XML 87 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
FelCor LP's Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Sep. 01, 2017
Aug. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Financial Statements, Captions [Line Items]            
Investment in hotel properties, net $ 2,497,880          
Restricted cash reserves 3,300          
Debt, net $ 1,299,105     $ 1,300,000    
Predecessor            
Condensed Financial Statements, Captions [Line Items]            
Investment in hotel properties, net       1,566,823    
Cash and cash equivalents     $ 47,396   $ 59,786  
Restricted cash reserves     17,038 19,500 17,702  
Debt, net       1,338,326    
FelCor Lodging LP            
Condensed Financial Statements, Captions [Line Items]            
Percentage of subsidiary guarantor owned by company 100.00%          
Equity investment in consolidated entities $ 0          
Investment in hotel properties, net 2,497,880          
Intangible assets, net 118,170          
Investment in unconsolidated joint ventures 16,912          
Cash and cash equivalents 14,728          
Restricted cash reserves 3,303          
Related party rent receivable 80,090          
Hotel and other receivables, net 0          
Prepaid expense and other assets 12,691          
Total assets 2,743,774          
Debt, net 1,299,105          
Accounts payable and other liabilities 54,191          
Related party lease termination fee payable 7,707          
Advance deposits and deferred revenue 0          
Accrued interest 12,286          
Distributions payable 126          
Total liabilities 1,373,415          
Redeemable units, at redemption value 0          
Common units 1,320,029          
Total member's/shareholders’ equity 1,320,029          
Noncontrolling interests 5,900          
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively 44,430          
Total equity 1,370,359 $ 1,526,745        
Total liabilities and equity 2,743,774          
FelCor Lodging LP | Predecessor            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities       0    
Investment in hotel properties, net       1,566,823    
Investment in unconsolidated joint ventures       8,312    
Cash and cash equivalents       47,317    
Restricted cash reserves       19,491    
Related party rent receivable       0    
Hotel and other receivables, net       26,651    
Prepaid expense and other assets       38,498    
Total assets       1,707,092    
Debt, net       1,338,326    
Accounts payable and other liabilities       78,282    
Related party lease termination fee payable       0    
Advance deposits and deferred revenue       25,405    
Accrued interest       12,750    
Distributions payable       14,858    
Total liabilities       1,469,621    
Redeemable units, at redemption value     4,455 4,888 4,464  
Preferred units       309,337    
Common units       (128,040)    
Total member's/shareholders’ equity       181,297    
Noncontrolling interests       7,503    
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively       43,783    
Total equity     $ 102,986 232,583 $ 311,145 $ 362,867
Total liabilities and equity       1,707,092    
FelCor Lodging LP | Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities (2,384,094)          
Investment in hotel properties, net 0          
Intangible assets, net 0          
Investment in unconsolidated joint ventures 0          
Cash and cash equivalents 0          
Restricted cash reserves 0          
Related party rent receivable 0          
Prepaid expense and other assets 0          
Total assets (2,384,094)          
Debt, net (32,709)          
Accounts payable and other liabilities 0          
Related party lease termination fee payable 0          
Accrued interest 0          
Distributions payable 0          
Total liabilities (32,709)          
Common units (2,351,385)          
Total member's/shareholders’ equity (2,351,385)          
Noncontrolling interests 0          
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively 0          
Total equity (2,351,385)          
Total liabilities and equity (2,384,094)          
FelCor Lodging LP | Eliminations | Predecessor            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities       (1,190,737)    
Investment in hotel properties, net       0    
Investment in unconsolidated joint ventures       0    
Cash and cash equivalents       0    
Restricted cash reserves       0    
Hotel and other receivables, net       0    
Prepaid expense and other assets       0    
Total assets       (1,190,737)    
Debt, net       (39,436)    
Accounts payable and other liabilities       0    
Advance deposits and deferred revenue       0    
Accrued interest       0    
Distributions payable       0    
Total liabilities       (39,436)    
Redeemable units, at redemption value       0    
Preferred units       0    
Common units       (1,151,301)    
Total member's/shareholders’ equity       (1,151,301)    
Noncontrolling interests       0    
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively       0    
Total equity       (1,151,301)    
Total liabilities and equity       (1,190,737)    
FelCor Lodging LP | Parent Company            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities 2,384,094          
Investment in hotel properties, net 0          
Intangible assets, net 0          
Investment in unconsolidated joint ventures 16,912          
Cash and cash equivalents 9,202          
Restricted cash reserves 436          
Related party rent receivable 0          
Prepaid expense and other assets 4,405          
Total assets 2,415,049          
Debt, net 1,062,716          
Accounts payable and other liabilities 20,018          
Related party lease termination fee payable 0          
Accrued interest 12,286          
Distributions payable 0          
Total liabilities 1,095,020          
Common units 1,320,029          
Total member's/shareholders’ equity 1,320,029          
Noncontrolling interests 0          
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively 0          
Total equity 1,320,029          
Total liabilities and equity 2,415,049          
FelCor Lodging LP | Parent Company | Predecessor            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities       1,190,737    
Investment in hotel properties, net       0    
Investment in unconsolidated joint ventures       2,410    
Cash and cash equivalents       13,532    
Restricted cash reserves       0    
Hotel and other receivables, net       0    
Prepaid expense and other assets       8,438    
Total assets       1,215,117    
Debt, net       985,767    
Accounts payable and other liabilities       15,209    
Advance deposits and deferred revenue       923    
Accrued interest       12,299    
Distributions payable       14,734    
Total liabilities       1,028,932    
Redeemable units, at redemption value       4,888    
Preferred units       309,337    
Common units       (128,040)    
Total member's/shareholders’ equity       181,297    
Noncontrolling interests       0    
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively       0    
Total equity       181,297    
Total liabilities and equity       1,215,117    
FelCor Lodging LP | Subsidiary Guarantors            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities 0          
Investment in hotel properties, net 856,541          
Intangible assets, net 48,846          
Investment in unconsolidated joint ventures 0          
Cash and cash equivalents 0          
Restricted cash reserves 0          
Related party rent receivable 32,200          
Prepaid expense and other assets 3,292          
Total assets 940,879          
Debt, net 0          
Accounts payable and other liabilities 13,605          
Related party lease termination fee payable 0          
Accrued interest 0          
Distributions payable 0          
Total liabilities 13,605          
Common units 927,274          
Total member's/shareholders’ equity 927,274          
Noncontrolling interests 0          
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively 0          
Total equity 927,274          
Total liabilities and equity 940,879          
FelCor Lodging LP | Subsidiary Guarantors | Predecessor            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities       0    
Investment in hotel properties, net       488,528    
Investment in unconsolidated joint ventures       4,800    
Cash and cash equivalents       29,141    
Restricted cash reserves       16,433    
Hotel and other receivables, net       26,651    
Prepaid expense and other assets       16,696    
Total assets       582,249    
Debt, net       0    
Accounts payable and other liabilities       54,960    
Advance deposits and deferred revenue       24,479    
Accrued interest       0    
Distributions payable       0    
Total liabilities       79,439    
Redeemable units, at redemption value       0    
Preferred units       0    
Common units       503,765    
Total member's/shareholders’ equity       503,765    
Noncontrolling interests       (955)    
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively       0    
Total equity       502,810    
Total liabilities and equity       582,249    
FelCor Lodging LP | Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities 0          
Investment in hotel properties, net 1,641,339          
Intangible assets, net 69,324          
Investment in unconsolidated joint ventures 0          
Cash and cash equivalents 5,526          
Restricted cash reserves 2,867          
Related party rent receivable 47,890          
Prepaid expense and other assets 4,994          
Total assets 1,771,940          
Debt, net 269,098          
Accounts payable and other liabilities 20,568          
Related party lease termination fee payable 7,707          
Accrued interest 0          
Distributions payable 126          
Total liabilities 297,499          
Common units 1,424,111          
Total member's/shareholders’ equity 1,424,111          
Noncontrolling interests 5,900          
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively 44,430          
Total equity 1,474,441          
Total liabilities and equity $ 1,771,940          
FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor            
Condensed Financial Statements, Captions [Line Items]            
Equity investment in consolidated entities       0    
Investment in hotel properties, net       1,078,295    
Investment in unconsolidated joint ventures       1,102    
Cash and cash equivalents       4,644    
Restricted cash reserves       3,058    
Hotel and other receivables, net       0    
Prepaid expense and other assets       13,364    
Total assets       1,100,463    
Debt, net       391,995    
Accounts payable and other liabilities       8,113    
Advance deposits and deferred revenue       3    
Accrued interest       451    
Distributions payable       124    
Total liabilities       400,686    
Redeemable units, at redemption value       0    
Preferred units       0    
Common units       647,536    
Total member's/shareholders’ equity       647,536    
Noncontrolling interests       8,458    
Preferred equity in a consolidated joint venture, liquidation value of $45,430 and $44,667 at December 31, 2017 and 2016, respectively       43,783    
Total equity       699,777    
Total liabilities and equity       $ 1,100,463