Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 6 Months Ended |
Jun. 30, 2020 | Jun. 30, 2019 |
Adjustments to reconcile net (loss) income to cash flow provided by operating activities: | | |
Loss on sale of hotel properties, net | $ 42 | $ 21,382 |
Equity in loss (income) from unconsolidated joint ventures | 409 | (535) |
Cash flows from financing activities | | |
Net change in cash, cash equivalents, and restricted cash reserves | 48,142 | (5,766) |
Rangers Sub I, LLC | | |
Cash flows from operating activities | | |
Net (loss) income | (55,219) | 9,193 |
Adjustments to reconcile net (loss) income to cash flow provided by operating activities: | | |
Depreciation and amortization | 37,284 | 36,588 |
Amortization of deferred financing costs | 99 | 49 |
Other amortization | (1,374) | (1,299) |
Equity in loss (income) from unconsolidated joint ventures | 409 | (535) |
Distributions of income from unconsolidated joint ventures | 0 | 1,051 |
Changes in assets and liabilities: | | |
Related party receivable | 49,181 | (13,810) |
Prepaid expense and other assets | 1,371 | 890 |
Related party prepaid interest | 0 | 2 |
Related party rent payable | 2,938 | 0 |
Accounts payable and other liabilities | 3,572 | 927 |
Accrued interest | (1) | 0 |
Related party accrued interest | (70) | 0 |
Net cash flow provided by operating activities | 38,232 | 54,438 |
Cash flows from investing activities | | |
Proceeds from the sale of hotel properties, net | (42) | 145,389 |
Improvements and additions to hotel properties | (17,742) | (32,078) |
Contributions to unconsolidated joint ventures | (100) | (603) |
Net cash flow (used in) provided by investing activities | (17,884) | 112,708 |
Cash flows from financing activities | | |
Proceeds from borrowings | 0 | 96,000 |
Repayments of borrowings | (1,340) | (1,292) |
Contributions from members | 104,017 | 115,123 |
Distributions to members | (74,883) | (338,149) |
Payments of deferred financing costs | 0 | (980) |
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 | 27,794 | (172,912) |
Cash, cash equivalents, and restricted cash reserves, beginning of year | 23,719 | 24,562 |
Cash, cash equivalents, and restricted cash reserves, end of period | 71,861 | 18,796 |
FelCor Lodging LP | | |
Cash flows from operating activities | | |
Net (loss) income | (55,219) | 9,193 |
Adjustments to reconcile net (loss) income to cash flow provided by operating activities: | | |
Loss on sale of hotel properties, net | 42 | 21,382 |
Depreciation and amortization | 37,284 | 36,588 |
Amortization of deferred financing costs | 99 | 49 |
Other amortization | (1,374) | (1,299) |
Equity in loss (income) from unconsolidated joint ventures | 409 | (535) |
Distributions of income from unconsolidated joint ventures | 0 | 1,051 |
Changes in assets and liabilities: | | |
Related party receivable | 49,181 | (13,810) |
Prepaid expense and other assets | 1,371 | 890 |
Related party prepaid interest | 0 | 2 |
Related party rent payable | 2,938 | 0 |
Accounts payable and other liabilities | 3,572 | 927 |
Accrued interest | (1) | 0 |
Related party accrued interest | (70) | 0 |
Net cash flow provided by operating activities | 38,232 | 54,438 |
Cash flows from investing activities | | |
Proceeds from the sale of hotel properties, net | (42) | 145,389 |
Improvements and additions to hotel properties | (17,742) | (32,078) |
Contributions to unconsolidated joint ventures | (100) | (603) |
Net cash flow (used in) provided by investing activities | (17,884) | 112,708 |
Cash flows from financing activities | | |
Proceeds from borrowings | 0 | 96,000 |
Repayments of borrowings | (1,340) | (1,292) |
Contributions from members | 104,017 | 115,123 |
Distributions to members | (74,883) | (338,149) |
Payments of deferred financing costs | 0 | (980) |
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 | 27,794 | (172,912) |
Net change in cash, cash equivalents, and restricted cash reserves | 48,142 | (5,766) |
Cash, cash equivalents, and restricted cash reserves, beginning of year | 23,719 | 24,562 |
Cash, cash equivalents, and restricted cash reserves, end of period | $ 71,861 | $ 18,796 |