XML 70 R57.htm IDEA: XBRL DOCUMENT v3.7.0.1
FelCor LP's Consolidating Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 16 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Mar. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
CONDENSED CONSOLIDATING BALANCE SHEET              
Net investment in hotels       $ 1,535,718 $ 1,566,823    
Investment in unconsolidated entities       7,532 8,312    
Cash and cash equivalents $ 47,317 $ 59,786 $ 50,235 50,235 47,317 $ 57,958 $ 59,786
Restricted cash       22,319 19,491    
Accounts receivable, net       40,976 42,080    
Deferred expenses, net       4,059 4,527    
Other assets       19,326 18,542    
Total assets       1,680,165 1,707,092    
Debt, net       1,354,187 1,338,326    
Distributions payable       14,853 14,858    
Accrued expenses and other liabilities       123,505 116,437    
Total liabilities       1,492,545 1,469,621    
Redeemable units       4,583 4,888 4,965 4,464
Preferred capital in consolidated joint venture       43,783 43,783    
Total liabilities and equity       1,680,165 1,707,092    
Revenues:              
Hotel operating revenue 187,696 209,457          
Other revenue 408 687          
Total revenues 188,104 210,144          
Expenses:              
Taxes, insurance and lease expense 13,902 13,582          
Corporate expenses 6,940 8,400          
Depreciation and amortization 27,838 29,183          
Impairment 24,838 0          
Other expenses 1,260 828          
Total operating expenses 203,616 194,222          
Operating income (loss) (15,512) 15,922          
Interest expense, net (19,286) (19,720)          
Loss before equity in loss from unconsolidated entities (34,798) (3,798)          
Equity in loss from unconsolidated entities (130) (154)          
Loss from continuing operations before income tax (34,928) (3,952)          
Income tax (547) (415)          
Loss from continuing operations before loss on sale of hotels (35,475) (4,367)          
Loss on sale of hotels (666) (714)          
Net loss and comprehensive loss (36,141) (5,081)          
Preferred distributions - consolidated joint venture (360) (360)          
Net income (loss) and comprehensive income (loss) attributable to reporting entity (35,911) (4,922)          
Preferred dividends (6,279) (6,279)          
Operating activities:              
Cash flows from operating activities 25,964 19,653          
Investing activities:              
Improvements and additions to hotels (19,462) (14,008)          
Net payments related to asset sales (812) (466)          
Insurance proceeds 0 94          
Change in restricted cash - investing (2,828) (3,395)          
Distributions from unconsolidated entities in excess of earnings 490 136          
Net cash flow used in investing activities (22,612) (17,639)          
Financing activities:              
Proceeds from borrowings 29,000 31,000          
Repayment of borrowings (13,717) (496)          
Payment of deferred financing fees 0 (10)          
Contributions from noncontrolling interests 100 68          
Distributions paid to preferred unitholders (6,279) (6,279)          
Distributions paid to common stockholders (8,326) (8,508)          
Repurchase of common stock 0 (19,218)          
Net proceeds from issuance of preferred capital - consolidated joint venture 0 598          
Net cash flow used in financing activities (434) (3,833)          
Effect of exchange rate changes on cash 0 (9)          
Change in cash and cash equivalents 2,918 (1,828)          
Cash and cash equivalents at beginning of periods 47,317 59,786          
Cash and cash equivalents at end of periods 50,235 57,958 50,235        
FelCor Lodging LP [Member]              
CONDENSED CONSOLIDATING BALANCE SHEET              
Net investment in hotels       0 0    
Equity investment in consolidated entities       1,136,432 1,190,737    
Investment in unconsolidated entities       2,200 2,410    
Cash and cash equivalents 13,532 21,219 18,723 18,723 13,532 21,811 21,219
Restricted cash       0 0    
Accounts receivable, net       1,934 2,804    
Deferred expenses, net       0 0    
Other assets       4,610 5,634    
Total assets       1,163,899 1,215,117    
Debt, net       986,166 985,767    
Distributions payable       14,729 14,734    
Accrued expenses and other liabilities       26,366 28,431    
Total liabilities       1,027,261 1,028,932    
Redeemable units       4,583 4,888    
Preferred units       309,337 309,337    
Common units       (177,282) (128,040)    
Total FelCor LP partners' capital       132,055 181,297    
Noncontrolling interests       0 0    
Preferred capital in consolidated joint venture       0 0    
Total partners’ capital       132,055 181,297    
Total liabilities and equity       1,163,899 1,215,117    
Revenues:              
Hotel operating revenue 0 0          
Percentage lease revenue 0 0          
Other revenue 4 186          
Total revenues 4 186          
Expenses:              
Hotel operating expenses 0 0          
Taxes, insurance and lease expense 40 27          
Corporate expenses 0 0          
Depreciation and amortization 115 51          
Impairment 0            
Other expenses 473 232          
Total operating expenses 628 310          
Operating income (loss) (624) (124)          
Interest expense, net (14,453) (14,661)          
Loss before equity in loss from unconsolidated entities (15,077) (14,785)          
Equity in loss from consolidated entities (21,435) 9,867          
Equity in loss from unconsolidated entities 441 64          
Loss from continuing operations before income tax (36,071) (4,854)          
Income tax (26) (116)          
Loss from continuing operations before loss on sale of hotels (36,097) (4,970)          
Loss on sale of hotels 0 0          
Net loss and comprehensive loss (36,097) (4,970)          
Net income/(loss) attributable to noncontrolling interests 0 0          
Preferred distributions - consolidated joint venture 0 0          
Net income (loss) and comprehensive income (loss) attributable to reporting entity (36,097) (4,970)          
Preferred dividends (6,279) (6,279)          
Net loss attributable to FelCor LP common unitholders (42,376) (11,249)          
Operating activities:              
Cash flows from operating activities (16,563) (16,847)          
Investing activities:              
Improvements and additions to hotels 2 3          
Net payments related to asset sales (306) (66)          
Insurance proceeds   0          
Change in restricted cash - investing 0 0          
Distributions from unconsolidated entities in excess of earnings 490 136          
Intercompany financing 37,025 51,999          
Net cash flow used in investing activities 37,211 52,072          
Financing activities:              
Proceeds from borrowings 0 0          
Repayment of borrowings 0 0          
Payment of deferred financing fees   0          
Contributions from noncontrolling interests 0 0          
Distributions paid to preferred unitholders (6,279) (6,279)          
Distributions paid to common stockholders (8,326) (8,508)          
Repurchase of common stock   (19,218)          
Net proceeds from issuance of preferred capital - consolidated joint venture   0          
Intercompany financing 0 0          
Other (852) (628)          
Net cash flow used in financing activities (15,457) (34,633)          
Effect of exchange rate changes on cash   0          
Change in cash and cash equivalents 5,191 592          
Cash and cash equivalents at beginning of periods 13,532 21,219          
Cash and cash equivalents at end of periods 18,723 21,811 18,723        
Guarantor Subsidiaries [Member]              
CONDENSED CONSOLIDATING BALANCE SHEET              
Net investment in hotels       459,587 488,528    
Equity investment in consolidated entities       0 0    
Investment in unconsolidated entities       4,125 4,800    
Cash and cash equivalents 29,141 33,873 27,586 27,586 29,141 35,074 33,873
Restricted cash       17,436 16,433    
Accounts receivable, net       33,171 33,338    
Deferred expenses, net       0 0    
Other assets       11,104 10,009    
Total assets       553,009 582,249    
Debt, net       0 0    
Distributions payable       0 0    
Accrued expenses and other liabilities       89,012 79,439    
Total liabilities       89,012 79,439    
Redeemable units       0 0    
Preferred units       0 0    
Common units       465,118 503,765    
Total FelCor LP partners' capital       465,118 503,765    
Noncontrolling interests       (1,121) (955)    
Preferred capital in consolidated joint venture       0 0    
Total partners’ capital       463,997 502,810    
Total liabilities and equity       553,009 582,249    
Revenues:              
Hotel operating revenue 187,696 209,457          
Percentage lease revenue 0 0          
Other revenue 343 432          
Total revenues 188,039 209,889          
Expenses:              
Hotel operating expenses 128,838 142,229          
Taxes, insurance and lease expense 45,952 51,484          
Corporate expenses 3,630 4,335          
Depreciation and amortization 10,858 11,997          
Impairment 24,838            
Other expenses 741 553          
Total operating expenses 214,857 210,598          
Operating income (loss) (26,818) (709)          
Interest expense, net 15 9          
Loss before equity in loss from unconsolidated entities (26,803) (700)          
Equity in loss from consolidated entities 0 0          
Equity in loss from unconsolidated entities (560) (207)          
Loss from continuing operations before income tax (27,363) (907)          
Income tax (521) (299)          
Loss from continuing operations before loss on sale of hotels (27,884) (1,206)          
Loss on sale of hotels (526) (457)          
Net loss and comprehensive loss (28,410) (1,663)          
Net income/(loss) attributable to noncontrolling interests 266 369          
Preferred distributions - consolidated joint venture 0 0          
Net income (loss) and comprehensive income (loss) attributable to reporting entity (28,144) (1,294)          
Preferred dividends 0 0          
Net loss attributable to FelCor LP common unitholders (28,144) (1,294)          
Operating activities:              
Cash flows from operating activities 17,875 7,399          
Investing activities:              
Improvements and additions to hotels (5,719) (6,104)          
Net payments related to asset sales (406) (278)          
Insurance proceeds   0          
Change in restricted cash - investing (1,002) (1,627)          
Distributions from unconsolidated entities in excess of earnings 0 0          
Intercompany financing 0 0          
Net cash flow used in investing activities (7,127) (8,009)          
Financing activities:              
Proceeds from borrowings 0 0          
Repayment of borrowings 0 0          
Payment of deferred financing fees   0          
Contributions from noncontrolling interests 100 68          
Distributions paid to preferred unitholders 0 0          
Distributions paid to common stockholders 0 0          
Repurchase of common stock   0          
Net proceeds from issuance of preferred capital - consolidated joint venture   0          
Intercompany financing (12,403) 1,743          
Other 0 0          
Net cash flow used in financing activities (12,303) 1,811          
Effect of exchange rate changes on cash   0          
Change in cash and cash equivalents (1,555) 1,201          
Cash and cash equivalents at beginning of periods 29,141 33,873          
Cash and cash equivalents at end of periods 27,586 35,074 27,586        
Non-Guarantor Subsidiaries [Member]              
CONDENSED CONSOLIDATING BALANCE SHEET              
Net investment in hotels       1,076,131 1,078,295    
Equity investment in consolidated entities       0 0    
Investment in unconsolidated entities       1,207 1,102    
Cash and cash equivalents 4,644 4,694 3,926 3,926 4,644 1,073 4,694
Restricted cash       4,883 3,058    
Accounts receivable, net       5,871 5,938    
Deferred expenses, net       4,059 4,527    
Other assets       3,612 2,899    
Total assets       1,099,689 1,100,463    
Debt, net       407,457 391,995    
Distributions payable       124 124    
Accrued expenses and other liabilities       8,127 8,567    
Total liabilities       415,708 400,686    
Redeemable units       0 0    
Preferred units       0 0    
Common units       631,878 647,536    
Total FelCor LP partners' capital       631,878 647,536    
Noncontrolling interests       8,320 8,458    
Preferred capital in consolidated joint venture       43,783 43,783    
Total partners’ capital       683,981 699,777    
Total liabilities and equity       1,099,689 1,100,463    
Revenues:              
Hotel operating revenue 0 0          
Percentage lease revenue 38,044 43,545          
Other revenue 61 69          
Total revenues 38,105 43,614          
Expenses:              
Hotel operating expenses 0 0          
Taxes, insurance and lease expense 5,954 5,616          
Corporate expenses 3,310 4,065          
Depreciation and amortization 16,865 17,135          
Impairment 0            
Other expenses 46 43          
Total operating expenses 26,175 26,859          
Operating income (loss) 11,930 16,755          
Interest expense, net (4,848) (5,068)          
Loss before equity in loss from unconsolidated entities 7,082 11,687          
Equity in loss from consolidated entities 0 0          
Equity in loss from unconsolidated entities (11) (11)          
Loss from continuing operations before income tax 7,071 11,676          
Income tax 0 0          
Loss from continuing operations before loss on sale of hotels 7,071 11,676          
Loss on sale of hotels (140) (257)          
Net loss and comprehensive loss 6,931 11,419          
Net income/(loss) attributable to noncontrolling interests 138 102          
Preferred distributions - consolidated joint venture (360) (360)          
Net income (loss) and comprehensive income (loss) attributable to reporting entity 6,709 11,161          
Preferred dividends 0 0          
Net loss attributable to FelCor LP common unitholders 6,709 11,161          
Operating activities:              
Cash flows from operating activities 24,652 29,101          
Investing activities:              
Improvements and additions to hotels (13,745) (7,907)          
Net payments related to asset sales (100) (122)          
Insurance proceeds   94          
Change in restricted cash - investing (1,826) (1,768)          
Distributions from unconsolidated entities in excess of earnings 0 0          
Intercompany financing 0 0          
Net cash flow used in investing activities (15,671) (9,703)          
Financing activities:              
Proceeds from borrowings 29,000 31,000          
Repayment of borrowings (13,717) (496)          
Payment of deferred financing fees   (10)          
Contributions from noncontrolling interests 0 0          
Distributions paid to preferred unitholders 0 0          
Distributions paid to common stockholders 0 0          
Repurchase of common stock   0          
Net proceeds from issuance of preferred capital - consolidated joint venture   598          
Intercompany financing (24,622) (53,742)          
Other (360) (360)          
Net cash flow used in financing activities (9,699) (23,010)          
Effect of exchange rate changes on cash   (9)          
Change in cash and cash equivalents (718) (3,621)          
Cash and cash equivalents at beginning of periods 4,644 4,694          
Cash and cash equivalents at end of periods $ 3,926 1,073 3,926        
Total Consolidated [Member]              
Guarantor Obligations [Line Items]              
Percentage of subsidiary guarantor owned by company 100.00%            
CONDENSED CONSOLIDATING BALANCE SHEET              
Net investment in hotels       1,535,718 1,566,823    
Equity investment in consolidated entities       0 0    
Investment in unconsolidated entities       7,532 8,312    
Cash and cash equivalents $ 47,317 59,786 50,235 50,235 47,317 57,958 59,786
Restricted cash       22,319 19,491    
Accounts receivable, net       40,976 42,080    
Deferred expenses, net       4,059 4,527    
Other assets       19,326 18,542    
Total assets       1,680,165 1,707,092    
Debt, net       1,354,187 1,338,326    
Distributions payable       14,853 14,858    
Accrued expenses and other liabilities       123,505 116,437    
Total liabilities       1,492,545 1,469,621    
Redeemable units       4,583 4,888    
Preferred units       309,337 309,337    
Common units       (177,282) (128,040)    
Total FelCor LP partners' capital       132,055 181,297    
Noncontrolling interests       7,199 7,503    
Preferred capital in consolidated joint venture       43,783 43,783    
Total partners’ capital       183,037 232,583 273,591 311,145
Total liabilities and equity       1,680,165 1,707,092    
Revenues:              
Hotel operating revenue 187,696 209,457          
Percentage lease revenue 0 0          
Other revenue 408 687          
Total revenues 188,104 210,144          
Expenses:              
Hotel operating expenses 128,838 142,229          
Taxes, insurance and lease expense 13,902 13,582          
Corporate expenses 6,940 8,400          
Depreciation and amortization 27,838 29,183          
Impairment 24,838 0          
Other expenses 1,260 828          
Total operating expenses 203,616 194,222          
Operating income (loss) (15,512) 15,922          
Interest expense, net (19,286) (19,720)          
Loss before equity in loss from unconsolidated entities (34,798) (3,798)          
Equity in loss from consolidated entities 0 0          
Equity in loss from unconsolidated entities (130) (154)          
Loss from continuing operations before income tax (34,928) (3,952)          
Income tax (547) (415)          
Loss from continuing operations before loss on sale of hotels (35,475) (4,367)          
Loss on sale of hotels (666) (714)          
Net loss and comprehensive loss (36,141) (5,081)          
Net income/(loss) attributable to noncontrolling interests 404 471          
Preferred distributions - consolidated joint venture (360) (360)          
Net income (loss) and comprehensive income (loss) attributable to reporting entity (36,097) (4,970)          
Preferred dividends (6,279) (6,279)          
Net loss attributable to FelCor LP common unitholders (42,376) (11,249)          
Operating activities:              
Cash flows from operating activities 25,964 19,653          
Investing activities:              
Improvements and additions to hotels (19,462) (14,008)          
Net payments related to asset sales (812) (466)          
Insurance proceeds 0 94          
Change in restricted cash - investing (2,828) (3,395)          
Distributions from unconsolidated entities in excess of earnings 490 136          
Intercompany financing 0 0          
Net cash flow used in investing activities (22,612) (17,639)          
Financing activities:              
Proceeds from borrowings 29,000 31,000          
Repayment of borrowings (13,717) (496)          
Payment of deferred financing fees 0 (10)          
Contributions from noncontrolling interests 100 68          
Distributions paid to preferred unitholders (6,279) (6,279)          
Distributions paid to common stockholders (8,326) (8,508)          
Repurchase of common stock 0 (19,218)          
Net proceeds from issuance of preferred capital - consolidated joint venture 0 598          
Intercompany financing 0 0          
Other (1,212) (988)          
Net cash flow used in financing activities (434) (3,833)          
Effect of exchange rate changes on cash 0 (9)          
Change in cash and cash equivalents 2,918 (1,828)          
Cash and cash equivalents at beginning of periods 47,317 59,786          
Cash and cash equivalents at end of periods 50,235 57,958 50,235        
Consolidation, Eliminations [Member]              
CONDENSED CONSOLIDATING BALANCE SHEET              
Net investment in hotels       0 0    
Equity investment in consolidated entities       (1,136,432) (1,190,737)    
Investment in unconsolidated entities       0 0    
Cash and cash equivalents 0 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       (1,136,432) (1,190,737)    
Debt, net       (39,436) (39,436)    
Distributions payable       0 0    
Accrued expenses and other liabilities       0 0    
Total liabilities       (39,436) (39,436)    
Redeemable units       0 0    
Preferred units       0 0    
Common units       (1,096,996) (1,151,301)    
Total FelCor LP partners' capital       (1,096,996) (1,151,301)    
Noncontrolling interests       0 0    
Preferred capital in consolidated joint venture       0 0    
Total partners’ capital       (1,096,996) (1,151,301)    
Total liabilities and equity       $ (1,136,432) $ (1,190,737)    
Revenues:              
Hotel operating revenue 0 0          
Percentage lease revenue (38,044) (43,545)          
Other revenue 0 0          
Total revenues (38,044) (43,545)          
Expenses:              
Hotel operating expenses 0 0          
Taxes, insurance and lease expense (38,044) (43,545)          
Corporate expenses 0 0          
Depreciation and amortization 0 0          
Impairment 0            
Other expenses 0 0          
Total operating expenses (38,044) (43,545)          
Operating income (loss) 0 0          
Interest expense, net 0 0          
Loss before equity in loss from unconsolidated entities 0 0          
Equity in loss from consolidated entities 21,435 (9,867)          
Equity in loss from unconsolidated entities 0 0          
Loss from continuing operations before income tax 21,435 (9,867)          
Income tax 0 0          
Loss from continuing operations before loss on sale of hotels 21,435 (9,867)          
Loss on sale of hotels 0 0          
Net loss and comprehensive loss 21,435 (9,867)          
Net income/(loss) attributable to noncontrolling interests 0 0          
Preferred distributions - consolidated joint venture 0 0          
Net income (loss) and comprehensive income (loss) attributable to reporting entity 21,435 (9,867)          
Preferred dividends 0 0          
Net loss attributable to FelCor LP common unitholders 21,435 (9,867)          
Operating activities:              
Cash flows from operating activities 0 0          
Investing activities:              
Improvements and additions to hotels 0 0          
Net payments related to asset sales 0 0          
Insurance proceeds   0          
Change in restricted cash - investing 0 0          
Distributions from unconsolidated entities in excess of earnings 0 0          
Intercompany financing (37,025) (51,999)          
Net cash flow used in investing activities (37,025) (51,999)          
Financing activities:              
Proceeds from borrowings 0 0          
Repayment of borrowings 0 0          
Payment of deferred financing fees   0          
Contributions from noncontrolling interests 0 0          
Distributions paid to preferred unitholders 0 0          
Distributions paid to common stockholders 0 0          
Repurchase of common stock   0          
Net proceeds from issuance of preferred capital - consolidated joint venture   0          
Intercompany financing 37,025 51,999          
Other 0 0          
Net cash flow used in financing activities 37,025 51,999          
Effect of exchange rate changes on cash   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        
Common Stock              
Financing activities:              
Repurchase of common stock   $ (19,200) $ (44,800)