XML 89 R74.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 4 Months Ended 8 Months Ended 12 Months Ended
Sep. 30, 2017
Mar. 31, 2017
Sep. 30, 2016
Jun. 30, 2016
Aug. 31, 2017
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Jun. 30, 2017
Mar. 31, 2017
Sep. 30, 2015
Dec. 31, 2017
Aug. 31, 2017
Dec. 31, 2018
Dec. 31, 2016
Revenues                                  
Total revenues                             $ 14,159,000   $ 70,181,000
Expenses                                  
Cost of Goods and Services Sold                             53,930,000   94,632,000
Impairment loss                             35,100,000 $ 0 26,500,000
Transaction costs                               2,000,000  
Operating income (loss)                             (39,771,000)   (24,451,000)
Interest expense                           $ (19,270,340)   (37,900,000)  
Related party interest expense                               (700,000)  
Income tax expense                           0 500,000 0 900,000
Predecessor                                  
Expenses                                  
Impairment loss   $ 24,800,000 $ 20,100,000 $ 6,300,000                 $ 20,900,000   35,100,000   26,500,000
Transaction costs                             68,200,000    
Interest expense                             (51,700,000.0)   (78,200,000)
Equity in income from unconsolidated joint ventures                             1,074,000   1,533,000
FelCor Lodging LP                                  
Revenues                                  
Percentage lease revenue                           81,259,000   217,597,000  
Total revenues $ 20,854,000         $ 45,586,000 $ 57,811,000 $ 60,650,000 $ 53,550,000 $ 60,405,000       81,259,000   217,597,000  
Expenses                                  
Management and franchise fee expense                           0   0  
Depreciation and amortization                           28,965,000   78,491,000  
Impairment loss                           0   0  
Property tax, insurance and other                           17,062,000   53,754,000  
General and administrative                           1,019,000   1,056,000  
Transaction costs                           4,193,000   2,186,000  
Total operating expenses                           51,239,000   135,487,000  
Other Nonoperating Income (Expense)                           0   113,000  
Interest income                           10,000   311,000  
Interest expense                           (19,270,000)   (37,930,000)  
Related party interest expense                           0   (708,000)  
Gain (loss) on sale of hotel properties, net                           (6,637,000)   18,423,000  
Gain (loss) on debt extinguishment                           0   11,266,000  
Income (loss) before equity in income from unconsolidated joint ventures                           4,123,000   73,585,000  
Equity in income from consolidated entities                           0   0  
Equity in income from unconsolidated joint ventures                           661,000   1,395,000  
Income (loss) before income tax expense                           4,784,000   74,980,000  
Income tax expense                           0   0  
Loss from continuing operations 4,539,000         $ 12,066,000 $ 39,362,000 $ 17,111,000 $ 6,441,000 245,000       4,784,000   74,980,000  
Loss from discontinued operations $ 0                 $ 0              
Net income (loss) and comprehensive income (loss)                           4,784,000   74,980,000  
Noncontrolling interest in consolidated joint ventures                           (157,000)   (159,000)  
Preferred distributions - consolidated joint venture                           (496,000)   (1,483,000)  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           4,131,000   73,338,000  
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                           4,131,000   73,338,000  
FelCor Lodging LP | Predecessor                                  
Revenues                                  
Percentage lease revenue                             0   0
Total revenues         $ 142,971,000           $ 220,440,000 $ 188,104,000     551,515,000   866,954,000
Expenses                                  
Management and franchise fee expense                             19,901,000   32,935,000
Depreciation and amortization                             73,065,000   114,054,000
Impairment loss                             35,109,000   26,459,000
Property tax, insurance and other                             44,278,000   70,057,000
General and administrative                             16,006,000   27,037,000
Transaction costs                             68,248,000   0
Total operating expenses                             589,075,000   788,772,000
Other Nonoperating Income (Expense)                             100,000   342,000
Intercompany interest income (expense)                             0   0
Interest income                             126,000   62,000
Interest expense                             (51,690,000)   (78,244,000)
Related party interest expense                             0   0
Gain (loss) on sale of hotel properties, net                             (1,764,000)   6,322,000
Gain (loss) on debt extinguishment                             (3,278,000)   0
Income (loss) before equity in income from unconsolidated joint ventures                             (94,066,000)   6,664,000
Equity in income from consolidated entities                             0   0
Equity in income from unconsolidated joint ventures                             1,074,000   1,533,000
Income (loss) before income tax expense                             (92,992,000)   8,197,000
Income tax expense                             (499,000)   (873,000)
Loss from continuing operations         (55,890,000)           (1,460,000) (36,141,000)     (93,491,000)   7,324,000
Loss from discontinued operations         $ (3,415,000)           $ 0 $ 0     (3,415,000)   (3,131,000)
Net income (loss) and comprehensive income (loss)                             (96,906,000)   4,193,000
Noncontrolling interest in consolidated joint ventures                             545,000   673,000
Preferred distributions - consolidated joint venture                             (979,000)   (1,461,000)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (97,340,000)   3,405,000
Preferred distributions                             (16,744,000)   (25,115,000)
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (114,084,000)   (21,710,000)
FelCor Lodging LP | Eliminations                                  
Revenues                                  
Percentage lease revenue                           0   0  
Total revenues                           0   0  
Expenses                                  
Depreciation and amortization                           0   0  
Property tax, insurance and other                           0   0  
General and administrative                           0   0  
Transaction costs                           0   0  
Total operating expenses                           0   0  
Other Nonoperating Income (Expense)                               0  
Interest income                           (104,000)   (578,000)  
Interest expense                           104,000   (578,000)  
Related party interest expense                               0  
Gain (loss) on sale of hotel properties, net                           0   0  
Gain (loss) on debt extinguishment                               0  
Income (loss) before equity in income from unconsolidated joint ventures                           0   0  
Equity in income from consolidated entities                           (24,434,000)   (90,096,000)  
Equity in income from unconsolidated joint ventures                           0   0  
Net income (loss) and comprehensive income (loss)                           (24,434,000)   (90,096,000)  
Noncontrolling interest in consolidated joint ventures                           0   0  
Preferred distributions - consolidated joint venture                           0   0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           (24,434,000)   (90,096,000)  
FelCor Lodging LP | Eliminations | Predecessor                                  
Revenues                                  
Percentage lease revenue                             (84,509,000)   (134,462,000)
Total revenues                             (84,509,000)   (134,462,000)
Expenses                                  
Management and franchise fee expense                             0   0
Depreciation and amortization                             0   0
Impairment loss                             0   0
Property tax, insurance and other                             (84,509,000)   (134,462,000)
General and administrative                             0   0
Transaction costs                             0    
Total operating expenses                             (84,509,000)   (134,462,000)
Other Nonoperating Income (Expense)                             0   0
Intercompany interest income (expense)                             0   0
Interest income                             0   0
Interest expense                             0   0
Gain (loss) on sale of hotel properties, net                             0   0
Gain (loss) on debt extinguishment                             0    
Income (loss) before equity in income from unconsolidated joint ventures                             0   0
Equity in income from consolidated entities                             (12,779,000)   (69,540,000)
Equity in income from unconsolidated joint ventures                             0   0
Income (loss) before income tax expense                             (12,779,000)   (69,540,000)
Income tax expense                             0   0
Loss from continuing operations                             (12,779,000)   (69,540,000)
Loss from discontinued operations                             0   0
Net income (loss) and comprehensive income (loss)                             (12,779,000)   (69,540,000)
Noncontrolling interest in consolidated joint ventures                             0   0
Preferred distributions - consolidated joint venture                             0   0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (12,779,000)   (69,540,000)
Preferred distributions                             0   0
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (12,779,000)   (69,540,000)
FelCor Lodging LP | Parent Company                                  
Revenues                                  
Percentage lease revenue                           0   0  
Total revenues                           0   0  
Expenses                                  
Depreciation and amortization                           151,000   458,000  
Property tax, insurance and other                           25,000   134,000  
General and administrative                           904,000   840,000  
Transaction costs                           4,079,000   2,039,000  
Total operating expenses                           5,159,000   3,471,000  
Other Nonoperating Income (Expense)                               10,000  
Interest income                           113,000   805,000  
Interest expense                           (15,918,000)   (28,428,000)  
Related party interest expense                               0  
Gain (loss) on sale of hotel properties, net                           0   0  
Gain (loss) on debt extinguishment                               12,931,000  
Income (loss) before equity in income from unconsolidated joint ventures                           (20,964,000)   (18,153,000)  
Equity in income from consolidated entities                           24,434,000   90,096,000  
Equity in income from unconsolidated joint ventures                           661,000   1,395,000  
Net income (loss) and comprehensive income (loss)                           4,131,000   73,338,000  
Noncontrolling interest in consolidated joint ventures                           0   0  
Preferred distributions - consolidated joint venture                           0   0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           4,131,000   73,338,000  
FelCor Lodging LP | Parent Company | Predecessor                                  
Revenues                                  
Percentage lease revenue                             0   0
Total revenues                             41,000   210,000
Expenses                                  
Management and franchise fee expense                             0   0
Depreciation and amortization                             309,000   261,000
Impairment loss                             0   0
Property tax, insurance and other                             921,000   7,415,000
General and administrative                             0   0
Transaction costs                             68,248,000    
Total operating expenses                             69,478,000   7,676,000
Other Nonoperating Income (Expense)                             0   0
Intercompany interest income (expense)                             241,000   378,000
Interest income                             66,000   31,000
Interest expense                             (38,722,000)   (58,674,000)
Gain (loss) on sale of hotel properties, net                             2,000   387,000
Gain (loss) on debt extinguishment                             0    
Income (loss) before equity in income from unconsolidated joint ventures                             (107,850,000)   (65,344,000)
Equity in income from consolidated entities                             12,779,000   69,540,000
Equity in income from unconsolidated joint ventures                             1,181,000   1,781,000
Income (loss) before income tax expense                             (93,890,000)   5,977,000
Income tax expense                             (35,000)   559,000
Loss from continuing operations                             (93,925,000)   6,536,000
Loss from discontinued operations                             (3,415,000)   (3,131,000)
Net income (loss) and comprehensive income (loss)                             (97,340,000)   3,405,000
Noncontrolling interest in consolidated joint ventures                             0   0
Preferred distributions - consolidated joint venture                             0   0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (97,340,000)   3,405,000
Preferred distributions                             (16,744,000)   (25,115,000)
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (114,084,000)   (21,710,000)
FelCor Lodging LP | Subsidiary Guarantors                                  
Revenues                                  
Percentage lease revenue                           32,572,000   87,898,000  
Total revenues                           32,572,000   87,898,000  
Expenses                                  
Depreciation and amortization                           12,164,000   31,806,000  
Property tax, insurance and other                           8,800,000   27,948,000  
General and administrative                           59,000   117,000  
Transaction costs                           105,000   8,000  
Total operating expenses                           21,128,000   59,879,000  
Other Nonoperating Income (Expense)                               0  
Interest income                           0   0  
Interest expense                           0   0  
Related party interest expense                               0  
Gain (loss) on sale of hotel properties, net                           0   (15,763,000)  
Gain (loss) on debt extinguishment                               0  
Income (loss) before equity in income from unconsolidated joint ventures                           11,444,000   12,256,000  
Equity in income from consolidated entities                           0   0  
Equity in income from unconsolidated joint ventures                           0   0  
Net income (loss) and comprehensive income (loss)                           11,444,000   12,256,000  
Noncontrolling interest in consolidated joint ventures                           0   0  
Preferred distributions - consolidated joint venture                           0   0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           11,444,000   12,256,000  
FelCor Lodging LP | Subsidiary Guarantors | Predecessor                                  
Revenues                                  
Percentage lease revenue                             0   0
Total revenues                             551,137,000   866,316,000
Expenses                                  
Management and franchise fee expense                             19,901,000   32,935,000
Depreciation and amortization                             28,064,000   45,763,000
Impairment loss                             35,109,000   26,459,000
Property tax, insurance and other                             111,020,000   173,588,000
General and administrative                             8,914,000   14,848,000
Transaction costs                             0    
Total operating expenses                             535,476,000   811,823,000
Other Nonoperating Income (Expense)                             0   0
Intercompany interest income (expense)                             0   0
Interest income                             59,000   30,000
Interest expense                             0   0
Gain (loss) on sale of hotel properties, net                             (1,565,000)   6,450,000
Gain (loss) on debt extinguishment                             0    
Income (loss) before equity in income from unconsolidated joint ventures                             14,155,000   60,973,000
Equity in income from consolidated entities                             0   0
Equity in income from unconsolidated joint ventures                             (77,000)   (202,000)
Income (loss) before income tax expense                             14,078,000   60,771,000
Income tax expense                             (464,000)   (1,586,000)
Loss from continuing operations                             13,614,000   59,185,000
Loss from discontinued operations                             0   0
Net income (loss) and comprehensive income (loss)                             13,614,000   59,185,000
Noncontrolling interest in consolidated joint ventures                             336,000   520,000
Preferred distributions - consolidated joint venture                             0   0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             13,950,000   59,705,000
Preferred distributions                             0   0
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             13,950,000   59,705,000
FelCor Lodging LP | Non-Guarantor Subsidiaries                                  
Revenues                                  
Percentage lease revenue                           48,687,000   129,699,000  
Total revenues                           48,687,000   129,699,000  
Expenses                                  
Depreciation and amortization                           16,650,000   46,227,000  
Property tax, insurance and other                           8,237,000   25,672,000  
General and administrative                           56,000   99,000  
Transaction costs                           9,000   139,000  
Total operating expenses                           24,952,000   72,137,000  
Other Nonoperating Income (Expense)                               103,000  
Interest income                           1,000   84,000  
Interest expense                           (3,456,000)   (10,080,000)  
Related party interest expense                               (708,000)  
Gain (loss) on sale of hotel properties, net                           (6,637,000)   34,186,000  
Gain (loss) on debt extinguishment                               (1,665,000)  
Income (loss) before equity in income from unconsolidated joint ventures                           13,643,000   79,482,000  
Equity in income from consolidated entities                           0   0  
Equity in income from unconsolidated joint ventures                           0   0  
Net income (loss) and comprehensive income (loss)                           13,643,000   79,482,000  
Noncontrolling interest in consolidated joint ventures                           (157,000)   (159,000)  
Preferred distributions - consolidated joint venture                           (496,000)   (1,483,000)  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                           12,990,000   77,840,000  
FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                                  
Revenues                                  
Percentage lease revenue                             84,509,000   134,462,000
Total revenues                             84,846,000   134,890,000
Expenses                                  
Management and franchise fee expense                             0   0
Depreciation and amortization                             44,692,000   68,030,000
Impairment loss                             0   0
Property tax, insurance and other                             16,846,000   23,516,000
General and administrative                             7,092,000   12,189,000
Transaction costs                             0    
Total operating expenses                             68,630,000   103,735,000
Other Nonoperating Income (Expense)                             100,000   342,000
Intercompany interest income (expense)                             (241,000)   (378,000)
Interest income                             1,000   1,000
Interest expense                             (12,968,000)   (19,570,000)
Gain (loss) on sale of hotel properties, net                             (201,000)   (515,000)
Gain (loss) on debt extinguishment                             (3,278,000)    
Income (loss) before equity in income from unconsolidated joint ventures                             (371,000)   11,035,000
Equity in income from consolidated entities                             0   0
Equity in income from unconsolidated joint ventures                             (30,000)   (46,000)
Income (loss) before income tax expense                             (401,000)   10,989,000
Income tax expense                             0   154,000
Loss from continuing operations                             (401,000)   11,143,000
Loss from discontinued operations                             0   0
Net income (loss) and comprehensive income (loss)                             (401,000)   11,143,000
Noncontrolling interest in consolidated joint ventures                             209,000   153,000
Preferred distributions - consolidated joint venture                             (979,000)   (1,461,000)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                             (1,171,000)   9,835,000
Preferred distributions                             0   0
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                             (1,171,000)   9,835,000
Occupancy [Member] | FelCor Lodging LP                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                           0   0  
Expenses                                  
Cost of Goods and Services Sold                           0   0  
Occupancy [Member] | FelCor Lodging LP | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             425,682,000   661,640,000
Expenses                                  
Cost of Goods and Services Sold                             112,813,000   171,883,000
Occupancy [Member] | FelCor Lodging LP | Eliminations | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             0   0
Expenses                                  
Cost of Goods and Services Sold                             0   0
Occupancy [Member] | FelCor Lodging LP | Parent Company | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             0   0
Expenses                                  
Cost of Goods and Services Sold                             0   0
Occupancy [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             425,682,000   661,640,000
Expenses                                  
Cost of Goods and Services Sold                             112,813,000   171,883,000
Occupancy [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             0   0
Expenses                                  
Cost of Goods and Services Sold                             0   0
Food and Beverage [Member] | FelCor Lodging LP                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                           0   0  
Expenses                                  
Cost of Goods and Services Sold                           0   0  
Food and Beverage [Member] | FelCor Lodging LP | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             90,572,000   155,227,000
Expenses                                  
Cost of Goods and Services Sold                             71,828,000   119,047,000
Food and Beverage [Member] | FelCor Lodging LP | Eliminations | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             0   0
Expenses                                  
Cost of Goods and Services Sold                             0   0
Food and Beverage [Member] | FelCor Lodging LP | Parent Company | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             0   0
Expenses                                  
Cost of Goods and Services Sold                             0   0
Food and Beverage [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             90,572,000   155,227,000
Expenses                                  
Cost of Goods and Services Sold                             71,828,000   119,047,000
Food and Beverage [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             0   0
Expenses                                  
Cost of Goods and Services Sold                             0   0
Hotel, Other [Member] | FelCor Lodging LP                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                           0   0  
Expenses                                  
Cost of Goods and Services Sold                           0   0  
Hotel, Other [Member] | FelCor Lodging LP | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             35,261,000   50,087,000
Expenses                                  
Cost of Goods and Services Sold                             147,827,000   227,300,000
Hotel, Other [Member] | FelCor Lodging LP | Eliminations | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             0   0
Expenses                                  
Cost of Goods and Services Sold                             0   0
Hotel, Other [Member] | FelCor Lodging LP | Parent Company | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             41,000   210,000
Expenses                                  
Cost of Goods and Services Sold                             0   0
Hotel, Other [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             34,883,000   49,449,000
Expenses                                  
Cost of Goods and Services Sold                             147,827,000   227,300,000
Hotel, Other [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                                  
Revenues                                  
Revenue from Contract with Customer, Excluding Assessed Tax                             337,000   428,000
Expenses                                  
Cost of Goods and Services Sold                             0   0
Hotel [Member] | FelCor Lodging LP                                  
Expenses                                  
Cost of Goods and Services Sold                           $ 0   $ 0  
Hotel [Member] | FelCor Lodging LP | Predecessor                                  
Expenses                                  
Cost of Goods and Services Sold                             352,369,000   551,165,000
Hotel [Member] | FelCor Lodging LP | Eliminations | Predecessor                                  
Expenses                                  
Cost of Goods and Services Sold                             0   0
Hotel [Member] | FelCor Lodging LP | Parent Company | Predecessor                                  
Expenses                                  
Cost of Goods and Services Sold                             0   0
Hotel [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                                  
Expenses                                  
Cost of Goods and Services Sold                             352,369,000   551,165,000
Hotel [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                                  
Expenses                                  
Cost of Goods and Services Sold                             $ 0   $ 0