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 June 30, 2019 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Equity investment in consolidated entities $ 1,703,019 $ — $ — $ (1,703,019 ) $ — Investment in hotel properties, net — 563,919 1,384,495 — 1,948,414 Investment in unconsolidated joint ventures 15,803 — — — 15,803 Cash and cash equivalents 1,526 — 12,189 — 13,715 Restricted cash reserves 444 — 4,637 — 5,081 Related party rent receivable — 10,157 20,154 — 30,311 Lease right-of-use assets 4,665 68,475 9,646 — 82,786 Prepaid expense and other assets 1,820 650 3,061 — 5,531 Related party prepaid interest — — 178 — 178 Total assets $ 1,727,277 $ 643,201 $ 1,434,360 $ (1,703,019 ) $ 2,101,819 Debt, net $ 502,959 $ 24,680 $ 222,785 $ (32,709 ) $ 717,715 Related party debt — — 85,000 — 85,000 Accounts payable and other liabilities 7,069 12,550 9,078 — 28,697 Related party lease termination fee payable — 344 368 — 712 Lease liabilities 4,855 26,191 17,919 — 48,965 Accrued interest 2,463 — — — 2,463 Total liabilities 517,346 63,765 335,150 (32,709 ) 883,552 Partnership interests 1,209,931 579,436 1,090,874 (1,670,310 ) 1,209,931 Total partners' capital, excluding noncontrolling interest 1,209,931 579,436 1,090,874 (1,670,310 ) 1,209,931 Noncontrolling interest in consolidated joint ventures — — 8,336 — 8,336 Total partners’ capital 1,209,931 579,436 1,099,210 (1,670,310 ) 1,218,267 Total liabilities and partners’ capital $ 1,727,277 $ 643,201 $ 1,434,360 $ (1,703,019 ) $ 2,101,819 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 Loss For the Three Months Ended June 30, 2019 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues Related party lease revenue $ — $ 22,674 $ 33,547 $ — $ 56,221 Total revenues — 22,674 33,547 — 56,221 Expenses Depreciation and amortization 120 6,818 11,356 — 18,294 Property tax, insurance and other 41 5,091 5,450 — 10,582 General and administrative 190 66 13 — 269 Transaction costs (31 ) (8 ) (103 ) — (142 ) Total operating expenses 320 11,967 16,716 — 29,003 Other income — — 2 — 2 Interest income 202 — 58 (195 ) 65 Interest expense (5,944 ) (265 ) (2,244 ) 195 (8,258 ) Related party interest expense — — (1,171 ) — (1,171 ) Loss on sale of hotel properties, net — (10,631 ) (10,751 ) — (21,382 ) Loss before equity in income from unconsolidated joint ventures (6,062 ) (189 ) 2,725 — (3,526 ) Equity in income from consolidated entities 2,436 — — (2,436 ) — Equity in income from unconsolidated joint ventures 428 — — — 428 Net loss and comprehensive loss (3,198 ) (189 ) 2,725 (2,436 ) (3,098 ) Noncontrolling interest in consolidated joint ventures — — (100 ) — (100 ) Net loss and comprehensive loss attributable to FelCor LP $ (3,198 ) $ (189 ) $ 2,625 $ (2,436 ) $ (3,198 ) FelCor Lodging Limited Partnership Condensed Consolidating Statement of Operations and Comprehensive Income For the Three Months Ended June 30, 2018 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues Related party lease revenue $ — $ 23,833 $ 36,817 $ — $ 60,650 Total revenues — 23,833 36,817 — 60,650 Expenses Depreciation and amortization 114 8,361 12,017 — 20,492 Property tax, insurance and other 61 7,228 6,767 — 14,056 General and administrative 492 15 44 — 551 Transaction costs 474 92 81 — 647 Total operating expenses 1,141 15,696 18,909 — 35,746 Other income 2 — 100 — 102 Interest income 131 — — (78 ) 53 Interest expense (5,944 ) — (2,742 ) 78 (8,608 ) Gain on sale of hotel properties, net — (17 ) 59 — 42 Gain on extinguishment of indebtedness 7 — — — 7 Income before equity in income from unconsolidated joint ventures (6,945 ) 8,120 15,325 — 16,500 Equity in income from consolidated entities 23,034 — — (23,034 ) — Equity in income from unconsolidated joint ventures 611 — — — 611 Net income and comprehensive income 16,700 8,120 15,325 (23,034 ) 17,111 Noncontrolling interest in consolidated joint ventures — — (42 ) — (42 ) Preferred distributions - consolidated joint venture — — (369 ) — (369 ) Net income and comprehensive income attributable to FelCor LP $ 16,700 $ 8,120 $ 14,914 $ (23,034 ) $ 16,700 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Operations and Comprehensive Income For the Six Months Ended June 30, 2019 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues Related party lease revenue $ — $ 40,946 $ 65,196 $ — $ 106,142 Total revenues — 40,946 65,196 — 106,142 Expenses Depreciation and amortization 234 13,583 22,771 — 36,588 Property tax, insurance and other 68 9,997 11,025 — 21,090 General and administrative 574 87 22 — 683 Transaction costs 64 — 46 — 110 Total operating expenses 940 23,667 33,864 — 58,471 Other income 39 10 1 — 50 Interest income 441 — 109 (389 ) 161 Interest expense (11,888 ) (265 ) (3,741 ) 389 (15,505 ) Related party interest expense — — (2,337 ) — (2,337 ) Loss on sale of hotel properties, net — (10,631 ) (10,751 ) — (21,382 ) Income before equity in income from unconsolidated joint ventures (12,348 ) 6,393 14,613 — 8,658 Equity in income from consolidated entities 19,671 — — (19,671 ) — Equity in income from unconsolidated joint ventures 535 — — — 535 Net income and comprehensive income 7,858 6,393 14,613 (19,671 ) 9,193 Noncontrolling interest in consolidated joint ventures — — 4 — 4 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 $ 7,858 $ 6,393 $ 13,278 $ (19,671 ) $ 7,858 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Operations and Comprehensive Income For the Six Months Ended June 30, 2018 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues Related party lease revenue $ — $ 42,685 $ 71,515 $ — $ 114,200 Total revenues — 42,685 71,515 — 114,200 Expenses Depreciation and amortization 228 17,113 23,863 — 41,204 Property tax, insurance and other 103 14,713 14,071 — 28,887 General and administrative 973 55 131 — 1,159 Transaction costs 1,983 101 91 — 2,175 Total operating expenses 3,287 31,982 38,156 — 73,425 Other income 10 — 100 — 110 Interest income 239 — — (156 ) 83 Interest expense (16,530 ) — (5,381 ) 156 (21,755 ) Loss on sale of hotel properties, net — (9,415 ) 91 — (9,324 ) Gain on extinguishment of indebtedness 12,936 — — — 12,936 Income before equity in income from unconsolidated joint ventures (6,632 ) 1,288 28,169 — 22,825 Equity in income from consolidated entities 28,756 — — (28,756 ) — Equity in income from unconsolidated joint ventures 727 — — — 727 Net income and comprehensive income 22,851 1,288 28,169 (28,756 ) 23,552 Noncontrolling interest in consolidated joint ventures — — 34 — 34 Preferred distributions - consolidated joint venture — — (735 ) — (735 ) Net income and comprehensive income attributable to FelCor LP $ 22,851 $ 1,288 $ 27,468 $ (28,756 ) $ 22,851 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2019 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Operating activities: Cash flows from operating activities $ (15,587 ) $ 28,065 $ 41,960 $ — $ 54,438 Investing activities: Proceeds from the sale of hotel properties, net — 82,372 63,017 — 145,389 Improvements and additions to hotel properties — (14,727 ) (17,249 ) — (31,976 ) Additions to property and equipment (102 ) — — — (102 ) Contributions to unconsolidated joint ventures (603 ) — — — (603 ) Intercompany financing 230,069 — — (230,069 ) — Cash flows from investing activities 229,364 67,645 45,768 (230,069 ) 112,708 Financing activities: Proceeds from borrowings — 25,000 71,000 — 96,000 Repayments of borrowings — — (1,292 ) — (1,292 ) Contributions from partners 115,123 — — — 115,123 Distributions to partners (338,149 ) — — — (338,149 ) Payments of deferred financing costs — (337 ) (643 ) — (980 ) Preferred distributions - consolidated joint venture — — (312 ) — (312 ) Redemption of preferred capital - consolidated joint venture — — (45,583 ) — (45,583 ) Contributions from consolidated joint venture partners — — 2,281 — 2,281 Intercompany financing — (120,373 ) (109,696 ) 230,069 — Cash flows from financing activities (223,026 ) (95,710 ) (84,245 ) 230,069 (172,912 ) Net change in cash, cash equivalents, and restricted cash reserves (9,249 ) — 3,483 — (5,766 ) 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 $ 1,970 $ — $ 16,826 $ — $ 18,796 FelCor Lodging Limited Partnership Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2018 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Operating activities: Cash flows from operating activities $ (42,177 ) $ 46,769 $ 72,134 $ — $ 76,726 Investing activities: Proceeds from the sale of hotel properties, net — 116,458 92 — 116,550 Improvements and additions to hotel properties — (10,945 ) (22,848 ) — (33,793 ) Additions to property and equipment (4 ) — — — (4 ) Intercompany financing 201,745 — — (201,745 ) — Cash flows from investing activities 201,741 105,513 (22,756 ) (201,745 ) 82,753 Financing activities: Repayments of borrowings (538,809 ) — (1,495 ) — (540,304 ) Contributions from partners 641,783 — — — 641,783 Distributions to partners (262,128 ) — — — (262,128 ) Payments of deferred financing costs — — (10 ) — (10 ) Preferred distributions - consolidated joint venture — — (739 ) — (739 ) Intercompany financing — (152,282 ) (49,463 ) 201,745 — Cash flows from financing activities (159,154 ) (152,282 ) (51,707 ) 201,745 (161,398 ) Net change in cash, cash equivalents, and restricted cash reserves 410 — (2,329 ) — (1,919 ) 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 $ 10,047 $ — $ 6,065 $ — $ 16,112 |