FelCor Meets Consensus Analyst Estimates for First Quarter 2002

- FFO per share of $0.44

Press Release: FelCor Lodging Trust Incorporated
May 3, 2002
IRVING, TX -- FelCor Lodging Trust Incorporated (NYSE: FCH), one of the nation's largest hotel real estate investment trusts (REITs), yesterday reported operating results for the first quarter ended March 31, 2002.

FelCor's first quarter results reflect Revenue Per Available Room ("RevPAR") below prior year, but consistent with previous expectations of a gradual increase in hotel occupancy. The portfolio's occupancy reflects that leisure travel is recovering faster than business travel. Operating margins were better than anticipated, as FelCor continued to work with its brand managers to maintain effective cost controls.

FelCor's first quarter 2002 recurring Funds From Operations ("FFO") of $29.3 million, or $0.44 per share, equals consensus analyst estimates. FFO for the same period last year totaled $71.4 million, or $1.07 per share. On a pro forma basis, assuming that the acquisition of the 88 leases from Six Continents Hotels completed on July 1, 2001 had been acquired on January 1, 2001, FFO for the first quarter 2001 was $68.9 million, or $1.03 per share. First quarter 2002 recurring Earnings Before Interest, Taxes, Depreciation, Amortization, and other non-cash charges ("EBITDA"), totaled $77.2 million, compared to $117.3 million for first quarter 2001 and $114.8 million on a pro forma basis for the first quarter 2001. The Company reported a net loss of $6.1 million, or a loss per share of $0.23, compared to the first quarter 2001 net loss of $6.8 million, or loss per share of $0.25. On a pro forma basis, the Company reported first quarter earnings of $26.5 million. The loss reported for the first quarter of 2001 resulted from $36.2 million of non- recurring expense related to the acquisition of DJONT on January 1, 2001.

FelCor's total hotel portfolio RevPAR for the first quarter was 18.1 percent below that for the same period of 2001. Compared to the same months in 2001, RevPAR for January decreased 21.5 percent, February decreased 15.6 percent and March decreased 17.4 percent. The deviation in March from the improving RevPAR trend is attributed primarily to the negative impact related to the timing difference between the Easter and Passover holidays in 2002, as compared to 2001. For the quarter, occupancy was down 770 basis points, to 60.6 percent, and average daily rate ("ADR") was down 7.6 percent, to $100.36, compared to the same quarter of 2001. Occupancy increased from 55.2 percent for the fourth quarter of 2001 to 60.6 percent for the first quarter of 2002.

"Our portfolio has experienced an increase in occupancy as the economy has started to turn around. There also has been an increase in demand, principally from the leisure traveler, as we move further from the events of September 11," said Thomas J. Corcoran, Jr., FelCor's President and CEO. "Although group business is coming back, we have not yet seen a substantial improvement in transient business travel."

The operating margin for FelCor's hotel portfolio during the first quarter 2002 was 33.6 percent, and declined by 260 basis points, as compared to the operating margin for the same period in 2001. "Although down from last year, our operating margins were actually better than expected due to the effective cost containment measures that were implemented with our brand managers," added Mr. Corcoran.

During the first quarter of 2002, interest expense, net of interest income, was $41.2 million, compared to $39.4 million for the first quarter of prior year, relating primarily to FelCor's excess cash carried during 2002.

Capital Structure:

At March 31, 2002, FelCor had $1.9 billion of debt outstanding, which included $39.3 million drawn under its $615 million line of credit and the weighted average life of the Company's debt was seven years. At March 31, 2002, FelCor had $112.0 million in cash and cash equivalents.

In April, FelCor closed on the sale of its 183-room Doubletree Guest Suites hotel in Boca Raton, Florida with net sales proceeds of $6.5 million. In addition, the Company has entered into contracts for the sale of one of its hotels in Kansas, for approximately $2.0 million, and for the sale of certain retail space at its Allerton Crowne Plaza hotel in Chicago, for approximately $17 million. Both the Boca Raton and the Kansas hotels had been previously identified as non-strategic assets and classified as held for sale.

Second Quarter and 2002 Guidance:

For the second quarter of 2002, FelCor currently anticipates its portfolio RevPAR will be four to seven percent below the comparable period of the prior year. FFO per share is expected to be within the range of $0.78 to $0.86 per share and EBITDA is expected to be within the range of $101 million to $106 million for the same period.

The Company's RevPAR for April 2002 was approximately 8.7 percent below the same period of 2001, which includes improved leisure demand along with the timing difference of the Easter and Passover holidays between 2002 and 2001. The Company's occupancy for April was approximately 67 percent as compared to prior year of 69 percent.

FelCor has re-affirmed its previous guidance that full year 2002 hotel portfolio RevPAR, compared to 2001, will be flat to negative three percent. RevPAR increases (decreases) by quarter for the remainder of 2002, compared to 2001, are currently expected to fall within the following ranges:

     Second quarter         (4)% to (7)%
     Third quarter           6% to 9%
     Fourth quarter         13% to 16%

FFO per share for the full year 2002 is anticipated to be within the range of $2.25 to $2.60 per share and EBITDA to be within the range of $345 to $360 million. The Company is currently anticipating 2002 maintenance capital expenditures to be from $40 to $50 million.

"We are pleased that FelCor's first quarter 2002 earnings were at the high end of the earnings guidance previously provided. Based on our first quarter results, and improving economic and operating trends, we remain comfortable with our 2002 guidance," said Richard J. O'Brien, FelCor's Executive Vice President and Chief Financial Officer.

FelCor's decision to pay a common dividend will continue to be determined each quarter, based upon the operating results of that quarter, economic conditions, and other operating trends. FelCor currently anticipates distributing an aggregate of $1.00 in dividends per common share during 2002, based on the low end of the Company's current FFO guidance. For the first quarter, FelCor paid a $0.15 common dividend per share based on the first quarter results.

FelCor has published a First Quarter 2002 Supplemental Financial Report, which provides additional corporate data, financial highlights and portfolio statistical data for the three months ended March 31, 2002. Investors are encouraged to access the Supplemental Financial Report on the Company's website at www.felcor.com , on its Investor Relations page in the "Financial Reports" section. The Supplemental Financial Report will be furnished upon request. Requests may be made by e-mail to information@felcor.com or by writing to Director of Investor Relations, FelCor Lodging Trust Incorporated, 545 E. John Carpenter Freeway, Suite 1300, Irving, Texas, 75062.

FelCor is the only lodging REIT that owns a diversified portfolio of nationally-branded, upscale and full-service hotels managed by strategic brand managers such as Hilton Hotels, Six Continents Hotels, and Starwood Hotels & Resorts. FelCor is competitively positioned to deliver superior shareholder returns through its strong management team, strategic brand manager alliances, diversified upscale and full-service hotels, value creation expertise, and financial strength. FelCor is the owner of the largest number of Embassy Suites®, Crowne Plaza®, Holiday Inn® and independently owned Doubletree®-branded hotels. FelCor's portfolio is comprised of 182 hotels with approximately 50,000 rooms and has a current market capitalization of approximately $3.7 billion. Additional information can be found on the Company's website at www.felcor.com .

FelCor invites you to listen to a phone replay of Company's first quarter 2002 conference call, available from Thursday, May 2, 2002 at 1:00 p.m. (Central Daylight Time) through Friday, May 31, 2002, at 7:00 p.m. (Central Daylight Time) by dialing 877-296-3928 (access code is 6473). A recording of the call also will be archived and available at www.felcor.com .

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. 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 currently anticipated. General economic conditions, including the timing and magnitude of any recovery from the current soft economy, future acts of terrorism, the availability of capital, and numerous other factors may affect future results, performance and achievements. 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.

                  Results of Operations - Three Months Ended
                    (in thousands, except per share data)

                                                Three Months Ended March 31,
                                                         Pro Forma     Actual
                                               2002        2001(A)      2001
    Revenues:
       Hotel operating revenue:
         Room                                $257,230    $322,807    $192,225
         Food and beverage                     50,691      62,556      27,664
         Other operating departments           16,219      20,623      12,899
       Percentage lease revenue                   ---         ---      51,531
       Retail space rental and other revenue      670       1,334       1,334
              Total revenues                  324,810     407,320     285,653

    Expenses:
       Hotel operating expenses:
         Room                                  63,233      75,236      43,620
         Food and beverage                     39,991      47,555      20,117
         Other operating departments            7,316       9,052       5,727
       Other property related costs            89,160     104,965      58,502
       Management and franchise fees           15,648      22,277      12,671
       Taxes, insurance and lease expense      34,570      38,853      38,364
       Corporate expenses                       3,746       3,141       3,141
       Depreciation                            38,618      39,808      39,808
       Lease termination costs                    ---         ---      36,226
              Total operating expenses        292,282     340,887     258,176

    Operating income                           32,528      66,433      27,477
       Interest expense, net                   41,196      39,356      39,356

    Income (loss) before equity in income
     from unconsolidated entities, minority
     interests and gain on sale of assets      (8,668)     27,077     (11,879)
       Equity in income from unconsolidated
        entities                                1,221       2,150       2,150
       Minority interests                       1,301      (5,218)        450
       Gain on sale of assets                     ---       2,473       2,473
    Net income (loss)                          (6,146)     26,482      (6,806)
       Preferred dividends                     (6,150)     (6,150)     (6,150)
    Net income (loss) applicable to
     common stockholders                    $ (12,296)   $ 20,332   $ (12,956)

    Diluted per common share data:
       Net income (loss) applicable to
        common stockholders                 $   (0.23)   $   0.38   $   (0.25)
       Weighted average common shares
        outstanding                            52,717      53,063      52,595

    (A)  Information for the pro forma three months ended March 31, 2001 is
         presented assuming that the 88 hotel leases acquired on July 1, 2001
         from Six Continents Hotels, were acquired on January 1, 2001 and the
         elimination of non-recurring lease termination costs.


                       Reconciliation of FFO and EBITDA
                    (in thousands, except per share data)

                                                Three Months Ended March 31,
                                                          Pro Forma    Actual
                                                2002       2001(A)      2001
    Funds From Operations (FFO)
    Net income (loss)                        $ (6,146)   $ 26,482    $ (6,806)
    Deferred rent                                 ---         ---       5,254
    Lease termination costs                       ---         ---      36,226
    Series B preferred dividends               (3,234)     (3,234)     (3,234)
    Depreciation                               38,618      39,808      39,808
    Depreciation from unconsolidated entities   2,178       2,381       2,381
    Minority interest in FelCor Lodging LP     (2,087)      3,462      (2,206)
       FFO                                   $ 29,329    $ 68,899    $ 71,423
       Diluted FFO per common share and unit $   0.44    $   1.03    $   1.07
       Weighted average common shares and
        units outstanding                      66,715      66,767      66,767

    Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)

    FFO                                      $ 29,329    $ 68,899    $ 71,423
    Interest expense                           41,775      40,093      40,093
    Interest expense from unconsolidated
     entities                                   2,359       2,111       2,111
    Amortization expense                          509         476         476
    Series B preferred dividends                3,234       3,234       3,234
       EBITDA                                $ 77,206    $114,813    $117,337

    (A)  Information for the pro forma three months ended March 31, 2001 is
         presented assuming that the 88 hotel leases acquired on July 1, 2001
         from Six Continents Hotels, were acquired on January 1, 2001 and the
         elimination of non-recurring lease termination costs.


                         Selected Balance Sheet Data
                 (in thousands, except book value per share)

                                                      March 31,   December 31,
                                                        2002          2001

    Investment in hotels at cost                     $4,526,338   $4,525,501
    Book value of real estate assets,
     net of depreciation                              3,631,804    3,664,712
    Book value per share                                  25.84        26.23
    Total cash and cash equivalents                     112,031      128,742
    Total assets                                      4,053,401    4,088,929
    Total debt                                        1,924,952    1,938,408
    Total stockholders' equity                        1,664,258    1,683,194


SOURCE: FelCor Lodging Trust Incorporated