Back to GetFilings.com



Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

     
  /X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2003

OR

     
  /   / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from         to

Commission file number 333-3959-01

FelCor Lodging Limited Partnership

(Exact name of registrant as specified in its charter)
     
Delaware   75-25444994
(State or other jurisdiction of   (I.R.S. Employer
incorporation or   Identification No.)
organization)    
     
545 E. John Carpenter Freeway, Suite 1300, Irving, Texas   75062
(Address of principal executive offices)   (Zip Code)

(972) 444-4900
(Registrant’s telephone number, including area code)

     Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes /X/   No /   /

     Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes /   /   No /X/



 


TABLE OF CONTENTS

PART I. — FINANCIAL INFORMATION
Item 1. Financial Statements
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED STATEMENTS OF OPERATIONS
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
CONSOLIDATED STATEMENTS OF CASH FLOWS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
General
Financial Comparison
Results of Operations
Liquidity and Capital Resources
Inflation
Seasonality
Recent Accounting Announcements
Disclosure Regarding Forward Looking Statements
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
PART II. — OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
SIGNATURE
Index to Exhibits
EX-31.1 Certification of CEO - Section 302
EX-31.2 Certification of CFO - Section 302
EX-32.1 Certification of CEO - Section 906
EX-32.2 Certification of CFO - Section 906


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

INDEX

         
        Page
       
PART I. — FINANCIAL INFORMATION  
Item 1.   Financial Statements      3
   
  Consolidated Balance Sheets – September 30, 2003 (unaudited) and December 31, 2002.
     3
   
  Consolidated Statements of Operations – For the Three and Nine Months Ended September 30, 2003 and 2002 (unaudited)
     4
   
  Consolidated Statements of Comprehensive Income (Loss) – For the Three and Nine Months Ended September 30, 2003 and 2002 (unaudited)
     5
   
  Consolidated Statements of Cash Flows – For the Nine Months Ended September 30, 2003 and 2002 (unaudited)
     6
      Notes to Consolidated Financial Statements      7
Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations    
      General     28
      Financial Comparison     29
      Results of Operations     30
      Liquidity and Capital Resources     39
      Inflation     43
      Seasonality     43
      Recent Accounting Announcements     44
      Disclosure Regarding Forward Looking Statements     44
Item 3.   Quantitative and Qualitative Disclosures About Market Risk     44
Item 4.   Controls and Procedures     44
PART II. – OTHER INFORMATION  
Item 6.   Exhibits and Reports on Form 8-K     45
SIGNATURE     47

2


Table of Contents

PART I. — FINANCIAL INFORMATION

Item 1. Financial Statements

FELCOR LODGING LIMITED PARTNERSHIP

CONSOLIDATED BALANCE SHEETS
(in thousands)

                         
            September 30,   December 31,
            2003   2002
           
 
            (unaudited)        
ASSETS
               
Investment in hotels, net of accumulated depreciation of $871,685 at September 30, 2003 and $782,166 at December 31, 2002
  $ 3,275,831     $ 3,473,452  
Investment in unconsolidated entities
    120,899       141,943  
Hotels held for sale
    82,031        
Cash and cash equivalents
    175,983       66,542  
Accounts receivable, net of allowance for doubtful accounts of $1,106 at September 30, 2003 and $1,413 at December 31, 2002
    52,893       48,548  
Deferred expenses, net of accumulated amortization of $14,745 at September 30, 2003 and $13,357 at December 31, 2002
    23,959       24,185  
Other assets
    29,029       25,693  
 
   
     
 
   
Total assets
  $ 3,760,625     $ 3,780,363  
 
   
     
 
LIABILITIES AND PARTNERS’ CAPITAL
               
Debt, net of discount of $4,443 at September 30, 2003 and $3,231 at December 31, 2002
  $ 2,041,284     $ 1,877,134  
Distributions payable
    5,483       14,792  
Accrued expenses and other liabilities
    156,873       150,385  
Minority interest in other partnerships
    52,585       48,596  
 
   
     
 
   
Total liabilities
    2,256,225       2,090,907  
 
   
     
 
Commitments and contingencies
               
Redeemable units at redemption value, 3,054 and 3,290 units issued and outstanding at September 30, 2003 and December 31, 2002, respectively
    31,635       37,634  
 
   
     
 
Preferred units, $.01 par value, 20,000 units authorized:
               
 
Series A Cumulative Convertible Preferred Units, 5,980 units issued and outstanding at September 30, 2003 and December 31, 2002
    149,512       149,512  
 
Series B Cumulative Redeemable Preferred Units, 68 units issued and outstanding at September 30, 2003 and December 31, 2002
    169,395       169,395  
Common units, 64,797 and 64,420 units issued and outstanding at September 30, 2003 and December 31, 2002, respectively
    1,143,202       1,333,014  
Accumulated other comprehensive income
    10,656       (99 )
 
   
     
 
   
Total partners’ capital
    1,472,765       1,651,822  
 
   
     
 
   
Total liabilities, redeemable units and partners’ capital
  $ 3,760,625     $ 3,780,363  
 
   
     
 

The accompanying notes are an integral part of these consolidated financial statements.

3


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three and Nine Months Ended September 30, 2003 and 2002
(unaudited, in thousands, except for per unit data)

                                     
        Three Months Ended   Nine Months Ended
        September 30,   September 30,
       
 
        2003   2002   2003   2002
       
 
 
 
Revenues:
                               
 
Hotel operating revenue
  $ 312,330     $ 316,038     $ 919,920     $ 962,195  
 
Retail space rental and other revenue
    256       353       875       1,451  
 
   
     
     
     
 
Total revenues
    312,586       316,391       920,795       963,646  
 
   
     
     
     
 
Expenses:
                               
 
Hotel departmental expenses
    113,876       111,790       328,199       329,266  
 
Other property operating costs
    92,106       87,877       267,998       258,220  
 
Management and franchise fees
    16,752       16,421       48,476       48,860  
 
Taxes, insurance and lease expense
    33,231       32,044       97,369       98,325  
 
Abandoned projects
          1,663             1,663  
 
Corporate expenses
    3,299       2,577       10,459       10,293  
 
Depreciation
    34,725       36,044       104,898       109,491  
 
   
     
     
     
 
Total operating expenses
    293,989       288,416       857,399       856,118  
 
   
     
     
     
 
Operating income
    18,597       27,975       63,396       107,528  
Interest expense, net
    (42,285 )     (40,528 )     (123,359 )     (122,736 )
Charge-off of deferred financing costs
                (2,834 )      
Gain on early extinguishment of debt
                1,260        
Impairment loss
    (107,720 )           (107,720 )      
 
   
     
     
     
 
Loss before equity in income of unconsolidated entities, minority interests and gain on sales of assets
    (131,408 )     (12,553 )     (169,257 )     (15,208 )
 
Equity in income from unconsolidated entities
    1,674       1,230       2,252       3,816  
 
Gain (loss) on sale of assets
    (47 )           106       5,861  
 
Minority interests
    560       779       421       (761 )
 
   
     
     
     
 
Loss from continuing operations
    (129,221 )     (10,544 )     (166,478 )     (6,292 )
 
Discontinued operations
    (3,711 )     1,119       (10,798 )     2,708  
 
   
     
     
     
 
Net loss
    (132,932 )     (9,425 )     (177,276 )     (3,584 )
 
Preferred distributions
    (6,727 )     (6,727 )     (20,181 )     (19,565 )
 
   
     
     
     
 
Net loss applicable to unitholders
  $ (139,659 )   $ (16,152 )   $ (197,457 )   $ (23,149 )
 
   
     
     
     
 
Loss per unit data:
                               
 
Basic:
                               
   
Net loss from continuing operations
  $ (2.20 )   $ (0.28 )   $ (3.02 )   $ (0.42 )
 
   
     
     
     
 
   
Net loss
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )
 
   
     
     
     
 
   
Weighted average units outstanding
    61,851       61,732       61,843       61,728  
 
Diluted:
                               
   
Net loss from continuing operations
  $ (2.20 )   $ (0.28 )   $ (3.02 )   $ (0.42 )
 
   
     
     
     
 
   
Net loss
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )
 
   
     
     
     
 
   
Weighted average units outstanding
    61,851       61,732       61,843       61,728  
Cash distributions declared on partnership units
  $     $ 0.15     $     $ 0.45  
 
   
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

4


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
For the Three and Nine Months Ended September 30, 2003 and 2002
(unaudited, in thousands)

                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Net loss
  $ (132,932 )   $ (9,425 )   $ (177,276 )   $ (3,584 )
Foreign currency translation adjustment
    (181 )     2,762       10,755       78  
 
   
     
     
     
 
 
Comprehensive loss
  $ (133,113 )   $ (6,663 )   $ (166,521 )   $ (3,506 )
 
   
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

5


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 2003 and 2002
(unaudited, in thousands)

                         
            Nine Months Ended
            September 30,
           
            2003   2002
           
 
Cash flows from operating activities:
               
 
Net loss
  $ (177,276 )   $ (3,584 )
 
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
               
     
Depreciation
    109,113       114,592  
     
Loss (gain) on sale of assets
    776       (6,061 )
     
Amortization of deferred financing fees
    3,660       4,010  
     
Accretion of debt, net of discount
    399       307  
     
Amortization of unearned compensation
    1,645       1,561  
     
Equity in income from unconsolidated entities
    (2,252 )     (3,816 )
     
Impairment loss
    120,526        
     
Charge-off of deferred finance costs, net of gain on debt extinguishment
    1,223        
     
Minority interests
    (421 )     761  
   
Changes in assets and liabilities:
               
     
Accounts receivable
    (4,359 )     (6,271 )
     
Deferred expenses
    (5,001 )     (974 )
     
Other assets
    (6,059 )     (6,578 )
     
Accrued expenses and other liabilities
    2,735       (2,921 )
 
   
     
 
       
Net cash flow provided by operating activities
    44,709       91,026  
 
   
     
 
Cash flows (used in) provided by investing activities:
               
 
Acquisition of hotels
          (49,778 )
 
Improvements and additions to hotels
    (52,040 )     (34,953 )
 
Proceeds from sale of assets
    12,185       29,001  
 
Cash from purchase of percentage interest in Interstate Joint Venture
    2,705        
 
Cash distributions from unconsolidated entities
    4,384       7,806  
 
   
     
 
       
Net cash flow used in investing activities
    (32,766 )     (47,924 )
 
   
     
 
Cash flows (used in) provided by financing activities:
               
 
Proceeds from borrowings
    321,119        
 
Repayment of borrowings
    (194,308 )     (59,255 )
 
Net proceeds from sale of preferred stock
          23,921  
 
Purchase of treasury stock
          (113 )
 
Distributions paid to other partnership minority interests
          (2,058 )
 
Distributions paid to common unitholders
    (9,307 )     (21,768 )
 
Distributions paid to preferred unitholders
    (20,181 )     (19,181 )
 
   
     
 
       
Net cash flow provided by (used in) financing activities
    97,323       (78,454 )
 
   
     
 
Effect of exchange rate changes on cash
    175       (26 )
Net change in cash and cash equivalents
    109,441       (35,378 )
Cash and cash equivalents at beginning of periods
    66,542       128,742  
 
   
     
 
Cash and cash equivalents at end of periods
  $ 175,983     $ 93,364  
 
   
     
 
Supplemental cash flow information — Interest paid
  $ 126,141     $ 123,243  
 
   
     
 

The accompanying notes are an integral part of these consolidated financial statements.

6


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Organization

     In 1994, FelCor Lodging Limited Partnership, or FelCor LP, was established with six hotels. We are the largest owner of full service, all-suite hotels in the nation. Our sole general partner is FelCor Lodging Trust Incorporated, or FelCor, the second largest lodging real estate investment trust, or REIT. At September 30, 2003, FelCor owned an approximately 95% equity interest in our operations. At September 30, 2003, our hotel portfolio included 76 full service, all-suite hotels, and we are the owner of the greatest number of Embassy Suites Hotels® and independently-owned Doubletree Guest Suites® hotels in North America. Our portfolio also includes 79 hotels in the upscale and full service segments.

     At September 30, 2003, we had ownership interests in 177 hotels. We owned a 100% real estate interest in 140 hotels, a 90% or greater interest in entities owning seven hotels, a 60% interest in an entity owning two hotels, a 51% interest in an entity owning eight hotels and 50% interests in unconsolidated entities that own 20 hotels. As a result of our ownership interests in the operating lessees of 172 of these hotels, we reflect their operating revenues and expenses in our consolidated statements of operations. The operating revenues and expenses of the remaining five hotels are unconsolidated.

     At September 30, 2003, we had an aggregate of 67,850,849 redeemable and common units of FelCor LP limited partnership interest outstanding.

     The following table reflects the distribution, by brand, of the 172 hotels included in our consolidated hotel operations at September 30, 2003:

           
Brand        

       
Hilton Hotels Corporation, or Hilton, brands:
       
 
Embassy Suites Hotels
    59  
 
Doubletree® and Doubletree Guest Suites
    12  
 
Hampton Inn®
    4  
 
Hilton and Hilton Suites®
    2  
 
Homewood Suites®
    1  
InterContinental Hotels Group brands:
       
 
Holiday Inn®
    40  
 
Crowne Plaza® and Crowne Plaza Suites®
    18  
 
Holiday Inn Select®
    10  
 
Holiday Inn Express®
    3  
 
Staybridge Suites®
    1  
Starwood Hotels & Resorts Worldwide Inc., or Starwood, brands:
       
 
Sheraton® and Sheraton Suites®
    10  
 
Westin®
    1  
Marriott International, Inc., or Marriott brands:
       
 
Fairfield Inn® by Marriott®
    5  
 
Courtyard® by Marriott
    2  
Other brands
    4  
 
   
 
Total hotels
    172  
 
   
 

     The hotels shown in the above table are located in the United States (35 states) and Canada (six hotels), with concentrations in Texas (39 hotels), California (19 hotels), Florida (16 hotels) and Georgia (14 hotels). Approximately 51% of our hotel room revenues were generated from hotels in these four states during the quarter.

7


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Organization — (continued)

     At September 30, 2003, of the 172 consolidated hotels, (i) subsidiaries of InterContinental Hotels Group, or IHG, managed 78, (ii) subsidiaries of Hilton managed 71, (iii) subsidiaries of Starwood managed 11, (iv) subsidiaries of Interstate Hotels Corporation, or IHC, managed 10, and (v) two independent management companies managed one each.

     Certain reclassifications have been made to prior period financial information to conform to the current period’s presentation with no effect to previously reported net income (loss) or partners’ capital.

     The financial information for the three and nine months ended September 30, 2003, and 2002, is unaudited. The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. The accompanying financial statements for the three and nine months ended September 30, 2003, and 2002, include adjustments based on management’s estimates (consisting of an impairment charge and normal recurring accruals) which we consider necessary for a fair presentation of the results for the periods. The financial information should be read in conjunction with the consolidated financial statements for the year ended December 31, 2002, included in our Annual Report on Form 10-K for the year ended December 31, 2002 (“Form 10-K”). Operating results for the three and nine months ended September 30, 2003, are not necessarily indicative of the results that may be expected for the entire year ending December 31, 2003.

2. Acquisition of Hotels

     Our hotel acquisitions consist almost exclusively of land, building, furniture, fixtures and equipment, and inventory. We allocate the purchase price among these asset classes based upon their respective values determined in accordance with Statement of Financial Accounting Standards (SFAS) 141, “Business Combinations.” When we acquire properties, we acquire them for use. The only intangible assets typically acquired consist of miscellaneous operating agreements all of which are of short duration and at market rates. We do not acquire any significant in-place leases or other intangible assets (e.g., management agreements, franchise agreements or trademarks) when we acquire hotels. In conjunction with the acquisition of a hotel, we negotiate new franchise and management agreements with the selected brand owner and manager.

3. Investment in Unconsolidated Entities

     We owned 50% interests in joint venture entities that owned 20 hotels at September 30, 2003, and 29 hotels at September 30, 2002. We also owned a 50% interest in entities that: own an undeveloped parcel of land; provide condominium management services; develop condominiums in Myrtle Beach, South Carolina; and lease four hotels. We account for our investments in these unconsolidated entities under the equity method. We do not have any majority-owned subsidiaries that are not consolidated in our financial statements.

     Effective June 1, 2003, we made a $0.2 million capital contribution to our joint venture with IHC, which increased our ownership in that venture to more than 50 percent. As a result, we began consolidating the eight hotels owned by this venture. The consolidation of these eight hotels increased our net investment in hotels by $73 million, increased our debt by $51 million and reduced our investment in unconsolidated entities by $19 million.

8


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3. Investment in Unconsolidated Entities – (continued)

     Summarized combined financial information for 100% of our unconsolidated entities is as follows (in thousands):

                   
      September 30,   December 31,
      2003   2002
     
 
Balance sheet information:
               
 
Investment in hotels, net of accumulated depreciation
  $ 329,869     $ 383,249  
 
Total assets
  $ 355,613     $ 408,979  
 
Debt
  $ 259,529     $ 278,978  
 
Total liabilities
  $ 261,724     $ 279,887  
 
Equity
  $ 93,889     $ 129,854  

     Debt of our unconsolidated entities at September 30, 2003, consisted of $214.3 million of non-recourse mortgage debt. It also included $22.7 million of mortgage debt guaranteed by us and $22.5 million of mortgage debt guaranteed by Hilton, on one of our joint venture partners. The debt guaranteed by us consisted primarily of 50% of a loan related to the construction of a residential condominium project in Myrtle Beach, South Carolina. The loan commitment is for $97.6 million, of which approximately $45 million was outstanding as of September 30, 2003. Our guarantee reduces from 50% to 25% of the outstanding balance when the condominium project is completed and receives a certificate of occupancy, which we expect to occur in late 2004.

     Our guarantee is a payment guarantee and will require us to pay in the event that the joint venture fails to pay interest or principal due under the debt agreement. The loan matures in August 2005, and bears interest at LIBOR plus 200 basis points. As of September 30, 2003, we had not established any liability related to our guarantees of debt because it was not believed to be probable that we would be required to perform under the guarantees.

     Summarized combined statement of operations information for 100% of our unconsolidated entities is as follows (in thousands):

                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
Total revenues
  $ 17,745     $ 23,564     $ 60,613     $ 64,566  
Net income
  $ 4,444     $ 2,993     $ 8,161     $ 8,478  

9


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4. Debt

Debt outstanding consisted of the following (in thousands):

                                             
                                Balance Outstanding
                               
        Encumbered   Interest Rate at   Maturity   September 30,   December 31,
        Hotels   September 30, 2003   Date   2003   2002
       
 
 
 
 
Unsecured line of credit
  none     4.37 %(a)   October 2004   $     $  
Promissory note
  none     3.12 (a)   June 2016     650       650  
Senior unsecured term notes
  none     4.33 (b)   Oct. 2004     174,856       174,760  
Senior unsecured term notes
  none     5.16 (b)   Oct. 2007     124,592       124,518  
Senior unsecured term notes
  none     10.00     Sept. 2008     596,697       596,195  
Senior unsecured term notes
  none     9.00     June 2011     298,095       297,907  
 
           
             
     
 
 
Total unsecured debt(c)
            8.41               1,194,890       1,194,030  
 
           
             
     
 
Secured debt facility
  14 hotels         December 2004            
Mortgage debt
  10 hotels     3.62 (a)   May 2006     148,914        
Mortgage debt
  15 hotels     7.24     Nov. 2007     132,503       134,738  
Mortgage debt
  7 hotels     7.54     April 2009     92,917       94,288  
Mortgage debt
  6 hotels     7.55     June 2009     69,919       70,937  
Mortgage debt
  8 hotels     8.70     May 2010     178,758       180,534  
Mortgage debt
  7 hotels     8.73     May 2010     138,746       140,315  
Mortgage debt
  1 hotel     3.97 (a)   August 2008     15,500        
Mortgage debt
  1 hotel     7.17     October 2005     11,974       54,993  
Mortgage debt
  8 hotels     7.48     April 2011     50,507        
Other
  1 hotel     9.17     August 2011     6,656       7,299  
 
 
   
             
     
 
 
Total secured debt(c)
  78 hotels     7.24               846,394       683,104  
 
 
   
             
     
 
   
Total(c)
            7.93 %           $ 2,041,284     $ 1,877,134  
 
           
             
     
 

(a)   Floating interest rates are based on LIBOR, which was 1.1% as of September 30, 2003.
 
(b)   At September 30, 2003, our $175 million publicly-traded notes due October 2004 and our $125 million publicly traded notes due October 2007, were matched with interest rate swap agreements that effectively converted the fixed interest rate on the notes to a floating interest rate tied to LIBOR. The differences to be paid or received by us under the terms of the interest rate swap agreements are accrued as interest rates change and recognized as an adjustment to interest expense. The interest rate swaps decreased interest expense by $1.9 million and $5.2 million for the three months and nine months ended September 30, 2003, respectively.
 
(c)   Calculated based on the weighted average outstanding debt at September 30, 2003.

     We reported interest expense, net of interest income of $42.3 million and $40.5 million and capitalized interest of $0.1 million and $0.4 million for the three months ended September 30, 2003 and 2002, respectively. We reported interest expense, net of interest income of $123.4 million and $122.7 million and capitalized interest of $0.5 million and $0.6 million, for the nine months ended September 30, 2003 and 2002, respectively.

10


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4. Debt — (continued)

     In June 2003, we entered into a non-recourse secured loan facility for up to $200 million, with a delayed draw feature. This facility has an initial term of 18 months, that can be extended for an additional six months at our option, and carries a floating interest rate of LIBOR plus 225 to 275 basis points, depending on the loan-to-value ratio of the facility. The outstanding balances under the loan facility, once borrowed, are expected to be converted into 10-year fixed rate commercial mortgage backed securities loans. We also have the option of converting $75 million of the debt to floating-rate debt based on LIBOR, with a three year maturity and two one year extension options. At the date of this filing, no amounts had been borrowed, and we had $176 million available under this facility, which was secured by 14 hotels. The amount available under this facility may be increased to a maximum of $200 million from improved performance of the hotels currently securing the facility or as additional properties are mortgaged to secure borrowings thereunder.

     On April 24, 2003, we completed a $150 million non-recourse mortgage loan, at a floating interest rate of LIBOR plus 250 basis points, secured by 10 full service hotels. The loan matures in May 2006, with two, one-year extension options. The proceeds were used to pay off all outstanding borrowings under our unsecured line of credit.

     In May 2003, we made a prepayment of $7.1 million of secured debt and recorded a gain from debt extinguishment of $0.3 million. In February 2003, we made a prepayment of $5.2 million of secured debt and recorded a gain from debt extinguishment of $1.0 million.

     Effective March 31, 2003, we completed the refinancing of $15.5 million of secured debt that was to mature in late 2003. Under the refinancing terms, this fixed rate debt was converted to a floating interest rate of LIBOR plus 285 basis points effective August 2003. The new maturity is August 2008.

     During the second quarter of 2003, we reduced the commitments under our unsecured line of credit from $300 million to $50 million. The line of credit has an accordion feature that allows us to increase the commitments to $200 million, subject to lender consent and the satisfaction of certain conditions. As the result of this reduction in our line commitments, we charged-off unamortized costs of $2.8 million during the second quarter. Effective September 30, 2003, we amended certain financial covenants under our line of credit to provide additional flexibility. Pricing under the line remained the same and varies based upon leverage. There were no borrowings outstanding under the line of credit at September 30, 2003.

     In addition to financial covenants, our line of credit includes certain other affirmative and negative covenants, including: restrictions on our ability to create or acquire wholly-owned subsidiaries; restrictions on the operation and ownership of our hotels; limitations on our ability to lease property or guarantee leases of other persons; limitations on our ability to make restricted payments (such as distributions on common and preferred units, share repurchases and certain investments); limitations on our ability to merge or consolidate with other persons, issue stock of our subsidiaries and sell all or substantially all of our assets; restrictions on our ability to construct new hotels or acquire hotels under construction; limitations on our ability to change the nature of our business; limitations on our ability to modify certain instruments; limitations on our ability to create liens; limitations on our ability to enter into transactions with affiliates; and limitations on our ability to enter into joint ventures. At September 30, 2003, we were in compliance with all covenants under our line of credit.

     At the date of this filing, we have no restrictions on our ability to use our line of credit. However, at certain leverage levels, usage under the line of line credit is restricted to fund operational cash flow shortfalls. At these higher leverage levels, excess cash flow from operations and net cash proceeds from sales, must first be used to reduce any outstanding balances under our line of credit.

11


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4. Debt — (continued)

     Failure to satisfy one or more of the financial or other covenants under our line of credit would result in our inability to borrow under the line of credit and a continuation of such default could result in an event of default, notwithstanding our ability to meet our debt service obligations. If revenue per available room declines continue or become more severe, we may be unable to satisfy all of the covenant requirements under our line of credit. Other events that would be events of default under our line of credit include a default in the payment of other recourse indebtedness in the amount of $10 million or more, bankruptcy or a change of control.

     Our other borrowings contain affirmative and negative covenants that are generally equal to or less restrictive than those in our line of credit. Most of our mortgage debt is non-recourse to us and contains provisions allowing for the substitution of collateral upon satisfaction of certain conditions. Most of our mortgage debt is prepayable, subject to various prepayment penalties, yield maintenance or defeasance obligations.

     Our publicly-traded senior unsecured notes require that we satisfy a total leverage, a secured leverage and an interest coverage test in order to: incur additional indebtedness, except under our line of credit or to refinance maturing debt with replacement debt, as defined in our senior unsecured note indentures; pay distributions in excess of the minimum distribution required to meet FelCor’s REIT qualification test; repurchase FelCor common stock; or merge. As of September 30, 2003, and the date of this filing, we have satisfied all such incurrence tests. If revenue per available room declines continue or become more severe, we may be unable to satisfy all of the incurrence tests under our senior unsecured notes.

     As a consequence of the prolonged economic slowdown, its impact on the travel and lodging industries and our higher secured debt levels, Moody’s lowered its ratings on our $1.2 billion in senior unsecured debt to B1, in June 2003. This downgrade, coupled with a similar downgrade by Standard & Poor’s earlier in the year to B, triggered a 50 basis point step-up in interest rates on $900 million of our senior unsecured debt, which will continue in effect unless and until either Moody’s raises its ratings on our senior unsecured debt to Ba3 or Standard & Poor’s raises its rating to BB-. On October 31, 2003, Standard & Poor’s placed our credit ratings on watch, with negative indications.

5. Derivatives

     On the date we enter into a derivative contract, we designate the derivative as a hedge to the exposure to changes in the fair value of a recognized asset or liability or a firm commitment (referred to as a fair value hedge), or the exposure to variable cash flows of a forecasted transaction (referred to as a cash flow hedge). For a fair value hedge, the gain or loss is recognized in earnings in the period of change, together with the offsetting loss or gain on the hedged item attributable to the risk being hedged. The effect of that accounting is to reflect in earnings the extent to which the hedge is not effective in achieving offsetting changes in fair value. For a cash flow hedge, the effective portion of the derivative’s gain or loss is initially reported as a component of other comprehensive income (outside earnings) and subsequently reclassified into earnings when the forecasted transaction affects earnings. The ineffective portion of the gain or loss is reported in earnings immediately. At September 30, 2003, all of our outstanding hedges were fair value hedges.

     We formally document all relationships between hedging instruments and hedged items, as well as our risk-management objective and strategy, relating to our various hedge transactions. This process includes linking all derivatives to specific assets and liabilities on the balance sheet or specific firm commitments. We also formally assess (both at the hedge’s inception and on an ongoing basis) whether the derivatives that are used in hedging transactions have been highly effective in offsetting changes in the cash flows or fair values of hedged items and whether those derivatives may be expected to remain highly effective in future periods. When we determine that a derivative is not (or has ceased to be) highly effective as a hedge, we will discontinue hedge accounting, prospectively.

12


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. Derivatives — (continued)

     In the normal course of business, we are exposed to the effect of interest rate changes. We limit these risks by following established risk management policies and procedures including the use of derivatives. It is our objective to use interest rate hedges to manage our fixed and floating interest rate position and not to engage in speculation on interest rates. We manage interest rate risk based on the varying circumstances of anticipated borrowings, and existing floating and fixed rate debt. We will generally seek to pursue interest rate risk mitigation strategies that will result in the least amount of reported earnings volatility under generally accepted accounting principles, while still meeting strategic economic objectives and maintaining adequate liquidity and flexibility. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract.

     To manage the relative mix of our debt between fixed and variable rate instruments, through September 30, 2003, we had entered into eleven interest rate swap agreements with five financial institutions with an aggregate notional value of $300 million. These interest rate swap agreements modify a portion of the interest characteristics of our outstanding fixed rate debt, without an exchange of the underlying principal amount, and effectively convert fixed rate debt to a variable rate.

     To determine the fair values of our derivative instruments, we use a variety of methods and assumptions that are based on market conditions and risks existing at each balance sheet date. All methods of assessing fair value result in a general approximation of value, and such value may never actually be realized.

     The interest rate swap agreements held at September 30, 2003, are designated as fair value hedges, are marked to market through the income statement, but are offset by the change in fair value of our swapped outstanding fixed rate debt. The estimated unrealized net gain on these interest rate swap agreements was approximately $10.1 million at September 30, 2003, and represents the amount we would receive if the agreements were terminated, based on current market rates.

     The fixed rates we will receive and the variable rates we will pay under these swaps, as of September 30, 2003, are summarized in the following table:

                                 
                    Weighted-average        
    Notional Amount   Number of   Spread Paid in   Fixed Rate
Swap Maturity   (in millions)   Swaps   Excess of LIBOR   Received

 
 
 
 
October 2004
  $ 175       6       3.20 %     7.375 %
October 2007
    125       5       4.03 %     7.625 %
 
   
                         
 
  $ 300                          
 
   
                         

     The amounts paid or received by us under the terms of the interest rate swap agreements are accrued as interest rates change and we recognize them as an adjustment to interest expense, which will have a corresponding effect on our future cash flows. The interest rate swaps decreased interest expense by $1.9 million and $5.2 million for the three months and nine months ended September 30, 2003, respectively. Our interest rate swaps have semi-annual settlement dates in April and October. Agreements such as these contain a credit risk in that the counterparties may be unable to fulfill the terms of the agreement. We minimize that risk by evaluating the creditworthiness of our counterparties, who are limited to major banks and financial institutions, and we do not anticipate nonperformance by the counterparties. The Standard & Poor’s credit ratings for the financial institutions that are counterparties to our interest rate swap agreements range from A+ to AA-.

13


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. Derivatives — (continued)

     To fulfill requirements under the $150 million non-recourse mortgage loan executed in April 2003, we purchased 6% interest rate caps with a notional amount of $150 million. We concurrently sold interest rate caps with identical terms. These interest rate cap agreements have not been designated as hedges. The changes in the fair value of both the purchased and sold interest rate caps is $0.3 million at September 30, 2003, resulting in no net earnings impact.

6. Hotel Operating Revenue, Departmental Expenses and Other Property Operating Costs

     Hotel operating revenue from continuing operations was comprised of the following (in thousands):

                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Room revenue
  $ 251,243     $ 253,717     $ 731,205     $ 765,538  
Food and beverage revenue
    44,570       45,030       140,042       146,792  
Other operating departments
    16,517       17,291       48,673       49,865  
 
   
     
     
     
 
 
Total hotel operating revenues
  $ 312,330     $ 316,038     $ 919,920     $ 962,195  
 
   
     
     
     
 

     As indicated in the above table, approximately 99.9% of our revenue is comprised of hotel operating revenues, which includes room revenue, food and beverage revenue, and revenue from other hotel operating departments (such as telephone, parking and business centers). These revenues are recorded net of any sales or occupancy taxes collected from our guests. All rebates or discounts are recorded, when allowed, as a reduction in revenue, and there are no material contingent obligations with respect to rebates or discounts offered by us. All revenues are recorded on an accrual basis, as earned. Appropriate allowances are made for doubtful accounts and are recorded as a bad debt expense. The remaining 0.1% of our revenue is from retail space rental revenue and other sources.

     We do not have any time-share arrangements and do not sponsor any points programs for which we would have any contingent liability. We participate in points programs sponsored by the brand owners of our hotels and we expense the charges associated with those programs (typically consisting of a percentage of the total guest charges incurred by a participating guest), as incurred. When a guest redeems accumulated points at one of our hotels, the hotel bills the sponsor for the services provided in redemption of such points and records revenue in the amount of the charges billed to the sponsor. Associated with the points programs, we have no loss contingencies or ongoing obligation beyond what is paid to the brand owner at the time of the guest’s stay.

     Included in total hotel operating revenue for the three months and nine months ended September 30, 2003, was $5.8 million and $7.8 million, respectively, of hotel operating revenue associated with the consolidation of eight hotels in June 2003, which were previously unconsolidated.

     Hotel departmental expenses from continuing operations were comprised of the following (in thousands):

                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Room
  $ 68,462     $ 66,106     $ 192,776     $ 191,368  
Food and beverage
    37,265       37,523       112,384       115,167  
Other operating departments
    8,149       8,161       23,039       22,731  
 
   
     
     
     
 
 
Total hotel departmental expenses
  $ 113,876     $ 111,790     $ 328,199     $ 329,266  
 
   
     
     
     
 

14


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. Hotel Operating Revenue, Departmental Expenses and Other Property Operating Costs – (continued)

     Other property operating costs from continuing operations were comprised of the following (in thousands):

                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Hotel general and administrative expense
  $ 29,131     $ 28,643     $ 88,612     $ 88,171  
Marketing
    27,008       25,681       79,026       76,597  
Repair and maintenance
    17,725       16,851       51,574       49,141  
Utilities
    18,242       16,702       48,786       44,311  
 
   
     
     
     
 
 
Total other property operating costs
  $ 92,106     $ 87,877     $ 267,998     $ 258,220  
 
   
     
     
     
 

     Included in hotel departmental expenses and other property operating costs were hotel compensation and benefit expenses of $103 million and $98 million for the three months ended September 30, 2003 and 2002, respectively, and $300 million and $295 million for the nine months ended September 30, 2003 and 2002, respectively.

     Included in hotel operating expenses for the three months and nine months ended September 30, 2003, was $4.6 million and $6.1 million, respectively, associated with the consolidation of eight hotels in June 2003, which were previously unconsolidated.

7. Taxes, Insurance and Lease Expense

     Taxes, insurance and lease expense from continuing operations is comprised of the following (in thousands):

                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Operating lease expense (a)
  $ 16,505     $ 15,070     $ 45,706     $ 47,140  
Real estate and other taxes
    11,981       13,414       37,713       39,454  
Property and general liability insurance
    4,745       3,560       13,950       11,731  
 
   
     
     
     
 
 
Total taxes, insurance and lease expense
  $ 33,231     $ 32,044     $ 97,369     $ 98,325  
 
   
     
     
     
 

(a)   Includes lease expense associated with 15 hotels owned by unconsolidated entities. Included in lease expense is $4 million in percentage rent for the three months ended September 30, 2003 and 2002, and $10 million and $13 million in percentage rent for the nine months ended September 30, 2003 and 2002, respectively.

8. Impairment Charges

     We recorded impairment charges under the provisions of SFAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (SFAS 144), of $112.7 million ($107.7 million in continuing operations and $5.0 million in discontinued operations) and $120.5 million ($107.7 million in continuing operations and $12.8 million in discontinued operations) for the three and nine months ended September 30, 2003, respectively.

15


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. Impairment Charges – (continued)

     Our hotels are comprised of operations and cash flows that can clearly be distinguished, operationally and for financial reporting purposes, from the remainder of our operations. Accordingly, we consider our hotels to be components as defined by SFAS 144 for purposes of determining impairment charges and reporting discontinued operations.

     The 2003 charges were primarily related to the third quarter decision to sell 11 IHG-managed hotels, following an amendment to the management agreements on these hotels. In addition, we recorded impairment charges on certain of the 28 remaining non-strategic hotels identified for sale in December 2002, primarily triggered by decreases in fair value estimates for these hotels.

     Of the 39 hotels noted in the previous paragraph, 10 hotels were classified as “held for sale.” In accordance with SFAS 144, we do not consider hotels as “held for sale” until it is probable that the sale will be completed within one year. Once a hotel is “held for sale” the operations related to the hotel are included in discontinued operations. We consider a hotel as “held for sale” once we have executed a contract for sale, received a substantial non-refundable deposit and allowed the buyer to complete their due diligence review. Until a buyer has completed its due diligence review of the asset, necessary approvals have been received and substantive conditions to the buyer’s obligation to perform have been satisfied, we do not consider a sale to be probable. Our previous experience selling hotels supports this policy. These hotels were written down to the lower of cost or estimated fair value, less selling costs, as of September 30, 2003, and all hotels designated as “held for sale” at September 30, 2003, were sold in October 2003.

     The 29 non-strategic hotels held for investment and included in our continuing operations were tested for impairment using the undiscounted cash flows for the shorter of the estimated remaining holding periods or the useful life of the hotels. Those hotels that failed the impairment test described in SFAS 144 were written down to their current estimated fair value, before any selling expenses. These hotels continue to be depreciated over their remaining useful lives.

     We may be subject to additional impairment charges in the event that operating results of individual hotels are materially different from our forecasts, the economy and lodging industry remains weak, or if we shorten our contemplated holding period for certain of our hotels.

9. Discontinued Operations

Condensed combined financial information for the 15 hotels included in discontinued operations is as follows:

                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
Hotel operating revenue
  $ 13,002     $ 15,192     $ 40,677     $ 44,472  
Hotel operating expenses
    11,683       13,807       37,693       40,955  
 
   
     
     
     
 
Operating income
    1,319       1,385       2,984       3,517  
Direct interest costs
          (266 )     (445 )     (809 )
Impairment loss
    (4,982 )           (12,806 )      
Gain on the early extinguishment of debt
    351             351        
Loss on disposition
    (399 )           (882 )      
 
   
     
     
     
 
Income (loss) from discontinued operations
  $ (3,711 )   $ 1,119     $ (10,798 )   $ 2,708  
 
   
     
     
     
 

16


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

9. Discontinued Operations – (continued)

     In August 2003, we relinquished title to two low rise Harvey hotels in Dallas through a foreclosure action. This resulted in a gain of $0.4 million from the extinguishment of $9.6 million of debt (net of escrow balances). In July 2003, we sold our Doubletree Guest Suites in Nashville, Tennessee, for net proceeds of approximately $3.0 million. In May 2003, we sold two non-strategic hotels, the 138-room Hampton Inn in Moline, Illinois, and the 132-room Hampton Inn in Davenport, Iowa, for aggregate net sales proceeds of $6.5 million. From the sale of these hotels we realized a net loss on disposition of $0.9 million.

     The results of operations of these hotels for the three and nine months ending September 30, 2003 and 2002 are included in discontinued operations in the accompanying statement of operations.

10. Other Dispositions

     In May 2003, we sold a parking garage adjacent to our Crowne Plaza – Union Square hotel in San Francisco, California, for net sales proceeds of $5.6 million and realized a gain of $0.2 million.

     During the nine months ended September 30, 2002, we sold our Doubletree Guest Suites hotel in Boca Raton, Florida, for net proceeds of $6.5 million and recorded a net gain of $0.8 million. Additionally, we sold retail space associated with the Allerton Hotel located in Chicago, Illinois, for net proceeds of $16.7 million and recorded a net gain of approximately $5.1 million. We also recognized a $0.2 million gain related to the condemnation of land adjacent to one of our hotels.

17


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11. Earnings (Loss) Per Unit

     The following table sets forth the computation of basic and diluted earnings (loss) per unit (in thousands, except per unit data):

                                     
        Three Months Ended   Nine Months Ended
        September 30,   September 30,
       
 
        2003   2002   2003   2002
       
 
 
 
Numerator:
                               
 
Loss from continuing operations
  $ (129,221 )   $ (10,544 )   $ (166,478 )   $ (6,292 )
   
Less: Preferred distributions
    (6,727 )     (6,727 )     (20,181 )     (19,565 )
 
   
     
     
     
 
 
Loss from continuing operations applicable to unitholders
    (135,948 )     (17,271 )     (186,659 )     (25,857 )
 
Discontinued operations
    (3,711 )     1,119       (10,798 )     2,708  
 
   
     
     
     
 
 
Net loss applicable to unitholders
  $ (139,659 )   $ (16,152 )   $ (197,457 )   $ (23,149 )
 
   
     
     
     
 
Denominator:
                               
 
Denominator for basic loss per unit
    61,851       61,732       61,843       61,728  
 
Effect of dilutive securities:
                               
   
FelCor stock options
                       
   
Restricted shares
                       
 
   
     
     
     
 
 
Denominator for diluted loss per unit – adjusted weighted average units and assumed conversions
    61,851       61,732       61,843       61,728  
 
   
     
     
     
 
Loss per unit data:
                               
Basic:
                               
 
Loss from continuing operations
  $ (2.20 )   $ (0.28 )   $ (3.02 )   $ (0.42 )
 
Discontinued operations
    (0.06 )     0.02       (0.18 )     0.04  
 
   
     
     
     
 
 
Net loss
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )
 
   
     
     
     
 
Diluted:
                               
 
Loss from continuing operations
  $ (2.20 )   $ (0.28 )   $ (3.02 )   $ (0.42 )
 
Discontinued operations
    (0.06 )     0.02       (0.18 )     0.04  
 
   
     
     
     
 
 
Net loss
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )
 
   
     
     
     
 

     Securities that could potentially dilute basic earnings per unit in the future that were not included in the computation of diluted earnings per unit, because they would have been antidilutive for the periods presented, are as follows (in thousands):

                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
FelCor stock Options
                      24  
Restricted shares granted but not vested
    303       325       303       325  
Series A convertible preferred units
    4,636       4,636       4,636       4,636  

     Series A convertible preferred distributions that would be excluded from net loss applicable to unitholders, if these preferred units were dilutive, were $2.9 million for the three months, and $8.7 million for the nine months, ended September 30, 2003 and 2002, respectively.

18


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

12. Stock Based Compensation Plans

     FelCor applies APB Opinion 25 and related interpretations in accounting for its stock based compensation plans for stock based compensation issued prior to January 1, 2003. In 1995, SFAS 123, “Accounting for Stock-Based Compensation,” was issued, which, if fully adopted by FelCor, would have changed the methods we apply in recognizing the cost of the plans. As permitted under the transition provisions of SFAS 148, “Accounting for Stock-Based Compensation – Transition and Disclosure,” we began recognizing compensation expense in accordance with SFAS 123 for all new awards issued after December 31, 2002. Had the compensation cost for all of FelCor’s stock-based compensation plans been determined in accordance with SFAS 123, our net income or loss and related per unit amount for the three and nine months ended September 30, 2003 and 2002 would approximate the pro forma amounts below (in thousands, except per unit data):

                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Net loss, as reported
  $ (132,932 )   $ (9,425 )   $ (177,276 )   $ (3,584 )
Add stock based compensation included in the net loss, as reported
    565       526       1,645       1,561  
Less stock based compensation expense that would have been included in the determination of net loss if the fair value method had been applied to all awards
    (589 )     (642 )     (1,766 )     (1,925 )
 
   
     
     
     
 
Net loss, pro forma
  $ (132,956 )   $ (9,541 )   $ (177,397 )   $ (3,948 )
 
   
     
     
     
 
Basic net loss per unit:
                               
 
As reported
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )
 
Pro forma
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )
Diluted net loss per unit:
                               
 
As reported
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )
 
Pro forma
  $ (2.26 )   $ (0.26 )   $ (3.20 )   $ (0.38 )

     The effects of applying SFAS 123 in this pro forma disclosure are not necessarily indicative of future results.

13. Consolidating Financial Information

     Certain of the Company’s wholly-owned subsidiaries (FelCor/CSS Holdings, L.P.; FelCor/CSS Hotels, L.L.C.; FelCor/LAX Hotels L.L.C.; FelCor Eight Hotels, L.L.C.; FelCor/St. Paul Holdings, L.P.; FelCor/LAX Holdings, L.P.; FHAC Nevada Holdings, L.L.C.; FelCor TRS Holdings, L.P.; Kingston Plantation Development Corp.; FHAC Texas Holdings, L.P.; FelCor Omaha Hotel Company, L.L.C.; FelCor Country Villa Hotel, L.L.C.; FelCor Moline Hotel, L.L.C.; FelCor Canada Co. and FelCor Hotel Asset Company, L.L.C., collectively, “Subsidiary Guarantors”), together with FelCor and one of its wholly-owned subsidiaries (FelCor Nevada Holdings, L.L.C.), are guarantors of senior debt. The following tables present consolidating information for the Subsidiary Guarantors.

19


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13. Consolidating Financial Information – (continued)

CONDENSED CONSOLIDATING BALANCE SHEET
September 30, 2003
(in thousands)

                                               
                  Subsidiary   Non-Guarantor           Total
          FelCor L.P.   Guarantors   Subsidiaries   Eliminations   Consolidated
         
 
 
 
 
ASSETS
                                       
Net investment in hotel properties
  $ 298,214     $ 1,212,977     $ 1,764,640     $     $ 3,275,831  
Equity investment in consolidated entities
    2,257,289                   (2,257,289 )      
Investment in unconsolidated entities
    97,399       23,500                   120,899  
Assets held for sale
    6       82,025                   82,031  
Cash and cash equivalents
    128,013       31,547       16,423             175,893  
Accounts receivable
    1,051       51,823       19             52,983  
Deferred assets
    17,755       820       5,384             23,959  
Other assets
    4,239       21,435       3,355             29,029  
 
   
     
     
     
     
 
 
Total assets
  $ 2,803,966     $ 1,424,127     $ 1,789,821     $ (2,257,289 )   $ 3,760,625  
 
   
     
     
     
     
 
LIABILITIES AND PARTNERS’ CAPITAL
                                       
Debt
  $ 1,261,443     $ 124,279     $ 655,562     $     $ 2,041,284  
Distributions payable
    5,483                         5,483  
Accrued expenses and other liabilities
    23,855       109,841       23,177             156,873  
Minority interest - other partnerships
    8,785       (3,193 )     46,993             52,585  
 
   
     
     
     
     
 
 
Total liabilities
    1,299,566       230,927       725,732             2,256,225  
 
   
     
     
     
     
 
Redeemable units, at redemption value
    31,635                         31,635  
 
   
     
     
     
     
 
Preferred units
    318,907                         318,907  
Common units
    1,153,858       1,182,544       1,064,089       (2,257,289 )     1,143,202  
Accumulated other comprehensive income
          10,656                   10,656  
 
   
     
     
     
     
 
 
Total partners’ capital
    1,472,765       1,193,200       1,064,089       (2,257,289 )     1,472,765  
 
   
     
     
     
     
 
 
Total liabilities, redeemable units and partners’ capital
  $ 2,803,966     $ 1,424,127     $ 1,789,821     $ (2,257,289 )   $ 3,760,625  
 
   
     
     
     
     
 

20


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13. Consolidating Financial Information – (continued)

CONSOLIDATING BALANCE SHEET
December 31, 2002
(in thousands)

                                               
                  Subsidiary   Non-Guarantor           Total
          FelCor L.P.   Guarantors   Subsidiaries   Eliminations   Consolidated
         
 
 
 
 
ASSETS
                                       
Net investment in hotel properties
  $ 464,473     $ 1,529,637     $ 1,479,342     $     $ 3,473,452  
Equity investment in consolidated entities
    2,325,436                   (2,325,436 )      
Investment in unconsolidated entities
    120,406       21,537                   141,943  
Cash and cash equivalents
    24,725       24,479       17,338             66,542  
Accounts receivable
    1,250       45,969       1,329             48,548  
Deferred assets
    19,697       937       3,551             24,185  
Other assets
    2,369       19,538       3,786             25,693  
 
   
     
     
     
     
 
 
Total assets
  $ 2,958,356     $ 1,642,097     $ 1,505,346     $ (2,325,436 )   $ 3,780,363  
 
   
     
     
     
     
 
LIABILITIES AND PARTNERS’ CAPITAL
                                     
Debt
  $ 1,215,925     $ 101,371     $ 559,838     $     $ 1,877,134  
Distributions payable
    14,792                         14,792  
Accrued expenses and other liabilities
    38,086       96,566       15,733             150,385  
Minority interest - other partnerships
    97             48,499             48,596  
 
   
     
     
     
     
 
 
Total liabilities
    1,268,900       197,937       624,070             2,090,907  
 
   
     
     
     
     
 
Redeemable units, at redemption value
    37,634                         37,634  
 
   
     
     
     
     
 
Preferred units
    318,907                         318,907  
Common units
    1,332,915       1,444,259       881,276       (2,325,436 )     1,333,014  
Accumulated other comprehensive loss
          (99 )                 (99 )
 
   
     
     
     
     
 
 
Total partners’ capital
    1,651,822       1,444,160       881,276       (2,325,436 )     1,651,822  
 
   
     
     
     
     
 
 
Total liabilities, redeemable units and partners’ capital
  $ 2,958,356     $ 1,642,097     $ 1,505,346     $ (2,325,436 )   $ 3,780,363  
 
   
     
     
     
     
 

21


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13. Consolidating Financial Information – (continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2003
(in thousands)

                                           
              Subsidiary   Non-Guarantor           Total
      FelCor L.P.   Guarantors   Subsidiaries   Eliminations   Consolidated
     
 
 
 
 
Revenues:
                                       
Hotel operating revenue
  $ 23     $ 312,307     $     $     $ 312,330  
Percentage lease revenue
    10,597       42,554       42,544       (95,695 )      
Other revenue
    (3,146 )     3,402                   256  
 
   
     
     
     
     
 
 
Total revenue
    7,474       358,263       42,544       (95,695 )     312,586  
 
   
     
     
     
     
 
Expenses:
                                       
Hotel operating expense
    30       222,704                   222,734  
Taxes, insurance and lease expense
    133       123,749       5,044       (95,695 )     33,231  
Corporate expenses
    236       2,087       976             3,299  
Depreciation
    3,761       13,377       17,587             34,725  
 
   
     
     
     
     
 
 
Total operating expenses
    4,160       361,917       23,607       (95,695 )     293,989  
 
   
     
     
     
     
 
Operating income (loss)
    3,314       (3,654 )     18,937             18,597  
Interest expense, net
    (27,002 )     (2,531 )     (12,752 )           (42,285 )
Charge-off of deferred financing cost
                             
Gain on early extinguishment of debt
                             
Impairment loss
          (92,675 )     (15,045 )           (107,720 )
 
   
     
     
     
     
 
Loss before equity in income from unconsolidated entities, minority interests and gain on sale of assets
    (23,688 )     (98,860 )     (8,860 )           (131,408 )
Equity in loss from consolidated entities
    (110,817 )                 110,817        
Equity in income from unconsolidated entities
    1,460       214                   1,674  
Gain on sale of asset
    (47 )                       (47 )
Minority interests in other partnerships
    160       734       (334 )           560  
 
   
     
     
     
     
 
Loss from continuing operations
    (132,932 )     (97,912 )     (9,194 )     110,817       (129,221 )
Discontinued operations from consolidated entities
          (3,711 )                 (3,711 )
 
   
     
     
     
     
 
Net loss
    (132,932 )     (101,623 )     (9,194 )     110,817       (132,932 )
Preferred distributions
    (6,727 )                       (6,727 )
 
   
     
     
     
     
 
Net loss applicable to unitholders
  $ (139,659 )   $ (101,623 )   $ (9,194 )   $ 110,817     $ (139,659 )
 
   
     
     
     
     
 

22


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13. Consolidating Financial Information – (continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2002
(in thousands)

                                           
              Subsidiary   Non-Guarantor           Total
      FelCor L.P.   Guarantors   Subsidiaries   Eliminations   Consolidated
     
 
 
 
 
Revenues:
                                       
Hotel operating revenue
  $     $ 315,632     $ 406     $     $ 316,038  
Percentage lease revenue
    16,303       47,637       33,578       (97,518 )      
Other revenue
    353                         353  
 
   
     
     
     
     
 
 
Total revenue
    16,656       363,269       33,984     $ (97,518 )   $ 316,391  
 
   
     
     
     
     
 
Expenses:
                                       
Hotel operating expense
    282       215,363       443             216,088  
Taxes, insurance and other
    863       122,526       6,173       (97,518 )     32,044  
Corporate expenses
    293       1,821       463             2,577  
Depreciation
    6,252       15,918       13,874             36,044  
Abandoned project costs
    1,663                         1,663  
 
   
     
     
     
     
 
 
Total operating expenses
    9,353       355,628       20,953       (97,518 )     288,416  
 
   
     
     
     
     
 
Operating income
    7,303       7,641       13,031             27,975  
Interest expense, net
    (26,429 )     (2,687 )     (11,412 )           (40,528 )
 
   
     
     
     
     
 
Income (loss) before equity in income from unconsolidated entities, minority interests, and gain on sale of assets
    (19,126 )     4,954       1,619             (12,553 )
Equity in income from consolidated entities
    6,727                   (6,727 )      
Equity in income from unconsolidated entities
    1,607       (377 )                 1,230  
Minority interests in other partnerships
                779             779  
Gain on sale of assets
                             
 
   
     
     
     
     
 
Income (loss) from continuing operations
    (10,792 )     4,577       2,398       (6,727 )     (10,544 )
Discontinued operations from consolidated entities
    1,367       (403 )     155             1,119  
 
   
     
     
     
     
 
Net income (loss)
    (9,425 )     4,174       2,553       (6,727 )     (9,425 )
Preferred distributions
    (6,727 )                       (6,727 )
 
   
     
     
     
     
 
Net income (loss) applicable to unitholders
  $ (16,152 )   $ 4,174     $ 2,553     $ (6,727 )   $ (16,152 )
 
   
     
     
     
     
 

23


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13. Consolidating Financial Information – (continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2003
(in thousands)

                                           
              Subsidiary   Non-Guarantor           Total
      FelCor L.P.   Guarantors   Subsidiaries   Eliminations   Consolidated
     
 
 
 
 
Revenues:
                                       
Hotel operating revenue
  $ 23     $ 918,437     $ 1,460     $     $ 919,920  
Percentage lease revenue
    41,615       123,855       127,441       (292,911 )      
Other revenue
    (2,814 )     3,611       78             875  
 
   
     
     
     
     
 
 
Total revenue
    38,824       1,045,903       128,979       (292,911 )   $ 920,795  
 
   
     
     
     
     
 
Expenses:
                                       
Hotel operating expense
    151       643,653       869             644,673  
Taxes, insurance and lease expense
    6,285       365,442       18,553       (292,911 )     97,369  
Corporate expenses
    1,064       6,134       3,261             10,459  
Depreciation
    15,030       43,142       46,726             104,898  
 
   
     
     
     
     
 
 
Total operating expenses
    22,530       1,058,371       69,409       (292,911 )     857,399  
 
   
     
     
     
     
 
Operating (loss) income
    16,294       (12,468 )     59,570             63,396  
Interest expense, net
    (78,259 )     (8,423 )     (36,677 )           (123,359 )
Charge-off of deferred financing cost
    (2,830 )     (4 )                 (2,834 )
Gain on early extinguishment of debt
    929             331             1,260  
Impairment loss
          (84,851 )     (22,869 )           (107,720 )
 
   
     
     
     
     
 
Income (loss) before equity in income from unconsolidated entities, minority interests and gain on sale of assets
    (63,866 )     (105,746 )     355             (169,257 )
Equity in loss from consolidated entities
    (116,056 )                 116,056        
Equity in income from unconsolidated entities
    2,547       (295 )                 2,252  
Gain (loss) on sale of assets
    (47 )     153                   106  
Minority interests in other partnerships
    146       644       (369 )           421  
 
   
     
     
     
     
 
Loss from continuing operations
    (177,276 )     (105,244 )     (14 )     116,056       (166,478 )
Discontinued operations from consolidated entities
          (10,798 )                 (10,798 )
 
   
     
     
     
     
 
Net loss
    (177,276 )     (116,042 )     (14 )     116,056       (177,276 )
Preferred distributions
    (20,181 )                       (20,181 )
 
   
     
     
     
     
 
Net loss applicable to unitholders
  $ (197,457 )   $ (116,042 )   $ (14 )   $ 116,056     $ (197,457 )
 
   
     
     
     
     
 

24


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13.     Consolidating Financial Information – (continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2002
(in thousands)

                                           
              Subsidiary   Non-Guarantor           Total
      FelCor L.P.   Guarantors   Subsidiaries   Eliminations   Consolidated
     
 
 
 
 
Revenues:
                                       
Hotel operating revenue
  $     $ 960,121     $ 2,074     $     $ 962,195  
Percentage lease revenue
    47,110       140,954       115,620       (303,684 )      
Other revenue
    1,406             45             1,451  
 
   
     
     
     
     
 
 
Total revenue
    48,516       1,101,075       117,739       (303,684 )     963,646  
 
   
     
     
     
     
 
Expenses:
                                       
Hotel operating expense
    282       634,585       1,479             636,346  
Taxes, insurance and other
    3,628       379,876       18,505       (303,684 )     98,325  
Corporate expenses
    1,222       6,450       2,621             10,293  
Depreciation
    17,850       48,441       43,200             109,491  
Abandoned project costs
    1,663                         1,663  
 
   
     
     
     
     
 
 
Total operating expenses
    24,645       1,069,352       65,805       (303,684 )     856,118  
 
   
     
     
     
     
 
Operating income
    23,871       31,723       51,934             107,528  
Interest expense, net
    (80,716 )     (7,835 )     (34,185 )           (122,736 )
 
   
     
     
     
     
 
Income (loss) before equity in income from unconsolidated entities, minority interests, and gain on sale of assets
    (56,845 )     23,888       17,749             (15,208 )
Equity in income from consolidated entities
    44,642                   (44,642 )      
Equity in income from unconsolidated entities
    4,664       (848 )                 3,816  
Minority interests in other partnerships
                (761 )           (761 )
Gain on sale of assets
          5,861                   5,861  
 
   
     
     
     
     
 
Income (loss) from continuing operations
    (7,539 )     28,901       16,988       (44,642 )     (6,292 )
Discontinued operations from consolidated entities
    3,955       (1,904 )     657             2,708  
 
   
     
     
     
     
 
Net income (loss)
    (3,584 )     26,997       17,645       (44,642 )     (3,584 )
Preferred distributions
    (19,565 )                       (19,565 )
 
   
     
     
     
     
 
Net income (loss) applicable to unitholders
  $ (23,149 )   $ 26,997     $ 17,645     $ (44,642 )   $ (23,149 )
 
   
     
     
     
     
 

25


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13.     Consolidating Financial Information — (continued)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2003
(in thousands)

                                 
            Subsidiary   Non-Guarantor   Total
    FelCor L.P.   Guarantors   Subsidiaries   Consolidated
   
 
 
 
Cash flows from (used in) operating activities
  $ (41,553 )   $ 22,995     $ 63,267     $ 44,709  
Cash flows used in investing activities
    (7,682 )     (6,488 )     (18,596 )     (32,766 )
Cash flows from (used in) financing activities
    152,523       (9,614 )     (45,586 )     97,323  
Effect of exchange rates changes on cash
          175             175  
 
   
     
     
     
 
Change in cash and cash equivalents
    103,288       7,068       (915 )     109,441  
Cash and cash equivalents at beginning of period
    24,725       24,479       17,338       66,542  
 
   
     
     
     
 
Cash and equivalents at end of period
  $ 128,013     $ 31,547     $ 16,423     $ 175,983  
 
   
     
     
     
 

CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2002
(in thousands)

                                 
            Subsidiary   Non-Guarantor   Total
    FelCor L.P.   Guarantors   Subsidiaries   Consolidated
   
 
 
 
Cash flows from (used in) operating activities
  $ (43,269 )   $ 72,094     $ 62,201     $ 91,026  
Cash flows from (used in) investing activities
    (51,847 )     (5,617 )     9,540       (47,924 )
Cash flows from (used in) financing activities
    68,584       (79,457 )     (67,581 )     (78,454 )
Effect of exchange rates changes on cash
            (26 )             (26 )
 
   
     
     
     
 
Change in cash and cash equivalents
    (26,532 )     (13,006 )     4,160       (35,378 )
Cash and cash equivalents at beginning of period
    68,463       47,318       12,961       128,742  
 
   
     
     
     
 
Cash and equivalents at end of period
  $ 41,931     $ 34,312     $ 17,121     $ 93,364  
 
   
     
     
     
 

14. Contingencies

     We lease a hotel under a lease that expires in 2004, subject to our right, exercisable during the fourth quarter of this year, to extend the term of the lease under certain conditions. On July 31, 2003, the lessor under this lease asserted that we were in default of our obligations for maintenance, repair and replacement under the lease, and asserted that the cost of correcting the alleged deficiencies was approximately $13.9 million. On November 3, 2003, we reached a settlement with the lessor regarding a portion of the lessor’s claim, pursuant to which we paid the lessor $296,000 in full satisfaction and discharge of certain maintenance obligations under our lease that the lessor had valued in its original claim at $470,300. We have not yet completed our evaluation of the remainder of the lessor’s claims to determine whether or not the remaining claims have any merit.

26


Table of Contents

FELCOR LODGING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

15. Subsequent Events

     In October 2003, we sold the following non-strategic assets:

    Five non-strategic hotels, consisting of Embassy Suites Hotels in Phoenix, Arizona, Syracuse, New York, and Flagstaff, Arizona, and Doubletree Guest Suites hotels in Columbus, Ohio, and Dayton, Ohio, with a total of 894 suites, for an aggregate of $50 million;
 
    Four Holiday Inn hotels located in Ontario, Canada, with a total of 630 rooms, for $32 million;
 
    A Holiday Inn hotel located in Texarkana, Arkansas, and a Crowne Plaza hotel located in Greenville, South Carolina, for combined proceeds of $8.5 million; and
 
    A parking garage adjacent to our Crowne Plaza hotel in Philadelphia, Pennsylvania, for $6.8 million.

     The net realized gain on the October 2003 asset sales was approximately $3.2 million, which assumes the completion of a tax free exchange for the Canadian hotels for both US and Canadian purposes.

16. Recent Accounting Announcements

     In May 2003, the Financial Accounting Standards Board (FASB) issued SFAS 150 “Accounting for Certain Financial Instruments with Characteristics of both Liability and Equity”, which became effective during the three months ended September 30, 2003. Neither SFAS 150 or subsequently issued FASB staff positions have a material impact on our consolidated financial statements.

27


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

General

     For background information relating to us and the definition of certain capitalized terms used herein, reference is made to Notes 1 and 2 of Notes to Consolidated Financial Statements of FelCor Lodging Limited Partnership appearing elsewhere herein.

     We identified three strategic objectives for 2003: reposition our portfolio; improve the competitive positioning of our hotel portfolio; and maintain our financial flexibility. We have made the following progress in meeting these objectives through the date of this filing:

    Repositioning our portfolio

    At the end of 2002, we identified 33 non-strategic hotels for sale, which were generally smaller hotels in secondary and tertiary markets, with about one-third of these hotels in Texas where we intend to reduce our concentration of hotels.
 
    To date, we have disposed of 16 of the 33 hotels identified in late 2002, (including 11 subsequent to September 30, 2003) and have 17 remaining to sell.
 
    During the third quarter we identified an additional 11 InterContential Hotels Group, or IHG, managed hotels to sell, after amending the management agreements to provide us with greater flexibility to sell certain hotels. The hotels identified as non-strategic, are generally in high supply growth markets with low barriers to entry.
 
    The 28 non-strategic hotels held at November 1, 2003, represent 16% of our available rooms, while only comprising 5% of our hotel-level EBITDA. Of these non-strategic hotels, we estimate that six will generate negative hotel-level EBITDA of approximately $0.05 per unit for the full year 2003.

    Improve the competitive positioning of our hotels

    We continue to provide the necessary capital spending to add long-term value to our hotels. We spent approximately $52 million, on capital expenditures for our hotels during the nine months ended September 30, 2003, or 6% of revenues. We expect to spend approximately $70 million, including both replacement and revenue enhancing projects, for the full year 2003, or approximately 6% of revenues.
 
    Earlier this year, we re-branded an independent hotel to a Staybridge Suites® hotel. This hotel had an 18% increase in revenue per available room, or RevPAR, in the third quarter in a difficult Dallas market.
 
    We acquired two hotels in 2002 and subsequently renovated and rebranded them. The Doubletree hotel in Charlotte, South Carolina improved RevPAR by 10.1% in the third quarter over the prior year period and the Hilton Myrtle Beach hotel improved RevPAR by 8.3% for the same periods.

    Maintaining our financial flexibility

    In October 2003, we executed an agreement with IHG amending the management agreements covering 58 of the hotels we currently own, and also affecting 14 hotels previously sold. We also extended the management agreements on 27 hotels that we plan to hold long term, in exchange for increased flexibility in asset sales, where we will use the proceeds to pay down debt. We also received the right to rebrand three independent hotels managed by IHG to brands that will add incremental value to our portfolio.
 
    At the end of the quarter we had cash on hand of $176 million. After the asset sales that closed in October of 2003, we have approximately $270 million in cash.
 
    In addition to our cash position we have access to $176 million under our $200 million secured debt facility and $50 million under our unsecured line of credit. The secured debt facility provides a source for the repayment of the October 2004 maturity of our $175 million in senior unsecured notes.

28


Table of Contents

Financial Comparison (in millions, except Revenue Per Available Room (“RevPAR”), operating margin and percentage change)

                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
RevPAR
  $ 60.54     $ 62.02     $ 60.08     $ 63.20  
Operating Margin(1)
    28.7 %     31.6 %     29.9 %     33.9 %
Net loss(2)
  $ (132.9 )   $ (9.4 )   $ (177.3 )   $ (3.6 )
Funds From Operations (“FFO”)(2)
  $ (101.3 )   $ 24.6     $ (79.8 )   $ 93.8  
FFO per unit(2)
  $ (1.63 )   $ 0.40     $ (1.28 )   $ 1.51  
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”)(2)
  $ (49.8 )   $ 75.5     $ 73.0     $ 247.2  


(1)   Operating margin is calculated by dividing hotel operating revenue in excess of hotel departmental expenses, other property operating costs, and management and franchise fees by hotel operating revenue.
 
(2)   Consistent with recently clarified SEC guidance, FFO and EBITDA have not been adjusted for the following amounts included in net loss (in thousands):
                                   
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Impairment loss:
                               
 
Continuing operations
  $ (107,720 )   $     $ (107,720 )   $  
 
Discontinued operations
    (4,982 )           (12,806 )      
 
   
     
     
     
 
 
Total impairment loss
    (112,702 )           (120,526 )      
Charge off of deferred debt costs
                (2,834 )      
Gain on early extinguishment of debt
    351             1,611        
Abandoned projects
          (1,663 )           (1,663 )
 
   
     
     
     
 
 
  $ (112,351 )   $ (1,663 )   $ (121,749 )   $ (1,663 )
 
   
     
     
     
 
Per unit amounts
  $ (1.81 )   $ (0.03 )   $ (1.96 )   $ (0.03 )
 
   
     
     
     
 

     For a discussion of the computation of FFO and EBITDA, and a reconciliation thereof to net income (loss), see “Results of Operations – Funds From Operations and EBITDA” below.

29


Table of Contents

Results of Operations

  Comparison of the Three Months Ended September 30, 2003 and 2002

     We recognized a net loss of $132.9 million for the three months ended September 30, 2003, compared to a net loss of $9.4 million for the same period in 2002. The principal reason for the increased net loss in the third quarter of 2003, compared to 2002, was an impairment charge of $112.7 million. The impairment charge primarily related to the third quarter decision to sell 11 IHG-managed hotels, following an amendment to the management agreements on these hotels, and an additional impairment charge on certain of the 28 remaining non-strategic hotels identified for sale in December 2002.

     Total revenue decreased by $3.8 million compared to the same period in 2002. The primary component of the decrease in total revenue was a decrease in room revenue of $2.5 million. One of the hotel industry’s principal measurements of room revenue is RevPAR. Our consolidated hotel portfolio RevPAR for the three months ended September 30, 2003, was $60.54, or 2.4% below that of the same period in 2002. The decrease in RevPAR resulted from a 2.7% decrease in average daily rate, or ADR, somewhat offset by a 0.3% increase in occupied rooms as a percentage of available rooms, or Occupancy. The decrease in RevPAR principally reflected a decline in business travel for the three months ended September 30, 2003, compared to the same period in the prior year. The sluggish economy and soft corporate transient demand continues to adversely affect the lodging industry. Included in total revenue for the third quarter of 2003 was $5.8 million of revenue associated with the consolidation of eight hotels in June 2003, which were previously unconsolidated.

     Total operating expenses increased by $5.6 million, to $294 million, for the three months ended September 30, 2003, compared to the same period in 2002. This increase primarily consisted of increases in hotel operating expenses (defined as hotel departmental expenses, other property operating costs and management and franchise fees) and operating lease expense.

     Hotel operating expenses increased by $6.6 million (of which $4.6 million was associated with the consolidation of eight hotels in June 2003, which were previously unconsolidated), for the three months ended September 30, 2003, compared to the same period in 2002, and hotel operating margins, as a percentage of hotel operating revenues, decreased by 290 basis points, compared to the same period last year. The deterioration in margins is principally related to a 2.7% decline in ADR, and increases, as a percentage of hotel revenue, in energy costs (60 basis points), repairs and maintenance (30 basis points) and marketing (50 basis points). In addition, included in departmental and administrative and general expenses were increases in employee wages and benefit costs (in spite of a lower headcount) compared to prior year, which resulted in an increase in these costs as a percentage of total revenue of 100 basis points.

     Depreciation expense decreased by $1.3 million in the current quarter, compared to the same quarter of 2002, primarily from a increase in fully depreciated furniture, fixtures and equipment.

     Taxes, insurance and lease expense increased $1.2 million, compared to the same period of 2002, principally from an increase in operating lease expense of $1.4 million and property and general liability insurance expense of $1.2 million. These increases were partially offset by a decrease in real estate and other taxes of $1.4 million. The comparative increase in operating lease expense resulted from an adjustment that reduced lease expense in the third quarter of 2002 by $1.5 million. Real estate and other taxes decreased primarily from an adjustment to reflect the expected resolution of prior years disputed property taxes.

     Interest expense, net of interest income, increased $1.8 million for the three months ended September 30, 2003, from the same period in 2002. This net increase primarily relates to a $2.3 million increase from a higher average debt balance, partially offset by a $0.6 million decrease from a lower average interest cost. The higher average debt balance relates to our decision in the first quarter of 2003, to carry excess cash.

30


Table of Contents

     During the third quarter, we recorded a $112.7 million impairment charge primarily related to the decision to sell 11 IHG-managed hotels, following an amendment to the management agreements on these hotels, and an additional impairment charge on certain of the 28 remaining non-strategic hotels identified for sale in December 2002. Of the impairment charge, $107.7 million was recorded as part of continuing operations and $5.0 million was recorded in discontinued operations. The 30 non-strategic hotels are under-performing and generally in markets that no longer meet our long-term investment strategy. Although we expect to sell these hotels over the next 36 months, the impaired assets were written down to our estimate of today’s fair market value.

     Discontinued operations reflects all income and direct expenses associated with five hotels sold during the nine months ended September 30, 2003, and 10 hotels held for sale at September 30, 2003. Discontinued operations for these hotels reflected a loss for the quarter ended September 30, 2003, of $3.7 million, principally as the result of a $5.0 million impairment charge associated with six of the hotels held for sale at September 30, 2003.

  Comparison of the Nine Months Ended September 30, 2003 and 2002

     We recorded a net loss of $177.3 million for the nine months ended September 30, 2003, compared to net loss of $3.6 million for the same period in 2002. The principal component of the difference between the net loss in 2003, compared to the net loss in 2002, were the impairment charges of $107.7 million from continuing operations and $12.8 million from discontinued operations. The impairment charge primarily related to the third quarter decision to sell 11 IHG-managed hotels, following an amendment to the management agreements on these hotels, and an additional impairment charge on certain of the 28 remaining non-strategic hotels identified for sale in December 2002.

     For the nine months ended September 30, 2003, total revenue decreased $43 million. The primary component of the decrease in total revenue was a decrease in room revenue of $34.3 million. One of the hotel industry’s principal measurements of room revenue is RevPAR. Our hotel portfolio RevPAR for the nine months ended September 30, 2003, was $60.08, or 4.9% below that of the same period in 2002. The decrease in RevPAR was comprised of a 4.0% decrease in ADR, and a 1.0% decrease in Occupancy. The decrease in RevPAR reflected a decline in both business and leisure travel for the nine months ended September 30, 2003, compared to the same period in the prior year. Travel was negatively affected during the nine months ended September 30, 2003, by the conflict in Iraq, the issuance of heightened terror alerts, the SARS outbreak, and the sluggish economy. Included in total revenue for the nine months of 2003 was $7.8 million of revenue associated with the consolidation of eight hotels in June 2003, which were previously unconsolidated.

     Total operating expenses increased by $1.3 million, to $857.4 million, for the nine months ended September 30, 2003, compared to the same period in 2002. This increase primarily consisted of increases in other property operating costs that were partially offset by decreases in depreciation and other operating expenses.

     Hotel operating expenses increased by $8.3 million, (of which $6.1 million was associated with the consolidation of eight hotels in June 2003, which were previously unconsolidated) for the nine months ended September 30, 2003, compared to the same period in 2002. Hotel operating margins as a percentage of hotel operating revenue decreased by 400 basis points compared to the same period last year. The deterioration in margins is principally related to a 4.0% decline in ADR and increases, as a percentage of hotel revenue, in energy costs (70 basis points), repairs and maintenance (50 basis points) and marketing (60 basis points). In addition, included in departmental and administrative and general expenses were increases in employee wages and benefit costs (in spite of a lower headcount) compared to prior year, which resulted in an increase in these costs, as a percentage of total revenue, of 130 basis points.

     Depreciation expense decreased by $4.6 million, primarily due to an increase in fully depreciated furniture, fixtures and equipment.

31


Table of Contents

     Taxes, insurance and lease expense decreased $1.0 million, compared to the same period of 2002, principally as the result of decreases in operating lease expense of $1.4 million and a $1.7 million decrease in real estate and other taxes. These decreases were partially offset by increases in property and general liability insurance expense of $2.2 million. The decrease in operating lease expense is principally from the decrease in hotel revenue for those hotels with participating leases. The decrease in real estate and other taxes resulted primarily from the resolution of prior year disputed property taxes.

     Interest expense, net of interest income, increased $0.6 million for the nine months ended September 30, 2003, from the same period in 2002. This net increase results from higher average debt balances, offset by a lower average interest cost. The higher average debt balance relates to our decision, in the first quarter of 2003, to carry excess cash.

     The nine months ended September 30, 2003, included a $2.8 million charge-off of line of credit costs related to the reduction in our outstanding line of credit commitments from $300 million to $50 million, and a $1.3 million gain on early extinguishment of debt.

     We recorded $121.7 million of impairment losses during the nine months of 2003, of which $112.7 million related to the third quarter 2003, decision to sell 11 IHG-managed hotels, following an amendment to the management agreements on these hotels, and an additional impairment charge on certain of the 19 remaining non-strategic hotels identified for sale in December 2002. The 30 non-strategic hotels are under-performing and generally in markets that no longer meet our long-term investment strategy. Although we expect to sell these hotels over the next 36 months, the impaired assets were written down to our estimate of today’s fair market value. In the second quarter of 2003, we recorded a $7.8 million impairment charge related to two low rise Harvey hotels in Dallas. We relinquished title to these hotels through a foreclosure action in August 2003.

     Equity in income of unconsolidated entities decreased $1.6 million for the nine months ended September 30, 2003, compared to the same period in 2002. The change relates principally to a 3.8% decrease in RevPAR at our unconsolidated hotels.

     During the nine months ended September 30, 2003, we realized a $0.2 million gain from the sale of a parking garage adjacent to one of our hotels. During the nine months ended September 30, 2002, we realized a gain of $5.1 million on the sale of retail space and $0.8 million on the sale of a hotel.

     Minority interest decreased our net loss by $0.4 million for the nine months ended September 30, 2003, and increased our net loss by $0.8 million for the nine months ended September 30, 2002. Minority interest represents the proportionate share of the income or loss of other consolidated subsidiaries allocable to minority interest holders.

     Discontinued operations reflected a $10.8 million loss in 2003 compared to income of $2.7 million in 2002. Included in discontinued operations for 2003, was a realized loss of $0.9 million on the sale of three hotels in the nine months ended September 30, 2003, and a $12.8 million impairment loss. These losses were partially offset by $3.0 million of operating income from the sold hotels and 12 additional hotels that were held for sale and a gain of $0.4 million on the early extinguishment of debt. Discontinued operations in 2002 represented the operating income of these 15 hotels.

Funds From Operations and EBITDA

     Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminish predictably over time. Since real estate values instead have historically risen or fallen with market conditions, most industry investors consider supplemental measurements of performance to be helpful in evaluating a real estate company’s operations. We consider Funds From Operations, or FFO, and Earnings Before Interest, Taxes, Depreciation, and Amortization, or EBITDA, to be supplemental measures of a REIT’s performance and should be considered along with, but not as an alternative to, net income as a measure of our operating performance.

32


Table of Contents

     The White Paper on Funds From Operations approved by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as net income or loss (computed in accordance with generally accepted accounting principles), excluding gains or losses from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis. We believe that FFO and EBITDA are helpful to investors as a supplemental measure of the performance of an equity REIT. We compute FFO in accordance with standards established by NAREIT. This may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition, or that interpret the current NAREIT definition differently than we do.

     FFO and EBITDA should not be considered as an alternative to net income, operating profit, cash flow from operations, or any other operating performance measure prescribed by GAAP. Neither should FFO, FFO per unit and EBITDA be considered as a measure of our liquidity or indicative of funds available for our cash needs, including our ability to make cash distributions. FFO per unit does not measure, and should not be used as a measure of amounts that accrue directly to unitholders’ benefit.

33


Table of Contents

          The following tables detail our computation of FFO and EBITDA (in thousands):

Reconciliation of Net Loss to FFO
(in thousands, except per unit data)

                                                   
      Three Months Ended September 30,
     
      2003   2002
     
 
                      Per Unit                   Per Unit
      Dollars   Units   Amount   Dollars   Units   Amount
     
 
 
 
 
 
Net loss
  $ (132,932 )     61,851     $ (2.15 )   $ (9,425 )     61,732     $ (0.15 )
 
Depreciation from continuing operations
    34,725             0.56       36,044             0.58  
 
Depreciation from unconsolidated entities and discontinued operations
    3,228             0.06       4,709             0.08  
 
Gain on sale of assets
    446             0.01                    
 
Preferred distributions
    (6,727 )           (0.11 )     (6,727 )           (0.11 )
 
Conversion of options and unvested restricted stock
          303                   324        
 
   
     
     
     
     
     
 
FFO
  $ (101,260 )     62,154     $ (1.63 )   $ 24,601       62,056     $ 0.40  
 
   
     
     
     
     
     
 
                                                   
      Nine Months Ended September 30,
     
      2003   2002
     
 
                      Per Unit                   Per Unit
      Dollars   Units   Amount   Dollars   Units   Amount
     
 
 
 
 
 
Net loss
  $ (177,276 )     61,843     $ (2.86 )   $ (3,584 )     61,728     $ (0.06 )
 
Depreciation from continuing operations
    104,898             1.70       109,491             1.77  
 
Depreciation from unconsolidated entities and discounted operations
    11,947             0.19       13,341             0.21  
 
Gain (loss) on sale of assets
    776             0.01       (5,861 )           (0.09 )
 
Preferred distributions
    (20,181 )           (0.32 )     (19,565 )           (0.32 )
 
Conversion of options and unvested restricted stock
          303                   349        
 
   
     
     
     
     
     
 
FFO
  $ (79,836 )     62,146     $ (1.28 )   $ 93,822       62,077     $ 1.51  
 
   
     
     
     
     
     
 

     Consistent with recently clarified SEC guidance, FFO has not been adjusted for the following amounts included in net loss (in thousands):

                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
Impairment loss
  $ (112,702 )   $     $ (120,526 )   $  
Charge off of deferred debt costs
                (2,834 )      
Gain on early extinguishment of debt
    351             1,611        
Abandoned projects
          (1,663 )           (1,663 )
 
   
     
     
     
 
 
  $ (112,351 )   $ (1,663 )   $ (121,749 )   $ (1,663 )
 
   
     
     
     
 
Per unit amounts
  $ (1.81 )   $ (0.03 )   $ (1.96 )   $ (0.03 )
 
   
     
     
     
 

34


Table of Contents

Reconciliation of Net Loss to EBITDA
(in thousands)

                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
Net loss
  $ (132,932 )   $ (9,425 )   $ (177,276 )   $ (3,584 )
Depreciation from continuing operations
    34,725       36,044       104,898       109,491  
Depreciation from unconsolidated entities and discontinued operations
    3,228       4,709       11,947       13,341  
Loss (gain) on sale of assets
    446             776       (5,861 )
Interest expense
    42,777       41,073       124,780       124,488  
Interest expense from unconsolidated entities and discontinued operations
    1,378       2,529       6,199       7,804  
Amortization expense
    565       526       1,645       1,561  
 
   
     
     
     
 
EBITDA
  $ (49,813 )   $ 75,456     $ 72,969     $ 247,240  
 
   
     
     
     
 

       Consistent with recently clarified SEC guidance, EBITDA has not been adjusted for the following amounts included in net loss (in thousands):
                                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
   
 
    2003   2002   2003   2002
   
 
 
 
Impairment loss
  $ (112,702 )   $     $ (120,526 )   $  
Charge off of deferred debt costs
                (2,834 )      
Gain on early extinguishment of debt
    351             1,611        
Abandoned projects
          (1,663 )           (1,663 )
 
   
     
     
     
 
 
  $ (112,351 )   $ (1,663 )   $ (121,749 )   $ (1,663 )
 
   
     
     
     
 

35


Table of Contents

Hotel Portfolio Composition

     The following tables set forth, as of September 30, 2003, for our consolidated hotel portfolio of 172 hotels, distribution by brand, by our top metropolitan markets, by selected states, by type of location, and by market segment. For comparative purposes, also set forth below is the percentage of EBITDA contributed by each grouping for the year ended December 31, 2002.

                                 
Brand   Hotels   Rooms   % of Total Rooms   % of 2002 EBITDA

 
 
 
 
Embassy Suites Hotels®
    59       14,842       32 %     46 %
Holiday Inn®-branded
    53       16,017       34       24  
Crowne Plaza®
    18       5,963       13       9  
Sheraton®-branded
    10       3,269       7       7  
Doubletree®-branded
    12       2,537       5       6  
Other
    20       4,252       9       7  
                                 
Top Markets   Hotels   Rooms   % of Total Rooms   % of 2002 EBITDA

 
 
 
 
Atlanta
    12       3,514       8 %     8 %
Dallas
    16       4,885       10       8  
San Francisco Bay Area
    9       3,255       7       5  
Orlando
    6       2,220       5       4  
Houston
    9       2,262       5       4  
New Orleans
    2       746       2       3  
Philadelphia
    3       1,174       2       3  
Phoenix
    5       1,245       3       3  
Minneapolis
    4       955       2       3  
Chicago
    4       1,239       3       3  
                                 
Top Four States   Hotels   Rooms   % of Total Rooms   % of 2002 EBITDA

 
 
 
 
California
    19       6,023       13 %     14 %
Texas
    39       10,544       23       17  
Florida
    16       5,346       11       10  
Georgia
    14       3,868       8       9  
                                 
Location   Hotels   Rooms   % of Total Rooms   % of 2002 EBITDA

 
 
 
 
Suburban
    79       19,443       42 %     40 %
Urban
    35       11,252       24       26  
Airport
    31       9,435       20       22  
Highway
    15       3,072       6       3  
Resort
    12       3,678       8       9  
                                 
Segment   Hotels   Rooms   % of Total Rooms   % of 2002 EBITDA

 
 
 
 
Upscale all-suite
    76       18,219       39 %     53 %
Full service
    53       16,494       35       26  
Upscale
    30       10,087       22       19  
Limited service
    13       2,080       4       2  
                                 
    Hotels   Rooms   % of Total Rooms   % of 2002 EBITDA
   
 
 
 
Non-Strategic Hotels
    39       8,918       19 %     8 %

36


Table of Contents

Hotel Operating Statistics

     The following tables set forth historical occupancy, ADR and RevPAR at September 30, 2003 and 2002, and the percentage changes therein between the periods presented, for our 172 consolidated hotels:

Operating Statistics by Brand

                                                   
      Occupancy (%)
     
      Three Months Ended September 30,   Nine Months Ended September 30,
     
 
      2003   2002   % Variance   2003   2002   % Variance
     
 
 
 
 
 
Embassy Suites Hotels
    69.7       69.7       0.0       68.6       68.8       (0.2 )
Holiday Inn-branded hotels
    65.4       65.5       (0.1 )     62.5       63.6       (1.7 )
Crowne Plaza hotels
    57.9       60.0       (3.6 )     57.2       60.0       (4.6 )
Doubletree-branded hotels
    68.8       68.5       0.4       67.6       66.3       1.9  
Sheraton-branded hotels
    61.5       59.2       4.0       60.3       59.1       2.0  
Other hotels
    61.3       57.9       5.8       58.6       58.9       (0.5 )
 
Total hotels
    65.3       65.2       0.3       63.5       64.2       (1.0 )
                                                   
      ADR ($)
     
      Three Months Ended September 30,   Nine Months Ended September 30,
     
 
      2003   2002   % Variance   2003   2002   % Variance
     
 
 
 
 
 
Embassy Suites Hotels
    112.98       115.59       (2.3 )     115.61       119.89       (3.6 )
Holiday Inn-branded hotels
    77.05       79.98       (3.7 )     77.33       80.94       (4.5 )
Crowne Plaza hotels
    87.97       89.64       (1.9 )     89.37       93.92       (4.8 )
Doubletree-branded hotels
    96.96       96.26       0.7       100.40       102.08       (1.7 )
Sheraton-branded hotels
    91.91       96.20       (4.5 )     94.79       101.51       (6.6 )
Other hotels
    78.56       80.84       (2.8 )     80.50       84.23       (4.4 )
 
Total hotels
    92.64       95.19       (2.7 )     94.54       98.47       (4.0 )
                                                   
      RevPAR ($)
     
      Three Months Ended September 30,   Nine Months Ended September 30,
     
 
      2003   2002   % Variance   2003   2002   % Variance
     
 
 
 
 
 
Embassy Suites Hotels
    78.70       80.55       (2.3 )     79.32       82.44       (3.8 )
Holiday Inn-branded hotels
    50.41       52.37       (3.7 )     48.36       51.48       (6.1 )
Crowne Plaza hotels
    50.93       53.82       (5.4 )     51.15       56.36       (9.3 )
Doubletree-branded hotels
    66.69       65.95       1.1       67.83       67.71       0.2  
Sheraton-branded hotels
    56.56       56.94       (0.7 )     57.12       59.95       (4.7 )
Other hotels
    48.13       46.82       2.8       47.19       49.64       (4.9 )
 
Total hotels
    60.54       62.02       (2.4 )     60.08       63.20       (4.9 )

37


Table of Contents

Operating Statistics for our Top 10 Markets

                                                 
    Occupancy (%)
   
    Three Months Ended September 30,   Nine Months Ended September 30,
   
 
    2003   2002   % Variance   2003   2002   % Variance
   
 
 
 
 
 
Atlanta
    69.9       69.3       0.9       66.7       68.5       (2.7 )
Dallas
    48.4       47.6       1.7       49.0       51.1       (4.0 )
San Francisco Bay Area
    72.9       74.6       (2.3 )     65.9       67.0       (1.7 )
Orlando
    69.3       64.6       7.3       69.8       68.4       2.1  
Houston
    63.9       61.3       4.3       64.0       65.5       (2.3 )
New Orleans
    60.0       59.5       0.9       65.0       68.8       (5.5 )
Philadelphia
    65.7       63.3       3.8       61.8       63.0       (1.9 )
Phoenix
    55.0       53.3       3.2       67.3       60.8       10.7  
Minneapolis
    75.1       78.6       (4.5 )     66.3       68.5       (3.2 )
Chicago
    75.3       67.6       11.4       68.7       63.5       8.2  
                                                 
    ADR ($)
   
    Three Months Ended September 30,   Nine Months Ended September 30,
   
 
    2003   2002   % Variance   2003   2002   % Variance
   
 
 
 
 
 
Atlanta
    83.31       85.49       (2.6 )     85.52       90.06       (5.0 )
Dallas
    80.77       85.47       (5.5 )     83.40       90.00       (7.3 )
San Francisco Bay Area
    110.46       114.94       (3.9 )     109.13       118.65       (8.0 )
Orlando
    65.98       69.17       (4.6 )     74.25       79.45       (6.6 )
Houston
    68.47       72.12       (5.1 )     71.45       74.33       (3.9 )
New Orleans
    106.25       108.55       (2.1 )     131.24       137.00       (4.2 )
Philadelphia
    105.55       109.29       (3.4 )     105.27       116.68       (9.8 )
Phoenix
    80.18       82.89       (3.3 )     98.33       107.67       (8.7 )
Minneapolis
    125.02       128.98       (3.1 )     123.01       125.84       (2.2 )
Chicago
    108.78       119.83       (9.2 )     108.52       119.98       (9.6 )
                                                 
    RevPAR ($)
   
    Three Months Ended September 30,   Nine Months Ended September 30,
   
 
    2003   2002   % Variance   2003   2002   % Variance
   
 
 
 
 
 
Atlanta
    58.26       59.25       (1.7 )     57.03       61.74       (7.6 )
Dallas
    39.07       40.65       (3.9 )     40.87       45.96       (11.1 )
San Francisco Bay Area
    80.53       85.79       (6.1 )     71.91       79.55       (9.6 )
Orlando
    45.71       44.67       2.3       51.83       54.34       (4.6 )
Houston
    43.77       44.21       (1.0 )     45.77       48.71       (6.0 )
New Orleans
    63.74       64.55       (1.3 )     85.37       94.28       (9.5 )
Philadelphia
    69.35       69.17       0.3       65.08       73.51       (11.5 )
Phoenix
    44.12       44.20       (0.2 )     66.20       65.49       1.1  
Minneapolis
    93.86       101.38       (7.4 )     81.58       86.21       (5.4 )
Chicago
    81.90       80.98       1.1       74.60       76.24       (2.2 )

38


Table of Contents

Liquidity and Capital Resources

     Our principal source of cash to meet our cash requirements, including distributions to unitholders and repayments of indebtedness, is from the results of operations of our hotels. For the nine months ended September 30, 2003, net cash flow provided by operating activities, consisting primarily of hotel operations, was $45 million. We currently expect that our cash flow provided by operating activities for 2003 (before fourth quarter changes in working capital) will be approximately $46 million to $50 million using current RevPAR forecasts. We expect 2003 preferred distribution payments to be $27 million, and 2003 capital expenditures to be approximately $70 million, of which $52 million has been spent during the nine months ended September 30, 2003. We have closed on non-strategic assets sales of $113 million through October 31, 2003, at which date we had cash on hand of approximately $265 million. We have no remaining debt maturities during the remainder of 2003, other than $5 million in normal recurring principal payments. Cash necessary to fund cash flow shortfalls and distributions, if any, will be funded from our cash balances, which were $176 million at September 30, 2003, proceeds from the sale of hotels or additional borrowings. We expect FelCor’s Board of Directors to defer future common distributions until our hotels experience a 2% to 4% increase in RevPAR over 2002 levels, and to determine the amount of preferred distributions, if any, for each quarterly period, based upon the operating results of that quarter, economic conditions, other operating trends and minimum REIT distribution requirements. We do not expect to declare any distributions on our redeemable or common units during 2003.

     Recent events, including the threat of additional terrorist attacks, U.S. military involvement in the Middle East and the bankruptcy of several major corporations, have had an adverse impact on the capital markets. These events, new terrorist attacks or additional bankruptcies could further adversely affect the availability and cost of capital for our business. In addition, should the anticipated recovery of the overall economy, and of the lodging industry, continue to be delayed significantly, that too could adversely affect our operating cash flow and the availability and cost of capital for our business. As a consequence of the prolonged economic slowdown, its impact on the travel and lodging industries and our higher secured debt levels, Moody’s lowered its ratings on our $1.2 billion in senior unsecured debt one level, to B1 in June 2003. This downgrade, along with a similar downgrade by Standard & Poor’s earlier this year to B, triggered a 50 basis point step-up in interest rates on $900 million of our $1.2 billion in senior unsecured debt, which will continue in effect unless and until either Moody’s raises its rating on our senior unsecured debt to Ba3 or Standard & Poor’s increases its rating to BB-. On October 31, 2003, Standard & Poor’s placed our credit rating on watch with negative indications.

     We are also subject to the risks of fluctuating hotel operating margins at our hotels, including but not limited to increases in wage and benefit costs, repair and maintenance expenses, utilities, insurance, and other operating expenses that can fluctuate disproportionately to revenues. These operating expenses are difficult to predict and control, resulting in an increased risk of volatility in our results of operations. The economic slowdown and the sharp drop in Occupancy and ADR that began in 2001, have resulted both in declines in RevPAR and in an erosion in our operating margins. If the declines in hotel RevPAR and/or operating margins worsen or continue for a protracted time, they could have a material adverse effect on our operations, earnings and cash flow.

     Effective June 1, 2003, we made a $0.2 million capital contribution to our joint venture with Interstate Hotels, which increased our ownership in that venture to more than 50 percent. As a result, we began consolidating the eight hotels, owned by this venture. The consolidation of these eight hotels increased our investment in hotels by $73 million, our debt by $51 million and reduced our investment in unconsolidated entities by $19 million.

39


Table of Contents

     In June 2003, we entered into a non-recourse secured debt facility with JPMorgan Chase Bank for up to $200 million. This secured facility has an initial term of 18 months, that can be extended for an additional six months at FelCor’s option, and carries a floating interest rate of LIBOR plus 225 to 275 basis points. The outstanding balances under the loan facility, once borrowed, are expected to be converted into 10-year fixed rate commercial mortgage backed securities loans through JPMorgan Chase Bank. We also have the option of converting $75 million of the debt to floating-rate debt based on LIBOR, with a three year maturity and two one year extension options. At the date of this filing, no amounts had been borrowed, and we had $176 million available, under this facility, which is secured by 14 hotels. The amount available under this facility may be increased to a maximum of $200 million as additional properties are mortgaged to secure borrowings thereunder or from improved performance of the hotels currently securing the facility.

     On April 24, 2003, we entered into a $150 million non-recourse mortgage loan, at a floating interest rate of LIBOR plus 250 basis points secured by 10 full service hotels. The loan matures in May 2006, with two, one-year extension options. The proceeds were used to pay off all outstanding borrowings under our unsecured line of credit. We have no remaining debt maturing during 2003, other than $5 million in normal recurring principal payments. Our next significant debt maturity is our $175 million of senior notes maturing in October 2004. We expect to satisfy this obligation primarily from our excess cash and additional secured debt capacity. However, we also anticipate that we will have positive cash flow from operations and net sales proceeds from the sale of non-strategic hotels that may be available as secondary sources of funds for repayment of this debt in the next 12 months.

     In the first nine months of 2003, we prepaid $12.3 million of secured debt and recognized gains in the aggregate amount of $1.3 million from the early extinguishment of debt.

     In June 2003, we reduced our unsecured line of credit commitments from $300 million to $50 million, and obtained more relaxed covenant levels. Effective September 30, 2003, we again amended certain financial covenants to allow for greater flexibility. In addition to financial covenants, our unsecured line of credit includes certain other affirmative and negative covenants, including: restrictions on our ability to create or acquire wholly-owned subsidiaries; restrictions on the operation and ownership of our hotels; limitations on our ability to lease property or guarantee leases of other persons; limitations on our ability to make restricted payments (such as distributions on common and preferred stock, share repurchases and certain investments); limitations on our ability to merge or consolidate with other persons, to issue stock of our subsidiaries and to sell all or substantially all of our assets; restrictions on our ability to construct new hotels or acquire hotels under construction; limitations on our ability to change the nature of our business; limitations on our ability to modify certain instruments; limitations on our ability to create liens; limitations on our ability to enter into transactions with affiliates; and limitations on our ability to enter into joint ventures. At September 30, 2003, and at the date of this filing, we were in compliance with all of these covenants. At the date of this filing, we have no restrictions on our ability to use our line of credit. However, at certain leverage levels, usage under the line of line credit is restricted to fund operational cash flow shortfalls. At these higher leverage levels, excess cash flow from operations and net cash proceeds from asset sales, must first be used to reduce any outstanding balances under our line of credit.

     Unless our business and cash flow stabilizes, we may not be able to satisfy the current financial covenant requirements. In such an event, we may need to obtain further amendments from our lenders under the line of credit to continue to be able to borrow under it. We are not certain whether, to what extent, or upon what terms the lenders may be willing to further relax the covenants. Further amendments to our line of credit may result in additional restrictions on us that, together with any limitation on our ability to borrow under the line, may adversely affect our ability to run our business and manage our financial affairs.

     Our other borrowings contain affirmative and negative covenants that are generally equal to or less restrictive than those in our line of credit. Most of our mortgage debt is non-recourse to us and contains provisions allowing for the substitution of collateral upon satisfaction of certain conditions. Most of our mortgage debt is prepayable, subject to various prepayment penalties, yield maintenance or defeasance obligations.

40


Table of Contents

     Our publicly-traded senior unsecured notes require that we satisfy a total leverage, a secured leverage and an interest coverage test in order to: incur additional indebtedness, except under our line of credit or to refinance maturing debt with replacement debt, as defined under our indentures; pay distributions in excess of the minimum distributions required to meet FelCor’s REIT qualification test; repurchase units; or merge. As of the date of this filing, we have satisfied all such incurrence tests. We currently expect that we will have the flexibility to meet these tests unless RevPAR declines continue or become more severe. We anticipate meeting our debt service obligations through a combination of cash on hand, cash flow from operations, additional secured debt and the sale of non-strategic hotel assets.

     Our failure to timely satisfy any judgment or recourse indebtedness, if in the amount of $10 million or more, could result in the acceleration of most of our other unsecured recourse indebtedness. We may not be able to refinance or repay our debt in full under those circumstances.

Current Forecast

     For the fourth quarter of 2003, we currently anticipate our portfolio RevPAR will be 2.5% to flat, compared to the comparable period of the prior year, and that our operating margins will decrease 50 to 200 basis points from 2002 levels. Our net loss for the fourth quarter of 2003, before asset sales, is expected to be within the range of $43 million to $38 million. FFO for the fourth quarter is expected to be within the range of a loss of $5 million to zero, or $(0.07) to $0.01 per unit, and EBITDA is expected to be within the range of $47 million to $52 million for the same period. This forecast takes into consideration sales of non-strategic hotels that previously had not been anticipated to occur in 2003. This acceleration in expected hotel sales reduced our fourth quarter FFO estimate by approximately $0.04 per unit.

     We estimate our full year 2003 hotel portfolio RevPAR will be 4.0% to 4.6% below 2002, and that our operating margins for 2003 will decrease by 290 to 330 basis points from 2002 levels. Our net loss for the full year 2003, before asset sales, is expected to be within the range of $240 million to $235 million. Our FFO for the full year 2003 is currently anticipated to be within the range of $(84) million to $(79) million, or $(1.36) to $(1.28) per unit, and EBITDA is expected to be within the range of $120 million to $125 million for the same period. Full year net loss, FFO and EBITDA include non-cash charges for impairment, of $121 million; charge-off of deferred loan costs, of $3 million; and gain on early extinguishment of debt, of $2 million.

     In the event that RevPAR declines, compared to the prior year, are greater than anticipated in the preparation of this forecast, or operating margins are lower than anticipated, we may not meet our forecast for the fourth quarter or the full year 2003. We expect to be able to meet our preferred distributions obligations even if RevPAR declines for the year are 6% to 8% below prior year. Our RevPAR results for October 2003 were approximately 2.5% below the same period in 2002, and our RevPAR for the first 11 days of November was approximately 2.8% below the same period in 2002.

41


Table of Contents

     Our estimates of FFO and EBITDA for the fourth quarter and full year of 2003 were derived from our estimate of net loss applicable to unitholders for these periods. The following table provides a reconciliation of our estimates of FFO and EBITDA to our estimates of net loss applicable to unitholders for both the fourth quarter and full year 2003.

Reconciliation of Estimated Net Loss to Estimated FFO and EBITDA
(in millions, except per unit data)

                                   
      Fourth Quarter 2003 Guidance
     
      Low Guidance   High Guidance
     
 
              Per Unit           Per Unit
      Dollars   Amount(a)   Dollars   Amount(a)
     
 
 
 
Net loss applicable to unitholders
  $ (43 )   $ (0.70 )   $ (38 )   $ (0.62 )
 
Depreciation
    38               38          
 
   
             
         
FFO
  $ (5 )   $ (0.07 )   $ 0     $ 0.01  
 
   
             
         
Net loss applicable to unitholders
  $ (43 )           $ (38 )        
 
Depreciation
    38               38          
 
Interest expense
    44               44          
 
Amortization expense
    1               1          
 
Preferred distributions
    7               7          
 
   
             
         
EBITDA
  $ 47             $ 52          
 
   
             
         
                                     
        Full Year 2003 Guidance(b)
       
        Low Guidance   High Guidance
       
 
                Per Unit           Per Unit
        Dollars   Amount(a)   Dollars   Amount(a)
       
 
 
 
Net loss applicable to unitholders
  $ (240 )   $ (3.89 )   $ (235 )   $ (3.82 )
 
Depreciation
    155               155          
 
Gain from sales of assets
    1               1          
 
   
             
         
FFO
  $ (84 )   $ (1.36 )   $ (79 )   $ (1.28 )
 
   
             
         
Net loss applicable to unitholders
  $ (240 )           $ (235 )        
 
Depreciation
    155               155          
 
Gains from sales of assets
    1               1          
 
Interest expense
    175               175          
 
Amortization expense
    2               2          
 
Preferred distributions
    27               27          
 
   
             
         
EBITDA
  $ 120             $ 125          
 
   
             
         

  (a)   Weighted average units are 61.8 million.
 
  (b)   Consistent with recently clarified SEC guidance, full year FFO and EBITDA guidance has not been adjusted for the following non-cash charges included in estimated net loss (in thousands):

                 
    Amount   Per Unit
   
 
Impairment Loss
  $ (120,526 )   $ (1.94 )
Charge-off of deferred debt costs
    (2,834 )     (0.05 )
Gain on early extinguishment of debt
    1,611       0.03  
 
   
     
 
 
  $ (121,749 )   $ (1.96 )
 
   
     
 

42


Table of Contents

     Quantitative and Qualitative Disclosures About Market Risk

     At September 30, 2003, approximately 77% of our consolidated debt had fixed interest rates. Currently, market rates of interest are below the rates we are obligated to pay on our fixed-rate debt.

     The following table provides information about our financial instruments that are sensitive to changes in interest rates, including interest rate swaps and debt obligations. For debt obligations at September 30, 2003, the following table presents scheduled maturities and weighted average interest rates, by maturity dates. For interest rate swaps, the table presents the notional amount and weighted average interest rate, by contractual maturity dates. Weighted average variable rates are based on implied forward rates in the yield curve as of September 30, 2003. The fair value of our fixed rate debt indicates the estimated principal amount of debt having the same debt service requirements that could have been borrowed at September 30, 2003, at then current market interest rates.

Expected Debt Maturity Dates
(dollars in thousands)

                                                                     
        2003   2004   2005   2006   2007   Thereafter   Total   Fair Value
       
 
 
 
 
 
 
 
Fixed rate:
                                                               
 
Debt
  $ 4,169     $ 188,842     $ 23,754     $ 14,993     $ 259,123     $ 1,389,782     $ 1,880,663     $ 1,933,625  
 
Interest rate swaps (a)
          (175,000 )                 (125,000 )           (300,000 )      
   
Average interest rate
    7.63 %     7.94 %     7.69 %     8.02 %     7.33 %     9.17 %     8.96 %      
Floating rate:
                                                               
 
Debt
    834       3,411       3,568       141,101             16,150       165,064       165,064  
 
Interest rate swaps (a)
          175,000                   125,000             300,000       (10,140 )
   
Average interest rate
    3.62 %     4.31 %     3.62 %     3.62 %     5.16 %     4.18 %     4.31 %      
Total debt
  $ 5,003     $ 192,253     $ 27,322     $ 156,094     $ 259,123     $ 1,405,932     $ 2,045,727        
   
Average interest rate
    6.78 %     4.57 %     7.15 %     4.04 %     6.28 %     9.06 %     7.93 %      
Net discount
                                        (4,443 )      
Total debt
                                      $ 2,041,284        

(a)   At September 30, 2003, our $175 million and $125 million in publicly-traded senior notes due October 2004 and October 2007, respectively, were matched with interest rate swap agreements that effectively converted the fixed interest rate on the notes to a variable interest rate tied to LIBOR. The interest rate swap agreements have the same maturity as the notes.

     Swap agreements, such as described above, contain a credit risk, in that the counterparties may be unable to fulfill the terms of the agreement. We minimize that risk by evaluating the creditworthiness of our counterparties, who are limited to major banks and financial institutions, and we do not anticipate nonperformance by the counterparties. The Standard & Poor’s credit ratings for the financial institutions that are counterparties to our interest rate swap agreements range from A+ to AA-.

Inflation

     Operators of hotels, in general, possess the ability to adjust room rates daily to reflect the effects of inflation. Competitive pressures may, however, require us to reduce room rates in the near term and may limit our ability to raise room rates in the future.

Seasonality

     The lodging business is seasonal in nature. Generally, hotel revenues are greater in the second and third calendar quarters than in the first and fourth calendar quarters, although this may not be true for hotels in major tourist destinations. Revenues for hotels in tourist areas generally are substantially greater during tourist season than other times of the year. Seasonal variations in revenue at our hotels can be expected to cause quarterly fluctuations in our revenues. Quarterly earnings also may be adversely affected by events beyond our control, such as extreme weather conditions, economic factors and other considerations affecting travel. Historically, to the extent that cash flow from operations has been insufficient during any quarter, due to temporary or seasonal fluctuations in revenues, we have utilized cash on hand or borrowings under our line of credit to meet our cash requirements.

43


Table of Contents

Recent Accounting Announcements

     In May 2003, the Financial Accounting Standards Board (FASB) issued SFAS 150 “Accounting for Certain Financial Instruments with Characteristics of both Liability and Equity” which became effective during the three months ended September 30, 2003. Neither SFAS 150 or subsequently issued FASB staff positions have a material impact on our consolidated financial statements.

Disclosure Regarding Forward Looking Statements

     Portions of this Quarterly Report on Form 10-Q include forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements. Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from the results contained in the forward-looking statements. The risks, uncertainties and assumptions that may affect our actual results, some of which are discussed more fully in our previous filings under the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended (collectively, “Cautionary Disclosures”) include: general economic conditions, including the timing and magnitude of any recovery from the current soft economy; future acts of terrorism; the impact on the travel industry of increased security precautions; the availability of capital; the impact of U.S. military involvement in the Middle East and elsewhere; the ability to effect sales of non-strategic hotels at anticipated prices and numerous other factors that may affect results, performance and achievements. The forward looking statements included herein, and all subsequent written and oral forward looking statements attributable to us or persons acting on our behalf, are expressly qualified in their entirety by the Cautionary Disclosures. We undertake no obligation to update any forward-looking statements to reflect future events or circumstances.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     Information and disclosures regarding market risks applicable to us is incorporated herein by reference to the discussion under “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations-Liquidity and Capital Resources – Quantitative and Qualitative Disclosures About Market Risks” contained elsewhere in this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2003.

Item 4. Controls and Procedures

     (a)  Evaluation of disclosure controls and procedures.

         As of the end of the period covered by this report, we conducted an evaluation, under the supervision and with the participation of FelCor’s principal executive officer and principal financial officer, of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)). Based on this evaluation, FelCor’s principal executive officer and principal financial officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

     (b)  Changes in internal controls.

         Not applicable.

44


Table of Contents

PART II. — OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K.

     (a)  Exhibits: The following exhibits are filed as part of this Quarterly Report on Form 10-Q:

     
Exhibit Number   Description of Exhibit

 
10.3.1   Master Amendment to Management Agreements, dated September 17, 2003, by and among FelCor Lodging Trust Incorporated (“FelCor”), FelCor Lodging Limited Partnership (“FelCor LP”), FelCor TRS I, L.L.C., FelCor TRS Holdings, L.P., BHR Operations, L.L.C., BHR Lodging Tenant Company, BHR Salt Lake Tenant Company, L.L.C., BHR Hotels Finance, Inc., BHR Dallas Tenant Company, L.P. and BHR Plano Tenant Company, L.P (filed as Exhibit 10.4.1 to FelCor Lodging Trust Incorporated’s (“FelCor”) September 2003 Form 10-Q and incorporated herein by reference).
     
10.18.4   Fourth Amendment, dated June 25, 2003, among FelCor, FelCor LP and FelCor Canada Co., as borrowers, the lenders from time to time party thereto, Deutsche Bank Trust Company Americas, as syndication agent, and JPMorgan Chase Bank and J.P. Morgan Bank Canada, as administrative agent for the lenders (filed as Exhibit 10.19.4 to FelCor’s September 2003 Form 10-Q and incorporated herein by reference).
     
10.18.5   Fifth Amendment, dated October 29, 2003, among FelCor, FelCor LP and FelCor Canada Co., as borrowers, the lenders from time to time party thereto, Deutsche Bank Trust Company Americas, as syndication agent, and JPMorgan Chase Bank, as administrative agent for the lenders (filed as Exhibit 10.19.5 to FelCor’s September 2003 Form 10-Q and incorporated herein by reference).
     
10.30.4   Second Amendment to Note, Loan Agreement, Environmental Indemnity Agreement and Other Loan Documents, dated October 23, 2003, by and among FelCor/JPM Atlanta CP Hotel, L.L.C., FelCor/JPM Atlanta ES Hotel, L.L.C., FelCor/JPM Austin Holdings, L.P., FelCor/JPM Mandalay Hotel, L.L.C., FelCor/JPM Orlando Hotel, L.L.C., FelCor/JPM Phoenix Hotel, L.L.C., FelCor/JPM Wilmington Hotel, L.L.C., DJONT/JPM Atlanta CP Leasing, L.L.C., DJONT/JPM Atlanta ES Leasing, L.L.C., DJONT/JPM Austin Leasing, L.P., DJONT/JPM Mandalay Leasing, L.L.C., DJONT/JPM Orlando Leasing, L.L.C., DJONT/JPM Phoenix Leasing, L.L.C., DJONT/JPM Wilmington Leasing, L.L.C., DJONT/JPM BWI Leasing, L.L.C., FelCor LP, FelCor/JPM BWI Hotel, L.L.C., FelCor/JPM Austin HI Holdings, L.P., FelCor/JPM Boca Raton Hotel, L.L.C., FelCor/JPM Denver Hotel, L.L.C., FelCor/JPM LBV Hotel, L.L.C., FelCor/JPM Orlando I-Drive Hotel, L.L.C., FelCor/JPM Troy Hotel, L.L.C., DJONT/JPM Austin HI Leasing, L.P., DJONT/JPM Boca Raton Leasing, L.L.C., DJONT/JPM Denver Leasing, L.L.C., DJONT/JPM LBV Leasing, L.L.C., DJONT/JPM Orlando I-Drive Leasing, L.L.C., DJONT/JPM Troy Leasing, L.L.C., FCH/DT BWI Hotel, L.L.C., and FCH/DT BWI Holdings, L.P., as loan parties, and JPMorgan Chase Bank, as lender, and acknowledged by FelCor Hotel Asset Company, L.L.C. (filed as Exhibit 10.31.4 to FelCor’s September 2003 Form 10-Q and incorporated herein by reference).
     
31.1   Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer.
     
31.2   Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer
     
32.1   Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer.
     
32.2   Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer.

45


Table of Contents

     (b)  Reports on Form 8-K:

         None were issued during the three months ended September 30 2003.

46


Table of Contents

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 thereunto duly authorized.

Dated: November 13, 2003

       
  FELCOR LODGING LIMITED PARTNERSHIP
  a Delaware Limited Partnership
       
  BY   FelCor Lodging Trust Incorporated
      Its General Partner

       
  By:   /s/ Richard J. O’Brien
   
      Richard J. O’Brien
Executive Vice President and
Chief Financial Officer
 
  By:   /s/ Lester C. Johnson
   
      Lester C. Johnson
Senior Vice President and
Principal Accounting Officer

47


Table of Contents

Index to Exhibits

         
Exhibit Number   Description of Exhibit

 

10.3.1

  Master Amendment to Management Agreements, dated September 17, 2003, by and among FelCor Lodging Trust Incorporated (“FelCor”), FelCor Lodging Limited Partnership (“FelCor LP”), FelCor TRS I, L.L.C., FelCor TRS Holdings, L.P., BHR Operations, L.L.C., BHR Lodging Tenant Company, BHR Salt Lake Tenant Company, L.L.C., BHR Hotels Finance, Inc., BHR Dallas Tenant Company, L.P. and BHR Plano Tenant Company, L.P (filed as Exhibit 10.4.1 to FelCor Lodging Trust Incorporated’s (“FelCor”) September 2003 Form 10-Q and incorporated herein by reference).

 

   

10.18.4

  Fourth Amendment, dated June 25, 2003, among FelCor, FelCor LP and FelCor Canada Co., as borrowers, the lenders from time to time party thereto, Deutsche Bank Trust Company Americas, as syndication agent, and JPMorgan Chase Bank and J.P. Morgan Bank Canada, as administrative agent for the lenders (filed as Exhibit 10.19.4 to FelCor’s September 2003 Form 10-Q and incorporated herein by reference).

 

   

10.18.5

  Fifth Amendment, dated October 29, 2003, among FelCor, FelCor LP and FelCor Canada Co., as borrowers, the lenders from time to time party thereto, Deutsche Bank Trust Company Americas, as syndication agent, and JPMorgan Chase Bank, as administrative agent for the lenders (filed as Exhibit 10.19.5 to FelCor’s September 2003 Form 10-Q and incorporated herein by reference).

 

   

10.30.4

  Second Amendment to Note, Loan Agreement, Environmental Indemnity Agreement and Other Loan Documents, dated October 23, 2003, by and among FelCor/JPM Atlanta CP Hotel, L.L.C., FelCor/JPM Atlanta ES Hotel, L.L.C., FelCor/JPM Austin Holdings, L.P., FelCor/JPM Mandalay Hotel, L.L.C., FelCor/JPM Orlando Hotel, L.L.C., FelCor/JPM Phoenix Hotel, L.L.C., FelCor/JPM Wilmington Hotel, L.L.C., DJONT/JPM Atlanta CP Leasing, L.L.C., DJONT/JPM Atlanta ES Leasing, L.L.C., DJONT/JPM Austin Leasing, L.P., DJONT/JPM Mandalay Leasing, L.L.C., DJONT/JPM Orlando Leasing, L.L.C., DJONT/JPM Phoenix Leasing, L.L.C., DJONT/JPM Wilmington Leasing, L.L.C., DJONT/JPM BWI Leasing, L.L.C., FelCor LP, FelCor/JPM BWI Hotel, L.L.C., FelCor/JPM Austin HI Holdings, L.P., FelCor/JPM Boca Raton Hotel, L.L.C., FelCor/JPM Denver Hotel, L.L.C., FelCor/JPM LBV Hotel, L.L.C., FelCor/JPM Orlando I-Drive Hotel, L.L.C., FelCor/JPM Troy Hotel, L.L.C., DJONT/JPM Austin HI Leasing, L.P., DJONT/JPM Boca Raton Leasing, L.L.C., DJONT/JPM Denver Leasing, L.L.C., DJONT/JPM LBV Leasing, L.L.C., DJONT/JPM Orlando I-Drive Leasing, L.L.C., DJONT/JPM Troy Leasing, L.L.C., FCH/DT BWI Hotel, L.L.C., and FCH/DT BWI Holdings, L.P., as loan parties, and JPMorgan Chase Bank, as lender, and acknowledged by FelCor Hotel Asset Company, L.L.C. (filed as Exhibit 10.31.4 to FelCor’s September 2003 Form 10-Q and incorporated herein by reference).

 

   

31.1

  Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer.

 

   

31.2

  Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer.

 

   

32.1

  Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer.

 

   

32.2

  Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer.