XML 66 R53.htm IDEA: XBRL DOCUMENT v3.4.0.3
FelCor LP's Consolidating Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels     $ 1,711,523 $ 1,729,531    
Investment in unconsolidated entities     9,171 9,575    
Cash and cash equivalents $ 59,786 $ 47,147 57,958 59,786 $ 58,930 $ 47,147
Restricted cash     21,097 17,702    
Accounts receivable, net     34,819 28,136    
Deferred expenses, net     5,932 6,390    
Other assets     17,676 14,792    
Total assets     1,858,176 1,865,912    
Debt, net     1,440,792 1,409,889    
Distributions payable     15,062 15,140    
Accrued expenses and other liabilities     123,766 125,274    
Total liabilities     1,579,620 1,550,303    
Redeemable units     4,965 4,464 7,026 6,616
Preferred capital in consolidated joint venture     43,784 43,186    
Total liabilities and equity     1,858,176 1,865,912    
Revenues:            
Hotel operating revenue 209,457 213,285        
Other revenue 687 410        
Total revenues 210,144 213,695        
Expenses:            
Taxes, insurance and lease expense 13,582 14,807        
Corporate expenses 8,400 8,573        
Depreciation and amortization 29,183 27,772        
Other expenses 828 4,228        
Total operating expenses 194,222 199,016        
Operating income 15,922 14,679        
Interest expense, net (19,720) (19,481)        
Debt extinguishment 0 (73)        
Loss before equity in income (loss) from unconsolidated entities (3,798) (4,875)        
Equity in income (loss) from unconsolidated entities (154) 149        
Loss from continuing operations before income tax expense (3,952) (4,726)        
Income tax expense (415) (169)        
Loss from continuing operations before gain on sale of hotels (4,367) (4,895)        
Income from discontinued operations 0 4        
Gain (loss) on sale of hotels, net (714) 16,887        
Net income (loss) and comprehensive income (loss) (5,081) 11,996        
Preferred distributions - consolidated joint venture (360) (348)        
Net income (loss) and comprehensive income (loss) attributable to reporting entity (4,922) 6,783        
Preferred dividends (6,279) (9,678)        
Operating activities:            
Cash flows from operating activities 19,653 16,853        
Investing activities:            
Improvements and additions to hotels (14,008) (13,483)        
Hotel development 0 (10,108)        
Net proceeds from asset sales (466) 91,328        
Insurance proceeds 94 274        
Change in restricted cash - investing (3,395) (1,676)        
Distributions from unconsolidated entities in excess of earnings 136 31        
Net cash flow provided by (used in) investing activities (17,639) 66,366        
Financing activities:            
Proceeds from borrowings 31,000 36,000        
Repayment of borrowings (496) (78,428)        
Payment of deferred financing fees (10) (81)        
Distributions paid to noncontrolling interests 0 (15,826)        
Contributions from noncontrolling interests 68 790        
Repurchase of common stock (19,218) 0        
Distributions paid to common stockholders (8,508) (5,034)        
Net proceeds from issuance of preferred capital - consolidated joint venture 598 1,248        
Net cash flow used in financing activities (3,833) (71,385)        
Effect of exchange rate changes on cash (9) (51)        
Change in cash and cash equivalents (1,828) 11,783        
Cash and cash equivalents at beginning of periods 59,786 47,147        
Cash and cash equivalents at end of periods 57,958 58,930        
FelCor Lodging LP [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels     0 0    
Equity investment in consolidated entities     1,220,693 1,260,779    
Investment in unconsolidated entities     4,253 4,440    
Cash and cash equivalents 21,219 5,717 21,811 21,219 19,810 5,717
Restricted cash     0 0    
Accounts receivable, net     253 644    
Deferred expenses, net     0 0    
Other assets     2,524 3,587    
Total assets     1,249,534 1,290,669    
Debt, net     984,602 984,226    
Distributions payable     14,938 15,016    
Accrued expenses and other liabilities     22,625 26,810    
Total liabilities     1,022,165 1,026,052    
Redeemable units     4,965 4,464    
Preferred units     309,337 309,337    
Common units     (86,933) (49,184)    
Total FelCor LP partners' capital     222,404 260,153    
Noncontrolling interests     0 0    
Preferred capital in consolidated joint venture     0 0    
Total partners’ capital     222,404 260,153    
Total liabilities and equity     1,249,534 1,290,669    
Revenues:            
Hotel operating revenue 0 0        
Percentage lease revenue 0 0        
Other revenue 186 1        
Total revenues 186 1        
Expenses:            
Hotel operating expenses 0 0        
Taxes, insurance and lease expense 27 (200)        
Corporate expenses 0 138        
Depreciation and amortization 51 41        
Other expenses 232 0        
Total operating expenses 310 (21)        
Operating income (124) 22        
Interest expense, net (14,661) (13,740)        
Debt extinguishment   0        
Loss before equity in income (loss) from unconsolidated entities (14,785) (13,718)        
Equity in income from consolidated entities 9,867 20,359        
Equity in income (loss) from unconsolidated entities 64 346        
Loss from continuing operations before income tax expense (4,854) 6,987        
Income tax expense (116) (47)        
Loss from continuing operations before gain on sale of hotels (4,970) 6,940        
Income from discontinued operations   0        
Income (Loss) before gain (loss) on sale of hotels   6,940        
Gain (loss) on sale of hotels, net 0 (171)        
Net income (loss) and comprehensive income (loss) (4,970) 6,769        
Net income/(loss) attributable to noncontrolling interests 0 0        
Preferred distributions - consolidated joint venture 0 0        
Net income (loss) and comprehensive income (loss) attributable to reporting entity (4,970) 6,769        
Preferred dividends (6,279) (9,678)        
Net loss attributable to FelCor LP common unitholders (11,249) (2,909)        
Operating activities:            
Cash flows from operating activities (16,847) (13,290)        
Investing activities:            
Improvements and additions to hotels 3 (473)        
Hotel development   0        
Net proceeds from asset sales (66) (98)        
Insurance proceeds 0 274        
Change in restricted cash - investing 0 0        
Distributions from unconsolidated entities in excess of earnings 136 31        
Intercompany financing 51,999 42,392        
Net cash flow provided by (used in) investing activities 52,072 42,126        
Financing activities:            
Proceeds from borrowings 0 0        
Repayment of borrowings 0 0        
Payment of deferred financing fees 0 0        
Distributions paid to noncontrolling interests   0        
Contributions from noncontrolling interests 0 0        
Repurchase of common stock (19,218)          
Distributions paid to preferred unitholders (6,279) (9,678)        
Distributions paid to common stockholders (8,508) (5,034)        
Net proceeds from issuance of preferred capital - consolidated joint venture 0 0        
Intercompany financing 0 0        
Other (628) (31)        
Net cash flow used in financing activities (34,633) (14,743)        
Effect of exchange rate changes on cash 0 0        
Change in cash and cash equivalents 592 14,093        
Cash and cash equivalents at beginning of periods 21,219 5,717        
Cash and cash equivalents at end of periods 21,811 19,810        
Guarantor Subsidiaries [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels     619,653 625,835    
Equity investment in consolidated entities     0 0    
Investment in unconsolidated entities     3,665 3,871    
Cash and cash equivalents 34,294 32,923 35,074 34,294 37,608 32,923
Restricted cash     17,069 15,442    
Accounts receivable, net     33,281 25,575    
Deferred expenses, net     0 0    
Other assets     11,257 8,786    
Total assets     719,999 713,803    
Debt, net     0 0    
Distributions payable     0 0    
Accrued expenses and other liabilities     89,352 83,787    
Total liabilities     89,352 83,787    
Redeemable units     0 0    
Preferred units     0 0    
Common units     631,765 630,833    
Total FelCor LP partners' capital     631,765 630,833    
Noncontrolling interests     (1,118) (817)    
Preferred capital in consolidated joint venture     0 0    
Total partners’ capital     630,647 630,016    
Total liabilities and equity     719,999 713,803    
Revenues:            
Hotel operating revenue 209,457 213,285        
Percentage lease revenue 0 0        
Other revenue 432 348        
Total revenues 209,889 213,633        
Expenses:            
Hotel operating expenses 142,229 143,636        
Taxes, insurance and lease expense 51,484 49,071        
Corporate expenses 4,336 4,605        
Depreciation and amortization 11,996 13,165        
Other expenses 553 4,045        
Total operating expenses 210,598 214,522        
Operating income (709) (889)        
Interest expense, net 9 3        
Debt extinguishment   0        
Loss before equity in income (loss) from unconsolidated entities (700) (886)        
Equity in income from consolidated entities 0 0        
Equity in income (loss) from unconsolidated entities (207) (186)        
Loss from continuing operations before income tax expense (907) (1,072)        
Income tax expense (299) (122)        
Loss from continuing operations before gain on sale of hotels (1,206) (1,194)        
Income from discontinued operations   4        
Income (Loss) before gain (loss) on sale of hotels   (1,190)        
Gain (loss) on sale of hotels, net (457) (10)        
Net income (loss) and comprehensive income (loss) (1,663) (1,200)        
Net income/(loss) attributable to noncontrolling interests 369 258        
Preferred distributions - consolidated joint venture 0 0        
Net income (loss) and comprehensive income (loss) attributable to reporting entity (1,294) (942)        
Preferred dividends 0 0        
Net loss attributable to FelCor LP common unitholders (1,294) (942)        
Operating activities:            
Cash flows from operating activities 7,399 5,777        
Investing activities:            
Improvements and additions to hotels (6,104) (7,551)        
Hotel development   0        
Net proceeds from asset sales (278) 10        
Insurance proceeds 0 0        
Change in restricted cash - investing (1,627) (479)        
Distributions from unconsolidated entities in excess of earnings 0 0        
Intercompany financing 0 0        
Net cash flow provided by (used in) investing activities (8,009) (8,020)        
Financing activities:            
Proceeds from borrowings 0 0        
Repayment of borrowings 0 0        
Payment of deferred financing fees 0 0        
Distributions paid to noncontrolling interests   (81)        
Contributions from noncontrolling interests 68 10        
Repurchase of common stock 0          
Distributions paid to preferred unitholders 0 0        
Distributions paid to common stockholders 0 0        
Net proceeds from issuance of preferred capital - consolidated joint venture 0 0        
Intercompany financing 1,331 7,050        
Other 0 0        
Net cash flow used in financing activities 1,399 6,979        
Effect of exchange rate changes on cash (9) (51)        
Change in cash and cash equivalents 780 4,685        
Cash and cash equivalents at beginning of periods 34,294 32,923        
Cash and cash equivalents at end of periods 35,074 37,608        
Non-Guarantor Subsidiaries [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels     1,091,870 1,103,696    
Equity investment in consolidated entities     0 0    
Investment in unconsolidated entities     1,253 1,264    
Cash and cash equivalents 4,273 8,507 1,073 4,273 1,512 8,507
Restricted cash     4,028 2,260    
Accounts receivable, net     1,285 1,917    
Deferred expenses, net     5,932 6,390    
Other assets     3,895 2,419    
Total assets     1,109,336 1,122,219    
Debt, net     495,626 465,099    
Distributions payable     124 124    
Accrued expenses and other liabilities     11,789 14,677    
Total liabilities     507,539 479,900    
Redeemable units     0 0    
Preferred units     0 0    
Common units     549,492 590,510    
Total FelCor LP partners' capital     549,492 590,510    
Noncontrolling interests     8,521 8,623    
Preferred capital in consolidated joint venture     43,784 43,186    
Total partners’ capital     601,797 642,319    
Total liabilities and equity     1,109,336 1,122,219    
Revenues:            
Hotel operating revenue 0 0        
Percentage lease revenue 43,545 39,187        
Other revenue 69 61        
Total revenues 43,614 39,248        
Expenses:            
Hotel operating expenses 0 0        
Taxes, insurance and lease expense 5,616 5,123        
Corporate expenses 4,064 3,830        
Depreciation and amortization 17,136 14,566        
Other expenses 43 183        
Total operating expenses 26,859 23,702        
Operating income 16,755 15,546        
Interest expense, net (5,068) (5,744)        
Debt extinguishment   (73)        
Loss before equity in income (loss) from unconsolidated entities 11,687 9,729        
Equity in income from consolidated entities 0 0        
Equity in income (loss) from unconsolidated entities (11) (11)        
Loss from continuing operations before income tax expense 11,676 9,718        
Income tax expense 0 0        
Loss from continuing operations before gain on sale of hotels 11,676 9,718        
Income from discontinued operations   0        
Income (Loss) before gain (loss) on sale of hotels   9,718        
Gain (loss) on sale of hotels, net (257) 17,068        
Net income (loss) and comprehensive income (loss) 11,419 26,786        
Net income/(loss) attributable to noncontrolling interests 102 (5,137)        
Preferred distributions - consolidated joint venture (360) (348)        
Net income (loss) and comprehensive income (loss) attributable to reporting entity 11,161 21,301        
Preferred dividends 0 0        
Net loss attributable to FelCor LP common unitholders 11,161 21,301        
Operating activities:            
Cash flows from operating activities 29,101 24,366        
Investing activities:            
Improvements and additions to hotels (7,907) (5,459)        
Hotel development   (10,108)        
Net proceeds from asset sales (122) 91,416        
Insurance proceeds 94 0        
Change in restricted cash - investing (1,768) (1,197)        
Distributions from unconsolidated entities in excess of earnings 0 0        
Intercompany financing 0 0        
Net cash flow provided by (used in) investing activities (9,703) 74,652        
Financing activities:            
Proceeds from borrowings 31,000 36,000        
Repayment of borrowings (496) (78,428)        
Payment of deferred financing fees (10) (81)        
Distributions paid to noncontrolling interests   (15,745)        
Contributions from noncontrolling interests 0 780        
Repurchase of common stock 0          
Distributions paid to preferred unitholders 0 0        
Distributions paid to common stockholders 0 0        
Net proceeds from issuance of preferred capital - consolidated joint venture 598 1,248        
Intercompany financing (53,330) (49,442)        
Other (360) (345)        
Net cash flow used in financing activities (22,598) (106,013)        
Effect of exchange rate changes on cash 0 0        
Change in cash and cash equivalents (3,200) (6,995)        
Cash and cash equivalents at beginning of periods 4,273 8,507        
Cash and cash equivalents at end of periods 1,073 1,512        
Consolidation, Eliminations [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels     0 0    
Equity investment in consolidated entities     (1,220,693) (1,260,779)    
Investment in unconsolidated entities     0 0    
Cash and cash equivalents 0 0 0 0 0 0
Restricted cash     0 0    
Accounts receivable, net     0 0    
Deferred expenses, net     0 0    
Other assets     0 0    
Total assets     (1,220,693) (1,260,779)    
Debt, net     (39,436) (39,436)    
Distributions payable     0 0    
Accrued expenses and other liabilities     0 0    
Total liabilities     (39,436) (39,436)    
Redeemable units     0 0    
Preferred units     0 0    
Common units     (1,181,257) (1,221,343)    
Total FelCor LP partners' capital     (1,181,257) (1,221,343)    
Noncontrolling interests     0 0    
Preferred capital in consolidated joint venture     0 0    
Total partners’ capital     (1,181,257) (1,221,343)    
Total liabilities and equity     (1,220,693) (1,260,779)    
Revenues:            
Hotel operating revenue 0 0        
Percentage lease revenue (43,545) (39,187)        
Other revenue 0 0        
Total revenues (43,545) (39,187)        
Expenses:            
Hotel operating expenses 0 0        
Taxes, insurance and lease expense (43,545) (39,187)        
Corporate expenses 0 0        
Depreciation and amortization 0 0        
Other expenses 0 0        
Total operating expenses (43,545) (39,187)        
Operating income 0 0        
Interest expense, net 0 0        
Debt extinguishment   0        
Loss before equity in income (loss) from unconsolidated entities 0 0        
Equity in income from consolidated entities (9,867) (20,359)        
Equity in income (loss) from unconsolidated entities 0 0        
Loss from continuing operations before income tax expense (9,867) (20,359)        
Income tax expense 0 0        
Loss from continuing operations before gain on sale of hotels (9,867) (20,359)        
Income from discontinued operations   0        
Income (Loss) before gain (loss) on sale of hotels   (20,359)        
Gain (loss) on sale of hotels, net 0 0        
Net income (loss) and comprehensive income (loss) (9,867) (20,359)        
Net income/(loss) attributable to noncontrolling interests 0 0        
Preferred distributions - consolidated joint venture 0 0        
Net income (loss) and comprehensive income (loss) attributable to reporting entity (9,867) (20,359)        
Preferred dividends 0 0        
Net loss attributable to FelCor LP common unitholders (9,867) (20,359)        
Operating activities:            
Cash flows from operating activities 0 0        
Investing activities:            
Improvements and additions to hotels 0 0        
Hotel development   0        
Net proceeds from asset sales 0          
Insurance proceeds 0 0        
Change in restricted cash - investing 0 0        
Distributions from unconsolidated entities in excess of earnings 0 0        
Intercompany financing (51,999) (42,392)        
Net cash flow provided by (used in) investing activities (51,999) (42,392)        
Financing activities:            
Proceeds from borrowings 0 0        
Repayment of borrowings 0 0        
Payment of deferred financing fees 0 0        
Distributions paid to noncontrolling interests   0        
Contributions from noncontrolling interests 0 0        
Repurchase of common stock 0          
Distributions paid to preferred unitholders 0 0        
Distributions paid to common stockholders 0 0        
Net proceeds from issuance of preferred capital - consolidated joint venture 0 0        
Intercompany financing 51,999 42,392        
Other 0 0        
Net cash flow used in financing activities 51,999 42,392        
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     1,711,523 1,729,531    
Equity investment in consolidated entities     0 0    
Investment in unconsolidated entities     9,171 9,575    
Cash and cash equivalents $ 59,786 47,147 57,958 59,786 58,930 47,147
Restricted cash     21,097 17,702    
Accounts receivable, net     34,819 28,136    
Deferred expenses, net     5,932 6,390    
Other assets     17,676 14,792    
Total assets     1,858,176 1,865,912    
Debt, net     1,440,792 1,409,889    
Distributions payable     15,062 15,140    
Accrued expenses and other liabilities     123,766 125,274    
Total liabilities     1,579,620 1,550,303    
Redeemable units     4,965 4,464    
Preferred units     309,337 309,337    
Common units     (86,933) (49,184)    
Total FelCor LP partners' capital     222,404 260,153    
Noncontrolling interests     7,403 7,806    
Preferred capital in consolidated joint venture     43,784 43,186    
Total partners’ capital     273,591 311,145 $ 347,123 $ 362,867
Total liabilities and equity     $ 1,858,176 $ 1,865,912    
Revenues:            
Hotel operating revenue 209,457 213,285        
Percentage lease revenue 0 0        
Other revenue 687 410        
Total revenues 210,144 213,695        
Expenses:            
Hotel operating expenses 142,229 143,636        
Taxes, insurance and lease expense 13,582 14,807        
Corporate expenses 8,400 8,573        
Depreciation and amortization 29,183 27,772        
Other expenses 828 4,228        
Total operating expenses 194,222 199,016        
Operating income 15,922 14,679        
Interest expense, net (19,720) (19,481)        
Debt extinguishment 0 (73)        
Loss before equity in income (loss) from unconsolidated entities (3,798) (4,875)        
Equity in income from consolidated entities 0 0        
Equity in income (loss) from unconsolidated entities (154) 149        
Loss from continuing operations before income tax expense (3,952) (4,726)        
Income tax expense (415) (169)        
Loss from continuing operations before gain on sale of hotels (4,367) (4,895)        
Income from discontinued operations 0 4        
Income (Loss) before gain (loss) on sale of hotels   (4,891)        
Gain (loss) on sale of hotels, net (714) 16,887        
Net income (loss) and comprehensive income (loss) (5,081) 11,996        
Net income/(loss) attributable to noncontrolling interests 471 (4,879)        
Preferred distributions - consolidated joint venture (360) (348)        
Net income (loss) and comprehensive income (loss) attributable to reporting entity (4,970) 6,769        
Preferred dividends (6,279) (9,678)        
Net loss attributable to FelCor LP common unitholders (11,249) (2,909)        
Operating activities:            
Cash flows from operating activities 19,653 16,853        
Investing activities:            
Improvements and additions to hotels (14,008) (13,483)        
Hotel development 0 (10,108)        
Net proceeds from asset sales (466) 91,328        
Insurance proceeds 94 274        
Change in restricted cash - investing (3,395) (1,676)        
Distributions from unconsolidated entities in excess of earnings 136 31        
Intercompany financing 0 0        
Net cash flow provided by (used in) investing activities (17,639) 66,366        
Financing activities:            
Proceeds from borrowings 31,000 36,000        
Repayment of borrowings (496) (78,428)        
Payment of deferred financing fees (10) (81)        
Distributions paid to noncontrolling interests 0 (15,826)        
Contributions from noncontrolling interests 68 790        
Repurchase of common stock (19,218) 0        
Distributions paid to preferred unitholders (6,279) (9,678)        
Distributions paid to common stockholders (8,508) (5,034)        
Net proceeds from issuance of preferred capital - consolidated joint venture 598 1,248        
Intercompany financing 0 0        
Other (988) (376)        
Net cash flow used in financing activities (3,833) (71,385)        
Effect of exchange rate changes on cash (9) (51)        
Change in cash and cash equivalents (1,828) 11,783        
Cash and cash equivalents at beginning of periods 59,786 47,147        
Cash and cash equivalents at end of periods $ 57,958 $ 58,930