Document
CHOICE HOTELS INTERNATIONAL REPORTS THIRD QUARTER 2025 RESULTS
Delivers 2.3% Global Net Room Growth, Driven by 3.3% Expansion in Higher Revenue Segments
Accelerates International Growth with Portfolio Surpassing 150,000 Rooms
Increases Global Franchise Agreements Awarded by 54%
NORTH BETHESDA, Md., November 5, 2025 – Choice Hotels International, Inc. (“Choice” or “the Company”) (NYSE: CHH), a leading global lodging franchisor, today reported results for the third quarter ended September 30, 2025.
Highlights include:
•Net income grew to $180.0 million for third quarter 2025 from $105.7 million in the same period of 2024, representing diluted EPS of $3.86, an increase from $2.22 in third quarter 2024.
•Adjusted EBITDA for third quarter 2025 increased 7% to a third-quarter record of $190.1 million, compared to $177.6 million in the same period of 2024.
•Adjusted diluted EPS for the third quarter was $2.10, a decrease from $2.23 in the same period of 2024, reflecting the acquisition of the Company’s previously held 50% equity investment in Choice Hotels Canada, which resulted in higher amortization expense related to acquired intangible assets, a temporary increase in income tax expense expected to reverse in fourth quarter 2025, the revaluation of the Company’s previously held ownership interest in the joint venture, and unrealized foreign currency adjustments across the Company’s broader operations. Excluding these items, third-quarter adjusted EPS would have been $2.27, representing a 2% increase compared to the same period of 2024.
•Global net rooms grew 2.3%, driven by 3.3% growth across the more accretive higher revenue upscale, extended stay, and midscale segments, compared to September 30, 2024.
•International net rooms grew 8.3% compared to September 30, 2024, highlighted by a 66% increase in openings, and grew 5.2% compared to June 30, 2025. Key milestones include:
◦Added over 4,800 midscale rooms in France through direct franchise agreements and is expecting to nearly double the Company’s France portfolio by year-end 2025.
◦Entered Argentina through a direct franchise agreement.
◦Onboarded nearly 80% of the anticipated 9,500 rooms in China under a distribution agreement with SSAW Hotels and Resorts.
◦Subsequent to quarter-end, introduced the midscale extended stay Mainstay Suites brand to Australia through direct franchise agreements, the brand’s first expansion outside North America, entered new markets in Africa and Suriname, and added a second franchise agreement in Argentina.
•Global franchise agreements awarded grew 54% for third quarter 2025, compared to the same period of 2024.
•Global pipeline exceeded 86,000 rooms as of September 30, 2025, with 98% concentrated in upscale, extended stay, and midscale segments.
•U.S. extended stay net rooms grew 12%, highlighted by a 14% increase in openings, compared to September 30, 2024.
“Choice Hotels International delivered another quarter of record profitability, underscoring the strength of our portfolio’s continued shift toward higher-value brand segments and multiple growth avenues beyond U.S. RevPAR,” said Patrick Pacious, President and Chief Executive Officer. “We are especially excited by the accelerating momentum in our international business, where we are on track to double profitability by 2027. With an accretive, high-quality pipeline that rapidly converts signings into openings, and an enhanced value proposition that is attracting a growing base of higher-value guests, Choice is exceptionally well-positioned to deliver long-term growth and create meaningful value for all stakeholders.”
Financial Performance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ($ in millions, except per-share amounts) |
Three months ended
Sept. 30, |
|
Nine months ended
Sept. 30, |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| Total revenues |
$447 |
|
$428 |
|
$1,207 |
|
$1,195 |
| Revenue excl. revenue for reimbursable costs from franchised and managed properties1 |
$278 |
|
$256 |
|
$746 |
|
$718 |
| Net income |
$180 |
|
$106 |
|
$306 |
|
$224 |
| Adjusted net income |
$98 |
|
$106 |
|
$252 |
|
$259 |
| Diluted EPS |
$3.86 |
|
$2.22 |
|
$6.52 |
|
$4.61 |
| Adjusted diluted EPS |
$2.10 |
|
$2.23 |
|
$5.36 |
|
$5.32 |
| Adjusted EBITDA |
$190 |
|
$178 |
|
$485 |
|
$464 |
•Total revenues increased 5% to $447.3 million in third quarter 2025, compared to the same period of 2024.
•Franchise and management fees increased 3% to $193.8 million in third quarter 2025, compared to the same period of 2024.
•Partnership services and fees increased 19% to $28.9 million in third quarter 2025, compared to the same period of 2024.
•Global RevPAR increased 0.2% for third quarter 2025, compared to the same period of 2024, reflecting international RevPAR growth of 9.5% that was offset by a 3.2% decline in U.S. RevPAR primarily due to softer government and international inbound demand.
1 Calculated as total revenues excluding reimbursable revenues. Reimbursable revenues totaled $169 million and $172 million for the third quarters of 2025 and 2024, respectively, and $460 million and $477 million for the year-to-date periods ended September 30, 2025, and September 30, 2024, respectively.
•International RevPAR increased 9.5%, or 5.1% on a constant-currency basis, for the third quarter compared to the same period in 2024, with growth recorded across all regions outside of the U.S.:
◦EMEA delivered an 11% year-over-year increase.
◦Americas (excluding the U.S.) reported a 5% year-over-year increase, driven by strong results from Canada, where the newly acquired operations achieved a 7% year-over-year increase.
◦Asia-Pacific grew 5% year-over-year.
•U.S. RevPAR for the extended stay portfolio outperformed the U.S. lodging industry by 20 basis points, while the U.S. economy transient portfolio outperformed its chain scale by 180 basis points for third quarter 2025, compared to the same period of 2024.
•U.S. average royalty rate expanded 10 basis points to 5.15% for third quarter 2025, compared to the same period of 2024.
System Size and Development
|
|
|
|
|
|
|
|
|
|
|
|
| (Rooms) |
|
|
Sept. 30, 2025 |
Sept. 30, 2024 |
Change |
| U.S. |
498,307 |
495,194 |
0.6% |
| U.S. upscale, extended stay, and midscale |
438,865 |
431,874 |
1.6% |
| International |
151,370 |
139,758 |
8.3% |
| Global |
649,677 |
634,952 |
2.3% |
•U.S. upscale, extended stay, and midscale net rooms portfolio grew 1.6% compared to September 30, 2024.
•Global net upscale rooms grew 20.8% in third quarter 2025, highlighted by a more than fourfold increase in global openings, compared to the same period of 2024.
•U.S. franchise agreements awarded increased 7% in third quarter 2025, driven by a 7% increase for conversion hotels and a 10% increase for new construction hotels, compared to the same period of 2024.
•Global midscale pipeline expanded 5% to nearly 30,000 rooms as of September 30, 2025, including a 15% increase in the U.S. pipeline for the Country Inn & Suites by Radisson brand compared to September 30, 2024.
•U.S. economy transient brands rooms pipeline grew 35% and U.S. franchise agreements awarded increased 27% in third quarter 2025, compared to the same period of 2024.
Balance Sheet and Liquidity
As of September 30, 2025, Choice had total available liquidity of $564.2 million, including cash and cash equivalents and available borrowing capacity. The Company's net debt-to-adjusted EBITDA ratio was 3.0x for the trailing twelve months ended September 30, 2025.
During the nine months ended September 30, 2025, the Company generated $184.8 million in cash flows from operating activities, including $68.7 million generated in the third quarter.
For the three months ended September 30, 2025, Choice realized $25 million in net proceeds from capital recycling activities. During the nine months ended September 30, 2025, the Company’s net outlays related to hotel development and lending declined by $53.2 million.
Shareholder Returns
During the nine months ended September 30, 2025, the Company returned $150.4 million to shareholders through dividends, share repurchases under its stock repurchase program, and repurchases from employees in connection with tax withholding and option exercises relating to awards under the Company's equity incentive plans.
As of September 30, 2025, the Company had 3.0 million shares of common stock remaining under its current share repurchase authorization.
Outlook
The following outlook includes forward-looking non-GAAP measures used by management to forecast the Company’s performance. The net income guidance range has been revised from the Company’s prior outlook primarily to reflect the $100 million gain recognized during the third quarter of 2025 on the fair value remeasurement of the previously held 50% equity investment in Choice Hotels Canada. Adjusted diluted EPS reflects amortization expense related to the intangible assets acquired and the remeasurement of the Company’s previously held equity interest in connection with the acquisition of Choice Hotels Canada – items that were not factored into prior guidance. Adjusted metrics exclude the net surplus or deficit generated from reimbursable revenue from franchised and managed properties, due diligence and transition costs, and any share repurchases completed after September 30, 2025, and other items.
|
|
|
|
|
|
|
|
|
|
Full-Year 2025 |
Prior Outlook |
| Net income |
$353 - $371 million |
$261 – $276 million |
| Adjusted net income |
$320 - $331 million |
$324 – $339 million |
| Adjusted EBITDA |
$620 - $632 million |
$615 – $635 million |
| Diluted EPS |
$7.52 - $7.89 |
$5.54 – $5.86 |
| Adjusted diluted EPS |
$6.82 - $7.05 |
$6.88 – $7.20 |
| Recurring effective tax rate |
25% |
25% |
|
|
|
|
Full-Year 2025 vs. 2024 |
Prior Outlook |
| U.S. RevPAR growth |
-3% to -2% |
-3% to 0% |
| U.S. average royalty rate growth |
Mid-single digits |
Mid-single digits |
| Global net system rooms growth |
~1% |
~1% |
Webcast and Conference Call
Choice will host a conference call to discuss third quarter 2025 results on November 5, 2025, at 10:00 a.m. ET. A live webcast will be available on the Company’s Investor Relations website at www.investor.choicehotels.com/events-and-presentations. Participants may also dial (800) 549-8228 (U.S.) or (646) 564-2877 (international) using conference ID 01852. A replay and transcript will be available within 24 hours on the Company’s Investor Relations website.
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 47 countries and territories. A wide-ranging portfolio of 22 brands that includes full-service upper upscale, midscale, extended stay, and economy properties 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, strategic investment and acquisition performance, international expansion performance, 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; variability and unpredictability in trade relations, sanctions, tariffs or other trade controls; the federal government funding lapse and related government shutdown; 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, expenses associated with legal claims, (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, amortization of cloud computing arrangements, impairments and gains on sale of business, joint ventures 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 they exclude 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, amortization of cloud computing arrangements 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 September 30, |
|
|
|
|
|
Nine months ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
2024 |
|
|
|
|
|
2025 |
|
2024 |
|
|
| REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Franchise and management fees |
|
$ |
193,777 |
|
|
$ |
188,237 |
|
|
|
|
|
|
$ |
515,931 |
|
|
$ |
511,450 |
|
|
|
| Partnership services and fees |
|
28,868 |
|
|
24,320 |
|
|
|
|
|
|
81,313 |
|
|
71,527 |
|
|
|
| Owned hotels |
|
33,167 |
|
|
31,936 |
|
|
|
|
|
|
91,255 |
|
|
85,345 |
|
|
|
| Other |
|
22,094 |
|
|
11,647 |
|
|
|
|
|
|
57,937 |
|
|
49,671 |
|
|
|
| Revenue for reimbursable costs from franchised and managed properties |
|
169,434 |
|
|
171,824 |
|
|
|
|
|
|
460,207 |
|
|
477,076 |
|
|
|
| Total revenues |
|
447,340 |
|
|
427,964 |
|
|
|
|
|
|
1,206,643 |
|
|
1,195,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Selling, general and administrative |
|
79,610 |
|
|
69,022 |
|
|
|
|
|
|
243,118 |
|
|
230,020 |
|
|
|
| Business combination, diligence and transition costs |
|
1,494 |
|
|
984 |
|
|
|
|
|
|
1,940 |
|
|
17,723 |
|
|
|
| Depreciation and amortization |
|
15,760 |
|
|
12,893 |
|
|
|
|
|
|
42,932 |
|
|
38,545 |
|
|
|
| Owned hotels |
|
23,792 |
|
|
22,343 |
|
|
|
|
|
|
67,271 |
|
|
62,370 |
|
|
|
| Reimbursable expenses from franchised and managed properties |
|
184,268 |
|
|
170,939 |
|
|
|
|
|
|
504,437 |
|
|
501,857 |
|
|
|
| Total operating expenses |
|
304,924 |
|
|
276,181 |
|
|
|
|
|
|
859,698 |
|
|
850,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
|
142,416 |
|
|
151,783 |
|
|
|
|
|
|
346,945 |
|
|
344,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OTHER EXPENSES AND (INCOME), NET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
23,490 |
|
|
22,038 |
|
|
|
|
|
|
67,468 |
|
|
66,064 |
|
|
|
| Interest income |
|
(1,435) |
|
|
(2,411) |
|
|
|
|
|
|
(4,450) |
|
|
(6,557) |
|
|
|
| Gain from an acquisition of a joint venture |
|
(100,025) |
|
|
— |
|
|
|
|
|
|
(100,025) |
|
|
— |
|
|
|
| Gain on sale of assets |
|
(713) |
|
|
— |
|
|
|
|
|
|
(713) |
|
|
— |
|
|
|
| Loss on extinguishment of debt |
|
— |
|
|
331 |
|
|
|
|
|
|
— |
|
|
331 |
|
|
|
| Other gains, net |
|
(721) |
|
|
(4,013) |
|
|
|
|
|
|
(5,659) |
|
|
(133) |
|
|
|
| Equity in net loss (gain) of affiliates |
|
10,904 |
|
|
(1,310) |
|
|
|
|
|
|
11,035 |
|
|
(9,088) |
|
|
|
| Total other expenses and (income), net |
|
(68,500) |
|
|
14,635 |
|
|
|
|
|
|
(32,344) |
|
|
50,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before income taxes |
|
210,916 |
|
|
137,148 |
|
|
|
|
|
|
379,289 |
|
|
293,937 |
|
|
|
| Income tax expense |
|
30,920 |
|
|
31,432 |
|
|
|
|
|
|
73,025 |
|
|
70,076 |
|
|
|
| Net income |
|
$ |
179,996 |
|
|
$ |
105,716 |
|
|
|
|
|
|
$ |
306,264 |
|
|
$ |
223,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic earnings per share |
|
$ |
3.89 |
|
|
$ |
2.24 |
|
|
|
|
|
|
$ |
6.59 |
|
|
$ |
4.64 |
|
|
|
| Diluted earnings per share |
|
$ |
3.86 |
|
|
$ |
2.22 |
|
|
|
|
|
|
$ |
6.52 |
|
|
$ |
4.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Choice Hotels International, Inc. |
|
|
|
Exhibit 2 |
| Condensed Consolidated Balance Sheets |
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
| (In thousands) |
|
September 30, |
|
December 31, |
|
|
|
|
2025 |
|
2024 |
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
| Cash and cash equivalents |
|
$ |
52,583 |
|
|
$ |
40,177 |
|
| Accounts receivable, net |
|
236,499 |
|
|
176,672 |
|
|
|
|
|
|
| Other current assets |
|
161,265 |
|
|
122,237 |
|
|
Total current assets |
|
450,347 |
|
|
339,086 |
|
|
|
|
|
|
|
|
| Property and equipment, net |
|
628,260 |
|
|
604,345 |
|
| Operating lease right-of-use assets |
|
79,029 |
|
|
83,451 |
|
| Goodwill |
|
304,511 |
|
|
220,187 |
|
| Intangible assets, net |
|
1,045,510 |
|
|
884,013 |
|
| Notes receivable, net of allowances |
|
16,268 |
|
|
32,682 |
|
|
|
|
|
|
| Investments for employee benefit plans, at fair value |
|
49,017 |
|
|
47,603 |
|
| Investments in affiliates |
|
134,424 |
|
|
117,016 |
|
| Other assets |
|
200,168 |
|
|
202,144 |
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,907,534 |
|
|
$ |
2,530,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) |
|
|
|
|
| Accounts payable |
|
$ |
154,224 |
|
|
$ |
134,865 |
|
| Accrued expenses and other current liabilities |
|
114,902 |
|
|
136,729 |
|
| Deferred revenue |
|
109,451 |
|
|
102,114 |
|
|
|
|
|
|
| Liability for guest loyalty program |
|
89,965 |
|
|
89,013 |
|
|
Total current liabilities |
|
468,542 |
|
|
462,721 |
|
|
|
|
|
|
| Long-term debt |
|
1,918,504 |
|
|
1,768,526 |
|
| Long-term deferred revenue |
|
134,622 |
|
|
132,259 |
|
| Deferred compensation and retirement plan obligations |
|
55,014 |
|
|
53,316 |
|
| Operating lease liabilities |
|
109,782 |
|
|
113,255 |
|
| Liability for guest loyalty program |
|
42,681 |
|
|
40,607 |
|
| Other liabilities |
|
28,615 |
|
|
5,114 |
|
|
|
|
|
|
|
|
Total liabilities |
|
2,757,760 |
|
|
2,575,798 |
|
|
|
|
|
|
|
|
|
Total shareholders' equity (deficit) |
|
149,774 |
|
|
(45,271) |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity (deficit) |
|
$ |
2,907,534 |
|
|
$ |
2,530,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Choice Hotels International, Inc. |
|
|
Exhibit 3 |
| Condensed Consolidated Statements of Cash Flows |
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
| (In thousands) |
Nine months ended September 30, |
|
2025 |
|
2024 |
| CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
| Net income |
$ |
306,264 |
|
|
$ |
223,861 |
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
42,932 |
|
|
38,545 |
|
| Depreciation and amortization – reimbursable expenses from franchised and managed properties |
14,295 |
|
|
14,314 |
|
| Franchise agreement acquisition cost amortization |
25,020 |
|
|
20,584 |
|
| Gain from an acquisition of a joint venture |
(100,025) |
|
|
— |
|
| Gain on sale of assets |
(713) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-cash share-based compensation and other charges |
27,439 |
|
|
32,445 |
|
| Non-cash interest, investments, and affiliate income, net |
(6,131) |
|
|
(7,529) |
|
| Deferred income taxes |
(17,713) |
|
|
(21,086) |
|
| Equity in net loss of affiliates, less distributions received |
16,424 |
|
|
56 |
|
| Franchise agreement acquisition costs, net of reimbursements |
(62,359) |
|
|
(84,085) |
|
| Change in working capital and other |
(60,676) |
|
|
19,435 |
|
| Net cash provided by operating activities |
184,757 |
|
|
236,540 |
|
| CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
| Investments in other property and equipment |
(26,927) |
|
|
(33,620) |
|
| Investments in owned hotel properties |
(85,307) |
|
|
(81,239) |
|
| Contributions to investments in affiliates |
(90,005) |
|
|
(47,695) |
|
| Issuances of notes receivable |
(6,351) |
|
|
(24,405) |
|
| Collections of notes receivable |
3,036 |
|
|
2,277 |
|
| Business acquisition, net of cash acquired |
(73,395) |
|
|
— |
|
| Proceeds from the sale of assets |
52,000 |
|
|
— |
|
|
|
|
|
|
|
|
|
| Proceeds from sales of equity securities |
— |
|
|
108,149 |
|
| Distributions from sales of affiliates |
44,617 |
|
|
15,850 |
|
| Other items, net |
4,475 |
|
|
(2,680) |
|
| Net cash used in investing activities |
(177,857) |
|
|
(63,363) |
|
| CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
| Net borrowings pursuant to revolving credit facilities |
148,482 |
|
|
154,500 |
|
| Proceeds from the issuance of long-term debt |
— |
|
|
593,574 |
|
| Proceeds from economic development loans |
250 |
|
|
— |
|
| Repayment of long-term debt |
— |
|
|
(500,000) |
|
|
|
|
|
|
|
|
|
| Debt issuance costs |
— |
|
|
(8,069) |
|
| Purchases of treasury stock |
(112,958) |
|
|
(348,964) |
|
| Dividends paid |
(40,194) |
|
|
(42,488) |
|
| Proceeds from the exercise of stock options |
7,488 |
|
|
9,279 |
|
| Net cash provided by (used in) financing activities |
3,068 |
|
|
(142,168) |
|
| Net change in cash and cash equivalents |
9,968 |
|
|
31,009 |
|
| Effect of foreign exchange rate changes on cash and cash equivalents |
2,438 |
|
|
802 |
|
| Cash and cash equivalents, beginning of period |
40,177 |
|
|
26,754 |
|
| Cash and cash equivalents, end of period |
$ |
52,583 |
|
|
$ |
58,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 4 |
| CHOICE HOTELS INTERNATIONAL, INC. |
| SUPPLEMENTAL OPERATING INFORMATION |
| U.S. HOTEL SYSTEM |
| (UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2025 |
|
For the Three Months Ended September 30, 2024 |
|
Change |
|
|
Average Daily |
|
|
|
|
|
Average Daily |
|
|
|
|
|
Average Daily |
|
|
|
|
|
|
|
Rate |
|
Occupancy |
|
RevPAR |
|
Rate |
|
Occupancy |
|
RevPAR |
|
Rate |
|
Occupancy |
|
RevPAR |
Upscale & Above (1) |
|
$ |
157.88 |
|
|
62.9 |
% |
|
$ |
99.33 |
|
|
$ |
159.55 |
|
|
64.2 |
% |
|
$ |
102.50 |
|
|
(1.0) |
% |
|
(130) |
bps |
|
(3.1) |
% |
Midscale & Upper Midscale (2) |
|
104.63 |
|
|
60.1 |
% |
|
62.90 |
|
|
106.50 |
|
|
61.0 |
% |
|
64.97 |
|
|
(1.8) |
% |
|
(90) |
bps |
|
(3.2) |
% |
Extended Stay (3) |
|
66.78 |
|
|
71.0 |
% |
|
47.39 |
|
|
65.44 |
|
|
73.3 |
% |
|
47.95 |
|
|
2.0 |
% |
|
(230) |
bps |
|
(1.2) |
% |
Economy (4) |
|
73.61 |
|
|
50.1 |
% |
|
36.89 |
|
|
75.66 |
|
|
50.4 |
% |
|
38.13 |
|
|
(2.7) |
% |
|
(30) |
bps |
|
(3.3) |
% |
| Total |
|
$ |
100.03 |
|
|
60.3 |
% |
|
$ |
60.33 |
|
|
$ |
102.02 |
|
|
61.1 |
% |
|
$ |
62.32 |
|
|
(2.0) |
% |
|
(80) |
bps |
|
(3.2) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2025 |
|
For the Nine Months Ended September 30, 2024 |
|
Change |
|
|
Average Daily |
|
|
|
|
|
Average Daily |
|
|
|
|
|
Average Daily |
|
|
|
|
|
|
|
Rate |
|
Occupancy |
|
RevPAR |
|
Rate |
|
Occupancy |
|
RevPAR |
|
Rate |
|
Occupancy |
|
RevPAR |
Upscale & Above (1) |
|
$ |
150.69 |
|
|
57.7 |
% |
|
$ |
87.01 |
|
|
$ |
153.61 |
|
|
59.2 |
% |
|
$ |
90.87 |
|
|
(1.9) |
% |
|
(150) |
bps |
|
(4.2) |
% |
Midscale & Upper Midscale (2) |
|
100.67 |
|
|
56.4 |
% |
|
56.81 |
|
|
101.81 |
|
|
57.0 |
% |
|
57.98 |
|
|
(1.1) |
% |
|
(60) |
bps |
|
(2.0) |
% |
Extended Stay (3) |
|
66.66 |
|
|
70.0 |
% |
|
46.68 |
|
|
63.83 |
|
|
72.1 |
% |
|
46.03 |
|
|
4.4 |
% |
|
(210) |
bps |
|
1.4 |
% |
Economy (4) |
|
71.71 |
|
|
48.0 |
% |
|
34.42 |
|
|
71.77 |
|
|
47.6 |
% |
|
34.16 |
|
|
(0.1) |
% |
|
40 |
bps |
|
0.8 |
% |
| Total |
|
$ |
96.41 |
|
|
57.0 |
% |
|
$ |
54.94 |
|
|
$ |
97.38 |
|
|
57.4 |
% |
|
$ |
55.87 |
|
|
(1.0) |
% |
|
(40) |
bps |
|
(1.7) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effective Royalty Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
For the Nine Months Ended |
|
|
|
|
|
|
|
|
|
|
|
September 30, 2025 |
|
September 30, 2024 |
|
|
|
September 30, 2025 |
|
September 30, 2024 |
|
|
|
|
|
|
|
|
|
| System-wide |
|
5.15 |
% |
|
5.05 |
% |
|
|
|
5.12 |
% |
|
5.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2025 |
|
September 30, 2024 |
|
Variance |
|
|
Hotels |
|
Rooms |
|
Hotels |
|
Rooms |
|
Hotels |
|
% |
|
Rooms |
|
% |
| Ascend Hotel Collection |
|
232 |
|
|
38,221 |
|
|
201 |
|
|
22,957 |
|
|
31 |
|
15.4 |
% |
|
15,264 |
|
66.5 |
% |
| Cambria Hotels |
|
77 |
|
|
10,520 |
|
|
75 |
|
|
10,226 |
|
|
2 |
|
2.7 |
% |
|
294 |
|
2.9 |
% |
Radisson(1) |
|
51 |
|
|
9,694 |
|
|
61 |
|
|
14,296 |
|
|
(10) |
|
(16.4) |
% |
|
(4,602) |
|
(32.2) |
% |
Comfort(2) |
|
1,659 |
|
|
130,014 |
|
|
1,669 |
|
|
131,205 |
|
|
(10) |
|
(0.6) |
% |
|
(1,191) |
|
(0.9) |
% |
| Quality |
|
1,584 |
|
|
114,784 |
|
|
1,623 |
|
|
118,361 |
|
|
(39) |
|
(2.4) |
% |
|
(3,577) |
|
(3.0) |
% |
| Country |
|
404 |
|
|
32,435 |
|
|
418 |
|
|
33,327 |
|
|
(14) |
|
(3.3) |
% |
|
(892) |
|
(2.7) |
% |
| Sleep |
|
409 |
|
|
28,588 |
|
|
421 |
|
|
29,610 |
|
|
(12) |
|
(2.9) |
% |
|
(1,022) |
|
(3.5) |
% |
Clarion(3) |
|
181 |
|
|
18,368 |
|
|
188 |
|
|
19,763 |
|
|
(7) |
|
(3.7) |
% |
|
(1,395) |
|
(7.1) |
% |
| Park Inn |
|
10 |
|
|
1,000 |
|
|
25 |
|
|
2,818 |
|
|
(15) |
|
(60.0) |
% |
|
(1,818) |
|
(64.5) |
% |
| WoodSpring |
|
275 |
|
|
33,130 |
|
|
249 |
|
|
29,989 |
|
|
26 |
|
10.4 |
% |
|
3,141 |
|
10.5 |
% |
| MainStay |
|
139 |
|
|
10,049 |
|
|
132 |
|
|
9,459 |
|
|
7 |
|
5.3 |
% |
|
590 |
|
6.2 |
% |
| Suburban |
|
115 |
|
|
9,536 |
|
|
110 |
|
|
9,178 |
|
|
5 |
|
4.5 |
% |
|
358 |
|
3.9 |
% |
| Everhome |
|
22 |
|
|
2,526 |
|
|
6 |
|
|
685 |
|
|
16 |
|
266.7 |
% |
|
1,841 |
|
268.8 |
% |
| Econo Lodge |
|
610 |
|
|
35,477 |
|
|
650 |
|
|
37,955 |
|
|
(40) |
|
(6.2) |
% |
|
(2,478) |
|
(6.5) |
% |
| Rodeway |
|
433 |
|
|
23,965 |
|
|
450 |
|
|
25,365 |
|
|
(17) |
|
(3.8) |
% |
|
(1,400) |
|
(5.5) |
% |
| U.S. Franchises |
|
6,201 |
|
|
498,307 |
|
|
6,278 |
|
|
495,194 |
|
|
(77) |
|
(1.2) |
% |
|
3,113 |
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| International Franchises |
|
1,314 |
|
|
151,370 |
|
|
1,237 |
|
|
139,758 |
|
|
77 |
|
6.2 |
% |
|
11,612 |
|
8.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Franchises |
|
7,515 |
|
|
649,677 |
|
|
7,515 |
|
|
634,952 |
|
|
— |
|
— |
% |
|
14,725 |
|
2.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 September 30, |
|
Nine months ended September 30, |
|
|
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total selling, general and administrative expenses |
|
$ |
79,610 |
|
$ |
69,022 |
|
$ |
243,118 |
|
|
$ |
230,020 |
|
|
|
Mark to market adjustments on non-qualified retirement plan investments |
|
(2,657) |
|
(2,534) |
|
(5,907) |
|
|
(7,185) |
|
|
|
Non-recurring operational restructuring charges and executive severance |
|
(497) |
|
(255) |
|
(4,799) |
|
|
(788) |
|
|
|
Share-based compensation |
|
(6,397) |
|
(5,425) |
|
(18,523) |
|
|
(15,484) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses associated with legal claims |
|
— |
|
|
— |
|
— |
|
|
(2,430) |
|
|
|
Amortization of cloud computing arrangements |
|
(189) |
|
— |
|
(189) |
|
|
— |
|
|
|
Global ERP system implementation and related costs |
|
(1,587) |
|
(586) |
|
(3,653) |
|
|
(586) |
|
|
| Adjusted selling, general and administrative expenses |
|
$ |
68,283 |
|
$ |
60,222 |
|
$ |
210,047 |
|
|
$ |
203,547 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION ("EBITDA") AND ADJUSTED EBITDA |
|
|
| (dollar amounts in thousands) |
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
|
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income |
|
$ |
179,996 |
|
|
$ |
105,716 |
|
|
$ |
306,264 |
|
|
$ |
223,861 |
|
|
|
|
Income tax expense |
|
30,920 |
|
|
31,432 |
|
|
73,025 |
|
|
70,076 |
|
|
|
|
Interest expense |
|
23,490 |
|
|
22,038 |
|
|
67,468 |
|
|
66,064 |
|
|
|
|
Interest income |
|
(1,435) |
|
|
(2,411) |
|
|
(4,450) |
|
|
(6,557) |
|
|
|
|
Gain from an acquisition of a joint venture |
|
(100,025) |
|
|
— |
|
|
(100,025) |
|
|
— |
|
|
|
|
Gain on sale of assets |
|
(713) |
|
|
— |
|
|
(713) |
|
|
— |
|
|
|
|
Loss on extinguishment of debt |
|
— |
|
|
331 |
|
|
— |
|
|
331 |
|
|
|
|
Other gains, net |
|
(721) |
|
|
(4,013) |
|
|
(5,659) |
|
|
(133) |
|
|
|
|
Equity in net loss (gain) of affiliates |
|
10,904 |
|
|
(1,310) |
|
|
11,035 |
|
|
(9,088) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of cloud computing arrangements |
|
189 |
|
|
— |
|
|
189 |
|
|
— |
|
|
|
|
Depreciation and amortization |
|
15,760 |
|
|
12,893 |
|
|
42,932 |
|
|
38,545 |
|
|
|
| EBITDA |
|
$ |
158,365 |
|
|
$ |
164,676 |
|
|
$ |
390,066 |
|
|
$ |
383,099 |
|
|
|
|
Share-based compensation |
|
6,397 |
|
|
5,425 |
|
|
18,523 |
|
|
15,484 |
|
|
|
|
Mark to market adjustments on non-qualified retirement plan investments |
|
2,657 |
|
|
2,534 |
|
|
5,907 |
|
|
7,185 |
|
|
|
|
Franchise agreement acquisition costs amortization and charges |
|
4,257 |
|
|
4,011 |
|
|
15,584 |
|
|
11,592 |
|
|
|
|
Revenue for reimbursable costs from franchised and managed properties |
|
(169,434) |
|
|
(171,824) |
|
|
(460,207) |
|
|
(477,076) |
|
|
|
|
Reimbursable expenses from franchised and managed properties |
|
184,268 |
|
|
170,939 |
|
|
504,437 |
|
|
501,857 |
|
|
|
|
Global ERP system implementation and related costs |
|
1,587 |
|
|
586 |
|
|
3,653 |
|
|
586 |
|
|
|
|
Business combination, diligence and transition costs |
|
1,494 |
|
|
984 |
|
|
1,940 |
|
|
17,723 |
|
|
|
|
Non-recurring operational restructuring charges and executive severance |
|
497 |
|
|
255 |
|
|
4,799 |
|
|
788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses associated with legal claims |
|
— |
|
|
— |
|
|
— |
|
|
2,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA |
|
$ |
190,088 |
|
|
$ |
177,586 |
|
|
$ |
484,702 |
|
|
$ |
463,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 6 |
|
|
| CHOICE HOTELS INTERNATIONAL, INC. |
|
|
| SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION |
|
|
| (UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE ("EPS") |
|
|
|
|
| (dollar amounts in thousands, except per share amounts) |
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
|
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income |
|
$ |
179,996 |
|
|
$ |
105,716 |
|
|
$ |
306,264 |
|
|
$ |
223,861 |
|
|
|
|
Gain on sale of assets |
|
(713) |
|
|
— |
|
|
(713) |
|
|
— |
|
|
|
|
Gain from an acquisition of a joint venture |
|
(100,025) |
|
|
— |
|
|
(100,025) |
|
|
— |
|
|
|
|
Loss on extinguishment of debt |
|
— |
|
|
331 |
|
|
— |
|
|
331 |
|
|
|
|
(Gain) loss on investments in equity securities, net of dividend income |
|
— |
|
|
(869) |
|
|
— |
|
|
6,715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue for reimbursable costs from franchised and managed properties |
|
(169,434) |
|
|
(171,824) |
|
|
(460,207) |
|
|
(477,076) |
|
|
|
|
Reimbursable expenses from franchised and managed properties |
|
184,268 |
|
|
170,939 |
|
|
504,437 |
|
|
501,857 |
|
|
|
|
Business combination, diligence and transition costs |
|
1,494 |
|
|
984 |
|
|
1,940 |
|
|
17,723 |
|
|
|
|
Non-recurring operational restructuring charges and executive severance |
|
497 |
|
|
255 |
|
|
4,799 |
|
|
788 |
|
|
|
|
Global ERP system implementation and related costs |
|
1,587 |
|
|
586 |
|
|
3,653 |
|
|
586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses associated with legal claims |
|
— |
|
|
— |
|
|
— |
|
|
2,430 |
|
|
|
|
Gain on sale of an affiliate |
|
— |
|
|
— |
|
|
— |
|
|
(7,232) |
|
|
|
|
Non-recurring joint venture formation transaction costs |
|
6,498 |
|
|
— |
|
|
6,498 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense on adjustments |
|
(5,924) |
|
|
106 |
|
|
(14,977) |
|
|
(11,315) |
|
|
|
| Adjusted net income |
|
$ |
98,244 |
|
|
$ |
106,224 |
|
|
$ |
251,669 |
|
|
$ |
258,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted EPS |
|
$ |
3.86 |
|
$ |
2.22 |
|
$ |
6.52 |
|
$ |
4.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Diluted EPS |
|
$ |
2.10 |
|
$ |
2.23 |
|
$ |
5.36 |
|
$ |
5.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
$ |
353,000 |
|
|
$ |
371,000 |
|
|
Income tax expense |
|
|
|
84,200 |
|
|
88,200 |
|
|
Interest expense |
|
|
|
89,200 |
|
|
89,200 |
|
|
Interest income |
|
|
|
(6,000) |
|
|
(6,000) |
|
|
Gain from an acquisition of a joint venture |
|
|
|
(100,000) |
|
|
(100,000) |
|
|
Gain on sale of assets |
|
|
|
(700) |
|
|
(700) |
|
|
Other gains, net |
|
|
|
(5,600) |
|
|
(5,600) |
|
|
Equity in net loss of affiliates |
|
|
|
9,900 |
|
|
9,900 |
|
|
Amortization of cloud computing arrangements |
|
|
|
500 |
|
|
500 |
|
|
Depreciation and amortization |
|
|
|
59,500 |
|
|
59,500 |
|
| EBITDA |
|
|
|
$ |
484,000 |
|
|
$ |
506,000 |
|
|
Share-based compensation |
|
|
|
24,500 |
|
|
24,500 |
|
|
Mark to market adjustments on non-qualified retirement plan investments |
|
|
|
5,900 |
|
|
5,900 |
|
|
Franchise agreement acquisition costs amortization and charges |
|
|
|
22,200 |
|
|
22,200 |
|
|
Revenue for reimbursable costs from franchised and managed properties |
|
|
|
(599,800) |
|
|
(604,800) |
|
|
Reimbursable expenses from franchised and managed properties |
|
|
|
669,800 |
|
|
664,800 |
|
|
Global ERP system implementation and related costs |
|
|
|
4,800 |
|
|
4,800 |
|
|
Business combination, diligence and transition costs |
|
|
|
3,800 |
|
|
3,800 |
|
|
Non-recurring operational restructuring charges and executive severance |
|
|
|
4,800 |
|
|
4,800 |
|
| Adjusted EBITDA |
|
|
|
$ |
620,000 |
|
|
$ |
632,000 |
|
|
|
|
|
|
|
|
|
| ADJUSTED NET INCOME & DILUTED EARNINGS PER SHARE ("EPS") |
|
|
|
|
|
|
| (in thousands, except per share amounts) |
|
|
|
Full Year |
|
Full Year |
|
|
|
|
|
Lower Range |
|
Upper Range |
|
|
|
|
|
|
|
|
| Net income |
|
|
|
$ |
353,000 |
|
|
$ |
371,000 |
|
|
Gain from an acquisition of a joint venture |
|
|
|
(100,000) |
|
|
(100,000) |
|
|
Gain on sale of assets |
|
|
|
(700) |
|
|
(700) |
|
|
Revenue for reimbursable costs from franchised and managed properties |
|
|
|
(599,800) |
|
|
(604,800) |
|
|
Reimbursable expenses from franchised and managed properties |
|
|
|
669,800 |
|
|
664,800 |
|
|
Business combination, diligence and transition costs |
|
|
|
3,700 |
|
|
3,700 |
|
|
Non-recurring operational restructuring charges and executive severance |
|
|
|
4,800 |
|
|
4,800 |
|
|
Global ERP system implementation and related costs |
|
|
|
4,800 |
|
|
4,800 |
|
|
Non-recurring joint venture formation transaction costs |
|
|
|
6,500 |
|
|
6,500 |
|
|
Income tax expense on adjustments |
|
|
|
(22,100) |
|
|
(19,100) |
|
| Adjusted net income |
|
|
|
$ |
320,000 |
|
|
$ |
331,000 |
|
|
|
|
|
|
|
|
|
| Diluted EPS |
|
|
|
$ |
7.52 |
|
|
$ |
7.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Diluted EPS |
|
|
|
$ |
6.82 |
|
|
$ |
7.05 |
|
|
|
|
|
|
|
|
|
|
エドガーで原本を確認する
