EX-99.1 2 exh99-1.htm PRESS RELEASE OF 2-24-10 ANNOUNCING 4Q 2009 EARNINGS exh99-1.htm

Exhibit 99.1
 
545 E. John Carpenter Freeway, Suite 1300
Irving, TX  75062
ph: 972-444-4900
f:  972-444-4949
www.felcor.com
nyse: fch
 

For Immediate Release:

FELCOR REPORTS FOURTH QUARTER RESULTS
·  RevPAR, FFO and EBITDA exceeded expectations
·  Continued to grow market share
·  Extended remaining 2009 debt maturities and first of 2010 debt maturities

IRVING, Texas…February 24, 2010 - FelCor Lodging Trust Incorporated (NYSE: FCH) today reported operating results for the fourth quarter and year ended December 31, 2009.

Summary:
 
•
We issued $636 million of senior notes due 2014 (with net proceeds of $558 million), which allowed us to refinance our existing senior notes that were to mature in 2011.
     
 
•
We extended the maturity on three mortgage loans, totaling $42 million, two of which matured in June 2009 and one that was to mature in May 2010.
     
 
•
RevPAR at our 83 consolidated hotels decreased 10.9 percent for the fourth quarter and 17.6 percent for the full year.
     
 
•
Market share at our 83 consolidated hotels increased approximately 1.3 percent for the fourth quarter and 1.4 percent for the full year.
     
 
•
RevPAR at the San Francisco Marriott-Union Square, where we completed redevelopment in June, increased 73 percent in the fourth quarter.
     
 
•
Our strict expense controls limited the effect of 2009 reduced revenue on flow-through to Adjusted EBITDA to 48 percent compared to the prior year.  Hotel EBITDA margin decreased 530 basis points and 496 basis points for the quarter and full year, respectively, which was better than anticipated.
     
 
•
Adjusted FFO per share was a loss of $0.29 and Adjusted EBITDA was $30.4 million for the fourth quarter.  We exceeded the high end of our 2009 FFO per share and EBITDA expectations by $0.05 and $3 million, respectively.
     
 
•
Net loss for the fourth quarter was $51.2 million.

Fourth Quarter Operating Results:

Revenue per available room (“RevPAR”) for our 83 consolidated hotels was $75.01, a 10.9 percent decline compared to the same period in 2008, which is better than the 11.7 percent decline for the industry (according to Smith Travel Research).  Our RevPAR decline was driven mainly by lower average daily rate (“ADR”) (which fell 10.4 percent to $118.59), while average occupancy declined only 0.6 percent to 63.2 percent, compared to the same period in 2008.

“Last year presented unprecedented challenges for the industry, and I am pleased with our accomplishments under those circumstances.  Our performance over the last atwo years has been superior to our peer group and the industry in terms of RevPAR and flow-through.  We gained 1.4 percent in market share during 2009, while only 48 percent of the revenue declines flowed through to the bottom line.  These successes translated into better than expected fourth quarter results, driven by higher than expected demand and better margins.  At the same time, our balance sheet initiatives are enabling us to withstand the downturn and position us to benefit from the lodging recovery.  In total, we refinanced or extended nearly $1 billion in debt, including all of our 2009 debt maturities and a significant portion of our 2010 and 2011 maturities,” said Richard A. Smith, FelCor’s President and Chief Executive Officer.
 
-more-

 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 2
 
Adjusted funds from operations (“FFO”) for the fourth quarter was a loss of $18.7 million, or $0.29 per share, compared to $15.6 million, or $0.25 per share, in 2008.

Hotel EBITDA for the fourth quarter was $42.3 million, compared to $61.2 million in 2008.  Hotel EBITDA margin was 19.3 percent, a 530 basis point decrease compared to 2008.  Prior to accounting for taxes, insurance and land leases, Hotel EBITDA margins declined 373 basis points.  Hotel EBITDA represents EBITDA generated by our hotels before corporate expenses and joint venture adjustments.

Adjusted EBITDA for the fourth quarter was $30.4 million, compared to $52.3 million in 2008.

Net loss attributable to common stockholders for the fourth quarter was $60.4 million, or $0.96 per share, compared to a net loss of $98.1 million, or $1.57 per share, for 2008.

Full Year Operating Results:

RevPAR for our 83 consolidated hotels decreased by 17.6 percent to $81.62, driven by decreases in both ADR (an 11.2 percent decrease to $123.23) and occupancy (a 7.2 percent decrease to 66.2 percent), compared to 2008.

Adjusted FFO for 2009 was $25.0 million, or $0.39 per share, compared to $125.9 million, or $1.99 per share, for 2008.

Hotel EBITDA for 2009 decreased to $211.7 million, compared to $311.6 million in 2008.  Hotel EBITDA margin was 23.4 percent, a 496 basis point decrease compared to 2008.  Hotel operating expenses decreased 11.9 percent compared to 2008.  The decline in expenses reflects various factors including: decreased labor costs and improved efficiencies (including permanent hotel staffing reductions), decreased other room expenses, and decreased incentive management fees.  Employee headcount at our hotels declined 14% compared to 2008.  Prior to accounting for taxes, insurance and land leases, Hotel EBITDA margins declined 374 basis points.

Same-Store Adjusted EBITDA for 2009 was $177.1 million, compared to $271.4 million for 2008.  Adjusted EBITDA for 2009 was $178.9 million, compared to $275.8 million for 2008.

Net loss attributable to common stockholders for 2009 was $146.8 million, or $2.33 per share, compared to a net loss of $158.0 million, or $2.57 per share, for 2008.


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 3



EBITDA, Adjusted EBITDA, Same Store EBITDA, Hotel EBITDA, Hotel EBITDA margin, FFO and Adjusted FFO are all non-GAAP financial measures.  See our discussion of “Non-GAAP Financial Measures” beginning on page 14 for a reconciliation of each of these measures to the most comparable GAAP financial measure and for information regarding the use, limitations and importance of these non-GAAP financial measures.

Balance Sheet:

At December 31, 2009, we had $1.8 billion of consolidated debt outstanding with a weighted average interest rate of 7.3 percent, and our cash and cash equivalents totaled $264 million.

In October, we issued $636 million in aggregate principal amount of senior notes.  The new notes bear interest at 10 percent and mature in 2014.  The net proceeds of the offering were approximately $558 million after original issue discount, fees and expenses.  The proceeds were used to fund the redemption of all of our floating-rate notes ($215 million) and the repurchase of $213 million of our 8½ percent notes, with the remainder available for general corporate purposes.  $87 million of our 8½ percent notes were not tendered and remain outstanding; they mature in June 2011.

In February 2010, we extended the maturity dates on two secured loans, totaling $14 million that matured in June 2009.  The maturity dates were extended to June 2011; all other terms remain substantially unchanged.  We have refinanced or extended all of our 2009 maturities.

In February 2010, we refinanced a $28 million secured loan that was to mature in May 2010.  The loan now matures in May 2013.  We are also in active discussions regarding our remaining secured debt that matures in 2010.  We have seven remaining CMBS loans that mature in May 2010.  Six have been transferred to special servicers; and we are in negotiations to refinance and/or extend their maturities.  With regard to two of these loans, the mortgaged hotels’ cash flows do not cover debt service, and we stopped funding the short-falls in December 2009.  We also have a $113 million mortgage loan, secured by six hotels, that matures in May 2010 and are in negotiations with that lender.

“I am pleased with our progress to extend and refinance our maturing debt and ensure we have adequate liquidity.  With our 2009 maturities resolved, we are focused on 2010 maturities.  We have made good progress in those negotiations, having already refinanced the first of nine loans that mature in May on favorable terms.  We are continuing discussions concerning the remaining loans, and we are pursuing an appropriate solution,” said Andrew J. Welch, FelCor’s Executive Vice President and Chief Financial Officer.  “We have also strengthened our liquidity position, to enhance our flexibility in the face of uncertain economic conditions.”

Portfolio Management:

For the quarter and year ended December 31, 2009, we spent $14.0 million and $79.3 million, respectively, on capital expenditures at our hotels (including our pro rata share of joint venture expenditures).  Capital expenditures for the year include $37 million spent to complete the remaining renovation and redevelopment projects.

-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 4



In December, we sold two Holiday Inn hotels (Cocoa Beach and Orlando – International Drive) for $26.0 million in aggregate gross proceeds.  The hotels were previously identified for sale.  None of our other hotels are currently being marketed for sale.

In June, we completed the comprehensive redevelopment of the San Francisco Marriott - Union Square (which was reflagged as a Marriott hotel in April).  Fourth quarter RevPAR at that hotel increased 73 percent, compared to 2008.  We are progressing with approval and entitlement processes for additional redevelopment projects in the interest of building long-term value.  However, we are committed to a disciplined approach toward capital allocation and will commit capital to new projects only when prudent.

Outlook:

We have seen indications from economic data that demand should begin to recover in 2010.  The credit markets are slowly beginning to improve, corporate earnings growth is improving, the unemployment rate has stabilized, consumer confidence is rising, and manufacturers are beginning to increase production.  While demand appears to have stabilized in certain of our markets, it has not stabilized on a widespread basis, particularly with corporate demand.  Moreover, booking windows remain short, and the economy is fragile and has not yet shown consistent, stable growth.  Consequently, visibility into future demand trends is limited, and predictions about the industry’s performance are difficult and uncertain.  Therefore, our RevPAR guidance range is wider than in the past.  Our outlook assumes RevPAR for our 83 consolidated hotels decreases between one and five percent, compared to 2009.

We will continue to benefit from our high-quality, renovated portfolio and the success of the San Francisco Marriott-Union Square.  Additionally, average supply growth is lower in our markets relative to the industry.  Our RevPAR decreased 6.9 percent in January, compared to 2009 and outperformed the industry average (7.4 percent decrease, according to Smith Travel Research).

We continue to work with our operators to mix customer segments aggressively to optimize revenue and to achieve the most efficient cost structure, given demand trends.  However, we expect hotel EBITDA margins to decline in 2010, which reflects declining ADR and certain hotel expense increases that did not occur in 2009.  These expenses include hotel-level wage increases, higher hotel-level bonus expense and higher utility rates.  In addition, the composition of food and beverage revenue has changed, which also impacts margins.

Our interest expense will increase in 2010, reflecting the issuance of our new senior notes and continued interest expense associated with our untendered 8½ percent notes ($87 million) that remain outstanding and will accrue interest through maturity in June 2011.


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 5



For 2010 we anticipate:

 
•
RevPAR to decrease between one and five percent;
  
       
 
•
Adjusted EBITDA to be between $150 million and $162 million;
  
       
 
•
Adjusted FFO loss per share to be between $0.80 and $0.61;
  
       
 
•
Net loss to be between $169 million and $157 million; and
  
       
 
•
Interest expense to be approximately $155 million.
  

FelCor, a real estate investment trust, is the nation’s largest owner of upper-upscale, all-suite hotels.  FelCor owns interests in 85 hotels and resorts, located in 23 states and Canada.  FelCor’s portfolio consists primarily of upper-upscale hotels, which are flagged under global brands - Embassy Suites Hotels®, Doubletree ®, Hilton®, Marriott®, Renaissance®, Sheraton®, Westin® and Holiday Inn®.  Additional information can be found on the Company’s Web site at www.felcor.com.

We invite you to listen to our fourth quarter earnings Conference Call on Thursday, February 25, 2010, at 11:00 a.m. (Central Time).  The conference call will be Web cast simultaneously via the Internet on FelCor’s Web site at www.felcor.com.  Interested investors and other parties who wish to access the call should go to FelCor’s Web site and click on the conference call microphone icon on either the “Investor Relations” or “News Releases” page.  The conference call replay will be archived on the Company’s Web site.

With the exception of historical information, the matters discussed in this news release include “forward-looking statements” within the meaning of the federal securities laws. These forward-looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should” “will,” “continue” and other similar terms and phrases, including references to assumptions and forecasts of future results.  Forward-looking statements are not guarantees of future performance.  Numerous risks and uncertainties, and the occurrence of future events, may cause actual results to differ materially from those anticipated at the time the forward-looking statements are made.  Current economic circumstances or a further economic slowdown and the impact on the lodging industry, operating risks associated with the hotel business, relationships with our property managers, risks associated with our level of indebtedness and our ability to meet debt covenants in our debt agreements, our ability to complete acquisitions, dispositions and debt refinancing, the availability of capital, the impact on the travel industry from increased fuel prices and security precautions, our ability to continue to qualify as a Real Estate Investment Trust for federal income tax purposes and numerous other factors may affect future results, performance and achievements. Certain of these risks and uncertainties are described in greater detail in our filings with the Securities and Exchange Commission. Although we believe our current expectations to be based upon reasonable assumptions, we can give no assurance that our expectations will be attained or that actual results will not differ materially.  We undertake no obligation to update any forward-looking statement to conform the statement to actual results or changes in our expectations.

Contact:
Stephen A. Schafer, Vice President Strategic Planning & Investor Relations,
(972) 444-4912                                sschafer@felcor.com



-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 6


SUPPLEMENTAL INFORMATION



INTRODUCTION

The following information is presented in order to help our investors understand the financial position of the Company as of and for the three month and year ended December 31, 2009.



TABLE OF CONTENTS


 
PAGE
Consolidated Statements of Operations(a)
7
Consolidated Balance Sheets(a)
8
Capital Expenditures
9
Supplemental Financial Data
9
Debt Summary
10
Hotel Portfolio Composition
11
Detailed Operating Statistics by Brand
12
Detailed Operating Statistics for FelCor’s Top Markets
13
Non-GAAP Financial Measures
14

 
(a)
Our consolidated statements of operations and balance sheets have been prepared without audit.  Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP have been omitted.  The consolidated statements of operations and balance sheets should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent Annual Report on Form 10-K.

-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 7


Consolidated Statements of Operations
(in thousands, except per share data)

 
Three Months Ended December 31,
  
Year Ended
December 31,
  
Revenues:
2009
  
2008
  
2009
  
2008
  
   Hotel operating revenue:
                              
     Room
$
166,596
    
$
187,815
    
$
710,530
    
$
864,980
  
     Food and beverage
  
38,632
      
46,173
      
139,045
      
173,432
  
     Other operating departments
  
13,618
      
14,677
      
56,283
      
61,517
  
   Other revenue
  
289
      
328
      
2,843
      
2,983
  
Total revenues
  
219,135
      
248,993
      
908,701
      
1,102,912
  
                               
Expenses:
                              
   Hotel departmental expenses:
                              
     Room
  
47,826
      
49,117
      
189,587
      
211,732
  
     Food and beverage
  
30,122
      
34,107
      
111,514
      
132,732
  
     Other operating departments
  
6,562
      
6,675
      
25,603
      
27,855
  
   Other property operating costs
  
64,869
      
70,357
      
258,546
      
293,969
  
   Management and franchise fees
  
9,971
      
11,540
      
43,221
      
55,720
  
   Taxes, insurance and lease expense
  
24,476
      
25,576
      
98,751
      
112,374
  
   Corporate expenses
  
8,387
      
3,619
      
24,216
      
20,698
  
   Depreciation and amortization
  
37,600
      
35,962
      
147,445
      
137,570
  
   Impairment loss
  
-   
      
43,691
      
-   
      
60,822
  
   Hurricane loss
  
-   
      
-   
      
-   
      
952
  
   Other expenses
  
602
      
1,990
      
4,089
      
4,869
  
Total operating expenses
  
230,415
      
282,634
      
902,972
      
1,059,293
  
                               
Operating income (loss)
  
(11,280
)
    
(33,641
)
    
5,729
      
43,619
  
Interest expense, net
  
(37,136
)
    
(23,903
)
    
(105,637
)
    
(98,789
)
Charges related to debt extinguishment
  
(1,127
)
    
-   
      
(1,721
)
    
-   
  
                               
Loss before equity in income of unconsolidated entities, noncontrolling interests and gain on sale of assets
  
 
(49,543
 
)
    
 
(57,544
 
)
    
 
(101,629
 
)
    
 
(55,170
 
)
   Equity in income (loss) from unconsolidated entities
  
(1,617
)
    
(9,868
)
    
(4,814
)
    
(10,932
)
   Gain on involuntary conversion
  
-   
      
-   
      
-   
      
3,095
  
   Gain on sale of assets
  
-   
      
-   
      
723
      
-   
  
                               
Loss from continuing operations
  
(51,160
)
    
(67,412
)
    
(105,720
)
    
(63,007
)
   Discontinued operations
  
(67
)
    
(22,070
)
    
(3,371
)
    
(57,480
)
                               
Net loss
  
(51,227
)
    
(89,482
)
    
(109,091
)
    
(120,487
)
   Net loss (income) attributable to noncontrolling interests in other partnerships
  
231
      
(65
)
    
297
      
(1,191
)
   Net loss attributable to redeemable noncontrolling
interests in FelCor LP
  
 
273
      
 
1,153
      
 
672
      
 
2,433
  
   Net loss attributable to FelCor
  
(50,723
)
    
(88,394
)
    
(108,122
)
    
(119,245
)
   Preferred dividends
  
(9,679
)
    
(9,679
)
    
(38,713
)
    
(38,713
)
                               
Net loss attributable to FelCor common stockholders
$
(60,402
)
  
$
(98,073
)
  
$
(146,835
)
  
$
(157,958
)
                               
   Basic and diluted per common share data:
                              
     Loss from continuing operations
$
(0.96
)
  
$
(1.22
)
  
$
(2.27
)
  
$
(1.65
)
     Net loss
$
(0.96
)
  
$
(1.57
)
  
$
(2.33
)
  
$
(2.57
)
     Basic and diluted weighted average common shares outstanding
  
63,087
      
62,429
      
63,114
      
61,979
  
                               


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 8


Consolidated Balance Sheets
(in thousands)

 
2009
  
2008
Assets
              
Investment in hotels, net of accumulated depreciation of $916,604 at
     December 31, 2009 and $816,271 at December 31, 2008
 
$
2,180,394
    
 
$
 
2,279,026
  
Investment in unconsolidated entities
  
82,040
      
94,506
  
Cash and cash equivalents
  
263,531
      
50,187
  
Restricted cash
  
18,708
      
13,213
  
Accounts receivable, net of allowance for doubtful accounts of $406
     at December 31, 2009 and $521 at December 31, 2008
  
28,678
      
 
35,240
  
Deferred expenses, net of accumulated amortization of $14,502 at
     December 31, 2009 and $13,087 at December 31, 2008
  
19,977
      
 
5,556
  
Other assets
  
32,666
      
34,541
  
          Total assets
$
2,625,994
    
$
2,512,269
  
               
Liabilities and Equity
              
Debt, net of discount of $64,266 at December 31, 2009 and $1,544 at
     December 31, 2008
 
$
1,773,314
    
 
$
 
1,551,686
  
Distributions payable
  
37,580
      
8,545
  
Accrued expenses and other liabilities
  
131,339
      
132,604
  
               
          Total liabilities
  
1,942,233
      
1,692,835
  
               
Commitments and contingencies
              
Redeemable noncontrolling interests in FelCor LP at redemption value, 295 and 296 units issued and outstanding at December 31, 2009 and 2008, respectively
  
1,062
      
 
 
545
  
               
Equity:
              
Preferred stock, $0.01 par value, 20,000 shares authorized:
              
   Series A Cumulative Convertible Preferred Stock, 12,880 shares,
     liquidation value of $322,011, issued and outstanding at
     December 31, 2009 and 2008
  
309,362
      
 
 
309,362
  
   Series C Cumulative Redeemable Preferred Stock, 68 shares, liquidation
     value of $169,950, issued and outstanding at December 31, 2009
     and 2008
  
169,412
      
 
 
169,412
  
Common stock, $.01 par value, 200,000 shares authorized and 69,413
     shares issued, including shares in treasury, at December 31, 2009
     and 2008
  
694
      
 
 
694
  
Additional paid-in capital
  
2,021,837
      
2,045,482
  
Accumulated other comprehensive income
  
23,528
      
15,347
  
Accumulated deficit
  
(1,792,822
)
    
(1,645,947
)
Less: Common stock in treasury, at cost, of 3,845 and 5,189 shares
     at December 31, 2009 and 2008, respectively
  
(71,895
)
    
 
(99,245
 
)
               
          Total FelCor stockholders’ equity
  
660,116
      
795,105
  
Noncontrolling interests in other partnerships
  
22,583
      
23,784
  
Total equity
  
682,699
      
818,889
  
               
          Total liabilities and equity
$
2,625,994
    
$
2,512,269
  


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 9



Capital Expenditures
(in thousands)

 
Three Months Ended
December 31,
  
Year Ended
December 31,
 
2009
  
2008
  
2009
  
2008
Improvements and additions to consolidated hotels
$
13,484
    
$
33,998
    
$
75,949
    
$
142,897
  
Consolidated joint venture partners’ prorata share
of additions to hotels
  
(52
)
    
(251
)
    
(805
)
    
 
(3,257
)
Prorata share of unconsolidated additions to hotels
  
556
      
2,651
      
4,201
      
16,549
  
   Total additions to hotels(a)                                                                      
$
13,988
    
$
36,398
    
$
79,345
    
$
156,189
  

(a)        Includes capitalized interest, property taxes, ground leases and certain employee costs.

Supplemental Financial Data
(in thousands, except per share information)

 
December 31,
Total Enterprise Value
2009
  
2008
Common shares outstanding
  
65,568
      
64,224
  
Units outstanding
  
295
      
296
  
Combined shares and units outstanding
  
65,863
      
64,520
  
Common stock price
$
3.60
    
$
1.84
  
Equity capitalization
$
237,107
    
$
118,717
  
Series A preferred stock
  
309,362
      
309,362
  
Series C preferred stock
  
169,412
      
169,412
  
Consolidated debt
  
1,773,314
      
1,551,686
  
Noncontrolling interests of consolidated debt
  
(3,971
)
    
(4,078
)
Pro rata share of unconsolidated debt
  
107,481
      
112,220
  
Cash and cash equivalents
  
(263,531
)
    
(50,187
)
     Total enterprise value (TEV)
$
2,329,174
    
$
2,207,132
  


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 10


Debt Summary
(dollars in thousands)

 
Encumbered Hotels
  
Interest Rate
  
Maturity Date
  
Consolidated Debt
CMBS debt(a)
7 hotels
(b)
    
8.68
%
  
May 2010
  
$
130,379
Mortgage debt
6 hotels
(c)
    
8.73
    
May 2010
    
112,703
Senior notes
none
      
8.50
(d)
  
June 2011
    
86,604
CMBS debt(a)
Boca Raton-ES,
Wilmington-DT
    
6.15
    
June 2011(e)
    
14,150
Mortgage debt
9 hotels
(f)
  
L +
3.50
(g)
  
August 2011(h)
    
200,425
CMBS debt
12 hotels
(i)
  
L +
0.93
(j)
  
November 2011(k)
    
250,000
Mortgage debt(a)
Esmeralda-REN,
Vinoy-REN
  
L +
1.55
(l)
  
May 2012(m)
    
176,555
CMBS debt
New Orleans-ES
    
8.77
    
May 2013(n)
    
27,829
Mortgage debt
7 hotels
(o)
    
9.02
    
April 2014
    
117,422
CMBS debt(a)
5 hotels
(p)
    
6.66
    
June-August 2014
    
70,917
Senior secured notes(q)
14 hotels
      
10.00
    
October 2014
    
572,500
CMBS debt
Indianapolis North-ES
    
5.81
    
July 2016
    
11,741
Capital lease and other
St. Paul-ES and other
    
9.44
    
Various
    
2,089
     Total
                
$
1,773,314

(a)
The hotels under this debt are subject to separate loan agreements and are not cross collateralized.
(b)
The hotels that secure this debt are: South San Francisco-ES, Orlando South-ES, Atlanta Buckhead-ES, Chicago Deerfield-ES, Boston Marlboro-ES, Piscataway-ES, and Corpus Christi-ES.
(c)
The hotels that secure this debt are: Phoenix Crescent-SH, Ft. Lauderdale Cypress Creek-SS, Atlanta Galleria-SS, Chicago O’Hare-SS, Philadelphia Society Hill-SH, and Burlington-SH.
(d)
As a result of a rating down-grade in February 2009, the interest rate on our 8½% senior notes due 2011 increased to 9%.
(e)
In February 2010, the maturity dates on these loans were extended from June 2009 to June 2011.
(f)
The hotels that secure this debt are: Charlotte SouthPark-DT, Houston Medical Center-HI, Myrtle Beach-HLT, Mandalay Beach-ES, Nashville Airport-ES, Philadelphia Independence Mall-HI, Pittsburgh University Center-HI, Santa Barbara-HI, and Santa Monica-HI.
(g)
LIBOR for this loan is subject to a 2% floor.
(h)
This loan can be extended for as many as two years, subject to satisfying certain conditions.
(i)
The hotels that secure this debt are: Anaheim-ES, Bloomington-ES, Charleston Mills House-HI, Dallas DFW South-ES, Deerfield Beach-ES, Jacksonville-ES, Lexington-HS, Dallas Love Field-ES, Raleigh/Durham-DTGS, San Antonio Airport-HI, Tampa Rocky Point-DTGS, and Phoenix Tempe-ES.
(j)
We have purchased an interest rate cap that caps LIBOR at 7.8% and expires in November 2010 for this notional amount.
(k)
The maturity date assumes that we will exercise the remaining one-year extension option that is exercisable, at our sole discretion, and would extend the current November 2010 maturity to 2011.
(l)
We have purchased interest rate caps that cap LIBOR at 6.5% and expire in May 2010 for aggregate notional amounts of $177 million.
(m)
We have exercised the first of three successive one-year extension options that permit, at our sole discretion, the original May 2009 maturity to be extended to 2012.
(n)
In February 2010, the maturity date on this loan was extended from May 2010 to May 2013.
(o)
The hotels that secure this debt are: Milpitas-ES, Napa Valley-ES, Minneapolis Airport-ES, Birmingham-ES, Baton Rouge-ES, Miami Airport-ES, and Ft. Lauderdale-ES.
(p)
The hotels that secure this debt are: Atlanta Airport-ES, Austin-DTGS, BWI Airport-ES, Orlando Airport-HI, and Phoenix Biltmore-ES.
(q)
These senior notes have $636 million in aggregate principal and were sold at a discount for an effective yield of 12.875% before transaction costs.  The hotels that secure this debt are: Atlanta Airport-SH, Boston Beacon Hill-HI, Dallas Market Center-ES, Myrtle Beach-ES, Nashville Opryland – Airport-HI, New Orleans French Quarter-HI, Orlando North-ES, Orlando Walt Disney World®-DGS, San Diego on the Bay-HI, San Francisco Burlingame-ES, San Francisco Fisherman’s Wharf-HI, San Francisco Union Square-MAR, Toronto Airport-HI and Toronto Yorkdale-HI.


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 11




Hotel Portfolio Composition

The following tables set forth, as of December 31, 2009, for 83 Consolidated Hotels distribution by top markets and location type.

Top Markets
  
 
Hotels
  
 
Rooms
  
% of
Total Rooms
  
% of 2009
Hotel EBITDA(a)
South Florida
5
    
1,439
    
6
    
8
  
Los Angeles area
4
    
899
    
4
    
6
  
Atlanta
5
    
1,462
    
6
    
6
  
Orlando
4
    
1,038
    
4
    
5
  
Philadelphia
2
    
729
    
3
    
4
  
Minneapolis
3
    
736
    
3
    
4
  
San Francisco area
6
    
2,138
    
9
    
4
  
Dallas
4
    
1,333
    
6
    
4
  
Central California Coast
2
    
408
    
2
    
4
  
San Antonio
3
    
874
    
4
    
3
  
Myrtle Beach
2
    
640
    
3
    
3
  
Boston
2
    
532
    
2
    
3
  
San Diego
1
    
600
    
2
    
3
  
Northern New Jersey
3
    
756
    
3
    
3
  
                       
Location
                        
Suburban
35
    
8,781
    
37
    
32
  
Urban
20
    
6,358
    
27
    
27
  
Airport
18
    
5,788
    
24
    
24
  
Resort
10
    
2,927
    
12
    
17
  


(a)
Hotel EBITDA is more fully described on page 21.


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 12


Detailed Operating Statistics by Brand
(83 consolidated hotels)
 
Occupancy (%)
 
Three Months Ended December 31,
      
Year Ended December 31,
    
 
2009
  
2008
  
%Variance
  
2009
  
2008
  
%Variance
Embassy Suites Hotels
64.3
    
65.8
    
(2.3
)
  
67.7
    
72.9
    
(7.1
)
Holiday Inn
66.6
    
65.9
    
1.1
    
68.7
    
74.0
    
(7.2
)
Sheraton and Westin
58.1
    
59.1
    
(1.7
)
  
60.2
    
65.8
    
(8.5
)
Doubletree
63.6
    
64.9
    
(2.0
)
  
65.5
    
73.5
    
(10.8
)
Renaissance and Marriott
60.7
    
53.7
    
13.0
    
61.4
    
62.8
    
(2.1
)
Hilton
45.0
    
48.1
    
(6.3
)
  
60.0
    
60.6
    
(0.9
)
                                   
Total hotels
63.2
    
63.6
    
(0.6
)
  
66.2
    
71.3
    
(7.2
)
                                   
                                   
                                   
 
ADR ($)
 
Three Months Ended December 31,
      
Year Ended December 31,
    
 
2009
  
2008
  
%Variance
  
2009
  
2008
  
%Variance
Embassy Suites Hotels
122.01
    
136.24
    
(10.4
)
  
127.92
    
143.54
    
(10.9
)
Holiday Inn
109.12
    
122.73
    
(11.1
)
  
112.22
    
128.04
    
(12.4
)
Sheraton and Westin
105.57
    
122.64
    
(13.9
)
  
108.47
    
124.61
    
(13.0
)
Doubletree
112.46
    
131.92
    
(14.7
)
  
122.59
    
141.62
    
(13.4
)
Renaissance and Marriott
159.14
    
162.65
    
(2.2
)
  
163.16
    
173.97
    
(6.2
)
Hilton
104.01
    
105.22
    
(1.2
)
  
115.46
    
126.12
    
(8.5
)
                                   
Total hotels
118.59
    
132.36
    
(10.4
)
  
123.23
    
138.75
    
(11.2
)
                                   
                                   
                                   
 
RevPAR ($)
 
Three Months Ended December 31,
      
Year Ended December 31,
    
 
2009
  
2008
  
%Variance
  
2009
  
2008
  
%Variance
Embassy Suites Hotels
78.47
    
89.66
    
(12.5
)
  
86.55
    
104.57
    
(17.2
)
Holiday Inn
72.71
    
80.85
    
(10.1
)
  
77.11
    
94.81
    
(18.7
)
Sheraton and Westin
61.32
    
72.43
    
(15.3
)
  
65.34
    
82.05
    
(20.4
)
Doubletree
71.56
    
85.64
    
(16.4
)
  
80.35
    
104.03
    
(22.8
)
Renaissance and Marriott
96.65
    
87.42
    
10.6
    
100.21
    
109.17
    
(8.2
)
Hilton
46.84
    
50.58
    
(7.4
)
  
69.32
    
76.38
    
(9.2
)
                                   
Total hotels
75.01
    
84.20
    
(10.9
)
  
81.62
    
99.00
    
(17.6
)



-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 13


Detailed Operating Statistics for FelCor’s Top Markets
(83 consolidated hotels)

 
Occupancy (%)
 
Three Months Ended December 31,
    
Year Ended December 31,
    
 
2009
  
2008
  
%Variance
  
2009
  
2008
  
%Variance
South Florida
72.1
    
71.4
    
1.1
    
73.0
    
76.9
    
(5.1
)
Los Angeles area
67.8
    
65.1
    
4.2
    
71.6
    
74.5
    
(3.9
)
Atlanta
66.6
    
63.6
    
4.7
    
69.7
    
72.4
    
(3.7
)
Orlando
75.2
    
75.1
    
0.1
    
74.0
    
79.8
    
(7.3
)
Philadelphia
69.0
    
67.6
    
2.0
    
66.4
    
72.9
    
(8.9
)
Minneapolis
61.8
    
60.7
    
1.7
    
66.6
    
70.6
    
(5.7
)
San Francisco area
67.7
    
64.7
    
4.6
    
69.1
    
74.6
    
(7.4
)
Dallas
56.0
    
57.6
    
(2.8
)
  
58.6
    
65.9
    
(11.0
)
Central California Coast
57.0
    
62.8
    
(9.2
)
  
72.8
    
73.1
    
(0.4
)
San Antonio
61.7
    
66.4
    
(7.1
)
  
70.0
    
78.1
    
(10.4
)
Myrtle Beach
40.0
    
43.4
    
(7.7
)
  
59.6
    
58.5
    
1.8
  
Boston
76.1
    
77.3
    
(1.6
)
  
77.8
    
79.2
    
(1.7
)
San Diego
75.2
    
70.2
    
7.1
    
72.6
    
78.5
    
(7.5
)
Northern New Jersey
61.8
    
66.9
    
(7.6
)
  
62.2
    
71.1
    
(12.5
)
 
ADR ($)
 
Three Months Ended December 31,
      
Year Ended December 31,
    
 
2009
  
2008
  
%Variance
  
2009
  
2008
  
%Variance
South Florida
118.65
    
135.70
    
(12.6
)
  
129.18
    
148.82
    
(13.2
)
Los Angeles area
127.95
    
142.73
    
(10.4
)
  
135.63
    
157.20
    
(13.7
)
Atlanta
99.90
    
115.13
    
(13.2
)
  
104.71
    
120.93
    
(13.4
)
Orlando
102.12
    
121.01
    
(15.6
)
  
110.75
    
125.68
    
(11.9
)
Philadelphia
139.07
    
160.70
    
(13.5
)
  
135.22
    
151.60
    
(10.8
)
Minneapolis
122.63
    
135.72
    
(9.6
)
  
127.53
    
144.82
    
(11.9
)
San Francisco area
136.41
    
138.69
    
(1.6
)
  
129.66
    
143.35
    
(9.5
)
Dallas
108.92
    
123.53
    
(11.8
)
  
114.92
    
124.48
    
(7.7
)
Central California Coast
140.15
    
149.05
    
(6.0
)
  
156.45
    
172.03
    
(9.1
)
San Antonio
95.70
    
108.70
    
(12.0
)
  
102.74
    
112.90
    
(9.0
)
Myrtle Beach
103.63
    
99.23
    
4.4
    
133.48
    
141.71
    
(5.8
)
Boston
131.99
    
148.69
    
(11.2
)
  
133.97
    
154.30
    
(13.2
)
San Diego
117.34
    
145.89
    
(19.6
)
  
124.75
    
157.47
    
(20.8
)
Northern New Jersey
134.51
    
157.47
    
(14.6
)
  
140.38
    
162.37
    
(13.5
)
 
RevPAR ($)
 
Three Months Ended December 31,
      
Year Ended December 31,
    
 
2009
  
2008
  
%Variance
  
2009
  
2008
  
%Variance
South Florida
85.58
    
96.84
    
(11.6
)
  
94.28
    
114.42
    
(17.6
)
Los Angeles area
86.69
    
92.85
    
(6.6
)
  
97.07
    
117.10
    
(17.1
)
Atlanta
66.58
    
73.26
    
(9.1
)
  
73.01
    
87.60
    
(16.7
)
Orlando
76.79
    
90.90
    
(15.5
)
  
81.93
    
100.34
    
(18.3
)
Philadelphia
95.91
    
108.64
    
(11.7
)
  
89.81
    
110.55
    
(18.8
)
Minneapolis
75.75
    
82.40
    
(8.1
)
  
84.88
    
102.21
    
(17.0
)
San Francisco area
92.41
    
89.79
    
2.9
    
89.54
    
106.87
    
(16.2
)
Dallas
60.98
    
71.12
    
(14.3
)
  
67.34
    
81.99
    
(17.9
)
Central California Coast
79.90
    
93.60
    
(14.6
)
  
113.95
    
125.80
    
(9.4
)
San Antonio
59.07
    
72.22
    
(18.2
)
  
71.89
    
88.21
    
(18.5
)
Myrtle Beach
41.50
    
43.04
    
(3.6
)
  
79.49
    
82.89
    
(4.1
)
Boston
100.39
    
114.90
    
(12.6
)
  
104.22
    
122.15
    
(14.7
)
San Diego
88.28
    
102.48
    
(13.9
)
  
90.58
    
123.64
    
(26.7
)
Northern New Jersey
83.13
    
105.37
    
(21.1
)
  
87.35
    
115.49
    
(24.4
)

-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 14


Non-GAAP Financial Measures

We refer in this release to certain “non-GAAP financial measures.”  These measures, including FFO, Adjusted FFO, Same-Store Adjusted FFO, EBITDA, Adjusted EBITDA, Same-Store Adjusted EBITDA, Hotel EBITDA and Hotel EBITDA margin, are measures of our financial performance that are not calculated and presented in accordance with generally accepted accounting principles (“GAAP”).  The following tables reconcile each of these non-GAAP measures to the most comparable GAAP financial measure.  Immediately following the reconciliations, we include a discussion of why we believe these measures are useful supplemental measures of our performance and the limitations of such measures.

Reconciliation of Net Loss to FFO
(in thousands, except per share data)
 
 
Three Months Ended December 31,
 
2009
  
2008
 
Dollars
  
Shares
  
Per Share Amount
  
Dollars
  
Shares
  
Per Share Amount
Net loss
$
(51,227
)
              
$
(89,482
)
            
Noncontrolling interests
  
504
                  
1,088
              
Preferred dividends(a) 
  
(9,679
)
                
(9,679
)
            
Net loss attributable to FelCor common stockholders
  
(60,402
)
  
63,087
  
$
(0.96
)
    
(98,073
)
  
62,429
  
$
(1.57
)
Depreciation and amortization
  
37,600
    
-   
    
0.60
      
35,962
    
-   
    
0.58
  
Depreciation, discontinued operations and unconsolidated entities
  
4,128
    
-   
    
0.07
      
3,832
    
-   
    
0.06
  
Gain on sale of hotels
  
(910
)
  
-   
    
(0.01
)
    
-   
    
-   
    
-   
  
Noncontrolling interests in FelCor LP
  
(273
)
  
295
    
(0.01
)
    
(1,153
)
  
745
    
(0.01
)
FFO
  
(19,857
)
  
63,382
    
(0.31
)
    
(59,432
)
  
63,174
    
(0.94
)
Impairment loss
  
-   
    
-   
            
43,691
    
-   
    
0.69
  
Impairment loss, discontinued operations and unconsolidated entities
  
-   
    
-   
    
-   
      
19,395
    
-   
    
0.31
  
Charges related to debt extinguishment
  
1,127
    
-   
    
0.02
      
-   
    
-   
    
-   
  
Conversion costs(b) 
  
-   
    
-   
    
-   
      
26
    
-   
    
-   
  
Severance costs
  
61
    
-   
    
-   
      
850
    
-   
    
0.01
  
Liquidated damages, discontinued operations
  
-   
    
-   
    
-   
      
11,060
    
-   
    
0.18
  
Conversion of unvested restricted stock
  
-   
    
-   
    
-   
      
-   
    
22
    
-   
  
Adjusted FFO
  
(18,669
)
  
63,382
    
(0.29
)
    
15,590
    
63,196
    
0.25
  
Adjusted FFO from discontinued operations
  
513
    
-   
    
-   
      
(235
)
  
-   
    
(0.01
)
Same-Store Adjusted FFO
$
(18,156
)
  
63,382
  
$
(0.29
)
  
$
15,355
    
63,196
  
$
0.24
  

 
(a)
We suspended our preferred dividends in March 2009 and unpaid preferred dividends continue to accrue until paid.
 
(b)
Costs related to the conversion of our San Francisco Union Square hotel to a Marriott.


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 15




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

 
Year Ended December 31,
 
2009
  
2008
 
Dollars
  
Shares
  
Per Share Amount
  
Dollars
  
Shares
  
Per Share Amount
Net loss
$
(109,091
)
              
$
(120,487
)
            
Noncontrolling interests
  
969
                  
1,242
              
Preferred dividends(a) 
  
(38,713
)
                
(38,713
)
            
Net loss attributable to FelCor common stockholders
  
(146,835
)
                
(157,958
)
            
Less: Dividends declared on unvested restricted stock compensation
  
-   
                  
(1,041
)
            
Numerator for basic and diluted loss attributable to common stockholders
  
(146,835
)
  
63,114
  
$
(2.33
)
    
(158,999
)
  
61,979
  
$
(2.57
)
Depreciation and amortization
  
147,445
    
-   
    
2.34
      
137,570
    
-   
    
2.22
  
Depreciation, discontinued operations and unconsolidated entities
  
17,204
    
-   
    
0.27
      
18,261
    
-   
    
0.29
  
Gain on involuntary conversion
  
-   
    
-   
    
-   
      
(3,095
)
  
-   
    
(0.05
)
Gain on sale of hotels
  
(910
)
  
-   
    
(0.01
)
    
(1,193
)
  
-   
    
(0.02
)
Noncontrolling interests in FelCor LP
  
(672
)
  
296
    
(0.01
)
    
(2,433
)
  
1,199
    
(0.03
)
Dividend declared on unvested restricted stock compensation
 
-   
    
-   
    
-   
      
1,041
    
-   
    
0.02
  
Conversion of unvested restricted stock
  
-   
    
331
    
(0.01
)
    
-   
    
-   
    
-   
  
FFO
  
16,232
    
63,741
    
0.25
      
(8,848
)
  
63,178
    
(0.14
)
Impairment loss
  
-   
    
-   
    
-   
      
60,822
    
-   
    
0.96
  
Impairment loss, discontinued operations and unconsolidated entities
  
5,516
    
-   
    
0.08
      
59,837
    
-   
    
0.95
  
Charges related to debt extinguishment
  
1,721
    
-   
    
0.03
      
-   
    
-   
    
-   
  
Hurricane loss(b) 
  
-   
    
-   
    
-   
      
952
    
-   
    
0.01
  
Hurricane loss, discontinued operations and unconsolidated entities
  
-   
    
-   
    
-   
      
767
    
-   
    
0.01
  
Conversion costs(c) 
  
447
    
-   
    
0.01
      
507
    
-   
    
0.01
  
Severance costs
  
612
    
-   
    
0.01
      
850
    
-   
    
0.01
  
Liquidated damages, discontinued operations
  
-   
    
-   
    
-   
      
11,060
    
-   
    
0.18
  
Lease termination costs
  
469
    
-   
    
0.01
      
-   
    
-   
    
-   
  
Conversion of unvested restricted stock
  
-   
    
-   
    
-   
      
-   
    
98
    
-   
  
Adjusted FFO
  
24,997
    
63,741
    
0.39
      
125,947
    
63,276
    
1.99
  
Adjusted FFO from discontinued operations
  
(1,850
)
  
-   
    
(0.03
)
    
(4,343
)
  
-   
    
(0.07
)
Same-Store Adjusted FFO
$
23,147
    
63,741
  
$
0.36
    
$
121,604
    
63,276
  
$
1.92
  

 
(a)
We suspended our preferred dividends in March 2009 and unpaid preferred dividends continue to accrue until paid.
 
(b)
Represents hurricane-related expenses.
 
(c)
Costs related to the conversion of our San Francisco Union Square hotel to a Marriott.


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 16


Reconciliation of Net Loss to EBITDA
(in thousands)

 
Three Months Ended
  
Year Ended
  
 
December 31,
  
December 31,
  
 
2009
  
2008
  
2009
  
2008
  
Net loss
$
(51,227
)
  
$
(89,482
)
  
$
(109,091
)
  
$
(120,487
)
Depreciation and amortization
  
37,600
      
35,962
      
147,445
      
137,570
  
Depreciation, discontinued operations and
unconsolidated entities
  
 
4,128
      
 
3,832
      
 
17,204
      
 
18,261
  
Interest expense
  
37,263
      
24,299
      
106,337
      
100,411
  
Interest expense, unconsolidated entities
  
916
      
2,032
      
3,724
      
6,237
  
Amortization of stock compensation
  
1,241
      
656
      
5,165
      
4,451
  
Noncontrolling interests in other partnerships
  
231
      
(65
)
    
297
      
(1,191
)
EBITDA
  
30,152
      
(22,766
)
    
171,081
      
145,252
  
Gain on sale of hotels
  
(910
)
    
-   
      
(910
)
    
(1,193
)
Gain on involuntary conversion
  
-   
      
-   
      
-   
      
(3,095
)
Charges related to debt extinguishment
  
1,127
      
-   
      
1,721
      
-   
  
Impairment loss
  
-   
      
43,691
      
-   
      
60,822
  
Impairment loss, discontinued operations and unconsolidated entities
  
-   
      
19,395
      
5,516
      
59,837
  
Hurricane loss(a) 
  
-   
      
-   
      
-   
      
952
  
Hurricane loss, discontinued operations and unconsolidated entities
  
-   
      
-   
      
-   
      
767
  
Conversion costs(b) 
  
-   
      
26
      
447
      
507
  
Severance costs
  
61
      
850
      
612
      
850
  
Liquidated damages, discontinued operations
  
-   
      
11,060
      
-   
      
11,060
  
Lease termination costs
  
-   
      
-   
      
469
      
-   
  
Adjusted EBITDA
  
30,430
      
52,256
      
178,936
      
275,759
  
Adjusted EBITDA from discontinued operations
  
513
      
(235
)
    
(1,850
)
    
(4,343
)
Same-Store Adjusted EBITDA
$
30,943
    
$
52,021
    
$
177,086
    
$
271,416
  

 
(a)
Represents hurricane-related expenses.
 
(b)
Costs related to the conversion of our San Francisco Union Square hotel to a Marriott.

-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 17



Reconciliation of Adjusted EBITDA to Hotel EBITDA
(in thousands)

 
Three Months Ended
December 31,
  
Year Ended
December 31,
 
2009
  
2008
  
2009
  
2008
Adjusted EBITDA
$
30,430
    
$
52,256
    
$
178,936
    
$
275,759
  
Other revenue
  
(289
)
    
(328
)
    
(2,843
)
    
(2,983
)
Equity in income from unconsolidated subsidiaries
(excluding interest, depreciation and impairment expense)
  
(3,586
)
    
(4,800
)
    
(18,106
)
    
(24,576
)
Noncontrolling  interests in other partnerships
(excluding interest, depreciation and severance expense)
  
406
      
814
      
2,305
      
3,648
  
Consolidated hotel lease expense
  
9,315
      
11,822
      
41,121
      
54,266
  
Unconsolidated taxes, insurance and lease expense
  
(2,038
)
    
(1,884
)
    
(8,079
)
    
(8,212
)
Interest income
  
(127
)
    
(395
)
    
(700
)
    
(1,622
)
Other expenses (excluding conversion costs, severance costs and lease termination costs)
  
526
      
1,019
      
2,566
      
3,417
  
Corporate expenses (excluding amortization expense
of stock compensation)
  
7,146
      
2,963
      
19,051
      
16,247
  
Gain on sale of assets
  
-   
      
-   
      
(723
)
    
-   
  
Adjusted EBITDA from discontinued operations
  
514
      
(236
)
    
(1,850
)
    
(4,343
)
Hotel EBITDA
$
42,297
    
$
61,231
    
$
211,678
    
$
311,601
  

Reconciliation of Net Loss to Hotel EBITDA
(in thousands)

 
Three Months Ended
December 31,
  
Year Ended
December 31,
 
2009
  
2008
  
2009
  
2008
Net loss 
$
(51,227
)
  
$
(89,482
)
  
$
(109,091
)
  
$
(120,487
)
   Discontinued operations
  
67
      
22,070
      
3,371
      
57,480
  
   Equity in loss (income) from unconsolidated entities
  
1,617
      
9,868
      
4,814
      
10,932
  
   Consolidated hotel lease expense
  
9,315
      
11,822
      
41,121
      
54,266
  
   Unconsolidated taxes, insurance and lease expense
  
(2,038
)
    
(1,884
)
    
(8,079
)
    
(8,212
)
   Interest expense, net
  
37,136
      
23,903
      
105,637
      
98,789
  
   Charges related to debt extinguishment
  
1,127
      
-   
      
1,721
      
-   
  
   Corporate expenses
  
8,387
      
3,619
      
24,216
      
20,698
  
   Depreciation and amortization
  
37,600
      
35,962
      
147,445
      
137,570
  
   Impairment loss
  
-   
      
43,691
      
-   
      
60,822
  
   Hurricane loss
  
-   
      
-   
      
-   
      
952
  
   Gain on sale of assets
  
-   
      
-   
      
(723
)
    
-   
  
   Gain on involuntary conversion
  
-   
      
-   
      
-   
      
(3,095
)
   Other expenses
  
602
      
1,990
      
4,089
      
4,869
  
   Other revenue
  
(289
)
    
(328
)
    
(2,843
)
    
(2,983
)
Hotel EBITDA
$
42,297
    
$
61,231
    
$
211,678
    
$
311,601
  



-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 18



Hotel EBITDA and Hotel EBITDA Margin
(dollars in thousands)

 
Three Months Ended
December 31,
  
Year Ended
December 31,
 
2009
  
2008
  
2009
  
2008
Total revenues
$
219,135
    
$
248,993
    
$
908,701
    
$
1,102,912
  
Other revenue
  
(289
)
    
(328
)
    
(2,843
)
    
(2,983
)
Hotel operating revenue
  
218,846
      
248,665
      
905,858
      
1,099,929
  
Hotel operating expenses
  
(176,549
)
    
(187,434
)
    
(694,180
)
    
(788,328
)
Hotel EBITDA
$
42,297
    
$
61,231
    
$
211,678
    
$
311,601
  
Hotel EBITDA margin(a) 
  
19.3%
      
24.6%
      
23.4%
      
28.3%
  

 
(a)Hotel EBITDA as a percentage of hotel operating revenue.

Reconciliation of Total Operating Expenses to Hotel Operating Expenses
(dollars in thousands)

 
Three Months Ended
December 31,
  
Year Ended
December 31,
 
2009
  
2008
  
2009
  
2008
Total operating expenses
$
230,415
    
$
282,634
    
$
902,972
    
$
1,059,293
  
   Unconsolidated taxes, insurance and lease expense
  
2,038
      
1,884
      
8,079
      
8,212
  
   Consolidated hotel lease expense
  
(9,315
)
    
(11,822
)
    
(41,121
)
    
(54,266
)
   Corporate expenses
  
(8,387
)
    
(3,619
)
    
(24,216
)
    
(20,698
)
   Depreciation and amortization
  
(37,600
)
    
(35,962
)
    
(147,445
)
    
(137,570
)
   Impairment loss
  
-   
      
(43,691
)
    
-   
      
(60,822
)
   Hurricane loss
  
-   
      
-   
      
-   
      
(952
)
   Other expenses
  
(602
)
    
(1,990
)
    
(4,089
)
    
(4,869
)
Hotel operating expenses
$
176,549
    
$
187,434
    
$
694,180
    
$
788,328
  


Reconciliation of Ratio of Operating Income (Loss) to Total Revenues to Hotel EBITDA Margin

 
Three Months Ended December 31,
  
Year Ended December 31,
 
2009
  
2008
  
2009
  
2008
Ratio of operating income (loss) to total revenues
(5.1
)%
  
(13.5
)%
  
0.6
%
  
4.0
%
   Other revenue
(0.1
)
  
(0.1
)
  
(0.3
)
  
(0.3
)
   Unconsolidated taxes, insurance and lease expense
(0.9
)
  
(0.8
)
  
(0.9
)
  
(0.7
)
   Consolidated hotel lease expense
4.2
    
4.7
    
4.5
    
4.9
  
   Other expenses
0.2
    
0.8
    
0.5
    
0.4
  
   Corporate expenses
3.8
    
1.4
    
2.7
    
1.9
  
   Depreciation and amortization
17.2
    
14.5
    
16.3
    
12.5
  
   Impairment loss
-   
    
17.6
    
-   
    
5.5
  
   Hurricane loss
-   
    
-   
    
-   
    
0.1
  
Hotel EBITDA margin
19.3
%
  
24.6
%
  
23.4
%
  
28.3
%


-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 19



Reconciliation of Forecasted Net Loss Attributable to FelCor to Forecasted FFO and EBITDA
(in millions, except per share and unit data)

 
Full Year 2010 Guidance
 
Low Guidance
  
High Guidance
 
Dollars
  
Per Share Amount
  
Dollars
  
Per Share Amount
Net loss attributable to FelCor
$
(169
)
          
$
(157
)
        
   Preferred dividends
  
(39
)
            
(39
)
        
Net loss applicable to FelCor common stockholders
  
(208
)
  
$
(3.30
)
    
(196
)
  
$
(3.11
)
   Depreciation(b) 
  
158
              
158
          
   Noncontrolling interests in FelCor LP
  
(1
)
            
(1
)
        
FFO
$
(51
)
  
$
(0.80
)(a)
  
$
(39
)
  
$
(0.61
)(a)
                               
Net loss attributable to FelCor
$
(169
)
          
$
(157
)
        
   Depreciation(b) 
  
158
              
158
          
   Interest expense(b) 
  
155
              
155
          
   Amortization expense
  
7
              
7
          
   Noncontrolling interests in FelCor LP
  
(1
)
            
(1
)
        
EBITDA
$
150
            
$
162
          

 
(a)
Weighted average shares and units are 64.0 million.
 
(b)
Includes pro rata portion of unconsolidated entities.

-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 20


Substantially all of our non-current assets consist of real estate.  Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, most industry investors consider supplemental measures of performance, which are not measures of operating performance under GAAP, to be helpful in evaluating a real estate company’s operations.  These supplemental measures, including FFO, Adjusted FFO, Same-Store Adjusted FFO, EBITDA, Adjusted EBITDA, Same-Store Adjusted EBITDA, Hotel EBITDA and Hotel EBITDA margin, are not measures of operating performance under GAAP.  However, we consider these non-GAAP measures to be supplemental measures of a hotel REIT’s performance and should be considered along with, but not as an alternative to, net income (loss) attributable to FelCor as a measure of our operating performance.

FFO and EBITDA

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 attributable to parent (computed in accordance with GAAP), 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 FFO on the same basis.  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.

EBITDA is a commonly used measure of performance in many industries.  We define EBITDA as net income or loss attributable to parent (computed in accordance with GAAP) plus interest expenses, income taxes, depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.  Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDA on the same basis.

Adjustments to FFO and EBITDA

We adjust FFO and EBITDA when evaluating our performance because management believes that the exclusion of certain additional recurring and non-recurring items, including but not limited to these described below, provides useful supplemental information to investors regarding our ongoing operating performance and that the presentation of Adjusted FFO, Same-Store Adjusted FFO, Adjusted EBITDA and Same-Store Adjusted EBITDA when combined with GAAP net income attributable to FelCor, EBITDA and FFO, is beneficial to an investor’s better understanding of our operating performance.

 
·
Gains and losses related to early extinguishment of debt and interest rate swaps – We exclude gains and losses related to early extinguishment of debt and interest rate swaps from FFO and EBITDA because we believe that it is not indicative of ongoing operating performance of our hotel assets.  This also represents an acceleration of interest expense or a reduction of interest expense, and interest expense is excluded from EBITDA.

-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 21



 
·
Impairment losses – We exclude the effect of impairment losses and gains or losses on disposition of assets in computing Adjusted FFO, Same-Store Adjusted FFO, Adjusted EBITDA and Same-Store Adjusted EBITDA, because we believe that including these is not consistent with reflecting the ongoing performance of our remaining assets.  Additionally, we believe that impairment charges and gains or losses on disposition of assets represent accelerated depreciation, or excess depreciation, and depreciation is excluded from FFO by the NAREIT definition and from EBITDA.

 
·
Cumulative effect of a change in accounting principle – Infrequently, the Financial Accounting Standards Board promulgates new accounting standards that require the consolidated statements of operations to reflect the cumulative effect of a change in accounting principle.  We exclude these one-time adjustments in computing Adjusted FFO, Same-Store Adjusted FFO, Adjusted EBITDA and Same-Store Adjusted EBITDA because they do not reflect our actual performance for that period.

In addition, to derive Adjusted EBITDA and Same-Store Adjusted EBITDA, we exclude gains or losses on the sale of depreciable assets because we believe that including them in EBITDA is not consistent with reflecting the ongoing performance of our remaining assets.  Additionally, the gain or loss on sale of depreciable assets represents either accelerated depreciation or excess depreciation in previous periods, and depreciation is excluded from EBITDA.

Hotel EBITDA and Hotel EBITDA Margin

Hotel EBITDA and Hotel EBITDA margin are commonly used measures of performance in the industry and give investors a more complete understanding of the operating results over which our individual hotels and operating managers have direct control.  We believe that Hotel EBITDA and Hotel EBITDA margin are useful to investors by providing greater transparency with respect to two significant measures used by us in our financial and operational decision making.  Additionally, these measures facilitate comparisons with other hotel REITs and hotel owners.  We present Hotel EBITDA and Hotel EBITDA margin by eliminating from continuing operations all revenues and expenses not directly associated with hotel operations including corporate-level expenses, depreciation and expenses related to our capital structure.  We eliminate corporate-level costs and expenses because we believe property-level results provide investors with supplemental information with respect to the ongoing operating performance of our hotels and the effectiveness of management on a property-level basis.  We eliminate depreciation and amortization, even though they are property-level expenses, because we do not believe that these non-cash expenses, which are based on historical cost accounting for real estate assets and implicitly assume that the value of real estate assets diminish predictably over time, accurately reflect an adjustment in the value of our assets.  We also eliminate consolidated percentage rent paid to unconsolidated entities, which is effectively eliminated by noncontrolling interests and equity in income from unconsolidated subsidiaries, and include the cost of unconsolidated taxes, insurance and lease expense, to reflect the entire operating costs applicable to our hotels.  Hotel EBITDA and Hotel EBITDA margins are presented on a same-store basis.



-more-
 
 
 
FelCor Lodging Trust Incorporated 2009 Operating Results
February 24, 2010
Page 22


Limitations of Non-GAAP Measures

Our management and Board of Directors use FFO, Adjusted FFO, Same-Store Adjusted FFO, EBITDA, Adjusted EBITDA, Same-Store Adjusted EBITDA, Hotel EBITDA and Hotel EBITDA margin to evaluate the performance of our hotels and to facilitate comparisons between us and lodging REITs, hotel owners who are not REITs and other capital intensive companies.  We use Hotel EBITDA and Hotel EBITDA margin in evaluating hotel-level performance and the operating efficiency of our hotel managers.

The use of these non-GAAP financial measures has certain limitations.  FFO, Adjusted FFO, Same-Store Adjusted FFO, EBITDA, Adjusted EBITDA, Same-Store Adjusted EBITDA, Hotel EBITDA and Hotel EBITDA margin, as presented by us, may not be comparable to the same measures as calculated by other real estate companies.  These measures do not reflect certain expenses that we incurred and will incur, such as depreciation and interest or capital expenditures.  Management compensates for these limitations by separately considering the impact of these excluded items to the extent they are material to operating decisions or assessments of our operating performance.  Our reconciliations to the GAAP financial measures, and our consolidated statements of operations and cash flows, include interest expense, capital expenditures, and other excluded items, all of which should be considered when evaluating our performance, as well as, the usefulness of our non-GAAP financial measures.

These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP.  They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by GAAP.  Neither should FFO, Adjusted FFO, Same-Store Adjusted FFO, Adjusted FFO per share, EBITDA, Adjusted EBITDA or Same-Store Adjusted EBITDA be considered as measures of our liquidity or indicative of funds available for our cash needs, including our ability to make cash distributions.  Adjusted FFO per share should not be used as a measure of amounts that accrue directly to the benefit of stockholders.  FFO, Adjusted FFO, Same-Store Adjusted FFO, EBITDA, Adjusted EBITDA, Same-Store Adjusted EBITDA, Hotel EBITDA and Hotel EBITDA margin reflect additional ways of viewing our operations that we believe when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure.  Management strongly encourages investors to review our financial information in its entirety and not to rely on any single financial measure.


###