Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2020 | Sep. 30, 2019 |
Adjustments to reconcile net (loss) income to cash flow provided by operating activities: | | |
Equity in loss (income) from unconsolidated joint ventures | $ 8,215 | $ (565) |
Rangers Sub I, LLC | | |
Cash flows from operating activities | | |
Net (loss) income | (97,936) | 17,866 |
Adjustments to reconcile net (loss) income to cash flow provided by operating activities: | | |
Loss on sale of hotel properties, net | 42 | 21,474 |
Depreciation and amortization | 56,166 | 54,284 |
Amortization of deferred financing costs | 148 | 99 |
Other amortization | (2,062) | (1,950) |
Equity in loss (income) from unconsolidated joint ventures | 8,215 | (565) |
Distributions of income from unconsolidated joint ventures | 0 | 1,295 |
Changes in assets and liabilities: | | |
Related party rent receivable | 49,181 | (54,879) |
Advance to Lessee - related party | (506) | 0 |
Prepaid expense and other assets | 2,284 | 1,383 |
Related party prepaid interest | 0 | 180 |
Related party rent payable | 2,855 | 0 |
Accounts payable and other liabilities | 6,967 | 4,723 |
Accrued interest | 7,123 | 7,125 |
Related party accrued interest | (71) | 190 |
Net cash flow provided by operating activities | 32,406 | 51,225 |
Cash flows from investing activities | | |
Proceeds from the sale of hotel properties, net | (42) | 145,159 |
Improvements and additions to hotel properties | (23,328) | (42,663) |
Contributions to unconsolidated joint ventures | (100) | (603) |
Net cash flow (used in) provided by investing activities | (23,470) | 101,893 |
Cash flows from financing activities | | |
Proceeds from borrowings | 0 | 96,000 |
Repayments of borrowings | (2,006) | (1,925) |
Contributions from members | 116,271 | 135,941 |
Distributions to members | (76,108) | (344,341) |
Payments of deferred financing costs | 0 | (990) |
Preferred distributions - consolidated joint venture | 0 | (312) |
Redemption of preferred capital - consolidated joint venture | 0 | (45,583) |
Contributions from consolidated joint venture partners | 0 | 2,281 |
Net cash flow provided by (used in) financing activities | 38,157 | (158,929) |
Net change in cash, cash equivalents, and restricted cash reserves | 47,093 | (5,811) |
Cash, cash equivalents, and restricted cash reserves, beginning of year | 23,719 | 24,562 |
Cash, cash equivalents, and restricted cash reserves, end of period | 70,812 | 18,751 |
FelCor Lodging LP | | |
Cash flows from operating activities | | |
Net (loss) income | (97,936) | 17,866 |
Adjustments to reconcile net (loss) income to cash flow provided by operating activities: | | |
Loss on sale of hotel properties, net | 42 | 21,474 |
Depreciation and amortization | 56,166 | 54,284 |
Amortization of deferred financing costs | 148 | 99 |
Other amortization | (2,062) | (1,950) |
Equity in loss (income) from unconsolidated joint ventures | 8,215 | (565) |
Distributions of income from unconsolidated joint ventures | 0 | 1,295 |
Changes in assets and liabilities: | | |
Related party rent receivable | 49,181 | (54,879) |
Advance to Lessee - related party | (506) | 0 |
Prepaid expense and other assets | 2,284 | 1,383 |
Related party prepaid interest | 0 | 180 |
Related party rent payable | 2,855 | 0 |
Accounts payable and other liabilities | 6,967 | 4,723 |
Accrued interest | 7,123 | 7,125 |
Related party accrued interest | (71) | 190 |
Net cash flow provided by operating activities | 32,406 | 51,225 |
Cash flows from investing activities | | |
Proceeds from the sale of hotel properties, net | (42) | 145,159 |
Improvements and additions to hotel properties | (23,328) | (42,663) |
Contributions to unconsolidated joint ventures | (100) | (603) |
Net cash flow (used in) provided by investing activities | (23,470) | 101,893 |
Cash flows from financing activities | | |
Proceeds from borrowings | 0 | 96,000 |
Repayments of borrowings | (2,006) | (1,925) |
Contributions from members | 116,271 | 135,941 |
Distributions to members | (76,108) | (344,341) |
Payments of deferred financing costs | 0 | (990) |
Preferred distributions - consolidated joint venture | 0 | (312) |
Redemption of preferred capital - consolidated joint venture | 0 | (45,583) |
Contributions from consolidated joint venture partners | 0 | 2,281 |
Net cash flow provided by (used in) financing activities | 38,157 | (158,929) |
Net change in cash, cash equivalents, and restricted cash reserves | 47,093 | (5,811) |
Cash, cash equivalents, and restricted cash reserves, beginning of year | 23,719 | 24,562 |
Cash, cash equivalents, and restricted cash reserves, end of period | $ 70,812 | $ 18,751 |