10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2019

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                   to                  

Commission File Number 333-220497 (Rangers Sub I, LLC)

Commission File Number 333-39595-01 (FelCor Lodging Limited Partnership)

RANGERS SUB I, LLC

FELCOR LODGING LIMITED PARTNERSHIP

(Exact Name of Registrant as Specified in Its Charter)

Maryland (Rangers Sub I, LLC)	30-1001580
Delaware (FelCor Lodging Limited Partnership)	75-2544994
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)

c/o RLJ Lodging Trust
3 Bethesda Metro Center, Suite 1000
Bethesda, Maryland	20814
(Address of Principal Executive Offices)	(Zip Code)

(301) 280-7777

(Registrant’s Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Exchange Act:

Title of Class	Trading Symbol	Name of Exchange on Which Registered
Not applicable (1)
(1) Neither Rangers Sub I, LLC nor FelCor Lodging Limited Partnership has securities registered pursuant to Section 12(b) of the Act.

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Rangers Sub I, LLC (refer to the Note below)                             o Yes  ý No 

FelCor Lodging Limited Partnership (refer to the Note below)                     o Yes  ý No 

Note: As voluntary filers not subject to the filing requirements of the Securities Exchange Act of 1934, the registrants have filed all reports pursuant to Section 13 or 15(d) for the preceding 12 months as if they were subject to such filing requirements.

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).  

Rangers Sub I, LLC                                         ý Yes  o No 

FelCor Lodging Limited Partnership                                 ý Yes  o No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Rangers Sub I, LLC:

Large accelerated filer	o	Accelerated filer	o
Non-accelerated filer	ý	Smaller reporting company	o
		Emerging growth company	o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

FelCor Lodging Limited Partnership:

Large accelerated filer	o	Accelerated filer	o
Non-accelerated filer	ý	Smaller reporting company	o
		Emerging growth company	o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   

Rangers Sub I, LLC                                         o Yes  ý No 

FelCor Lodging Limited Partnership                                 o Yes  ý No 

As of August 8, 2019, RLJ Lodging Trust, L.P. owns 100% of the percentage interests of Rangers Sub I, LLC. As of August 8, 2019, FelCor Holdings Trust, a wholly-owned subsidiary of RLJ Lodging Trust, L.P., owns 99% of the percentage interests of FelCor Lodging Limited Partnership, and Rangers General Partner, LLC, a wholly-owned subsidiary of RLJ Lodging Trust, L.P., owns 1% of the percentage interests of FelCor Lodging Limited Partnership.

EXPLANATORY NOTE

On August 31, 2017 (the "Acquisition Date"), RLJ Lodging Trust ("RLJ"), RLJ Lodging Trust, L.P. ("RLJ LP"), Rangers Sub I, LLC, a wholly owned subsidiary of RLJ LP ("Rangers"), and Rangers Sub II, LP, a wholly owned subsidiary of RLJ LP ("Partnership Merger Sub") consummated the transactions contemplated by the Agreement and Plan of Merger (the "Merger Agreement") dated as of April 23, 2017 with FelCor Lodging Trust Incorporated ("FelCor") and FelCor Lodging Limited Partnership ("FelCor LP"), pursuant to which Partnership Merger Sub merged with and into FelCor LP, with FelCor LP surviving as a wholly owned subsidiary of RLJ LP (the "Partnership Merger"), and, immediately thereafter, FelCor merged with and into Rangers, with Rangers surviving as a wholly owned subsidiary of RLJ LP (the "REIT Merger" and, together with the Partnership Merger, the "Mergers").

Where it is important to distinguish between the entities, we either refer specifically to Rangers or to FelCor LP. Otherwise, we use the terms "we" or "our" to refer to Rangers and FelCor LP, collectively (including their consolidated subsidiaries).

This quarterly report on Form 10-Q for the quarter ended June 30, 2019 combines the filings for Rangers and FelCor LP. Rangers indirectly owns a 99% partnership interest in FelCor LP. Through FelCor LP, Rangers owns hotel properties and conducts other business.

We believe combining the periodic reports for Rangers and FelCor LP into a single combined report results in the following benefits:

• presents the business as a whole (the same way management views and operates the business);

• eliminates duplicative disclosure and provides a more streamlined presentation (a substantial portion of our disclosure applies to both Rangers and FelCor LP); and

• saves time and cost by preparing combined reports instead of separate reports.

Rangers consolidates FelCor LP for financial reporting purposes. Rangers has no assets other than its indirect investment in FelCor LP and no liabilities separate from FelCor LP. Therefore, the reported assets and liabilities for Rangers and FelCor LP are substantially identical.

RLJ LP owns 100% of Rangers. Rangers indirectly owns 99% of FelCor LP. A wholly-owned subsidiary of RLJ LP owns the remaining 1% of FelCor LP, which is a noncontrolling interest that is reflected within the equity section of the consolidated balance sheets and in the consolidated statements of equity. Apart from the different equity treatment, the consolidated financial statements for Rangers and FelCor LP are nearly identical, except that net income (loss) attributable to the 1% noncontrolling interest in FelCor LP is deducted from Rangers' net income (loss) in order to arrive at net income (loss) attributable to Rangers.

We present the sections in this report combined unless separate disclosure is required for clarity.

i

TABLE OF CONTENTS

		Page
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements
	Rangers Sub I, LLC
	Consolidated Financial Statements (unaudited)
	Balance Sheets	1
	Statements of Operations and Comprehensive Income (Loss)	2
	Statements of Changes in Equity	3
	Statements of Cash Flows	5
	FelCor Lodging Limited Partnership
	Consolidated Financial Statements (unaudited)
	Balance Sheets	6
	Statements of Operations and Comprehensive Income (Loss)	7
	Statements of Partners' Capital	8
	Statements of Cash Flows	10
	Notes to the Consolidated Financial Statements	11
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	29
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	37
Item 4.	Controls and Procedures	38
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	39
Item 1A.	Risk Factors	39
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	39
Item 3.	Defaults Upon Senior Securities	39
Item 4.	Mine Safety Disclosures	39
Item 5.	Other Information	39
Item 6.	Exhibits	40
Signatures		41

ii

PART I. FINANCIAL INFORMATION

Item 1.Financial Statements

Rangers Sub I, LLC

Consolidated Balance Sheets

(Amounts in thousands)

(unaudited)

	June 30, 2019		December 31, 2018
Assets
Investment in hotel properties, net	$	1,948,414	$	2,123,423
Investment in unconsolidated joint ventures	15,803		15,716
Cash and cash equivalents	13,715		21,351
Restricted cash reserves	5,081		3,211
Related party rent receivable	30,311		16,501
Lease right-of-use assets	82,786		—
Intangible assets, net	—		46,260
Prepaid expense and other assets	5,531		6,552
Related party prepaid interest	178		180
Total assets	$	2,101,819	$	2,233,194
Liabilities and Equity
Debt, net	$	717,715	$	626,628
Related party debt	85,000		85,000
Accounts payable and other liabilities	28,697		43,389
Related party lease termination fee payable	712		—
Lease liabilities	48,965		—
Accrued interest	2,463		2,463
Distributions payable	—		126
Total liabilities	883,552		757,606
Commitments and Contingencies (Note 9)
Equity
Member's equity:
Member's equity	1,113,358		1,334,154
Retained earnings	84,474		76,695
Total member's equity	1,197,832		1,410,849
Noncontrolling interest:
Noncontrolling interest in consolidated joint ventures	8,336		6,059
Noncontrolling interest in FelCor LP	12,099		14,250
Total noncontrolling interest	20,435		20,309
Preferred equity in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018	—		44,430
Total equity	1,218,267		1,475,588
Total liabilities and equity	$	2,101,819	$	2,233,194

The accompanying notes are an integral part of these consolidated financial statements.

1

Rangers Sub I, LLC

Consolidated Statements of Operations and Comprehensive Income (Loss)

(Amounts in thousands)

(unaudited)

	For the three months ended June 30,						For the six months ended June 30,
	2019			2018			2019			2018
Revenues
Operating revenues
Related party lease revenue	$	56,221		$	60,650		$	106,142		$	114,200
Total revenues	56,221			60,650			106,142			114,200
Expenses
Operating expenses
Depreciation and amortization	18,294			20,492			36,588			41,204
Property tax, insurance and other	10,582			14,056			21,090			28,887
General and administrative	269			551			683			1,159
Transaction costs	(142		)	647			110			2,175
Total operating expenses	29,003			35,746			58,471			73,425
Other income	2			102			50			110
Interest income	65			53			161			83
Interest expense	(8,258		)	(8,608		)	(15,505		)	(21,755		)
Related party interest expense	(1,171		)	—			(2,337		)	—
(Loss) gain on sale of hotel properties, net	(21,382		)	42			(21,382		)	(9,324		)
Gain on extinguishment of indebtedness	—			7			—			12,936
(Loss) income before equity in income from unconsolidated joint ventures	(3,526		)	16,500			8,658			22,825
Equity in income from unconsolidated joint ventures	428			611			535			727
Net (loss) income and comprehensive (loss) income	(3,098		)	17,111			9,193			23,552
Net (income) loss attributable to noncontrolling interests:
Noncontrolling interest in consolidated joint ventures	(100		)	(42		)	4			34
Noncontrolling interest in FelCor LP	32			(167		)	(79		)	(229		)
Preferred distributions - consolidated joint venture	—			(369		)	(186		)	(735		)
Redemption of preferred equity - consolidated joint venture	—			—			(1,153		)	—
Net (loss) income and comprehensive (loss) income attributable to Rangers	$	(3,166	)	$	16,533		$	7,779		$	22,622

The accompanying notes are an integral part of these consolidated financial statements.

2

Rangers Sub I, LLC

Consolidated Statements of Changes in Equity

(Amounts in thousands)

(unaudited)

	Member's Equity					Noncontrolling Interest
	Equity			Retained Earnings		FelCor LP			Consolidated Joint  Ventures			Preferred Equity in a Consolidated Joint Venture			Total  Equity
Balance at December 31, 2018	$	1,334,154		$	76,695	$	14,250		$	6,059		$	44,430		$	1,475,588
Net income (loss) and comprehensive income (loss)	—			7,779		79			(4		)	1,339			9,193
Contributions	113,972			—		1,151			—			—			115,123
Distributions	(334,768		)	—		(3,381		)	—			—			(338,149		)
Preferred distributions - consolidated joint venture	—			—		—			—			(186		)	(186		)
Redemption of preferred equity - consolidated joint venture	—			—		—			—			(45,583		)	(45,583		)
Contributions from consolidated joint venture partners	—			—		—			2,281			—			2,281
Balance at June 30, 2019	$	1,113,358		$	84,474	$	12,099		$	8,336		$	—		$	1,218,267

	Member's Equity						Noncontrolling Interest
	Equity			Retained Earnings			FelCor LP			Consolidated Joint  Ventures		Preferred Equity in a Consolidated Joint Venture		Total  Equity
Balance at March 31, 2019	$	1,359,436		$	87,640		$	14,617		$	8,236	$	—	$	1,469,929
Net (loss) income and comprehensive (loss) income	—			(3,166		)	(32		)	100		—		(3,098		)
Contributions	40,864			—			413			—		—		41,277
Distributions	(286,942		)	—			(2,899		)	—		—		(289,841		)
Balance at June 30, 2019	$	1,113,358		$	84,474		$	12,099		$	8,336	$	—	$	1,218,267

The accompanying notes are an integral part of these consolidated financial statements.

3

Rangers Sub I, LLC

Consolidated Statements of Changes in Equity

(Amounts in thousands)

(unaudited)

	Member's Equity					Noncontrolling Interest
	Equity			Retained Earnings		FelCor LP			Consolidated Joint  Ventures			Preferred Equity in a Consolidated Joint Venture			Total  Equity
Balance at December 31, 2017	$	1,302,739		$	4,090	$	13,200		$	5,900		$	44,430		$	1,370,359
Net income (loss) and comprehensive income (loss)	—			22,622		229			(34		)	735			23,552
Contributions	635,365			—		6,418			—			—			641,783
Distributions	(261,289		)	—		(2,639		)	—			—			(263,928		)
Preferred distributions - consolidated joint venture	—			—		—			—			(735		)	(735		)
Balance at June 30, 2018	$	1,676,815		$	26,712	$	17,208		$	5,866		$	44,430		$	1,771,031

	Member's Equity					Noncontrolling Interest
	Equity			Retained Earnings		FelCor LP			Consolidated Joint  Ventures		Preferred Equity in a Consolidated Joint Venture			Total  Equity
Balance at March 31, 2018	$	1,688,860		$	10,179	$	17,162		$	5,824	$	44,430		$	1,766,455
Net income and comprehensive income	—			16,533		167			42		369			17,111
Contributions	43,312			—		438			—		—			43,750
Distributions	(55,357		)	—		(559		)	—		—			(55,916		)
Preferred distributions - consolidated joint venture	—			—		—			—		(369		)	(369		)
Balance at June 30, 2018	$	1,676,815		$	26,712	$	17,208		$	5,866	$	44,430		$	1,771,031

The accompanying notes are an integral part of these consolidated financial statements.

4

Rangers Sub I, LLC

Consolidated Statements of Cash Flows

(Amounts in thousands)

(unaudited)

	For the six months ended June 30,
	2019			2018
Cash flows from operating activities
Net income	$	9,193		$	23,552
Adjustments to reconcile net income to cash flow provided by operating activities:
Loss on sale of hotel properties, net	21,382			9,324
Depreciation and amortization	36,588			41,204
Amortization of deferred financing costs	49			144
Other amortization	(1,299		)	(2,142		)
Equity in income from unconsolidated joint ventures	(535		)	(727		)
Distributions of income from unconsolidated joint ventures	1,051			814
Gain on extinguishment of indebtedness	—			(12,936		)
Changes in assets and liabilities:
Related party rent receivable	(13,810		)	28,782
Prepaid expense and other assets	890			5,653
Related party prepaid interest	2			—
Accounts payable and other liabilities	927			(7,119		)
Accrued interest	—			(9,823		)
Net cash flow provided by operating activities	54,438			76,726
Cash flows from investing activities
Proceeds from the sale of hotel properties, net	145,389			116,550
Improvements and additions to hotel properties	(31,976		)	(33,793		)
Additions to property and equipment	(102		)	(4		)
Contributions to unconsolidated joint ventures	(603		)	—
Net cash flow provided by investing activities	112,708			82,753
Cash flows from financing activities
Proceeds from borrowings	96,000			—
Repayments of borrowings	(1,292		)	(540,304		)
Contributions from members	115,123			641,783
Distributions to members	(338,149		)	(262,128		)
Payments of deferred financing costs	(980		)	(10		)
Preferred distributions - consolidated joint venture	(312		)	(739		)
Redemption of preferred equity - consolidated joint venture	(45,583		)	—
Contributions from consolidated joint venture partners	2,281			—
Net cash flow used in financing activities	(172,912		)	(161,398		)
Net change in cash, cash equivalents, and restricted cash reserves	(5,766		)	(1,919		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	24,562			18,031
Cash, cash equivalents, and restricted cash reserves, end of period	$	18,796		$	16,112

The accompanying notes are an integral part of these consolidated financial statements.

5

FelCor Lodging Limited Partnership

Consolidated Balance Sheets

(Amounts in thousands)

(unaudited)

	June 30, 2019		December 31, 2018
Assets
Investment in hotel properties, net	$	1,948,414	$	2,123,423
Investment in unconsolidated joint ventures	15,803		15,716
Cash and cash equivalents	13,715		21,351
Restricted cash reserves	5,081		3,211
Related party rent receivable	30,311		16,501
Lease right-of-use assets	82,786		—
Intangible assets, net	—		46,260
Prepaid expense and other assets	5,531		6,552
Related party prepaid interest	178		180
Total assets	$	2,101,819	$	2,233,194
Liabilities and Partners' Capital
Debt, net	$	717,715	$	626,628
Related party debt	85,000		85,000
Accounts payable and other liabilities	28,697		43,389
Related party lease termination fee payable	712		—
Lease liabilities	48,965		—
Accrued interest	2,463		2,463
Distributions payable	—		126
Total liabilities	883,552		757,606
Commitments and Contingencies (Note 9)
Partners' Capital
Partners’ capital:
Partners' capital	1,124,604		1,347,630
Retained earnings	85,327		77,469
Total partners’ capital, excluding noncontrolling interest	1,209,931		1,425,099
Noncontrolling interest in consolidated joint ventures	8,336		6,059
Preferred capital in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018	—		44,430
Total partners' capital	1,218,267		1,475,588
Total liabilities and partners' capital	$	2,101,819	$	2,233,194

The accompanying notes are an integral part of these consolidated financial statements.

6

FelCor Lodging Limited Partnership

Consolidated Statements of Operations and Comprehensive Income (Loss)

(Amounts in thousands)

(unaudited)

	For the three months ended June 30,						For the six months ended June 30,
	2019			2018			2019			2018
Revenues
Operating revenues
Related party lease revenue	$	56,221		$	60,650		$	106,142		$	114,200
Total revenues	56,221			60,650			106,142			114,200
Expenses
Operating expenses
Depreciation and amortization	18,294			20,492			36,588			41,204
Property tax, insurance and other	10,582			14,056			21,090			28,887
General and administrative	269			551			683			1,159
Transaction costs	(142		)	647			110			2,175
Total operating expenses	29,003			35,746			58,471			73,425
Other income	2			102			50			110
Interest income	65			53			161			83
Interest expense	(8,258		)	(8,608		)	(15,505		)	(21,755		)
Related party interest expense	(1,171		)	—			(2,337		)	—
(Loss) gain on sale of hotel properties, net	(21,382		)	42			(21,382		)	(9,324		)
Gain on extinguishment of indebtedness	—			7			—			12,936
(Loss) income before equity in income from unconsolidated joint ventures	(3,526		)	16,500			8,658			22,825
Equity in income from unconsolidated joint ventures	428			611			535			727
Net (loss) income and comprehensive (loss) income	(3,098		)	17,111			9,193			23,552
Net (income) loss attributable to noncontrolling interests:
Noncontrolling interest in consolidated joint ventures	(100		)	(42		)	4			34
Preferred distributions - consolidated joint venture	—			(369		)	(186		)	(735		)
Redemption of preferred capital - consolidated joint venture	—			—			(1,153		)	—
Net (loss) income and comprehensive (loss) income attributable to FelCor LP	$	(3,198	)	$	16,700		$	7,858		$	22,851

The accompanying notes are an integral part of these consolidated financial statements.

7

FelCor Lodging Limited Partnership

Consolidated Statements of Partners' Capital

(Amounts in thousands)

(unaudited)

	Partners' Capital					Noncontrolling Interest
	Capital			Retained Earnings		Consolidated Joint  Ventures			Preferred Capital in a Consolidated Joint Venture			Total  Partners' Capital
Balance at December 31, 2018	$	1,347,630		$	77,469	$	6,059		$	44,430		1,475,588
Net income (loss) and comprehensive income (loss)	—			7,858		(4		)	1,339			9,193
Contributions	115,123			—		—			—			115,123
Distributions	(338,149		)	—		—			—			(338,149		)
Preferred distributions - consolidated joint venture	—			—		—			(186		)	(186		)
Redemption of preferred equity - consolidated joint venture	—			—		—			(45,583		)	(45,583		)
Contributions from consolidated joint venture partners	—			—		2,281			—			2,281
Balance at June 30, 2019	$	1,124,604		$	85,327	$	8,336		$	—		$	1,218,267

	Partners' Capital						Noncontrolling Interest
	Capital			Retained Earnings			Consolidated Joint  Ventures		Preferred Capital in a Consolidated Joint Venture		Total  Partners' Capital
Balance at March 31, 2019	$	1,373,168		$	88,525		$	8,236	$	—	$	1,469,929
Net (loss) income and comprehensive (loss) income	—			(3,198		)	100		—		(3,098		)
Contributions	41,277			—			—		—		41,277
Distributions	(289,841		)	—			—		—		(289,841		)
Balance at June 30, 2019	$	1,124,604		$	85,327		$	8,336	$	—	$	1,218,267

The accompanying notes are an integral part of these consolidated financial statements.

8

FelCor Lodging Limited Partnership

Consolidated Statements of Partners' Capital

(Amounts in thousands)

(unaudited)

	Partners' Capital					Noncontrolling Interest
	Capital			Retained Earnings		Consolidated Joint  Ventures			Preferred Capital in a Consolidated Joint Venture			Total  Partners' Capital
Balance at December 31, 2017	$	1,315,898		$	4,131	$	5,900		$	44,430		$	1,370,359
Net income (loss) and comprehensive income (loss)	—			22,851		(34		)	735			23,552
Contributions	641,783			—		—			—			641,783
Distributions	(263,928		)	—		—			—			(263,928		)
Preferred distributions - consolidated joint venture	—			—		—			(735		)	(735		)
Balance at June 30, 2018	$	1,693,753		$	26,982	$	5,866		$	44,430		$	1,771,031

	Partners' Capital					Noncontrolling Interest
	Capital			Retained Earnings		Consolidated Joint  Ventures		Preferred Capital in a Consolidated Joint Venture			Total  Partners' Capital
Balance at March 31, 2018	$	1,705,919		$	10,282	$	5,824	$	44,430		$	1,766,455
Net income and comprehensive income	—			16,700		42		369			17,111
Contributions	43,750			—		—		—			43,750
Distributions	(55,916		)	—		—		—			(55,916		)
Preferred distributions - consolidated joint venture	—			—		—		(369		)	(369		)
Balance at June 30, 2018	$	1,693,753		$	26,982	$	5,866	$	44,430		$	1,771,031

The accompanying notes are an integral part of these consolidated financial statements.

9

FelCor Lodging Limited Partnership

Consolidated Statements of Cash Flows

(Amounts in thousands)

(unaudited)

	For the six months ended June 30,
	2019			2018
Cash flows from operating activities
Net income	$	9,193		$	23,552
Adjustments to reconcile net income to cash flow provided by operating activities:
Loss on sale of hotel properties, net	21,382			9,324
Depreciation and amortization	36,588			41,204
Amortization of deferred financing costs	49			144
Other amortization	(1,299		)	(2,142		)
Equity in income from unconsolidated joint ventures	(535		)	(727		)
Distributions of income from unconsolidated joint ventures	1,051			814
Gain on extinguishment of indebtedness	—			(12,936		)
Changes in assets and liabilities:
Related party rent receivable	(13,810		)	28,782
Prepaid expense and other assets	890			5,653
Related party prepaid interest	2			—
Accounts payable and other liabilities	927			(7,119		)
Accrued interest	—			(9,823		)
Net cash flow provided by operating activities	54,438			76,726
Cash flows from investing activities
Proceeds from the sale of hotel properties, net	145,389			116,550
Improvements and additions to hotel properties	(31,976		)	(33,793		)
Additions to property and equipment	(102		)	(4		)
Contributions to unconsolidated joint ventures	(603		)	—
Net cash flow provided by investing activities	112,708			82,753
Cash flows from financing activities
Proceeds from borrowings	96,000			—
Repayments of borrowings	(1,292		)	(540,304		)
Contributions from partners	115,123			641,783
Distributions to partners	(338,149		)	(262,128		)
Payments of deferred financing costs	(980		)	(10		)
Preferred distributions - consolidated joint venture	(312		)	(739		)
Redemption of preferred capital - consolidated joint venture	(45,583		)	—
Contributions from consolidated joint venture partners	2,281			—
Net cash flow used in financing activities	(172,912		)	(161,398		)
Net change in cash, cash equivalents, and restricted cash reserves	(5,766		)	(1,919		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	24,562			18,031
Cash, cash equivalents, and restricted cash reserves, end of period	$	18,796		$	16,112

The accompanying notes are an integral part of these consolidated financial statements.

10

Rangers Sub I, LLC and FelCor Lodging Limited Partnership

Notes to the Consolidated Financial Statements

(unaudited)

1.Organization

Rangers Sub I, LLC ("Rangers") is a Maryland limited liability company and a wholly-owned subsidiary of RLJ Lodging Trust, L.P. ("RLJ LP"). Rangers owns an indirect 99% partnership interest in FelCor Lodging Limited Partnership ("FelCor LP"). Rangers General Partner, LLC, also a wholly-owned subsidiary of RLJ LP, owns the remaining 1% partnership interest and is the sole general partner of FelCor LP. Rangers and FelCor LP are collectively referred to as the "Company." Substantially all of the Company’s assets and liabilities are held by, and all of its operations are conducted through FelCor LP. The Company owns primarily premium-branded, upper-upscale hotels located in major markets and resort locations.

As of June 30, 2019, the Company owned 28 hotel properties with approximately 8,100 rooms, located in 13 states.  The Company, through wholly-owned subsidiaries, owned a 100% interest in 25 hotel properties, a 95% controlling interest in The Knickerbocker, and 50% interests in entities owning two hotel properties. The Company consolidates its real estate interests in the 26 hotel properties in which it holds a controlling financial interest, and the Company records the real estate interests in the two hotels in which it holds an indirect 50% interest using the equity method of accounting. The Company leases 27 of its 28 hotel properties to subsidiaries of RLJ LP.

2.Summary of Significant Accounting Policies

The combined Annual Report on Form 10-K for the year ended December 31, 2018 of Rangers and FelCor LP contains a discussion of the Company's significant accounting policies. Other than noted below, there have been no other significant changes to the Company's significant accounting policies since December 31, 2018.

Basis of Presentation and Principles of Consolidation

The unaudited consolidated financial statements and related notes have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America ("GAAP") and in conformity with the rules and regulations of the Securities and Exchange Commission ("SEC") applicable to financial information. The unaudited financial statements include all adjustments that are necessary, in the opinion of management, to fairly state the consolidated balance sheets, statements of operations and comprehensive income (loss), statements of changes in equity (partners' capital) and statements of cash flows.

The unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto as of and for the year ended December 31, 2018, included in the combined Annual Report on Form 10-K of Rangers and FelCor LP filed with the SEC on March 1, 2019.

The consolidated financial statements include the accounts of Rangers, FelCor LP and its wholly-owned subsidiaries, and joint ventures in which the Company has a majority voting interest and control. For the controlled subsidiaries that are not wholly-owned, the third-party ownership interest represents a noncontrolling interest, which is presented separately in the consolidated financial statements. The Company also records the real estate interests in two joint ventures in which it holds an indirect 50% interest using the equity method of accounting. All intercompany balances and transactions have been eliminated in consolidation.

Reclassifications

Certain prior year amounts in these financial statements have been reclassified to conform to the current year presentation with no impact to net income and comprehensive income, shareholders’ equity or cash flows.

Use of Estimates

The preparation of the Company’s financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of certain assets and liabilities and the amounts of contingent assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

11

Leases

In February 2016, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2016-02, Leases (Topic 842), which provides the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). The Company adopted this standard on January 1, 2019 using the modified retrospective transition approach. There are two methods of applying the modified retrospective transition approach and the Company elected to not adjust the comparative periods in the consolidated financial statements and footnotes, so the Company did not recognize a cumulative effect adjustment on the date of adoption. The comparative historical periods will be presented in accordance with ASC 840, Leases.

Lessors

As a lessor in a lease contract, the Company classifies its leases as either an operating lease, direct financing lease, or a sales-type lease. The Company's hotel properties are leased through intercompany lease contracts. The Company's hotel property-owning subsidiaries (the "Lessors") lease the hotel properties to lessees owned by FelCor TRS Holdings, LLC ("FelCor TRS"), a subsidiary of RLJ LP (the "Lessees"). The Company classifies these lease contracts as operating leases, so the Company will continue to recognize the underlying leased asset as an investment in hotel properties on the consolidated balance sheets. Base lease revenue is recognized on a straight-line basis over the lease term. Percentage lease revenue is recognized over the lease term when it is earned and becomes receivable from the Lessees, according to the provisions of the respective lease contracts. The Company only capitalizes the incremental direct costs of leasing, so any indirect costs of leasing will be expensed as incurred. The Lessees are in compliance with their rental obligations under their respective lease agreements.

Lessees

As a lessee in a lease contract, the Company recognizes a lease right-of-use asset and a lease liability on the consolidated balance sheet. The Company is a lessee in a variety of lease contracts, such as ground leases, parking leases, office leases and equipment leases. The Company classifies its leases as either an operating lease or a finance lease based on the principle of whether or not the lease is effectively a financed purchase of the leased asset. For operating leases, the Company recognizes lease expense on a straight-line basis over the term of the lease. For finance leases, the Company recognizes lease expense on the effective interest method, which results in the interest component of each lease payment being recognized as interest expense and the lease right-of-use asset being amortized into amortization expense using the straight-line method over the term of the lease. For leases with an initial term of 12 months or less, the Company will not recognize a lease right-of-use asset and a lease liability on the consolidated balance sheet and lease expense will be recognized on a straight-line basis over the lease term.

At the lease commencement date, the Company determines the lease term by incorporating the fixed, non-cancelable lease term plus any lease extension option terms that are reasonably certain of being exercised. The ability to extend the lease term is at the Company's sole discretion. The Company calculates the present value of the future lease payments over the lease term in order to determine the lease liability and the related lease right-of-use asset that is recognized on the consolidated balance sheet.

Certain lease contracts may include an option to purchase the leased property, which is at the Company's sole discretion. The Company's lease contracts do not contain any material residual value guarantees or material restrictive covenants.

The Company's leases include a base lease payment, which is recognized as lease expense on a straight-line basis over the lease term. In addition, certain of the Company's leases may include an additional lease payment that is based on either (i) a percentage of the respective hotel property's financial results, or (ii) the frequency to which the leased asset is used, or (iii) the lease payments are adjusted periodically for inflation; all of which are recognized as variable lease expense, when incurred, in the consolidated statements of operations and comprehensive income (loss).

The Company will use the implicit rate in a lease contract in order to determine the present value of the future lease payments over the lease term.  If the implicit rate in the lease contract is not available, then the Company will use its incremental borrowing rate at the lease commencement date.  The Company determined its incremental borrowing rate for each lease contract by using the U.S. Treasury interest rates yield curve, and then making adjustments for the lease term, the Company’s credit spread, the Company’s ability to borrow on a secured basis, the quality and condition of the leased asset and the current economic environment.  For purposes of adopting ASC 842, the Company used its incremental borrowing rate on January 1, 2019 for the operating leases that commenced prior to that date.

12

The Company elected the following practical expedients in adopting the new standard:

• The Company elected the package of practical expedients that allows the Company to not reassess:

(i) whether any expired or existing contracts meet the definition of a lease;

(ii) the lease classification for any expired or existing leases; and

(iii) the initial direct costs for any existing leases.

• The Company elected a practical expedient to make an accounting policy election to not recognize a right-of-use asset and a lease liability for leases with an initial term of 12 months or less.

• The Company elected a practical expedient to allow the Company to not reassess whether an existing land easement not previously accounted for as a lease under ASC 840 would now be considered to be a lease under ASC 842.

• The Company elected a practical expedient whereby lessors, by class of underlying asset, are not required to separate the nonlease components from the lease components, if certain conditions are met.

Upon adoption of this standard on January 1, 2019, the Company recognized lease liabilities and the related lease right-of-use assets on the consolidated balance sheet for its ground leases, parking leases and office leases. In addition to recognizing the lease liabilities and the related lease right-of-use assets on the date of adoption, the Company reclassified its below market ground lease intangible assets from intangible assets, net on the consolidated balance sheet to the lease right-of-use assets. In addition, the Company reclassified its above market ground lease liabilities and deferred rent liabilities from accounts payable and other liabilities on the consolidated balance sheet to the lease right-of-use assets.

The following table summarizes the impact of adopting this guidance on the consolidated balance sheet (in thousands):

	January 1, 2019
	As Previously Reported		Impact of the Adoption of ASC 842			As Adjusted
Lease right-of-use assets	$	—	$	84,913		$	84,913
Intangible assets, net	$	46,260	$	(46,260	)	$	—
Accounts payable and other liabilities	$	43,389	$	(11,048	)	$	32,341
Lease liabilities	$	—	$	49,701		$	49,701

There was no impact to the Company’s consolidated statement of operations and comprehensive income (loss) and the consolidated statement of cash flows. Refer to Note 9, Commitments and Contingencies, for the Company's disclosures about its lease contracts.

Recently Issued Accounting Pronouncements

In August 2018, the SEC issued SEC Final Rule 33-10532, Disclosure Update and Simplification. The amendments add certain disclosure requirements, such as requiring entities to disclose the current and comparative quarter and year-to-date changes in shareholders' equity for interim periods. The Company adopted the new disclosure requirement relating to changes in shareholders' equity for interim periods on January 1, 2019. Based on the Company's assessment, the adoption of the new disclosures did not have a material impact on the Company's consolidated financial statements.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. The guidance modifies the disclosure requirements for fair value measurements by removing or modifying some of the disclosures, while also adding new disclosures. The guidance is effective for annual reporting periods beginning after December 15, 2019, and the interim periods within those annual periods, with early adoption permitted. The Company will adopt this new standard on January 1, 2020. Based on the Company's assessment, the adoption of this standard is not expected to have a material impact on the Company's consolidated financial statements.

13

3.Investment in Hotel Properties

Investment in hotel properties consisted of the following (in thousands):

	June 30, 2019			December 31, 2018
Land and improvements	$	499,839		$	532,490
Buildings and improvements	1,440,395			1,555,132
Furniture, fixtures and equipment	123,375			125,207
	2,063,609			2,212,829
Accumulated depreciation	(115,195		)	(89,406		)
Investment in hotel properties, net	$	1,948,414		$	2,123,423

For the three and six months ended June 30, 2019, the Company recognized depreciation expense related to its investment in hotel properties of approximately $18.2 million and $36.4 million, respectively. For the three and six months ended June 30, 2018, the Company recognized depreciation expense related to its investment in hotel properties of approximately $20.3 million and $40.9 million, respectively.

4. Investment in Unconsolidated Joint Ventures

As of June 30, 2019 and December 31, 2018, the Company owned 50% interests in joint ventures that owned two hotel properties. The Company accounts for the investments in these unconsolidated joint ventures under the equity method of accounting. The Company makes adjustments to the equity in income from unconsolidated joint ventures related to the difference between the Company's basis in the investment in the unconsolidated joint ventures as compared to the historical basis of the assets and liabilities of the joint ventures. As of June 30, 2019 and December 31, 2018, the unconsolidated entities' debt consisted entirely of non-recourse mortgage debt.

The following table summarizes the components of the Company's investments in unconsolidated joint ventures (in thousands):

	June 30, 2019			December 31, 2018
Equity basis of the joint venture investments	$	(4,163	)	$	(4,810	)
Cost of the joint venture investments in excess of the joint venture book value	19,966			20,526
Investment in unconsolidated joint ventures	$	15,803		$	15,716

The following table summarizes the components of the Company's equity in income from unconsolidated joint ventures (in thousands):

	For the three months ended June 30,						For the six months ended June 30,
	2019			2018			2019			2018
Unconsolidated joint ventures net income attributable to the Company	$	708		$	891		$	1,095		$	1,287
Depreciation of cost in excess of book value	(280		)	(280		)	(560		)	(560		)
Equity in income from unconsolidated joint ventures	$	428		$	611		$	535		$	727

5.Sale of Hotel Properties

During the six months ended June 30, 2019, the Company sold two hotel properties in one transaction for a total sale price of approximately $147.4 million. In connection with this transaction, the Company recorded a $21.3 million loss on sale, which is included in (loss) gain on sale of hotel properties, net in the accompanying consolidated statement of operations and comprehensive income (loss). The loss on sale included approximately $0.7 million in lease termination fees as a result of early termination of the TRS Leases with the lessees at these hotel properties.

The following table discloses the hotel properties that were sold during the six months ended June 30, 2019:

14

Hotel Property Name	Location	Sale Date	Rooms
Embassy Suites Myrtle Beach - Oceanfront Resort	Myrtle Beach, SC	June 27, 2019	255
Hilton Myrtle Beach Resort	Myrtle Beach, SC	June 27, 2019	385
		Total	640

During the six months ended June 30, 2018, the Company sold two hotel properties for a total sale price of approximately $119.2 million. In connection with these transactions, the Company recorded an aggregate $9.4 million loss on sales, which is included in (loss) gain on sale of hotel properties, net in the accompanying consolidated statement of operations and comprehensive income (loss). The loss on sale included approximately $1.5 million in lease termination fees as a result of early termination of the TRS Leases with the lessees at these hotel properties.

The following table discloses the hotel properties that were sold during the six months ended June 30, 2018:

Hotel Property Name	Location	Sale Date	Rooms
Embassy Suites Boston Marlborough	Marlborough, MA	February 21, 2018	229
Sheraton Philadelphia Society Hill Hotel	Philadelphia, PA	March 27, 2018	364
		Total	593

6.Debt

The Company's debt consisted of the following (in thousands):

					Outstanding Borrowings at
	Number of Assets Encumbered	Interest Rate	Maturity Date		June 30, 2019			December 31, 2018
Senior Notes (1)(2)(3)	—	6.00%	June 2025		$	502,959		$	505,322
Mortgage loan (4)	3	4.95%	October 2022		90,512			91,737
Mortgage loan (5)	1	4.94%	October 2022		29,175			29,569
Mortgage loan (1)	3	4.00%	April 2024	(6)	96,000			—
	7				718,646			626,628
Deferred financing costs, net					(931		)	—
Debt, net					$	717,715		$	626,628

(1) Requires payments of interest only through maturity.

(2) The Senior Notes (as defined below) include $28.0 million and $30.3 million at June 30, 2019 and December 31, 2018, respectively, related to fair value adjustments that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(3) The Company has the option to redeem the Senior Notes beginning June 1, 2020 at a price of 103.0% of face value.

(4) Includes $1.6 million and $1.9 million at June 30, 2019 and December 31, 2018, respectively, related to fair value adjustments on the mortgage loans that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(5) Includes $0.5 million and $0.6 million at June 30, 2019 and December 31, 2018, respectively, related to a fair value adjustment on the mortgage loan that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(6) In April 2019, the Company entered into a new mortgage loan that bears interest at LIBOR + 1.60% and provides twoone year extension options.

The 6.000% Senior Notes due 2025 (the "Senior Notes") and certain mortgage agreements are subject to customary financial covenants. As of June 30, 2019 and December 31, 2018, the Company was in compliance with all financial covenants.

During the three and six months ended June 30, 2019, the Company recognized $8.3 million and $15.5 million of interest expense, respectively. During the three and six months ended June 30, 2018, the Company recognized $8.6 million and $21.8 million of interest expense, respectively.

15

7.Related Party Debt

In November 2018, the Company's consolidated joint venture entered into an $85.0 million related party mortgage loan with RLJ LP, which is included in related party debt in the accompanying consolidated balance sheets. The related party mortgage loan has an interest rate of LIBOR + 3.00% and a maturity date of November 9, 2023. The related party mortgage loan requires payments of interest only through maturity. The hotel property owned by the Company's consolidated joint venture is encumbered by the related party mortgage loan.

During the three and six months ended June 30, 2019, the Company recognized $1.2 million and $2.3 million of interest expense, respectively, related to its related party loan with RLJ LP.

8.Fair Value

Fair Value Measurement

Fair value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market.  The fair value hierarchy has three levels of inputs, both observable and unobservable:

• Level 1 — Inputs include quoted market prices in an active market for identical assets or liabilities.

• Level 2 — Inputs are market data, other than Level 1, that are observable either directly or indirectly.  Level 2 inputs include quoted market prices for similar assets or liabilities, quoted market prices in an inactive market, and other observable information that can be corroborated by market data.

• Level 3 — Inputs are unobservable and corroborated by little or no market data.

Fair Value of Financial Instruments

The Company used the following market assumptions and/or estimation methods:

• Cash and cash equivalents, restricted cash reserves, hotel and other receivables, accounts payable and other liabilities — The carrying amounts reported in the consolidated balance sheets for these financial instruments approximate fair value because of their short term maturities.

• Debt — The Senior Notes had an estimated fair value of approximately $545.1 million and $492.6 million at June 30, 2019 and December 31, 2018, respectively. The Company estimated the fair value of the Senior Notes by using publicly available trading prices, market interest rates, and spreads for the Senior Notes, which are Level 2 and Level 3 inputs in the fair value hierarchy. The mortgage loans had an estimated fair value of approximately $218.8 million and $121.1 million at June 30, 2019 and December 31, 2018, respectively. The Company estimated the fair value of the mortgage loans by using a discounted cash flow model and incorporating various inputs and assumptions for the effective borrowing rates for debt with similar terms and the loan to estimated fair value of the collateral, which are Level 3 inputs in the fair value hierarchy. The total estimated fair value of the Company's debt was $763.9 million and $613.7 million at June 30, 2019 and December 31, 2018, respectively. The total carrying value of the Company's debt was $717.7 million and $626.6 million at June 30, 2019 and December 31, 2018, respectively.

• Related Party Debt — The Company's related party mortgage loan with RLJ LP had an estimated fair value of approximately $88.4 million and $84.1 million at June 30, 2019 and December 31, 2018, respectively. The Company estimated the fair value of the mortgage loan by using a discounted cash flow model and incorporating various inputs and assumptions for the effective borrowing rates for debt with similar terms and the loan to estimated fair value of the collateral, which are Level 3 inputs in the fair value hierarchy. The total carrying value of the Company's related party debt was $85.0 million at both June 30, 2019 and December 31, 2018.

9.Commitments and Contingencies

Leases

Lessors

16

As a lessor, the Company will receive lease revenue from the Lessees under its lease contracts. The lease contracts contain a specific base rent amount or a percentage rent amount, which is calculated based on a percentage of room revenues, food and beverage revenues, and other revenues at the hotel properties. The lease contracts will expire in 2019 (20 hotels), 2022 (five hotels), and thereafter (one hotel).

The lease revenue recognized during the three and six months ended June 30, 2019 consisted of the following:

	For the three months ended June 30, 2019		For the six months ended June 30, 2019
Lease revenue relating to lease payments	$	14,653	$	29,306
Lease revenue relating to variable lease payments	41,568		76,836
Total related party lease revenue	$	56,221	$	106,142

The future lease payments to the Company under the noncancelable operating leases were as follows (in thousands):

	June 30, 2019		December 31, 2018
2019	$	27,635	$	58,880
2020 (1)	—		—
2021 (1)	—		—
2022 (1)	—		—
2023 (1)	—		—
Thereafter (1)	—		—
Total	$	27,635	$	58,880

(1) In 2020, the lease terms for the in-place lease agreements will be reset to market-based rental terms. At that time, the future lease payments to the Company under the noncancelable operating leases will be determined.

Lessees

As a lessee, as of June 30, 2019, six of the Company's hotel properties were subject to ground leases that cover the land underlying the respective hotels. The ground leases are classified as operating leases. During the three months ended June 30, 2019, the total ground lease expense was $2.6 million, which consisted of $1.7 million of fixed lease expense and $0.9 million of variable lease expense. During the six months ended June 30, 2019, the total ground lease expense was $5.1 million, which consisted of $3.3 million of fixed lease expense and $1.7 million of variable lease expense. The ground lease expense is included in property tax, insurance and other in the accompanying consolidated statements of operations and comprehensive income (loss).

The DoubleTree Suites by Hilton Orlando Lake Buena Vista is subject to a ground lease with an initial term expiring in 2032. After the initial term, the Company may extend the ground lease for an additional term of 25 years to 2057. The ground lease expense was $0.2 million and $0.5 million for the three and six months ended June 30, 2019, respectively.

The Embassy Suites San Francisco Airport Waterfront is subject to a ground lease with a term expiring in 2059. The ground lease expense was $0.6 million and $1.2 million for the three and six months ended June 30, 2019, respectively.

The Wyndham Boston Beacon Hill is subject to a ground lease with a term expiring in 2028. The ground lease expense was $0.3 million and $0.4 million for the three and six months ended June 30, 2019, respectively.

The Wyndham New Orleans French Quarter is subject to a ground lease with a term expiring in 2065. The ground lease expense was $0.1 million and $0.2 million for the three and six months ended June 30, 2019, respectively.

The Wyndham Pittsburgh University Center is subject to a ground lease with an initial term expiring in 2038. After the initial term, the Company may extend the ground lease for up to five additional nine-year renewal terms to 2083. The ground lease expense was $0.2 million and $0.4 million for the three and six months ended June 30, 2019, respectively.

17

The Wyndham San Diego Bayside is subject to a ground lease with a term expiring in 2029. The ground lease expense was $1.2 million and $2.4 million for three and six months ended June 30, 2019, respectively.

One of the Company's hotel properties is subject to a long-term contract to lease parking spaces. The parking lease is classified as an operating lease. The total parking lease expense was de minimis for both the three and six months ended June 30, 2019.

The Company is subject to an office lease in Dallas, Texas with a term expiring in 2027. The office lease is classified as an operating lease. The total office lease expense was $0.2 million and $0.3 million for the three and six months ended June 30, 2019, respectively, which is included in general and administrative in the accompanying consolidated statements of operations and comprehensive income (loss).

The future lease payments for the Company's operating leases were as follows (in thousands):

	June 30, 2019		December 31, 2018
2019	$	2,434	$	4,863
2020	4,884		4,884
2021	4,909		4,909
2022	4,968		4,968
2023	4,990		4,990
Thereafter	119,019		119,019
Total future lease payments	141,204		$	143,633
Less: Imputed interest	92,239
Lease liabilities	$	48,965

The following table presents certain information related to the Company's operating leases as of June 30, 2019:

Weighted average remaining lease term	32 years
Weighted average discount rate (1)	6.85	%

(1) Upon adoption of the new lease accounting standard, the discount rates used for the Company's operating leases were determined at January 1, 2019.

Restricted Cash Reserves

The Company is obligated to maintain cash reserve funds for future capital expenditures at the hotels (including the periodic replacement or refurbishment of furniture, fixtures and equipment ("FF&E")) as determined pursuant to the management agreements, franchise agreements and/or mortgage loan documents. The management agreements, franchise agreements and/or mortgage loan documents require the Company to reserve cash ranging typically from 4.0% to 5.0% of the individual hotel’s revenues and maintain the reserves in restricted cash reserve escrows. Any unexpended amounts will remain the property of the Company upon termination of the management agreements, franchise agreements or mortgage loan documents. As of June 30, 2019 and December 31, 2018, approximately $5.1 million and $3.2 million, respectively, was available in the restricted cash reserves for future capital expenditures, real estate taxes and insurance.

Litigation

Other than the legal proceeding mentioned below, neither the Company nor any of its subsidiaries is currently involved in any regulatory or legal proceedings that management believes will have a material and adverse effect on the Company's financial position, results of operations or cash flows.

Prior to the Mergers, an affiliate of InterContinental Hotels Group PLC ("IHG"), which previously managed three of the Company’s hotels, notified the Company that National Retirement Fund had assessed an employee withdrawal liability of $8.3 million, with required quarterly payments including interest, in connection with the termination of IHG’s management of those hotels. The Company’s management agreements with IHG stated that it may be obligated to indemnify and hold IHG harmless for some or all of any amount ultimately paid to National Retirement Fund with respect to the claim. Based on the current

18

assessment of the claim, resolution of this matter may not occur until 2022. The Company plans to vigorously defend the claim and, if appropriate, IHG’s demand for indemnification.

10.Equity

Rangers Ownership Interests/FelCor LP Partnership Interests

As of June 30, 2019, RLJ LP owned 100% of the ownership interests and was the sole managing member of Rangers. In addition, Rangers owned, through indirect interests, 99.0% of the partnership interests in FelCor LP. Rangers consolidates FelCor LP for financial reporting purposes as a result of its controlling financial interest. Rangers General Partner, LLC's 1.0% partnership interest in FelCor LP is recognized as a noncontrolling interest in FelCor LP on the consolidated balance sheets of Rangers.

Noncontrolling Interest in Consolidated Joint Ventures

The Company consolidates the joint venture that owns The Knickerbocker hotel property, which has a third-party partner that owns a noncontrolling 5% ownership interest in the joint venture. The third-party ownership interest is included in the noncontrolling interest in consolidated joint ventures on the consolidated balance sheets.

Consolidated Joint Venture Preferred Equity

The Company's joint venture that redeveloped The Knickerbocker raised $45.0 million ($44.4 million net of issuance costs) through the sale of redeemable preferred equity under the EB-5 Immigrant Investor Program. The purchasers received a 3.25% annual return, plus a 0.25% non-compounding annual return that was paid upon redemption. The preferred equity raised by the joint venture is included in preferred equity in a consolidated joint venture on the consolidated balance sheets. On February 15, 2019, the Company redeemed the preferred equity in full.

11.Supplemental Information to the Statements of Cash Flows

The following supplemental information to the Statements of Cash Flows is for both Rangers and FelCor LP (in thousands): 

19

	For the six months ended June 30,
	2019			2018
Reconciliation of cash, cash equivalents, and restricted cash reserves
Cash and cash equivalents	$	13,715		$	11,155
Restricted cash reserves	5,081			4,957
Cash, cash equivalents, and restricted cash reserves	$	18,796		$	16,112
Interest paid	$	18,146		$	35,340
Interest paid to a related party	$	2,335		$	—
Income taxes refunded	$	—		$	(262	)
Operating cash flow lease payments for operating leases	$	4,048
Supplemental investing and financing transactions
In conjunction with the sale of hotel properties, the Company recorded the following:
Sale of hotel properties	$	147,377		$	119,200
Transaction costs	(1,452		)	(2,650		)
Operating prorations	(536		)	—
Proceeds from the sale of hotel properties, net	$	145,389		$	116,550
Supplemental non-cash transactions
Accrued capital expenditures	$	1,201		$	6,010

12.FelCor LP's Consolidating Financial Information

Certain of FelCor LP's 100% owned subsidiaries (FCH/PSH, L.P.; FelCor/CMB Buckhead Hotel, L.L.C.; FelCor/CMB Marlborough Hotel, L.L.C.; FelCor/CMB Orsouth Holdings, L.P.; FelCor/CMB SSF Holdings, L.P.; FelCor/CSS Holdings, L.P.; FelCor Dallas Love Field Owner, L.L.C.; FelCor Milpitas Owner, L.L.C.; FelCor TRS Borrower 4, L.L.C.; FelCor Hotel Asset Company, L.L.C.; FelCor St. Pete (SPE), L.L.C.; FelCor Esmeralda (SPE), L.L.C.; FelCor S-4 Hotels (SPE), L.L.C.; Madison 237 Hotel, L.L.C.; Myrtle Beach Owner, L.L.C.; and Royalton 44 Hotel, L.L.C., collectively the “Subsidiary Guarantors”), together with Rangers, guaranty, fully and unconditionally, except where subject to customary release provisions as described below, and jointly and severally, our senior notes debt.

The guaranties by the Subsidiary Guarantors may be automatically and unconditionally released upon (i) the sale or other disposition of all of the capital stock of the Subsidiary Guarantor or the sale or disposition of all or substantially all of the assets of the Subsidiary Guarantor, if, in each case, as a result of such sale or disposition, such Subsidiary Guarantor ceases to be a subsidiary of FelCor LP, (ii) the consolidation or merger of any such Subsidiary Guarantor with any person other than FelCor LP, or a subsidiary of FelCor LP, if, as a result of such consolidation or merger, such Subsidiary Guarantor ceases to be a subsidiary of the Operating Partnership, (iii) a legal defeasance or covenant defeasance of the indenture, (iv) the unconditional and complete release of such Subsidiary Guarantor in accordance with the modification and waiver provisions of the indenture, or (v) the designation of a restricted subsidiary that is a Subsidiary Guarantor as an unrestricted subsidiary under and in compliance with the indenture.

The following tables present the consolidating financial information for the Subsidiary Guarantors:

20

FelCor Lodging Limited Partnership

Condensed Consolidating Balance Sheet

June 30, 2019

(in thousands)

	FelCor LP		Subsidiary Guarantors		Non-Guarantor Subsidiaries		Eliminations			Total Consolidated
Equity investment in consolidated entities	$	1,703,019	$	—	$	—	$	(1,703,019	)	$	—
Investment in hotel properties, net	—		563,919		1,384,495		—			1,948,414
Investment in unconsolidated joint ventures	15,803		—		—		—			15,803
Cash and cash equivalents	1,526		—		12,189		—			13,715
Restricted cash reserves	444		—		4,637		—			5,081
Related party rent receivable	—		10,157		20,154		—			30,311
Lease right-of-use assets	4,665		68,475		9,646		—			82,786
Prepaid expense and other assets	1,820		650		3,061		—			5,531
Related party prepaid interest	—		—		178		—			178
Total assets	$	1,727,277	$	643,201	$	1,434,360	$	(1,703,019	)	$	2,101,819
Debt, net	$	502,959	$	24,680	$	222,785	$	(32,709	)	$	717,715
Related party debt	—		—		85,000		—			85,000
Accounts payable and other liabilities	7,069		12,550		9,078		—			28,697
Related party lease termination fee payable	—		344		368		—			712
Lease liabilities	4,855		26,191		17,919		—			48,965
Accrued interest	2,463		—		—		—			2,463
Total liabilities	517,346		63,765		335,150		(32,709		)	883,552
Partnership interests	1,209,931		579,436		1,090,874		(1,670,310		)	1,209,931
Total partners' capital, excluding noncontrolling interest	1,209,931		579,436		1,090,874		(1,670,310		)	1,209,931
Noncontrolling interest in consolidated joint ventures	—		—		8,336		—			8,336
Total partners’ capital	1,209,931		579,436		1,099,210		(1,670,310		)	1,218,267
Total liabilities and partners’ capital	$	1,727,277	$	643,201	$	1,434,360	$	(1,703,019	)	$	2,101,819

21

FelCor Lodging Limited Partnership

Condensed Consolidating Balance Sheet

December 31, 2018

(in thousands)

	FelCor LP		Subsidiary Guarantors		Non-Guarantor Subsidiaries		Eliminations			Total Consolidated
Equity investment in consolidated entities	$	1,913,418	$	—	$	—	$	(1,913,418	)	$	—
Investment in hotel properties, net	—		656,570		1,466,853		—			2,123,423
Investment in unconsolidated joint ventures	15,716		—		—		—			15,716
Cash and cash equivalents	10,778		—		10,573		—			21,351
Restricted cash reserves	441		—		2,770		—			3,211
Related party rent receivable	—		3,666		12,835		—			16,501
Intangible assets, net	—		46,260		—		—			46,260
Prepaid expense and other assets	1,819		1,297		3,436		—			6,552
Related party prepaid interest	—		—		180		—			180
Total assets	$	1,942,172	$	707,793	$	1,496,647	$	(1,913,418	)	$	2,233,194
Debt, net	$	505,322	$	—	$	154,015	$	(32,709	)	$	626,628
Related party debt	—		—		85,000		—			85,000
Accounts payable and other liabilities	9,288		14,376		19,725		—			43,389
Accrued interest	2,463		—		—		—			2,463
Distributions payable	—		—		126		—			126
Total liabilities	517,073		14,376		258,866		(32,709		)	757,606
Partnership interests	1,425,099		693,417		1,187,292		(1,880,709		)	1,425,099
Total partners' capital, excluding noncontrolling interest	1,425,099		693,417		1,187,292		(1,880,709		)	1,425,099
Noncontrolling interest in consolidated joint ventures	—		—		6,059		—			6,059
Preferred capital in a consolidated joint venture	—		—		44,430		—			44,430
Total partners’ capital	1,425,099		693,417		1,237,781		(1,880,709		)	1,475,588
Total liabilities and partners’ capital	$	1,942,172	$	707,793	$	1,496,647	$	(1,913,418	)	$	2,233,194

22

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Loss

For the Three Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	22,674		$	33,547		$	—		$	56,221
Total revenues	—			22,674			33,547			—			56,221
Expenses
Depreciation and amortization	120			6,818			11,356			—			18,294
Property tax, insurance and other	41			5,091			5,450			—			10,582
General and administrative	190			66			13			—			269
Transaction costs	(31		)	(8		)	(103		)	—			(142		)
Total operating expenses	320			11,967			16,716			—			29,003
Other income	—			—			2			—			2
Interest income	202			—			58			(195		)	65
Interest expense	(5,944		)	(265		)	(2,244		)	195			(8,258		)
Related party interest expense	—			—			(1,171		)	—			(1,171		)
Loss on sale of hotel properties, net	—			(10,631		)	(10,751		)	—			(21,382		)
Loss before equity in income from unconsolidated joint ventures	(6,062		)	(189		)	2,725			—			(3,526		)
Equity in income from consolidated entities	2,436			—			—			(2,436		)	—
Equity in income from unconsolidated joint ventures	428			—			—			—			428
Net loss and comprehensive loss	(3,198		)	(189		)	2,725			(2,436		)	(3,098		)
Noncontrolling interest in consolidated joint ventures	—			—			(100		)	—			(100		)
Net loss and comprehensive loss attributable to FelCor LP	$	(3,198	)	$	(189	)	$	2,625		$	(2,436	)	$	(3,198	)

23

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Income

For the Three Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	23,833		$	36,817		$	—		$	60,650
Total revenues	—			23,833			36,817			—			60,650
Expenses
Depreciation and amortization	114			8,361			12,017			—			20,492
Property tax, insurance and other	61			7,228			6,767			—			14,056
General and administrative	492			15			44			—			551
Transaction costs	474			92			81			—			647
Total operating expenses	1,141			15,696			18,909			—			35,746
Other income	2			—			100			—			102
Interest income	131			—			—			(78		)	53
Interest expense	(5,944		)	—			(2,742		)	78			(8,608		)
Gain on sale of hotel properties, net	—			(17		)	59			—			42
Gain on extinguishment of indebtedness	7			—			—			—			7
Income before equity in income from unconsolidated joint ventures	(6,945		)	8,120			15,325			—			16,500
Equity in income from consolidated entities	23,034			—			—			(23,034		)	—
Equity in income from unconsolidated joint ventures	611			—			—			—			611
Net income and comprehensive income	16,700			8,120			15,325			(23,034		)	17,111
Noncontrolling interest in consolidated joint ventures	—			—			(42		)	—			(42		)
Preferred distributions - consolidated joint venture	—			—			(369		)	—			(369		)
Net income and comprehensive income attributable to FelCor LP	$	16,700		$	8,120		$	14,914		$	(23,034	)	$	16,700

24

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Income

For the Six Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	40,946		$	65,196		$	—		$	106,142
Total revenues	—			40,946			65,196			—			106,142
Expenses
Depreciation and amortization	234			13,583			22,771			—			36,588
Property tax, insurance and other	68			9,997			11,025			—			21,090
General and administrative	574			87			22			—			683
Transaction costs	64			—			46			—			110
Total operating expenses	940			23,667			33,864			—			58,471
Other income	39			10			1			—			50
Interest income	441			—			109			(389		)	161
Interest expense	(11,888		)	(265		)	(3,741		)	389			(15,505		)
Related party interest expense	—			—			(2,337		)	—			(2,337		)
Loss on sale of hotel properties, net	—			(10,631		)	(10,751		)	—			(21,382		)
Income before equity in income from unconsolidated joint ventures	(12,348		)	6,393			14,613			—			8,658
Equity in income from consolidated entities	19,671			—			—			(19,671		)	—
Equity in income from unconsolidated joint ventures	535			—			—			—			535
Net income and comprehensive income	7,858			6,393			14,613			(19,671		)	9,193
Noncontrolling interest in consolidated joint ventures	—			—			4			—			4
Preferred distributions - consolidated joint venture	—			—			(186		)	—			(186		)
Redemption of preferred capital - consolidated joint venture	—			—			(1,153		)	—			(1,153		)
Net income and comprehensive income attributable to FelCor LP	$	7,858		$	6,393		$	13,278		$	(19,671	)	$	7,858

25

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Income

For the Six Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	42,685		$	71,515		$	—		$	114,200
Total revenues	—			42,685			71,515			—			114,200
Expenses
Depreciation and amortization	228			17,113			23,863			—			41,204
Property tax, insurance and other	103			14,713			14,071			—			28,887
General and administrative	973			55			131			—			1,159
Transaction costs	1,983			101			91			—			2,175
Total operating expenses	3,287			31,982			38,156			—			73,425
Other income	10			—			100			—			110
Interest income	239			—			—			(156		)	83
Interest expense	(16,530		)	—			(5,381		)	156			(21,755		)
Loss on sale of hotel properties, net	—			(9,415		)	91			—			(9,324		)
Gain on extinguishment of indebtedness	12,936			—			—			—			12,936
Income before equity in income from unconsolidated joint ventures	(6,632		)	1,288			28,169			—			22,825
Equity in income from consolidated entities	28,756			—			—			(28,756		)	—
Equity in income from unconsolidated joint ventures	727			—			—			—			727
Net income and comprehensive income	22,851			1,288			28,169			(28,756		)	23,552
Noncontrolling interest in consolidated joint ventures	—			—			34			—			34
Preferred distributions - consolidated joint venture	—			—			(735		)	—			(735		)
Net income and comprehensive income attributable to FelCor LP	$	22,851		$	1,288		$	27,468		$	(28,756	)	$	22,851

26

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Operating activities:
Cash flows from operating activities	$	(15,587	)	$	28,065		$	41,960		$	—		$	54,438
Investing activities:
Proceeds from the sale of hotel properties, net	—			82,372			63,017			—			145,389
Improvements and additions to hotel properties	—			(14,727		)	(17,249		)	—			(31,976		)
Additions to property and equipment	(102		)	—			—			—			(102		)
Contributions to unconsolidated joint ventures	(603		)	—			—			—			(603		)
Intercompany financing	230,069			—			—			(230,069		)	—
Cash flows from investing activities	229,364			67,645			45,768			(230,069		)	112,708
Financing activities:
Proceeds from borrowings	—			25,000			71,000			—			96,000
Repayments of borrowings	—			—			(1,292		)	—			(1,292		)
Contributions from partners	115,123			—			—			—			115,123
Distributions to partners	(338,149		)	—			—			—			(338,149		)
Payments of deferred financing costs	—			(337		)	(643		)	—			(980		)
Preferred distributions - consolidated joint venture	—			—			(312		)	—			(312		)
Redemption of preferred capital - consolidated joint venture	—			—			(45,583		)	—			(45,583		)
Contributions from consolidated joint venture partners	—			—			2,281			—			2,281
Intercompany financing	—			(120,373		)	(109,696		)	230,069			—
Cash flows from financing activities	(223,026		)	(95,710		)	(84,245		)	230,069			(172,912		)
Net change in cash, cash equivalents, and restricted cash reserves	(9,249		)	—			3,483			—			(5,766		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	11,219			—			13,343			—			24,562
Cash, cash equivalents, and restricted cash reserves, end of period	$	1,970		$	—		$	16,826		$	—		$	18,796

27

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Operating activities:
Cash flows from operating activities	$	(42,177	)	$	46,769		$	72,134		$	—		$	76,726
Investing activities:
Proceeds from the sale of hotel properties, net	—			116,458			92			—			116,550
Improvements and additions to hotel properties	—			(10,945		)	(22,848		)	—			(33,793		)
Additions to property and equipment	(4		)	—			—			—			(4		)
Intercompany financing	201,745			—			—			(201,745		)	—
Cash flows from investing activities	201,741			105,513			(22,756		)	(201,745		)	82,753
Financing activities:
Repayments of borrowings	(538,809		)	—			(1,495		)	—			(540,304		)
Contributions from partners	641,783			—			—			—			641,783
Distributions to partners	(262,128		)	—			—			—			(262,128		)
Payments of deferred financing costs	—			—			(10		)	—			(10		)
Preferred distributions - consolidated joint venture	—			—			(739		)	—			(739		)
Intercompany financing	—			(152,282		)	(49,463		)	201,745			—
Cash flows from financing activities	(159,154		)	(152,282		)	(51,707		)	201,745			(161,398		)
Net change in cash, cash equivalents, and restricted cash reserves	410			—			(2,329		)	—			(1,919		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	9,637			—			8,394			—			18,031
Cash, cash equivalents, and restricted cash reserves, end of period	$	10,047		$	—		$	6,065		$	—		$	16,112

28

Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this report, as well as the information contained in the combined Annual Report on Form 10-K for the year ended December 31, 2018 of Rangers Sub I, LLC ("Rangers") and FelCor Lodging Limited Partnership ("FelCor LP"), filed with the SEC on March 1, 2019 (the "Annual Report"), which is accessible on the SEC’s website at www.sec.gov.

Statement Regarding Forward-Looking Information

The following information contains certain statements, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions upon which those statements are based, that are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements generally are identified by the use of the words "believe," "project," "expect," "anticipate," "estimate," "plan," "may," "will," "will continue," "intend," "should," or similar expressions.  Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, beliefs and expectations, such forward-looking statements are not predictions of future events or guarantees of future performance and our actual results could differ materially from those set forth in the forward-looking statements.  Some factors that might cause such a difference include the following: the current global economic uncertainty, increased direct competition, changes in government regulations or accounting rules, changes in local, national and global real estate conditions, declines in the lodging industry, seasonality of the lodging industry, risks related to natural disasters, such as earthquakes and hurricanes, hostilities, including future terrorist attacks or fear of hostilities that affect travel, our ability to obtain lines of credit or permanent financing on satisfactory terms, changes in interest rates, access to capital through offerings of our common and preferred shares of beneficial interest, or debt, our ability to identify suitable acquisitions, our ability to close on identified acquisitions and integrate those businesses and inaccuracies of our accounting estimates.  Given these uncertainties, undue reliance should not be placed on such statements.

Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. We caution investors not to place undue reliance on these forward-looking statements and urge investors to carefully review the disclosures we make concerning risks and uncertainties in the sections entitled "Forward-Looking Statements," "Risk Factors" and "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Annual Report, as well as the risks, uncertainties and other factors discussed in this Quarterly Report on Form 10-Q and identified in other documents filed by us with the SEC.

Overview

Rangers is a Maryland limited liability company that, through FelCor LP, owns hotel properties and conducts other business. Substantially all of Rangers' assets and liabilities are held by, and all of its operations are conducted through, FelCor LP. 100% of the ownership interests of Rangers are held by RLJ LP, which is the operating partnership of RLJ, one of the largest U.S. publicly traded lodging REITs in terms of both number of hotels and number of rooms. Rangers indirectly owns a 99% partnership interest in FelCor LP. Rangers GP, a wholly-owned subsidiary of RLJ LP, owns the remaining 1% partnership interest and is the sole general partner of FelCor LP.

Our hotel properties are concentrated in markets that we believe exhibit multiple demand generators and attractive long-term growth prospects. We believe premium-branded, compact full-service hotels with these characteristics generate high levels of Revenue per Available Room ("RevPAR"), strong operating margins and attractive returns.

As we look at factors that could impact our business, we find that the consumer is generally in good financial health, job creation remains positive and an increase in wages is adding to consumers' disposable income.  While economic growth is showing signs of moderation and geopolitical uncertainty has increased due to trade wars, we remain cautiously optimistic that positive employment trends and high consumer confidence will continue to drive economic expansion in the U.S. and generate positive lodging demand and RevPAR growth for the industry.  As it relates to operating expenses, our industry continues to face cost pressures in a tight labor market.

RLJ continues to follow a prudent and disciplined capital allocation strategy. RLJ will continue to look for and weigh all possible investment decisions against the highest and best returns for its shareholders over the long term. RLJ believes that its cash on hand and expected access to capital along with its senior management team's experience, extensive industry relationships and asset management expertise, will enable us to pursue investment opportunities that generate additional internal and external growth.

29

As of June 30, 2019, we owned 28 hotel properties with approximately 8,100 rooms, located in 13 states.  We owned, through wholly-owned subsidiaries, a 100% interest in 25 hotel properties, a 95% interest in The Knickerbocker, and 50% interests in entities owning two hotel properties. We consolidate the real estate interests in the 26 hotel properties in which we hold a controlling financial interest, and we record the real estate interests in the two hotels in which we hold an indirect 50% interest using the equity method of accounting. The Company leases 27 of its 28 hotel properties to subsidiaries of RLJ LP.

2019 Significant Activities

Our significant activities reflect RLJ's commitment to creating long-term shareholder value through enhancing its hotel portfolio's quality, recycling capital and maintaining a prudent capital structure. The following significant activities took place:

• In February 2019, we fully redeemed the preferred equity under the EB-5 Immigrant Investor Program for $45.6 million.

• In April 2019, we entered into a new $96.0 million mortgage loan.

• In June 2019, we sold the Embassy Suites Myrtle Beach - Oceanfront Resort and the Hilton Myrtle Beach Resort in Myrtle Beach, SC for a total sales price of approximately $147.4 million.

Our Customers

Our hotel property-owning subsidiaries (the "Lessors") receive lease revenue from the property-operating subsidiaries (the "Lessees") under lease contracts. The lease contracts contain a specific base rent amount or a percentage rent amount, which is calculated based on a percentage of room revenues, food and beverage revenues, and other revenues at the hotel properties.

Substantially all of our hotel properties consist of premium-branded, compact full-service hotels. As a result of this property profile, the majority of our hotel properties' customers are transient in nature. Transient business typically represents individual business or leisure travelers. As a result, macroeconomic factors that impact both business travel and leisure travel have an effect on our business. Group business is typically defined as a minimum of 10 guestrooms booked together as part of the same piece of business. Group business may or may not use the meeting space at any given hotel. A number of our hotels are affiliated with brands marketed toward extended-stay customers. Extended-stay customers are generally defined as those staying five nights or longer.

Our Revenues and Expenses

Our revenues are derived from lease revenue received under lease contracts with related parties, which contain a specific base rent amount or a percentage rent amount, which is calculated based on a percentage of room revenue, food and beverage revenue, and other revenue at the hotel properties.

Our expenses consist of the depreciation on our investment in hotel properties and property taxes, insurance, and other property-related costs of our hotel properties.

Key Indicators of Financial Performance

We use financial information to evaluate the amount of rental income we receive from the Lessees under our lease agreements. We earn a base rent amount or a percentage rent amount, which is calculated based on a percentage of room revenues, food and beverage revenues, and other revenues at the hotel properties. Industry standard statistical information and comparative data, such as Average Daily Rate ("ADR"), occupancy, and RevPAR, are used to measure the operating performance of our hotel properties, including its impact on the amount of rental income recognized from base rent or percentage rent. We also use financial information to evaluate the significance of the property taxes, insurance, and other property-related costs at our hotel properties.

30

We use a variety of operating, financial and other information to evaluate the operating performance of our business. These key indicators include financial information that is prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"). In addition, we use other information that may not be financial in nature, including industry standard statistical information and comparative data. We use this information to measure the operating performance of our individual hotels, groups of hotels and/or business as a whole. We also use these metrics to evaluate the hotel properties in our portfolio to determine each hotel's contribution to cash flow and its potential to provide attractive long-term total returns. The key indicators included:

• ADR

• Occupancy

• RevPAR

ADR, Occupancy and RevPAR are commonly used measures within the lodging industry to evaluate operating performance. RevPAR is an important statistic for monitoring the operating performance at the individual hotel property level and across our entire business. We evaluate the individual hotel RevPAR performance on an absolute basis with comparisons to budget and prior periods, as well as on a regional and company-wide basis. ADR and RevPAR include only room revenue.

Critical Accounting Policies

The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of our financial statements and the reported amounts of revenues and expenses during the reporting period. It is possible that the actual amounts may differ significantly from these estimates and assumptions. We evaluate our estimates, assumptions and judgments on an ongoing basis, based on information that is available to us, our business and industry experience, and various other matters that we believe are reasonable and appropriate for consideration under the circumstances. Our Annual Report on Form 10-K for the year ended December 31, 2018 contains a discussion of our critical accounting policies. There have been no significant changes to our critical accounting policies since December 31, 2018.

Results of Operations

At June 30, 2019 and 2018, we owned 28 and 34 hotel properties, respectively.  Based on when a hotel property is acquired, sold, or closed for renovation, the operating results for certain hotel properties are not comparable for the three and six months ended June 30, 2019 and 2018.  The non-comparable hotel properties include eight dispositions that were completed between January 1, 2018 and June 30, 2019.

31

Comparison of the three months ended June 30, 2019 to the three months ended June 30, 2018

	For the three months ended June 30,
	2019			2018			$ Change			% Change
Revenues
Operating revenues
Related party lease revenue	$	56,221		$	60,650		$	(4,429	)	(7.3	)%
Total revenues	56,221			60,650			(4,429		)	(7.3	)%
Expenses
Operating expenses
Depreciation and amortization	18,294			20,492			(2,198		)	(10.7	)%
Property tax, insurance and other	10,582			14,056			(3,474		)	(24.7	)%
General and administrative	269			551			(282		)	(51.2	)%
Transaction costs	(142		)	647			(789		)	—	%
Total operating expenses	29,003			35,746			(6,743		)	(18.9	)%
Other income	2			102			(100		)	(98.0	)%
Interest income	65			53			12			22.6	%
Interest expense	(8,258		)	(8,608		)	350			(4.1	)%
Related party interest expense	(1,171		)	—			(1,171		)	100.0	%
(Loss) gain on sale of hotel properties, net	(21,382		)	42			(21,424		)	—	%
Gain on extinguishment of indebtedness	—			7			(7		)	(100.0	)%
(Loss) income before equity in income from unconsolidated joint ventures	(3,526		)	16,500			(20,026		)	—	%
Equity in income from unconsolidated joint ventures	428			611			(183		)	(30.0	)%
Net (loss) income and comprehensive (loss) income	(3,098		)	17,111			(20,209		)	—	%
Net (income) loss attributable to noncontrolling interests:
Noncontrolling interest in consolidated joint ventures	(100		)	(42		)	(58		)	—	%
Noncontrolling interest in FelCor LP	32			(167		)	199			—	%
Preferred distributions - consolidated joint venture	—			(369		)	369			(100.0	)%
Net (loss) income and comprehensive (loss) income attributable to Rangers	$	(3,166	)	$	16,533		$	(19,699	)	—	%

Revenues

Related Party Lease Revenue

Related party lease revenue for the three months ended June 30, 2019decreased$4.4 million, or 7.3%, to $56.2 million from $60.7 million for the three months ended June 30, 2018. The decrease was the result of a $8.9 million decrease in related party lease revenue attributable to the non-comparable properties, partially offset by a $4.5 million increase in related party lease revenue attributable to the comparable properties. The increase in related party lease revenue from the comparable properties was attributable to an increase in percentage lease revenue as a result of higher room revenues, food and beverage revenues and other revenues of the Lessees. The percentage rent amounts are calculated based on a percentage of room revenues, food and beverage revenues and other revenues at the hotel properties.

Depreciation and Amortization

Depreciation and amortization expense for the three months ended June 30, 2019decreased$2.2 million, or 10.7%, to $18.3 million from $20.5 million for the three months ended June 30, 2018. The decrease was the result of a $4.2 million decrease in depreciation and amortization expense attributable to the non-comparable properties, partially offset by a $2.0 million increase in depreciation and amortization expense attributable to the comparable properties.

32

Property Tax, Insurance and Other

Property tax, insurance and other expense for the three months ended June 30, 2019decreased$3.5 million, or 24.7%, to $10.6 million from $14.1 million for three months ended June 30, 2018. The decrease was primarily attributable to a $3.5 million decrease in property tax, insurance and other expense attributable to the non-comparable properties.

General and Administrative

General and administrative expense for the three months ended June 30, 2019decreased$0.3 million, or 51.2%, to $0.3 million from $0.6 million for the three months ended June 30, 2018.

Transaction Costs

Transaction costs for the three months ended June 30, 2019decreased$0.8 million from the three months ended June 30, 2018. The decrease in transaction costs was attributable to a decrease of approximately $0.3 million in integration costs that were incurred during three months ended June 30, 2018 related to the Mergers, as well as a decrease of $0.5 million in other transaction costs.

Interest Expense

Interest expense for the three months ended June 30, 2019decreased$0.4 million, or 4.1%, to $8.3 million from $8.6 million for the three months ended June 30, 2018. The decrease in interest expense was due to the lower average debt balance during the three months ended June 30, 2019. The lower average debt balance was the result of the early payoff of a mortgage loan which encumbered a hotel property that was sold in July 2018, the repayment of an $85.0 million mortgage loan which encumbered the hotel property owned by our consolidated joint venture in November 2018 and scheduled mortgage loans principal payments. These decreases were partially offset by the increase in interest expense resulting from entering into a new $96.0 million mortgage loan during the three months ended June 30, 2019.

Related Party Interest Expense

During the three months ended June 30, 2019, we recognized related party interest expense of $1.2 million. In November 2018, our consolidated joint venture entered into an $85.0 million related party mortgage loan with RLJ LP. The hotel property owned by our consolidated joint venture is encumbered by the related party mortgage loan.

(Loss) Gain on Sale of Hotel Properties, net

During the three months ended June 30, 2019, we recorded a net loss on sale of hotel properties of $21.4 million, which was primarily attributable to the sale of two hotel properties.

33

Comparison of the six months ended June 30, 2019 to the six months ended June 30, 2018

	For the six months ended June 30,
	2019			2018			$ Change			% Change
Revenues
Operating revenues
Related party lease revenue	$	106,142		$	114,200		$	(8,058	)	(7.1	)%
Total revenues	106,142			114,200			(8,058		)	(7.1	)%
Expenses
Operating expenses
Depreciation and amortization	36,588			41,204			(4,616		)	(11.2	)%
Property tax, insurance and other	21,090			28,887			(7,797		)	(27.0	)%
General and administrative	683			1,159			(476		)	(41.1	)%
Transaction costs	110			2,175			(2,065		)	(94.9	)%
Total operating expenses	58,471			73,425			(14,954		)	(20.4	)%
Other income	50			110			(60		)	(54.5	)%
Interest income	161			83			78			94.0	%
Interest expense	(15,505		)	(21,755		)	6,250			(28.7	)%
Related party interest expense	(2,337		)	—			(2,337		)	100.0	%
Loss on sale of hotel properties, net	(21,382		)	(9,324		)	(12,058		)	—	%
Gain on extinguishment of indebtedness	—			12,936			(12,936		)	(100.0	)%
Income before equity in income from unconsolidated joint ventures	8,658			22,825			(14,167		)	(62.1	)%
Equity in income from unconsolidated joint ventures	535			727			(192		)	(26.4	)%
Net income and comprehensive income	9,193			23,552			(14,359		)	(61.0	)%
Net loss (income) attributable to noncontrolling interests:
Noncontrolling interest in consolidated joint ventures	4			34			(30		)	(88.2	)%
Noncontrolling interest in FelCor LP	(79		)	(229		)	150			(65.5	)%
Preferred distributions - consolidated joint venture	(186		)	(735		)	549			(74.7	)%
Redemption of preferred equity - consolidated joint venture	(1,153		)	—			(1,153		)	100.0	%
Net income and comprehensive income attributable to Rangers	$	7,779		$	22,622		$	(14,843	)	(65.6	)%

Revenues

Related Party Lease Revenue

Related party lease revenue for the six months ended June 30, 2019decreased$8.1 million, or 7.1%, to $106.1 million from $114.2 million for the six months ended June 30, 2018. The decrease was the result of a $18.2 million decrease in related party lease revenue attributable to the non-comparable properties, partially offset by a $10.1 million increase in related party lease revenue attributable to the comparable properties. The increase in related party lease revenue from the comparable properties was attributable to the increase in percentage lease revenue as a result of higher room revenues, food and beverage revenues and other revenues of the Lessees. The percentage rent amounts are calculated based on a percentage of room revenues, food and beverage revenues and other revenues at the hotel properties.

Depreciation and Amortization

Depreciation and amortization expense for the six months ended June 30, 2019decreased$4.6 million, or 11.2%, to $36.6 million from $41.2 million for the six months ended June 30, 2018. The decrease was the result of a $8.6 million decrease in depreciation and amortization expense attributable to the non-comparable properties, partially offset by a $4.0 million increase in depreciation and amortization expense attributable to the comparable properties.

34

Property Tax, Insurance and Other

Property tax, insurance and other expense for the six months ended June 30, 2019decreased$7.8 million, or 27.0%, to $21.1 million from $28.9 million for the six months ended June 30, 2018.  The decrease was primarily attributable to a $7.1 million decrease in property tax, insurance and other expense attributable to the non-comparable properties and a $0.7 million decrease in property tax, insurance and other expense attributable to the comparable properties.

General and Administrative

General and administrative expense for the six months ended June 30, 2019decreased$0.5 million, or 41.1%, to $0.7 million from $1.2 million for the six months ended June 30, 2018.

Transaction Costs

Transaction costs for the six months ended June 30, 2019decreased$2.1 million, or 94.9%, to $0.1 million from $2.2 million for the six months ended June 30, 2018. The decrease in transaction costs was attributable to a decrease of approximately $1.7 million in integration costs that were incurred during the six months ended June 30, 2018 related to the Mergers, as well as a decrease of $0.4 million in other transaction costs.

Interest Expense

Interest expense for the six months ended June 30, 2019decreased$6.3 million, or 28.7%, to $15.5 million from $21.8 million for the six months ended June 30, 2018. The decrease in interest expense was due to the lower average debt balance during the six months ended June 30, 2019. The lower average debt balance was the result of the redemption of the 5.625% Senior Secured Notes due 2023 (the "Senior Secured Notes") in March 2018, the early payoff of a mortgage loan which encumbered a hotel property that was sold in July 2018, the repayment of an $85.0 million mortgage loan which encumbered the hotel property owned by our consolidated joint venture in November 2018 and scheduled mortgage loans principal payments. These decreases were partially offset by the increase in interest expense resulting from entering into a new $96.0 million mortgage loan during the six months ended June 30, 2019.

Related Party Interest Expense

During the six months ended June 30, 2019, we recognized related party interest expense of $2.3 million. In November 2018, our consolidated joint venture entered into an $85.0 million related party mortgage loan with RLJ LP. The hotel property owned by our consolidated joint venture is encumbered by the related party mortgage loan.

Loss on Sale of Hotel Properties, net

During the six months ended June 30, 2019, we recorded a net loss on sale of hotel properties of $21.4 million, which was primarily attributable to the sale of two hotel properties. During the six months ended June 30, 2018, we recorded a net loss on sale of hotel properties of $9.3 million, which was primarily attributable to the sale of two hotel properties.

Gain on Extinguishment of Indebtedness

In March 2018, we recognized a $12.9 million gain on extinguishment of indebtedness, which was due to the early redemption of the Senior Secured Notes. There was no gain or loss on extinguishment of indebtedness during the six months ended June 30, 2019.

Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of the funds necessary to pay for operating expenses and other expenditures directly associated with our hotel properties, including:

• recurring maintenance and capital expenditures necessary to maintain our hotel properties in accordance with brand standards;

• interest expense and scheduled principal payments on outstanding indebtedness; and

• corporate and other general and administrative expenses.

35

We expect to meet our short-term liquidity requirements generally through the net cash provided by operations, existing cash balances, and proceeds from the sale of hotel properties.

Our long-term liquidity requirements consist primarily of the funds necessary to pay for the costs of redevelopments, renovations, expansions and other capital expenditures that need to be made periodically with respect to our hotel properties, and scheduled debt payments, at maturity or otherwise. We expect to meet our long-term liquidity requirements through various sources of capital, including existing working capital, the net cash provided by operations, long-term mortgage loans and other secured and unsecured borrowings, the proceeds from the sale of hotel properties and, if necessary, related party borrowings from RLJ that would be funded from RLJ's revolving credit facility.

Sources and Uses of Cash

As of June 30, 2019, we had $18.8 million of cash, cash equivalents and restricted cash reserves as compared to $24.6 million at December 31, 2018.

Cash flows from Operating Activities

The net cash flow provided by operating activities totaled $54.4 million and $76.7 million for the six months ended June 30, 2019 and 2018, respectively. Our cash flows provided by operating activities generally consist of the cash received from the hotel property lease agreements between the Lessors and the Lessees, which is partially offset by the cash paid for corporate expenses and other working capital changes. Refer to the "Results of Operations" section for further discussion of our operating results for the six months ended June 30, 2019 and 2018.

Cash flows from Investing Activities

The net cash flow provided by investing activities totaled $112.7 million for the six months ended June 30, 2019 primarily due to $145.4 million of net cash proceeds from the sale of two hotel properties, partially offset by $32.0 million in routine capital improvements and additions to our hotel properties.

The net cash flow provided by investing activities totaled $82.8 million for the six months ended June 30, 2018 primarily due to $116.5 million of net cash proceeds from the sale of two hotel properties, partially offset by $33.8 million in routine capital improvements and additions to our hotel properties.

Cash flows from Financing Activities

The net cash flow used in financing activities totaled $172.9 million for the six months ended June 30, 2019 primarily due to $338.1 million in distributions to members, a payment of $45.6 million to redeem the preferred equity in a consolidated joint venture, $1.3 million in scheduled mortgage loans principal payments and $1.0 million in deferred financing cost payments. The net cash flow used in financing activities was partially offset by $115.1 million in contributions from members, $96.0 million in new mortgage borrowings and $2.3 million in contributions from consolidated joint venture partners.

The net cash flow used in financing activities totaled $161.4 million for the six months ended June 30, 2018 primarily due to a payment of approximately $539.0 million to early redeem the Senior Secured Notes, $262.1 million in distributions to members and $1.5 million in mortgage loans principal payments. The net cash flow used in financing activities was partially offset by $641.8 million in contributions from members.

Capital Expenditures and Reserve Funds

We maintain each of our hotel properties in good repair and condition and in conformity with applicable laws and regulations, franchise agreements and management agreements. Generally, the cost of routine improvements and alterations are paid out of furniture, fixtures, and equipment ("FF&E") reserves, which are funded by a portion of each hotel property’s gross revenues. Routine capital expenditures are administered by us with the assistance of the property management companies. However, we have approval rights over the capital expenditures as part of the annual budget process for each of our hotel properties.

From time to time, certain of our hotel properties may undergo renovations as a result of our decision to upgrade portions of the hotels, such as guestrooms, public space, meeting space, and/or restaurants, in order to better compete with other hotels and alternative lodging options in our markets. In addition, upon acquisition of a hotel we often are required to complete a

36

property improvement plan in order to bring the hotel up to the respective franchisor’s standards. If permitted by the terms of the management agreement, funding for a renovation will first come from the FF&E reserves. To the extent that the FF&E reserves are not available or sufficient to cover the cost of the renovation, we will fund all or the remaining portion of the renovation with cash and cash equivalents on hand and/or other sources of available liquidity.

With respect to some of our hotel properties that are operated under franchise agreements with major national hotel brands and for some of our hotel properties subject to first mortgage liens, we are obligated to maintain FF&E reserve accounts for future capital expenditures at these hotels. The amount funded into each of these reserve accounts is generally determined pursuant to the management agreements, franchise agreements and/or mortgage loan documents for each of the respective hotels, and typically ranges between 4.0% and 5.0% of the respective hotel’s total gross revenue. As of June 30, 2019, approximately $1.2 million was held in FF&E reserve accounts for future capital expenditures.

Off-Balance Sheet Arrangements

As of June 30, 2019, we owned 50% interests in joint ventures that owned two hotel properties. RLJ LP owns more than 50% of the operating lessee for one of these hotels and the other hotel is operated without a lease. None of our officers or employees holds an ownership interest in any of these joint ventures or entities.

One of the 50% unconsolidated joint ventures that owns a hotel property has $20.7 million of non-recourse mortgage debt, of which our pro rata portion was $10.3 million, none of which is reflected as a liability on our consolidated balance sheet. Our liabilities with regard to the non-recourse debt and the liabilities of our subsidiaries that are members or partners in joint ventures are generally limited to guaranties of the borrowing entity’s obligations to pay for the lender’s losses caused by misconduct, fraud or misappropriation of funds by the venture and other typical exceptions from the non-recourse provisions in the mortgages, such as for environmental liabilities. In addition, this joint venture is subject to two ground leases with terms expiring in 2044 and 2094.

The other 50% unconsolidated joint venture that owns a hotel property is subject to a ground lease with an initial term expiring in 2021. After the initial term, the joint venture may extend the ground lease for an additional term of 10 years to 2031.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Market risk includes the risks that arise from changes in interest rates, equity prices and other market changes that affect market sensitive instruments. Our primary market risk exposure is to changes in interest rates on our variable rate debt. As of June 30, 2019, we had approximately $96.0 million of total variable rate debt outstanding (or 12.4% of total indebtedness) with a weighted-average interest rate of 4.00% per annum. As of June 30, 2019, if market interest rates on our variable rate debt were to increase by 1.00%, or 100 basis points, interest expense would decrease future earnings and cash flows by approximately $1.0 million annually. As of June 30, 2019, we also had approximately $85.0 million of total variable rate related party debt outstanding (or 11.0% of total indebtedness) with a weighted-average interest rate of 5.40% per annum. As of June 30, 2019, if market interest rates on our variable rate related party debt were to increase by 1.00%, or 100 basis points, related party interest expense would decrease future earnings and cash flows by approximately $0.9 million annually.

Our interest rate risk objectives are to limit the impact of interest rate fluctuations on earnings and cash flows and to lower our overall borrowing costs. To achieve these objectives, we manage our exposure to fluctuations in market interest rates through the use of fixed rate debt instruments to the extent that reasonably favorable rates are obtainable. From time to time, we may enter into derivative financial instruments such as interest rate swaps to mitigate our interest rate risk or to effectively lock the interest rate on a portion of our variable rate debt. We do not enter into derivative or interest rate transactions for speculative purposes.

37

The following table provides information about our financial instruments that are sensitive to changes in interest rates. For debt obligations outstanding as of June 30, 2019, the following table presents the principal repayments and related weighted-average interest rates by contractual maturity dates (in thousands):

	2019			2020			2021			2022			2023			Thereafter			Total
Fixed rate debt (2)	$	1,065		$	2,671		$	2,824		$	110,997		$	—		$	475,000		$	592,557
Weighted-average interest rate	4.95		%	4.95		%	4.95		%	4.95		%	—		%	6.00		%	5.79		%
Variable rate debt (1)	$	—		$	—		$	—		$	—		$	—		$	96,000		$	96,000
Weighted-average interest rate	—		%	—		%	—		%	—		%	—		%	4.00		%	4.00		%
Variable rate debt - related party debt	$	—		$	—		$	—		$	—		$	85,000		$	—		$	85,000
Weighted-average interest rate	—		%	—		%	—		%	—		%	5.40		%	—		%	5.40		%
Total	$	1,065		$	2,671		$	2,824		$	110,997		$	85,000		$	571,000		$	773,557

(1) Excludes $0.9 million of net deferred financing costs on the mortgage loan.

(2) Excludes a total of $30.1 million related to fair value adjustments on the debt that RLJ pushed down to our consolidated financial statements as a result of the Mergers.

Our ultimate realized gain or loss with respect to interest rate fluctuations will depend on the exposures that arise during future periods, prevailing interest rates and our hedging strategies at that time.

Changes in market interest rates on our fixed rate debt impact the fair value of our debt, but such changes have no impact to our consolidated financial statements. As of June 30, 2019, the estimated fair value of our fixed rate debt was $668.1 million, which is based on having the same debt service requirements that could have been borrowed at the date presented, at prevailing current market interest rates. If interest rates were to rise by 1.00%, or 100 basis points, and our fixed rate debt balance remains constant, we expect the fair value of our debt to decrease by approximately $30.8 million.

Item 4.Controls and Procedures.

Rangers

Evaluation of Disclosure Controls and Procedures

In accordance with Rule 13a-15(b) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), Rangers' management, under the supervision and participation of the Chief Executive Officer and the Chief Financial Officer, has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based on that evaluation, Rangers' Chief Executive Officer and Chief Financial Officer concluded that Rangers' disclosure controls and procedures were effective as of June 30, 2019.

Changes in Internal Control over Financial Reporting

There have been no changes in Rangers' internal control over financial reporting (as defined in Rule 13a-15 and 15d-15 of the Exchange Act) during the period ended June 30, 2019 that have materially affected, or are reasonably likely to materially affect, its internal control over financial reporting.

FelCor LP

Evaluation of Disclosure Controls and Procedures

In accordance with Rule 13a-15(b) of the Exchange Act, the management of Rangers GP, the sole general partner of FelCor LP, under the supervision and participation of the Chief Executive Officer and the Chief Financial Officer, has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based on that evaluation, Rangers GP's Chief Executive Officer and Chief Financial Officer concluded that FelCor LP's disclosure controls and procedures were effective as of June 30, 2019.

38

Changes in Internal Control over Financial Reporting

There have been no changes in FelCor LP's internal control over financial reporting (as defined in Rule 13a-15 and 15d-15 of the Exchange Act) during the period ended June 30, 2019 that have materially affected, or are reasonably likely to materially affect, its internal control over financial reporting.

PART II.  OTHER INFORMATION

Item 1.Legal Proceedings

The nature of the operations of our hotel properties exposes our hotel properties and the Company to the risk of claims and litigation in the normal course of their business. Other than routine litigation arising out of the ordinary course of business and the pension trust litigation matter noted in Note 9, Commitments and Contingencies, the Company is not presently subject to any material litigation nor, to the Company's knowledge, is any material litigation threatened against the Company.

Item 1A.Risk Factors

For a discussion of our potential risks and uncertainties, please refer to the "Risk Factors" section in the Annual Report which is accessible on the SEC’s website at www.sec.gov. There have been no material changes to the risk factors previously disclosed in the Annual Report.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.Defaults Upon Senior Securities

None.

Item 4.Mine Safety Disclosures

Not applicable.

Item 5.Other Information

None.

39

Item 6.Exhibits

The exhibits required to be filed by Item 601 of Regulation S-K are noted below:

Exhibit Index

Exhibit Number	Description of Exhibit
3.1	Third Amended and Restated Agreement of Limited Partnership of FelCor Limited Partnership, dated as of August 31, 2017 (incorporated by reference to Exhibit 3.1 to FelCor LP’s Current Report on Form 8-K filed on September 1, 2017)
3.2	Certificate of Amendment to the Certificate of Limited Partnership of FelCor Limited Partnership, dated September 1, 2017 (incorporated by reference to Exhibit 3.2 to FelCor LP’s Current Report on Form 8-K filed on September 1, 2017)
3.3	Articles of Organization of Rangers Sub I, LLC (incorporated by reference to Exhibit 3.1 to Rangers’ and FelCor LP’s Current Report on Form 8-K filed on September 7, 2017)
3.4	Operating Agreement of Rangers Sub I, LLC dated April 20, 2017 (incorporated by reference to Exhibit 3.2 to Rangers’ and FelCor LP’s Current Report on Form 8-K filed on September 7, 2017)
31.1*	Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Rangers.
31.2*	Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Rangers.
31.3*	Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for FelCor LP.
31.4*	Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for FelCor LP.
32.1*	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for Rangers.
32.2*	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for FelCor LP.
101.INS	XBRL Instance Document	Submitted electronically with this report
101.SCH	XBRL Taxonomy Extension Schema Document	Submitted electronically with this report
101.CAL	XBRL Taxonomy Calculation Linkbase Document	Submitted electronically with this report
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document	Submitted electronically with this report
101.LAB	XBRL Taxonomy Label Linkbase Document	Submitted electronically with this report
101.PRE	XBRL Taxonomy Presentation Linkbase Document	Submitted electronically with this report

 *Filed herewith

40

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	RANGERS SUB I, LLC
Dated: August 8, 2019	/s/ LESLIE D. HALE
	Leslie D. Hale
	President and Chief Executive Officer
Dated: August 8, 2019	/s/ SEAN M. MAHONEY
	Sean M. Mahoney
	Executive Vice President and Chief Financial Officer
	(Principal Financial Officer)
Dated: August 8, 2019	/s/ CHRISTOPHER A. GORMSEN
	Christopher A. Gormsen
	Senior Vice President and Chief Accounting Officer
	(Principal Accounting Officer)

	FELCOR LODGING LIMITED PARTNERSHIP
	By: Rangers General Partner, LLC, its General Partner
Dated: August 8, 2019	/s/ LESLIE D. HALE
	Leslie D. Hale
	President and Chief Executive Officer
Dated: August 8, 2019	/s/ SEAN M. MAHONEY
	Sean M. Mahoney
	Executive Vice President and Chief Financial Officer
	(Principal Financial Officer)
Dated: August 8, 2019	/s/ CHRISTOPHER A. GORMSEN
	Christopher A. Gormsen
	Senior Vice President and Chief Accounting Officer
	(Principal Accounting Officer)

41

EX-31.1

EXHIBIT 31.1

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Leslie D. Hale, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Rangers Sub I, LLC;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of trustees (or persons performing the equivalent functions):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

	RANGERS SUB I, LLC
Dated: August 8, 2019	/s/ LESLIE D. HALE
	Leslie D. Hale
	President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Sean M. Mahoney, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Rangers Sub I, LLC;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of trustees (or persons performing the equivalent functions):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

	RANGERS SUB I, LLC
Dated: August 8, 2019	/s/ SEAN M. MAHONEY
	Sean M. Mahoney
	Executive Vice President and Chief Financial Officer

EX-31.3

EXHIBIT 31.3

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Leslie D. Hale, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of FelCor Lodging Limited Partnership;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of trustees (or persons performing the equivalent functions):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

	FELCOR LODGING LIMITED PARTNERSHIP
	By: Rangers General Partner, LLC, its General Partner
Dated: August 8, 2019	/s/ LESLIE D. HALE
	Leslie D. Hale
	President and Chief Executive Officer

EX-31.4

EXHIBIT 31.4

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Sean M. Mahoney, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of FelCor Lodging Limited Partnership;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of trustees (or persons performing the equivalent functions):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

	FELCOR LODGING LIMITED PARTNERSHIP
	By: Rangers General Partner, LLC, its General Partner
Dated: August 8, 2019	/s/ SEAN M. MAHONEY
	Sean M. Mahoney
	Executive Vice President and Chief Financial Officer

EX-32.1

EXHIBIT 32.1

Certification Pursuant To

18 U.S.C. Section 1350,

as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report of Rangers Sub I, LLC (the “Company”) on Form 10-Q for the quarter ended June 30, 2019 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Leslie D. Hale, President and Chief Executive Officer of the Company, and I, Sean M. Mahoney, Executive Vice President and Chief Financial Officer of the Company, certify, to our knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	RANGERS SUB I, LLC
Dated: August 8, 2019	/s/ LESLIE D. HALE
	Leslie D. Hale
	President and Chief Executive Officer
	/s/ SEAN M. MAHONEY
	Sean M. Mahoney
	Executive Vice President and Chief Financial Officer

EX-32.2

EXHIBIT 32.2

Certification Pursuant To

18 U.S.C. Section 1350,

as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report of FelCor Lodging Limited Partnership (the “Company”) on Form 10-Q for the quarter ended June 30, 2019 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Leslie D. Hale, President and Chief Executive Officer of the Company, and I, Sean M. Mahoney, Executive Vice President and Chief Financial Officer of the Company, certify, to our knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	FELCOR LODGING LIMITED PARTNERSHIP
	By: Rangers General Partner, LLC, its General Partner
Dated: August 8, 2019	/s/ LESLIE D. HALE
	Leslie D. Hale
	President and Chief Executive Officer
	/s/ SEAN M. MAHONEY
	Sean M. Mahoney
	Executive Vice President and Chief Financial Officer

XML

Document and Entity Information	3 Months Ended	6 Months Ended
	Jun. 30, 2019 shares	Jun. 30, 2019 shares
Document Information [Line Items]
Entity Registrant Name		Rangers Sub I, LLC
Entity Central Index Key		0001715629
Current Fiscal Year End Date		--12-31
Entity Filer Category		Non-accelerated Filer
Document Type		10-Q
Document Period End Date		Jun. 30, 2019
Document Fiscal Year Focus		2019
Document Fiscal Period Focus		Q2
Amendment Flag		false
Entity Common Stock, Shares Outstanding	1	1
Entity Current Reporting Status		Yes
Entity Emerging Growth Company		false
Entity Small Business		false
Entity Shell Company	false
FelCor Lodging LP
Document Information [Line Items]
Entity Registrant Name		FelCor Lodging Limited Partnership
Entity Central Index Key		0001048789

XML

Consolidated Balance Sheets - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Assets
Investment in hotel properties, net	$ 1,948,414	$ 2,123,423
Restricted cash reserves	5,100	3,200
Lease right-of-use assets		0
Intangible assets, net		46,260
Liabilities and Equity
Debt, net	717,715	626,628
Accounts payable and other liabilities		43,389
Operating Lease, Liability		0
Rangers Sub I, LLC
Assets
Investment in hotel properties, net	1,948,414	2,123,423
Investment in unconsolidated joint ventures	15,803	15,716
Cash and cash equivalents	13,715	21,351
Restricted cash reserves	5,081	3,211
Related party rent receivable	30,311	16,501
Lease right-of-use assets	82,786	0
Intangible assets, net	0	46,260
Prepaid expense and other assets	5,531	6,552
Related Party Prepaid Interest	178	180
Total assets	2,101,819	2,233,194
Liabilities and Equity
Debt, net	717,715	626,628
Notes Payable, Related Parties	85,000	85,000
Accounts payable and other liabilities	28,697	43,389
Related party lease termination fee payable	712	0
Operating Lease, Liability	48,965	0
Accrued interest	2,463	2,463
Distributions payable	0	126
Total liabilities	883,552	757,606
Commitments and Contingencies (Note 9)
Member's equity:
Member's equity	1,113,358	1,334,154
Retained earnings	84,474	76,695
Total member's equity	1,197,832	1,410,849
Noncontrolling interest:
Noncontrolling interest in consolidated joint ventures	8,336	6,059
Noncontrolling interest in FelCor LP	12,099	14,250
Total noncontrolling interest	20,435	20,309
Preferred capital in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018	0	44,430
Total equity	1,218,267	1,475,588
Total liabilities and equity	2,101,819	2,233,194
FelCor Lodging LP
Assets
Investment in hotel properties, net	1,948,414	2,123,423
Investment in unconsolidated joint ventures	15,803	15,716
Cash and cash equivalents	13,715	21,351
Restricted cash reserves	5,081	3,211
Related party rent receivable	30,311	16,501
Lease right-of-use assets	82,786	0
Intangible assets, net	0	46,260
Prepaid expense and other assets	5,531	6,552
Related Party Prepaid Interest	178	180
Total assets	2,101,819	2,233,194
Liabilities and Equity
Debt, net	717,715	626,628
Notes Payable, Related Parties	85,000	85,000
Accounts payable and other liabilities	28,697	43,389
Related party lease termination fee payable	712	0
Operating Lease, Liability	48,965	0
Accrued interest	2,463	2,463
Distributions payable	0	126
Total liabilities	883,552	757,606
Commitments and Contingencies (Note 9)
Member's equity:
Partners' capital	1,124,604	1,347,630
Retained earnings	85,327	77,469
Total member's equity	1,209,931	1,425,099
Noncontrolling interest:
Noncontrolling interest in consolidated joint ventures	8,336	6,059
Preferred capital in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018	0	44,430
Total equity	1,218,267	1,475,588
Total liabilities and equity	$ 2,101,819	$ 2,233,194

XML

Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Rangers Sub I, LLC
Membership units, par value (in dollars per share)	$ 0	$ 0
Membership units, units issued (in shares)	1	1
Membership units, units outstanding (in shares)	1	1
Preferred capital in a consolidated joint venture, liquidation value	$ 0	$ 45,544
FelCor Lodging LP
Membership units, par value (in dollars per share)	$ 0	$ 0
Membership units, units issued (in shares)	1	1
Membership units, units outstanding (in shares)	1	1
Preferred capital in a consolidated joint venture, liquidation value	$ 0	$ 45,544

XML

Consolidated Statements of Operations and Comprehensive Income - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Revenues
Related party lease revenue	$ 56,221		$ 106,142
Expenses
Interest expense	(8,300)	$ (8,600)	(15,500)	$ (21,800)
Equity in income from unconsolidated joint ventures	428	611	535	727
Rangers Sub I, LLC
Revenues
Related party lease revenue	56,221	60,650	106,142	114,200
Total revenues	56,221	60,650	106,142	114,200
Expenses
Depreciation and amortization	18,294	20,492	36,588	41,204
Property tax, insurance and other	10,582	14,056	21,090	28,887
General and administrative	269	551	683	1,159
Transaction costs	(142)	647	110	2,175
Total operating expenses	29,003	35,746	58,471	73,425
Other income	2	102	50	110
Interest income	65	53	161	83
Interest expense	(8,258)	(8,608)	(15,505)	(21,755)
Interest Expense, Related Party	(1,171)	0	(2,337)	0
(Loss) gain on sale of hotel properties, net	(21,382)	42	(21,382)	(9,324)
Gain on extinguishment of indebtedness	0	7	0	12,936
Income (loss) before equity in income from unconsolidated joint ventures	(3,526)	16,500	8,658	22,825
Equity in income from unconsolidated joint ventures	428	611	535	727
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	(3,098)	17,111	9,193	23,552
Net (income) loss attributable to noncontrolling interests:
Noncontrolling interest in consolidated joint ventures	(100)	(42)	4	34
Noncontrolling interest in FelCor LP	32	(167)	(79)	(229)
Preferred distributions - consolidated joint venture	0	(369)	(186)	(735)
Redemption of preferred equity - consolidated joint venture	0	0	(1,153)	0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent	(3,166)	16,533	7,779	22,622
FelCor Lodging LP
Revenues
Related party lease revenue	56,221	60,650	106,142	114,200
Total revenues	56,221	60,650	106,142	114,200
Expenses
Depreciation and amortization	18,294	20,492	36,588	41,204
Property tax, insurance and other	10,582	14,056	21,090	28,887
General and administrative	269	551	683	1,159
Transaction costs	(142)	647	110	2,175
Total operating expenses	29,003	35,746	58,471	73,425
Other income	2	102	50	110
Interest income	65	53	161	83
Interest expense	(8,258)	(8,608)	(15,505)	(21,755)
Interest Expense, Related Party	(1,171)	0	(2,337)	0
(Loss) gain on sale of hotel properties, net	(21,382)	42	(21,382)	(9,324)
Gain on extinguishment of indebtedness	0	7	0	12,936
Income (loss) before equity in income from unconsolidated joint ventures	(3,526)	16,500	8,658	22,825
Equity in income from unconsolidated joint ventures	428	611	535	727
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	(3,098)	17,111	9,193	23,552
Net (income) loss attributable to noncontrolling interests:
Noncontrolling interest in consolidated joint ventures	(100)	(42)	4	34
Preferred distributions - consolidated joint venture	0	(369)	(186)	(735)
Redemption of preferred equity - consolidated joint venture	0	0	(1,153)	0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent	$ (3,198)	$ 16,700	$ 7,858	$ 22,851

XML

Consolidated Statements of Changes in Equity - USD ($)	Rangers Sub I, LLC	Rangers Sub I, LLC Additional Paid-in Capital	Rangers Sub I, LLC Retained Earnings	Rangers Sub I, LLC Consolidated Joint Ventures	Rangers Sub I, LLC Preferred Equity in a Consolidated Joint Venture	Rangers Sub I, LLC Noncontrolling Interest, Operating Partnerships	FelCor Lodging LP	FelCor Lodging LP Additional Paid-in Capital	FelCor Lodging LP Retained Earnings	FelCor Lodging LP Consolidated Joint Ventures	FelCor Lodging LP Preferred Equity in a Consolidated Joint Venture
Balance at Dec. 31, 2017	$ 1,370,359,000	$ 1,302,739,000	$ 4,090,000	$ 5,900,000	$ 44,430,000	$ 13,200,000	$ 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)	23,552,000		22,622,000	(34,000)	735,000	229,000	23,552,000	0	22,851,000	(34,000)	735,000
Contributions	641,783,000	635,365,000				6,418,000	641,783,000	641,783,000
Distributions	(263,928,000)	(261,289,000)				(2,639,000)	(263,928,000)	(263,928,000)
Preferred distributions - consolidated joint venture	(735,000)				(735,000)		(735,000)				(735,000)
Contributions from a noncontrolling interest	0						0
Balance at Jun. 30, 2018	1,771,031,000	1,676,815,000	26,712,000	5,866,000	44,430,000	17,208,000	1,771,031,000	1,693,753,000	26,982,000	5,866,000	44,430,000
Balance at Mar. 31, 2018	1,766,455,000	1,688,860,000	10,179,000	5,824,000	44,430,000	17,162,000	1,766,455,000	1,705,919,000	10,282,000	5,824,000	44,430,000
Increase (Decrease) in Owners' Equity
Net income (loss) and comprehensive income (loss)	17,111,000		16,533,000	42,000	369,000	167,000	17,111,000	0	16,700,000	42,000	369,000
Contributions	43,750,000	43,312,000				438,000	43,750,000	43,750,000
Distributions	(55,916,000)	(55,357,000)				(559,000)	(55,916,000)	(55,916,000)
Preferred distributions - consolidated joint venture	(369,000)				(369,000)		(369,000)				(369,000)
Balance at Jun. 30, 2018	1,771,031,000	1,676,815,000	26,712,000	5,866,000	44,430,000	17,208,000	1,771,031,000	1,693,753,000	26,982,000	5,866,000	44,430,000
Balance at Dec. 31, 2018	1,475,588,000	1,334,154,000	76,695,000	6,059,000	44,430,000	14,250,000	1,475,588,000	1,347,630,000	77,469,000	6,059,000	44,430,000
Increase (Decrease) in Owners' Equity
Net income (loss) and comprehensive income (loss)	9,193,000		7,779,000	(4,000)	1,339,000	79,000	9,193,000		7,858,000	(4,000)	1,339,000
Contributions	115,123,000	113,972,000				1,151,000	115,123,000	115,123,000
Distributions	(338,149,000)	(334,768,000)				(3,381,000)	(338,149,000)	(338,149,000)
Preferred distributions - consolidated joint venture	(186,000)				(186,000)		(186,000)				(186,000)
Stock Redeemed or Called During Period, Value	(45,583,000)				(45,583,000)		(45,583,000)				(45,583,000)
Contributions from a noncontrolling interest	2,281,000			2,281,000			2,281,000			2,281,000
Balance at Jun. 30, 2019	1,218,267,000	1,113,358,000	84,474,000	8,336,000	0	12,099,000	1,218,267,000	1,124,604,000	85,327,000	8,336,000	0
Balance at Mar. 31, 2019	1,469,929,000	1,359,436,000	87,640,000	8,236,000	0	14,617,000	1,469,929,000	1,373,168,000	88,525,000	8,236,000	0
Increase (Decrease) in Owners' Equity
Net income (loss) and comprehensive income (loss)	(3,098,000)		(3,166,000)	100,000	0	(32,000)	(3,098,000)		(3,198,000)	100,000	0
Contributions	41,277,000	40,864,000				413,000	41,277,000	41,277,000
Distributions	(289,841,000)	(286,942,000)				(2,899,000)	(289,841,000)	(289,841,000)	0	0	0
Balance at Jun. 30, 2019	$ 1,218,267,000	$ 1,113,358,000	$ 84,474,000	$ 8,336,000	$ 0	$ 12,099,000	$ 1,218,267,000	$ 1,124,604,000	$ 85,327,000	$ 8,336,000	$ 0

XML

Consolidated Statements of Cash Flows - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018
Adjustments to reconcile net income to cash flow provided by operating activities:
Equity in income from unconsolidated joint ventures	$ (535)	$ (727)
Rangers Sub I, LLC
Cash flows from operating activities
Net income	9,193	23,552
Adjustments to reconcile net income to cash flow provided by operating activities:
Loss on sale of hotel properties, net	21,382	9,324
Depreciation and amortization	36,588	41,204
Amortization of deferred financing costs	49	144
Other amortization	(1,299)	(2,142)
Equity in income from unconsolidated joint ventures	(535)	(727)
Distributions of income from unconsolidated joint ventures	1,051	814
Gain on extinguishment of indebtedness	0	(12,936)
Changes in assets and liabilities:
Related party rent receivable	(13,810)	28,782
Prepaid expense and other assets	890	5,653
Related party prepaid interest	2	0
Accounts payable and other liabilities	927	(7,119)
Accrued interest	0	(9,823)
Net cash flow provided by operating activities	54,438	76,726
Cash flows from investing activities
Proceeds from the sale of hotel properties, net	145,389	116,550
Improvements and additions to hotel properties	(31,976)	(33,793)
Additions to property and equipment	(102)	(4)
Contributions to unconsolidated joint ventures	(603)	0
Net cash flow provided by investing activities	112,708	82,753
Cash flows from financing activities
Proceeds from borrowings	96,000	0
Repayments of Secured Debt	(1,292)	(540,304)
Contributions from members	115,123	641,783
Distributions to members	(338,149)	(262,128)
Payments of deferred financing costs	(980)	(10)
Preferred distributions - consolidated joint venture	(312)	(739)
Payments for Repurchase of Redeemable Preferred Stock	(45,583)	0
Contributions from a noncontrolling interest	2,281	0
Net cash flow used in financing activities	(172,912)	(161,398)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	(5,766)	(1,919)
Cash, cash equivalents, and restricted cash reserves, beginning of year	24,562	18,031
Cash, cash equivalents, and restricted cash reserves, end of period	18,796	16,112
FelCor Lodging LP
Cash flows from operating activities
Net income	9,193	23,552
Adjustments to reconcile net income to cash flow provided by operating activities:
Loss on sale of hotel properties, net	21,382	9,324
Depreciation and amortization	36,588	41,204
Amortization of deferred financing costs	49	144
Other amortization	(1,299)	(2,142)
Equity in income from unconsolidated joint ventures	(535)	(727)
Distributions of income from unconsolidated joint ventures	1,051	814
Gain on extinguishment of indebtedness	0	(12,936)
Changes in assets and liabilities:
Related party rent receivable	(13,810)	28,782
Prepaid expense and other assets	890	5,653
Related party prepaid interest	2	0
Accounts payable and other liabilities	927	(7,119)
Accrued interest	0	(9,823)
Net cash flow provided by operating activities	54,438	76,726
Cash flows from investing activities
Proceeds from the sale of hotel properties, net	145,389	116,550
Improvements and additions to hotel properties	(31,976)	(33,793)
Additions to property and equipment	(102)	(4)
Contributions to unconsolidated joint ventures	(603)	0
Net cash flow provided by investing activities	112,708	82,753
Cash flows from financing activities
Proceeds from borrowings	96,000	0
Repayments of Secured Debt	(1,292)	(540,304)
Contributions from members	115,123	641,783
Distributions to members	(338,149)	(262,128)
Payments of deferred financing costs	(980)	(10)
Preferred distributions - consolidated joint venture	(312)	(739)
Payments for Repurchase of Redeemable Preferred Stock	(45,583)	0
Contributions from a noncontrolling interest	2,281	0
Net cash flow used in financing activities	(172,912)	(161,398)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	(5,766)	(1,919)
Cash, cash equivalents, and restricted cash reserves, beginning of year	24,562	18,031
Cash, cash equivalents, and restricted cash reserves, end of period	18,796	16,112
Preferred Capital in Consolidated Joint Venture | Rangers Sub I, LLC
Cash flows from operating activities
Net income	1,339	735
Preferred Capital in Consolidated Joint Venture | FelCor Lodging LP
Cash flows from operating activities
Net income	1,339	735
Consolidated Joint Ventures | Rangers Sub I, LLC
Cash flows from operating activities
Net income	(4)	(34)
Cash flows from financing activities
Contributions from a noncontrolling interest	2,281
Consolidated Joint Ventures | FelCor Lodging LP
Cash flows from operating activities
Net income	(4)	$ (34)
Cash flows from financing activities
Contributions from a noncontrolling interest	$ 2,281

XML

Organization

6 Months Ended

Jun. 30, 2019

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Organization

Organization

Rangers Sub I, LLC ("Rangers") is a Maryland limited liability company and a wholly-owned subsidiary of RLJ Lodging Trust, L.P. ("RLJ LP"). Rangers owns an indirect 99% partnership interest in FelCor Lodging Limited Partnership ("FelCor LP"). Rangers General Partner, LLC, also a wholly-owned subsidiary of RLJ LP, owns the remaining 1% partnership interest and is the sole general partner of FelCor LP. Rangers and FelCor LP are collectively referred to as the "Company." Substantially all of the Company’s assets and liabilities are held by, and all of its operations are conducted through FelCor LP. The Company owns primarily premium-branded, upper-upscale hotels located in major markets and resort locations.

As of June 30, 2019, the Company owned 28 hotel properties with approximately 8,100 rooms, located in 13 states.  The Company, through wholly-owned subsidiaries, owned a 100% interest in 25 hotel properties, a 95% controlling interest in The Knickerbocker, and 50% interests in entities owning two hotel properties. The Company consolidates its real estate interests in the 26 hotel properties in which it holds a controlling financial interest, and the Company records the real estate interests in the two hotels in which it holds an indirect 50% interest using the equity method of accounting. The Company leases 27 of its 28 hotel properties to subsidiaries of RLJ LP.

XML

Summary of Significant Accounting Policies

6 Months Ended

Jun. 30, 2019

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

The combined Annual Report on Form 10-K for the year ended December 31, 2018 of Rangers and FelCor LP contains a discussion of the Company's significant accounting policies. Other than noted below, there have been no other significant changes to the Company's significant accounting policies since December 31, 2018.

Basis of Presentation and Principles of Consolidation

The unaudited consolidated financial statements and related notes have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America ("GAAP") and in conformity with the rules and regulations of the Securities and Exchange Commission ("SEC") applicable to financial information. The unaudited financial statements include all adjustments that are necessary, in the opinion of management, to fairly state the consolidated balance sheets, statements of operations and comprehensive income (loss), statements of changes in equity (partners' capital) and statements of cash flows.

The unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto as of and for the year ended December 31, 2018, included in the combined Annual Report on Form 10-K of Rangers and FelCor LP filed with the SEC on March 1, 2019.

The consolidated financial statements include the accounts of Rangers, FelCor LP and its wholly-owned subsidiaries, and joint ventures in which the Company has a majority voting interest and control. For the controlled subsidiaries that are not wholly-owned, the third-party ownership interest represents a noncontrolling interest, which is presented separately in the consolidated financial statements. The Company also records the real estate interests in two joint ventures in which it holds an indirect 50% interest using the equity method of accounting. All intercompany balances and transactions have been eliminated in consolidation.

Reclassifications

Certain prior year amounts in these financial statements have been reclassified to conform to the current year presentation with no impact to net income and comprehensive income, shareholders’ equity or cash flows.

Use of Estimates

The preparation of the Company’s financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of certain assets and liabilities and the amounts of contingent assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Leases

In February 2016, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2016-02, Leases (Topic 842), which provides the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). The Company adopted this standard on January 1, 2019 using the modified retrospective transition approach. There are two methods of applying the modified retrospective transition approach and the Company elected to not adjust the comparative periods in the consolidated financial statements and footnotes, so the Company did not recognize a cumulative effect adjustment on the date of adoption. The comparative historical periods will be presented in accordance with ASC 840, Leases.

Lessors

As a lessor in a lease contract, the Company classifies its leases as either an operating lease, direct financing lease, or a sales-type lease. The Company's hotel properties are leased through intercompany lease contracts. The Company's hotel property-owning subsidiaries (the "Lessors") lease the hotel properties to lessees owned by FelCor TRS Holdings, LLC ("FelCor TRS"), a subsidiary of RLJ LP (the "Lessees"). The Company classifies these lease contracts as operating leases, so the Company will continue to recognize the underlying leased asset as an investment in hotel properties on the consolidated balance sheets. Base lease revenue is recognized on a straight-line basis over the lease term. Percentage lease revenue is recognized over the lease term when it is earned and becomes receivable from the Lessees, according to the provisions of the respective lease contracts. The Company only capitalizes the incremental direct costs of leasing, so any indirect costs of leasing will be expensed as incurred. The Lessees are in compliance with their rental obligations under their respective lease agreements.

Lessees

As a lessee in a lease contract, the Company recognizes a lease right-of-use asset and a lease liability on the consolidated balance sheet. The Company is a lessee in a variety of lease contracts, such as ground leases, parking leases, office leases and equipment leases. The Company classifies its leases as either an operating lease or a finance lease based on the principle of whether or not the lease is effectively a financed purchase of the leased asset. For operating leases, the Company recognizes lease expense on a straight-line basis over the term of the lease. For finance leases, the Company recognizes lease expense on the effective interest method, which results in the interest component of each lease payment being recognized as interest expense and the lease right-of-use asset being amortized into amortization expense using the straight-line method over the term of the lease. For leases with an initial term of 12 months or less, the Company will not recognize a lease right-of-use asset and a lease liability on the consolidated balance sheet and lease expense will be recognized on a straight-line basis over the lease term.

At the lease commencement date, the Company determines the lease term by incorporating the fixed, non-cancelable lease term plus any lease extension option terms that are reasonably certain of being exercised. The ability to extend the lease term is at the Company's sole discretion. The Company calculates the present value of the future lease payments over the lease term in order to determine the lease liability and the related lease right-of-use asset that is recognized on the consolidated balance sheet.

Certain lease contracts may include an option to purchase the leased property, which is at the Company's sole discretion. The Company's lease contracts do not contain any material residual value guarantees or material restrictive covenants.

The Company's leases include a base lease payment, which is recognized as lease expense on a straight-line basis over the lease term. In addition, certain of the Company's leases may include an additional lease payment that is based on either (i) a percentage of the respective hotel property's financial results, or (ii) the frequency to which the leased asset is used, or (iii) the lease payments are adjusted periodically for inflation; all of which are recognized as variable lease expense, when incurred, in the consolidated statements of operations and comprehensive income (loss).

The Company will use the implicit rate in a lease contract in order to determine the present value of the future lease payments over the lease term.  If the implicit rate in the lease contract is not available, then the Company will use its incremental borrowing rate at the lease commencement date.  The Company determined its incremental borrowing rate for each lease contract by using the U.S. Treasury interest rates yield curve, and then making adjustments for the lease term, the Company’s credit spread, the Company’s ability to borrow on a secured basis, the quality and condition of the leased asset and the current economic environment.  For purposes of adopting ASC 842, the Company used its incremental borrowing rate on January 1, 2019 for the operating leases that commenced prior to that date.

The Company elected the following practical expedients in adopting the new standard:

• The Company elected the package of practical expedients that allows the Company to not reassess:

(i) whether any expired or existing contracts meet the definition of a lease;

(ii) the lease classification for any expired or existing leases; and

(iii) the initial direct costs for any existing leases.

• The Company elected a practical expedient to make an accounting policy election to not recognize a right-of-use asset and a lease liability for leases with an initial term of 12 months or less.

• The Company elected a practical expedient to allow the Company to not reassess whether an existing land easement not previously accounted for as a lease under ASC 840 would now be considered to be a lease under ASC 842.

• The Company elected a practical expedient whereby lessors, by class of underlying asset, are not required to separate the nonlease components from the lease components, if certain conditions are met.

Upon adoption of this standard on January 1, 2019, the Company recognized lease liabilities and the related lease right-of-use assets on the consolidated balance sheet for its ground leases, parking leases and office leases. In addition to recognizing the lease liabilities and the related lease right-of-use assets on the date of adoption, the Company reclassified its below market ground lease intangible assets from intangible assets, net on the consolidated balance sheet to the lease right-of-use assets. In addition, the Company reclassified its above market ground lease liabilities and deferred rent liabilities from accounts payable and other liabilities on the consolidated balance sheet to the lease right-of-use assets.

The following table summarizes the impact of adopting this guidance on the consolidated balance sheet (in thousands):

	January 1, 2019
	As Previously Reported		Impact of the Adoption of ASC 842			As Adjusted
Lease right-of-use assets	$	—	$	84,913		$	84,913
Intangible assets, net	$	46,260	$	(46,260	)	$	—
Accounts payable and other liabilities	$	43,389	$	(11,048	)	$	32,341
Lease liabilities	$	—	$	49,701		$	49,701

There was no impact to the Company’s consolidated statement of operations and comprehensive income (loss) and the consolidated statement of cash flows. Refer to Note 9, Commitments and Contingencies, for the Company's disclosures about its lease contracts.

Recently Issued Accounting Pronouncements

In August 2018, the SEC issued SEC Final Rule 33-10532, Disclosure Update and Simplification. The amendments add certain disclosure requirements, such as requiring entities to disclose the current and comparative quarter and year-to-date changes in shareholders' equity for interim periods. The Company adopted the new disclosure requirement relating to changes in shareholders' equity for interim periods on January 1, 2019. Based on the Company's assessment, the adoption of the new disclosures did not have a material impact on the Company's consolidated financial statements.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. The guidance modifies the disclosure requirements for fair value measurements by removing or modifying some of the disclosures, while also adding new disclosures. The guidance is effective for annual reporting periods beginning after December 15, 2019, and the interim periods within those annual periods, with early adoption permitted. The Company will adopt this new standard on January 1, 2020. Based on the Company's assessment, the adoption of this standard is not expected to have a material impact on the Company's consolidated financial statements.

XML

Investment in Hotel Properties

6 Months Ended

Jun. 30, 2019

Property, Plant and Equipment [Abstract]

Investment in Hotel Properties

Investment in Hotel Properties

Investment in hotel properties consisted of the following (in thousands):

	June 30, 2019			December 31, 2018
Land and improvements	$	499,839		$	532,490
Buildings and improvements	1,440,395			1,555,132
Furniture, fixtures and equipment	123,375			125,207
	2,063,609			2,212,829
Accumulated depreciation	(115,195		)	(89,406		)
Investment in hotel properties, net	$	1,948,414		$	2,123,423

For the three and six months ended June 30, 2019, the Company recognized depreciation expense related to its investment in hotel properties of approximately $18.2 million and $36.4 million, respectively. For the three and six months ended June 30, 2018, the Company recognized depreciation expense related to its investment in hotel properties of approximately $20.3 million and $40.9 million, respectively.

XML

Investment in Unconsolidated Entities

6 Months Ended

Jun. 30, 2019

Investment in Unconsolidated Entities [Abstract]

Investment in Unconsolidated Entities

Investment in Unconsolidated Joint Ventures

As of June 30, 2019 and December 31, 2018, the Company owned 50% interests in joint ventures that owned two hotel properties. The Company accounts for the investments in these unconsolidated joint ventures under the equity method of accounting. The Company makes adjustments to the equity in income from unconsolidated joint ventures related to the difference between the Company's basis in the investment in the unconsolidated joint ventures as compared to the historical basis of the assets and liabilities of the joint ventures. As of June 30, 2019 and December 31, 2018, the unconsolidated entities' debt consisted entirely of non-recourse mortgage debt.

The following table summarizes the components of the Company's investments in unconsolidated joint ventures (in thousands):

	June 30, 2019			December 31, 2018
Equity basis of the joint venture investments	$	(4,163	)	$	(4,810	)
Cost of the joint venture investments in excess of the joint venture book value	19,966			20,526
Investment in unconsolidated joint ventures	$	15,803		$	15,716

The following table summarizes the components of the Company's equity in income from unconsolidated joint ventures (in thousands):

	For the three months ended June 30,						For the six months ended June 30,
	2019			2018			2019			2018
Unconsolidated joint ventures net income attributable to the Company	$	708		$	891		$	1,095		$	1,287
Depreciation of cost in excess of book value	(280		)	(280		)	(560		)	(560		)
Equity in income from unconsolidated joint ventures	$	428		$	611		$	535		$	727

XML

Sale of Hotel Properties

6 Months Ended

Jun. 30, 2019

Discontinued Operations and Disposal Groups [Abstract]

Sale of Hotel Properties

Sale of Hotel Properties

During the six months ended June 30, 2019, the Company sold two hotel properties in one transaction for a total sale price of approximately $147.4 million. In connection with this transaction, the Company recorded a $21.3 million loss on sale, which is included in (loss) gain on sale of hotel properties, net in the accompanying consolidated statement of operations and comprehensive income (loss). The loss on sale included approximately $0.7 million in lease termination fees as a result of early termination of the TRS Leases with the lessees at these hotel properties.

The following table discloses the hotel properties that were sold during the six months ended June 30, 2019:

Hotel Property Name	Location	Sale Date	Rooms
Embassy Suites Myrtle Beach - Oceanfront Resort	Myrtle Beach, SC	June 27, 2019	255
Hilton Myrtle Beach Resort	Myrtle Beach, SC	June 27, 2019	385
		Total	640

During the six months ended June 30, 2018, the Company sold two hotel properties for a total sale price of approximately $119.2 million. In connection with these transactions, the Company recorded an aggregate $9.4 million loss on sales, which is included in (loss) gain on sale of hotel properties, net in the accompanying consolidated statement of operations and comprehensive income (loss). The loss on sale included approximately $1.5 million in lease termination fees as a result of early termination of the TRS Leases with the lessees at these hotel properties.

The following table discloses the hotel properties that were sold during the six months ended June 30, 2018:

Hotel Property Name	Location	Sale Date	Rooms
Embassy Suites Boston Marlborough	Marlborough, MA	February 21, 2018	229
Sheraton Philadelphia Society Hill Hotel	Philadelphia, PA	March 27, 2018	364
		Total	593

XML

Debt

6 Months Ended

Jun. 30, 2019

Debt Disclosure [Abstract]

Debt

Debt

The Company's debt consisted of the following (in thousands):

					Outstanding Borrowings at
	Number of Assets Encumbered	Interest Rate	Maturity Date		June 30, 2019			December 31, 2018
Senior Notes (1)(2)(3)	—	6.00%	June 2025		$	502,959		$	505,322
Mortgage loan (4)	3	4.95%	October 2022		90,512			91,737
Mortgage loan (5)	1	4.94%	October 2022		29,175			29,569
Mortgage loan (1)	3	4.00%	April 2024	(6)	96,000			—
	7				718,646			626,628
Deferred financing costs, net					(931		)	—
Debt, net					$	717,715		$	626,628

(1) Requires payments of interest only through maturity.

(2) The Senior Notes (as defined below) include $28.0 million and $30.3 million at June 30, 2019 and December 31, 2018, respectively, related to fair value adjustments that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(3) The Company has the option to redeem the Senior Notes beginning June 1, 2020 at a price of 103.0% of face value.

(4) Includes $1.6 million and $1.9 million at June 30, 2019 and December 31, 2018, respectively, related to fair value adjustments on the mortgage loans that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(5) Includes $0.5 million and $0.6 million at June 30, 2019 and December 31, 2018, respectively, related to a fair value adjustment on the mortgage loan that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(6) In April 2019, the Company entered into a new mortgage loan that bears interest at LIBOR + 1.60% and provides twoone year extension options.

The 6.000% Senior Notes due 2025 (the "Senior Notes") and certain mortgage agreements are subject to customary financial covenants. As of June 30, 2019 and December 31, 2018, the Company was in compliance with all financial covenants.

During the three and six months ended June 30, 2019, the Company recognized $8.3 million and $15.5 million of interest expense, respectively. During the three and six months ended June 30, 2018, the Company recognized $8.6 million and $21.8 million of interest expense, respectively.

XML

Related Party Debt (Notes)

6 Months Ended

Jun. 30, 2019

Related Party Debt [Abstract]

Related Party Transactions Disclosure [Text Block]

Related Party Debt

In November 2018, the Company's consolidated joint venture entered into an $85.0 million related party mortgage loan with RLJ LP, which is included in related party debt in the accompanying consolidated balance sheets. The related party mortgage loan has an interest rate of LIBOR + 3.00% and a maturity date of November 9, 2023. The related party mortgage loan requires payments of interest only through maturity. The hotel property owned by the Company's consolidated joint venture is encumbered by the related party mortgage loan.

During the three and six months ended June 30, 2019, the Company recognized $1.2 million and $2.3 million of interest expense, respectively, related to its related party loan with RLJ LP.

XML

Fair Value

6 Months Ended

Jun. 30, 2019

Fair Value Disclosures [Abstract]

Fair Value

Fair Value

Fair Value Measurement

Fair value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market.  The fair value hierarchy has three levels of inputs, both observable and unobservable:

• Level 1 — Inputs include quoted market prices in an active market for identical assets or liabilities.

• Level 2 — Inputs are market data, other than Level 1, that are observable either directly or indirectly.  Level 2 inputs include quoted market prices for similar assets or liabilities, quoted market prices in an inactive market, and other observable information that can be corroborated by market data.

• Level 3 — Inputs are unobservable and corroborated by little or no market data.

Fair Value of Financial Instruments

The Company used the following market assumptions and/or estimation methods:

• Cash and cash equivalents, restricted cash reserves, hotel and other receivables, accounts payable and other liabilities — The carrying amounts reported in the consolidated balance sheets for these financial instruments approximate fair value because of their short term maturities.

• Debt — The Senior Notes had an estimated fair value of approximately $545.1 million and $492.6 million at June 30, 2019 and December 31, 2018, respectively. The Company estimated the fair value of the Senior Notes by using publicly available trading prices, market interest rates, and spreads for the Senior Notes, which are Level 2 and Level 3 inputs in the fair value hierarchy. The mortgage loans had an estimated fair value of approximately $218.8 million and $121.1 million at June 30, 2019 and December 31, 2018, respectively. The Company estimated the fair value of the mortgage loans by using a discounted cash flow model and incorporating various inputs and assumptions for the effective borrowing rates for debt with similar terms and the loan to estimated fair value of the collateral, which are Level 3 inputs in the fair value hierarchy. The total estimated fair value of the Company's debt was $763.9 million and $613.7 million at June 30, 2019 and December 31, 2018, respectively. The total carrying value of the Company's debt was $717.7 million and $626.6 million at June 30, 2019 and December 31, 2018, respectively.

• Related Party Debt — The Company's related party mortgage loan with RLJ LP had an estimated fair value of approximately $88.4 million and $84.1 million at June 30, 2019 and December 31, 2018, respectively. The Company estimated the fair value of the mortgage loan by using a discounted cash flow model and incorporating various inputs and assumptions for the effective borrowing rates for debt with similar terms and the loan to estimated fair value of the collateral, which are Level 3 inputs in the fair value hierarchy. The total carrying value of the Company's related party debt was $85.0 million at both June 30, 2019 and December 31, 2018.

XML

Commitments and Contingencies

6 Months Ended

Jun. 30, 2019

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Commitments and Contingencies

Leases

Lessors

As a lessor, the Company will receive lease revenue from the Lessees under its lease contracts. The lease contracts contain a specific base rent amount or a percentage rent amount, which is calculated based on a percentage of room revenues, food and beverage revenues, and other revenues at the hotel properties. The lease contracts will expire in 2019 (20 hotels), 2022 (five hotels), and thereafter (one hotel).

The lease revenue recognized during the three and six months ended June 30, 2019 consisted of the following:

	For the three months ended June 30, 2019		For the six months ended June 30, 2019
Lease revenue relating to lease payments	$	14,653	$	29,306
Lease revenue relating to variable lease payments	41,568		76,836
Total related party lease revenue	$	56,221	$	106,142

The future lease payments to the Company under the noncancelable operating leases were as follows (in thousands):

	June 30, 2019		December 31, 2018
2019	$	27,635	$	58,880
2020 (1)	—		—
2021 (1)	—		—
2022 (1)	—		—
2023 (1)	—		—
Thereafter (1)	—		—
Total	$	27,635	$	58,880

(1) In 2020, the lease terms for the in-place lease agreements will be reset to market-based rental terms. At that time, the future lease payments to the Company under the noncancelable operating leases will be determined.

Lessees

As a lessee, as of June 30, 2019, six of the Company's hotel properties were subject to ground leases that cover the land underlying the respective hotels. The ground leases are classified as operating leases. During the three months ended June 30, 2019, the total ground lease expense was $2.6 million, which consisted of $1.7 million of fixed lease expense and $0.9 million of variable lease expense. During the six months ended June 30, 2019, the total ground lease expense was $5.1 million, which consisted of $3.3 million of fixed lease expense and $1.7 million of variable lease expense. The ground lease expense is included in property tax, insurance and other in the accompanying consolidated statements of operations and comprehensive income (loss).

The DoubleTree Suites by Hilton Orlando Lake Buena Vista is subject to a ground lease with an initial term expiring in 2032. After the initial term, the Company may extend the ground lease for an additional term of 25 years to 2057. The ground lease expense was $0.2 million and $0.5 million for the three and six months ended June 30, 2019, respectively.

The Embassy Suites San Francisco Airport Waterfront is subject to a ground lease with a term expiring in 2059. The ground lease expense was $0.6 million and $1.2 million for the three and six months ended June 30, 2019, respectively.

The Wyndham Boston Beacon Hill is subject to a ground lease with a term expiring in 2028. The ground lease expense was $0.3 million and $0.4 million for the three and six months ended June 30, 2019, respectively.

The Wyndham New Orleans French Quarter is subject to a ground lease with a term expiring in 2065. The ground lease expense was $0.1 million and $0.2 million for the three and six months ended June 30, 2019, respectively.

The Wyndham Pittsburgh University Center is subject to a ground lease with an initial term expiring in 2038. After the initial term, the Company may extend the ground lease for up to five additional nine-year renewal terms to 2083. The ground lease expense was $0.2 million and $0.4 million for the three and six months ended June 30, 2019, respectively.

The Wyndham San Diego Bayside is subject to a ground lease with a term expiring in 2029. The ground lease expense was $1.2 million and $2.4 million for three and six months ended June 30, 2019, respectively.

One of the Company's hotel properties is subject to a long-term contract to lease parking spaces. The parking lease is classified as an operating lease. The total parking lease expense was de minimis for both the three and six months ended June 30, 2019.

The Company is subject to an office lease in Dallas, Texas with a term expiring in 2027. The office lease is classified as an operating lease. The total office lease expense was $0.2 million and $0.3 million for the three and six months ended June 30, 2019, respectively, which is included in general and administrative in the accompanying consolidated statements of operations and comprehensive income (loss).

The future lease payments for the Company's operating leases were as follows (in thousands):

	June 30, 2019		December 31, 2018
2019	$	2,434	$	4,863
2020	4,884		4,884
2021	4,909		4,909
2022	4,968		4,968
2023	4,990		4,990
Thereafter	119,019		119,019
Total future lease payments	141,204		$	143,633
Less: Imputed interest	92,239
Lease liabilities	$	48,965

The following table presents certain information related to the Company's operating leases as of June 30, 2019:

Weighted average remaining lease term	32 years
Weighted average discount rate (1)	6.85	%

(1) Upon adoption of the new lease accounting standard, the discount rates used for the Company's operating leases were determined at January 1, 2019.

Restricted Cash Reserves

The Company is obligated to maintain cash reserve funds for future capital expenditures at the hotels (including the periodic replacement or refurbishment of furniture, fixtures and equipment ("FF&E")) as determined pursuant to the management agreements, franchise agreements and/or mortgage loan documents. The management agreements, franchise agreements and/or mortgage loan documents require the Company to reserve cash ranging typically from 4.0% to 5.0% of the individual hotel’s revenues and maintain the reserves in restricted cash reserve escrows. Any unexpended amounts will remain the property of the Company upon termination of the management agreements, franchise agreements or mortgage loan documents. As of June 30, 2019 and December 31, 2018, approximately $5.1 million and $3.2 million, respectively, was available in the restricted cash reserves for future capital expenditures, real estate taxes and insurance.

Litigation

Other than the legal proceeding mentioned below, neither the Company nor any of its subsidiaries is currently involved in any regulatory or legal proceedings that management believes will have a material and adverse effect on the Company's financial position, results of operations or cash flows.

Prior to the Mergers, an affiliate of InterContinental Hotels Group PLC ("IHG"), which previously managed three of the Company’s hotels, notified the Company that National Retirement Fund had assessed an employee withdrawal liability of $8.3 million, with required quarterly payments including interest, in connection with the termination of IHG’s management of those hotels. The Company’s management agreements with IHG stated that it may be obligated to indemnify and hold IHG harmless for some or all of any amount ultimately paid to National Retirement Fund with respect to the claim. Based on the current assessment of the claim, resolution of this matter may not occur until 2022. The Company plans to vigorously defend the claim and, if appropriate, IHG’s demand for indemnification.

XML

Equity

6 Months Ended

Jun. 30, 2019

Equity [Abstract]

Equity

Equity

Rangers Ownership Interests/FelCor LP Partnership Interests

As of June 30, 2019, RLJ LP owned 100% of the ownership interests and was the sole managing member of Rangers. In addition, Rangers owned, through indirect interests, 99.0% of the partnership interests in FelCor LP. Rangers consolidates FelCor LP for financial reporting purposes as a result of its controlling financial interest. Rangers General Partner, LLC's 1.0% partnership interest in FelCor LP is recognized as a noncontrolling interest in FelCor LP on the consolidated balance sheets of Rangers.

Noncontrolling Interest in Consolidated Joint Ventures

The Company consolidates the joint venture that owns The Knickerbocker hotel property, which has a third-party partner that owns a noncontrolling 5% ownership interest in the joint venture. The third-party ownership interest is included in the noncontrolling interest in consolidated joint ventures on the consolidated balance sheets.

Consolidated Joint Venture Preferred Equity

The Company's joint venture that redeveloped The Knickerbocker raised $45.0 million ($44.4 million net of issuance costs) through the sale of redeemable preferred equity under the EB-5 Immigrant Investor Program. The purchasers received a 3.25% annual return, plus a 0.25% non-compounding annual return that was paid upon redemption. The preferred equity raised by the joint venture is included in preferred equity in a consolidated joint venture on the consolidated balance sheets. On February 15, 2019, the Company redeemed the preferred equity in full.

XML

Supplemental Information to Statements of Cash Flows

6 Months Ended

Jun. 30, 2019

Supplemental Cash Flow Elements [Abstract]

Supplemental Information to Statements of Cash Flows

Supplemental Information to the Statements of Cash Flows

The following supplemental information to the Statements of Cash Flows is for both Rangers and FelCor LP (in thousands): 

	For the six months ended June 30,
	2019			2018
Reconciliation of cash, cash equivalents, and restricted cash reserves
Cash and cash equivalents	$	13,715		$	11,155
Restricted cash reserves	5,081			4,957
Cash, cash equivalents, and restricted cash reserves	$	18,796		$	16,112
Interest paid	$	18,146		$	35,340
Interest paid to a related party	$	2,335		$	—
Income taxes refunded	$	—		$	(262	)
Operating cash flow lease payments for operating leases	$	4,048
Supplemental investing and financing transactions
In conjunction with the sale of hotel properties, the Company recorded the following:
Sale of hotel properties	$	147,377		$	119,200
Transaction costs	(1,452		)	(2,650		)
Operating prorations	(536		)	—
Proceeds from the sale of hotel properties, net	$	145,389		$	116,550
Supplemental non-cash transactions
Accrued capital expenditures	$	1,201		$	6,010

XML

FelCor LP's Consolidating Financial Information

6 Months Ended

Jun. 30, 2019

Condensed Financial Information Disclosure [Abstract]

FelCor LP's Consolidating Financial Information

FelCor LP's Consolidating Financial Information

Certain of FelCor LP's 100% owned subsidiaries (FCH/PSH, L.P.; FelCor/CMB Buckhead Hotel, L.L.C.; FelCor/CMB Marlborough Hotel, L.L.C.; FelCor/CMB Orsouth Holdings, L.P.; FelCor/CMB SSF Holdings, L.P.; FelCor/CSS Holdings, L.P.; FelCor Dallas Love Field Owner, L.L.C.; FelCor Milpitas Owner, L.L.C.; FelCor TRS Borrower 4, L.L.C.; FelCor Hotel Asset Company, L.L.C.; FelCor St. Pete (SPE), L.L.C.; FelCor Esmeralda (SPE), L.L.C.; FelCor S-4 Hotels (SPE), L.L.C.; Madison 237 Hotel, L.L.C.; Myrtle Beach Owner, L.L.C.; and Royalton 44 Hotel, L.L.C., collectively the “Subsidiary Guarantors”), together with Rangers, guaranty, fully and unconditionally, except where subject to customary release provisions as described below, and jointly and severally, our senior notes debt.

The guaranties by the Subsidiary Guarantors may be automatically and unconditionally released upon (i) the sale or other disposition of all of the capital stock of the Subsidiary Guarantor or the sale or disposition of all or substantially all of the assets of the Subsidiary Guarantor, if, in each case, as a result of such sale or disposition, such Subsidiary Guarantor ceases to be a subsidiary of FelCor LP, (ii) the consolidation or merger of any such Subsidiary Guarantor with any person other than FelCor LP, or a subsidiary of FelCor LP, if, as a result of such consolidation or merger, such Subsidiary Guarantor ceases to be a subsidiary of the Operating Partnership, (iii) a legal defeasance or covenant defeasance of the indenture, (iv) the unconditional and complete release of such Subsidiary Guarantor in accordance with the modification and waiver provisions of the indenture, or (v) the designation of a restricted subsidiary that is a Subsidiary Guarantor as an unrestricted subsidiary under and in compliance with the indenture.

The following tables present the consolidating financial information for the Subsidiary Guarantors:

FelCor Lodging Limited Partnership

Condensed Consolidating Balance Sheet

June 30, 2019

(in thousands)

	FelCor LP		Subsidiary Guarantors		Non-Guarantor Subsidiaries		Eliminations			Total Consolidated
Equity investment in consolidated entities	$	1,703,019	$	—	$	—	$	(1,703,019	)	$	—
Investment in hotel properties, net	—		563,919		1,384,495		—			1,948,414
Investment in unconsolidated joint ventures	15,803		—		—		—			15,803
Cash and cash equivalents	1,526		—		12,189		—			13,715
Restricted cash reserves	444		—		4,637		—			5,081
Related party rent receivable	—		10,157		20,154		—			30,311
Lease right-of-use assets	4,665		68,475		9,646		—			82,786
Prepaid expense and other assets	1,820		650		3,061		—			5,531
Related party prepaid interest	—		—		178		—			178
Total assets	$	1,727,277	$	643,201	$	1,434,360	$	(1,703,019	)	$	2,101,819
Debt, net	$	502,959	$	24,680	$	222,785	$	(32,709	)	$	717,715
Related party debt	—		—		85,000		—			85,000
Accounts payable and other liabilities	7,069		12,550		9,078		—			28,697
Related party lease termination fee payable	—		344		368		—			712
Lease liabilities	4,855		26,191		17,919		—			48,965
Accrued interest	2,463		—		—		—			2,463
Total liabilities	517,346		63,765		335,150		(32,709		)	883,552
Partnership interests	1,209,931		579,436		1,090,874		(1,670,310		)	1,209,931
Total partners' capital, excluding noncontrolling interest	1,209,931		579,436		1,090,874		(1,670,310		)	1,209,931
Noncontrolling interest in consolidated joint ventures	—		—		8,336		—			8,336
Total partners’ capital	1,209,931		579,436		1,099,210		(1,670,310		)	1,218,267
Total liabilities and partners’ capital	$	1,727,277	$	643,201	$	1,434,360	$	(1,703,019	)	$	2,101,819

FelCor Lodging Limited Partnership

Condensed Consolidating Balance Sheet

December 31, 2018

(in thousands)

	FelCor LP		Subsidiary Guarantors		Non-Guarantor Subsidiaries		Eliminations			Total Consolidated
Equity investment in consolidated entities	$	1,913,418	$	—	$	—	$	(1,913,418	)	$	—
Investment in hotel properties, net	—		656,570		1,466,853		—			2,123,423
Investment in unconsolidated joint ventures	15,716		—		—		—			15,716
Cash and cash equivalents	10,778		—		10,573		—			21,351
Restricted cash reserves	441		—		2,770		—			3,211
Related party rent receivable	—		3,666		12,835		—			16,501
Intangible assets, net	—		46,260		—		—			46,260
Prepaid expense and other assets	1,819		1,297		3,436		—			6,552
Related party prepaid interest	—		—		180		—			180
Total assets	$	1,942,172	$	707,793	$	1,496,647	$	(1,913,418	)	$	2,233,194
Debt, net	$	505,322	$	—	$	154,015	$	(32,709	)	$	626,628
Related party debt	—		—		85,000		—			85,000
Accounts payable and other liabilities	9,288		14,376		19,725		—			43,389
Accrued interest	2,463		—		—		—			2,463
Distributions payable	—		—		126		—			126
Total liabilities	517,073		14,376		258,866		(32,709		)	757,606
Partnership interests	1,425,099		693,417		1,187,292		(1,880,709		)	1,425,099
Total partners' capital, excluding noncontrolling interest	1,425,099		693,417		1,187,292		(1,880,709		)	1,425,099
Noncontrolling interest in consolidated joint ventures	—		—		6,059		—			6,059
Preferred capital in a consolidated joint venture	—		—		44,430		—			44,430
Total partners’ capital	1,425,099		693,417		1,237,781		(1,880,709		)	1,475,588
Total liabilities and partners’ capital	$	1,942,172	$	707,793	$	1,496,647	$	(1,913,418	)	$	2,233,194

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Loss

For the Three Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	22,674		$	33,547		$	—		$	56,221
Total revenues	—			22,674			33,547			—			56,221
Expenses
Depreciation and amortization	120			6,818			11,356			—			18,294
Property tax, insurance and other	41			5,091			5,450			—			10,582
General and administrative	190			66			13			—			269
Transaction costs	(31		)	(8		)	(103		)	—			(142		)
Total operating expenses	320			11,967			16,716			—			29,003
Other income	—			—			2			—			2
Interest income	202			—			58			(195		)	65
Interest expense	(5,944		)	(265		)	(2,244		)	195			(8,258		)
Related party interest expense	—			—			(1,171		)	—			(1,171		)
Loss on sale of hotel properties, net	—			(10,631		)	(10,751		)	—			(21,382		)
Loss before equity in income from unconsolidated joint ventures	(6,062		)	(189		)	2,725			—			(3,526		)
Equity in income from consolidated entities	2,436			—			—			(2,436		)	—
Equity in income from unconsolidated joint ventures	428			—			—			—			428
Net loss and comprehensive loss	(3,198		)	(189		)	2,725			(2,436		)	(3,098		)
Noncontrolling interest in consolidated joint ventures	—			—			(100		)	—			(100		)
Net loss and comprehensive loss attributable to FelCor LP	$	(3,198	)	$	(189	)	$	2,625		$	(2,436	)	$	(3,198	)

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Income

For the Three Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	23,833		$	36,817		$	—		$	60,650
Total revenues	—			23,833			36,817			—			60,650
Expenses
Depreciation and amortization	114			8,361			12,017			—			20,492
Property tax, insurance and other	61			7,228			6,767			—			14,056
General and administrative	492			15			44			—			551
Transaction costs	474			92			81			—			647
Total operating expenses	1,141			15,696			18,909			—			35,746
Other income	2			—			100			—			102
Interest income	131			—			—			(78		)	53
Interest expense	(5,944		)	—			(2,742		)	78			(8,608		)
Gain on sale of hotel properties, net	—			(17		)	59			—			42
Gain on extinguishment of indebtedness	7			—			—			—			7
Income before equity in income from unconsolidated joint ventures	(6,945		)	8,120			15,325			—			16,500
Equity in income from consolidated entities	23,034			—			—			(23,034		)	—
Equity in income from unconsolidated joint ventures	611			—			—			—			611
Net income and comprehensive income	16,700			8,120			15,325			(23,034		)	17,111
Noncontrolling interest in consolidated joint ventures	—			—			(42		)	—			(42		)
Preferred distributions - consolidated joint venture	—			—			(369		)	—			(369		)
Net income and comprehensive income attributable to FelCor LP	$	16,700		$	8,120		$	14,914		$	(23,034	)	$	16,700

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Income

For the Six Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	40,946		$	65,196		$	—		$	106,142
Total revenues	—			40,946			65,196			—			106,142
Expenses
Depreciation and amortization	234			13,583			22,771			—			36,588
Property tax, insurance and other	68			9,997			11,025			—			21,090
General and administrative	574			87			22			—			683
Transaction costs	64			—			46			—			110
Total operating expenses	940			23,667			33,864			—			58,471
Other income	39			10			1			—			50
Interest income	441			—			109			(389		)	161
Interest expense	(11,888		)	(265		)	(3,741		)	389			(15,505		)
Related party interest expense	—			—			(2,337		)	—			(2,337		)
Loss on sale of hotel properties, net	—			(10,631		)	(10,751		)	—			(21,382		)
Income before equity in income from unconsolidated joint ventures	(12,348		)	6,393			14,613			—			8,658
Equity in income from consolidated entities	19,671			—			—			(19,671		)	—
Equity in income from unconsolidated joint ventures	535			—			—			—			535
Net income and comprehensive income	7,858			6,393			14,613			(19,671		)	9,193
Noncontrolling interest in consolidated joint ventures	—			—			4			—			4
Preferred distributions - consolidated joint venture	—			—			(186		)	—			(186		)
Redemption of preferred capital - consolidated joint venture	—			—			(1,153		)	—			(1,153		)
Net income and comprehensive income attributable to FelCor LP	$	7,858		$	6,393		$	13,278		$	(19,671	)	$	7,858

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Income

For the Six Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	42,685		$	71,515		$	—		$	114,200
Total revenues	—			42,685			71,515			—			114,200
Expenses
Depreciation and amortization	228			17,113			23,863			—			41,204
Property tax, insurance and other	103			14,713			14,071			—			28,887
General and administrative	973			55			131			—			1,159
Transaction costs	1,983			101			91			—			2,175
Total operating expenses	3,287			31,982			38,156			—			73,425
Other income	10			—			100			—			110
Interest income	239			—			—			(156		)	83
Interest expense	(16,530		)	—			(5,381		)	156			(21,755		)
Loss on sale of hotel properties, net	—			(9,415		)	91			—			(9,324		)
Gain on extinguishment of indebtedness	12,936			—			—			—			12,936
Income before equity in income from unconsolidated joint ventures	(6,632		)	1,288			28,169			—			22,825
Equity in income from consolidated entities	28,756			—			—			(28,756		)	—
Equity in income from unconsolidated joint ventures	727			—			—			—			727
Net income and comprehensive income	22,851			1,288			28,169			(28,756		)	23,552
Noncontrolling interest in consolidated joint ventures	—			—			34			—			34
Preferred distributions - consolidated joint venture	—			—			(735		)	—			(735		)
Net income and comprehensive income attributable to FelCor LP	$	22,851		$	1,288		$	27,468		$	(28,756	)	$	22,851

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Operating activities:
Cash flows from operating activities	$	(15,587	)	$	28,065		$	41,960		$	—		$	54,438
Investing activities:
Proceeds from the sale of hotel properties, net	—			82,372			63,017			—			145,389
Improvements and additions to hotel properties	—			(14,727		)	(17,249		)	—			(31,976		)
Additions to property and equipment	(102		)	—			—			—			(102		)
Contributions to unconsolidated joint ventures	(603		)	—			—			—			(603		)
Intercompany financing	230,069			—			—			(230,069		)	—
Cash flows from investing activities	229,364			67,645			45,768			(230,069		)	112,708
Financing activities:
Proceeds from borrowings	—			25,000			71,000			—			96,000
Repayments of borrowings	—			—			(1,292		)	—			(1,292		)
Contributions from partners	115,123			—			—			—			115,123
Distributions to partners	(338,149		)	—			—			—			(338,149		)
Payments of deferred financing costs	—			(337		)	(643		)	—			(980		)
Preferred distributions - consolidated joint venture	—			—			(312		)	—			(312		)
Redemption of preferred capital - consolidated joint venture	—			—			(45,583		)	—			(45,583		)
Contributions from consolidated joint venture partners	—			—			2,281			—			2,281
Intercompany financing	—			(120,373		)	(109,696		)	230,069			—
Cash flows from financing activities	(223,026		)	(95,710		)	(84,245		)	230,069			(172,912		)
Net change in cash, cash equivalents, and restricted cash reserves	(9,249		)	—			3,483			—			(5,766		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	11,219			—			13,343			—			24,562
Cash, cash equivalents, and restricted cash reserves, end of period	$	1,970		$	—		$	16,826		$	—		$	18,796

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Operating activities:
Cash flows from operating activities	$	(42,177	)	$	46,769		$	72,134		$	—		$	76,726
Investing activities:
Proceeds from the sale of hotel properties, net	—			116,458			92			—			116,550
Improvements and additions to hotel properties	—			(10,945		)	(22,848		)	—			(33,793		)
Additions to property and equipment	(4		)	—			—			—			(4		)
Intercompany financing	201,745			—			—			(201,745		)	—
Cash flows from investing activities	201,741			105,513			(22,756		)	(201,745		)	82,753
Financing activities:
Repayments of borrowings	(538,809		)	—			(1,495		)	—			(540,304		)
Contributions from partners	641,783			—			—			—			641,783
Distributions to partners	(262,128		)	—			—			—			(262,128		)
Payments of deferred financing costs	—			—			(10		)	—			(10		)
Preferred distributions - consolidated joint venture	—			—			(739		)	—			(739		)
Intercompany financing	—			(152,282		)	(49,463		)	201,745			—
Cash flows from financing activities	(159,154		)	(152,282		)	(51,707		)	201,745			(161,398		)
Net change in cash, cash equivalents, and restricted cash reserves	410			—			(2,329		)	—			(1,919		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	9,637			—			8,394			—			18,031
Cash, cash equivalents, and restricted cash reserves, end of period	$	10,047		$	—		$	6,065		$	—		$	16,112

XML

Summary of Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2019

Accounting Policies [Abstract]

Basis of Presentation and Principles of Consolidation

Basis of Presentation and Principles of Consolidation

The unaudited consolidated financial statements and related notes have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America ("GAAP") and in conformity with the rules and regulations of the Securities and Exchange Commission ("SEC") applicable to financial information. The unaudited financial statements include all adjustments that are necessary, in the opinion of management, to fairly state the consolidated balance sheets, statements of operations and comprehensive income (loss), statements of changes in equity (partners' capital) and statements of cash flows.

The unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto as of and for the year ended December 31, 2018, included in the combined Annual Report on Form 10-K of Rangers and FelCor LP filed with the SEC on March 1, 2019.

The consolidated financial statements include the accounts of Rangers, FelCor LP and its wholly-owned subsidiaries, and joint ventures in which the Company has a majority voting interest and control. For the controlled subsidiaries that are not wholly-owned, the third-party ownership interest represents a noncontrolling interest, which is presented separately in the consolidated financial statements. The Company also records the real estate interests in two joint ventures in which it holds an indirect 50% interest using the equity method of accounting. All intercompany balances and transactions have been eliminated in consolidation.

Reclassifications

Reclassifications

Certain prior year amounts in these financial statements have been reclassified to conform to the current year presentation with no impact to net income and comprehensive income, shareholders’ equity or cash flows.

Use of Estimates

Use of Estimates

The preparation of the Company’s financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of certain assets and liabilities and the amounts of contingent assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Lessor, Leases

Leases

In February 2016, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2016-02, Leases (Topic 842), which provides the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). The Company adopted this standard on January 1, 2019 using the modified retrospective transition approach. There are two methods of applying the modified retrospective transition approach and the Company elected to not adjust the comparative periods in the consolidated financial statements and footnotes, so the Company did not recognize a cumulative effect adjustment on the date of adoption. The comparative historical periods will be presented in accordance with ASC 840, Leases.

Lessors

As a lessor in a lease contract, the Company classifies its leases as either an operating lease, direct financing lease, or a sales-type lease. The Company's hotel properties are leased through intercompany lease contracts. The Company's hotel property-owning subsidiaries (the "Lessors") lease the hotel properties to lessees owned by FelCor TRS Holdings, LLC ("FelCor TRS"), a subsidiary of RLJ LP (the "Lessees"). The Company classifies these lease contracts as operating leases, so the Company will continue to recognize the underlying leased asset as an investment in hotel properties on the consolidated balance sheets. Base lease revenue is recognized on a straight-line basis over the lease term. Percentage lease revenue is recognized over the lease term when it is earned and becomes receivable from the Lessees, according to the provisions of the respective lease contracts. The Company only capitalizes the incremental direct costs of leasing, so any indirect costs of leasing will be expensed as incurred. The Lessees are in compliance with their rental obligations under their respective lease agreements.

Lessee, Leases

Lessees

As a lessee in a lease contract, the Company recognizes a lease right-of-use asset and a lease liability on the consolidated balance sheet. The Company is a lessee in a variety of lease contracts, such as ground leases, parking leases, office leases and equipment leases. The Company classifies its leases as either an operating lease or a finance lease based on the principle of whether or not the lease is effectively a financed purchase of the leased asset. For operating leases, the Company recognizes lease expense on a straight-line basis over the term of the lease. For finance leases, the Company recognizes lease expense on the effective interest method, which results in the interest component of each lease payment being recognized as interest expense and the lease right-of-use asset being amortized into amortization expense using the straight-line method over the term of the lease. For leases with an initial term of 12 months or less, the Company will not recognize a lease right-of-use asset and a lease liability on the consolidated balance sheet and lease expense will be recognized on a straight-line basis over the lease term.

At the lease commencement date, the Company determines the lease term by incorporating the fixed, non-cancelable lease term plus any lease extension option terms that are reasonably certain of being exercised. The ability to extend the lease term is at the Company's sole discretion. The Company calculates the present value of the future lease payments over the lease term in order to determine the lease liability and the related lease right-of-use asset that is recognized on the consolidated balance sheet.

Certain lease contracts may include an option to purchase the leased property, which is at the Company's sole discretion. The Company's lease contracts do not contain any material residual value guarantees or material restrictive covenants.

The Company's leases include a base lease payment, which is recognized as lease expense on a straight-line basis over the lease term. In addition, certain of the Company's leases may include an additional lease payment that is based on either (i) a percentage of the respective hotel property's financial results, or (ii) the frequency to which the leased asset is used, or (iii) the lease payments are adjusted periodically for inflation; all of which are recognized as variable lease expense, when incurred, in the consolidated statements of operations and comprehensive income (loss).

The Company will use the implicit rate in a lease contract in order to determine the present value of the future lease payments over the lease term.  If the implicit rate in the lease contract is not available, then the Company will use its incremental borrowing rate at the lease commencement date.  The Company determined its incremental borrowing rate for each lease contract by using the U.S. Treasury interest rates yield curve, and then making adjustments for the lease term, the Company’s credit spread, the Company’s ability to borrow on a secured basis, the quality and condition of the leased asset and the current economic environment.  For purposes of adopting ASC 842, the Company used its incremental borrowing rate on January 1, 2019 for the operating leases that commenced prior to that date.

The Company elected the following practical expedients in adopting the new standard:

• The Company elected the package of practical expedients that allows the Company to not reassess:

(i) whether any expired or existing contracts meet the definition of a lease;

(ii) the lease classification for any expired or existing leases; and

(iii) the initial direct costs for any existing leases.

• The Company elected a practical expedient to make an accounting policy election to not recognize a right-of-use asset and a lease liability for leases with an initial term of 12 months or less.

• The Company elected a practical expedient to allow the Company to not reassess whether an existing land easement not previously accounted for as a lease under ASC 840 would now be considered to be a lease under ASC 842.

• The Company elected a practical expedient whereby lessors, by class of underlying asset, are not required to separate the nonlease components from the lease components, if certain conditions are met.

Upon adoption of this standard on January 1, 2019, the Company recognized lease liabilities and the related lease right-of-use assets on the consolidated balance sheet for its ground leases, parking leases and office leases. In addition to recognizing the lease liabilities and the related lease right-of-use assets on the date of adoption, the Company reclassified its below market ground lease intangible assets from intangible assets, net on the consolidated balance sheet to the lease right-of-use assets. In addition, the Company reclassified its above market ground lease liabilities and deferred rent liabilities from accounts payable and other liabilities on the consolidated balance sheet to the lease right-of-use assets.

Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

In August 2018, the SEC issued SEC Final Rule 33-10532, Disclosure Update and Simplification. The amendments add certain disclosure requirements, such as requiring entities to disclose the current and comparative quarter and year-to-date changes in shareholders' equity for interim periods. The Company adopted the new disclosure requirement relating to changes in shareholders' equity for interim periods on January 1, 2019. Based on the Company's assessment, the adoption of the new disclosures did not have a material impact on the Company's consolidated financial statements.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. The guidance modifies the disclosure requirements for fair value measurements by removing or modifying some of the disclosures, while also adding new disclosures. The guidance is effective for annual reporting periods beginning after December 15, 2019, and the interim periods within those annual periods, with early adoption permitted. The Company will adopt this new standard on January 1, 2020. Based on the Company's assessment, the adoption of this standard is not expected to have a material impact on the Company's consolidated financial statements.

XML

Summary of Significant Accounting Policies (Tables)

6 Months Ended

Jun. 30, 2019

Accounting Policies [Abstract]

Impact of New Guidance

The following table summarizes the impact of adopting this guidance on the consolidated balance sheet (in thousands):

	January 1, 2019
	As Previously Reported		Impact of the Adoption of ASC 842			As Adjusted
Lease right-of-use assets	$	—	$	84,913		$	84,913
Intangible assets, net	$	46,260	$	(46,260	)	$	—
Accounts payable and other liabilities	$	43,389	$	(11,048	)	$	32,341
Lease liabilities	$	—	$	49,701		$	49,701

XML

Investment in Hotel Properties (Tables)

6 Months Ended

Jun. 30, 2019

Property, Plant and Equipment [Abstract]

Schedule of investment in hotel properties

Investment in hotel properties consisted of the following (in thousands):

	June 30, 2019			December 31, 2018
Land and improvements	$	499,839		$	532,490
Buildings and improvements	1,440,395			1,555,132
Furniture, fixtures and equipment	123,375			125,207
	2,063,609			2,212,829
Accumulated depreciation	(115,195		)	(89,406		)
Investment in hotel properties, net	$	1,948,414		$	2,123,423

XML

Investment in Unconsolidated Entities (Tables)

6 Months Ended

Jun. 30, 2019

Investment in Unconsolidated Entities [Abstract]

Schedule of Components of Investment In Unconsolidated Entities

The following table summarizes the components of the Company's investments in unconsolidated joint ventures (in thousands):

	June 30, 2019			December 31, 2018
Equity basis of the joint venture investments	$	(4,163	)	$	(4,810	)
Cost of the joint venture investments in excess of the joint venture book value	19,966			20,526
Investment in unconsolidated joint ventures	$	15,803		$	15,716

Schedule of Components of Equity In Income (Loss) from Unconsolidated Entities

The following table summarizes the components of the Company's equity in income from unconsolidated joint ventures (in thousands):

	For the three months ended June 30,						For the six months ended June 30,
	2019			2018			2019			2018
Unconsolidated joint ventures net income attributable to the Company	$	708		$	891		$	1,095		$	1,287
Depreciation of cost in excess of book value	(280		)	(280		)	(560		)	(560		)
Equity in income from unconsolidated joint ventures	$	428		$	611		$	535		$	727

XML

Sale of Hotel Properties (Tables)

6 Months Ended

Jun. 30, 2018

Discontinued Operations and Disposal Groups [Abstract]

Schedule of property disposed during period

The following table discloses the hotel properties that were sold during the six months ended June 30, 2018:

Hotel Property Name	Location	Sale Date	Rooms
Embassy Suites Boston Marlborough	Marlborough, MA	February 21, 2018	229
Sheraton Philadelphia Society Hill Hotel	Philadelphia, PA	March 27, 2018	364
		Total	593

XML

Debt (Tables)

6 Months Ended

Jun. 30, 2019

Debt Disclosure [Abstract]

Schedule of Debt

The Company's debt consisted of the following (in thousands):

					Outstanding Borrowings at
	Number of Assets Encumbered	Interest Rate	Maturity Date		June 30, 2019			December 31, 2018
Senior Notes (1)(2)(3)	—	6.00%	June 2025		$	502,959		$	505,322
Mortgage loan (4)	3	4.95%	October 2022		90,512			91,737
Mortgage loan (5)	1	4.94%	October 2022		29,175			29,569
Mortgage loan (1)	3	4.00%	April 2024	(6)	96,000			—
	7				718,646			626,628
Deferred financing costs, net					(931		)	—
Debt, net					$	717,715		$	626,628

(1) Requires payments of interest only through maturity.

(2) The Senior Notes (as defined below) include $28.0 million and $30.3 million at June 30, 2019 and December 31, 2018, respectively, related to fair value adjustments that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(3) The Company has the option to redeem the Senior Notes beginning June 1, 2020 at a price of 103.0% of face value.

(4) Includes $1.6 million and $1.9 million at June 30, 2019 and December 31, 2018, respectively, related to fair value adjustments on the mortgage loans that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(5) Includes $0.5 million and $0.6 million at June 30, 2019 and December 31, 2018, respectively, related to a fair value adjustment on the mortgage loan that RLJ pushed down to the Company's consolidated financial statements as a result of the Mergers.

(6) In April 2019, the Company entered into a new mortgage loan that bears interest at LIBOR + 1.60% and provides twoone year extension options.

XML

Commitments and Contingencies (Tables)

6 Months Ended

Jun. 30, 2019

Commitments and Contingencies Disclosure [Abstract]

Schedule of Future Minimum Rental Payments for Operating Leases

he future lease payments to the Company under the noncancelable operating leases were as follows (in thousands):

	June 30, 2019		December 31, 2018
2019	$	27,635	$	58,880
2020 (1)	—		—
2021 (1)	—		—
2022 (1)	—		—
2023 (1)	—		—
Thereafter (1)	—		—
Total	$	27,635	$	58,880

(1) In 2020, the lease terms for the in-place lease agreements will be reset to market-based rental terms. At that time, the future lease payments to the Company under the noncancelable operating leases will be determined.

Lessee, Operating Lease, Liability, Maturity

The future lease payments for the Company's operating leases were as follows (in thousands):

	June 30, 2019		December 31, 2018
2019	$	2,434	$	4,863
2020	4,884		4,884
2021	4,909		4,909
2022	4,968		4,968
2023	4,990		4,990
Thereafter	119,019		119,019
Total future lease payments	141,204		$	143,633
Less: Imputed interest	92,239
Lease liabilities	$	48,965

Assets And Liabilities, Lessee

The following table presents certain information related to the Company's operating leases as of June 30, 2019:

Weighted average remaining lease term	32 years
Weighted average discount rate (1)	6.85	%

(1) Upon adoption of the new lease accounting standard, the discount rates used for the Company's operating leases were determined at January 1, 2019.

XML

Supplemental Information to Statements of Cash Flows (Tables)

6 Months Ended

Jun. 30, 2019

Supplemental Cash Flow Elements [Abstract]

Schedule of Supplemental Information to Statements of Cash Flows

The following supplemental information to the Statements of Cash Flows is for both Rangers and FelCor LP (in thousands): 

	For the six months ended June 30,
	2019			2018
Reconciliation of cash, cash equivalents, and restricted cash reserves
Cash and cash equivalents	$	13,715		$	11,155
Restricted cash reserves	5,081			4,957
Cash, cash equivalents, and restricted cash reserves	$	18,796		$	16,112
Interest paid	$	18,146		$	35,340
Interest paid to a related party	$	2,335		$	—
Income taxes refunded	$	—		$	(262	)
Operating cash flow lease payments for operating leases	$	4,048
Supplemental investing and financing transactions
In conjunction with the sale of hotel properties, the Company recorded the following:
Sale of hotel properties	$	147,377		$	119,200
Transaction costs	(1,452		)	(2,650		)
Operating prorations	(536		)	—
Proceeds from the sale of hotel properties, net	$	145,389		$	116,550
Supplemental non-cash transactions
Accrued capital expenditures	$	1,201		$	6,010

XML

FelCor LP's Consolidating Financial Information (Tables)

6 Months Ended

Jun. 30, 2019

Condensed Financial Information Disclosure [Abstract]

Condensed Consolidating Balance Sheet

FelCor Lodging Limited Partnership

Condensed Consolidating Balance Sheet

June 30, 2019

(in thousands)

	FelCor LP		Subsidiary Guarantors		Non-Guarantor Subsidiaries		Eliminations			Total Consolidated
Equity investment in consolidated entities	$	1,703,019	$	—	$	—	$	(1,703,019	)	$	—
Investment in hotel properties, net	—		563,919		1,384,495		—			1,948,414
Investment in unconsolidated joint ventures	15,803		—		—		—			15,803
Cash and cash equivalents	1,526		—		12,189		—			13,715
Restricted cash reserves	444		—		4,637		—			5,081
Related party rent receivable	—		10,157		20,154		—			30,311
Lease right-of-use assets	4,665		68,475		9,646		—			82,786
Prepaid expense and other assets	1,820		650		3,061		—			5,531
Related party prepaid interest	—		—		178		—			178
Total assets	$	1,727,277	$	643,201	$	1,434,360	$	(1,703,019	)	$	2,101,819
Debt, net	$	502,959	$	24,680	$	222,785	$	(32,709	)	$	717,715
Related party debt	—		—		85,000		—			85,000
Accounts payable and other liabilities	7,069		12,550		9,078		—			28,697
Related party lease termination fee payable	—		344		368		—			712
Lease liabilities	4,855		26,191		17,919		—			48,965
Accrued interest	2,463		—		—		—			2,463
Total liabilities	517,346		63,765		335,150		(32,709		)	883,552
Partnership interests	1,209,931		579,436		1,090,874		(1,670,310		)	1,209,931
Total partners' capital, excluding noncontrolling interest	1,209,931		579,436		1,090,874		(1,670,310		)	1,209,931
Noncontrolling interest in consolidated joint ventures	—		—		8,336		—			8,336
Total partners’ capital	1,209,931		579,436		1,099,210		(1,670,310		)	1,218,267
Total liabilities and partners’ capital	$	1,727,277	$	643,201	$	1,434,360	$	(1,703,019	)	$	2,101,819

FelCor Lodging Limited Partnership

Condensed Consolidating Balance Sheet

December 31, 2018

(in thousands)

	FelCor LP		Subsidiary Guarantors		Non-Guarantor Subsidiaries		Eliminations			Total Consolidated
Equity investment in consolidated entities	$	1,913,418	$	—	$	—	$	(1,913,418	)	$	—
Investment in hotel properties, net	—		656,570		1,466,853		—			2,123,423
Investment in unconsolidated joint ventures	15,716		—		—		—			15,716
Cash and cash equivalents	10,778		—		10,573		—			21,351
Restricted cash reserves	441		—		2,770		—			3,211
Related party rent receivable	—		3,666		12,835		—			16,501
Intangible assets, net	—		46,260		—		—			46,260
Prepaid expense and other assets	1,819		1,297		3,436		—			6,552
Related party prepaid interest	—		—		180		—			180
Total assets	$	1,942,172	$	707,793	$	1,496,647	$	(1,913,418	)	$	2,233,194
Debt, net	$	505,322	$	—	$	154,015	$	(32,709	)	$	626,628
Related party debt	—		—		85,000		—			85,000
Accounts payable and other liabilities	9,288		14,376		19,725		—			43,389
Accrued interest	2,463		—		—		—			2,463
Distributions payable	—		—		126		—			126
Total liabilities	517,073		14,376		258,866		(32,709		)	757,606
Partnership interests	1,425,099		693,417		1,187,292		(1,880,709		)	1,425,099
Total partners' capital, excluding noncontrolling interest	1,425,099		693,417		1,187,292		(1,880,709		)	1,425,099
Noncontrolling interest in consolidated joint ventures	—		—		6,059		—			6,059
Preferred capital in a consolidated joint venture	—		—		44,430		—			44,430
Total partners’ capital	1,425,099		693,417		1,237,781		(1,880,709		)	1,475,588
Total liabilities and partners’ capital	$	1,942,172	$	707,793	$	1,496,647	$	(1,913,418	)	$	2,233,194

Condensed Consolidating Statement of Operations and Comprehensive Loss

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Loss

For the Three Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	22,674		$	33,547		$	—		$	56,221
Total revenues	—			22,674			33,547			—			56,221
Expenses
Depreciation and amortization	120			6,818			11,356			—			18,294
Property tax, insurance and other	41			5,091			5,450			—			10,582
General and administrative	190			66			13			—			269
Transaction costs	(31		)	(8		)	(103		)	—			(142		)
Total operating expenses	320			11,967			16,716			—			29,003
Other income	—			—			2			—			2
Interest income	202			—			58			(195		)	65
Interest expense	(5,944		)	(265		)	(2,244		)	195			(8,258		)
Related party interest expense	—			—			(1,171		)	—			(1,171		)
Loss on sale of hotel properties, net	—			(10,631		)	(10,751		)	—			(21,382		)
Loss before equity in income from unconsolidated joint ventures	(6,062		)	(189		)	2,725			—			(3,526		)
Equity in income from consolidated entities	2,436			—			—			(2,436		)	—
Equity in income from unconsolidated joint ventures	428			—			—			—			428
Net loss and comprehensive loss	(3,198		)	(189		)	2,725			(2,436		)	(3,098		)
Noncontrolling interest in consolidated joint ventures	—			—			(100		)	—			(100		)
Net loss and comprehensive loss attributable to FelCor LP	$	(3,198	)	$	(189	)	$	2,625		$	(2,436	)	$	(3,198	)

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Operations and Comprehensive Income

For the Three Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Revenues
Related party lease revenue	$	—		$	23,833		$	36,817		$	—		$	60,650
Total revenues	—			23,833			36,817			—			60,650
Expenses
Depreciation and amortization	114			8,361			12,017			—			20,492
Property tax, insurance and other	61			7,228			6,767			—			14,056
General and administrative	492			15			44			—			551
Transaction costs	474			92			81			—			647
Total operating expenses	1,141			15,696			18,909			—			35,746
Other income	2			—			100			—			102
Interest income	131			—			—			(78		)	53
Interest expense	(5,944		)	—			(2,742		)	78			(8,608		)
Gain on sale of hotel properties, net	—			(17		)	59			—			42
Gain on extinguishment of indebtedness	7			—			—			—			7
Income before equity in income from unconsolidated joint ventures	(6,945		)	8,120			15,325			—			16,500
Equity in income from consolidated entities	23,034			—			—			(23,034		)	—
Equity in income from unconsolidated joint ventures	611			—			—			—			611
Net income and comprehensive income	16,700			8,120			15,325			(23,034		)	17,111
Noncontrolling interest in consolidated joint ventures	—			—			(42		)	—			(42		)
Preferred distributions - consolidated joint venture	—			—			(369		)	—			(369		)
Net income and comprehensive income attributable to FelCor LP	$	16,700		$	8,120		$	14,914		$	(23,034	)	$	16,700

Condensed Consolidating Statement of Cash Flows

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2019

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Operating activities:
Cash flows from operating activities	$	(15,587	)	$	28,065		$	41,960		$	—		$	54,438
Investing activities:
Proceeds from the sale of hotel properties, net	—			82,372			63,017			—			145,389
Improvements and additions to hotel properties	—			(14,727		)	(17,249		)	—			(31,976		)
Additions to property and equipment	(102		)	—			—			—			(102		)
Contributions to unconsolidated joint ventures	(603		)	—			—			—			(603		)
Intercompany financing	230,069			—			—			(230,069		)	—
Cash flows from investing activities	229,364			67,645			45,768			(230,069		)	112,708
Financing activities:
Proceeds from borrowings	—			25,000			71,000			—			96,000
Repayments of borrowings	—			—			(1,292		)	—			(1,292		)
Contributions from partners	115,123			—			—			—			115,123
Distributions to partners	(338,149		)	—			—			—			(338,149		)
Payments of deferred financing costs	—			(337		)	(643		)	—			(980		)
Preferred distributions - consolidated joint venture	—			—			(312		)	—			(312		)
Redemption of preferred capital - consolidated joint venture	—			—			(45,583		)	—			(45,583		)
Contributions from consolidated joint venture partners	—			—			2,281			—			2,281
Intercompany financing	—			(120,373		)	(109,696		)	230,069			—
Cash flows from financing activities	(223,026		)	(95,710		)	(84,245		)	230,069			(172,912		)
Net change in cash, cash equivalents, and restricted cash reserves	(9,249		)	—			3,483			—			(5,766		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	11,219			—			13,343			—			24,562
Cash, cash equivalents, and restricted cash reserves, end of period	$	1,970		$	—		$	16,826		$	—		$	18,796

FelCor Lodging Limited Partnership

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2018

(in thousands)

	FelCor LP			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Eliminations			Total Consolidated
Operating activities:
Cash flows from operating activities	$	(42,177	)	$	46,769		$	72,134		$	—		$	76,726
Investing activities:
Proceeds from the sale of hotel properties, net	—			116,458			92			—			116,550
Improvements and additions to hotel properties	—			(10,945		)	(22,848		)	—			(33,793		)
Additions to property and equipment	(4		)	—			—			—			(4		)
Intercompany financing	201,745			—			—			(201,745		)	—
Cash flows from investing activities	201,741			105,513			(22,756		)	(201,745		)	82,753
Financing activities:
Repayments of borrowings	(538,809		)	—			(1,495		)	—			(540,304		)
Contributions from partners	641,783			—			—			—			641,783
Distributions to partners	(262,128		)	—			—			—			(262,128		)
Payments of deferred financing costs	—			—			(10		)	—			(10		)
Preferred distributions - consolidated joint venture	—			—			(739		)	—			(739		)
Intercompany financing	—			(152,282		)	(49,463		)	201,745			—
Cash flows from financing activities	(159,154		)	(152,282		)	(51,707		)	201,745			(161,398		)
Net change in cash, cash equivalents, and restricted cash reserves	410			—			(2,329		)	—			(1,919		)
Cash, cash equivalents, and restricted cash reserves, beginning of year	9,637			—			8,394			—			18,031
Cash, cash equivalents, and restricted cash reserves, end of period	$	10,047		$	—		$	6,065		$	—		$	16,112

XML

Organization Real Estate Properties (Details)	6 Months Ended
	Jun. 30, 2019 property	Jun. 30, 2019 hotel	Jun. 30, 2019 room	Jun. 30, 2019	Jun. 30, 2019 state	Dec. 31, 2018 hotel
Real Estate Properties [Line Items]
Number of Real Estate Properties	28	6
Equity method investment, ownership percentage				50.00%
Number of states in which hotels owned by the entity are located | state					13
Number of hotel rooms owned | room			8,100
Wholly Owned Properties
Real Estate Properties [Line Items]
Number of Real Estate Properties	25
Hotel property ownership interest (as a percent)	100.00%
Consolidated Properties
Real Estate Properties [Line Items]
Number of Real Estate Properties	26
Number of leased real estate properties	27
Unconsolidated Properties
Real Estate Properties [Line Items]
Number of Real Estate Properties	2					2
Equity method investment, ownership percentage				50.00%		50.00%
95% owned | Partially Owned Properties [Member]
Real Estate Properties [Line Items]
Hotel property ownership interest (as a percent)	95.00%
50% owned | Partially Owned Properties [Member]
Real Estate Properties [Line Items]
Number of Real Estate Properties	2
Hotel property ownership interest (as a percent)	50.00%

XML

Organization Limited Liability Companies (LLCs) and Limited Partnerships (LPs) (Details)	6 Months Ended
	Jun. 30, 2019
Rangers Sub I, LLC
Real Estate Properties [Line Items]
Limited Liability Company or Limited Partnership, Members or Limited Partners, Ownership Interest	99.00%
Rangers General Partner, LLC [Member]
Real Estate Properties [Line Items]
Limited Liability Company or Limited Partnership, Members or Limited Partners, Ownership Interest	1.00%

XML

Summary of Significant Accounting Policies (Details) $ in Thousands	Jun. 30, 2019 joint_venture	Jan. 01, 2019 USD ($)	Dec. 31, 2018 USD ($)
New Accounting Pronouncements or Change in Accounting Principle [Line Items]
Real estate interests, number of joint ventures | joint_venture	2
Equity method investment, ownership percentage	50.00%
Lease right-of-use assets		$ 84,913	$ 0
Intangible assets, net		0	46,260
Accounts payable and other liabilities		32,341	43,389
Lease liabilities		49,701	$ 0
Accounting Standards Update 2016-02
New Accounting Pronouncements or Change in Accounting Principle [Line Items]
Lease right-of-use assets		84,913
Intangible assets, net		(46,260)
Accounts payable and other liabilities		(11,048)
Lease liabilities		$ 49,701

XML

Investment in Hotel Properties (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018
Real Estate Properties [Line Items]
Real Estate Depreciation Expense, Excluding Discontinued Operations Expense	$ 18,200	$ 20,300	$ 36,400	$ 40,900
Land and improvements	499,839		499,839		$ 532,490
Buildings and improvements	1,440,395		1,440,395		1,555,132
Furniture, fixtures and equipment	123,375		123,375		125,207
Total	2,063,609		2,063,609		2,212,829
Accumulated depreciation	(115,195)		(115,195)		(89,406)
Investment in hotel properties, net	$ 1,948,414		$ 1,948,414		$ 2,123,423

XML

Investment in Hotel Properties - Narrative (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Real Estate Properties [Line Items]
Real Estate Depreciation Expense, Excluding Discontinued Operations Expense	$ 18.2	$ 20.3	$ 36.4	$ 40.9

XML

Investment in Unconsolidated Entities - Narrative (Details)	Jun. 30, 2019 property	Jun. 30, 2019 hotel	Jun. 30, 2019	Dec. 31, 2018 hotel
Schedule of Equity Method Investments [Line Items]
Equity method investment, ownership percentage			50.00%
Number of Real Estate Properties	28	6
Unconsolidated Properties
Schedule of Equity Method Investments [Line Items]
Equity method investment, ownership percentage			50.00%	50.00%
Number of Real Estate Properties	2			2

XML

Investment in Unconsolidated Entities - Schedule of Combined Statement of Operations Information of Unconsolidated Entities (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Schedule of Equity Method Investments [Line Items]
Equity in income from unconsolidated joint ventures	$ 428	$ 611	$ 535	$ 727
FelCor Lodging LP
Schedule of Equity Method Investments [Line Items]
Equity in income from unconsolidated joint ventures	$ 428	$ 611	$ 535	$ 727

XML

Investment in Unconsolidated Entities - Schedule of Components of Investment In Unconsolidated Entities (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Schedule of Equity Method Investments [Line Items]
Equity Method Investments	$ 15,803	$ 15,716
Equity Method Investments [Member]
Schedule of Equity Method Investments [Line Items]
Equity Method Investments	(4,163)	(4,810)
Cost of the joint venture investments in excess of the joint venture book value [Member]
Schedule of Equity Method Investments [Line Items]
Equity Method Investments	$ 19,966	$ 20,526

XML

Investment in Unconsolidated Entities - Schedule of Components of Equity In Income (Loss) from Unconsolidated Entities (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Schedule of Equity Method Investments [Line Items]
Equity in income from unconsolidated joint ventures	$ 428	$ 611	$ 535	$ 727
Unconsolidated joint ventures net income attributable to the Company
Schedule of Equity Method Investments [Line Items]
Equity in income from unconsolidated joint ventures	708	891	1,095	1,287
Cost in Excess of Book Value of Hotel Investments
Schedule of Equity Method Investments [Line Items]
Equity in income from unconsolidated joint ventures	$ (280)	$ (280)	$ (560)	$ (560)

XML

Sale of Hotel Properties - Schedule of Properties Disposed (Details) $ in Millions	6 Months Ended
	Jun. 30, 2019 USD ($) property room	Jun. 30, 2018 USD ($) property room	Jun. 27, 2019 room	Mar. 27, 2018 room	Feb. 21, 2018 room
Disposal Groups
Disposal Group, Number of Properties Disposed During Period | property	2	2
Embassy Suites Boston Marlborough [Member]
Disposal Groups
Property disposed, number of rooms					229
Sheraton Philadelphia Society Hill Hotel [Member]
Disposal Groups
Property disposed, number of rooms				364
Embassy Suites Myrtle Beach - Oceanfront Resort [Member]
Disposal Groups
Property disposed, number of rooms			255
Hilton Myrtle Beach Resort
Disposal Groups
Property disposed, number of rooms			385
Disposals 2018
Disposal Groups
Gain (Loss) on Sale of Properties | $	$ (21.3)	$ (9.4)
Proceeds from Sale of Real Estate Held-for-investment | $	147.4	$ 119.2
Property disposed, number of rooms		593
Gain (Loss) on Termination of Lease | $	$ (0.7)	$ (1.5)
Disposals 2019
Disposal Groups
Property disposed, number of rooms	640

XML

Debt (Details)	1 Months Ended	3 Months Ended		6 Months Ended
	Apr. 30, 2019 increment	Jun. 30, 2019 USD ($) asset	Jun. 30, 2018 USD ($)	Jun. 30, 2019 USD ($) asset	Jun. 30, 2018 USD ($)	Dec. 31, 2018 USD ($)
Debt
Number of Assets Encumbered | asset		7		7
Long-term debt, gross		$ 718,646,000		$ 718,646,000		$ 626,628,000
Deferred financing costs		(931,000)		(931,000)		0
Debt, net		717,715,000		717,715,000		626,628,000
Interest Expense		$ 8,300,000	$ 8,600,000	$ 15,500,000	$ 21,800,000
Senior Unsecured Notes [Member]
Debt
Debt Instrument, Redemption Price, Percentage		103.00%
Unsecured Debt | 6.00% Percent, Due June 2025
Debt
Number of Assets Encumbered | asset		0		0
Interest rate		6.00%		6.00%
Long-term debt, gross		$ 502,959,000		$ 502,959,000		505,322,000
Secured Debt | LIBOR Plus One Point Six Zero Percent [Member]
Debt
Debt Instrument, Description of Variable Rate Basis	LIBOR
Basis Spread	1.60%
Debt Instrument, Number of Additional Maturity Terms | increment	2
Debt Instrument, Additional Maturity Term	1 year
Mortgage loans | Four Point Zero Zero Percent Due April 2024 [Member]
Debt
Number of Assets Encumbered | asset		3		3
Interest rate		4.00%		4.00%
Long-term debt, gross		$ 96,000,000		$ 96,000,000		0
Mortgage loans | 4.95 Percent, Due October 2022
Debt
Number of Assets Encumbered | asset		3		3
Interest rate		4.95%		4.95%
Long-term debt, gross		$ 90,512,000		$ 90,512,000		91,737,000
Mortgage loans | 4.94 Percent, Due October 2022
Debt
Number of Assets Encumbered | asset		1		1
Interest rate		4.94%		4.94%
Long-term debt, gross		$ 29,175,000		$ 29,175,000		29,569,000
Senior Unsecured Notes [Member] | Unsecured Debt
Debt
Debt Instrument, Fair Value Adjustment, Net		27,959,200		27,959,200		30,300,000.0
4.94 Percent, Due October 2022 | Secured Debt
Debt
Debt Instrument, Fair Value Adjustment, Net		500,000		500,000		600,000
4.95 Percent, Due October 2022 | Secured Debt
Debt
Debt Instrument, Fair Value Adjustment, Net		$ 1,600,000		$ 1,600,000		$ 1,900,000

XML

Debt - Components of Interest Expense (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Debt
Total interest expense	$ 8.3	$ 8.6	$ 15.5	$ 21.8

XML

Related Party Debt (Details) - LIBOR Plus 3.00 Percent, Due November 2023 [Member] $ in Millions	1 Months Ended
	Nov. 30, 2018 USD ($)
Related Party Transaction [Line Items]
Notes Payable, Related Parties	$ 85.0
LIBOR
Related Party Transaction [Line Items]
Debt Instrument, Description of Variable Rate Basis	LIBOR
Basis Spread	3.00%

XML

Fair Value (Details) - USD ($) $ in Thousands	Jun. 30, 2019	Dec. 31, 2018
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Long-term debt, carrying value	$ 717,715	$ 626,628
Related Party Debt	85,000	85,000
Level 3
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Long-term debt fair value	763,900	613,700
Related Party Debt, Fair Value	88,400	84,100
Senior notes | Level 3
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Long-term debt fair value	545,100	492,600
Mortgage loans | Level 3
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Long-term debt fair value	$ 218,800	$ 121,100

XML

Commitments and Contingencies - Restricted Cash Reserves (Details) - USD ($) $ in Millions	6 Months Ended
	Jun. 30, 2019	Dec. 31, 2018
Commitments and Contingencies Disclosure [Abstract]
Maximum restricted cash reserve escrows to be maintained as percentage of hotel's revenue	5.00%
Minimum restricted cash reserve escrows to be maintained as a percentage of the hotel's revenue	4.00%
Restricted cash reserves for future capital expenditures, real estate taxes and insurance	$ 5.1	$ 3.2

XML

Commitments and Contingencies - Future Lease Payments to the Company Under Noncancelable Operating Leases (Details) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2019 USD ($) property	Jun. 30, 2019 USD ($) property	Jun. 30, 2019 USD ($)	Jun. 30, 2019 hotel	Jan. 01, 2019 USD ($)	Dec. 31, 2018 USD ($)
Real Estate Properties [Line Items]
Number of Real Estate Properties	28	28		6
Operating Leases, Rent Expense, Net	$ 2,600	$ 5,100
Operating Leases, Income Statement, Minimum Lease Revenue	14,653	29,306
Operating Leases, Income Statement, Percentage Revenue	41,568	76,836
Related party lease revenue	56,221	106,142
Operating Leases, Future Minimum Payments, Remainder of Fiscal Year			$ 2,434			$ 4,863
Operating Leases, Future Minimum Payments, Due in Two Years			4,884			4,884
Operating Leases, Future Minimum Payments, Due in Three Years			4,909			4,909
Operating Leases, Future Minimum Payments, Due in Four Years			4,968			4,968
Operating Leases, Future Minimum Payments, Due in Five Years			4,990			4,990
Operating Leases, Future Minimum Payments, Due Thereafter			119,019			119,019
Operating Leases, Future Minimum Payments Due			141,204			143,633
Lessee, Operating Lease, Liability, Undiscounted Excess Amount			92,239
Operating Leases, Rent Expense, Minimum Rentals	1,700	3,300
Operating Leases, Rent Expense, Contingent Rentals	900	1,700
Operating Lease, Liability					$ 49,701	0
Number of TRS Leases Expiring in 2019 | hotel				20
Number of TRS Leases Expiring in 2022 | hotel				5
Number of TRS Leases expiring Thereafter | hotel				1
2019			27,635			58,880
2020 (1)			0			0
2021 (1)			0			0
2022 (1)			0			0
2023 (1)			0			0
Thereafter (1)			0			0
Total			$ 27,635			$ 58,880
DoubleTree Suites by Hilton Orlando - Lake Buena Vista [Member]
Real Estate Properties [Line Items]
Operating Leases, Rent Expense, Net	200	500
Embassy Suites San Francisco Airport Waterfront [Member]
Real Estate Properties [Line Items]
Operating Leases, Rent Expense, Net	600	1,200
Wyndham Boston Beacon Hill [Member]
Real Estate Properties [Line Items]
Operating Leases, Rent Expense, Net	300	400
Wyndham New Orleans French Quarter [Member]
Real Estate Properties [Line Items]
Operating Leases, Rent Expense, Net	100	200
Wyndham Pittsburgh University Center [Member]
Real Estate Properties [Line Items]
Operating Leases, Rent Expense, Net	200	400
Wyndham San Diego Bayside [Member]
Real Estate Properties [Line Items]
Operating Leases, Rent Expense, Net	1,200	2,400
Dallas Office [Member]
Real Estate Properties [Line Items]
Operating Leases, Rent Expense, Net	$ 200	$ 300

XML

Commitments and Contingencies - Remaining Lease Term And Discount Rate (Details)	Jun. 30, 2019
Commitments and Contingencies Disclosure [Abstract]
Operating Lease, Weighted Average Remaining Lease Term	32 years
Operating Lease, Weighted Average Discount Rate, Percent	6.85%

XML

Commitments and Contingencies - Pension Trust Litigation (Details) $ in Millions	1 Months Ended
	Mar. 31, 2016 USD ($)	Jun. 30, 2019 property	Jun. 30, 2019 hotel	Mar. 24, 2016 hotel
Loss Contingencies [Line Items]
Number of Real Estate Properties		28	6
InterContinental Hotels Group PLC
Loss Contingencies [Line Items]
Number of Real Estate Properties | hotel				3
Withdrawal liability | $	$ 8.3

XML

Equity (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018
Joint Venture
Equity, Class of Treasury Stock
Proceeds from redeemable preferred equity		$ 45,000
Annual return (as a percent)		3.25%
Non-compounding annual return (as a percent)		0.25%
RLJ Lodging Trust Limited Partnership [Member] | General Partner
Equity, Class of Treasury Stock
Company's ownership interest in OP units through a combination of direct and indirect interests (as a percent)	100.00%
Rangers Sub I, LLC
Equity, Class of Treasury Stock
Membership units, units outstanding (in shares)	1		1
Preferred capital in a consolidated joint venture	$ 0		$ 44,430
Rangers Sub I, LLC | Limited Partners
Equity, Class of Treasury Stock
Company's ownership interest in OP units through a combination of direct and indirect interests (as a percent)	99.00%
Rangers General Partner, LLC [Member] | General Partner
Equity, Class of Treasury Stock
Company's ownership interest in OP units through a combination of direct and indirect interests (as a percent)	1.00%
FelCor Lodging LP
Equity, Class of Treasury Stock
Membership units, units outstanding (in shares)	1		1
Preferred capital in a consolidated joint venture	$ 0		$ 44,430

XML

Equity Noncontrolling Interest (Details)	Jun. 30, 2019
The Knickerbocker New York [Member]
Noncontrolling Interest [Line Items]
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners	5.00%

XML

Supplemental Information to Statements of Cash Flows - Schedule of Supplemental Information to Statements of Cash Flows (Details) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018	Dec. 31, 2017
Supplemental Cash Flows [Line Items]
Restricted cash reserves		$ 5,100		$ 3,200
Rangers Sub I, LLC
Supplemental Cash Flows [Line Items]
Cash and cash equivalents	$ 11,155	13,715	$ 11,155	21,351
Restricted cash reserves	4,957	5,081	4,957	3,211
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	16,112	18,796	16,112	$ 24,562	$ 18,031
Interest paid		18,146	35,340
Interest Paid, Related Party		2,335	0
Income taxes refunded		0	(262)
Operating Lease, Payments		4,048
Gross Proceeds from Sale of Real Estate Held-for-investment		147,377	119,200
Transaction costs		(1,452)	(2,650)
Noncash Divestiture of Other Assets	$ 0	(536)
Proceeds from Sale of Real Estate Held-for-investment		145,389	116,550
Accrued capital expenditures		$ 1,201	$ 6,010

XML

FelCor LP's Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2019	Mar. 31, 2019	Jan. 01, 2019	Dec. 31, 2018	Jun. 30, 2018	Mar. 31, 2018	Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]
Investment in hotel properties, net	$ 1,948,414			$ 2,123,423
Restricted cash reserves	5,100			3,200
Lease right-of-use assets			$ 84,913	0
Debt, net	$ 717,715			626,628
Accounts payable and other liabilities			32,341	43,389
Operating Lease, Liability			$ 49,701	0
FelCor Lodging LP
Condensed Financial Statements, Captions [Line Items]
Percentage of subsidiary guarantor owned by company	100.00%
Equity investment in consolidated entities	$ 0			0
Investment in hotel properties, net	1,948,414			2,123,423
Investment in unconsolidated joint ventures	15,803			15,716
Cash and cash equivalents	13,715			21,351
Restricted cash reserves	5,081			3,211
Related party rent receivable	30,311			16,501
Lease right-of-use assets	82,786			0
Intangible assets, net				46,260
Prepaid expense and other assets	5,531			6,552
Related Party Prepaid Interest	178			180
Total assets	2,101,819			2,233,194
Debt, net	717,715			626,628
Notes Payable, Related Parties	85,000			85,000
Accounts payable and other liabilities	28,697			43,389
Related party lease termination fee payable	712			0
Operating Lease, Liability	48,965			0
Accrued interest	2,463			2,463
Distributions payable	0			126
Total liabilities	883,552			757,606
Partnership interests	1,209,931			1,425,099
Total partners' capital, excluding noncontrolling interest	1,209,931			1,425,099
Noncontrolling interest in consolidated joint ventures	8,336			6,059
Preferred capital in a consolidated joint venture	0			44,430
Total equity	1,218,267	$ 1,469,929		1,475,588	$ 1,771,031	$ 1,766,455	$ 1,370,359
Total liabilities and equity	2,101,819			2,233,194
FelCor Lodging LP | Eliminations
Condensed Financial Statements, Captions [Line Items]
Equity investment in consolidated entities	(1,703,019)			(1,913,418)
Investment in hotel properties, net	0			0
Investment in unconsolidated joint ventures	0			0
Cash and cash equivalents	0			0
Restricted cash reserves	0			0
Related party rent receivable	0			0
Lease right-of-use assets	0
Intangible assets, net				0
Prepaid expense and other assets	0			0
Related Party Prepaid Interest	0			0
Total assets	(1,703,019)			(1,913,418)
Debt, net	(32,709)			(32,709)
Notes Payable, Related Parties	0			0
Accounts payable and other liabilities	0			0
Related party lease termination fee payable	0
Operating Lease, Liability	0
Accrued interest	0			0
Distributions payable				0
Total liabilities	(32,709)			(32,709)
Partnership interests	(1,670,310)			(1,880,709)
Total partners' capital, excluding noncontrolling interest	(1,670,310)			(1,880,709)
Noncontrolling interest in consolidated joint ventures	0			0
Preferred capital in a consolidated joint venture				0
Total equity	(1,670,310)			(1,880,709)
Total liabilities and equity	(1,703,019)			(1,913,418)
FelCor Lodging LP | Parent Company
Condensed Financial Statements, Captions [Line Items]
Equity investment in consolidated entities	1,703,019			1,913,418
Investment in hotel properties, net	0			0
Investment in unconsolidated joint ventures	15,803			15,716
Cash and cash equivalents	1,526			10,778
Restricted cash reserves	444			441
Related party rent receivable	0			0
Lease right-of-use assets	4,665
Intangible assets, net				0
Prepaid expense and other assets	1,820			1,819
Related Party Prepaid Interest	0			0
Total assets	1,727,277			1,942,172
Debt, net	502,959			505,322
Notes Payable, Related Parties	0			0
Accounts payable and other liabilities	7,069			9,288
Related party lease termination fee payable	0
Operating Lease, Liability	4,855
Accrued interest	2,463			2,463
Distributions payable				0
Total liabilities	517,346			517,073
Partnership interests	1,209,931			1,425,099
Total partners' capital, excluding noncontrolling interest	1,209,931			1,425,099
Noncontrolling interest in consolidated joint ventures	0			0
Preferred capital in a consolidated joint venture				0
Total equity	1,209,931			1,425,099
Total liabilities and equity	1,727,277			1,942,172
FelCor Lodging LP | Subsidiary Guarantors
Condensed Financial Statements, Captions [Line Items]
Equity investment in consolidated entities	0			0
Investment in hotel properties, net	563,919			656,570
Investment in unconsolidated joint ventures	0			0
Cash and cash equivalents	0			0
Restricted cash reserves	0			0
Related party rent receivable	10,157			3,666
Lease right-of-use assets	68,475
Intangible assets, net				46,260
Prepaid expense and other assets	650			1,297
Related Party Prepaid Interest	0			0
Total assets	643,201			707,793
Debt, net	24,680			0
Notes Payable, Related Parties	0			0
Accounts payable and other liabilities	12,550			14,376
Related party lease termination fee payable	344
Operating Lease, Liability	26,191
Accrued interest	0			0
Distributions payable				0
Total liabilities	63,765			14,376
Partnership interests	579,436			693,417
Total partners' capital, excluding noncontrolling interest	579,436			693,417
Noncontrolling interest in consolidated joint ventures	0			0
Preferred capital in a consolidated joint venture				0
Total equity	579,436			693,417
Total liabilities and equity	643,201			707,793
FelCor Lodging LP | Non-Guarantor Subsidiaries
Condensed Financial Statements, Captions [Line Items]
Equity investment in consolidated entities	0			0
Investment in hotel properties, net	1,384,495			1,466,853
Investment in unconsolidated joint ventures	0			0
Cash and cash equivalents	12,189			10,573
Restricted cash reserves	4,637			2,770
Related party rent receivable	20,154			12,835
Lease right-of-use assets	9,646
Intangible assets, net				0
Prepaid expense and other assets	3,061			3,436
Related Party Prepaid Interest	178			180
Total assets	1,434,360			1,496,647
Debt, net	222,785			154,015
Notes Payable, Related Parties	85,000			85,000
Accounts payable and other liabilities	9,078			19,725
Related party lease termination fee payable	368
Operating Lease, Liability	17,919
Accrued interest	0			0
Distributions payable				126
Total liabilities	335,150			258,866
Partnership interests	1,090,874			1,187,292
Total partners' capital, excluding noncontrolling interest	1,090,874			1,187,292
Noncontrolling interest in consolidated joint ventures	8,336			6,059
Preferred capital in a consolidated joint venture				44,430
Total equity	1,099,210			1,237,781
Total liabilities and equity	$ 1,434,360			$ 1,496,647

XML

FelCor LP's Consolidating Financial Information - Condensed Consolidating Statement of Operations and Comprehensive Loss (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Jun. 30, 2019	Jun. 30, 2018
Revenue
Related party lease revenue	$ 56,221		$ 106,142
Expense
Interest expense	(8,300)	$ (8,600)	(15,500)	$ (21,800)
Equity in income from unconsolidated joint ventures	428	611	535	727
FelCor Lodging LP
Revenue
Related party lease revenue	56,221	60,650	106,142	114,200
Total revenues	56,221	60,650	106,142	114,200
Expense
Depreciation and amortization	18,294	20,492	36,588	41,204
Property tax, insurance and other	10,582	14,056	21,090	28,887
General and administrative	269	551	683	1,159
Transaction costs	(142)	647	110	2,175
Total operating expenses	29,003	35,746	58,471	73,425
Other income	2	102	50	110
Interest income	65	53	161	83
Interest expense	(8,258)	(8,608)	(15,505)	(21,755)
Interest Expense, Related Party	(1,171)	0	(2,337)	0
(Loss) gain on sale of hotel properties, net	(21,382)	42	(21,382)	(9,324)
Gain on extinguishment of indebtedness	0	7	0	12,936
Income (loss) before equity in income from unconsolidated joint ventures	(3,526)	16,500	8,658	22,825
Equity in Income (Loss) from consolidated entities	0	0	0	0
Equity in income from unconsolidated joint ventures	428	611	535	727
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	(3,098)	17,111	9,193	23,552
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable	(100)	(42)	4	34
Preferred distributions - consolidated joint venture		(369)	(186)	(735)
Redemption of preferred capital - consolidated joint venture	0	0	(1,153)	0
Net Income (Loss) Attributable to Parent	(3,198)	16,700	7,858	22,851
FelCor Lodging LP | Eliminations
Revenue
Related party lease revenue	0	0	0	0
Total revenues	0	0	0	0
Expense
Depreciation and amortization	0	0	0	0
Property tax, insurance and other	0	0	0	0
General and administrative	0	0	0	0
Transaction costs	0	0	0	0
Total operating expenses	0	0	0	0
Other income	0	0	0	0
Interest income	(195)	(78)	(389)	(156)
Interest expense	195	78	389	156
Interest Expense, Related Party	0		0
(Loss) gain on sale of hotel properties, net	0	0	0	0
Gain on extinguishment of indebtedness		0		0
Income (loss) before equity in income from unconsolidated joint ventures	0	0	0	0
Equity in Income (Loss) from consolidated entities	(2,436)	(23,034)	(19,671)	(28,756)
Equity in income from unconsolidated joint ventures	0	0	0	0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	(2,436)	(23,034)	(19,671)	(28,756)
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable	0	0	0	0
Preferred distributions - consolidated joint venture		0	0	0
Redemption of preferred capital - consolidated joint venture			0
Net Income (Loss) Attributable to Parent	(2,436)	(23,034)	(19,671)	(28,756)
FelCor Lodging LP | Parent Company
Revenue
Related party lease revenue	0	0	0	0
Total revenues	0	0	0	0
Expense
Depreciation and amortization	120	114	234	228
Property tax, insurance and other	41	61	68	103
General and administrative	190	492	574	973
Transaction costs	(31)	474	64	1,983
Total operating expenses	320	1,141	940	3,287
Other income	0	2	39	10
Interest income	202	131	441	239
Interest expense	(5,944)	(5,944)	(11,888)	(16,530)
Interest Expense, Related Party	0		0
(Loss) gain on sale of hotel properties, net	0	0	0	0
Gain on extinguishment of indebtedness		7		12,936
Income (loss) before equity in income from unconsolidated joint ventures	(6,062)	(6,945)	(12,348)	(6,632)
Equity in Income (Loss) from consolidated entities	2,436	23,034	19,671	28,756
Equity in income from unconsolidated joint ventures	428	611	535	727
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	(3,198)	16,700	7,858	22,851
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable	0	0	0	0
Preferred distributions - consolidated joint venture		0	0	0
Redemption of preferred capital - consolidated joint venture			0
Net Income (Loss) Attributable to Parent	(3,198)	16,700	7,858	22,851
FelCor Lodging LP | Subsidiary Guarantors
Revenue
Related party lease revenue	22,674	23,833	40,946	42,685
Total revenues	22,674	23,833	40,946	42,685
Expense
Depreciation and amortization	6,818	8,361	13,583	17,113
Property tax, insurance and other	5,091	7,228	9,997	14,713
General and administrative	66	15	87	55
Transaction costs	(8)	92	0	101
Total operating expenses	11,967	15,696	23,667	31,982
Other income	0	0	10	0
Interest income	0	0	0	0
Interest expense	(265)	0	(265)	0
Interest Expense, Related Party	0		0
(Loss) gain on sale of hotel properties, net	(10,631)	(17)	(10,631)	(9,415)
Gain on extinguishment of indebtedness		0		0
Income (loss) before equity in income from unconsolidated joint ventures	(189)	8,120	6,393	1,288
Equity in Income (Loss) from consolidated entities	0	0	0	0
Equity in income from unconsolidated joint ventures	0	0	0	0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	(189)	8,120	6,393	1,288
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable	0	0	0	0
Preferred distributions - consolidated joint venture		0	0	0
Redemption of preferred capital - consolidated joint venture			0
Net Income (Loss) Attributable to Parent	(189)	8,120	6,393	1,288
FelCor Lodging LP | Non-Guarantor Subsidiaries
Revenue
Related party lease revenue	33,547	36,817	65,196	71,515
Total revenues	33,547	36,817	65,196	71,515
Expense
Depreciation and amortization	11,356	12,017	22,771	23,863
Property tax, insurance and other	5,450	6,767	11,025	14,071
General and administrative	13	44	22	131
Transaction costs	(103)	81	46	91
Total operating expenses	16,716	18,909	33,864	38,156
Other income	2	100	1	100
Interest income	58	0	109	0
Interest expense	(2,244)	(2,742)	(3,741)	(5,381)
Interest Expense, Related Party	(1,171)		(2,337)
(Loss) gain on sale of hotel properties, net	(10,751)	59	(10,751)	91
Gain on extinguishment of indebtedness		0		0
Income (loss) before equity in income from unconsolidated joint ventures	2,725	15,325	14,613	28,169
Equity in Income (Loss) from consolidated entities	0	0	0	0
Equity in income from unconsolidated joint ventures	0	0	0	0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	2,725	15,325	14,613	28,169
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable	(100)	(42)	4	34
Preferred distributions - consolidated joint venture		(369)	(186)	(735)
Redemption of preferred capital - consolidated joint venture			(1,153)
Net Income (Loss) Attributable to Parent	$ 2,625	$ 14,914	$ 13,278	$ 27,468

XML

FelCor LP's Consolidating Financial Information - Condensed Consolidating Statement of Cash Flows (Details) - FelCor Lodging LP - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2019	Jun. 30, 2018	Dec. 31, 2018	Dec. 31, 2017
Operating activities:
Cash flows from operating activities	$ 54,438	$ 76,726
Investing activities:
Payments for (Proceeds from) Productive Assets	145,389	116,550
Improvements and additions to hotel properties	(31,976)	(33,793)
Additions to property and equipment	(102)	(4)
Cash Paid to Equity Method Investment, Contribution	603	0
Intercompany financing	0	0
Net cash flow provided by investing activities	112,708	82,753
Financing activities:
Proceeds from borrowings	96,000	0
Repayments of Secured Debt	(1,292)	(540,304)
Contributions from members	115,123	641,783
Contributions from noncontrolling interests	2,281
Distributions to partners	(338,149)	(262,128)
Payment of deferred financing fees	(980)	(10)
Preferred distributions - consolidated joint venture	(312)	(739)
Payments for Repurchase of Redeemable Preferred Stock	(45,583)	0
Intercompany financing	0	0
Net cash flow used in financing activities	(172,912)	(161,398)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	(5,766)	(1,919)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	18,796	16,112	$ 24,562	$ 18,031
Eliminations
Operating activities:
Cash flows from operating activities	0	0
Investing activities:
Payments for (Proceeds from) Productive Assets	0	0
Improvements and additions to hotel properties	0	0
Additions to property and equipment	0	0
Cash Paid to Equity Method Investment, Contribution	0
Intercompany financing	(230,069)	(201,745)
Net cash flow provided by investing activities	(230,069)	(201,745)
Financing activities:
Proceeds from borrowings	0
Repayments of Secured Debt	0	0
Contributions from members	0	0
Contributions from noncontrolling interests	0
Distributions to partners	0	0
Payment of deferred financing fees	0	0
Preferred distributions - consolidated joint venture	0	0
Payments for Repurchase of Redeemable Preferred Stock	0
Intercompany financing	230,069	201,745
Net cash flow used in financing activities	230,069	201,745
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	0	0
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	0	0	0	0
Parent Company
Operating activities:
Cash flows from operating activities	(15,587)	(42,177)
Investing activities:
Payments for (Proceeds from) Productive Assets	0	0
Improvements and additions to hotel properties	0	0
Additions to property and equipment	(102)	(4)
Cash Paid to Equity Method Investment, Contribution	(603)
Intercompany financing	230,069	201,745
Net cash flow provided by investing activities	229,364	201,741
Financing activities:
Proceeds from borrowings	0
Repayments of Secured Debt	0	(538,809)
Contributions from members	115,123	641,783
Contributions from noncontrolling interests	0
Distributions to partners	(338,149)	(262,128)
Payment of deferred financing fees	0	0
Preferred distributions - consolidated joint venture	0	0
Payments for Repurchase of Redeemable Preferred Stock	0
Intercompany financing	0	0
Net cash flow used in financing activities	(223,026)	(159,154)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	(9,249)	410
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	1,970	10,047	11,219	9,637
Subsidiary Guarantors
Operating activities:
Cash flows from operating activities	28,065	46,769
Investing activities:
Payments for (Proceeds from) Productive Assets	82,372	116,458
Improvements and additions to hotel properties	(14,727)	(10,945)
Additions to property and equipment	0	0
Cash Paid to Equity Method Investment, Contribution	0
Intercompany financing	0	0
Net cash flow provided by investing activities	67,645	105,513
Financing activities:
Proceeds from borrowings	25,000
Repayments of Secured Debt	0	0
Contributions from members	0	0
Contributions from noncontrolling interests	0
Distributions to partners	0	0
Payment of deferred financing fees	(337)	0
Preferred distributions - consolidated joint venture	0	0
Payments for Repurchase of Redeemable Preferred Stock	0
Intercompany financing	(120,373)	(152,282)
Net cash flow used in financing activities	(95,710)	(152,282)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	0	0
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	0	0	0	0
Non-Guarantor Subsidiaries
Operating activities:
Cash flows from operating activities	41,960	72,134
Investing activities:
Payments for (Proceeds from) Productive Assets	63,017	92
Improvements and additions to hotel properties	(17,249)	(22,848)
Additions to property and equipment	0	0
Cash Paid to Equity Method Investment, Contribution	0
Intercompany financing	0	0
Net cash flow provided by investing activities	45,768	(22,756)
Financing activities:
Proceeds from borrowings	71,000
Repayments of Secured Debt	(1,292)	(1,495)
Contributions from members	0	0
Contributions from noncontrolling interests	2,281
Distributions to partners	0	0
Payment of deferred financing fees	(643)	(10)
Preferred distributions - consolidated joint venture	(312)	(739)
Payments for Repurchase of Redeemable Preferred Stock	(45,583)
Intercompany financing	(109,696)	(49,463)
Net cash flow used in financing activities	(84,245)	(51,707)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	3,483	(2,329)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	16,826	$ 6,065	$ 13,343	$ 8,394
Consolidated Joint Venture [Member]
Investing activities:
Cash Paid to Equity Method Investment, Contribution	$ (603)