Mark Lawrence Kleifges
Management
Yes, Dan, maybe it makes sense to step back and take a look at all of our uses and anticipated sources of cash for the year. So I said, we have $185 million out on the revolver today. We've got about $79 million of convertible senior notes that are puttable to us in March, and we've got $101 million of senior notes due mid-July. So we've got about $180 million of debt coming due this year. For Marriott 234, we expect to fund, as I mentioned, $75 million this year. We've funded $4.5 million already through today. So let's say, we have $71 million left there. IHG, I said we were going to fund $227 million this year. We've funded $18 million through today, so about $209 million left there. And $75 million of improvements at TA, which brings us to, call it $355 million of capital fundings. We've got the host deposit that we'll have to give back at year end, assuming there are no defaults under that lease, which is $50.5 million. So that brings you to total uses of about $585 million. On the sources side, we've got the sale of St. Louis, which will hopefully close in the first half of the year and bring in roughly $35 million. We've got, obviously, free cash flow that we generate during the year. For 2011, we generated free cash flow before CapEx fundings, above the FF&E reserves, of about $100 million. So that brings you -- if we put all of that on our revolver, that'd take the revolver to about $635 million. As John mentioned, there could be -- there will be incremental money to the extent we keep the 20 Marriott hotels in, and there's probably incremental -- there is incremental capital to the extent we convert, rebrand any of the 42 InterCon hotels. So you add all that up, and we could be fully drawn on our revolver, which is not a position we obviously want to be in. We want to maintain liquidity. So I think the next thing that we're looking at -- we did the preferred offering, and I think the next source of capital that we're looking very seriously at is the bank term loan market. That market remains very strong. And so, that's probably the next avenue that we're going to go down.