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 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 the “Subsidiary Guarantors”), together with Rangers, guaranty, fully and unconditionally, except where subject to customary release provisions as described below, and jointly and severally, our senior notes 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 the Operating Partnership, (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. The following tables present the consolidating financial information for the Subsidiary Guarantors: FelCor Lodging Limited Partnership Condensed Consolidating Balance Sheet March 31, 2019 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Equity investment in consolidated entities $ 1,963,959 $ — $ — $ (1,963,959 ) $ — Investment in hotel properties, net — 653,372 1,461,616 — 2,114,988 Investment in unconsolidated joint ventures 15,876 — — — 15,876 Cash and cash equivalents 1,170 — 12,124 — 13,294 Restricted cash reserves 443 — 3,668 — 4,111 Related party rent receivable — 7,069 18,712 — 25,781 Lease right-of-use assets 4,772 69,421 9,659 — 83,852 Prepaid expense and other assets 1,651 1,154 4,667 — 7,472 Total assets $ 1,987,871 $ 731,016 $ 1,510,446 $ (1,963,959 ) $ 2,265,374 Debt, net $ 504,141 $ — $ 153,199 $ (32,709 ) $ 624,631 Related party debt — — 85,000 — 85,000 Accounts payable and other liabilities 7,501 11,756 7,413 — 26,670 Lease liabilities 4,948 26,493 17,895 — 49,336 Accrued interest 9,588 — — — 9,588 Related party accrued interest — — 220 — 220 Total liabilities 526,178 38,249 263,727 (32,709 ) 795,445 Partnership interests 1,461,693 692,767 1,238,483 (1,931,250 ) 1,461,693 Total partners' capital, excluding noncontrolling interest 1,461,693 692,767 1,238,483 (1,931,250 ) 1,461,693 Noncontrolling interest in consolidated joint ventures — — 8,236 — 8,236 Total partners’ capital 1,461,693 692,767 1,246,719 (1,931,250 ) 1,469,929 Total liabilities and partners’ capital $ 1,987,871 $ 731,016 $ 1,510,446 $ (1,963,959 ) $ 2,265,374 FelCor Lodging Limited Partnership Condensed Consolidating Balance Sheet December 31, 2018 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Equity investment in consolidated entities $ 1,913,418 $ — $ — $ (1,913,418 ) $ — Investment in hotel properties, net — 656,570 1,466,853 — 2,123,423 Investment in unconsolidated joint ventures 15,716 — — — 15,716 Cash and cash equivalents 10,778 — 10,573 — 21,351 Restricted cash reserves 441 — 2,770 — 3,211 Related party rent receivable — 3,666 12,835 — 16,501 Intangible assets, net — 46,260 — — 46,260 Prepaid expense and other assets 1,819 1,297 3,436 — 6,552 Related party prepaid interest — — 180 — 180 Total assets $ 1,942,172 $ 707,793 $ 1,496,647 $ (1,913,418 ) $ 2,233,194 Debt, net $ 505,322 $ — $ 154,015 $ (32,709 ) $ 626,628 Related party debt — — 85,000 — 85,000 Accounts payable and other liabilities 9,288 14,376 19,725 — 43,389 Accrued interest 2,463 — — — 2,463 Distributions payable — — 126 — 126 Total liabilities 517,073 14,376 258,866 (32,709 ) 757,606 Partnership interests 1,425,099 693,417 1,187,292 (1,880,709 ) 1,425,099 Total partners' capital, excluding noncontrolling interest 1,425,099 693,417 1,187,292 (1,880,709 ) 1,425,099 Noncontrolling interest in consolidated joint ventures — — 6,059 — 6,059 Preferred capital in a consolidated joint venture — — 44,430 — 44,430 Total partners’ capital 1,425,099 693,417 1,237,781 (1,880,709 ) 1,475,588 Total liabilities and partners’ capital $ 1,942,172 $ 707,793 $ 1,496,647 $ (1,913,418 ) $ 2,233,194 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Operations and Comprehensive Income For the Three Months Ended March 31, 2019 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues Related party lease revenue $ — $ 18,272 $ 31,649 $ — $ 49,921 Total revenues — 18,272 31,649 — 49,921 Expenses Depreciation and amortization 114 6,765 11,415 — 18,294 Property tax, insurance and other 26 4,906 5,576 — 10,508 General and administrative 385 20 9 — 414 Transaction costs 95 8 149 — 252 Total operating expenses 620 11,699 17,149 — 29,468 Other income 39 10 — — 49 Interest income 238 — 51 (194 ) 95 Interest expense (5,944 ) — (1,497 ) 194 (7,247 ) Related party interest expense — — (1,166 ) — (1,166 ) Income before equity in income from unconsolidated joint ventures (6,287 ) 6,583 11,888 — 12,184 Equity in income from consolidated entities 17,236 — — (17,236 ) — Equity in income from unconsolidated joint ventures 107 — — — 107 Net income and comprehensive income 11,056 6,583 11,888 (17,236 ) 12,291 Noncontrolling interest in consolidated joint ventures — — 104 — 104 Preferred distributions - consolidated joint venture — — (186 ) — (186 ) Redemption of preferred capital - consolidated joint venture — — (1,153 ) — (1,153 ) Net income and comprehensive income attributable to FelCor LP $ 11,056 $ 6,583 $ 10,653 $ (17,236 ) $ 11,056 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Operations and Comprehensive Income For the Three Months Ended March 31, 2018 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues Related party lease revenue $ — $ 18,853 $ 34,697 $ — $ 53,550 Total revenues — 18,853 34,697 — 53,550 Expenses Depreciation and amortization 114 8,752 11,846 — 20,712 Property tax, insurance and other 42 7,485 7,304 — 14,831 General and administrative 481 40 87 — 608 Transaction costs 1,509 8 11 — 1,528 Total operating expenses 2,146 16,285 19,248 — 37,679 Other income 8 — — — 8 Interest income 108 — — (78 ) 30 Interest expense (10,587 ) — (2,638 ) 78 (13,147 ) Loss on sale of hotel properties, net — (9,399 ) 33 — (9,366 ) Gain on extinguishment of indebtedness 12,929 — — — 12,929 Income before equity in income from unconsolidated joint ventures 312 (6,831 ) 12,844 — 6,325 Equity in income from consolidated entities 5,723 — — (5,723 ) — Equity in income from unconsolidated joint ventures 116 — — — 116 Net income and comprehensive income 6,151 (6,831 ) 12,844 (5,723 ) 6,441 Noncontrolling interest in consolidated joint ventures — — 76 — 76 Preferred distributions - consolidated joint venture — — (366 ) — (366 ) Net income and comprehensive income attributable to FelCor LP $ 6,151 $ (6,831 ) $ 12,554 $ (5,723 ) $ 6,151 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2019 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Operating activities: Cash flows from operating activities $ (1,236 ) $ 10,947 $ 15,502 $ — $ 25,213 Investing activities: Improvements and additions to hotel properties — (3,714 ) (9,325 ) — (13,039 ) Contributions to unconsolidated joint ventures (603 ) — — — (603 ) Intercompany financing (33,305 ) — — 33,305 — Cash flows from investing activities (33,908 ) (3,714 ) (9,325 ) 33,305 (13,642 ) Financing activities: Repayments of borrowings — — (650 ) — (650 ) Contributions from partners 73,846 — — — 73,846 Distributions to partners (48,308 ) — — — (48,308 ) Payments of deferred financing costs — (1 ) (1 ) — (2 ) Preferred distributions - consolidated joint venture — — (312 ) — (312 ) Redemption of preferred capital - consolidated joint venture — — (45,583 ) — (45,583 ) Contributions from joint venture partners — — 2,281 — 2,281 Intercompany financing — (7,232 ) 40,537 (33,305 ) — Cash flows from financing activities 25,538 (7,233 ) (3,728 ) (33,305 ) (18,728 ) Net change in cash, cash equivalents, and restricted cash reserves (9,606 ) — 2,449 — (7,157 ) Cash, cash equivalents, and restricted cash reserves, beginning of year 11,219 — 13,343 — 24,562 Cash, cash equivalents, and restricted cash reserves, end of period $ 1,613 $ — $ 15,792 $ — $ 17,405 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2018 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Operating activities: Cash flows from operating activities $ (24,317 ) $ 31,603 $ 42,012 $ — $ 49,298 Investing activities: Proceeds from the sale of hotel properties, net — 116,591 33 — 116,624 Improvements and additions to hotel properties — (5,416 ) (12,725 ) — (18,141 ) Additions to property and equipment (3 ) — — — (3 ) Intercompany financing 171,272 — — (171,272 ) — Cash flows from investing activities 171,269 111,175 (12,692 ) (171,272 ) 98,480 Financing activities: Repayments of borrowings (538,760 ) — (752 ) — (539,512 ) Contributions from partners 598,033 — — — 598,033 Distributions to partners (206,212 ) — — — (206,212 ) Payments of deferred financing costs — — (10 ) — (10 ) Preferred distributions - consolidated joint venture — — (366 ) — (366 ) Intercompany financing — (142,778 ) (28,494 ) 171,272 — Cash flows from financing activities (146,939 ) (142,778 ) (29,622 ) 171,272 (148,067 ) Net change in cash, cash equivalents, and restricted cash reserves 13 — (302 ) — (289 ) Cash, cash equivalents, and restricted cash reserves, beginning of year 9,637 — 8,394 — 18,031 Cash, cash equivalents, and restricted cash reserves, end of period $ 9,650 $ — $ 8,092 $ — $ 17,742 |