Ryman Hospitality Properties, Inc. Reports Fourth Quarter and Full Year 2019 Results
Fourth Quarter 2019 Results (as compared to Fourth Quarter 2018):
- Same-Store RevPAR increased 4.8% and Same-Store Total RevPAR increased 4.9%
- Net Income Available to Common Shareholders decreased 71.9% to
$44.7 million (2018 results included a one-time,$131.4 million gain related to the acquisition of increased ownership in the Gaylord Rockies joint venture) - Consolidated Adjusted EBITDAre increased 21.5% to
$132.1 Million - Adjusted Funds from Operations available to common shareholders increased 14.1% to
$96.6 million - Same-Store Gross Advanced Bookings of 811,500 room nights
- Announced intention to acquire Block 21, a mixed-use entertainment, lodging, office and retail complex in the heart of downtown
Austin ; closing expected at the end of the first quarter of 2020 or early in the second quarter of 2020 - Completed common stock offering with net proceeds of
$283 million to the Company - Declares first quarter 2020 dividend of
$0.95 per share; intends to pay$3.80 per share annualized dividend in 2020, a 5.6% increase over full year 2019
Full Year 2019 Results (as compared to Full Year 2018):
- Same-Store RevPAR increased 4.7% and Same-Store Total RevPAR increased 4.6%
- Net Income Available to Common Shareholders decreased 44.9% to
$145.8 million (2018 results included a one-time,$131.4 million gain related to the acquisition of increased ownership in the Gaylord Rockies joint venture) - Consolidated Adjusted EBITDAre increased 31.3% to
$510.5 million - Adjusted Funds from Operations available to common shareholders increased 18.2% to
$356.6 million - Gross Advanced Group Bookings of 2.23 million room nights for full year 2019
Not to be outdone, our fast-growing Entertainment segment completed its best year ever, driven by our
Fourth Quarter and Full Year 2019 Results (as compared to Fourth Quarter and Full Year 2018):
Consolidated Results | ||||||||||||||||||||||
($ in thousands, except per share amounts) | Three Months Ended | Twelve Months ended | ||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | |||||||||||||||||
Total Revenue | 23.8% | 25.8% | ||||||||||||||||||||
Operating Income | 39.2% | 24.9% | ||||||||||||||||||||
Operating Income margin | 16.1% | 14.3% | 1.8pt | 16.7% | 16.8% | -0.1pt | ||||||||||||||||
Net Income available to common shareholders | -71.9% | -44.9% | ||||||||||||||||||||
Net Income available to common shareholders margin | 10.0% | 44.2% | -34.2pt | 9.1% | 20.8% | -11.7pt | ||||||||||||||||
Net Income available to common shareholders per diluted share | -72.5% | -45.3% | ||||||||||||||||||||
Adjusted EBITDAre | 21.5% | 31.3% | ||||||||||||||||||||
Adjusted EBITDAre margin | 29.6% | 30.1% | -0.5pt | 31.8% | 30.5% | 1.3pt | ||||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest | 16.2% | 23.3% | ||||||||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest margin | 28.3% | 30.1% | -1.8pt | 29.9% | 30.5% | -0.6pt | ||||||||||||||||
Funds From Operations (FFO) available to common shareholders | 50.1% | 27.4% | ||||||||||||||||||||
FFO available to common shareholders per diluted share | 47.8% | 26.3% | ||||||||||||||||||||
Adjusted FFO available to common shareholders | 14.1% | 18.2% | ||||||||||||||||||||
Adjusted FFO available to common shareholders per diluted share | 12.2% | 17.1% |
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.
During the fourth quarter and full year 2018, the Company recognized a gain of
Hospitality Segment | |||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||
Three Months Ended | Twelve Months ended | ||||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||||
Hospitality Revenue | 23.9% | 26.0% | |||||||||||||||||||||
Same-Store Hospitality Revenue (1) | 4.9% | 5.9% | |||||||||||||||||||||
Hospitality Operating Income | -1.3% | 6.9% | |||||||||||||||||||||
Hospitality Operating Income margin | 17.8% | 22.4% | -4.6pt | 18.4% | 21.7% | -3.3pt | |||||||||||||||||
Hospitality Adjusted EBITDAre | 20.9% | 28.6% | |||||||||||||||||||||
Hospitality Adjusted EBITDAre margin | 31.5% | 32.3% | -0.8pt | 33.9% | 33.2% | 0.7pt | |||||||||||||||||
Same-Store Hospitality Operating Income (1) | 8.1% | 9.9% | |||||||||||||||||||||
Same-Store Hospitality Operating Income margin (1) | 23.0% | 22.4% | 0.6pt | 22.5% | 21.7% | 0.8pt | |||||||||||||||||
Same-Store Hospitality Adjusted EBITDAre (1) | 5.6% | 6.4% | |||||||||||||||||||||
Same-Store Hospitality Adjusted EBITDAre margin (1) | 32.5% | 32.3% | 0.2pt | 33.4% | 33.2% | 0.2pt | |||||||||||||||||
Hospitality Performance Metrics | |||||||||||||||||||||||
Occupancy | 75.8% | 75.1% | 0.7pt | 75.8% | 75.3% | 0.5pt | |||||||||||||||||
Average Daily Rate (ADR) | 0.8% | 2.4% | |||||||||||||||||||||
RevPAR | 1.8% | 3.1% | |||||||||||||||||||||
Total RevPAR | 5.5% | 5.9% | |||||||||||||||||||||
Same-Store Hospitality Performance Metrics (1) | |||||||||||||||||||||||
Occupancy | 77.5% | 75.1% | 2.4pt | 77.0% | 75.3% | 1.7pt | |||||||||||||||||
Average Daily Rate (ADR) | 1.6% | 2.4% | |||||||||||||||||||||
RevPAR | 4.8% | 4.7% | |||||||||||||||||||||
Total RevPAR | 4.9% | 4.6% | |||||||||||||||||||||
Gross Definite Rooms Nights Booked (1) | 811,462 | 1,052,645 | -22.9% | 2,231,472 | 2,628,283 | -15.1% | |||||||||||||||||
Net Definite Rooms Nights Booked (1) | 720,193 | 921,385 | -21.8% | 1,835,780 | 2,105,972 | -12.8% | |||||||||||||||||
Group Attrition (as % of contracted block) (1) | 13.8% | 13.0% | 0.8pt | 13.6% | 13.6% | 0.0pt | |||||||||||||||||
Cancellations ITYFTY (1)(2) | 4,888 | 2,600 | 88.0% | 45,293 | 31,247 | 45.0% | |||||||||||||||||
(1) Excludes Gaylord Rockies, which opened in |
|||||||||||||||||||||||
(2) "ITYFTY" represents In The Year For The Year. | |||||||||||||||||||||||
Note: Hospitality and Same-Store Hospitality results include approximately 5,200 room nights out of service during fourth quarter 2019 and approximately 31,450 room nights out of service in the twelve months ended |
|||||||||||||||||||||||
Note: For the Company’s definitions of
Gaylord Opryland | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months ended | ||||||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||||||
Revenue | -0.2% | 5.4% | |||||||||||||||||||||||
Operating Income | -3.0% | 6.7% | |||||||||||||||||||||||
Operating Income margin | 26.6% | 27.4% | -0.8pt | 26.6% | 26.2% | 0.4pt | |||||||||||||||||||
Adjusted EBITDAre | -2.5% | 4.3% | |||||||||||||||||||||||
Adjusted EBITDAre margin | 34.8% | 35.6% | -0.8pt | 35.6% | 36.0% | -0.4pt | |||||||||||||||||||
Occupancy | 81.2% | 82.5% | -1.3pt | 78.5% | 77.2% | 1.3pt | |||||||||||||||||||
Average daily rate (ADR) | 3.4% | 2.8% | |||||||||||||||||||||||
RevPAR | 1.7% | 4.5% | |||||||||||||||||||||||
Total RevPAR | -0.2% | 5.4% |
Gaylord Opryland Highlights for Fourth Quarter 2019 (as compared to Fourth Quarter 2018):
- Gaylord Opryland occupancy declined 1.3 percentage points driven by lower group room nights but the impact of the decline was offset by a 3.4% increase in ADR as RevPAR grew 1.7%.
- Total revenue decreased 0.2% to
$107.5 million , impacted by a 2.7% decline in food and beverage spending, which was primarily due to lower catering revenue related to fewer group room nights. - Operating Income and Adjusted EBITDAre decreased by 3.0% and 2.5%, respectively, due to lower banquet and catering spending, higher wage costs and underperformance of Rudolph the Red-Nosed Reindeer: The Musical Show. These declines were partially offset by a full operating quarter of SoundWaves, which opened in
December 2018 . - The Magnolia rooms renovation, which began in late fourth quarter of 2018, was completed on time and on budget in the fourth quarter of 2019, and the hotel entered 2020 with the full complement of these recently updated rooms. During the fourth quarter of 2019, approximately 5,200 room nights were out of service due to the renovation.
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months ended | ||||||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||||||
Revenue | 12.1% | 3.8% | |||||||||||||||||||||||
Operating Income | 52.2% | 7.9% | |||||||||||||||||||||||
Operating Income margin | 19.2% | 14.1% | 5.1pt | 19.2% | 18.5% | 0.7pt | |||||||||||||||||||
Adjusted EBITDAre | 30.3% | 5.1% | |||||||||||||||||||||||
Adjusted EBITDAre margin | 30.0% | 25.8% | 4.2pt | 31.1% | 30.7% | 0.4pt | |||||||||||||||||||
Occupancy | 77.2% | 74.1% | 3.1pt | 77.4% | 77.5% | -0.1pt | |||||||||||||||||||
Average daily rate (ADR) | 1.0% | 2.1% | |||||||||||||||||||||||
RevPAR | 5.4% | 1.9% | |||||||||||||||||||||||
Total RevPAR | 12.1% | 3.8% |
Gaylord Palms Highlights for Fourth Quarter 2019 (as compared to Fourth Quarter 2018):
Gaylord Palms occupancy increased 3.1 percentage points due to strength in both transient and group total room night growth, while group ADR improved 1.0% and RevPAR grew 5.4%. Total RevPAR grew by a strong 12.1%.- Total revenue increased 12.1% to
$60.2 million , benefitting from both improved occupancy and strong food and beverage spending. Successful holiday programming of ICE! also contributed to strong results in the quarter as a new ICE! theme, Polar Express, generated record admissions. - Operating Income and Adjusted EBITDAre increased 52.2% and 30.3%, respectively, benefitting from solid occupancy and strong outside-the-room spending, as well as from the robust reception to holiday programming. A positive mix shift to corporate groups drove approximately 12% growth in catering for the quarter.
- Forward bookings for the Gaylord Palms expansion continue to track in-line with the healthy forward booking pace captured ahead of the Gaylord Texan expansion opening. The room and meeting space expansion at the hotel is on schedule and on budget for a projected third quarter 2021 opening.
Gaylord Texan | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months ended | ||||||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||||||
Revenue | 5.0% | 12.3% | |||||||||||||||||||||||
Operating Income | 3.3% | 20.6% | |||||||||||||||||||||||
Operating Income margin | 30.4% | 30.9% | -0.5pt | 29.2% | 27.2% | 2.0pt | |||||||||||||||||||
Adjusted EBITDAre | 2.3% | 15.1% | |||||||||||||||||||||||
Adjusted EBITDAre margin | 38.0% | 39.0% | -1.0pt | 38.2% | 37.3% | 0.9pt | |||||||||||||||||||
Occupancy | 76.8% | 73.9% | 2.9pt | 78.2% | 74.9% | 3.3pt | |||||||||||||||||||
Average daily rate (ADR) | -2.3% | -0.3% | |||||||||||||||||||||||
RevPAR | 1.6% | 4.1% | |||||||||||||||||||||||
Total RevPAR | 5.0% | 5.4% |
Gaylord Texan Highlights for Fourth Quarter 2019 (as compared to Fourth Quarter 2018):
- Gaylord Texan occupancy improved 2.9 percentage points in the quarter while ADR declined 2.3%, due in part to a shift in group mix towards more government group customers. RevPAR grew 1.6% and Total RevPAR grew 5.0%, with the latter benefitting from catering spending and strong results from the recently renovated Glass Cactus entertainment venue.
- Total revenue increased 5.0% to
$84.7 million , driven by higher occupancy, favorable catering spending, and strong ICE! holiday programming performance, which had record admissions in the quarter. - Operating income and Adjusted EBITDAre increased by 3.3% and 2.3%, respectively. While the higher occupancy and mix shift within groups helped drive food and beverage performance, a mix shift to more government group customers in the quarter caused a decline in ADR, which negatively affected flow-through. Results were also impacted by higher wage costs.
Gaylord National | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months ended | ||||||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||||||
Revenue | 6.7% | 2.6% | |||||||||||||||||||||||
Operating Income | 5.5% | -2.6% | |||||||||||||||||||||||
Operating Income margin | 12.5% | 12.7% | -0.2pt | 12.6% | 13.3% | -0.7pt | |||||||||||||||||||
Adjusted EBITDAre | 4.5% | -0.8% | |||||||||||||||||||||||
Adjusted EBITDAre margin | 24.5% | 25.1% | -0.6pt | 27.1% | 28.0% | -0.9pt | |||||||||||||||||||
Occupancy | 75.1% | 68.2% | 6.9pt | 75.1% | 72.3% | 2.8pt | |||||||||||||||||||
Average daily rate (ADR) | 0.9% | 3.8% | |||||||||||||||||||||||
RevPAR | 11.0% | 7.7% | |||||||||||||||||||||||
Total RevPAR | 6.7% | 2.6% |
Gaylord National Highlights for Fourth Quarter 2019 (as compared to Fourth Quarter 2018):
- Gaylord National occupancy improved 6.9 percentage points aided by growth of association room nights, which were up by more than 17,000 room nights compared to the fourth quarter of 2018. ADR increased 0.9% while RevPAR grew 11.0% and Total RevPAR grew 6.7%. Group ADR was challenged in the quarter as group mix shifted towards more lower rated association group customers.
- Revenue increased 6.7% to
$78.5 million , driven primarily by the improvement in group occupancy. Spending related to other holiday programming such as snow tubing and ICE! retail also contributed to the strong growth in total revenue. Transient ADR was strong and grew 9.9% year over year. - Operating income and Adjusted EBITDAre increased by 5.5% and 4.5%, respectively, driven by strong flow-through from transient rooms revenue and the performance of ICE! programming and associated retail spending. Overall profitability was negatively impacted by higher wage and union-related benefit costs.
Gaylord Rockies (1) | ||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | ||||||||||||||||
Three Months Ended | Twelve Months ended | |||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | |||||||||||
Revenue | - | - | - | - | ||||||||||||
Operating Loss (2) | ( |
- | - | ( |
- | - | ||||||||||
Operating Loss margin | -11.1% | - | - | -3.3% | - | - | ||||||||||
Adjusted EBITDAre (2) | - | - | - | - | ||||||||||||
Adjusted EBITDAre margin | 26.0% | - | - | 36.8% | - | - | ||||||||||
Occupancy | 66.5% | - | - | 69.2% | - | - | ||||||||||
Average daily rate (ADR) | - | - | - | - | ||||||||||||
RevPAR | - | - | - | - | ||||||||||||
Total RevPAR | - | - | - | - | ||||||||||||
(1) Gaylord Rockies opened in |
||||||||||||||||
(2) Operating 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 twelve months ended |
Commenting on the most recently opened hotel property, Reed continued, “Gaylord Rockies closed out a strong first full year of operation. The property has helped the Gaylord Hotels brand reach new customers primarily in the western US and has provided existing customers with a new geographic experience. The early bookings performance at Gaylord Rockies has been very strong and has generated so much interest and such a positive response from group and transient customers alike that we made the decision to move forward with a rooms expansion just one year into the resort’s history. Construction is set to begin in the second quarter of 2020 and is expected to be complete by early 2022. We believe this property has a vibrant future ahead of it and are excited about the years to come.”
Entertainment Segment
For the three months and twelve months ended
Entertainment Segment Results | |||||||||||||||||||
Three Months Ended | Twelve Months ended | ||||||||||||||||||
($ in thousands) | 2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | |||||||||||||
Revenue | 23.1% | 24.4% | |||||||||||||||||
Operating Income/(Loss)1 | ( |
188.2% | 2122.0% | ||||||||||||||||
Operating Income/(Loss) margin | 22.9% | -31.9% | 54.8pt | 23.8% | 1.3% | 22.5pt | |||||||||||||
Adjusted EBITDAre | 34.3% | 53.4% | |||||||||||||||||
Adjusted EBITDAre margin | 30.3% | 27.8% | 2.5pt | 31.7% | 25.7% | 6.0pt | |||||||||||||
(1) 2018 periods include impact of Opry City Stage closure |
Reed continued, “Driven by the sustained success of our core
Corporate and Other Segment
For the three months and twelve months ended
Corporate and Other Segment Results | ||||||||||||||||||||||
Three Months Ended | Twelve Months ended | |||||||||||||||||||||
($ in thousands) | 2019 |
2018 |
% ∆ |
2019 |
2018 |
% ∆ | ||||||||||||||||
Operating Loss | ( |
) | ( |
) | -26.1% | ( |
) | ( |
) | -16.1% | ||||||||||||
Adjusted EBITDAre | ( |
) | ( |
) | -33.4% | ( |
) | ( |
) | -23.9% |
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.
2020 Guidance
The following business performance outlook for 2020 is based on current information as of
($ in millions, except per share figures) | Current Guidance | Full Year | |||||||||
Full Year 2020 | 2020 Guidance | ||||||||||
Low | High | Midpoint | |||||||||
Consolidated Hospitality RevPAR | 3.0% | 5.0% | 4.0% | ||||||||
Consolidated Hospitality Total RevPAR | 2.0% | 4.0% | 3.0% | ||||||||
Net Income | $ | 152.5 | $ | 167.5 | $ | 160.0 | |||||
Adjusted EBITDAre | |||||||||||
Hospitality 1 | $ | 504.0 | $ | 518.0 | $ | 511.0 | |||||
Entertainment 2 | 60.5 | 68.5 | $ | 64.5 | |||||||
Corporate and Other | (30.0) | (28.0) | $ | (29.0) | |||||||
Consolidated Adjusted EBITDAre 1 | $ | 534.5 | $ | 558.5 | $ | 546.5 | |||||
Consolidated Adjusted EBITDAre, excl. noncontrolling interest 3 | $ | 497.0 | $ | 519.0 | $ | 508.0 | |||||
Net Income available to common shareholders 3 | $ | 163.8 | $ | 173.8 | $ | 168.8 | |||||
Funds from Operations (FFO) available to common shareholders 3 | $ | 349.0 | $ | 367.0 | $ | 358.0 | |||||
Adjusted FFO available to common shareholders 3 | $ | 379.0 | $ | 398.0 | $ | 388.5 | |||||
Diluted Income per share available to common shareholders 3 | $ | 2.95 | $ | 3.13 | $ | 3.04 | |||||
Estimated Diluted Shares Outstanding | 55.5 | 55.5 | $ | 55.5 |
(1) Includes fully consolidated results from Gaylord Rockies. The Company owns 62.1% and is the managing member of the joint venture that owns Gaylord Rockies. Also includes approximately 34,000 room nights out of service in 2020 due to the renovation of rooms at Gaylord National. The out of service rooms are included in total available room count for calculating hotel metrics (e.g., RevPAR and Total RevPAR).
(2) Includes impact of the planned Block 21 acquisition and Circle Media. The Block 21 acquisition is subject to closing conditions, including the consent of its lender. Whether this consent will be obtained, and the timing of any closing are uncertain. We assumed a closing date for the Block 21 acquisition of
(3) Excludes ownership of Gaylord Rockies joint venture not controlled or owned by the Company.
Note: For reconciliations of Consolidated Adjusted EBITDAre and Consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest guidance 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.
Reed concluded, “Our momentum continues to increase as we enter 2020, and I couldn’t be more excited for the future of the Company. Since we first outlined what 2020 could look like at our 2016 investor and analyst day, we’ve indicated this year would be a powerful one for us. The work to get here has been substantial, and along the way we have set record after record, but it’s amazing to note all of the new growth opportunities we still have in front of us. We remain confident in our ability to capitalize on the strength of the group market, our competitive position, and the anticipated benefit of our recent capital reinvestments at Gaylord Texan and those underway at Gaylord Palms and Gaylord Rockies. With the multitude of opportunities across our hospitality business and the growth plans on the Entertainment side of our business, we believe the future looks promising for our Company.”
Dividend Update
The Company paid its fourth quarter 2019 cash dividend of
Today, the Company declared its first quarter cash dividend of
Balance Sheet/Liquidity Update
At
Earnings Call Information
About
*The Company is the sole owner of
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, the Company’s ability to borrow funds pursuant to its credit agreement, and the occurrence of any event, change or other circumstance that could delay the closing of the acquisition of Block 21, or the termination of the transaction agreement for the acquisition of Block 21. A widespread outbreak of coronavirus in
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 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. 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
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 consolidated, 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 does not include Gaylord Rockies.
Adjusted FFO available to common shareholders Definition
We calculate FFO, which definition is clarified by NAREIT in its
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 taking into account 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) 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, 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.
Investor Relations Contacts: | Media Contacts: |
(615) 316-6588 | (615) 316-6725 |
mfioravanti@rymanhp.com | ssullivan@rymanhp.com |
~or~ | ~or~ |
(615) 316-6344 | (929) 266-6315 |
tsiefert@rymanhp.com | robert.winters@alpha-ir.com |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
Unaudited | ||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenues : | ||||||||||||||||
Rooms | $ | 145,696 | $ | 121,880 | $ | 557,562 | $ | 454,370 | ||||||||
Food and beverage | 161,424 | 127,355 | 660,770 | 519,843 | ||||||||||||
Other hotel revenue | 91,430 | 72,561 | 203,114 | 153,690 | ||||||||||||
Entertainment | 47,735 | 38,769 | 183,120 | 147,215 | ||||||||||||
Total revenues | 446,285 | 360,565 | 1,604,566 | 1,275,118 | ||||||||||||
Operating expenses: | ||||||||||||||||
Rooms | 36,650 | 29,510 | 144,834 | 118,060 | ||||||||||||
Food and beverage | 92,227 | 71,229 | 362,850 | 282,906 | ||||||||||||
Other hotel expenses | 136,809 | 112,564 | 409,883 | 339,529 | ||||||||||||
Management fees | 11,065 | 8,421 | 39,608 | 30,744 | ||||||||||||
Total hotel operating expenses | 276,751 | 221,724 | 957,175 | 771,239 | ||||||||||||
Entertainment | 33,887 | 28,302 | 126,609 | 109,249 | ||||||||||||
Corporate | 9,764 | 7,652 | 36,282 | 30,833 | ||||||||||||
Preopening costs | 848 | 897 | 3,122 | 4,869 | ||||||||||||
Impairment and other charges | - | 19,243 | - | 23,783 | ||||||||||||
Depreciation and amortization | 53,287 | 31,221 | 213,847 | 120,876 | ||||||||||||
Total operating expenses | 374,537 | 309,039 | 1,337,035 | 1,060,849 | ||||||||||||
Operating income | 71,748 | 51,526 | 267,531 | 214,269 | ||||||||||||
Interest expense, net of amounts capitalized | (30,780) | (19,387) | (131,620) | (74,961) | ||||||||||||
Interest income | 3,013 | 2,272 | 11,769 | 10,469 | ||||||||||||
Loss on extinguishment of debt | - | - | (494) | - | ||||||||||||
Income (loss) from joint ventures | (635) | 127,232 | (1,110) | 125,005 | ||||||||||||
Other gains and (losses), net | (164) | (452) | 693 | 1,633 | ||||||||||||
Income before income taxes | 43,182 | 161,191 | 146,769 | 276,415 | ||||||||||||
Provision for income taxes | (4,732) | (1,997) | (18,475) | (11,745) | ||||||||||||
Net income | 38,450 | 159,194 | 128,294 | 264,670 | ||||||||||||
Net loss attributable to noncontrolling interest in consolidated joint venture | 6,204 | - | 17,500 | - | ||||||||||||
Net income available to common shareholders | $ | 44,654 | $ | 159,194 | $ | 145,794 | $ | 264,670 | ||||||||
Basic income per share available to common shareholders | $ | 0.86 | $ | 3.10 | $ | 2.82 | $ | 5.16 | ||||||||
Diluted income per share available to common shareholders | $ | 0.85 | $ | 3.09 | $ | 2.81 | $ | 5.14 | ||||||||
Weighted average common shares for the period: | ||||||||||||||||
Basic | 52,197 | 51,334 | 51,609 | 51,294 | ||||||||||||
Diluted | 52,567 | 51,543 | 51,975 | 51,507 |
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
Unaudited | ||||||||
(In thousands) | ||||||||
2019 | 2018 | |||||||
ASSETS: | ||||||||
Property and equipment, net of accumulated depreciation | $ | 3,130,252 | $ | 3,149,095 | ||||
Cash and cash equivalents - unrestricted | 362,430 | 103,437 | ||||||
Cash and cash equivalents - restricted | 57,966 | 45,652 | ||||||
Notes receivable | 110,135 | 122,209 | ||||||
Trade receivables, net | 70,768 | 67,923 | ||||||
Deferred income taxes, net | 25,959 | 40,557 | ||||||
Prepaid expenses and other assets | 123,845 | 78,240 | ||||||
Intangible assets | 207,113 | 246,770 | ||||||
Total assets | $ | 4,088,468 | $ | 3,853,883 | ||||
LIABILITIES AND EQUITY: | ||||||||
Debt and finance lease obligations | $ | 2,559,968 | $ | 2,441,895 | ||||
Accounts payable and accrued liabilities | 264,915 | 274,890 | ||||||
Dividends payable | 50,711 | 45,019 | ||||||
Deferred management rights proceeds | 175,332 | 174,026 | ||||||
Operating lease liabilities | 106,331 | - | ||||||
Other liabilities | 64,971 | 161,043 | ||||||
Noncontrolling interest in consolidated joint venture | 221,511 | 287,433 | ||||||
Stockholders' equity | 644,729 | 469,577 | ||||||
Total liabilities and equity | $ | 4,088,468 | $ | 3,853,883 | ||||
SUPPLEMENTAL FINANCIAL RESULTS | ||||||||||||||||||||||||
ADJUSTED EBITDAre RECONCILIATION | ||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | |||||||||||||||||
Consolidated | ||||||||||||||||||||||||
Revenue | $ | 446,285 | $ | 360,565 | $ | 1,604,566 | $ | 1,275,118 | ||||||||||||||||
Net income | $ | 38,450 | 8.6% | $ | 159,194 | 44.2% | $ | 128,294 | 8.0% | $ | 264,670 | 20.8% | ||||||||||||
Interest expense, net | 27,767 | 17,115 | 119,851 | 64,492 | ||||||||||||||||||||
Provision for income taxes | 4,732 | 1,997 | 18,475 | 11,745 | ||||||||||||||||||||
Depreciation & amortization | 53,287 | 31,221 | 213,847 | 120,876 | ||||||||||||||||||||
(Gain) loss on disposal of assets | (4) | - | 1 | 116 | ||||||||||||||||||||
Pro rata EBITDAre from unconsolidated joint ventures | (3) | 893 | (11) | 1,198 | ||||||||||||||||||||
EBITDAre | 124,229 | 27.8% | 210,420 | 58.4% | 480,457 | 29.9% | 463,097 | 36.3% | ||||||||||||||||
Preopening costs | 848 | 897 | 3,122 | 4,869 | ||||||||||||||||||||
Non-cash ground lease expense | 1,189 | 1,378 | 4,910 | 5,291 | ||||||||||||||||||||
Equity-based compensation expense | 1,971 | 1,832 | 7,833 | 7,656 | ||||||||||||||||||||
Pension settlement charge | 327 | 555 | 1,904 | 1,559 | ||||||||||||||||||||
Impairment charges | - | 19,243 | - | 23,783 | ||||||||||||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 2,508 | 2,200 | 10,272 | 10,128 | ||||||||||||||||||||
Loss on extinguishment of debt | - | - | 494 | - | ||||||||||||||||||||
Transaction costs of acquisitions | 362 | 993 | 417 | 993 | ||||||||||||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | 638 | (128,818) | 1,121 | (128,598) | ||||||||||||||||||||
Adjusted EBITDAre | $ | 132,072 | 29.6% | $ | 108,700 | 30.1% | $ | 510,530 | 31.8% | $ | 388,778 | 30.5% | ||||||||||||
Adjusted EBITDAre of noncontrolling interest | (5,771) | - | (31,138) | - | ||||||||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest | $ | 126,301 | 28.3% | $ | 108,700 | 30.1% | $ | 479,392 | 29.9% | $ | 388,778 | 30.5% | ||||||||||||
Hospitality segment | ||||||||||||||||||||||||
Revenue | $ | 398,550 | $ | 321,796 | $ | 1,421,446 | $ | 1,127,903 | ||||||||||||||||
Operating income | $ | 71,018 | 17.8% | $ | 71,979 | 22.4% | $ | 261,936 | 18.4% | $ | 244,961 | 21.7% | ||||||||||||
Depreciation & amortization | 50,159 | 27,400 | 201,068 | 108,779 | ||||||||||||||||||||
Preopening costs | 622 | 693 | 1,267 | 2,924 | ||||||||||||||||||||
Non-cash lease expense | 1,169 | 1,248 | 4,674 | 4,991 | ||||||||||||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 2,508 | 2,200 | 10,272 | 10,128 | ||||||||||||||||||||
Transaction costs of acquisitions | - | 993 | 55 | 993 | ||||||||||||||||||||
Other gains and (losses), net | (7) | - | 2,761 | 2,682 | ||||||||||||||||||||
Pro rata adjusted EBITDAre from joint ventures | - | (692) | - | (692) | ||||||||||||||||||||
Adjusted EBITDAre | $ | 125,469 | 31.5% | $ | 103,821 | 32.3% | $ | 482,033 | 33.9% | $ | 374,766 | 33.2% | ||||||||||||
Same-Store Hospitality segment (1) | ||||||||||||||||||||||||
Revenue | $ | 337,602 | $ | 321,796 | $ | 1,194,870 | $ | 1,127,903 | ||||||||||||||||
Operating income | $ | 77,810 | 23.0% | $ | 71,979 | 22.4% | $ | 269,331 | 22.5% | $ | 244,961 | 21.7% | ||||||||||||
Depreciation & amortization | 27,535 | 27,400 | 111,030 | 108,779 | ||||||||||||||||||||
Preopening costs | 622 | 693 | 677 | 2,924 | ||||||||||||||||||||
Non-cash lease expense | 1,169 | 1,248 | 4,674 | 4,991 | ||||||||||||||||||||
Interest income on Gaylord National bonds | 2,508 | 2,200 | 10,164 | 10,128 | ||||||||||||||||||||
Transaction costs of acquisitions | - | 993 | 55 | 993 | ||||||||||||||||||||
Other gains and (losses), net | (7) | - | 2,761 | 2,682 | ||||||||||||||||||||
Pro rata adjusted EBITDAre from joint ventures | - | (692) | - | (692) | ||||||||||||||||||||
Adjusted EBITDAre | $ | 109,637 | 32.5% | $ | 103,821 | 32.3% | $ | 398,692 | 33.4% | $ | 374,766 | 33.2% | ||||||||||||
Entertainment segment | ||||||||||||||||||||||||
Revenue | $ | 47,735 | $ | 38,769 | $ | 183,120 | $ | 147,215 | ||||||||||||||||
Operating income (loss) | $ | 10,913 | 22.9% | $ | (12,375) | -31.9 | % | $ | 43,506 | 23.8% | $ | 1,958 | 1.3% | |||||||||||
Depreciation & amortization | 2,709 | 3,395 | 11,150 | 10,280 | ||||||||||||||||||||
Preopening costs | 226 | 204 | 1,855 | 1,945 | ||||||||||||||||||||
Non-cash lease expense | 20 | 130 | 236 | 300 | ||||||||||||||||||||
Equity-based compensation | 242 | 178 | 862 | 1,229 | ||||||||||||||||||||
Impairment charges | - | 19,243 | - | 23,783 | ||||||||||||||||||||
Transaction costs of acquisitions | 361 | - | 361 | - | ||||||||||||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | - | - | - | (1,702) | ||||||||||||||||||||
Adjusted EBITDAre | $ | 14,471 | 30.3% | $ | 10,775 | 27.8% | $ | 57,970 | 31.7% | $ | 37,793 | 25.7% | ||||||||||||
Corporate and Other segment | ||||||||||||||||||||||||
Operating loss | $ | (10,183) | $ | (8,078) | $ | (37,911) | $ | (32,650) | ||||||||||||||||
Depreciation & amortization | 419 | 426 | 1,629 | 1,817 | ||||||||||||||||||||
Other gains and (losses), net | (160) | (453) | (2,560) | (934) | ||||||||||||||||||||
Equity-based compensation | 1,729 | 1,654 | 6,971 | 6,427 | ||||||||||||||||||||
Pension settlement charge | 327 | 555 | 1,904 | 1,559 | ||||||||||||||||||||
Loss on extinguishment of debt | - | - | 494 | - | ||||||||||||||||||||
Adjusted EBITDAre | $ | (7,868) | $ | (5,896) | $ | (29,473) | $ | (23,781) | ||||||||||||||||
(1) Same-Store Hospitality segment excludes Gaylord Rockies, which opened in |
SUPPLEMENTAL FINANCIAL RESULTS | ||||||||||||||||
FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO RECONCILIATION | ||||||||||||||||
Unaudited | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Consolidated | ||||||||||||||||
Net income | $ | 38,450 | $ | 159,194 | $ | 128,294 | $ | 264,670 | ||||||||
Noncontrolling interest | 6,204 | - | 17,500 | - | ||||||||||||
Net income available to common shareholders | 44,654 | 159,194 | 145,794 | 264,670 | ||||||||||||
Depreciation & amortization | 53,250 | 31,221 | 213,690 | 120,876 | ||||||||||||
Adjustments for noncontrolling interest | (8,563 | ) | - | (34,538 | ) | - | ||||||||||
Pro rata adjustments from joint ventures | - | (130,897 | ) | - | (130,524 | ) | ||||||||||
FFO available to common shareholders | 89,341 | 59,518 | 324,946 | 255,022 | ||||||||||||
Right-of-use asset amortization | 37 | - | 157 | - | ||||||||||||
Non-cash lease expense | 1,189 | 1,378 | 4,910 | 5,291 | ||||||||||||
Pension settlement charge | 327 | 555 | 1,904 | 1,559 | ||||||||||||
Impairment charges | - | 19,243 | - | 23,783 | ||||||||||||
Pro rata adjustments from joint ventures | - | 27 | - | (2,702 | ) | |||||||||||
(Gain) loss on other assets | (4 | ) | - | (4 | ) | 80 | ||||||||||
Write-off of deferred financing costs | 246 | - | 3,079 | 1,956 | ||||||||||||
Amortization of deferred financing costs | 1,857 | 1,395 | 7,662 | 5,632 | ||||||||||||
Amortization of debt premiums | (66 | ) | - | (66 | ) | - | ||||||||||
Loss on extinguishment of debt | - | - | 494 | - | ||||||||||||
Adjustments for noncontrolling interest | (214 | ) | - | (1,282 | ) | - | ||||||||||
Transaction costs of acquisitions | 362 | 993 | 417 | 993 | ||||||||||||
Deferred tax expense | 3,549 | 1,599 | 14,414 | 10,190 | ||||||||||||
Adjusted FFO available to common shareholders | $ | 96,624 | $ | 84,708 | $ | 356,631 | $ | 301,804 | ||||||||
Capital expenditures (1) | (21,458 | ) | (22,772 | ) | (73,909 | ) | (68,792 | ) | ||||||||
Adjusted FFO available to common shareholders (ex. maintenance capex) | $ | 75,166 | $ | 61,936 | $ | 282,722 | $ | 233,012 | ||||||||
Basic net income per share | $ | 0.86 | $ | 3.10 | $ | 2.82 | $ | 5.16 | ||||||||
Fully diluted net income per share | $ | 0.85 | $ | 3.09 | $ | 2.81 | $ | 5.14 | ||||||||
FFO available to common shareholders per basic share | $ | 1.71 | $ | 1.16 | $ | 6.30 | $ | 4.97 | ||||||||
Adjusted FFO available to common shareholders per basic share | $ | 1.85 | $ | 1.65 | $ | 6.91 | $ | 5.88 | ||||||||
FFO available to common shareholders per diluted share | $ | 1.70 | $ | 1.15 | $ | 6.25 | $ | 4.95 | ||||||||
Adjusted FFO available to common shareholders per diluted share | $ | 1.84 | $ | 1.64 | $ | 6.86 | $ | 5.86 | ||||||||
(1) Represents FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties. |
SUPPLEMENTAL FINANCIAL RESULTS | ||||||||||||||||||||||||
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS | ||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | |||||||||||||||||
Hospitality segment | ||||||||||||||||||||||||
Revenue | $ | 398,550 | $ | 321,796 | $ | 1,421,446 | $ | 1,127,903 | ||||||||||||||||
Operating Income | $ | 71,018 | 17.8 | % | $ | 71,979 | 22.4 | % | $ | 261,936 | 18.4 | % | $ | 244,961 | 21.7 | % | ||||||||
Depreciation & amortization | 50,159 | 27,400 | 201,068 | 108,779 | ||||||||||||||||||||
Preopening costs | 622 | 693 | 1,267 | 2,924 | ||||||||||||||||||||
Non-cash lease expense | 1,169 | 1,248 | 4,674 | 4,991 | ||||||||||||||||||||
Interest income on Gaylord National and Gaylord Rockies bonds | 2,508 | 2,200 | 10,272 | 10,128 | ||||||||||||||||||||
Transaction costs of acquisitions | - | 993 | 55 | 993 | ||||||||||||||||||||
Other gains and (losses), net | (7 | ) | - | 2,761 | 2,682 | |||||||||||||||||||
Pro rata adjusted EBITDA from joint ventures | - | (692 | ) | - | (692 | ) | ||||||||||||||||||
Adjusted EBITDAre | $ | 125,469 | 31.5 | % | $ | 103,821 | 32.3 | % | $ | 482,033 | 33.9 | % | $ | 374,766 | 33.2 | % | ||||||||
Occupancy | 75.8 | % | 75.1 | % | 75.8 | % | 75.3 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 206.53 | $ | 204.88 | $ | 199.26 | $ | 194.64 | ||||||||||||||||
RevPAR | $ | 156.64 | $ | 153.88 | $ | 151.09 | $ | 146.50 | ||||||||||||||||
OtherPAR | $ | 271.85 | $ | 252.41 | $ | 234.11 | $ | 217.16 | ||||||||||||||||
Total RevPAR | $ | 428.49 | $ | 406.29 | $ | 385.20 | $ | 363.66 | ||||||||||||||||
Same-Store Hospitality segment (1) | ||||||||||||||||||||||||
Revenue | $ | 337,602 | $ | 321,796 | $ | 1,194,870 | $ | 1,127,903 | ||||||||||||||||
Operating Income | $ | 77,810 | 23.0 | % | $ | 71,979 | 22.4 | % | $ | 269,331 | 22.5 | % | $ | 244,961 | 21.7 | % | ||||||||
Depreciation & amortization | 27,535 | 27,400 | 111,030 | 108,779 | ||||||||||||||||||||
Preopening costs | 622 | 693 | 677 | 2,924 | ||||||||||||||||||||
Non-cash lease expense | 1,169 | 1,248 | 4,674 | 4,991 | ||||||||||||||||||||
Interest income on Gaylord National bonds | 2,508 | 2,200 | 10,164 | 10,128 | ||||||||||||||||||||
Transaction costs of acquisitions | - | 993 | 55 | 993 | ||||||||||||||||||||
Other gains and (losses), net | (7 | ) | - | 2,761 | 2,682 | |||||||||||||||||||
Pro rata adjusted EBITDA from joint ventures | - | (692 | ) | - | (692 | ) | ||||||||||||||||||
Adjusted EBITDAre | $ | 109,637 | 32.5 | % | $ | 103,821 | 32.3 | % | $ | 398,692 | 33.4 | % | $ | 374,766 | 33.2 | % | ||||||||
Occupancy | 77.5 | % | 75.1 | % | 77.0 | % | 75.3 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 208.08 | $ | 204.88 | $ | 199.31 | $ | 194.64 | ||||||||||||||||
RevPAR | $ | 161.20 | $ | 153.88 | $ | 153.42 | $ | 146.50 | ||||||||||||||||
OtherPAR | $ | 265.05 | $ | 252.41 | $ | 226.84 | $ | 217.16 | ||||||||||||||||
Total RevPAR | $ | 426.25 | $ | 406.29 | $ | 380.26 | $ | 363.66 | ||||||||||||||||
Gaylord Opryland | ||||||||||||||||||||||||
Revenue | $ | 107,480 | $ | 107,748 | $ | 385,610 | $ | 365,999 | ||||||||||||||||
Operating Income | $ | 28,588 | 26.6 | % | $ | 29,482 | 27.4 | % | $ | 102,467 | 26.6 | % | $ | 96,033 | 26.2 | % | ||||||||
Depreciation & amortization | 8,786 | 8,215 | 34,794 | 34,665 | ||||||||||||||||||||
Preopening costs | - | 653 | 55 | 925 | ||||||||||||||||||||
Adjusted EBITDAre | $ | 37,374 | 34.8 | % | $ | 38,350 | 35.6 | % | $ | 137,316 | 35.6 | % | $ | 131,623 | 36.0 | % | ||||||||
Occupancy | 81.2 | % | 82.5 | % | 78.5 | % | 77.2 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 205.40 | $ | 198.64 | $ | 196.54 | $ | 191.17 | ||||||||||||||||
RevPAR | $ | 166.74 | $ | 163.89 | $ | 154.23 | $ | 147.52 | ||||||||||||||||
OtherPAR | $ | 237.78 | $ | 241.64 | $ | 211.58 | $ | 199.69 | ||||||||||||||||
Total RevPAR | $ | 404.52 | $ | 405.53 | $ | 365.81 | $ | 347.21 | ||||||||||||||||
Revenue | $ | 60,171 | $ | 53,692 | $ | 208,298 | $ | 200,763 | ||||||||||||||||
Operating Income | $ | 11,533 | 19.2 | % | $ | 7,579 | 14.1 | % | $ | 40,051 | 19.2 | % | $ | 37,128 | 18.5 | % | ||||||||
Depreciation & amortization | 4,701 | 5,009 | 19,393 | 19,465 | ||||||||||||||||||||
Preopening costs | 622 | - | 622 | - | ||||||||||||||||||||
Non-cash lease expense | 1,169 | 1,248 | 4,674 | 4,991 | ||||||||||||||||||||
Adjusted EBITDAre | $ | 18,025 | 30.0 | % | $ | 13,836 | 25.8 | % | $ | 64,740 | 31.1 | % | $ | 61,584 | 30.7 | % | ||||||||
Occupancy | 77.2 | % | 74.1 | % | 77.4 | % | 77.5 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 208.49 | $ | 206.36 | $ | 196.06 | $ | 192.10 | ||||||||||||||||
RevPAR | $ | 161.05 | $ | 152.84 | $ | 151.68 | $ | 148.79 | ||||||||||||||||
OtherPAR | $ | 300.83 | $ | 259.31 | $ | 251.34 | $ | 239.65 | ||||||||||||||||
Total RevPAR | $ | 461.88 | $ | 412.15 | $ | 403.02 | $ | 388.44 | ||||||||||||||||
Gaylord Texan | ||||||||||||||||||||||||
Revenue | $ | 84,675 | $ | 80,624 | $ | 292,548 | $ | 260,418 | ||||||||||||||||
Operating Income | $ | 25,730 | 30.4 | % | $ | 24,914 | 30.9 | % | $ | 85,531 | 29.2 | % | $ | 70,915 | 27.2 | % | ||||||||
Depreciation & amortization | 6,463 | 6,560 | 26,362 | 24,309 | ||||||||||||||||||||
Preopening costs | - | - | - | 1,959 | ||||||||||||||||||||
Adjusted EBITDAre | $ | 32,193 | 38.0 | % | $ | 31,474 | 39.0 | % | $ | 111,893 | 38.2 | % | $ | 97,183 | 37.3 | % | ||||||||
Occupancy | 76.8 | % | 73.9 | % | 78.2 | % | 74.9 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 208.03 | $ | 212.82 | $ | 196.26 | $ | 196.78 | ||||||||||||||||
RevPAR | $ | 159.82 | $ | 157.37 | $ | 153.45 | $ | 147.35 | ||||||||||||||||
OtherPAR | $ | 347.55 | $ | 325.73 | $ | 288.39 | $ | 271.77 | ||||||||||||||||
Total RevPAR | $ | 507.37 | $ | 483.10 | $ | 441.84 | $ | 419.12 | ||||||||||||||||
Gaylord National | ||||||||||||||||||||||||
Revenue | $ | 78,481 | $ | 73,553 | $ | 281,367 | $ | 274,299 | ||||||||||||||||
Operating Income | $ | 9,820 | 12.5 | % | $ | 9,310 | 12.7 | % | $ | 35,555 | 12.6 | % | $ | 36,499 | 13.3 | % | ||||||||
Depreciation & amortization | 6,935 | 6,918 | 27,776 | 27,565 | ||||||||||||||||||||
Interest income on Gaylord National bonds | 2,508 | 2,200 | 10,164 | 10,128 | ||||||||||||||||||||
Other gains and (losses), net | (7 | ) | - | 2,761 | 2,682 | |||||||||||||||||||
Adjusted EBITDAre | $ | 19,256 | 24.5 | % | $ | 18,428 | 25.1 | % | $ | 76,256 | 27.1 | % | $ | 76,874 | 28.0 | % | ||||||||
Occupancy | 75.1 | % | 68.2 | % | 75.1 | % | 72.3 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 220.86 | $ | 218.99 | $ | 215.74 | $ | 207.83 | ||||||||||||||||
RevPAR | $ | 165.76 | $ | 149.28 | $ | 161.94 | $ | 150.31 | ||||||||||||||||
OtherPAR | $ | 261.62 | $ | 251.26 | $ | 224.27 | $ | 226.19 | ||||||||||||||||
Total RevPAR | $ | 427.38 | $ | 400.54 | $ | 386.21 | $ | 376.50 | ||||||||||||||||
Gaylord Rockies | ||||||||||||||||||||||||
Revenue | $ | 60,948 | $ | - | $ | 226,576 | $ | - | ||||||||||||||||
Operating Loss (2) | $ | (6,792 | ) | -11.1 | % | $ | - | $ | (7,395 | ) | -3.3 | % | $ | - | ||||||||||
Depreciation & amortization | 22,624 | - | 90,038 | - | ||||||||||||||||||||
Preopening costs | - | - | 590 | - | ||||||||||||||||||||
Interest income on Gaylord Rockies bonds | - | - | 108 | - | ||||||||||||||||||||
Adjusted EBITDAre (2) | $ | 15,832 | 26.0 | % | $ | - | $ | 83,341 | 36.8 | % | $ | - | ||||||||||||
Occupancy | 66.5 | % | n/a | 69.2 | % | n/a | ||||||||||||||||||
Average daily rate (ADR) | $ | 196.17 | n/a | $ | 198.94 | n/a | ||||||||||||||||||
RevPAR | $ | 130.51 | n/a | $ | 137.76 | n/a | ||||||||||||||||||
OtherPAR | $ | 310.84 | n/a | $ | 275.80 | n/a | ||||||||||||||||||
Total RevPAR | $ | 441.35 | n/a | $ | 413.56 | n/a | ||||||||||||||||||
Revenue | $ | 3,094 | $ | 2,383 | $ | 11,725 | $ | 10,761 | ||||||||||||||||
Operating Income | $ | 478 | 15.4 | % | $ | 148 | 6.2 | % | $ | 1,809 | 15.4 | % | $ | 1,489 | 13.8 | % | ||||||||
Depreciation & amortization | 335 | 329 | 1,338 | 1,312 | ||||||||||||||||||||
Adjusted EBITDAre | $ | 813 | 26.3 | % | $ | 477 | 20.0 | % | $ | 3,147 | 26.8 | % | $ | 2,801 | 26.0 | % | ||||||||
Occupancy | 68.9 | % | 59.8 | % | 70.4 | % | 66.6 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 214.59 | $ | 186.57 | $ | 207.53 | $ | 198.03 | ||||||||||||||||
RevPAR | $ | 147.89 | $ | 111.48 | $ | 146.01 | $ | 131.96 | ||||||||||||||||
OtherPAR | $ | 27.22 | $ | 23.46 | $ | 21.29 | $ | 21.60 | ||||||||||||||||
Total RevPAR | $ | 175.11 | $ | 134.94 | $ | 167.30 | $ | 153.56 | ||||||||||||||||
Revenue | $ | 3,701 | $ | 3,796 | $ | 15,322 | $ | 15,663 | ||||||||||||||||
Operating Income | $ | 1,661 | 44.9 | % | $ | 546 | 14.4 | % | $ | 3,918 | 25.6 | % | $ | 2,897 | 18.5 | % | ||||||||
Depreciation & amortization | 315 | 369 | 1,367 | 1,463 | ||||||||||||||||||||
Preopening costs | - | 40 | - | 40 | ||||||||||||||||||||
Pro rata adjusted EBITDA from joint ventures | - | (692 | ) | - | (692 | ) | ||||||||||||||||||
Transaction costs of acquisitions | - | 993 | 55 | 993 | ||||||||||||||||||||
Adjusted EBITDAre | $ | 1,976 | 53.4 | % | $ | 1,256 | 33.1 | % | $ | 5,340 | 34.9 | % | $ | 4,701 | 30.0 | % | ||||||||
Occupancy | 68.4 | % | 71.9 | % | 70.4 | % | 74.0 | % | ||||||||||||||||
Average daily rate (ADR) | $ | 140.00 | $ | 139.70 | $ | 145.13 | $ | 142.72 | ||||||||||||||||
RevPAR | $ | 95.70 | $ | 100.50 | $ | 102.22 | $ | 105.56 | ||||||||||||||||
OtherPAR | $ | 37.23 | $ | 39.29 | $ | 36.35 | $ | 36.97 | ||||||||||||||||
Total RevPAR | $ | 132.93 | $ | 139.79 | $ | 138.57 | $ | 142.53 | ||||||||||||||||
(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 |
||||||||||||||||||||||||
(3) Includes other hospitality revenue and expense |
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 2020 | ||||||||||
Low | High | |||||||||
Net Income | $ | 152,500 | $ | 167,500 | ||||||
Provision (benefit) for income taxes | 20,000 | 21,400 | ||||||||
Interest expense | 115,600 | 116,000 | ||||||||
Depreciation and amortization | 220,700 | 226,400 | ||||||||
EBITDAre | 508,800 | 531,300 | ||||||||
Preopening expense | 2,600 | 3,100 | ||||||||
Non-cash lease expense | 4,500 | 4,800 | ||||||||
Equity based compensation | 8,100 | 8,600 | ||||||||
Pension settlement charge, Other | 2,000 | 2,000 | ||||||||
Interest income on bonds | 8,500 | 8,700 | ||||||||
Consolidated Adjusted EBITDAre | $ | 534,500 | $ | 558,500 | ||||||
Adjusted EBITDAre of noncontrolling interest | (37,900 | ) | (39,416 | ) | ||||||
Consolidated Adjusted EBITDAre,excluding noncontrolling interest | $ | 496,600 | $ | 519,084 | ||||||
Consolidated Hospitality Segment | ||||||||||
Operating Income | $ | 288,100 | $ | 297,300 | ||||||
Depreciation and amortization | 200,000 | 204,000 | ||||||||
Non-cash lease expense | 4,500 | 4,800 | ||||||||
Preopening expense | 200 | 300 | ||||||||
Other gains and (losses), net | 2,700 | 2,900 | ||||||||
Interest income on bonds | 8,500 | 8,700 | ||||||||
Adjusted EBITDAre | $ | 504,000 | $ | 518,000 | ||||||
Gaylord Rockies | ||||||||||
Operating Loss | $ | 10,500 | $ | 12,500 | ||||||
Depreciation and amortization | 89,500 | 91,500 | ||||||||
Adjusted EBITDAre | $ | 100,000 | $ | 104,000 | ||||||
Entertainment Segment | ||||||||||
Operating Income | $ | 50,500 | $ | 54,300 | ||||||
Depreciation and amortization | 17,300 | 18,800 | ||||||||
Gains/Losses from JV | (11,000 | ) | (9,000 | ) | ||||||
Preopening expense | 2,400 | 2,800 | ||||||||
Equity based compensation | 1,300 | 1,600 | ||||||||
Adjusted EBITDAre | $ | 60,500 | $ | 68,500 | ||||||
Corporate and Other Segment | ||||||||||
Operating Loss | $ | (40,400 | ) | $ | (38,800 | ) | ||||
Depreciation and amortization | 3,400 | 3,600 | ||||||||
Equity based compensation | 6,800 | 7,000 | ||||||||
Pension settlement charge, Other | 2,000 | 2,000 | ||||||||
Other gains and (losses), net | (1,800 | ) | (1,800 | ) | ||||||
Adjusted EBITDAre | $ | (30,000 | ) | $ | (28,000 | ) | ||||
Net income available to common shareholders | $ | 163,750 | $ | 173,750 | ||||||
Depreciation & amortization | 220,700 | 226,400 | ||||||||
Noncontrolling interest FFO adjustments | (35,250 | ) | (33,250 | ) | ||||||
Funds from Operations (FFO) available to common shareholders | 349,200 | 366,900 | ||||||||
Noncontrolling interest AFFO adjustments | (1,500 | ) | (1,000 | ) | ||||||
Non-cash lease expense | 4,500 | 4,800 | ||||||||
Amortization of DFC | 7,100 | 7,600 | ||||||||
Deferred tax expense (benefit) | 17,300 | 17,800 | ||||||||
Pension settlement charge | 2,000 | 2,000 | ||||||||
Adjusted FFO available to common shareholders | $ | 378,600 | $ | 398,100 |
Source: Ryman Hospitality Properties, Inc.