Choice Hotels International Reports a 10% Increase in Third Quarter EBITDA from Franchising Activities

New Executed Domestic Franchise Agreements Increase 14%

Company Repurchases 1 Million Shares of Stock During Third Quarter

ROCKVILLE, Md., Oct. 30, 2015 /PRNewswire/ -- Choice Hotels International, Inc. CHH today reported the following highlights for the third quarter 2015:

  • Revenues for the three months ended September 30, 2015 totaled $241.5 million, an increase of 12 percent from the same period of 2014.
  • Earnings before interest, taxes, depreciation and amortization ("EBITDA") from franchising activities for the three months ended September 30, 2015, totaled $81.1 million, an increase of 10 percent from the same period of 2014.
  • Franchising margins for the three months ended September 30, 2015, were 74.6 percent, an increase of 230 basis points from the same period of 2014.
  • Domestic royalty fees for the three months ended September 30, 2015, totaled $84.7 million, an increase of 6.5 percent from the same period of 2014.
  • Domestic system-wide revenue per available room ("RevPAR") increased 5.8 percent in the third quarter of 2015, as occupancy and average daily rates increased 120 basis points and 4 percent, respectively from the same period of 2014.
  • Domestic units increased 0.2 percent from September 30, 2014.
  • Effective royalty rate for the three months ended September 30, 2015 increased 3 basis points to 4.27 percent from the same period of 2014.
  • Initial and relicensing fees for the three months ended September 30, 2015, totaled $6.2 million, an increase of 44 percent from the same period of 2014.
  • Domestic hotel executed franchise agreements totaled 129 for the three months ended September 30, 2015, an increase of 14 percent from the same period of 2014.
  • Executed 9 new domestic franchise agreements during the three months ended September 30, 2015 for the Cambria hotels & suites brand including 2 conversion projects in Chicago, Illinois and Atlanta, Georgia.
  • Domestic relicensing and contract renewal transactions totaled 119 for the three months ended September 30, 2015, an increase of 40 percent from the same period of 2014.
  • The company's new construction domestic pipeline of hotels under construction or approved for development increased 29 percent from September 30, 2014, and the total pipeline increased 28 percent.
  • Diluted earnings per share ("EPS") from continuing operations for the three months ended September 30, 2015, totaled $0.72, an increase of 7 percent from the same period of 2014.
  • The company purchased 1.0 million shares of common stock under its share repurchase program during the three months ended September 30, 2015, at a total cost of approximately $50 million.

"We are very pleased with our performance in the third quarter, with double-digit percentage growth in both total revenues and EBITDA. We were pleased with our year-over-year increase in domestic royalty revenue driven by growth in all 3 critical levers – RevPAR, system-size and effective royalty rate. We had a terrific quarter on the development front with improvements in domestic franchise contracts for both new construction and conversion hotels demonstrating that the demand for our brands is strong," said Stephen P. Joyce, president and chief executive officer, Choice Hotels. "The fundamental strength of our operating model enables us to generate strong free cash flows, which allows us to return value to our shareholders through a disciplined and prudent capital allocation strategy."

Discontinued Operations

During 2014, the company entered into and completed a plan to sell its three owned hotels operated under the MainStay Suites brand. The company determined that the sale of these hotels met the definition of a discontinued operation since the operations and cash flows of these components have been eliminated from the on-going operations of the company and the company does not have significant continuing involvement in the operations of the hotels after the transaction. As a result, the company's consolidated statement of income for the three and nine months ended September 30, 2014, reflects these three company-owned hotels as discontinued operations.

Summarized financial information related to these discontinued operations is presented in Exhibit 9 of this press release.                  

Outlook

The company's consolidated 2015 outlook reflects the following assumptions:

Franchising

  • EBITDA from franchising activities for full-year 2015 are expected to range between $255 million and $257 million;
  • Net domestic unit growth for 2015 is expected to be approximately 1%;
  • RevPAR is expected to increase approximately 5.5% and 7% for fourth quarter and full-year 2015, respectively; and
  • The effective royalty rate is expected to increase 2 basis points for full-year 2015 as compared to full-year 2014.

SkyTouch

  • Net reductions in EBITDA relating to our investment in the SkyTouch division for full-year 2015 are expected to be approximately $17 million.

Other Items

  • The effective tax rate for continuing operations is expected to be approximately 31% and 32% for the fourth quarter and full-year 2015, respectively; and
  • All figures assume no further repurchases of common stock under the company's share repurchase program.

Consolidated Outlook

The company's fourth quarter 2015 diluted EPS is expected to be at least $0.47. The company expects full-year 2015 diluted EPS to range between $2.18 and $2.20 and full year 2015 EBITDA to range between $237 million and $241 million.

Conference Call

Choice will conduct a conference call on Friday, October 30, 2015 at 10:00 a.m. EDT to discuss the company's third quarter 2015 results. The dial-in number to listen to the call is 1-855-638-5678, and the access code is 52809803. International callers should dial 1-920-663-6286 and enter the access code 52809803.  The conference call also will be webcast simultaneously via the company's website, www.choicehotels.com.  Interested investors and other parties wishing to access the call via the webcast should go to the website 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 1:00 p.m. EDT on Friday, October 30, 2015 through Friday, November 6, 2015 by calling 1-855-859-2056 and entering access code 52809803. The international dial-in number for the replay is 1-404-537-3406 and the access code is 52809803. In addition, the call will be archived and available on www.choicehotels.com via the Investor Info link.

About Choice Hotels

Choice Hotels International, Inc.® CHH is one of the world's largest lodging companies. With more than 6,300 hotels franchised in more than 35 countries and territories, we represent more than 500,000 rooms around the globe. As of September 30, 2015, 638 hotels were in our development pipeline. Our company's Ascend Hotel Collection®, Cambria® hotels & suites, Comfort Inn®, Comfort Suites®, Sleep Inn®, Quality®, Clarion®, MainStay Suites®, Suburban Extended Stay Hotel®, Econo Lodge® and Rodeway Inn® brands provide a spectrum of lodging choices to meet guests' needs. With more than 24 million members and counting, check out our Choice Privileges® rewards program to see how you can reap the benefits of being a member of the Choice Hotels® family. Visit us at www.choicehotels.com for more information.

SkyTouch Technology® is a business division of Choice Hotels 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," "should,"  "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, repurchases of common stock 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; foreign currency fluctuations; 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 marketing and reservations systems and other operating systems; or ability to grow our franchise system; exposure to risks related to development activities; fluctuations in the supply and demand for hotels rooms; our ability to realize anticipated benefits from acquired businesses; the level of acceptance of alternative growth strategies we may implement; operating risks associated with our international operations; the outcome of litigation; and our ability to manage 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, EBITDA from franchising activities and franchising margins 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 and operating margins.  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 income from continuing operations excluding the impact of interest expense, 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, the SkyTouch Technology division, recently acquired operations that provide SaaS technology solutions to vacation rental management companies and revenue generated from the ownership of an office building that is leased to a third-party.  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.  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. The operations for SkyTouch Technology and our vacation rental technology solutions provider 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.

© 2015 Choice Hotels International, Inc.  All rights reserved.

 

Choice Hotels International, Inc.











Exhibit 1

Consolidated Statements of Income













(Unaudited)




































































Three Months Ended September 30,


Nine Months Ended September 30,







Variance






Variance



2015


2014


$


%


2015


2014


$


%

(In thousands, except per share amounts)






























REVENUES:


































Royalty fees


$                 89,929


$              86,091


$     3,838


4%


$              233,543


$               222,301


$     11,242


5%

Initial franchise and relicensing fees


6,170


4,299


1,871


44%


17,703


12,761


4,942


39%

Procurement services


6,271


5,495


776


14%


19,667


18,293


1,374


8%

Marketing and reservation 


134,463


115,653


18,810


16%


366,298


309,025


57,273


19%

Other


4,693


3,630


1,063


29%


11,716


10,188


1,528


15%

      Total revenues


241,526


215,168


26,358


12%


648,927


572,568


76,359


13%


















OPERATING EXPENSES:


































Selling, general and administrative


30,152


30,236


(84)


(0%)


95,712


88,329


7,383


8%

Depreciation and amortization


3,108


2,293


815


36%


8,793


6,903


1,890


27%

Marketing and reservation


134,463


115,653


18,810


16%


366,298


309,025


57,273


19%

Total operating expenses


167,723


148,182


19,541


13%


470,803


404,257


66,546


16%


















Operating income


73,803


66,986


6,817


10%


178,124


168,311


9,813


6%


















OTHER INCOME AND EXPENSES, NET:

















Interest expense


10,821


10,495


326


3%


32,057


31,376


681


2%

Interest income


(359)


(355)


(4)


1%


(982)


(1,205)


223


(19%)

Other (gains) and losses


1,402


375


1,027


274%


(239)


(158)


(81)


51%

Equity in net (income) loss of affiliates


(329)


513


(842)


(164%)


1,107


578


529


92%

Total other income and expenses, net


11,535


11,028


507


5%


31,943


30,591


1,352


4%


















Income from continuing operations before income taxes


62,268


55,958


6,310


11%


146,181


137,720


8,461


6%

Income taxes


20,849


16,542


4,307


26%


47,355


41,556


5,799


14%

Income from continuing operations, net of income taxes


41,419


39,416


2,003


5%


98,826


96,164


2,662


3%

Income from discontinued operations, net of income taxes


-


(51)


51


(100%)


-


1,711


(1,711)


(100%)

Net income


$                 41,419


$              39,365


$     2,054


5%


$                98,826


$                97,875


$         951


1%



































Basic earnings per share

















Continuing operations


$                     0.72


$                  0.67


$      0.05


7%


$                   1.72


$                    1.65


$        0.07


4%

Discontinued operations


-


-


-


NM


-


0.03


(0.03)


(100%)



$                     0.72


$                  0.67


$      0.05


7%


$                   1.72


$                    1.68


$        0.04


2%



































Diluted earnings per share

















Continuing operations


$                     0.72


$                  0.67


$      0.05


7%


$                   1.71


$                    1.63


$        0.08


5%

Discontinued operations


-


-


-


NM


-


0.03


(0.03)


(100%)



$                     0.72


$                  0.67


$      0.05


7%


$                   1.71


$                    1.66


$        0.05


3%

 

 

Choice Hotels International, Inc.




Exhibit 2

Consolidated Balance Sheets





















(In thousands, except per share amounts)

 September 30, 


 December 31, 






2015


2014






(Unaudited)











ASSETS















Cash and cash equivalents



$           199,261


$         214,879

Accounts receivable, net



114,623


91,681

Other current assets



45,649


42,729


Total current assets



359,533


349,289









Fixed assets and intangibles, net


178,462


152,034

Notes receivable, net of allowances


73,756


40,441

Investments, employee benefit plans, at fair value

17,102


17,539

Other assets




83,909


78,614











Total assets


$           712,762


$         637,917

























LIABILITIES AND SHAREHOLDERS' DEFICIT












Accounts payable 



$              59,922


$            57,124

Accrued expenses and other current liabilities

61,051


64,243

Deferred revenue



68,439


66,382

Current portion of long-term debt


1,706


12,349


Total current liabilities


191,118


200,098









Long-term debt



815,858


772,729

Deferred compensation & retirement plan obligations  

22,145


23,987

Other liabilities




84,284


69,904










Total liabilities



1,113,405


1,066,718










Total shareholders' deficit


(400,643)


(428,801)











Total liabilities and shareholders' deficit

$           712,762


$         637,917

 

 

Choice Hotels International, Inc.



Exhibit 3

Consolidated Statements of Cash Flows




(Unaudited)














(In thousands)

Nine Months Ended September 30,






2015


2014

CASH FLOWS FROM OPERATING ACTIVITIES:








Net income

$                    98,826


$              97,875





Adjustments to reconcile net income to net cash provided 




 by operating activities:




  Depreciation and amortization  

8,793


6,903

  Gain on sale of assets

(1,519)


(2,809)

  Provision for bad debts, net

1,540


1,676

  Non-cash stock compensation and other charges

8,929


8,093

  Non-cash interest and other (income) loss

3,168


1,836

  Deferred income taxes

(1,799)


(19,216)

  Equity (earnings) losses from unconsolidated joint ventures, net of distributions received

2,917


1,679





Changes in assets and liabilities, net of acquisition:




  Receivables

(24,532)


(30,497)

  Advances to/from marketing and reservation activities, net

18,341


60,187

  Forgivable notes receivable, net

(21,029)


(8,776)

  Accounts payable

5,111


21,845

  Accrued expenses and other current liabilities

(14,083)


(11,082)

  Income taxes payable/receivable

11,066


7,981

  Deferred revenue

2,122


4,751

  Other assets

(4,826)


(1,125)

  Other liabilities

5,748


(943)





 NET CASH PROVIDED BY OPERATING ACTIVITIES 

98,773


138,378





CASH FLOWS FROM INVESTING ACTIVITIES:








Investment in property and equipment

(21,810)


(11,886)

Proceeds from sales of assets

6,347


15,612

Acquisition, net of cash acquired

(13,269)


-

Issuance of mezzanine and other notes receivable

(25,253)


(3,340)

Collections of mezzanine and other notes receivable

3,697


9,832

Contributions to equity method investments

(3,811)


(14,362)

Distributions from equity method investments

270


-

Purchases of investments, employee benefit plans

(2,977)


(1,520)

Proceeds from sales of investments, employee benefit plans

2,920


966

Other items, net

(9,212)


(592)





 NET CASH USED BY INVESTING ACTIVITIES 

(63,098)


(5,290)





CASH FLOWS FROM FINANCING ACTIVITIES:








Net borrowings pursuant to revolving credit facilities

162,032


-

Principal payments on long-term debt

(130,194)


(7,110)

Proceeds from the issuance of long-term debt

176


226

Debt issuance costs

(2,169)


-

Purchase of treasury stock

(56,450)


(23,757)

Dividends paid

(34,173)


(32,767)

Excess tax benefits from stock-based compensation

4,885


2,297

Proceeds from exercise of stock options

6,381


4,984





 NET CASH USED BY FINANCING ACTIVITIES

(49,512)


(56,127)





Net change in cash and cash equivalents

(13,837)


76,961

Effect of foreign exchange rate changes on cash and cash equivalents

(1,781)


(364)

Cash and cash equivalents at beginning of period

214,879


167,795





CASH AND CASH EQUIVALENTS AT END OF PERIOD

$                  199,261


$            244,392

 

 

CHOICE HOTELS INTERNATIONAL, INC.

Exhibit 4

SUPPLEMENTAL OPERATING INFORMATION 


DOMESTIC HOTEL SYSTEM


(UNAUDITED)




























































































For the Nine Months Ended September 30, 2015


For the Nine Months Ended September 30, 2014


Change



























Average Daily






Average Daily






Average Daily










Rate


Occupancy


RevPAR


Rate


Occupancy


RevPAR


Rate


Occupancy


RevPAR

























Comfort Inn


$             90.65


66.8%


$          60.52


$             86.92


64.9%


$         56.43


4.3%


190

bps


7.2%



Comfort Suites


94.83


69.9%


66.25


91.06


67.8%


61.78


4.1%


210

bps


7.2%



Sleep


81.34


65.7%


53.45


77.75


63.7%


49.52


4.6%


200

bps


7.9%



Quality


76.02


60.2%


45.75


72.87


57.7%


42.05


4.3%


250

bps


8.8%



Clarion


80.93


58.9%


47.68


78.05


55.9%


43.59


3.7%


300

bps


9.4%



Econo Lodge


60.44


55.1%


33.30


58.64


52.9%


31.01


3.1%


220

bps


7.4%



Rodeway


60.56


58.5%


35.44


57.46


56.5%


32.48


5.4%


200

bps


9.1%



MainStay


78.03


69.7%


54.35


75.52


72.9%


55.03


3.3%


(320)

bps


(1.2%)



Suburban


47.75


77.0%


36.78


45.29


73.3%


33.19


5.4%


370

bps


10.8%



Ascend Hotel Collection


127.38


59.9%


76.34


120.64


59.8%


72.10


5.6%


10

bps


5.9%

























Total 


$             80.77


62.9%


$          50.79


$             77.80


60.9%


$         47.36


3.8%


200

bps


7.2%





























































































For the Three Months Ended September 30, 2015


For the Three Months Ended September 30, 2014


Change



























Average Daily






Average Daily






Average Daily










Rate


Occupancy


RevPAR


Rate


Occupancy


RevPAR


Rate


Occupancy


RevPAR

























Comfort Inn


$             96.35


73.2%


$          70.54


$             92.33


72.0%


$         66.44


4.4%


120

bps


6.2%



Comfort Suites


98.06


73.2%


71.79


94.13


72.1%


67.86


4.2%


110

bps


5.8%



Sleep


84.44


69.1%


58.31


80.95


68.4%


55.35


4.3%


70

bps


5.3%



Quality


80.80


65.3%


52.79


77.05


63.3%


48.78


4.9%


200

bps


8.2%



Clarion


85.46


63.9%


54.61


83.40


61.8%


51.49


2.5%


210

bps


6.1%



Econo Lodge


65.32


60.1%


39.27


63.31


59.0%


37.33


3.2%


110

bps


5.2%



Rodeway


66.00


63.7%


42.02


62.71


62.8%


39.35


5.2%


90

bps


6.8%



MainStay


81.26


71.8%


58.36


78.58


77.3%


60.70


3.4%


(550)

bps


(3.9%)



Suburban


48.77


78.1%


38.09


46.78


74.6%


34.88


4.3%


350

bps


9.2%



Ascend Hotel Collection


134.88


60.1%


81.07


127.43


61.0%


77.68


5.8%


(90)

bps


4.4%

























Total 


$             85.38


67.7%


$          57.80


$             82.12


66.5%


$         54.64


4.0%


120

bps


5.8%









































































































































For the Three Months Ended




For the Nine Months Ended














9/30/2015


9/30/2014




9/30/2015


9/30/2014


































System-wide effective royalty rate


4.27%


4.24%




4.28%


4.28%












 

 



















CHOICE HOTELS INTERNATIONAL, INC.

Exhibit 5

SUPPLEMENTAL HOTEL AND ROOM SUPPLY DATA


(UNAUDITED)


























































September 30, 2015


September 30, 2014


Variance






















Hotels


Rooms


Hotels


Rooms


Hotels


Rooms


%


%




















Comfort Inn


1,188


92,029


1,266


98,119


(78)


(6,090)


(6.2%)


(6.2%)


Comfort Suites


574


44,311


593


45,873


(19)


(1,562)


(3.2%)


(3.4%)


Sleep


374


26,913


374


27,065


-


(152)


0.0%


(0.6%)


Quality


1,325


105,950


1,262


103,358


63


2,592


5.0%


2.5%


Clarion


176


24,626


183


26,182


(7)


(1,556)


(3.8%)


(5.9%)


Econo Lodge


854


52,963


846


52,304


8


659


0.9%


1.3%


Rodeway


488


27,095


460


25,235


28


1,860


6.1%


7.4%


MainStay


48


3,656


42


3,304


6


352


14.3%


10.7%


Suburban


63


7,065


64


7,164


(1)


(99)


(1.6%)


(1.4%)


Ascend Hotel Collection


112


9,407


107


9,271


5


136


4.7%


1.5%


Cambria hotel & suites


24


2,917


21


2,534


3


383


14.3%


15.1%




















Domestic Franchises


5,226


396,932


5,218


400,409


8


(3,477)


0.2%


(0.9%)




















International Franchises


1,153


107,425


1,168


106,905


(15)


520


(1.3%)


0.5%




















Total Franchises


6,379


504,357


6,386


507,314


(7)


(2,957)


(0.1%)


(0.6%)


 

 



















Exhibit 6


CHOICE HOTELS INTERNATIONAL, INC.

SUPPLEMENTAL INFORMATION BY BRAND

DEVELOPMENT RESULTS -- DOMESTIC NEW HOTEL CONTRACTS

(UNAUDITED)



















































































For the Nine Months Ended September 30, 2015


For the Nine Months Ended September 30, 2014


% Change
























New






New






New








Construction


Conversion


Total


Construction


Conversion


Total


Construction


Conversion


Total






















Comfort Inn


17


28


45


16


11


27


6%


155%


67%


Comfort Suites


18


3


21


11


-


11


64%


NM


91%


Sleep


19


-


19


21


1


22


(10%)


(100%)


(14%)


Quality


3


114


117


3


82


85


0%


39%


38%


Clarion


-


7


7


1


15


16


(100%)


(53%)


(56%)


Econo Lodge


-


39


39


1


46


47


(100%)


(15%)


(17%)


Rodeway


-


57


57


3


48


51


(100%)


19%


12%


MainStay


16


-


16


10


1


11


60%


(100%)


45%


Suburban


1


4


5


2


3


5


(50%)


33%


0%


Ascend Hotel Collection


3


22


25


6


11


17


(50%)


100%


47%


Cambria hotel & suites


14


2


16


5


-


5


180%


NM


220%






















Total Domestic System


91


276


367


79


218


297


15%


27%


24%








































































































For the Three Months Ended September 30, 2015


For the Three Months Ended September 30, 2014


% Change
























New






New






New








Construction


Conversion


Total


Construction


Conversion


Total


Construction


Conversion


Total






















Comfort Inn


4


8


12


6


3


9


(33%)


167%


33%


Comfort Suites


5


1


6


4


-


4


25%


NM


50%


Sleep


10


-


10


7


-


7


43%


NM


43%


Quality


-


39


39


-


34


34


NM


15%


15%


Clarion


-


1


1


1


4


5


(100%)


(75%)


(80%)


Econo Lodge


-


11


11


1


19


20


(100%)


(42%)


(45%)


Rodeway


-


22


22


2


17


19


(100%)


29%


16%


MainStay


10


-


10


5


-


5


100%


NM


100%


Suburban


-


1


1


1


-


1


(100%)


NM


0%


Ascend Hotel Collection


2


6


8


-


5


5


NM


20%


60%


Cambria hotel & suites


7


2


9


4


-


4


75%


NM


125%






















Total Domestic System


38


91


129


31


82


113


23%


11%


14%


 

 






















Exhibit 7



CHOICE HOTELS INTERNATIONAL, INC.

DOMESTIC 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



September 30, 2015


September 30, 2014















Units


Units


Conversion


New Construction


Total



Conversion


New
Construction


Total


Conversion


New
Construction


Total


Units


%


Units


%


Units


%


























Comfort Inn


39


63


102


33


51


84


6


18%


12


24%


18


21%

Comfort Suites


1


75


76


-


47


47


1


NM


28


60%


29


62%

Sleep Inn


-


72


72


2


62


64


(2)


(100%)


10


16%


8


13%

Quality


56


5


61


34


6


40


22


65%


(1)


(17%)


21


53%

Clarion


9


2


11


9


3


12


-


0%


(1)


(33%)


(1)


(8%)

Econo Lodge


26


4


30


36


3


39


(10)


(28%)


1


33%


(9)


(23%)

Rodeway


44


2


46


31


4


35


13


42%


(2)


(50%)


11


31%

MainStay


1


54


55


2


39


41


(1)


(50%)


15


38%


14


34%

Suburban


4


10


14


6


11


17


(2)


(33%)


(1)


(9%)


(3)


(18%)

Ascend Hotel Collection


21


18


39


8


15


23


13


163%


3


20%


16


70%

Cambria hotel & suites


2


32


34


-


20


20


2


NM


12


60%


14


70%




























203


337


540


161


261


422


42


26%


76


29%


118


28%

 

 


CHOICE HOTELS INTERNATIONAL, INC.

Exhibit 8




SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION






(UNAUDITED)



















CALCULATION OF FRANCHISING REVENUES AND FRANCHISING MARGINS





















(dollar amounts in thousands)


Three Months Ended September 30, 


Nine Months Ended September 30, 






















2015


2014


2015


2014






Franchising Revenues:




























Total Revenues


$              241,526


$               215,168


$               648,927


$              572,568






Adjustments:














     Marketing and reservation revenues


(134,463)


(115,653)


(366,298)


(309,025)






     Non-franchising activities


(1,458)


(92)


(2,473)


(213)






Franchising Revenues


$              105,605


$                 99,423


$               280,156


$              263,330




















Franchising Margins:




























Operating Margin:




























Total Revenues


$              241,526


$               215,168


$               648,927


$              572,568






Operating Income


$                73,803


$                 66,986


$               178,124


$              168,311






     Operating Margin


30.6%


31.1%


27.4%


29.4%




















Franchising Margin:




























Franchising Revenues


$              105,605


$                 99,423


$               280,156


$              263,330




















Operating Income


$                73,803


$                 66,986


$               178,124


$              168,311






Non-franchising activities operating loss


4,943


4,928


14,807


12,794








$                78,746


$                 71,914


$               192,931


$              181,105




















     Franchising Margins


74.6%


72.3%


68.9%


68.8%















































CALCULATION OF FRANCHISING SELLING, GENERAL AND ADMINISTRATION EXPENSES





















(dollar amounts in thousands)


Three Months Ended September 30, 


Nine Months Ended September 30, 






















2015


2014


2015


2014




















Total Selling, General and Administrative Expenses


$                30,152


$                 30,236


$                 95,712


$                88,329






Non-Franchising Activities


(5,632)


(4,786)


(15,630)


(12,322)






Franchising Selling, General and Administration Expenses


$                24,520


$                 25,450


$                 80,082


$                76,007















































CALCULATION OF EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION ("EBITDA")





















(dollar amounts in thousands)
















Three Months Ended September 30, 


Nine Months Ended September 30, 




















2015


2014


2015


2014



















Income from continuing operations, net of income taxes


$                41,419


$                 39,416


$                 98,826


$                96,164






Income taxes


20,849


16,542


47,355


41,556






Interest expense


10,821


10,495


32,057


31,376






Interest income


(359)


(355)


(982)


(1,205)






Other (gains) and losses


1,402


375


(239)


(158)






Equity in net (income) loss of affiliates


(329)


513


1,107


578






Depreciation and amortization


3,108


2,293


8,793


6,903





EBITDA


$                76,911


$                 69,279


$               186,917


$              175,214



















Franchising 


$                81,085


$                 73,973


$               200,074


$              187,323





Non-Franchising activities


(4,174)


(4,694)


(13,157)


(12,109)








$                76,911


$                 69,279


$               186,917


$              175,214





 

 


CHOICE HOTELS INTERNATIONAL, INC.


Exhibit 9


DISCONTINUED OPERATIONS




(UNAUDITED)




































Three Months Ended September 30,


Nine Months Ended September 30, 











(In thousands)


2015


2014


2015


2014











REVENUES:









Hotel operations


$                       -


$                          -


$                        -


$                  801

      Total revenues


-


-


-


801











OPERATING EXPENSES:









Hotel operations


-


52


-


884

Total operating expenses


-


52


-


884











Operating income (loss)


-


(52)


-


(83)











Gain (loss) on disposal of discontinued operations


-


(30)


-


2,803











Income (loss) from discontinued operations before income taxes


-


(82)


-


2,720

Income tax  (benefit)


-


(31)


-


1,009

Income (loss) from discontinued operations


$                       -


$                      (51)


$                        -


$               1,711

 

 

Choice Hotels International Logo chain

Photo - http://photos.prnewswire.com/prnh/20140807/134515

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/choice-hotels-international-reports-a-10-increase-in-third-quarter-ebitda-from-franchising-activities-300169399.html

SOURCE Choice Hotels International, Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!