and Margins:  The company reports franchising revenues, operating income, EBITDA, SG&A and margins which exclude marketing and reservation revenues, SkyTouch Technology and hotel operations.  Marketing and reservation activities are excluded since the company is required by its franchise agreements to use the fees collected for marketing and reservation activities; as such, no income or loss to the company is generated. Cumulative marketing and reservation system fees not expended are recorded as a liability in the company's financial statements and are carried over to the next year and expended in accordance with the franchise agreements. Cumulative marketing and reservation expenditures in excess of fees collected for marketing and reservation activities are deferred and recorded as an asset in the company's financial statements and recovered in future periods.  Hotel operations reflect the company's ownership of three MainStay Suites hotels.  SkyTouch Technology is a division of the company that develops and markets cloud-based technology products, including inventory management, pricing and connectivity to third party channels, to hoteliers not under franchise agreements with the company. Hotel and SkyTouch Technology operations are excluded since they do not reflect the company's core franchising business but are adjacent, complimentary lines of business. These non-GAAP measures are a commonly used measure of performance in our industry and facilitate comparisons between the company and its competitors.

Net Debt:  Net debt is long-term debt plus the current portion of long-term debt (i.e., long-term debt due within one year) less cash and cash equivalents.  The company believes that net debt is an important measurement as many investors use net debt in making investment decisions, as it gives them an idea of a company's financial health and its level of leverage compared to liquid assets. Some industries may have more net debt than others; therefore, investors often compare a company's net debt to others in the same business.

Choice Hotels, Choice Hotels International, Comfort Inn, Comfort Suites, Quality, Sleep Inn, Clarion, Cambria Suites, MainStay Suites, Suburban Extended Stay Hotel, Econo Lodge, Rodeway Inn, Ascend Hotel Collection and SkyTouch Technology are proprietary trademarks and service marks of Choice Hotels International.

© 2014 Choice Hotels International, Inc.  All rights reserved.

 

Choice Hotels International, Inc.

 

Exhibit 1

Consolidated Statements of Income

(Unaudited)

Three Months Ended December 31,

For the Year Ended December 31,

Variance

Variance

2013

2012

$

%

2013

2012

$

%

(In thousands, except per share amounts)

REVENUES:

Royalty fees

$   66,007

$  66,020

$    (13)

(0%)

$ 267,229

$ 260,782

$   6,447

2%

Initial franchise and relicensing fees

5,843

5,250

593

11%

18,686

14,203

4,483

32%

Procurement services

4,464

3,972

492

12%

20,668

17,962

2,706

15%

Marketing and reservation 

100,718

100,160

558

1%

403,099

384,784

18,315

5%

Hotel operations

1,174

1,133

41

4%

4,774

4,573

201

4%

Other

2,489

1,771

718

41%

9,851

9,205

646

7%

      Total revenues

180,695

178,306

2,389

1%

724,307

691,509

32,798

5%

OPERATING EXPENSES:

Selling, general and administrative

29,489

29,779

(290)

(1%)

113,567

101,852

11,715

12%

Depreciation and amortization

2,395

2,237

158

7%

9,469

8,226

1,243

15%

Marketing and reservation

100,718

100,160

558

1%

403,099

384,784

18,315

5%

Hotel operations

936

896

40

4%

3,678

3,505

173

5%

Total operating expenses

133,538

133,072

466

0%

529,813

498,367

31,446

6%

Operating income

47,157

45,234

1,923

4%

194,494

193,142

1,352

1%

OTHER INCOME AND EXPENSES, NET:

Interest expense

10,203

10,366

(163)

(2%)

42,537

27,189

15,348

56%

Interest income

(568)

(384)

(184)

48%

(2,547)

(1,540)

(1,007)

65%

Loss on extinguishment of debt

-

-

-

NM

-

526

(526)

(100%)

Other (gains) and losses

(514)

148

(662)

(447%)

(1,780)

(1,989)

209

(11%)

Equity in net income of affiliates

(294)

(224)

(70)

31%

(634)

(212)

(422)

199%

Total other income and expenses, net

8,827

9,906

(1,079)

(11%)

37,576

23,974

13,602

57%

Income before income taxes

38,330

35,328

3,002

8%

156,918

169,168

(12,250)

(7%)

Income taxes

10,998

10,877

121

1%

44,317

48,481

(4,164)

(9%)

Net income

$   27,332

$  24,451

$ 2,881

12%

$ 112,601

$ 120,687

$ (8,086)

(7%)

Basic earnings per share

$       0.47

$      0.42

$  0.05

12%

$      1.92

$      2.08

$   (0.16)

(8%)

Diluted earnings per share

$       0.46

$      0.42

$  0.04

10%

$      1.91

$      2.07

$   (0.16)

(8%)

 

Choice Hotels International, Inc.

Exhibit 2

Consolidated Balance Sheets

(In thousands, except per share amounts)

 December 31, 

 December 31, 

2013

2012

(Unaudited)

ASSETS

Cash and cash equivalents

$           167,795

$         134,177

Accounts receivable, net

53,521

52,270

Investments, employee benefit plans, at fair value

400

3,486

Other current assets

36,930

43,537

Total current assets

258,646

233,470

Fixed assets and intangibles, net

141,858

130,937

Advances, marketing and reservation activities

19,127

42,179

Investments, employee benefit plans, at fair value

15,950

12,755

Other assets

104,318

91,431

Total assets

$           539,899

$         510,772

LIABILITIES AND SHAREHOLDERS' DEFICIT

Accounts payable and accrued expenses

$              98,288

$            94,266

Deferred revenue

61,188

71,154

Deferred compensation & retirement plan obligations

2,492

2,522

Current portion of long-term debt

10,088

8,195

Other current liabilities

2,282

-

Total current liabilities

174,338

176,137

Long-term debt

783,471

847,150

Deferred compensation & retirement plan obligations  

22,527

20,399

Other liabilities

23,808

15,990

Total liabilities

1,004,144

1,059,676

Common stock, $0.01 par value

586

582

Additional paid-in-capital

117,768

110,246

Accumulated other comprehensive loss

(6,217)

(4,216)

Treasury stock, at cost

(918,031)

(927,776)

Retained earnings

341,649

272,260

Total shareholders' deficit

(464,245)

(548,904)

Total liabilities and shareholders' deficit

$           539,899

$         510,772

 

Choice Hotels International, Inc.

Exhibit 3

Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

Year Ended December 31,

Revised (1)

2013

2012

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$            112,601

$          120,687

Adjustments to reconcile net income to net cash provided 

 by operating activities:

  Depreciation and amortization  

9,469

8,226

  Provision for bad debts, net

2,724

2,896

  Non-cash stock compensation and other charges

11,271

12,375

  Non-cash interest and other loss

1,545

292

  Loss on extinguishment of debt

-

526

  Deferred income taxes

(8,024)

(540)

  Dividends received from equity method investments

1,445

1,310

  Equity in net income of affiliates

(634)

(212)

Changes in assets and liabilities:

  Receivables

(6,730)

(5,239)

  Advances to/from marketing and reservation activities, net

42,405

30,313

  Forgivable notes receivable, net

(8,347)

(10,898)

  Accounts payable

2,304

11

  Accrued expenses

(9,595)

12,376

  Income taxes payable/receivable

4,807

(3,193)

  Deferred revenue

(9,861)

2,188

  Other assets

(3,197)

(3,476)

  Other liabilities

9,857

(17,520)

 NET CASH PROVIDED BY OPERATING ACTIVITIES 

152,040

150,122

CASH FLOWS FROM INVESTING ACTIVITIES:

Investment in property and equipment

(31,524)

(15,443)

Equity method investments

(5,685)

(20,285)

Purchases of investments, employee benefit plans

(2,676)

(1,697)

Proceeds from sales of investments, employee benefit plans

4,168

11,223

Issuance of mezzanine and other notes receivable

(1,095)

(23,736)

Collections of mezannine and other notes receivable

9,748

3,270

Proceeds from sale of assets

243

-

Other items, net

(728)

(433)

 NET CASH USED IN INVESTING ACTIVITIES 

(27,549)

(47,101)

CASH FLOWS FROM FINANCING ACTIVITIES:

Net borrowings (repayments) pursuant to revolving credit facilities

(57,000)

57,000

Principal payments on long-term debt

(8,204)

(4,422)

Proceeds from the issuance of long-term debt

3,360

543,500

Purchase of treasury stock

(3,965)

(22,586)

Dividends paid

(32,799)

(654,092)

Excess tax benefits from stock-based compensation

1,460

1,559

Debt issuance costs

-

(4,759)

Proceeds from exercise of stock options

8,864

7,090

 NET CASH USED IN FINANCING ACTIVITIES

(88,284)

(76,710)

Net change in cash and cash equivalents

36,207

26,311

Effect of foreign exchange rate changes on cash and cash equivalents

(2,589)

809

Cash and cash equivalents at beginning of period

134,177

107,057

CASH AND CASH EQUIVALENTS AT END OF PERIOD

$            167,795

$          134,177

(1) The presentation of the Company's forgivable notes receivable for the year ended December 31, 2012 has been revised from

      prior year disclosures. See Note 1 to the Company's Form 10-Q filed with the SEC on November 12, 2013 for additional information.

 

Exhibit 4

CHOICE HOTELS INTERNATIONAL, INC.

SUPPLEMENTAL OPERATING INFORMATION 

DOMESTIC HOTEL SYSTEM

(UNAUDITED)

For the Year Ended December 31, 2013*

For the Year Ended December 31, 2012*

Change

Average Daily

Average Daily

Average Daily

Rate

Occupancy

RevPAR

Rate

Occupancy

RevPAR

Rate

Occupancy

RevPAR

Comfort Inn

$      83.21

59.9%

$  49.87

$     81.55

59.4%

$ 48.42

2.0%

50

bps

3.0%

Comfort Suites

86.89

62.8%

54.53

85.47

61.7%

52.74

1.7%

110

bps

3.4%

Sleep

74.35

58.5%

43.46

72.40

56.3%

40.77

2.7%

220

bps

6.6%

Quality

70.19

53.0%

37.17

69.46

51.6%

35.85

1.1%

140

bps

3.7%

Clarion

75.20

50.9%

38.30

74.94

49.4%

37.03

0.3%

150

bps

3.4%

Econo Lodge

56.56

48.7%

27.52

55.78

48.5%

27.05

1.4%

20

bps

1.7%

Rodeway

54.25

51.6%

27.96

53.36

50.8%

27.13

1.7%

80

bps

3.1%

MainStay

72.46

68.0%

49.27

69.34

70.4%

48.81

4.5%

(240)

bps

0.9%

Suburban

42.67

70.1%

29.91

41.61

69.7%

29.01

2.5%

40

bps

3.1%

Ascend Hotel Collection

120.97

64.3%

77.82

113.33

64.4%

72.94

6.7%

(10)

bps

6.7%

Total 

$      74.76

56.3%

$  42.08

$     73.60

55.5%

$ 40.84

1.6%

80

bps

3.0%

* Operating statistics represent hotel operations from December through November

For the Three Months Ended December 31, 2013*

For the Three Months Ended December 31, 2012*

Change

Average Daily

Average Daily

Average Daily

Rate

Occupancy

RevPAR

Rate

Occupancy

RevPAR

Rate

Occupancy

RevPAR

Comfort Inn

$      82.52

60.3%

$  49.71

$     81.67

60.0%

$ 48.98

1.0%

30

bps

1.5%

Comfort Suites

85.31

62.1%

52.96

85.01

61.4%

52.21

0.4%

70

bps

1.4%

Sleep

73.87

57.9%

42.74

72.70

56.5%

41.05

1.6%

140

bps

4.1%

Quality

68.93

52.3%

36.06

68.34

51.2%

35.02

0.9%

110

bps

3.0%

Clarion

73.80

50.5%

37.28

74.81

49.6%

37.12

(1.4%)

90

bps

0.4%

Econo Lodge

55.43

47.9%

26.54

55.84

48.0%

26.80

(0.7%)

(10)

bps

(1.0%)

Rodeway

53.09

50.9%

26.99

52.64

49.5%

26.07

0.9%

140

bps

3.5%

MainStay

71.28

69.0%

49.21

69.54

70.3%

48.85

2.5%

(130)

bps

0.7%

Suburban

42.53

69.6%

29.59

42.78

69.2%

29.61

(0.6%)

40

bps

(0.1%)

Ascend Hotel Collection

117.15

63.8%

74.79

116.26

67.0%

77.86

0.8%

(320)

bps

(3.9%)

Total 

$      73.73

55.9%

$  41.21

$     73.44

55.4%

$ 40.68

0.4%

50

bps

1.3%

* Operating statistics represent hotel operations from September through November

For the Quarter Ended

For the Twelve Months Ended

12/31/2013

12/31/2012

12/31/2013

12/31/2012

System-wide effective royalty rate

4.31%

4.36%

4.33%

4.33%

 

Exhibit 5

CHOICE HOTELS INTERNATIONAL, INC.

SUPPLEMENTAL HOTEL AND ROOM SUPPLY DATA

(UNAUDITED)

December 31, 2013

December 31, 2012

Variance

Hotels

Rooms

Hotels

Rooms

Hotels

Rooms

%

%

Comfort Inn

1,302

101,673

1,349

105,471

(47)

(3,798)

(3.5%)

(3.6%)

Comfort Suites

589

45,451

597

46,045

(8)

(594)

(1.3%)

(1.3%)

Sleep

382

27,623

387

28,087

(5)

(464)

(1.3%)

(1.7%)

Quality

1,223

101,143

1,152

98,078

71

3,065

6.2%

3.1%

Clarion

190

27,501

191

27,441

(1)

60

(0.5%)

0.2%

Econo Lodge

830

50,694

817

49,951

13

743

1.6%

1.5%

Rodeway

438

24,677

410

23,370

28

1,307

6.8%

5.6%

MainStay

43

3,331

41

3,165

2

166

4.9%

5.2%

Suburban

63

7,167

63

7,291

-

(124)

0.0%

(1.7%)

Ascend Hotel Collection

102

9,206

57

4,982

45

4,224

78.9%

84.8%

Cambria Suites

18

2,119

19

2,221

(1)

(102)

(5.3%)

(4.6%)

Domestic Franchises

5,180

400,585

5,083

396,102

97

4,483

1.9%

1.1%

International Franchises

1,160

105,473

1,160

103,151

-

2,322

0.0%

2.3%

Total Franchises

6,340

506,058

6,243

499,253

97

6,805

1.6%

1.4%

 

Exhibit 6

CHOICE HOTELS INTERNATIONAL, INC.

SUPPLEMENTAL INFORMATION BY BRAND

DEVELOPMENT RESULTS -- DOMESTIC NEW HOTEL CONTRACTS

(UNAUDITED)

For the Year Ended December 31, 2013

For the Year Ended December 31, 2012

% Change

New

New

New

Construction

Conversion

Total

Construction

Conversion

Total

Construction

Conversion

Total

Comfort Inn

18

54

72

23

36

59

(22%)

50%

22%

Comfort Suites

16

9

25

12

5

17

33%

80%

47%

Sleep

20

5

25

25

2

27

(20%)

150%

(7%)

Quality

1

137

138

-

170

170

NM

(19%)

(19%)

Clarion

1

21

22

-

22

22

NM

(5%)

0%

Econo Lodge

2

87

89

-

59

59

NM

47%

51%

Rodeway

1

70

71

-

71

71

NM

(1%)

0%

MainStay

11

2

13

12

1

13

(8%)

100%

0%

Suburban

9

5

14

3

4

7

200%

25%

100%

Ascend Hotel Collection

5

51

56

4

17

21

25%

200%

167%

Cambria Suites

5

-

5

7

-

7

(29%)

NM

(29%)

Total Domestic System

89

441

530

86

387

473

3%

14%

12%

For the Three Months Ended December 31, 2013

For the Three Months Ended December 31, 2012

% Change

New

New

New

Construction

Conversion

Total

Construction

Conversion

Total

Construction

Conversion

Total

Comfort Inn

6

19

25

13

19

32

(54%)

0%

(22%)

Comfort Suites

9

3

12

1

1

2

800%

200%

500%

Sleep

11

4

15

8

1

9

38%

300%

67%

Quality

-

61

61

-

82

82

NM

(26%)

(26%)

Clarion

-

9

9

-

8

8

NM

13%

13%

Econo Lodge

2

26

28

-

26

26

NM

0%

8%

Rodeway

-

31

31

-

25

25

NM

24%

24%

MainStay

6

2

8

10

-

10

(40%)

NM

(20%)

Suburban

8

4

12

2

3

5

300%

33%

140%

Ascend Hotel Collection

-

11

11

3

9

12

(100%)

22%

(8%)

Cambria Suites

3

-

3

3

-

3

0%

NM

0%

Total Domestic System

45

170

215

40

174

214

13%

(2%)

0%

 

Exhibit 7

CHOICE HOTELS INTERNATIONAL, INC.

DOMESTIC HOTEL PIPELINE OF HOTELS UNDER CONSTRUCTION, AWAITING CONVERSION OR APPROVED FOR DEVELOPMENT

(UNAUDITED)

A hotel in the domestic pipeline does not always result in an open and operating hotel due to various factors.

Variance

December 31, 2013

December 31, 2012

New

Units

Units

Conversion

 Construction

Total

Conversion

New Construction

Total

Conversion

New Construction

Total

Units

%

Units

%

Units

%

Comfort Inn

44

53

97

33

49

82

11

33%

4

8%

15

18%

Comfort Suites

4

47

51

1

72

73

3

300%

(25)

(35%)

(22)

(30%)

Sleep Inn

1

49

50

1

43

44

-

0%

6

14%

6

14%

Quality

48

3

51

36

3

39

12

33%

-

0%

12

31%

Clarion

8

2

10

12

1

13

(4)

(33%)

1

100%

(3)

(23%)

Econo Lodge

26

2

28

24

-

24

2

8%

2

NM

4

17%

Rodeway

38

1

39

35

-

35

3

9%

1

NM

4

11%

MainStay

2

31

33

-

25

25

2

NM

6

24%

8

32%

Suburban

6

16

22

1

15

16

5

500%

1

7%

6

38%

Ascend Hotel Collection

10

10

20

11

7

18

(1)

(9%)

3

43%

2

11%

Cambria Suites

-

21

21

-

25

25

-

NM

(4)

(16%)

(4)

(16%)

187

235

422

154

240

394

33

21%

(5)

(2%)

28

7%

 

Exhibit 8

CHOICE HOTELS INTERNATIONAL, INC.

SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION

(UNAUDITED)

CALCULATION OF FRANCHISING REVENUES AND FRANCHISING MARGINS

(dollar amounts in thousands)

Three Months Ended December 31, 

Year Ended December 31, 

2013

2012

2013

2012

Franchising Revenues:

Total Revenues

$    180,695

$       178,306

$        724,307

$               691,509

Adjustments:

     Marketing and reservation revenues

(100,718)

(100,160)

(403,099)

(384,784)

     SkyTouch Division

(21)

-

(33)

-

     Hotel operations

(1,174)

(1,133)

(4,774)

(4,573)

Franchising Revenues

$      78,782

$         77,013

$        316,401

$               302,152

Franchising Margins:

Operating Margin:

Total Revenues

$    180,695

$       178,306

$        724,307

$               691,509

Operating Income

$      47,157

$         45,234

$        194,494

$               193,142

     Operating Margin

26.1%

25.4%

26.9%

27.9%

 Franchising Margin:

Franchising Revenues

$      78,782

$         77,013

$        316,401

$               302,152

Operating Income

$      47,157

$         45,234

$        194,494

$               193,142

SkyTouch Division operating loss

2,986

1,296

11,754

3,370

Hotel operations operating income

(105)

(102)

(570)

(533)

Operating Income - Franchising

$      50,038

$         46,428

$        205,678

$               195,979

     Franchising Margins

63.5%

60.3%

65.0%

64.9%

CALCULATION OF FRANCHISING SELLING, GENERAL AND ADMINISTRATION EXPENSES

(dollar amounts in thousands)

Three Months Ended December 31, 

Year Ended December 31, 

2013

2012

2013

2012

Total Selling, General and Administrative Expenses

$      29,489

$         29,779

$          113,567

$               101,852

SkyTouch Division

(2,912)

(1,287)

(11,502)

(3,360)

Franchising Selling, General and Administration Expenses

$      26,577

$         28,492

$          102,065

$                 98,492

CALCULATION OF EBITDA

(dollar amounts in thousands)

Q4 2013 Actuals

Q4 2012 Actuals

Year Ended December 31, 2013 Actuals

Year Ended December 31, 2012 Actuals

Net income

$      27,332

$         24,451

$        112,601

$               120,687

Income taxes

10,998

10,877

44,317

48,481

Interest expense

10,203

10,366

42,537

27,189

Interest income

(568)

(384)

(2,547)

(1,540)

Other (gains) and losses

(514)

148

(1,780)

(1,989)

Loss on the extinguishment of debt

-

-

-

526

Equity in net income of affiliates

(294)

(224)

(634)

(212)

Depreciation and amortization

2,395

2,237

9,469

8,226

EBITDA

$      49,552

$         47,471

$        203,963

$               201,368

Franchising 

$      52,205

$         48,521

$        214,336

$               203,660

Hotel operations

238

237

1,096

1,068

SkyTouch

(2,891)

(1,287)

(11,469)

(3,360)

$      49,552

$         47,471

$        203,963

$               201,368

 

SOURCE Choice Hotels International, Inc.



RELATED LINKS

http://www.choicehotels.com