UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 8-K

                                 CURRENT REPORT
     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

       Date of Report (Date of earliest event reported): December 31, 2003

                        WESTCOAST HOSPITALITY CORPORATION
                Exact Name of Registrant as Specified in Charter)

       Washington                      001-13957               91-1032187
(State or other jurisdiction    (Commission file number)    (I.R.S. Employer
     of incorporation)                                      Identification No.)


                       201 W. North River Drive
                       Suite 100
                       Spokane, Washington              99201
                      (Address of Principal           (Zip Code)
                       Executive Offices)

                                 (509) 459-6100
              (Registrant's telephone number, including area code)

ITEM 7. Financial Statements and Exhibits

(c) Exhibits.

The following exhibit is furnished pursuant to Item 12 hereof:

Exhibit No.   Exhibit
-------------  -----------------------------------------------------------------
  99.1         Press release dated February 3, 2004 reporting third quarter
                   2003 financial results

ITEM 12. Results of Operations and Financial Condition

On February 2, 2004,  the  registrant  issued a press release  setting forth its
fourth quarter 2003 financial  results. A copy of the press release is furnished
as Exhibit 99.1 to this Form 8-K.

The press release  disclosed that the registrant's net loss for the three months
ended December 31, 2003 and 2002 was  $2,038,000  and  $1,353,000  respectively.
EBITDA   (defined  as  net  income  before  income  taxes,   interest   expense,
depreciation  and   amortization)  for  the  same  periods  was  $2,276,000  and
$3,070,000, respectively. The press release also disclosed that the registrant's
net income for the years ended  December  31, 2003 and 2002 was  $1,219,000  and
$8,007,000,  respectively.  EBITDA  for the same  periods  was  $25,269,000  and
$33,610,000,  respectively.  A reconciliation  of EBITDA to net income for these
periods was attached to the press release.

The information furnished in this report on Form 8-K shall not be deemed "filed"
for purposes of Section 18 of the Securities Exchange Act of 1934 (the "Exchange
Act") or otherwise  subject to the liabilities of that section,  nor shall it be
deemed  incorporated by reference in any filing under the Securities Act of 1933
or the Exchange Act, except as expressly set forth by specific reference in such
a filing.

By filing this report on Form 8-K,  WestCoast  Hospitality  Corporation makes no
admission as to the  materiality of any  information  in this report.  WestCoast
Hospitality  Corporation  reserves the right to discontinue the  availability of
the information in the attached exhibit from its website at any time.


                                    SIGNATURE

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.

                                               WESTCOAST HOSPITALITY CORPORATION
                                                        (Registrant)

                                                           /s/ Peter P. Hausback
                                                                 Vice President,
Date:  February 2, 2004                                  Chief Financial Officer

                                                                (Signature)


EXHIBIT INDEX

Exhibit No.    Exhibit
------------   -----------------------------------------------------------------

99.1           Press release dated February 2, 2004 reporting fourth
               quarter 2003 financial results

Exhibit 99.1

WestCoast  Hospitality   Corporation  Announces  Fourth  Quarter  and  Year  End
Financial Results


February 3, 2004
SPOKANE,  Wash. - WestCoast Hospitality  Corporation (NYSE: WEH) today announced
financial  results for the fourth  quarter and year ended December 31, 2003. The
Company  reported total revenue of $41.2 million for the fourth quarter of 2003,
compared to $44.4 million for the comparable  period in 2002.  EBITDA  (earnings
before interest,  taxes,  depreciation and amortization) was $2.3 million in the
fourth  quarter of 2003 compared to $3.1 million for the fourth quarter of 2002.
Loss per share was $0.20 in the fourth quarter of 2003,  compared to a per share
loss of $0.15 in the prior year fourth  quarter.  RevPAR  (revenue per available
room) for comparable hotels (hotels owned, leased, managed and franchised for at
least one year)  decreased  3.7% from  $33.95 in the  fourth  quarter of 2002 to
$32.68 in the comparable period of 2003, due to a 3.5% decrease in average daily
rate, to $66.54,  and a slight  decrease in  occupancy,  to 49.1% for the fourth
quarter of 2003.

Total revenue for 2003 was $184.0  million  compared to $194.2  million in 2002.
EBITDA was $25.3 million in 2003 compared to $33.6 million in 2002, and the loss
per share in 2003 was $0.10  compared to diluted  earnings per share of $0.41 in
2002. During 2003, the Company generated $11.3 million of net cash provided from
operating  activities and ended 2003 with cash on hand of $13.1 million compared
to $2.7  million  at the end of 2002.  A  number  of  repositioning  initiatives
impacted year-on-year  financial comparisons,  including the following:  results
from the first quarter of 2002 included a $3.0 million  pre-tax gain on the sale
of an office  building;  2003 results  included more than $794,000 of conversion
expenses  including a non-cash write down of signage  related to the re-branding
of  hotels  to the Red Lion  name;  the  Company  completed  the  refinance  and
replacement of its revolving  credit facility in the second and third quarter of
2003,  resulting in a non-cash write-off of $927,000 in loan fees; in the second
quarter  of 2003 the  Company  realized  a loss on  disposition  of  partnership
interest of $443,000; and, the Company during 2003 recaptured approximately $2.1
million of  non-cash  depreciation  expense  associated  with  assets  that were
reclassified in 2003 as no longer held for sale. The above items accounted for a
decline in income before taxes of $7.3 million in 2003 compared to 2002.

The Company reported hotel and restaurant  revenue at owned and leased hotels of
$36.4 million for the fourth  quarter of 2003,  compared to $38.9 million in the
comparable  period of 2002.  Revenue declines were primarily a result of reduced
group business as compared to the fourth  quarter of 2002. A large  component of
2002 group business  which was not repeated in 2003 was from the  Transportation
Security  Administration,  which conducted  extensive training during that time.
The Company expects to experience normal seasonal declines in revenue during the
fourth  quarter  and was able to reduce  the  impact of these  declines  through
effective expense management,  lowering hotel operating expenses by $1.6 million
compared to the prior year quarter.  The Company continued in the fourth quarter
to strengthen its market  penetration  through  implementation  of its Alternate
Distribution  Channel  management  system and  increased  sales  efforts,  which
mitigated  the  decline  in  group  business  with  increased  occupancy  in the
transient  leisure markets.  This strategy has successfully  increased  customer
market share,  albeit at a reduced  average daily rate.  The Company  intends to
focus  on  increasing  its  occupancy  percentage  and  then  increase  its rate
structure to the extent  permitted by any improvement in the general economy and
increase in travel demand.

During the quarter,  the Company  announced the  disposition of the 245-room Red
Lion River Inn in a sale and leaseback transaction.  The sale provided a pre-tax
gain of $7.0  million of deferred  income,  which is being  recognized  over the
initial 15-year lease term. The Company continues to operate the property as the
Red Lion River Inn under an operating lease, which also includes three five-year
renewal options.  On January 13, 2004, the Company  announced that proceeds from
the sale were used to acquire the 172-room  Red Lion Hotel  Yakima  Gateway in a
Section 1031 tax deferred  exchange.  This hotel was previously  operated by the
Company through an operating lease.

On November 4, 2003,  the Company  announced a proposed  public  offering of $40
million ($46 million with over allotment  option) of trust preferred  securities
by WestCoast  Hospitality Capital Trust, a Delaware statutory trust sponsored by
the Company.  The offering is expected to commence  during the first  quarter of
2004.  Upon  completion  of the offering,  approximately  $30 million of the net
proceeds  will be used to redeem  all of the  outstanding  Series A and Series B
Preferred  Stock of the Company and the balance of the proceeds will be used for
general corporate purposes.

For the  quarter,  franchise,  central  services  and  development  revenue  was
$700,000 compared to $800,000 in the prior year period.  The decrease in revenue
was primarily due to a reduction in royalty fees resulting from a net decline in
the number of hotels  franchised  by the  Company.  Operating  expenses  for the
fourth quarter of 2003 declined  $185,000  compared to the prior year comparable
period.

Entertainment  division  revenue was $2.0 million in the fourth  quarter of 2003
compared to $2.5 million in the prior year fourth  quarter.  The revenue decline
was  primarily due to a reduction in the number of  entertainment  presentations
during the fourth  quarter of 2003.  Expenses  declined by  $541,000  during the
fourth quarter of 2003 compared to the comparable period of 2002, also primarily
due  to  the  reduction  in  entertainment   presentations.   The  reduction  in
presentations was due to scheduling differences from the prior year quarter.

Real estate division  revenue was $2.1 million during the fourth quarter of 2003
compared to $2.2 million in the prior year comparable  period.  The year-on-year
decline was due  primarily  to a reduction  in fee income  compared to the prior
year  quarter.  Expenses  declined  $52,000  during the  fourth  quarter of 2003
compared  to the  fourth  quarter of 2002.  On January  22,  2004,  the  Company
announced a lease agreement with Sterling  Savings Bank to occupy  approximately
45,000  square feet of office space in the  Company-owned  Crescent  Building in
Spokane, Washington.

Depreciation  and  amortization  increased  $406,000  during the quarter to $3.0
million,  compared to $2.6  million for the fourth  quarter of 2002.  During the
second and third quarter of 2003, three  Company-owned  assets were reclassified
from assets  held for sale to  property  and  equipment.  Depreciation  on these
assets in the fourth  quarter of 2003 was the primary  reason for the  increased
depreciation expense during that period as compared to the prior year quarter.

Interest expense increased $328,000 to $2.9 million during the fourth quarter of
2003  compared  to the  comparable  prior  year  quarter,  primarily  due to the
Company's securing $55.2 million of long-term fixed-rate debt and paying off the
outstanding  balance on its revolving credit  facility.  The new debt carries an
interest rate of 6.7% for ten years,  which the Company  believes is a favorable
long-term rate.

WestCoast  Hospitality  Corporation  is a  NYSE-listed  hospitality  and leisure
company  primarily  engaged  in  the  ownership,  management,   development  and
franchising  of mid-scale,  full service hotels under its  WestCoast(R)  and Red
Lion(R) brands. In addition,  through its entertainment division, which includes
its TicketsWest.com,  Inc.  subsidiary,  it engages in event ticket distribution
and  promotes  and  presents a variety of  entertainment  productions.  G&B Real
Estate  Services,  its  real  estate  division,   engages  in  traditional  real
estate-related services,  including developing,  managing and acting as a broker
for sales and  leases  of  commercial  and  multi-unit  residential  properties.
Registered  trademarks of WestCoast  Hospitality  Corporation and its affiliates
protect the use of "WestCoast",  "Red Lion", "TicketsWest" and "G&B" and various
derivatives of those usages.

This press release  contains  forward-looking  statements  within the meaning of
federal  securities law,  including  statements  concerning  plans,  objectives,
goals,  strategies,  projections of future events or performance  and underlying
assumptions  (many of which are based,  in turn upon further  assumptions).  The
forward-looking  statements  in this press release are  inherently  subject to a
variety of risks and  uncertainties  that could cause  actual  results to differ
materially from those expressed.  Such risks and  uncertainties  include,  among
others, economic cycles;  international conflicts;  changes in future demand and
supply  for  hotel  rooms;  competitive  conditions  in  the  lodging  industry;
relationships with franchisees and properties; impact of government regulations;
ability to obtain financing; changes in energy, healthcare,  insurance and other
operating expenses;  ability to sell non-core assets;  ability to locate lessees
for rental property and managing and leasing  properties owned by third parties;
dependency upon the ability and experience of executive  officers and ability to
retain or  replace  such  officers  as well as other  matters  discussed  in the
Company's  annual  report  on Form  10-K for the 2002  fiscal  year and in other
documents filed by the Company with the Securities and Exchange Commission.



                                      WestCoast Hospitality Corporation
                                    Consolidated Statements of Operations
                                                 (unaudited)
                                              ($ in thousands)



                                                               Three months ended December 31,
                                                                    2003             2002         $ Change        % Change
                                                                                                         
Revenue:
    Hotels and restaurants                                       $ 36,430         $ 38,861       $ (2,431)          -6.3%
    Franchise, central services and development                       692              797           (105)         -13.2%
    Entertainment                                                   1,972            2,450           (478)         -19.5%
    Real estate                                                     2,071            2,204           (133)          -6.0%
    Corporate services                                                 81               82             (1)          -1.2%
                                                                ----------------------------------------------
    Total revenues                                                 41,246           44,394         (3,148)          -7.1%
                                                                ----------------------------------------------

Operating expenses:
    Hotels and restaurants                                         35,542           37,157         (1,615)          -4.3%
    Franchise, central services and development                       251              436           (185)         -42.4%
    Entertainment                                                   1,646            2,187           (541)         -24.7%
    Real estate                                                     1,191            1,243            (52)          -4.2%
    Corporate services                                                 71               62               9          14.5%
    Depreciation and amortization                                   2,985            2,579             406          15.7%
    Gain on asset dispositions including recoveries                 (189)              (1)           (188)      -18800.0%
    Conversion expenses                                                 -                6             (6)        -100.0%
                                                                ----------------------------------------------
    Total direct expenses                                          41,497           43,669         (2,172)          -5.0%
    Undistributed corporate expenses                                  600              466             134          28.8%
                                                                ----------------------------------------------
    Total expenses                                                 42,097           44,135         (2,038)          -4.6%
                                                                ----------------------------------------------
Operating income (loss)                                             (851)              259         (1,110)        -428.6%

Other income (expense):
    Interest expense                                              (2,910)          (2,582)           (328)         -12.7%
    Interest income                                                   111              118             (7)          -5.9%
    Other income (expense), net                                     (132)               16           (148)        -925.0%
    Equity income in investments, net                                  19              (2)              21       -1050.0%
    Minority interest in partnerships                                 144              100              44         -44.0%
                                                                ----------------------------------------------
Loss before income taxes                                          (3,619)          (2,091)         (1,528)          73.1%
Income tax benefit                                                (1,581)            (738)           (843)         114.2%
                                                                ----------------------------------------------
Net loss                                                          (2,038)          (1,353)           (685)          50.6%
Preferred stock dividend                                            (626)            (640)              14           2.2%
                                                                ----------------------------------------------
Loss applicable to common shareholders                          $ (2,664)        $ (1,993)         $ (671)          33.7%
                                                                ==============================================

EBITDA1                                                         $   2,276        $   3,070           (794)         -25.9%
EBITDA as a percentage of revenues                                   5.5%             6.9%


(1) The  definition  of "EBITDA" and how that  measure  relates to net income is
discussed below under Non-GAAP Financial  Measures.  EBITDA represents  earnings
before interest expense, income taxes, depreciation, and amortization. EBITDA is
not intended to represent net income as defined by generally accepted accounting
principles in the United States and such information should not be considered as
an alternative to net income, cash flows from operations or any other measure of
performance prescribed by generally accepted accounting principles in the United
States. We utilize EBITDA because management  believes that investors find it to
be a useful tool to perform more  meaningful  comparisons  of past,  present and
future operating results and as a means to evaluate the results of core on-going
operations.



                        WestCoast Hospitality Corporation
                 Earnings (Loss) Per Share and Hotel Statistics
                                   (unaudited)
                              (shares in thousands)

                                                                 Three months ended December 31,
                                                                     2003              2002         $ Change    % Change
                                                                                                       
Loss per share:
     Basic                                                         $ (0.20)         $ (0.15)
     Diluted                                                       $ (0.20)         $ (0.15)


Weighted average shares - basic                                      13,006           12,982
Weighted average shares - diluted (1)                                13,006           12,982

Comparable Hotel Statistics:
     Combined (owned, leased, managed and franchised) (2)
       Average occupancy(3) (6)                                       49.1%            49.2%
       ADR(4)                                                       $ 66.54          $ 68.98       $ (2.44)       -3.5%
       RevPAR(5) (6)                                                $ 32.68          $ 33.95       $ (1.27)       -3.7%


(1)For  the  three  months  ended  December  31,  2003 and 2002  both  operating
partnership  units  outstanding  and  options  to  purchase  common  stock  were
anti-dilutive  and are  therefore  not included in the  calculation  of loss per
share.
(2)Includes  hotels owned,  leased,  managed and franchised for greater than one
year by WestCoast Hospitality Corporation.
(3)Average  occupancy  represents  total paid rooms  divided by total  available
rooms. Total available rooms represents the number of rooms available multiplied
by the number of days in the reported period.
(4)Average  daily rate ("ADR")  represents  total room  revenues  divided by the
total number of paid rooms occupied by hotel guests.
(5)Revenue  per  available  room  ("RevPAR")  represents  total room and related
revenues  divided by total available  rooms,  net of rooms out of service due to
significant renovations.
(6)Rooms  under  renovation  were  excluded  from RevPAR and  average  occupancy
percentage.  Due to  the  short  duration  of  renovation,  in  the  opinion  of
management,  excluding  these rooms did not have a material  impact on RevPAR or
average occupancy.


                        WestCoast Hospitality Corporation
                      Consolidated Statements of Operations
                                   (unaudited)
                                ($ in thousands)


                                                             Year ended December 31,
                                                              2003             2002       $ Change       % Change
                                                                                                
Revenue:
    Hotels and restaurants                                $ 163,101        $ 173,320     $ (10,219)       -5.9%
    Franchise, central services and development               3,642            4,137          (495)      -12.0%
    Entertainment                                             7,980            7,430           550         7.4%
    Real estate                                               8,914            9,001           (87)       -1.0%
    Corporate services                                          337              283            54        19.1%
                                                         ----------------------------------------------
    Total revenues                                          183,974          194,171       (10,197)       -5.3%
                                                         ----------------------------------------------
Operating expenses:
    Hotels and restaurants                                  142,145          148,675        (6,530)       -4.4%
    Franchise, central services and development               1,518            1,990          (472)      -23.7%
    Entertainment                                             6,974            6,343           631         9.9%
    Real estate                                               4,815            4,778            37         0.8%
    Corporate services                                          313              222            91        41.0%
    Depreciation and amortization                            13,032           10,517         2,515        23.9%
    (Gain) loss on asset dispositions including recoveries      390           (3,166)        3,556       112.3%
    Conversion expenses                                         392               14           378      2700.0%
                                                          ---------------------------------------------

    Total direct expenses                                   169,579          169,373           206         0.1%
    Undistributed corporate expenses                          2,640            2,117           523        24.7%
                                                          ---------------------------------------------
    Total expenses                                          172,219          171,490           729         0.4%
                                                          ---------------------------------------------

Operating income                                             11,755           22,681       (10,926)      -48.2%

Other income (expense):
    Interest expense                                        (11,150)         (10,717)         (433)       -4.0%
    Interest income                                             414              372            42        11.3%
    Other income (expense), net                                (339)              20          (359)    -1795.0%
    Equity income in investments, net                           119               28            91       325.0%
    Minority interest in partnerships                           288               (8)          296      3700.0%
                                                          ---------------------------------------------
Income before income taxes                                    1,087           12,376       (11,289)      -91.2%
Income tax expense (benefit)                                   (132)           4,369        (4,501)     -103.0%
                                                          ---------------------------------------------
Net income                                                    1,219            8,007        (6,788)      -84.8%
Preferred stock dividend                                     (2,541)          (2,577)           36         1.4%
                                                          ---------------------------------------------
Income (loss) applicable to common shareholders            $ (1,322)         $ 5,430      $ (6,752)     -124.3%
                                                          =============================================

EBITDA1                                                    $ 25,269         $ 33,610        (8,341)      -24.8%
EBITDA as a percentage of revenues                            13.7%            17.3%


(1) The  definition  of "EBITDA" and how that  measure  relates to net income is
discussed below under Non-GAAP Financial  Measures.  EBITDA represents  earnings
before interest expense, income taxes, depreciation, and amortization. EBITDA is
not intended to represent net income as defined by generally accepted accounting
principles in the United States and such information should not be considered as
an alternative to net income, cash flows from operations or any other measure of
performance prescribed by generally accepted accounting principles in the United
States. We utilize EBITDA because management  believes that investors find it to
be a useful tool to perform more  meaningful  comparisons  of past,  present and
future operating results and as a means to evaluate the results of core on-going
operations.




                        WestCoast Hospitality Corporation
                 Earnings (Loss) Per Share and Hotel Statistics
                                   (unaudited)

                                                           Year ended December 31,
                                                           2003              2002       $ Change     % Change
                                                                                            
Earnings (loss) per share:
     Basic                                              $ (0.10)           $ 0.42
     Diluted                                            $ (0.10)           $ 0.41


Weighted average shares - basic                           12,999           12,975
Weighted average shares - diluted (1) (2)                 12,999           13,285


Comparable Hotel Statistics:

     Combined (owned, leased, managed and franchised) (3)

         Average occupancy(4) (7)                          56.7%            56.9%
         ADR(5)                                          $ 69.92          $ 72.28      $ (2.36)       -3.3%
         RevPAR(6) (7)                                   $ 39.65          $ 41.14      $ (1.49)       -3.6%

(1)For  the year  ended  December  31,  2003 both  operating  partnership  units
outstanding  and options to purchase  common  stock were  anti-dilutive  and are
therefore not included in the calculation of loss per share.

(2)December 31, 2002 balance reflects dilution from both outstanding  options to
purchase common stock and operating partnership units outstanding.

(3)Includes  hotels owned,  leased,  managed and franchised for greater than one
year by WestCoast Hospitality Corporation.

(4)Average  occupancy  represents  total paid rooms  divided by total  available
rooms. Total available rooms represents the number of rooms available multiplied
by the number of days in the reported period.

(5)Average  daily rate ("ADR")  represents  total room  revenues  divided by the
total number of paid rooms occupied by hotel guests.

(6)Revenue  per  available  room  ("RevPAR")  represents  total room and related
revenues  divided by total available  rooms,  net of rooms out of service due to
significant renovations.

(7)Rooms  under  renovation  were  excluded  from RevPAR and  average  occupancy
percentage.  Due to  the  short  duration  of  renovation,  in  the  opinion  of
management,  excluding  these rooms did not have a material  impact on RevPAR or
average occupancy.



                        WestCoast Hospitality Corporation
                           Consolidated Balance Sheets
                                   (unaudited)
                       ($ in thousands, except share data)

                                                                    December 31,          December 31,
                                                                        2003                 2002
                                                                                        
Assets:
     Current assets:
        Cash and cash equivalents                                     $ 8,121                $ 752
        Restricted cash                                                 4,952                1,949
        Accounts receivable, net                                        9,306                9,559
        Inventories                                                     2,140                2,040
        Assets held for sale                                                -               34,408
        Prepaid expenses and other                                      2,137                2,693
                                                                  --------------------------------------
              Total current assets                                     26,656               51,401

     Property and equipment, net                                      264,039              241,255
     Goodwill                                                          28,042               28,042
     Intangible assets, net                                            14,412               15,188
     Other assets, net                                                 20,076               20,824
                                                                  --------------------------------------
              Total assets                                          $ 353,225            $ 356,710
                                                                  ======================================

Liabilities:
     Current liabilities:
        Accounts payable                                              $ 6,990              $ 6,773
        Accrued payroll and related benefits                            4,849                6,173
        Accrued interest payable                                          775                  695
        Advance deposits                                                  253                  198
        Other accrued expenses                                          8,069                8,494
        Long-term debt, due within one year                             5,667                4,889
        Notes payable to bank                                               -               52,100
        Capital lease obligations, due within one year                      -                  268
                                                                  ---------------------------------------
              Total current liabilities                                26,603               79,590

     Long-term debt, due after one year                               145,770              101,206
     Deferred income                                                    9,279                2,626
     Deferred income taxes                                             16,761               16,261
     Minority interest in partnerships                                  2,623                2,911
                                                                  ---------------------------------------
              Total liabilities                                       201,036              202,594
                                                                  ---------------------------------------

Stockholders' equity:
     Preferred stock - 5,000,000 shares authorized;
       $0.01 par value 588,236 and 602,630 shares
       issued and outstanding                                               6                    6
     Additional paid-in capital, preferred stock                       29,406               30,125
     Common stock - 50,000,000 shares authorized;
       $0.01 par value; 13,006,361 and 12,981,878 shares
       issued and outstanding                                             130                  130
     Additional paid-in capital, common stock                          84,196               84,083
     Retained earnings                                                 38,451               39,772
                                                                  ---------------------------------------
       Total stockholders' equity                                     152,189              154,116
                                                                  ---------------------------------------
       Total liabilities and stockholders' equity                   $ 353,225            $ 356,710
                                                                  =======================================





                       WestCoast Hospitality Corporation
                      Consolidated Statement of Cash Flows
                                   (unaudited)
                                ($ in thousands)

                                                                                           December 31,          December 31,
                                                                                               2003                 2002
                                                                                                               
Operating activities:
    Net income                                                                              $ 1,219                $ 8,007
    Adjustments to reconcile net income to net cash
      provided by operating activities:
        Depreciation and amortization                                                        13,032                 10,517
        (Gain) loss on disposition of property and equipment and other assets                   390                 (3,166)
        Non-cash reduction of preferred stock resulting in gain                                (616)                     -
        Write-off of deferred loan fees                                                         927                      -
        Deferred income tax provision                                                           500                  1,921
        Minority interest in partnerships                                                      (288)                     8
        Equity in investments                                                                  (118)                   (28)
        Compensation expense related to stock issuance                                           14                     15
        Provision for doubtful accounts                                                         338                  1,053
        Change in current assets and liabilities:
           Restricted cash                                                                   (3,003)                  (827)
           Accounts receivable                                                                 (168)                (1,556)
           Inventories                                                                         (100)                   105
           Prepaid expenses and other                                                           569                 (1,322)
           Accounts payable and income taxes payable                                            217                  1,046
           Accrued payroll and related benefits                                              (1,324)                  (693)
           Accrued interest payable                                                             100                    (82)
           Other accrued expenses and advance deposits                                         (350)                  (692)
                                                                                        --------------------------------------------
        Net cash provided by operating activities                                            11,339                 14,306
                                                                                        --------------------------------------------
Investing activities:
    Additions to property and equipment                                                      (7,339)               (10,708)
    Proceeds from disposition of property and equipment                                       5,367                  1,845
    Proceeds from disposition of investment                                                     485                    192
    Other, net                                                                                  176                     15
                                                                                        --------------------------------------------
       Net cash used in investing activities                                                 (1,311)                (8,656)
                                                                                        --------------------------------------------
Financing activities:
    Proceeds from note payable to bank                                                       47,700                 10,800
    Repayment of note payable to bank                                                       (99,800)               (12,950)
    Proceeds from long-term debt                                                             55,200                      -
    Proceeds from short-term debt                                                             2,658                      -
    Repayment of long-term debt                                                              (3,892)                (4,257)
    Proceeds from issuance of common stock under
     employee stock purchase plan                                                                99                    102
    Preferred stock dividend payments                                                        (2,561)                (1,937)
    Principal payments on capital lease obligations                                            (268)                  (384)
    Additions to deferred financing costs                                                    (1,547)                  (848)
    Additions to deferred offering costs                                                       (248)                     -
    Distribution to stockholders and partners                                                     -                    (37)
                                                                                ----------------------------------------------------
       Net cash used in financing activities                                                 (2,659)                (9,511)
                                                                                ----------------------------------------------------

Change in cash and cash equivalents:
    Net increase (decrease) in cash and cash equivalents                                      7,369                 (3,861)
    Cash and cash equivalents at beginning of year                                              752                  4,613
                                                                                ----------------------------------------------------
    Cash and cash equivalents at end of year                                                $ 8,121                  $ 752
                                                                                ====================================================




                        WestCoast Hospitality Corporation
                     Reconciliation of EBITDA to Net Income
                                   (unaudited)
                                ($ in thousands)

The  following is a  reconciliation  for each period  presented of EBITDA to net
income (loss):


                                                  Three months ended                        Year ended
                                                     December 31,                           December 31,
                                                2003              2002                2003               2002
                                                                                              
 EBITDA                                      $ 2,276           $ 3,070            $ 25,269           $ 33,610
    Income tax benefit (expense)               1,581               738                 132             (4,369)
    Interest expense                          (2,910)           (2,582)            (11,150)           (10,717)
    Depreciation and amortization             (2,985)           (2,579)            (13,032)           (10,517)
                                           -----------------  ----------------  -----------------  --------------
 Net income (loss)                          $ (2,038)         $ (1,353)            $ 1,219            $ 8,007
                                           =================  ================  =================  ==============


                   NON-GAAP FINANCIAL MEASURES

EBITDA  is  defined  as  earnings  (or "net  income")  before  interest,  taxes,
depreciation  and  amortization.  EBITDA  is  considered  a  non-GAAP  financial
measurement.  We believe it is a useful financial performance measure for us and
for our  shareholders  and is a  complement  to net income  and other  financial
performance  measures provided in accordance with generally accepted  accounting
principles in the United States ("GAAP").

We use  EBITDA to  measure  the  financial  performance  of our owned and leased
hotels because it excludes interest, taxes, depreciation and amortization, which
bear little or no relationship to operating  performance.  By excluding interest
expense,  EBITDA measures our financial performance  irrespective of our capital
structure or how we finance our  properties  and  operations.  We generally  pay
federal and state income taxes on a consolidated  basis, taking into account how
the applicable  taxing laws apply to our company in the aggregate.  By excluding
taxes on income,  we believe EBITDA provides a basis for measuring the financial
performance of our operations  excluding factors that our hotels cannot control.
By excluding depreciation and amortization expense, which can vary from hotel to
hotel  based on  historical  cost and other  factors  unrelated  to the  hotels'
financial  performance,  EBITDA measures the financial performance of our hotels
without regard to their  historical  cost. For all of these reasons,  we believe
that EBITDA  provides us and  investors  with  information  that is relevant and
useful in evaluating our business.

However,  because EBITDA excludes  depreciation  and  amortization,  it does not
measure the capital we require to maintain  or  preserve  our fixed  assets.  In
addition,  because EBITDA does not reflect  interest  expense,  it does not take
into account the total amount of interest we pay on outstanding debt nor does it
show trends in  interest  costs due to changes in our  borrowings  or changes in
interest  rates.  EBITDA,  as defined by us, may not be  comparable to EBITDA as
reported by other  companies  that do not define EBITDA exactly as we define the
term. Because we use EBITDA to evaluate our financial performance,  we reconcile
it to net income,  which is the most comparable financial measure calculated and
presented in accordance with GAAP. EBITDA does not represent cash generated from
operating  activities  determined  in  accordance  with GAAP,  and should not be
considered as an  alternative  to operating  income or net income  determined in
accordance with GAAP as an indicator of performance or as an alternative to cash
flows from operating activities as an indicator of liquidity.