XML 18 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Changes in Equity - USD ($)
Rangers Sub I, LLC
Rangers Sub I, LLC
Preferred Stock
Rangers Sub I, LLC
Common Stock
Rangers Sub I, LLC
Additional Paid-in Capital
Rangers Sub I, LLC
Accumulated Deficit
Rangers Sub I, LLC
FelCor LP
Rangers Sub I, LLC
Consolidated Joint Ventures
Rangers Sub I, LLC
Preferred Equity in a Consolidated Joint Venture
FelCor Lodging LP
FelCor Lodging LP
Preferred Stock
FelCor Lodging LP
Common Stock
FelCor Lodging LP
Additional Paid-in Capital
FelCor Lodging LP
Accumulated Deficit
FelCor Lodging LP
FelCor LP
FelCor Lodging LP
Consolidated Joint Ventures
FelCor Lodging LP
Preferred Equity in a Consolidated Joint Venture
Beginning Balance (in shares) (Predecessor) at Dec. 31, 2016   12,879,475 137,990,097                          
Balance (Predecessor) at Dec. 31, 2016 $ 232,583,000 $ 309,337,000 $ 1,380,000 $ 2,576,988,000 $ (2,706,408,000)   $ 7,503,000 $ 43,783,000 $ 232,583,000 $ 309,337,000 $ (128,040,000)       $ 7,503,000 $ 43,783,000
Increase (Decrease) in Owners' Equity                                
Net income (loss) and comprehensive income (loss) | Predecessor (96,906,000)               (96,906,000)   (97,340,000)       (545,000) 979,000
Net income (loss) and comprehensive income (loss) | Predecessor (96,411,000)       (96,845,000)   (545,000) 979,000                
Issuance of stock awards (shares) | Predecessor     1,998,497                          
Issuance of stock awards | Predecessor 859,000   $ 20,000 839,000         859,000   859,000          
Amortization of share-based compensation | Predecessor 11,946,000     11,946,000     0   11,946,000   11,946,000          
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock (in shares) | Predecessor     (893,309)                          
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock | Predecessor (6,434,000)   $ (9,000) 0 (6,425,000)       (6,434,000)   (6,434,000)          
Conversion of operating partnership units into common shares | Predecessor             0                  
Allocation to the redeemable noncontrolling interests in FelCor LP | Predecessor (196,000)     (196,000)         433,000   433,000          
Contributions | Predecessor 333,000           333,000 0 333,000           333,000  
Distributions | Predecessor (150,000)           (150,000) 0 (150,000)           (150,000)  
Distributions on Series A preferred shares | Predecessor (16,744,000)       (16,744,000)       (16,744,000)   (16,744,000)          
Distributions on common shares and units | Predecessor (22,468,000)       (22,468,000)       (22,602,000)   (22,602,000)          
Preferred distributions - consolidated joint venture | Predecessor (979,000)             (979,000) (979,000)             (979,000)
Issuance of preferred equity in a consolidated joint venture | Predecessor 647,000             647,000 647,000             647,000
Ending Balance (in shares) (Predecessor) at Aug. 31, 2017   12,879,475 139,095,285                          
Balance (Predecessor) at Aug. 31, 2017 102,986,000 $ 309,337,000 $ 1,391,000 2,589,577,000 (2,848,890,000)   7,141,000 44,430,000 102,986,000 $ 309,337,000 $ (257,922,000)       7,141,000 44,430,000
Balance at Aug. 31, 2017 1,526,409,000     1,462,053,000 0 $ 14,769,000 5,157,000 44,430,000 1,526,409,000     $ 1,476,822,000 $ 0 $ 5,157,000 44,430,000  
Increase (Decrease) in Owners' Equity                                
Net income (loss) and comprehensive income (loss) 4,539,000       4,321,000 45,000 51,000 122,000 4,539,000     0 4,366,000   51,000 122,000
Distribution of FelCor TRS (79,601,000)     (78,882,000)   (797,000) 78,000   (79,601,000)     (79,679,000)   78,000 0  
Contributions 35,545,000     35,190,000   355,000     35,545,000     35,545,000        
Distributions (19,123,000)     (18,932,000)   (191,000)     (19,123,000)     (19,123,000)        
Preferred distributions - consolidated joint venture (122,000)             (122,000) (122,000)             (122,000)
Balance at Sep. 30, 2017 1,467,647,000     1,399,429,000 4,321,000 14,181,000 5,286,000 44,430,000 1,467,647,000     1,413,565,000 4,366,000 $ 5,286,000 44,430,000  
Balance at Dec. 31, 2017 1,370,359,000     1,302,739,000 4,090,000 13,200,000 5,900,000 44,430,000 1,370,359,000     1,315,898,000 4,131,000   5,900,000 44,430,000
Increase (Decrease) in Owners' Equity                                
Net income (loss) and comprehensive income (loss) 62,915,000       61,170,000 618,000 18,000 1,109,000 62,915,000     0 61,788,000   18,000 1,109,000
Contributions 673,853,000     667,115,000   6,738,000     673,853,000     673,853,000        
Distributions (611,932,000)     (605,813,000)   (6,119,000)     (611,932,000)     (611,932,000)        
Preferred distributions - consolidated joint venture (1,109,000)             (1,109,000) (1,109,000)             (1,109,000)
Balance at Sep. 30, 2018 $ 1,494,086,000     $ 1,364,041,000 $ 65,260,000 $ 14,437,000 $ 5,918,000 $ 44,430,000 $ 1,494,086,000     $ 1,377,819,000 $ 65,919,000   $ 5,918,000 $ 44,430,000