XML 20 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
Consolidated Joint Ventures
FelCor Lodging LP
Preferred Equity in a Consolidated Joint Venture
Beginning Balance (in shares) (Predecessor) at Dec. 31, 2015   12,879,475 141,807,821                        
Increase (Decrease) in Owners' Equity                              
Net income (loss) and comprehensive income (loss) | Predecessor $ 4,193,000               $ 4,193,000   $ 3,405,000     $ (673,000) $ 1,461,000
Contributions | Predecessor 636,000           $ 636,000 $ 0 636,000         636,000  
Distributions | Predecessor (266,000)           (266,000) 0 (266,000)         (266,000)  
Preferred distributions - consolidated joint venture | Predecessor (1,461,000)             (1,461,000) (1,461,000)           (1,461,000)
Net income (loss) and comprehensive income (loss) | Predecessor 4,286,000       $ 3,498,000   (673,000) 1,461,000              
Repurchase of common shares (in shares) | Predecessor     (4,609,855)               (4,600,000.0)        
Repurchase of common shares | Predecessor (30,462,000)   $ (45,000) $ 0 (30,417,000)       (30,462,000)   $ (30,462,000)        
Issuance of stock awards, Shares | Predecessor     1,157,212                        
Issuance of stock awards | Predecessor 922,000   $ 11,000 911,000         922,000   922,000        
Cumulative effect of change in accounting for share-based compensation forfeitures | Predecessor 0     185,000 (185,000)                    
Amortization of share-based compensation | Predecessor 9,041,000     9,041,000     0   9,041,000   9,041,000        
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock (in shares) | Predecessor     (366,360)                        
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock | Predecessor (2,750,000)   $ (4,000) 0 (2,746,000)   0   (2,750,000)   (2,750,000)        
Conversion of operating partnership units into common shares (in shares) | Predecessor     1,279                        
Stock Issued During Period, Value, Conversion of Units | Predecessor 9,000   $ 0 9,000 0   0                
Allocation to the redeemable noncontrolling interests in FelCor LP | Predecessor (673,000)     (673,000)         (424,000)   (424,000)        
Distributions on Series A preferred shares | Predecessor (25,115,000)       (25,115,000)       (25,115,000)   (25,115,000)        
Distributions on common shares and units | Predecessor (33,326,000)       (33,326,000)       (33,473,000)   (33,473,000)        
Issuance of preferred equity in a consolidated joint venture | Predecessor 597,000             597,000 597,000           597,000
Ending 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
Contributions | Predecessor 333,000           333,000   333,000         333,000  
Distributions | Predecessor (150,000)           (150,000) 0 (150,000)         (150,000)  
Preferred distributions - consolidated joint venture | Predecessor (979,000)             (979,000) (979,000)           (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         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)        
Allocation to the redeemable noncontrolling interests in FelCor LP | Predecessor (196,000)     (196,000)         433,000   433,000        
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)        
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
Increase (Decrease) in Owners' Equity                              
Distribution of FelCor TRS (103,134,000)     (102,350,000)   $ (1,034,000) 250,000   (103,134,000)     $ (103,384,000)   250,000  
Net income (loss) and comprehensive income (loss) 4,784,000       4,090,000 41,000 157,000 496,000 4,784,000       $ 4,131,000 157,000 496,000
Contributions 130,076,000     128,775,000   1,301,000     130,076,000     130,076,000      
Distributions (187,616,000)     (185,740,000)   (1,876,000) 0   (187,616,000)     (187,616,000)   0  
Preferred distributions - consolidated joint venture (496,000)             (496,000) (496,000)           (496,000)
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) 74,980,000       72,605,000 733,000 159,000 1,483,000 74,980,000       73,338,000 159,000 1,483,000
Contributions 732,319,000     724,997,000   7,322,000     732,319,000     732,319,000      
Distributions (700,587,000)     (693,582,000)   (7,005,000) 0   (700,587,000)     (700,587,000)   0  
Preferred distributions - consolidated joint venture (1,483,000)             (1,483,000) (1,483,000)           (1,483,000)
Balance at Dec. 31, 2018 $ 1,475,588,000     $ 1,334,154,000 $ 76,695,000 $ 14,250,000 $ 6,059,000 $ 44,430,000 $ 1,475,588,000     $ 1,347,630,000 $ 77,469,000 $ 6,059,000 $ 44,430,000