Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 6 Months Ended |
Jun. 30, 2021 | Jun. 30, 2020 |
Cash flows from operating activities | | |
Net loss | $ (31,136) | $ (55,219) |
Adjustments to reconcile net loss to cash flow (used in) provided by operating activities: | | |
Loss on extinguishment of indebtedness, net | 3,611 | 0 |
Equity in loss from unconsolidated joint ventures | 238 | 409 |
Changes in assets and liabilities: | | |
Net cash flow (used in) provided by operating activities | (37,616) | |
Cash flows from investing activities | | |
Proceeds from the sale of hotel properties, net | 0 | 42 |
Improvements and additions to hotel properties | (14,948) | (17,742) |
Advance to Lessee - related party | (2,150) | 0 |
Contributions to unconsolidated joint ventures | (331) | (100) |
Net cash flow used in investing activities | (17,429) | (17,884) |
Cash flows from financing activities | | |
Repayments of borrowings | (90,466) | (1,340) |
Contributions from members | 146,790 | 104,017 |
Distributions to members | (2,013) | (74,883) |
Net cash flow provided by financing activities | 54,311 | 27,794 |
Net change in cash, cash equivalents, and restricted cash reserves | (734) | 48,142 |
Cash, cash equivalents, and restricted cash reserves, beginning of year | 65,648 | 23,719 |
Cash, cash equivalents, and restricted cash reserves, end of period | 64,914 | 71,861 |
Rangers Sub I, LLC | | |
Cash flows from operating activities | | |
Net loss | (31,136) | (55,219) |
Adjustments to reconcile net loss to cash flow (used in) provided by operating activities: | | |
Loss on sale of hotel properties, net | 0 | 42 |
Loss on extinguishment of indebtedness, net | 3,611 | 0 |
Depreciation and amortization | 38,540 | 37,284 |
Amortization of deferred financing costs | 99 | 99 |
Other amortization | (1,344) | (1,374) |
Equity in loss from unconsolidated joint ventures | 238 | 409 |
Changes in assets and liabilities: | | |
Related party rent receivable | (40,683) | 49,181 |
Prepaid expense and other assets | 2,083 | 1,371 |
Related party rent payable | (493) | 2,938 |
Accounts payable and other liabilities | (8,520) | 3,572 |
Accrued interest | 0 | (1) |
Related party accrued interest | (11) | (70) |
Net cash flow (used in) provided by operating activities | | 38,232 |
Cash flows from financing activities | | |
Cash, cash equivalents, and restricted cash reserves, end of period | 64,914 | 71,861 |
FelCor Lodging LP | | |
Cash flows from operating activities | | |
Net loss | (31,136) | (55,219) |
Adjustments to reconcile net loss to cash flow (used in) provided by operating activities: | | |
Loss on sale of hotel properties, net | 0 | 42 |
Loss on extinguishment of indebtedness, net | 3,611 | 0 |
Depreciation and amortization | 38,540 | 37,284 |
Amortization of deferred financing costs | 99 | 99 |
Other amortization | (1,344) | (1,374) |
Equity in loss from unconsolidated joint ventures | 238 | 409 |
Changes in assets and liabilities: | | |
Related party rent receivable | (40,683) | 49,181 |
Prepaid expense and other assets | 2,083 | 1,371 |
Related party rent payable | (493) | 2,938 |
Accounts payable and other liabilities | (8,520) | 3,572 |
Accrued interest | 0 | (1) |
Related party accrued interest | (11) | (70) |
Net cash flow (used in) provided by operating activities | (37,616) | 38,232 |
Cash flows from investing activities | | |
Proceeds from the sale of hotel properties, net | 0 | 42 |
Improvements and additions to hotel properties | (14,948) | (17,742) |
Advance to Lessee - related party | (2,150) | 0 |
Contributions to unconsolidated joint ventures | (331) | (100) |
Net cash flow used in investing activities | (17,429) | (17,884) |
Cash flows from financing activities | | |
Repayments of borrowings | (90,466) | (1,340) |
Contributions from members | 146,790 | 104,017 |
Distributions to members | (2,013) | (74,883) |
Net cash flow provided by financing activities | 54,311 | 27,794 |
Net change in cash, cash equivalents, and restricted cash reserves | (734) | 48,142 |
Cash, cash equivalents, and restricted cash reserves, beginning of year | 65,648 | 23,719 |
Cash, cash equivalents, and restricted cash reserves, end of period | $ 64,914 | $ 71,861 |