XML 82 R76.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
FelCor LP's Consolidating Financial Information - Condensed Consolidating Statement of Operations and Comprehensive Loss (Details) - USD ($)
1 Months Ended 3 Months Ended 4 Months Ended 8 Months Ended 12 Months Ended
Mar. 31, 2017
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Aug. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Revenues                          
Percentage 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 $ 24,800,000                   35,100,000    
Transaction costs                     68,200,000    
Interest expense                     (51,700,000.0)    
Equity in income from unconsolidated joint ventures                     1,074,000    
FelCor Lodging LP                          
Revenues                          
Percentage lease revenue                       196,695,000 217,597,000
Total revenues   $ 44,161,000 $ 46,392,000 $ 56,221,000 $ 49,921,000 $ 45,586,000           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 Nonoperating Income (Expense)                       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 debt extinguishment                       0 11,266,000
Income (loss) before equity in income from unconsolidated joint ventures                       24,307,000 73,585,000
Equity in income from consolidated entities                       0 0
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
Loss from continuing operations   $ 7,257,000 $ 8,673,000 $ (3,098,000) $ 12,291,000 12,066,000           25,123,000 74,980,000
Loss from discontinued operations           $ 11,551,000              
Net income (loss) and comprehensive income (loss)                   4,784,000   25,123,000 74,980,000
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 Stock Dividends, Income Statement Impact                       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                          
Percentage lease revenue                   81,259,000 0    
Total revenues             $ 57,811,000 $ 60,650,000 $ 53,550,000 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 Nonoperating Income (Expense)                   0 100,000    
Intercompany interest income (expense)                     0    
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 debt extinguishment                   0 (3,278,000)    
Income (loss) before equity in income from unconsolidated joint ventures                   4,123,000 (94,066,000)    
Equity in income from consolidated entities                   0 0    
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)    
Loss from continuing operations             39,362,000 17,111,000 6,441,000 4,784,000 (93,491,000)    
Loss from discontinued operations             $ 38,936,000 $ 16,700,000 $ 6,151,000   (3,415,000)    
Net income (loss) and comprehensive income (loss)                   4,784,000 (96,906,000)    
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 Stock Dividends, Income Statement Impact                   0 16,744,000    
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                   4,131,000 (114,084,000)    
FelCor Lodging LP | Eliminations                          
Revenues                          
Percentage lease revenue                       0 0
Total revenues                       0 0
Expenses                          
Depreciation and amortization                       0 0
Property tax, insurance and other                       0 0
General and administrative                       0 0
Transaction costs                       0 0
Total operating expenses                       0 0
Other Nonoperating Income (Expense)                       0 0
Interest income                       (783,000) (578,000)
Interest expense                       (783,000) 578,000
Related party interest expense                       0 0
(Loss) gain on sale of hotel properties, net                       0 0
Gain (loss) on debt extinguishment                         0
Income (loss) before equity in income from unconsolidated joint ventures                       0 0
Equity in income from consolidated entities                       (47,294,000) (90,096,000)
Equity in income from unconsolidated joint ventures                       0 0
Net income (loss) and comprehensive income (loss)                       (47,294,000) (90,096,000)
Noncontrolling interest in consolidated joint ventures                       0 0
Preferred distributions - consolidated joint venture                       0 0
Other Preferred Stock Dividends and Adjustments                       0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                       (47,294,000) (90,096,000)
FelCor Lodging LP | Eliminations | Predecessor                          
Revenues                          
Percentage lease revenue                   0 (84,509,000)    
Total revenues                   0 (84,509,000)    
Expenses                          
Management and franchise fee expense                     0    
Depreciation and amortization                   0 0    
Impairment loss                     0    
Property tax, insurance and other                   0 (84,509,000)    
General and administrative                   0 0    
Transaction costs                   0 0    
Total operating expenses                   0 (84,509,000)    
Other Nonoperating Income (Expense)                     0    
Intercompany interest income (expense)                     0    
Interest income                   (104,000) 0    
Interest expense                   104,000 0    
(Loss) gain on sale of hotel properties, net                   0 0    
Gain (loss) on debt extinguishment                     0    
Income (loss) before equity in income from unconsolidated joint ventures                   0 0    
Equity in income from consolidated entities                   (24,434,000) (12,779,000)    
Equity in income from unconsolidated joint ventures                   0 0    
Income (loss) before income tax expense                     (12,779,000)    
Income tax expense                     0    
Loss from continuing operations                     (12,779,000)    
Loss from discontinued operations                     0    
Net income (loss) and comprehensive income (loss)                   (24,434,000) (12,779,000)    
Noncontrolling interest in consolidated joint ventures                   0 0    
Preferred distributions - consolidated joint venture                   0 0    
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                   (24,434,000) (12,779,000)    
Preferred Stock Dividends, Income Statement Impact                     0    
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                     (12,779,000)    
FelCor Lodging LP | Parent Company                          
Revenues                          
Percentage lease revenue                       0 0
Total revenues                       0 0
Expenses                          
Depreciation and amortization                       512,000 458,000
Property tax, insurance and other                       (24,000) 134,000
General and administrative                       1,066,000 840,000
Transaction costs                       164,000 2,039,000
Total operating expenses                       1,718,000 3,471,000
Other Nonoperating Income (Expense)                       39,000 10,000
Interest income                       898,000 805,000
Interest expense                       (23,793,000) (28,428,000)
Related party interest expense                       0 0
(Loss) gain on sale of hotel properties, net                       0 0
Gain (loss) on debt extinguishment                         12,931,000
Income (loss) before equity in income from unconsolidated joint ventures                       (24,574,000) (18,153,000)
Equity in income from consolidated entities                       47,294,000 90,096,000
Equity in income from unconsolidated joint ventures                       816,000 1,395,000
Net income (loss) and comprehensive income (loss)                       23,536,000 73,338,000
Noncontrolling interest in consolidated joint ventures                       0 0
Preferred distributions - consolidated joint venture                       0 0
Other Preferred Stock Dividends and Adjustments                       0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                       23,536,000 73,338,000
FelCor Lodging LP | Parent Company | Predecessor                          
Revenues                          
Percentage lease revenue                   0 0    
Total revenues                   0 41,000    
Expenses                          
Management and franchise fee expense                     0    
Depreciation and amortization                   151,000 309,000    
Impairment loss                     0    
Property tax, insurance and other                   25,000 921,000    
General and administrative                   904,000 0    
Transaction costs                   4,079,000 68,248,000    
Total operating expenses                   5,159,000 69,478,000    
Other Nonoperating Income (Expense)                     0    
Intercompany interest income (expense)                     241,000    
Interest income                   113,000 66,000    
Interest expense                   (15,918,000) (38,722,000)    
(Loss) gain on sale of hotel properties, net                   0 2,000    
Gain (loss) on debt extinguishment                     0    
Income (loss) before equity in income from unconsolidated joint ventures                   (20,964,000) (107,850,000)    
Equity in income from consolidated entities                   24,434,000 12,779,000    
Equity in income from unconsolidated joint ventures                   661,000 1,181,000    
Income (loss) before income tax expense                     (93,890,000)    
Income tax expense                     (35,000)    
Loss from continuing operations                     (93,925,000)    
Loss from discontinued operations                     (3,415,000)    
Net income (loss) and comprehensive income (loss)                   4,131,000 (97,340,000)    
Noncontrolling interest in consolidated joint ventures                   0 0    
Preferred distributions - consolidated joint venture                   0 0    
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                   4,131,000 (97,340,000)    
Preferred Stock Dividends, Income Statement Impact                     16,744,000    
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                     (114,084,000)    
FelCor Lodging LP | Subsidiary Guarantors                          
Revenues                          
Percentage lease revenue                       74,621,000 87,898,000
Total revenues                       74,621,000 87,898,000
Expenses                          
Depreciation and amortization                       26,832,000 31,806,000
Property tax, insurance and other                       19,367,000 27,948,000
General and administrative                       159,000 117,000
Transaction costs                       0 8,000
Total operating expenses                       46,358,000 59,879,000
Other Nonoperating Income (Expense)                       10,000 0
Interest income                       0 0
Interest expense                       765,000 0
Related party interest expense                       0 0
(Loss) gain on sale of hotel properties, net                       (10,638,000) (15,763,000)
Gain (loss) on debt extinguishment                         0
Income (loss) before equity in income from unconsolidated joint ventures                       16,870,000 12,256,000
Equity in income from consolidated entities                       0 0
Equity in income from unconsolidated joint ventures                       0 0
Net income (loss) and comprehensive income (loss)                       16,870,000 12,256,000
Noncontrolling interest in consolidated joint ventures                       0 0
Preferred distributions - consolidated joint venture                       0 0
Other Preferred Stock Dividends and Adjustments                       0  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                       16,870,000 12,256,000
FelCor Lodging LP | Subsidiary Guarantors | Predecessor                          
Revenues                          
Percentage lease revenue                   32,572,000 0    
Total revenues                   32,572,000 551,137,000    
Expenses                          
Management and franchise fee expense                     19,901,000    
Depreciation and amortization                   12,164,000 28,064,000    
Impairment loss                     35,109,000    
Property tax, insurance and other                   8,800,000 111,020,000    
General and administrative                   59,000 8,914,000    
Transaction costs                   105,000 0    
Total operating expenses                   21,128,000 535,476,000    
Other Nonoperating Income (Expense)                     0    
Intercompany interest income (expense)                     0    
Interest income                   0 59,000    
Interest expense                   0 0    
(Loss) gain on sale of hotel properties, net                   0 (1,565,000)    
Gain (loss) on debt extinguishment                     0    
Income (loss) before equity in income from unconsolidated joint ventures                   11,444,000 14,155,000    
Equity in income from consolidated entities                   0 0    
Equity in income from unconsolidated joint ventures                   0 (77,000)    
Income (loss) before income tax expense                     14,078,000    
Income tax expense                     (464,000)    
Loss from continuing operations                     13,614,000    
Loss from discontinued operations                     0    
Net income (loss) and comprehensive income (loss)                   11,444,000 13,614,000    
Noncontrolling interest in consolidated joint ventures                   0 336,000    
Preferred distributions - consolidated joint venture                   0 0    
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                   11,444,000 13,950,000    
Preferred Stock Dividends, Income Statement Impact                     0    
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                     13,950,000    
FelCor Lodging LP | Non-Guarantor Subsidiaries                          
Revenues                          
Percentage lease revenue                       122,074,000 129,699,000
Total revenues                       122,074,000 129,699,000
Expenses                          
Depreciation and amortization                       45,045,000 46,227,000
Property tax, insurance and other                       21,622,000 25,672,000
General and administrative                       64,000 99,000
Transaction costs                       77,000 139,000
Total operating expenses                       66,808,000 72,137,000
Other Nonoperating Income (Expense)                       10,000 103,000
Interest income                       232,000 84,000
Interest expense                       (8,155,000) (10,080,000)
Related party interest expense                       (4,529,000) 708,000
(Loss) gain on sale of hotel properties, net                       (10,813,000) 34,186,000
Gain (loss) on debt extinguishment                         (1,665,000)
Income (loss) before equity in income from unconsolidated joint ventures                       32,011,000 79,482,000
Equity in income from consolidated entities                       0 0
Equity in income from unconsolidated joint ventures                       0 0
Net income (loss) and comprehensive income (loss)                       32,011,000 79,482,000
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  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                       30,424,000 77,840,000
FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                          
Revenues                          
Percentage lease revenue                   48,687,000 84,509,000    
Total revenues                   48,687,000 84,846,000    
Expenses                          
Management and franchise fee expense                     0    
Depreciation and amortization                   16,650,000 44,692,000    
Impairment loss                     0    
Property tax, insurance and other                   8,237,000 16,846,000    
General and administrative                   56,000 7,092,000    
Transaction costs                   9,000 0    
Total operating expenses                   24,952,000 68,630,000    
Other Nonoperating Income (Expense)                     100,000    
Intercompany interest income (expense)                     (241,000)    
Interest income                   1,000 1,000    
Interest expense                   (3,456,000) (12,968,000)    
(Loss) gain on sale of hotel properties, net                   (6,637,000) (201,000)    
Gain (loss) on debt extinguishment                     (3,278,000)    
Income (loss) before equity in income from unconsolidated joint ventures                   13,643,000 (371,000)    
Equity in income from consolidated entities                   0 0    
Equity in income from unconsolidated joint ventures                   0 (30,000)    
Income (loss) before income tax expense                     (401,000)    
Income tax expense                     0    
Loss from continuing operations                     (401,000)    
Loss from discontinued operations                     0    
Net income (loss) and comprehensive income (loss)                   13,643,000 (401,000)    
Noncontrolling interest in consolidated joint ventures                   (157,000) 209,000    
Preferred distributions - consolidated joint venture                   (496,000) (979,000)    
Comprehensive Income (Loss), Net of Tax, Attributable to Parent                   12,990,000 (1,171,000)    
Preferred Stock Dividends, Income Statement Impact                     0    
Net income (loss) and comprehensive income (loss) attributable to ownership interests/common shareholders                     (1,171,000)    
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    
Occupancy [Member] | FelCor Lodging LP | Eliminations | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     0    
Expenses                          
Cost of Goods and Services Sold                     0    
Occupancy [Member] | FelCor Lodging LP | Parent Company | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     0    
Expenses                          
Cost of Goods and Services Sold                     0    
Occupancy [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     425,682,000    
Expenses                          
Cost of Goods and Services Sold                     112,813,000    
Occupancy [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     0    
Expenses                          
Cost of Goods and Services Sold                     0    
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    
Food and Beverage [Member] | FelCor Lodging LP | Eliminations | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     0    
Expenses                          
Cost of Goods and Services Sold                     0    
Food and Beverage [Member] | FelCor Lodging LP | Parent Company | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     0    
Expenses                          
Cost of Goods and Services Sold                     0    
Food and Beverage [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     90,572,000    
Expenses                          
Cost of Goods and Services Sold                     71,828,000    
Food and Beverage [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     0    
Expenses                          
Cost of Goods and Services Sold                     0    
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, Other [Member] | FelCor Lodging LP | Eliminations | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     0    
Expenses                          
Cost of Goods and Services Sold                     0    
Hotel, Other [Member] | FelCor Lodging LP | Parent Company | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     41,000    
Expenses                          
Cost of Goods and Services Sold                     0    
Hotel, Other [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     34,883,000    
Expenses                          
Cost of Goods and Services Sold                     147,827,000    
Hotel, Other [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                          
Revenues                          
Revenue from Contract with Customer, Excluding Assessed Tax                     337,000    
Expenses                          
Cost of Goods and Services Sold                     0    
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    
Hotel [Member] | FelCor Lodging LP | Eliminations | Predecessor                          
Expenses                          
Cost of Goods and Services Sold                     0    
Hotel [Member] | FelCor Lodging LP | Parent Company | Predecessor                          
Expenses                          
Cost of Goods and Services Sold                     0    
Hotel [Member] | FelCor Lodging LP | Subsidiary Guarantors | Predecessor                          
Expenses                          
Cost of Goods and Services Sold                     352,369,000    
Hotel [Member] | FelCor Lodging LP | Non-Guarantor Subsidiaries | Predecessor                          
Expenses                          
Cost of Goods and Services Sold                     $ 0