XML 19 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:    
Equity in income from unconsolidated joint ventures $ (727)  
Predecessor    
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:    
Equity in income from unconsolidated joint ventures   $ (518)
Rangers Sub I, LLC    
Cash flows from operating activities    
Net income (loss) 23,552  
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:    
Loss on sale of hotel properties and other assets, net 9,324  
Depreciation and amortization 41,204  
Amortization of deferred financing costs 144  
Other amortization (2,142)  
Equity in income from unconsolidated joint ventures (727)  
Distributions of income from unconsolidated joint ventures 814  
Amortization of fixed stock and directors' compensation 0  
Gain on extinguishment of indebtedness (12,936)  
Impairment loss 0  
Changes in assets and liabilities:    
Related party rent receivable 28,782  
Hotel and other receivables, net 0  
Prepaid expense and other assets 5,653  
Accounts payable and other liabilities (7,119)  
Advance deposits and deferred revenue 0  
Accrued interest (9,823)  
Net cash flow provided by operating activities 76,726  
Cash flows from investing activities    
Proceeds from the sale of hotel properties, net 116,550  
Improvements and additions to hotel properties (33,793)  
Additions to property and equipment (4)  
Distributions from unconsolidated joint ventures in excess of earnings 0  
Net cash flow provided by (used in) investing activities 82,753  
Cash flows from financing activities    
Proceeds from borrowings 0  
Repayments of borrowings (540,304)  
Repurchase of common shares to satisfy employee withholding requirements 0  
Contributions from members 641,783  
Distributions to members (262,128)  
Distributions on preferred shares 0  
Distributions on common shares 0  
Distributions on Operating Partnership units 0  
Payments of deferred financing costs (10)  
Contributions from noncontrolling interests 0  
Preferred distributions - consolidated joint venture (739)  
Net proceeds from the issuance of preferred equity in a consolidated joint venture 0  
Net cash flow used in financing activities (161,398)  
Net change in cash, cash equivalents, and restricted cash reserves (1,919)  
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, beginning of year 18,031  
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, end of period 16,112  
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents 18,031  
Rangers Sub I, LLC | Predecessor    
Cash flows from operating activities    
Net income (loss)   (37,601)
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:    
Loss on sale of hotel properties and other assets, net   773
Depreciation and amortization   55,366
Amortization of deferred financing costs   2,100
Other amortization   0
Equity in income from unconsolidated joint ventures   (518)
Distributions of income from unconsolidated joint ventures   333
Amortization of fixed stock and directors' compensation   2,988
Gain on extinguishment of indebtedness   0
Impairment loss   35,109
Changes in assets and liabilities:    
Related party rent receivable   0
Hotel and other receivables, net   (8,983)
Prepaid expense and other assets   329
Accounts payable and other liabilities   11,791
Advance deposits and deferred revenue   5,864
Accrued interest   (302)
Net cash flow provided by operating activities   67,249
Cash flows from investing activities    
Proceeds from the sale of hotel properties, net   (1,296)
Improvements and additions to hotel properties   (41,921)
Additions to property and equipment   0
Distributions from unconsolidated joint ventures in excess of earnings   840
Net cash flow provided by (used in) investing activities   (42,377)
Cash flows from financing activities    
Proceeds from borrowings   51,000
Repayments of borrowings   (30,419)
Repurchase of common shares to satisfy employee withholding requirements   (881)
Contributions from members   0
Distributions to members   0
Distributions on preferred shares   (12,558)
Distributions on common shares   (16,631)
Distributions on Operating Partnership units   (74)
Payments of deferred financing costs   0
Contributions from noncontrolling interests   299
Preferred distributions - consolidated joint venture   (729)
Net proceeds from the issuance of preferred equity in a consolidated joint venture   648
Net cash flow used in financing activities   (9,345)
Net change in cash, cash equivalents, and restricted cash reserves   15,527
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, beginning of year   66,808
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, end of period   82,335
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents   66,808
FelCor Lodging LP    
Cash flows from operating activities    
Net income (loss) 23,552  
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:    
Loss on sale of hotel properties and other assets, net 9,324  
Depreciation and amortization 41,204  
Amortization of deferred financing costs 144  
Other amortization (2,142)  
Equity in income from unconsolidated joint ventures (727)  
Distributions of income from unconsolidated joint ventures 814  
Amortization of fixed stock and directors' compensation 0  
Gain on extinguishment of indebtedness (12,936)  
Impairment loss 0  
Changes in assets and liabilities:    
Related party rent receivable 28,782  
Hotel and other receivables, net 0  
Prepaid expense and other assets 5,653  
Accounts payable and other liabilities (7,119)  
Advance deposits and deferred revenue 0  
Accrued interest (9,823)  
Net cash flow provided by operating activities 76,726  
Cash flows from investing activities    
Proceeds from the sale of hotel properties, net 116,550  
Improvements and additions to hotel properties (33,793)  
Additions to property and equipment (4)  
Distributions from unconsolidated joint ventures in excess of earnings 0  
Net cash flow provided by (used in) investing activities 82,753  
Cash flows from financing activities    
Proceeds from borrowings 0  
Repayments of borrowings (540,304)  
Repurchase of common shares to satisfy employee withholding requirements 0  
Contributions from members 641,783  
Distributions to members (262,128)  
Distributions on preferred shares 0  
Distributions on common shares 0  
Distributions on Operating Partnership units 0  
Payments of deferred financing costs (10)  
Contributions from noncontrolling interests 0  
Preferred distributions - consolidated joint venture (739)  
Net proceeds from the issuance of preferred equity in a consolidated joint venture 0  
Net cash flow used in financing activities (161,398)  
Net change in cash, cash equivalents, and restricted cash reserves (1,919)  
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, beginning of year 18,031  
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, end of period 16,112  
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents $ 18,031  
FelCor Lodging LP | Predecessor    
Cash flows from operating activities    
Net income (loss)   (37,601)
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:    
Loss on sale of hotel properties and other assets, net   773
Depreciation and amortization   55,366
Amortization of deferred financing costs   2,100
Other amortization   0
Equity in income from unconsolidated joint ventures   (518)
Distributions of income from unconsolidated joint ventures   333
Amortization of fixed stock and directors' compensation   2,988
Gain on extinguishment of indebtedness   0
Impairment loss   35,109
Changes in assets and liabilities:    
Related party rent receivable   0
Hotel and other receivables, net   (8,983)
Prepaid expense and other assets   329
Accounts payable and other liabilities   11,791
Advance deposits and deferred revenue   5,864
Accrued interest   (302)
Net cash flow provided by operating activities   67,249
Cash flows from investing activities    
Proceeds from the sale of hotel properties, net   (1,296)
Improvements and additions to hotel properties   (41,921)
Additions to property and equipment   0
Distributions from unconsolidated joint ventures in excess of earnings   840
Net cash flow provided by (used in) investing activities   (42,377)
Cash flows from financing activities    
Proceeds from borrowings   51,000
Repayments of borrowings   (30,419)
Repurchase of common shares to satisfy employee withholding requirements   (881)
Contributions from members   0
Distributions to members   0
Distributions on preferred shares   (12,558)
Distributions on common shares   (16,631)
Distributions on Operating Partnership units   (74)
Payments of deferred financing costs   0
Contributions from noncontrolling interests   299
Preferred distributions - consolidated joint venture   (729)
Net proceeds from the issuance of preferred equity in a consolidated joint venture   648
Net cash flow used in financing activities   (9,345)
Net change in cash, cash equivalents, and restricted cash reserves   15,527
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, beginning of year   66,808
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, end of period   82,335
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents   $ 66,808