XML 91 R6.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
4 Months Ended 8 Months Ended 12 Months Ended
Dec. 31, 2017
Aug. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:            
Loss (gain) on sale of hotel properties and other assets, net   $ (1,600)        
Amortization of deferred financing costs     $ 100 $ 200    
Predecessor            
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:            
Amortization of deferred financing costs   2,800        
Equity in income from unconsolidated entities   (1,074)        
Equity based severance   8,400        
Rangers Sub I, LLC            
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents $ 18,031   23,719 24,562 $ 18,031  
Cash flows from operating activities            
Net income (loss) 4,784   25,123 74,980    
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:            
Loss (gain) on sale of hotel properties and other assets, net     21,451 (18,423)    
Depreciation and amortization     72,389 78,491    
Amortization of deferred financing costs     148 241    
Amortization of fair value adjustments     (2,604) (3,649)    
Equity in income from unconsolidated entities     (816) (1,395)    
Distributions of income from unconsolidated joint ventures     1,964 2,591    
Amortization of share-based compensation     0 0    
Equity based severance     0 0    
(Gain) loss on extinguishment of indebtedness, net     0 (11,266)    
Impairment loss     0 0    
Changes in assets and liabilities:            
Increase (Decrease) in Related Party Rent Receivable     (32,680) 63,588    
Hotel and other receivables, net     0 0    
Prepaid expense and other assets     (1,348) 4,142    
Increase (Decrease) in Related Party Prepaid Interest     180 (180)    
Accounts payable and other liabilities     1,017 (6,052)    
Advance deposits and deferred revenue     0 0    
Accrued interest     0 (9,823)    
Accrued Interest, Related Party     190 0    
Net cash flow provided by (used in) operating activities     85,014 173,245    
Cash flows from investing activities            
Proceeds from the sale of hotel properties, net     144,447 445,287    
Improvements and additions to hotel properties     (62,015) (74,384)    
Distributions from unconsolidated entities     0 0    
Payments for Advance to Affiliate     603      
Net cash flow provided by investing activities     81,829 370,903    
Cash flows from financing activities            
Proceeds from borrowings     96,000 0    
Proceeds from Related Party Debt     0 85,000    
Repayments of borrowings     (2,678) (654,656)    
Repurchase of common shares to satisfy employee tax withholding requirements     0 0    
Contributions from members     188,318 732,319    
Distributions to members     (404,722) (698,787)    
Distribution of cash in FelCor TRS     0 0    
Distributions on preferred shares     0 0    
Redemption of preferred units     (45,583) 0    
Distributions on common shares     0 0    
Distributions on Operating Partnership units     0 0    
Payments of deferred financing costs     (990) (10)    
Distributions to consolidated joint venture partners     0 0    
Contributions from consolidated joint venture partners     2,281 0    
Preferred distributions - consolidated joint venture     (312) (1,483)    
Net proceeds from the issuance of preferred equity in a consolidated joint venture     0 0    
Net cash flow used in financing activities     (167,686) (537,617)    
Net change in cash, cash equivalents, and restricted cash reserves     (843) 6,531    
Rangers Sub I, LLC | Predecessor            
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents 18,031 64,434     18,031 $ 66,808
Cash flows from operating activities            
Net income (loss) 4,784 (96,906)     (96,411)  
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:            
Loss (gain) on sale of hotel properties and other assets, net 6,637 5,079        
Depreciation and amortization 28,966 73,065        
Amortization of deferred financing costs 23 2,803        
Amortization of fair value adjustments (2,660) 0        
Equity in income from unconsolidated entities (661) (1,074)        
Distributions of income from unconsolidated joint ventures 1,500 333        
Amortization of share-based compensation 0 3,833        
Equity based severance 0 8,372        
(Gain) loss on extinguishment of indebtedness, net 0 3,278        
Impairment loss 0 35,109        
Changes in assets and liabilities:            
Increase (Decrease) in Related Party Rent Receivable (80,090) 0        
Hotel and other receivables, net 0 (6,155)        
Prepaid expense and other assets (449) 2,954        
Increase (Decrease) in Related Party Prepaid Interest 0 0        
Accounts payable and other liabilities (19,876) 54,361        
Advance deposits and deferred revenue 0 4,426        
Accrued interest (10,326) 9,862        
Accrued Interest, Related Party 0 0        
Net cash flow provided by (used in) operating activities (72,152) 99,340        
Cash flows from investing activities            
Proceeds from the sale of hotel properties, net 165,893 73,416        
Improvements and additions to hotel properties (23,637) (63,802)        
Distributions from unconsolidated entities 0 840        
Payments for Advance to Affiliate 0 0   0    
Net cash flow provided by investing activities 142,256 10,454        
Cash flows from financing activities            
Proceeds from borrowings 0 66,000        
Proceeds from Related Party Debt 0 0        
Repayments of borrowings (2,164) (121,691)        
Repurchase of common shares to satisfy employee tax withholding requirements 0 (6,434)        
Contributions from members 130,076 0        
Distributions to members (187,616) 0        
Distribution of cash in FelCor TRS (51,867) 0        
Distributions on preferred shares (4,186) (18,836)        
Redemption of preferred units 0 0        
Distributions on common shares 0 (30,926)        
Distributions on Operating Partnership units 0 (134)        
Payments of deferred financing costs (254) 0        
Distributions to consolidated joint venture partners 0 (150)        
Contributions from consolidated joint venture partners 0 333        
Preferred distributions - consolidated joint venture (496) (977)        
Net proceeds from the issuance of preferred equity in a consolidated joint venture 0 647        
Net cash flow used in financing activities (116,507) (112,168)        
Net change in cash, cash equivalents, and restricted cash reserves (46,403) (2,374)        
FelCor Lodging LP            
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents 18,031   23,719 24,562 18,031  
Cash flows from operating activities            
Net income (loss) 4,784   25,123 74,980    
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:            
Loss (gain) on sale of hotel properties and other assets, net     21,451 (18,423)    
Depreciation and amortization     72,389 78,491    
Amortization of deferred financing costs     148 241    
Amortization of fair value adjustments     (2,604) (3,649)    
Equity in income from unconsolidated entities     (816) (1,395)    
Distributions of income from unconsolidated joint ventures     1,964 2,591    
Amortization of share-based compensation     0 0    
Equity based severance     0 0    
(Gain) loss on extinguishment of indebtedness, net     0 (11,266)    
Impairment loss     0 0    
Changes in assets and liabilities:            
Increase (Decrease) in Related Party Rent Receivable     (32,680) 63,588    
Hotel and other receivables, net     0 0    
Prepaid expense and other assets     (1,348) 4,142    
Increase (Decrease) in Related Party Prepaid Interest     180 (180)    
Accounts payable and other liabilities     1,017 (6,052)    
Advance deposits and deferred revenue     0 0    
Accrued interest     0 (9,823)    
Accrued Interest, Related Party     190 0    
Net cash flow provided by (used in) operating activities     85,014 173,245    
Cash flows from investing activities            
Proceeds from the sale of hotel properties, net     144,447 445,287    
Improvements and additions to hotel properties     (62,015) (74,384)    
Distributions from unconsolidated entities     0 0    
Payments for Advance to Affiliate     603      
Net cash flow provided by investing activities     81,829 370,903    
Cash flows from financing activities            
Proceeds from borrowings     96,000 0    
Proceeds from Related Party Debt     0 85,000    
Repayments of borrowings     (2,678) (654,656)    
Repurchase of common shares to satisfy employee tax withholding requirements     0 0    
Contributions from members     188,318 732,319    
Distributions to members     (404,722) (698,787)    
Distribution of cash in FelCor TRS     0 0    
Distributions on preferred shares     0 0    
Redemption of preferred units     (45,583) 0    
Distributions on common shares     0 0    
Distributions on Operating Partnership units     0 0    
Payments of deferred financing costs     (990) (10)    
Distributions to consolidated joint venture partners     0 0    
Contributions from consolidated joint venture partners     2,281 0    
Preferred distributions - consolidated joint venture     (312) (1,483)    
Net proceeds from the issuance of preferred equity in a consolidated joint venture     0 0    
Net cash flow used in financing activities     (167,686) (537,617)    
Net change in cash, cash equivalents, and restricted cash reserves     $ (843) 6,531    
FelCor Lodging LP | Predecessor            
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents 18,031 64,434     $ 18,031 $ 66,808
Cash flows from operating activities            
Net income (loss) 4,784 (96,906)        
Adjustments to reconcile net income (loss) to cash flow provided by operating activities:            
Loss (gain) on sale of hotel properties and other assets, net 6,637 5,079        
Depreciation and amortization 28,966 73,065        
Amortization of deferred financing costs 23 2,803        
Amortization of fair value adjustments (2,660) 0        
Equity in income from unconsolidated entities (661) (1,074)        
Distributions of income from unconsolidated joint ventures 1,500 333        
Amortization of share-based compensation 0 3,833        
Equity based severance 0 8,372        
(Gain) loss on extinguishment of indebtedness, net 0 3,278        
Impairment loss 0 35,109        
Changes in assets and liabilities:            
Increase (Decrease) in Related Party Rent Receivable (80,090) 0        
Hotel and other receivables, net 0 (6,155)        
Prepaid expense and other assets (449) 2,954        
Increase (Decrease) in Related Party Prepaid Interest 0 0        
Accounts payable and other liabilities (19,876) 54,361        
Advance deposits and deferred revenue 0 4,426        
Accrued interest (10,326) 9,862        
Accrued Interest, Related Party 0 0        
Net cash flow provided by (used in) operating activities (72,152) 99,340        
Cash flows from investing activities            
Proceeds from the sale of hotel properties, net 165,893 73,416        
Improvements and additions to hotel properties (23,637) (63,802)        
Distributions from unconsolidated entities 0 840        
Payments for Advance to Affiliate 0 0   $ 0    
Net cash flow provided by investing activities 142,256 10,454        
Cash flows from financing activities            
Proceeds from borrowings 0 66,000        
Proceeds from Related Party Debt 0 0        
Repayments of borrowings (2,164) (121,691)        
Repurchase of common shares to satisfy employee tax withholding requirements 0 (6,434)        
Contributions from members 130,076 0        
Distributions to members (187,616) 0        
Distribution of cash in FelCor TRS (51,867) 0        
Distributions on preferred shares (4,186) (18,836)        
Redemption of preferred units 0 0        
Distributions on common shares 0 (30,926)        
Distributions on Operating Partnership units 0 (134)        
Payments of deferred financing costs (254) 0        
Distributions to consolidated joint venture partners 0 (150)        
Contributions from consolidated joint venture partners 0 333        
Preferred distributions - consolidated joint venture (496) (977)        
Net proceeds from the issuance of preferred equity in a consolidated joint venture 0 647        
Net cash flow used in financing activities (116,507) (112,168)        
Net change in cash, cash equivalents, and restricted cash reserves $ (46,403) $ (2,374)