Rezidor Hotel Group: Year-End Report January-December 2012


Fourth quarter, 2012

  * Like-for like ("L/L") RevPAR was up by 4.2%.
  * Revenue increased by 6.6% to MEUR 240.6 (225.6).
    On a L/L basis Revenue increased by 2.8%.
  * EBITDA amounted to MEUR 15.6 (14.1), and the EBITDA margin to 6.5% (6.3).
  * Loss after tax amounted to MEUR -13.3 (-13.5), negatively impacted by
    termination costs due to exit of contracts of MEUR -9.4 (0.0), write-downs
    of assets of MEUR -6.7 (-9.9) and a write-down of deferred tax assets of
    MEUR -3.3 (-8.5).
  * Basic and diluted Earnings Per Share amounted to EUR -0.09 (-0.09).
  * Ca 1,100 new rooms opened and ca 1,300 new rooms were contracted.
Twelve month ended December 31, 2012

  * L/L RevPAR was up by 4.6%.
  * Revenue increased by 6.9% to MEUR 923.7 (864.2).
    On a L/L basis Revenue increased by 4.0%.
  * EBITDA amounted to MEUR 50.9 (35.1), and the EBITDA margin to 5.5% (4.1).
  * Loss after tax amounted to MEUR -16.8 (-11.9), negatively impacted by
    termination costs due to exit of contracts of MEUR -9.4 (0.0), write-downs
    of assets of MEUR -12.3 (-11.6) and a write-down of deferred tax assets of
    MEUR -3.3 (+3.2).
  * Basic and diluted Earnings Per Share amounted to EUR -0.12 (-0.08).
  * Cash flow from operating activities improved to MEUR 16.5 (14.1), negatively
    impacted by termination costs of MEUR 9.4
  * Ca 4,000 new rooms opened and ca 7,100 new rooms were contracted.


 MEUR                       Q4 2012 Q4 2011 FY 2012 FY 2011
-----------------------------------------------------------
 Revenue                      240.6   225.6   923.7   864.2
-----------------------------------------------------------
 EBITDAR                       78.5    74.0   300.5   274.6
-----------------------------------------------------------
 EBITDA                        15.6    14.1    50.9    35.1
-----------------------------------------------------------
 EBIT                          -8.7    -4.0    -0.9    -7.7
-----------------------------------------------------------
 Profit/loss for the period   -13.3   -13.5   -16.8   -11.9
-----------------------------------------------------------
 EBITDAR margin, %            32.6%   32.8%   32.5%   31.8%
-----------------------------------------------------------
 EBITDA margin, %              6.5%    6.3%    5.5%    4.1%
-----------------------------------------------------------
 EBIT margin, %               -3.6%   -1.8%   -0.1%   -0.9%
-----------------------------------------------------------


Comments from the CEO
- RevPAR, cash flow from operations and EBITDA margin improved in 2012.
Structural changes were undertaken during the year to build a strong platform
for continued profitability improvement

"Despite  a continued fragile global  macroeconomic climate, Rezidor's Like-for-
Like  RevPAR continued to show  a positive development with  a healthy growth of
4% in  the fourth quarter of 2012. For the  full year, RevPAR grew by 5%, fueled
by a strong growth in Eastern Europe and the Middle East and Africa.

The  RevPAR  improvement  together  with  the  continued  weakening of the Euro,
resulted  in a revenue  increase of 7% in  Q4 2012 including a  strong growth of
18% in fee revenue from our managed and franchised business. Our EBIT margin and
the net result were negatively impacted primarily by termination costs for lease
agreements which we exited in the quarter and write-downs of assets resulting in
a  MEUR  13 loss  after  tax.  Cash  flow  from  operations,  adjusted  for  the
termination costs, improved by MEUR 12.

Our commitment to profitable asset-light growth continues. All of the 4,000 room
openings  and  7,100 room  signings  in  2012 were  either managed or franchised
contracts.

Rezidor  achieved another important milestone by converting two lease agreements
to franchise agreements in Sweden. Together with the earlier announced exit from
seven  leases in  France, these  transactions represent  a positive effect of ca
0.5% on the EBITDA margin going forward.

Our continued global commercial focus in partnership with Carlson, the effective
execution   of   Route  2015, and  the  cost  cutting  programme  combined  with
significant  organisational changes  have strengthened  our platform; paving the
way for contined profitability improvement in the years ahead."

Wolfgang M. Neumann, President & CEO

Presentation of the Q4 results

On  February  14, 2013 at  10h00 (Central  European  Time)  a combined telephone
conference and live webcast (in English) concerning the report will be presented
by  the President and CEO, Wolfgang M.  Neumann and Deputy President & CFO, Knut
Kleiven.

To follow the webcast, please visit www.investor.rezidor.com

To access the telephone conference, please dial:


 Sweden:           +46 (0)8 5051 3793

 Sweden toll-free: 0200 883 440

 UK:               +44 (0)20 7136 2051

 UK toll-free:     0800 279 5004

 France:           +33(0)1 70 80 17 65

 France toll-free: 0805 631 580

 US:               +1 646 254 3365

 US toll-free:     +1877 280 2296


Confirmation code: 6882214

For a replay of the conference call please visit www.investor.rezidor.com.

Financial calendar 2013

Q1 2013 results: April 24, 2013
Annual General Meeting 2013: April 24, 2013
Q2 2013 results: July 17, 2013
Q3 2013 results: October 22, 2013

This  quarterly report comprises information which Rezidor Hotel Group AB (publ)
is  required to disclose  under the Securities  Markets Act and/or the Financial
Instruments  Trading  Act.  It  was  released  for  publication at 08h30 Central
European Time on February 14, 2013.


Stockholm February 14, 2013


Wolfgang M. Neumann
President & CEO
Rezidor Hotel Group AB

For further information, contact

Knut Kleiven
Deputy President & CFO
+32 2 702 9244
+32 2 702 9330
knut.kleiven@carlsonrezidor.com

Ebba Vassallo
Director, Investor Relations
+32 2 702 9286
+32 2 702 9300
ebba.vassallo@carlsonrezidor.com

The Rezidor Hotel Group Corporate Office
Avenue du Bourget 44
B-1130 Brussels
Belgium
Tel. +32 2 702 9200
Fax: +32 2 702 93 00

Website: www.rezidor.com

About the Rezidor Hotel Group

The  Rezidor Hotel Group  is one of  the most dynamic  and fastest growing hotel
companies  in the world. The group  currently features a portfolio of 438 hotels
with  96,000 rooms in operation and under  development in more than 70 countries
across  Europe, the  Middle East  and Africa.  Rezidor operates  the core brands
Radisson  Blu and Park Inn by Radisson -  as well as Regent Hotels & Resorts and
Hotel  Missoni,  a  lifestyle  brand  which  is  developed worldwide following a
licence agreement with the iconic Italian fashion house Missoni.

Rezidor is a member of the Carlson Rezidor Hotel Group.

For more information, visit www.rezidor.com

The full report with tables can be downloaded from the following link:


[HUG#1677994]

Attachments

Rezidors Year-end Report January-December 2012.pdf