XML 21 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Revenues:        
Rooms $ 92,378 $ 83,804 $ 282,836 $ 265,386
Food and beverage 98,232 88,193 311,660 285,690
Other hotel revenue 28,492 27,307 89,739 80,640
Opry and Attractions 25,913 21,892 65,144 56,776
Total revenues 245,015 221,196 749,379 688,492
Operating expenses:        
Rooms 29,455 26,369 85,915 78,020
Food and beverage 60,508 55,920 184,748 177,574
Other hotel expenses 70,805 65,718 209,651 203,869
Management fees 3,622 3,253 11,485 10,446
Total hotel operating expenses 164,390 151,260 491,799 469,909
Opry and Attractions 16,557 15,411 44,239 41,326
Corporate 6,952 5,699 19,707 19,001
Corporate overhead allocation            
REIT conversion costs   971   21,383
Casualty loss   26   75
Impairment and other charges   110   1,357
Depreciation and amortization 28,033 27,916 84,268 88,979
Total operating expenses 215,932 201,393 640,013 642,030
Operating income (loss) 29,083 19,803 109,366 46,462
Interest expense (17,135) (15,187) (48,277) (45,934)
Interest income 3,001 3,020 9,070 9,123
Income from unconsolidated companies   10   10
Loss on extinguishment of debt   (4,181) (2,148) (4,181)
Other gains and (losses), net (295) 2,318 (4,644) 2,365
Income (loss) before income taxes and discontinued operations 14,654 5,783 63,367 7,845
(Provision) benefit for income taxes 463 12,450 371 80,526
Equity in subsidiaries' earnings, net            
Income (loss) from continuing operations 15,117 18,233 63,738 88,371
Income from discontinued operations, net of taxes 13 (202) 36 (181)
Net income (loss) 15,130 18,031 63,774 88,190
Comprehensive income (loss) 15,079 18,196 63,623 97,927
Parent Guarantor [Member]
       
Revenues:        
Rooms            
Food and beverage            
Other hotel revenue            
Opry and Attractions 132    216   
Total revenues 132    216   
Operating expenses:        
Rooms            
Food and beverage            
Other hotel expenses            
Management fees            
Total hotel operating expenses            
Opry and Attractions            
Corporate 47    66   
Corporate overhead allocation 3,327 (12) 8,726 2,108
REIT conversion costs          
Casualty loss          
Impairment and other charges          
Depreciation and amortization 32    53   
Total operating expenses 3,406 (12) 8,845 2,108
Operating income (loss) (3,274) 12 (8,629) (2,108)
Interest expense (5,021) (6,402) (16,917) (22,308)
Interest income            
Income from unconsolidated companies          
Loss on extinguishment of debt   (4,181) (2,148) (4,181)
Other gains and (losses), net (1,569)    (6,065)   
Income (loss) before income taxes and discontinued operations (9,864) (10,571) (33,759) (28,597)
(Provision) benefit for income taxes 6 2,732 6 2,508
Equity in subsidiaries' earnings, net 24,988 25,870 97,527 114,279
Income (loss) from continuing operations 15,130 18,031 63,774 88,190
Income from discontinued operations, net of taxes            
Net income (loss) 15,130 18,031 63,774 88,190
Comprehensive income (loss) 15,079 18,196 63,623 97,927
Issuer [Member]
       
Revenues:        
Rooms            
Food and beverage            
Other hotel revenue            
Opry and Attractions            
Total revenues            
Operating expenses:        
Rooms            
Food and beverage            
Other hotel expenses            
Management fees            
Total hotel operating expenses            
Opry and Attractions            
Corporate 276 201 896 867
Corporate overhead allocation            
REIT conversion costs          
Casualty loss          
Impairment and other charges          
Depreciation and amortization            
Total operating expenses 276 201 896 867
Operating income (loss) (276) (201) (896) (867)
Interest expense (12,123) (8,774) (31,360) (23,587)
Interest income            
Income from unconsolidated companies          
Loss on extinguishment of debt           
Other gains and (losses), net            
Income (loss) before income taxes and discontinued operations (12,399) (8,975) (32,256) (24,454)
(Provision) benefit for income taxes    4,720    2,689
Equity in subsidiaries' earnings, net            
Income (loss) from continuing operations (12,399) (4,255) (32,256) (21,765)
Income from discontinued operations, net of taxes            
Net income (loss) (12,399) (4,255) (32,256) (21,765)
Comprehensive income (loss) (12,399) (4,255) (32,256) (21,765)
Guarantors [Member]
       
Revenues:        
Rooms            
Food and beverage            
Other hotel revenue 71,800 64,147 214,586 200,662
Opry and Attractions            
Total revenues 71,800 64,147 214,586 200,662
Operating expenses:        
Rooms            
Food and beverage            
Other hotel expenses 11,201 10,891 34,069 33,391
Management fees            
Total hotel operating expenses 11,201 10,891 34,069 33,391
Opry and Attractions            
Corporate       1 1
Corporate overhead allocation 2,957 2,914 6,920 8,519
REIT conversion costs          
Casualty loss          
Impairment and other charges        1,246
Depreciation and amortization 14,837 14,936 44,654 44,823
Total operating expenses 28,995 28,741 85,644 87,980
Operating income (loss) 42,805 35,406 128,942 112,682
Interest expense            
Interest income            
Income from unconsolidated companies          
Loss on extinguishment of debt           
Other gains and (losses), net            
Income (loss) before income taxes and discontinued operations 42,805 35,406 128,942 112,682
(Provision) benefit for income taxes (89) (8,821) (1,000) 133,396
Equity in subsidiaries' earnings, net            
Income (loss) from continuing operations 42,716 26,585 127,942 246,078
Income from discontinued operations, net of taxes            
Net income (loss) 42,716 26,585 127,942 246,078
Comprehensive income (loss) 42,716 26,585 127,942 246,078
Non-Guarantors [Member]
       
Revenues:        
Rooms 92,378 83,804 282,836 265,386
Food and beverage 98,232 88,193 311,660 285,690
Other hotel revenue 34,655 28,723 105,123 91,040
Opry and Attractions 25,826 21,892 65,004 56,776
Total revenues 251,091 222,612 764,623 698,892
Operating expenses:        
Rooms 29,455 26,369 85,915 78,020
Food and beverage 60,508 55,920 184,748 177,574
Other hotel expenses 131,283 117,488 389,906 370,913
Management fees 3,622 3,253 11,485 10,446
Total hotel operating expenses 224,868 203,030 672,054 636,953
Opry and Attractions 16,602 15,411 44,315 41,326
Corporate 6,629 5,498 18,744 18,133
Corporate overhead allocation            
REIT conversion costs   971   21,383
Casualty loss   26   75
Impairment and other charges   110   111
Depreciation and amortization 13,164 12,980 39,561 44,156
Total operating expenses 261,263 238,026 774,674 762,137
Operating income (loss) (10,172) (15,414) (10,051) (63,245)
Interest expense 9 (11)   (39)
Interest income 3,001 3,020 9,070 9,123
Income from unconsolidated companies   10   10
Loss on extinguishment of debt           
Other gains and (losses), net 1,274 2,318 1,421 2,365
Income (loss) before income taxes and discontinued operations (5,888) (10,077) 440 (51,786)
(Provision) benefit for income taxes 546 13,819 1,365 (58,067)
Equity in subsidiaries' earnings, net            
Income (loss) from continuing operations (5,342) 3,742 1,805 (109,853)
Income from discontinued operations, net of taxes 13 (202) 36 (181)
Net income (loss) (5,329) 3,540 1,841 (110,034)
Comprehensive income (loss) (5,380) 3,705 1,690 (100,297)
Eliminations [Member]
       
Revenues:        
Rooms            
Food and beverage            
Other hotel revenue (77,963) (65,563) (229,970) (211,062)
Opry and Attractions (45)    (76)   
Total revenues (78,008) (65,563) (230,046) (211,062)
Operating expenses:        
Rooms            
Food and beverage            
Other hotel expenses (71,679) (62,661) (214,324) (200,435)
Management fees            
Total hotel operating expenses (71,679) (62,661) (214,324) (200,435)
Opry and Attractions (45)    (76)   
Corporate            
Corporate overhead allocation (6,284) (2,902) (15,646) (10,627)
REIT conversion costs          
Casualty loss          
Impairment and other charges          
Depreciation and amortization            
Total operating expenses (78,008) (65,563) (230,046) (211,062)
Operating income (loss)            
Interest expense            
Interest income            
Income from unconsolidated companies          
Loss on extinguishment of debt           
Other gains and (losses), net            
Income (loss) before income taxes and discontinued operations            
(Provision) benefit for income taxes            
Equity in subsidiaries' earnings, net (24,988) (25,870) (97,527) (114,279)
Income (loss) from continuing operations (24,988) (25,870) (97,527) (114,279)
Income from discontinued operations, net of taxes            
Net income (loss) (24,988) (25,870) (97,527) (114,279)
Comprehensive income (loss) $ (24,937) $ (26,035) $ (97,376) $ (124,016)