XML 61 R49.htm IDEA: XBRL DOCUMENT v2.4.0.6
FelCor LP's Consolidating Financial Information (Details) (USD $)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2012
Mar. 31, 2012
Jun. 30, 2011
Mar. 31, 2011
Jun. 30, 2012
Jun. 30, 2011
Sep. 30, 2011
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
CONDENSED CONSOLIDATING BALANCE SHEET                    
Net investment in hotels $ 1,876,168,000       $ 1,876,168,000     $ 1,953,795,000    
Hotel development 130,727,000       130,727,000     120,163,000    
Investment in unconsolidated entities 59,939,000       59,939,000     70,002,000    
Cash and cash equivalents 64,099,000   231,049,000   64,099,000 231,049,000        
Restricted cash 83,777,000       83,777,000     84,240,000    
Accounts receivable, net 30,987,000       30,987,000     27,135,000    
Deferred expenses, net 26,303,000       26,303,000     29,772,000    
Other assets 30,833,000       30,833,000     24,363,000    
Total assets 2,302,833,000       2,302,833,000     2,403,228,000    
Debt, net 1,534,752,000       1,534,752,000     1,596,466,000    
Distributions payable 76,293,000       76,293,000     76,293,000    
Accrued expenses and other liabilities 135,954,000       135,954,000     140,548,000    
Total liabilities 1,746,999,000       1,746,999,000     1,813,307,000    
Redeemable units 3,320,000   3,887,000   3,320,000 3,887,000   3,026,000 2,004,000  
Accumulated other comprehensive income 25,729,000       25,729,000     25,738,000    
Total liabilities and equity 2,302,833,000       2,302,833,000     2,403,228,000    
Revenues:                    
Hotel operating revenue 256,045,000   239,392,000   477,212,000 446,416,000        
Other revenue 956,000   1,011,000   1,231,000 1,236,000        
Total revenues 257,001,000   240,403,000   478,443,000 447,652,000        
Expenses:                    
Taxes, insurance and lease expense 25,192,000   22,341,000   47,505,000 42,119,000        
Corporate expenses 6,167,000   6,910,000   14,379,000 16,447,000        
Depreciation and amortization 31,789,000   30,957,000   63,362,000 61,744,000        
Impairment loss 1,335,000   7,003,000   1,335,000 7,003,000        
Other expenses 800,000   1,616,000   1,763,000 2,247,000        
Total operating expenses 231,732,000   226,694,000   452,810,000 434,004,000        
Operating income 25,269,000   13,709,000   25,633,000 13,648,000        
Interest expense, net (31,647,000)   (34,347,000)   (62,688,000) (67,116,000)        
Debt extinguishment (162,000)   (23,660,000)   (169,000) (23,905,000)        
Loss before equity in income (loss) from unconsolidated entities (6,540,000)   (44,277,000)   (37,224,000) (77,202,000)        
Equity in income (loss) from unconsolidated entities 1,362,000   31,000   1,138,000 (1,552,000)        
Loss from continuing operations (5,178,000)   (44,246,000)   (36,086,000) (78,754,000)        
Income from discontinued operations 17,206,000   1,849,000   19,253,000 4,631,000        
Net income (loss) 12,028,000   (42,397,000)   (16,833,000) (74,123,000)        
Income attributable to noncontrolling interests (148,000)   (51,000)   54,000 (109,000)        
Net income (loss) attributable to reporting entity 11,869,000   (42,265,000)   (16,594,000) (73,929,000)        
Preferred dividends (9,678,000)   (9,678,000)   (19,356,000) (19,356,000)        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)                    
Net income (loss) 12,028,000   (42,397,000)   (16,833,000) (74,123,000)        
Foreign currency translation adjustment (317,000)   186,000   (9,000) 1,478,000        
Comprehensive income (loss) 11,711,000   (42,211,000)   (16,842,000) (72,645,000)        
Income attributable to noncontrolling interests (148,000)   (51,000)   54,000 (109,000)        
Comprehensive income (loss) attributable to reporting entity 11,554,000   (42,079,000)   (16,603,000) (72,455,000)        
Operating activities:                    
Cash flows from operating activities         29,947,000 14,526,000        
Investing activities:                    
Acquisition of hotels         0 (137,985,000)        
Improvements and additions to hotels         (73,349,000) (35,244,000)        
Hotel development         (10,317,000) 0        
Proceeds from asset dispositions         100,406,000 52,093,000        
Distributions from unconsolidated entities         9,103,000 825,000        
Net cash flow provided by (used in) investing activities         26,306,000 (120,759,000)        
Financing activities:                    
Proceeds from borrowings         71,000,000 1,087,267,000        
Repayment of borrowings         (137,758,000) (1,050,566,000)        
Payment of deferred financing fees         (1,453,000) (18,230,000)        
Change in restricted cash – financing         0 (24,000,000)        
Net proceeds from common stock issuance         0 158,476,000        
Net cash flow provided by (used in) financing activities         (85,877,000) 136,217,000        
Effect of exchange rate changes on cash         (35,000) 93,000        
Change in cash and cash equivalents         (29,659,000) 30,077,000        
Cash and cash equivalents at beginning of periods   93,758,000   200,972,000 93,758,000 200,972,000 200,972,000 200,972,000    
Cash and cash equivalents at end of periods 64,099,000   231,049,000   64,099,000 231,049,000        
FelCor Lodging LP [Member]
                   
Guarantor Obligations [Line Items]                    
Revisions made between FLLP investing and financing cash flow activity   27,000,000   (62,000,000)   (345,000,000) (445,000,000) (458,000,000) (175,000,000) 218,000,000
CONDENSED CONSOLIDATING BALANCE SHEET                    
Net investment in hotels 69,750,000       69,750,000     67,828,000    
Hotel development 0       0     0    
Equity investment in consolidated entities 1,451,731,000       1,451,731,000     1,478,347,000    
Investment in unconsolidated entities 46,809,000       46,809,000     56,492,000    
Cash and cash equivalents 21,882,000   180,388,000   21,882,000 180,388,000   23,503,000 155,350,000  
Restricted cash 0       0     0    
Accounts receivable, net 742,000       742,000     540,000    
Deferred expenses, net 17,849,000       17,849,000     24,101,000    
Other assets 13,188,000       13,188,000     8,507,000    
Total assets 1,621,951,000       1,621,951,000     1,659,318,000    
Debt, net 989,878,000       989,878,000     984,931,000    
Distributions payable 76,293,000       76,293,000     76,293,000    
Accrued expenses and other liabilities 26,939,000       26,939,000     33,530,000    
Total liabilities 1,093,110,000       1,093,110,000     1,094,754,000    
Redeemable units 3,320,000       3,320,000     3,026,000    
Preferred units 478,774,000       478,774,000     478,774,000    
Common units 46,747,000       46,747,000     82,764,000    
Accumulated other comprehensive income 0       0     0    
Total FelCor LP partners' capital 525,521,000       525,521,000     561,538,000    
Noncontrolling interests 0       0     0    
Total partners' capital 525,521,000       525,521,000     561,538,000    
Total liabilities and equity 1,621,951,000       1,621,951,000     1,659,318,000    
Revenues:                    
Hotel operating revenue 0   0   0 0        
Percentage lease revenue 1,578,000   1,629,000   2,826,000 2,875,000        
Other revenue 4,000   2,000   5,000 9,000        
Total revenues 1,582,000   1,631,000   2,831,000 2,884,000        
Expenses:                    
Hotel operating expenses 0   0   0 0        
Taxes, insurance and lease expense 443,000   537,000   746,000 816,000        
Corporate expenses (1,650,000)   127,000   194,000 295,000        
Depreciation and amortization 1,143,000   1,154,000   2,275,000 2,319,000        
Impairment loss 0   0   0 0        
Other expenses 59,000   (92,000)   477,000 23,000        
Total operating expenses (5,000)   1,726,000   3,692,000 3,453,000        
Operating income 1,587,000   (95,000)   (861,000) (569,000)        
Interest expense, net (21,320,000)   (24,121,000)   (42,419,000) (43,965,000)        
Debt extinguishment 0   (27,354,000)   (7,000) (27,354,000)        
Gain On Involuntary Conversion, Net     (21,000)     (21,000)        
Loss before equity in income (loss) from unconsolidated entities (19,733,000)   (51,591,000)   (43,287,000) (71,909,000)        
Equity in income (loss) from consolidated entities 30,628,000   9,272,000   25,490,000 (1,259,000)        
Equity in income (loss) from unconsolidated entities 985,000   (112,000)   1,018,000 (1,264,000)        
Loss from continuing operations 11,880,000   (42,431,000)   (16,779,000) (74,432,000)        
Income from discontinued operations 0   (17,000)   0 200,000        
Net income (loss) 11,880,000   (42,448,000)   (16,779,000) (74,232,000)        
Income attributable to noncontrolling interests 0   0   0 0        
Net income (loss) attributable to reporting entity 11,880,000   (42,448,000)   (16,779,000) (74,232,000)        
Preferred dividends (9,678,000)   (9,678,000)   (19,356,000) (19,356,000)        
Net income (loss) attributable to FelCor LP common unitholders 2,202,000   (52,126,000)   (36,135,000) (93,588,000)        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)                    
Net income (loss) 11,880,000   (42,448,000)   (16,779,000) (74,232,000)        
Foreign currency translation adjustment 0   0   0 0        
Comprehensive income (loss) 11,880,000   (42,448,000)   (16,779,000) (74,232,000)        
Income attributable to noncontrolling interests 0   0   0 0        
Comprehensive income (loss) attributable to reporting entity 11,880,000   (42,448,000)   (16,779,000) (74,232,000)        
Operating activities:                    
Cash flows from operating activities         (43,758,000) (49,446,000)        
Investing activities:                    
Acquisition of hotels           0        
Improvements and additions to hotels         (6,283,000) (419,000)        
Hotel development         0          
Proceeds from asset dispositions         (14,000) 0        
Distributions from unconsolidated entities         9,103,000          
Intercompany financing, investing activities         58,783,000 (345,212,000)        
Other         0 825,000        
Net cash flow provided by (used in) investing activities         61,589,000 (344,806,000)        
Financing activities:                    
Proceeds from borrowings         0 525,000,000        
Repayment of borrowings         (96,000) (233,761,000)        
Payment of deferred financing fees           (13,569,000)        
Change in restricted cash – financing           0        
Distributions paid to preferred unitholders         (19,356,000) (19,356,000)        
Net proceeds from common stock issuance           158,476,000        
Intercompany financing, financing activities         0 0        
Other         0 2,500,000        
Net cash flow provided by (used in) financing activities         (19,452,000) 419,290,000        
Effect of exchange rate changes on cash         0 0        
Change in cash and cash equivalents         (1,621,000) 25,038,000        
Cash and cash equivalents at beginning of periods   23,503,000   155,350,000 23,503,000 155,350,000 155,350,000 155,350,000    
Cash and cash equivalents at end of periods 21,882,000   180,388,000   21,882,000 180,388,000   23,503,000 155,350,000  
Guarantor Subsidiaries [Member]
                   
CONDENSED CONSOLIDATING BALANCE SHEET                    
Net investment in hotels 803,671,000       803,671,000     805,280,000    
Hotel development 0       0     0    
Equity investment in consolidated entities 0       0     0    
Investment in unconsolidated entities 11,705,000       11,705,000     12,063,000    
Cash and cash equivalents 39,223,000   48,697,000   39,223,000 48,697,000        
Restricted cash 8,830,000       8,830,000     11,514,000    
Accounts receivable, net 29,900,000       29,900,000     26,357,000    
Deferred expenses, net 0       0     0    
Other assets 11,745,000       11,745,000     10,817,000    
Total assets 905,074,000       905,074,000     933,032,000    
Debt, net 0       0     0    
Distributions payable 0       0     0    
Accrued expenses and other liabilities 99,942,000       99,942,000     98,127,000    
Total liabilities 99,942,000       99,942,000     98,127,000    
Redeemable units 0       0     0    
Preferred units 0       0     0    
Common units 779,493,000       779,493,000     810,554,000    
Accumulated other comprehensive income 25,839,000       25,839,000     25,848,000    
Total FelCor LP partners' capital 805,332,000       805,332,000     836,402,000    
Noncontrolling interests (200,000)       (200,000)     (1,497,000)    
Total partners' capital 805,132,000       805,132,000     834,905,000    
Total liabilities and equity 905,074,000       905,074,000     933,032,000    
Revenues:                    
Hotel operating revenue 256,045,000   239,392,000   477,212,000 446,416,000        
Percentage lease revenue 0   0   0 0        
Other revenue 823,000   904,000   1,043,000 1,092,000        
Total revenues 256,868,000   240,296,000   478,255,000 447,508,000        
Expenses:                    
Hotel operating expenses 166,449,000   157,867,000   324,466,000 304,444,000        
Taxes, insurance and lease expense 66,841,000   62,727,000   127,808,000 118,572,000        
Corporate expenses 4,291,000   3,790,000   7,701,000 8,950,000        
Depreciation and amortization 12,136,000   11,300,000   23,888,000 22,360,000        
Impairment loss 0   4,315,000   0 4,315,000        
Other expenses 672,000   1,641,000   1,180,000 2,124,000        
Total operating expenses 250,389,000   241,640,000   485,043,000 460,765,000        
Operating income 6,479,000   (1,344,000)   (6,788,000) (13,257,000)        
Interest expense, net (282,000)   (608,000)   (628,000) (1,293,000)        
Debt extinguishment 0   0   0 0        
Gain On Involuntary Conversion, Net     57,000     207,000        
Loss before equity in income (loss) from unconsolidated entities 6,197,000   (1,895,000)   (7,416,000) (14,343,000)        
Equity in income (loss) from consolidated entities 0   0   0 0        
Equity in income (loss) from unconsolidated entities 388,000   154,000   143,000 (265,000)        
Loss from continuing operations 6,585,000   (1,741,000)   (7,273,000) (14,608,000)        
Income from discontinued operations 10,409,000   (5,138,000)   10,431,000 (4,991,000)        
Net income (loss) 16,994,000   (6,879,000)   3,158,000 (19,599,000)        
Income attributable to noncontrolling interests 24,000   (75,000)   289,000 153,000        
Net income (loss) attributable to reporting entity 17,018,000   (6,954,000)   3,447,000 (19,446,000)        
Preferred dividends 0   0   0 0        
Net income (loss) attributable to FelCor LP common unitholders 17,018,000   (6,954,000)   3,447,000 (19,446,000)        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)                    
Net income (loss) 16,994,000   (6,879,000)   3,158,000 (19,599,000)        
Foreign currency translation adjustment (317,000)   186,000   (9,000) 1,478,000        
Comprehensive income (loss) 16,677,000   (6,693,000)   3,149,000 (18,121,000)        
Income attributable to noncontrolling interests 24,000   (75,000)   289,000 153,000        
Comprehensive income (loss) attributable to reporting entity 16,701,000   (6,768,000)   3,438,000 (17,968,000)        
Operating activities:                    
Cash flows from operating activities         13,348,000 4,892,000        
Investing activities:                    
Acquisition of hotels           (137,985,000)        
Improvements and additions to hotels         (40,454,000) (12,414,000)        
Hotel development         0          
Proceeds from asset dispositions         23,013,000 (48,000)        
Distributions from unconsolidated entities         0          
Intercompany financing, investing activities         0 0        
Other         2,441,000 (662,000)        
Net cash flow provided by (used in) investing activities         (15,000,000) (151,109,000)        
Financing activities:                    
Proceeds from borrowings         0 0        
Repayment of borrowings         0 0        
Payment of deferred financing fees           0        
Change in restricted cash – financing           0        
Distributions paid to preferred unitholders         0 0        
Net proceeds from common stock issuance           0        
Intercompany financing, financing activities         (26,091,000) 151,174,000        
Other         0 0        
Net cash flow provided by (used in) financing activities         (26,091,000) 151,174,000        
Effect of exchange rate changes on cash         (35,000) 93,000        
Change in cash and cash equivalents         (27,778,000) 5,050,000        
Cash and cash equivalents at beginning of periods   67,001,000   43,647,000 67,001,000 43,647,000 43,647,000 43,647,000    
Cash and cash equivalents at end of periods 39,223,000   48,697,000   39,223,000 48,697,000        
Non-Guarantor Subsidiaries [Member]
                   
CONDENSED CONSOLIDATING BALANCE SHEET                    
Net investment in hotels 1,002,747,000       1,002,747,000     1,080,687,000    
Hotel development 130,727,000       130,727,000     120,163,000    
Equity investment in consolidated entities 0       0     0    
Investment in unconsolidated entities 1,425,000       1,425,000     1,447,000    
Cash and cash equivalents 2,994,000   1,964,000   2,994,000 1,964,000        
Restricted cash 74,947,000       74,947,000     72,726,000    
Accounts receivable, net 345,000       345,000     238,000    
Deferred expenses, net 8,454,000       8,454,000     5,671,000    
Other assets 5,900,000       5,900,000     5,039,000    
Total assets 1,227,539,000       1,227,539,000     1,289,225,000    
Debt, net 544,874,000       544,874,000     611,535,000    
Distributions payable 0       0     0    
Accrued expenses and other liabilities 9,073,000       9,073,000     8,891,000    
Total liabilities 553,947,000       553,947,000     620,426,000    
Redeemable units 0       0     0    
Preferred units 0       0     0    
Common units 646,399,000       646,399,000     641,945,000    
Accumulated other comprehensive income 0       0     0    
Total FelCor LP partners' capital 646,399,000       646,399,000     641,945,000    
Noncontrolling interests 27,193,000       27,193,000     26,854,000    
Total partners' capital 673,592,000       673,592,000     668,799,000    
Total liabilities and equity 1,227,539,000       1,227,539,000     1,289,225,000    
Revenues:                    
Hotel operating revenue 0   0   0 0        
Percentage lease revenue 45,687,000   44,468,000   88,958,000 84,945,000        
Other revenue 129,000   105,000   183,000 135,000        
Total revenues 45,816,000   44,573,000   89,141,000 85,080,000        
Expenses:                    
Hotel operating expenses 0   0   0 0        
Taxes, insurance and lease expense 5,173,000   5,174,000   10,735,000 10,551,000        
Corporate expenses 3,526,000   2,993,000   6,484,000 7,202,000        
Depreciation and amortization 18,510,000   18,503,000   37,199,000 37,065,000        
Impairment loss 1,335,000   2,688,000   1,335,000 2,688,000        
Other expenses 69,000   67,000   106,000 100,000        
Total operating expenses 28,613,000   29,425,000   55,859,000 57,606,000        
Operating income 17,203,000   15,148,000   33,282,000 27,474,000        
Interest expense, net (10,045,000)   (9,618,000)   (19,641,000) (21,858,000)        
Debt extinguishment (162,000)   3,694,000   (162,000) 3,449,000        
Gain On Involuntary Conversion, Net     (15,000)     (15,000)        
Loss before equity in income (loss) from unconsolidated entities 6,996,000   9,209,000   13,479,000 9,050,000        
Equity in income (loss) from consolidated entities 0   0   0 0        
Equity in income (loss) from unconsolidated entities (11,000)   (11,000)   (23,000) (23,000)        
Loss from continuing operations 6,985,000   9,198,000   13,456,000 9,027,000        
Income from discontinued operations 6,797,000   7,004,000   8,822,000 9,422,000        
Net income (loss) 13,782,000   16,202,000   22,278,000 18,449,000        
Income attributable to noncontrolling interests (172,000)   24,000   (235,000) (262,000)        
Net income (loss) attributable to reporting entity 13,610,000   16,226,000   22,043,000 18,187,000        
Preferred dividends 0   0   0 0        
Net income (loss) attributable to FelCor LP common unitholders 13,610,000   16,226,000   22,043,000 18,187,000        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)                    
Net income (loss) 13,782,000   16,202,000   22,278,000 18,449,000        
Foreign currency translation adjustment 0   0   0 0        
Comprehensive income (loss) 13,782,000   16,202,000   22,278,000 18,449,000        
Income attributable to noncontrolling interests (172,000)   24,000   (235,000) (262,000)        
Comprehensive income (loss) attributable to reporting entity 13,610,000   16,226,000   22,043,000 18,187,000        
Operating activities:                    
Cash flows from operating activities         60,357,000 59,080,000        
Investing activities:                    
Acquisition of hotels           0        
Improvements and additions to hotels         (26,612,000) (22,411,000)        
Hotel development         (10,317,000)          
Proceeds from asset dispositions         77,407,000 52,141,000        
Distributions from unconsolidated entities         0          
Intercompany financing, investing activities         0 0        
Other         (1,978,000) 214,000        
Net cash flow provided by (used in) investing activities         38,500,000 29,944,000        
Financing activities:                    
Proceeds from borrowings         71,000,000 562,267,000        
Repayment of borrowings         (137,662,000) (816,805,000)        
Payment of deferred financing fees           (4,661,000)        
Change in restricted cash – financing           (24,000,000)        
Distributions paid to preferred unitholders         0 0        
Net proceeds from common stock issuance           0        
Intercompany financing, financing activities         (32,692,000) 194,038,000        
Other         237,000 126,000        
Net cash flow provided by (used in) financing activities         (99,117,000) (89,035,000)        
Effect of exchange rate changes on cash         0 0        
Change in cash and cash equivalents         (260,000) (11,000)        
Cash and cash equivalents at beginning of periods   3,254,000   1,975,000 3,254,000 1,975,000 1,975,000 1,975,000    
Cash and cash equivalents at end of periods 2,994,000   1,964,000   2,994,000 1,964,000        
Consolidation, Eliminations [Member]
                   
CONDENSED CONSOLIDATING BALANCE SHEET                    
Net investment in hotels 0       0     0    
Hotel development 0       0     0    
Equity investment in consolidated entities (1,451,731,000)       (1,451,731,000)     (1,478,347,000)    
Investment in unconsolidated entities 0       0     0    
Cash and cash equivalents 0   0   0 0        
Restricted cash 0       0     0    
Accounts receivable, net 0       0     0    
Deferred expenses, net 0       0     0    
Other assets 0       0     0    
Total assets (1,451,731,000)       (1,451,731,000)     (1,478,347,000)    
Debt, net 0       0     0    
Distributions payable 0       0     0    
Accrued expenses and other liabilities 0       0     0    
Total liabilities 0       0     0    
Redeemable units 0       0     0    
Preferred units 0       0     0    
Common units (1,451,731,000)       (1,451,731,000)     (1,478,347,000)    
Accumulated other comprehensive income 0       0     0    
Total FelCor LP partners' capital (1,451,731,000)       (1,451,731,000)     (1,478,347,000)    
Noncontrolling interests 0       0     0    
Total partners' capital (1,451,731,000)       (1,451,731,000)     (1,478,347,000)    
Total liabilities and equity (1,451,731,000)       (1,451,731,000)     (1,478,347,000)    
Revenues:                    
Hotel operating revenue 0   0   0 0        
Percentage lease revenue (47,265,000)   (46,097,000)   (91,784,000) (87,820,000)        
Other revenue 0   0   0 0        
Total revenues (47,265,000)   (46,097,000)   (91,784,000) (87,820,000)        
Expenses:                    
Hotel operating expenses 0   0   0 0        
Taxes, insurance and lease expense (47,265,000)   (46,097,000)   (91,784,000) (87,820,000)        
Corporate expenses 0   0   0 0        
Depreciation and amortization 0   0   0 0        
Impairment loss 0   0   0 0        
Other expenses 0   0   0 0        
Total operating expenses (47,265,000)   (46,097,000)   (91,784,000) (87,820,000)        
Operating income 0   0   0 0        
Interest expense, net 0   0   0 0        
Debt extinguishment 0   0   0 0        
Gain On Involuntary Conversion, Net     0     0        
Loss before equity in income (loss) from unconsolidated entities 0   0   0 0        
Equity in income (loss) from consolidated entities (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
Equity in income (loss) from unconsolidated entities 0   0   0 0        
Loss from continuing operations (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
Income from discontinued operations 0   0   0 0        
Net income (loss) (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
Income attributable to noncontrolling interests 0   0   0 0        
Net income (loss) attributable to reporting entity (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
Preferred dividends 0   0   0 0        
Net income (loss) attributable to FelCor LP common unitholders (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)                    
Net income (loss) (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
Foreign currency translation adjustment 0   0   0 0        
Comprehensive income (loss) (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
Income attributable to noncontrolling interests 0   0   0 0        
Comprehensive income (loss) attributable to reporting entity (30,628,000)   (9,272,000)   (25,490,000) 1,259,000        
Operating activities:                    
Cash flows from operating activities         0 0        
Investing activities:                    
Acquisition of hotels         0          
Improvements and additions to hotels         0 0        
Hotel development         0          
Proceeds from asset dispositions         0 0        
Distributions from unconsolidated entities         0          
Intercompany financing, investing activities         (58,783,000) 345,212,000        
Other         0 0        
Net cash flow provided by (used in) investing activities         (58,783,000) 345,212,000        
Financing activities:                    
Proceeds from borrowings         0 0        
Repayment of borrowings         0 0        
Payment of deferred financing fees           0        
Change in restricted cash – financing           0        
Distributions paid to preferred unitholders         0 0        
Net proceeds from common stock issuance           0        
Intercompany financing, financing activities         58,783,000 (345,212,000)        
Other         0 0        
Net cash flow provided by (used in) financing activities         58,783,000 (345,212,000)        
Effect of exchange rate changes on cash         0 0        
Change in cash and cash equivalents         0 0        
Cash and cash equivalents at beginning of periods   0   0 0 0 0 0    
Cash and cash equivalents at end of periods 0   0   0 0        
Total Consolidated [Member]
                   
Guarantor Obligations [Line Items]                    
Percentage of subsidiary guarantor owned by company         100.00%          
CONDENSED CONSOLIDATING BALANCE SHEET                    
Net investment in hotels 1,876,168,000       1,876,168,000     1,953,795,000    
Hotel development 130,727,000       130,727,000     120,163,000    
Equity investment in consolidated entities 0       0     0    
Investment in unconsolidated entities 59,939,000       59,939,000     70,002,000    
Cash and cash equivalents 64,099,000   231,049,000   64,099,000 231,049,000        
Restricted cash 83,777,000       83,777,000     84,240,000    
Accounts receivable, net 30,987,000       30,987,000     27,135,000    
Deferred expenses, net 26,303,000       26,303,000     29,772,000    
Other assets 30,833,000       30,833,000     24,363,000    
Total assets 2,302,833,000       2,302,833,000     2,403,228,000    
Debt, net 1,534,752,000       1,534,752,000     1,596,466,000    
Distributions payable 76,293,000       76,293,000     76,293,000    
Accrued expenses and other liabilities 135,954,000       135,954,000     140,548,000    
Total liabilities 1,746,999,000       1,746,999,000     1,813,307,000    
Redeemable units 3,320,000       3,320,000     3,026,000    
Preferred units 478,774,000       478,774,000     478,774,000    
Common units 20,908,000       20,908,000     56,916,000    
Accumulated other comprehensive income 25,839,000       25,839,000     25,848,000    
Total FelCor LP partners' capital 525,521,000       525,521,000     561,538,000    
Noncontrolling interests 26,993,000       26,993,000     25,357,000    
Total partners' capital 552,514,000   657,574,000   552,514,000 657,574,000   586,895,000 588,378,000  
Total liabilities and equity 2,302,833,000       2,302,833,000     2,403,228,000    
Revenues:                    
Hotel operating revenue 256,045,000   239,392,000   477,212,000 446,416,000        
Percentage lease revenue 0   0   0 0        
Other revenue 956,000   1,011,000   1,231,000 1,236,000        
Total revenues 257,001,000   240,403,000   478,443,000 447,652,000        
Expenses:                    
Hotel operating expenses 166,449,000   157,867,000   324,466,000 304,444,000        
Taxes, insurance and lease expense 25,192,000   22,341,000   47,505,000 42,119,000        
Corporate expenses 6,167,000   6,910,000   14,379,000 16,447,000        
Depreciation and amortization 31,789,000   30,957,000   63,362,000 61,744,000        
Impairment loss 1,335,000   7,003,000   1,335,000 7,003,000        
Other expenses 800,000   1,616,000   1,763,000 2,247,000        
Total operating expenses 231,732,000   226,694,000   452,810,000 434,004,000        
Operating income 25,269,000   13,709,000   25,633,000 13,648,000        
Interest expense, net (31,647,000)   (34,347,000)   (62,688,000) (67,116,000)        
Debt extinguishment (162,000)   (23,660,000)   (169,000) (23,905,000)        
Gain On Involuntary Conversion, Net     21,000     171,000        
Loss before equity in income (loss) from unconsolidated entities (6,540,000)   (44,277,000)   (37,224,000) (77,202,000)        
Equity in income (loss) from consolidated entities 0   0   0 0        
Equity in income (loss) from unconsolidated entities 1,362,000   31,000   1,138,000 (1,552,000)        
Loss from continuing operations (5,178,000)   (44,246,000)   (36,086,000) (78,754,000)        
Income from discontinued operations 17,206,000   1,849,000   19,253,000 4,631,000        
Net income (loss) 12,028,000   (42,397,000)   (16,833,000) (74,123,000)        
Income attributable to noncontrolling interests (148,000)   (51,000)   54,000 (109,000)        
Net income (loss) attributable to reporting entity 11,880,000   (42,448,000)   (16,779,000) (74,232,000)        
Preferred dividends (9,678,000)   (9,678,000)   (19,356,000) (19,356,000)        
Net income (loss) attributable to FelCor LP common unitholders 2,202,000   (52,126,000)   (36,135,000) (93,588,000)        
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)                    
Net income (loss) 12,028,000   (42,397,000)   (16,833,000) (74,123,000)        
Foreign currency translation adjustment (317,000)   186,000   (9,000) 1,478,000        
Comprehensive income (loss) 11,711,000   (42,211,000)   (16,842,000) (72,645,000)        
Income attributable to noncontrolling interests (148,000)   (51,000)   54,000 (109,000)        
Comprehensive income (loss) attributable to reporting entity 11,563,000   (42,262,000)   (16,788,000) (72,754,000)        
Operating activities:                    
Cash flows from operating activities         29,947,000 14,526,000        
Investing activities:                    
Acquisition of hotels         0 (137,985,000)        
Improvements and additions to hotels         (73,349,000) (35,244,000)        
Hotel development         (10,317,000) 0        
Proceeds from asset dispositions         100,406,000 52,093,000        
Distributions from unconsolidated entities         9,103,000 825,000        
Intercompany financing, investing activities           0        
Other         463,000 377,000        
Net cash flow provided by (used in) investing activities         26,306,000 (120,759,000)        
Financing activities:                    
Proceeds from borrowings         71,000,000 1,087,267,000        
Repayment of borrowings         (137,758,000) (1,050,566,000)        
Payment of deferred financing fees         (1,453,000) (18,230,000)        
Change in restricted cash – financing         0 (24,000,000)        
Distributions paid to preferred unitholders         (19,356,000) (19,356,000)        
Net proceeds from common stock issuance           158,476,000        
Intercompany financing, financing activities         0 0        
Other         237,000 2,626,000        
Net cash flow provided by (used in) financing activities         (85,877,000) 136,217,000        
Effect of exchange rate changes on cash         (35,000) 93,000        
Change in cash and cash equivalents         (29,659,000) 30,077,000        
Cash and cash equivalents at beginning of periods   93,758,000   200,972,000 93,758,000 200,972,000 200,972,000 200,972,000    
Cash and cash equivalents at end of periods $ 64,099,000   $ 231,049,000   $ 64,099,000 $ 231,049,000