##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended September 30, 2004



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
|- | ----------------------------------------------------------------------------------------------------------



For the transition period from
 to



Commission File Number 1-9320



---



WYNDHAM INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 94-2878485                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



1950 Stemmons
Freeway, Suite 6001

Dallas, Texas 75207

(Address of principal executive offices) (Zip Code)



(214) 863-1000

(Registrants telephone number, including area code)



---



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



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



The number of shares outstanding of the registrants class A common
stock, par value $.01 per share, as of the close of business on November 5, 2004 was 169,302,483.



---



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



INDEX



|                             |  |                                                                                                                                    |  |     
|---------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------- |  | ----
|                             |  |                                                                                                                                    |  | Page
|                             |  | PART IFINANCIAL INFORMATION                                                                                                       |  |     
|                             |  |                                                                                                                                   
|Item 1.                      |  | Financial Statements                                                                                                               |  | 3   
|                             | 
|Wyndham International, Inc.: |  |                                                                                                                                   
|                             |  |                                                                                                                                   
|                             |  | Condensed Consolidated Balance Sheets as of September 30, 2004 (unaudited) and December 31, 2003                                   |  | 3   
|                             |  |                                                                                                                                   
|                             |  | Condensed Consolidated Statements of Operations for the three months and nine months ended September 30, 2004 and 2003 (unaudited) |  | 4   
|                             |  |                                                                                                                                   
|                             |  | Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2004 and 2003 (unaudited)                  |  | 5   
|                             |  |                                                                                                                                   
|                             |  | Notes to Condensed Consolidated Financial Statements as of September 30, 2004 (unaudited)                                          |  | 6   
|                             |  |                                                                                                                                   
|Item 2.                      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                              |  | 25  
|                             |  |                                                                                                                                   
|Item 3.                      |  | Quantitative and Qualitative Disclosures about Market Risks                                                                        |  | 38  
|                             |  |                                                                                                                                   
|Item 4.                      |  | Controls and Procedures                                                                                                            |  | 39  
|                             |  |                                                                                                                                   
|                             |  | PART IIOTHER INFORMATION                                                                                                          |  |     
|                             |  |                                                                                                                                   
|Item 1.                      |  | Legal Proceedings                                                                                                                  |  | 41  
|                             |  |                                                                                                                                   
|Item 2.                      |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                        |  | 43  
|                             |  |                                                                                                                                   
|Item 3.                      |  | Defaults Upon Senior Securities                                                                                                    |  | 43  
|                             |  |                                                                                                                                   
|Item 4.                      |  | Submission of Matters to Vote of Security Holders                                                                                  |  | 43  
|                             |  |                                                                                                                                   
|Item 5.                      |  | Other Information                                                                                                                  |  | 43  
|                             |  |                                                                                                                                   
|Item 6.                      |  | Exhibits                                                                                                                           |  | 43  
|                             | 
|Signature                    |  | 44                                                                                                                                



2



---

##### Table of Contents

PART I: FINANCIAL INFORMATION



ITEM 1.    FINANCIAL STATEMENTS



WYNDHAM INTERNATIONAL, INC.



CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

(unaudited)



|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------ | ---------- | - | ---------------- | - | ---------- | -
|                                                                                                                                           |  | September 30, 2004 |            |   | December 31,2003 |  
|ASSETS                                                                                                                                     |  |                    |            |   |                  |   |            |  
|Current assets:                                                                                                                            |  |                    |            |   |                  |   |            |  
|Cash and cash equivalents                                                                                                                  |  | $                  | 39,795     |   |                  | $ | 62,441     |  
|Restricted cash                                                                                                                            |  |                    | 93,495     |   |                  |   | 130,457    |  
|Accounts receivable, net of allowance for doubtful accounts of $4,092 in 2004 and $4,489 in 2003                                           |  |                    | 92,109     |   |                  |   | 71,077     |  
|Inventories                                                                                                                                |  |                    | 12,657     |   |                  |   | 13,680     |  
|Prepaid expenses and other assets                                                                                                          |  |                    | 9,403      |   |                  |   | 10,564     |  
|Assets held for sale, net of accumulated depreciation of $341,572 in 2004 and $119,868 in 2003                                             |  |                    | 644,879    |   |                  |   | 238,330    |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|Total current assets                                                                                                                       |  |                    | 892,338    |   |                  |   | 526,549    |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|Investment in real estate and related improvements, net of accumulated depreciation of $674,494 in 2004 and $901,779 in 2003               |  |                    | 2,003,786  |   |                  |   | 2,938,808  |  
|Investment in unconsolidated subsidiaries                                                                                                  |  |                    | 50,252     |   |                  |   | 48,252     |  
|Notes and other receivables                                                                                                                |  |                    | 24,017     |   |                  |   | 43,320     |  
|Management contract costs, net of accumulated amortization $6,910 in 2004 and $20,204 in 2003                                              |  |                    | 5,592      |   |                  |   | 79,014     |  
|Leasehold costs, net of accumulated amortization of $81 in 2004 and $32 in 2003                                                            |  |                    | 6,485      |   |                  |   | 572        |  
|Trade names, net of accumulated amortization of $41,123 in 2004 and $37,123 in 2003                                                        |  |                    | 84,788     |   |                  |   | 86,743     |  
|Deferred acquisition costs                                                                                                                 |  |                    | 4,684      |   |                  |   | 4,459      |  
|Deferred expenses, net of accumulated amortization of $91,849 in 2004 and $73,758 in 2003                                                  |  |                    | 28,151     |   |                  |   | 49,267     |  
|Other assets                                                                                                                               |  |                    | 4,409      |   |                  |   | 6,143      |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|Total assets                                                                                                                               |  | $                  | 3,104,502  |   |                  | $ | 3,783,127  |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                       |  |                    |            |   |                  |   |            |  
|Current liabilities:                                                                                                                       |  |                    |            |   |                  |   |            |  
|Trade accounts payable                                                                                                                     |  | $                  | 11,256     |   |                  | $ | 28,609     |  
|Accrued payroll costs                                                                                                                      |  |                    | 48,282     |   |                  |   | 45,866     |  
|Dividends payable                                                                                                                          |  |                    | 95,016     |   |                  |   | 73,100     |  
|Accrued insurance and property taxes                                                                                                       |  |                    | 50,732     |   |                  |   | 40,559     |  
|Other accrued expenses                                                                                                                     |  |                    | 70,809     |   |                  |   | 61,875     |  
|Advance deposits                                                                                                                           |  |                    | 30,198     |   |                  |   | 33,006     |  
|Borrowings associated with assets held for sale                                                                                            |  |                    | 185,321    |   |                  |   | 118,133    |  
|Current portion of borrowings under credit facility, term loans, mortgage notes and capital lease obligations                              |  |                    | 662,366    |   |                  |   | 292,661    |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|Total current liabilities                                                                                                                  |  |                    | 1,153,980  |   |                  |   | 693,809    |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|Borrowings under credit facility, term loans, mortgage notes and capital lease obligations                                                 |  |                    | 1,568,305  |   |                  |   | 2,271,165  |  
|Derivative financial instruments                                                                                                           |  |                    | 19,721     |   |                  |   | 56,760     |  
|Deferred income taxes                                                                                                                      |  |                    | 38,231     |   |                  |   | 39,999     |  
|Deferred income                                                                                                                            |  |                    | 9,501      |   |                  |   | 10,051     |  
|Minority interest in the Operating Partnerships                                                                                            |  |                    | 20,565     |   |                  |   | 21,289     |  
|Minority interest in other consolidated subsidiaries                                                                                       |  |                    | 58,588     |   |                  |   | 39,981     |  
|Commitments and contingencies                                                                                                              |  |                    |            |   |                  |   |            |  
|Shareholders equity:                                                                                                                      |  |                    |            |   |                  |   |            |  
|Preferred stock, $0.01 par value; authorized: 150,000,000 shares; shares issued and outstanding: 15,452,371 in 2004 and 14,423,151 in
2003 |  |                    | 155        |   |                  |   | 144        |  
|Common stock, $0.01 par value; authorized: 750,000,000 shares; shares issued and outstanding: 169,300,008 in 2004 and 168,238,102 in
2003  |  |                    | 1,693      |   |                  |   | 1,682      |  
|Additional paid in capital                                                                                                                 |  |                    | 4,260,962  |   |                  |   | 4,166,227  |  
|Receivables from shareholders and affiliates                                                                                               |  |                    | (6,855     | ) |                  |   | (18,121    | )
|Accumulated other comprehensive income                                                                                                     |  |                    | (6,229     | ) |                  |   | (8,918     | )
|Accumulated deficit                                                                                                                        |  |                    | (4,014,115 | ) |                  |   | (3,490,941 | )
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|Total shareholders equity                                                                                                                 |  |                    | 235,611    |   |                  |   | 650,073    |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  
|Total liabilities and shareholders equity                                                                                                 |  | $                  | 3,104,502  |   |                  | $ | 3,783,127  |  
|                                                                                                                                           |  |                    |            |   |                  |   |            |  

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



3



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)



|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------ | - | -------- | ---- |  | - | -------- | - |  | - | -------- | -
|                                                                          |  | Three Months EndedSeptember 30, |         |   | Nine Months EndedSeptember 30, |  
|                                                                          |  | 2004                            |         |   | 2003                           |   |          | 2004 |  |   | 2003     |  
|Revenues:                                                                 |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Room revenues                                                             |  | $                               | 109,258 |   |                                | $ | 95,787   |      |  | $ | 374,825  |   |  | $ | 319,731  |  
|Food and beverage revenues                                                |  |                                 | 58,141  |   |                                |   | 48,728   |      |  |   | 221,457  |   |  |   | 175,576  |  
|Other hotel revenues                                                      |  |                                 | 31,286  |   |                                |   | 31,395   |      |  |   | 113,701  |   |  |   | 111,308  |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Total hotel revenues                                                      |  |                                 | 198,685 |   |                                |   | 175,910  |      |  |   | 709,983  |   |  |   | 606,615  |  
|Management fee and service fee income                                     |  |                                 | 4,254   |   |                                |   | 4,162    |      |  |   | 13,059   |   |  |   | 13,012   |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Total revenues                                                            |  |                                 | 202,939 |   |                                |   | 180,072  |      |  |   | 723,042  |   |  |   | 619,627  |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Expenses:                                                                 |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Room expenses                                                             |  |                                 | 28,988  |   |                                |   | 25,652   |      |  |   | 89,981   |   |  |   | 78,283   |  
|Food and beverage expenses                                                |  |                                 | 43,634  |   |                                |   | 37,829   |      |  |   | 148,327  |   |  |   | 121,976  |  
|Other hotel expenses                                                      |  |                                 | 91,717  |   |                                |   | 79,560   |      |  |   | 287,340  |   |  |   | 251,749  |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Total hotel expenses                                                      |  |                                 | 164,339 |   |                                |   | 143,041  |      |  |   | 525,648  |   |  |   | 452,008  |  
|General and administrative                                                |  |                                 | 18,945  |   |                                |   | 10,729   |      |  |   | 48,717   |   |  |   | 45,043   |  
|Depreciation and amortization                                             |  |                                 | 24,805  |   |                                |   | 26,072   |      |  |   | 77,561   |   |  |   | 81,094   |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Total operating expenses                                                  |  |                                 | 208,089 |   |                                |   | 179,842  |      |  |   | 651,926  |   |  |   | 578,145  |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Operating (deficit) income                                                |  |                                 | (5,150  | ) |                                |   | 230      |      |  |   | 71,116   |   |  |   | 41,482   |  
|Other income (expenses):                                                  |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Interest and other income                                                 |  |                                 | 1,466   |   |                                |   | 1,693    |      |  |   | 2,480    |   |  |   | 3,903    |  
|Interest expense                                                          |  |                                 | (46,800 | ) |                                |   | (41,679  | )    |  |   | (145,542 | ) |  |   | (126,785 | )
|Loss on sale of assets                                                    |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   | (4,941   | )
|Loss on derivative instruments                                            |  |                                 | (1,974  | ) |                                |   | (2,266   | )    |  |   | (3,666   | ) |  |   | (21,135  | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Total other expenses                                                      |  |                                 | (47,308 | ) |                                |   | (42,252  | )    |  |   | (146,728 | ) |  |   | (148,958 | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Operating loss from continuing operations                                 |  |                                 | (52,458 | ) |                                |   | (42,022  | )    |  |   | (75,612  | ) |  |   | (107,476 | )
|Equity in earnings of unconsolidated subsidiaries                         |  |                                 | 217     |   |                                |   | 896      |      |  |   | 1,583    |   |  |   | 1,596    |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Loss from continuing operations before income taxes and minority interest |  |                                 | (52,241 | ) |                                |   | (41,126  | )    |  |   | (74,029  | ) |  |   | (105,880 | )
|Income tax benefit (provision)                                            |  |                                 | 2,668   |   |                                |   | 3,239    |      |  |   | (504     | ) |  |   | 48,258   |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Loss from continuing operations before minority interest                  |  |                                 | (49,573 | ) |                                |   | (37,887  | )    |  |   | (74,533  | ) |  |   | (57,622  | )
|Minority interest in consolidated subsidiaries                            |  |                                 | 1,280   |   |                                |   | 1,045    |      |  |   | (8,132   | ) |  |   | (1,025   | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Loss from continuing operations                                           |  |                                 | (48,293 | ) |                                |   | (36,842  | )    |  |   | (82,665  | ) |  |   | (58,647  | )
|Discontinued operations:                                                  |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Income (loss) from operations of discontinued hotels                      |  |                                 | (2,356  | ) |                                |   | (21,447  | )    |  |   | (8,768   | ) |  |   | (43,566  | )
|Impairment loss                                                           |  |                                 | (11,499 | ) |                                |   | (37,260  | )    |  |   | (353,720 | ) |  |   | (133,842 | )
|Leasehold termination                                                     |  |                                 | (31     | ) |                                |   | (164     | )    |  |   | (1,071   | ) |  |   | (151,558 | )
|Gain on sale of assets                                                    |  |                                 | 48,411  |   |                                |   | 2,777    |      |  |   | 49,555   |   |  |   | 7,493    |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Income (loss) from discontinued operations before taxes                   |  |                                 | 34,525  |   |                                |   | (56,094  | )    |  |   | (314,004 | ) |  |   | (321,473 | )
|Income tax (provision) benefit from discontinued operations               |  |                                 | (1,868  | ) |                                |   | 3,839    |      |  |   | (1,633   | ) |  |   | 92,098   |  
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Income (loss) from discontinued operations                                |  |                                 | 32,657  |   |                                |   | (52,255  | )    |  |   | (315,637 | ) |  |   | (229,375 | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Net loss                                                                  |  | $                               | (15,636 | ) |                                | $ | (89,097  | )    |  | $ | (398,302 | ) |  | $ | (288,022 | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Net loss attributable to common shareholders:                             |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Net loss                                                                  |  | $                               | (15,636 | ) |                                | $ | (89,097  | )    |  | $ | (398,302 | ) |  | $ | (288,022 | )
|Preferred stock dividends                                                 |  |                                 | (42,426 | ) |                                |   | (39,254  | )    |  |   | (124,861 | ) |  |   | (115,562 | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Net loss attributable to common shareholders                              |  | $                               | (58,062 | ) |                                | $ | (128,351 | )    |  | $ | (523,163 | ) |  | $ | (403,584 | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Basic and diluted loss per common share:                                  |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Loss from continuing operations                                           |  | $                               | (0.54   | ) |                                | $ | (0.45    | )    |  | $ | (1.23    | ) |  | $ | (1.04    | )
|Income (loss) from discontinued operations                                |  |                                 | 0.19    |   |                                |   | (0.31    | )    |  |   | (1.87    | ) |  |   | (1.36    | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  
|Loss per common share                                                     |  | $                               | (0.35   | ) |                                | $ | (0.76    | )    |  | $ | (3.10    | ) |  | $ | (2.40    | )
|                                                                          |  |                                 |         |   |                                |   |          |      |  |   |          |   |  |   |          |  



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



4



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)



|                                                                                |  |                                 |          |   |      |   |          |  
|------------------------------------------------------------------------------- |  | ------------------------------- | -------- | - | ---- | - | -------- | -
|                                                                                |  | Nine Months Ended September 30, |         
|                                                                                |  | 2004                            |          |   | 2003 |  
|Cash flows from operating activities:                                           |  |                                 |          |   |      |   |          |  
|Net loss                                                                        |  | $                               | (398,302 | ) |      | $ | (288,022 | )
|Adjustments to reconcile net loss to net cash provided by operating activities: |  |                                 |          |   |      |   |          |  
|Depreciation and amortization                                                   |  |                                 | 131,537  |   |      |   | 174,524  |  
|Amortization of unearned stock compensation                                     |  |                                 | 2,064    |   |      |   | 1,711    |  
|Amortization of deferred loan costs                                             |  |                                 | 21,213   |   |      |   | 23,732   |  
|Net gain on sale of assets                                                      |  |                                 | (49,555  | ) |      |   | (2,552   | )
|Gain on derivative financial instruments                                        |  |                                 | (32,914  | ) |      |   | (14,681  | )
|Impairment loss on assets                                                       |  |                                 | 353,720  |   |      |   | 133,842  |  
|Write-off of intangible assets                                                  |  |                                 |         |   |      |   | 152,077  |  
|Write-off of deferred acquisition costs                                         |  |                                 | 1,129    |   |      |   | 194      |  
|Provision for bad debt expense                                                  |  |                                 | (134     | ) |      |   | 5,256    |  
|Equity in earnings of unconsolidated subsidiaries                               |  |                                 | (1,583   | ) |      |   | (1,596   | )
|Minority interest in consolidated subsidiaries                                  |  |                                 | 8,308    |   |      |   | 1,413    |  
|Deferred income taxes                                                           |  |                                 | (3,285   | ) |      |   | (145,570 | )
|Changes in assets and liabilities:                                              |  |                                 |          |   |      |   |          |  
|Accounts receivable and other assets                                            |  |                                 | 4,663    |   |      |   | 15,377   |  
|Inventory                                                                       |  |                                 | 1,698    |   |      |   | 1,767    |  
|Deferred income                                                                 |  |                                 | (319     | ) |      |   | 212      |  
|Accounts payable and other accrued expenses                                     |  |                                 | 2,737    |   |      |   | (14,154  | )
|                                                                                |  |                                 |          |   |      |   |          |  
|Net cash provided by operating activities                                       |  |                                 | 40,977   |   |      |   | 43,530   |  
|                                                                                |  |                                 |          |   |      |   |          |  
|Cash flows from investing activities:                                           |  |                                 |          |   |      |   |          |  
|Improvements and additions to hotel properties                                  |  |                                 | (52,095  | ) |      |   | (32,384  | )
|Proceeds from sale of assets                                                    |  |                                 | 402,280  |   |      |   | 128,705  |  
|Investment in leasehold                                                         |  |                                 | (6,343   | ) |      |   |         |  
|Acquisition of trade name intangible                                            |  |                                 | (5,006   | ) |      |   |         |  
|Changes in restricted cash accounts                                             |  |                                 | 48,338   |   |      |   | (8,573   | )
|Collection on other notes receivable                                            |  |                                 | 634      |   |      |   | 462      |  
|Advances on other notes receivable                                              |  |                                 | (44      | ) |      |   | (4,005   | )
|Deferred acquisition costs                                                      |  |                                 | (1,899   | ) |      |   | (1,632   | )
|Other                                                                           |  |                                 | (27      | ) |      |   | (3,343   | )
|                                                                                |  |                                 |          |   |      |   |          |  
|Net cash provided by investing activities                                       |  |                                 | 385,838  |   |      |   | 79,230   |  
|                                                                                |  |                                 |          |   |      |   |          |  
|Cash flows from financing activities:                                           |  |                                 |          |   |      |   |          |  
|Borrowings under credit facility and mortgage notes                             |  |                                 | 60,000   |   |      |   | 460,000  |  
|Repayments of borrowings under credit facility and mortgage notes               |  |                                 | (499,074 | ) |      |   | (552,411 | )
|Payment of deferred loan costs                                                  |  |                                 | (2,598   | ) |      |   | (20,302  | )
|Distributions made to minority interest in other consolidated subsidiaries      |  |                                 | (6,274   | ) |      |   | (931     | )
|Other                                                                           |  |                                 | (1,712   | ) |      |   |         |  
|                                                                                |  |                                 |          |   |      |   |          |  
|Net cash used in financing activities                                           |  |                                 | (449,658 | ) |      |   | (113,644 | )
|                                                                                |  |                                 |          |   |      |   |          |  
|Effect of exchange rate changes on cash                                         |  |                                 | 197      |   |      |   | 141      |  
|Net (decrease) increase in cash and cash equivalents                            |  |                                 | (22,646  | ) |      |   | 9,257    |  
|Cash and cash equivalents at beginning of period                                |  |                                 | 62,441   |   |      |   | 37,239   |  
|                                                                                |  |                                 |          |   |      |   |          |  
|Cash and cash equivalents at end of period                                      |  | $                               | 39,795   |   |      | $ | 46,496   |  
|                                                                                |  |                                 |          |   |      |   |          |  



The accompanying notes
are an integral part of these consolidated financial statement



5



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except share amounts)

(unaudited)



1.    Organization:



Wyndham International, Inc. (together with its consolidated subsidiaries, Wyndham or the Company) is a fully integrated and
multi-branded hotel enterprise that operates primarily in the upper upscale and luxury segments. As of September 30, 2004, Wyndham owned interests in 74 hotels with over 22,000 guestrooms and leased 5 hotels from third parties with over 900
guestrooms. In addition, Wyndham managed 26 hotels for third party owners with over 7,500 guestrooms, franchised 48 hotels with over 9,700 guestrooms and has a strategic alliance with a third party for 6 hotels with over 1,900 guestrooms.



These financial statements have been prepared in accordance
with generally accepted accounting principles (GAAP) for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes
required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three and nine
months ended September 30, 2004 are not necessarily indicative of the results that may be expected for the year ended December 31, 2004. For further information, refer to the consolidated financial statements and footnotes thereto included in the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, as amended.



2.    Summary of Significant Accounting Policies:



Principles of ConsolidationThe consolidated financial statements include the accounts of Wyndham, its wholly-owned subsidiaries, and the
partnerships, corporations, and limited liability companies in which Wyndham owns a controlling interest, after the elimination of all significant intercompany accounts and transactions.



Partnerships, Corporations and Limited Liability CompaniesThe condition for control is the ownership of a
majority voting interest. Also, in January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation No. 46, Consolidation of Variable Interest Entities (FIN 46) which requires a variable
interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entitys activities or entitled to receive a majority of the entitys residual returns or both. The
Company adopted FIN 46 as of January 1, 2004.



6



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



Stock Compensation



The Company accounts for its stock compensation arrangements under the provisions of Accounting Principles Board Opinion No.
25, Accounting for Stock Issued to Employees (APB 25), and intends to continue to do so. At September 30, 2004, no stock-based employee compensation cost is charged to earnings for options, as all options granted under those
plans had an exercise price equal to the market value of the underlying common stock on the date of grant. If the compensation cost for the Companys stock option-based compensation plans had been determined based on the fair value at the grant
dates for awards under the plans consistent with the method pursuant to Statement of Financial Accounting Standard No. 123 Accounting for Stock-Based Compensation (SFAS 123), the Companys net loss and loss per common
share would have increased to the pro forma amounts indicated below:



|                                                                                                                                            |  |                                     |         |   |                                     |   |          |                                    |  |   |                                    |   |  |   |          |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ------- | - | ----------------------------------- | - | -------- | ---------------------------------- |  | - | ---------------------------------- | - |  | - | -------- | -
|                                                                                                                                            |  | Three MonthsEndedSeptember 30, 2004 |         |   | Three MonthsEndedSeptember 30, 2003 |   |          | Nine MonthsEndedSeptember 30, 2004 |  |   | Nine MonthsEndedSeptember 30, 2003 |  
|Net loss attributable to common shareholders, as reported                                                                                   |  | $                                   | (58,062 | ) |                                     | $ | (128,351 | )                                  |  | $ | (523,163                           | ) |  | $ | (403,584 | )
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                                     | (210    | ) |                                     |   |         |                                    |  |   | (682                               | ) |  |   | (272     | )
|                                                                                                                                            |  |                                     |         |   |                                     |   |          |                                    |  |   |                                    |   |  |   |          |  
|Pro forma net loss attributable to common shareholders                                                                                      |  | $                                   | (58,272 | ) |                                     | $ | (128,351 | )                                  |  | $ | (523,845                           | ) |  | $ | (403,856 | )
|                                                                                                                                            |  |                                     |         |   |                                     |   |          |                                    |  |   |                                    |   |  |   |          |  
|Earnings per share:                                                                                                                         |  |                                     |         |   |                                     |   |          |                                    |  |   |                                    |   |  |   |          |  
|Basic and diluted loss per common shareas reported                                                                                         |  | $                                   | (0.35   | ) |                                     | $ | (0.76    | )                                  |  | $ | (3.10                              | ) |  | $ | (2.40    | )
|Basic and dilutedpro forma loss per common share                                                                                           |  | $                                   | (0.35   | ) |                                     | $ | (0.76    | )                                  |  | $ | (3.10                              | ) |  | $ | (2.40    | )



Intangibles



The Companys intangible assets are as follows:



|                               |  |                          |         |                         |   |         |  
|------------------------------ |  | ------------------------ | ------- | ----------------------- | - | ------- | -
|                               |  | As of September 30, 2004 |        
|                               |  | GrossCarryingAmount      |         | AccumulatedAmortization |  
|Amortized intangible assets:   |  |                          |         |                         |   |         |  
|Management contract costs      |  | $                        | 12,502  |                         | $ | (6,910  | )
|Leasehold costs                |  |                          | 6,566   |                         |   | (81     | )
|Trade name costs               |  |                          | 125,911 |                         |   | (41,123 | )
|                               |  |                          |         |                         |   |         |  
|Total                          |  | $                        | 144,979 |                         | $ | (48,114 | )
|                               |  |                          |         |                         |   |         |  
|Unamortized intangible assets: |  |                          |         |                         |   |         |  
|Goodwill                       |  | $                        | 391     |                         |   |         |  
|                               |  |                          |         |                         |   |         |  



The aggregate
amortization expense for the nine months ended September 30, 2004 was $6,170.



7



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



The estimated amortization expense for the next five years is as follows:



|                  |  |   |      
|----------------- |  | - | -----
|Remainder of 2004 |  | $ | 1,989
|2005              |  | $ | 7,978
|2006              |  | $ | 8,013
|2007              |  | $ | 7,381
|2008              |  | $ | 7,314



The Company reviews
the carrying value of its intangible assets with finite lives including management contracts and leasehold costs whenever events or changes in circumstances arise that indicate the carrying amount of the asset may not be recoverable. If
circumstances indicate that the carrying amount of an asset that the Company expects to hold and use may not be recoverable, the Company estimates the future cash flows expected to result from the use of the asset and its eventual disposition.
Future cash flows are the future cash inflows expected to be generated by an asset less the future cash outflows expected to be necessary to obtain those inflows. If the sum of the expected future cash flows (undiscounted and without interest
charges) is less than the carrying amount of the asset, the Company recognizes an impairment loss as the amount by which the carrying amount of the asset exceeds its fair value. In addition, the Company periodically evaluates the remaining useful
lives of its intangible assets to determine whether events or circumstances indicate that a revision of the remaining amortization period is warranted.



Notes Receivable From Former Senior Executive Officers included in Shareholders Equity



The Company has notes receivable from four former senior executive officers.
As part of these senior executive officers amended employment contracts and separation agreements, the maturity dates of these notes were extended to dates ranging from July 2004 through April 2006. Three notes came due during the nine months
ended September 30, 2004 and were foreclosed upon and written-off and the associated shares of the Companys class A common stock used as collateral for the notes were cancelled. The notes and related accrued interest were previously included
in shareholders equity. As of September 30, 2004, there is one remaining promissory note with an outstanding balance of $6,855 including accrued interest.



Recent PronouncementsIn January 2003, the FASB issued FIN 46. The objective of FIN 46 is to provide guidance on how to identify a variable
interest entity (VIE) and determine when the assets, liabilities, non-controlling interest, and results of operations of a VIE need to be included in a companys consolidated financial statements. A company that holds a variable
interest in an entity will need to consolidate the entity if the companys interest in the VIE is such that the company will absorb a majority of the VIEs expected losses and/or receive a majority of the entitys expected residual
returns, if they occur. FIN 46 also requires additional disclosure by primary beneficiaries and other significant variable interest holders. The disclosure provisions of FIN 46 became effective upon issuance. The consolidation requirements of FIN 46
apply immediately to VIEs created after January 31, 2003 and in the first fiscal year or interim period ending after March 15, 2004 to existing VIEs. The Company did not establish any variable interest entities after January 31, 2003.
The Company adopted FIN 46 as of January 1, 2004. The Company believes that its interest in one management contract (Wyndham Anatole) is a VIE where the Company is the primary beneficiary, which requires consolidation under FIN 46 as of January 1,
2004. In the unlikely event that the Company terminated the management contract and all of the underlying assets related to this contract had no value, the Company estimates that its maximum exposure to loss would be approximately $90,561,
representing the net carrying value of the Companys initial investments in the management contract and the two previously issued notes receivable. However, the Company expects to recover the recorded amount of the investment in the Wyndham
Anatole. See note 4 below for the condensed financial information of the Wyndham Anatole as of September 30, 2004.



8



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



In May 2003, the FASB issued SFAS 150, Accounting for Certain Financial Instruments with
Characteristics of Both Liabilities and Equity. SFAS 150 specifies that instruments within its scope embody obligations of the issuer and that, therefore, the issuer must classify them as liabilities. SFAS 150 is effective immediately for all
financial instruments entered into or modified after May 31, 2003. For all other instruments, SFAS 150 goes into effect at the beginning of the first interim period beginning after June 15, 2003, except for mandatorily redeemable financial
instruments of a non-public entity. For contracts that were created or modified before May 31, 2003 and still exist at the beginning of the first interim period beginning after June 15, 2003, entities should record the transition to SFAS 150 by
reporting the cumulative effect of a change in an accounting principle. SFAS 150 prohibits entities from restating financial statements for earlier years presented. On October 29, 2003, the FASB deferred the provisions of paragraphs 9 and 10 of
SFAS 150 as they apply to mandatorily redeemable noncontrolling interests. Those provisions require that mandatorily redeemable minority interests within the scope of SFAS 150 be classified as a liability on a parent companys financial
statement in certain situations, including when a finite-lived entity is consolidated. The deferral of those provisions is expected to remain in effect while certain issues are addressed in either Phase II of the FASBs Liabilities and Equity
project or Phase II of the FASBs Business Combinations Project. However, the FASB did not defer the disclosure provisions relating to mandatorily redeemable noncontrolling interests. Therefore, in accordance with SFAS 150, if the Company
liquidates the consolidated subsidiaries in which there exists a minority interest, the Company would be required to pay approximately $17,275 in cash. Such amount is higher than the carrying amount of the minority interest in consolidated
subsidiaries by $1,748.



ReclassificationCertain
prior period balances have been reclassified to conform to the current period presentation with no effect on previously reported amounts of income or accumulated deficits.



3.    Disposition of Assets



During the nine months ended September 30, 2004, the Company has sold its investments in 19 hotels and certain undeveloped
land in separate transactions. The Company received net cash proceeds of approximately $190,954, after the repayment of mortgage debt of $211,326. The Company recorded a net gain of $49,555 as a result of these asset sales. Also, $179,685 of the net
cash proceeds was used by the Company to pay down a portion of the senior credit facility and increasing rate loan facility, and the Company retained the rest of the net cash proceeds in accordance with the terms of the senior credit facilities.



On April 1, 2004, leases on six Summerfield Suites by
Wyndham properties were terminated and the
properties were converted to long-term franchises. Assets of approximately $22,000, which represented the leases remaining book value, were considered impaired and written-off as of December 31, 2003.



The Company has developed a strategic plan to sell its non-strategic assets
and will use the proceeds to reduce debt, leverage and general corporate services. This plan is designed to help facilitate a refinancing of our corporate credit facilities prior to the April 2006 maturity date. As a result of this plan, the Company
recorded a $301 million asset impairment based upon the expected net proceeds to be received. As of September 30, 2004, all non-strategic assets are classified as held for sale as management has the ability and intent to sell the assets within
a 12 month period.



4.    Investment in Wyndham Anatole



The Company adopted FIN 46 as of January 1, 2004.
Pursuant to the adoption of FIN 46, the Company evaluated its joint ventures, management and franchise contracts to determine whether any agreements qualify as a VIE and whether, as such, they meet the criteria of a primary beneficiary. Wyndham
identified the Wyndham



9



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



Anatole management contract as a VIE and Wyndham was identified as the primary beneficiary. Therefore, the Wyndham Anatole has been included in
Wyndhams consolidated financial statements. The Wyndham Anatole management contract has the following provisions:



| |  | Wyndham will secure a letter of credit in the amount of $21 million which can be drawn by the owner if net operating income (NOI) generated by the hotel is insufficient
to pay the primary debt service and first portion of the owners priority return. This letter of credit will be renewed annually, but if there are any amounts drawn against the letter of credit, only the remaining balance will be renewed.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | NOI will be distributed as follows:
| | - | -----------------------------------



| |  | First, to the payment of debt service on the hotels first mortgage;
| | - | --------------------------------------------------------------------



| |  | Second, to pay a preferred return to the owner (the amounts due under the debt service and owner return shall not exceed $28 million);
| | - | --------------------------------------------------------------------------------------------------------------------------------------



| |  | Third, to the payment of current and accrued interest on the Wyndham loans;
| | - | ---------------------------------------------------------------------------



| |  | Fourth, to pay Wyndham a base management fee in an amount equal to 2% of gross revenues;
| | - | ----------------------------------------------------------------------------------------



| |  | Fifth, to pay any owner accrued amount (as defined in the management agreement);
| | - | --------------------------------------------------------------------------------



| |  | Sixth, to pay Wyndham an incentive management fee equal to 40% of NOI; and,
| | - | ---------------------------------------------------------------------------



| |  | Seventh, any remaining NOI shall be distributed 50% to the owner and 50% to Wyndham.
| | - | ------------------------------------------------------------------------------------



| |  | If the hotel is sold during the 11thto
20thyear of the contract, the sales proceeds (after the payment of closing costs and expenses) will be distributed
as follows:
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | First, $330 million would be paid to the hotels lender to satisfy the repayment of mortgage debt and as a priority return to the owner;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------



| |  | Second, to the payment of accrued and unpaid interest on, and the principal of, the Wyndham loans;
| | - | --------------------------------------------------------------------------------------------------



| |  | Third, to the payment of any unpaid owner accrued amount;
| | - | ---------------------------------------------------------



| |  | Fourth, to the payment to Wyndham of the unamortized portion of 50% of $67 million (the amount paid to the owner at the inception of the agreement); and,
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Fifth, 50% to the owner and 50% to Wyndham.
| | - | -------------------------------------------



The Wyndham Anatole management contract met the FIN 46 criteria for consolidation into Wyndhams financial statements due to the requirement that
Wyndham reimburse the owner for any shortfall in the payment of mortgage debt and the owners preferred return prior to payment of management fees. This reimbursement is limited to $21 million and is backed by a letter of credit. This $21
million letter of credit triggers consolidation due to Wyndham being exposed to the majority of the risks of loss. To-date, $4.7 million has been drawn against this letter of credit. The Company estimates that during 2004 the total shortfall could
range from $5 million to $7 million. Even though Wyndhams risk of loss is limited solely to the $21 million, the Companys projections indicate that it is a remote possibility that the property will not be able to generate sufficient
cash flow to cover debt service during the term of the management contract and therefore the owner has no risk of loss.



The Company consolidated the Wyndham Anatole as of and for the nine months ended September 30, 2004. This consolidation results in an increase of $314.9
million in consolidated Wyndham assets. Wyndhams balance sheet also reflects the Wyndham Anatole mortgage debt and capital lease obligations of $169.5 million even though Wyndham is not a party to nor guarantor of this debt or capital lease
obligations. Wyndhams net loss does not change as a result of the consolidation of the Wyndham Anatole as profit is 100% attributable to the owner and recorded as minority interest.



10



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



Condensed financial information of the Wyndham Anatole:



Condensed Balance Sheet



|                                                                                                       |  |                   |        
|------------------------------------------------------------------------------------------------------ |  | ----------------- | -------
|                                                                                                       |  | September 30,2004
|ASSETS                                                                                                 |  |                   |        
|                                                                                                       | 
|Cash and cash equivalents                                                                              |  | $                 | 2,088  
|Restricted cash                                                                                        |  |                   | 6,386  
|Accounts receivable, net of allowance for doubtful accounts of $221 in 2004                            |  |                   | 38,222 
|Investment in real estate and related improvements, net of accumulated depreciation of $29,332 in 2004 |  |                   | 266,614
|Other assets                                                                                           |  |                   | 1,632  
|                                                                                                       |  |                   |        
|Total assets                                                                                           |  | $                 | 314,942
|                                                                                                       |  |                   |        
|                                                                                                       | 
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                   |  |                   |        
|                                                                                                       | 
|Trade accounts payable                                                                                 |  | $                 | 2,228  
|Accrued payroll costs                                                                                  |  |                   | 2,589  
|Accrued insurance and property taxes                                                                   |  |                   | 3,079  
|Other liabilities                                                                                      |  |                   | 4,081  
|Advance deposits                                                                                       |  |                   | 898    
|Intercompany items                                                                                     |  |                   | 89,529 
|Mortgage debt and capital lease obligations                                                            |  |                   | 169,477
|Minority interest                                                                                      |  |                   | 43,061 
|Wyndham equity                                                                                         |  |                   |       
|                                                                                                       |  |                   |        
|Total liabilities and shareholders equity                                                             |  | $                 | 314,942
|                                                                                                       |  |                   |        



Condensed Statement of Operations:



|                                                              |  |                                     |        |   |                                    |   |        |  
|------------------------------------------------------------- |  | ----------------------------------- | ------ | - | ---------------------------------- | - | ------ | -
|                                                              |  | Three MonthsEndedSeptember 30, 2004 |        |   | Nine MonthsEndedSeptember 30, 2004 |  
|Revenues:                                                     |  |                                     |        |   |                                    |   |        |  
|Room revenues                                                 |  | $                                   | 9,421  |   |                                    | $ | 32,662 |  
|Food and beverage revenues                                    |  |                                     | 8,670  |   |                                    |   | 38,032 |  
|Other hotel revenues                                          |  |                                     | 1,038  |   |                                    |   | 4,716  |  
|                                                              |  |                                     |        |   |                                    |   |        |  
|Total revenues                                                |  |                                     | 19,129 |   |                                    |   | 75,410 |  
|                                                              |  |                                     |        |   |                                    |   |        |  
|Expenses:                                                     |  |                                     |        |   |                                    |   |        |  
|Room expenses                                                 |  |                                     | 2,240  |   |                                    |   | 7,516  |  
|Food and beverage expenses                                    |  |                                     | 5,563  |   |                                    |   | 21,508 |  
|Other hotel expenses                                          |  |                                     | 7,083  |   |                                    |   | 23,069 |  
|                                                              |  |                                     |        |   |                                    |   |        |  
|Total hotel expenses                                          |  |                                     | 14,886 |   |                                    |   | 52,093 |  
|Interest expense                                              |  |                                     | 3,192  |   |                                    |   | 9,595  |  
|Depreciation and amortization                                 |  |                                     | 3,022  |   |                                    |   | 7,734  |  
|                                                              |  |                                     |        |   |                                    |   |        |  
|Total expenses                                                |  |                                     | 21,100 |   |                                    |   | 69,422 |  
|                                                              |  |                                     |        |   |                                    |   |        |  
|(Loss) income before intercompany items and minority interest |  |                                     | (1,971 | ) |                                    |   | 5,988  |  
|Intercompany items                                            |  |                                     | 709    |   |                                    |   | 2,164  |  
|Minority interest                                             |  |                                     | 1,262  |   |                                    |   | (8,152 | )
|                                                              |  |                                     |        |   |                                    |   |        |  
|Net income attributable to Wyndham equity                     |  | $                                   |       |   |                                    | $ |       |  
|                                                              |  |                                     |        |   |                                    |   |        |  



11



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



5.    Line of Credit Facility, Term Loans, Mortgage and Other Notes and Capital Lease
Obligations:



Outstanding borrowings as of September 30,
2004 and December 31, 2003 under the line of credit, term loans, various mortgage and other notes and capital lease obligations consisted of the following:



|                                            |  |                   |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | ------------ |  | ------- | ------------- |  | ---------------- |  | ------------------
|Description                                 |  | September 30,2004 |           |   | December 31,2003 |   |           | Amortization |  |         | Interest Rate |  | Maturity        
|Revolving credit facility I                 |  | $                 |          |   |                  | $ | 4,081     |              |  | None    |               |  | LIBOR + 3.75%    |  | June 30, 2004(1)  
|Revolving credit facility III               |  |                   |          |   |                  |   |          |              |  | None    |               |  | LIBOR + 4.75%    |  | April 1, 2006(1)  
|Revolving credit facility IV                |  |                   | 76,931    |   |                  |   | 160,051   |              |  | None    |               |  | LIBOR + 5.75%    |  | April 1, 2006(1)  
|Term loans I                                |  |                   | 949,450   |   |                  |   | 1,051,369 |              |  |         | (2)           |  | LIBOR + 5.75%(3) |  | June 30, 2006     
|Term loans II                               |  |                   | 309,867   |   |                  |   | 343,284   |              |  |         | (4)           |  | LIBOR + 5.75%    |  | April 1, 2006(1)  
|Increasing rate loans                       |  |                   |          |   |                  |   | 15,165    |              |  | None    |               |  | LIBOR + 4.75%    |  | June 30, 2004(1)  
|Lehman Brothers HoldingsInc. II             |  |                   | 173,404   |   |                  |   | 175,184   |              |  |         | (5)           |  | LIBOR + 1.8%     |  | August 10, 2005   
|Lehman Brothers HoldingsInc. III            |  |                   | 38,909    |   |                  |   | 39,339    |              |  |         | (6)           |  | 8.0%(6)          |  | September 10, 2005
|Lehman Brothers HoldingsInc. IV             |  |                   | 279,725   |   |                  |   | 397,353   |              |  |         | (7)           |  | 7.48%(7)         |  | July 8, 2005      
|Lehman Brothers HoldingsInc. (Condado)      |  |                   | 93,157    |   |                  |   | 94,369    |              |  |         | (8)           |  | LIBOR + 4.25%(8) |  | November 9, 2005  
|CSFB Pool                                   |  |                   | 35,000    |   |                  |   |          |              |  | None    |               |  | LIBOR + 1.2%     |  | July 9, 2006(9)   
|Metropolitan Life Insurance                 |  |                   |          |   |                  |   | 93,492    |              |  |         | (10)          |  | 8.08%            |  | October 1, 2007   
|Other mortgage notes payable(11)            |  |                   | 250,306   |   |                  |   | 269,885   |              |  | Various |               |  | (12)             |  | (12)              
|Unsecured financing                         |  |                   | 1,510     |   |                  |   | 1,509     |              |  | None    |               |  | 10.5%            |  | May 15, 2006      
|Capital lease obligations                   |  |                   | 38,256    |   |                  |   | 36,878    |              |  |         |               |  |                  |  |                   
|Capital lease obligations (Wyndham Anatole) |  |                   | 689       |   |                  |   |          |              |  |         |               |  |                  |  |                   
|Cigna Insurance (Wyndham Anatole)           |  |                   | 168,788   |   |                  |   |          |              |  |         | (13)          |  | 7.48%            |  | August 1, 2011    
|                                            |  |                   |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|                                            |  | $                 | 2,415,992 |   |                  | $ | 2,681,959 |              |  |         |               |  |                  |  |                   
|Less current portion:                       |  |                   |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|Mortgage debt-assets held for sale          |  |                   | (185,321  | ) |                  |   | (118,133  | )            |  |         |               |  |                  |  |                   
|Current portion of borrowings               |  |                   | (662,366  | ) |                  |   | (292,661  | )            |  |         |               |  |                  |  |                   
|                                            |  |                   |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|Long term debt                              |  | $                 | 1,568,305 |   |                  | $ | 2,271,165 |              |  |         |               |  |                  |  |                   
|                                            |  |                   |           |   |                  |   |           |              |  |         |               |  |                  |  |                   

Of the $662,366, the Company can elect to extend $628,100 ($372,900 for three additional twelve month periods and
$255,200 for one additional twelve month period) provided that there is not a default under the loan and other minor conditions are met which are within the Companys control.

---

|(1) | The Company entered into amendments and restatements of its senior credit facilities. The consenting lenders maturity dates for the revolving credit facility and the term
loans II were extended to April 1, 2006. The non-consenting lenders debt of approximately $19,000 which was due on June 30, 2004, was repaid on May 12, 2004.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | A principal payment of $5,000 is to be paid each six months until the final payment of principal which is due on June 30, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



|(3) | 1% of the interest rate spread is deferred and payable at maturity.
|--- | -------------------------------------------------------------------



|(4) | A principal payment of 0.5% of the outstanding principal balance is to be paid each six months until the final payment of the principal which is due on April 1, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(5) | The loan is collateralized by four hotel properties with a net book value of $211,382 as of September 30, 2004. The Company must make scheduled amortization payments as set forth in
the loan agreement. The loan agreement provides that the Company can elect to extend the term of the loan for one additional twelve month period, provided that there is not a default under the loan and other minor conditions are met which are within
the Companys control.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(6) | The loan is collateralized by three hotel properties with a net book value of $62,863 as of September 30, 2004. The Company must make scheduled amortization payments as set forth in
the loan agreement. The loan agreement provides that the Company can elect to extend the term of the loan for one additional twelve month period, provided that there is not a default under the loan and other minor conditions are met which are within
the Companys control. Currently, LIBOR is below the minimum interest rate pursuant to the agreement, therefore, the rate is fixed at 8% until such time as the LIBOR rate rises above the minimum.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(7) | The loan is collateralized by 15 hotel properties with a net book value of $388,112 as of September 30, 2004. The Company must make scheduled amortization payments as set forth in
the loan agreement. The loan agreement provides that the Company can elect to extend the term of the loan for three additional twelve month periods, provided that there is not a default under the loan and other minor conditions are met which are
within the Companys control. The interest rate is the sum of (x) the greater of (i) LIBOR or (ii) 2.5% plus (y) the then effective spread as set forth in the loan agreement. The current spread is 4.98% and LIBOR is less than 2.5%, which
results in a current interest rate of 7.48%. The interest rate is adjustable as LIBOR and the spread changes over the life of the loan. Over the life of the loan, the average spread is 5%.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(8) | The loan is collateralized by one hotel with a net book value of $94,362 as of September 30, 2004. The interest rate has a 2% LIBOR floor. The loan agreement provides that the
Company can elect to extend the term of the loan for three additional twelve month periods, provided that there is not a default under the loan and other minor conditions are met which are within the Companys control.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(9) | The loan is collateralized by four hotel properties with a net book value of $91,155 as of September 30, 2004. The loan agreement provides that the Company can elect to extend the
term of the loan for three additional twelve month periods, provided that there is not a default under the loan and other minor conditions are met which are within the Companys control.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(10) | The hotels were sold on January 30, 2004, and the debt was assumed in full by the purchaser.
|---- | --------------------------------------------------------------------------------------------



|(11) | The loans are collateralized by seven hotel properties and a parcel of land with a net book value of $540,910 as of September 30, 2004.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------



|(12) | Interest rates range from fixed rates of 9.08% to 9.11% and variable rates of LIBOR plus 1.5% to LIBOR plus 4.5%. The mortgages have a weighted average interest rate as of September
30, 2004 of 5.29%. Maturity dates range from 2005 through 2023.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(13) | The loan is collateralized by the Anatole hotel with a net book value of $266,614 as of September 30, 2004. The Company is not party to nor guarantor of this loan. (See note 4 of
the Condensed Consolidated Financial Statements).
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



13



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



Under the terms of the related loan agreements and capital lease obligations, principal amortization
and balloon payment requirements at September 30, 2004 are as follows:



|                    |  |        |           |    
|------------------- |  | ------ | --------- | ---
|Year                |  | Amount |          
|Remainder of 2004   |  | $      | 5,123     | (1)
|2005                |  |        | 770,539   | (2)
|2006                |  |        | 1,385,859 | (3)
|2007                |  |        | 21,330    |    
|2008                |  |        | 7,979     |    
|2009 and thereafter |  |        | 225,162   |    
|                    |  |        |           |    
|Total               |  | $      | 2,415,992 | (4)
|                    |  |        |           |    

---

|(1) | Remaining amounts due in 2004 are normal principal amortization.
|--- | ----------------------------------------------------------------



|(2) | The Company can elect to extend $628,100 ($372,900 for three additional twelve month periods and $255,200 for one additional twelve month period) provided that there is not a
default under the loan and other minor conditions are met which are completely within the Companys control. The remaining maturities represent $142,439 related to separate loans collateralized by the Wyndham El Conquistador and the Wyndham
Reach and normal principal amortization. The Company believes it will be able to refinance these two loans prior to maturity.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | The Company can elect to extend $35,000 for three additional twelve month periods, provided that there is not a default under the loan and other minor conditions are met which are
completely within the Companys control.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | The Wyndham Anatole debt of $169,500 is included, however, the Company is not a party to nor guarantor of this debt (see note 4 of the condensed consolidated financial statements).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



On April 30, 2004, the Company extended an
$18,000 mortgage secured by one hotel, after paydown of $6.3 million. The loan bears interest at LIBOR plus 4.5% and has a maturity date of May 1, 2006.



On June 22, 2004, the Company completed a $35,000 mortgage financing secured by four hotel properties. The loan which was made by Credit Suisse First
Boston Inc., bears interest at LIBOR plus 1.2% and has an initial maturity date of July 9, 2006. The Company may extend the maturity date of the loan for three additional twelve month periods, provided that there is not a default under the loan and
other minor conditions are met which are within the Companys control.



6.    Derivatives:



The
Company manages its debt portfolio by using interest rate caps and swaps to achieve an overall desired position of fixed and floating rates. The fair value of interest rate hedge contracts is estimated based on quotes from the market makers of these
instruments and represents the estimated amounts the Company would expect to receive or pay to terminate the contracts. Credit and market risk exposures are limited to the net interest differentials and counterparty risk. At September 30, 2004, the
estimated fair value of the interest rate hedges represented a liability of $19,721.



14



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



The following table represents the derivatives in place as of September 30, 2004:



|                       |  |                |           |              |            |           |             |          |      |            |            |          |               |             |            |   |         |  
|---------------------- |  | -------------- | --------- | ------------ | ---------- | --------- | ----------- | -------- | ---- | ---------- | ---------- | -------- | ------------- | ----------- | ---------- | - | ------- | -
|                       |  | NotionalAmount |           | MaturityDate |            | Swap Rate |             | Cap Rate |      |            | Floor Rate |          | Trigger Level |             | Fair Value |  
|Type of Hedge:         |  |                |           |              |            |           |             |          |      |            |            |          |               |             |            |   |         |  
|Interest Rate Cap (4)  |  | $              | 173,404   |              | 08/10/2005 |           | n/a         |          | 7.25 | %          |            | n/a      |               | n/a         |            | $ |        |  
|Interest Rate Cap (5)  |  |                | 13,300    |              | 09/02/2006 |           | n/a         |          | 7.00 | %          |            | n/a      |               | n/a         |            |   | 2       |  
|Interest Rate Cap (5)  |  |                | 12,000    |              | 09/02/2006 |           | n/a         |          | 7.00 | %          |            | n/a      |               | n/a         |            |   | 2       |  
|Interest Rate Cap (5)  |  |                | 5,800     |              | 09/20/2006 |           | n/a         |          | 7.00 | %          |            | n/a      |               | n/a         |            |   | 1       |  
|Interest Rate Cap (5)  |  |                | 3,900     |              | 09/02/2006 |           | n/a         |          | 7.00 | %          |            | n/a      |               | n/a         |            |   | 1       |  
|Structured Collar (5)  |  |                | 180,000   |              | 11/04/2004 |           | n/a         |          | 6.60 | %(1)       |            | 5.65%(2) |               | n/a         |            |   | (1,818  | )
|Interest Rate Cap (4)  |  |                | 112       |              | 07/01/2005 |           | n/a         |          | 9.75 | %          |            | n/a      |               | n/a         |            |   |        |  
|Interest Rate Cap (4)  |  |                | 106,000   |              | 07/01/2005 |           | n/a         |          | 9.75 | %          |            | n/a      |               | n/a         |            |   |        |  
|Interest Rate Cap (4)  |  |                | 270,429   |              | 07/09/2005 |           | n/a         |          | 3.50 | %-4.25%(3) |            | n/a      |               | n/a         |            |   | 2       |  
|Interest Rate Cap (4)  |  |                | 147,506   |              | 07/09/2005 |           | n/a         |          | 3.50 | %-4.25%(3) |            | n/a      |               | n/a         |            |   | 1       |  
|Interest Rate Cap (5)  |  |                | 19,455    |              | 09/13/2005 |           | n/a         |          | 7.00 | %          |            | n/a      |               | n/a         |            |   |        |  
|Interest Rate Cap (5)  |  |                | 12,646    |              | 09/13/2005 |           | n/a         |          | 7.00 | %          |            | n/a      |               | n/a         |            |   |        |  
|Interest Rate Cap (5)  |  |                | 6,809     |              | 09/13/2005 |           | n/a         |          | 7.00 | %          |            | n/a      |               | n/a         |            |   |        |  
|Interest Rate Cap (5)  |  |                | 93,157    |              | 09/13/2005 |           | n/a         |          | 5.75 | %          |            | n/a      |               | n/a         |            |   |        |  
|                       |  |                |           |              |            |           |             |          |      |            |            |          |               |             |            |   |         |  
|                       |  | $              | 1,044,518 |              |            |           |             |          |      |            |            |          |               |             |            | $ | (1,809  | )
|                       |  |                |           |              |            |           |             |          |      |            |            |          |               |             |            |   |         |  
|                       |  |                |           |              |            |           |            
|Interest Rate Swap (5) |  | $              | 27,180    |              | 09/30/2005 |           | 4.62%       |          | N/a  |            |            | n/a      |               | n/a         |            | $ | 96      |  
|Interest Rate Swap (5) |  |                | 26,727    |              | 12/31/2005 |           | 7.00%       |          | N/a  |            |            | n/a      |               | 5.61%       |            |   | (27     | )
|Interest Rate Swap (5) |  |                | 13,813    |              | 04/30/2007 |           | 4.24%       |          | 6.5  | %          |            | n/a      |               | 5.50%       |            |   | (385    | )
|Interest Rate Swap (5) |  |                | 42,938    |              | 08/01/2005 |           | 4.36%-5.25% |          | 7.85 | %          |            | n/a      |               | 5.75%       |            |   | (1,159  | )
|Interest Rate Swap (5) |  |                | 150,000   |              | 03/06/2005 |           | 6.10%-6.75% |          | N/a  |            |            | n/a      |               | 7.00%-8.50% |            |   | (3,504  | )
|Interest Rate Swap (5) |  |                | 550,000   |              | 03/07/2005 |           | 6.10%-6.75% |          | N/a  |            |            | n/a      |               | 7.00%-8.50% |            |   | (12,933 | )
|                       |  |                |           |              |            |           |             |          |      |            |            |          |               |             |            |   |         |  
|                       |  | $              | 810,658   |              |            |           |             |          |      |            |            |          |               |             |            | $ | (17,912 | )
|                       |  |                |           |              |            |           |             |          |      |            |            |          |               |             |            |   |         |  
|Total Caps and Swaps   |  | $              | 1,855,176 |              |            |           |             |          |      |            |            |          |               |             |            | $ | (19,721 | )
|                       |  |                |           |              |            |           |             |          |      |            |            |          |               |             |            |   |         |  

---

|(1) | If on the first day of each calculation period LIBOR is greater than or equal to 8% but less than 9.5%, the cap rate shall not be effective. If on the first day of each calculation
period, LIBOR is equal to or greater than 9.5%, then the cap rate shall be 9.5%.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | If on the first day of each calculation period, LIBOR is equal to or less than 5.1%, then the floor rate is 5.65%.
|--- | ------------------------------------------------------------------------------------------------------------------



|(3) | 3.5% is the first year cap rate and 4.25% is the second year cap rate.
|--- | ----------------------------------------------------------------------



|(4) | Effective derivatives (See paragraph Accounting for Derivatives and Hedging Activities on page 16).
|--- | -----------------------------------------------------------------------------------------------------



|(5) | Ineffective derivatives (See paragraph Accounting for Derivatives and Hedging Activities on page 16).
|--- | -------------------------------------------------------------------------------------------------------



For the three months ended September 30, 2004, the Company recorded a gain of
$11,398 for the change in the fair market value of the ineffective interest rate hedge contracts through earnings, and a charge of $206 (net of taxes of $137) to other comprehensive income for the change in the fair market value of the effective
interest rate hedge contracts. Also, during the three months ended September 30, 2004, the Company recorded amortization of $890 (net of taxes of $594) to earnings as a reduction of the transitional adjustment that was recorded in other
comprehensive income in 2001. Additionally, the Company paid $11,985 in settlement payments for the ineffective hedges during the three months ended September 30, 2004.



For the three months ended June 30, 2004, the Company recorded a gain of $16,453 for the change in the fair market value of
the ineffective interest rate hedge contracts through earnings, and a charge of $20 (net of



15



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



taxes of $14) to other comprehensive income for the change in the fair market value of the effective interest rate hedge contracts. Also, during the three
months ended June 30, 2004, the Company recorded amortization of $890 (net of taxes of $594) to earnings as a reduction of the transitional adjustment that was recorded in other comprehensive income in 2001. Additionally, the Company paid $12,566 in
settlement payments for the ineffective hedges during the three months ended June 30, 2004.



For the three months ended March 31, 2004, the Company recorded a gain of $9,516 for the change in the fair market value of the ineffective interest rate hedge contracts through earnings, and a charge of $149 (net of
taxes of $99) to other comprehensive income for the change in the fair market value of the effective interest rate hedge contracts. Also, during the three months ended March 31, 2004, the Company recorded amortization of $890 (net of taxes of $594)
to earnings as a reduction of the transitional adjustment that was recorded in other comprehensive income in 2001. Additionally, the Company paid $12,368 in settlement payments for the ineffective hedges during the three months ended March 31, 2004.



Accounting for Derivatives and Hedging Activities



On the date the Company enters into a derivative
contract, it designates the derivative as a hedge of (a) a forecasted transaction or (b) the variability of cash flows that are to be received or paid in connection with a recognized asset or liability (a cash flow hedge). Currently, the
Company has only entered into derivative contracts designated as cash flow hedges. Changes in the fair value of a derivative that is highly effective and that is designated and qualifies as a cash flow hedge, to the extent that the hedge is
effective, are recorded in other comprehensive income until earnings are affected by the variability of cash flows of the hedged transaction (e.g., until periodic settlements of a variable-rate asset or liability are recorded in earnings). Any hedge
ineffectiveness (which represents the amount by which the changes in the fair value of the derivative exceed the variability in the cash flows of the forecasted transaction) is recorded in current-period earnings. Changes in the fair value of
non-hedging instruments are reported in current-period earnings.



The Company formally documents all relationships between hedging instruments and hedged items, as well as its risk-management objective and strategy for undertaking various hedge transactions. This process includes linking all derivatives
that are designated as cash flow hedges to (1) specific assets and liabilities on the balance sheet or (2) specific firm commitments or forecasted transactions. The Company also formally assesses (both at the hedges inception and on an ongoing
basis) whether the derivatives that are used in hedging transactions have been highly effective in offsetting changes in the cash flows of hedged items and whether those derivatives may be expected to remain highly effective in future periods. When
it is determined that a derivative is not (or has ceased to be) highly effective as a hedge, the Company discontinues hedge accounting prospectively.



The Company discontinues hedge accounting prospectively when (1) it determines that the derivative is no longer effective in offsetting changes in the
cash flows of a hedged item (including hedged items such as firm commitments or forecasted transactions); (2) the derivative expires or is sold, terminated, or exercised; (3) it is no longer probable that the forecasted transaction will occur; (4) a
hedged firm commitment no longer meets the definition of a firm commitment; or (5) management determines that designating the derivative as a hedging instrument is no longer appropriate.



When the Company discontinues hedge accounting because it is no longer probable that the forecasted transaction will occur
in the originally expected period, the gain or loss on the derivative remains in accumulated other comprehensive income and is reclassified into earnings when the forecasted transaction affects earnings. However, if it is probable that a forecasted
transaction will not occur by the end of the originally specified time



16



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



period or within an additional two-month period of time thereafter, the gains and losses that were accumulated in other comprehensive income will be
recognized immediately in earnings. In all situations in which hedge accounting is discontinued and the derivative remains outstanding, the Company will carry the derivative at its fair value on the balance sheet, recognizing changes in the fair
value in current-period earnings.



7.    Comprehensive
Income:



SFAS No. 130, Reporting Comprehensive
Income establishes standards for reporting and displaying comprehensive income and its components. Total comprehensive income for the relevant periods is calculated as follows:



|                                                             |  |                                 |         |   |                                |   |         |      |  |   |          |   |  |   |          |  
|------------------------------------------------------------ |  | ------------------------------- | ------- | - | ------------------------------ | - | ------- | ---- |  | - | -------- | - |  | - | -------- | -
|                                                             |  | Three Months EndedSeptember 30, |         |   | Nine Months EndedSeptember 30, |  
|                                                             |  | 2004                            |         |   | 2003                           |   |         | 2004 |  |   | 2003     |  
|Net loss                                                     |  | $                               | (15,636 | ) |                                | $ | (89,097 | )    |  | $ | (398,302 | ) |  | $ | (288,022 | )
|Change in unrealized (loss) gain on securities held for sale |  |                                 | (80     | ) |                                |   | 111     |      |  |   | (61      | ) |  |   | 1,251    |  
|Change in unrealized foreign exchange gain                   |  |                                 | 140     |   |                                |   | 182     |      |  |   | 412      |   |  |   | 143      |  
|Change in unrealized gain on derivative instruments          |  |                                 | 685     |   |                                |   | 994     |      |  |   | 2,338    |   |  |   | 4,628    |  
|                                                             |  |                                 |         |   |                                |   |         |      |  |   |          |   |  |   |          |  
|Total comprehensive income                                   |  | $                               | (14,891 | ) |                                | $ | (87,810 | )    |  | $ | (395,613 | ) |  | $ | (282,000 | )
|                                                             |  |                                 |         |   |                                |   |         |      |  |   |          |   |  |   |          |  



8.    Computation of Earnings Per Share:



Basic and diluted loss per share have been computed as follows:



|                                              |  |                                  |         |   |         |   |          |  
|--------------------------------------------- |  | -------------------------------- | ------- | - | ------- | - | -------- | -
|                                              |  | Three Months Ended September 30, |        
|                                              |  | 2004(1)                          |         |   | 2003(1) |  
|Loss from continuing operations               |  | $                                | (48,293 | ) |         | $ | (36,842  | )
|Income (loss) from discontinued operations    |  |                                  | 32,657  |   |         |   | (52,255  | )
|Preferred stock dividends                     |  |                                  | (42,426 | ) |         |   | (39,254  | )
|                                              |  |                                  |         |   |         |   |          |  
|Net loss attributable to common shareholders  |  | $                                | (58,062 | ) |         | $ | (128,351 | )
|                                              |  |                                  |         |   |         |   |          |  
|Weighted average number of shares outstanding |  |                                  | 169,285 |   |         |   | 168,211  |  
|                                              |  |                                  |         |   |         |   |          |  
|Loss per common share:                        |  |                                  |         |   |         |   |          |  
|Loss from continuing operations               |  | $                                | (0.54   | ) |         | $ | (0.45    | )
|Loss from discontinued operations             |  |                                  | 0.19    |   |         |   | (0.31    | )
|                                              |  |                                  |         |   |         |   |          |  
|Loss per common share                         |  | $                                | (0.35   | ) |         | $ | (0.76    | )
|                                              |  |                                  |         |   |         |   |          |  

---

|(1) | For the three months ended September 30, 2004, the dilutive effect of unvested stock grants of 11,421, options to purchase 15,446 shares of common stock at prices ranging from $0.20
to $30.40 and 179,888 shares of preferred stock were not included in the computation of diluted earnings per share because they are anti-dilutive. For the three months ended September 30, 2003, the dilutive effect of unvested stock grants of 13,164,
options to purchase 14,735 shares of common stock at prices ranging from $0.20 to $30.40 and 164,097 shares of preferred stock were not included in the computation of diluted earnings per share because they are anti-dilutive.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



17



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



|                                              |  |                                 |          |   |         |   |          |  
|--------------------------------------------- |  | ------------------------------- | -------- | - | ------- | - | -------- | -
|                                              |  | Nine Months Ended September 30, |         
|                                              |  | 2004(1)                         |          |   | 2003(1) |  
|Loss from continuing operations               |  | $                               | (82,665  | ) |         | $ | (58,647  | )
|Loss from discontinued operations             |  |                                 | (315,637 | ) |         |   | (229,375 | )
|Preferred stock dividends                     |  |                                 | (124,861 | ) |         |   | (115,562 | )
|                                              |  |                                 |          |   |         |   |          |  
|Net loss attributable to common shareholders  |  | $                               | (523,163 | ) |         | $ | (403,584 | )
|                                              |  |                                 |          |   |         |   |          |  
|Weighted average number of shares outstanding |  |                                 | 168,968  |   |         |   | 168,099  |  
|                                              |  |                                 |          |   |         |   |          |  
|Loss per common share:                        |  |                                 |          |   |         |   |          |  
|Loss from continuing operations               |  | $                               | (1.23    | ) |         | $ | (1.04    | )
|Loss from discontinued operations             |  |                                 | (1.87    | ) |         |   | (1.36    | )
|                                              |  |                                 |          |   |         |   |          |  
|Loss per common share                         |  | $                               | (3.10    | ) |         | $ | (2.40    | )
|                                              |  |                                 |          |   |         |   |          |  

---

|(1) | For the nine months ended September 30, 2004, the dilutive effect of unvested stock grants of 11,989, options to purchase 15,446 shares of common stock at prices ranging from $0.20
to $30.40 and 179,888 shares of preferred stock were not included in the computation of diluted earnings per share because they are anti-dilutive. For the nine months ended September 30, 2003, the dilutive effect of unvested stock grants of 13,284,
options to purchase 14,464 shares of common stock at prices ranging from $0.20 to $30.40 and 164,097 shares of preferred stock were not included in the computation of diluted earnings per share because they are anti-dilutive.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9.    Commitments and Contingencies:



On May 7, 1999, Doris Johnson and Charles Dougherty filed
a lawsuit in the Northern District of California against Patriot, Wyndham, their respective operating partnerships and PaineWebber Group, Inc. This action, Johnson v. Patriot American Hospitality, Inc., et al., No. C-99-2153, was commenced on behalf
of all former holders of Bay Meadows stock during a class period from June 2, 1997 to the date of filing. The action asserts securities fraud claims and alleges that the purported class members were wrongfully induced to tender their shares as part
of the Patriot/Bay Meadows merger based on a fraudulent prospectus. The action seeks unspecified damages and further alleges that defendants continued to defraud shareholders about their intentions to acquire numerous hotels and saddle the Company
with massive debt during the class period. Three other actions against the same defendants subsequently were filed in the Northern District of California: (i) Ansell v. Patriot American Hospitality, Inc., et al., No. C-99-2239 (filed May 14, 1999),
(ii) Sola v. PaineWebber Group, Inc., et al., No. C-99-2770 (filed June 11, 1999), and (iii) Gunderson v. Patriot American Hospitality, Inc., et al., No. C 99-3040 (filed June 23, 1999). Another action with substantially identical
allegations, Susnow v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1354-T (filed June 15, 1999) also subsequently was filed in the Northern District of Texas. By order of the Judicial Panel on Multidistrict Litigation, these actions along
with certain actions identified below have been consolidated in the Northern District of California for consolidated pretrial purposes. On or about October 13, 2000, the defendants moved to dismiss the actions. On or about August 15, 2001, the court
granted Defendants motions to dismiss the action, dismissing some of the claims with prejudice and granting leave to replead certain other claims in the Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking
substantially the same relief as in the original complaint. On or about December 20, 2001, the defendants moved to dismiss the amended complaint. On or about September 3, 2002, the Court granted in part and denied in part Defendants motion to
dismiss. The Court did not dismiss certain of Plaintiffs claims under Section 11 of the Securities Act of 1933 and Section 12(b) of the Securities Exchange Act of 1934. An answer to the complaint has been filed and the parties have been
exchanging



18



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



discovery. The Court has not yet certified a class. The Company intends to defend the suits vigorously. These suits may not be resolved for a number of years
and it is not possible to predict the ultimate cost to the Company.



On or about June 22, 1999, a lawsuit captioned Levitch v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1416-D, was filed in the Northern District of Texas against Patriot, Wyndham, James D. Carreker and Paul A. Nussbaum. This
action asserts securities fraud claims and alleges that, during the period from January 5, 1998 to December 17, 1998, the defendants defrauded shareholders by issuing false statements about the Company. The complaint sought unspecified damages and
was filed on behalf of all shareholders who purchased Patriot American and Wyndham stock during that period. Three other actions, Gallagher v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1429-L, filed on June 23, 1999, David Lee
Meisenburg, et al. v. Patriot American Hospitality, Inc., Wyndham International, Inc., James D. Carreker, and Paul A. Nussbaum Case No. 3-99-CV1686-X, filed July 27, 1999 and Deborah Szekely v. Patriot American Hospitality, Inc., et al.,
No. 3-99-CV1866-D, filed on or about August 27, 1999, allege substantially the same allegations. By orders of the Judicial Panel on Multidistrict Litigation, these actions have been consolidated with certain other shareholder actions and
transferred to the Northern District of California for consolidated pretrial purposes. On or about October 20, 2000, the defendants moved to dismiss the actions. On or about August 15, 2001, the court granted Defendants motions to dismiss the
action, dismissing some of the claims with prejudice and granting leave to replead certain other claims in the Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking substantially the same relief as in the original
complaint. On or about December 20, 2001, the defendants moved to dismiss the amended complaint. On or about September 3, 2002, the court dismissed in its entirety the complaint and granted plaintiffs leave to amend. On or about December 2, 2002,
Plaintiffs filed an amended complaint. No discovery has been taken yet and the Court has not yet certified a class. The Company has entered into a memorandum of understanding with class counsel to settle the litigation. The memorandum of
understanding is subject to definitive documentation and court approval. Pursuant to the memorandum of understanding, the Company shall pay $2.5 million in cash when an order is entered by the Court preliminarily approving the proposed settlement
and an additional $2.5 million on or before the second anniversary of the final Court approval. As of September 30, 2004, the Company has an adequate reserve to cover the cost of the settlement.



On May 29, 2002, the State of Florida Office of the Attorney General
Department of Legal Affairs filed a lawsuit in Leon County, Florida (Case No. 02-CA-1296) naming us, Patriot and four current or former Wyndham employees as defendants. In this case, the Attorney General alleged that the imposition of energy
surcharges, resort fees and automatic service fees violates the States Deceptive and Unfair Trade Practices Act. We filed a motion to dismiss this suit which was granted in part and two of the individual defendants have been dismissed. The
Attorney General seeks damages, penalties and attorneys fees from the remaining defendants. The Company intends to vigorously defend this lawsuit. Discovery is on-going. This suit may not be resolved for a number of years and it is not
possible to predict the ultimate cost to us. However, the Court has stated its interpretation of the applicable penalty statute. Pursuant to the Courts construction, if the Attorney Generals Office fully prevails on its claims that
Wyndham willfully engaged in a deceptive trade practice by charging energy fees, the maximum penalty which could be imposed is $10,000. The Attorney General will likely appeal this finding.



On June 20, 2002, plaintiffs in the case entitled Roller-Edelstein, et al. v.
Wyndham International, Inc., et al., filed an amended complaint in Dallas County District Court (case no. 02-04946-A) alleging that supplemental fees charged to hotel guests constituted common law fraud, breach of contract and violated Texas
Deceptive Trade Practices Act. The plaintiffs claim to represent a nationwide class and have estimated damages in excess of $10 million. The Company has answered this complaint, but no formal discovery has been taken yet and the court



19



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



has not yet certified a class. The Company has tentatively agreed to settle this case, without admitting liability. Under the proposed settlement, the
Company would (i) provide a coupon for discounts at Company properties to affected class members, (ii) make a $50,000 charitable donation, (iii) pay attorneys fees in an amount up to $240,000, and (iv) agree to make changes in its disclosures
regarding resort fees. The court has scheduled a hearing on November 18, 2004 on the joint motion to preliminarily approve the settlement and certify settlement class. As of September 30, 2004, the Company has an adequate reserve to cover the cost
of the settlement.



On February 18, 2003, a lawsuit was filed
in the Superior Court of California, San Diego County, by Joseph Lopez and Alberto Jose Martinez, on behalf of themselves and all others similarly situated, against Wyndham International, Inc., et al alleging that the Company violated certain
provisions of the California Labor Code and the California Business and Professions Code concerning wage and hour requirements. The plaintiffs claim to represent a class. The plaintiffs also allege the Company breached a fiduciary duty to them and
the other class members by seeking to take undue advantage of them by failing to pay them appropriate wages. The plaintiffs sought compensatory and punitive damages on behalf of themselves and the class in an unspecified amount for all causes of
action as well as cost and attorneys fees. The parties conducted an early mediation of this matter and agreed to a settlement which was approved by the court on July 7, 2004. Pursuant to the terms of the settlement, Wyndham without admitting
liability paid approximately $1.65 million to the participating class member, which includes their cost and attorneys fees.



On or about June 8, 2003, the Massachusetts Office of the Attorney General notified Wyndham that a complaint had been filed with its Fair Labor and
Practices Division against Wyndhams Westborough, Massachusetts location. According to the Office of the Attorney General, the complaint alleged that Wyndham-Westborough had violated certain provisions of Massachusetts wage payment laws
(Massachusetts General Statutes c. 149, § 152A) by failing to remit to its employees all amounts owed by statute. On or about January 2, 2004, Wyndham received notice of a second Attorney General complaint also alleging a violation of c. 149,
§152A, this time with respect to all of Wyndhams Massachusetts hotels. Although the Company intends to vigorously defend against these complaints, the Company has nevertheless fully cooperated with the Attorney Generals office by
providing it with documents and other information in hopes of quickly resolving these matters. Because the Office of the Attorney General does not disclose information regarding complaints made to it, it remains unclear exactly who the complainants
are, how many complainants are involved, and what the complaints allege. Wyndhams Massachusetts counsel and counsel for approximately seven Wyndham Westborough employees are currently negotiating a settlement agreement relating to the
service fees which the employees allege are owed them. Based on the current status of negotiations, resolution of the matter is anticipated before the end of 2004. As of September 30, 2004, the Company has an adequate reserve to cover
the cost of the settlement.



The Company is a party to a number
of other claims and lawsuits arising out of the normal course of business. However, the Company does not consider the ultimate liability with respect to these other claims and lawsuits to be material in relation to the consolidated financial
condition or operations of the Company.



10.    Dividends



The
Company does not anticipate paying a dividend to the common shareholders and is prohibited under the terms of the senior credit facility and increasing rate loans facility from paying dividends on the class A common stock. Also, the Company is
prohibited under the terms of the January 24, 2002 amendments to the senior credit facility and increasing rate loans facility from paying the cash portion of any dividends on the preferred stock. However, the holders of the preferred stock are
entitled to receive on a quarterly basis a dividend equal to 9.75% per annum on a cumulative basis payable in cash and additional shares of preferred stock. In addition, according to the



20



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



terms of the series A and series B preferred stock, if the cash dividends on the preferred stock are in arrears and unpaid for a period of 60 days or more,
then an additional amount of dividends shall accrue at a rate per annum equal to 2.0% of the stated amount of each share of preferred stock then outstanding from the last payment date on which cash dividends were to be paid in full until such time
as all cash dividends in arrears have been paid in full. Such additional dividends shall be cumulative and payable in additional shares of preferred stock.



During the three months ended September 30, 2004, the Company issued stock dividends of approximately 275,943 shares of series A and series B preferred
stock with a value of $27,594. The Company deferred payment of the cash portion of the dividends of approximately $7,305. In addition, the Company issued an additional stock dividend of 75,268 shares of series A and series B preferred stock with a
value of $7,527 in payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock were in arrears for at least 60 days as of September 30, 2004.



During the three months ended June 30, 2004, the Company issued stock dividends of approximately 269,375 shares of series A
and series B preferred stock with a value of $26,938. The Company deferred payment of the cash portion of the dividends of approximately $7,305. In addition, the Company issued an additional stock dividend of 73,791 shares of series A and series B
preferred stock with a value of $7,379 in payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock were in arrears for at least 60 days as of June 30, 2004.



During the three months ended March 31, 2004, the Company issued stock
dividends of approximately 262,958 shares of series A and series B preferred stock with a value of $26,296. The Company deferred payment of the cash portion of the dividends of approximately $7,306. In addition, the Company issued an additional
stock dividend of 72,115 shares of series A and series B preferred stock with a value of $7,212 in payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock were in arrears for at least 60 days as of March
31, 2004.



As of September 30, 2004, the deferred payments of
the cash portion of the preferred stock dividend totaling approximately $95,016 have been accrued.



11.    Segment Reporting:



The Company classifies its business into proprietary owned brands, non-proprietary brands and other, under which it manages the business. Wyndham is the brand umbrella under which all of its proprietary products are
marketed.



Description of reportable segments



The Companys three reportable segments are: Wyndham
branded properties, non-proprietary branded hotel properties and other.



| |  | The Wyndham branded properties are: Wyndham Hotels & Resorts®, Wyndham Luxury Resorts®, Wyndham Garden Hotels®, and Summerfield Suites® by Wyndham. Wyndham Hotels & Resorts® are upper upscale, full-service hotel properties that contain an average of 300 hotel rooms, generally between 15,000 and 315,000 square feet of
meeting space and a full range of guest services and amenities for business and leisure travelers, as well as conferences and conventions. The hotels are located primarily in the central business districts and dominant suburbs of major metropolitan
markets and are targeted to business groups, meetings, and individual business and leisure travelers. These hotels
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



| | offer elegantly appointed facilities and high levels of guest service. Wyndham Luxury Resorts® are five-star hotel properties that are distinguished by their focus on incorporating
the local environment into every aspect of the property, from decor to cuisine to recreation. The luxury collection includes the Golden Door Spa, one of the worlds preeminent spas. Wyndham Garden Hotels® are full-service properties, which serve individual business travelers and are located
principally near major airports and suburban business districts. Amenities and services generally include a three-meal restaurant, signature Wyndham Garden Hotels® libraries, laundry and room service. Summerfield Suites® by Wyndham offers guests the highest quality lodging in the upper upscale all-suites
segment. Each suite has a fully equipped kitchen, a spacious living room and a private bedroom. Many suites feature two bedroom, two bath units. The hotels also have a swimming pool, exercise room and other amenities to serve business and leisure
travelers.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Non-proprietary branded properties include all properties which are not Wyndham branded hotel properties. The properties consist of non-Wyndham branded assets, such as
Doubletree®, Hilton®, Holiday Inn®, Marriott®, Radisson® and Hyatt®.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Other includes management fee and service fee income, interest and other income, general and administrative costs, interest expense, depreciation and amortization and other charges.
General and administrative costs, interest expense and depreciation and amortization are not allocated to each reportable segment; therefore, they are reported in the aggregate within this segment.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Measurement of segment profit or loss



The Company evaluates performance based on the operating income or loss from
each business segment. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies. The total revenue and operating income (loss) for each segment for the three and nine months
ended September 30, 2004 and 2003 are as follows:



|                                                   |  |                |         |                       |   |        |  |   |          |   |  |   |          |  
|-------------------------------------------------- |  | -------------- | ------- | --------------------- | - | ------ |  | - | -------- | - |  | - | -------- | -
|Three months ended September 30, 2004              |  | Wyndhambranded |         | Nonproprietarybranded |   | Other  |  |   | Total    |  
|Total revenue                                      |  | $              | 169,750 |                       | $ | 28,935 |  | $ | 5,720    |   |  | $ | 204,405  |  
|Operating income (loss) from continuing operations |  |                | 30,206  |                       |   | 4,140  |  |   | (86,804  | ) |  |   | (52,458  | )
|                                                   |  |                |         |                      
|Three months ended September 30, 2003              |  | Wyndhambranded |         | Nonproprietarybranded |   | Other  |  |   | Total    |  
|Total revenue                                      |  | $              | 147,092 |                       | $ | 28,819 |  | $ | 5,854    |   |  | $ | 181,765  |  
|Operating income (loss) from continuing operations |  |                | 27,592  |                       |   | 5,278  |  |   | (74,892  | ) |  |   | (42,022  | )
|                                                   |  |                |         |                      
|Nine months ended September 30, 2004               |  | Wyndhambranded |         | Nonproprietarybranded |   | Other  |  |   | Total    |  
|Total revenue                                      |  | $              | 619,217 |                       | $ | 90,767 |  | $ | 15,538   |   |  | $ | 725,522  |  
|Operating income (loss) from continuing operations |  |                | 168,840 |                       |   | 15,496 |  |   | (259,948 | ) |  |   | (75,612  | )
|                                                   |  |                |         |                      
|Nine months ended September 30, 2003               |  | Wyndhambranded |         | Nonproprietarybranded |   | Other  |  |   | Total    |  
|Total revenue                                      |  | $              | 518,274 |                       | $ | 88,341 |  | $ | 16,915   |   |  | $ | 623,530  |  
|Operating income (loss) from continuing operations |  |                | 138,108 |                       |   | 16,498 |  |   | (262,082 | ) |  |   | (107,476 | )



22



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



The following table represents revenue information by geographic area for the three and nine months
ended September 30, 2004 and 2003, respectively. Revenues are attributed to the United States and its territories or International based on the location of hotel properties.



|         |  |                                       |         |               |   |        |  |   |        
|-------- |  | ------------------------------------- | ------- | ------------- | - | ------ |  | - | -------
|         |  | Three Months ended September 30, 2004
|         |  | United States                         |         | International |   | Total 
|Revenues |  | $                                     | 197,674 |               | $ | 6,731  |  | $ | 204,405
|         | 
|         |  | Three Months ended September 30, 2003
|         |  | United States                         |         | International |   | Total 
|Revenues |  | $                                     | 175,431 |               | $ | 6,334  |  | $ | 181,765
|         | 
|         |  | Nine Months ended September 30, 2004 
|         |  | United States                         |         | International |   | Total 
|Revenues |  | $                                     | 702,971 |               | $ | 22,551 |  | $ | 725,522
|         | 
|         |  | Nine Months ended September 30, 2003 
|         |  | United States                         |         | International |   | Total 
|Revenues |  | $                                     | 603,055 |               | $ | 20,475 |  | $ | 623,530



12.    Supplemental Cash Flow Disclosure:



During the three months ended September 30, 2004, the Company issued a stock dividend of 275,943 shares of series A and series B preferred stock with a value of $27,594. The Company deferred payment of the cash
portion of the dividend of approximately $7,305. In addition, the Company issued an additional stock dividend of 75,268 shares of series A and series B preferred stock with a value of $7,527 in payment of additional dividends at a rate of 2.0% per
annum as cash dividends on the preferred stock were in arrears for at least 60 days as of September 30, 2004.



During the three months ended September 30, 2004, the Company recorded a reduction to the accrual of $11,055 as a result of the change in the fair value
of the ineffective derivatives with the offset recognized as a net gain of $11,398 and an increase to other comprehensive income of $206 (net of taxes of $137) for the change in the fair value of the effective derivatives. Also, in the third quarter
of 2004, the Company recorded amortization of $890 (net of taxes of $594) to earnings as a reduction of the transitional adjustment that was recorded in other comprehensive income in 2001.



During the three months ended June 30, 2004, the Company issued a stock
dividend of 269,375 shares of series A and series B preferred stock with a value of $26,938. The Company deferred payment of the cash portion of the dividend of approximately $7,305. In addition, the Company issued an additional stock dividend of
73,791 shares of series A and series B preferred stock with a value of $7,379 in payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock were in arrears for at least 60 days as of June 30, 2004.



During the three months ended June 30, 2004, the Company
recorded a reduction to the accrual of $16,487 as a result of the change in the fair value of the ineffective derivatives with the offset recognized as a net gain of $16,453 and an increase to other comprehensive income of $20 (net of taxes of $14)
for the change in the fair



23



---

##### Table of Contents

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(in thousands, except share amounts)

(unaudited)



value of the effective derivatives. Also, in the second quarter of 2004, the Company recorded amortization of $890 (net of taxes of $594) to earnings as a
reduction of the transitional adjustment that was recorded in other comprehensive income in 2001.



During the three months ended March 31, 2004, the Company issued a stock dividend of 262,958 shares of series A and series B preferred stock with a value
of $26,296. The Company deferred payment of the cash portion of the dividend of approximately $7,306. In addition, the Company issued an additional stock dividend of 72,115 shares of series A and series B preferred stock with a value of $7,212 in
payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock were in arrears for at least 60 days as of March 31, 2004.



During the three months ended March 31, 2004, the Company recorded a reduction to the accrual of $9,357 as a result of the change in the fair value of
the ineffective derivatives with the offset recognized as a net gain of $9,516 and an increase to other comprehensive income of $149 (net of taxes of $99) for the change in the fair value of the effective derivatives. Also, in the first quarter of
2004, the Company recorded amortization of $890 (net of taxes of $594) to earnings as a reduction of the transitional adjustment that was recorded in other comprehensive income in 2001.



13.    Subsequent Events:



Subsequent to September 30, 2004, the Company sold a total of ten hotels in three separate transactions for net proceeds of
$89,724. Three assets were sold to Thayer Lodging Group with one additional property transaction expected to close in the fourth quarter of 2004; and six hotels were sold to Lone Star Funds with one additional property transaction expected to close
in the first quarter of 2005. Pursuant to two separate long-term management agreements, Wyndham will retain management of all nine assets. In addition, the sale of the tenth property will remain in the Wyndham brand portfolio pursuant to a long-term
franchise agreement.



In October 2004, Wyndham announced the
resignation of Executive Vice President and Chief Financial Officer, Richard A. Smith. Elizabeth Schroeder, former senior vice president of finance and strategic planning, was promoted to executive vice president and acting chief financial officer
for the Company. Her appointment is expected to be confirmed by Wyndhams Board of Directors in early 2005.



Additionally, Wyndham is making changes in its corporate office and operational structure to better align itself with its expected form at the conclusion
of the asset disposition processa hotel operating company with a more balanced portfolio of owned, managed and franchised properties. It is expected that the Companys reorganization will decrease total expenses between $10,000 to
$12,000. As part of this realignment, four Wyndham executives will be leaving the Company: Theodore Teng, president and chief operating officer, whose position will not be replaced. Mr. Kleisner has assumed Mr. Tengs duties; Joseph A. Champ,
executive vice president and chief investment officer; Patricia Smith, executive vice president, human resources; and, Donna DeBerry, executive vice president, diversity & corporate affairs. Ms. DeBerry will continue to work with Wyndham as a
diversity consultant. Wyndham has also appointed three executives to new positions within the Company. Judy Hendrick, former senior vice president and treasurer, has been named executive vice president and chief investment officer; Timothy L.
Fielding, former senior vice president and corporate controller, has been named executive vice president and chief accounting officer; and Michael Higa, former vice president of finance, has been appointed to senior vice president of finance and
treasurer in connection with the reorganization.



24



---

##### Table of Contents

ITEM 2.    Managements Discussion and Analysis of Financial Condition and Results of Operations



The following discussion and analysis should be read in conjunction with the Managements Discussion and Analysis of Financial Condition and Results
of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2003, as amended, and the unaudited Condensed Consolidated Financial Statements included in this Form 10-Q.



Certain statements in this Form 10-Q constitute forward-looking
statements as that term is defined under §21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. We have based these forward-looking statements on our current expectations and
projections about future events. Statements that are predictive in nature, that depend upon or refer to future events or conditions, or that include words such as expects, anticipates, intends, plans,
believes, estimates, thinks, and similar expressions, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results and
performance to be materially different from any future results or performance expressed or implied by these forward-looking statements. These factors include, among other things, those matters discussed under the caption Risk Factors, in
our 2003 Annual Report on Form 10-K, as amended, as well as the following:



| |  | the impact of general economic conditions in the United States;
| | - | ---------------------------------------------------------------



| |  | industry conditions, including competition;
| | - | -------------------------------------------



| |  | business strategies and intended results;
| | - | -----------------------------------------



| |  | our ability to effect sales of our assets on terms and conditions favorable to us;
| | - | ----------------------------------------------------------------------------------



| |  | our ability to integrate acquisitions into our operations and management;
| | - | -------------------------------------------------------------------------



| |  | risks associated with the hotel industry and real estate markets in general;
| | - | ----------------------------------------------------------------------------



| |  | the impact of terrorist activity or war, threats of terrorist activity or war and responses to terrorist activity on the economy in general and the travel and hotel industries in
particular;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | travelers fears of exposure to contagious diseases;
| | - | ----------------------------------------------------



| |  | capital expenditure requirements;
| | - | ---------------------------------



| |  | legislative or regulatory requirements; and
| | - | -------------------------------------------



| |  | access to capital markets.
| | - | --------------------------



Although we believe that these statements are based upon reasonable assumptions, we can give no assurance that our goals will be achieved. Given these
uncertainties, prospective investors are cautioned not to place undue reliance on these forward-looking statements. These forward-looking statements are made as of the date of this Form 10-Q. We assume no obligation to update or revise them or
provide reasons why actual results may differ.



Under the
Sarbanes-Oxley Act of 2002, we are required to assess the effectiveness of our internal controls for financial reporting and assert that such internal controls are effective. Our auditors must conduct an audit to evaluate managements
assessment concerning the effectiveness of the internal controls over financial reporting and render an opinion on our assessment and the effectiveness of internal controls over financial reporting. To prepare for compliance with the Sarbanes-Oxley
Act of 2002, we have undertaken certain actions including the adoption of an internal plan which includes a timeline and schedule of activities for the evaluation, test and remediation, if necessary, of internal controls. As a result, we are
incurring significant additional expenses and a diversion of managements time. While we anticipate being able to implement the requirements relating to internal controls and all other aspects of Section 404 in a timely fashion, we cannot be
certain as to the timing of completion of our evaluation, testing and remediation actions or the impact of the same on our operations since there is no precedent available by which to measure compliance adequacy. If this were to occur, we may be
unable to assert that the internal controls over financial reporting are effective, or our auditors may not be able to render the required attestation concerning our assessment and the effectiveness of the internal controls over financial reporting,
which could adversely effect the market price of our common stock.



25



---

##### Table of Contents

Results of operations:



General



As of September 30, 2004, we had 79 owned and leased hotels with approximately 22,900 guestrooms as compared to 107 owned and leased hotels with
approximately 30,400 guestrooms at September 30, 2003. This decrease was a result of hotels sold and leases terminated during that twelve month period. As of September 30, 2004, we managed 26 hotels and franchised 48 hotels as compared to 27 managed
hotels and 68 franchised hotels at September 30, 2003. The decrease in franchised hotels was primarily the result of the termination of 20 Hospitality Properties Trust (HPT) franchises. In addition, we have a strategic alliance with a third
party for 6 hotels with over 1,900 guestrooms.



We
continue to sell our non-strategic assets and use the proceeds to reduce debt. At September 30, 2004, we had approximately $644.9 million of assets classified as held for sale. We classify certain assets as held for sale based on our management
having the authority and intent to enter into commitments for sale transactions expected to close in the next twelve months.



On April 30, 2004, we extended an $18 million mortgage secured by one hotel, after a principal reduction of $6.3 million. The loan bears interest at LIBOR
plus 4.5% and has a maturity date of May 1, 2006.



On June 22,
2004, we completed a $35 million mortgage financing secured by four hotel properties with Credit Suisse First Boston Inc. The loan bears interest at LIBOR plus 1.2% and has an initial maturity date of July 9, 2006. We may extend the maturity date of
the loan for three additional twelve month periods, provided that there is not a default under the loan and other minor conditions are met which are completely within our control.



During the remainder of 2004, we have scheduled principal payments and debt maturities of approximately $5.1 million. This
amount is the remaining normal principal amortization due in 2004. Adverse economic conditions could cause the terms on which we borrow to worsen. Those circumstances, if we are in need of funds to repay indebtedness, could force us to liquidate one
or more investments in properties at times that may not permit realization of the maximum return on those investments. The foregoing risks associated with our debt obligations may inhibit our ability to raise capital in both the public and private
markets and may have a negative impact on our credit rating.



We adopted FIN 46 as of January 1, 2004. Pursuant to the adoption of FIN 46, we evaluated our joint ventures, management and franchise contracts to determine whether any agreements qualify as a VIE and whether, as such, meet the criteria of
a primary beneficiary. We identified the Wyndham Anatole management contract as a VIE and we were identified as the primary beneficiary. Therefore, the Wyndham Anatole has been included in our consolidated financial statements. The Wyndham Anatole
management contract met the FIN 46 criteria for consolidation into our financial statements due to the requirement that we reimburse the owner for any shortfall in the payment of mortgage debt and the owners preferred return prior to payment
of management fees. This reimbursement is limited to $21 million and is backed by a letter of credit. This $21 million letter of credit triggers consolidation due to our exposure to the majority of the risks of loss. In the third quarter 2004, $4.7
million was drawn against this letter of credit. We estimate that during 2004 the shortfall could range from $5 to $7 million. Even though our risk of loss is limited solely to the $21 million, our projections indicate that it is a remote
possibility that the property will not be able to generate sufficient cash flow to cover debt service during the term of the management contract and therefore the owner has no risk of loss. The consolidation results in an increase of $314.9 million
in our consolidated assets. Our balance sheet also reflects the Wyndham Anatole mortgage debt and capital lease obligations of $169.5 million even though we are not a party to nor guarantor of this debt. Our net loss does not change as a result of
the consolidation of the Wyndham Anatole as profit is 100% attributable to the owner and recorded as minority interest.



26



---

##### Table of Contents

Results of Operations: Three months ended September 30, 2004 compared with the three months ended
September 30, 2003



Our room revenues were $109.3 million
and $95.8 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our room revenues during the three months ended September 30, 2004 was $9.4 million. Excluding the Wyndham Anatole, our room
revenues increased $4.1 million. Occupancy, average daily rate, or ADR, and revenue per available room, or RevPAR, increased 0.4%, 2.9% and 3.3%, respectively, for the three months ended September 30, 2004 as compared to the same period in
2003. The increase in occupancy, ADR and RevPAR can be attributed to an increasing demand in the leisure group, corporate and brand internet segments of our business as a result of the recovering economy.



Our food and beverage revenues were $58.1 million and $48.7 million for the
three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our food and beverage revenues during the three months ended September 30, 2004 was approximately $8.7 million. Excluding the Wyndham Anatole, our food and
beverage revenues were flat for the three months ended September 30, 2004 as compared to the same period in 2003.



Our other hotel revenues were $31.3 million and $31.4 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole
portion of our other hotel revenues during the three months ended September 30, 2004 was approximately $1.1 million. Excluding the Wyndham Anatole, our other hotel revenues were lower due to lower telecommunication revenues for the three months
ended September 30, 2004 as compared to the same period in 2003.



Our room expenses were $29 million and $25.7 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our room expenses during the three months ended September 30, 2004 was approximately
$2.2 million. Excluding the Wyndham Anatole, our room expenses increased $1.1 million due to costs associated with the increased room revenues for the three months ended September 30, 2004 as compared to the same period in 2003.



Our food and beverage expenses were $43.6 million and $37.8 million for the
three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our food and beverage expenses during the three months ended September 30, 2004, was approximately $5.6 million. Excluding the Wyndham Anatole, our food and
beverage expenses were flat for the three months ended September 30, 2004 as compared to the same period in 2003.



Our other hotel expenses were $98.4 million and $83.9 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole
portion of other hotel expenses during the three months ended September 30, 2004 was approximately $7.1 million. Excluding the Wyndham Anatole, our other hotel expenses increased approximately $7.4 million for the three months ended September 30,
2004 as compared to the same period in 2003. The increase is attributable to $2.3 million in hurricane damage, higher maintenance and utility costs and higher other minor operating expenses.



Our management fee and service fee income was $4.3 million and $4.2 million
for the three months ended September 30, 2004 and 2003, respectively. Our management fee and service fee income was essentially flat for the three months ended September 30, 2004 as compared to the same period in 2003 because of comparable hotel
revenues upon which the fees were based.



Our interest and
other income was flat at $1.5 million and $1.7 million for the three months ended September 30, 2004 and 2003, respectively.



Our general and administrative expenses were $18.9 million and $10.7 million for the three month periods ended September 30, 2004 and 2003, respectively.
The general and administrative expenses increased due to $4.7 million in management contract costs paid as a preferred return to the Anatole owners pursuant to the



27



---

##### Table of Contents

Anatole management contract, $803,000 in increased abandoned transaction costs associated with a more focused development strategy and annual salary and wage
increases during the three months ended September 30, 2004 as compared to the same period in 2003.



Our interest expense was $46.8 million and $41.7 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion
of the interest expense during the three months ended September 30, 2004 was approximately $3.2 million. Excluding the Wyndham Anatole, our interest expense increased $1.9 million for the three months ended September 30, 2004 as compared to the same
period in 2003. While our total debt has decreased, interest rates on certain debt has increased due to recent amendments and refinancings. At September 30, 2004 and 2003, we had approximately $2.4 billion (includes $169.5 million in Wyndham Anatole
debt) and $2.7 billion of debt, respectively. The one-month LIBOR rate was 1.84% as of September 30, 2004 and 1.12% as of September 30, 2003. Our weighted average interest rate for the three months ended September 30, 2004 was 6.57% as compared to
5.87% for the three months ended September 30, 2003.



Our
depreciation and amortization expense was $24.8 million and $26.1 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of the depreciation and amortization expense during the three months ended
September 30, 2004, was approximately $3 million. Excluding the Wyndham Anatole, our depreciation and amortization expense decreased approximately $4.3 million for the three months ended September 30, 2004 as compared to the same period in 2003.
This decrease is primarily attributable to certain assets becoming fully depreciated subsequent to the three months ended September 30, 2003.



The income tax benefit was $800,000 for the three months ended September 30, 2004 and the income tax benefit was $7 million for the three months ended
September 30, 2003. The decrease in the income tax benefit is due to the recording of a valuation allowance against our net operating loss generated in the three months ended September 30, 2004 as compared to the same period in 2003. In addition,
the provision for income taxes was effected by two related items, a $4.4 million tax benefit resulting from a $11 million impairment loss and a $4.4 million valuation allowance against this tax benefit. Accordingly, we received no tax benefit
from this impairment loss. We provide a valuation allowance for deferred tax assets when it is more likely than not that some portion or all of our deferred tax assets will not be realized.



Minority interest in consolidated subsidiaries was essentially flat at $1.3
million and $1 million for the three months ended September 30, 2004 and 2003, respectively.



For the three months ended September 30, 2004, we recorded a loss of $2 million as compared to a loss of $2.3 million for the three months ended September 30, 2003 for the change in the fair value of the ineffective
interest rate hedge contracts.



The income from discontinued
operations was $39.3 million for the three months ended September 30, 2004 and the loss from discontinued operations was $48 million for the three months ended September 30, 2003. The gain in 2004 is primarily attributable to the sale of two assets
which produced a gain of $48.4 million. The gain was offset by an $11.5 million impairment charge related to the pending sale of one asset. We have developed a strategic plan to sell our non-strategic assets in de-leveraging transactions and will
use the proceeds to reduce debt and overall leverage. This plan is designed to help facilitate a refinancing of our corporate credit facilities prior to the April 2006 maturity date. All of the non-strategic assets are classified as held for sale as
management has the ability and intent to sell these assets within a 12 month period.



Our resulting net loss for the three months ended September 30, 2004 and 2003 was $15.6 million and $89.1 million, respectively.



28



---

##### Table of Contents

Results of Operations: nine months ended September 30, 2004 compared with the nine months ended
September 30, 2003



Our room revenues were $374.8 million
and $319.7 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our room revenues during the nine months ended September 30, 2004 was $32.7 million. Excluding the Wyndham Anatole, our room
revenues increased by approximately $22.4 million. Occupancy, ADR, and RevPAR, increased 3.3%, 2.2% and 5.5%, respectively, for the nine months ended September 30, 2004 as compared to the same period in 2003. The increase in occupancy, ADR and
RevPAR can be attributed to an increasing demand in the leisure group, corporate and brand internet segments of our business as a result of the recovering economy, as well as the strategies implemented regarding brand direct bookings through
wyndham.com.



Our food and beverage revenues were $221.5
million and $175.6 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our food and beverage revenues during the nine months ended September 30, 2004 was approximately $38 million. Excluding
the Wyndham Anatole, our food and beverage revenues increased by approximately $7.9 million for the nine months ended September 30, 2004 as compared to the same period in 2003. The increase is primarily attributable to increased occupancy, stronger
outlet results and an increasing banquet and catering business.



Our other hotel revenues were $113.7 million and $111.3 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our other hotel revenues during the nine months ended September 30, 2004 was
approximately $4.7 million. Excluding the Wyndham Anatole, our other hotel revenues decreased approximately $2.3 million for the nine months ended September 30, 2004 as compared to the same period in 2003. The decrease is primarily attributable to
the decline in communication revenues, a change in our customer mix which produced less ancillary revenue and decreases in other minor operating revenues.



Our room expenses were $90 million and $78.3 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of
our room expenses during the nine months ended September 30, 2004 was approximately $7.5 million. Excluding the Wyndham Anatole, our room expenses increased $4.2 million due to increased costs associated with increased room revenues for the nine
months ended September 30, 2004 as compared to the same period in 2003.



Our food and beverage expenses were $148.3 million and $122 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our food and beverage expenses during the nine months ended September
30, 2004, was approximately $21.5 million. Excluding the Wyndham Anatole, our food and beverage expenses increased approximately $4.8 million for the nine months ended September 30, 2004 as compared to the same period in 2003. The increase consists
of increases in food and beverage product costs, operating supplies and labor costs related to the increased cover counts served.



Our other hotel expenses were $305 million and $266.5 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole
portion of other hotel expenses during the nine months ended September 30, 2004 was approximately $23.1 million. Excluding the Wyndham Anatole, our other hotel expenses increased approximately $15.4 million for the nine months ended September 30,
2004 as compared to the same period in 2003. The increase is attributable to $2.3 million in hurricane damage, higher maintenance and utility costs and higher other minor operating expenses.



Our management fee and service fee income was $13.1 million and $13 million
for the nine months ended September 30, 2004 and 2003, respectively. Our management fee and service fee income was essentially flat for the nine months ended September 30, 2004 as compared to the same period in 2003 because of comparable hotel
revenue upon which the fees were based.



Our interest and other
income was $2.5 million and $3.9 million for the nine months ended September 30, 2004 and 2003, respectively. The decrease is mainly attributable to the reductions of our note receivables from the Wyndham Anatole subsequent to September 30, 2003 due
to the consolidation of the Wyndham Anatole.



29



---

##### Table of Contents

Our general and administrative expenses were $48.7 million and $45 million for the nine months ended
September 30, 2004 and 2003, respectively. The increase is primarily the result of $4.7 million in management contract costs paid as a preferred return to the Anatole owners pursuant to the Anatole management contract, $3.1 in salaries and
incentive pay and $479,000 in increased abandoned transaction costs associated with a more focused development strategy. These increases were primarily offset by decreases in bad debt expense of $5.2 million due to reserving notes and accounts
receivable for a hotel in 2003.



Our interest expense was
$145.5 million and $126.8 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of the interest expense during the nine months ended September 30, 2004 was approximately $9.6 million. Excluding the
Wyndham Anatole, our interest expense increased approximately $9.1 million for the nine months ended September 30, 2004 as compared to the same period in 2003. While our total debt has decreased, interest rates on certain debt have increased due to
recent amendments and refinancings. At September 30, 2004 and 2003, we had approximately $2.4 billion (includes $169.5 million in Wyndham Anatole debt) and $2.7 billion of debt, respectively. The one-month LIBOR rate was 1.84% as of September 30,
2004 and 1.12% as of September 30, 2003. Our weighted average interest rate at September 30, 2004 was 6.57% as compared to 5.87% at September 30, 2003.



Our depreciation and amortization expense was $77.6 million and $81.1 million for the nine months ended September 30, 2004 and 2003, respectively. The
Wyndham Anatole portion of the depreciation and amortization expense during the nine months ended September 30, 2004, was approximately $7.7 million. Excluding the Wyndham Anatole, our depreciation and amortization expense decreased approximately
$11.2 million for the nine months ended September 30, 2004 as compared to the same period in 2003. This decrease is primarily attributable to certain assets becoming fully depreciated subsequent to the nine months ended September 30, 2003.



The income tax provision was $2.1 million for the nine months
ended September 30, 2004 as compared to an income tax benefit of $140.3 million for the nine months ended September 30, 2003. The increase in the income tax provision is due to the recording of a valuation allowance against our net operating loss
generated in the nine months ended September 30, 2004 as compared to the same period in 2003. In addition, the provision for income taxes was effected by two related items, a $124.8 million tax benefit resulting from a $312 million impairment loss
and a $124.8 million valuation allowance against this tax benefit. Accordingly, we received no tax benefit from this impairment loss. We provide a valuation allowance for deferred tax assets when it is more likely than not that some portion or all
our our deferred tax assets will not be realized.



Minority
interest in consolidated subsidiaries was $8.1 million and $1 million for the nine months ended September 30, 2004 and 2003, respectively. The primary reason for the increase in minority interest is the consolidation of the Wyndham Anatole during
the nine months ended September 30, 2004.



For the nine months
ended September 30, 2004, we recorded a loss of $3.7 million as compared to a loss of $21.1 million for the nine months ended September 30, 2003 for the change in the fair value of the ineffective interest rate hedge contracts. The decreased loss is
due to the reduction in time to maturity and increased rates.



Loss from discontinued operations was $298 million and $214.6 million for the nine months ended September 30, 2004 and 2003, respectively. The increase in loss is attributable to the increase in impairment charges of $219.9 million due to
our strategic plan to sell our non-strategic assets in de-leveraging transactions and we will use the proceeds of the sales to reduce debt and overall leverage. This plan is designed to help facilitate a refinancing of our corporate credit
facilities prior to the April 2006 maturity date. These increases were offset by the increase in the gain on sale of assets of $42.1 million, decreases in leasehold termination costs and decreases in the income tax benefit associated with the
losses.



30



---

##### Table of Contents

Our resulting net loss for the nine months ended September 30, 2004 and 2003 was $398.3 million and
$288 million, respectively.



Results of reporting segments:



Our results of operations are classified into three
reportable segments: (1) Wyndham branded hotel properties, (2) non-proprietary branded hotel properties and (3) other.



For the three months ended September 30, 2004 compared with the three months ended September 30, 2003



Wyndham branded properties include Wyndham Hotels & Resorts®, Wyndham Luxury Resorts®, Wyndham Garden Hotels® and Summerfield Suites by Wyndham. This segment represented approximately 83% and 81% of our total revenues for the
three months ended September 30, 2004 and 2003, respectively. Total revenue for this segment was $169.7 million compared to $147.1 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole portion of our total
revenues during the three months ended September 30, 2004 was $19.1 million. Operating income for this segment was $30.2 million compared to $27.5 million for the three months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole
portion of the operating income during the three months ended September 30, 2004, was a loss of approximately $2 million. Excluding the Wyndham Anatole, our revenue increased approximately $3.5 million and operating income increased
approximately $4.7 million for the three months ended September 30, 2004 as compared to the same period in 2003. The increases in revenue and operating income for this segment can be primarily attributed to increases in occupancy, ADR and
RevPAR of .1%, 2.5% and 2.6%, respectively, as demand increased in the corporate group and commercial retail segments of our business as a result of the recovering economy.



Non-proprietary branded properties, including Doubletree®, Hilton®, Holiday Inn®, Marriott®, Radisson®, and Hyatt®,
represented approximately 14.2% and 15.9% of our total revenues for the three months ended September 30, 2004 and 2003, respectively. Total revenue for this segment was $28.9 million compared to $28.8 million for the three months ended
September 30, 2004 and 2003, respectively. Operating income for this segment was $4.1 million and $5.2 million for the three months ended September 30, 2004 and 2003, respectively. The increases in revenue and operating income for this segment can
be primarily attributed to increases in occupancy, ADR and RevPAR of 2.2%, 5.7% and 8.1%, respectively, as demand increased in the corporate group and commercial retail segments of our business as a result of the recovering economy.



Other represents revenue from various operating businesses, including
management and other service companies. Expenses in this segment are primarily interest, depreciation, amortization and corporate general and administrative expenses. Total revenue for the segment was $5.7 million and $5.8 million for the three
months ended September 30, 2004 and 2003, respectively. The decrease in this segments revenue was primarily the result of reductions in note receivables from the Wyndham Anatole subsequent to December 31, 2003 due to the consolidation of the
Wyndham Anatole. Operating losses for this segment were $86.8 million and $74.9 million for the three months ended September 30, 2004 and 2003, respectively. The increase was primarily due to the following: increases in interest expense of $5.1
million and $4.7 million in management contract costs paid as a preferred return to the Anatole owners pursuant to the Anatole management contract.



For the nine months ended September 30, 2004 compared with the nine months ended September 30, 2003



Wyndham branded segment represented approximately 85.3% and 83.1% of our
total revenues for the nine months ended September 30, 2004 and 2003, respectively. Total revenue for this segment was $619.2 million compared to $518.2 million for the nine months ended September 30, 2004 and 2003, respectively. The Wyndham Anatole
portion of our total revenues during the nine months ended September 30, 2004 was $75.4 million. Operating income for this segment was $151.1 million compared to $123.3 million for the nine months ended September 30, 2004 and 2003,
respectively. The Wyndham Anatole portion of the operating income during the nine months ended September 30, 2004, was approximately $6 million. Excluding the Wyndham Anatole, our revenue increased approximately $25.6 million and operating income
increased approximately $21.8 million for the nine months ended September 30, 2004 as compared to the same period in



31



---

##### Table of Contents

2003. The increases in revenue and operating income for this segment can be primarily attributed to increases in occupancy, ADR and RevPAR of 3.4%, 2.1% and
5.6%, respectively as demand increased in the corporate group and commercial retail segments of our business as a result of the recovering economy.



The non-proprietary branded segment represented approximately 12.5% and 14.2% of our total revenues for the nine months ended September 30, 2004 and 2003,
respectively. Total revenue for this segment was $90.7 million compared to $88.3 million for the nine months ended September 30, 2004 and 2003, respectively. Operating income for this segment was $15.4 million and $16.4 million for the nine
months ended September 30, 2004 and 2003, respectively. The increases in revenue and operating income for this segment can be primarily attributed to increases in occupancy, ADR and RevPAR of 2.8%, 2.5% and 5.3%, respectively as demand increased in
the corporate group and commercial retail segments of our business as a result of the recovering economy.



Other represents revenue from various operating businesses, including management and other service companies. Expenses in this segment are primarily
interest, depreciation, amortization and corporate general and administrative expenses. Total revenue for the segment was $15.5 million and $16.9 million for the nine months ended September 30, 2004 and 2003, respectively. The decrease in this
segments revenue was primarily the result of reductions in note receivables from the Wyndham Anatole subsequent to December 31, 2003 due to the consolidation of the Wyndham Anatole. Operating losses for this segment were $259.9 million and
$262 million for the nine months ended September 30, 2004 and 2003, respectively. The decrease was primarily due to the following: decreases in depreciation of $3.5 million, and decreases on derivative instrument losses of $17.4 million. The
decreases were primarily offset by increases in interest expense associated with consolidating the Anatole of $9.6 million and $9.1 million due to interest rate increases.



Recent Events



During the nine months ended September 30, 2004, the Company has sold its investments in 19 hotels and certain undeveloped land in separate transactions.
The Company received net cash proceeds of approximately $191 million after the repayment of mortgage debt of $211.3 million. The Company recorded a net gain of $50 million as a result of these asset sales. Also, $179.7 million the net cash
proceeds was used by the Company to pay down a portion of the senior credit facility and increasing rate loan facility, and the Company retained the rest of the net cash proceeds in accordance with the terms of the senior credit facilities.



The Company has developed a strategic plan to sell its
non-strategic assets and will use the proceeds to reduce debt, leverage and for general corporate purposes. This plan is designed to help facilitate a refinancing of our corporate credit facilities prior to the April 2006 maturity date. As a result
of this plan, the Company recorded a $301 million asset impairment based upon the expected net proceeds to be received. As of September 30, 2004, all non-strategic assets are classified as held for sale as management has the ability and intent
to sell the assets within a 12 month period.



Subsequent to
September 30, 2004, the Company sold a total of ten hotels in three separate transactions for net proceeds of $89.7 million. Three assets were sold to Thayer Lodging Group with one additional property transaction expected to close in the fourth
quarter of 2004; and six hotels were sold to Lone Star Funds with one additional property transaction expected to close in the first quarter of 2005. Pursuant to two separate long-term management agreements, Wyndham will retain management of all
nine assets. In addition, the sale of the tenth property will remain in the Wyndham brand portfolio pursuant to a long-term franchise agreement.



In October 2004, Wyndham announced the resignation of Executive Vice President and Chief Financial Officer, Richard A. Smith. Elizabeth Schroeder, former
senior vice president of finance and strategic planning, was promoted to executive vice president and acting chief financial officer for the Company. Her appointment is expected to be confirmed by Wyndhams Board of Directors in early 2005.



32



---

##### Table of Contents

Additionally, Wyndham is making changes in its corporate office and operational structure to better align
itself with its expected form at the conclusion of the asset disposition processa hotel operating company with a more balanced portfolio of owned, managed and franchised properties. It is expected that the Companys reorganization will
decrease total expenses between $10 to $12 million. As part of this realignment, four Wyndham executives will be leaving the Company: Theodore Teng, president and chief operating officer, whose position will not be replaced. Mr. Kleisner has assumed
Mr. Tengs duties; Joseph A. Champ, executive vice president and chief investment officer; Patricia Smith, executive vice president, human resources; and, Donna DeBerry, executive vice president, diversity & corporate affairs. Ms. DeBerry
will continue to work with Wyndham as a diversity consultant. Wyndham has also appointed three executives to new positions within the Company. Judy Hendrick, former senior vice president and treasurer, has been named executive vice president and
chief investment officer; Timothy L. Fielding, former senior vice president and corporate controller, has been named executive vice president and chief accounting officer; and Michael Higa, former vice president of finance, has been appointed to
senior vice president of finance and treasurer in connection with the reorganization.



Statistical Information



During the three and
nine months ended September 30, 2004, our portfolio of 79 owned and leased hotels experienced an increase in occupancy, ADR and REVPAR as compared to the three and nine months ended September 30, 2003. The following table sets forth certain
statistical information for the 79 owned and leased hotels for 2004 and 2003 as if the hotels were owned or leased for the entire periods presented.



|                               |  |                                  |   |                                 |      |   |        |      |           |      |   |        |  |        |        |      |   |        |      |      |   |      |      |      |  |      |        |      |   |        |  |   |        |  |   |       
|------------------------------ |  | -------------------------------- | - | ------------------------------- | ---- | - | ------ | ---- | --------- | ---- | - | ------ |  | ------ | ------ | ---- | - | ------ | ---- | ---- | - | ---- | ---- | ---- |  | ---- | ------ | ---- | - | ------ |  | - | ------ |  | - | ------
|                               |  | Three months ended September 30, |   | Nine months ended September 30,
|                               |  | Occupancy                        |   |                                 | ADR  |   | REVPAR |      | Occupancy |      |   | ADR    |  | REVPAR
|                               |  | 2004                             |   |                                 | 2003 |   |        | 2004 |           | 2003 |   | 2004   |  | 2003   |        | 2004 |   |        | 2003 |      |   | 2004 |      | 2003 |  | 2004 |        | 2003
|Wyndham Hotels & Resorts       |  | 76.7                             | % |                                 | 76.8 | % |        | $    | 106.06    |      | $ | 103.6  |  | $      | 81.32  |      | $ | 79.50  |      | 77.2 | % |      | 74.6 | %    |  | $    | 118.6  |      | $ | 116.3  |  | $ | 91.57  |  | $ | 86.72 
|Wyndham Luxury Resorts         |  | 79                               |   |                                 | 78.7 |   |        |      | 208.44    |      |   | 189.62 |  |        | 164.73 |      |   | 149.32 |      | 77.4 |   |      | 77.5 |      |  |      | 244.7  |      |   | 229.77 |  |   | 189.47 |  |   | 178.12
|Wyndham Garden Hotels          |  | 76.9                             |   |                                 | 71.5 |   |        |      | 96.87     |      |   | 97.02  |  |        | 74.51  |      |   | 69.35  |      | 74.8 |   |      | 74.8 |      |  |      | 93.42  |      |   | 89.99  |  |   | 69.85  |  |   | 67.26 
|Summerfield Suites by Wyndham  |  | 90.7                             |   |                                 | 89.7 |   |        |      | 101.8     |      |   | 99.04  |  |        | 92.29  |      |   | 88.79  |      | 86.9 |   |      | 83.8 |      |  |      | 98.44  |      |   | 96.54  |  |   | 85.5   |  |   | 80.9  
|Non-Proprietary Branded Hotels |  | 59.4                             |   |                                 | 58.1 |   |        |      | 83.14     |      |   | 78.62  |  |        | 49.39  |      |   | 45.7   |      | 59.7 |   |      | 58.1 |      |  |      | 86.32  |      |   | 84.25  |  |   | 51.56  |  |   | 48.95 
|                               |  |                                  |   |                                 |      |   |        |      |           |      |   |        |  |        |        |      |   |        |      |      |   |      |      |      |  |      |        |      |   |        |  |   |        |  |   |       
|Weighted average               |  | 73.5                             | % |                                 | 73.2 | % |        | $    | 103.06    |      | $ | 100.19 |  | $      | 75.70  |      | $ | 73.29  |      | 73.7 | % |      | 71.4 | %    |  | $    | 113.27 |      | $ | 110.85 |  | $ | 83.50  |  | $ | 79.12 
|                               |  |                                  |   |                                 |      |   |        |      |           |      |   |        |  |        |        |      |   |        |      |      |   |      |      |      |  |      |        |      |   |        |  |   |        |  |   |       



Liquidity And Capital Resources



Our cash and cash equivalents as of September 30, 2004
were $39.8 million, inclusive of $2.1 million in Wyndham Anatole cash; and our restricted cash was $93.5 million, inclusive of $6.4 million in Wyndham Anatole restricted cash. Our cash and cash equivalents as of September 30, 2003 were $46.5
million, and our restricted cash was $145.3 million. Restricted cash is comprised of furniture, fixture and equipment reserves, tax and insurance escrows, derivative collateral, deferred maintenance reserves and ground rent reserves.



Cash Flow Provided by Operating Activities



Our principal source of cash flow is from the operations of the hotels that
we own, lease, manage and franchise. Cash flows from operating activities were $41 million and $43.5 million for the nine months ended September 30, 2004 and 2003, respectively. The decrease is due primarily to $4.7 million preferred return paid to
the Anatole owners pursuant to the Anatole management contract.



33



---

##### Table of Contents

Cash Flows from Investing and Financing Activities



Cash flows provided by our investing activities were $385.8 million for the
nine months ended September 30, 2004, resulting primarily from proceeds received from the sale of assets during the period and the change in restricted cash. This was offset by renovation expenditures at certain hotels. Cash flows used in
financing activities of $449.7 for the nine months ended September 30, 2004 were primarily related to principal repayments made on our debt.



Cash flows provided by our investing activities were $79.2 million for the nine months ended September 30, 2003, resulting primarily from proceeds
received from the sale of assets during the period. This was offset by renovation expenditures at certain hotels and changes in our restricted cash reserves during the period. Cash flows used in financing activities of $113.6 million for the nine
months ended September 30, 2003 were primarily related to principal payments made on our debt offset by borrowings under the current facility.



Credit Facilities



As of September 30, 2004, we had approximately $76.9 million outstanding under our revolving credit facility, $949.5 billion outstanding on term loan I
and $309.9 million outstanding on term loan II. Additionally, we had outstanding letters of credit totaling $75.3 million. Also, as of September 30, 2004, we had $1 billion of mortgage debt outstanding that encumbered 35 hotels and capital leases
and other debt of $4.5 million, resulting in total indebtedness of approximately $2.4 billion. Included in the total indebtedness is approximately $185 million of debt associated with assets held for sale and $169.5 million in mortgage debt and
capital lease obligations associated with the Wyndham Anatole of which we are not a party to nor guarantor of the debt or capital lease obligation. (See note 3 of the Condensed Consolidated Financial Statements). We are and will seek to refinance
the remaining scheduled principal payments prior to their maturities; however, there can be no assurance that we will be able to do so. As of September 30, 2004, we had approximately $197.4 million in liquidity. Our liquidity is defined as revolver
availability plus cash in our overnight accounts.



On April 30,
2004, we extended an $18 million mortgage secured by one hotel, after paydown of $6.3 million. The loan bears interest at LIBOR plus 4.5% and has a maturity date of May 1, 2006.



Also, on June 22, 2004, we completed a $35 million mortgage financing secured by four hotel properties with Credit Suisse
First Boston Inc. The loan bears interest at LIBOR plus 1.2% and has an initial maturity date of July 9, 2006. We may extend the maturity date of the loan for three additional twelve month periods, provided that there is not a default under the loan
and other minor conditions are met which are completely within our control.



We have considered our short-term liquidity needs and the adequacy of adjusted estimated cash flows and other expected liquidity sources to meet these needs. We believe that our principal short-term liquidity needs
are to fund our normal recurring expenses and our debt service requirements. We anticipate that these needs will be fully funded from our cash flows provided by operating activities and, when necessary, from our revolving credit facility. In the
past, we have generally met our long-term liquidity requirements for the funding of activities, such as development and scheduled debt maturities, major renovations, expansions and other non-recurring capital improvements, through long-term secured
and unsecured indebtedness and the proceeds from the sale of our assets. In the future, we may seek to increase our capital resources through similar activities or, subject to limitations imposed by the terms of our credit agreements and preferred
stock, through offerings of debt or equity securities, including convertible notes and preferred or common stock.



34



---

##### Table of Contents

As of September 30, 2004, under the terms of the applicable credit facility, loan agreement, and lease
agreement, our principal amortization and balloon payment requirements and our future five year minimum lease payments are summarized as follows:



|                           |  |                      |           |     |                  |   |       |      |  |   |         |     |      |   |           |  |                    |        |  |   |        |  |   |        
|-------------------------- |  | -------------------- | --------- | --- | ---------------- | - | ----- | ---- |  | - | ------- | --- | ---- | - | --------- |  | ------------------ | ------ |  | - | ------ |  | - | -------
|                           |  | Payments due by year
|                           |  | Total                |           |     | Remainderof 2004 |   |       | 2005 |  |   | 2006    |     | 2007 |   | 2008      |  | 2009 andthereafter
|                           |  | (in thousands)      
|Debt                       |  | $                    | 2,377,047 | (3) |                  | $ | 4,590 | (1)  |  | $ | 768,291 | (2) |      | $ | 1,383,650 |  | $                  | 19,301 |  | $ | 6,685  |  | $ | 194,530
|Capital lease obligations  |  |                      | 38,945    | (3) |                  |   | 533   |      |  |   | 2,248   | (2) |      |   | 2,209     |  |                    | 2,029  |  |   | 1,294  |  |   | 30,632 
|Office leases(4)           |  |                      | 5,862     |     |                  |   | 532   |      |  |   | 1,906   |     |      |   | 1,850     |  |                    | 1,418  |  |   | 125    |  |   | 31     
|Hotel and ground leases(4) |  |                      | 153,499   |     |                  |   | 1,991 |      |  |   | 7,742   |     |      |   | 7,742     |  |                    | 8,302  |  |   | 8,193  |  |   | 119,529
|                           |  |                      |           |     |                  |   |       |      |  |   |         |     |      |   |           |  |                    |        |  |   |        |  |   |        
|Total                      |  | $                    | 2,575,353 |     |                  | $ | 7,646 |      |  | $ | 780,187 |     |      | $ | 1,395,451 |  | $                  | 31,050 |  | $ | 16,297 |  | $ | 344,722
|                           |  |                      |           |     |                  |   |       |      |  |   |         |     |      |   |           |  |                    |        |  |   |        |  |   |        

---

|(1) | Remaining amounts due in 2004 are normal principal amortization.
|--- | ----------------------------------------------------------------



|(2) | We can elect to extend $628.1 million ($372.9 million for three additional twelve month periods and $255.2 million for one additional twelve month period, provided that there
is not a default under the loan and other minor conditions are met which are completely within our control.) The remaining maturities represent $142.4 million related to separate loans collateralized by the Wyndham El Conquistador and the Wyndham
Reach and normal principal amortization. We believe we will be able to refinance these two loans prior to maturity; however, there can be no assurance that we will be able to do so.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | The Wyndham Anatole debt of $169.5 million is included, however, we are not a party to nor guarantor of this debt (see note 4 of the condensed consolidated financial statements).
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Office, hotel and ground leases are operating leases and are included in operating expenses.
|--- | --------------------------------------------------------------------------------------------



Dividends



We do not anticipate paying a dividend to our common shareholders and we are prohibited under the terms of our senior credit facility and increasing rate
loans facility from paying dividends on our class A common stock. For the six year period beginning September 30, 1999, dividends on our series A and series B preferred stock are payable partly in cash and partly in additional shares of our series A
and series B preferred stock, with the cash portion aggregating $29.25 million per year, so long as there is no redemption or conversion of our series A and series B preferred stock. For the following four years, dividends are payable in cash or
additional shares of our series A or series B preferred stock, as the case may be, as determined by our board of directors. After year ten, dividends are payable solely in cash.



We are prohibited under the terms of the January 24, 2002 amendments to the senior credit facility and increasing rate loans
facility from paying cash dividends on the series A and series B preferred stock. As of September 30, 2004, we have deferred payments of the cash portion of the preferred stock dividend totaling approximately $95 million. In addition, according to
the terms of our series A and series B preferred stock, if the cash dividends on the preferred stock are in arrears and unpaid for at least 60 days, then an additional amount of dividends will accrue at an annual rate of 2.0% of the stated amount of
each share of preferred stock then outstanding from the last payment date on which cash dividends were to be paid in full until the cash dividends in arrears have been paid in full. These additional dividends are cumulative and payable in additional
shares of preferred stock. As of September 30, 2004, we have issued additional stock dividends of 859,064 shares of series A and series B preferred stock with a value of $85.9 million.



Renovations and Capital Improvements



During the nine months ended September 30, 2004, we invested approximately $52.1 million in capital improvements and renovations. These capital
expenditures included (i) costs related to enhancing the revenue-producing capabilities of our hotels and (ii) costs related to recurring maintenance. During 2004, we anticipate



35



---

##### Table of Contents

spending approximately $75 million in capital expenditures primarily for recurring maintenance capital expenditures and technological initiatives. We are
limited to capital expenditures of $125 million per year, plus $25 million per year for emergency capital expenditures under the terms of the January 24, 2002 amendments to the senior credit facility and increasing rate loans facility.



We attempt to schedule renovations and improvements during traditionally
lower occupancy periods in an effort to minimize disruption to the hotels operations. Therefore, we do not believe such renovations and capital improvements will have a material effect on the results of operations of the hotels. Capital
expenditures will be financed through capital expenditure reserves or with working capital.



Inflation



Operators of
hotels in general possess the ability to adjust room rates quickly. However, competitive pressures may limit our ability to raise room rates in the face of inflation.



Seasonality



The hotel industry is seasonal in nature; however, the periods during which our hotel properties experience higher revenues vary from property to property
and depend predominantly on the propertys location. Our revenues typically have been higher in the first and second quarters than in the third or fourth quarters.



Critical Accounting Policies and Estimates



The preparation of our consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to: impairment of assets; assets held for sale; bad debts; income taxes;
insurance reserves; derivatives; and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.



We believe the following critical accounting policies affect our more
significant judgments and estimates used in the preparation of our consolidated financial statements. We periodically review the carrying value of our assets, including intangible assets, to determine if events and circumstances exist indicating
that assets might be impaired. If facts and circumstances support this possibility of impairment, our management will prepare probability weighted undiscounted and discounted cash flow projections which require judgments that are both subjective and
complex.



Our management uses its judgment in projecting which
assets will be sold by us within the next twelve months. These judgments are based on our managements knowledge of the current market and the status of current negotiations with third parties. If assets are expected to be sold within 12
months, they are reclassified as assets held for sale on the balance sheet.



We maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. If the financial condition of our customers were to deteriorate, resulting in
an impairment of their ability to make payments, additional allowances may be required.



We record a valuation allowance to reduce our deferred tax assets to the amount that is more likely than not to be realized. While we have considered future taxable income and ongoing prudent and feasible tax planning
strategies in assessing the need for the valuation allowance, should we determine that we would be able to realize our deferred tax assets in the future in excess of its net recorded amount, an adjustment to the deferred tax asset



36



---

##### Table of Contents

would increase income in the period such determination was made. Likewise, should we determine that we would not be able to realize all or part of our net
deferred tax asset in the future, an adjustment to the deferred tax asset would be charged to income in the period such determination was made.



We maintain a paid loss deductible insurance plan for commercial general liability, automobile liability, and workers compensation loss exposures
related to our hotel operations. The primary loss deductible retention limit is currently $1 million per occurrence for general liability, $250,000 per occurrence for automobile liability and $500,000 per occurrence for workers compensation
loss, in most jurisdictions. The estimates of the ultimate liability for losses and associated expenses are based upon a third party actuarial analysis and projection of actual historical development trends of loss frequency, severity and incurred
but not reported claims as well as traditional issues that affect loss cost such as medical and statutory benefit inflation. In addition, the actuarial analysis compares our trends against general insurance industry development trends to develop an
estimate of ultimate costs within the deductible retention. Large claims or incidents that could potentially involve material amounts are also monitored closely on a case-by-case basis. As of September 30, 2004, our balance sheet included an
estimated liability with respect to this self-insurance program of $29.4 million.



Our objective in using derivatives is to add stability to interest expense and to manage our exposure to interest rate movements. Derivatives are used to hedge the variable cash flows associated with a portion of our
variable-rate debt. We do not have any derivatives designated as fair value hedges. Additionally, we do not use derivatives for trading or speculative purposes. We use a variety of methods and assumptions that are based on market conditions and
risks existing at each balance sheet date to determine the fair value of our derivative instruments. For the majority of financial instruments including most derivatives, standard market conventions and techniques such as discounted cash flow
analysis, option pricing models, replacement cost, and termination cost are used to determine fair value. All methods of assessing fair value result in a general approximation of value, and such value may never actually be realized. Future cash
inflows or outflows from our derivative instruments depend upon future borrowing rates. If assumptions about future borrowing rates prove to be materially incorrect, the recorded value of these agreements could also prove to be materially incorrect.
Because we use the derivative instruments to reduce our exposure to increases in variable interest rates, thus effectively fixing a portion of our variable interest rates, the impact of changes in future borrowing rates could result in our interest
expense being either higher or lower than might otherwise have been incurred on our variable-rate borrowings had the rates not been fixed. A reduction in interest rates could result in a competitive advantage for companies in a position to take
advantage of a lower cost of capital.



We are a defendant in
lawsuits that arise out of, and are incidental to, the conduct of our business. Our management uses its judgment, with the aid of legal counsel, to record accruals for losses that we consider to be probable and that can be reasonably estimated as a
result of any pending actions against us.



Newly Issued Accounting Standards



In January 2003, the FASB issued Interpretation 46
(FIN 46), Consolidation of Variable Interest Entities. The objective of FIN 46 is to provide guidance on how to identify a variable interest entity (VIE) and determine when the assets, liabilities, non-controlling
interest, and results of operations of a VIE need to be included in a companys consolidated financial statements. A company that holds a variable interest in an entity will need to consolidate the entity if the companys interest in the
VIE is such that the company will absorb a majority of the VIEs expected losses and/or receive a majority of the entitys expected residual returns, if they occur. FIN 46 also requires additional disclosure by primary beneficiaries and
other significant variable interest holders. The disclosure provisions of FIN 46 became effective upon issuance. The consolidation requirements of FIN 46 apply immediately to VIEs created after January 31, 2003 and in the first fiscal year or
interim period ending after March 15, 2004 to existing VIEs. We did not establish any variable interest entities after January 31, 2003. We adopted FIN 46 during the first quarter ended March 31, 2004. We believe that our interest in one
management contract (Wyndham Anatole) is a VIE where we are the primary beneficiary, which requires consolidation under FIN 46 as of January 1, 2004. In the unlikely event that we terminate the management



37



---

##### Table of Contents

contract and all of the underlying assets related to this contract had no value, we estimate that the maximum exposure to loss would approximate $90.6
million, primarily representing the net carrying value of our investment in the Wyndham Anatole at September 30, 2004. However, we expect to recover the recorded amount of our investment in the Wyndham Anatole. See note 3 on page 10 for the
condensed financial information of the Wyndham Anatole as of September 30, 2004.



In May 2003, the FASB issued SFAS 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity. SFAS 150 specifies that instruments within its scope embody
obligations of the issuer and that, therefore, the issuer must classify them as liabilities. For calendar-year-end companies, SFAS 150 will become effective at the beginning of their third quarters. SFAS 150 is effective immediately for all
financial instruments entered into or modified after May 31, 2003. For all other instruments, SFAS 150 goes into effect at the beginning of the first interim period beginning after June 15, 2003, except for mandatorily redeemable financial
instruments of a non-public entity. For contracts that were created or modified before May 31, 2003 and still exist at the beginning of the first interim period beginning after June 15, 2003, entities should record the transition to SFAS 150 by
reporting the cumulative effect of a change in an accounting principle. SFAS 150 prohibits entities from restating financial statements for earlier years presented. On October 29, 2003, the FASB deferred the provisions of paragraphs 9 and 10 of SFAS
150 as they apply to mandatorily redeemable noncontrolling interests. Those provisions require that mandatorily redeemable minority interests within the scope of SFAS 150 be classified as a liability on a parent companys financial statement in
certain situations, including when a finite-lived entity is consolidated. The deferral of those provisions is expected to remain in effect while these interests are addressed in either Phase II of the FASBs Liabilities and Equity project or
Phase II of the FASBs Business Combinations Project. However, the FASB did not defer the disclosure provisions relating to mandatorily redeemable noncontrolling interests. Therefore, in accordance with SFAS 150, if we liquidate the
consolidated subsidiaries in which there exists a minority interest, we would be required to pay approximately $17.3 million in cash. Such amount is higher than the carrying amount of the minority interest in consolidated subsidiaries by $1.7
million.



Item 3.    Quantitative and Qualitative Disclosures About Market Risks



Our primary market risk exposure is to future changes in interest rates related to our derivative financial instruments and other financial instruments,
including debt obligations, interest rate swaps, interest rate caps, and future debt commitments.



We manage our debt portfolio by periodically entering into interest rate swaps and caps to achieve an overall desired position of fixed and floating rates
or to limit our exposure to rising interest rates.



The
following table provides information about our derivative and other financial instruments that are sensitive to changes in interest rates.



| |  | For fixed rate debt obligations, the table presents principal cash flows and related weighted-average interest rates by expected maturity date and contracted interest rates at
September 30, 2004. For variable rate debt obligations, the table presents principal cash flows by expected maturity date and contracted interest rates at September 30, 2004.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



38



---

##### Table of Contents

| |  | For interest rate swaps and caps, the table presents notional amounts and weighted-average interest rates or strike rates by expected (contractual) maturity dates. Notional amounts
are used to calculate the contractual cash flows to be exchanged under the contract. Weighted average variable rates are based on implied forward rates in the yield curve at September 30, 2004.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                     |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|---------------------------------------------------- |  | ---------------------- | ------- | --- | ---- | - | ------- | ---- |  | - | --------- | - |  | ---- | ------ | - | ---------- | - | ----- | ---------- |  | ---------- | ------- | - |  | - | --------- |  | - | --------- | -
|                                                     |  | Remainderof 2004(3)    |         |     | 2005 |   |         | 2006 |  |   | 2007      |   |  | 2008 |        |   | Thereafter |   |       | Face Value |  | Fair Value |        
|                                                     |  | (dollars in thousands) |        
|Debt                                                 |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|Long-term debt obligations including current portion |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|Fixed Rate                                           |  | $                      | 1,865   |     |      | $ | 21,086  |      |  | $ | 9,403     |   |  | $    | 8,193  |   |            | $ | 7,980 |            |  | $          | 215,487 |   |  | $ | 264,014   |  | $ | 270,944   |  
|Average Interest Rate                                |  |                        | 8.4     | %   |      |   | 8.83    | %    |  |   | 7.02      | % |  |      | 8.33   | % |            |   | 8.26  | %          |  |            | 7.93    | % |  |   |           |  |   |           |  
|Variable Rate                                        |  | $                      | 3,257   | (1) |      | $ | 749,453 | (2)  |  | $ | 1,376,457 |   |  | $    | 13,138 |   |            | $ |      |            |  | $          | 9,675   |   |  | $ | 2,151,980 |  | $ | 2,151,979 |  
|Average Interest Rate                                |  |                        | 5.78    | %   |      |   | 6.26    | %    |  |   | 8.40      | % |  |      | 6.54   | % |            |   |      |            |  |            | 4.57    | % |  |   |           |  |   |           |  
|Interest Rate Derivative Financial Instruments       |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|Related to Debt                                      |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|Interest Rate Swaps (based on British LIBOR)         |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|Pay Fixed/Receive Variable.                          |  | $                      |        |     |      | $ | 53,907  |      |  | $ |          |   |  | $    |       |   |            | $ |      |            |  | $          |        |   |  | $ | 53,907    |  | $ | 68        |  
|Average Pay Rate                                     |  |                        | 4.62    | %   |      |   | 4.62    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |        |   |  |   |          |  |   |           |  
|Average Receive Rate                                 |  |                        | 4.77    | %   |      |   | 5.00    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |        |   |  |   |          |  |   |           |  
|Interest Rate Swaps                                  |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|Pay Fixed/Receive Variable.                          |  | $                      |        |     |      | $ | 742,188 |      |  | $ |          |   |  | $    | 12,988 |   |            | $ |      |            |  | $          |        |   |  | $ | 755,176   |  | $ | (17,978   | )
|Average Pay Rate                                     |  |                        | 6.62    | %   |      |   | 6.62    | %    |  |   | 4.24      | % |  |      | 4.24   | % |            |   |      |            |  |            |        |   |  |   |          |  |   |           |  
|Average Receive Rate                                 |  |                        | 1.52    | %   |      |   | 2.77    | %    |  |   | 3.60      | % |  |      | 4.15   | % |            |   |      |            |  |            |        |   |  |   |          |  |   |           |  
|Interest Rate Caps                                   |  |                        |         |     |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |         |   |  |   |           |  |   |           |  
|Notional Amount                                      |  | $                      | 180,000 |     |      | $ | 818,166 |      |  | $ | 35,000    |   |  | $    |       |   |            | $ |      |            |  | $          |        |   |  | $ | 1,033,166 |  | $ | (1,811    | )
|Strike Rate                                          |  |                        | 6.04    | %   |      |   | 5.92    | %    |  |   | 7.0       | % |  |      |       |   |            |   |      |            |  |            |        |   |  |   |          |  |   |           |  
|Forward Rate                                         |  |                        | 1.52    | %   |      |   | 2.77    | %    |  |   | 3.60      | % |  |      |       |   |            |   |      |            |  |            |        |   |  |   |          |  |   |           |  

---

|(1) | Remaining amounts due in 2004 are normal principal amortization.
|--- | ----------------------------------------------------------------



|(2) | We can elect to extend $628.1 million ($372.9 million for three additional twelve month periods and $255.2 million for one additional twelve month period, provided that there
is not a default under the loan and other minor conditions are met which are completely within our control). The remaining maturities represent $142.4 million related to separate loans collateralized by the Wyndham El Conquistador and the Wyndham
Reach and normal principal amortization. We believe we will be able to refinance these two loans prior to maturity; however, there can be no assurance that we will be able to do so.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | The Wyndham Anatole debt of $169.5 million is included, however, we are not a party to nor guarantor of this debt (see note 4 of the condensed consolidated financial statements).
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Item 4.    Controls and Procedures



As of September 30, 2004, management, under the supervision and with the participation of our Chairman of the Board and Chief Executive Officer (our principal executive officer) and our Chief Financial Officer (our
principal financial officer), evaluated the effectiveness of our disclosure controls and procedures (as defined under Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the Exchange Act)). Based on this
evaluation, our Chairman of the Board and Chief Executive Officer and our Chief Financial Officer



39



---

##### Table of Contents

concluded that our disclosure controls and procedures are effective in ensuring that information required to be disclosed by us in the reports that we file
or submit to the Securities and Exchange Commission (the SEC) under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and include controls and procedures
designed to insure the information required to be disclosed by us in such reports is accumulated and communicated to our management, including our Chairman of the Board and Chief Executive Officer and our Chief Financial Officer, as appropriate, to
allow timely decisions regarding required disclosure.



During
the quarter ended September 30, 2004, there were no changes in our internal control over financial reporting that materially affected or are reasonably likely to materially affect our internal control over financial reporting.



There were no significant changes in our internal controls or in other
factors that could significantly affect these controls subsequent to the date of such evaluation.



40



---

##### Table of Contents

PART II:    OTHER INFORMATION



Item 1.    Legal Proceedings



On May 7, 1999, Doris Johnson and Charles Dougherty filed a lawsuit in the Northern District of California against Patriot, Wyndham, their respective operating partnerships and PaineWebber Group, Inc. This action,
Johnson v. Patriot American Hospitality, Inc., et al., No. C-99-2153, was commenced on behalf of all former holders of Bay Meadows stock during a class period from June 2, 1997 to the date of filing. The action asserts securities fraud claims and
alleges that the purported class members were wrongfully induced to tender their shares as part of the Patriot/Bay Meadows merger based on a fraudulent prospectus. The action seeks unspecified damages and further alleges that defendants continued to
defraud shareholders about their intentions to acquire numerous hotels and saddle the Company with massive debt during the class period. Three other actions against the same defendants subsequently were filed in the Northern District of California:
(i) Ansell v. Patriot American Hospitality, Inc., et al., No. C-99-2239 (filed May 14, 1999), (ii) Sola v. PaineWebber Group, Inc., et al., No. C-99-2770 (filed June 11, 1999), and (iii) Gunderson v. Patriot American Hospitality, Inc., et al.,
No. C 99-3040 (filed June 23, 1999). Another action with substantially identical allegations, Susnow v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1354-T (filed June 15, 1999) also subsequently was filed in the Northern
District of Texas. By order of the Judicial Panel on Multidistrict Litigation, these actions along with certain actions identified below have been consolidated in the Northern District of California for consolidated pretrial purposes. On or about
October 13, 2000, the defendants moved to dismiss the actions. On or about August 15, 2001, the court granted Defendants motions to dismiss the action, dismissing some of the claims with prejudice and granting leave to replead certain other
claims in the Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking substantially the same relief as in the original complaint. On or about December 20, 2001, the defendants moved to dismiss the amended complaint. On
or about September 3, 2002, the Court granted in part and denied in part Defendants motion to dismiss. The Court did not dismiss certain of Plaintiffs claims under Section 11 of the Securities Act of 1933 and Section 12(b) of the Securities
Exchange Act of 1934. An answer to the complaint has been filed and the parties have been exchanging discovery. The Court has not yet certified a class. The Company intends to defend the suits vigorously. These suits may not be resolved for a number
of years and it is not possible to predict the ultimate cost to the Company.



On or about June 22, 1999, a lawsuit captioned Levitch v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1416-D, was filed in the Northern District of Texas against Patriot, Wyndham, James D. Carreker and
Paul A. Nussbaum. This action asserts securities fraud claims and alleges that, during the period from January 5, 1998 to December 17, 1998, the defendants defrauded shareholders by issuing false statements about the Company. The complaint sought
unspecified damages and was filed on behalf of all shareholders who purchased Patriot American and Wyndham stock during that period. Three other actions, Gallagher v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1429-L, filed on June 23,
1999, David Lee Meisenburg, et al. v. Patriot American Hospitality, Inc., Wyndham International, Inc., James D. Carreker, and Paul A. Nussbaum Case No. 3-99-CV1686-X, filed July 27, 1999 and Deborah Szekely v. Patriot American Hospitality,
Inc., et al., No. 3-99-CV1866-D, filed on or about August 27, 1999, allege substantially the same allegations. By orders of the Judicial Panel on Multidistrict Litigation, these actions have been consolidated with certain other shareholder
actions and transferred to the Northern District of California for consolidated pretrial purposes. On or about October 20, 2000, the defendants moved to dismiss the actions. On or about August 15, 2001, the court granted Defendants
motions to dismiss the action, dismissing some of the claims with prejudice and granting leave to replead certain other claims in the Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking substantially the same relief
as in the original complaint. On or about December 20, 2001, the defendants moved to dismiss the amended complaint. On or about September 3, 2002, the court dismissed in its entirety the complaint and granted plaintiffs leave to amend. On or about
December 2, 2002, Plaintiffs filed an amended complaint. No discovery has been taken yet and the Court has not yet certified a class. The Company has entered into a memorandum of understanding with class counsel to settle the litigation. The
memorandum of understanding is subject to definitive documentation and court approval. Pursuant to the memorandum of understanding, the Company shall pay $2.5 million in cash when an order is entered by the Court preliminarily approving the proposed
settlement and an additional $2.5 million on or before the second anniversary of the final Court approval. As of September 30, 2004, the Company has an adequate reserve to cover the cost of the settlement.



41



---

##### Table of Contents

On May 29, 2002, the State of Florida Office of the Attorney General Department of Legal Affairs filed a
lawsuit in Leon County, Florida (Case No. 02-CA-1296) naming us, Patriot and four current or former Wyndham employees as defendants. In this case, the Attorney General alleged that the imposition of energy surcharges, resort fees and automatic
service fees violates the States Deceptive and Unfair Trade Practices Act. We filed a motion to dismiss this suit which was granted in part and two of the individual defendants have been dismissed. The Attorney General seeks damages, penalties
and attorneys fees from the remaining defendants. The Company intends to vigorously defend this lawsuit. Discovery is on-going. This suit may not be resolved for a number of years and it is not possible to predict the ultimate cost to us.
However, the Court has stated its interpretation of the applicable penalty statute. Pursuant to the Courts construction, if the Attorney Generals Office fully prevails on its claims that Wyndham willfully engaged in a deceptive trade
practice by charging energy fees, the maximum penalty which could be imposed is $10,000. The Attorney General will likely appeal this finding.



On June 20, 2002, plaintiffs in the case entitled Roller-Edelstein, et al. v. Wyndham International, Inc., et al., filed an amended complaint in Dallas
County District Court (case no. 02-04946-A) alleging that supplemental fees charged to hotel guests constituted common law fraud, breach of contract and violated Texas Deceptive Trade Practices Act. The plaintiffs claim to represent a
nationwide class and have estimated damages in excess of $10 million. The Company has answered this complaint, but no formal discovery has been taken yet and the court has not yet certified a class. The Company has tentatively agreed to settle this
case, without admitting liability. Under the proposed settlement, the Company would (i) provide a coupon for discounts at Company properties to affected class members, (ii) make a $50,000 charitable donation, (iii) pay attorneys fees in an
amount up to $240,000, and (iv) agree to make changes in its disclosures regarding resort fees. The court has scheduled a hearing on November 18, 2004 on the joint motion to preliminarily approve the settlement and certify settlement class. As of
September 30, 2004, the Company has an adequate reserve to cover the cost of the settlement.



On February 18, 2003, a lawsuit was filed in the Superior Court of California, San Diego County, by Joseph Lopez and Alberto Jose Martinez, on behalf of themselves and all others similarly situated, against Wyndham
International, Inc., et al alleging that the Company violated certain provisions of the California Labor Code and the California Business and Professions Code concerning wage and hour requirements. The plaintiffs claim to represent a class. The
plaintiffs also allege the Company breached a fiduciary duty to them and the other class members by seeking to take undue advantage of them by failing to pay them appropriate wages. The plaintiffs sought compensatory and punitive damages on behalf
of themselves and the class in an unspecified amount for all causes of action as well as cost and attorneys fees. The parties conducted an early mediation of this matter and agreed to a settlement which was approved by the court on July 7,
2004. Pursuant to the terms of the settlement, Wyndham without admitting liability paid approximately $1.65 million to the participating class member, which includes their cost and attorneys fees.



On or about June 8, 2003, the Massachusetts Office of the Attorney General
notified Wyndham that a complaint had been filed with its Fair Labor and Practices Division against Wyndhams Westborough, Massachusetts location. According to the Office of the Attorney General, the complaint alleged that Wyndham-Westborough
had violated certain provisions of Massachusetts wage payment laws (Massachusetts General Statutes c. 149, § 152A) by failing to remit to its employees all amounts owed by statute. On or about January 2, 2004, Wyndham received notice of a
second Attorney General complaint also alleging a violation of c. 149, §152A, this time with respect to all of Wyndhams Massachusetts hotels. Although the Company intends to vigorously defend against these complaints, the Company has
nevertheless fully cooperated with the Attorney Generals office by providing it with documents and other information in hopes of quickly resolving these matters. Because the Office of the Attorney General does not disclose information
regarding complaints made to it, it remains unclear exactly who the complainants are, how many complainants are involved, and what the complaints allege. Wyndhams Massachusetts counsel and counsel for approximately seven Wyndham Westborough
employees are currently negotiating a settlement agreement relating to the service fees which the



42



---

##### Table of Contents

employees allege are owed them. Based on the current status of negotiations, resolution of the matter is anticipated before the end of 2004. As of September
30, 2004, the Company has an adequate reserve to cover the cost of the settlement.



The Company is a party to a number of other claims and lawsuits arising out of the normal course of business. However, the Company does not consider the ultimate liability with respect to these other claims and
lawsuits to be material in relation to the consolidated financial condition or operations of the Company.



Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds



None.



Item 3.    Defaults Upon Senior Securities



We are prohibited under the terms of the January 24, 2002 amendments to the senior credit facility and increasing rate loans facility from paying cash dividends on the series A and series B preferred stock. As of
September 30, 2004, we have deferred payments of the cash portion of the preferred stock dividend totaling approximately $95 million. In addition, according to the terms of our series A and series B preferred stock, if the cash dividends on the
preferred stock are in arrears and unpaid for at least 60 days, then an additional amount of dividends will accrue at an annual rate of 2.0% of the stated amount of each share of preferred stock then outstanding from the last payment date on which
cash dividends were to be paid in full until the cash dividends in arrears have been paid in full. These additional dividends are cumulative and payable in additional shares of preferred stock. As of September 30, 2004, we have issued additional
stock dividends of 859,064 shares of series A and series B preferred stock with a value of $85.9 million.



Item 4.    Submission of Matters to a Vote of Security Holders



None



Item 5.    Other Information



None.



Item 6.    Exhibits



(a)
Exhibits:



|         |   |  |                                                                                                    
|-------- | - |  | ---------------------------------------------------------------------------------------------------
|Item No. |   |  | Description                                                                                        
|31.1     | * |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|         |  
|31.2     | * |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|         |  
|32.1     | * |  | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|         |  
|32.2     | * |  | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

---

|* | Filed herewith
|- | --------------



43



---

##### Table of Contents

SIGNATURE



Pursuant to the
requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized.



WYNDHAM INTERNATIONAL, INCBy

/s/    ELIZABETH
SCHROEDERElizabeth SchroederExecutive Vice President and Acting Chief Financial Officer (Authorized Officer and Principal Accounting and Financial Officer)




DATED: November 9, 2004



44