XML 15 R54.htm IDEA: XBRL DOCUMENT v3.2.0.727
FelCor LP's Consolidating Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels $ 1,724,543       $ 1,599,791  
Hotel development         297,466  
Investment in unconsolidated entities 11,343       15,095  
Hotels held for sale 36,173       47,145  
Cash and cash equivalents 106,107 $ 61,344 $ 47,147 $ 45,645 47,147 $ 45,645
Restricted cash 23,560       20,496  
Accounts receivable, net 53,427       27,805  
Deferred expenses, net 26,308       25,827  
Other assets 19,308       23,886  
Total assets 2,051,960       2,104,658  
Debt, net 1,535,256       1,585,867  
Distributions payable 12,406       13,827  
Accrued expenses and other liabilities 135,912       135,481  
Total liabilities 1,683,574       1,735,175  
Redeemable units 6,041 6,440     6,616 5,039
Preferred capital in consolidated joint venture 43,188       41,442  
Total liabilities and equity 2,051,960       2,104,658  
Revenues:            
Hotel operating revenue 236,049 258,279 449,334 479,301    
Other revenue 5,054 1,236 5,464 1,563    
Total revenues 241,103 259,515 454,798 480,864    
Expenses:            
Taxes, insurance and lease expense 16,579 26,992 31,555 50,625    
Corporate expenses 6,530 7,647 15,103 15,472    
Depreciation and amortization 28,750 29,082 56,522 58,683    
Other expenses 1,411 2,114 5,639 4,128    
Total operating expenses 200,295 228,535 399,480 445,722    
Operating income 40,808 30,980 55,318 35,142    
Interest expense, net (20,278) (24,495) (39,759) (49,722)    
Debt extinguishment (30,823) (27) (30,896) (33)    
Other gains, net 166 100 166 100    
Income (loss) before equity in income from unconsolidated entities (10,127) 6,558 (15,171) (14,513)    
Equity in income from unconsolidated entities 7,513 2,766 7,662 3,409    
Income (loss) from continuing operations (2,614) 9,324 (7,509) (11,104)    
Income (loss) from discontinued operations (83) 5 (79) 140    
Gain (loss) on sale of hotels, net (550) 15,626 16,337 21,083    
Net income (loss) (3,247) 24,955 8,749 10,119    
Comprehensive income/(loss) attributable to noncontrolling interests 247 (262) (4,632) (184)    
Preferred distributions - consolidated joint venture (359) (341) (707) (522)    
Net income (loss) attributable to reporting entity (3,284) 24,281 3,499 9,463    
Preferred dividends (7,903) (9,678) (17,581) (19,356)    
Redemption of preferred units (6,096) 0 (6,096) 0    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)            
Net income (loss) (3,247) 24,955 8,749 10,119    
Foreign currency translation adjustment 0 575 0 (45)    
Comprehensive income (loss) (3,247) 25,530 8,749 10,074    
Comprehensive income/(loss) attributable to noncontrolling interests 247 (262) (4,632) (184)    
Comprehensive income (loss) attributable to FelCor (3,284) 24,853 3,499 9,418    
Operating activities:            
Cash flows from operating activities     68,940 54,121    
Investing activities:            
Improvements and additions to hotels     (25,757) (48,032)    
Hotel development     (21,637) (48,178)    
Net proceeds from asset sales     133,878 93,608    
Insurance proceeds     274 255    
Change in restricted cash - investing     (3,064) 11,181    
Net cash flow provided by investing activities     89,997 12,740    
Financing activities:            
Proceeds from borrowings     979,000 140,500    
Repayment of borrowings     (1,050,056) (205,904)    
Payment of deferred financing fees     (13,922) (11)    
Distributions paid to noncontrolling interests     (15,978) (7,054)    
Contributions from noncontrolling interests     1,908 5,069    
Redemption of preferred units     (169,986) 0    
Distributions paid to common stockholders     (10,765) (4,968)    
Net proceeds from issuance of preferred capital - consolidated joint venture     1,746 40,994    
Net cash flow used in financing activities     (99,934) (51,159)    
Effect of exchange rate changes on cash     (43) (3)    
Change in cash and cash equivalents     58,960 15,699    
Cash and cash equivalents at beginning of periods     47,147 45,645    
Cash and cash equivalents at end of periods 106,107 61,344 106,107 61,344    
FelCor Lodging LP [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels 0       0  
Hotel development 0       0  
Equity investment in consolidated entities 1,254,819       1,364,470  
Investment in unconsolidated entities 4,854       7,270  
Hotels held for sale 0       0  
Cash and cash equivalents 70,742 12,816 5,717 5,227 5,717 5,227
Restricted cash 0       0  
Accounts receivable, net 469       963  
Deferred expenses, net 16,529       17,203  
Other assets 6,737       4,866  
Total assets 1,354,150       1,400,489  
Debt, net 1,000,000       1,050,000  
Distributions payable 12,288       13,709  
Accrued expenses and other liabilities 25,661       27,174  
Total liabilities 1,037,949       1,090,883  
Redeemable units 6,041       6,616  
Preferred units 309,337       478,749  
Common units 823       (175,759)  
Total FelCor LP partners' capital 310,160       302,990  
Noncontrolling interests 0       0  
Preferred capital in consolidated joint venture 0       0  
Total partners’ capital 310,160       302,990  
Total liabilities and equity 1,354,150       1,400,489  
Revenues:            
Hotel operating revenue 0 0 0 0    
Percentage lease revenue 0 1,910 0 3,309    
Other revenue 107 1 108 2    
Total revenues 107 1,911 108 3,311    
Expenses:            
Hotel operating expenses 0 0 0 0    
Taxes, insurance and lease expense 105 450 (49) 870    
Corporate expenses (138) 149 0 272    
Depreciation and amortization 47 992 89 1,984    
Other expenses 3 0 3 35    
Total operating expenses 17 1,591 43 3,161    
Operating income 90 320 65 150    
Interest expense, net (14,572) (20,300) (28,312) (40,784)    
Debt extinguishment (28,446) 0 (28,446) 0    
Other gains, net 0 0 0 0    
Income (loss) before equity in income from unconsolidated entities (42,928) (19,980) (56,693) (40,634)    
Equity in income from consolidated entities 32,380 42,238 52,738 47,381    
Equity in income from unconsolidated entities 7,297 2,315 7,644 3,115    
Income (loss) from continuing operations (3,251) 24,573 3,689 9,862    
Income (loss) from discontinued operations 0 0 0 0    
Income (Loss) before gain (loss) on sale of hotels (3,251) 24,573 3,689 9,862    
Gain (loss) on sale of hotels, net (108) (221) (279) (449)    
Net income (loss) (3,359) 24,352 3,410 9,413    
Comprehensive income/(loss) attributable to noncontrolling interests 0 0 0 0    
Preferred distributions - consolidated joint venture 0 0 0 0    
Net income (loss) attributable to reporting entity (3,359) 24,352 3,410 9,413    
Preferred dividends (7,903) (9,678) (17,581) (19,356)    
Redemption of preferred units (6,096)   (6,096)      
Net income (loss) attributable to FelCor LP common unitholders (17,358) 14,674 (20,267) (9,943)    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)            
Net income (loss) (3,359) 24,352 3,410 9,413    
Foreign currency translation adjustment 0 575 0 (45)    
Comprehensive income (loss) (3,359) 24,927 3,410 9,368    
Comprehensive income/(loss) attributable to noncontrolling interests 0 0 0 0    
Comprehensive income (loss) attributable to FelCor (3,359) 24,927 3,410 9,368    
Operating activities:            
Cash flows from operating activities     (27,500) (38,098)    
Investing activities:            
Improvements and additions to hotels     (129) (685)    
Hotel development     0 0    
Net proceeds from asset sales     (306) (419)    
Insurance proceeds     274 0    
Change in restricted cash - investing     0 0    
Distributions from unconsolidated entities     6,303 3,406    
Intercompany financing     167,009 67,733    
Net cash flow provided by investing activities     173,151 70,035    
Financing activities:            
Proceeds from borrowings     475,000 0    
Repayment of borrowings     (545,440) 0    
Payment of deferred financing fees     (8,261)      
Distributions paid to noncontrolling interests     0 0    
Contributions from noncontrolling interests     0 0    
Redemption of preferred units     (169,986)      
Distributions paid to preferred unitholders     (19,847) (19,356)    
Distributions paid to common stockholders     (10,765) (4,968)    
Net proceeds from issuance of preferred capital - consolidated joint venture     0 0    
Net proceeds from common stock issuance     198,720      
Intercompany financing     0 0    
Other     (47) (24)    
Net cash flow used in financing activities     (80,626) (24,348)    
Effect of exchange rate changes on cash     0 0    
Change in cash and cash equivalents     65,025 7,589    
Cash and cash equivalents at beginning of periods     5,717 5,227    
Cash and cash equivalents at end of periods 70,742 12,816 70,742 12,816    
Guarantor Subsidiaries [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels 649,072       883,189  
Hotel development 0       0  
Equity investment in consolidated entities 0       0  
Investment in unconsolidated entities 5,202       6,514  
Hotels held for sale 0       0  
Cash and cash equivalents 33,916 45,033 32,923 33,283 32,923 33,283
Restricted cash 13,548       12,199  
Accounts receivable, net 35,805       26,343  
Deferred expenses, net 0       0  
Other assets 9,741       11,531  
Total assets 747,284       972,699  
Debt, net 0       0  
Distributions payable 0       0  
Accrued expenses and other liabilities 90,986       94,154  
Total liabilities 90,986       94,154  
Redeemable units 0       0  
Preferred units 0       0  
Common units 656,563       878,698  
Total FelCor LP partners' capital 656,563       878,698  
Noncontrolling interests (265)       (153)  
Preferred capital in consolidated joint venture 0       0  
Total partners’ capital 656,298       878,545  
Total liabilities and equity 747,284       972,699  
Revenues:            
Hotel operating revenue 236,049 258,279 449,334 479,301    
Percentage lease revenue 0 0 0 0    
Other revenue 4,800 1,082 5,147 1,348    
Total revenues 240,849 259,361 454,481 480,649    
Expenses:            
Hotel operating expenses 147,025 162,700 290,661 316,814    
Taxes, insurance and lease expense 53,559 53,325 101,963 103,957    
Corporate expenses 3,909 4,934 8,631 9,630    
Depreciation and amortization 14,175 16,880 29,504 33,532    
Other expenses 1,463 789 5,509 1,628    
Total operating expenses 220,131 238,628 436,268 465,561    
Operating income 20,718 20,733 18,213 15,088    
Interest expense, net 3 (306) 6 (634)    
Debt extinguishment 0 0 0 0    
Other gains, net 0 100 0 100    
Income (loss) before equity in income from unconsolidated entities 20,721 20,527 18,219 14,554    
Equity in income from consolidated entities 0 0 0 0    
Equity in income from unconsolidated entities 227 462 41 317    
Income (loss) from continuing operations 20,948 20,989 18,260 14,871    
Income (loss) from discontinued operations 0 5 4 34    
Income (Loss) before gain (loss) on sale of hotels 20,948 20,994 18,264 14,905    
Gain (loss) on sale of hotels, net (3) (15) (12) (28)    
Net income (loss) 20,945 20,979 18,252 14,877    
Comprehensive income/(loss) attributable to noncontrolling interests 251 (113) 510 21    
Preferred distributions - consolidated joint venture 0 0 0 0    
Net income (loss) attributable to reporting entity 21,196 20,866 18,762 14,898    
Preferred dividends 0 0 0 0    
Redemption of preferred units 0   0      
Net income (loss) attributable to FelCor LP common unitholders 21,196 20,866 18,762 14,898    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)            
Net income (loss) 20,945 20,979 18,252 14,877    
Foreign currency translation adjustment 0 65 0 (18)    
Comprehensive income (loss) 20,945 21,044 18,252 14,859    
Comprehensive income/(loss) attributable to noncontrolling interests 251 (113) 510 21    
Comprehensive income (loss) attributable to FelCor 21,196 20,931 18,762 14,880    
Operating activities:            
Cash flows from operating activities     39,296 55,424    
Investing activities:            
Improvements and additions to hotels     (15,847) (29,305)    
Hotel development     0 0    
Net proceeds from asset sales     10 (56)    
Insurance proceeds     0 255    
Change in restricted cash - investing     (1,350) (1,533)    
Distributions from unconsolidated entities     0 500    
Intercompany financing     0 0    
Net cash flow provided by investing activities     (17,187) (30,139)    
Financing activities:            
Proceeds from borrowings     0 0    
Repayment of borrowings     0 0    
Payment of deferred financing fees     0      
Distributions paid to noncontrolling interests     (85) (626)    
Contributions from noncontrolling interests     483 605    
Redemption of preferred units     0      
Distributions paid to preferred unitholders     0 0    
Distributions paid to common stockholders     0 0    
Net proceeds from issuance of preferred capital - consolidated joint venture     0 0    
Net proceeds from common stock issuance     0      
Intercompany financing     (21,471) (13,511)    
Other     0 0    
Net cash flow used in financing activities     (21,073) (13,532)    
Effect of exchange rate changes on cash     (43) (3)    
Change in cash and cash equivalents     993 11,750    
Cash and cash equivalents at beginning of periods     32,923 33,283    
Cash and cash equivalents at end of periods 33,916 45,033 33,916 45,033    
Non-Guarantor Subsidiaries [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels 1,075,471       716,602  
Hotel development 51,191       297,466  
Equity investment in consolidated entities 0       0  
Investment in unconsolidated entities 1,287       1,311  
Hotels held for sale 36,173       47,145  
Cash and cash equivalents 1,449 3,495 8,507 7,135 8,507 7,135
Restricted cash 10,012       8,297  
Accounts receivable, net 17,153       499  
Deferred expenses, net 9,779       8,624  
Other assets 2,830       7,489  
Total assets 1,205,345       1,095,940  
Debt, net 574,692       576,654  
Distributions payable 118       118  
Accrued expenses and other liabilities 19,265       14,153  
Total liabilities 594,075       590,925  
Redeemable units 0       0  
Preferred units 0       0  
Common units 558,820       444,985  
Total FelCor LP partners' capital 558,820       444,985  
Noncontrolling interests 9,262       18,588  
Preferred capital in consolidated joint venture 43,188       41,442  
Total partners’ capital 611,270       505,015  
Total liabilities and equity 1,205,345       1,095,940  
Revenues:            
Hotel operating revenue 0 0 0 0    
Percentage lease revenue 42,755 28,628 80,520 58,496    
Other revenue 147 153 209 213    
Total revenues 42,902 28,781 80,729 58,709    
Expenses:            
Hotel operating expenses 0 0 0 0    
Taxes, insurance and lease expense 5,670 3,755 10,161 7,603    
Corporate expenses 2,759 2,564 6,472 5,570    
Depreciation and amortization 14,528 11,210 26,929 23,167    
Other expenses (55) 1,325 127 2,465    
Total operating expenses 22,902 18,854 43,689 38,805    
Operating income 20,000 9,927 37,040 19,904    
Interest expense, net (5,709) (3,889) (11,453) (8,304)    
Debt extinguishment (2,377) (27) (2,450) (33)    
Other gains, net 166 0 166 0    
Income (loss) before equity in income from unconsolidated entities 12,080 6,011 23,303 11,567    
Equity in income from consolidated entities 0 0 0 0    
Equity in income from unconsolidated entities (11) (11) (23) (23)    
Income (loss) from continuing operations 12,069 6,000 23,280 11,544    
Income (loss) from discontinued operations (83) 0 (83) 106    
Income (Loss) before gain (loss) on sale of hotels 11,986 6,000 23,197 11,650    
Gain (loss) on sale of hotels, net (439) 15,862 16,628 21,560    
Net income (loss) 11,547 21,862 39,825 33,210    
Comprehensive income/(loss) attributable to noncontrolling interests (4) (149) (5,142) (205)    
Preferred distributions - consolidated joint venture (359) (341) (707) (522)    
Net income (loss) attributable to reporting entity 11,184 21,372 33,976 32,483    
Preferred dividends 0 0 0 0    
Redemption of preferred units 0   0      
Net income (loss) attributable to FelCor LP common unitholders 11,184 21,372 33,976 32,483    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)            
Net income (loss) 11,547 21,862 39,825 33,210    
Foreign currency translation adjustment 0 510 0 (27)    
Comprehensive income (loss) 11,547 22,372 39,825 33,183    
Comprehensive income/(loss) attributable to noncontrolling interests (4) (149) (5,142) (205)    
Comprehensive income (loss) attributable to FelCor 11,184 21,882 33,976 32,456    
Operating activities:            
Cash flows from operating activities     57,144 36,795    
Investing activities:            
Improvements and additions to hotels     (9,781) (18,042)    
Hotel development     (21,637) (48,178)    
Net proceeds from asset sales     134,174 94,083    
Insurance proceeds     0 0    
Change in restricted cash - investing     (1,714) 12,714    
Distributions from unconsolidated entities     0 0    
Intercompany financing     0 0    
Net cash flow provided by investing activities     101,042 40,577    
Financing activities:            
Proceeds from borrowings     504,000 140,500    
Repayment of borrowings     (504,616) (205,904)    
Payment of deferred financing fees     (5,661)      
Distributions paid to noncontrolling interests     (15,893) (6,428)    
Contributions from noncontrolling interests     1,425 4,464    
Redemption of preferred units     0      
Distributions paid to preferred unitholders     0 0    
Distributions paid to common stockholders     0 0    
Net proceeds from issuance of preferred capital - consolidated joint venture     1,746 40,994    
Net proceeds from common stock issuance     0      
Intercompany financing     (145,538) (54,222)    
Other     (707) (416)    
Net cash flow used in financing activities     (165,244) (81,012)    
Effect of exchange rate changes on cash     0 0    
Change in cash and cash equivalents     (7,058) (3,640)    
Cash and cash equivalents at beginning of periods     8,507 7,135    
Cash and cash equivalents at end of periods 1,449 3,495 1,449 3,495    
Consolidation, Eliminations [Member]            
CONDENSED CONSOLIDATING BALANCE SHEET            
Net investment in hotels 0       0  
Hotel development 0       0  
Equity investment in consolidated entities (1,254,819)       (1,364,470)  
Investment in unconsolidated entities 0       0  
Hotels held for sale 0       0  
Cash and cash equivalents 0 0 0 0 0 0
Restricted cash 0       0  
Accounts receivable, net 0       0  
Deferred expenses, net 0       0  
Other assets 0       0  
Total assets (1,254,819)       (1,364,470)  
Debt, net (39,436)       (40,787)  
Distributions payable 0       0  
Accrued expenses and other liabilities 0       0  
Total liabilities (39,436)       (40,787)  
Redeemable units 0       0  
Preferred units 0       0  
Common units (1,215,383)       (1,323,683)  
Total FelCor LP partners' capital (1,215,383)       (1,323,683)  
Noncontrolling interests 0       0  
Preferred capital in consolidated joint venture 0       0  
Total partners’ capital (1,215,383)       (1,323,683)  
Total liabilities and equity (1,254,819)       (1,364,470)  
Revenues:            
Hotel operating revenue 0 0 0 0    
Percentage lease revenue (42,755) (30,538) (80,520) (61,805)    
Other revenue 0 0 0 0    
Total revenues (42,755) (30,538) (80,520) (61,805)    
Expenses:            
Hotel operating expenses 0 0 0 0    
Taxes, insurance and lease expense (42,755) (30,538) (80,520) (61,805)    
Corporate expenses 0 0 0 0    
Depreciation and amortization 0 0 0 0    
Other expenses 0 0 0 0    
Total operating expenses (42,755) (30,538) (80,520) (61,805)    
Operating income 0 0 0 0    
Interest expense, net 0 0 0 0    
Debt extinguishment 0 0 0 0    
Other gains, net 0 0 0 0    
Income (loss) before equity in income from unconsolidated entities 0 0 0 0    
Equity in income from consolidated entities (32,380) (42,238) (52,738) (47,381)    
Equity in income from unconsolidated entities 0 0 0 0    
Income (loss) from continuing operations (32,380) (42,238) (52,738) (47,381)    
Income (loss) from discontinued operations 0 0 0 0    
Income (Loss) before gain (loss) on sale of hotels (32,380) (42,238) (52,738) (47,381)    
Gain (loss) on sale of hotels, net 0 0 0 0    
Net income (loss) (32,380) (42,238) (52,738) (47,381)    
Comprehensive income/(loss) attributable to noncontrolling interests 0 0 0 0    
Preferred distributions - consolidated joint venture 0 0 0 0    
Net income (loss) attributable to reporting entity (32,380) (42,238) (52,738) (47,381)    
Preferred dividends 0 0 0 0    
Redemption of preferred units 0   0      
Net income (loss) attributable to FelCor LP common unitholders (32,380) (42,238) (52,738) (47,381)    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)            
Net income (loss) (32,380) (42,238) (52,738) (47,381)    
Foreign currency translation adjustment 0 (575) 0 45    
Comprehensive income (loss) (32,380) (42,813) (52,738) (47,336)    
Comprehensive income/(loss) attributable to noncontrolling interests 0 0 0 0    
Comprehensive income (loss) attributable to FelCor (32,380) (42,813) (52,738) (47,336)    
Operating activities:            
Cash flows from operating activities     0 0    
Investing activities:            
Improvements and additions to hotels     0      
Hotel development     0 0    
Net proceeds from asset sales     0 0    
Insurance proceeds     0 0    
Change in restricted cash - investing     0 0    
Distributions from unconsolidated entities     0 0    
Intercompany financing     (167,009) (67,733)    
Net cash flow provided by investing activities     (167,009) (67,733)    
Financing activities:            
Proceeds from borrowings     0 0    
Repayment of borrowings     0 0    
Payment of deferred financing fees     0      
Distributions paid to noncontrolling interests     0 0    
Contributions from noncontrolling interests     0 0    
Redemption of preferred units     0      
Distributions paid to preferred unitholders     0 0    
Distributions paid to common stockholders     0 0    
Net proceeds from issuance of preferred capital - consolidated joint venture     0 0    
Net proceeds from common stock issuance     0      
Intercompany financing     167,009 67,733    
Other     0 0    
Net cash flow used in financing activities     167,009 67,733    
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    
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 $ 1,724,543       1,599,791  
Hotel development 51,191       297,466  
Equity investment in consolidated entities 0       0  
Investment in unconsolidated entities 11,343       15,095  
Hotels held for sale 36,173       47,145  
Cash and cash equivalents 106,107 61,344 47,147 45,645 47,147 45,645
Restricted cash 23,560       20,496  
Accounts receivable, net 53,427       27,805  
Deferred expenses, net 26,308       25,827  
Other assets 19,308       23,886  
Total assets 2,051,960       2,104,658  
Debt, net 1,535,256       1,585,867  
Distributions payable 12,406       13,827  
Accrued expenses and other liabilities 135,912       135,481  
Total liabilities 1,683,574       1,735,175  
Redeemable units 6,041       6,616  
Preferred units 309,337       478,749  
Common units 823       (175,759)  
Total FelCor LP partners' capital 310,160       302,990  
Noncontrolling interests 8,997       18,435  
Preferred capital in consolidated joint venture 43,188       41,442  
Total partners’ capital 362,345 338,031     362,867 $ 314,230
Total liabilities and equity 2,051,960       $ 2,104,658  
Revenues:            
Hotel operating revenue 236,049 258,279 449,334 479,301    
Percentage lease revenue 0 0 0 0    
Other revenue 5,054 1,236 5,464 1,563    
Total revenues 241,103 259,515 454,798 480,864    
Expenses:            
Hotel operating expenses 147,025 162,700 290,661 316,814    
Taxes, insurance and lease expense 16,579 26,992 31,555 50,625    
Corporate expenses 6,530 7,647 15,103 15,472    
Depreciation and amortization 28,750 29,082 56,522 58,683    
Other expenses 1,411 2,114 5,639 4,128    
Total operating expenses 200,295 228,535 399,480 445,722    
Operating income 40,808 30,980 55,318 35,142    
Interest expense, net (20,278) (24,495) (39,759) (49,722)    
Debt extinguishment (30,823) (27) (30,896) (33)    
Other gains, net 166 100 166 100    
Income (loss) before equity in income from unconsolidated entities (10,127) 6,558 (15,171) (14,513)    
Equity in income from consolidated entities 0 0 0 0    
Equity in income from unconsolidated entities 7,513 2,766 7,662 3,409    
Income (loss) from continuing operations (2,614) 9,324 (7,509) (11,104)    
Income (loss) from discontinued operations (83) 5 (79) 140    
Income (Loss) before gain (loss) on sale of hotels (2,697) 9,329 (7,588) (10,964)    
Gain (loss) on sale of hotels, net (550) 15,626 16,337 21,083    
Net income (loss) (3,247) 24,955 8,749 10,119    
Comprehensive income/(loss) attributable to noncontrolling interests 247 (262) (4,632) (184)    
Preferred distributions - consolidated joint venture (359) (341) (707) (522)    
Net income (loss) attributable to reporting entity (3,359) 24,352 3,410 9,413    
Preferred dividends (7,903) (9,678) (17,581) (19,356)    
Redemption of preferred units (6,096) 0 (6,096) 0    
Net income (loss) attributable to FelCor LP common unitholders (17,358) 14,674 (20,267) (9,943)    
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)            
Net income (loss) (3,247) 24,955 8,749 10,119    
Foreign currency translation adjustment 0 575 0 (45)    
Comprehensive income (loss) (3,247) 25,530 8,749 10,074    
Comprehensive income/(loss) attributable to noncontrolling interests 247 (262) (4,632) (184)    
Comprehensive income (loss) attributable to FelCor (3,359) 24,927 3,410 9,368    
Operating activities:            
Cash flows from operating activities     68,940 54,121    
Investing activities:            
Improvements and additions to hotels     (25,757) (48,032)    
Hotel development     (21,637) (48,178)    
Net proceeds from asset sales     133,878 93,608    
Insurance proceeds     274 255    
Change in restricted cash - investing     (3,064) 11,181    
Distributions from unconsolidated entities     6,303 3,906    
Intercompany financing     0 0    
Net cash flow provided by investing activities     89,997 12,740    
Financing activities:            
Proceeds from borrowings     979,000 140,500    
Repayment of borrowings     (1,050,056) (205,904)    
Payment of deferred financing fees     (13,922) (11)    
Distributions paid to noncontrolling interests     (15,978) (7,054)    
Contributions from noncontrolling interests     1,908 5,069    
Redemption of preferred units     (169,986) 0    
Distributions paid to preferred unitholders     (19,847) (19,356)    
Distributions paid to common stockholders     (10,765) (4,968)    
Net proceeds from issuance of preferred capital - consolidated joint venture     1,746 40,994    
Net proceeds from common stock issuance     198,720 0    
Intercompany financing     0 0    
Other     (754) (440)    
Net cash flow used in financing activities     (99,934) (51,159)    
Effect of exchange rate changes on cash     (43) (3)    
Change in cash and cash equivalents     58,960 15,699    
Cash and cash equivalents at beginning of periods     47,147 45,645    
Cash and cash equivalents at end of periods $ 106,107 $ 61,344 $ 106,107 $ 61,344