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): September 30, 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 October 30, 2003 reporting third quarter 2003
               financial results

ITEM 12. Results of Operations and Financial Condition

On October 30, 2003,  the  registrant  issued a press release  setting forth its
third quarter 2003 financial  results.  A copy of the press release is furnished
as Exhibit 99.1 to this Form 8-K.

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)

Date:  October 30, 2003                                    /s/ Peter P. Hausback
                                         Vice President, Chief Financial Officer
                                                         (Signature)


EXHIBIT INDEX

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

99.1           Press release dated October 30, 2003 reporting third quarter 2003
               financial results

Exhibit 99.1

   WestCoast Hospitality Corporation Announces Third Quarter Results; Reports
                          Positive RevPAR Comparisons

October 30, 2003 SPOKANE,  Wash. - WestCoast Hospitality  Corporation (NYSE:WEH)
today reported  financial  results for the three and nine months ended September
30, 2003. The Company  returned to positive  RevPAR (Revenue Per Available Room)
comparisons during the 2003 quarter with RevPAR increasing slightly, from $49.98
to $50.08,  or 0.2%.  The Company  reported  third quarter 2003 revenue of $54.5
million,  compared to $55.7 million in the third quarter of 2002.  Net income to
common  shareholders was $2.6 million in the third quarter of 2003,  compared to
$3.9 million in the third  quarter of 2002.  Adjusted  EBITDA  (Earnings  Before
Interest,  Taxes,  Depreciation  and Amortization and other items. See "Adjusted
EBITDA" in  attachment)  was $11.4 million in the third quarter of 2003,  versus
$12.0 million in the comparable  period of 2002.  Diluted  earnings per share in
the  third  quarter  of 2003 was  $0.20,  compared  to $0.29 in the  prior  year
comparable period. Net income and earnings per share were negatively impacted by
a $1.6 million  pre-tax  non-cash  depreciation  expense  associated with assets
previously held for sale on the balance sheet, negatively impacting earnings per
share by $0.09.  The  depreciation  was recaptured in accordance  with generally
accepted accounting principles because the Company has not entered into purchase
and sales  agreements on the assets and does not expect to do so in the allotted
timeframe.  The Company continues to market these non-core assets and intends to
sell  these  Washington  assets in the next  year.  Proceeds  from the sales are
intended to be used to reduce  debt,  enhance  the hotel  division  growth,  and
general corporate purposes.

Arthur Coffey,  President and Chief Executive  Officer of WestCoast  Hospitality
Corporation,  stated,  "Revenue in our hotel division began to stabilize  during
the third quarter,  and our brand  repositioning  efforts that took place in the
first quarter already appear to be having a positive effect. We are pleased with
our  operating  margins,  which  reflect the  execution of our cost  containment
measures.  We have also started to see positive  results from our ADS (Alternate
Distribution  System)  channel  management  initiatives  which were  launched in
select hotels during the third quarter.  We are still cautious about  predicting
the strength of the economic recovery and will continue to be focused on efforts
to gain market share and operating our properties with the efficiencies and cost
containment  measures  that  have been put in place  during  the past  year.  We
continue to hone our yield management  practices with the technology that we put
in place in our central reservations office earlier in the year. This technology
continues  to  provide  us with  opportunities  for  improvement  in  yield  and
electronic  distribution  channel  management and we will work towards realizing
those benefits.  Lastly, in addition to our ongoing efforts to gain market share
and  maintain  cost  control,  we are  excited  about  the  added  depth  to our
management team."

RECENT EVENTS

The Company recently added depth to its management team by naming John Taffin as
Executive  Vice  President  of  Hotel  Operations.  Mr.  Taffin  has 21 years of
hospitality industry experience including various management roles with Red Lion
Hotels, from 1982 to 1995, and WestCoast Hospitality  Corporation,  from 1995 to
2002, most recently as Senior Vice President of Hotel  Operations.  Mr. Taffin's
proven  track  record in hotel  operations,  both at the  property  level and in
overseeing  large groups of hotels,  is an asset to the Company.  WestCoast also
recently  added Tom McKeirnan as Vice President and Assistant  General  Counsel.
Mr. McKeirnan  previously  represented  WestCoast as outside  counsel.  He has a
strong  background in hospitality,  acquisitions,  real estate and entertainment
law and provides leadership as an excellent strategic planner.

The Company also recently appointed Jon Eliassen to its Board of Directors.  Mr.
Eliassen  recently  retired as Chief Financial  Officer for Avista  Corporation,
where his career spanned 33 years. As Avista's CFO, Mr.  Eliassen  presided over
all accounting,  treasury,  audit and  information  services for the diversified
utility.  Mr. Eliassen's  financial background will be extremely valuable on the
WestCoast  Board  of  Director's  Audit  Committee.  With  the  addition  of Mr.
Eliassen,  the Company has seven  Directors,  four of which are independent from
the Company.

The  Company  has  recently  exercised  the option to acquire the Red Lion Hotel
Yakima Gateway,  located adjacent to the Yakima Convention  Center.  The Company
has leased the 172-room property since 1997.

During the month of October the Company  replaced its existing  credit  facility
with a new credit facility provided by Wells Fargo Bank,  National  Association,
which will  provide  revolving  lines of credit  totaling  $10  million and a $4
million term loan for acquisition of the Red Lion Yakima Gateway Hotel.

OPERATING RESULTS

The Company reported hotel and restaurant  revenue of $49.2 million at owned and
leased  hotels for the third  quarter of 2003,  compared to $50.5 million in the
third quarter of 2002.  Combined  hotel RevPAR (owned,  managed and  franchised)
increased 0.2% during the quarter. Combined average daily rate declined 1.4% and
occupancy  increased 1.1 percentage  points.  Operating  margins in the division
remained  approximately  flat at 21% despite  increased  medical  and  insurance
costs.  The  Company  launched a new ADS  channel  management  program in select
hotels on August 1 and has realized  positive revenue trends in those properties
during the trial period. The Company has now expanded the program throughout its
system of hotels.  ADS channels are third party internet sites and WestCoast has
corporate agreements with all of the leading ADS providers.

Franchise,  central  services  and  development  revenue was $1.0 million in the
third quarter of 2003, versus $1.4 million in the comparable period of 2002. The
revenue  decline  was  primarily  due to a net  decline  in the number of hotels
franchised  by the  company  and the  associated  royalty  fees.  The decline in
franchised  properties  included  a group of  hotels  whose  license  agreements
expired at the end of the first quarter.

Entertainment  division  revenue was $2.0 million in the third  quarter of 2003,
compared to $1.5 million in the third quarter of 2002. The revenue  increase was
primarily a result of the presentation of a six performance  Broadway production
during the period,  as compared to no presentations  during the third quarter of
2002. Expenses increased from $1.2 million in the third quarter of 2002, to $1.8
million in the comparable period of 2003,  primarily due to expenses  associated
with the Broadway production.  During the quarter,  TicketsWest continued to add
venues and announced an agreement to provide ticketing services to Montana State
University.

Real estate division revenue remained stable during the third quarter of 2003 at
$2.2 million.  Expenses in the division declined 7.9%, from $1.3 million to $1.2
million. The Company plans to expand its development, management and leasing for
third parties.  It also continues to market certain  Washington  commercial real
estate  assets it owns and intends to sell  properties  having $21.7  million of
book value in the coming year.

WestCoast Hospitality Corporation owns, manages,  franchises and develops hotels
under its Red Lion and WestCoast brands focusing on serving business, convention
and  leisure  travelers  in first,  second  and third  tier  markets.  WestCoast
provides entertainment  services through TicketsWest,  including event ticketing
for venues in the United States and Canada,  and  aggregates  content for travel
and entertainment that is sold in real time at its www.ticketswest.com  website.
The Entertainment division also includes WestCoast Entertainment, a Broadway and
special event  presenting  company.  G&B Real Estate  Services,  the real estate
division of  WestCoast  Hospitality  Corporation,  develops,  owns,  manages and
leases commercial and 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 September 30,
                                                                                              
                                                               2003           2002        $ Change     % Change
                                                            ----------------------------------------------------
Revenues:
    Hotels and restaurants                                  $ 49,230       $ 50,518       $ (1,288)      -2.5%
    Franchise, central services and development                  973          1,406           (433)     -30.8%
    Entertainment                                              2,023          1,508            515       34.2%
    Real estate                                                2,177          2,186             (9)      -0.4%
    Corporate services                                            81             67             14       20.9%
                                                            -----------------------------------------
    Total revenues                                            54,484         55,685         (1,201)      -2.2%
                                                            =========================================

Operating expenses:
    Hotels and restaurants                                    38,848         39,824           (976)      -2.5%
    Franchise, central services and development                  376            535           (159)     -29.7%
    Entertainment                                              1,845          1,245            600       48.2%
    Real estate                                                1,191          1,293           (102)      -7.9%
    Corporate services                                            83             61             22       36.1%
    Depreciation and amortization                              4,284          2,561          1,723       67.3%
    Gain on asset dispositions including recoveries             (117)           (69)           (48)     -69.6%
    Conversion expenses                                           24              1             23     2300.0%
                                                            -----------------------------------------
    Total direct expenses                                     46,534         45,451          1,083        2.4%
    Undistributed corporate expenses                             712            747            (35)      -4.7%
                                                            -----------------------------------------
    Total expenses                                            47,246         46,198          1,048        2.3%
                                                            -----------------------------------------
Operating income                                               7,238          9,487         (2,249)     -23.7%


Other income (expense):
    Interest expense                                          (2,886)        (2,613)          (273)     -10.4%
    Interest income                                               96             96              0        0.0%
    Other income, net                                             87              1             86     8600.0%
    Equity income in investments                                  20             42            (22)     -52.4%
    Minority interest in partnerships                             14            (42)            56      133.3%
                                                            -----------------------------------------
Income before income taxes                                     4,569          6,971         (2,402)     -34.5%
Income tax expense                                             1,337          2,461         (1,124)     -45.7%
                                                            -----------------------------------------
Net income                                                     3,232          4,510         (1,278)     -28.3%
Preferred stock dividend                                        (634)          (646)            12        1.9%
                                                            -----------------------------------------
Income applicable to common shareholders                     $ 2,598        $ 3,864       $ (1,266)     -32.8%
                                                            =========================================


Adjusted EBITDA(1)                                          $ 11,405       $ 11,979           (574)      -4.8%
Adjusted EBITDA as a percentage of revenues                    20.9%          21.5%

(1) The  definition  of "Adjusted  EBITDA" and how that  measure  relates to net
income before interest expense, taxes on income, depreciation,  and amortization
("EBITDA")  and how  Adjusted  EBITDA  relates to net income is discussed on the
attached  page.  These  measures  are not  intended to  represent  net income as
defined by generally accepted accounting  principles and such information should
not be considered as an alternative to net income,  cash flow from operations or
any other measure of  performance  prescribed by generally  accepted  accounting
principles.  Adjusted EBITDA is included herein because management believes that
certain  investors  find it to be a useful  tool  for  measuring  the  Company's
operating performance and its ability to service debt and invest in property and
equipment.  Adjusted  EBITDA  is  not  necessarily  available  for  management's
discretionary  use  due  to  restrictions  included  in  the  Company's  various
borrowing agreements and other considerations.


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


                                                         Three months ended September 30,
                                                                                              
                                                               2003           2002        $ Change     % Change
                                                            ----------------------------------------------------
Earnings per share:
     Basic                                                   $ 0.20         $ 0.30
     Diluted                                                 $ 0.20         $ 0.29


Weighted average shares - basic                              13,003         12,982
Weighted Average shares - diluted (1)                        13,289         13,268

Hotel Statistics:
     Combined (owned, managed and franchised) (2)
         Average Occupancy(3) (6)                             68.6%          67.5%
         ADR(4)                                            $  73.05        $ 74.08       $ (1.03)        -1.4%
         RevPAR(5) (6)                                     $  50.08        $ 49.98       $  0.10          0.2%

(1)September 30, 2003 balance reflects dilution from operating partnership units
outstanding.   Options  to   purchase   common   stock  for  that   period  were
anti-dilutive.
(2)Includes  hotels owned,  managed and  franchised for greater than one year by
WestCoast Hospitality Corporation.
(3)Average  occupancy  represents  total  paid rooms  occupied  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 and
average occupancy.


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



                                                         Nine months ended September 30,
                                                                                              
                                                               2003           2002        $ Change     % Change
                                                            ----------------------------------------------------
Revenues:
    Hotels and restaurants                                 $ 126,671      $ 134,459       $ (7,788)       -5.8%
    Franchise, central services and development                2,950          3,340           (390)      -11.7%
    Entertainment                                              6,008          4,980          1,028        20.6%
    Real estate                                                6,843          6,797             46         0.7%
    Corporate services                                           256            201             55        27.4%
                                                            -----------------------------------------
    Total revenues                                           142,728        149,777         (7,049)       -4.7%
                                                            -----------------------------------------

Operating expenses:
    Hotels and restaurants                                   106,603        111,517         (4,914)       -4.4%
    Franchise, central services and development                1,268          1,554           (286)      -18.4%
    Entertainment                                              5,327          4,156          1,171        28.2%
    Real estate                                                3,624          3,535             89         2.5%
    Corporate services                                           242            162             80        49.4%
    Depreciation and amortization                             10,047          7,938          2,109        26.6%
    (Gain) loss on asset dispositions including recoveries       579         (3,165)         3,744       118.3%
    Conversion expenses                                          392              8            384      4800.0%
                                                            -----------------------------------------
    Total direct expenses                                    128,082        125,705          2,377         1.9%
    Undistributed corporate expenses                           2,040          1,650            390        23.6%
                                                            -----------------------------------------
    Total expenses                                           130,122        127,355          2,767         2.2%
                                                            -----------------------------------------
Operating income                                              12,606         22,422         (9,816)      -43.8%

Other income (expense):
    Interest expense                                          (8,241)        (8,135)          (106)       -1.3%
    Interest income                                              303            254             49        19.3%
    Other income (expense), net                                 (205)             4           (209)    -5225.0%
    Equity income in investments                                  99             30             69       230.0%
    Minority interest in partnerships                            144           (108)           252       233.3%
                                                            -----------------------------------------
Income before income taxes                                     4,706         14,467         (9,761)      -67.5%
Income tax expense                                             1,449          5,107         (3,658)      -71.6%
                                                            -----------------------------------------
Net income                                                     3,257          9,360         (6,103)      -65.2%
Preferred stock dividend                                      (1,915)        (1,937)            22         1.1%
                                                            -----------------------------------------
Income applicable to common shareholders                     $ 1,342        $ 7,423       $ (6,081)      -81.9%
                                                            =========================================

Adjusted EBITDA(1)                                          $ 23,232       $ 27,195         (3,963)      -14.6%
Adjusted EBITDA as a percentage of revenues                    16.3%          18.2%

(1) The  definition  of "Adjusted  EBITDA" and how that  measure  relates to net
income before interest expense, taxes on income, depreciation,  and amortization
("EBITDA")  and how  Adjusted  EBITDA  relates to net income is discussed on the
attached  page.  These  measures  are not  intended to  represent  net income as
defined by generally accepted accounting  principles and such information should
not be considered as an alternative to net income,  cash flow from operations or
any other measure of  performance  prescribed by generally  accepted  accounting
principles.  Adjusted EBITDA is included herein because management believes that
certain  investors  find it to be a useful  tool  for  measuring  the  Company's
operating performance and its ability to service debt and invest in property and
equipment.  Adjusted  EBITDA  is  not  necessarily  available  for  management's
discretionary  use  due  to  restrictions  included  in  the  Company's  various
borrowing agreements and other considerations.


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


                                                         Nine months ended September 30,
                                                                                              
                                                               2003           2002        $ Change     % Change
                                                            ----------------------------------------------------
Earnings per share:
     Basic                                                   $ 0.10         $ 0.57
     Diluted                                                 $ 0.10         $ 0.56


Weighted average shares - basic                              12,997         12,974
Weighted Average shares - diluted (1) (2)                    13,283         13,301


Hotel Statistics:

     Combined (owned, managed and franchised) (3)

         Average Occupancy(4) (7)                             59.4%          59.6%
         ADR(5)                                             $ 70.80        $ 73.09     $ (2.29)          -3.1%
         RevPAR(6) (7)                                      $ 42.04        $ 43.53     $ (1.49)          -3.4%


(1)September 30, 2003 balance reflects dilution from operating partnership units
outstanding.   Options  to   purchase   common   stock  for  that   period  were
anti-dilutive.
(2)September 30, 2002 balance reflects dilution from both outstanding options to
purchase common stock and operating partnership units outstanding.
(3)Includes  hotels owned,  managed and  franchised for greater than one year by
WestCoast Hospitality Corporation.
(4)Average  occupancy  represents  total  paid rooms  occupied  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 and
average occupancy.


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


                                                                         September 30,       December 31,
                                                                             2003               2002
                                                                        ---------------------------------
                                                                                          
Assets:
     Current assets:
        Cash and cash equivalents                                         $ 10,068          $    752
        Restricted cash                                                      4,089             1,949
        Accounts receivable, net                                             9,846             9,559
        Inventories                                                          1,960             2,040
        Assets held for sale                                                     -            34,408
        Prepaid expenses and other                                           2,593             2,693
                                                                        ---------------------------------
              Total current assets                                          28,556            51,401

     Property and equipment, net                                           268,050           241,255
     Goodwill                                                               28,042            28,042
     Intangible assets, net                                                 14,601            15,188
     Other assets, net                                                      20,138            20,824
                                                                        ---------------------------------
              Total assets                                               $ 359,387         $ 356,710
                                                                        =================================

Liabilities:
     Current liabilities:
        Accounts payable                                                 $   6,690         $   6,773
        Accrued payroll and related benefits                                 6,291             6,173
        Accrued interest payable                                               780               695
        Advance deposits                                                       267               198
        Other accrued expenses                                              10,064             8,494
        Long-term debt, due within one year                                  5,947             4,889
        Notes payable to bank                                                    -            52,100
        Capital lease obligations, due within one year                           -               268
                                                                        ---------------------------------
              Total current liabilities                                     30,039            79,590

     Long-term debt, due after one year                                    152,542           101,206
     Deferred revenue                                                        2,411             2,626
     Deferred income taxes                                                  16,761            16,261
     Minority interest in partnerships                                       2,767             2,911
                                                                        ---------------------------------
              Total liabilities                                            204,520           202,594
                                                                        ---------------------------------
Stockholders' equity:
     Preferred stock - 5,000,000 shares authorized; $0.01 par value
        588,724 and 602,630 shares issued and outstanding                        6                 6
     Additional paid-in capital, preferred stock                            29,430            30,125
     Common stock - 50,000,000 shares authorized; $0.01 par value;
        13,004,573 and 12,981,878 shares issued and outstanding                130               130
     Additional paid-in capital, common stock                               84,187            84,083
     Retained earnings                                                      41,114            39,772
                                                                        ---------------------------------
              Total stockholders' equity                                   154,867           154,116
                                                                        ---------------------------------
              Total liabilities and stockholders' equity                 $ 359,387         $ 356,710
                                                                        =================================


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


                                                                          Nine months ended September 30,
                                                                                           
                                                                             2003                2002
                                                                        ----------------------------------
Operating activities:
    Net income                                                             $ 3,256            $  9,360
    Adjustments to reconcile net income to net cash
        provided by operating activities:
        Depreciation and amortization                                       10,047               7,938
        (Gain)/loss on disposition of property and equipment
          and other assets                                                     579              (3,165)
        Non-cash reduction of preferred stock resulting in gain               (522)                  -
        Write-off of deferred loan fees                                        790                   -
        Deferred income tax provision                                          500                 300
        Minority interest in partnerships                                     (144)                108
        Equity in investments                                                  (99)                (30)
        Compensation expense related to stock issuance                           5                  15
        Provision for doubtful accounts                                        337                 184
        Change in current assets and liabilities:
           Restricted cash                                                  (2,140)               (987)
           Accounts receivable                                                (314)             (1,086)
           Inventories                                                          80                 216
           Prepaid expenses and other                                          114                (901)
           Accounts payable and income taxes payable                           476               3,775
           Accrued payroll and related benefits                                118                 593
           Accrued interest payable                                             85                 (97)
           Other accrued expenses and advance deposits                         998               3,874
                                                                        --------------------------------
        Net cash provided by operating activities                           14,166              20,097
                                                                        --------------------------------

Investing activities:
    Additions to property and equipment                                     (5,141)             (6,201)
    Proceeds from disposition of property and equipment                        398               1,839
    Proceeds from dispositon of investment                                     441                 165
    Other, net                                                                  62                  44
                                                                        --------------------------------
        Net cash used in investing activities                               (4,240)             (4,153)
                                                                        --------------------------------

Financing activities:
    Proceeds from note payable to bank                                      47,700                   -
    Repayment of note payable to bank                                      (99,800)            (10,050)
    Proceeds from long-term debt                                            55,200                   -
    Proceeds from short-term debt                                            2,658                   -
    Repayment of long-term debt                                             (2,806)             (2,842)
    Proceeds from issuance of common stock under
     employee stock purchase plan                                               99                 103
    Preferred stock dividend payments                                       (1,927)             (1,291)
    Principal payments on capital lease obligations                           (268)               (284)
    Additions to deferred financing costs                                   (1,466)               (710)
    Distribution to stockholders and partners                                    -                 (23)
                                                                        --------------------------------
       Net cash used in financing activities                                  (610)            (15,097)
                                                                        --------------------------------

Change in cash and cash equivalents:
    Net increase in cash and cash equivalents                                9,316                 847
    Cash and cash equivalents at beginning of period                           752               4,613
                                                                        --------------------------------
    Cash and cash equivalents at end of period                            $ 10,068             $ 5,460
                                                                        ================================


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

The following is a  reconciliation  of Adjusted EBITDA to EBITDA and net income,
which is considered by management to be the  comparable  measurement  that is in
accordance with generally accepted accounting principles for each of the periods
presented:



                                                        Three months ended            Nine months ended
                                                           September 30,                 September 30,
                                                                                         
                                                        2003             2002           2003          2002
                                                   -----------------------------------------------------------
Adjusted EBITDA                                      $ 11,405         $ 11,979       $ 23,232        $ 27,195
   (Gain) loss on asset dispositions                      117               69           (579)          3,165
   Interest income                                         96               96            303             254
   Other income (loss), net                                87                1           (205)              4
   Equity in investments                                   20               42             99              30
   Minority interest in partnerships                       14              (42)           144            (108)
                                                   -----------------------------------------------------------
EBITDA                                                 11,739           12,145         22,994          30,540
   Income tax expense                                  (1,337)          (2,461)        (1,449)         (5,107)
   Interest expense                                    (2,886)          (2,613)        (8,241)         (8,135)
   Depreciation and amortization                       (4,284)          (2,561)       (10,047)         (7,938)
                                                   -----------------------------------------------------------
Net income                                           $  3,232         $  4,510       $  3,257        $  9,360
                                                   ===========================================================

NON-GAAP FINANCIAL MEASURES

Regulation G, "Conditions for Use of Non-GAAP  Financial  Measures,"  prescribes
the conditions for use of non-GAAP financial  information in public disclosures.
We believe  that our  presentation  of EBITDA  and  Adjusted  EBITDA,  which are
non-GAAP financial measures,  are important  supplemental  measures of operating
performance to investors.  The following  discussion defines these terms and why
we believe they are useful measures of our performance.

EBITDA and Adjusted EBITDA

Earnings before interest,  taxes,  depreciation and amortization ("EBITDA") is a
commonly used measure of performance in our industry which, when considered with
GAAP  measures,  we believe  gives  investors a more complete  understanding  of
operating results before the impact of investing and financing  transactions and
income  taxes  and  facilitates  comparisons  between  us and  our  competitors.
Management  has   historically   adjusted  EBITDA  when   evaluating   operating
performance  because we  believe  that the  inclusion  or  exclusion  of certain
recurring and  non-recurring  items  described below is necessary to provide the
most accurate  measure of our core operating  results and as a means to evaluate
period-to-period results.

We have  chosen to provide  this  information  to  investors  to enable  them 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.  Due
to recent  guidance from the Securities and Exchange  Commission,  we now do not
reflect certain items when calculating  EBITDA,  however,  we continue to adjust
for  these  items  and  refer  to  this  measure  as  Adjusted  EBITDA.  We have
historically  reported  this  measure  to our  investors  and  believe  that the
continued  inclusion of Adjusted  EBITDA  provides  consistency in our financial
reporting. We use Adjusted EBITDA in this press release because we believe it is
useful to investors in allowing  greater  transparency  related to a significant
measure used by management in its financial and operational decision-making.

Adjusted EBITDA is among the more significant  factors in management's  internal
evaluation  of total  company and  individual  property  performance  and in the
evaluation of incentive compensation related to property management.  Management
also uses Adjusted  EBITDA as a measure in determining the value of acquisitions
and  dispositions.  Adjusted  EBITDA is also  widely used by  management  in the
annual budget process. Externally, we believe these measures continue to be used
by investors in their assessment of our operating  performance and the valuation
of our company.  Adjusted  EBITDA  reflects  EBITDA  adjusted for the  following
items:

Gains or losses on asset dispositions
-------------------------------------
We  exclude  the  effect  of  gains  and  losses  on  asset   dispositions   and
non-recurring  items,  such as asset  write-downs  and impairment  losses,  from
Adjusted EBITDA.  We believe the inclusion of these items is not consistent with
reflecting  the on-going  performance of our assets.  Management  believes it is
useful to exclude  gains and losses on asset  dispositions  as these amounts are
not reflective of our operating performance or the performance of our assets and
the amount of such items can vary dramatically from period to period. The timing
of,  and  selection  of,  an asset for  disposition  is  subject  to a number of
variables that are generally unrelated to our on-going operations.

Interest income
---------------
Interest  and income from  investments  and other  sources  related to operating
activities is included in our calculation of Adjusted EBITDA. We do not consider
this income to be a part of our core operating results.

Other non-operating income or losses
------------------------------------
We exclude other non-operating  income or losses from Adjusted EBITDA to provide
a more accurate  measure of our  proportionate  share of core operating  results
before such activities.

Equity in investments
---------------------
Our  consolidated   results  include  the  equity  earnings  or  loss  from  our
unconsolidated  affiliates.  We exclude our proportionate share earnings or loss
unconsolidated  affiliates  from  Adjusted  EBITDA to  provide  a more  accurate
measure of our  proportionate  share of core operating  results before investing
activities.

Minority interest in partnerships
---------------------------------
We exclude  the  minority  interest  in the  income or loss of our  consolidated
partnership  because these amounts  effectively  include our minority  partners'
proportionate share of depreciation, amortization, interest and taxes, which are
excluded from EBITDA.

Limitations on the Use of Non-GAAP Measures
The use of EBITDA and Adjusted EBITDA has certain limitations.  Our presentation
of EBITDA and Adjusted  EBITDA may be different  from the  presentation  used by
other companies and therefore comparability may be limited. Depreciation expense
for various  long-term assets,  interest  expense,  income taxes and other items
have been and will be incurred  and are not  reflected  in the  presentation  of
EBITDA or Adjusted EBITDA.  Each of these items should also be considered in the
overall evaluation of our results.  Additionally,  EBITDA and Adjusted EBITDA do
not consider capital  expenditures and other investing activities and should not
be considered as a measure of our liquidity. We compensate for these limitations
by providing the relevant  disclosure of our  depreciation,  interest and income
tax expense, capital expenditures and other items both in our reconciliations to
the GAAP financial measures and in our consolidated financial statements, all of
which should be considered when evaluating our performance.

EBITDA and  Adjusted  EBITDA are used in  addition  to and in  conjunction  with
results presented in accordance with GAAP. EBITDA and Adjusted EBITDA should not
be considered as an alternative to net income,  operating  income,  or any other
operating  performance  measure prescribed by GAAP, nor should these measures be
relied upon to the  exclusion of GAAP  financial  measures.  EBITDA and Adjusted
EBITDA reflect  additional ways of viewing our operations that, when viewed with
our GAAP results and the  reconciliations  to the  corresponding  GAAP financial
measures, we believe provide a more complete understanding of factors and trends
affecting our business than could be obtained absent this disclosure. Management
strongly  encourages  investors  to  review  our  financial  information  in its
entirety and not to rely on a single financial measure.