FelCor LP's Consolidating Financial Information | FelCor LP’s Consolidating Financial Information Certain of FelCor LP’s 100% owned subsidiaries (FCH/PSH, L.P.; FelCor/CMB Buckhead Hotel, L.L.C.; FelCor/CMB Marlborough Hotel, L.L.C.; FelCor/CMB Orsouth Holdings, L.P.; FelCor/CMB SSF Holdings, L.P.; FelCor/CSS Holdings, L.P.; FelCor Dallas Love Field Owner, L.L.C.; FelCor Milpitas Owner, L.L.C.; FelCor TRS Borrower 4, L.L.C.; FelCor TRS Holdings, L.L.C.; FelCor Hotel Asset Company, L.L.C.; FelCor St. Pete (SPE), L.L.C.; FelCor Esmeralda (SPE), L.L.C.; FelCor S-4 Hotels (SPE), L.L.C.; Madison 237 Hotel, L.L.C.; Myrtle Beach Owner, L.L.C.; and Royalton 44 Hotel, L.L.C., collectively, “Subsidiary Guarantors”), together with FelCor, guaranty, fully and unconditionally, except where subject to customary release provisions as described below, and jointly and severally, our senior debt. The guaranties by the Subsidiary Guarantors may be automatically and unconditionally released upon (i) the sale or other disposition of all of the capital stock of the Subsidiary Guarantor or the sale or disposition of all or substantially all of the assets of the Subsidiary Guarantor, if, in each case, as a result of such sale or disposition, such Subsidiary Guarantor ceases to be a subsidiary of FelCor LP, (ii) the consolidation or merger of any such Subsidiary Guarantor with any person other than FelCor LP, or a subsidiary of FelCor LP, if, as a result of such consolidation or merger, such Subsidiary Guarantor ceases to be a subsidiary of FelCor LP, (iii) a legal defeasance or covenant defeasance of the indenture, (iv) the unconditional and complete release of such Subsidiary Guarantor in accordance with the modification and waiver provisions of the indenture, or (v) the designation of a restricted subsidiary that is a Subsidiary Guarantor as an unrestricted subsidiary under and in compliance with the indenture. 16. FelCor LP’s Consolidating Financial Information — (continued) The following tables present consolidating information for the Subsidiary Guarantors. FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING BALANCE SHEET March 31, 2017 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Net investment in hotels $ — $ 459,587 $ 1,076,131 $ — $ 1,535,718 Equity investment in consolidated entities 1,136,432 — — (1,136,432 ) — Investment in unconsolidated entities 2,200 4,125 1,207 — 7,532 Cash and cash equivalents 18,723 27,586 3,926 — 50,235 Restricted cash — 17,436 4,883 — 22,319 Accounts receivable, net 1,934 33,171 5,871 — 40,976 Deferred expenses, net — — 4,059 — 4,059 Other assets 4,610 11,104 3,612 — 19,326 Total assets $ 1,163,899 $ 553,009 $ 1,099,689 $ (1,136,432 ) $ 1,680,165 Debt, net $ 986,166 $ — $ 407,457 $ (39,436 ) $ 1,354,187 Distributions payable 14,729 — 124 — 14,853 Accrued expenses and other liabilities 26,366 89,012 8,127 — 123,505 Total liabilities 1,027,261 89,012 415,708 (39,436 ) 1,492,545 Redeemable units, at redemption value 4,583 — — — 4,583 Preferred units 309,337 — — — 309,337 Common units (177,282 ) 465,118 631,878 (1,096,996 ) (177,282 ) Total FelCor LP partners’ capital 132,055 465,118 631,878 (1,096,996 ) 132,055 Noncontrolling interests — (1,121 ) 8,320 — 7,199 Preferred capital in consolidated joint venture — — 43,783 — 43,783 Total partners’ capital 132,055 463,997 683,981 (1,096,996 ) 183,037 Total liabilities and partners’ capital $ 1,163,899 $ 553,009 $ 1,099,689 $ (1,136,432 ) $ 1,680,165 16. FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Net investment in hotels $ — $ 488,528 $ 1,078,295 $ — $ 1,566,823 Equity investment in consolidated entities 1,190,737 — — (1,190,737 ) — Investment in unconsolidated entities 2,410 4,800 1,102 — 8,312 Cash and cash equivalents 13,532 29,141 4,644 — 47,317 Restricted cash — 16,433 3,058 — 19,491 Accounts receivable, net 2,804 33,338 5,938 — 42,080 Deferred expenses, net — — 4,527 — 4,527 Other assets 5,634 10,009 2,899 — 18,542 Total assets $ 1,215,117 $ 582,249 $ 1,100,463 $ (1,190,737 ) $ 1,707,092 Debt, net $ 985,767 $ — $ 391,995 $ (39,436 ) $ 1,338,326 Distributions payable 14,734 — 124 — 14,858 Accrued expenses and other liabilities 28,431 79,439 8,567 — 116,437 Total liabilities 1,028,932 79,439 400,686 (39,436 ) 1,469,621 Redeemable units, at redemption value 4,888 — — — 4,888 Preferred units 309,337 — — — 309,337 Common units (128,040 ) 503,765 647,536 (1,151,301 ) (128,040 ) Total FelCor LP partners’ capital 181,297 503,765 647,536 (1,151,301 ) 181,297 Noncontrolling interests — (955 ) 8,458 — 7,503 Preferred capital in consolidated joint venture — — 43,783 — 43,783 Total partners’ capital 181,297 502,810 699,777 (1,151,301 ) 232,583 Total liabilities and partners’ capital $ 1,215,117 $ 582,249 $ 1,100,463 $ (1,190,737 ) $ 1,707,092 . FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS For the Three Months Ended March 31, 2017 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues: Hotel operating revenue $ — $ 187,696 $ — $ — $ 187,696 Percentage lease revenue — — 38,044 (38,044 ) — Other revenue 4 343 61 — 408 Total revenues 4 188,039 38,105 (38,044 ) 188,104 Expenses: Hotel operating expenses — 128,838 — — 128,838 Taxes, insurance and lease expense 40 45,952 5,954 (38,044 ) 13,902 Corporate expenses — 3,630 3,310 — 6,940 Depreciation and amortization 115 10,858 16,865 — 27,838 Impairment — 24,838 — — 24,838 Other expenses 473 741 46 — 1,260 Total operating expenses 628 214,857 26,175 (38,044 ) 203,616 Operating loss (624 ) (26,818 ) 11,930 — (15,512 ) Interest expense, net (14,453 ) 15 (4,848 ) — (19,286 ) Loss before equity in loss from unconsolidated entities (15,077 ) (26,803 ) 7,082 — (34,798 ) Equity in loss from consolidated entities (21,435 ) — — 21,435 — Equity in loss from unconsolidated entities 441 (560 ) (11 ) — (130 ) Loss from continuing operations before income tax (36,071 ) (27,363 ) 7,071 21,435 (34,928 ) Income tax (26 ) (521 ) — — (547 ) Loss from continuing operations before loss on sale of hotels (36,097 ) (27,884 ) 7,071 21,435 (35,475 ) Loss on sale of hotels — (526 ) (140 ) — (666 ) Net loss and comprehensive loss (36,097 ) (28,410 ) 6,931 21,435 (36,141 ) Loss attributable to noncontrolling interests — 266 138 — 404 Preferred distributions - consolidated joint venture — — (360 ) — (360 ) Net loss and comprehensive loss attributable to FelCor LP (36,097 ) (28,144 ) 6,709 21,435 (36,097 ) Preferred distributions (6,279 ) — — — (6,279 ) Net loss attributable to FelCor LP common unitholders $ (42,376 ) $ (28,144 ) $ 6,709 $ 21,435 $ (42,376 ) 16. FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS For the Three Months Ended March 31, 2016 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues: Hotel operating revenue $ — $ 209,457 $ — $ — $ 209,457 Percentage lease revenue — — 43,545 (43,545 ) — Other revenue 186 432 69 — 687 Total revenues 186 209,889 43,614 (43,545 ) 210,144 Expenses: Hotel operating expenses — 142,229 — — 142,229 Taxes, insurance and lease expense 27 51,484 5,616 (43,545 ) 13,582 Corporate expenses — 4,335 4,065 — 8,400 Depreciation and amortization 51 11,997 17,135 — 29,183 Other expenses 232 553 43 — 828 Total operating expenses 310 210,598 26,859 (43,545 ) 194,222 Operating income (124 ) (709 ) 16,755 — 15,922 Interest expense, net (14,661 ) 9 (5,068 ) — (19,720 ) Loss before equity in loss from unconsolidated entities (14,785 ) (700 ) 11,687 — (3,798 ) Equity in income from consolidated entities 9,867 — — (9,867 ) — Equity in loss from unconsolidated entities 64 (207 ) (11 ) — (154 ) Loss from continuing operations before income tax (4,854 ) (907 ) 11,676 (9,867 ) (3,952 ) Income tax (116 ) (299 ) — — (415 ) Loss from continuing operations before loss on sale of hotels (4,970 ) (1,206 ) 11,676 (9,867 ) (4,367 ) Loss on sale of hotels — (457 ) (257 ) — (714 ) Net loss and comprehensive loss (4,970 ) (1,663 ) 11,419 (9,867 ) (5,081 ) Loss attributable to noncontrolling interests — 369 102 — 471 Preferred distributions - consolidated joint venture — — (360 ) — (360 ) Net loss and comprehensive loss attributable to FelCor LP (4,970 ) (1,294 ) 11,161 (9,867 ) (4,970 ) Preferred distributions (6,279 ) — — — (6,279 ) Net loss attributable to FelCor LP common unitholders $ (11,249 ) $ (1,294 ) $ 11,161 $ (9,867 ) $ (11,249 ) 16. FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2017 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Operating activities: Cash flows from operating activities $ (16,563 ) $ 17,875 $ 24,652 $ — $ 25,964 Investing activities: Improvements and additions to hotels 2 (5,719 ) (13,745 ) — (19,462 ) Net payments related to asset sales (306 ) (406 ) (100 ) — (812 ) Change in restricted cash - investing — (1,002 ) (1,826 ) — (2,828 ) Distributions from unconsolidated entities 490 — — — 490 Intercompany financing 37,025 — — (37,025 ) — Cash flows from investing activities 37,211 (7,127 ) (15,671 ) (37,025 ) (22,612 ) Financing activities: Proceeds from borrowings — — 29,000 — 29,000 Repayment of borrowings — — (13,717 ) — (13,717 ) Contributions from noncontrolling interests — 100 — — 100 Distributions paid to preferred unitholders (6,279 ) — — — (6,279 ) Distributions paid to common unitholders (8,326 ) — — — (8,326 ) Intercompany financing — (12,403 ) (24,622 ) 37,025 — Other (852 ) — (360 ) — (1,212 ) Cash flows from financing activities (15,457 ) (12,303 ) (9,699 ) 37,025 (434 ) Change in cash and cash equivalents 5,191 (1,555 ) (718 ) — 2,918 Cash and cash equivalents at beginning of period 13,532 29,141 4,644 — 47,317 Cash and cash equivalents at end of period $ 18,723 $ 27,586 $ 3,926 $ — $ 50,235 16. FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2016 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Operating activities: Cash flows from operating activities $ (16,847 ) $ 7,399 $ 29,101 $ — $ 19,653 Investing activities: Improvements and additions to hotels 3 (6,104 ) (7,907 ) — (14,008 ) Net payments related to asset sales (66 ) (278 ) (122 ) — (466 ) Insurance proceeds — — 94 — 94 Change in restricted cash - investing — (1,627 ) (1,768 ) — (3,395 ) Distributions from unconsolidated entities 136 — — — 136 Intercompany financing 51,999 — — (51,999 ) — Cash flows from investing activities 52,072 (8,009 ) (9,703 ) (51,999 ) (17,639 ) Financing activities: Proceeds from borrowings — — 31,000 — 31,000 Repayment of borrowings — — (496 ) — (496 ) Payment of deferred financing fees — — (10 ) — (10 ) Distributions paid to preferred unitholders (6,279 ) — — — (6,279 ) Distributions paid to common unitholders (8,508 ) — — — (8,508 ) Repurchase of common units (19,218 ) — — — (19,218 ) Contributions from noncontrolling interests — 68 — — 68 Net proceeds from issuance of preferred capital- consolidated joint venture — — 598 — 598 Intercompany financing — 1,743 (53,742 ) 51,999 — Other (628 ) — (360 ) — (988 ) Cash flows from financing activities (34,633 ) 1,811 (23,010 ) 51,999 (3,833 ) Effect of exchange rate changes on cash — — (9 ) — (9 ) Change in cash and cash equivalents 592 1,201 (3,621 ) — (1,828 ) Cash and cash equivalents at beginning of period 21,219 33,873 4,694 — 59,786 Cash and cash equivalents at end of period $ 21,811 $ 35,074 $ 1,073 $ — $ 57,958 |