EX-99.1 2 d62434dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

 

LOGO

Ryman Hospitality Properties, Inc. Reports Record Third Quarter 2015 Results

– Third Quarter Net Income of $26.7 Million –

– Total Adjusted EBITDA Increase of 8.9 Percent to $71.2 Million –

– Third Quarter FFO of $55.2 Million; Adjusted FFO of $59.4 Million –

– Third Quarter Gross Advanced Group Bookings Increase of 24.1 Percent –

NASHVILLE, Tenn. (Nov. 3, 2015) – Ryman Hospitality Properties, Inc. (NYSE: RHP), a lodging real estate investment trust (“REIT”) specializing in group-oriented, destination hotel assets in urban and resort markets, today reported financial results for the third quarter ended September 30, 2015.

Colin Reed, chairman and chief executive officer of Ryman Hospitality Properties, said, “Our businesses had a record third quarter performance in terms of revenue and profitability despite some occupancy-related challenges from the unfavorable shift in the holiday calendar and our accelerated room renovation program at Opryland.

“We are pleased with how our hotels are managing their expense structure. The healthy same-store Hospitality Adjusted EBITDA margin improvement we have seen this year again demonstrates the operating leverage associated with our group-centric model.

“We are similarly pleased with the robust 24.1 percent year-over-year increase in our gross advanced group bookings during the third quarter of 2015. This production growth was within the range we thought it would be going into the quarter, and we are on pace to meet our 2015 production goals that will position us for a very good 2016.”


The Company’s results include the following:

Consolidated Results

($ in thousands, except per share amounts, RevPAR and Total RevPAR)

 

    Three Months Ended     Nine Months Ended  
    September 30,     September 30,  
    As Reported     Pro Forma     As Reported     Pro Forma  
    2015 (2)     2014     % D     2014 (1)     % D     2015     2014     % D     2014 (1)     % D  

Total Revenue

  $ 252,820      $ 245,015        3.2   $ 243,490        3.8   $ 780,004      $ 749,379        4.1   $ 745,175        4.7

Same-Store Hospitality Revenue (3)

  $ 222,335      $ 219,102        1.5   $ 217,577        2.2   $ 702,311      $ 684,235        2.6   $ 680,031        3.3

Same-Store RevPAR (3)

  $ 121.72      $ 123.99        -1.8       $ 130.22      $ 127.94        1.8    

Same-Store Total RevPAR (3)

  $ 298.43      $ 294.09        1.5   $ 292.04        2.2   $ 317.68      $ 309.50        2.6   $ 307.60        3.3

Adjusted EBITDA

  $ 71,193      $ 65,353        8.9       $ 236,770      $ 213,397        11.0    

Adjusted EBITDA Margin

    28.2     26.7     1.5pt        26.8     1.4pt        30.4     28.5     1.9pt        28.6     1.8pt   

Same-Store Hospitality Adjusted EBITDA (3)

  $ 66,235      $ 61,458        7.8       $ 226,114      $ 207,980        8.7    

Same-Store Hospitality Adjusted EBITDA Margin (3)

    29.8     28.0     1.8pt        28.2     1.6pt        32.2     30.4     1.8pt        30.6     1.6pt   

Adjusted FFO

  $ 59,361      $ 51,613        15.0       $ 193,078      $ 174,741        10.5    

Adjusted FFO per diluted share

  $ 1.15      $ 0.84        36.9       $ 3.74      $ 2.89        29.4    

Operating income (4)

  $ 32,768      $ 29,083        12.7       $ 125,673      $ 109,366        14.9    

Net income available to common shareholders (4) (5)

  $ 26,691      $ 15,130        76.4       $ 72,612      $ 58,822        23.4    

Net income per diluted share available to common shareholders (4) (5)

  $ 0.52      $ 0.25        108.0       $ 1.41      $ 0.97        45.4    

 

(1) Shown pro forma to present 2014 results with an accounting change related to parking fees as stipulated by the hospitality industry’s Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition, which became effective in January 2015. Prior to 2015, all revenue and expense associated with managed parking services at our hotels were reported on a gross basis. Beginning in 2015, only the net fee received from the parking manager is recorded as revenue.
(2) Includes impact of business interruption claim proceeds of $2.4M collected in Q3 2015, except for RevPAR.
(3) Same-Store excludes the AC Hotel at National Harbor, which opened in April 2015.
(4) Operating income and Net income for the three months and nine months ended September 30, 2015 include a non-cash net settlement charge of $1.6 million for the Company’s grandfathered defined benefit pension plan, which was a result of increased lump sum distributions in 2015.
(5) Net income for the three months and nine months ended September 30, 2014 was impacted by a $1.6 million and $6.1 million loss on warrant settlements, respectively. Net income for the nine months ended September 30, 2015 was impacted by a $20.2 million loss on warrant settlements.

For the Company’s definitions of RevPAR, Total RevPAR, Adjusted EBITDA and Adjusted FFO, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDA to Net Income and a reconciliation of the non-GAAP financial measure Adjusted FFO to Net Income, see “Calculation of RevPAR and Total RevPAR,” “Non-GAAP Financial Measures,” “Adjusted FFO Definition” and “Supplemental Financial Results” below.

 

2


Operating Results

Hospitality Segment

For the three months and nine months ended September 30, 2015 and 2014, the Company reported the following:

Hospitality Segment Results

($ in thousands, except for ADR, RevPAR and Total RevPAR)

 

    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    As Reported           Pro Forma           As Reported           Pro Forma        
    2015 (2)     2014     % D     2014 (1)     % D     2015     2014     % D     2014 (1)     % D  

Hospitality Results

                   

Hospitality Revenue (3)

  $ 224,842      $ 219,102        2.6   $ 217,577        3.3   $ 707,131      $ 684,235        3.3   $ 680,031        4.0

Hospitality Adjusted EBITDA

  $ 67,140      $ 61,458        9.2       $ 228,050      $ 207,980        9.6    

Hospitality Adjusted EBITDA Margin

    29.9     28.0     1.9pt        28.2     1.7pt        32.3     30.4     1.9pt        30.6     1.7pt   

Hospitality Performance Metrics (3)

                   

Occupancy

    71.9     74.2     -2.3pt            72.7     73.0     -0.3pt       

Average Daily Rate (ADR)

  $ 169.24      $ 167.03        1.3       $ 178.88      $ 175.23        2.1    

RevPAR

  $ 121.71      $ 123.99        -1.8       $ 130.07      $ 127.94        1.7    

Total RevPAR

  $ 294.81      $ 294.09        0.2   $ 292.04        0.9   $ 314.88      $ 309.50        1.7   $ 307.60        2.4

Gross Definite Rooms Nights Booked

    484,143        390,098        24.1         1,359,678        1,402,485        (3.1 %)     

Net Definite Rooms Nights Booked

    396,810        313,385        26.6         1,062,298        1,039,279        2.2    

Group Attrition (as % of contracted block)

    13.7     9.7     (4.0pt         12.8     10.4     (2.4pt    

Cancellations ITYFTY (4)

    9,186        7,837        (17.2 %)          27,262        24,368        (11.9 %)     

Same-Store Hospitality Results (5)

                   

Same-Store Hospitality Revenue (3)

  $ 222,335      $ 219,102        1.5   $ 217,577        2.2   $ 702,311      $ 684,235        2.6   $ 680,031        3.3

Same-Store Hospitality Adjusted EBITDA

  $ 66,235      $ 61,458        7.8       $ 226,114      $ 207,980        8.7    

Same-Store Hospitality Adjusted EBITDA Margin

    29.8     28.0     1.8pt        28.2     1.6pt        32.2     30.4     1.8pt        30.6     1.6pt   

Same-Store Hospitality Performance Metrics (3)

                   

Occupancy

    72.1     74.2     -2.1pt            72.9     73.0     -0.1pt       

Average Daily Rate (ADR)

  $ 168.83      $ 167.03        1.1       $ 178.61      $ 175.23        1.9    

RevPAR

  $ 121.72      $ 123.99        -1.8       $ 130.22      $ 127.94        1.8    

Total RevPAR

  $ 298.43      $ 294.09        1.5   $ 292.04        2.2   $ 317.68      $ 309.50        2.6   $ 307.60        3.3

 

(1) Shown pro forma to present 2014 results with an accounting change related to parking fees as stipulated by the hospitality industry’s Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition, which became effective in January 2015. Prior to 2015, all revenue and expense associated with managed parking services at our hotels were reported on a gross basis. Beginning in 2015, only the net fee received from the parking manager is recorded as revenue.
(2) Includes impact of business interruption claim proceeds of $2.4M collected in Q3 2015, except for Occupancy, ADR, RevPAR, Room Nights Booked, Attrition and Cancellations
(3) During the three months and nine months ended September 30, 2015, Gaylord Opryland had approximately 18,000 room nights out of service due to a room renovation project that was completed in September 2015. During the three months and nine months ended September 30, 2014, Gaylord Texan had approximately 9,600 and 36,000 room nights out of service, respectively, due to a room renovation project that was completed in August 2014. Out of service rooms do not impact total available room count for calculating hotel metrics (e.g., Occupancy, RevPAR, and Total RevPAR).
(4) “ITYFTY” represents In The Year For The Year.
(5) Same-Store excludes the AC Hotel at National Harbor, which opened in April 2015.

 

3


Property-level results and operating metrics for third quarter 2015 are presented in greater detail below and under “Supplemental Financial Results.” Highlights for third quarter 2015 for the Hospitality segment and at each property include:

 

    Hospitality Segment (Same-Store): Total revenue increased 1.5 percent to $222.3 million in third quarter 2015 compared to third quarter 2014. RevPAR decreased 1.8 percent compared to third quarter 2014 due to lower levels of occupancy. The drop in overall occupancy during third quarter 2015 was primarily due to a drop in small and medium-sized group room nights as compared to third quarter 2014. Total RevPAR increased 1.5 percent compared to third quarter 2014, driven by strong group-related food and beverage revenue. Adjusted EBITDA increased 7.8 percent, as compared to third quarter 2014, to $66.2 million. Adjusted EBITDA margin grew by 180 basis points compared to the prior-year quarter. $2.4 million in insurance proceeds received in the third quarter 2015 related to the norovirus disruptions that occurred during first quarter 2015 favorably impacted Revenue, Adjusted EBITDA, and Adjusted EBITDA margin in third quarter 2015.

 

    Gaylord Opryland: Total revenue for third quarter 2015 was flat at $76.4 million, driven by a 6.1 point decline in occupancy in third quarter 2015, compared to third quarter 2014, which was partially offset by strong banquet revenue. There were approximately 18,000 room nights out of service in third quarter 2015 due to a room renovation that was completed in September. Adjusted EBITDA decreased 2.1 percent, as compared to third quarter 2014, to $24.8 million due to the decline in occupancy and a non-recurring linen charge related to the rooms renovation. Adjusted EBITDA Margin was flat compared to the same period in 2014. A non-recurring $0.6 million charge related to an FCC settlement in September 2014 unfavorably impacted Adjusted EBITDA margin in the third quarter of 2014, while $2.4 million in insurance proceeds received in the third quarter 2015 related to the norovirus disruptions that occurred during first quarter 2015 favorably impacted Revenue, Adjusted EBITDA, and Adjusted EBITDA margin in third quarter 2015.

 

    Gaylord Palms: Total revenue for third quarter 2015 was $31.7 million, a 16.7 percent decrease from the 2014 period, as a result of lower occupancy due to a decrease in group room nights driven by a shift in the holiday schedule when compared to the same period in 2014. Adjusted EBITDA decreased 38.7 percent, as compared to third quarter 2014, to $5.2 million, and Adjusted EBITDA margin decreased by 590 basis points from the same period in 2014 to 16.4 percent, primarily due to the adverse impact of the property’s operating leverage when occupancy levels decline.

 

   

Gaylord Texan: Total revenue for third quarter 2015 was $50.2 million, a 12.1 percent increase from the 2014 period, driven by an occupancy increase of 2.2 points as well as a 6.8 percent increase in ADR that resulted from a favorable shift to corporate group rooms and higher-rated

 

4


 

transient rooms compared to third quarter 2014. During the third quarter of 2014, the hotel had approximately 9,600 room nights out of service due to the room renovation project that was completed in August 2014. Adjusted EBITDA increased 26.1 percent, as compared to third quarter 2014, to $16.5 million. Adjusted EBITDA margin increased by 370 basis points over the same period in 2014 to 32.9 percent.

 

    Gaylord National: Total revenue for third quarter 2015 was $60.3 million, a 7.0 percent increase from the 2014 period, driven primarily by strong banquet revenue growth resulting from an increase in corporate group occupancy. Adjusted EBITDA increased 34.6 percent, as compared to third quarter 2014, to $18.7 million, and Adjusted EBITDA margin increased by 640 basis points to 31.0 percent.

Reed continued, “Our Hospitality segment performance this quarter was led by Gaylord Texan and Gaylord National, both of which enjoyed strong top- and bottom-line gains over the third quarter of 2014. Gaylord Texan continues to have a stellar year by all measures, and we remain optimistic that Gaylord National will continue to perform well for the remainder of this year and in the years to come as the momentum in National Harbor builds.”

Entertainment Segment

For the three months and nine months ended September 30, 2015 and 2014, the Company reported the following:

 

($ in thousands)    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2015     2014     % D     2015     2014     % D  

Revenue

   $ 27,978      $ 25,913        8.0   $ 72,873      $ 65,144        11.9

Operating Income

   $ 7,563      $ 8,029        -5.8   $ 19,841      $ 16,922        17.2

Adjusted EBITDA

   $ 9,165      $ 9,485        -3.4   $ 24,582      $ 21,291        15.5

Adjusted EBITDA Margin

     32.8     36.6     -3.8pt        33.7     32.7     1.0pt   

Reed continued, “Our Entertainment segment ended the third quarter of 2015 on the eve of the Grand Ole Opry’s 90th birthday celebration with a solid 8.0 percent revenue gain when compared to third quarter 2014. As we reflect on this birthday milestone, we are excited for the future and continue to make investments to amplify the growth we have enjoyed in recent years. To that end, our third quarter 2015 Adjusted EBITDA was negatively impacted by roughly $1 million in costs related to ongoing work with business strategy advisors and consultants. Absent these costs, the Entertainment segment would have shown a 7.9 percent increase in Adjusted EBITDA for the quarter as compared to third quarter 2014.”

 

5


Corporate and Other Segment Results

For the three months and nine months ended September 30, 2015 and 2014, the Company reported the following:

 

($ in thousands)    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2015     2014     % D     2015     2014     % D  

Operating Loss (1)

   ($ 8,698   ($ 7,772     (11.9 %)    ($ 23,477   ($ 22,589     (3.9 %) 

Adjusted EBITDA

   ($ 5,112   ($ 5,590     8.6   ($ 15,862   ($ 15,874     0.1

 

(1) Corporate operating loss for the three months and nine months ended September 30, 2015 includes a non-cash net settlement charge of $1.6million for the Company’s grandfathered defined benefit pension plan, which was a result of increased lump sum distributions in 2015.

Dividend Update

The Company paid its third quarter 2015 cash dividend of $0.70 per share of common stock on October 15, 2015 to stockholders of record on September 30, 2015. It is the Company’s current plan to distribute total annual dividends of approximately $2.70 per share for 2015, with the remaining fourth quarter payment of $0.70 per share of common stock occurring in January 2016. If expected regular quarterly dividends for 2015 do not satisfy the Company’s annual distribution requirements, the Company would satisfy the annual distribution requirement by paying a “catch up” dividend in January 2016. Any future dividend is subject to the board’s future determinations as to the amount of quarterly distributions and the timing thereof.

Balance Sheet/Liquidity Update

As of September 30, 2015, the Company had total debt outstanding of $1,469.6 million and unrestricted cash of $40.3 million. As of September 30, 2015, $317.9 million of borrowings were drawn under the revolving credit line of the Company’s credit facility, and the lending banks had issued $2.0 million in letters of credit, which left $380.1 million of availability for borrowing under the credit facility.

Share Repurchase Authorization

On August 20, 2015, the Board of Directors authorized a share repurchase program for up to $100 million of the Company’s common stock using cash on hand and borrowings under its revolving credit line. The

 

6


repurchases are intended to be implemented through open market transactions on U.S. exchanges or in privately negotiated transactions, in accordance with applicable securities laws, and any market purchases will be made during open trading window periods or pursuant to any applicable Rule 10b5-1 trading plans. The repurchase authorization extends until December 31, 2016. The timing, prices, and sizes of repurchases will depend upon prevailing market prices, general economic and market conditions and other considerations. The repurchase program does not obligate the Company to acquire any particular amount of stock. As of November 3, 2015, the Company has not repurchased any shares under this repurchase authorization.

Guidance

The Company is updating its 2015 guidance provided on August 4, 2015 to reflect its expectations for the full year. The following business performance outlook is based on current information as of November 3, 2015. The Company does not expect to update the guidance provided below before next quarter’s earnings release. However, the Company may update its full business outlook or any portion thereof at any time for any reason.

Reed continued, “Our Hospitality segment remains on pace to have its best year ever in terms of revenue and profitability, and we remain encouraged by the strength of our business as we enter the fourth quarter and our business on the books for 2016. Based on the year-to-date performance in our hotels and our outlook for the remaining two months of the year, we are modestly reducing the top end of our Hospitality RevPAR, Total RevPAR, and Hospitality Adjusted EBITDA. This slight reduction in the Hospitality segment is primarily attributable to the elevated attrition level we experienced late in the third quarter and additional renovation disruption related to the accelerated room renovation project at Gaylord Opryland this quarter. Our Entertainment segment continues to strengthen and the AC Hotel is ramping better than anticipated. As such, we are increasing the low end of the Entertainment segment to $30.0 million while maintaining the top end of $32.0 million in Adjusted EBITDA and increasing the AC Hotel Adjusted EBITDA guidance range to $2.5 million to $3.5 million. In total, Consolidated Adjusted EBITDA guidance range will now be $319.5 million to $333.5 million. Additionally, the guidance range for Adjusted FFO will narrow to $252.0 million to $266.0 million.”

 

7


$ in millions, except per share figures    Prior Guidance     Updated Guidance  
     Full Year 2015     Full Year 2015  
     Low     High     Low     High  

Hospitality RevPAR (1) (2)

     3.5     4.5     3.5     4.0

Hospitality Total RevPAR (1) (2)

     3.0     4.5     3.0     4.0

Hospitality Adjusted EBITDA Margin Change

     + 150 bps        + 260 bps        + 150 bps        + 230 bps   

Adjusted EBITDA

        

Hospitality (3) (4)

   $ 310.0      $ 325.0      $ 310.0      $ 320.0   

AC Hotel

     2.0        3.0        2.5        3.5   

Entertainment (Opry and Attractions)

     29.0        32.0        30.0        32.0   

Corporate and Other

     (23.0     (22.0     (23.0     (22.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Adjusted EBITDA

   $ 318.0      $ 338.0      $ 319.5      $ 333.5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted FFO

   $ 250.5      $ 270.5      $ 252.0      $ 266.0   

Adjusted FFO per Diluted Share

   $ 4.86      $ 5.25      $ 4.89      $ 5.16   

Estimated Diluted Shares Outstanding

     51.5        51.5        51.5        51.5   

 

1. Hospitality segment guidance for RevPAR and Total RevPAR does not include the AC Hotel.
2. Includes impact of various accounting changes as stipulated by the industry’s Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition, which became effective January 2015.
3. Estimated interest income of $12.0 million from Gaylord National bonds reported in Hospitality segment guidance in 2015 and historical results in 2014.
4. Hospitality segment guidance assumes approximately 18,100 room nights out of service in 2015 due to the renovation of rooms at Gaylord Opryland. The out of service rooms do not impact total available room count for calculating hotel metrics (e.g., RevPAR and Total RevPAR).

Earnings Call Information

Ryman Hospitality Properties will hold a conference call to discuss this release today at 10 a.m. ET. Investors can listen to the conference call over the Internet at www.rymanhp.com. To listen to the live call, please go to the Investor Relations section of the website (Investor Relations/Presentations, Earnings and Webcasts) at least 15 minutes prior to the call to register and download any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available shortly after the call and will be available for at least 30 days.

About Ryman Hospitality Properties, Inc.

Ryman Hospitality Properties, Inc. (NYSE: RHP) is a REIT for federal income tax purposes, specializing in group-oriented, destination hotel assets in urban and resort markets. The Company’s owned assets include a network of four upscale, meetings-focused resorts totaling 7,795 rooms that are managed by

 

8


lodging operator Marriott International, Inc. under the Gaylord Hotels brand. Other owned assets managed by Marriott International, Inc. include Gaylord Springs Golf Links, the Wildhorse Saloon, the General Jackson Showboat, The Inn at Opryland, a 303-room overflow hotel adjacent to Gaylord Opryland and AC Hotel Washington, DC at National Harbor, a 192-room hotel near Gaylord National. The Company also owns and operates media and entertainment assets, including the Grand Ole Opry (opry.com), the legendary weekly showcase of country music’s finest performers for 90 years; the Ryman Auditorium, the storied former home of the Grand Ole Opry located in downtown Nashville; and 650 AM WSM, the Opry’s radio home. For additional information about Ryman Hospitality Properties, visit www.rymanhp.com.

Cautionary Note Regarding Forward-Looking Statements

This press release contains statements as to the Company’s beliefs and expectations of the outcome of future events that are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. Examples of these statements include, but are not limited to, statements regarding the future performance of our business, estimated capital expenditures, out-of-service rooms, plans to engage in common stock repurchase transactions and the timing and form of such transactions, the expected approach to making dividend payments, the board’s ability to alter the dividend policy at any time and other business or operational issues. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These include the risks and uncertainties associated with economic conditions affecting the hospitality business generally, the geographic concentration of the Company’s hotel properties, business levels at the Company’s hotels, the effect of the Company’s election to be taxed as a REIT for federal income tax purposes commencing with the year ended December 31, 2013, the Company’s ability to remain qualified as a REIT, the Company’s ability to execute its strategic goals as a REIT, the Company’s ability to generate cash flows to support dividends, future board determinations regarding the timing and amount of dividends and changes to the dividend policy, which could be made at any time, the determination of Adjusted FFO and REIT taxable income, and the Company’s ability to borrow funds pursuant to its credit agreement. Other factors that could cause operating and financial results to differ are described in the filings made from time to time by the Company with the U.S. Securities and Exchange Commission (SEC) and include the risk factors and other risks and uncertainties described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014 and its Quarterly Reports on Form 10-Q. The Company does not undertake any obligation to release publicly any revisions to forward-looking statements made by it to reflect events or circumstances occurring after the date hereof or the occurrence of unanticipated events.

 

9


Additional Information

This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent report on Form 10-K. Copies of our reports are available on our website at no expense at www.rymanhp.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.

Calculation of RevPAR and Total RevPAR

We calculate revenue per available room (“RevPAR”) for our hotels by dividing room revenue by room nights available to guests for the period. We calculate total revenue per available room (“Total RevPAR”) for our hotels by dividing the sum of room revenue, food & beverage and other ancillary services revenue by room nights available to guests for the period.

Non-GAAP Financial Measures

We present the following non-GAAP financial measures we believe are useful to investors as key measures of our operating performance:

To calculate Adjusted EBITDA, we determine EBITDA, which represents net income (loss) determined in accordance with GAAP, plus loss (income) from discontinued operations, net; provision (benefit) for income taxes; other (gains) and losses, net; loss on extinguishment of debt; (income) loss from unconsolidated entities; interest expense; and depreciation and amortization, less interest income. Adjusted EBITDA is calculated as EBITDA plus preopening costs; non-cash ground lease expense; equity-based compensation expense; impairment charges; any closing costs of completed acquisitions; interest income on Gaylord National bonds; other gains and (losses); (gains) and losses on warrant settlements; pension settlement charges; and any other adjustments we have identified in this release. We believe Adjusted EBITDA is useful to investors in evaluating our operating performance because this measure helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization) from our operating results. A reconciliation of net income (loss) to EBITDA and Adjusted EBITDA and a reconciliation of segment operating income to segment Adjusted EBITDA are set forth below under “Supplemental Financial Results.” The losses on the call spread and warrant modifications related to our convertible notes and warrant repurchases do not result in a charge to net income; therefore, Adjusted EBITDA does not reflect the impact of these losses. Hospitality Adjusted EBITDA—Same Store excludes the AC Hotel at National Harbor.

 

10


Adjusted FFO Definition

We calculate Adjusted FFO to mean net income (loss) (computed in accordance with GAAP), excluding non-controlling interests, and gains and losses from sales of property; plus depreciation and amortization (excluding amortization of deferred financing costs and debt discounts) and impairment losses; we also exclude written-off deferred financing costs, non-cash ground lease expense, amortization of debt discounts and amortization of deferred financing cost, pension settlement charges, and gains (losses) on extinguishment of debt and warrant settlements. For periods prior to 2015, we also deducted certain capital expenditures. We believe that the presentation of Adjusted FFO provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items which we believe are not indicative of the performance of our underlying hotel properties. We believe that these items are more representative of our asset base than our ongoing operations. We also use Adjusted FFO as one measure in determining our results after taking into account the impact of our capital structure. A reconciliation of net income (loss) to Adjusted FFO is set forth below under “Supplemental Financial Results.” The losses on the call spread and warrant modifications related to our convertible notes and warrant repurchases do not result in a charge to net income; therefore, Adjusted FFO does not reflect the impact of these losses.

We caution investors that amounts presented in accordance with our definitions of Adjusted EBITDA and Adjusted FFO may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. Adjusted EBITDA and Adjusted FFO, and any related per share measures, should not be considered as alternative measures of our net income (loss), operating performance, cash flow or liquidity. Adjusted EBITDA and Adjusted FFO may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that Adjusted EBITDA and Adjusted FFO can enhance an investor’s understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily better indicators of any trend as compared to GAAP measures such as net income (loss) or cash flow from operations. In addition, you should be aware that adverse economic and market and other conditions may harm our cash flow.

 

11


Investor Relations Contacts:

  

Media Contacts:

Mark Fioravanti, President and Chief Financial Officer    Brian Abrahamson, Vice President of Corporate Communications
Ryman Hospitality Properties, Inc.    Ryman Hospitality Properties, Inc.
(615) 316-6588    (615) 316-6302
mfioravanti@rymanhp.com    babrahamson@rymanhp.com
~or~    ~or~
Todd Siefert, Vice President of Corporate Finance & Treasurer    Josh Hochberg or Dan Zacchei
Ryman Hospitality Properties, Inc.    Sloane & Company
(615) 316-6344    (212) 446-1892 or (212) 446-1882
tsiefert@rymanhp.com    jhochberg@sloanepr.com; dzacchei@sloanepr.com

 

12


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Unaudited

(In thousands, except per share data)

 

     Three Months Ended     Nine Months Ended  
     Sep. 30,     Sep. 30,  
     2015     2014     2015     2014  

Revenues :

        

Rooms

   $ 92,828      $ 92,378      $ 292,089      $ 282,836   

Food and beverage

     108,558        104,175        345,931        331,378   

Other hotel revenue

     23,456        22,549        69,111        70,021   

Entertainment (previously Opry and Attractions)

     27,978        25,913        72,873        65,144   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     252,820        245,015        780,004        749,379   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Rooms

     27,347        28,397        80,216        82,778   

Food and beverage

     63,797        60,508        193,661        184,748   

Other hotel expenses

     70,108        71,863        210,513        212,788   

Management fees

     3,213        3,622        10,516        11,485   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total hotel operating expenses

     164,465        164,390        494,906        491,799   

Entertainment (previously Opry and Attractions)

     18,954        16,557        48,775        44,239   

Corporate

     8,017        6,952        21,384        19,707   

Preopening costs

     118        —          909        —     

Impairment and other charges

     —          —          2,890        —     

Depreciation and amortization

     28,498        28,033        85,467        84,268   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     220,052        215,932        654,331        640,013   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     32,768        29,083        125,673        109,366   

Interest expense, net of amounts capitalized

     (16,138     (17,135     (47,765     (48,277

Interest income

     2,982        3,001        9,383        9,070   

Loss on extinguishment of debt

     —          —          —          (2,148

Other gains and (losses), net

     2,467        (282     (18,104     (4,608
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     22,079        14,667        69,187        63,403   

Benefit for income taxes

     4,612        463        3,425        371   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     26,691        15,130        72,612        63,774   

Loss on call spread and warrant modifications related to convertible notes

     —          —          —          (4,952
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 26,691      $ 15,130      $ 72,612      $ 58,822   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income per share available to common shareholders

   $ 0.52      $ 0.30      $ 1.42      $ 1.16   
  

 

 

   

 

 

   

 

 

   

 

 

 

Fully diluted net income per share available to common shareholders

   $ 0.52      $ 0.25      $ 1.41      $ 0.97   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares for the period:

        

Basic

     51,283        50,975        51,226        50,805   

Diluted (1)

     51,630        61,159        51,587        60,402   

 

(1) Represents GAAP calculation of diluted shares and does not consider anti-dilutive effect of the Company’s purchased call options associated with its previously outstanding convertible notes. For the three months and nine months ended September 30, 2014, the purchased call options effectively reduce dilution by approximately 6.3 million and 5.9 million shares of common stock, respectively.

 


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

Unaudited

(In thousands)

 

     Sep. 30,      Dec. 31,  
     2015      2014  

ASSETS:

     

Property and equipment, net of accumulated depreciation

   $ 2,011,381       $ 2,036,261   

Cash and cash equivalents - unrestricted

     40,340         76,408   

Cash and cash equivalents - restricted

     21,854         17,410   

Notes receivable

     149,569         149,612   

Trade receivables, net

     63,807         45,188   

Deferred financing costs

     26,688         21,646   

Prepaid expenses and other assets

     67,677         66,621   
  

 

 

    

 

 

 

Total assets

   $ 2,381,316       $ 2,413,146   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

     

Debt and capital lease obligations

   $ 1,469,582       $ 1,341,555   

Accounts payable and accrued liabilities

     163,498         166,848   

Deferred income taxes

     8,876         14,284   

Deferred management rights proceeds

     183,877         183,423   

Dividends payable

     36,616         29,133   

Derivative liabilities

     —           134,477   

Other liabilities

     145,473         142,019   

Stockholders’ equity

     373,394         401,407   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 2,381,316       $ 2,413,146   
  

 

 

    

 

 

 

 


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL RESULTS

ADJUSTED EBITDA RECONCILIATION

Unaudited

(in thousands)

 

     Three Months Ended Sep. 30,     Nine Months Ended Sep. 30,  
     2015     2014     2015     2014  
     $     Margin     $     Margin     $     Margin     $     Margin  

Consolidated

                

Revenue

   $ 252,820        $ 245,015        $ 780,004        $ 749,379     

Net income

   $ 26,691        $ 15,130        $ 72,612        $ 63,774     

Benefit for income taxes

     (4,612       (463       (3,425       (371  

Other (gains) and losses, net

     (2,467       282          18,104          4,608     

Net loss on the extinguishment of debt

     —            —            —            2,148     

Interest expense, net

     13,156          14,134          38,382          39,207     

Depreciation & amortization

     28,498          28,033          85,467          84,268     
  

 

 

     

 

 

     

 

 

     

 

 

   

EBITDA

     61,266        24.2     57,116        23.3     211,140        27.1     193,634        25.8

Preopening costs

     118          —            909          —       

Non-cash lease expense

     1,341          1,370          4,023          4,111     

Equity-based compensation

     1,525          1,491          4,582          4,219     

Pension settlement charge

     1,593          —            1,593          —       

Impairment charges

     —            —            2,890          —       

Interest income on Gaylord National bonds

     2,967          2,994          9,347          9,056     

Other gains and (losses), net

     2,467          (282       (18,104       (4,608  

Loss on warrant settlements

     —            1,569          20,246          6,065     

(Gain) loss on disposal of assets

     (84       1,095          144          920     
  

 

 

     

 

 

     

 

 

     

 

 

   

Adjusted EBITDA

   $ 71,193        28.2   $ 65,353        26.7   $ 236,770        30.4   $ 213,397        28.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Hospitality segment

                

Revenue

   $ 224,842        $ 219,102        $ 707,131        $ 684,235     

Operating income

   $ 33,903        $ 28,826        $ 129,309        $ 115,033     

Depreciation & amortization

     26,383          25,886          79,175          77,403     

Preopening costs

     91          —            851          —       

Non-cash lease expense

     1,341          1,370          4,023          4,111     

Impairment charges

     —            —            2,890          —       

Interest income on Gaylord National bonds

     2,967          2,994          9,347          9,056     

Other gains and (losses), net

     2,539          2,382          2,317          2,377     

(Gain) loss on disposal of assets

     (84       —            138          —       
  

 

 

     

 

 

     

 

 

     

 

 

   

Adjusted EBITDA

   $ 67,140        29.9   $ 61,458        28.0   $ 228,050        32.3   $ 207,980        30.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Entertainment segment (previously Opry and Attractions)

                

Revenue

   $ 27,978        $ 25,913        $ 72,873        $ 65,144     

Operating income

   $ 7,563        $ 8,029        $ 19,841        $ 16,922     

Depreciation & amortization

     1,434          1,327          4,199          3,983     

Preopening costs

     27          —            58          —       

Equity-based compensation

     141          129          484          386     

Other gains and (losses), net

     —            —            —            152     

Gain on disposal of assets

     —            —            —            (152  
  

 

 

     

 

 

     

 

 

     

 

 

   

Adjusted EBITDA

   $ 9,165        32.8   $ 9,485        36.6   $ 24,582        33.7   $ 21,291        32.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Corporate and Other segment

                

Operating loss

   $ (8,698     $ (7,772     $ (23,477     $ (22,589  

Depreciation & amortization

     681          820          2,093          2,882     

Equity-based compensation

     1,384          1,362          4,098          3,833     

Pension settlement charge

     1,593          —            1,593          —       

Other gains and (losses), net

     (72       (2,664       (20,421       (7,137  

Loss on warrant settlements

     —            1,569          20,246          6,065     

Loss on disposal of assets

     —            1,095          6          1,072     
  

 

 

     

 

 

     

 

 

     

 

 

   

Adjusted EBITDA

   $ (5,112     $ (5,590     $ (15,862     $ (15,874  
  

 

 

     

 

 

     

 

 

     

 

 

   


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL RESULTS

FUNDS FROM OPERATIONS (“FFO”) AND ADJUSTED FFO RECONCILIATION

Unaudited

(in thousands, except per share data)

 

     Three Months Ended
Sep. 30,
    Nine Months Ended
Sep. 30,
 
     2015     2014     2015     2014  

Consolidated

        

Net income

   $ 26,691      $ 15,130      $ 72,612      $ 63,774   

Depreciation & amortization

     28,498        28,033        85,467        84,268   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO

     55,189        43,163        158,079        148,042   

Non-cash lease expense

     1,341        1,370        4,023        4,111   

Pension settlement charge

     1,593        —          1,593        —     

Impairment charges

     —          —          2,890        —     

Loss on extinguishment of debt

     —          —          —          2,148   

Loss on warrant settlements

     —          1,569        20,246        6,065   

(Gain) loss on other assets

     (84     1,108        144        1,108   

Write-off of deferred financing costs

     —          —          1,926        —     

Amortization of deferred financing costs

     1,322        1,696        4,177        4,532   

Amortization of debt discounts

     —          2,707        —          8,735   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted FFO

   $ 59,361      $ 51,613      $ 193,078      $ 174,741   
  

 

 

   

 

 

   

 

 

   

 

 

 

Capital expenditures (1)

     (11,195     (9,526     (35,987     (28,919
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted FFO less maintenance capital expenditures

   $ 48,166      $ 42,087      $ 157,091      $ 145,822   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO per basic share

   $ 1.08      $ 0.85      $ 3.09      $ 2.91   

Adjusted FFO per basic share

   $ 1.16      $ 1.01      $ 3.77      $ 3.44   

FFO per diluted share (2)

   $ 1.07      $ 0.71      $ 3.06      $ 2.45   

Adjusted FFO per diluted share (2)

   $ 1.15      $ 0.84      $ 3.74      $ 2.89   

 

(1) Represents FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties.
(2) The GAAP calculation of diluted shares does not consider anti-dilutive effect of the Company’s purchased call options associated with its previously outstanding convertible notes. For the three months and nine months ended September 30, 2014, the purchased call options effectively reduce dilution by approximately 6.3 million and 5.9 million shares of common stock, respectively.

 


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL RESULTS

Unaudited

(in thousands, except operating metrics)

 

     Three Months Ended Sep. 30,     Nine Months Ended Sep. 30,  
     2015     2014     2014(1)     2015     2014     2014(1)  

HOSPITALITY OPERATING METRICS:

            

Hospitality Segment

            

Occupancy

     71.9     74.2     74.2     72.7     73.0     73.0

Average daily rate (ADR)

   $ 169.24      $ 167.03      $ 167.03      $ 178.88      $ 175.23      $ 175.23   

RevPAR

   $ 121.71      $ 123.99      $ 123.99      $ 130.07      $ 127.94      $ 127.94   

OtherPAR

   $ 173.10      $ 170.10      $ 168.05      $ 184.81      $ 181.56      $ 179.66   

Total RevPAR

   $ 294.81      $ 294.09      $ 292.04      $ 314.88      $ 309.50      $ 307.60   

Revenue

   $ 224,842      $ 219,102      $ 217,577      $ 707,131      $ 684,235      $ 680,031   

Adjusted EBITDA

   $ 67,140      $ 61,458      $ 61,458      $ 228,050      $ 207,980      $ 207,980   

Adjusted EBITDA Margin

     29.9     28.0     28.2     32.3     30.4     30.6

Same-Store Hospitality Segment (2)

            

Occupancy

     72.1     74.2     74.2     72.9     73.0     73.0

Average daily rate (ADR)

   $ 168.83      $ 167.03      $ 167.03      $ 178.61      $ 175.23      $ 175.23   

RevPAR

   $ 121.72      $ 123.99      $ 123.99      $ 130.22      $ 127.94      $ 127.94   

OtherPAR

   $ 176.71      $ 170.10      $ 168.05      $ 187.46      $ 181.56      $ 179.66   

Total RevPAR

   $ 298.43      $ 294.09      $ 292.04      $ 317.68      $ 309.50      $ 307.60   

Revenue

   $ 222,335      $ 219,102      $ 217,577      $ 702,311      $ 684,235      $ 680,031   

Adjusted EBITDA

   $ 66,235      $ 61,458      $ 61,458      $ 226,114      $ 207,980      $ 207,980   

Adjusted EBITDA Margin

     29.8     28.0     28.2     32.2     30.4     30.6

Gaylord Opryland

            

Occupancy

     73.4     79.5     79.5     72.7     74.8     74.8

Average daily rate (ADR)

   $ 158.38      $ 159.11      $ 159.11      $ 164.46      $ 164.85      $ 164.85   

RevPAR

   $ 116.27      $ 126.46      $ 126.46      $ 119.55      $ 123.36      $ 123.36   

OtherPAR

   $ 171.86      $ 163.18      $ 161.29      $ 163.02      $ 157.55      $ 155.75   

Total RevPAR

   $ 288.13      $ 289.64      $ 287.75      $ 282.57      $ 280.91      $ 279.11   

Revenue

   $ 76,396      $ 76,795      $ 76,297      $ 222,325      $ 221,015      $ 219,601   

Adjusted EBITDA

   $ 24,809      $ 25,349      $ 25,349      $ 76,276      $ 73,642      $ 73,642   

Adjusted EBITDA Margin

     32.5     33.0     33.2     34.3     33.3     33.5

Gaylord Palms

            

Occupancy

     64.7     72.4     72.4     73.0     76.2     76.2

Average daily rate (ADR)

   $ 142.29      $ 153.51      $ 153.51      $ 169.18      $ 169.18      $ 169.18   

RevPAR

   $ 92.08      $ 111.22      $ 111.22      $ 123.58      $ 128.88      $ 128.88   

OtherPAR

   $ 152.78      $ 182.65      $ 180.35      $ 204.65      $ 211.95      $ 209.54   

Total RevPAR

   $ 244.86      $ 293.87      $ 291.57      $ 328.23      $ 340.83      $ 338.42   

Revenue

   $ 31,672      $ 38,013      $ 37,715      $ 125,988      $ 130,822      $ 129,898   

Adjusted EBITDA

   $ 5,187      $ 8,459      $ 8,459      $ 36,393      $ 37,407      $ 37,407   

Adjusted EBITDA Margin

     16.4     22.3     22.4     28.9     28.6     28.8

Gaylord Texan

            

Occupancy

     77.1     74.9     74.9     75.6     70.4     70.4

Average daily rate (ADR)

   $ 186.01      $ 174.22      $ 174.22      $ 189.64      $ 179.78      $ 179.78   

RevPAR

   $ 143.48      $ 130.41      $ 130.41      $ 143.42      $ 126.51      $ 126.51   

OtherPAR

   $ 217.98      $ 192.14      $ 190.14      $ 233.57      $ 212.00      $ 210.23   

Total RevPAR

   $ 361.46      $ 322.55      $ 320.55      $ 376.99      $ 338.51      $ 336.74   

Revenue

   $ 50,246      $ 44,838      $ 44,560      $ 155,511      $ 139,637      $ 138,905   

Adjusted EBITDA

   $ 16,511      $ 13,092      $ 13,092      $ 54,495      $ 42,130      $ 42,130   

Adjusted EBITDA Margin

     32.9     29.2     29.4     35.0     30.2     30.3

Gaylord National

            

Occupancy

     70.6     68.1     68.1     71.0     70.5     70.5

Average daily rate (ADR)

   $ 195.38      $ 193.16      $ 193.16      $ 206.32      $ 201.98      $ 201.98   

RevPAR

   $ 138.03      $ 131.46      $ 131.46      $ 146.42      $ 142.42      $ 142.42   

OtherPAR

   $ 190.41      $ 175.49      $ 173.03      $ 199.30      $ 194.62      $ 192.53   

Total RevPAR

   $ 328.44      $ 306.95      $ 304.49      $ 345.72      $ 337.04      $ 334.95   

Revenue

   $ 60,312      $ 56,365      $ 55,914      $ 188,384      $ 183,653      $ 182,519   

Adjusted EBITDA

   $ 18,680      $ 13,882      $ 13,882      $ 56,154      $ 52,475      $ 52,475   

Adjusted EBITDA Margin

     31.0     24.6     24.8     29.8     28.6     28.8

The AC Hotel at National Harbor (3)

            

Occupancy

     64.3     n/a        n/a        60.3     n/a        n/a   

Average daily rate (ADR)

   $ 188.84        n/a        n/a      $ 199.49        n/a        n/a   

RevPAR

   $ 121.47        n/a        n/a      $ 120.33        n/a        n/a   

OtherPAR

   $ 20.47        n/a        n/a      $ 17.60        n/a        n/a   

Total RevPAR

   $ 141.94        n/a        n/a      $ 137.93        n/a        n/a   

Revenue

   $ 2,507        n/a        n/a      $ 4,820        n/a        n/a   

Adjusted EBITDA

   $ 905        n/a        n/a      $ 1,936        n/a        n/a   

Adjusted EBITDA Margin

     36.1     n/a        n/a        40.2     n/a        n/a   

The Inn at Opryland (4)

            

Occupancy

     78.3     70.3     70.3     73.6     70.6     70.6

Average daily rate (ADR)

   $ 121.55      $ 111.95      $ 111.95      $ 122.30      $ 111.50      $ 111.50   

RevPAR

   $ 95.12      $ 78.74      $ 78.74      $ 89.96      $ 78.75      $ 78.75   

OtherPAR

   $ 37.87      $ 32.15      $ 32.15      $ 32.15      $ 31.36      $ 31.36   

Total RevPAR

   $ 132.99      $ 110.89      $ 110.89      $ 122.11      $ 110.11      $ 110.11   

Revenue

   $ 3,709      $ 3,091      $ 3,091      $ 10,103      $ 9,108      $ 9,108   

Adjusted EBITDA

   $ 1,048      $ 676      $ 676      $ 2,796      $ 2,326      $ 2,326   

Adjusted EBITDA Margin

     28.3     21.9     21.9     27.7     25.5     25.5

 

(1) Shown pro forma to present 2014 results with an accounting change related to parking fees as stipulated by the hospitality industry’s Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition, which became effective in January 2015. Prior to 2015, all revenue and expense associated with managed parking services at our hotels were reported on a gross basis. Beginning in 2015, only the net fee received from the parking manager is recorded as revenue.
(2) Same-store excludes the AC Hotel at National Harbor.
(3) The AC Hotel at National Harbor opened in April 2015.
(4) Includes other hospitality revenue and expense.


Ryman Hospitality Properties, Inc. and Subsidiaries

Reconciliation of Forward-Looking Statements

Unaudited

(in thousands)

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”)

and Adjusted Funds From Operations (“AFFO”) reconciliation:

 

     GUIDANCE RANGE     NEW GUIDANCE RANGE  
     FOR FULL YEAR 2015     FOR FULL YEAR 2015  
     Low     High     Low     High  

Ryman Hospitality Properties, Inc.

        

Net Income

   $ 99,100      $ 119,100      $ 100,600      $ 114,600   

Provision (benefit) for income taxes

     6,500        6,500        6,500        6,500   

Other (gains) and losses, net

     (2,500     (2,500     (2,500     (2,500

Loss on warrant settlements

     20,000        20,000        20,000        20,000   

Interest expense

     60,000        60,000        60,000        60,000   

Interest income

     (12,000     (12,000     (12,000     (12,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     171,100        191,100        172,600        186,600   

Depreciation and amortization

     117,000        117,000        117,000        117,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     288,100        308,100        289,600        303,600   

Non-cash lease expense

     5,500        5,500        5,500        5,500   

Preopening expense

     1,000        1,000        1,000        1,000   

Equity based compensation

     6,000        6,000        6,000        6,000   

Other gains and (losses), net

     2,500        2,500        2,500        2,500   

Impairment charges

     2,900        2,900        2,900        2,900   

Interest income

     12,000        12,000        12,000        12,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 318,000      $ 338,000      $ 319,500      $ 333,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Hospitality Segment 1

        

Operating Income

   $ 180,600      $ 196,600      $ 181,100      $ 192,100   

Depreciation and amortization

     107,500        107,500        107,500        107,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     288,100        304,100        288,600        299,600   

Non-cash lease expense

     5,500        5,500        5,500        5,500   

Preopening expense

     1,000        1,000        1,000        1,000   

Equity based compensation

     —          —          —          —     

Other gains and (losses), net

     2,500        2,500        2,500        2,500   

Impairment charges

     2,900        2,900        2,900        2,900   

Interest income

     12,000        12,000        12,000        12,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 312,000      $ 328,000      $ 312,500      $ 323,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Entertainment (Opry and Attractions) Segment

        

Operating Income

   $ 23,000      $ 26,000      $ 24,000      $ 26,000   

Depreciation and amortization

     5,500        5,500        5,500        5,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     28,500        31,500        29,500        31,500   

Equity based compensation

     500        500        500        500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 29,000      $ 32,000      $ 30,000      $ 32,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Corporate and Other Segment

        

Operating Income

   $ (32,500   $ (31,500   $ (32,500   $ (31,500

Depreciation and amortization

     4,000        4,000        4,000        4,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     (28,500     (27,500     (28,500     (27,500

Other gains and (losses), net

     (20,000     (20,000     (20,000     (20,000

Loss on warrant settlements

     20,000        20,000        20,000        20,000   

Equity based compensation

     5,500        5,500        5,500        5,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (23,000   $ (22,000   $ (23,000   $ (22,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Ryman Hospitality Properties, Inc.

        

Net income

   $ 99,100      $ 119,100      $ 100,600      $ 114,600   

Depreciation & amortization

     117,000        117,000        117,000        117,000   

Non-cash lease expense

     5,500        5,500        5,500        5,500   

Impairment charges

     2,900        2,900        2,900        2,900   

Amortization of DFC

     6,000        6,000        6,000        6,000   

Loss on warrant settlements

     20,000        20,000        20,000        20,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted FFO

   $ 250,500      $ 270,500      $ 252,000      $ 266,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1 Hospitality includes AC Hotel