XML 19 R6.htm IDEA: XBRL DOCUMENT v3.19.2
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