XML 15 R50.htm IDEA: XBRL DOCUMENT v3.19.3
FelCor LP's Consolidating Financial Information - Condensed Consolidating Statement of Operations and Comprehensive Loss (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenue        
Related party lease revenue $ 46,392   $ 152,534  
Expense        
Interest expense (8,200) $ (8,500) (23,700) $ (30,200)
Equity in income from unconsolidated joint ventures 30 218 565 945
FelCor Lodging LP        
Revenue        
Related party lease revenue 46,392 57,811 152,534 172,011
Total revenues 46,392 57,811 152,534 172,011
Expense        
Depreciation and amortization 17,696 19,292 54,284 60,496
Property tax, insurance and other 10,327 13,947 31,416 42,834
General and administrative 278 (564) 961 595
Transaction costs 105 194 215 2,369
Total operating expenses 28,406 32,869 86,876 106,294
Other income 8 1 59 111
Interest income 79 70 239 153
Interest expense (8,201) (8,467) (23,706) (30,221)
Interest Expense, Related Party (1,138) 0 (3,475) 0
(Loss) gain on sale of hotel properties, net (91) 24,254 (21,474) 14,930
(Loss) gain on extinguishment of indebtedness, net 0 (1,656) 0 11,280
Income (loss) before equity in income from unconsolidated joint ventures 8,643 39,144 17,301 61,970
Equity in Income (Loss) from consolidated entities 0 0 0 0
Equity in income from unconsolidated joint ventures 30 218 565 945
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 8,673 39,362 17,866 62,915
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable (82) (52) (78) (18)
Preferred distributions - consolidated joint venture   (374) (186) (1,109)
Redemption of preferred capital - consolidated joint venture 0 0 (1,153) 0
Net Income (Loss) Attributable to Parent 8,591 38,936 16,449 61,788
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 (196) (230) (585) (386)
Interest expense 196 230 585 386
Interest Expense, Related Party 0   0  
(Loss) gain on sale of hotel properties, net 0 0 0 0
(Loss) gain on extinguishment of indebtedness, net   0   0
Income (loss) before equity in income from unconsolidated joint ventures 0 0 0 0
Equity in Income (Loss) from consolidated entities (14,729) (44,007) (34,402) (72,765)
Equity in income from unconsolidated joint ventures 0 0 0 0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (14,729) (44,007) (34,402) (72,765)
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 (14,729) (44,007) (34,402) (72,765)
FelCor Lodging LP | Parent Company        
Revenue        
Related party lease revenue 0 0 0 0
Total revenues 0 0 0 0
Expense        
Depreciation and amortization 138 115 373 343
Property tax, insurance and other 26 (4) 95 99
General and administrative 181 (491) 755 482
Transaction costs 74 (4) 138 1,979
Total operating expenses 419 (384) 1,361 2,903
Other income 0 1 39 10
Interest income 205 285 646 524
Interest expense (5,954) (5,955) (17,842) (22,485)
Interest Expense, Related Party 0   0  
(Loss) gain on sale of hotel properties, net 0 0 0 0
(Loss) gain on extinguishment of indebtedness, net   (4)   12,932
Income (loss) before equity in income from unconsolidated joint ventures (6,168) (5,289) (18,518) (11,922)
Equity in Income (Loss) from consolidated entities 14,729 44,007 34,402 72,765
Equity in income from unconsolidated joint ventures 30 218 565 945
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 8,591 38,936 16,449 61,788
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 8,591 38,936 16,449 61,788
FelCor Lodging LP | Subsidiary Guarantors        
Revenue        
Related party lease revenue 18,374 27,360 59,320 70,046
Total revenues 18,374 27,360 59,320 70,046
Expense        
Depreciation and amortization 6,507 8,017 20,090 25,129
Property tax, insurance and other 4,783 7,598 14,779 22,310
General and administrative 84 29 171 84
Transaction costs 0 261 0 361
Total operating expenses 11,374 15,905 35,040 47,884
Other income 0 0 10 0
Interest income 0 0 0 0
Interest expense (245) 0 (511) 0
Interest Expense, Related Party 0   0  
(Loss) gain on sale of hotel properties, net (29) (9,971) (10,661) (19,386)
(Loss) gain on extinguishment of indebtedness, net   0   0
Income (loss) before equity in income from unconsolidated joint ventures 6,726 1,484 13,118 2,776
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 6,726 1,484 13,118 2,776
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 6,726 1,484 13,118 2,776
FelCor Lodging LP | Non-Guarantor Subsidiaries        
Revenue        
Related party lease revenue 28,018 30,451 93,214 101,965
Total revenues 28,018 30,451 93,214 101,965
Expense        
Depreciation and amortization 11,051 11,160 33,821 35,024
Property tax, insurance and other 5,518 6,353 16,542 20,425
General and administrative 13 (102) 35 29
Transaction costs 31 (63) 77 29
Total operating expenses 16,613 17,348 50,475 55,507
Other income 8 0 10 101
Interest income 70 15 178 15
Interest expense (2,198) (2,742) (5,938) (8,122)
Interest Expense, Related Party (1,138)   (3,475)  
(Loss) gain on sale of hotel properties, net (62) 34,225 (10,813) 34,316
(Loss) gain on extinguishment of indebtedness, net   (1,652)   (1,652)
Income (loss) before equity in income from unconsolidated joint ventures 8,085 42,949 22,701 71,116
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 8,085 42,949 22,701 71,116
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable (82) (52) (78) (18)
Preferred distributions - consolidated joint venture   (374) (186) (1,109)
Redemption of preferred capital - consolidated joint venture     (1,153)  
Net Income (Loss) Attributable to Parent $ 8,003 $ 42,523 $ 21,284 $ 69,989