Drives Domestic RevPAR Growth of 2.3%
Year-over-Year, Outperforming its Chain Scales
Grows Global Net Rooms System Size by
2.8%,
Including 3.9% Growth for
More Revenue-Intense Portfolio
NORTH
BETHESDA, Md., May 8, 2025
/PRNewswire/ -- Choice Hotels International, Inc. (NYSE: CHH), a
leading global lodging franchisor, today reported its first quarter
2025 results.
Highlights include:
- Net income increased 44% to $44.5
million for first quarter 2025, representing diluted
earnings per share (EPS) of $0.94, a
52% increase compared to the same period of 2024.
- Adjusted earnings before interest, taxes, depreciation, and
amortization (EBITDA) for first quarter 2025 grew to $129.6 million, a first quarter record and a 4%
increase compared to the same period of 2024.
- Adjusted diluted EPS for first quarter 2025 grew to
$1.34, a first quarter record and a
5% increase compared to the same period of 2024.
- Increased net global rooms system size by 2.8%, including 3.9%
growth for global upscale, extended stay, and midscale rooms
portfolio, compared to March 31,
2024.
- Increased net rooms portfolio for the domestic extended stay
segment by 10.8% compared to March 31,
2024 and the segment's pipeline reached over 40,000 rooms as
of March 31, 2025.
- Increased domestic revenue per available room (RevPAR) by 2.3%
for first quarter 2025, compared to the same period of 2024,
outperforming the chain scales in which the company competes by 60
basis points.
- Increased domestic RevPAR for the extended stay portfolio by
6.8% for first quarter 2025, compared to the same period of 2024,
outperforming the industry by 410 basis points.
- Increased domestic RevPAR for midscale and economy portfolios
by 1.7% and 7.1% for first quarter 2025, respectively, compared to
the same period of 2024, outperforming their respective chain
scales by 30 basis points and 440 basis points.
"Choice Hotels generated another quarter of record financial
performance and RevPAR outperformance, demonstrating the successful
execution of our growth strategy," said Patrick Pacious, President and Chief Executive
Officer. "Our unique positioning has enabled us to outperform our
peers, gain market share, and emerge stronger even in periods of
economic uncertainty. Today, with our more diversified avenues of
growth, a more resilient customer profile, and a meaningfully
strengthened brand portfolio, including our larger presence in the
cycle-resilient extended-stay segment, we have established an even
stronger foundation for near-term stability and long-term
growth."
Financial Performance
($ in millions, except per share
amounts)
|
Three months ended
March 31,
|
|
2025
|
2024
|
|
Total
Revenues
|
$333
|
$332
|
|
Revenue excluding
revenue for reimbursable costs
from franchised and managed properties1
|
$209
|
$203
|
|
Net Income
|
$45
|
$31
|
|
Adjusted Net
Income
|
$64
|
$64
|
|
Diluted Earnings per
Share
|
$0.94
|
$0.62
|
|
Adjusted Diluted
Earnings per Share
|
$1.34
|
$1.28
|
|
Adjusted
EBITDA
|
$130
|
$124
|
|
- Partnership services and fees2 increased 28% to
$25.4 million for first quarter 2025,
compared to the same period of 2024.
- Domestic average daily rate (ADR) grew by 1.7% and occupancy
levels increased by 30 basis points for first quarter 2025.
- The domestic effective royalty rate increased by 8 basis points
to 5.11% for first quarter 2025, compared to the same period of
2024.
System Size and Development
|
Rooms
|
|
March 31, 2025
|
March 31, 2024
|
Change
|
Domestic
|
505,601
|
494,096
|
2.3 %
|
Domestic Upscale, Extended
Stay, and Midscale
|
444,230
|
428,713
|
3.6 %
|
International
|
141,986
|
136,032
|
4.4 %
|
Global
|
647,587
|
630,128
|
2.8 %
|
1
|
Calculated as total
revenues net of reimbursable revenues. Reimbursable revenues were
$123 million and $129 million for first quarter 2025 and first
quarter 2024, respectively.
|
2
|
During the first
quarter of 2025, the company reclassified certain revenues into
Partnership services and fees (formerly known as Platform and
procurement services fees). See the Financial Statement Updates
section of this release for additional information.
|
- Domestic upscale, extended stay, and midscale net rooms
portfolio grew by 3.6% compared to March 31,
2024.
- International net rooms portfolio grew by 4.4% compared to
March 31, 2024, and its pipeline
increased by 13% from December 31,
2024.
- Global upscale net rooms portfolio grew by 16.2% from
March 31, 2024, and its pipeline
increased by 8% from December 31,
2024, reaching over 26,000 rooms.
- Global pipeline was over 95,000 rooms as of March 31, 2025, of which nearly 79,000 were
domestic rooms.
Balance Sheet and Liquidity
As of March 31, 2025, the company
had a total available liquidity of $593.8
million, including available borrowing capacity and cash and
equivalents. The company's net debt leverage ratio was 3.0 times as
of March 31, 2025.
During first quarter 2025, the company generated cash flows from
operating activities of $20.5
million, an $18.7 million
increase compared to the same period of 2024.
Shareholder Returns
During first quarter 2025, the company paid cash dividends
totaling $13.5 million and
repurchased 456,000 shares of common stock for $64.6 million under its stock repurchase program
and through repurchases from employees in connection with tax
withholding and option exercises relating to awards under the
company's equity incentive plans.
As of March 31, 2025, the company
had 3.4 million shares of common stock remaining under the current
share repurchase authorization.
Outlook
The company is adjusting its outlook to reflect a more moderate
domestic RevPAR growth expectation amidst a changing macro
backdrop. The outlook information below includes forward-looking
non-GAAP financial measures, which management uses in forecasting
performance. The adjusted numbers in the company's outlook below
exclude the net surplus or deficit generated from reimbursable
revenue from franchised and managed properties, additional
repurchases of company stock, and other items:
|
Full-Year 2025
|
Prior Outlook
|
Net Income
|
$275 – $290
million
|
$288 – $300
million
|
Adjusted Net
Income
|
$324 – $339
million
|
$333 – $345
million
|
Adjusted
EBITDA
|
$615 – $635
million
|
$625 – $640
million
|
Diluted EPS
|
$5.86 –
$6.18
|
$6.04 –
$6.29
|
Adjusted Diluted
EPS
|
$6.90 –
$7.22
|
$6.98 –
$7.24
|
Effective Income Tax
Rate
|
25 %
|
25 %
|
|
|
|
|
Full-Year 2025
vs. Full-Year 2024
|
Prior Outlook
|
Domestic RevPAR
Growth
|
-1% to 1%
|
1% to 2%
|
Domestic Effective
Royalty Rate Growth
|
Mid-single
digits
|
Mid-single
digits
|
Global Net System Rooms
Growth
|
Approximately
1%
|
Approximately
1%
|
Webcast and Conference Call
Choice Hotels International will conduct a live webcast to
discuss the company's first quarter 2025 earnings results on
May 8, 2025, at 10:00 a.m. EDT on the company's investor
relations website, www.investor.choicehotels.com, accessible via
the Events and Presentations tab.
A conference call will also be available. Participants may
listen to the call by dialing (800) 549-8228 domestically or (646)
564-2877 internationally using conference ID 88948.
A replay and transcript of the event will be available on the
company's investor relations website within 24 hours at
www.investor.choicehotels.com/events-and-presentations.
About Choice Hotels®
Choice Hotels International, Inc. (NYSE: CHH) is one of the
largest lodging franchisors in the world, with over 7,500 hotels,
representing nearly 650,000 rooms, in 46 countries and territories.
A wide-ranging portfolio of 22 brands, from full-service upper
upscale properties to midscale, extended stay, and economy enables
Choice® to meet travelers' needs in more places and for more
occasions while driving more value for franchise owners and
shareholders. The award-winning Choice Privileges® rewards program
and co-brand credit card options provide members with a fast and
easy way to earn reward nights and personalized perks. For more
information, visit www.choicehotels.com.
Forward-Looking Statements
Information set forth herein includes "forward-looking
statements." Certain, but not necessarily all, of such
forward-looking statements can be identified by the use of
forward-looking terminology, such as "expect," "estimate,"
"believe," "anticipate," "should," "will," "forecast," "plan,"
"project," "assume," or similar words of futurity. All statements
other than historical facts are 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 Choice's
revenue, expenses, EBITDA, adjusted EBITDA, earnings, debt levels,
ability to repay outstanding indebtedness, payment of dividends,
net surplus or deficit, repurchases of common stock and other
financial and operational measures, including occupancy and open
hotels, RevPAR, macroeconomic backdrop and Choice's liquidity,
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, including access to
liquidity and capital; changes in consumer demand and confidence,
including consumer discretionary spending and the demand for
travel, transient and group business; the timing and amount of
future dividends and share repurchases; future domestic or global
outbreaks of epidemics, pandemics or contagious diseases or fear of
such outbreaks, and the related impact on the global hospitality
industry, particularly but not exclusively the U.S. travel market;
changes in law and regulation applicable to the travel, lodging or
franchising industries, including with respect to the status of the
company's relationship with employees of our franchisees; foreign
currency fluctuations; impairments or declines in the value of the
company's assets; operating risks common in the travel, lodging or
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 and our relationships
with our franchisees; our ability to keep pace with improvements in
technology utilized for marketing and reservation systems and other
operating systems; our ability to grow our franchise system;
exposure to risks related to our hotel development, financing,
franchise agreement acquisition costs and ownership activities;
exposures to risks associated with our investments in new
businesses; fluctuations in the supply and demand for hotel rooms;
our ability to realize anticipated benefits from acquired
businesses; impairments or losses relating to acquired businesses;
the level of acceptance of alternative growth strategies we may
implement; the impact of inflation; cyber security and data breach
risks; climate change and sustainability related concerns;
ownership and financing activities; hotel closures or financial
difficulties of our franchisees; operating risks associated with
our international operations; labor shortages; the outcome of
litigation; and our ability to effectively manage our indebtedness
and secure our indebtedness. These and other risk factors are
discussed in detail in the company's filings with the U.S.
Securities and Exchange Commission, including our Annual Report on
Form 10-K. We undertake no obligation to publicly update or revise
any forward-looking statement, whether as a result of new
information, future events or otherwise, except as required by
law.
Non-GAAP Financial Measurements and Other Definitions
The company evaluates its operations utilizing the performance
metrics of EBITDA, adjusted EBITDA, adjusted selling, general and
administrative (SG&A) expenses, adjusted net income, and
adjusted EPS, which are all non-GAAP financial measurements. These
measures, which are reconciled to the comparable GAAP measures in
Exhibits 6 and 7, should not be considered as an alternative to any
measure of performance or liquidity as promulgated under or
authorized by GAAP, such as SG&A, net income and EPS. The
company's calculation of these measurements may be different from
the calculations used by other companies and comparability may
therefore be limited. We discuss management's reasons for reporting
these non-GAAP measures and how each non-GAAP measure is calculated
below.
In addition to the specific adjustments noted below with respect
to each measure, the non-GAAP measures presented herein also
exclude restructuring of the company's operations including
employee severance benefit, income taxes and legal costs,
acquisition related to business combination, due diligence and
transition (recoveries) costs, (gain) loss on the sale of equity
securities, net of dividend income purchased in contemplation of
the proposed acquisition of Wyndham Hotels, and global ERP system
implementation and related costs to allow for period-over-period
comparison of ongoing core operations before the impact of these
discrete and infrequent charges.
Earnings Before Interest, Taxes, Depreciation, and
Amortization and Adjusted Earnings Before Interest, Taxes,
Depreciation, and Amortization: EBITDA reflects net income
excluding the impact of interest expense, interest income,
provision for income taxes, depreciation and amortization,
impairments and gains on sale of business and assets, other (gains)
and losses, equity in net income (loss) of unconsolidated
affiliates and (gain) loss on extinguishment of debt.
Adjusted EBITDA, presented herein, is calculated as EBITDA, as
previously defined, further adjusted to exclude certain items,
including, mark-to-market adjustments on non-qualified retirement
plan investments, share based compensation expense (benefit) and
surplus or deficits generated by reimbursable revenue from
franchised and managed properties. We consider EBITDA and adjusted
EBITDA to be an indicator of operating performance because it
measures our ability to service debt, fund capital expenditures,
and expand our business. We also use these measures, as do
analysts, lenders, investors, and others, to evaluate companies
because it excludes certain items that can vary widely across
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, and share based
compensation expense (benefit) is dependent on the design of
compensation plans in place and the usage of them. Accordingly, the
impact of interest expense and share based compensation expense
(benefit) 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. These measures also exclude
depreciation and amortization because companies utilize productive
assets of different ages and use different methods of both
acquiring and depreciating productive assets or amortizing
franchise-agreement acquisition costs. These differences can result
in considerable variability in the relative asset costs and
estimated lives and, therefore, the depreciation and amortization
expense among companies. Mark-to-market adjustments on
non-qualified retirement-plan investments recorded in SG&A
expenses are excluded from adjusted EBITDA, as the company accounts
for these investments in accordance with accounting for
deferred-compensation arrangements when investments are held in a
rabbi trust and invested. Changes in the fair value of the
investments are recognized as both compensation expense in SG&A
and other gains and losses. As a result, the changes in the fair
value of the investments do not have a material impact on the
company's net income. Surpluses and deficits generated from
reimbursable revenues from franchised and managed properties are
excluded, as the company does not operate these programs to
generate a profit and has the contractual rights to adjust future
collections or assess additional fees to recover prior period
expenditures. The company's franchise and management agreements
require these revenues to be used exclusively for expenses
associated with providing franchise and management services, such
as central reservation systems, hotel employee and operating costs,
reservation delivery and national marketing and media advertising.
Franchised and managed property owners are required to reimburse
the company for any deficits generated from these activities and
the company is required to spend any surpluses generated in future
periods. The reimbursement for franchise and management services is
typically billed and collected monthly, based on the underlying
hotel's sales or usage, while the associated costs are recognized
as incurred by the company, creating timing differences with the
net effect impacting net income in the reporting period. These
timing differences are due to our discretion to spend in excess of
the revenues earned or less than the revenues earned in a single
period to ensure that the programs are operated in the best
long-term interests of our franchised and managed properties. Since
these activities will be managed to break-even over time, quarterly
or annual surpluses and deficits have been excluded from the
measurements utilized to assess the company's operating
performance.
Adjusted Net Income and Adjusted Earnings Per Share:
Adjusted net income and EPS exclude the impact of surpluses or
deficits generated from reimbursable revenue from franchised and
managed properties and gains on extinguishment of debt. Surpluses
and deficits generated from reimbursable revenue from franchised
and managed properties are excluded, as the company does not
operate these programs to generate a profit and has the contractual
rights to adjust future collections or assess additional fees to
recover prior period expenditures. The company's franchise
agreements require these revenues to be used exclusively for
expenses associated with providing franchised and managed services,
such as central reservation systems, hotel employee and operating
costs, reservation delivery and national marketing and media
advertising. Franchised and managed property owners are required to
reimburse the company for any deficits generated from activities
and the company is required to spend any surpluses generated in
future periods. The reimbursement for franchise and management
services is typically billed and collected monthly, based on the
underlying hotel's sales or usage, while the associated costs are
recognized as incurred by the company, creating timing differences
with the net effect impacting net income in the reporting period.
These timing differences are due to our discretion to spend in
excess of the revenues earned or less than the revenues earned in a
single period to ensure that the programs are operated in the best
long-term interests of our franchised and managed properties. Since
these activities will be managed to break-even over time, quarterly
or annual surpluses and deficits have been excluded from the
measurements utilized to assess the company's operating
performance. We consider adjusted net income and adjusted EPS to be
indicators of operating performance because excluding these items
allows for period-over-period comparisons of our ongoing
operations.
Adjusted SG&A: Adjusted SG&A reflects SG&A
excluding the impact of mark-to-market adjustments on non-qualified
retirement plan investments and share based compensation expense.
We use this measure, as do analysts, lenders, investors, and
others, to evaluate companies because it excludes certain items
that can vary widely across industries or among companies within
the same industry. For example, share based compensation expense
(benefit) is dependent on the design of compensation plans in place
and the usage of them. Accordingly, the impact of share-based
compensation expense (benefit) on earnings can vary significantly
among companies. Mark-to-market adjustments on non-qualified
retirement-plan investments recorded in SG&A expenses are also
excluded as the company accounts for these investments in
accordance with accounting for deferred-compensation arrangements
when investments are held in a rabbi trust and invested. Changes in
the fair value of the investments are recognized as both
compensation expense in SG&A and other gains and losses. As a
result, the changes in the fair value of the investments do not
have a material impact on the company's net income.
Occupancy: Occupancy represents the total number of room
nights sold divided by the total number of room nights available at
a hotel for a given period. Occupancy measures the utilization of
the hotels' available capacity. Management uses occupancy to gauge
demand at a specific hotel or group of hotels in a given period.
The company calculates occupancy based on information as reported
by its franchisees. To accurately reflect occupancy, the company
may revise its prior years' operating statistics for the most
current information provided.
Average Daily Rate (ADR): ADR represents hotel room
revenue divided by the total number of room nights sold for a given
period. ADR measures the average room price attained by a hotel and
ADR trends provide useful information concerning the pricing
environment and the nature of the customer base of a hotel or group
of hotels. ADR is a commonly used performance measure in the
industry, and management uses ADR to assess pricing levels that the
company is able to generate. The company calculates ADR based on
information as reported by its franchisees. To accurately reflect
ADR, the company may revise its prior years' operating statistics
for the most current information provided.
Revenue Per Available Room (RevPAR): RevPAR is
calculated by dividing hotel room revenue by the total number of
room nights available to guests for a given period. Management
considers RevPAR to be a meaningful indicator of hotel performance
and therefore company royalty and system revenues as it provides a
metric correlated to the two key drivers of operations at a hotel:
occupancy and ADR. The company calculates RevPAR based on
information as reported by its franchisees. To accurately reflect
RevPAR, the company may revise its prior years' operating
statistics for the most current information provided. RevPAR
is also a useful indicator in measuring performance over comparable
periods.
Pipeline: Pipeline is defined as hotels awaiting
conversion, under construction or approved for development, and
master development agreements committing owners to future franchise
development.
Financial Statements Update
During the first quarter of 2025, the consolidated statements of
income were reclassified to evolve the financial statement to
classify revenues and expenses based on the nature of the
underlying activities. Certain prior year amounts in the
consolidated statements of income were reclassified in order to
maintain comparability with the current year presentation. The
reclassification was not a result of any error in the company's
prior classification and had no effect on the company's previously
reported total revenues, total operating expenses, operating
income, or net income.
Royalty, licensing and management fees were revised to
franchise and management fees in the consolidated statements of
income, and now include the revenues previously presented in
royalty, licensing and management fees, with the exception of
partnership licensing revenues which are now presented in
partnership services and fees in the consolidated statements of
income, and the addition of revenues generated from programs,
platforms, and services associated with the company's franchise
operations which were previously presented in other revenues from
franchised and managed properties in the consolidated statements of
income.
Initial franchise fees, which were previously presented
as a standalone financial statement line item, are now presented
within franchise and management fees in the consolidated statements
of income.
Platform and procurement services fees were revised to
partnership services and fees in the consolidated statements of
income, and now include the revenues previously presented in
platform and procurement services fees, with the exception of the
revenues from the company's annual franchisee convention which are
now presented in other revenue, the addition of partnership
licensing revenues which were previously presented in royalty,
licensing and management fees, and the addition of the revenues
generated from other non-franchising agreements which are primarily
software as a service ("SaaS") arrangements for non-franchised
hoteliers which were previously presented in other revenue in the
consolidated statements of income.
Other revenues from franchised and managed properties
were revised to revenue for reimbursable costs from franchised and
managed properties in the consolidated statements of income, and
now include the revenues previously presented in other revenues
from franchised and managed properties, with the exception of the
revenues generated from programs, platforms, and services
associated with the company's franchise operations which are now
presented in franchise and management fees in the consolidated
statements of income.
Selling, general and administrative expenses were revised
to include the expenses incurred related to programs, platforms,
and services associated with the company's franchise operations,
which were previously presented in other expenses from franchised
and managed properties in the consolidated statements of
income.
Depreciation and amortization was revised to include
amortization expense from information technology platforms, which
was previously presented in other expenses from franchised and
managed properties in the consolidated statements of income.
Other expenses from franchised and managed properties
were revised to reimbursable expenses from franchised and managed
properties in the consolidated statements of income, and now
include the expenses previously presented in other expenses from
franchised and managed properties, with the exception of the
expenses incurred from programs, platforms, and services associated
with the company's franchise operations which are now presented in
selling, general and administrative expenses, and amortization
expense from information technology platforms which is now
presented in depreciation and amortization expense in the
consolidated statements of income.
Contacts
Allie Summers, Senior Director,
Investor Relations
IR@choicehotels.com
© 2025 Choice Hotels International, Inc. All rights
reserved.
Choice Hotels
International, Inc.
|
Exhibit
1
|
Condensed
Consolidated Statements of Income
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
(In thousands, except
per share amounts)
|
|
Three months ended
March 31,
|
|
|
|
|
|
|
|
2025
|
|
2024
|
REVENUES
|
|
|
|
|
Franchise and
management fees
|
|
$
145,068
|
|
$
143,410
|
Partnership services
and fees
|
|
25,381
|
|
19,844
|
Owned hotels
|
|
27,860
|
|
24,991
|
Other
|
|
11,127
|
|
14,717
|
Revenue for
reimbursable costs from franchised and managed
properties
|
|
123,424
|
|
128,987
|
Total
revenues
|
|
332,860
|
|
331,949
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
Selling, general and
administrative
|
|
74,210
|
|
72,269
|
Business combination,
diligence and transition costs
|
|
99
|
|
15,844
|
Depreciation and
amortization
|
|
13,748
|
|
12,815
|
Owned hotels
|
|
21,060
|
|
19,323
|
Reimbursable expenses
from franchised and managed properties
|
|
143,811
|
|
151,549
|
Total operating
expenses
|
|
252,928
|
|
271,800
|
|
|
|
|
|
Operating
income
|
|
79,932
|
|
60,149
|
|
|
|
|
|
OTHER EXPENSES AND
INCOME, NET
|
|
|
|
|
Interest
expense
|
|
21,242
|
|
20,181
|
Interest
income
|
|
(1,559)
|
|
(1,731)
|
Other loss
|
|
436
|
|
1,336
|
Equity in net loss of
affiliates
|
|
51
|
|
155
|
Total other
expenses and income, net
|
|
20,170
|
|
19,941
|
|
|
|
|
|
Income before income
taxes
|
|
59,762
|
|
40,208
|
Income tax
expense
|
|
15,228
|
|
9,199
|
Net
income
|
|
$
44,534
|
|
$
31,009
|
|
|
|
|
|
Basic earnings per
share
|
|
$
0.95
|
|
$
0.63
|
|
|
|
|
|
Diluted earnings per
share
|
|
$
0.94
|
|
$
0.62
|
Choice Hotels
International, Inc.
|
|
|
|
Exhibit
2
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
|
March
31,
|
|
December 31,
|
|
|
|
|
2025
|
|
2024
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Cash and cash
equivalents
|
|
$
40,054
|
|
$
40,177
|
Accounts receivable,
net
|
|
194,269
|
|
176,672
|
Other current
assets
|
|
123,876
|
|
122,237
|
|
Total current
assets
|
|
358,199
|
|
339,086
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
631,609
|
|
604,345
|
Operating lease
right-of-use assets
|
|
81,858
|
|
83,451
|
Goodwill
|
|
220,187
|
|
220,187
|
Intangible assets,
net
|
|
880,793
|
|
884,013
|
Notes receivable, net
of allowances
|
|
32,832
|
|
32,682
|
Investments for
employee benefit plans, at fair value
|
|
44,176
|
|
47,603
|
Investments in
affiliates
|
|
122,116
|
|
117,016
|
Other assets
|
|
205,818
|
|
202,144
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
2,577,588
|
|
$
2,530,527
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' DEFICIT
|
|
|
|
|
Accounts
payable
|
|
$
121,627
|
|
$
134,865
|
Accrued expenses and
other current liabilities
|
|
100,767
|
|
136,729
|
Deferred
revenue
|
|
115,785
|
|
102,114
|
Liability for guest
loyalty program
|
|
89,237
|
|
89,013
|
|
Total
current liabilities
|
|
427,416
|
|
462,721
|
|
|
|
|
|
Long-term
debt
|
|
1,874,821
|
|
1,768,526
|
Long-term deferred
revenue
|
|
131,031
|
|
132,259
|
Deferred compensation
and retirement plan obligations
|
|
49,869
|
|
53,316
|
Operating lease
liabilities
|
|
112,254
|
|
113,255
|
Liability for guest
loyalty program
|
|
40,794
|
|
40,607
|
Other
liabilities
|
|
5,337
|
|
5,114
|
|
|
|
|
|
|
|
Total
liabilities
|
|
2,641,522
|
|
2,575,798
|
|
|
|
|
|
|
|
|
Total
shareholders' deficit
|
|
(63,934)
|
|
(45,271)
|
|
|
|
|
|
|
|
|
Total
liabilities and shareholders' deficit
|
|
$
2,577,588
|
|
$
2,530,527
|
|
|
|
|
|
|
|
Choice Hotels
International, Inc.
|
|
|
Exhibit
3
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
(In
thousands)
|
Three months ended
March 31,
|
|
2025
|
|
2024
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
Net income
|
$
44,534
|
|
$
31,009
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
13,748
|
|
12,815
|
Depreciation and
amortization – reimbursable expenses from franchised and managed
properties
|
4,887
|
|
5,148
|
Franchise agreement
acquisition cost amortization
|
9,791
|
|
6,185
|
Non-cash share-based
compensation and other charges
|
9,834
|
|
10,597
|
Non-cash interest,
investments, and affiliate loss, net
|
1,515
|
|
2,510
|
Deferred income
taxes
|
626
|
|
(736)
|
Equity in net loss of
affiliates, less distributions received
|
413
|
|
1,200
|
Franchise agreement
acquisition costs, net of reimbursements
|
(26,287)
|
|
(33,486)
|
Change in working
capital and other
|
(38,594)
|
|
(33,501)
|
Net cash provided
by operating activities
|
20,467
|
|
1,741
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
Investments in other
property and equipment
|
(10,543)
|
|
(7,203)
|
Investments in owned
hotel properties
|
(35,462)
|
|
(25,574)
|
Contributions to
investments in affiliates
|
(5,415)
|
|
(9,317)
|
Issuances of notes
receivable
|
(1,952)
|
|
(1,042)
|
Collections of notes
receivable
|
1,487
|
|
884
|
Proceeds from sales of
equity securities
|
—
|
|
1,230
|
Other items,
net
|
(1,067)
|
|
(1,714)
|
Net cash used in
investing activities
|
(52,952)
|
|
(42,736)
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
Net borrowings
pursuant to revolving credit facilities
|
105,500
|
|
126,500
|
Purchases of treasury
stock
|
(64,624)
|
|
(59,459)
|
Dividends
paid
|
(13,471)
|
|
(14,728)
|
Proceeds from the
exercise of stock options
|
4,803
|
|
4,160
|
Net cash provided
by financing activities
|
32,208
|
|
56,473
|
Net change in cash
and cash equivalents
|
(277)
|
|
15,478
|
Effect of foreign
exchange rate changes on cash and cash equivalents
|
154
|
|
(121)
|
Cash and cash
equivalents, beginning of period
|
40,177
|
|
26,754
|
Cash and cash
equivalents, end of period
|
$
40,054
|
|
$
42,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
4
|
CHOICE HOTELS
INTERNATIONAL, INC.
|
SUPPLEMENTAL
OPERATING INFORMATION
|
DOMESTIC HOTEL
SYSTEM
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended March 31, 2025
|
|
For the Three Months
Ended March 31, 2024
|
|
Change
|
|
|
Average
Daily
|
|
|
|
|
|
Average
Daily
|
|
|
|
|
|
Average
Daily
|
|
|
|
|
|
|
|
Rate
|
|
Occupancy
|
|
RevPAR
|
|
Rate
|
|
Occupancy
|
|
RevPAR
|
|
Rate
|
|
Occupancy
|
|
RevPAR
|
Upscale & Above
(1)
|
|
$
139.54
|
|
49.9 %
|
|
$
69.70
|
|
$
142.91
|
|
51.0 %
|
|
$
72.85
|
|
(2.4) %
|
|
(110)
|
bps
|
|
(4.3) %
|
Midscale &
Upper
Midscale (2)
|
|
94.29
|
|
49.8 %
|
|
46.95
|
|
93.15
|
|
49.6 %
|
|
46.18
|
|
1.2 %
|
|
20
|
bps
|
|
1.7 %
|
Extended Stay
(3)
|
|
66.68
|
|
67.9 %
|
|
45.25
|
|
61.44
|
|
68.9 %
|
|
42.36
|
|
8.5 %
|
|
(100)
|
bps
|
|
6.8 %
|
Economy (4)
|
|
69.98
|
|
43.7 %
|
|
30.60
|
|
66.61
|
|
42.9 %
|
|
28.56
|
|
5.1 %
|
|
80
|
bps
|
|
7.1 %
|
Total
|
|
$
90.78
|
|
51.0 %
|
|
$
46.28
|
|
$
89.29
|
|
50.7 %
|
|
$
45.25
|
|
1.7 %
|
|
30
|
bps
|
|
2.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Royalty
Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March
31,
2025
|
|
March
31,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
System-wide
|
|
5.11 %
|
|
5.03 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes
Ascend Hotel Collection, Cambria, Park Plaza, Radisson, Radisson
Blu, Radisson Individuals, and Radisson RED brands.
|
(2) Includes
Clarion, Comfort Inn, Comfort Suites, Country Inn & Suites,
Park Inn, Quality Inn, and Sleep Inn brands.
|
(3) Includes
Everhome Suites, Mainstay Suites, Suburban Studios, and WoodSpring
Suites brands.
|
(4) Includes
Econo Lodge and Rodeway brands.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 5
|
CHOICE HOTELS INTERNATIONAL,
INC.
|
SUPPLEMENTAL HOTEL AND ROOM SUPPLY
DATA
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025
|
|
March 31,
2024
|
|
Variance
|
|
|
Hotels
|
|
Rooms
|
|
Hotels
|
|
Rooms
|
|
Hotels
|
|
%
|
|
Rooms
|
|
%
|
Ascend Hotel Collection
|
|
232
|
|
38,657
|
|
202
|
|
22,833
|
|
30
|
|
14.9 %
|
|
15,824
|
|
69.3 %
|
Cambria Hotels
|
|
76
|
|
10,344
|
|
73
|
|
10,094
|
|
3
|
|
4.1 %
|
|
250
|
|
2.5 %
|
Radisson(1)
|
|
57
|
|
10,593
|
|
60
|
|
14,154
|
|
(3)
|
|
(5.0) %
|
|
(3,561)
|
|
(25.2) %
|
Comfort(2)
|
|
1,668
|
|
130,964
|
|
1,672
|
|
131,285
|
|
(4)
|
|
(0.2) %
|
|
(321)
|
|
(0.2) %
|
Quality
|
|
1,608
|
|
116,779
|
|
1,622
|
|
119,219
|
|
(14)
|
|
(0.9) %
|
|
(2,440)
|
|
(2.0) %
|
Country
|
|
416
|
|
33,342
|
|
426
|
|
33,990
|
|
(10)
|
|
(2.3) %
|
|
(648)
|
|
(1.9) %
|
Sleep
|
|
409
|
|
28,662
|
|
424
|
|
29,775
|
|
(15)
|
|
(3.5) %
|
|
(1,113)
|
|
(3.7) %
|
Clarion(3)
|
|
190
|
|
19,519
|
|
183
|
|
19,561
|
|
7
|
|
3.8 %
|
|
(42)
|
|
(0.2) %
|
Park Inn
|
|
26
|
|
2,822
|
|
4
|
|
363
|
|
22
|
|
550.0 %
|
|
2,459
|
|
677.4 %
|
WoodSpring
|
|
265
|
|
31,912
|
|
240
|
|
28,960
|
|
25
|
|
10.4 %
|
|
2,952
|
|
10.2 %
|
MainStay
|
|
141
|
|
10,157
|
|
127
|
|
8,918
|
|
14
|
|
11.0 %
|
|
1,239
|
|
13.9 %
|
Suburban
|
|
112
|
|
9,232
|
|
108
|
|
9,226
|
|
4
|
|
3.7 %
|
|
6
|
|
0.1 %
|
Everhome
|
|
11
|
|
1,247
|
|
3
|
|
335
|
|
8
|
|
266.7 %
|
|
912
|
|
272.2 %
|
Econo Lodge
|
|
625
|
|
36,579
|
|
665
|
|
39,243
|
|
(40)
|
|
(6.0) %
|
|
(2,664)
|
|
(6.8) %
|
Rodeway
|
|
443
|
|
24,792
|
|
464
|
|
26,140
|
|
(21)
|
|
(4.5) %
|
|
(1,348)
|
|
(5.2) %
|
Domestic Franchises
|
|
6,279
|
|
505,601
|
|
6,273
|
|
494,096
|
|
6
|
|
0.1 %
|
|
11,505
|
|
2.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International Franchises
|
|
1,248
|
|
141,986
|
|
1,215
|
|
136,032
|
|
33
|
|
2.7 %
|
|
5,954
|
|
4.4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Franchises
|
|
7,527
|
|
647,587
|
|
7,488
|
|
630,128
|
|
39
|
|
0.5 %
|
|
17,459
|
|
2.8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes
Radisson, Radisson Blu, Radisson Individuals, and Radisson RED
brands.
|
(2) Includes
Comfort family of brand extensions including Comfort Inn and
Comfort Suites.
|
(3) Includes
Clarion family of brand extensions including Clarion and Clarion
Pointe.
|
|
|
Exhibit
6
|
CHOICE HOTELS
INTERNATIONAL, INC.
|
SUPPLEMENTAL
NON-GAAP FINANCIAL INFORMATION
|
(UNAUDITED)
|
|
|
|
|
|
|
ADJUSTED SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
|
|
|
|
(dollar amounts in
thousands)
|
|
Three months ended
March 31,
|
|
|
|
2025
|
|
2024
|
|
|
|
|
|
|
|
Total Selling, General
and Administrative Expenses
|
|
$
74,210
|
|
$
72,269
|
|
Mark to market
adjustments on non-qualified retirement plan investments
|
|
723
|
|
(3,719)
|
|
Non-recurring
operational restructuring charges and executive
severance
|
|
(3,930)
|
|
(791)
|
|
Share-based
compensation
|
|
(5,890)
|
|
(4,933)
|
|
Global ERP system
implementation and related costs
|
|
(990)
|
|
—
|
|
Adjusted Selling,
General and Administrative Expenses
|
|
$
64,123
|
|
$
62,826
|
|
|
|
|
|
EARNINGS BEFORE
INTEREST, TAXES, DEPRECIATION AND AMORTIZATION ("EBITDA") AND
ADJUSTED EBITDA
|
|
|
(dollar amounts in
thousands)
|
|
Three months ended
March 31,
|
|
|
|
2025
|
|
2024
|
|
|
|
|
|
|
Net income
|
|
$
44,534
|
|
$
31,009
|
|
Income tax
expense
|
|
15,228
|
|
9,199
|
|
Interest
expense
|
|
21,242
|
|
20,181
|
|
Interest
income
|
|
(1,559)
|
|
(1,731)
|
|
Other loss
|
|
436
|
|
1,336
|
|
Equity in net loss of
affiliates
|
|
51
|
|
155
|
|
Depreciation and
amortization
|
|
13,748
|
|
12,815
|
EBITDA
|
|
$
93,680
|
|
$
72,964
|
|
Share-based
compensation
|
|
5,890
|
|
4,933
|
|
Mark to market
adjustments on non-qualified retirement plan investments
|
|
(723)
|
|
3,719
|
|
Franchise agreement
acquisition costs amortization and charges
|
|
5,386
|
|
3,527
|
|
Net reimbursable
deficit from franchised and managed properties
|
|
20,387
|
|
22,563
|
|
Global ERP system
implementation and related costs
|
|
990
|
|
—
|
|
Business combination,
diligence and transition costs
|
|
99
|
|
15,844
|
|
Non-recurring
operational restructuring charges and executive
severance
|
|
3,930
|
|
791
|
Adjusted
EBITDA
|
|
$
129,639
|
|
$
124,341
|
|
|
|
|
|
|
ADJUSTED NET INCOME
AND ADJUSTED DILUTED EARNINGS PER SHARE (EPS)
|
|
|
(dollar amounts in
thousands, except per share amounts)
|
|
Three months ended
March 31,
|
|
|
|
2025
|
|
2024
|
|
|
|
|
|
|
Net income
|
|
$
44,534
|
|
$
31,009
|
|
Loss on investments in
equity securities, net of dividend income
|
|
—
|
|
3,187
|
|
Net reimbursable
deficit from franchised and managed properties
|
|
15,310
|
|
16,922
|
|
Business combination,
diligence and transition costs
|
|
75
|
|
11,947
|
|
Non-recurring
operational restructuring charges and executive
severance
|
|
2,975
|
|
596
|
|
Global ERP system
implementation and related costs
|
|
749
|
|
—
|
Adjusted Net
Income
|
|
$
63,643
|
|
$
63,661
|
|
|
|
|
|
|
Diluted Earnings Per
Share
|
|
$
0.94
|
|
$
0.62
|
|
Loss on investments in
equity securities, net of dividend income
|
|
—
|
|
0.06
|
|
Net reimbursable
deficit from franchised and managed properties
|
|
0.32
|
|
0.35
|
|
Business combination,
diligence and transition costs
|
|
—
|
|
0.24
|
|
Non-recurring
operational restructuring charges and executive
severance
|
|
0.06
|
|
0.01
|
|
Global ERP system
implementation and related costs
|
|
0.02
|
|
—
|
Adjusted Diluted
Earnings Per Share (EPS)
|
|
$
1.34
|
|
$
1.28
|
|
|
|
Exhibit
7
|
CHOICE HOTELS
INTERNATIONAL, INC.
|
SUPPLEMENTAL
INFORMATION - 2025 OUTLOOK
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
Guidance represents
the company's range of estimated outcomes for the full year ended
December 31, 2025
|
|
|
|
|
|
|
EBITDA &
ADJUSTED EBITDA
|
|
|
|
|
(in
thousands)
|
|
Full
Year
|
|
Full
Year
|
|
|
|
Lower
Range
|
|
Upper
Range
|
|
|
|
|
|
|
Net income
|
|
$
275,000
|
|
$
290,000
|
|
Income tax
expense
|
|
93,100
|
|
98,100
|
|
Interest
expense
|
|
89,800
|
|
89,800
|
|
Interest
income
|
|
(6,900)
|
|
(6,900)
|
|
Other loss
|
|
800
|
|
800
|
|
Equity in net gain of
affiliates
|
|
(6,300)
|
|
(6,300)
|
|
Depreciation and
amortization
|
|
57,700
|
|
57,700
|
EBITDA
|
|
$
503,200
|
|
$
523,200
|
|
Share-based
compensation
|
|
24,400
|
|
24,400
|
|
Mark to market
adjustments on non-qualified retirement plan investments
|
|
(700)
|
|
(700)
|
|
Franchise agreement
acquisition costs amortization and charges
|
|
23,000
|
|
23,000
|
|
Net reimbursable
deficit from franchised and managed properties
|
|
55,000
|
|
55,000
|
|
Global ERP system
implementation and related costs
|
|
6,100
|
|
6,100
|
|
Non-recurring
operational restructuring charges and executive
severance
|
|
4,000
|
|
4,000
|
Adjusted
EBITDA
|
|
$
615,000
|
|
$
635,000
|
|
|
|
|
|
|
ADJUSTED NET INCOME
& DILUTED EARNINGS PER SHARE (EPS)
|
|
|
|
|
(in thousands, except
per share amounts)
|
|
Full
Year
|
|
Full
Year
|
|
|
|
Lower
Range
|
|
Upper
Range
|
|
|
|
|
|
|
Net income
|
|
$
275,000
|
|
$
290,000
|
|
Net reimbursable
deficit from franchised and managed properties
|
|
41,300
|
|
41,300
|
|
Global ERP system
implementation and related costs
|
|
4,600
|
|
4,600
|
|
Non-recurring
operational restructuring charges and executive
severance
|
|
3,100
|
|
3,100
|
Adjusted Net
Income
|
|
$
324,000
|
|
$
339,000
|
|
|
|
|
|
|
Diluted Earnings Per
Share
|
|
$
5.86
|
|
$
6.18
|
|
Net reimbursable
deficit from franchised and managed properties
|
|
0.87
|
|
0.87
|
|
Global ERP system
implementation and related costs
|
|
0.10
|
|
0.10
|
|
Non-recurring
operational restructuring charges and executive
severance
|
|
0.07
|
|
0.07
|
Adjusted Diluted
Earnings Per Share (EPS)
|
|
$
6.90
|
|
$
7.22
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/choice-hotels-international-reports-first-quarter-2025-results-302449471.html
SOURCE Choice Hotels International, Inc.