FelCor Reports Third Quarter Results - Continues to Accomplish 2009 Goals

November 3, 2009 5:10 PM EST

IRVING, Texas--(BUSINESS WIRE)-- FelCor Lodging Trust Incorporated (NYSE: FCH) today reported operating results for the third quarter ended September 30, 2009.

"We continue to accomplish the goals we set at the beginning of the year: extend debt maturities; ensure adequate liquidity; and operate our hotels as efficiently as possible. We refinanced our senior corporate debt with new senior notes, thereby pushing the maturity to 2014 and substantially removing the Company's refinancing risk," said Richard A. Smith, FelCor's President and Chief Executive Officer. "I am pleased with our market share gains and flow-through, despite lower than expected RevPAR. We continue to lead other lodging companies in these three areas. Our high-quality and well-located portfolio improved market share by approximately two percent during the quarter and intense cost containment limited the flow-through of reduced revenue to the bottom line to only 51 percent, which was better than expected," continued Mr. Smith.

Summary:

  • Completed the sale of $636 million of senior notes due 2014 that allowed us to refinance our existing senior notes that mature in 2011.
  • RevPAR decreased 17.8 percent for the third quarter at our 85 consolidated hotels.
  • Market share increased approximately two percent for the third quarter at our 85 consolidated hotels.
  • RevPAR increased 53 percent in the third quarter at the San Francisco Marriott Union Square (following the completion of the redevelopment in June).
  • Hotel expenses declined 11.6 percent during the third quarter. Our strict expense controls limited the effect of reduced revenue on flow-through to Hotel EBITDA to 51 percent, compared to the prior year, which was better than our expectations. Hotel EBITDA margin decreased 490 basis points.
  • Adjusted FFO per share was $0.14 for the third quarter. Adjusted EBITDA was $45.3 million for the quarter. This met the low end of our expectations.
  • Net loss for the third quarter was $25.5 million.

Third Quarter Operating Results:

Revenue per available room ("RevPAR") for our 85 consolidated hotels decreased by 17.8 percent to $80.39, driven by decreases in both average daily rate ("ADR") (a 12.5 percent decrease to $116.51) and occupancy (a 6.0 percent decrease to 69.0 percent), compared to the same period in 2008.

"Once the economy begins to improve, we expect the lodging industry will lag behind the broader recovery. As such, there has not yet been a widespread improvement in demand trends and the shift of the customer mix continues to pressure rates. However, some markets are showing signs of improvement. Approximately 40 percent of our hotels grew occupancy in September compared to prior year, and that trend is accelerating each month," added Mr. Smith.

Adjusted Funds from Operations ("FFO") for the third quarter of 2009 was $9.0 million, or $0.14 per share, compared to $28.7 million, or $0.45 per share, for the same period in 2008.

Hotel EBITDA for the third quarter of 2009 decreased to $50.9 million, compared to $75.0 million in the same period in 2008. Hotel EBITDA margin was 22.2 percent, a 490 basis point decrease compared to the same period in 2008. Hotel operating expenses decreased 11.6 percent compared to prior year. The decline in expenses reflects various factors including: decreased labor costs, including permanent hotel staffing reductions; decreased other room expenses, such as guest transportation and in-room amenities; decreased incentive management fees; and improved food and beverage efficiencies. Prior to accounting for taxes, insurance and land leases, Hotel EBITDA margins declined only 397 basis points. Hotel EBITDA represents EBITDA generated by our hotels before corporate expenses and joint venture adjustments.

Adjusted EBITDA for the third quarter of 2009 was $45.3 million, compared to $65.1 million for the same period in 2008.

Net loss applicable to common stockholders for the third quarter of 2009 was $34.8 million, or $0.55 per share, compared to a net loss of $51.3 million, or $0.83 per share, for the same period in 2008.

EBITDA, Adjusted 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 13 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 September 30, 2009, we had $1.6 billion of consolidated debt outstanding with a weighted average interest rate of 5.5 percent, and our cash and cash equivalents totaled $128 million.

In October, we completed the sale and issuance of $636 million in aggregate principal amount of senior notes. The new notes bear an annual interest rate of 10 percent and mature in 2014. The net proceeds of the offering were approximately $558 million after original issue discount and other fees and expenses related to the offering. The proceeds were used to fund our purchase of $427 million of our floating-rate notes and 81/2 percent notes, both of which mature in 2011, with the remainder available for general corporate purposes. There are $87 million of 81/2 percent notes that were not tendered and remain outstanding. We have called for redemption of the remaining $1 million of floating-rate notes that were not tendered.

We have received term sheets from the special servicer to extend the maturity dates on two loans, totaling $14 million, secured by the Embassy Suites - Boca Raton and Doubletree - Wilmington that matured in June 2009. We are also in various stages of discussions regarding all of our mortgage loans that mature during 2010. Several of these loans have been transferred to the special servicers so that we may begin negotiations to refinance and/or extend their maturity.

"I am pleased with our progress to extend and refinance our maturing debt and ensure we have adequate liquidity. Most importantly, we refinanced our only corporate-level debt, the senior notes that were to mature in 2011, with new senior notes that mature in 2014. While the interest rate for the new notes is higher than the existing notes, we have substantially eliminated our debt maturity risk. We have also strengthened our liquidity position, which provides us the capacity and flexibility to address the additional interest expense on the new notes and the economic conditions that continue to affect travel demand. We have made good progress toward extending the mortgage debt that matures in 2010 and continue to work with lenders," said Andrew J. Welch, FelCor's Executive Vice President and Chief Financial Officer.

Capital Expenditures and Development:

For the quarter and nine months ended September 30, 2009, we spent $17.2 million and $65.4 million, respectively, on capital expenditures at our hotels (including our pro rata share of joint ventures). Included in the capital expenditures for the nine months is $34 million to complete our renovation and redevelopment projects.

In June, we completed the final phase of the comprehensive redevelopment at the San Francisco Marriott Union Square. Third quarter RevPAR increased 53 percent at this hotel (which operated as Hotel 480 prior to April), compared to the prior year, and its market share increased by 98 percent, exceeding expectations. The market share index for this hotel was 107 percent in the quarter compared to 80 percent for calendar year 2007 (before its renovation and rebranding).

Outlook:

We are revising our 2009 outlook in light of the additional interest expense associated with our recent notes offering. In addition, we assume all of the untendered 81/2 percent notes ($87 million) remain outstanding for the duration of the year, and we hold significant excess cash on our balance sheet. We are evaluating our options with regard to the future use of our excess cash.

We also are revising our 2009 outlook to reflect updated revenue expectations, which include actual RevPAR results for October. Occupancy declined only 2.4 percent and RevPAR declined approximately 12.6 percent for October at our 85 consolidated hotels. The volatile economic conditions continue to hinder our ability to predict demand patterns and its effect on RevPAR. We continue to be aggressive in mixing the customer segments to optimize revenue and work with our operators to achieve the most efficient cost structure to correspond with demand trends. While the occupancy decline in all segments has continued to moderate throughout the year, the premium corporate and group segments remain weak. As a result, we expect fewer room nights for the premium corporate and group segments during the fourth quarter, compared to our previous expectations. This shift in the customer mix will result in lower ADR and food & beverage revenue. However, due to strict expense controls, we still expect flow-through to remain strong, relative to current market conditions.

We will continue to benefit from our high-quality portfolio, the renovations we completed in 2008 and the redevelopment of the San Francisco Marriott Union Square. As a result, we expect our hotels will continue to gain market share from their competitive sets and RevPAR at our portfolio to outperform our peer group and the upper-upscale segment.

Assuming full-year 2009 RevPAR for our 85 consolidated hotels decreases between 18 and 18.5 percent, we anticipate:

  • Adjusted EBITDA to be between $174 million and $176 million;
  • Adjusted FFO per share to be between $0.31 and $0.34;
  • Net loss to be between $113 million and $111 million; and
  • Interest expense to be approximately $110 million.

FelCor, a real estate investment trust, is the nation's largest owner of upper-upscale, all-suite hotels. FelCor owns interests in 87 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(R), Doubletree (R), Hilton(R), Marriott(R), Renaissance(R), Sheraton(R), Westin(R) and Holiday Inn(R). Additional information can be found on the Company's Web site at www.felcor.com.

We invite you to listen to our third quarter earnings Conference Call on Wednesday, November 4, 2009, at 10:00 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" pages. 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.

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 and nine month periods ended September 30, 2009.


TABLE OF CONTENTS

                                                        PAGE

Consolidated Statements of Operations(a)                6

Consolidated Balance Sheets(a)                          7

Capital Expenditures                                    8

Supplemental Financial Data                             8

Debt Summary                                            9

Hotel Portfolio Composition                             10

Detailed Operating Statistics by Brand                  11

Detailed Operating Statistics for FelCor's Top Markets  12

Non-GAAP Financial Measures                             13



(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 Quarterly Report on Form 10-Q.


Consolidated Statements of Operations

(in thousands, except per share data)

                              Three Months Ended        Nine Months Ended

                              September 30,             September 30,

                              2009         2008         2009         2008

Revenues:

Hotel operating revenue:

Room                          $ 184,103    $ 223,968    $ 557,491    $ 693,789

Food and beverage               30,370       36,357       103,786      131,875

Other operating departments     14,456       16,008       43,234       47,453

Other revenue                   1,280        1,396        2,554        2,655

Total revenues                  230,209      277,729      707,065      875,772

Expenses:

Hotel departmental expenses:

Room                            50,202       55,563       145,741      167,085

Food and beverage               26,728       30,747       84,133       102,289

Other operating departments     6,765        7,192        19,257       21,391

Other property related costs    66,492       76,947       199,711      230,646

Management and franchise        11,361       13,573       34,278       45,448
fees

Taxes, insurance and lease      25,355       29,718       75,411       87,884
expense

Corporate expenses              4,471        5,388        15,829       17,079

Depreciation and                37,982       36,069       112,024      104,909
amortization

Impairment loss                 2,080        36,692       3,448        53,823

Hurricane loss                  -            1,669        -            1,669

Other expenses                  1,031        1,046        3,528        2,879

Total operating expenses        232,467      294,604      693,360      835,102

Operating income (loss)         (2,258  )    (16,875 )    13,705       40,670

Interest expense, net           (24,427 )    (24,114 )    (68,501 )    (74,886 )

Charges related to debt         -            -            (594    )    -
extinguishment

Loss before equity in income
(loss) from unconsolidated      (26,685 )    (40,989 )    (55,390 )    (34,216 )
entities

Equity in income (loss) from    488          (2,773  )    (3,197  )    (1,064  )
unconsolidated entities

Gain on sale of assets          723          -            723          -

Gain on involuntary             -            -            -            3,095
conversion

Loss from continuing            (25,474 )    (43,762 )    (57,864 )    (32,185 )
operations

Discontinued operations         -            1,193        -            1,180

Net loss                        (25,474 )    (42,569 )    (57,864 )    (31,005 )

Net loss (income)
attributable to
noncontrolling                  174          (165    )    66           (1,126  )

interests in other
partnerships

Net loss attributable to
redeemable noncontrolling       160          1,094        399          1,280

interests in FelCor LP

Net loss attributable to        (25,140 )    (41,640 )    (57,399 )    (30,851 )
FelCor

Preferred dividends             (9,678  )    (9,678  )    (29,034 )    (29,034 )

Net loss attributable to      $ (34,818 )  $ (51,318 )  $ (86,433 )  $ (59,885 )
FelCor common stockholders

Basic and diluted per common
share data:

Loss from continuing          $ (0.55   )  $ (0.85   )  $ (1.37   )  $ (1.00   )
operations

Net loss                      $ (0.55   )  $ (0.83   )  $ (1.37   )  $ (0.99   )

Basic and diluted weighted
average common shares           63,086       61,828       63,121       61,827
outstanding

Cash dividends declared on    $ -          $ 0.15       $ -          $ 0.85
common stock




Consolidated Balance Sheets

(unaudited, in thousands)

                                                  September 30,   December 31,

                                                  2009            2008

ASSETS

Investment in hotels, net of accumulated
depreciation of $921,197 at

September 30, 2009 and $816,271 at December 31,   $ 2,228,839     $ 2,279,026
2008

Investment in unconsolidated entities               86,690          94,506

Cash and cash equivalents                           128,063         50,187

Restricted cash                                     19,774          13,213

Accounts receivable, net of allowance for
doubtful accounts of $274 at

September 30, 2009 and $521 at December 31, 2008    30,894          35,240

Deferred expenses, net of accumulated
amortization of $12,676 at

September 30, 2009 and $13,087 at December 31,      9,957           5,556
2008

Other assets                                        36,805          34,541

Total assets                                      $ 2,541,022     $ 2,512,269

LIABILITIES AND EQUITY

Debt, net of discount of $1,140 at September 30,
2009 and $1,544 at

December 31, 2008                                 $ 1,632,910     $ 1,551,686

Preferred distributions payable                     27,902          8,545

Accrued expenses and other liabilities              137,419         132,604

Total liabilities                                   1,798,231       1,692,835

Commitments and contingencies

Redeemable noncontrolling interests in FelCor LP
at redemption value, 296

units issued and outstanding at September 30,       1,340           545
2009 and December 31, 2008

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
September 30, 2009 and

December 31, 2008                                   309,362         309,362

Series C Cumulative Redeemable Preferred Stock,
68 shares, liquidation

value of $169,950, issued and outstanding at
September 30, 2009 and

December 31, 2008                                   169,412         169,412

Common stock, $.01 par value, 200,000 shares
authorized and

69,413 shares issued and outstanding, including
shares in treasury, at

September 30, 2009 and December 31, 2008            694             694

Additional paid-in capital                          2,037,084       2,045,482

Accumulated other comprehensive income              22,471          15,347

Accumulated deficit                                 (1,732,420 )    (1,645,947 )

Less: Common stock in treasury, at cost, of
4,725 shares at

September 30, 2009 and 5,189 shares at December     (88,366    )    (99,245    )
31, 2008

Total FelCor stockholders' equity                   718,237         795,105

Noncontrolling interests in other partnerships      23,214          23,784

Total equity                                        741,451         818,889

Total liabilities and equity                      $ 2,541,022     $ 2,512,269




Capital Expenditures

(in thousands)

                               Three Months Ended      Nine Months Ended

                               September 30,           September 30,

                               2009        2008        2009        2008

Improvements and additions to
consolidated

hotels                         $ 16,926    $ 35,274    $ 62,465    $ 108,899

Consolidated joint venture
partners' pro rata share

of additions to hotels           (381   )    (787   )    (758   )    (3,005  )

Pro rata share of
unconsolidated additions to      693         2,592       3,646       13,898
hotels

Total additions to hotels(a)   $ 17,238    $ 37,079    $ 65,353    $ 119,792



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


Supplemental Financial Data

(in thousands, except per share information)

                                               September 30,  December 31,

Total Enterprise Value                         2009           2008

Common shares outstanding                        64,687         64,224

Units outstanding                                296            296

Combined shares and units outstanding            64,983         64,520

Common stock price                             $ 4.53         $ 1.84

Equity capitalization                          $ 294,373      $ 118,717

Series A preferred stock                         309,362        309,362

Series C preferred stock                         169,412        169,412

Consolidated debt                                1,632,910      1,551,686

Noncontrolling interests of consolidated debt    (3,999    )    (4,078    )

Pro rata share of unconsolidated debt            108,103        112,220

Cash and cash equivalents                        (128,063  )    (50,187   )

Total enterprise value (TEV)                   $ 2,382,098    $ 2,207,132




Debt Summary

(dollars in thousands)

                                 Interest Rate  Maturity          Consolidated
                                 at

                Encumbered       September 30,  Date              Debt
                Hotels           2009

Senior term     none             9.00%(b)       June 2011         $299,602
notes(a)

Senior term     none             L +1.875       December 2011     215,000
notes(a)

Total senior                     6.29(c)                          514,602
debt

CMBS debt       12 hotels(d)     L +0.93(e)     November 2011(f)  250,000

Mortgage debt   9 hotels(g)      L +3.50(h)     August 2011(i)    200,800

Mortgage debt   Esmeralda-REN,
(j)                              L +1.55(k)     May 2012(l)       176,483
                Vinoy-REN

CMBS debt(j)    8 hotels(m)      8.70           May 2010          159,205

Mortgage debt   7 hotels(n)      9.02           April 2014        118,415

Mortgage debt   6 hotels(o)      8.73           May 2010          113,628

CMBS debt(j)    5 hotels(p)      6.66           June-August 2014  71,331

                Boca Raton-ES,
CMBS debt(j)                     6.15           June 2009(q)      14,277
                Wilmington-DT

CMBS debt       Indianapolis     5.81           July 2016         11,843
                North-ES

Capital lease   St. Paul-ES and  9.58           various           2,326
and other       other

Total mortgage  53 hotels        5.20(c)                          1,118,308
debt

Total                            5.54%(c)                         $1,632,910



(a) In October 2009, we issued $636 million in aggregate principal amount of our 10% senior notes due 2014. The new notes are secured by mortgages and related security interests on up to 14 hotels. A portion of the net proceeds from the sale of these notes was used to repurchase $214 million of our floating-rate notes and $213 million of our 81/2% notes.

(b) As a result of a rating down-grade in February 2009, the interest rate on our 81/2% notes due 2011 increased by 50 basis points to 9.0%.

(c) Interest rates are calculated based on the weighted average debt outstanding at September 30, 2009.

(d) 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.

(e) We have purchased an interest rate cap that caps LIBOR at 7.8% and expires in November 2010 for this notional amount.

(f) 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.

(g) 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.

(h) LIBOR for this loan is subject to a 2% floor.

(i) This loan can be extended for as many as two years, subject to satisfying certain conditions that we expect to satisfy.

(j) The hotels under this debt are subject to separate loan agreements and are not cross collateralized.

(k) We have purchased interest rate caps that cap LIBOR at 6.5% and expire in May 2010 for aggregate notional amounts of $177 million.

(l) 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.

(m) The hotels that secure this debt are: South San Francisco-ES, Orlando South-ES, Atlanta Buckhead-ES, Chicago Deerfield-ES, New Orleans-ES, Boston Marlboro-ES, Piscataway-ES, and Corpus Christi-ES.

(n) 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.

(o) 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.

(p) The hotels that secure this debt are: Atlanta Airport-ES, Austin-DTGS, BWI Airport-ES, Orlando Airport-HI, and Phoenix Biltmore-ES.

(q) We have received term sheets from the special servicer to extend the maturity of these loans for two years, which we are currently evaluating.


Debt Summary - (continued)

Weighted average interest               5.54%

Fixed interest rate debt to total debt  48.4%

Mortgage debt to total assets           44.0%



Hotel Portfolio Composition

The following tables set forth, as of September 30, 2009, for 85 Consolidated Hotels distribution by brand, top markets and location type.


                                          % of         % of 2008

Brand                     Hotels  Rooms   Total Rooms  Hotel EBITDA(a)

Embassy Suites Hotels     47      12,132  49           55

Holiday Inn               17      6,306   25           19

Sheraton and Westin       9       3,217   13           12

Doubletree                7       1,471   6            7

Renaissance and Marriott  3       1,321   5            5

Hilton                    2       559     2            2

Top Markets

South Florida             5       1,439   6            7

San Francisco area        6       2,138   8            6

Atlanta                   5       1,462   6            6

Los Angeles area          4       899     4            6

Orlando                   5       1,690   7            5

Dallas                    4       1,333   5            4

Philadelphia              2       729     3            4

Northern New Jersey       3       756     3            4

Minneapolis               3       736     3            4

San Diego                 1       600     2            4

Phoenix                   3       798     3            3

San Antonio               3       874     4            3

Chicago                   3       795     3            3

Boston                    2       532     2            3

Washington, D.C.          1       443     2            2

Location

Suburban                  35      8,781   35           34

Urban                     20      6,358   25           26

Airport                   18      5,788   24           24

Resort                    12      4,079   16           16



(a) Hotel EBITDA is more fully described on page 20.


Detailed Operating Statistics by Brand

(85 consolidated hotels)

                     Occupancy (%)

                     Three Months Ended             Nine Months Ended

                     September 30,                  September 30,

                     2009    2008        %Variance  2009    2008       %Variance

Embassy Suites       69.8    74.5        (6.4  )    68.8    75.2       (8.5  )
Hotels

Holiday Inn          70.4    76.3        (7.8  )    67.4    74.8       (9.8  )

Sheraton and Westin  63.6    68.1        (6.7  )    61.0    68.1       (10.5 )

Doubletree           67.5    73.5        (8.2  )    66.2    76.3       (13.3 )

Renaissance and      66.9    62.2        7.5        61.7    67.0       (7.9  )
Marriott

Hilton               77.1    71.5        7.8        65.1    64.8       0.5

Total hotels         69.0    73.4        (6.0  )    66.9    73.6       (9.2  )

                     ADR ($)

                     Three Months Ended             Nine Months Ended

                     September 30,                  September 30,

                     2009    2008        %Variance  2009    2008       %Variance

Embassy Suites       123.51  142.26      (13.2 )    129.79  145.69     (10.9 )
Hotels

Holiday Inn          107.10  122.98      (12.9 )    106.93  121.64     (12.1 )

Sheraton and Westin  100.86  117.54      (14.2 )    109.39  125.19     (12.6 )

Doubletree           114.00  133.42      (14.5 )    125.87  144.39     (12.8 )

Renaissance and      130.99  131.20      (0.2  )    164.91  178.25     (7.5  )
Marriott

Hilton               128.93  141.20      (8.7  )    118.12  131.33     (10.1 )

Total hotels         116.51  133.21      (12.5 )    122.65  138.14     (11.2 )

                     RevPAR ($)

                     Three Months Ended             Nine Months Ended

                     September 30,                  September 30,

                     2009    2008        %Variance  2009    2008       %Variance

Embassy Suites       86.16   105.98      (18.7 )    89.28   109.58     (18.5 )
Hotels

Holiday Inn          75.36   93.86       (19.7 )    72.11   90.94      (20.7 )

Sheraton and Westin  64.11   80.08       (19.9 )    66.70   85.28      (21.8 )

Doubletree           76.95   98.12       (21.6 )    83.32   110.21     (24.4 )

Renaissance and      87.58   81.60       7.3        101.79  119.44     (14.8 )
Marriott

Hilton               99.34   100.95      (1.6  )    76.89   85.04      (9.6  )

Total hotels         80.39   97.80       (17.8 )    82.00   101.69     (19.4 )




Detailed Operating Statistics for FelCor's Top Markets

(85 consolidated hotels)

              Occupancy (%)

              Three Months                Nine Months Ended
              Ended

              September 30,               September 30,

              2009    2008    % Variance  2009           2008         %Variance

South         67.2    70.9    (5.3  )     73.3           78.7         (6.9  )
Florida

San
Francisco     81.6    83.5    (2.3  )     69.5           78.1         (11.0 )
area

Atlanta       72.9    74.0    (1.6  )     70.8           75.4         (6.1  )

Los Angeles   75.7    81.3    (6.8  )     72.9           77.7         (6.2  )
area

Orlando       65.4    72.6    (10.0 )     68.1           78.4         (13.2 )

Dallas        58.2    67.5    (13.7 )     59.5           68.6         (13.4 )

Philadelphia  72.5    79.6    (8.9  )     65.6           74.7         (12.2 )

Northern New  64.7    75.6    (14.4 )     62.4           72.5         (14.0 )
Jersey

Minneapolis   77.8    78.6    (0.9  )     68.2           73.9         (7.7  )

San Diego     76.9    80.4    (4.3  )     71.7           81.3         (11.8 )

Phoenix       45.8    55.3    (17.1 )     54.1           66.0         (18.0 )

San Antonio   74.7    85.9    (13.0 )     72.8           82.1         (11.3 )

Chicago       72.7    76.4    (4.8  )     65.0           74.4         (12.6 )

Boston        84.4    85.0    (0.8  )     78.4           79.8         (1.8  )

Washington,   67.5    62.1    8.6         59.1           58.9         0.4
D.C.

              ADR ($)

              Three Months                Nine Months Ended
              Ended

              September 30,               September 30,

              2009    2008    % Variance  2009           2008         %Variance

South         100.94  112.91  (10.6 )     132.67         152.82       (13.2 )
Florida

San
Francisco     132.57  153.86  (13.8 )     127.32         144.74       (12.0 )
area

Atlanta       102.90  119.91  (14.2 )     106.24         122.57       (13.3 )

Los Angeles   141.69  167.55  (15.4 )     138.03         161.27       (14.4 )
area

Orlando       81.21   91.33   (11.1 )     97.31          107.41       (9.4  )

Dallas        108.58  119.72  (9.3  )     116.83         124.75       (6.4  )

Philadelphia  127.29  148.20  (14.1 )     133.86         148.84       (10.1 )

Northern New  132.09  163.52  (19.2 )     142.35         163.89       (13.1 )
Jersey

Minneapolis   128.35  154.63  (17.0 )     129.03         147.34       (12.4 )

San Diego     123.11  160.07  (23.1 )     127.37         160.83       (20.8 )

Phoenix       95.82   114.52  (16.3 )     126.23         148.71       (15.1 )

San Antonio   102.64  112.59  (8.8  )     104.75         114.04       (8.1  )

Chicago       107.30  129.37  (17.1 )     108.66         127.88       (15.0 )

Boston        138.86  161.05  (13.8 )     134.62         156.12       (13.8 )

Washington,   114.73  141.53  (18.9 )     132.89         155.11       (14.3 )
D.C.

              RevPAR ($)

              Three Months                Nine Months Ended
              Ended

              September 30,               September 30,

              2009    2008    % Variance  2009    2008          %Variance

South         67.82   80.07   (15.3 )     97.21   120.33        (19.2 )
Florida

San
Francisco     108.24  128.52  (15.8 )     88.52   113.02        (21.7 )
area

Atlanta       74.98   88.77   (15.5 )     75.18   92.41         (18.6 )

Los Angeles   107.26  136.15  (21.2 )     100.57  125.24        (19.7 )
area

Orlando       53.12   66.34   (19.9 )     66.25   84.25         (21.4 )

Dallas        63.25   80.79   (21.7 )     69.48   85.64         (18.9 )

Philadelphia  92.26   117.90  (21.7 )     87.76   111.19        (21.1 )

Northern New  85.48   123.62  (30.9 )     88.77   118.88        (25.3 )
Jersey

Minneapolis   99.92   121.49  (17.8 )     87.96   108.87        (19.2 )

San Diego     94.72   128.66  (26.4 )     91.36   130.75        (30.1 )

Phoenix       43.93   63.31   (30.6 )     68.31   98.09         (30.4 )

San Antonio   76.70   96.71   (20.7 )     76.22   93.58         (18.6 )

Chicago       78.01   98.81   (21.1 )     70.61   95.10         (25.7 )

Boston        117.14  136.92  (14.4 )     105.51  124.59        (15.3 )

Washington,   77.41   87.95   (12.0 )     78.60   91.34         (13.9 )
D.C.



Non-GAAP Financial Measures

We refer in this release to certain "non-GAAP financial measures." These measures, including FFO, Adjusted FFO, EBITDA, 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 September 30,

                2009                            2008

                Dollars      Shares  Per Share  Dollars      Shares  Per Share
                                     Amount                          Amount

Net loss        $ (25,474 )                     $ (42,569 )

Noncontrolling    334                             929
interests

Preferred         (9,678  )                       (9,678  )
dividends(a)

Net loss
attributable
to FelCor

common            (34,818 )                       (51,318 )
stockholders

Less:
Dividends
declared on
unvested

restricted
stock             -                               (98     )
compensation

Numerator for
basic and
diluted loss

attributable
to common         (34,818 )  63,086  $ (0.55 )    (51,416 )  61,828  $ (0.83 )
stockholders

Depreciation
and               37,982     -         0.60       36,069     -         0.59
amortization

Depreciation,
unconsolidated    3,610      -         0.06       3,998      -         0.06
entities

Gain on sale      -          -         -          (1,193  )  -         (0.02 )
of hotels

Noncontrolling
interests in      (160    )  296       (0.01 )    (1,094  )  1,346     (0.01 )
FelCor LP

Conversion of
options and
unvested

restricted        -          445       -          98         -         -
stock

FFO               6,614      63,827    0.10       (13,538 )  63,174    (0.21 )

Impairment        2,080      -         0.04       36,692     -         0.58
loss

Impairment
loss,             -          -         -          3,750      -         0.06
unconsolidated
subsidiaries

Hurricane loss    -          -         -          1,669      -         0.02
(b)

Hurricane
loss,             -          -         -          50         -         -
unconsolidated
subsidiaries

Conversion        117        -         -          118        -         -
costs(c)

Severance
costs, net of
noncontrolling

interests         41         -         -          -          -         -

Lease
termination       117        -         -          -          -         -
costs

Conversion of
options and
unvested          -          -         -          -          121       -
restricted
stock

Adjusted FFO    $ 8,969      63,827  $ 0.14     $ 28,741     63,295  $ 0.45



(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.


Reconciliation of Net Loss to FFO

(in thousands, except per share data)

                Nine Months Ended September 30,

                2009                            2008

                Dollars      Shares  Per Share  Dollars      Shares  Per Share
                                     Amount                          Amount

Net loss        $ (57,864 )                     $ (31,005 )

Noncontrolling    465                             154
interests

Preferred         (29,034 )                       (29,034 )
dividends(a)

Net loss
attributable
to FelCor

common            (86,433 )                       (59,885 )
stockholders

Less:
Dividends
declared on
unvested

restricted
stock             -                               (1,041  )
compensation

Numerator for
basic and
diluted loss

attributable
to common         (86,433 )  63,121  $ (1.37 )    (60,926 )  61,827  $ (0.99 )
stockholders

Depreciation
and               112,024    -         1.77       104,909    -         1.70
amortization

Depreciation,
unconsolidated    10,898     -         0.17       11,128     -         0.18
entities

Gain on
involuntary       -          -         -          (3,095  )  -         (0.05 )
conversion

Gain on sale      -          -         -          (1,193  )  -         (0.02 )
of hotels

Noncontrolling
interests in      (399    )  296       -          (1,280  )  1,351     (0.04 )
FelCor LP

Conversion of
options and
unvested

restricted        -          284       -          1,041      114       0.02
stock

FFO               36,090     63,701    0.57       50,584     63,292    0.80

Impairment        3,448      -         0.05       53,823     -         0.85
loss

Impairment
loss,             2,068      -         0.03       3,750      -         0.06
unconsolidated
subsidiaries

Charges
related to        594        -         0.01       -          -         -
debt
extinguishment

Hurricane loss    -          -         -          1,669      -         0.03
(b)

Hurricane
loss,             -          -         -          50         -         -
unconsolidated
subsidiaries

Conversion        447        -         0.01       481        -         -
costs(c)

Severance
costs, net of
noncontrolling

interests         550        -         0.01       -          -         -

Lease
termination       469        -         0.01       -          -         -
costs

Adjusted FFO    $ 43,666     63,701  $ 0.69     $ 110,357    63,292  $ 1.74



(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.


Reconciliation of Net Loss to EBITDA

(in thousands)

                              Three Months Ended        Nine Months Ended

                              September 30,             September 30,

                              2009         2008         2009         2008

Net loss                      $ (25,474 )  $ (42,569 )  $ (57,864 )  $ (31,005 )

Depreciation and                37,982       36,069       112,024      104,909
amortization

Depreciation, unconsolidated    3,610        3,998        10,898       11,128
entities

Interest expense                24,656       24,368       69,074       76,112

Interest expense,               837          1,282        2,807        4,205
unconsolidated entities

Amortization of stock           1,122        1,072        3,924        3,795
compensation

Noncontrolling interests in     174          (165    )    66           (1,126  )
other partnerships

EBITDA                          42,907       24,055       140,929      168,018

Gain on sale of hotels          -            (1,193  )    -            (1,193  )

Gain on involuntary             -            -            -            (3,095  )
conversion

Charges related to debt         -            -            594          -
extinguishment

Impairment loss                 2,080        36,692       3,448        53,823

Impairment loss on              -            3,750        2,068        3,750
unconsolidated hotels

Hurricane loss(a)               -            1,669        -            1,669

Hurricane loss,                 -            50           -            50
unconsolidated entities

Conversion costs(b)             117          118          447          481

Severance costs, net of         41           -            550          -
noncontrolling interests

Lease termination costs         117          -            469          -

Adjusted EBITDA               $ 45,262     $ 65,141     $ 148,505    $ 223,503



(a) Represents hurricane-related expenses.

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


Reconciliation of Adjusted EBITDA to Hotel EBITDA

(in thousands)

                               Three Months Ended      Nine Months Ended

                               September 30,           September 30,

                               2009        2008        2009         2008

Adjusted EBITDA                $ 45,262    $ 65,141    $ 148,505    $ 223,503

Other revenue                    (1,280 )    (1,396 )    (2,554  )    (2,655  )

Equity in income from
unconsolidated subsidiaries

(excluding interest,
depreciation and impairment

expense)                         (5,558 )    (6,926 )    (14,519 )    (19,776 )

Noncontrolling interests in
other partnerships

(excluding interest,
depreciation and severance

expense)                         454         784         1,899        2,834

Consolidated hotel lease         10,892      14,511      31,805       42,444
expense

Unconsolidated taxes,            (2,023 )    (2,132 )    (6,041  )    (6,328  )
insurance and lease expense

Interest income                  (229   )    (254   )    (573    )    (1,227  )

Other expenses (excluding
conversion costs, severance

costs and lease termination      751         928         2,040        2,398
costs)

Corporate expenses (excluding
amortization expense

of stock compensation)           3,349       4,316       11,905       13,284

Gain on sale of assets           (723   )    -           (723    )    -

Adjusted EBITDA from             -           -           -            13
discontinued operations

Hotel EBITDA                   $ 50,895    $ 74,972    $ 171,744    $ 254,490




Reconciliation of Net Loss to Hotel EBITDA

(in thousands)

                              Three Months Ended        Nine Months Ended

                              September 30,             September 30,

                              2009         2008         2009         2008

Net loss                      $ (25,474 )  $ (42,569 )  $ (57,864 )  $ (31,005 )

Discontinued operations         -            (1,193  )    -            (1,180  )

Equity in loss (income) from    (488    )    2,773        3,197        1,064
unconsolidated entities

Consolidated hotel lease        10,892       14,511       31,805       42,444
expense

Unconsolidated taxes,           (2,023  )    (2,132  )    (6,041  )    (6,328  )
insurance and lease expense

Interest expense, net           24,427       24,114       68,501       74,886

Charges related to debt         -            -            594          -
extinguishment

Corporate expenses              4,471        5,388        15,829       17,079

Depreciation and                37,982       36,069       112,024      104,909
amortization

Impairment loss                 2,080        36,692       3,448        53,823

Hurricane loss                  -            1,669        -            1,669

Gain on sale of assets          (723    )    -            (723    )    -

Gain on involuntary             -            -            -            (3,095  )
conversion

Other expenses                  1,031        1,046        3,528        2,879

Other revenue                   (1,280  )    (1,396  )    (2,554  )    (2,655  )

Hotel EBITDA                  $ 50,895     $ 74,972     $ 171,744    $ 254,490




Hotel EBITDA and Hotel EBITDA Margin

(dollars in thousands)

                          Three Months Ended          Nine Months Ended

                          September 30,               September 30,

                          2009          2008          2009          2008

Total revenues            $ 230,209     $ 277,729     $ 707,065     $ 875,772

Other revenue               (1,280   )    (1,396   )    (2,554   )    (2,655   )

Hotel operating revenue     228,929       276,333       704,511       873,117

Hotel operating expenses    (178,034 )    (201,361 )    (532,767 )    (618,627 )

Hotel EBITDA              $ 50,895      $ 74,972      $ 171,744     $ 254,490

Hotel EBITDA margin(a)      22.2     %    27.1     %    24.4     %    29.1     %



(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        Nine Months Ended

                          September 30,             September 30,

                          2009         2008         2009          2008

Total operating expenses  $ 232,467    $ 294,604    $ 693,360     $ 835,102

Unconsolidated taxes,
insurance and lease         2,023        2,132        6,041         6,328
expense

Consolidated hotel lease    (10,892 )    (14,511 )    (31,805  )    (42,444  )
expense

Corporate expenses          (4,471  )    (5,388  )    (15,829  )    (17,079  )

Depreciation and            (37,982 )    (36,069 )    (112,024 )    (104,909 )
amortization

Impairment loss             (2,080  )    (36,692 )    (3,448   )    (53,823  )

Hurricane loss              -            (1,669  )    -             (1,669   )

Other expenses              (1,031  )    (1,046  )    (3,528   )    (2,879   )

Hotel operating expenses  $ 178,034    $ 201,361    $ 532,767     $ 618,627




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

                                           Three Months Ended  Nine Months Ended

                                           September 30,       September 30,

                                           2009     2008       2009    2008

Ratio of operating income (loss) to total  (1.0 )%  (6.1 )%    1.9  %  4.6  %
revenues

Other revenue                              (0.6 )   (0.5 )     (0.4 )  (0.3 )

Unconsolidated taxes, insurance and lease  (0.9 )   (0.7 )     (0.8 )  (0.7 )
expense

Consolidated hotel lease expense           4.8      5.2        4.5     4.9

Other expenses                             0.4      0.4        0.5     0.3

Corporate expenses                         2.0      2.0        2.3     2.0

Depreciation and amortization              16.6     13.0       15.9    12.0

Impairment loss                            0.9      13.2       0.5     6.1

Hurricane loss                             -        0.6        -       0.2

Hotel EBITDA margin                        22.2 %   27.1 %     24.4 %  29.1 %




Reconciliation of Forecasted Net Loss Attributable to FelCor to Forecasted
Adjusted FFO and

Adjusted EBITDA

(in millions, except per share and unit data)

                          Full Year 2009 Guidance

                          Low Guidance                High Guidance

                          Dollars   Per Share Amount  Dollars   Per Share Amount

Net loss attributable to  $ (113 )                    $ (111 )
FelCor

Preferred dividends         (39  )                      (39  )

Net loss applicable to
FelCor common               (152 )  $ (2.42   )         (150 )  $ (2.39   )
stockholders

Depreciation(b)             164                         164

Noncontrolling interests    (1   )                      (1   )
in FelCor LP

Severance costs             1                           1

Charges related to debt     2                           2
extinguishment

Impairment loss(b)          6                           6

Adjusted FFO              $ 20      $ 0.31(a)         $ 22      $ 0.34(a)

Net loss attributable to  $ (113 )                    $ (111 )
FelCor

Depreciation(b)             164                         164

Interest expense(b)         110                         110

Amortization expense        5                           5

Noncontrolling interests    (1   )                      (1   )
in FelCor LP

Severance costs             1                           1

Charges related to debt     2                           2
extinguishment

Impairment loss(b)          6                           6

Adjusted EBITDA           $ 174                       $ 176



(a) Weighted average shares and units are 63.6 million.

(b) Includes pro rata portion of unconsolidated entities.

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, EBITDA, 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 and 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.
    --  Impairment losses - We exclude the effect of impairment losses and gains
        or losses on disposition of assets in computing Adjusted FFO and
        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 and
        Adjusted EBITDA because they do not reflect our actual performance for
        that period.

In addition, to derive Adjusted EBITDA, we exclude gains or losses on the sale of 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.

Limitations of Non-GAAP Measures

Our management and Board of Directors use FFO, Adjusted FFO, EBITDA, 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, EBITDA, 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


Related Categories

Press Releases

Stocks Mentioned

FCH 3.56

+0.11 +3.19%
Volume: 617,206
Track FCH


Related Entities


Add Your Comment