XML 15 R2.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jun. 30, 2018
Dec. 31, 2017
Assets    
Investment in hotel properties, net $ 2,273,998 $ 2,497,880
Investment in unconsolidated joint ventures 16,825 16,912
Restricted cash reserves 5,000 3,300
Liabilities and Equity    
Debt, net 742,094 1,300,000
Predecessor    
Liabilities and Equity    
Debt, net   1,299,105
Rangers Sub I, LLC    
Assets    
Investment in hotel properties, net 2,273,998 2,497,880
Investment in unconsolidated joint ventures 16,825 16,912
Cash and cash equivalents 11,155 14,728
Restricted cash reserves 4,957 3,303
Related party rent receivable 51,308 80,090
Intangible assets, net 116,308 118,170
Prepaid expense and other assets 6,679 12,691
Assets of hotel properties held for sale, net 88,168 0
Total assets 2,569,398 2,743,774
Liabilities and Equity    
Debt, net 742,094 1,299,105
Accounts payable and other liabilities 44,445 54,191
Related party lease termination fee payable 9,243 7,707
Accrued interest 2,463 12,286
Distributions payable 122 126
Total liabilities 798,367 1,373,415
Commitments and Contingencies (Note 9)
Member's equity:    
Member's equity 1,676,815 1,302,739
Retained earnings 26,712 4,090
Total member's equity 1,703,527 1,306,829
Noncontrolling interest:    
Noncontrolling interest in consolidated joint ventures 5,866 5,900
Noncontrolling interest in FelCor LP 17,208 13,200
Total noncontrolling interest 23,074 19,100
Preferred capital in a consolidated joint venture, liquidation value of $45,487 and $45,430 at June 30, 2018 and December 31, 2017, respectively 44,430 44,430
Total equity 1,771,031 1,370,359
Total liabilities and equity 2,569,398 2,743,774
FelCor Lodging LP    
Assets    
Investment in hotel properties, net 2,273,998 2,497,880
Investment in unconsolidated joint ventures 16,825 16,912
Cash and cash equivalents 11,155 14,728
Restricted cash reserves 4,957 3,303
Related party rent receivable 51,308 80,090
Intangible assets, net 116,308 118,170
Prepaid expense and other assets 6,679 12,691
Assets of hotel properties held for sale, net 88,168 0
Total assets 2,569,398 2,743,774
Liabilities and Equity    
Debt, net 742,094 1,299,105
Accounts payable and other liabilities 44,445 54,191
Related party lease termination fee payable 9,243 7,707
Accrued interest 2,463 12,286
Distributions payable 122 126
Total liabilities 798,367 1,373,415
Commitments and Contingencies (Note 9)
Member's equity:    
Partners' capital 1,693,753 1,315,898
Retained earnings 26,982 4,131
Total member's equity 1,720,735 1,320,029
Noncontrolling interest:    
Noncontrolling interest in consolidated joint ventures 5,866 5,900
Preferred capital in a consolidated joint venture, liquidation value of $45,487 and $45,430 at June 30, 2018 and December 31, 2017, respectively 44,430 44,430
Total equity 1,771,031 1,370,359
Total liabilities and equity $ 2,569,398 $ 2,743,774