XML 73 R60.htm IDEA: XBRL DOCUMENT v3.10.0.1
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 8 Months Ended 9 Months Ended
Sep. 30, 2017
Aug. 31, 2017
Sep. 30, 2018
Mar. 31, 2017
Aug. 31, 2017
Sep. 30, 2018
Expense            
Impairment loss $ 0         $ 0
Transaction costs 1,000,000   $ 200,000     1,900,000
Interest expense (4,800,000)   (8,500,000)     (30,200,000)
Equity in income from unconsolidated joint ventures 115,000   218,000     945,000
Predecessor            
Expense            
Impairment loss       $ 24,800,000 $ 35,100,000  
Transaction costs   $ 61,900,000     68,200,000  
Interest expense   (12,900,000)     (51,700,000)  
Equity in income from unconsolidated joint ventures   556,000     1,074,000  
FelCor Lodging LP            
Revenue            
Related party lease revenue 20,854,000   57,811,000     172,011,000
Total revenues 20,854,000   57,811,000     172,011,000
Expense            
Management and franchise fee expense 0   0     0
Depreciation and amortization 5,974,000   19,292,000     60,496,000
Impairment loss 0   0     0
Property tax, insurance and other 4,449,000   13,947,000     42,834,000
General and administrative 192,000   (564,000)     595,000
Transaction costs 1,039,000   194,000     2,369,000
Total operating expenses 11,654,000   32,869,000     106,294,000
Operating income (loss) 9,200,000   24,942,000     65,717,000
Other income 0   1,000     111,000
Interest income 3,000   70,000     153,000
Interest expense (4,779,000)   (8,467,000)     (30,221,000)
(Loss) gain on extinguishment of indebtedness, net 0   (1,656,000)     11,280,000
Income (loss) before equity in income from unconsolidated joint ventures 4,424,000   39,144,000     61,970,000
Equity in Income (Loss) from consolidated entities 0   0     0
Equity in income from unconsolidated joint ventures 115,000   218,000     945,000
Income (loss) before income tax benefit (expense) 4,539,000   39,362,000     62,915,000
Income tax expense 0   0     0
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 4,539,000   39,362,000     62,915,000
Gain (loss) on sale of hotel properties, net 0   24,254,000     14,930,000
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 4,539,000   39,362,000     62,915,000
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 51,000   52,000     18,000
Preferred distributions - consolidated joint venture (122,000)   (374,000)     (1,109,000)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 4,366,000   38,936,000     61,788,000
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest 4,366,000   38,936,000     61,788,000
Net Income (Loss) Attributable to Parent 4,366,000   38,936,000     61,788,000
FelCor Lodging LP | Predecessor            
Revenue            
Related party lease revenue   0     0  
Total revenues   142,971,000     551,515,000  
Expense            
Management and franchise fee expense   4,625,000     19,901,000  
Depreciation and amortization   17,699,000     73,065,000  
Impairment loss   0     35,109,000  
Property tax, insurance and other   12,647,000     44,278,000  
General and administrative   2,785,000     16,006,000  
Transaction costs   61,932,000     68,248,000  
Total operating expenses   182,937,000     589,075,000  
Operating income (loss)   (39,966,000)     (37,560,000)  
Other income   0     100,000  
Intercompany interest income (expense)   0     0  
Interest income   46,000     126,000  
Interest expense   (12,908,000)     (51,690,000)  
(Loss) gain on extinguishment of indebtedness, net   (3,278,000)     (3,278,000)  
Income (loss) before equity in income from unconsolidated joint ventures   (56,997,000)     (94,066,000)  
Equity in Income (Loss) from consolidated entities   0     0  
Equity in income from unconsolidated joint ventures   556,000     1,074,000  
Income (loss) before income tax benefit (expense)   (56,441,000)     (92,992,000)  
Income tax expense   551,000     (499,000)  
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest   (55,890,000)     (93,491,000)  
Loss from discontinued operations   (3,415,000)     (3,415,000)  
Gain (loss) on sale of hotel properties, net   (891,000)     (1,764,000)  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (59,305,000)     (96,906,000)  
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable   (108,000)     (545,000)  
Preferred distributions - consolidated joint venture   (252,000)     (979,000)  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent   (59,449,000)     (97,340,000)  
Preferred distributions   (4,186,000)     (16,744,000)  
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest   (63,635,000)     (114,084,000)  
Net Income (Loss) Attributable to Parent   (59,449,000)     (97,340,000)  
FelCor Lodging LP | Eliminations            
Revenue            
Related party lease revenue 0   0     0
Total revenues 0   0     0
Expense            
Depreciation and amortization 0   0     0
Property tax, insurance and other 0   0     0
General and administrative 0   0     0
Transaction costs 0   0     0
Total operating expenses 0   0     0
Operating income (loss) 0   0     0
Other income     0     0
Interest income (24,000)   (230,000)     (386,000)
Interest expense 26,000   230,000     386,000
(Loss) gain on extinguishment of indebtedness, net     0     0
Income (loss) before equity in income from unconsolidated joint ventures 2,000   0     0
Equity in Income (Loss) from consolidated entities (9,641,000)   (44,007,000)     (72,765,000)
Equity in income from unconsolidated joint ventures 0   0     0
Gain (loss) on sale of hotel properties, net     0     0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (9,639,000)   (44,007,000)     (72,765,000)
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 0   0     0
Preferred distributions - consolidated joint venture 0   0     0
Net Income (Loss) Attributable to Parent (9,639,000)   (44,007,000)     (72,765,000)
FelCor Lodging LP | Eliminations | Predecessor            
Revenue            
Related party lease revenue   20,000     (84,509,000)  
Total revenues   20,000     (84,509,000)  
Expense            
Management and franchise fee expense   0     0  
Depreciation and amortization   0     0  
Impairment loss         0  
Property tax, insurance and other   20,000     (84,509,000)  
General and administrative   0     0  
Transaction costs   0     0  
Total operating expenses   20,000     (84,509,000)  
Operating income (loss)   0     0  
Other income         0  
Intercompany interest income (expense)   0     0  
Interest income   0     0  
Interest expense   0     0  
(Loss) gain on extinguishment of indebtedness, net   0     0  
Income (loss) before equity in income from unconsolidated joint ventures   0     0  
Equity in Income (Loss) from consolidated entities   (16,160,000)     (12,779,000)  
Equity in income from unconsolidated joint ventures   0     0  
Income (loss) before income tax benefit (expense)   (16,160,000)     (12,779,000)  
Income tax expense   0     0  
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest   (16,160,000)     (12,779,000)  
Loss from discontinued operations   0     0  
Gain (loss) on sale of hotel properties, net   0     0  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (16,160,000)     (12,779,000)  
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable   0     0  
Preferred distributions - consolidated joint venture   0     0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent   (16,160,000)     (12,779,000)  
Preferred distributions   0     0  
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest   (16,160,000)     (12,779,000)  
FelCor Lodging LP | Parent Company            
Revenue            
Related party lease revenue 0   0     0
Total revenues 0   0     0
Expense            
Depreciation and amortization 38,000   115,000     343,000
Property tax, insurance and other 8,000   (4,000)     99,000
General and administrative 191,000   (491,000)     482,000
Transaction costs 1,034,000   (4,000)     1,979,000
Total operating expenses 1,271,000   (384,000)     2,903,000
Operating income (loss) (1,271,000)   384,000     (2,903,000)
Other income     1,000     10,000
Interest income 27,000   285,000     524,000
Interest expense (3,980,000)   (5,955,000)     (22,485,000)
(Loss) gain on extinguishment of indebtedness, net     (4,000)     12,932,000
Income (loss) before equity in income from unconsolidated joint ventures (5,224,000)   (5,289,000)     (11,922,000)
Equity in Income (Loss) from consolidated entities 9,641,000   44,007,000     72,765,000
Equity in income from unconsolidated joint ventures 0   218,000     945,000
Gain (loss) on sale of hotel properties, net     0     0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 4,417,000   38,936,000     61,788,000
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 51,000   0     0
Preferred distributions - consolidated joint venture 0   0     0
Net Income (Loss) Attributable to Parent 4,366,000   38,936,000     61,788,000
FelCor Lodging LP | Parent Company | Predecessor            
Revenue            
Related party lease revenue   0     0  
Total revenues   2,000     41,000  
Expense            
Management and franchise fee expense   0     0  
Depreciation and amortization   78,000     309,000  
Impairment loss         0  
Property tax, insurance and other   815,000     921,000  
General and administrative   0     0  
Transaction costs   61,932,000     68,248,000  
Total operating expenses   62,825,000     69,478,000  
Operating income (loss)   (62,823,000)     (69,437,000)  
Other income         0  
Intercompany interest income (expense)   56,000     241,000  
Interest income   23,000     66,000  
Interest expense   (9,637,000)     (38,722,000)  
(Loss) gain on extinguishment of indebtedness, net   0     0  
Income (loss) before equity in income from unconsolidated joint ventures   (72,379,000)     (107,850,000)  
Equity in Income (Loss) from consolidated entities   16,160,000     12,779,000  
Equity in income from unconsolidated joint ventures   165,000     1,181,000  
Income (loss) before income tax benefit (expense)   (56,054,000)     (93,890,000)  
Income tax expense   20,000     (35,000)  
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest   (56,034,000)     (93,925,000)  
Loss from discontinued operations   (3,415,000)     (3,415,000)  
Gain (loss) on sale of hotel properties, net   2,000     2,000  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (59,449,000)     (97,340,000)  
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable   0     0  
Preferred distributions - consolidated joint venture   0     0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent   (59,449,000)     (97,340,000)  
Preferred distributions   (4,186,000)     (16,744,000)  
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest   (63,635,000)     (114,084,000)  
FelCor Lodging LP | Subsidiary Guarantors            
Revenue            
Related party lease revenue 9,511,000   27,360,000     70,046,000
Total revenues 9,511,000   27,360,000     70,046,000
Expense            
Depreciation and amortization 2,021,000   8,017,000     25,129,000
Property tax, insurance and other 2,821,000   7,598,000     22,310,000
General and administrative 0   29,000     84,000
Transaction costs 4,000   261,000     361,000
Total operating expenses 4,846,000   15,905,000     47,884,000
Operating income (loss) 4,665,000   11,455,000     22,162,000
Other income     0     0
Interest income 0   0     0
Interest expense 0   0     0
(Loss) gain on extinguishment of indebtedness, net     0     0
Income (loss) before equity in income from unconsolidated joint ventures 4,665,000   1,484,000     2,776,000
Equity in Income (Loss) from consolidated entities 0   0     0
Equity in income from unconsolidated joint ventures 0   0     0
Gain (loss) on sale of hotel properties, net     (9,971,000)     (19,386,000)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 4,665,000   1,484,000     2,776,000
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 0   0     0
Preferred distributions - consolidated joint venture 0   0     0
Net Income (Loss) Attributable to Parent 4,665,000   1,484,000     2,776,000
FelCor Lodging LP | Subsidiary Guarantors | Predecessor            
Revenue            
Related party lease revenue   0     0  
Total revenues   142,835,000     551,137,000  
Expense            
Management and franchise fee expense   4,625,000     19,901,000  
Depreciation and amortization   6,494,000     28,064,000  
Impairment loss         35,109,000  
Property tax, insurance and other   7,286,000     111,020,000  
General and administrative   1,889,000     8,914,000  
Transaction costs   0     0  
Total operating expenses   103,543,000     535,476,000  
Operating income (loss)   39,292,000     15,661,000  
Other income         0  
Intercompany interest income (expense)   0     0  
Interest income   23,000     59,000  
Interest expense   0     0  
(Loss) gain on extinguishment of indebtedness, net   0     0  
Income (loss) before equity in income from unconsolidated joint ventures   38,402,000     14,155,000  
Equity in Income (Loss) from consolidated entities   0     0  
Equity in income from unconsolidated joint ventures   399,000     (77,000)  
Income (loss) before income tax benefit (expense)   38,801,000     14,078,000  
Income tax expense   531,000     (464,000)  
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest   39,332,000     13,614,000  
Loss from discontinued operations   0     0  
Gain (loss) on sale of hotel properties, net   (913,000)     (1,565,000)  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   39,332,000     13,614,000  
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable   (76,000)     (336,000)  
Preferred distributions - consolidated joint venture   0     0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent   39,408,000     13,950,000  
Preferred distributions   0     0  
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest   39,408,000     13,950,000  
FelCor Lodging LP | Non-Guarantor Subsidiaries            
Revenue            
Related party lease revenue 11,343,000   30,451,000     101,965,000
Total revenues 11,343,000   30,451,000     101,965,000
Expense            
Depreciation and amortization 3,915,000   11,160,000     35,024,000
Property tax, insurance and other 1,620,000   6,353,000     20,425,000
General and administrative 1,000   (102,000)     29,000
Transaction costs 1,000   (63,000)     29,000
Total operating expenses 5,537,000   17,348,000     55,507,000
Operating income (loss) 5,806,000   13,103,000     46,458,000
Other income     0     101,000
Interest income 0   15,000     15,000
Interest expense (825,000)   (2,742,000)     (8,122,000)
(Loss) gain on extinguishment of indebtedness, net     (1,652,000)     (1,652,000)
Income (loss) before equity in income from unconsolidated joint ventures 4,981,000   42,949,000     71,116,000
Equity in Income (Loss) from consolidated entities 0   0     0
Equity in income from unconsolidated joint ventures 115,000   0     0
Gain (loss) on sale of hotel properties, net     34,225,000     34,316,000
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 5,096,000   42,949,000     71,116,000
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 0   52,000     18,000
Preferred distributions - consolidated joint venture (122,000)   (374,000)     (1,109,000)
Net Income (Loss) Attributable to Parent 4,974,000   42,523,000     69,989,000
FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor            
Revenue            
Related party lease revenue   (20,000)     84,509,000  
Total revenues   114,000     84,846,000  
Expense            
Management and franchise fee expense   0     0  
Depreciation and amortization   11,127,000     44,692,000  
Impairment loss         0  
Property tax, insurance and other   4,526,000     16,846,000  
General and administrative   896,000     7,092,000  
Transaction costs   0     0  
Total operating expenses   16,549,000     68,630,000  
Operating income (loss)   (16,435,000)     16,216,000  
Other income         100,000  
Intercompany interest income (expense)   (56,000)     (241,000)  
Interest income   0     1,000  
Interest expense   (3,271,000)     (12,968,000)  
(Loss) gain on extinguishment of indebtedness, net   (3,278,000)     (3,278,000)  
Income (loss) before equity in income from unconsolidated joint ventures   (23,020,000)     (371,000)  
Equity in Income (Loss) from consolidated entities   0     0  
Equity in income from unconsolidated joint ventures   (8,000)     (30,000)  
Income (loss) before income tax benefit (expense)   (23,028,000)     (401,000)  
Income tax expense   0     0  
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest   (23,028,000)     (401,000)  
Loss from discontinued operations   0     0  
Gain (loss) on sale of hotel properties, net   20,000     (201,000)  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (23,028,000)     (401,000)  
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable   (32,000)     (209,000)  
Preferred distributions - consolidated joint venture   (252,000)     (979,000)  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent   (23,248,000)     (1,171,000)  
Preferred distributions   0     0  
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest   (23,248,000)     (1,171,000)  
Occupancy [Member] | FelCor Lodging LP            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax 0   0     0
Expense            
Cost of Goods and Services Sold 0   0     0
Occupancy [Member] | FelCor Lodging LP | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   111,977,000     425,682,000  
Expense            
Cost of Goods and Services Sold   28,652,000     112,813,000  
Occupancy [Member] | FelCor Lodging LP | Eliminations | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   0     0  
Expense            
Cost of Goods and Services Sold   0     0  
Occupancy [Member] | FelCor Lodging LP | Parent Company | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   0     0  
Expense            
Cost of Goods and Services Sold   0     0  
Occupancy [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   111,977,000     425,682,000  
Expense            
Cost of Goods and Services Sold   28,652,000     112,813,000  
Occupancy [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   0     0  
Expense            
Cost of Goods and Services Sold   0     0  
Food and Beverage [Member] | FelCor Lodging LP            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax 0   0     0
Expense            
Cost of Goods and Services Sold 0   0     0
Food and Beverage [Member] | FelCor Lodging LP | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   20,577,000     90,572,000  
Expense            
Cost of Goods and Services Sold   17,325,000     71,828,000  
Food and Beverage [Member] | FelCor Lodging LP | Eliminations | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   0     0  
Expense            
Cost of Goods and Services Sold   0     0  
Food and Beverage [Member] | FelCor Lodging LP | Parent Company | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   0     0  
Expense            
Cost of Goods and Services Sold   0     0  
Food and Beverage [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   20,577,000     90,572,000  
Expense            
Cost of Goods and Services Sold   17,325,000     71,828,000  
Food and Beverage [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   0     0  
Expense            
Cost of Goods and Services Sold   0     0  
Hotel, Other [Member] | FelCor Lodging LP            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax 0   0     0
Expense            
Cost of Goods and Services Sold 0   0     0
Hotel, Other [Member] | FelCor Lodging LP | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   10,417,000     35,261,000  
Expense            
Cost of Goods and Services Sold   37,272,000     147,827,000  
Hotel, Other [Member] | FelCor Lodging LP | Eliminations | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   0     0  
Expense            
Cost of Goods and Services Sold   0     0  
Hotel, Other [Member] | FelCor Lodging LP | Parent Company | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   2,000     41,000  
Expense            
Cost of Goods and Services Sold   0     0  
Hotel, Other [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   10,281,000     34,883,000  
Expense            
Cost of Goods and Services Sold   37,272,000     147,827,000  
Hotel, Other [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor            
Revenue            
Revenue from Contract with Customer, Excluding Assessed Tax   134,000     337,000  
Expense            
Cost of Goods and Services Sold   0     0  
Hotel [Member] | FelCor Lodging LP            
Expense            
Cost of Goods and Services Sold $ 0   $ 0     $ 0
Hotel [Member] | FelCor Lodging LP | Predecessor            
Expense            
Cost of Goods and Services Sold   87,874,000     352,369,000  
Hotel [Member] | FelCor Lodging LP | Eliminations | Predecessor            
Expense            
Cost of Goods and Services Sold   0     0  
Hotel [Member] | FelCor Lodging LP | Parent Company | Predecessor            
Expense            
Cost of Goods and Services Sold   0     0  
Hotel [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor            
Expense            
Cost of Goods and Services Sold   87,874,000     352,369,000  
Hotel [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor            
Expense            
Cost of Goods and Services Sold   $ 0     $ 0