XML 108 R94.htm IDEA: XBRL DOCUMENT v3.3.1.900
Information Concerning Guarantor and Non-Guarantor Subsidiaries - Condensed Consolidating Statement of Operations and Comprehensive Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:                      
Rooms                 $ 404,457 $ 384,185 $ 357,313
Food and beverage                 461,157 437,673 403,725
Other hotel revenue                 128,989 132,308 117,471
Entertainment (previously Opry and Attractions)                 97,521 86,825 76,053
Total revenues $ 312,120 $ 252,820 $ 274,036 $ 253,148 $ 291,612 $ 245,015 $ 257,913 $ 246,451 1,092,124 1,040,991 954,562
Operating expenses:                      
Rooms                 110,067 111,864 103,171
Food and beverage                 261,580 248,358 237,153
Other hotel expenses                 312,989 311,836 298,830
Management fees                 14,657 16,151 14,652
Total hotel operating expenses                 699,293 688,209 653,806
Entertainment (previously Opry and Attractions)                 67,363 59,815 56,528
Corporate                 28,914 27,573 26,292
REIT conversion costs                 0 0 22,190
Preopening costs                 909 11  
Casualty loss                     54
Impairment and other charges                 19,200   2,976
Depreciation and amortization 28,916 28,498 28,399 28,570 28,010 28,033 28,232 28,003 114,383 112,278 116,528
Total operating expenses                 930,062 887,886 878,374
Operating income (loss) 36,389 32,768 57,015 35,890 43,739 29,083 47,486 32,797 162,062 153,105 76,188
Interest expense, net of amounts capitalized                 (63,901) (61,447) (60,916)
Interest income                 12,384 12,075 12,267
Loss on extinguishment of debt                   (2,148) (4,181)
Other gains and (losses), net                 (10,889) 23,400 2,332
Income (loss) before income taxes 30,469 22,079 42,255 4,853 61,582 14,667 28,567 20,169 99,656 124,985 25,690
(Provision) benefit for income taxes 8,430 4,612 (866) (321) 1,096 463 (576) 484 11,855 1,467 92,662
Net income $ 38,899 $ 26,691 $ 41,389 $ 4,532 $ 62,678 $ 15,130 $ 27,991 $ 20,653 111,511 126,452 118,352
Comprehensive income (loss)                 112,795 109,240 133,836
Parent Guarantor [Member]                      
Revenues:                      
Entertainment (previously Opry and Attractions)                 261 331  
Total revenues                 261 331  
Operating expenses:                      
Corporate                 328 97 12
Corporate overhead allocation                 9,682 10,561 8,766
Depreciation and amortization                 127 84  
Total operating expenses                 10,137 10,742 8,778
Operating income (loss)                 (9,876) (10,411) (8,778)
Interest expense, net of amounts capitalized                   (16,918) (28,775)
Loss on extinguishment of debt                   (2,148) (4,181)
Other gains and (losses), net                 (13,346) 21,892  
Income (loss) before income taxes                 (23,222) (7,585) (41,734)
(Provision) benefit for income taxes                 5,080 (2,526) 1,902
Equity in subsidiaries' earnings, net                 129,653 136,563 158,184
Net income                 111,511 126,452 118,352
Comprehensive income (loss)                 112,795 109,240 133,836
Issuer [Member]                      
Operating expenses:                      
Corporate                 1,433 1,189 1,751
Total operating expenses                 1,433 1,189 1,751
Operating income (loss)                 (1,433) (1,189) (1,751)
Interest expense, net of amounts capitalized                 (64,038) (44,555) (32,092)
Income (loss) before income taxes                 (65,471) (45,744) (33,843)
(Provision) benefit for income taxes                   (2) 2,695
Net income                 (65,471) (45,746) (31,148)
Comprehensive income (loss)                 (65,471) (45,746) (31,148)
Guarantors [Member]                      
Revenues:                      
Other hotel revenue                 298,698 286,816 266,971
Total revenues                 298,698 286,816 266,971
Operating expenses:                      
Other hotel expenses                 43,388 44,160 44,589
Total hotel operating expenses                 43,388 44,160 44,589
Corporate                 2 2  
Corporate overhead allocation                 7,580 8,504 5,399
Impairment and other charges                 16,310   2,537
Depreciation and amortization                 58,998 59,420 59,539
Total operating expenses                 126,278 112,086 112,064
Operating income (loss)                 172,420 174,730 154,907
Interest expense, net of amounts capitalized                 17    
Income (loss) before income taxes                 172,437 174,730 154,907
(Provision) benefit for income taxes                 (222) (210) 132,521
Net income                 172,215 174,520 287,428
Comprehensive income (loss)                 172,215 174,520 287,428
Non-Guarantors [Member]                      
Revenues:                      
Rooms                 404,457 384,185 357,313
Food and beverage                 461,157 437,673 403,725
Other hotel revenue                 145,817 151,005 131,417
Entertainment (previously Opry and Attractions)                 98,228 87,433 76,805
Total revenues                 1,109,659 1,060,296 969,260
Operating expenses:                      
Rooms                 110,067 111,864 103,171
Food and beverage                 261,580 248,358 237,153
Other hotel expenses                 568,830 555,131 521,611
Management fees                 14,657 16,151 14,652
Total hotel operating expenses                 955,134 931,504 876,587
Entertainment (previously Opry and Attractions)                 67,366 59,747 56,662
Corporate                 27,151 26,285 24,529
REIT conversion costs                     22,190
Preopening costs                 909 11  
Casualty loss                     54
Impairment and other charges                 2,890   439
Depreciation and amortization                 55,258 52,774 56,989
Total operating expenses                 1,108,708 1,070,321 1,037,450
Operating income (loss)                 951 (10,025) (68,190)
Interest expense, net of amounts capitalized                 120 26 (49)
Interest income                 12,384 12,075 12,267
Other gains and (losses), net                 2,457 1,508 2,332
Income (loss) before income taxes                 15,912 3,584 (53,640)
(Provision) benefit for income taxes                 6,997 4,205 (44,456)
Net income                 22,909 7,789 (98,096)
Comprehensive income (loss)                 24,193 (9,423) (82,612)
Eliminations [Member]                      
Revenues:                      
Other hotel revenue                 (315,526) (305,513) (280,917)
Entertainment (previously Opry and Attractions)                 (968) (939) (752)
Total revenues                 (316,494) (306,452) (281,669)
Operating expenses:                      
Other hotel expenses                 (299,229) (287,455) (267,370)
Total hotel operating expenses                 (299,229) (287,455) (267,370)
Entertainment (previously Opry and Attractions)                 (3) 68 (134)
Corporate overhead allocation                 (17,262) (19,065) (14,165)
Total operating expenses                 (316,494) (306,452) (281,669)
Equity in subsidiaries' earnings, net                 (129,653) (136,563) (158,184)
Net income                 (129,653) (136,563) (158,184)
Comprehensive income (loss)                 $ (130,937) $ (119,351) $ (173,668)