XML 29 R4.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Operations and Comprehensive Income - USD ($)
4 Months Ended 8 Months Ended 12 Months Ended
Dec. 31, 2017
Aug. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Revenues        
Related party lease revenue     $ 196,695,000  
Total revenues   $ 14,159,000    
Expenses        
Cost of Goods and Services Sold   53,930,000    
Impairment loss   35,100,000 0  
Transaction costs     2,000,000  
Operating income (loss)   (39,771,000)    
Interest expense $ (19,270,340)   (31,900,000) $ (37,900,000)
Income tax expense 0 500,000 0 0
Predecessor        
Expenses        
Impairment loss   35,100,000    
Transaction costs   68,200,000    
Interest expense   (51,700,000.0)    
Equity in income from unconsolidated joint ventures   1,074,000    
Rangers Sub I, LLC        
Revenues        
Related party lease revenue     196,695,000 217,597,000
Total revenues     196,695,000 217,597,000
Expenses        
Management and franchise fee expense     0 0
Depreciation and amortization     72,389,000 78,491,000
Impairment loss     0 0
Property tax, insurance and other     40,965,000 53,754,000
General and administrative     1,289,000 1,056,000
Transaction costs     241,000 2,186,000
Total operating expenses     114,884,000 135,487,000
Other income     59,000 113,000
Interest income     347,000 311,000
Interest expense     (31,930,000) (37,930,000)
Related party interest expense     (4,529,000) 708,000
(Loss) gain on sale of hotel properties, net     (21,451,000) 18,423,000
Gain (loss) on extinguishment of indebtedness, net     0 11,266,000
Income (loss) before equity in income from unconsolidated joint ventures     24,307,000 73,585,000
Equity in income from unconsolidated joint ventures     816,000 1,395,000
Income (loss) before income tax expense     25,123,000 74,980,000
Income tax expense     0 0
Income (loss) from continuing operations     25,123,000 74,980,000
Loss from discontinued operations     0 0
Net income (loss) and comprehensive income (loss) 4,784,000   25,123,000 74,980,000
Net (income) loss attributable to noncontrolling interests:        
Noncontrolling interest in consolidated joint ventures     (248,000) (159,000)
Noncontrolling interest in FelCor LP     (235,000) (733,000)
Preferred distributions - consolidated joint venture     (186,000) (1,483,000)
Other Preferred Stock Dividends and Adjustments     (1,153,000) 0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent     23,301,000 72,605,000
Preferred dividends     0 0
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders     23,301,000 72,605,000
Rangers Sub I, LLC | Predecessor        
Revenues        
Related party lease revenue 81,259,000 0    
Total revenues 81,259,000 551,515,000    
Expenses        
Management and franchise fee expense 0 19,901,000    
Depreciation and amortization 28,965,000 73,065,000    
Impairment loss 0 35,109,000    
Property tax, insurance and other 17,062,000 44,278,000    
General and administrative 1,019,000 16,006,000    
Transaction costs 4,193,000 68,248,000    
Total operating expenses 51,239,000 589,075,000    
Other income 0 100,000    
Interest income 10,000 126,000    
Interest expense (19,270,000) (51,690,000)    
Related party interest expense 0 0    
(Loss) gain on sale of hotel properties, net (6,637,000) (1,764,000)    
Gain (loss) on extinguishment of indebtedness, net 0 (3,278,000)    
Income (loss) before equity in income from unconsolidated joint ventures 4,123,000 (94,066,000)    
Equity in income from unconsolidated joint ventures 661,000 1,074,000    
Income (loss) before income tax expense 4,784,000 (92,992,000)    
Income tax expense 0 (499,000)    
Income (loss) from continuing operations 4,784,000 (93,491,000)    
Loss from discontinued operations 0 (3,415,000)    
Net income (loss) and comprehensive income (loss) 4,784,000 (96,906,000)    
Net (income) loss attributable to noncontrolling interests:        
Noncontrolling interest in consolidated joint ventures (157,000) 545,000    
Noncontrolling interest in FelCor LP (41,000) 495,000    
Preferred distributions - consolidated joint venture (496,000) (979,000)    
Other Preferred Stock Dividends and Adjustments 0 0    
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 4,090,000 (96,845,000)    
Preferred dividends 0 (16,744,000)    
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders 4,090,000 $ (113,589,000)    
Basic and diluted per common share data:        
Income (Loss) from Continuing Operations, Per Basic and Diluted Share   $ (0.80)    
Earnings Per Share, Basic and Diluted   $ (0.83)    
Weighted Average Number of Shares Outstanding, Basic and Diluted   137,331,743    
Diluted per common share data:        
Weighted-average number of common shares (in shares)   137,331,743    
Amounts attributable to the Company's common shareholders:        
Income from operations   $ (93,445,000)    
FelCor Lodging LP        
Revenues        
Related party lease revenue     196,695,000 217,597,000
Total revenues     196,695,000 217,597,000
Expenses        
Management and franchise fee expense     0 0
Depreciation and amortization     72,389,000 78,491,000
Impairment loss     0 0
Property tax, insurance and other     40,965,000 53,754,000
General and administrative     1,289,000 1,056,000
Transaction costs     241,000 2,186,000
Total operating expenses     114,884,000 135,487,000
Other income     59,000 113,000
Interest income     347,000 311,000
Interest expense     (31,930,000) (37,930,000)
Related party interest expense     (4,529,000) 708,000
(Loss) gain on sale of hotel properties, net     (21,451,000) 18,423,000
Gain (loss) on extinguishment of indebtedness, net     0 11,266,000
Income (loss) before equity in income from unconsolidated joint ventures     24,307,000 73,585,000
Equity in income from unconsolidated joint ventures     816,000 1,395,000
Income (loss) before income tax expense     25,123,000 74,980,000
Income tax expense     0 0
Income (loss) from continuing operations     25,123,000 74,980,000
Loss from discontinued operations     0 0
Net income (loss) and comprehensive income (loss) 4,784,000   25,123,000 74,980,000
Net (income) loss attributable to noncontrolling interests:        
Noncontrolling interest in consolidated joint ventures     (248,000) (159,000)
Preferred distributions - consolidated joint venture     (186,000) (1,483,000)
Other Preferred Stock Dividends and Adjustments     (1,153,000) 0
Comprehensive Income (Loss), Net of Tax, Attributable to Parent     23,536,000 73,338,000
Preferred dividends     0 0
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders     23,536,000 73,338,000
FelCor Lodging LP | Predecessor        
Revenues        
Related party lease revenue 81,259,000 0    
Total revenues 81,259,000 551,515,000    
Expenses        
Management and franchise fee expense 0 19,901,000    
Depreciation and amortization 28,965,000 73,065,000    
Impairment loss 0 35,109,000    
Property tax, insurance and other 17,062,000 44,278,000    
General and administrative 1,019,000 16,006,000    
Transaction costs 4,193,000 68,248,000    
Total operating expenses 51,239,000 589,075,000    
Other income 0 100,000    
Interest income 10,000 126,000    
Interest expense (19,270,000) (51,690,000)    
Related party interest expense 0 0    
(Loss) gain on sale of hotel properties, net (6,637,000) (1,764,000)    
Gain (loss) on extinguishment of indebtedness, net 0 (3,278,000)    
Income (loss) before equity in income from unconsolidated joint ventures 4,123,000 (94,066,000)    
Equity in income from unconsolidated joint ventures 661,000 1,074,000    
Income (loss) before income tax expense 4,784,000 (92,992,000)    
Income tax expense 0 (499,000)    
Income (loss) from continuing operations 4,784,000 (93,491,000)    
Loss from discontinued operations 0 (3,415,000)    
Net income (loss) and comprehensive income (loss) 4,784,000 (96,906,000)    
Net (income) loss attributable to noncontrolling interests:        
Noncontrolling interest in consolidated joint ventures (157,000) 545,000    
Preferred distributions - consolidated joint venture (496,000) (979,000)    
Other Preferred Stock Dividends and Adjustments 0 0    
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 4,131,000 (97,340,000)    
Preferred dividends 0 (16,744,000)    
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders $ 4,131,000 $ (114,084,000)    
Basic and diluted per common share data:        
Income (Loss) from Continuing Operations, Per Basic and Diluted Share $ (0.80)    
Earnings Per Share, Basic and Diluted $ (0.83)    
Weighted Average Number of Shares Outstanding, Basic and Diluted 137,941,926    
Diluted per common share data:        
Weighted-average number of common shares (in shares)   137,941,926    
Amounts attributable to the Company's common shareholders:        
Income from operations   $ (93,925,000)    
Occupancy [Member] | Rangers Sub I, LLC        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax     0 0
Expenses        
Cost of Goods and Services Sold     0 0
Occupancy [Member] | Rangers Sub I, LLC | Predecessor        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax $ 0 425,682,000    
Expenses        
Cost of Goods and Services Sold 0 112,813,000    
Occupancy [Member] | FelCor Lodging LP        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax     0 0
Expenses        
Cost of Goods and Services Sold     0 0
Occupancy [Member] | FelCor Lodging LP | Predecessor        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax 0 425,682,000    
Expenses        
Cost of Goods and Services Sold 0 112,813,000    
Food and Beverage [Member] | Rangers Sub I, LLC        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax     0 0
Expenses        
Cost of Goods and Services Sold     0 0
Food and Beverage [Member] | Rangers Sub I, LLC | Predecessor        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax 0 90,572,000    
Expenses        
Cost of Goods and Services Sold 0 71,828,000    
Food and Beverage [Member] | FelCor Lodging LP        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax     0 0
Expenses        
Cost of Goods and Services Sold     0 0
Food and Beverage [Member] | FelCor Lodging LP | Predecessor        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax 0 90,572,000    
Expenses        
Cost of Goods and Services Sold 0 71,828,000    
Hotel, Other [Member] | Rangers Sub I, LLC        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax     0 0
Expenses        
Cost of Goods and Services Sold     0 0
Hotel, Other [Member] | Rangers Sub I, LLC | Predecessor        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax 0 35,261,000    
Expenses        
Cost of Goods and Services Sold 0 147,827,000    
Hotel, Other [Member] | FelCor Lodging LP        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax     0 0
Expenses        
Cost of Goods and Services Sold     0 0
Hotel, Other [Member] | FelCor Lodging LP | Predecessor        
Revenues        
Revenue from Contract with Customer, Excluding Assessed Tax 0 35,261,000    
Expenses        
Cost of Goods and Services Sold 0 147,827,000    
Hotel [Member] | Rangers Sub I, LLC        
Expenses        
Cost of Goods and Services Sold     0 0
Hotel [Member] | Rangers Sub I, LLC | Predecessor        
Expenses        
Cost of Goods and Services Sold 0 352,369,000    
Hotel [Member] | FelCor Lodging LP        
Expenses        
Cost of Goods and Services Sold     $ 0 $ 0
Hotel [Member] | FelCor Lodging LP | Predecessor        
Expenses        
Cost of Goods and Services Sold $ 0 $ 352,369,000