XML 88 R73.htm IDEA: XBRL DOCUMENT v3.8.0.1
FelCor LP's Consolidating Financial Information - Condensed Consolidating Statement of Operations and Comprehensive Loss (Details) - USD ($)
1 Months Ended 2 Months Ended 3 Months Ended 4 Months Ended 8 Months Ended 12 Months Ended
Sep. 30, 2017
Mar. 31, 2017
Sep. 30, 2016
Jun. 30, 2016
Aug. 31, 2017
Dec. 31, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Sep. 30, 2015
Dec. 31, 2017
Aug. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Expense                                  
Impairment loss                           $ 0 $ 35.1 $ 26.5 $ 20.9
Transaction costs                           4,200,000      
Operating income (loss)                             (39,771,000) (24,451,000) (15,486,000)
Interest expense                           (19,270,340)      
Loss on debt extinguishment                             0 0 (309,000)
Equity in income from unconsolidated joint ventures                           661,000      
Income tax expense                           0 500,000 900,000 1,200,000
Predecessor                                  
Expense                                  
Impairment loss   $ 24,800,000 $ 20,100,000 $ 6,300,000                 $ 20,900,000   35,100,000 26,500,000 20,900,000
Transaction costs                             68,200,000    
Interest expense                             (51,700,000.0) (78,200,000) (79,100,000)
Equity in income from unconsolidated joint ventures                             1,074,000 1,533,000 7,833,000
FelCor Lodging LP                                  
Revenue                                  
Room revenue                           0      
Food and beverage revenue                           0      
Percentage lease revenue                           81,259,000      
Other revenue                           0      
Total revenue $ 20,854,000         $ 60,405,000               81,259,000      
Expense                                  
Room expense                           0      
Food and beverage expense                           0      
Food and beverage expense                           0      
Other operating expense                           0      
Depreciation and amortization                           28,965,000      
Impairment loss                           0      
Property tax, insurance and other                           17,062,000      
General and administrative                           1,019,000      
Transaction costs                           4,193,000      
Total operating expense                           51,239,000      
Operating income (loss)                           30,020,000      
Other Nonoperating Income (Expense)                           0      
Interest income                           10,000      
Interest expense                           (19,270,000)      
Loss on debt extinguishment                           0      
Income (loss) before income tax expense                           10,760,000      
Equity in income from consolidated entities                           0      
Equity in income from unconsolidated joint ventures                           661,000      
Income (loss) before income tax expense                           11,421,000      
Income tax expense                           0      
Income from continuing operations 4,539,000         6,882,000               11,421,000      
Loss from discontinued operations $ 0         $ 0                      
Loss before gain on sale of hotel properties                           11,421,000      
(Loss) gain on sale of hotel properties                           (6,637,000)      
Net income (loss) and comprehensive income (loss)                           4,784,000      
Income attributable to noncontrolling interests                           (157,000)      
Preferred distributions - consolidated joint venture                           (496,000)      
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           4,131,000      
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                           4,131,000      
FelCor Lodging LP | Predecessor                                  
Revenue                                  
Room revenue                             425,682,000 661,640,000 673,276,000
Food and beverage revenue                             90,572,000 155,227,000 158,531,000
Percentage lease revenue                             0 0 0
Other revenue                             35,261,000 50,087,000 54,447,000
Total revenue         $ 142,971,000   $ 220,440,000 $ 188,104,000 $ 195,923,000 $ 222,981,000 $ 237,906,000 $ 210,144,000     551,515,000 866,954,000 886,254,000
Expense                                  
Room expense                             112,813,000 171,883,000 172,252,000
Food and beverage expense                             71,828,000 119,047,000 123,384,000
Food and beverage expense                             19,901,000 32,935,000 35,572,000
Other operating expense                             147,827,000 227,300,000 241,051,000
Depreciation and amortization                           28,965,000 73,065,000 114,054,000 114,452,000
Impairment loss                             35,109,000 26,459,000 20,861,000
Property tax, insurance and other                             44,278,000 70,057,000 71,686,000
General and administrative                             16,006,000 27,037,000 27,283,000
Transaction costs                             68,248,000 0 0
Total operating expense                             589,075,000 788,772,000 806,541,000
Operating income (loss)                             (37,560,000) 78,182,000 79,713,000
Intercompany interest income (expense)                             0 0 0
Other Nonoperating Income (Expense)                             100,000 342,000 166,000
Interest income                             126,000 62,000 24,000
Interest expense                             (51,690,000) (78,244,000) (79,142,000)
Loss on debt extinguishment                             (3,278,000) 0 (30,909,000)
Income (loss) before income tax expense                             (92,302,000) 342,000 (30,148,000)
Equity in income from consolidated entities                             0 0 0
Equity in income from unconsolidated joint ventures                             1,074,000 1,533,000 7,833,000
Income (loss) before income tax expense                             (91,228,000) 1,875,000 (22,315,000)
Income tax expense                             (499,000) (873,000) (1,245,000)
Income from continuing operations         (54,999,000)   (1,253,000) (35,475,000) 730,000 (9,761,000) 14,400,000 (4,367,000)     (91,727,000) 1,002,000 (23,560,000)
Loss from discontinued operations         $ (3,415,000)   $ 0 $ 0 $ 0 $ (3,131,000) $ 0 $ 0     (3,415,000) (3,131,000) 669,000
Loss before gain on sale of hotel properties                             (95,142,000) (2,129,000) (22,891,000)
(Loss) gain on sale of hotel properties                             (1,764,000) 6,322,000 19,426,000
Net income (loss) and comprehensive income (loss)                             (96,906,000) 4,193,000 (3,465,000)
Income attributable to noncontrolling interests                             545,000 673,000 (4,157,000)
Preferred distributions - consolidated joint venture                             (979,000) (1,461,000) (1,437,000)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (97,340,000) 3,405,000 (9,059,000)
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (114,084,000) (21,710,000) (45,293,000)
Preferred distributions                             (16,744,000) (25,115,000) (36,234,000)
FelCor Lodging LP | Eliminations                                  
Revenue                                  
Percentage lease revenue                           0      
Total revenue                           0      
Expense                                  
Depreciation and amortization                           0      
Property tax, insurance and other                           0      
General and administrative                           0      
Transaction costs                           0      
Total operating expense                           0      
Operating income (loss)                           0      
Interest income                           (104,000)      
Interest expense                           104,000      
Income (loss) before income tax expense                           0      
Equity in income from consolidated entities                           (24,434,000)      
Equity in income from unconsolidated joint ventures                           0      
Loss before gain on sale of hotel properties                           (24,434,000)      
(Loss) gain on sale of hotel properties                           0      
Net income (loss) and comprehensive income (loss)                           (24,434,000)      
Income attributable to noncontrolling interests                           0      
Preferred distributions - consolidated joint venture                           0      
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           (24,434,000)      
FelCor Lodging LP | Eliminations | Predecessor                                  
Revenue                                  
Room revenue                             0 0 0
Food and beverage revenue                             0 0 0
Percentage lease revenue                             (84,509,000) (134,462,000) (126,867,000)
Other revenue                             0 0 0
Total revenue                             (84,509,000) (134,462,000) (126,867,000)
Expense                                  
Room expense                             0 0 0
Food and beverage expense                             0 0 0
Food and beverage expense                             0 0 0
Other operating expense                             0 0 0
Depreciation and amortization                             0 0 0
Impairment loss                             0 0 0
Property tax, insurance and other                             (84,509,000) (134,462,000) (126,867,000)
General and administrative                             0 0 0
Transaction costs                             0    
Total operating expense                             (84,509,000) (134,462,000) (126,867,000)
Operating income (loss)                             0 0 0
Intercompany interest income (expense)                             0 0 0
Other Nonoperating Income (Expense)                             0 0 0
Interest income                             0 0 0
Interest expense                             0 0 0
Loss on debt extinguishment                             0   0
Income (loss) before income tax expense                             0 0 0
Equity in income from consolidated entities                             (12,779,000) (69,540,000) (73,274,000)
Equity in income from unconsolidated joint ventures                             0 0 0
Income (loss) before income tax expense                             (12,779,000) (69,540,000) (73,274,000)
Income tax expense                             0 0 0
Income from continuing operations                             (12,779,000) (69,540,000) (73,274,000)
Loss from discontinued operations                             0 0 0
Loss before gain on sale of hotel properties                             (12,779,000) (69,540,000) (73,274,000)
(Loss) gain on sale of hotel properties                             0 0 0
Net income (loss) and comprehensive income (loss)                             (12,779,000) (69,540,000) (73,274,000)
Income attributable to noncontrolling interests                             0 0 0
Preferred distributions - consolidated joint venture                             0 0 0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (12,779,000) (69,540,000) (73,274,000)
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (12,779,000) (69,540,000) (73,274,000)
Preferred distributions                             0 0 0
FelCor Lodging LP | Parent Company                                  
Revenue                                  
Percentage lease revenue                           0      
Total revenue                           0      
Expense                                  
Depreciation and amortization                           151,000      
Property tax, insurance and other                           25,000      
General and administrative                           904,000      
Transaction costs                           4,079,000      
Total operating expense                           5,159,000      
Operating income (loss)                           (5,159,000)      
Interest income                           113,000      
Interest expense                           (15,918,000)      
Income (loss) before income tax expense                           (20,964,000)      
Equity in income from consolidated entities                           24,434,000      
Equity in income from unconsolidated joint ventures                           661,000      
Loss before gain on sale of hotel properties                           4,131,000      
(Loss) gain on sale of hotel properties                           0      
Net income (loss) and comprehensive income (loss)                           4,131,000      
Income attributable to noncontrolling interests                           0      
Preferred distributions - consolidated joint venture                           0      
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           4,131,000      
FelCor Lodging LP | Parent Company | Predecessor                                  
Revenue                                  
Room revenue                             0 0 0
Food and beverage revenue                             0 0 0
Percentage lease revenue                             0 0 0
Other revenue                             41,000 210,000 143,000
Total revenue                             41,000 210,000 143,000
Expense                                  
Room expense                             0 0 0
Food and beverage expense                             0 0 0
Food and beverage expense                             0 0 0
Other operating expense                             0 0 0
Depreciation and amortization                             309,000 261,000 188,000
Impairment loss                             0 0 0
Property tax, insurance and other                             921,000 7,415,000 4,485,000
General and administrative                             0 0 0
Transaction costs                             68,248,000    
Total operating expense                             69,478,000 7,676,000 4,673,000
Operating income (loss)                             (69,437,000) (7,466,000) (4,530,000)
Intercompany interest income (expense)                             241,000 378,000 379,000
Other Nonoperating Income (Expense)                             0 0 0
Interest income                             66,000 31,000 5,000
Interest expense                             (38,722,000) (58,674,000) (57,446,000)
Loss on debt extinguishment                             0   (28,459,000)
Income (loss) before income tax expense                             (107,852,000) (65,731,000) (90,051,000)
Equity in income from consolidated entities                             12,779,000 69,540,000 73,274,000
Equity in income from unconsolidated joint ventures                             1,181,000 1,781,000 8,368,000
Income (loss) before income tax expense                             (93,892,000) 5,590,000 (8,409,000)
Income tax expense                             (35,000) 559,000 (252,000)
Income from continuing operations                             (93,927,000) 6,149,000 (8,661,000)
Loss from discontinued operations                             (3,415,000) (3,131,000) 0
Loss before gain on sale of hotel properties                             (97,342,000) 3,018,000 (8,661,000)
(Loss) gain on sale of hotel properties                             2,000 387,000 (398,000)
Net income (loss) and comprehensive income (loss)                             (97,340,000) 3,405,000 (9,059,000)
Income attributable to noncontrolling interests                             0 0 0
Preferred distributions - consolidated joint venture                             0 0 0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (97,340,000) 3,405,000 (9,059,000)
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (114,084,000) (21,710,000) (45,293,000)
Preferred distributions                             (16,744,000) (25,115,000) (36,234,000)
FelCor Lodging LP | Subsidiary Guarantors                                  
Revenue                                  
Percentage lease revenue                           32,572,000      
Total revenue                           32,572,000      
Expense                                  
Depreciation and amortization                           12,164,000      
Property tax, insurance and other                           8,800,000      
General and administrative                           59,000      
Transaction costs                           105,000      
Total operating expense                           21,128,000      
Operating income (loss)                           11,444,000      
Interest income                           0      
Interest expense                           0      
Income (loss) before income tax expense                           11,444,000      
Equity in income from consolidated entities                           0      
Equity in income from unconsolidated joint ventures                           0      
Loss before gain on sale of hotel properties                           11,444,000      
(Loss) gain on sale of hotel properties                           0      
Net income (loss) and comprehensive income (loss)                           11,444,000      
Income attributable to noncontrolling interests                           0      
Preferred distributions - consolidated joint venture                           0      
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           11,444,000      
FelCor Lodging LP | Subsidiary Guarantors | Predecessor                                  
Revenue                                  
Room revenue                             425,682,000 661,640,000 673,276,000
Food and beverage revenue                             90,572,000 155,227,000 158,531,000
Percentage lease revenue                             0 0 0
Other revenue                             34,883,000 49,449,000 53,852,000
Total revenue                             551,137,000 866,316,000 885,659,000
Expense                                  
Room expense                             112,813,000 171,883,000 172,252,000
Food and beverage expense                             71,828,000 119,047,000 123,384,000
Food and beverage expense                             19,901,000 32,935,000 35,572,000
Other operating expense                             147,827,000 227,300,000 241,051,000
Depreciation and amortization                             28,064,000 45,763,000 49,589,000
Impairment loss                             35,109,000 26,459,000 20,861,000
Property tax, insurance and other                             111,020,000 173,588,000 171,178,000
General and administrative                             8,914,000 14,848,000 15,022,000
Transaction costs                             0    
Total operating expense                             535,476,000 811,823,000 828,909,000
Operating income (loss)                             15,661,000 54,493,000 56,750,000
Intercompany interest income (expense)                             0 0 0
Other Nonoperating Income (Expense)                             0 0 0
Interest income                             59,000 30,000 11,000
Interest expense                             0 0 0
Loss on debt extinguishment                             0   0
Income (loss) before income tax expense                             15,720,000 54,523,000 56,761,000
Equity in income from consolidated entities                             0 0 0
Equity in income from unconsolidated joint ventures                             (77,000) (202,000) (489,000)
Income (loss) before income tax expense                             15,643,000 54,321,000 56,272,000
Income tax expense                             (464,000) (1,586,000) (993,000)
Income from continuing operations                             15,179,000 52,735,000 55,279,000
Loss from discontinued operations                             0 0 11,000
Loss before gain on sale of hotel properties                             15,179,000 52,735,000 55,290,000
(Loss) gain on sale of hotel properties                             (1,565,000) 6,450,000 (17,000)
Net income (loss) and comprehensive income (loss)                             13,614,000 59,185,000 55,273,000
Income attributable to noncontrolling interests                             336,000 520,000 769,000
Preferred distributions - consolidated joint venture                             0 0 0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             13,950,000 59,705,000 56,042,000
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             13,950,000 59,705,000 56,042,000
Preferred distributions                             0 0 0
FelCor Lodging LP | Non-Guarantor Subsidiaries                                  
Revenue                                  
Percentage lease revenue                           48,687,000      
Total revenue                           48,687,000      
Expense                                  
Depreciation and amortization                           16,650,000      
Property tax, insurance and other                           8,237,000      
General and administrative                           56,000      
Transaction costs                           9,000      
Total operating expense                           24,952,000      
Operating income (loss)                           23,735,000      
Interest income                           1,000      
Interest expense                           (3,456,000)      
Income (loss) before income tax expense                           20,280,000      
Equity in income from consolidated entities                           0      
Equity in income from unconsolidated joint ventures                           0      
Loss before gain on sale of hotel properties                           20,280,000      
(Loss) gain on sale of hotel properties                           (6,637,000)      
Net income (loss) and comprehensive income (loss)                           13,643,000      
Income attributable to noncontrolling interests                           (157,000)      
Preferred distributions - consolidated joint venture                           (496,000)      
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           $ 12,990,000      
FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                                  
Revenue                                  
Room revenue                             0 0 0
Food and beverage revenue                             0 0 0
Percentage lease revenue                             84,509,000 134,462,000 126,867,000
Other revenue                             337,000 428,000 452,000
Total revenue                             84,846,000 134,890,000 127,319,000
Expense                                  
Room expense                             0 0 0
Food and beverage expense                             0 0 0
Food and beverage expense                             0 0 0
Other operating expense                             0 0 0
Depreciation and amortization                             44,692,000 68,030,000 64,675,000
Impairment loss                             0 0 0
Property tax, insurance and other                             16,846,000 23,516,000 22,890,000
General and administrative                             7,092,000 12,189,000 12,261,000
Transaction costs                             0    
Total operating expense                             68,630,000 103,735,000 99,826,000
Operating income (loss)                             16,216,000 31,155,000 27,493,000
Intercompany interest income (expense)                             (241,000) (378,000) (379,000)
Other Nonoperating Income (Expense)                             100,000 342,000 166,000
Interest income                             1,000 1,000 8,000
Interest expense                             (12,968,000) (19,570,000) (21,696,000)
Loss on debt extinguishment                             (3,278,000)   (2,450,000)
Income (loss) before income tax expense                             (170,000) 11,550,000 3,142,000
Equity in income from consolidated entities                             0 0 0
Equity in income from unconsolidated joint ventures                             (30,000) (46,000) (46,000)
Income (loss) before income tax expense                             (200,000) 11,504,000 3,096,000
Income tax expense                             0 154,000 0
Income from continuing operations                             (200,000) 11,658,000 3,096,000
Loss from discontinued operations                             0 0 658,000
Loss before gain on sale of hotel properties                             (200,000) 11,658,000 3,754,000
(Loss) gain on sale of hotel properties                             (201,000) (515,000) 19,841,000
Net income (loss) and comprehensive income (loss)                             (401,000) 11,143,000 23,595,000
Income attributable to noncontrolling interests                             209,000 153,000 (4,926,000)
Preferred distributions - consolidated joint venture                             (979,000) (1,461,000) (1,437,000)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (1,171,000) 9,835,000 17,232,000
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (1,171,000) 9,835,000 17,232,000
Preferred distributions                             $ 0 $ 0 $ 0