LA QUINTA INNS INC
8-K/A, 1994-11-07
HOTELS & MOTELS
Previous: LA QUINTA INNS INC, 10-K/A, 1994-11-07
Next: LA QUINTA INNS INC, 10-Q/A, 1994-11-07



<PAGE>

                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549

                                  --------

                                  FORM 8-K/A

                               CURRENT REPORT
     PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


                     Date of Report: December 15, 1993
              Date of earliest event reported: November 30, 1993

                             LA QUINTA INNS, INC.
          (Exact name of registrant as specified in its charter)



            TEXAS                      1-7790                #74-1724417
(State or other jurisdiction (Commission File Number)       (IRS Employer
      of incorporation)                                  Identification No.)


                            112 E. Pecan Street
                          San Antonio, Texas 78299
           (Address of principal executive offices) (Zip Code)

                             (210)302-6000
           (Registrant's telephone number, including area code)


                                   N/A
       (Former name or former address, if changed since last report)

<PAGE>

Item 2. ACQUISITION OR DISPOSITION OF ASSETS.

     Pursuant to the Partnership Acquisition Agreement (the "Merger Agreement"),
dated as of October 27, 1993, among La Quinta Inns, Inc., a Texas corporation
(the "Registrant"), La Quinta Motor Inns Limited Partnership, a Delaware limited
partnership (the "Partnership"), La Quinta Realty Corp., a Texas corporation,
LQI Acquisition Corporation, a Delaware corporation (the "Purchaser"), and LQI
Merger Corporation, a Delaware corporation, on December 1, 1993, the Registrant,
through the Purchaser, which is a wholly owned subsidiary of the Registrant,
acquired through a tender offer (the "Offer") 2,805,190 units of limited
partnership interest in the Partnership ("Units") (representing approximately
70.6% of the presently outstanding Units) for $13.00 net in cash per Unit. As a
result of the contribution by the Registrant of 452,700 additional Units
subsequent to the termination of the Offer, the Purchaser beneficially owns
3,257,890 Units (representing approximately 82.0% of the presently outstanding
Units). The Registrant may also be deemed to beneficially own the Units both
acquired by and contributed to the Purchaser.

     The Purchaser obtained the funds to acquire the Units through the Offer
as a result of a capital contribution by the Registrant. In order to make such
a capital contribution to the Purchaser, the Registrant borrowed approximately
$36.6 million under its existing bank credit facility with NationsBank of Texas,
N.A., as administrative agent for the several lenders thereunder (the "Credit
Facility"). Under the Credit Facility (i) borrowings under a $40,000,000 line
of credit (the "Bank Line of Credit"), which will expire on May 31, 1996, are
made at varying interest rates up to LIBOR plus 1 3/4%, the prime rate, or the
certificate of deposit rate plus 1 7/8% and (ii) borrowings under a $30,000,000
secured term credit facility (the "Secured Term Facility"), which will expire
on May 31, 1999, can be made through September 30, 1994 and bear interest at
varying interest rates up to LIBOR plus 2%, the prime rate plus 1/4%, or the
certificate of deposit rate plus 2 1/8%. Amounts borrowed under the Secured
Term Facility require equal semi-annual principal payments commencing
November 30, 1994 through May 31, 1999. The Secured Term Facility is secured by
first priority liens on 19 of the properties on which the Registrant owns or
operates "La Quinta" inns. Of the approximately $36.6 million borrowed under
the Credit Facility to fund the capital contribution, $30 million was borrowed
under the Secured Term Facility and approximately $6.6 million was borrowed
under the Bank Line of Credit.

     Pursuant to the Merger Agreement, the remaining Units not beneficially
owned by the Registrant will be acquired in a subsequent merger pursuant to
which each Unit (other than Units beneficially owned by the Purchaser, the
Registrant or their affiliates) will be converted into the right to receive
the same consideration as is paid in connection with the Offer.

     On November 30, 1993, the Registrant also acquired the limited partners'
interest in one of the Registrant's combined unincorporated joint ventures for
a purchase price of $9,171,000 which included cash of $5,619,000 and the
assumption of $3,552,000 of existing debt attributable to the limited
partners' interest.

     The information set forth in Exhibits 2.1, 21.1, 28.1 and 28.2 is
incorporated herein by reference.

                                  2
<PAGE>

Item 7. FINANCIAL STATEMENTS AND EXHIBITS.

     (a) Financial statements of business acquired.











                                  3

<PAGE>



                          INDEPENDENT AUDITORS' REPORT

The Partners
La Quinta Motor Inns Limited Partnership:

    We  have audited  the consolidated  balance sheets  of La  Quinta Motor Inns
Limited Partnership and subsidiary limited  partnership as of December 31,  1992
and  1991,  and the  related  consolidated statements  of  operations, partners'
capital, and cash flows  for each of  the years in  the three-year period  ended
December  31, 1992. These  consolidated financial  statements are the responsi-
bility  of the  Partnership's management.  Our responsibility is  to express an
opinion on these consolidated financial statements based on our audits.

    We conducted  our  audits in  accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

    In our  opinion, the  consolidated financial  statements referred  to  above
present  fairly, in all  material respects, the financial  position of La Quinta
Motor Inns Limited Partnership and subsidiary limited partnership as of December
31, 1992 and 1991, and the results of their operations and their cash flows  for
each  of  the  years  in  the three-year  period  ended  December  31,  1992, in
conformity with generally accepted accounting  principles.

   
                                                    KPMG PEAT MARWICK LLP
    

San Antonio, Texas
February 8, 1993, except as to note 7,
which is as of February 13, 1993,
and except as to note 8, which is as of
February 15, 1993.

                                     4
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31
                                                                                ----------------------------------
                                                                                      1992              1991
                                                                                ----------------  ----------------
<S>                                                                             <C>               <C>
ASSETS:
Current assets:
  Cash and cash equivalents...................................................  $        423,000  $        488,000
  Receivables.................................................................           921,000           758,000
  Supplies....................................................................           655,000           669,000
                                                                                ----------------  ----------------
      Total current assets....................................................         1,999,000         1,915,000
                                                                                ----------------  ----------------
Property and equipment, at cost, substantially all pledged
 (notes 3 and 4):
  Land........................................................................        22,688,000        22,715,000
  Buildings...................................................................       105,464,000       105,012,000
  Furniture, fixtures and equipment...........................................        16,605,000        16,273,000
                                                                                ----------------  ----------------
      Total property and equipment............................................       144,757,000       144,000,000
  Less accumulated depreciation and amortization..............................        34,140,000        28,364,000
                                                                                ----------------  ----------------
      Net property and equipment..............................................       110,617,000       115,636,000
                                                                                ----------------  ----------------
Deferred charges and other assets, at cost less applicable amortization.......           754,000           947,000
                                                                                ----------------  ----------------
                                                                                $    113,370,000  $    118,498,000
                                                                                ----------------  ----------------
                                                                                ----------------  ----------------
LIABILITIES AND PARTNERS' CAPITAL
Current liabilities:
  Current installments of long-term debt (note 3).............................  $      1,261,000  $        768,000
  Accounts payable:
    Trade.....................................................................         1,573,000         1,590,000
    La Quinta Motor Inns, Inc.................................................           364,000           396,000
  Advances from La Quinta Motor Inns, Inc. (note 5)...........................         --                  100,000
  Accrued expenses:
    Payroll and employee benefits.............................................           775,000           680,000
    Interest..................................................................           922,000           709,000
    Property taxes............................................................           745,000           745,000
    Other.....................................................................            61,000           141,000
                                                                                ----------------  ----------------
      Total current liabilities...............................................         5,701,000         5,129,000
                                                                                ----------------  ----------------
Long-term debt, excluding current installments (note 3).......................        67,047,000        68,332,000
Other deferred credits........................................................            36,000            62,000
                                                                                ----------------  ----------------
      Total liabilities.......................................................        72,784,000        73,523,000
                                                                                ----------------  ----------------
La Quinta Realty Corp. equity in Operating Partnership........................          (318,000)         (275,000)
                                                                                ----------------  ----------------
Partners' capital (notes 2 and 7):
  La Quinta Realty Corp.-general partner in Partnership.......................        11,975,000        12,018,000
  Limited partners (3,975,000 units)..........................................        28,929,000        33,232,000
                                                                                ----------------  ----------------
      Total partners' capital.................................................        40,904,000        45,250,000
Commitments and contingencies (notes 4 and 8).................................
                                                                                ----------------  ----------------
                                                                                $    113,370,000  $    118,498,000
                                                                                ----------------  ----------------
                                                                                ----------------  ----------------
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     5
<PAGE>
                  LA QUINTA MOTOR INNS LIMITED PARTNERSHIP AND
                         SUBSIDIARY LIMITED PARTNERSHIP

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                              YEARS ENDED DECEMBER 31
                                                                   ----------------------------------------------
                                                                        1992            1991            1990
                                                                   --------------  --------------  --------------
<S>                                                                <C>             <C>             <C>
Revenues:
  Inn............................................................  $   42,117,000  $   40,482,000  $   38,193,000
  Restaurant rental and other (note 4)...........................       1,202,000       1,178,000       1,213,000
                                                                   --------------  --------------  --------------
      Total revenues.............................................      43,319,000      41,660,000      39,406,000
                                                                   --------------  --------------  --------------
Operating costs and expenses:
  Direct (note 5)................................................      22,195,000      22,560,000      21,755,000
  Fees paid to La Quinta Motor Inns, Inc. (note 5)...............       5,964,000       5,733,000       5,073,000
  Administrative (note 5)........................................         491,000         456,000         348,000
  Unitholder litigation/solicitation (note 8)....................       1,525,000         110,000        --
  Depreciation, amortization and fixed asset retirements.........       6,942,000       6,773,000       7,570,000
                                                                   --------------  --------------  --------------
      Total operating costs and expenses.........................      37,117,000      35,632,000      34,746,000
                                                                   --------------  --------------  --------------
      Operating income...........................................       6,202,000       6,028,000       4,660,000
                                                                   --------------  --------------  --------------
Other income (expenses):
  Interest income................................................          18,000          26,000          26,000
  Interest on long-term debt (notes 3 and 5).....................      (7,365,000)     (7,010,000)     (6,928,000)
  La Quinta Realty Corp. equity in loss of Operating
   Partnership...................................................          11,000          10,000          23,000
                                                                   --------------  --------------  --------------
      Total other income (expenses)..............................      (7,336,000)     (6,974,000)     (6,879,000)
                                                                   --------------  --------------  --------------
Net loss.........................................................  $   (1,134,000) $     (946,000) $   (2,219,000)
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
General partner's interest.......................................  $      (11,000) $       (9,000) $      (22,000)
Limited partners' interest.......................................      (1,123,000)       (937,000)     (2,197,000)
                                                                   --------------  --------------  --------------
                                                                   $   (1,134,000) $     (946,000) $   (2,219,000)
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
Net loss per limited partnership unit............................  $         (.28) $         (.24) $         (.55)
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
Cash distribution per limited partnership unit...................  $          .80  $         0.80  $         1.25
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     6
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

                  CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL

                   YEARS ENDED DECEMBER 31, 1992, 1991, 1990

<TABLE>
<CAPTION>
                                                                      GENERAL         LIMITED
                                                                      PARTNER         PARTNERS         TOTAL
                                                                   --------------  --------------  --------------
<S>                                                                <C>             <C>             <C>
Balances at December 31, 1989....................................  $   12,131,000  $   44,515,000  $   56,646,000
  Cash distributions.............................................         (50,000)     (4,969,000)     (5,019,000)
  Net loss.......................................................         (22,000)     (2,197,000)     (2,219,000)
                                                                   --------------  --------------  --------------
Balances at December 31, 1990....................................      12,059,000      37,349,000      49,408,000
  Cash distributions.............................................         (32,000)     (3,180,000)     (3,212,000)
  Net loss.......................................................          (9,000)       (937,000)       (946,000)
                                                                   --------------  --------------  --------------
Balances at December 31, 1991....................................      12,018,000      33,232,000      45,250,000
  Cash distributions.............................................         (32,000)     (3,180,000)     (3,212,000)
  Net loss.......................................................         (11,000)     (1,123,000)     (1,134,000)
                                                                   --------------  --------------  --------------
Balances at December 31, 1992....................................  $   11,975,000  $   28,929,000  $   40,904,000
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
</TABLE>

          See accompanying notes to consolidated financial statements.



                                     7


<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                               YEARS ENDED DECEMBER 31
                                                                    ----------------------------------------------
                                                                         1992            1991            1990
                                                                    --------------  --------------  --------------
<S>                                                                 <C>             <C>             <C>
Cash flows from operating activities:
  Net loss........................................................  $   (1,134,000) $     (946,000) $   (2,219,000)
  Adjustments to reconcile net loss to cash provided by operating
   activities:
    Depreciation and amortization of property and equipment.......       6,218,000       6,259,000       6,235,000
    Amortization of deferred charges..............................         325,000         173,000         200,000
    Loss on retirement of fixed assets............................         399,000         341,000       1,135,000
    La Quinta Realty Corp. equity in loss of Operating
     Partnership..................................................         (11,000)        (10,000)        (23,000)
  Changes in operating assets and liabilities:
    Deferred charges and credits..................................         (28,000)       (168,000)          7,000
    Receivables...................................................        (163,000)        179,000         117,000
    Supplies and other............................................          14,000          32,000         (17,000)
    Accounts payable and accrued expenses.........................         199,000       1,242,000          (5,000)
                                                                    --------------  --------------  --------------
      Net cash provided by operating activities...................       5,819,000       7,102,000       5,430,000
                                                                    --------------  --------------  --------------
Cash flows from investing activities:
  Additions to property and equipment.............................      (1,655,000)     (1,238,000)     (3,647,000)
  Proceeds from property transactions.............................          36,000          34,000          42,000
  Advances on note receivable.....................................        --               (80,000)       --
                                                                    --------------  --------------  --------------
      Net cash used in investing activities.......................      (1,619,000)     (1,284,000)     (3,605,000)
                                                                    --------------  --------------  --------------
Cash flows from financing activities:
  Advances from La Quinta Motor Inns, Inc. .......................       6,345,000       1,450,000       7,005,000
  Repayments of advances from La Quinta Motor Inns, Inc. .........      (6,445,000)     (3,300,000)     (5,055,000)
  Principal payments on long-term debt............................        (792,000)       (265,000)       (170,000)
  Payments to refinance mortgage debt.............................        (129,000)       (205,000)       --
  General Partners' distribution from Operating Partnership.......         (32,000)        (33,000)        (37,000)
  Partnership distributions.......................................      (3,212,000)     (3,212,000)     (5,019,000)
                                                                    --------------  --------------  --------------
      Net cash used in financing activities.......................      (4,265,000)     (5,565,000)     (3,276,000)
                                                                    --------------  --------------  --------------
Net increase (decrease) in cash and cash equivalents..............         (65,000)        253,000      (1,451,000)
Cash and cash equivalents at beginning of year....................         488,000         235,000       1,686,000
                                                                    --------------  --------------  --------------
Cash and cash equivalents at end of year..........................  $      423,000  $      488,000  $      235,000
                                                                    --------------  --------------  --------------
                                                                    --------------  --------------  --------------
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     8
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           DECEMBER 31, 1992 AND 1991

(1)  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    ORGANIZATION

    La  Quinta Motor  Inns Limited  Partnership, a  Delaware limited partnership
("the Partnership" or  "LQP") was  formed pursuant  to an  Agreement of  Limited
Partnership,  dated  July 30,  1986, to  operate  31 La  Quinta Inns,  which are
generally located  in  the  "Sunbelt"  (the  "Inns")  through  its  99%  limited
partnership   interest  in   LQM  Operating   Partners,  L.P.   (the  "Operating
Partnership"). La Quinta Realty Corp. ("LQ Realty" or the "General Partner"),  a
wholly-owned  subsidiary of  La Quinta  Motor Inns,  Inc. ("La  Quinta"), is the
general partner of both the Partnership and the Operating Partnership, holding a
1%  interest  in  each.  The  Partnership  and  the  Operating  Partnership  are
collectively referred to as the "Partnerships".

    BASIS OF PRESENTATION

    The  accompanying consolidated financial statements  include the accounts of
the Partnership  and the  Operating  Partnership. All  significant  intercompany
accounts  and  transactions  have  been  eliminated  in  consolidation.  Certain
reclassifications of  prior year  amounts have  been made  to conform  with  the
current year presentation.

    CASH EQUIVALENTS

    All  highly liquid investments with a maturity  of three months or less when
purchased are considered to be cash equivalents.

    PROPERTY AND EQUIPMENT

    Property and equipment are recorded  at cost. Depreciation and  amortization
of  property and equipment are computed  using the straight-line method over the
following estimated useful lives:

<TABLE>
<S>                                                               <C>
Buildings.......................................................  30 years
Furniture, fixtures, and equipment..............................  4-10 years
</TABLE>

    Maintenance and repairs are charged to operations as incurred.  Expenditures
for improvements are capitalized.

    DEFERRED CHARGES

    Costs  incurred by the Operating Partnership in connection with the mortgage
notes are amortized  using the  interest method over  the life  of the  mortgage
notes.

    NET LOSS PER UNIT

    Net  loss per  limited partnership unit  is computed based  on the 3,975,000
limited  partnership  units  outstanding  for   the  periods  included  in   the
accompanying  consolidated  financial  statements, after  giving  effect  to the
General Partner's 1% interest.

(2)  PARTNERSHIP ALLOCATIONS

    CASH DISTRIBUTIONS

    Pursuant to the terms of the agreements governing the Partnerships, net cash
flow, as defined,  shall be distributed  in the  ratio of 1.99%  to the  General
Partner  and 98.01% to  the Unitholders no less  frequently than quarterly until
the Unitholders  have  received  an  amount  equal  to  12  1/2%  simple  annual
noncumulative  return on the weighted average value of their unrecovered capital
contributions (as defined) from all distributions  of net cash flow during  such
year.  Thereafter,  net cash  flow shall  be distributed  29.29% to  the general
partner and 70.71% to the Unitholders.

                                     9
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    Cash distributions from the sale of an  Inn will be allocated 98.01% to  the
limited partners and 1.99% to the General Partner until such time as the limited
partners  have  received  a cumulative  amount  of distributions  from  sales or
refinancings to return their initial capital contributions in full. The  General
Partner  will then receive 100% of the  proceeds until on a cumulative basis the
General  Partner   has  received   distributions   sufficient  to   return   all
contributions  required under the guarantee (note 5). Remaining proceeds will be
distributed 98.01% to the Unitholders and 1.99% to the General Partner until the
Unitholders have received a cumulative  12 1/2% simple annual cumulative  return
on  the weighted average balance of their unrecovered capital contributions, and
thereafter 70.71% to the Unitholders and 29.29% to the General Partner.

    Generally, distributions resulting from  a liquidation of the  Partnership's
interest  in  the Operating  Partnership  will be  made  in the  same  manner as
distributions from sales of inns, subject  to the overall requirement that  such
distributions  be made to the Unitholders  and the General Partner in accordance
with their positive capital account balances.

    Excess proceeds resulting from the refinancing  of a property, if any,  will
be  distributed  100% to  the General  Partner  until all  capital contributions
required under  the  guarantee  (note  5) are  recovered,  then  98.01%  to  the
Unitholders and 1.99% to the General Partner until the Unitholders have received
a  cumulative 12  1/2% simple annual  cumulative return on  the weighted average
balance of their unrecovered capital contributions, and thereafter 70.71% to the
Unitholders and 29.29% to the General Partner.

    ALLOCATIONS OF TAXABLE INCOME (LOSS)

    Taxable  income  for  each  year  generally  will  be  allocated  among  the
Unitholders  and the General Partner in the  same proportions that net cash flow
is distributed  for that  year.  Taxable loss  will  generally be  allocated  in
accordance  with  positive  capital account  balances.  Gain and  loss  from any
capital transaction generally will  be allocated among  the Unitholders and  the
General   Partner  in  the  same  proportions  that  proceeds  of  such  capital
transaction are distributed except  to the extent  necessary to reflect  capital
account  adjustments. Upon the transfer of a unit, the Partnership allocates tax
items allocable thereto between the transferor  and the transferee based on  the
number  of months during the  year that each owned the  unit, with the holder of
such unit on the last day of the month being treated as the holder of such  unit
for the entire month.

(3)  LONG-TERM DEBT

    Long-term   debt,  which  is  secured  by  substantially  all  property  and
equipment, consisted of the following at December 31:

<TABLE>
<CAPTION>
                                                                            1992            1991
                                                                       --------------  --------------
<S>                                                                    <C>             <C>
Mortgage notes payable, due in monthly installments through November
 1994................................................................  $   66,883,000  $   67,455,000
9.90% industrial revenue bond, payable in increasing annual
 installments through 1997, with a final installment due by July 1,
 1998, interest payable semiannually.................................       1,425,000       1,645,000
                                                                       --------------  --------------
  Total..............................................................      68,308,000      69,100,000
Less current installments............................................       1,261,000         768,000
                                                                       --------------  --------------
  Net long-term debt.................................................  $   67,047,000  $   68,332,000
                                                                       --------------  --------------
                                                                       --------------  --------------
</TABLE>

                                     10
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    The  Operating  Partnership's  original  mortgage  notes  payable,  totaling
$67,500,000,  matured November 1,  1991. The Operating  Partnership modified and
extended the mortgage notes payable with the original lender. (The mortgage loan
as extended and modified is referred to  as the "AEtna Loan" and the  individual
notes comprising the AEtna Loan are referred to as the "Mortgage Notes".)

    The AEtna Loan covers a three-year period, from November 1, 1991 to November
1,  1994. The stated interest  rates in the AEtna  Loan as extended and modified
began at 10 1/4% at  November 1, 1991, and increases  by a 1/2 percentage  point
each  November 1 thereafter  until it reaches a  rate of 11  1/4% at November 1,
1993. Interest expense included in the accompanying statement of operations  for
the escalating interest rate Mortgage Notes was computed using an effective rate
of interest over the term of the AEtna Loan of 10.75%. The principal payments on
the  Mortgage Notes  are payable  in thirty-six  (36) monthly  installments. The
principal payments are structured to reduce the outstanding principal balance on
a per annum basis in  an amount equal to 0.75%,  1.50% and 2.00% at November  1,
1991,  1992 and  1993, respectively. On  November 1, 1994,  the then outstanding
balance on the Aetna  Loan, plus all accrued  but unpaid interest thereon,  will
become due and payable.

    The  Mortgage Notes may be prepaid  at the Operating Partnership's option at
any time prior to  maturity, subject to  a prepayment premium  equal to a  yield
differential  between  the  yield on  United  States Treasury  obligations  of a
comparable maturity and interest rates specified for the year of prepayment.

    The  agreements  associated   with  the  Mortgage   Notes  contain   certain
restrictions  including  a limitation  of $10,000,000  on future  borrowings for
working capital purposes, the  written consent of the  note holder prior to  the
sale  of the properties and that the  management agreement with La Quinta not be
terminated.  The  AEtna  loan  requires  the  Operating  Partnership  to   spend
$3,500,000  for  additions  to property  and  certain repair  items  within each
calendar year. As of December 31, 1992, the Partnership had spent $3,026,000  of
the  required expenditures and will place $474,000 in an escrow account in 1993.
The Partnership is in compliance with  all restrictions related to the  Mortgage
Notes.

    The  industrial  revenue  bond  obligation  was  assumed  by  the  Operating
Partnership from  La Quinta.  These bonds  are redeemable  in November  1993  at
101  1/2% of face  value decreasing to  face value in  1994. La Quinta purchased
these bonds in  September 1990. Interest  paid on these  bonds was $233,000  and
$185,000, in 1992 and 1991, respectively.

    Annual  maturities  of  long-term  debt for  the  four  years  subsequent to
December 31, 1993 follow:

<TABLE>
<S>                                                             <C>
1994..........................................................  $66,082,000
1995..........................................................      235,000
1996..........................................................      250,000
1997..........................................................      250,000
</TABLE>

    Interest paid  during the  years  ended December  31,  1992, 1991  and  1990
amounted to $7,577,000, $6,421,000, and $6,910,000, respectively.

                                     11
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(4)  OPERATING LEASES

    RESTAURANT RENTAL INCOME

    The  Operating Partnership  owns 20 restaurants,  19 of which  are leased to
third parties and one which  is vacant. The leases,  which are accounted for  as
operating  leases, expire from 1993 to 2016  and provide for minimum rentals and
contingent rentals based on a percentage of annual sales in excess of stipulated
amounts. The following is  a summary of restaurant  property leased at  December
31:

<TABLE>
<CAPTION>
                                                                                     1992
                                                                                 -------------
<S>                                                                              <C>
Buildings......................................................................  $   6,539,000
Less: Accumulated depreciation.................................................      1,337,000
                                                                                 -------------
                                                                                     5,202,000
Land...........................................................................      4,547,000
                                                                                 -------------
  Total leased property........................................................  $   9,749,000
                                                                                 -------------
                                                                                 -------------
</TABLE>

    Minimum  future rentals to  be received under  the non-cancelable restaurant
leases in effect at December 31, 1992 follow:

<TABLE>
<S>                                                           <C>
1993........................................................  $1,000,000
1994........................................................   1,002,000
1995........................................................     984,000
1996........................................................     974,000
1997........................................................     885,000
Later Years.................................................   5,151,000
                                                              ----------
                                                              $9,996,000
                                                              ----------
                                                              ----------
</TABLE>

    Contingent rental income  amounted to $201,000,  $148,000, and $126,000  for
the years ended December 31, 1992, 1991, and 1990, respectively.

    As  a  result  of  having  incurred  substantial  operating  losses,  Kettle
Restaurants, Inc. ("Kettle"), the tenant of  six (6) restaurant leases with  the
Operating  Partnership, entered into  a letter agreement with  La Quinta and the
Operating Partnership  on December  28, 1990,  which provided  for, among  other
things:  (i) the termination of  five (5) of the  six restaurant leases with the
Operating Partnership on  the earlier of  June 30,  1991 or the  date La  Quinta
leased  such  restaurants  to  another  tenant  or  otherwise  disposed  of  the
properties;  (ii)  the  conveyance  of  leasehold  improvements  and  restaurant
equipment,  free and clear of all liens and encumbrances, at the five facilities
to the Operating Partnership upon the lease termination date; (iii) the  ability
of  La  Quinta  on behalf  of  the  Operating Partnership  to  operate  the five
restaurants for four (4) years after June 30, 1991 under the Kettle trade  dress
pursuant  to a  license agreement  with no fees;  and (iv)  the reimbursement of
certain  administrative  and  legal  costs  of  La  Quinta  and  the   Operating
Partnership  incurred in implementing the lease termination agreement. Under the
terms of this lease termination agreement with Kettle, which included a total of
the five  Kettle restaurants  adjacent to  the Inns  and 15  Kettle  restaurants
adjacent  to  other  inns  in  the La  Quinta  chain,  the  remaining  24 Kettle
restaurant leases with La Quinta and  the remaining one Kettle restaurant  lease
with the Operating Partnership, not being terminated pursuant to such agreement,
were  amended to  include cross  default provisions,  which permit  La Quinta to
terminate all of the remaining Kettle restaurant leases upon an event of default
involving any one such lease.

                                     12
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    As of December 31, 1992, four of the five restaurants owned by the Operating
Partnership which  were subject  to the  lease termination  agreement  discussed
above  have been leased to other third parties. The table above includes minimum
future rental payments to be received under  the terms of the new leases on  the
four restaurants.

    LAND LEASE EXPENSE

    The  Operating Partnership  has one Inn  subject to an  operating land lease
with annual rental payments  of $77,000 plus contingent  rentals based on  gross
room and adjacent restaurant revenues through December 31, 2004. The Partnership
has  an option  to extend  the lease  for an  additional thirty-five  years. The
accompanying consolidated statements of  operations include land rental  expense
of $98,000, $94,000, and $95,000 for the years ended December 31, 1992, 1991 and
1990, respectively.

(5) RELATED PARTY TRANSACTIONS

    REFINANCING OF MORTGAGE NOTES

    The  original mortgage notes totaling  $67,500,000 were initially payable by
the Operating Partnership  to La Quinta.  La Quinta sold  the mortgage notes  to
AEtna  Life Insurance Company, an  unaffiliated institutional lender in December
1986. During the  years ended  December 31, 1991  and 1990,  La Quinta  received
$387,000  and  $422,000 respectively,  representing  the difference  between the
9.875% interest rate payable on the  original mortgage notes and 9.25%  interest
rate  payable  to the  institutional lender.  The  original mortgage  notes were
refinanced in November 1991.

    GENERAL PARTNER OBLIGATIONS AND WORKING CAPITAL PROVISIONS

    The General Partner had an obligation,  guaranteed by La Quinta and  limited
to  $6,000,000 annually  on a non-cumulative  basis, to  make additional capital
contributions to the Partnership  during the first three  years of operation  if
cash flow available for distribution to unitholders was less than $2.00 per unit
during  any of  such years. The  General Partner contributed  $12,410,000 to the
Partnership under the terms of this guarantee.

    Under the terms of  the Partnership Agreements, the  General Partner or  its
affiliates  may loan money to  the Partnerships. Such loans  will be repaid with
cash flow from operations and will bear interest at an annual rate equal to  the
prime  rate quoted by a designated major bank located in Texas from time to time
plus one percentage point. No such loans, with the exception of the credit  line
discussed  below, were outstanding  during the years ended  December 31, 1992 or
1991.

    The General  Partner, on  behalf of  the Operating  Partnership, executed  a
promissory  note establishing a $4,000,000 line of credit with La Quinta to fund
operational needs (including  renovation and refurbishing  expenditures) of  the
Partnerships   as  deemed  necessary  by  management.  There  were  no  advances
outstanding at December 31, 1992, and $100,000 at December 31, 1991.

    MANAGEMENT SERVICES FEE

    The Operating Partnership entered into a long-term management agreement with
La Quinta whereby La Quinta  provides services as manager  of the Inns. For  the
year  ended December  31, 1990  the Operating Partnership  paid La  Quinta 6% of
gross room revenue  per month for  management services and  3.75% of gross  room
revenue plus $4.50 per room per month for bookkeeping, marketing and reservation
services  provided pursuant  to the  management agreement.  Effective January 1,
1991 these fees were 6% of gross room revenue per month for management  services
and  5% of  gross room revenue  plus $2.00  per room per  month for bookkeeping,
marketing and  reservation services.  In  addition, La  Quinta also  receives  a
license  royalty fee equal to 3.5% of annual gross room revenue. Fees paid to La
Quinta under  the  management  agreement  totaled  $5,964,000,  $5,733,000,  and
$5,073,000
                                     13
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

respectively,  for  the  years  ended  December 31,  1992,  1991  and  1990. The
Operating Partnership will also pay La Quinta an annual incentive management fee
should the Operating Partnership's  cash flow before  debt service, as  defined,
exceed $15,644,000.

    OTHER RECURRING TRANSACTIONS

    Under  the  terms  of the  Partnership  Agreements, the  General  Partner is
responsible for managing  the business and  affairs of the  Partnerships and  is
entitled  to  be reimbursed  by the  Partnerships  for the  actual out-of-pocket
expenditures incurred by the General Partner or its affiliates on behalf of each
of the Partnerships in connection with the administration and supervision of the
Partnerships and their assets.  During the years ended  December 31, 1992,  1991
and 1990, the Partnerships reimbursed La Quinta $148,000, $124,000, and $65,000,
respectively,  for expenses  incurred in  connection with  administration of the
Partnerships. These reimbursements are included in administrative expense in the
accompanying consolidated statements of operations.

    As manager  of  the  Inns,  La  Quinta  pays  on  behalf  of  the  Operating
Partnership  all direct operating expenses. The Operating Partnership reimburses
La Quinta  for  all  such  payments.  Neither  the  Partnership,  the  Operating
Partnership,  nor  the  General  Partner  have any  employees  and  the  fee and
reimbursement structured  under the  management agreement  presently covers  the
costs of all employees at the Inns and chain services allocable to the Inns. The
Operating  Partnership participates in a  paid loss retrospective self-insurance
program (the  "Paid Loss  Program")  established by  La Quinta,  which  includes
excess  umbrella policies for  commercial general liability  insurance, fire and
extended property  insurance,  workers' compensation  and  employer's  liability
insurance. All inns in the La Quinta chain participate in the Paid Loss Program,
under  which claims and expenses  are shared pro rata  by all inns participating
therein.

(6) INCOME TAXES

    No provision,  credit or  payment for  income  taxes has  been made  as  the
liability   for  such  taxes  is  that   of  the  Unitholders  rather  than  the
Partnerships.  Under  the  Omnibus  Budget   Reconciliation  Act  of  1987   the
Partnerships  will retain  their non-corporate  tax status  through December 31,
1997. The Partnerships file their tax returns on the accrual basis.

    Statement of Financial Accounting Standards  No. 109, Accounting for  Income
Taxes,  requires a change from  the deferred method under  APB Opinion 11 to the
asset and liability method of accounting  for income taxes. Under the asset  and
liability  method of Statement 109, deferred income taxes are recognized for the
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective tax bases.  Deferred tax  assets and liabilities  are measured  using
enacted  tax rates  expected to apply  to taxable  income in the  years in which
those temporary  differences are  expected  to be  recovered or  settled.  Under
Statement  109,  the  effect on  deferred  taxes of  a  change in  tax  rates is
recognized in income in the period that includes the enactment date.

    Statement 109 must be adopted in 1993. Upon adoption, the provisions of  the
Statement  may be applied without restating prior years' financial statements or
may be applied retroactively by restating any number of consecutive prior years'
financial statements.

    Upon adoption in 1993, the Partnership plans to apply the provisions of  the
Statement  without restating prior years'  financial statements. It is estimated
that adoption of Statement 109  will result in the  recording of a deferred  tax
liability  in the amount of  $2.8 million and that  this amount will be reported
separately as the cumulative  effect of the change  in the method of  accounting
for  income taxes in the  consolidated statement of the  operations for the year
ending December 31, 1993.

                                     14
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    A reconciliation  of  financial statement  net  loss to  ordinary  tax  loss
follows:

<TABLE>
<S>                                                    <C>          <C>          <C>
Net loss per consolidated financial statements.......  $(1,134,000) $  (946,000) $(2,219,000)
La Quinta Realty Corp. equity in loss of Operating
 Partnership.........................................      (11,000)     (10,000)     (23,000)
Excess tax depreciation over financial statement
 depreciation........................................     (527,000)  (1,425,000)  (2,067,000)
Non-deductible loss on early retirements.............      468,000      237,000      920,000
Gain on lease termination............................      --           180,000      --
Other................................................      126,000      125,000      112,000
                                                       -----------  -----------  -----------
Tax loss on consolidated basis.......................   (1,078,000)  (1,839,000)  (3,277,000)
La Quinta Realty Corp. equity in tax loss of
 Operating Partnership...............................       11,000       18,000       33,000
                                                       -----------  -----------  -----------
                                                       $(1,067,000) $(1,821,000) $(3,244,000)
                                                       -----------  -----------  -----------
                                                       -----------  -----------  -----------
General Partner's interest in Partnership tax loss...     (568,000)    (403,000)    (675,000)
Limited Partners' interest in Partnership tax loss...     (499,000)  (1,418,000)  (2,569,000)
                                                       -----------  -----------  -----------
                                                       $(1,067,000) $(1,821,000) $(3,244,000)
                                                       -----------  -----------  -----------
                                                       -----------  -----------  -----------
Tax loss per limited partnership unit................  $      (.13) $      (.36) $      (.65)
                                                       -----------  -----------  -----------
                                                       -----------  -----------  -----------
</TABLE>

    The 1992 net tax loss allocation between the General Partner and the Limited
Partners  reflects a $271,000 cumulative corrective adjustment to the allocation
of prior year losses. Such adjustment increases the 1992 loss allocation to  the
General Partner with a corresponding decrease to the Limited Partners.

(7)  SUBSEQUENT EVENT

    On  February 13, 1993, the Board of Directors of La Quinta Realty Corp., the
General Partner, approved a cash distribution of $.20 per unit, payable on March
12, 1993 to Unitholders  of record as  of March 5,  1993, totaling $795,000.  In
addition,  it approved distributions to the  General Partner of $15,000 from the
Partnerships. The cash distribution  applies to the  quarter ended December  31,
1992.

(8)  CONTINGENCIES

    On  February 15,  1993, LQP,  La Quinta  and Ronin  Partners, L.P. ("Ronin")
announced that they had entered into a Memorandum of Understanding to settle all
of the litigation between them. As part  of the settlement, Ronin agreed not  to
contest  the  tabulation  of  its  latest  consent  solicitation,  to  cease all
activities relating to LQP and to refrain from further consent solicitations  or
similar activities relating to LQP or La Quinta.

    If approved by the Delaware Court of Chancery and the United States District
Court  for the District  of Delaware, the settlement  contemplates that LQP will
increase the annual distribution to Unitholders from $.80 per Unit to $1.00  per
Unit,  effective for the  first quarterly distribution  after the settlement has
been approved by the Courts and has become final (which is expected to occur  in
the  summer of 1993). Also, as part of the settlement, the Board of Directors of
La Quinta Motor  Inns, Inc.  has authorized  the purchase of  up to  15% of  the
outstanding LQP Units in the open market or in privately negotiated transactions
from  time to time, subject  to market conditions, over  the period beginning on
February 17, 1993, and ending  on June 30, 1994. La  Quinta Motor Inns, Inc.  is
not  obligated  to purchase  any LQP  Units at  any particular  price or  at any
particular time  during  such  period.  The settlement  is  subject  to  certain
contingencies,  including  approval  of  definitive  settlement  agreements  and
approval by both Courts. Upon final approval by the Courts, the General  Partner
of
                                     15
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


LQP  and La Quinta  have agreed to  reimburse Ronin for  certain of its expenses
incurred in connection with the litigation. Such payment will not be  reimbursed
to  the General Partner or La Quinta by LQP. The settlement was a culmination of
a series of actions which began in September 1991.

    In September 1991, Ronin filed two lawsuits against the Partnership and  the
General  Partner. One lawsuit was filed in Delaware state court on behalf of the
Partnership's unitholders and  derivatively on  behalf of  the Partnership  (the
"First  Delaware State Suit").  These two lawsuits  allege, among other matters,
that the defendants  wasted Partnership  assets by  paying excessive  management
fees  to  La Quinta  and breached  their fiduciary  duties and  violated federal
securities laws by disseminating  misleading statements, acting recklessly  with
respect  to the Partnership's mortgage loan  refinancings and participating in a
purported scheme to depress the market price for units of the Partnership. Ronin
seeks, among other things, injunctive relief barring certain conduct about which
it complains, compensatory damages in an unspecified amount and attorney's fees.
On June 22, 1992, Ronin filed  its Second Amended and Supplemental Complaint  in
the First Delaware Federal Suit against the Partnership, the General Partner, La
Quinta,  and the  Operating Partnership  and certain  individual officers  of La
Quinta repeating certain of the alleged violations of those laws. Recently,  the
parties  stipulated  to  the  stay  of the  First  Delaware  State  Suit pending
resolution of the Second Delaware Federal Suit described below.

    The Partnership and the General Partner filed answers containing denials  to
the  allegations and motions  to dismiss the  complaint. Simultaneous therewith,
the Partnership, the Operating Partnership and the General Partner filed suit in
the United States District Court for  the Western District of Texas (the  "Texas
Federal  Suit")  against Ronin  for  injunctive relief  and/or  compensatory and
punitive damages as a result of  the various alleged wrongful actions  including
various  alleged  securities  law  violations and  common  law  claims,  such as
wrongful interference with contractual and business relations, fraud,  negligent
misrepresentation, commercial defamation and breach of a confidential agreement.
On  April 20, 1992, the Texas Federal  Suit was transferred to the United States
Court for the District of Delaware.

    In February 1992, Ronin commenced  a consent solicitation seeking a  special
meeting of the Partnership's unitholders to vote on amendments to the management
agreement  dealing  with management  compensation.  The General  Partner, having
determined that the  consents were untimely  delivered, did not  call a  special
meeting.  On June 22, 1992, Ronin filed  an additional lawsuit in Delaware state
court, naming  the General  Partner and  La Quinta  as defendants  (the  "Second
Delaware  State Suit"). This lawsuit seeks to compel the General Partner to call
a special  meeting  of the  Partnership's  unitholders, and  seeks  compensatory
damages  from La Quinta alleging  that the fees received  under the terms of the
management agreement  between  La  Quinta  and  the  Operating  Partnership  are
excessive.  In addition, declaratory relief with  respect to the parties' rights
under the management agreement  is sought, along with  damages. On September  3,
1992,  the defendants  filed a  motion to  stay the  Second Delaware  State Suit
pending resolution of other  litigation. Although the  parties have not  briefed
that motion to stay, the case has been inactive since last September.

    In  June  1992, Ronin  commenced a  second  consent solicitation,  seeking a
dissolution of  the  Partnership, replacement  of  the General  Partner  with  a
special  liquidator to seek  bids for the  sale of its  assets, and to reimburse
Ronin for  certain alleged  expenses. Ronin  filed another  suit in  the  United
States District Court for the District of Delaware (the "Second Delaware Federal
Suit"),   seeking  a  declaration  from  the  court  that  this  second  consent
solicitation did not violate the  disclosure provisions of the securities  laws.
On  October 21, 1992, the court ordered  the consolidation of the First Delaware
Federal Suit, as well as an action brought by Exel Inns of America, Inc. seeking
declaration that its proposal to  manage the Partnership's properties and  press
release  did not  violate the  securities laws.  Ronin voluntarily  withdrew its
second consent solicitation on August 24, 1992.

                                     16
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    On or about November 3, 1992, Ronin commenced a third consent  solicitation,
seeking  to dissolve LQP so  as to effect a  restructuring or disposition of its
assets,  business  and  operations,  and  reimbursement  of  certain   expenses.
Thereafter,  Ronin  claimed to  have delivered  on  January 8,  1993, sufficient
consents to LQP  for Ronin's third  consent solicitation to  have succeeded.  La
Quinta  and  the  General  Partner  disputed  that  claim,  and  the independent
inspector of election determined that Ronin's third consent solicitation did not
succeed. A hearing on  that issue was conducted  in the Second Delaware  Federal
Suit on February 8 and 9, 1993.

                                     17

<PAGE>

                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

                     CONSOLIDATED CONDENSED BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>

                                                                     SEPTEMBER 30, 1993     DECEMBER 31, 1992
                                                                     -------------------    ------------------
                                                                         (UNAUDITED)
<S>                                                                  <C>                    <C>
Current assets:
  Cash and cash equivalents......................................          $    988,000          $    423,000
  Receivables....................................................             1,616,000               921,000
  Supplies.......................................................               621,000               655,000
                                                                     -------------------    ------------------
    Total current assets.........................................             3,225,000             1,999,000
                                                                     -------------------    ------------------
Property and equipment, at cost, substantially all pledged:
  Land...........................................................            22,688,000            22,688,000
  Buildings......................................................           106,767,000           105,464,000
  Furniture, fixtures and equipment..............................            16,653,000            16,605,000
                                                                     -------------------    ------------------
    Total property and equipment.................................           146,108,000           144,757,000
  Less accumulated depreciation and amortization.................            38,346,000            34,140,000
                                                                     -------------------    ------------------
    Net property and equipment...................................           107,762,000           110,617,000
                                                                     -------------------    ------------------
Deferred charges and other assets, at cost less applicable
 amortization....................................................               513,000               754,000
                                                                     -------------------    ------------------
                                                                           $111,500,000          $113,370,000
                                                                     -------------------    ------------------
                                                                     -------------------    ------------------
                                      LIABILITIES AND PARTNERS' CAPITAL
Current Liabilities:
  Current installments of long-term debt.........................          $  1,497,000          $  1,261,000
  Accounts payable:
    Trade........................................................             1,363,000             1,573,000
    La Quinta Inns, Inc..........................................             1,047,000               364,000
  Accrued expenses:
    Payroll and employee benefits................................               520,000               775,000
    Interest.....................................................               949,000               922,000
    Property taxes...............................................             1,261,000               745,000
    Other........................................................                78,000                61,000
                                                                     -------------------    ------------------
      Total current liabilities..................................             6,715,000             5,701,000
                                                                     -------------------    ------------------
Long-term debt, excluding current installments...................            65,827,000            67,047,000
Deferred credits, principally income taxes (note 2)..............             3,226,000                36,000
                                                                     -------------------    ------------------
      Total liabilities..........................................            75,768,000            72,784,000
                                                                     -------------------    ------------------
La Quinta Realty Corp. equity in Operating Partnership...........              (366,000)             (318,000)
                                                                     -------------------    ------------------
Partners' capital
  La Quinta Realty Corp. -- general partner in Partnership.......            11,925,000            11,975,000
  Limited partners' (3,975,000 units)............................            24,173,000            28,929,000
                                                                     -------------------    ------------------
      Total partners' capital....................................            36,098,000            40,904,000
                                                                     -------------------    ------------------
                                                                           $111,500,000          $113,370,000
                                                                     -------------------    ------------------
                                                                     -------------------    ------------------
</TABLE>

     See accompanying notes to consolidated condensed financial statements.

                                      18
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

                CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED              NINE MONTHS ENDED
                                                            SEPTEMBER 30                    SEPTEMBER 30
                                                   ------------------------------  ------------------------------
                                                        1993            1992            1993            1992
                                                   --------------  --------------  --------------  --------------
<S>                                                <C>             <C>             <C>             <C>
Revenues:
  Inn............................................  $   11,992,000  $   11,747,000  $   33,950,000  $   32,324,000
  Restaurant rental and other....................         314,000         308,000         910,000         894,000
                                                   --------------  --------------  --------------  --------------
    Total revenues...............................      12,306,000      12,055,000      34,860,000      33,218,000
                                                   --------------  --------------  --------------  --------------
Operating costs and expenses:
  Direct.........................................       6,104,000       5,935,000      17,659,000      16,650,000
  Fees paid to La Quinta Inns, Inc...............       1,697,000       1,659,000       4,810,000       4,581,000
  Administrative.................................          62,000         125,000         344,000         393,000
  Unitholder litigation/solicitation.............           9,000         756,000         401,000       1,304,000
  Depreciation, amortization and fixed asset
   retirements...................................       1,666,000       1,901,000       5,287,000       5,302,000
                                                   --------------  --------------  --------------  --------------
    Total operating costs and expenses...........       9,538,000      10,376,000      28,501,000      28,230,000
                                                   --------------  --------------  --------------  --------------
    Operating income.............................       2,768,000       1,679,000       6,359,000       4,988,000
                                                   --------------  --------------  --------------  --------------
Other income (expenses):
  Interest income................................          11,000           6,000          15,000          11,000
  Interest on long-term debt.....................      (1,800,000)     (1,829,000)     (5,447,000)     (5,537,000)
  La Quinta Realty Corp. equity in (earnings)
   loss of Operating Partnership.................          (9,000)          1,000          22,000           5,000
                                                   --------------  --------------  --------------  --------------
    Total other income (expenses)................      (1,798,000)     (1,822,000)     (5,410,000)     (5,521,000)
                                                   --------------  --------------  --------------  --------------
Earnings (loss) before income taxes and
 cumulative effect of change in accounting for
 income taxes....................................         970,000        (143,000)        949,000        (533,000)
Income taxes.....................................         115,000        --               345,000        --
                                                   --------------  --------------  --------------  --------------
Earnings (loss) before cumulative effect of
 change in accounting for income taxes...........         855,000        (143,000)        604,000        (533,000)
Cumulative effect of change in accounting for
 income taxes....................................        --              --             2,800,000        --
                                                   --------------  --------------  --------------  --------------
Net earnings (loss)..............................  $      855,000  $     (143,000) $   (2,196,000) $     (533,000)
                                                   --------------  --------------  --------------  --------------
                                                   --------------  --------------  --------------  --------------
General partner's interest.......................  $        9,000  $       (1,000) $      (22,000) $       (5,000)
Limited partners' interest.......................         846,000        (142,000)     (2,174,000)       (528,000)
                                                   --------------  --------------  --------------  --------------
                                                   $      855,000  $     (143,000) $   (2,196,000) $     (533,000)
                                                   --------------  --------------  --------------  --------------
                                                   --------------  --------------  --------------  --------------
Net earnings (loss) per limited partnership unit:
  Earnings (loss) before cumulative effect of
   change in accounting for income taxes.........  $          .21  $         (.03) $          .14  $         (.13)
  Cumulative effect of change in accounting for
   income taxes..................................        --              --                  (.69)       --
                                                   --------------  --------------  --------------  --------------
  Net earnings (loss)............................  $          .21  $         (.03) $         (.55) $         (.13)
                                                   --------------  --------------  --------------  --------------
                                                   --------------  --------------  --------------  --------------
  Cash distributions per limited partnership
   unit..........................................  $          .25  $          .20  $          .65  $          .60
                                                   --------------  --------------  --------------  --------------
                                                   --------------  --------------  --------------  --------------
</TABLE>

     See accompanying notes to consolidated condensed financial statements.

                                      19
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

                CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                          NINE MONTHS ENDED
                                                                                            SEPTEMBER 30,
                                                                                    ------------------------------
                                                                                         1993            1992
                                                                                    --------------  --------------
<S>                                                                                 <C>             <C>
Cash flows from operating activities:
  Net loss........................................................................  $   (2,196,000) $     (533,000)
  Adjustments to reconcile net loss to net cash provided by operating activities:
    Depreciation and amortization of property and equipment.......................       4,665,000       4,669,000
    Amortization of deferred charges..............................................         270,000         238,000
    Loss on retirement of assets..................................................         352,000         395,000
    La Quinta Realty Corp. equity in loss of Operating Partnership................         (22,000)         (5,000)
    Deferred income taxes.........................................................         345,000        --
    Cumulative effect of change in accounting for income taxes....................       2,800,000        --
    Changes in operating assets and liabilities:
      Deferred charges and other deferred credits.................................          44,000         137,000
      Receivables.................................................................        (695,000)       (361,000)
      Supplies and other..........................................................          34,000          28,000
      Accounts payable and accrued expenses.......................................         774,000       1,406,000
                                                                                    --------------  --------------
        Net cash provided by operating activities.................................       6,371,000       5,974,000
                                                                                    --------------  --------------
Cash flows from investing activities:
  Additions to property and equipment.............................................      (2,155,000)     (1,449,000)
  Proceeds from sale of fixed assets..............................................        --                35,000
                                                                                    --------------  --------------
Net cash used in investing activities.............................................      (2,155,000)     (1,414,000)
                                                                                    --------------  --------------
Cash flows from financing activities:
  Advances from La Quinta Inns, Inc...............................................       4,425,000       6,195,000
  Repayments of advances from La Quinta Inns, Inc.................................      (4,425,000)     (6,295,000)
  Principal payments on long-term debt............................................        (984,000)       (624,000)
  Payments to refinance mortgage debt.............................................         (31,000)       (118,000)
  General Partner's distribution from Operating Partnership.......................         (26,000)        (18,000)
  Partnership distributions.......................................................      (2,610,000)     (2,410,000)
                                                                                    --------------  --------------
        Net cash used in financing activities.....................................      (3,651,000)     (3,270,000)
                                                                                    --------------  --------------
Net increase in cash and cash equivalents.........................................         565,000       1,290,000
Cash and cash equivalents at beginning of year....................................         423,000         488,000
                                                                                    --------------  --------------
Cash and cash equivalents.........................................................  $      988,000  $    1,778,000
                                                                                    --------------  --------------
                                                                                    --------------  --------------
Interest paid.....................................................................  $    5,420,000  $    5,342,000
                                                                                    --------------  --------------
                                                                                    --------------  --------------
</TABLE>

     See accompanying notes to consolidated condensed financial statements.

                                      20
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)

(1) BASIS OF PRESENTATION
    The  accompanying unaudited consolidated condensed financial statements have
been prepared  pursuant to  the  rules and  regulations  of the  Securities  and
Exchange  Commission. In the opinion  of management, all adjustments, consisting
of normal recurring adjustments, have been  made which are necessary for a  fair
presentation  of financial position  and results of  operations. It is suggested
that the consolidated condensed financial statements be read in conjunction with
the consolidated financial statements and notes thereto included in the December
31, 1992 Annual Report on Form 10-K.

(2) INCOME TAXES
    Effective January 1,  1993, La  Quinta Motor Inns  Limited Partnership  (the
"Partnership")  adopted  the  provisions of  Statement  of  Financial Accounting
Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). SFAS 109 requires
recognition of  deferred tax  liabilities  and assets  for the  expected  future
consequences  of events that  have been included in  the financial statements or
tax returns.  Under  this  method,  deferred  tax  liabilities  and  assets  are
determined  based on the  temporary differences between  the financial statement
carrying amounts and  the tax bases  of assets and  liabilities using  currently
enacted  tax rates in effect for the years in which the differences are expected
to reverse.

    Although the Partnership is not a  tax paying entity in 1993, under  current
U.S.  Federal  tax  law,  certain  publicly-traded  partnerships  (such  as  the
Partnership) will  become taxable  as corporations  beginning January  1,  1998.
Accordingly,  with the adoption of  SFAS 109 by the  Partnership, a deferred tax
liability has been recorded for the  portion of the temporary differences  which
are  not expected  to reverse until  after December  31, 1997. As  of January 1,
1993, the Partnership recorded a deferred tax liability and a cumulative  effect
adjustment which increased the net loss by $2,800,000 or $.69 per unit resulting
from  the adoption of SFAS 109. Such  amount has been reflected in the statement
of operations  for  the nine  month  period ended  September  30, 1993,  as  the
cumulative  effect of  an accounting  change. Prior  years' financial statements
have not been restated to apply the provisions of SFAS 109.

(3) SUBSEQUENT EVENT
    On October 18, 1993  La Quinta Inns, Inc.  ("La Quinta") announced that  its
Board  of Directors authorized its officers  to enter into negotiations with the
Partnership regarding the acquisition of all of the 3,522,300 partnership  units
of  the Partnership that  it does not  own at a price  of up to  $12 per unit in
cash. La Quinta  currently owns  452,700 partnership units  of the  Partnership,
representing   11.4%  of  the  outstanding  units.  The  terms  and  form  of  a
transaction, if any is agreed to, have  yet to be determined, but may include  a
merger,  acquisition  or other  business combination.  Any transaction  would be
financed by La Quinta's  available credit lines  and would not  be subject to  a
financing  contingency. The  Board of Directors  of La Quinta  Realty Corp., the
General Partner of the Partnership (the "General Partner"), has formed a special
committee (the "Special Committee")  comprised solely of  board members who  are
not  affiliated with La  Quinta to evaluate the  proposal. The Special Committee
has engaged its own legal counsel and financial advisor to advise and assist it.

    On October 18, 1993, two separate lawsuits were filed in the Delaware  Court
of  Chancery on behalf of Unitholders (other  than La Quinta and its affiliates)
against La Quinta, the  Partnership, the General  Partner and certain  directors
and  officers  of  the  General Partner  (collectively,  the  "Defendants"). The
lawsuits are captioned GREENBERG V. SCHULTZ,  ET. AL., C.A. No. 13199 and  GORIN
BROTHERS,   INC.  V.  SCHULTZ,  ET.  AL.,  C.A.  No.  13200  (collectively,  the
"Actions"). The  complaints in  the  Actions allege,  among other  things,  that
Defendants  have breached their fiduciary duties  to Unitholders by, among other
things, offering  grossly inadequate  consideration  to entrench  themselves  in
control of
                                      21
<PAGE>
                    LA QUINTA MOTOR INNS LIMITED PARTNERSHIP
                       AND SUBSIDIARY LIMITED PARTNERSHIP

        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)

(3) SUBSEQUENT EVENT (CONTINUED)
the  Partnership, failing  to solicit  competing bids  and by  making inadequate
public disclosure regarding the transaction. The complaints additionally  allege
that  La  Quinta  has  used  unequal knowledge  and  economic  power,  given its
affiliation with the General Partner, to  the detriment of the Unitholders.  The
independence of the outside directors is also questioned, allegedly resulting in
the  lack of arm's-length negotiations and the lack of any independent appraisal
or evaluation. The  complaints in the  Actions seek, among  other things, (i)  a
declaration  that Defendants have breached their  fiduciary duties to members of
the alleged  class,  (ii)  an  order  preliminarily  and  permanently  enjoining
consummation  of  the  proposed  transaction, (iii)  the  award  of compensatory
damages, and (iv) the award of costs and disbursements.

    On October 27, 1993, the Board of Directors of the General Partner, declared
a cash distribution to Unitholders of record as of November 26, 1993 of $993,750
or $.25 per unit to be paid December 6, 1993.

    On October 28, 1993,  La Quinta and the  Partnership jointly announced  that
they  have  entered into  a definitive  agreement pursuant  to which  La Quinta,
through its wholly-owned subsidiaries, will acquire all of the 3,522,300 limited
partnership units of the Partnership  that it does not own  for $13 per unit  in
cash.  It is anticipated that  the acquisition will be  effected in two steps. A
subsidiary of La  Quinta will commence,  not later than  Wednesday, November  3,
1993,  a tender offer for all of  the Partnership's outstanding units at a price
of $13 net per unit in cash.  If all of the Partnership's outstanding units  are
not  acquired  as a  result of  the tender  offer, the  remaining units  will be
acquired in a subsequent  merger pursuant to which  each unit will be  converted
into  the right to receive the same  consideration as is paid in connection with
the tender offer, in cash.

    The  General  Partner's   Board  of  Directors,   based  on  the   unanimous
recommendation   of  the   Special  Committee  of   independent  directors,  has
unanimously approved the tender offer and the merger, determined that the tender
offer  and  merger  are  fair  to  the  Partnership's  public  unitholders   and
recommended   acceptance  of  the  tender  offer  by  the  Partnership's  public
unitholders. The tender offer will be conditioned on, among other things,  there
being  validly tendered and not withdrawn prior  to the expiration of the tender
offer more than 50% of the Partnership's units not owned by La Quinta. La Quinta
currently owns 11.4% of the outstanding Partnership units. The tender offer  and
the  merger will be financed by La  Quinta through borrowings under its existing
lines of credit and are not subject to any financing contingency.

    In addition, La  Quinta and  the Partnership announced  that, in  connection
with  the foregoing  definitive agreement,  a settlement  in principle  has been
reached in  the Actions.  The  settlement in  principle  is subject  to  certain
conditions, including court approval.


                                      22
<PAGE>

     (b) Pro Forma Financial Information

     The following pro forma financial information as of and for the year
ended December 31, 1992 and the nine month period ended September 30, 1993,
reflects the effect of the transaction described in Item 2 above:

     (1) Year ended December 31, 1992.

     The unaudited pro forma combined condensed statement of operations include
the combined statement of operations reported in the Company's Form 10-K
for the period ended December 31, 1992 and adjustments to reflect the
acquisition of certain joint ventures' and partners' ownership interests during
the nine months ended September 30, 1993 and on November 30, 1993 and the
Partnership's Units on December 1, 1993.  All numbers in thousands.

<TABLE>
<CAPTION>
   


                                                                    LQI            LQP
                                                                As Reported    As Reported                               Pro Forma
                                                                December 31,   December 31,  Pro Forma adjustments (1)  December 31,
                                                                   1992            1992          Debit        Credit        1992
INCOME STATEMENTS                                             -------------   -------------   ---------     ---------  ------------
<S>                                                           <C>             <C>           <C>             <C>        <C>
Revenues:
   Inn                                                        $    241,536    $     42,117                            $    283,653
   Restaurant rental and other                                       7,208           1,202 I)      185                       8,225
   Management services                                               7,088                 E)    5,964                       1,124
                                                              -------------   -------------                           -------------
         Total Revenues                                            255,832          43,319                                 293,002
                                                              -------------   -------------                           -------------
Operating costs and expenses:
   Direct                                                          137,500          22,195                                 159,695
   Corporate                                                        23,961                                                  23,961
   Fees paid to La Quinta Motor Inns, Inc.                                           5,964             E)      5,964             0
   Administrative                                                                      491             K)        491             0
   Unitholder litigation/solicitation                                                1,525                                   1,525
   Provision for write-down of partnership investments, land        28,383                                                  28,383
    and other
   Severance and other employee related costs                        6,936                                                   6,936
   Depreciation, Amortization, and fixed asset retirements          25,220           6,942 A)    1,175 C)         40        33,449
                                                              -------------   ------------ F)       60                -------------
                                                                                           M)       92
         Total Operating Costs                                     222,000          37,117                                 253,949
                                                              -------------   -------------                           -------------
         Operating Income                                           33,832           6,202                                  39,053
                                                              -------------   -------------                           -------------
Other income (expenses):
   Interest Income                                                   6,041              18 E)      158                       5,901
   Interest on long-term debt                                      (32,344)         (7,365)C)    3,111 E)        158       (44,707)
                                                                                           G)    2,522 O)        477
   Partner's Equity                                                (15,081)             11 L)       11 B)      4,557       (10,201)
                                                                                                       N)        323

                                                              -------------   -------------                           -------------
   Loss before property and investment transactions                 (7,552)         (1,134)                                 (9,954)
   Net gain on investment transactions                                 282                 H)      220                          62
                                                              -------------   -------------                           -------------
   Net loss before income taxes and extraordinary items             (7,270)         (1,134)                                 (9,892)
Income tax expense (benefit)                                           526                 D)      118 J)      1,115          (471)
                                                              -------------   -------------                           -------------
   Net loss before extraordinary items                              (7,796)         (1,134)                                 (9,421)
Extraordinary items, net of income taxes                              (958)                C)      675                      (1,862)
                                                                                           P)      229
                                                              -------------   -------------   ---------     --------- -------------
   Net loss                                                   $     (8,754)   $     (1,134)   $ 14,520      $ 13,125  $    (11,283)
                                                              -------------   -------------   ---------     --------- -------------
                                                              -------------   -------------   ---------     --------- -------------
Loss per common and common equivalent share:
   Loss before extraordinary items                            $      (0.39)                                           $      (0.47)
   Extraordinary Items, net of income taxes                          (0.05)                                                  (0.09)
                                                              -------------                                           -------------
Net loss                                                      $      (0.44)                                           $      (0.56)
                                                              -------------                                           -------------
                                                              -------------                                           -------------

Weighted average number of common and common equivalent
   shares outstanding, as restated                                  20,134                                                  20,134
                                                              -------------                                           -------------
                                                              -------------                                           -------------
    
</TABLE>
                                      23

<PAGE>

Notes to pro forma financial information as of and for the twelve month period
ended December 31, 1992:


1.  Pro forma adjustments to the unaudited pro forma combined condensed
statement of operations for the twelve month period ended  December 31, 1992
to reflect the acquisition of the limited partners' interests in unincorporated
joint ventures acquired during the eleven months ended November 30, 1993 and the
acquisition of the Units of the Partnership on December 1, 1993.


JOINT VENTURES ACQUIRED JANUARY 1 THROUGH SEPTEMBER 30, 1993
- - --------------------------------------------------------------------------------
A) Records additional depreciation expense on the addition of $29,366,000 of
   property, plant and equipment resulting from the acquisition of limited
   partners' interests in unincorporated joint ventures.  The depreciation
   expense was calculated using the straight line method based on a 25 year
   remaining life.
   
B) Represents the elimination of the net limited partners' equity in earnings
   and losses.
    
C) Represents the interest expense on additional debt of $87,644,000 relating to
   the acquisition of partners' interests at varying interest rates from 7.5% to
   9.25% per annum, adjustment to reverse $40,000 of amortization expense on
   deferred loan fees written off and the $675,000 of prepayment penalty (net
   of tax) related to debt refinancing and early extinguishment of debt on
   unincorporated joint ventures.
D) Reflects income tax adjustment assuming an income tax rate of 38%.

ACQUISITION OF PARTNERSHIP UNITS
- - --------------------------------------------------------------------------------
E) Eliminates the related party revenues and expenses.
   
F) Records additional depreciation expense on the $904,000 step up of property,
   plant and equipment resulting from the acquisition of the Partnership.  The
   depreciation expense was calculated using the straight line method based on
   a 15 year remaining life.
    
G) Records interest expense at 6% per annum related to the $42,033,000 of total
   funds required to purchase the Partnership Units and pay related costs.
H) Adjusts deferred gain recognized due to the acquisition of the Partnership
   and related Harlingen IRB.
I) Represents the elimination of minority interest in the Partnership earnings
   and losses.
J) Reflects income tax adjustment assuming an income tax rate of 38% on the
   acquisition of the Partnership and the joint venture acquired November
   30,1993.
   
K) To eliminate administrative fees paid that are not part of continuing
   operations.
    
   
L) To eliminate La Quinta Realty Corporation's equity in loss of Operating
   Partnership.
    

JOINT VENTURE ACQUIRED NOVEMBER 30, 1993
- - --------------------------------------------------------------------------------
   
M) Records additional depreciation expense on the $2,303,000 step up of
   property, plant and equipment resulting from the acquisition of the limited
   partners' interest in unincorporated joint venture.  The depreciation
   expense was calculated using the straight line method based on a 25 year
   remaining life.
    
   
N) Represents the elimination of the net limited partners' equity in earnings
   and losses.
    
O) Represents net interest savings on additional debt incurred and refinancing
   of existing debt related to the acquisition of limited partners' interest
   calculated at 6% per annum.
P) Records extraordinary losses on the early extinguishment of debt and related
   costs due to the refinancing of outstanding joint venture debt at the time of
   acquisition.

                                      24

<PAGE>


The unaudited pro forma combined condensed statement of operations include the
unaudited pro forma combined condensed statement of operations reported in the
Company's Form 10-Q for the period ended September 30, 1993 and adjustments to
reflect the acquisitions of certain joint venture's ownership interest on
November 30, 1993 and the Partnership's units on December 1, 1993.  All numbers
in thousands.

<TABLE>
<CAPTION>
   

                                                            LQI               LQP
                                                       As Reported       As Reported                                    Pro Forma
                                                       September 30,     September 30,     Pro Forma adjustments (1)  September 30,
                                                            1993              1993          Debit          Credit          1993
                                                       -------------     -------------     ------          --------   -------------
<S>                                                    <C>               <C>                 <C>            <C>      <C>

INCOME STATEMENTS
Revenues:
 Inn                                                   $    199,189      $     33,950                                $    233,139
 Restaurant rental and other                                  4,825               910    I)     322                         5,413
 Management services                                          5,602                 0    E)   4,810                           792
                                                       ------------      ------------                                ------------
         Total Revenues                                     209,616            34,860                                     239,344
                                                       ------------      ------------                                ------------
Operating costs and expenses:
  Direct                                                    111,099            17,659                                     128,758
  Fees paid to LQI                                                              4,810                  E)    4,810              0
  Administrative                                                                  344                  K)      344              0
  Unitholder litigation/solicitation                                              401                                         401
  Corporate                                                  14,469                                                        14,469
  Performance stock options                                   4,407                                                         4,407
  Depreciation, Amortization, and fixed asset
    retirements                                              17,635             5,287    A)     596    C)       24         23,657
                                                                                         F)      89
                                                                                         M)      74
                                                       ------------     -------------                                ------------
         Total Operating Costs                              147,610            28,501                                     171,692
                                                       ------------      ------------                                ------------
         Operating Income                                    62,006             6,359                                      67,652
                                                       ------------      ------------                                ------------
Other income (expenses):
  Interest income                                             4,158                15    E)     118                         4,055
  Interest on long-term debt                                (22,056)           (5,447)   C)   2,413    E)      118
                                                                                         G)   1,707    0)      352        (31,153)
  Partner's Equity                                          (11,619)               22    L)      22    B)    2,380         (8,885)
                                                                                                       N)      354
                                                       ------------      ------------                                ------------
  Earnings before property and investment transactions       32,489               949                                      31,669
Net loss on investment transactions                          (4,375)                     H)     230                        (4,605)
                                                       ------------      ------------                                ------------
  Earnings before income taxes, extraordinary items
    and cumulative effect of change in accounting
    for income taxes                                         28,114               949                                      27,064
Income tax expense                                           10,855               345                  D)      236         10,445
                                                                                                       J)      174
                                                                                                       L)      345
Effect of a change in income tax law                            412                                                           412
                                                       ------------      ------------                                ------------
  Earnings before extraordinary items and cumulative
    effect of change in accounting for income taxes          16,847               604                                      16,207
Extraordinary items, net of income taxes                        642                      P)    222                            420
                                                       ------------      ------------                                ------------
  Earnings before cumulative effect of change in
    accounting for income tax                                17,489               604                                      16,627
Cumulative effect of change in accounting for income
  taxes                                                       1,500            (2,800)                 L)    2,800          1,500
                                                       ------------      ------------        ------         ------   ------------
  Net earnings                                         $     18,989      $     (2,196)       10,603         11,937   $     18,127
                                                       ------------      ------------        ------         ------   ------------
                                                       ------------      ------------        ------         ------   ------------
Earnings per common and common equivalent share:
  Earnings before extraordinary items and cumulative
    effect of change in accounting for income taxes    $       0.81                                                  $       0.78
  Extraordinary items, net of income taxes                     0.03                                                          0.02
  Cumulative effect of change in accounting for
    income taxes                                               0.07                                                          0.07
                                                       ------------                                                  ------------
Net earnings                                           $       0.91                                                  $       0.87
                                                       ------------                                                  ------------
                                                       ------------                                                  ------------
Weighted average number of common and common
  equivalent shares outstanding, as restated                 20,914                                                        20,914
                                                       ------------                                                  ------------
                                                       ------------                                                  ------------
    
</TABLE>

                                      25
<PAGE>

The unaudited pro forma combined condensed balance sheets of the Company as
if the acquisitions of the limited partners' interest of a certain joint venture
on November 30, 1993 and the Partnership's units on December 1, 1993 occurred on
September 30, 1993 is provided as follows (numbers in thousands):

<TABLE>
<CAPTION>
   

                                                            LQI               LQP
                                                       As Reported       As Reported                                    Pro Forma
                                                       September 30,     September 30,     Pro Forma adjustments (2)  September 30,
                                                            1993              1993          Debit          Credit          1993
                                                       -------------     -------------     ------          --------   -------------
<S>                                                    <C>               <C>                 <C>            <C>      <C>

Assets:
Current assets                                         $      38,867     $       3,225               S)      1,047   $      41,045
                                                       -------------     -------------                               -------------
Notes recievable, excluding current
installments (net of allowance of $2,854 and $3,058)           7,502                 0    Q)     80                          7,582
                                                       -------------     -------------                               -------------

Investments, including, joint ventures
accounted for on the equity method                            10,934                 0    R)    366  R)      5,151           6,149
                                                       -------------     -------------                               -------------

Properties held for sale, at estimated
net realizable value                                           3,920                 0                                       3,920
                                                       -------------     -------------                               -------------

Land held for future development, at cost                      1,452                 0                                       1,452
                                                       -------------     -------------                               -------------

Property and equipment, at cost, substantially
all pledged                                                  755,546           107,762    Q)  2,103                        868,308
                                                                                          T)  2,897
Less accumulated depreciation and amortization               223,184                 0                                     223,184
                                                       -------------     -------------                               -------------

         Net property and equipment                          532,362           107,762                                     645,124
                                                       -------------     -------------                               -------------

Deferred charges and other assets, at cost less
 applicable amortization                                      11,579               513               Q)         80          12,012
                                                       -------------     -------------      -------         ------   -------------

                                                       $     606,616     $     111,500        5,446          6,278   $     717,284
                                                       -------------     -------------      -------         ------   -------------
                                                       -------------     -------------      -------         ------   -------------
Liabilities and shareholders' equity:

Current liabilities                                    $      62,688     $       6,715    S)  1,047                  $      68,126
                                                                                          R)    230
                                                       -------------     -------------                               -------------

Long-term debt, excluding current installments               310,816            65,827    R)    965  T)      5,619         419,240
                                                                                                     Q)     37,943
                                                       -------------     -------------                               -------------

Deferred credits, principally income taxes                    18,243             3,226    R)  1,246                         13,446
                                                                                          Q)  6,777
                                                       -------------     -------------                               -------------
Partners' capital (net of note receivable
of $19,237 and $35,908)                                       65,021                 0    T)  2,722  Q)      4,325          66,624
                                                       -------------     -------------                               -------------

La Quinta Realty Corp Equity                                       0              (366)              R)        366               0
                                                       -------------     -------------                               -------------

Partners' equity                                                   0            36,098    Q) 36,098                              0
                                                                                                                     -------------

Shareholders' equity                                         163,563                 0                                     163,563
Less treasury stock, at cost (1,783,607 and 1,910,124)       (13,715)                0                                     (13,715)
                                                       -------------     -------------                               -------------

Total equity                                                 149,848            36,098                                     149,848
                                                       -------------     -------------      -------         ------   -------------
                                                       $     606,616     $     111,500       49,085         48,253   $     717,284
                                                       -------------     -------------      -------         ------   -------------
                                                       -------------     -------------      -------         ------   -------------

    
</TABLE>

                                      26
<PAGE>

Notes to pro forma financial information as of and for the nine month period
ended September 30, 1993:

   
1. Pro forma adjustments to the unaudited pro forma combined condensed
statement of operations for the nine month period ended September 30, 1993 to
reflect the acquisition of the limited partners' interests in unincorporated
joint ventures acquired during the eleven months ended November 30, 1993 and the
acquisition of the Units of the Partnership on December 1, 1993.
    

JOINT VENTURES ACQUIRED JANUARY 1 THROUGH SEPTEMBER 30, 1993
- - -------------------------------------------------------------------------------
   
A)   Records additional depreciation expense on the $29,366,000 step up of
     property, plant and equipment resulting from the acquisition of limited
     partners' interests in unincorporated joint ventures. The depreciation
     expense was calculated using the straight line method based on a 25 year
     remaining life.
    
   
B)   Represents the elimination of the net limited partners' equity in earnings
     and losses.
    
C)   Represents the interest expense on additional debt of $87,664,000 relating
     to the acquisition of partners' interests at varying interest rates from
     7.5% to 9.25% per annum and adjustment to reverse $24,000 of amortization
     expense on deferred loan fees written off related to debt refinancing.
D)   Reflects income tax adjustment assuming an income tax rate of 39%.

AQUISITION OF PARTNERSHIP UNITS
- - -------------------------------------------------------------------------------
E)   Eliminates the related party revenues and expenses.
F)   Records additional depreciation expense on the addition of $1,787,000 of
     property, plant and equipment resulting from the acquisition of the
     Partnership.  The depreciation expense was calculated using the
     straight line method based on a 15 year remaining life.
G)   Records interest expense at 6% per annum related to the $37,943,000 of
     total funds required to purchase Units and pay related costs.
H)   Adjusts deferred gain recognized due to the acquisition of the Partnership
     and related Harlingen IRB.
I)   Represents the elimination of minority interest in the Partnership earnings
     and losses.
J)   Reflects income tax adjustment assuming an income tax rate of 39% on the
     acquisition of the Partnership and the joint venture acquired on November
     30, 1993.
K)   To eliminate administrative fees paid that are not a part of continuing
     operations.
L)   To eliminate La Quinta Realty Corporation's equity in loss of Operating
     Partnership and the Partnership's income tax expense and cumulative effect
     of accounting change for the implementation of SFAS 109.

JOINT VENTURE ACQUIRED NOVEMBER 30, 1993
- - -------------------------------------------------------------------------------
   
M)   Repesents additional depreciation expense on the $2,462,000 step up of
     property, plant and equipment resulting from the acquisition of limited
     partners' interest based on a 25 year remaining life.
    
N)   Represents the elimination of the net limited partners' equity in earnings
     and losses.
O)   Represents net interest savings on additional debt incurred and refinancing
     of existing debt related to the acquisition of limited partners' interest
     calculated at 6 % per annum.
P)   Records extraordinary losses on the early extinguishment of debt and
     related costs due to the refinancing of outstanding joint venture debt at
     the time of acquisition.

2. Pro forma adjustments to the unaudited pro forma combined condensed balance
sheets at September 30, 1993 reflect the acquisition of the limited partners'
interests in a certain joint venture on November 30, 1993 and the acquisition of
the Units of the Partnership on December 1, 1993.
   
Q)   Records assets acquired, liabilities assumed, deferred tax effects due to
     SFAS 109 and minority interest related to the acquisition of 2,811,038 of
     the La Quinta Motor Inns Limited Partnership's ("LQP") 3,522,300
     outstanding units the Company does not own for a total purchase price of
     $37.9 million.
    
   
R)   Eliminates the Company's investment in the Partnership acquired prior to
     December 1, 1993, the Company's note receivable from the Partnership, and
     the related deferred gain arising from the original sale of the properties
     to the Partnership in 1986.
    
S)   Eliminates the related party receivables and payables.
T)   Records the purchase of the limited partners' interest in a joint venture
     at November 30, 1993.

                                      27
<PAGE>

     (c) Exhibits.

     The following Exhibits are referenced herein in accordance
with the provisions of Item 601 of Regulation S-K:

     2.1 Partnership Acquisition Agreement, dated as of October 27, 1993, among
     the Registrant, the Partnership, the General Partner, LQI Acquisition
     Corporation and LQI Merger Corporation (Incorporated by reference to
     Exhibit (c)(1) to the Schedule 14D-1 filed by the Registrant and the
     Purchaser on November 1, 1993);

     21.1 Text of Press Release issued by the Purchaser, dated December 1, 1993
     (Incorporated by reference to Exhibit (a)(11) to the Amendment No. 3 (Final
     Amendment) to Schedule 14D-1 filed by the Registrant and the Purchaser on
     December 1, 1993);

   
     23  Consent by KPMG Peat Marwick, LLP dated November 4, 1994 to
     incorporation by reference of their reports dated February 8, 1993,
     except as to note 7 which is as of February 13, 1993, and except as to
     note 8, which is as of February 15, 1993, relating to La Quinta Motor
     Inns Limited Partnership filed herewith.
    

     28.1 Credit Agreement, dated as of June 15, 1993, among the Registrant and
     NationsBank of Texas, N.A., as Administrative Lender (Incorporated by
     reference to Exhibit 10(b) to the Registrant's Quarterly Report on
     Form 10-Q for the quarter ended June 30, 1993);

     28.2 First Amendment to Credit Agreement, dated as of October 25, 1993,
     among the Registrant and NationsBank of Texas, N.A., as Administrative
     Lender (Incorporated by reference to Exhibit (b)(2) to the Schedule 14D-1
     filed by the Registrant and the Purchaser on November 1, 1993)


                                      28
<PAGE>

                              SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, hereunto duly authorized.

                                    LA QUINTA INNS, INC.
                                    (Registrant)



Date: December 14, 1993             By:   /s/ WILLIAM C. HAMMETT, JR.
                                       ---------------------------------------
                                              William C. Hammett, Jr.
                                              Senior Vice President,
                                              Accounting and Administration



                                      29



<PAGE>


                                                                    Exhibit 23


The Board of Directors
La Quinta Inns, Inc.:


   We consent to incorporation by reference in the registration statements
(No. 33-26470, No. 2-97266, No. 2-67606, No. 2-65645, No. 2-55102, and
No. 22-588666) on Form S-8 and (No. 2-65645) on Form S-16 of La Quinta Inns,
Inc. of our report dated February 8, 1993, except as to note 7 which is as of
February 13, 1993, and except as to note 8, which is as of February 15, 1993,
relating to the combined balance sheets of La Quinta Motor Inns Limited
Partnership as of December 31, 1992 and 1991, and the related combined
statements of operations, partners' capital, and cash flows for each of the
years in the three-year period ended December 31, 1992, which report appears
in the December 31, 1992 annual report on Form 10-K of La Quinta Motor Inns
Limited Partnership.


                                       KPMG PEAT MARWICK LLP


San Antonio, Texas
November 4, 1994





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission