XML 19 R46.htm IDEA: XBRL DOCUMENT v2.4.0.6
FelCor LP's Consolidating Financial Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Dec. 31, 2011
CONDENSED CONSOLIDATING BALANCE SHEET        
Net investment in hotels $ 1,787,016   $ 1,794,564  
Hotel development 156,081   146,079  
Investment in unconsolidated entities 52,867   55,082  
Cash and cash equivalents 61,796 98,175    
Restricted cash 77,102   77,927  
Accounts receivable, net 34,293   25,383  
Deferred expenses, net 34,035   34,262  
Other assets 26,096   23,391  
Total assets 2,229,286   2,202,433  
Debt, net 1,683,756   1,630,525  
Distributions payable 8,545   8,545  
Accrued expenses and other liabilities 147,715   138,442  
Total liabilities 1,840,016   1,777,512  
Redeemable units 3,697 3,061 2,902 3,026
Accumulated other comprehensive income 25,684   26,039  
Total liabilities and equity 2,229,286   2,202,433  
Revenues:        
Hotel operating revenue 220,291 207,690    
Other revenue 399 275    
Total revenues 220,690 207,965    
Expenses:        
Taxes, insurance and lease expense 22,667 21,710    
Corporate expenses 7,832 8,212    
Depreciation and amortization 31,570 30,068    
Conversion Expenses 628 0    
Other expenses 821 963    
Total operating expenses 220,815 209,974    
Operating loss (125) (2,009)    
Interest expense, net (26,483) (30,814)    
Debt extinguishment 0 (7)    
Loss before equity in income (loss) from unconsolidated entities (26,608) (32,830)    
Equity in income (loss) from unconsolidated entities 89 (224)    
Loss from continuing operations (26,519) (33,054)    
Income (loss) from discontinued operations (86) 4,193    
Net loss (26,605) (28,861)    
Loss/(Income) attributable to noncontrolling interests 240 202    
Net loss attributable to reporting entity (26,185) (28,463)    
Preferred dividends (9,678) (9,678)    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net loss (26,605) (28,861)    
Foreign currency translation adjustment (357) 308    
Comprehensive loss (26,962) (28,553)    
Loss/(Income) attributable to noncontrolling interests 240 202    
Comprehensive loss attributable to reporting entity (26,540) (28,157)    
Operating activities:        
Cash flows from operating activities 4,879 33,646    
Investing activities:        
Improvements and additions to hotels (23,342) (41,385)    
Hotel development (8,260) (4,560)    
Payment of selling costs (232) (413)    
Increase (Decrease) in Restricted Cash 825 885    
Distributions from unconsolidated entities 1,685 403    
Net cash flow provided by (used in) investing activities (29,324) (45,070)    
Financing activities:        
Proceeds from borrowings 84,245 36,000    
Repayment of borrowings (32,346) (9,372)    
Payment of deferred financing fees (2,022) (996)    
Net cash flow provided by (used in) financing activities 40,517 15,790    
Effect of exchange rate changes on cash (21) 51    
Change in cash and cash equivalents 16,051 4,417    
Cash and cash equivalents at beginning of periods 45,745 93,758    
Cash and cash equivalents at end of periods 61,796 98,175    
FelCor Lodging LP [Member]
       
CONDENSED CONSOLIDATING BALANCE SHEET        
Net investment in hotels 66,695   66,945  
Hotel development 0   0  
Equity investment in consolidated entities 1,529,937   1,551,377  
Investment in unconsolidated entities 40,758   42,508  
Cash and cash equivalents 13,758 37,278    
Restricted cash 0   0  
Accounts receivable, net 73   96  
Deferred expenses, net 23,048   22,657  
Other assets 8,214   8,122  
Total assets 1,682,483   1,700,017  
Debt, net 1,274,919   1,273,587  
Distributions payable 8,545   8,545  
Accrued expenses and other liabilities 37,179   20,316  
Total liabilities 1,320,643   1,302,448  
Redeemable units 3,697   2,902  
Preferred units 478,774   478,774  
Common units (120,631)   (84,107)  
Accumulated other comprehensive income 0   0  
Total FelCor LP partners' capital 358,143   394,667  
Noncontrolling interests 0   0  
Total partners' capital 358,143   394,667  
Total liabilities and equity 1,682,483   1,700,017  
Revenues:        
Hotel operating revenue 0 0    
Percentage lease revenue 1,262 1,248    
Other revenue 3 1    
Total revenues 1,265 1,249    
Expenses:        
Hotel operating expenses 0 0    
Taxes, insurance and lease expense 304 303    
Corporate expenses 109 1,844    
Depreciation and amortization 1,250 1,131    
Conversion Expenses 20      
Other expenses 23 418    
Total operating expenses 1,706 3,696    
Operating loss (441) (2,447)    
Interest expense, net (21,604) (21,077)    
Debt extinguishment   (7)    
Loss before equity in income (loss) from unconsolidated entities (22,045) (23,531)    
Equity in income (loss) from consolidated entities (4,625) (5,138)    
Equity in income (loss) from unconsolidated entities 305 32    
Loss from continuing operations (26,365) (28,637)    
Income (loss) from discontinued operations 0 (22)    
Net loss (26,365) (28,659)    
Loss/(Income) attributable to noncontrolling interests 0 0    
Net loss attributable to reporting entity (26,365) (28,659)    
Preferred dividends (9,678) (9,678)    
Net loss attributable to FelCor LP common unitholders (36,043) (38,337)    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net loss (26,365) (28,659)    
Foreign currency translation adjustment 0 0    
Comprehensive loss (26,365) (28,659)    
Loss/(Income) attributable to noncontrolling interests 0 0    
Comprehensive loss attributable to reporting entity (26,365) (28,659)    
Operating activities:        
Cash flows from operating activities (3,904) 828    
Investing activities:        
Improvements and additions to hotels (142) (5,181)    
Hotel development 0 0    
Payment of selling costs 0      
Distributions from unconsolidated entities 1,435 403    
Intercompany financing, investing activities 19,554 27,514    
Other 0 (15)    
Net cash flow provided by (used in) investing activities 20,847 22,721    
Financing activities:        
Proceeds from borrowings 0 0    
Repayment of borrowings 0 (96)    
Distributions paid to preferred unitholders (9,678) (9,678)    
Intercompany financing, financing activities 0 0    
Other (1,819) 0    
Net cash flow provided by (used in) financing activities (11,497) (9,774)    
Effect of exchange rate changes on cash 0 0    
Change in cash and cash equivalents 5,446 13,775    
Cash and cash equivalents at beginning of periods 8,312 23,503    
Cash and cash equivalents at end of periods 13,758 37,278    
Guarantor Subsidiaries [Member]
       
CONDENSED CONSOLIDATING BALANCE SHEET        
Net investment in hotels 1,078,564   1,102,262  
Hotel development 0   0  
Equity investment in consolidated entities 0   0  
Investment in unconsolidated entities 10,719   11,173  
Cash and cash equivalents 41,335 57,751    
Restricted cash 8,123   9,186  
Accounts receivable, net 33,473   24,432  
Deferred expenses, net 0   0  
Other assets 12,278   10,322  
Total assets 1,184,492   1,187,800  
Debt, net 0   0  
Distributions payable 0   0  
Accrued expenses and other liabilities 102,571   95,986  
Total liabilities 102,571   95,986  
Redeemable units 0   0  
Preferred units 0   0  
Common units 1,056,633   1,065,938  
Accumulated other comprehensive income 25,794   26,151  
Total FelCor LP partners' capital 1,082,427   1,092,089  
Noncontrolling interests (506)   (275)  
Total partners' capital 1,081,921   1,091,814  
Total liabilities and equity 1,184,492   1,187,800  
Revenues:        
Hotel operating revenue 220,291 207,690    
Percentage lease revenue 0 0    
Other revenue 333 219    
Total revenues 220,624 207,909    
Expenses:        
Hotel operating expenses 157,297 149,021    
Taxes, insurance and lease expense 46,421 48,997    
Corporate expenses 5,543 3,958    
Depreciation and amortization 17,949 15,464    
Conversion Expenses 391      
Other expenses 517 508    
Total operating expenses 228,118 217,948    
Operating loss (7,494) (10,039)    
Interest expense, net (303) (4,464)    
Debt extinguishment   0    
Loss before equity in income (loss) from unconsolidated entities (7,797) (14,503)    
Equity in income (loss) from consolidated entities 0 0    
Equity in income (loss) from unconsolidated entities (205) (245)    
Loss from continuing operations (8,002) (14,748)    
Income (loss) from discontinued operations (86) (108)    
Net loss (8,088) (14,856)    
Loss/(Income) attributable to noncontrolling interests 256 265    
Net loss attributable to reporting entity (7,832) (14,591)    
Preferred dividends 0 0    
Net loss attributable to FelCor LP common unitholders (7,832) (14,591)    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net loss (8,088) (14,856)    
Foreign currency translation adjustment (357) 308    
Comprehensive loss (8,445) (14,548)    
Loss/(Income) attributable to noncontrolling interests 256 265    
Comprehensive loss attributable to reporting entity (8,189) (14,283)    
Operating activities:        
Cash flows from operating activities 6,447 6,489    
Investing activities:        
Improvements and additions to hotels (14,312) (22,731)    
Hotel development 0 0    
Payment of selling costs (17)      
Distributions from unconsolidated entities 250 0    
Intercompany financing, investing activities 0 0    
Other 1,746 1,879    
Net cash flow provided by (used in) investing activities (12,333) (20,852)    
Financing activities:        
Proceeds from borrowings 0 0    
Repayment of borrowings 0 (215)    
Distributions paid to preferred unitholders 0 0    
Intercompany financing, financing activities 16,792 5,277    
Other 25 0    
Net cash flow provided by (used in) financing activities 16,817 5,062    
Effect of exchange rate changes on cash (21) 51    
Change in cash and cash equivalents 10,910 (9,250)    
Cash and cash equivalents at beginning of periods 30,425 67,001    
Cash and cash equivalents at end of periods 41,335 57,751    
Non-Guarantor Subsidiaries [Member]
       
CONDENSED CONSOLIDATING BALANCE SHEET        
Net investment in hotels 641,757   625,357  
Hotel development 156,081   146,079  
Equity investment in consolidated entities 0   0  
Investment in unconsolidated entities 1,390   1,401  
Cash and cash equivalents 6,703 3,146    
Restricted cash 68,979   68,741  
Accounts receivable, net 747   855  
Deferred expenses, net 10,987   11,605  
Other assets 5,604   4,947  
Total assets 892,248   865,993  
Debt, net 408,837   356,938  
Distributions payable 0   0  
Accrued expenses and other liabilities 7,965   22,140  
Total liabilities 416,802   379,078  
Redeemable units 0   0  
Preferred units 0   0  
Common units 447,510   459,288  
Accumulated other comprehensive income 0   0  
Total FelCor LP partners' capital 447,510   459,288  
Noncontrolling interests 27,936   27,627  
Total partners' capital 475,446   486,915  
Total liabilities and equity 892,248   865,993  
Revenues:        
Hotel operating revenue 0 0    
Percentage lease revenue 26,438 30,534    
Other revenue 63 55    
Total revenues 26,501 30,589    
Expenses:        
Hotel operating expenses 0 0    
Taxes, insurance and lease expense 3,642 4,192    
Corporate expenses 2,180 2,410    
Depreciation and amortization 12,371 13,473    
Conversion Expenses 217      
Other expenses 281 37    
Total operating expenses 18,691 20,112    
Operating loss 7,810 10,477    
Interest expense, net (4,576) (5,273)    
Debt extinguishment   0    
Loss before equity in income (loss) from unconsolidated entities 3,234 5,204    
Equity in income (loss) from consolidated entities 0 0    
Equity in income (loss) from unconsolidated entities (11) (11)    
Loss from continuing operations 3,223 5,193    
Income (loss) from discontinued operations 0 4,323    
Net loss 3,223 9,516    
Loss/(Income) attributable to noncontrolling interests (16) (63)    
Net loss attributable to reporting entity 3,207 9,453    
Preferred dividends 0 0    
Net loss attributable to FelCor LP common unitholders 3,207 9,453    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net loss 3,223 9,516    
Foreign currency translation adjustment 0 0    
Comprehensive loss 3,223 9,516    
Loss/(Income) attributable to noncontrolling interests (16) (63)    
Comprehensive loss attributable to reporting entity 3,207 9,453    
Operating activities:        
Cash flows from operating activities 2,336 26,329    
Investing activities:        
Improvements and additions to hotels (8,888) (13,473)    
Hotel development (8,260) (4,560)    
Payment of selling costs (215)      
Distributions from unconsolidated entities 0 0    
Intercompany financing, investing activities 0 0    
Other (921) (1,392)    
Net cash flow provided by (used in) investing activities (18,284) (19,425)    
Financing activities:        
Proceeds from borrowings 84,245 36,000    
Repayment of borrowings (32,346) (9,061)    
Distributions paid to preferred unitholders 0 0    
Intercompany financing, financing activities (36,346) (32,791)    
Other 90 (1,160)    
Net cash flow provided by (used in) financing activities 15,643 (7,012)    
Effect of exchange rate changes on cash 0 0    
Change in cash and cash equivalents (305) (108)    
Cash and cash equivalents at beginning of periods 7,008 3,254    
Cash and cash equivalents at end of periods 6,703 3,146    
Consolidation, Eliminations [Member]
       
CONDENSED CONSOLIDATING BALANCE SHEET        
Net investment in hotels 0   0  
Hotel development 0   0  
Equity investment in consolidated entities (1,529,937)   (1,551,377)  
Investment in unconsolidated entities 0   0  
Cash and cash equivalents 0 0    
Restricted cash 0   0  
Accounts receivable, net 0   0  
Deferred expenses, net 0   0  
Other assets 0   0  
Total assets (1,529,937)   (1,551,377)  
Debt, net 0   0  
Distributions payable 0   0  
Accrued expenses and other liabilities 0   0  
Total liabilities 0   0  
Redeemable units 0   0  
Preferred units 0   0  
Common units (1,529,937)   (1,551,377)  
Accumulated other comprehensive income 0   0  
Total FelCor LP partners' capital (1,529,937)   (1,551,377)  
Noncontrolling interests 0   0  
Total partners' capital (1,529,937)   (1,551,377)  
Total liabilities and equity (1,529,937)   (1,551,377)  
Revenues:        
Hotel operating revenue 0 0    
Percentage lease revenue (27,700) (31,782)    
Other revenue 0 0    
Total revenues (27,700) (31,782)    
Expenses:        
Hotel operating expenses 0 0    
Taxes, insurance and lease expense (27,700) (31,782)    
Corporate expenses 0 0    
Depreciation and amortization 0 0    
Conversion Expenses 0      
Other expenses 0 0    
Total operating expenses (27,700) (31,782)    
Operating loss 0 0    
Interest expense, net 0 0    
Debt extinguishment   0    
Loss before equity in income (loss) from unconsolidated entities 0 0    
Equity in income (loss) from consolidated entities 4,625 5,138    
Equity in income (loss) from unconsolidated entities 0 0    
Loss from continuing operations 4,625 5,138    
Income (loss) from discontinued operations 0 0    
Net loss 4,625 5,138    
Loss/(Income) attributable to noncontrolling interests 0 0    
Net loss attributable to reporting entity 4,625 5,138    
Preferred dividends 0 0    
Net loss attributable to FelCor LP common unitholders 4,625 5,138    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net loss 4,625 5,138    
Foreign currency translation adjustment 0 0    
Comprehensive loss 4,625 5,138    
Loss/(Income) attributable to noncontrolling interests 0 0    
Comprehensive loss attributable to reporting entity 4,625 5,138    
Operating activities:        
Cash flows from operating activities 0 0    
Investing activities:        
Improvements and additions to hotels 0      
Hotel development 0 0    
Payment of selling costs 0      
Distributions from unconsolidated entities 0 0    
Intercompany financing, investing activities (19,554) (27,514)    
Other 0 0    
Net cash flow provided by (used in) investing activities (19,554) (27,514)    
Financing activities:        
Proceeds from borrowings 0 0    
Repayment of borrowings 0 0    
Distributions paid to preferred unitholders 0 0    
Intercompany financing, financing activities 19,554 27,514    
Other 0 0    
Net cash flow provided by (used in) financing activities 19,554 27,514    
Effect of exchange rate changes on cash 0 0    
Change in cash and cash equivalents 0 0    
Cash and cash equivalents at beginning of periods 0 0    
Cash and cash equivalents at end of periods 0 0    
Total Consolidated [Member]
       
Guarantor Obligations [Line Items]        
Percentage of subsidiary guarantor owned by company 100.00%      
CONDENSED CONSOLIDATING BALANCE SHEET        
Net investment in hotels 1,787,016   1,794,564  
Hotel development 156,081   146,079  
Equity investment in consolidated entities 0   0  
Investment in unconsolidated entities 52,867   55,082  
Cash and cash equivalents 61,796 98,175    
Restricted cash 77,102   77,927  
Accounts receivable, net 34,293   25,383  
Deferred expenses, net 34,035   34,262  
Other assets 26,096   23,391  
Total assets 2,229,286   2,202,433  
Debt, net 1,683,756   1,630,525  
Distributions payable 8,545   8,545  
Accrued expenses and other liabilities 147,715   138,442  
Total liabilities 1,840,016   1,777,512  
Redeemable units 3,697   2,902  
Preferred units 478,774   478,774  
Common units (146,425)   (110,258)  
Accumulated other comprehensive income 25,794   26,151  
Total FelCor LP partners' capital 358,143   394,667  
Noncontrolling interests 27,430   27,352  
Total partners' capital 385,573 548,686 422,019 586,895
Total liabilities and equity 2,229,286   2,202,433  
Revenues:        
Hotel operating revenue 220,291 207,690    
Percentage lease revenue 0 0    
Other revenue 399 275    
Total revenues 220,690 207,965    
Expenses:        
Hotel operating expenses 157,297 149,021    
Taxes, insurance and lease expense 22,667 21,710    
Corporate expenses 7,832 8,212    
Depreciation and amortization 31,570 30,068    
Conversion Expenses 628 0    
Other expenses 821 963    
Total operating expenses 220,815 209,974    
Operating loss (125) (2,009)    
Interest expense, net (26,483) (30,814)    
Debt extinguishment 0 (7)    
Loss before equity in income (loss) from unconsolidated entities (26,608) (32,830)    
Equity in income (loss) from consolidated entities 0 0    
Equity in income (loss) from unconsolidated entities 89 (224)    
Loss from continuing operations (26,519) (33,054)    
Income (loss) from discontinued operations (86) 4,193    
Net loss (26,605) (28,861)    
Loss/(Income) attributable to noncontrolling interests 240 202    
Net loss attributable to reporting entity (26,365) (28,659)    
Preferred dividends (9,678) (9,678)    
Net loss attributable to FelCor LP common unitholders (36,043) (38,337)    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)        
Net loss (26,605) (28,861)    
Foreign currency translation adjustment (357) 308    
Comprehensive loss (26,962) (28,553)    
Loss/(Income) attributable to noncontrolling interests 240 202    
Comprehensive loss attributable to reporting entity (26,722) (28,351)    
Operating activities:        
Cash flows from operating activities 4,879 33,646    
Investing activities:        
Improvements and additions to hotels (23,342) (41,385)    
Hotel development (8,260) (4,560)    
Payment of selling costs (232) (413)    
Increase (Decrease) in Restricted Cash 825 885    
Distributions from unconsolidated entities 1,685 403    
Intercompany financing, investing activities   0    
Other 825 472    
Net cash flow provided by (used in) investing activities (29,324) (45,070)    
Financing activities:        
Proceeds from borrowings 84,245 36,000    
Repayment of borrowings (32,346) (9,372)    
Payment of deferred financing fees (2,022) (996)    
Distributions paid to preferred unitholders (9,678) (9,678)    
Intercompany financing, financing activities 0 0    
Other (1,704) (1,160)    
Net cash flow provided by (used in) financing activities 40,517 15,790    
Effect of exchange rate changes on cash (21) 51    
Change in cash and cash equivalents 16,051 4,417    
Cash and cash equivalents at beginning of periods 45,745 93,758    
Cash and cash equivalents at end of periods $ 61,796 $ 98,175