XML 50 R47.htm IDEA: XBRL DOCUMENT v3.20.1
FelCor LP's Consolidating Financial Information - Condensed Consolidating Statement of Operations and Comprehensive Loss (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Revenue    
Related party lease revenue $ 25,619 $ 49,921
Expense    
Interest expense (8,000) (7,200)
Equity in income from unconsolidated joint ventures 549 107
FelCor Lodging LP    
Revenue    
Related party lease revenue 25,619 49,921
Total revenues 25,619 49,921
Expense    
Depreciation and amortization 18,528 18,294
Property tax, insurance and other 10,371 10,508
General and administrative 367 414
Transaction costs 11 252
Total operating expenses 29,277 29,468
Other income 0 49
Interest income 95 95
Interest expense (8,033) (7,247)
Interest Expense, Related Party (967) (1,166)
Income (loss) before equity in income from unconsolidated joint ventures (12,563) 12,184
Equity in Income (Loss) from consolidated entities 0 0
Equity in income from unconsolidated joint ventures 549 107
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (12,014) 12,291
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 50 104
Preferred distributions - consolidated joint venture   (186)
Redemption of preferred capital - consolidated joint venture 0 (1,153)
Net Income (Loss) Attributable to Parent (11,964) 11,056
FelCor Lodging LP | Eliminations    
Revenue    
Related party lease revenue 0 0
Total revenues 0 0
Expense    
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 income   0
Interest income (199) (194)
Interest expense 199 194
Interest Expense, Related Party 0 0
Income (loss) before equity in income from unconsolidated joint ventures 0 0
Equity in Income (Loss) from consolidated entities 6,370 (17,236)
Equity in income from unconsolidated joint ventures 0 0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 6,370 (17,236)
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 0 0
Preferred distributions - consolidated joint venture   0
Redemption of preferred capital - consolidated joint venture   0
Net Income (Loss) Attributable to Parent 6,370 (17,236)
FelCor Lodging LP | Parent Company    
Revenue    
Related party lease revenue 0 0
Total revenues 0 0
Expense    
Depreciation and amortization 140 114
Property tax, insurance and other (7) 26
General and administrative 290 385
Transaction costs 10 95
Total operating expenses 433 620
Other income   39
Interest income 234 238
Interest expense (5,944) (5,944)
Interest Expense, Related Party 0 0
Income (loss) before equity in income from unconsolidated joint ventures (6,143) (6,287)
Equity in Income (Loss) from consolidated entities (6,370) 17,236
Equity in income from unconsolidated joint ventures 549 107
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (11,964) 11,056
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 0 0
Preferred distributions - consolidated joint venture   0
Redemption of preferred capital - consolidated joint venture   0
Net Income (Loss) Attributable to Parent (11,964) 11,056
FelCor Lodging LP | Subsidiary Guarantors    
Revenue    
Related party lease revenue 10,193 18,272
Total revenues 10,193 18,272
Expense    
Depreciation and amortization 7,031 6,765
Property tax, insurance and other 4,608 4,906
General and administrative 61 20
Transaction costs 1 8
Total operating expenses 11,701 11,699
Other income   10
Interest income 0 0
Interest expense (213) 0
Interest Expense, Related Party 0 0
Income (loss) before equity in income from unconsolidated joint ventures (1,721) 6,583
Equity in Income (Loss) from consolidated entities 0 0
Equity in income from unconsolidated joint ventures 0 0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (1,721) 6,583
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 0 0
Preferred distributions - consolidated joint venture   0
Redemption of preferred capital - consolidated joint venture   0
Net Income (Loss) Attributable to Parent (1,721) 6,583
FelCor Lodging LP | Non-Guarantor Subsidiaries    
Revenue    
Related party lease revenue 15,426 31,649
Total revenues 15,426 31,649
Expense    
Depreciation and amortization 11,357 11,415
Property tax, insurance and other 5,770 5,576
General and administrative 16 9
Transaction costs 0 149
Total operating expenses 17,143 17,149
Other income   0
Interest income 60 51
Interest expense (2,075) (1,497)
Interest Expense, Related Party (967) (1,166)
Income (loss) before equity in income from unconsolidated joint ventures (4,699) 11,888
Equity in Income (Loss) from consolidated entities 0 0
Equity in income from unconsolidated joint ventures 0 0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (4,699) 11,888
Noncontrolling Interest in Net Income (Loss) Joint Venture Partners, Nonredeemable 50 104
Preferred distributions - consolidated joint venture   (186)
Redemption of preferred capital - consolidated joint venture   (1,153)
Net Income (Loss) Attributable to Parent $ (4,649) $ 10,653