XML 12 R54.htm IDEA: XBRL DOCUMENT v3.3.0.814
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 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 (loss) 32,768 29,083 125,673 109,366
Interest expense (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 (loss) before income taxes 22,079 14,667 69,187 63,403
(Provision) benefit for income taxes 4,612 463 3,425 371
Net income 26,691 15,130 72,612 63,774
Comprehensive income (loss) 26,364 15,079 72,381 63,623
Parent Guarantor [Member]        
Revenues:        
Entertainment (previously Opry and Attractions) 57 132 172 216
Total revenues 57 132 172 216
Operating expenses:        
Corporate 78 47 251 66
Corporate overhead allocation 2,482 3,327 7,481 8,726
Depreciation and amortization 32 32 95 53
Total operating expenses 2,592 3,406 7,827 8,845
Operating income (loss) (2,535) (3,274) (7,655) (8,629)
Interest expense   (5,021)   (16,917)
Loss on extinguishment of debt       (2,148)
Other gains and (losses), net   (1,569) (20,246) (6,065)
Income (loss) before income taxes (2,535) (9,864) (27,901) (33,759)
(Provision) benefit for income taxes (135) 6 (135) 6
Equity in subsidiaries' earnings, net 29,361 24,988 100,648 97,527
Net income 26,691 15,130 72,612 63,774
Comprehensive income (loss) 26,364 15,079 72,381 63,623
Issuer [Member]        
Operating expenses:        
Corporate 374 276 1,023 896
Total operating expenses 374 276 1,023 896
Operating income (loss) (374) (276) (1,023) (896)
Interest expense (16,140) (12,123) (47,903) (31,360)
Income (loss) before income taxes (16,514) (12,399) (48,926) (32,256)
(Provision) benefit for income taxes (22)      
Net income (16,536) (12,399) (48,926) (32,256)
Comprehensive income (loss) (16,536) (12,399) (48,926) (32,256)
Guarantors [Member]        
Revenues:        
Other hotel revenue 74,846 71,800 225,182 214,586
Total revenues 74,846 71,800 225,182 214,586
Operating expenses:        
Other hotel expenses 10,935 11,201 32,803 34,069
Total hotel operating expenses 10,935 11,201 32,803 34,069
Corporate     2 1
Corporate overhead allocation 1,856 2,957 5,771 6,920
Depreciation and amortization 14,730 14,837 44,245 44,654
Total operating expenses 27,521 28,995 82,821 85,644
Operating income (loss) 47,325 42,805 142,361 128,942
Interest expense 10   12  
Income (loss) before income taxes 47,335 42,805 142,373 128,942
(Provision) benefit for income taxes (61) (89) (185) (1,000)
Net income 47,274 42,716 142,188 127,942
Comprehensive income (loss) 47,274 42,716 142,188 127,942
Non-Guarantors [Member]        
Revenues:        
Rooms 92,828 92,378 292,089 282,836
Food and beverage 108,558 104,175 345,931 331,378
Other hotel revenue 27,685 28,712 82,038 85,405
Entertainment (previously Opry and Attractions) 27,966 25,826 72,863 65,004
Total revenues 257,037 251,091 792,921 764,623
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 133,909 132,341 402,566 393,043
Management fees 3,213 3,622 10,516 11,485
Total hotel operating expenses 228,266 224,868 686,959 672,054
Entertainment (previously Opry and Attractions) 19,000 16,602 48,938 44,315
Corporate 7,565 6,629 20,108 18,744
Preopening costs 118   909  
Impairment and other charges     2,890  
Depreciation and amortization 13,736 13,164 41,127 39,561
Total operating expenses 268,685 261,263 800,931 774,674
Operating income (loss) (11,648) (10,172) (8,010) (10,051)
Interest expense (8) 9 126  
Interest income 2,982 3,001 9,383 9,070
Other gains and (losses), net 2,467 1,287 2,142 1,457
Income (loss) before income taxes (6,207) (5,875) 3,641 476
(Provision) benefit for income taxes 4,830 546 3,745 1,365
Net income (1,377) (5,329) 7,386 1,841
Comprehensive income (loss) (1,704) (5,380) 7,155 1,690
Eliminations [Member]        
Revenues:        
Other hotel revenue (79,075) (77,963) (238,109) (229,970)
Entertainment (previously Opry and Attractions) (45) (45) (162) (76)
Total revenues (79,120) (78,008) (238,271) (230,046)
Operating expenses:        
Other hotel expenses (74,736) (71,679) (224,856) (214,324)
Total hotel operating expenses (74,736) (71,679) (224,856) (214,324)
Entertainment (previously Opry and Attractions) (46) (45) (163) (76)
Corporate overhead allocation (4,338) (6,284) (13,252) (15,646)
Total operating expenses (79,120) (78,008) (238,271) (230,046)
Equity in subsidiaries' earnings, net (29,361) (24,988) (100,648) (97,527)
Net income (29,361) (24,988) (100,648) (97,527)
Comprehensive income (loss) $ (29,034) $ (24,937) $ (100,417) $ (97,376)