XML 51 R75.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
FelCor LP's Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Jan. 01, 2019
Dec. 31, 2018
Dec. 31, 2017
Sep. 01, 2017
Aug. 31, 2017
Dec. 31, 2016
Condensed Financial Statements, Captions [Line Items]              
Investment in hotel properties, net $ 1,946,826     $ 2,123,423      
Restricted cash reserves 4,100     3,200      
Operating Lease, Right-of-Use Asset   $ 84,913 $ 0        
Debt, net 713,727     626,628      
Related Party Debt $ 85,000            
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 1,946,826   2,123,423        
Investment in unconsolidated joint ventures 15,171   15,716        
Cash and cash equivalents 19,572   21,351        
Restricted cash reserves 4,147   3,211        
Related party rent receivable 49,181   16,501        
Operating Lease, Right-of-Use Asset 80,635   0        
Intangible assets, net     46,260        
Prepaid expense and other assets 7,543   6,552        
Related Party Prepaid Interest 0   180        
Total assets 2,123,075   2,233,194        
Debt, net 713,727   626,628        
Related Party Debt 85,000   85,000        
Accounts payable and other liabilities 32,676   43,389        
Operating Lease, Liability 48,200   0        
Accrued interest 2,463   2,463        
Due to Related Parties, Current 190   0        
Distributions payable 0   126        
Total liabilities 882,256   757,606        
Partnership interests     1,425,099        
Common units 1,232,231            
Total member's/shareholders’ equity 1,232,231   1,425,099        
Noncontrolling interest in consolidated joint ventures 8,588   6,059        
Preferred equity in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018 0   44,430        
Total equity 1,240,819   1,475,588 $ 1,370,359 $ 1,526,745    
Total liabilities and equity 2,123,075   2,233,194        
FelCor Lodging LP | Predecessor              
Condensed Financial Statements, Captions [Line Items]              
Redeemable units, at redemption value           $ 4,455 $ 4,888
Total equity           $ 102,986 $ 232,583
FelCor Lodging LP | Eliminations              
Condensed Financial Statements, Captions [Line Items]              
Equity investment in consolidated entities (1,722,133)   (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        
Operating Lease, Right-of-Use Asset 0            
Intangible assets, net     0        
Prepaid expense and other assets 0   0        
Related Party Prepaid Interest     0        
Total assets (1,722,133)   (1,913,418)        
Debt, net (32,709)   (32,709)        
Related Party Debt 0   0        
Accounts payable and other liabilities 0   0        
Operating Lease, Liability 0            
Accrued interest 0   0        
Due to Related Parties, Current 0            
Distributions payable     0        
Total liabilities (32,709)   (32,709)        
Partnership interests     (1,880,709)        
Common units (1,689,424)            
Total member's/shareholders’ equity (1,689,424)   (1,880,709)        
Noncontrolling interest in consolidated joint ventures 0   0        
Preferred equity in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018     0        
Total equity (1,689,424)   (1,880,709)        
Total liabilities and equity (1,722,133)   (1,913,418)        
FelCor Lodging LP | Parent Company              
Condensed Financial Statements, Captions [Line Items]              
Equity investment in consolidated entities 1,722,133   1,913,418        
Investment in hotel properties, net 0   0        
Investment in unconsolidated joint ventures 15,171   15,716        
Cash and cash equivalents 1,985   10,778        
Restricted cash reserves 447   441        
Related party rent receivable 1,360   0        
Operating Lease, Right-of-Use Asset 4,444            
Intangible assets, net     0        
Prepaid expense and other assets 1,748   1,819        
Related Party Prepaid Interest     0        
Total assets 1,747,288   1,942,172        
Debt, net 500,484   505,322        
Related Party Debt 0   0        
Accounts payable and other liabilities 7,449   9,288        
Operating Lease, Liability 4,661            
Accrued interest 2,463   2,463        
Due to Related Parties, Current 0            
Distributions payable     0        
Total liabilities 515,057   517,073        
Partnership interests     1,425,099        
Common units 1,232,231            
Total member's/shareholders’ equity 1,232,231   1,425,099        
Noncontrolling interest in consolidated joint ventures 0   0        
Preferred equity in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018     0        
Total equity 1,232,231   1,425,099        
Total liabilities and equity 1,747,288   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 571,769   656,570        
Investment in unconsolidated joint ventures 0   0        
Cash and cash equivalents 0   0        
Restricted cash reserves 0   0        
Related party rent receivable 15,217   3,666        
Operating Lease, Right-of-Use Asset 66,571            
Intangible assets, net     46,260        
Prepaid expense and other assets 1,888   1,297        
Related Party Prepaid Interest     0        
Total assets 655,445   707,793        
Debt, net 24,711   0        
Related Party Debt 0   0        
Accounts payable and other liabilities 15,017   14,376        
Operating Lease, Liability 25,571            
Accrued interest 0   0        
Due to Related Parties, Current 0            
Distributions payable     0        
Total liabilities 65,299   14,376        
Partnership interests     693,417        
Common units 590,146            
Total member's/shareholders’ equity 590,146   693,417        
Noncontrolling interest in consolidated joint ventures 0   0        
Preferred equity in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018     0        
Total equity 590,146   693,417        
Total liabilities and equity 655,445   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 1,375,057   1,466,853        
Investment in unconsolidated joint ventures 0   0        
Cash and cash equivalents 17,587   10,573        
Restricted cash reserves 3,700   2,770        
Related party rent receivable 32,604   12,835        
Operating Lease, Right-of-Use Asset 9,620            
Intangible assets, net     0        
Prepaid expense and other assets 3,907   3,436        
Related Party Prepaid Interest     180        
Total assets 1,442,475   1,496,647        
Debt, net 221,241   154,015        
Related Party Debt 85,000   85,000        
Accounts payable and other liabilities 10,210   19,725        
Operating Lease, Liability 17,968            
Accrued interest 0   0        
Due to Related Parties, Current 190            
Distributions payable     126        
Total liabilities 334,609   258,866        
Partnership interests     1,187,292        
Common units 1,099,278            
Total member's/shareholders’ equity 1,099,278   1,187,292        
Noncontrolling interest in consolidated joint ventures 8,588   6,059        
Preferred equity in a consolidated joint venture, liquidation value of $45,544 at December 31, 2018     44,430        
Total equity 1,107,866   1,237,781        
Total liabilities and equity $ 1,442,475   $ 1,496,647