Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 6, 2019 (August 6, 2019)

 

 

RYMAN HOSPITALITY PROPERTIES, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   1-13079   73-0664379

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

One Gaylord Drive

Nashville, Tennessee

  37214
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (615) 316-6000

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Trading

Symbol(s)

 

Name of Each Exchange

on Which Registered

Common Stock, par value $.01   RHP   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


ITEM 2.02.

RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On August 6, 2019, Ryman Hospitality Properties, Inc. issued a press release announcing its financial results for the quarter ended June 30, 2019 and providing updated guidance for 2019. A copy of the press release is furnished herewith as Exhibit 99.1 and incorporated herein by reference.

 

ITEM 9.01.

FINANCIAL STATEMENTS AND EXHIBITS.

 

  (d)

Exhibits

 

99.1    Press Release of Ryman Hospitality Properties, Inc. dated August 6, 2019.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    RYMAN HOSPITALITY PROPERTIES, INC.
Date: August 6, 2019   By:  

/s/ Scott Lynn

  Name:   Scott Lynn
  Title:   Executive Vice President, General Counsel and Secretary
EX-99.1

Exhibit 99.1

 

LOGO

Ryman Hospitality Properties, Inc. Reports Second Quarter 2019 Results

NASHVILLE, Tenn. (August 6, 2019) – 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 second quarter ended June 30, 2019.

Second Quarter 2019 Results (As Compared to Second Quarter 2018):

 

   

Same-Store RevPAR Increased 1.4% and Same-Store Total RevPAR Increased 1.6%

 

   

Consolidated Net Income Available to Common Shareholders Decreased 11.1% to $49.4 Million

 

   

Consolidated Adjusted EBITDAre Increased 27.1% to $144.5 Million

 

   

Funds From Operations Available to Common Shareholders Increased 10.2% to $94.2 Million; Adjusted Funds From Operations Available to Common Shareholders Increased 12.4% to $104.3 Million

 

   

Same-Store Gross Room Night Bookings of 503,839 Room Nights for All Future Years

 

   

Increases Full Year Guidance

Colin Reed, Chairman and Chief Executive Officer of Ryman Hospitality Properties, said, “We are very pleased with our second quarter results, as we continue to outperform our sector. We knew coming into the year that, on a year-over-year basis, the second quarter would be a modest performer for us given the group travel patterns during this time period. Our second quarter bookings were in line with our expectations and we are pleased with how our sales production funnel continues to build. Our unique group-focused hotel portfolio, strong advanced group bookings, recent capital investments, and the early performance of the Gaylord Rockies is really setting the stage for strong results in 2020 and beyond.

Not to be outdone, our Entertainment business also had a very good second quarter, thanks to strong performances at our Nashville-based attractions and the continued positive reception of our Ole Red brand. As we close the first half of 2019 and look out over the remainder of the year, we are pleased that our unique business model and approach to capital deployment continues to create long-term value for our shareholders. As such, we are increasing our full year guidance for both the Hospitality and Entertainment segments.”


Second Quarter 2019 Results (As Compared to Second Quarter 2018):

Consolidated Results

 

Consolidated Results

($ in thousands, except per share amounts)

   Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2019     2018     % r     2019     2018     % r  

Total Revenue

   $ 407,719     $ 333,934       22.1   $ 778,494     $ 622,304       25.1

Operating Income

   $ 85,316     $ 76,699       11.2   $ 139,280     $ 122,643       13.6

Operating Income margin

     20.9     23.0     -2.1pt       17.9     19.7     -1.8pt  

Net Income available to common shareholders

   $ 49,383     $ 55,546       -11.1   $ 78,791     $ 82,885       -4.9

Net Income available to common shareholders margin

     12.1     16.6     -4.5pt       10.1     13.3     -3.2pt  

Net Income available to common shareholders per diluted share

   $ 0.95     $ 1.08       -12.0   $ 1.52     $ 1.61       -5.6

Adjusted EBITDAre

   $ 144,530     $ 113,689       27.1   $ 259,387     $ 195,416       32.7

Adjusted EBITDAre margin

     35.4     34.0     1.4pt       33.3     31.4     1.9pt  

Adjusted EBITDAre, excluding noncontrolling interest

   $ 135,756     $ 113,689       19.4   $ 245,015     $ 195,416       25.4

Adjusted EBITDAre, excluding noncontrolling interest margin

     33.3     34.0     -0.7pt       31.5     31.4     0.1pt  

Funds From Operations (FFO) available to common shareholders

   $ 94,198     $ 85,509       10.2   $ 167,877     $ 141,901       18.3

FFO available to common shareholders per diluted share

   $ 1.82     $ 1.66       9.6   $ 3.24     $ 2.76       17.4

Adjusted FFO available to common shareholders

   $ 104,300     $ 92,761       12.4   $ 182,057     $ 153,648       18.5

Adjusted FFO available to common shareholders per diluted share

   $ 2.01     $ 1.80       11.7   $ 3.51     $ 2.99       17.4

Note: For the Company’s definitions of Operating Income margin, Net Income available to common shareholders margin, Adjusted EBITDAre, Adjusted EBITDAre margin, Adjusted EBITDAre, excluding noncontrolling interest, Adjusted EBITDAre, excluding noncontrolling interest margin, FFO available to common shareholders, and Adjusted FFO available to common shareholders, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDAre to Net Income and a reconciliation of the non-GAAP financial measure Adjusted FFO available to common shareholders to Net Income, see “Calculation of GAAP Margin Figures,” “Non-GAAP Financial Measures,” “Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition,” “Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition,” “Adjusted FFO available to common shareholders Definition” and “Supplemental Financial Results” below.

 

2


Hospitality Segment Results

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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2019     2018     % r     2019     2018     % r  

Hospitality Revenue

   $ 357,129     $ 291,756       22.4   $ 694,639     $ 556,867       24.7

Same-Store Hospitality Revenue (1)

   $ 301,693     $ 291,756       3.4   $ 593,960     $ 556,867       6.7

Hospitality Operating Income

   $ 79,179     $ 76,149       4.0   $ 138,808     $ 129,648       7.1

Hospitality Operating Income margin

     22.2     26.1     -3.9pt       20.0     23.3     -3.3pt  

Hospitality Adjusted EBITDAre

   $ 133,200     $ 107,841       23.5   $ 247,497     $ 192,936       28.3

Hospitality Adjusted EBITDAre margin

     37.3     37.0     0.3pt       35.6     34.6     1.0pt  

Same-Store Hospitality Operating Income (1)

   $ 77,955     $ 76,149       2.4   $ 146,354     $ 129,648       12.9

Same-Store Hospitality Operating Income margin (1)

     25.8     26.1     -0.3pt       24.6     23.3     1.3pt  

Same-Store Hospitality Adjusted EBITDAre (1)

   $ 109,555     $ 107,841       1.6   $ 209,425     $ 192,936       8.5

Same-Store Hospitality Adjusted EBITDAre margin (1)

     36.3     37.0     -0.7pt       35.3     34.6     0.7pt  

Hospitality Performance Metrics

            

Occupancy

     78.0     79.0     -1.0pt       75.2     76.4     -1.2pt  

Average Daily Rate (ADR)

   $ 201.58     $ 200.16       0.7   $ 201.34     $ 197.72       1.8

RevPAR

   $ 157.29     $ 158.13       -0.5   $ 151.33     $ 151.11       0.1

Total RevPAR

   $ 388.18     $ 378.94       2.4   $ 379.60     $ 366.97       3.4

Same-Store Hospitality Performance Metrics (1)

            

Occupancy

     79.7     79.0     0.7pt       77.5     76.4     1.1pt  

Average Daily Rate (ADR)

   $ 201.24     $ 200.16       0.5   $ 201.43     $ 197.72       1.9

RevPAR

   $ 160.39     $ 158.13       1.4   $ 156.02     $ 151.11       3.2

Total RevPAR

   $ 385.10     $ 378.94       1.6   $ 381.18     $ 366.97       3.9

Gross Definite Rooms Nights Booked (1)

     503,839       644,472       -21.8     838,018       1,116,208       -24.9

Net Definite Rooms Nights Booked (1)

     386,075       500,653       -22.9     623,531       845,293       -26.2

Group Attrition (as % of contracted block) (1)

     13.0     15.6     -2.6pt       13.3     14.5     -1.2pt  

Cancellations ITYFTY (1)(2)

     8,883       6,280       41.4     31,733       21,365       48.5

 

(1)

Excludes Gaylord Rockies, which opened in December 2018.

(2)

“ITYFTY” represents In The Year For The Year.

Note: Hospitality and Same-Store Hospitality results include approximately 4,600 room nights out of service during second quarter 2019 and approximately 20,250 room nights out of service in the six months ended 6/30/2019 related to Gaylord Opryland renovations project.

Note: For the Company’s definitions of Revenue Per Available Room (RevPAR) and Total Revenue Per Available Room (Total RevPAR), see “Calculation of RevPAR, Other RevPAR, and Total RevPAR” below. Property-level results and operating metrics for second quarter 2019 are presented in greater detail below and under “Supplemental Financial Results—Hospitality Segment Adjusted EBITDAre Reconciliations and Operating Metrics,” which includes a reconciliation of the non-GAAP financial measures Hospitality Adjusted EBITDAre to Hospitality Operating Income, and property-level Adjusted EBITDAre to property-level Operating Income for each of the hotel properties.

 

3


Gaylord Opryland

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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2019     2018     % r     2019     2018     % r  

Revenue

   $ 98,987     $ 94,915       4.3   $ 187,945     $ 177,660       5.8

Operating Income

   $ 31,112     $ 28,930       7.5   $ 52,858     $ 48,725       8.5

Operating Income margin

     31.4     30.5     0.9pt       28.1     27.4     0.7pt  

Adjusted EBITDAre

   $ 39,765     $ 37,798       5.2   $ 70,008     $ 66,350       5.5

Adjusted EBITDAre margin

     40.2     39.8     0.4pt       37.2     37.3     -0.1pt  

Occupancy

     81.3     81.4     -0.1pt       77.7     76.9     0.8pt  

Average daily rate (ADR)

   $ 198.41     $ 193.54       2.5   $ 195.15     $ 192.07       1.6

RevPAR

   $ 161.23     $ 157.55       2.3   $ 151.72     $ 147.62       2.8

Total RevPAR

   $ 376.65     $ 361.16       4.3   $ 359.55     $ 339.87       5.8

Gaylord Opryland Highlights for Second Quarter 2019 (As Compared to Second Quarter 2018):

 

   

Gaylord Opryland quarterly results were positively impacted by the mid-May opening of the outdoor portion of the SoundWaves water attraction as well as a $2.7 million increase in attrition and cancellation fees. The fee revenue increase was primarily attributed to two large groups, one of which cancelled their meeting and another who utilized fewer rooms than its contractual obligation.

 

   

Operating income and Adjusted EBITDAre increased by 7.5% and 5.2%, respectively, as the property produced solid profitability flow through despite the negative impact of higher employment and utility costs.

 

   

The hotel is undergoing a planned renovation of the Magnolia section, resulting in approximately 4,600 room nights out of service during second quarter 2019. The renovation project is anticipated to be complete in the fourth quarter 2019, and is currently on time and on budget.

 

4


Gaylord Palms    

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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
($ in thousands)    2019     2018     % r     2019     2018     % r  

Revenue

   $ 47,357     $ 50,274       -5.8   $ 107,273     $ 108,170       -0.8

Operating Income

   $ 8,380     $ 10,376       -19.2   $ 25,980     $ 26,624       -2.4

Operating Income margin

     17.7     20.6     -2.9pt       24.2     24.6     -0.4pt  

Adjusted EBITDAre

   $ 14,440     $ 16,422       -12.1   $ 38,059     $ 38,707       -1.7

Adjusted EBITDAre margin

     30.5     32.7     -2.2pt       35.5     35.8     -0.3pt  

Occupancy

     76.9     80.8     -3.9pt       79.8     81.5     -1.7pt  

Average daily rate (ADR)

   $ 197.56     $ 188.15       5.0   $ 205.72     $ 199.48       3.1

RevPAR

   $ 151.91     $ 152.01       -0.1   $ 164.18     $ 162.67       0.9

Total RevPAR

   $ 367.51     $ 390.16       -5.8   $ 418.55     $ 422.05       -0.8

Gaylord Palms Highlights for Second Quarter 2019 (As Compared to Second Quarter 2018):

 

   

Gaylord Palms quarterly results were largely impacted by a decline in catering and banquet spending due to a quarter over quarter shift in group mix. Food and beverage revenue declined by 12.6% during the quarter compared to the second quarter of 2018. This decline in catering and banquet spending was planned for and anticipated coming into the year. Given the groups on the books for the remainder of 2019, we expect this to be isolated to the second quarter 2019.

 

   

The broader Orlando meetings market was challenged as the level of city-wide meetings during second quarter 2019 was soft, particularly during June. However, Gaylord Palms grew its share of the Orlando RevPAR market by 4.7% compared to its competitive set during second quarter 2019 and 3.3% overall for the year to date.

 

   

Forward bookings for the Gaylord Palms expansion are underway and tracking in-line with forward bookings levels similar to those for the Gaylord Texan expansion during the same time period. Phase I of the Gaylord Palms expansion, the parking structure, was completed during the quarter and the rooms and meeting space expansion officially broke ground in June 2019.

 

5


Gaylord Texan

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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2019     2018     r     2019     2018     r  

Revenue

   $ 69,326     $ 58,611       18.3   $ 141,365     $ 116,968       20.9

Operating Income

   $ 19,287     $ 14,953       29.0   $ 41,641     $ 28,985       43.7

Operating Income margin

     27.8     25.5     2.3pt       29.5     24.8     4.7pt  

Adjusted EBITDAre

   $ 26,032     $ 21,498       21.1   $ 55,030     $ 42,112       30.7

Adjusted EBITDAre margin

     37.6     36.7     0.9pt       38.9     36.0     2.9pt  

Occupancy

     77.4     73.0     4.4pt       77.6     74.6     3.0pt  

Average daily rate (ADR)

   $ 189.46     $ 194.82       -2.8   $ 193.84     $ 194.87       -0.5

RevPAR

   $ 146.62     $ 142.18       3.1   $ 150.48     $ 145.47       3.4

Total RevPAR

   $ 419.97     $ 386.67       8.6   $ 430.55     $ 406.75       5.9

Gaylord Texan Highlights for Second Quarter 2019 (As Compared to Second Quarter 2018):

 

   

Gaylord Texan quarterly results continue to outperform our expectations and are largely driven by the rooms and meeting space expansion completed in May 2018. Total revenue increased 18.3% to $69.3 million, driven by an increase of over 17,000-room nights sold in the quarter and a substantial increase in outside the room spending compared to the prior year quarter. Notably, Corporate and Transient room nights sold in the quarter increased by 20.4% and 26.9%, respectively.

 

   

Occupancy increased by 440 basis points to 77.4%, despite the 8.9% year-over-year increase in total room nights available, as a result of the expansion.

 

   

Food and beverage revenue increased by 25.6%, driven by higher group room nights sold and the related increase in banquet spending. RevPAR and Total RevPAR increased by 3.1% and 8.6%, respectively, benefitting from the strength in group demand.

 

   

Operating income and Adjusted EBITDAre increased by 29.0% and 21.1%, respectively, driven by catering revenue increases, which was partially offset by higher property taxes and certain other miscellaneous expenses.

 

6


Gaylord National

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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2019     2018     % r     2019     2018     % r  

Revenue

   $ 78,128     $ 79,687       -2.0   $ 143,758     $ 140,443       2.4

Operating Income

   $ 17,044     $ 19,529       -12.7   $ 23,278     $ 22,846       1.9

Operating Income margin

     21.8     24.5     -2.7pt       16.2     16.3     -0.1pt  

Adjusted EBITDAre

   $ 26,510     $ 29,072       -8.8   $ 42,303     $ 41,915       0.9

Adjusted EBITDAre margin

     33.9     36.5     -2.6pt       29.4     29.8     -0.4pt  

Occupancy

     81.4     78.6     2.8pt       76.7     74.7     2.0pt  

Average daily rate (ADR)

   $ 223.66     $ 227.17       -1.5   $ 221.19     $ 213.54       3.6

RevPAR

   $ 181.95     $ 178.46       2.0   $ 169.61     $ 159.46       6.4

Total RevPAR

   $ 430.14     $ 438.72       -2.0   $ 397.92     $ 388.74       2.4

Gaylord National Highlights for Second Quarter 2019 (As Compared to Second Quarter 2018):

 

   

Gaylord National results, similar to the Gaylord Palms, were impacted this quarter by a decline in catering and banquet spending as compared to second quarter 2018. Total revenue for second quarter 2019 decreased 2.0% to $78.1 million, while food and beverage revenue decreased 4.7% during the quarter. The decline in catering and banquet revenue compared to prior year was driven by groups hosted during the quarter spending below historical averages, as well as two groups with significant banquet spending not repeating in 2019.

 

   

The property continued to shift its transient sales strategy towards higher-rated leisure customers who value the “all under one roof” resort experience. As a result, this effort contributed to a 16.0% increase in Transient ADR in the second quarter compared to the prior year quarter.

 

   

RevPAR increased by 2.0% in the quarter, benefitting from the increase in occupancy as well as the improvement in Transient mix. Total RevPAR declined by 2.0% in the quarter as a result of lower food and beverage spending and a decrease in collection of attrition and cancellation fees.

 

   

Operating income and Adjusted EBITDAre decreased 12.7% and 8.8%, respectively, driven primarily by the decline in outside the room spending and lower attrition and cancellation fee collections. Higher wage and benefit costs also negatively impacted results.

 

7


Gaylord Rockies (1)    

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

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2019     2018      r      2019     2018      r  

Revenue

   $ 55,436       —          —        $ 100,679       —          —    

Operating Income/(Loss) (2)

   $ 1,224       —          —        -$ 7,546       —          —    

Operating Income/Loss margin

     2.2     —          —          -7.5     —          —    

Adjusted EBITDAre (2)

   $ 23,645       —          —        $ 38,072       —          —    

Adjusted EBITDAre margin

     42.7     —          —          37.8     —          —    

Occupancy

     68.4     —          —          62.0     —          —    

Average daily rate (ADR)

   $ 203.83       —          —        $ 200.71       —          —    

RevPAR

   $ 139.49       —          —        $ 124.39       —          —    

Total RevPAR

   $ 405.86       —          —        $ 370.58       —          —    

 

(1)

Gaylord Rockies opened in December 2018, therefore there are no comparison figures for the 2019 periods.

(2)

Operating income/(loss) and Adjusted EBITDAre for Gaylord Rockies for the 2019 periods exclude asset management fees paid to the Company during the the three months and six months ended June 30, 2019 of $0.5 million and $1.0 million, respectively.

Reed continued, “The performance of the newly opened Gaylord Rockies continues to exceed our expectations, and I am pleased to report this hotel operated at a 78% occupancy level in June, just six months after opening its doors. The feedback we have received from meeting planners has been encouraging, and we are pleased with the reception and interest we are getting from both groups and transient customers. The recently completed property-level refinancing sets the hotel up well for the future, and ensures we have the financing in place should we move forward with a 300-room expansion. We anticipate a decision to be made to move forward on the project by the end of 2019 or early 2020. As much of our industry peer group seems to be struggling to identify attractive investment opportunities, we continue to invest in our existing assets for the future, further differentiating us from our hospitality REIT peers.”

 

8


Entertainment Segment

For the three and six months ended June 30, 2019 and 2018, the Company reported the following:

Entertainment Segment Results

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
($ in thousands)    2019     2018     r     2019     2018     r  

Revenue

   $ 50,590     $ 42,178       19.9   $ 83,855     $ 65,437       28.1

Operating Income

   $ 14,639     $ 8,638       69.5   $ 18,375     $ 9,920       85.2

Operating Income margin

     28.9     20.5     8.4pt       21.9     15.2     6.7pt  

Adjusted EBITDAre

   $ 17,882     $ 11,759       52.1   $ 25,765     $ 14,932       72.5

Adjusted EBITDAre margin

     35.3     27.9     7.4pt       30.7     22.8     7.9pt  

Reed continued, “Our Entertainment business continued its strong performance this quarter in Nashville, led by the Grand Ole Opry and the Ryman Auditorium. Our quarterly results also benefited from a strong start in Gatlinburg, Tennessee, which is home to our newest Ole Red location. With our Ole Red Orlando development beginning to take shape, and our other operating locations continuing to track in line with our expectations, we are energized by the opportunity we have to interact with country lifestyle consumers through this brand. We are similarly excited by the potential to reach an even greater number of fans through our recently announced joint venture with Gray Television to create a multi-platform country lifestyle television channel that will showcase our assets and the talented artists who play our venues. This channel is set to launch in early 2020, and we look forward to sharing more details in the months ahead.”

Corporate and Other Segment

For the three and six months ended June 30, 2019 and 2018, the Company reported the following:

Corporate and Other Segment Results

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
($ in thousands)    2019     2018     % r     2019     2018     % r  

Operating Loss

   ($ 8,502   ($ 8,088     -5.1   ($ 17,903   ($ 16,925     -5.8

Adjusted EBITDAre

   ($ 6,552   ($ 5,911     -10.8   ($ 13,875   ($ 12,452     -11.4

Corporate and Other Segment Operating Loss and Adjusted EBITDAre for the 2019 periods include increases in administrative and employment costs associated with supporting the Company’s growth initiatives in its Hospitality and Entertainment segments.

 

9


Dividend Update

The Company paid its second quarter 2019 cash dividend of $0.90 per share of common stock on July 15, 2019 to stockholders of record on June 28, 2019. It is the Company’s current plan to distribute total 2019 annual dividends of approximately $3.60 per share in cash in equal quarterly payments with the remaining payments occurring in October of 2019 and January of 2020. Any future dividend is subject to the Board of Director’s determinations as to the amount of quarterly distributions and the timing thereof.

Balance Sheet/Liquidity Update

As of June 30, 2019, the Company had total debt outstanding of $2,494.1 million, net of unamortized deferred financing costs, and unrestricted cash of $103.8 million. Total debt outstanding includes $540.5 million of Gaylord Rockies joint venture debt and short-term loans, net of unamortized deferred financing costs. As of June 30, 2019, $529.0 million of borrowings were drawn under the revolving credit line of the Company’s credit facility, and the lending banks had issued approximately $1.0 million in letters of credit, which left $170.0 million of availability for borrowing under the credit facility.

Subsequent Events

Gaylord Rockies Refinancing

On July 2, 2019, the joint venture that owns the Gaylord Rockies Resort & Convention Center successfully completed the refinancing of its prior construction loan and mezzanine loan, which were scheduled to mature in December 2019. The new loan consists of an $800 million secured term loan facility and the option for an additional $80 million of borrowing capacity should the Gaylord Rockies joint venture decide to pursue a future expansion of the Gaylord Rockies. The new loan matures in July 2023 with three, one-year extension options and bears interest at LIBOR plus 2.50%. Concurrent with the loan closing, the Gaylord Rockies joint venture entered into an interest rate swap to fix the LIBOR portion of the interest rate at 1.65% for the first three years of the loan for an all-in rate of 4.15%. The Gaylord Rockies joint venture used the loan proceeds to repay the construction and mezzanine loans and, after repayment of expenses, distributed excess proceeds to its owners. The Company, which owned 61.2% of the Gaylord Rockies joint venture at the time of refinancing, received a distribution of approximately $153 million, which it used to repay a portion of its outstanding indebtedness under its revolving credit facility, leaving approximately $347.0 million of availability for borrowing at July 31, 2019.

Purchase of Gaylord Rockies Interest

On July 31, 2019, an affiliate of Ares Management, L.P., sold 0.9% of its remaining 1.4% interest in the Gaylord Rockies joint venture to the Company and 0.5% of its remaining interest to an affiliate of RIDA Development Corporation. The Company paid $5.5 million (net of closing true-ups) for the 0.9% interest. The transaction is not expected to have a material impact to the Company’s financial results. Subsequent to this transaction, the Company owns a 62.1% equity interest in the Gaylord Rockies joint venture.

 

10


Guidance

The Company is updating its outlook for 2019 based on current information as of August 6, 2019. 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.

 

($ in millions, except per share figures)    Guidance
Full Year 2019
    Prior Guidance
Full Year 2019
    Variance to
Prior Midpoint
 
     Low     High     Low     High        

Same-Store Hospitality RevPAR (1)

     3.0     4.0     2.0     4.0     0.5pt  

Same-Store Hospitality Total RevPAR (1)

     3.5     4.5     3.0     4.5     0.3pt  

Net Income (2)(3)

   $ 130.7     $ 134.3     $ 129.2     $ 133.5     $ 1.2  

Adjusted EBITDAre

          

Same-Store Hospitality (1)

   $ 396.0     $ 404.0     $ 394.0     $ 404.0     $ 1.0  

Gaylord Rockies

     80.0       84.0       79.0       83.0       1.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Hospitality (2)

   $ 476.0     $ 488.0     $ 473.0     $ 487.0     $ 2.0  

Entertainment

     52.0       56.0       48.0       52.0       4.0  

Corporate and Other

     (29.0     (28.0     (28.0     (26.0     (1.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Adjusted EBITDAre (2)

   $ 499.0     $ 516.0     $ 493.0     $ 513.0     $ 4.5  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Adjusted EBITDAre, excl. noncontrolling interest (3)

   $ 468.7     $ 484.2     $ 463.1     $ 481.5     $ 4.2  

Net Income available to common shareholders (3)

   $ 140.0     $ 150.3     $ 139.0     $ 149.2     $ 1.1  

Funds from Operations (FFO) available to common shareholders (3)

   $ 316.1     $ 331.2     $ 314.0     $ 329.6     $ 1.9  

Adjusted FFO available to common shareholders (3)

   $ 344.2     $ 361.3     $ 338.8     $ 355.6     $ 5.6  

Diluted Income per share available to common shareholders (3)

   $ 2.69     $ 2.89     $ 2.67     $ 2.86     $ 0.03  

Estimated Diluted Shares Outstanding

     52.1       52.1       52.1       52.1       —    

 

(1)

Same-Store Hospitality segment guidance excludes Gaylord Rockies results and assumes approximately 32,000 room nights out of service in 2019 due to the renovation of rooms at Gaylord Opryland. The out of service rooms is included in the total available room count for calculating hotel metrics (e.g., RevPAR and Total RevPAR).

(2)

Includes fully consolidated results from Gaylord Rockies. As of June 30, 2019, the Company owned a 61.2% equity interest in, and is the managing member of, the Gaylord Rockies joint venture. In late July 2019, the Company purchased an additional 0.9% interest in the Gaylord Rockies joint venture (as described under “Subsequent Events: Purchase of Gaylord Rockies Interest” in this earnings release); as a result, the Company currently owns a 62.1% equity interest in the Gaylord Rockies joint venture.

(3)

Excludes impact of any debt refinancing other than the recently completed Gaylord Rockies refinancing that closed in July 2019.

Note: For reconciliations of Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest to Net Income and reconciliation of FFO available to common shareholders, and Adjusted FFO available to common shareholders guidance to Net Income available to common shareholders and reconciliations of segment Adjusted EBITDAre guidance to segment Operating Income, see “Reconciliations of Forward-Looking Statements,” below.

 

11


Reed concluded, “As we pass the mid-year mark for 2019, I am pleased with how our businesses have performed thus far and the returns we are seeing from the capital investments made over the past few years. Given our performance across our Hospitality and Entertainment segments coupled with our expectations for the second half of this year, we are increasing our full year guidance. Our Hospitality segment continues to provide industry-leading results and we remain confident in our ability to capitalize on the strength of the group market and believe we will continue to outperform the broader hospitality sector. Furthermore, our Entertainment segment is off to a stellar start and we expect this performance to carry through the remainder of this year. We are lowering estimates for the Corporate segment to account for increases in administrative and employment costs associated with supporting the Company’s growth initiatives across its Hospitality and Entertainment segments.”

Earnings Call Information

Ryman Hospitality Properties will hold a conference call to discuss this release today at 11:30 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 8,114 rooms that are managed by lodging operator Marriott International, Inc. under the Gaylord Hotels brand. The Company is a joint venture owner of the 1,501-room Gaylord Rockies Resort & Convention Center, which is also managed by 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 over 90 years; the Ryman Auditorium, the storied former home of the Grand Ole Opry located in downtown Nashville; 650 AM WSM, the Opry’s radio home; and Ole Red, a country lifestyle and entertainment brand. For additional information about Ryman Hospitality Properties, visit www.rymanhp.com.

 

12


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, new projects or investments, out-of-service rooms, 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 Company’s ability to remain qualified as a REIT for federal income tax purposes, 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 available to common shareholders 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, 2018 and its Quarterly Reports on Form 10-Q and subsequent filings. 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.

Additional Information

This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent annual 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, Other 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 other revenue per available room (“Other RevPAR”) for our hotels by dividing all non-room revenue (food & beverage and other ancillary services revenue) by

 

13


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. Rooms out of service for renovation are included in room nights available. Same-Store Hospitality RevPAR and Same-Store Hospitality Total RevPAR do not include the Gaylord Rockies.

Calculation of GAAP Margin Figures

We calculate Net Income available to common shareholders margin by dividing GAAP consolidated Net Income available to common shareholders by GAAP consolidated Total Revenue. We calculate consolidated, segment or property-level Operating Income Margin by dividing consolidated, segment or property-level GAAP Operating Income by consolidated, segment or property-level GAAP Revenue. Same-Store Operating Income Margin does not include the Gaylord Rockies.

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:

Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition

We calculate EBITDAre, which is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) in its September 2017 white paper as net income (calculated in accordance with GAAP) plus interest expense, income tax expense, depreciation and amortization, gains or losses on the disposition of depreciated property (including gains or losses on change in control), impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in the value of depreciated property or the affiliate, and adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates. Adjusted EBITDAre is then calculated as EBITDAre, plus to the extent the following adjustments occurred during the periods presented: preopening costs; non-cash ground lease expense; equity-based compensation expense; impairment charges that do not meet the NAREIT definition above; any transaction costs of completed acquisitions; interest income on bonds; pension settlement charges; pro rata Adjusted EBITDAre from unconsolidated joint ventures, and any other adjustments we have identified in this release. We then exclude noncontrolling interests in joint ventures to calculate Adjusted EBITDAre, Excluding Noncontrolling Interest. We make additional adjustments to EBITDAre when evaluating our performance because we believe that presenting Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, and adjustments for certain additional items provide useful information to investors regarding our operating performance and debt leverage metrics, and that the

 

14


presentation of Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest, when combined with the primary GAAP presentation of net income, is beneficial to an investor’s complete understanding of our operating performance. Same-Store Hospitality Adjusted EBITDAre does not include the Gaylord Rockies.

Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition

We calculate consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest Margin by dividing consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest by GAAP consolidated Total Revenue. We calculate consolidated, segment, or property-level Adjusted EBITDAre Margin by dividing segment, or property-level Adjusted EBITDAre by consolidated, segment, or property-level GAAP Revenue. We believe Adjusted EBITDAre, Excluding Noncontrolling Interest Margin is useful to investors in evaluating our operating performance because this non-GAAP financial measure helps investors evaluate and compare the results of our operations from period to period by presenting a ratio showing the quantitative relationship between Adjusted EBITDAre, Excluding Noncontrolling Interest and GAAP consolidated Total Revenue or segment or property-level GAAP Revenue, as applicable. Same-Store Adjusted EBITDAre Margin does not include the Gaylord Rockies.

Adjusted FFO available to common shareholders Definition

We calculate FFO, which definition is clarified by NAREIT in its December 2018 white paper as net income (calculated in accordance with GAAP) excluding depreciation and amortization (not including right-of-use amortization), gains and losses from the sale of certain real estate assets, gains and losses from a change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciated real estate held by the entity, income (loss) from consolidated joint ventures attributable to noncontrolling interest, and pro rata adjustments for unconsolidated joint ventures. The clarifications did not change our calculation of FFO available to common shareholders and Adjusted FFO available to common shareholders for any historical period. To calculate Adjusted FFO available to common shareholders, we then exclude, to the extent the following adjustments occurred during the periods presented, right-of-use asset amortization, impairment charges that do not meet the NAREIT definition above; right-of-use asset amortization, write-offs of deferred financing costs, non-cash ground lease expense, amortization of debt discounts and amortization of deferred financing cost, pension settlement charges, additional pro rata adjustments from joint ventures, (gains) losses on other assets, transaction costs on completed acquisitions, deferred income tax expense (benefit), and (gains) losses on extinguishment of debt. FFO available to common shareholders and Adjusted FFO available to common shareholders (presented for 2019) exclude the ownership portion of Gaylord Rockies joint venture not controlled or owned by the Company.

 

15


We believe that the presentation of FFO available to common shareholders and Adjusted FFO available to common shareholders provide useful information to investors regarding the performance of our ongoing operations 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 FFO available to common shareholders and Adjusted FFO available to common shareholders as measures in determining our results after considering the impact of our capital structure. A reconciliation of Net Income (loss) to FFO available to common shareholders and a reconciliation of Net Income (loss) available to common shareholders to Adjusted FFO available to common shareholders are set forth below under “Supplemental Financial Results.”

We caution investors that amounts presented in accordance with our definitions of Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, and Adjusted FFO available to common shareholders 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 EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, and Adjusted FFO available to common shareholders, 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 EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, and Adjusted FFO available to common shareholders 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 EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, and Adjusted FFO available to common shareholders 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), Net Income Margin, Operating Income (loss), Operating Income Margin, or cash flow from operations. In addition, you should be aware that adverse economic and market and other conditions may harm our cash flow.

 

16


Investor Relations Contacts:    Media Contacts:   
Mark Fioravanti, President & Chief Financial Officer    Shannon Sullivan, Vice President Corporate and Brand Communications
Ryman Hospitality Properties, Inc.    Ryman Hospitality Properties, Inc.   
(615) 316-6588    (615) 316-6725   
mfioravanti@rymanhp.com    ssullivan@rymanhp.com   
~or~    ~or~   
Todd Siefert, Vice President Corporate Finance & Treasurer    Robert Winters   
Ryman Hospitality Properties, Inc.    Alpha IR Group   
(615) 316-6344    (929) 266-6315   
tsiefert@rymanhp.com    robert.winters@alpha-ir.com   

 

17


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Unaudited

(In thousands, except per share data)

 

     Three Months Ended
Jun. 30,
    Six Months Ended
Jun. 30,
 
     2019     2018     2019     2018  

Revenues :

        

Rooms

   $ 144,704     $ 121,745     $ 276,916     $ 229,309  

Food and beverage

     173,030       141,053       344,173       273,992  

Other hotel revenue

     39,395       28,958       73,550       53,566  

Entertainment

     50,590       42,178       83,855       65,437  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     407,719       333,934       778,494       622,304  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Rooms

     36,099       30,059       71,068       58,987  

Food and beverage

     90,680       72,394       182,039       144,372  

Other hotel expenses

     90,527       76,733       181,466       152,615  

Management fees

     10,399       8,635       20,155       15,765  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total hotel operating expenses

     227,705       187,821       454,728       371,739  

Entertainment

     33,059       30,254       58,700       49,620  

Corporate

     8,110       7,640       17,114       15,969  

Preopening costs

     (24     1,525       2,110       3,672  

Depreciation and amortization

     53,553       29,995       106,562       58,661  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     322,403       257,235       639,214       499,661  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     85,316       76,699       139,280       122,643  

Interest expense, net of amounts capitalized

     (33,492     (19,625     (65,579     (36,354

Interest income

     2,970       2,766       5,878       5,519  

Income (loss) from joint ventures

     (167     1,346       (167     (1,242

Other gains and (losses), net

     (111     36       (252     204  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     54,516       61,222       79,160       90,770  

Provision for income taxes

     (8,232     (5,676     (10,206     (7,885
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     46,284       55,546       68,954       82,885  

Net loss attributable to noncontrolling interest in consolidated joint venture

     3,099       —         9,837       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 49,383     $ 55,546     $ 78,791     $ 82,885  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic income per share available to common shareholders

   $ 0.96     $ 1.08     $ 1.53     $ 1.62  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income per share available to common shareholders

   $ 0.95     $ 1.08     $ 1.52     $ 1.61  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares for the period:

        

Basic

     51,440       51,303       51,395       51,259  

Diluted

     51,826       51,476       51,830       51,459  


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

Unaudited

(In thousands)

 

     Jun. 30,
2019
     Dec. 31,
2018
 

ASSETS:

     

Property and equipment, net of accumulated depreciation

   $ 3,134,206      $ 3,149,095  

Cash and cash equivalents - unrestricted

     103,842        103,437  

Cash and cash equivalents - restricted

     65,252        45,652  

Notes receivable

     113,275        122,209  

Trade receivables, net

     90,532        67,923  

Deferred income taxes, net

     32,372        40,557  

Prepaid expenses and other assets

     85,310        78,240  

Intangible assets

     227,128        246,770  
  

 

 

    

 

 

 

Total assets

   $ 3,851,917      $ 3,853,883  
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

     

Debt and finance lease obligations

   $ 2,494,103      $ 2,441,895  

Accounts payable and accrued liabilities

     244,418        274,890  

Dividends payable

     47,207        45,019  

Deferred management rights proceeds

     176,879        174,026  

Operating lease liabilities

     104,718        —    

Other liabilities

     61,850        161,043  

Noncontrolling interest in consolidated joint venture

     287,718        287,433  

Stockholders’ equity

     435,024        469,577  
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 3,851,917      $ 3,853,883  
  

 

 

    

 

 

 


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL RESULTS

ADJUSTED EBITDAre RECONCILIATION

Unaudited

(in thousands)

 

     Three Months Ended Jun. 30,     Six Months Ended Jun. 30,  
     2019     2018     2019     2018  
     $     Margin     $     Margin     $     Margin     $     Margin  

Consolidated

                

Revenue

   $ 407,719       $ 333,934       $ 778,494       $ 622,304    

Net income

   $ 46,284       11.4   $ 55,546       16.6   $ 68,954       8.9   $ 82,885       13.3

Interest expense, net

     30,522         16,859         59,701         30,835    

Provision for income taxes

     8,232         5,676         10,206         7,885    

Depreciation & amortization

     53,553         29,995         106,562         58,661    

Loss on disposal of assets

     5         149         5         149    

Pro rata EBITDAre from unconsolidated joint ventures

     (2       (55       (2       310    
  

 

 

     

 

 

     

 

 

     

 

 

   

EBITDAre

     138,594       34.0     108,170       32.4     245,426       31.5     180,725       29.0

Preopening costs

     (24       1,525         2,110         3,672    

Non-cash ground lease expense

     1,249         1,290         2,472         2,534    

Equity-based compensation expense

     1,935         2,006         3,961         3,929    

Interest income on Gaylord National & Gaylord Rockies bonds

     2,607         2,659         5,249         5,313    

Pro rata adjusted EBITDAre from unconsolidated joint ventures

     169         (1,961       169         (757  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 144,530       35.4   $ 113,689       34.0   $ 259,387       33.3   $ 195,416       31.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre of noncontrolling interest

     (8,774       —           (14,372       —      
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre, excluding noncontrolling interest

   $ 135,756       33.3   $ 113,689       34.0   $ 245,015       31.5   $ 195,416       31.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Hospitality segment

                

Revenue

   $ 357,129       $ 291,756       $ 694,639       $ 556,867    

Operating income

   $ 79,179       22.2   $ 76,149       26.1   $ 138,808       20.0   $ 129,648       23.3

Depreciation & amortization

     50,331         27,233         100,464         53,433    

Preopening costs

     (86       553         639         2,047    

Non-cash lease expense

     1,169         1,247         2,337         2,495    

Interest income on Gaylord National & Gaylord Rockies bonds

     2,607         2,659         5,249         5,313    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 133,200       37.3   $ 107,841       37.0   $ 247,497       35.6   $ 192,936       34.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Same-Store Hospitality segment (1)

                

Revenue

   $ 301,693       $ 291,756       $ 593,960       $ 556,867    

Operating income

   $ 77,955       25.8   $ 76,149       26.1   $ 146,354       24.6   $ 129,648       23.3

Depreciation & amortization

     27,866         27,233         55,538         53,433    

Preopening costs

     —           553         55         2,047    

Non-cash lease expense

     1,169         1,247         2,337         2,495    

Interest income on Gaylord National bonds

     2,565         2,659         5,141         5,313    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 109,555       36.3   $ 107,841       37.0   $ 209,425       35.3   $ 192,936       34.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Entertainment segment

                

Revenue

   $ 50,590       $ 42,178       $ 83,855       $ 65,437    

Operating income

   $ 14,639       28.9   $ 8,638       20.5   $ 18,375       21.9   $ 9,920       15.2

Depreciation & amortization

     2,830         2,315         5,309         4,272    

Preopening costs

     62         972         1,471         1,625    

Non-cash lease expense

     80         43         135         39    

Equity-based compensation

     271         461         475         765    

Pro rata adjusted EBITDAre from unconsolidated joint ventures

     —           (670       —           (1,689  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 17,882       35.3   $ 11,759       27.9   $ 25,765       30.7   $ 14,932       22.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Corporate and Other segment

                

Operating loss

   $ (8,502     $ (8,088     $ (17,903     $ (16,925  

Depreciation & amortization

     392         447         789         956    

Gain (loss) on disposal of assets

     (106       185         (247       353    

Equity-based compensation

     1,664         1,545         3,486         3,164    
  

 

 

     

 

 

     

 

 

     

 

 

   

Adjusted EBITDAre

   $ (6,552     $ (5,911     $ (13,875     $ (12,452  
  

 

 

     

 

 

     

 

 

     

 

 

   

 

(1)

Same-Store Hospitality segment excludes Gaylord Rockies, which opened in December 2018.


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 Jun. 30,     Six Months Ended Jun. 30,  
             2019                     2018                     2019                     2018          

Consolidated

        

Net income

   $ 46,284     $ 55,546     $ 68,954     $ 82,885  

Noncontrolling interest

     3,099       —         9,837       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

     49,383       55,546       78,791       82,885  

Depreciation & amortization

     53,517       29,995       106,485       58,661  

Adjustments for noncontrolling interest

     (8,702     —         (17,399     —    

Pro rata adjustments from joint ventures

     —         (32     —         355  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO available to common shareholders

     94,198       85,509       167,877       141,901  

Right-of-use asset amortization

     36       —         77       —    

Non-cash lease expense

     1,249       1,290       2,472       2,534  

Pro rata adjustments from joint ventures

     —         (2,786     —         (2,729

Loss on other assets

     —         80       —         80  

Write-off of deferred financing costs

     —         1,956       —         1,956  

Amortization of deferred financing costs

     1,939       1,426       3,866       2,841  

Adjustments for noncontrolling interest

     (209     —         (422     —    

Deferred tax expense

     7,087       5,286       8,187       7,065  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted FFO available to common shareholders

   $ 104,300     $ 92,761     $ 182,057     $ 153,648  
  

 

 

   

 

 

   

 

 

   

 

 

 

Capital expenditures (1)

     (18,670     (16,062     (33,999     (31,138
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted FFO available to common shareholders (ex. maintenance capex)

   $ 85,630     $ 76,699     $ 148,058     $ 122,510  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income per share

   $ 0.96     $ 1.08     $ 1.53     $ 1.62  

Fully diluted net income per share

   $ 0.95     $ 1.08     $ 1.52     $ 1.61  

FFO available to common shareholders per basic share

   $ 1.83     $ 1.67     $ 3.27     $ 2.77  

Adjusted FFO available to common shareholders per basic share

   $ 2.03     $ 1.81     $ 3.54     $ 3.00  

FFO available to common shareholders per diluted share

   $ 1.82     $ 1.66     $ 3.24     $ 2.76  

Adjusted FFO available to common shareholders per diluted share

   $ 2.01     $ 1.80     $ 3.51     $ 2.99  

 

(1)

Represents FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties.


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL RESULTS

HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS

Unaudited

(in thousands)

 

     Three Months Ended Jun. 30,     Six Months Ended Jun. 30,  
     2019     2018     2019     2018  
     $     Margin     $     Margin     $     Margin     $     Margin  

Hospitality segment

                

Revenue

   $ 357,129       $ 291,756       $ 694,639       $ 556,867    

Operating Income

   $ 79,179       22.2   $ 76,149       26.1   $ 138,808       20.0   $ 129,648       23.3

Depreciation & amortization

     50,331         27,233         100,464         53,433    

Preopening costs

     (86       553         639         2,047    

Non-cash lease expense

     1,169         1,247         2,337         2,495    

Interest income on Gaylord National and Gaylord Rockies bonds

     2,607         2,659         5,249         5,313    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 133,200       37.3   $ 107,841       37.0   $ 247,497       35.6   $ 192,936       34.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     78.0       79.0       75.2       76.4  

Average daily rate (ADR)

   $ 201.58       $ 200.16       $ 201.34       $ 197.72    

RevPAR

   $ 157.29       $ 158.13       $ 151.33       $ 151.11    

OtherPAR

   $ 230.89       $ 220.81       $ 228.27       $ 215.86    

Total RevPAR

   $ 388.18       $ 378.94       $ 379.60       $ 366.97    

Same-Store Hospitality segment (1)

                

Revenue

   $ 301,693       $ 291,756       $ 593,960       $ 556,867    

Operating Income

   $ 77,955       25.8   $ 76,149       26.1   $ 146,354       24.6   $ 129,648       23.3

Depreciation & amortization

     27,866         27,233         55,538         53,433    

Preopening costs

     —           553         55         2,047    

Non-cash lease expense

     1,169         1,247         2,337         2,495    

Interest income on Gaylord National bonds

     2,565         2,659         5,141         5,313    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 109,555       36.3   $ 107,841       37.0   $ 209,425       35.3   $ 192,936       34.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     79.7       79.0       77.5       76.4  

Average daily rate (ADR)

   $ 201.24       $ 200.16       $ 201.43       $ 197.72    

RevPAR

   $ 160.39       $ 158.13       $ 156.02       $ 151.11    

OtherPAR

   $ 224.71       $ 220.81       $ 225.16       $ 215.86    

Total RevPAR

   $ 385.10       $ 378.94       $ 381.18       $ 366.97    

Gaylord Opryland

                

Revenue

   $ 98,987       $ 94,915       $ 187,945       $ 177,660    

Operating Income

   $ 31,112       31.4   $ 28,930       30.5   $ 52,858       28.1   $ 48,725       27.4

Depreciation & amortization

     8,653         8,859         17,095         17,537    

Preopening costs

     —           9         55         88    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 39,765       40.2   $ 37,798       39.8   $ 70,008       37.2   $ 66,350       37.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     81.3       81.4       77.7       76.9  

Average daily rate (ADR)

   $ 198.41       $ 193.54       $ 195.15       $ 192.07    

RevPAR

   $ 161.23       $ 157.55       $ 151.72       $ 147.62    

OtherPAR

   $ 215.42       $ 203.61       $ 207.83       $ 192.25    

Total RevPAR

   $ 376.65       $ 361.16       $ 359.55       $ 339.87    

Gaylord Palms

                

Revenue

   $ 47,357       $ 50,274       $ 107,273       $ 108,170    

Operating Income

   $ 8,380       17.7   $ 10,376       20.6   $ 25,980       24.2   $ 26,624       24.6

Depreciation & amortization

     4,891         4,799         9,742         9,588    

Non-cash lease expense

     1,169         1,247         2,337         2,495    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 14,440       30.5   $ 16,422       32.7   $ 38,059       35.5   $ 38,707       35.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     76.9       80.8       79.8       81.5  

Average daily rate (ADR)

   $ 197.56       $ 188.15       $ 205.72       $ 199.48    

RevPAR

   $ 151.91       $ 152.01       $ 164.18       $ 162.67    

OtherPAR

   $ 215.60       $ 238.15       $ 254.37       $ 259.38    

Total RevPAR

   $ 367.51       $ 390.16       $ 418.55       $ 422.05    

Gaylord Texan

                

Revenue

   $ 69,326       $ 58,611       $ 141,365       $ 116,968    

Operating Income

   $ 19,287       27.8   $ 14,953       25.5   $ 41,641       29.5   $ 28,985       24.8

Depreciation & amortization

     6,745         6,001         13,389         11,168    

Preopening costs

     —           544         —           1,959    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 26,032       37.6   $ 21,498       36.7   $ 55,030       38.9   $ 42,112       36.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     77.4       73.0       77.6       74.6  

Average daily rate (ADR)

   $ 189.46       $ 194.82       $ 193.84       $ 194.87    

RevPAR

   $ 146.62       $ 142.18       $ 150.48       $ 145.47    

OtherPAR

   $ 273.35       $ 244.49       $ 280.07       $ 261.28    

Total RevPAR

   $ 419.97       $ 386.67       $ 430.55       $ 406.75    


RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL RESULTS

HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS

Unaudited

(in thousands)

 

     Three Months Ended Jun. 30,     Six Months Ended Jun. 30,  
     2019     2018     2019     2018  
     $     Margin     $     Margin     $     Margin     $     Margin  

Gaylord National

                

Revenue

   $ 78,128       $ 79,687       $ 143,758       $ 140,443    

Operating Income

   $ 17,044       21.8   $ 19,529       24.5   $ 23,278       16.2   $ 22,846       16.3

Depreciation & amortization

     6,901         6,884         13,884         13,756    

Interest income on Gaylord National bonds

     2,565         2,659         5,141         5,313    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 26,510       33.9   $ 29,072       36.5   $ 42,303       29.4   $ 41,915       29.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     81.4       78.6       76.7       74.7  

Average daily rate (ADR)

   $ 223.66       $ 227.17       $ 221.19       $ 213.54    

RevPAR

   $ 181.95       $ 178.46       $ 169.61       $ 159.46    

OtherPAR

   $ 248.19       $ 260.26       $ 228.31       $ 229.28    

Total RevPAR

   $ 430.14       $ 438.72       $ 397.92       $ 388.74    

Gaylord Rockies

                

Revenue

   $ 55,436       $ —         $ 100,679       $ —      

Operating Income (Loss) (2)

   $ 1,224       2.2   $ —         $ (7,546     -7.5   $ —      

Depreciation & amortization

     22,465         —           44,926         —      

Preopening costs

     (86       —           584         —      

Interest income on Gaylord Rockies bonds

     42         —           108         —      
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Adjusted EBITDAre (2)

   $ 23,645       42.7   $ —         $ 38,072       37.8   $ —      
  

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

Occupancy

     68.4       n/a         62.0       n/a    

Average daily rate (ADR)

   $ 203.83         n/a       $ 200.71         n/a    

RevPAR

   $ 139.49         n/a       $ 124.39         n/a    

OtherPAR

   $ 266.37         n/a       $ 246.19         n/a    

Total RevPAR

   $ 405.86         n/a       $ 370.58         n/a    

The AC Hotel at National Harbor

                

Revenue

   $ 3,314       $ 3,511       $ 5,749       $ 5,882    

Operating Income

   $ 846       25.5   $ 1,078       30.7   $ 1,067       18.6   $ 1,209       20.6

Depreciation & amortization

     334         328         669         655    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 1,180       35.6   $ 1,406       40.0   $ 1,736       30.2   $ 1,864       31.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     78.9       78.6       69.0       69.6  

Average daily rate (ADR)

   $ 215.83       $ 227.80       $ 211.92       $ 211.90    

RevPAR

   $ 170.23       $ 179.03       $ 146.23       $ 147.57    

OtherPAR

   $ 19.44       $ 21.92       $ 19.20       $ 21.69    

Total RevPAR

   $ 189.67       $ 200.95       $ 165.43       $ 169.26    

The Inn at Opryland (3)

                

Revenue

   $ 4,581       $ 4,758       $ 7,870       $ 7,744    

Operating Income

   $ 1,286       28.1   $ 1,283       27.0   $ 1,530       19.4   $ 1,259       16.3

Depreciation & amortization

     342         362         759         729    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAre

   $ 1,628       35.5   $ 1,645       34.6   $ 2,289       29.1   $ 1,988       25.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy

     81.4       83.9       73.3       73.7  

Average daily rate (ADR)

   $ 154.95       $ 158.06       $ 148.65       $ 145.70    

RevPAR

   $ 126.17       $ 132.63       $ 108.90       $ 107.32    

OtherPAR

   $ 39.98       $ 39.82       $ 34.58       $ 33.84    

Total RevPAR

   $ 166.15       $ 172.45       $ 143.48       $ 141.16    

 

(1)

Same-Store Hospitality segment excludes Gaylord Rockies

(2)

Operating income and Adjusted EBITDAre for Gaylord Rockies for the 2019 periods exclude asset management fees paid to RHP of $0.5 million and $1.0 million, respectively.

(3)

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 for Real Estate (“Adjusted EBITDAre”)

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

 

     GUIDANCE RANGE
FOR FULL YEAR 2019
 
     Low     High  

Ryman Hospitality Properties, Inc.

    

Net Income

   $ 130,700     $ 134,250  

Provision (benefit) for income taxes

     15,500       17,350  

Interest expense

     116,000       120,000  

Depreciation and amortization

     210,800       216,400  
  

 

 

   

 

 

 

EBITDAre

     473,000       488,000  

Preopening expense

     1,900       2,500  

Non-cash lease expense

     4,800       5,000  

Equity based compensation

     7,600       8,500  

Pension settlement charge, Other

     1,500       1,500  

Interest income on bonds

     10,200       10,500  
  

 

 

   

 

 

 

Consolidated Adjusted EBITDAre

   $ 499,000     $ 516,000  
  

 

 

   

 

 

 

Adjusted EBITDAre of noncontrolling interest

     (30,320     (31,836
  

 

 

   

 

 

 

Consolidated Adjusted EBITDAre,excluding noncontrolling interest

   $ 468,680     $ 484,164  
  

 

 

   

 

 

 

Same-Store Hospitality Segment

    

Operating Income

   $ 270,600     $ 276,000  

Depreciation and amortization

     108,000       110,000  

Non-cash lease expense

     4,800       5,000  

Preopening expense

     —         —    

Other gains and (losses), net

     2,600       2,800  

Interest income on bonds

     10,000       10,200  
  

 

 

   

 

 

 

Adjusted EBITDAre

   $ 396,000     $ 404,000  
  

 

 

   

 

 

 

Gaylord Rockies

    

Operating Loss

     $ (10,400)       $ (8,500)  

Depreciation and amortization

     89,500       91,500  

Preopening expense

     700       700  

Interest income on bonds

     200       300  
  

 

 

   

 

 

 

Adjusted EBITDAre

   $ 80,000     $ 84,000  
  

 

 

   

 

 

 

Entertainment Segment

    

Operating Income

   $ 39,000     $ 41,200  

Depreciation and amortization

     11,000       12,000  

Preopening expense

     1,200       1,800  

Equity based compensation

     800       1,000  

Pro Rata Adjusted EBITDAre from JVs

     —         —    
  

 

 

   

 

 

 

Adjusted EBITDAre

   $ 52,000     $ 56,000  
  

 

 

   

 

 

 

Corporate and Other Segment

    

Operating Loss

     $ (38,100     $ (37,400

Depreciation and amortization

     2,300       2,900  

Equity based compensation

     6,800       7,500  

Pension settlement charge, Other

     1,500       1,500  

Other gains and (losses), net

     (1,500     (2,500
  

 

 

   

 

 

 

Adjusted EBITDAre

     $ (29,000     $ (28,000
  

 

 

   

 

 

 

Ryman Hospitality Properties, Inc.

    

Net income available to common shareholders

   $ 140,000     $ 150,300  

Depreciation & amortization

     210,800       216,400  

Noncontrolling interest FFO adjustments

     (34,700     (35,500
  

 

 

   

 

 

 

Funds from Operations (FFO) available to common shareholders

     316,100       331,200  

Noncontrolling interest AFFO adjustments

     (1,000     (500

Non-cash lease expense

     4,800       5,000  

Amortization of DFC

     5,700       6,200  

Write-Off of Deferred Financing Costs

     800       1,100  

Deferred tax expense (benefit)

     15,800       16,300  

Pension settlement charge

     2,000       2,000  
  

 

 

   

 

 

 

Adjusted FFO available to common shareholders

   $ 344,200     $ 361,300