Exhibit 99.1
For Immediate Release
CHOICE HOTELS REPORTS THIRD QUARTER 2009 ADJUSTED DILUTED EPS OF
$0.56, DOMESTIC UNIT GROWTH OF 4.9%
SILVER SPRING, MD. (November 5, 2009) – Choice Hotels International, Inc., (NYSE:CHH) today reported the following highlights for third quarter 2009:
| • | Adjusted diluted earnings per share (“EPS”) for third quarter 2009 were $0.56, compared to $0.57 for the same period of the prior year. Diluted EPS were $0.55 for third quarter 2009 compared to $0.57 for third quarter 2008. Adjusted diluted EPS for third quarter 2009 exclude certain special items, as described below, totaling $0.01. |
| • | Excluding special items, adjusted earnings before interest, taxes and depreciation (“EBITDA”) were $51.7 million for the three months ended September 30, 2009, compared to $64.4 million for the same period of 2008. Operating income for the three months ended September 30, 2009 was $48.1 million compared to $61.9 million for the same period of 2008. |
| • | Adjusted selling, general and administrative (“SG&A”) costs for the third quarter of 2009 totaled $23.0 million which represented an 8% decline from the same period of the prior year. Adjusted SG&A costs exclude special items totaling $1.5 million and $0.5 million for the three months ended September 30, 2009 and 2008, respectively. |
| • | Domestic unit and room growth increased 4.9 percent and 4.8 percent, respectively, from September 30, 2008. |
| • | Domestic system-wide revenue per available room (“RevPAR”) declined 15.9% for the third quarter of 2009 compared to the same period of 2008. |
| • | The effective royalty rate increased 4 basis points to 4.23% for the three months ended September 30, 2009 compared to 4.19% for the same period of the prior year. |
| • | Franchising revenues declined 16% from $89.0 million for the three months ended September 30, 2008 to $74.6 million for the same period of 2009. Total revenues for the three months ended September 30, 2009 declined 13% compared to the same period of 2008. |
| • | The company executed 79 new domestic hotel franchise contracts for the three months ended September 30, 2009, a decline of 51% compared to the 160 contracts executed in the same period of the prior year. |
1
| • | The number of domestic hotels under construction, awaiting conversion or approved for development declined 22% from September 30, 2008 to 744 hotels representing 59,121 rooms; the worldwide pipeline declined 20% from September 30, 2008 to 860 hotels representing 68,541 rooms. |
| • | Interest and other investment income for the three months ended September 30, 2009 improved by approximately $5.4 million from the same period of the prior year primarily due to the appreciation in the fair value of investments held in the Company’s non-qualified employee benefit plans during the current period compared to a decline in the fair value of these investments in the prior year. |
“Our well-known diversified brands and our unrelenting focus on our owners’ property-level profitability and return on investment has fueled our continued unit and room growth in the face of a continued difficult economic and lodging industry environment,” said Stephen P. Joyce, president and chief executive officer. “Recently, we announced that we reached the 6,000 property milestone and we remain confident that the strength of brands will allow us to continue to attract hotels into our global distribution system.”
Special Items
During the three and nine months ended September 30, 2009, the company recorded employee termination benefits of approximately $1.5 million and $2.3 million, respectively. In addition, during the nine months ended September 30, 2009, the company recorded a $1.5 million charge related to the sublease of a portion of its office space. These special items represent diluted EPS of $0.01 and $0.03 for the three and nine months ended September 30, 2009, respectively.
During the three and nine months ended September 30, 2008, the company recorded employee termination benefits of approximately $0.5 million and $0.8 million, respectively. Furthermore, the company incurred $6.1 million of benefit costs during the nine months ended September 30, 2008 resulting from the acceleration of the company’s management succession plan. These special items represented diluted EPS of $0.07 for the nine months ended September 30, 2008.
Outlook for 2009
The uncertainty around the current economic environment and credit market conditions and their impact on travel patterns and hotel development activities makes it difficult to predict future results, particularly as they relate to underlying assumptions for RevPAR, new hotel franchise and relicensing sales and interest and investment income and expense.
The company’s fourth quarter 2009 adjusted diluted EPS is expected to be $0.40. The company expects full-year 2009 adjusted diluted EPS of $1.68. Adjusted EBITDA for full-year 2009 are expected to be approximately $164.5 million. These estimates include the following assumptions:
| • | The company expects net domestic unit growth of approximately 4.0% in 2009; |
| • | RevPAR is expected to decline approximately 12% for the fourth quarter of 2009 and decline between 13% and 14% for full-year 2009; |
| • | The effective royalty rate is expected to increase 5 basis points for full-year 2009; |
| • | All figures assume the existing share count and an effective tax rate of 36.3% and 36.0% for the fourth quarter and full-year 2009, respectively; |
| • | Adjusted diluted EPS for fourth quarter 2009 exclude approximately $0.01 diluted EPS related to employee termination benefits. |
2
| • | Adjusted EBITDA and adjusted diluted EPS for full year 2009 exclude $4.8 million ($3.0 million after tax and approximately $0.05 diluted EPS) of operating expenses related to employee termination benefits and a loss on the sublease of office space. |
Use of Free Cash Flow
The company has historically used its free cash flow (cash flow from operations less capital expenditures) to return value to shareholders, primarily through share repurchases and dividends.
For the nine months ended September 30, 2009 the company paid $33.3 million of cash dividends to shareholders. The current quarterly dividend rate per common share is $0.185, subject to declaration by our board of directors.
During the three months ended September 30, 2009, the company purchased approximately 0.7 million shares of its common stock at an average price of $27.37 for a total cost of $20.5 million under the share repurchase program. During the nine months ended September 30, 2009, the company purchased approximately 2.1 million shares of its common stock at an average price of $26.90 for a total cost of $55.3 million and has authorization to purchase up to an additional 3.9 million shares under this program. We expect to continue making repurchases in the open market and through privately negotiated transactions, subject to market and other conditions. No minimum number of share repurchases has been fixed. Since Choice announced its stock repurchase program on June 25, 1998, the company has repurchased 42.8 million shares of its common stock for a total cost of $1 billion through September 30, 2009. Considering the effect of a two-for-one stock split in October 2005, the company has repurchased 75.8 million shares under the share repurchase program at an average price of $13.26 per share.
Our Board has authorized us to enter into programs which permit us to offer financing, investment and guaranty support to qualified franchisees to incent multi-unit franchise development in top markets. We expect to opportunistically deploy this capital over the next several years. Our annual investment in these programs is dependent on market and other conditions. Notwithstanding these programs, the company expects to continue to return value to its shareholders through a combination of share repurchases and dividends, subject to market and other conditions.
Impact of the Adoption of New Accounting Pronouncements on Earnings Per Share
In June 2008, the Financial Accounting Standards Board (“FASB”) issued FASB Staff Position Emerging Issues Task Force No. 03-6-1, “Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities” (“FSP EITF 03-6-1”). FSP EITF 03-6-1 clarified that all share-based payment awards that contain rights to non-forfeitable dividends participate in undistributed earnings with common shareholders. Therefore, awards of this nature are considered participating securities and the two-class method of computing basic and diluted earnings per share must be applied rather than the treasury stock method. FSP EITF 03-6-1 is effective for fiscal years beginning after December 15, 2008. In addition, once effective, all prior period earnings per share data presented must be adjusted retrospectively to conform to the provisions of FSP EITF 03-6-1.
The Company’s outstanding unvested restricted stock awards contain rights to non-forfeitable dividends and as a result, the Company applied this guidance in the first quarter of 2009. The two-class method of calculating earnings per share is more dilutive to both basic and diluted shares outstanding than the previously utilized treasury stock method. In accordance with FSP EITF 03-6-1, the Company has retrospectively adjusted its basic and diluted shares outstanding for the three and nine months ended September 30, 2008 under the two-class method which resulted in a reduction of the Company’s basic and diluted earnings per share for the nine months ended September 30, 2008 from $1.31 to $1.30 and $1.30 to $1.29 per share, respectively. In addition, basic earnings per share for the three months ended September 30, 2008 has been revised from $0.58 to $0.57 per share.
3
Conference Call
Choice will conduct a conference call on Friday, November 6, 2009 at 10:00 a.m. EST to discuss the company’s third quarter results. The dial-in number to listen to the call is 1-800-510-0219, and the access code is 72342358. International callers should dial 1-617-614-3451 and enter the access code 72342358. 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 Information 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. EST on November 6, 2009 through December 6, 2009 by calling 1-888-286-8010 and entering access code 56845732. The international dial-in number for the replay is 617-801-6888, access code 56845732. 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. franchises more than 6,000 hotels, representing more than 485,000 rooms, in the United States and more than 35 other countries and territories. As of September 30, 2009, more than 700 hotels are under construction, awaiting conversion or approved for development in the United States, representing more than 59,000 rooms, and more than 100 hotels, representing approximately 9,400 rooms, are under construction, awaiting conversion or approved for development in more than 20 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 serve guests worldwide. In addition, via its Ascend Collection membership program, travelers in the United States and the Caribbean have upscale lodging options at historic, boutique and unique hotels.
Additional corporate information may 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 federal securities law. Generally, our use of words such as “expect,” “estimate,” “believe,” “anticipate,” “will,” “forecast,” “plan,” “project,” “assume” or similar words of futurity identify statements that are forward-looking and that we intend to be included within the Safe Harbor protections provided by Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such 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, payment of stock 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 Risk Factors section of the company’s Form 10-K for the year ended December 31, 2008, filed with the
4
Securities and Exchange Commission on March 2, 2009. 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
Adjusted diluted EPS, adjusted EBITDA, adjusted SG&A, franchising revenues and adjusted franchising margins are non-GAAP financial measurements. This information should not be considered as an alternative to any measure of performance as promulgated under accounting principles generally accepted in the United States (GAAP), such as diluted earnings per share, 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 these measures to the comparable GAAP measurement. 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, tax expense, depreciation and amortization. Our management considers EBITDA to be an indicator of operating performance because it can be used to measure our ability to service debt, fund capital expenditures, and expand our business. EBITDA is a commonly used measure of performance in our industry. In addition, it is used by analysts, lenders, investors and others, as well as by us, to facilitate comparisons between the Company and its competitors because it excludes certain items that can vary widely across different industries or among companies within the same industry.
Franchising Revenues and Margins:The Company reports franchising revenues and margins which exclude marketing and reservation revenues and hotel operations. Marketing and reservation activities are excluded from revenues and operating margins since the Company is contractually required by its franchise agreements to use these fees collected for marketing and reservation activities. Cumulative reservation and marketing fees not expended are recorded as a payable on the Company’s financial statements and are carried over to the next fiscal 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 recorded as a receivable on the Company’s financial statements. In addition, the Company has the contractual authority to require that the franchisees in the system at any given point repay the Company for any deficits related to marketing and reservation activities. Hotel operations are excluded since they do not reflect the most accurate measure of the Company’s core franchising business. These non-GAAP measures are a commonly used measure of performance in our industry and facilitate comparisons between the Company and its competitors.
Adjusted Diluted EPS, Adjusted EBITDA, Adjusted SG&A and Adjusted Franchising Margins: The Company’s management also uses adjusted diluted EPS, adjusted EBITDA, adjusted SG&A and adjusted franchising margins which exclude employee termination benefits and a loss on the sublease of a portion of the Company’s office space for 2009 and the impact of the acceleration of the Company’s management succession plan and employee termination benefits for the periods ended September 30, 2008. The Company utilizes these non-GAAP measures to enable investors to perform meaningful comparisons of past, present and future operating results and as a means to emphasize the results of on-going operations.
Contacts
David White, Senior Vice President, Chief Financial Officer & Treasurer
(301) 592-5117
David Peikin, Senior Director, Corporate Communications
(301) 592-6361
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 and Ascend Collection are proprietary trademarks and service marks of Choice Hotels International.
© 2009 Choice Hotels International, Inc. All rights reserved.
5
| Exhibit 1 | ||
| Choice Hotels International, Inc. | ||
| Consolidated Statements of Income | ||
| (Unaudited) | ||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||
| Variance | Variance | |||||||||||||||||||||||||||||
| 2009 | 2008 | $ | % | 2009 | 2008 | $ | % | |||||||||||||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||||||||||||||||
REVENUES: | ||||||||||||||||||||||||||||||
Royalty fees | $ | 66,401 | $ | 76,595 | $ | (10,194 | ) | (13 | )% | $ | 164,771 | $ | 188,151 | $ | (23,380 | ) | (12 | )% | ||||||||||||
Initial franchise and relicensing fees | 2,957 | 7,012 | (4,055 | ) | (58 | )% | 9,599 | 21,202 | (11,603 | ) | (55 | )% | ||||||||||||||||||
Procurement services | 3,922 | 3,836 | 86 | 2 | % | 14,084 | 13,650 | 434 | 3 | % | ||||||||||||||||||||
Marketing and reservation | 90,465 | 100,811 | (10,346 | ) | (10 | )% | 227,803 | 254,573 | (26,770 | ) | (11 | )% | ||||||||||||||||||
Hotel operations | 934 | 1,353 | (419 | ) | (31 | )% | 3,231 | 3,683 | (452 | ) | (12 | )% | ||||||||||||||||||
Other | 1,297 | 1,604 | (307 | ) | (19 | )% | 3,989 | 5,927 | (1,938 | ) | (33 | )% | ||||||||||||||||||
Total revenues | 165,976 | 191,211 | (25,235 | ) | (13 | )% | 423,477 | 487,186 | (63,709 | ) | (13 | )% | ||||||||||||||||||
OPERATING EXPENSES: | ||||||||||||||||||||||||||||||
Selling, general and administrative | 24,517 | 25,579 | (1,062 | ) | (4 | )% | 73,054 | 83,409 | (10,355 | ) | (12 | )% | ||||||||||||||||||
Depreciation and amortization | 2,105 | 2,038 | 67 | 3 | % | 6,252 | 6,165 | 87 | 1 | % | ||||||||||||||||||||
Marketing and reservation | 90,465 | 100,811 | (10,346 | ) | (10 | )% | 227,803 | 254,573 | (26,770 | ) | (11 | )% | ||||||||||||||||||
Hotel operations | 764 | 914 | (150 | ) | (16 | )% | 2,378 | 2,540 | (162 | ) | (6 | )% | ||||||||||||||||||
Total operating expenses | 117,851 | 129,342 | (11,491 | ) | (9 | )% | 309,487 | 346,687 | (37,200 | ) | (11 | )% | ||||||||||||||||||
Operating income | 48,125 | 61,869 | (13,744 | ) | (22 | )% | 113,990 | 140,499 | (26,509 | ) | (19 | )% | ||||||||||||||||||
OTHER INCOME AND EXPENSES: | ||||||||||||||||||||||||||||||
Interest expense | 926 | 2,157 | (1,231 | ) | (57 | )% | 3,731 | 8,687 | (4,956 | ) | (57 | )% | ||||||||||||||||||
Interest and other investment (income) loss | (2,961 | ) | 2,402 | (5,363 | ) | (223 | )% | (5,302 | ) | 3,329 | (8,631 | ) | (259 | )% | ||||||||||||||||
Equity in net income of affiliates | (336 | ) | (436 | ) | 100 | (23 | )% | (779 | ) | (938 | ) | 159 | (17 | )% | ||||||||||||||||
Total other income and expenses, net | (2,371 | ) | 4,123 | (6,494 | ) | (158 | )% | (2,350 | ) | 11,078 | (13,428 | ) | (121 | )% | ||||||||||||||||
Income before income taxes | 50,496 | 57,746 | (7,250 | ) | (13 | )% | 116,340 | 129,421 | (13,081 | ) | (10 | )% | ||||||||||||||||||
Income taxes | 17,688 | 21,831 | (4,143 | ) | (19 | )% | 41,721 | 47,921 | (6,200 | ) | (13 | )% | ||||||||||||||||||
Net income | $ | 32,808 | $ | 35,915 | $ | (3,107 | ) | (9 | )% | $ | 74,619 | $ | 81,500 | $ | (6,881 | ) | (8 | )% | ||||||||||||
Weighted average shares outstanding-basic* | 59,733 | 62,836 | 60,241 | 62,606 | ||||||||||||||||||||||||||
Weighted average shares outstanding-diluted* | 59,818 | 63,390 | 60,412 | 63,253 | ||||||||||||||||||||||||||
Basic earnings per share* | $ | 0.55 | $ | 0.57 | $ | (0.02 | ) | (4 | )% | $ | 1.24 | $ | 1.30 | $ | (0.06 | ) | (5 | )% | ||||||||||||
Diluted earnings per share* | $ | 0.55 | $ | 0.57 | $ | (0.02 | ) | (4 | )% | $ | 1.24 | $ | 1.29 | $ | (0.05 | ) | (4 | )% | ||||||||||||
| * | The Company’s weighted average shares outstanding for the three and nine months ended September 30, 2008 have been retrospectively adjusted due to the application of EITF Issue 03-6-1 “Determining Whether Instruments Granted in Share Based Payment Transactions are Participating Securities” which became effective for the Company in 2009. The application of this guidance has resulted in the revision of basic and diluted earnings per share for the nine months ended September 30, 2008 from $1.31 to $1.30 and $1.30 to $1.29 per share, respectively. In addition, basic earnings per share for the three months ended September 30, 2008 has been revised from $0.58 to $0.57 per share. |
Exhibit 2
Choice Hotels International, Inc.
Consolidated Balance Sheets
| (In thousands, except per share amounts) | September 30, | December 31, | ||||||
| 2009 | 2008 | |||||||
| (Unaudited) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 63,645 | $ | 52,680 | ||||
Accounts receivable, net | 51,396 | 43,141 | ||||||
Deferred income taxes | 8,223 | 8,223 | ||||||
Other current assets | 12,549 | 16,172 | ||||||
Total current assets | 135,813 | 120,216 | ||||||
Fixed assets and intangibles, net | 134,293 | 138,867 | ||||||
Receivable — marketing and reservation fees | 32,903 | 13,527 | ||||||
Investments, employee benefit plans, at fair value | 19,865 | 25,360 | ||||||
Other assets | 30,154 | 30,249 | ||||||
Total assets | $ | 353,028 | $ | 328,219 | ||||
LIABILITIES AND SHAREHOLDERS’ DEFICIT | ||||||||
Accounts payable and accrued expenses | $ | 72,675 | $ | 79,897 | ||||
Deferred revenue | 52,456 | 47,004 | ||||||
Deferred compensation & retirement plan obligations | 2,190 | 6,960 | ||||||
Other current liabilities | 21,910 | 1,206 | ||||||
Total current liabilities | 149,231 | 135,067 | ||||||
Long-term debt | 292,300 | 284,400 | ||||||
Deferred compensation & retirement plan obligations | 35,654 | 33,462 | ||||||
Other liabilities | 8,753 | 12,960 | ||||||
Total liabilities | 485,938 | 465,889 | ||||||
Common stock, $0.01 par value | 595 | 607 | ||||||
Additional paid-in-capital | 86,156 | 90,141 | ||||||
Accumulated other comprehensive loss | (1,318 | ) | (3,472 | ) | ||||
Treasury stock, at cost | (870,085 | ) | (835,186 | ) | ||||
Retained earnings | 651,742 | 610,240 | ||||||
Total shareholders’ deficit | (132,910 | ) | (137,670 | ) | ||||
Total liabilities and shareholders’ deficit | $ | 353,028 | $ | 328,219 | ||||
Exhibit 3
Choice Hotels International, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
| (In thousands) | Nine Months Ended September 30, | |||||||
| 2009 | 2008 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net income | $ | 74,619 | $ | 81,500 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 6,252 | 6,165 | ||||||
Provision for bad debts | 1,643 | 870 | ||||||
Non-cash stock compensation and other charges | 8,796 | 9,989 | ||||||
Non-cash interest and other (income) loss | (4,953 | ) | 4,489 | |||||
Dividends received from equity method investments | 819 | 673 | ||||||
Equity in net income of affiliates | (779 | ) | (938 | ) | ||||
Changes in assets and liabilities: | ||||||||
Receivables | (9,409 | ) | (8,646 | ) | ||||
Receivable - marketing and reservation fees, net | (13,742 | ) | (3,803 | ) | ||||
Accounts payable | (2,061 | ) | (16,061 | ) | ||||
Accrued expenses | (5,754 | ) | (5,416 | ) | ||||
Income taxes payable/receivable | 22,314 | 16,750 | ||||||
Deferred income taxes | — | 782 | ||||||
Deferred revenue | 5,349 | 1,292 | ||||||
Other assets | 2,087 | 2,465 | ||||||
Other liabilities | (5,215 | ) | 2,280 | |||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | 79,966 | 92,391 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Investment in property and equipment | (7,539 | ) | (7,873 | ) | ||||
Issuance of notes receivable | (1,731 | ) | (6,411 | ) | ||||
Collections of notes receivable | 190 | 368 | ||||||
Purchases of investments, employee benefit plans | (3,239 | ) | (6,908 | ) | ||||
Proceeds from sales of investments, employee benefit plans | 13,839 | 6,857 | ||||||
Other items, net | (447 | ) | (965 | ) | ||||
NET CASH PROVIDED (USED) IN INVESTING ACTIVITIES | 1,073 | (14,932 | ) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Principal payments of long-term debt | — | (100,000 | ) | |||||
Net borrowings pursuant to revolving credit facility | 7,900 | 62,000 | ||||||
Purchase of treasury stock | (57,042 | ) | (1,568 | ) | ||||
Excess tax benefits from stock-based compensation | 4,374 | 4,653 | ||||||
Dividends paid | (33,335 | ) | (31,626 | ) | ||||
Proceeds from exercise of stock options | 6,744 | 6,085 | ||||||
NET CASH USED IN FINANCING ACTIVITIES | (71,359 | ) | (60,456 | ) | ||||
Net change in cash and cash equivalents | 9,680 | 17,003 | ||||||
Effect of foreign exchange rate changes on cash and cash equivalents | 1,285 | (853 | ) | |||||
Cash and cash equivalents at beginning of period | 52,680 | 46,377 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 63,645 | $ | 62,527 | ||||
Exhibit 4
CHOICE HOTELS INTERNATIONAL, INC.
SUPPLEMENTAL OPERATING INFORMATION
DOMESTIC HOTEL SYSTEM
(UNAUDITED)
| For the Nine Months Ended September 30, 2009* | For the Nine Months Ended September 30, 2008* | Change | ||||||||||||||||||||||||
| Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | ||||||||||||||||||
Comfort Inn | $ | 77.48 | 54.7 | % | $ | 42.36 | $ | 80.12 | 60.9 | % | $ | 48.82 | (3.3 | )% | (620) bps | (13.2 | )% | |||||||||
Comfort Suites | 85.72 | 54.2 | % | 46.50 | 89.95 | 62.5 | % | 56.26 | (4.7 | )% | (830) bps | (17.3 | )% | |||||||||||||
Sleep | 70.16 | 52.5 | % | 36.80 | 72.05 | 59.7 | % | 43.02 | (2.6 | )% | (720) bps | (14.5 | )% | |||||||||||||
Midscale without Food & Beverage | 78.41 | 54.2 | % | 42.53 | 81.18 | 61.1 | % | 49.61 | (3.4 | )% | (690) bps | (14.3 | )% | |||||||||||||
Quality | 68.73 | 46.9 | % | 32.20 | 72.08 | 53.0 | % | 38.20 | (4.6 | )% | (610) bps | (15.7 | )% | |||||||||||||
Clarion | 77.95 | 43.0 | % | 33.55 | 85.04 | 51.0 | % | 43.37 | (8.3 | )% | (800) bps | (22.6 | )% | |||||||||||||
Midscale with Food & Beverage | 70.54 | 46.1 | % | 32.48 | 74.87 | 52.6 | % | 39.35 | (5.8 | )% | (650) bps | (17.5 | )% | |||||||||||||
Econo Lodge | 54.96 | 43.9 | % | 24.15 | 55.65 | 47.3 | % | 26.33 | (1.2 | )% | (340) bps | (8.3 | )% | |||||||||||||
Rodeway | 53.24 | 43.9 | % | 23.35 | 55.51 | 48.7 | % | 27.04 | (4.1 | )% | (480) bps | (13.6 | )% | |||||||||||||
Economy | 54.46 | 43.9 | % | 23.92 | 55.61 | 47.7 | % | 26.51 | (2.1 | )% | (380) bps | (9.8 | )% | |||||||||||||
MainStay | 71.68 | 58.1 | % | 41.65 | 73.38 | 65.2 | % | 47.86 | (2.3 | )% | (710) bps | (13.0 | )% | |||||||||||||
Suburban | 42.37 | 56.0 | % | 23.72 | 42.57 | 64.3 | % | 27.37 | (0.5 | )% | (830) bps | (13.3 | )% | |||||||||||||
Extended Stay | 50.76 | 56.6 | % | 28.71 | 50.66 | 64.5 | % | 32.70 | 0.2 | % | (790) bps | (12.2 | )% | |||||||||||||
Total | $ | 71.59 | 50.1 | % | $ | 35.85 | $ | 74.47 | 56.2 | % | $ | 41.87 | (3.9 | )% | (610) bps | (14.4 | )% | |||||||||
* Operating statistics represent hotel operations from December through August |
| |||||||||||||||||||||||||
| For the Three Months Ended September 30, 2009* | For the Three Months Ended September 30, 2008* | Change | ||||||||||||||||||||||||
| Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | ||||||||||||||||||
Comfort Inn | $ | 81.35 | 62.7 | % | $ | 51.04 | $ | 85.58 | 69.9 | % | $ | 59.79 | (4.9 | )% | (720) bps | (14.6 | )% | |||||||||
Comfort Suites | 86.67 | 60.0 | % | 52.02 | 92.58 | 68.7 | % | 63.57 | (6.4 | )% | (870) bps | (18.2 | )% | |||||||||||||
Sleep | 72.14 | 57.9 | % | 41.74 | 74.93 | 66.2 | % | 49.63 | (3.7 | )% | (830) bps | (15.9 | )% | |||||||||||||
Midscale without Food & Beverage | 81.32 | 61.4 | % | 49.89 | 85.65 | 69.1 | % | 59.15 | (5.1 | )% | (770) bps | (15.7 | )% | |||||||||||||
Quality | 72.71 | 53.7 | % | 39.02 | 77.04 | 61.2 | % | 47.15 | (5.6 | )% | (750) bps | (17.2 | )% | |||||||||||||
Clarion | 81.07 | 47.8 | % | 38.75 | 89.85 | 59.1 | % | 53.06 | (9.8 | )% | (1,130) bps | (27.0 | )% | |||||||||||||
Midscale with Food & Beverage | 74.33 | 52.4 | % | 38.97 | 79.74 | 60.7 | % | 48.43 | (6.8 | )% | (830) bps | (19.5 | )% | |||||||||||||
Econo Lodge | 58.54 | 51.2 | % | 29.94 | 60.26 | 55.7 | % | 33.59 | (2.9 | )% | (450) bps | (10.9 | )% | |||||||||||||
Rodeway | 57.37 | 51.1 | % | 29.30 | 61.31 | 56.0 | % | 34.34 | (6.4 | )% | (490) bps | (14.7 | )% | |||||||||||||
Economy | 58.19 | 51.1 | % | 29.75 | 60.54 | 55.8 | % | 33.79 | (3.9 | )% | (470) bps | (12.0 | )% | |||||||||||||
MainStay | 73.01 | 63.6 | % | 46.44 | 76.09 | 70.0 | % | 53.28 | (4.0 | )% | (640) bps | (12.8 | )% | |||||||||||||
Suburban | 41.68 | 60.1 | % | 25.06 | 43.27 | 65.8 | % | 28.45 | (3.7 | )% | (570) bps | (11.9 | )% | |||||||||||||
Extended Stay | 50.88 | 61.1 | % | 31.10 | 52.27 | 66.9 | % | 34.95 | (2.7 | )% | (580) bps | (11.0 | )% | |||||||||||||
Total | $ | 74.77 | 56.9 | % | $ | 42.56 | $ | 78.96 | 64.1 | % | $ | 50.62 | (5.3 | )% | (720) bps | (15.9 | )% | |||||||||
* Operating statistics represent hotel operations from June through August |
| |||||||||||||||||||||||||
| For the Quarter Ended | For the Nine Months Ended | |||||||||||
| 9/30/2009 | 9/30/2008 | 9/30/2009 | 9/30/2008 | |||||||||
System-wide effective royalty rate | 4.23 | % | 4.19 | % | 4.25 | % | 4.19 | % | ||||
Exhibit 5
CHOICE HOTELS INTERNATIONAL, INC.
SUPPLEMENTAL HOTEL AND ROOM SUPPLY DATA
(UNAUDITED)
| September 30, 2009 | September 30, 2008 | Variance | ||||||||||||||||||
| Hotels | Rooms | Hotels | Rooms | Hotels | Rooms | % | % | |||||||||||||
Comfort Inn | 1,457 | 114,377 | 1,455 | 113,782 | 2 | 595 | 0.1 | % | 0.5 | % | ||||||||||
Comfort Suites | 601 | 46,853 | 526 | 40,890 | 75 | 5,963 | 14.3 | % | 14.6 | % | ||||||||||
Sleep | 389 | 28,459 | 359 | 26,478 | 30 | 1,981 | 8.4 | % | 7.5 | % | ||||||||||
Midscale without Food & Beverage | 2,447 | 189,689 | 2,340 | 181,150 | 107 | 8,539 | 4.6 | % | 4.7 | % | ||||||||||
Quality | 963 | 88,129 | 888 | 83,648 | 75 | 4,481 | 8.4 | % | 5.4 | % | ||||||||||
Clarion | 167 | 24,063 | 173 | 23,031 | (6 | ) | 1,032 | (3.5 | )% | 4.5 | % | |||||||||
Midscale with Food & Beverage | 1,130 | 112,192 | 1,061 | 106,679 | 69 | 5,513 | 6.5 | % | 5.2 | % | ||||||||||
Econo Lodge | 795 | 49,504 | 824 | 51,490 | (29 | ) | (1,986 | ) | (3.5 | )% | (3.9 | )% | ||||||||
Rodeway | 374 | 21,834 | 336 | 19,904 | 38 | 1,930 | 11.3 | % | 9.7 | % | ||||||||||
Economy | 1,169 | 71,338 | 1,160 | 71,394 | 9 | (56 | ) | 0.8 | % | (0.1 | )% | |||||||||
MainStay | 37 | 2,866 | 34 | 2,605 | 3 | 261 | 8.8 | % | 10.0 | % | ||||||||||
Suburban | 63 | 7,531 | 58 | 7,054 | 5 | 477 | 8.6 | % | 6.8 | % | ||||||||||
Extended Stay | 100 | 10,397 | 92 | 9,659 | 8 | 738 | 8.7 | % | 7.6 | % | ||||||||||
Ascend Collection | 26 | 1,941 | — | — | 26 | 1,941 | NM | NM | ||||||||||||
Cambria Suites | 18 | 2,073 | 8 | 857 | 10 | 1,216 | 125.0 | % | 141.9 | % | ||||||||||
Domestic Franchises | 4,890 | 387,630 | 4,661 | 369,739 | 229 | 17,891 | 4.9 | % | 4.8 | % | ||||||||||
International Franchises | 1,116 | 99,582 | 1,110 | 98,628 | 6 | 954 | 0.5 | % | 1.0 | % | ||||||||||
Total Franchises | 6,006 | 487,212 | 5,771 | 468,367 | 235 | 18,845 | 4.1 | % | 4.0 | % | ||||||||||
Exhibit 6
CHOICE HOTELS INTERNATIONAL, INC.
SUPPLEMENTAL INFORMATION BY BRAND
DEVELOPMENT RESULTS — DOMESTIC NEW HOTEL CONTRACTS
(UNAUDITED)
| For the Nine Months Ended September 30, 2009 | For the Nine Months Ended September 30, 2008 | % Change | |||||||||||||||||||
| New Construction | Conversion | Total | New Construction | Conversion | Total | New Construction | Conversion | Total | |||||||||||||
Comfort Inn | 4 | 22 | 26 | 33 | 41 | 74 | (88 | )% | (46 | )% | (65 | )% | |||||||||
Comfort Suites | 9 | 1 | 10 | 65 | 3 | 68 | (86 | )% | (67 | )% | (85 | )% | |||||||||
Sleep | 11 | 2 | 13 | 47 | 3 | 50 | (77 | )% | (33 | )% | (74 | )% | |||||||||
Midscale without Food & Beverage | 24 | 25 | 49 | 145 | 47 | 192 | (83 | )% | (47 | )% | (74 | )% | |||||||||
Quality | 3 | 87 | 90 | 4 | 108 | 112 | (25 | )% | (19 | )% | (20 | )% | |||||||||
Clarion | 1 | 23 | 24 | 6 | 28 | 34 | (83 | )% | (18 | )% | (29 | )% | |||||||||
Midscale with Food & Beverage | 4 | 110 | 114 | 10 | 136 | 146 | (60 | )% | (19 | )% | (22 | )% | |||||||||
Econo Lodge | — | 45 | 45 | 3 | 55 | 58 | (100 | )% | (18 | )% | (22 | )% | |||||||||
Rodeway | 1 | 36 | 37 | 2 | 65 | 67 | (50 | )% | (45 | )% | (45 | )% | |||||||||
Economy | 1 | 81 | 82 | 5 | 120 | 125 | (80 | )% | (33 | )% | (34 | )% | |||||||||
MainStay | 1 | 1 | 2 | 7 | — | 7 | (86 | )% | NM | (71 | )% | ||||||||||
Suburban | 2 | — | 2 | 8 | — | 8 | (75 | )% | NM | (75 | )% | ||||||||||
Extended Stay | 3 | 1 | 4 | 15 | — | 15 | (80 | )% | NM | (73 | )% | ||||||||||
Ascend Collection | 1 | 5 | 6 | — | 1 | 1 | NM | 400 | % | 500 | % | ||||||||||
Cambria Suites | 2 | — | 2 | 12 | — | 12 | (83 | )% | NM | (83 | )% | ||||||||||
Total Domestic System | 35 | 222 | 257 | 187 | 304 | 491 | (81 | )% | (27 | )% | (48 | )% | |||||||||
| For the Three Months Ended September 30, 2009 | For the Three Months Ended September 30, 2008 | % Change | |||||||||||||||||||
| New Construction | Conversion | Total | New Construction | Conversion | Total | New Construction | Conversion | Total | |||||||||||||
Comfort Inn | 3 | 7 | 10 | 11 | 14 | 25 | (73 | )% | (50 | )% | (60 | )% | |||||||||
Comfort Suites | 3 | — | 3 | 23 | — | 23 | (87 | )% | NM | (87 | )% | ||||||||||
Sleep | 4 | — | 4 | 15 | 1 | 16 | (73 | )% | (100 | )% | (75 | )% | |||||||||
Midscale without Food & Beverage | 10 | 7 | 17 | 49 | 15 | 64 | (80 | )% | (53 | )% | (73 | )% | |||||||||
Quality | 1 | 23 | 24 | 2 | 33 | 35 | (50 | )% | (30 | )% | (31 | )% | |||||||||
Clarion | 1 | 9 | 10 | 1 | 7 | 8 | 0 | % | 29 | % | 25 | % | |||||||||
Midscale with Food & Beverage | 2 | 32 | 34 | 3 | 40 | 43 | (33 | )% | (20 | )% | (21 | )% | |||||||||
Econo Lodge | — | 16 | 16 | 2 | 16 | 18 | (100 | )% | 0 | % | (11 | )% | |||||||||
Rodeway | — | 8 | 8 | — | 17 | 17 | NM | (53 | )% | (53 | )% | ||||||||||
Economy | — | 24 | 24 | 2 | 33 | 35 | (100 | )% | (27 | )% | (31 | )% | |||||||||
MainStay | — | — | — | 6 | — | 6 | (100 | )% | NM | (100 | )% | ||||||||||
Suburban | — | — | — | 4 | — | 4 | (100 | )% | NM | (100 | )% | ||||||||||
Extended Stay | — | — | — | 10 | — | 10 | (100 | )% | NM | (100 | )% | ||||||||||
Ascend Collection | 1 | 3 | 4 | — | 1 | 1 | NM | 200 | % | 300 | % | ||||||||||
Cambria Suites | — | — | — | 7 | — | 7 | (100 | )% | NM | (100 | )% | ||||||||||
Total Domestic System | 13 | 66 | 79 | 71 | 89 | 160 | (82 | )% | (26 | )% | (51 | )% | |||||||||
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 | ||||||||||||||||||||||||||||||
| September 30, 2009 | September 30, 2008 | |||||||||||||||||||||||||||||
| Units | Units | Conversion | New Construction | Total | ||||||||||||||||||||||||||
| Conversion | New Construction | Total | Conversion | New Construction | Total | Units | % | Units | % | Units | % | |||||||||||||||||||
Comfort Inn | 37 | 97 | 134 | 44 | 123 | 167 | (7 | ) | (16 | )% | (26 | ) | (21 | )% | (33 | ) | (20 | )% | ||||||||||||
Comfort Suites | — | 194 | 194 | 2 | 281 | 283 | (2 | ) | (100 | )% | (87 | ) | (31 | )% | (89 | ) | (31 | )% | ||||||||||||
Sleep Inn | 1 | 129 | 130 | 1 | 148 | 149 | — | 0 | % | (19 | ) | (13 | )% | (19 | ) | (13 | )% | |||||||||||||
Midscale without Food & Beverage | 38 | 420 | 458 | 47 | 552 | 599 | (9 | ) | (19 | )% | (132 | ) | (24 | )% | (141 | ) | (24 | )% | ||||||||||||
Quality | 49 | 16 | 65 | 77 | 16 | 93 | (28 | ) | (36 | )% | — | 0 | % | (28 | ) | (30 | )% | |||||||||||||
Clarion | 23 | 6 | 29 | 30 | 10 | 40 | (7 | ) | (23 | )% | (4 | ) | (40 | )% | (11 | ) | (28 | )% | ||||||||||||
Midscale with Food & Beverage | 72 | 22 | 94 | 107 | 26 | 133 | (35 | ) | (33 | )% | (4 | ) | (15 | )% | (39 | ) | (29 | )% | ||||||||||||
Econo Lodge | 40 | 4 | 44 | 33 | 5 | 38 | 7 | 21 | % | (1 | ) | (20 | )% | 6 | 16 | % | ||||||||||||||
Rodeway | 35 | 2 | 37 | 43 | 1 | 44 | (8 | ) | (19 | )% | 1 | 100 | % | (7 | ) | (16 | )% | |||||||||||||
Economy | 75 | 6 | 81 | 76 | 6 | 82 | (1 | ) | (1 | )% | — | 0 | % | (1 | ) | (1 | )% | |||||||||||||
MainStay | — | 34 | 34 | — | 38 | 38 | — | NM | (4 | ) | (11 | )% | (4 | ) | (11 | )% | ||||||||||||||
Suburban | — | 31 | 31 | 1 | 39 | 40 | (1 | ) | (100 | )% | (8 | ) | (21 | )% | (9 | ) | (23 | )% | ||||||||||||
Extended Stay | — | 65 | 65 | 1 | 77 | 78 | (1 | ) | (100 | )% | (12 | ) | (16 | )% | (13 | ) | (17 | )% | ||||||||||||
Ascend Collection | 1 | 2 | 3 | — | — | — | 1 | NM | 2 | NM | 3 | NM | ||||||||||||||||||
Cambria Suites | — | 43 | 43 | — | 63 | 63 | — | NM | (20 | ) | (32 | )% | (20 | ) | (32 | )% | ||||||||||||||
| 186 | 558 | 744 | 231 | 724 | 955 | (45 | ) | (19 | )% | (166 | ) | (23 | )% | (211 | ) | (22 | )% | |||||||||||||
Exhibit 8
CHOICE HOTELS INTERNATIONAL, INC.
SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION
(UNAUDITED)
CALCULATION OF FRANCHISING REVENUES AND ADJUSTED FRANCHISING MARGINS
| (dollar amounts in thousands) | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
Franchising Revenues: | ||||||||||||||||
Total Revenues | $ | 165,976 | $ | 191,211 | $ | 423,477 | $ | 487,186 | ||||||||
Adjustments: | ||||||||||||||||
Marketing and reservation revenues | (90,465 | ) | (100,811 | ) | (227,803 | ) | (254,573 | ) | ||||||||
Hotel operations | (934 | ) | (1,353 | ) | (3,231 | ) | (3,683 | ) | ||||||||
Franchising Revenues | $ | 74,577 | $ | 89,047 | $ | 192,443 | $ | 228,930 | ||||||||
Franchising Margins: | ||||||||||||||||
Operating Margin: | ||||||||||||||||
Total Revenues | $ | 165,976 | $ | 191,211 | $ | 423,477 | $ | 487,186 | ||||||||
Operating Income | $ | 48,125 | $ | 61,869 | $ | 113,990 | $ | 140,499 | ||||||||
Operating Margin | 29.0 | % | 32.4 | % | 26.9 | % | 28.8 | % | ||||||||
Adjusted Franchising Margin: | ||||||||||||||||
Franchising Revenues | $ | 74,577 | $ | 89,047 | $ | 192,443 | $ | 228,930 | ||||||||
Operating Income | $ | 48,125 | $ | 61,869 | $ | 113,990 | $ | 140,499 | ||||||||
Acceleration of management succession plan benefits | — | — | — | 6,069 | ||||||||||||
Employee termination benefits | 1,496 | 461 | 2,270 | 842 | ||||||||||||
Loss on sublease of office space | — | — | 1,503 | — | ||||||||||||
Hotel operations | (170 | ) | (439 | ) | (853 | ) | (1,143 | ) | ||||||||
| $ | 49,451 | $ | 61,891 | $ | 116,910 | $ | 146,267 | |||||||||
Adjusted Franchising Margins | 66.3 | % | 69.5 | % | 60.8 | % | 63.9 | % | ||||||||
CALCULATION OF ADJUSTED SELLING, GENERAL AND ADMINISTRATIVE COSTS |
| |||||||||||||||
| (dollar amounts in thousands) | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
Selling, general and administrative costs | $ | 24,517 | $ | 25,579 | $ | 73,054 | $ | 83,409 | ||||||||
Acceleration of management succession plan benefits | — | — | — | (6,069 | ) | |||||||||||
Employee termination benefits | (1,496 | ) | (461 | ) | (2,270 | ) | (842 | ) | ||||||||
Loss on sublease of office space | — | — | (1,503 | ) | — | |||||||||||
Adjusted Selling, General and Administrative Costs | $ | 23,021 | $ | 25,118 | $ | 69,281 | $ | 76,498 | ||||||||
CALCULATION OF ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE (EPS) |
| |||||||||||||||
| (In thousands, except per share amounts) | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
Net Income | $ | 32,808 | $ | 35,915 | $ | 74,619 | $ | 81,500 | ||||||||
Adjustments: | ||||||||||||||||
Acceleration of management succession plan benefits | — | — | — | 3,799 | ||||||||||||
Employee termination benefits | 936 | 289 | 1,421 | 527 | ||||||||||||
Loss on sublease of office space | — | — | 941 | — | ||||||||||||
Adjusted Net Income | $ | 33,744 | $ | 36,204 | $ | 76,981 | $ | 85,826 | ||||||||
Weighted average shares outstanding-diluted | 59,818 | 63,390 | 60,412 | 63,253 | ||||||||||||
Diluted Earnings Per Share | $ | 0.55 | $ | 0.57 | $ | 1.24 | $ | 1.29 | ||||||||
Adjustments: | ||||||||||||||||
Acceleration of management succession plan | — | — | — | 0.06 | ||||||||||||
Employee termination benefits | 0.01 | — | 0.02 | 0.01 | ||||||||||||
Loss on sublease of office space | — | — | 0.01 | — | ||||||||||||
Adjusted Diluted Earnings Per Share (EPS) | $ | 0.56 | $ | 0.57 | $ | 1.27 | $ | 1.36 | ||||||||
Adjusted EBITDA Reconciliation
| (in millions) | |||||||||||||||
| Q3 2009 Actuals | Q3 2008 Actuals | Nine Months Ended September 30, 2009 Actuals | Nine Months Ended September 30, 2008 Actuals | Full-Year 2009 Outlook | |||||||||||
Operating Income (per GAAP) | $ | 48.1 | $ | 61.9 | $ | 114.0 | $ | 140.5 | $ | 151.4 | |||||
Acceleration of management succession plan | — | — | — | 6.1 | — | ||||||||||
Employee termination benefits | 1.5 | 0.5 | 2.3 | 0.8 | 3.3 | ||||||||||
Loss on sublease of office space | — | — | 1.5 | — | 1.5 | ||||||||||
Depreciation and amortization | 2.1 | 2.0 | 6.3 | 6.2 | 8.3 | ||||||||||
Adjusted Earnings before interest, taxes, depreciation & amortization (non-GAAP) | $ | 51.7 | $ | 64.4 | $ | 124.1 | $ | 153.6 | $ | 164.5 | |||||