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 Canada Co.; 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. 14. 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, 2016 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Net investment in hotels $ — $ 619,653 $ 1,091,870 $ — $ 1,711,523 Equity investment in consolidated entities 1,220,693 — — (1,220,693 ) — Investment in unconsolidated entities 4,253 3,665 1,253 — 9,171 Cash and cash equivalents 21,811 35,074 1,073 — 57,958 Restricted cash — 17,069 4,028 — 21,097 Accounts receivable, net 253 33,281 1,285 — 34,819 Deferred expenses, net — — 5,932 — 5,932 Other assets 2,524 11,257 3,895 — 17,676 Total assets $ 1,249,534 $ 719,999 $ 1,109,336 $ (1,220,693 ) $ 1,858,176 Debt, net $ 984,602 $ — $ 495,626 $ (39,436 ) $ 1,440,792 Distributions payable 14,938 — 124 — 15,062 Accrued expenses and other liabilities 22,625 89,352 11,789 — 123,766 Total liabilities 1,022,165 89,352 507,539 (39,436 ) 1,579,620 Redeemable units, at redemption value 4,965 — — — 4,965 Preferred units 309,337 — — — 309,337 Common units (86,933 ) 631,765 549,492 (1,181,257 ) (86,933 ) Total FelCor LP partners’ capital 222,404 631,765 549,492 (1,181,257 ) 222,404 Noncontrolling interests — (1,118 ) 8,521 — 7,403 Preferred capital in consolidated joint venture — — 43,784 — 43,784 Total partners’ capital 222,404 630,647 601,797 (1,181,257 ) 273,591 Total liabilities and partners’ capital $ 1,249,534 $ 719,999 $ 1,109,336 $ (1,220,693 ) $ 1,858,176 14. FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2015 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Net investment in hotels $ — $ 625,835 $ 1,103,696 $ — $ 1,729,531 Equity investment in consolidated entities 1,260,779 — — (1,260,779 ) — Investment in unconsolidated entities 4,440 3,871 1,264 — 9,575 Cash and cash equivalents 21,219 34,294 4,273 — 59,786 Restricted cash — 15,442 2,260 — 17,702 Accounts receivable, net 644 25,575 1,917 — 28,136 Deferred expenses, net — — 6,390 — 6,390 Other assets 3,587 8,786 2,419 — 14,792 Total assets $ 1,290,669 $ 713,803 $ 1,122,219 $ (1,260,779 ) $ 1,865,912 Debt, net $ 984,226 $ — $ 465,099 $ (39,436 ) $ 1,409,889 Distributions payable 15,016 — 124 — 15,140 Accrued expenses and other liabilities 26,810 83,787 14,677 — 125,274 Total liabilities 1,026,052 83,787 479,900 (39,436 ) 1,550,303 Redeemable units, at redemption value 4,464 — — — 4,464 Preferred units 309,337 — — — 309,337 Common units (49,184 ) 630,833 590,510 (1,221,343 ) (49,184 ) Total FelCor LP partners’ capital 260,153 630,833 590,510 (1,221,343 ) 260,153 Noncontrolling interests — (817 ) 8,623 — 7,806 Preferred capital in consolidated joint venture — — 43,186 — 43,186 Total partners’ capital 260,153 630,016 642,319 (1,221,343 ) 311,145 Total liabilities and partners’ capital $ 1,290,669 $ 713,803 $ 1,122,219 $ (1,260,779 ) $ 1,865,912 . 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 — 4,336 4,064 — 8,400 Depreciation and amortization 51 11,996 17,136 — 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 expense (4,854 ) (907 ) 11,676 (9,867 ) (3,952 ) Income tax expense (116 ) (299 ) — — (415 ) Loss from continuing operations before gain on sale of hotels (4,970 ) (1,206 ) 11,676 (9,867 ) (4,367 ) Loss on sale of hotels, net — (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 ) 14. FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2015 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Revenues: Hotel operating revenue $ — $ 213,285 $ — $ — $ 213,285 Percentage lease revenue — — 39,187 (39,187 ) — Other revenue 1 348 61 — 410 Total revenues 1 213,633 39,248 (39,187 ) 213,695 Expenses: Hotel operating expenses — 143,636 — — 143,636 Taxes, insurance and lease expense (200 ) 49,071 5,123 (39,187 ) 14,807 Corporate expenses 138 4,605 3,830 — 8,573 Depreciation and amortization 41 13,165 14,566 — 27,772 Other expenses — 4,045 183 — 4,228 Total operating expenses (21 ) 214,522 23,702 (39,187 ) 199,016 Operating income 22 (889 ) 15,546 — 14,679 Interest expense, net (13,740 ) 3 (5,744 ) — (19,481 ) Debt extinguishment — — (73 ) — (73 ) Loss before equity in income from unconsolidated entities (13,718 ) (886 ) 9,729 — (4,875 ) Equity in income from consolidated entities 20,359 — — (20,359 ) — Equity in income from unconsolidated entities 346 (186 ) (11 ) — 149 Loss from continuing operations before income tax expense 6,987 (1,072 ) 9,718 (20,359 ) (4,726 ) Income tax expense (47 ) (122 ) — — (169 ) Loss from continuing operations 6,940 (1,194 ) 9,718 (20,359 ) (4,895 ) Income from discontinued operations — 4 — — 4 Loss before gain on sale of hotels 6,940 (1,190 ) 9,718 (20,359 ) (4,891 ) Gain on sale of hotels, net (171 ) (10 ) 17,068 — 16,887 Net income and comprehensive income 6,769 (1,200 ) 26,786 (20,359 ) 11,996 Income attributable to noncontrolling interests — 258 (5,137 ) — (4,879 ) Preferred distributions - consolidated joint venture — — (348 ) — (348 ) Net income and comprehensive income attributable to FelCor LP 6,769 (942 ) 21,301 (20,359 ) 6,769 Preferred distributions (9,678 ) — — — (9,678 ) Net loss attributable to FelCor LP common unitholders $ (2,909 ) $ (942 ) $ 21,301 $ (20,359 ) $ (2,909 ) 14. 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 proceeds from 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 ) Contributions from noncontrolling interests — 68 — — 68 Repurchase of common stock (19,218 ) — — — (19,218 ) Distributions paid to preferred unitholders (6,279 ) — — — (6,279 ) Distributions paid to common unitholders (8,508 ) — — — (8,508 ) Net proceeds from issuance of preferred capital - consolidated joint venture — — 598 — 598 Intercompany financing — 1,331 (53,330 ) 51,999 — Other (628 ) — (360 ) — (988 ) Cash flows from financing activities (34,633 ) 1,399 (22,598 ) 51,999 (3,833 ) Effect of exchange rate changes on cash — (9 ) — — (9 ) Change in cash and cash equivalents 592 780 (3,200 ) — (1,828 ) Cash and cash equivalents at beginning of period 21,219 34,294 4,273 — 59,786 Cash and cash equivalents at end of period $ 21,811 $ 35,074 $ 1,073 $ — $ 57,958 14. FelCor LP’s Consolidating Financial Information — (continued) FELCOR LODGING LIMITED PARTNERSHIP CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2015 (in thousands) FelCor LP Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Total Consolidated Operating activities: Cash flows from operating activities $ (13,290 ) $ 5,777 $ 24,366 $ — $ 16,853 Investing activities: Improvements and additions to hotels (473 ) (7,551 ) (5,459 ) — (13,483 ) Hotel development — — (10,108 ) — (10,108 ) Net proceeds from asset sales (98 ) 10 91,416 — 91,328 Insurance proceeds 274 — — — 274 Change in restricted cash - investing — (479 ) (1,197 ) — (1,676 ) Distributions from unconsolidated entities 31 — — — 31 Intercompany financing 42,392 — — (42,392 ) — Cash flows from investing activities 42,126 (8,020 ) 74,652 (42,392 ) 66,366 Financing activities: Proceeds from borrowings — — 36,000 — 36,000 Repayment of borrowings — — (78,428 ) — (78,428 ) Payment of deferred financing fees — — (81 ) — (81 ) Distributions paid to preferred unitholders (9,678 ) — — — (9,678 ) Distributions paid to common unitholders (5,034 ) — — — (5,034 ) Distributions paid to noncontrolling interests — (81 ) (15,745 ) — (15,826 ) Contributions from noncontrolling interests — 10 780 — 790 Net proceeds from issuance of preferred capital- consolidated joint venture — — 1,248 — 1,248 Intercompany financing — 7,050 (49,442 ) 42,392 — Other (31 ) — (345 ) — (376 ) Cash flows from financing activities (14,743 ) 6,979 (106,013 ) 42,392 (71,385 ) Effect of exchange rate changes on cash — (51 ) — — (51 ) Change in cash and cash equivalents 14,093 4,685 (6,995 ) — 11,783 Cash and cash equivalents at beginning of period 5,717 32,923 8,507 — 47,147 Cash and cash equivalents at end of period $ 19,810 $ 37,608 $ 1,512 $ — $ 58,930 |