Ryman Hospitality Properties, Inc. Reports Fourth Quarter and Full Year 2020 Results
Fourth Quarter 2020 Highlights:
- Average monthly cash burn for the fourth quarter of 2020 was approximately
$12 million per month, a decrease of approximately$11 million from the third quarter of 2020 - Through year end, rebooked 1.34 million room nights, or approximately 58% of total room nights cancelled as a result of COVID-19
- Successfully extended credit facility waiver period of financial covenants through
March 31, 2022 - Subsequent to the quarter’s end, successfully completed
$600 million private placement of senior unsecured notes due 2029 at a favorable 4.5% rate, with proceeds used to purchase, pursuant to the previously announced tender offer, and redeem the$400 million 5.00% senior unsecured notes due 2023, and excess proceeds used to repay revolver borrowings and general corporate purposes
While COVID-19 continues to present a significant challenge across the country, we are optimistic that our business will begin to return to more typical levels later this year. Our meeting planner research and advanced bookings indicates there is strong desire to resume travel and in-person meetings once vaccines are widely distributed to the public.
I am proud of our employees, partners and other stakeholders who have worked together to continue managing through the twists and turns of this period of time as we set this Company up to emerge from this crisis in a position of strength.”
Fourth Quarter and Full Year 2020 Results (as compared to Fourth Quarter and Full Year 2019):
Consolidated Results
($ in thousands, except per share amounts) | Three Months Ended | Twelve Months Ended | |||||||||||||||
2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | ||||||||||||
Total Revenue | $ | 126,515 | $ | 446,285 | -71.7% | $ | 524,475 | $ | 1,604,566 | -67.3% | |||||||
Operating Income/(Loss) (1) | $ | (64,680) | $ | 71,748 | -190.1% | $ | (303,831) | $ | 267,531 | -213.6% | |||||||
Operating Income/(Loss) margin | -51.1% | 16.1% | -67.2pt | -57.9% | 16.7% | -74.6pt | |||||||||||
Net Income/(Loss) available to common shareholders (1) (2) (3) | $ | (79,724) | $ | 44,654 | -278.5% | $ | (417,391) | $ | 145,794 | -386.3% | |||||||
Net Income/(Loss) available to common shareholders margin | -63.0% | 10.0% | -73.0pt | -79.6% | 9.1% | -88.7pt | |||||||||||
Net Income/(Loss) available to common shareholders per diluted share | $ | (1.45) | $ | 0.85 | -270.6% | $ | (7.59) | $ | 2.81 | -370.1% | |||||||
Adjusted EBITDAre | $ | (6,633) | $ | 132,072 | -105.0% | $ | (40,279) | $ | 510,530 | -107.9% | |||||||
Adjusted EBITDAre margin | -5.2% | 29.6% | -34.8pt | -7.7% | 31.8% | -39.5pt | |||||||||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture | $ | (5,534) | $ | 126,301 | -104.4% | $ | (44,268) | $ | 479,392 | -109.2% | |||||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture margin | -4.4% | 28.3% | -32.7pt | -8.4% | 29.9% | -38.3pt | |||||||||||
Funds From Operations (FFO) available to common shareholders and unit holders (1) (2) (3) | $ | (34,421) | $ | 89,341 | -138.5% | $ | (236,577) | $ | 324,946 | -172.8% | |||||||
FFO available to common shareholders and unit holders per diluted share | $ | (0.62) | $ | 1.70 | -136.5% | $ | (4.29) | $ | 6.25 | -168.6% | |||||||
Adjusted FFO available to common shareholders and unit holders | $ | (31,042) | $ | 96,624 | -132.1% | $ | (149,598) | $ | 356,631 | -141.9% | |||||||
Adjusted FFO available to common shareholders and unit holders per diluted share | $ | (0.56) | $ | 1.84 | -130.4% | $ | (2.71) | $ | 6.86 | -139.5% | |||||||
(1) For the twelve months ended |
|||||||||||||||||
(2) For the twelve months ended |
|||||||||||||||||
(3) For the twelve months ended |
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 in consolidated joint venture, Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture margin, FFO available to common shareholders and unit holders, and Adjusted FFO available to common shareholders and unit holders, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDAre to Net Income/(Loss) and a reconciliation of the non-GAAP financial measure Adjusted FFO available to common shareholders and unit holders to Net Income/(Loss), see “Calculation of GAAP Margin Figures,” “Non-GAAP Financial Measures,” “EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition,” “Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition,” “FFO, Adjusted FFO and Adjusted FFO available to common shareholders and unit holders Definition” and “Supplemental Financial Results” below.
Portfolio-wide Highlights
- Sold over 1 million tickets to holiday programming at the hotels during the fourth quarter 2020
- Successfully collected approximately
$32.8 million in attrition and cancellation fees for the full year 2020, primarily related to cancelled room nights in 2021 - Successfully rebooked approximately 1.34 million, or 58%, of total lost room nights due to COVID-19
Gaylord Palms expansion is on track and on budget to be completed in April of 2021- Opened a fourth
Ole Red location inOrlando Florida inJune 2020 despite COVID-19 related challenges - Circle is experiencing robust demand in its inaugural year of operation
Hospitality Segment
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | ||||||||||||||
Hospitality Revenue (1) | $ | 112,091 | $ | 398,550 | -71.9% | $ | 466,045 | $ | 1,421,446 | -67.2% | |||||||||
Hospitality Operating Income/(Loss) (1) (2) (3) | $ | (50,389) | $ | 71,018 | -171.0% | $ | (236,790) | $ | 261,936 | -190.4% | |||||||||
Hospitality Adjusted EBITDAre (1) (3) | $ | 1,791 | $ | 125,469 | -98.6% | $ | 6,701 | $ | 482,033 | -98.6% | |||||||||
Hospitality Performance Metrics (1) (4) | |||||||||||||||||||
Occupancy | 19.6% | 75.8% | -56.2pt | 23.2% | 75.8% | -52.6pt | |||||||||||||
Average Daily Rate (ADR) | $ | 209.81 | $ | 206.53 | 1.6% | $ | 200.02 | $ | 199.26 | 0.4% | |||||||||
RevPAR | $ | 41.18 | $ | 156.64 | -73.7% | $ | 46.41 | $ | 151.09 | -69.3% | |||||||||
Total RevPAR | $ | 120.51 | $ | 428.49 | -71.9% | $ | 125.95 | $ | 385.20 | -67.3% | |||||||||
Gross Definite Rooms Nights Booked | 569,978 | 1,002,745 | -43.2% | 2,260,761 | 2,743,484 | -17.6% | |||||||||||||
Net Definite Rooms Nights Booked | (90,460) | 881,134 | -110.3% | (783,304) | 2,216,214 | -135.3% | |||||||||||||
Group Attrition (as % of contracted block) | 50.7% | 13.8% | 36.9pt | 40.3% | 14.0% | 26.3pt | |||||||||||||
Cancellations ITYFTY (5) | 20,934 | 5,136 | 307.6% | 1,540,366 | 49,945 | 2984.1% | |||||||||||||
(1) Includes approximately 5,200 room nights out of service during the fourth quarter 2019 and approximately 31,500 for the twelve months ended |
|||||||||||||||||||
(2) For the twelve months ended |
|||||||||||||||||||
(3) Includes approximately |
|||||||||||||||||||
(4) Calculation of hospitality performance metrics includes closed hotel room nights available. Average Daily Rate is for occupied rooms. | |||||||||||||||||||
(5) "ITYFTY" represents In The Year For The Year. |
Note: For the Company’s definitions of
Gaylord Opryland
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||
2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | ||||||||||||
Revenue | $ | 38,372 | $ | 107,480 | -64.3% | $ | 133,333 | $ | 385,610 | -65.4% | |||||||
Operating Income/(Loss) | $ | (3,899) | $ | 28,588 | -113.6% | $ | (28,301) | $ | 102,467 | -127.6% | |||||||
Operating Income/(Loss) margin | -10.2% | 26.6% | -36.8pt | -21.2% | 26.6% | -47.8pt | |||||||||||
Adjusted EBITDAre | $ | 4,876 | $ | 37,374 | -87.0% | $ | 5,560 | $ | 137,316 | -96.0% | |||||||
Adjusted EBITDAre margin | 12.7% | 34.8% | -22.1pt | 4.2% | 35.6% | -31.4pt | |||||||||||
Occupancy (1) | 24.9% | 81.2% | -56.3pt | 25.0% | 78.5% | -53.5pt | |||||||||||
Average daily rate (ADR) | $ | 224.87 | $ | 205.40 | 9.5% | $ | 201.82 | $ | 196.54 | 2.7% | |||||||
RevPAR (1) | $ | 56.02 | $ | 166.74 | -66.4% | $ | 50.40 | $ | 154.23 | -67.3% | |||||||
Total RevPAR (1) | $ | 144.42 | $ | 404.52 | -64.3% | $ | 126.14 | $ | 365.81 | -65.5% | |||||||
(1) Calculation of hospitality performance metrics includes closed hotel room nights available. |
Gaylord Opryland Highlights:
- Since reopening on
June 25, 2020 and throughDecember 31, 2020 , the property generated cumulative occupancy of approximately 19.2%.
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||
2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | ||||||||||||
Revenue | $ | 23,971 | $ | 60,171 | -60.2% | $ | 77,819 | $ | 208,298 | -62.6% | |||||||
Operating Income/(Loss) | $ | (3,123) | $ | 11,533 | -127.1% | $ | (22,245) | $ | 40,051 | -155.5% | |||||||
Operating Income/(Loss) margin | -13.0% | 19.2% | -32.2pt | -28.6% | 19.2% | -47.8pt | |||||||||||
Adjusted EBITDAre | $ | 2,218 | $ | 18,025 | -87.7% | $ | (801) | $ | 64,740 | -101.2% | |||||||
Adjusted EBITDAre margin | 9.3% | 30.0% | -20.7pt | -1.0% | 31.1% | -32.1pt | |||||||||||
Occupancy (1) | 27.1% | 77.2% | -50.1pt | 26.2% | 77.4% | -51.2pt | |||||||||||
Average daily rate (ADR) | $ | 216.34 | $ | 208.49 | 3.8% | $ | 209.22 | $ | 196.06 | 6.7% | |||||||
RevPAR (1) | $ | 58.58 | $ | 161.05 | -63.6% | $ | 54.91 | $ | 151.68 | -63.8% | |||||||
Total RevPAR (1) | $ | 184.01 | $ | 461.88 | -60.2% | $ | 150.15 | $ | 403.02 | -62.7% | |||||||
(1) Calculation of hospitality performance metrics includes closed hotel room nights available. |
Gaylord Palms Highlights:
- Since reopening on
June 25, 2020 and throughDecember 31, 2020 , the property generated cumulative occupancy of approximately 20.6%. - The hotel expansion project is on time and on budget with approximately
$20 million remaining to be spent and an expected completion date inApril 2021 .
Gaylord Texan
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||
2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | ||||||||||||
Revenue | $ | 30,117 | $ | 84,675 | -64.4% | $ | 111,236 | $ | 292,548 | -62.0% | |||||||
Operating Income/(Loss) | $ | (1,122) | $ | 25,730 | -104.4% | $ | (5,821) | $ | 85,531 | -106.8% | |||||||
Operating Income/(Loss) margin | -3.7% | 30.4% | -34.1pt | -5.2% | 29.2% | -34.4pt | |||||||||||
Adjusted EBITDAre | $ | 5,243 | $ | 32,193 | -83.7% | $ | 19,728 | $ | 111,893 | -82.4% | |||||||
Adjusted EBITDAre margin | 17.4% | 38.0% | -20.6pt | 17.7% | 38.2% | -20.5pt | |||||||||||
Occupancy (1) | 28.8% | 76.8% | -48.0pt | 29.3% | 78.2% | -48.9pt | |||||||||||
Average daily rate (ADR) | $ | 219.82 | $ | 208.03 | 5.7% | $ | 204.38 | $ | 196.26 | 4.1% | |||||||
RevPAR (1) | $ | 63.40 | $ | 159.82 | -60.3% | $ | 59.97 | $ | 153.45 | -60.9% | |||||||
Total RevPAR (1) | $ | 180.46 | $ | 507.37 | -64.4% | $ | 167.54 | $ | 441.84 | -62.1% | |||||||
(1) Calculation of hospitality performance metrics includes closed hotel room nights available. |
Gaylord Texan Highlights:
- Since reopening on
June 8, 2020 and throughDecember 31, 2020 , the property generated cumulative occupancy of approximately 27.1%
Gaylord National
($ in thousands, except ADR, RevPAR, and Total RevPAR) | ||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||
2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | |||||||||||||
Revenue (1) | $ | 1,970 | $ | 78,481 | -97.5% | $ | 52,026 | $ | 281,367 | -81.5% | ||||||||
Operating Income/(Loss) | $ | (15,110) | $ | 9,820 | -253.9% | $ | (94,908) | $ | 35,555 | -366.9% | ||||||||
Operating Income/(Loss) margin | -767.0% | 12.5% | -779.5pt | -182.4% | 12.6% | -195.0pt | ||||||||||||
Adjusted EBITDAre | $ | (6,711) | $ | 19,256 | -134.9% | $ | (25,445) | $ | 76,256 | -133.4% | ||||||||
Adjusted EBITDAre margin | -340.7% | 24.5% | -365.2pt | -48.9% | 27.1% | -76.0pt | ||||||||||||
Occupancy (2) | 0.0% | 75.1% | -75.1pt | 12.9% | 75.1% | -62.2pt | ||||||||||||
Average daily rate (ADR) | $ | 0.00 | $ | 220.86 | -100.0% | $ | 207.12 | $ | 215.74 | -4.0% | ||||||||
RevPAR (2) | $ | 0.00 | $ | 165.76 | -100.0% | $ | 26.74 | $ | 161.94 | -83.5% | ||||||||
Total RevPAR (2) | $ | 10.73 | $ | 427.38 | -97.5% | $ | 71.22 | $ | 386.21 | -81.6% | ||||||||
(1) Revenue for the three months ended |
||||||||||||||||||
(2) Calculation of hospitality performance metrics includes closed hotel room nights available. |
Gaylord National Highlights:
- The hotel was closed for the entirety of the fourth quarter of 2020 and remains closed.
- The rooms renovation program is expected to be completed during the second quarter of 2021 in time for the reopening of the hotel.
Gaylord Rockies
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | ||||||||||
Revenue | $ | 16,380 | $ | 60,948 | -73.1% | $ | 84,715 | $ | 226,576 | -62.6% | |||||
Operating Income/(Loss) (1) | $ | (25,615) | $ | (6,792) | -277.1% | $ | (79,469) | $ | (7,395) | -974.6% | |||||
Operating Income/(Loss) margin | -156.4% | -11.1% | -145.3pt | -93.8% | -3.3% | -90.5pt | |||||||||
Adjusted EBITDAre (1) | $ | (2,979) | $ | 15,832 | -118.8% | $ | 11,064 | $ | 83,341 | -86.7% | |||||
Adjusted EBITDAre margin | -18.2% | 26.0% | -44.2pt | 13.1% | 36.8% | -23.7pt | |||||||||
Occupancy (2) | 17.1% | 66.5% | -49.4pt | 23.6% | 69.2% | -45.6pt | |||||||||
Average daily rate (ADR) | $ | 175.12 | $ | 196.17 | -10.7% | $ | 192.89 | $ | 198.94 | -3.0% | |||||
RevPAR (2) | $ | 29.95 | $ | 130.51 | -77.1% | $ | 45.58 | $ | 137.76 | -66.9% | |||||
Total RevPAR (2) | $ | 118.62 | $ | 441.35 | -73.1% | $ | 154.21 | $ | 413.56 | -62.7% | |||||
(1) Operating income/(loss) and Adjusted EBITDAre for Gaylord Rockies exclude asset management fees payable to RHP of |
|||||||||||||||
months ended |
|||||||||||||||
(2) Calculation of hospitality performance metrics includes closed hotel room nights available. |
Gaylord Rockies Highlights:
- Since reopening on
June 25, 2020 and throughDecember 31, 2020 , the property generated cumulative occupancy of approximately 18.0%. - The property was subject to capacity constraints including, but not limited, to 100 individuals per meeting room, 175 individuals in outdoor event space, restricted guest numbers in dining facilities and water facilities, curfews on alcohol sales, and general social distancing requirements, among others.
Entertainment Segment
For the three months and twelve months ended
Three Months Ended | Twelve Months Ended | ||||||||||||
($ in thousands) | 2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | |||||||
Revenue | $ | 14,424 | $ | 47,735 | -69.8% | $ | 58,430 | $ | 183,120 | -68.1% | |||
Operating Income/(Loss)(1) | $ | (7,624) | $ | 10,913 | -169.9% | $ | (35,608) | $ | 43,506 | -181.8% | |||
Operating Income/(Loss) margin | -52.9% | 22.9% | -75.8pt | -60.9% | 23.8% | -84.7pt | |||||||
Adjusted EBITDAre(1) | $ | (4,292) | $ | 14,471 | -129.7% | $ | (24,377) | $ | 57,970 | -142.1% | |||
Adjusted EBITDAre margin | -29.8% | 30.3% | -60.1pt | -41.7% | 31.7% | -73.4pt | |||||||
(1) Includes approximately |
Reed continued, “Despite ongoing capacity constraints, the Entertainment segment is showing encouraging signs as consumers continue to pursue safe entertainment options. Our Circle network joint venture saw encouraging growth in both viewers and distribution in 2020, thanks in large part to our decision in the early days of the pandemic to broadcast the Saturday night
Corporate and Other Segment
For the three months and twelve months ended
Three Months Ended | Twelve Months Ended | ||||||||||||||||
($ in thousands) | 2020 | 2019 | % ∆ | 2020 | 2019 | % ∆ | |||||||||||
Operating Loss(1) | $ | (6,667 | ) | $ | (10,183 | ) | 34.5 | % | $ | (31,433 | ) | $ | (37,911 | ) | 17.1 | % | |
Adjusted EBITDAre(1) | $ | (4,132 | ) | $ | (7,868 | ) | 47.5 | % | $ | (22,603 | ) | $ | (29,473 | ) | 23.3 | % | |
(1) Includes approximately |
|||||||||||||||||
employment costs. COVID-19 related costs during the three months ended |
Corporate and Other Segment Operating Loss and Adjusted EBITDAre for the 2020 periods are primarily employment and administrative costs.
Reed concluded, “I want to express my tremendous gratitude for and pride in the efforts our employees continue to make every day across our operating businesses. When this virus thrust itself upon us just over a year ago and forced the closure of our operations, this extraordinary group of people took up the challenge not only to help make the substantial changes necessary to get us back up and running safely, but also to embrace the opportunity of making the Ryman family stronger as we emerge from this pandemic. I remain confident in our employees, in our business model, and in the long-term strength of our Company.”
Dividend Update
The Company suspended its regular quarterly dividend payments following the payment of the first quarter 2020 dividend payment, which was made in
Balance Sheet/Liquidity Update
At
On
Subsequent to year end on
The Company continues to take steps to both preserve and maximize liquidity in this environment while also investing for the future. These steps included the suspension or elimination of
Earnings Call Information
About
*The Company owns the
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, the anticipated impact of a widely available COVID-19 vaccine on group business, the impact of COVID-19 on travel, transient and group demand, the expected effects of COVID-19 on our results of operations, rebooking efforts, our plans to open all five of our
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. Room nights available to guests include nights the hotels are closed. 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. For the three months and year ended
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.
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:
EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Ventures Definition
We calculate EBITDAre, which is defined by the
Adjusted EBITDAre is then calculated as EBITDAre, plus to the extent the following adjustments occurred during the periods presented:
- preopening costs;
- non-cash lease expense;
- equity-based compensation expense;
- impairment charges that do not meet the NAREIT definition above;
- credit losses on held-to-maturity securities;
- any transaction costs of acquisitions;
- interest income on bonds;
- loss on extinguishment of debt;
- pension settlement charges;
- pro rata Adjusted EBITDAre from unconsolidated joint ventures; and
- any other adjustments we have identified herein.
We then exclude noncontrolling interests in consolidated joint ventures to calculate Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture.
We use EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture to evaluate our operating performance. We believe that the presentation of these non-GAAP metrics provides useful information to investors regarding our operating performance and debt leverage metrics, and that the presentation of these non-GAAP metrics, when combined with the primary GAAP presentation of net income, is beneficial to an investor’s complete understanding of our operating performance. We make additional adjustments to EBITDAre when evaluating our performance because we believe that presenting Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture provides useful information to investors regarding our operating performance and debt leverage metrics. Beginning in the first quarter 2020 with the Company’s adoption of ASU 2016-13, “Financial Instruments – Credit Losses – Measurement of Credit Losses on Financial Instruments,” our definition of Adjusted EBITDAre includes an adjustment for credit loss on held-to-maturity securities; such charges in previous quarters were included in impairment charges that do not meet the NAREIT definition. The 2020 presentation has been used for the 2019 period.
Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin Definition
We calculate consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin by dividing consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture 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 in Consolidated Joint Venture 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 in Consolidated Joint Venture and GAAP consolidated Total Revenue or segment or property-level GAAP Revenue, as applicable.
FFO, Adjusted FFO, and Adjusted FFO available to common shareholders and unit holders Definition
We calculate FFO, which definition is clarified by NAREIT in its
To calculate Adjusted FFO available to common shareholders and unit holders, 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;
- write-offs of deferred financing costs;
- amortization of debt discounts or premiums and amortization of deferred financing costs;
- (gains) losses on extinguishment of debt
- non-cash lease expense;
- credit loss on held-to-maturity securities;
- pension settlement charges;
- additional pro rata adjustments from unconsolidated joint ventures;
- (gains) losses on other assets;
- transaction costs on acquisitions;
- deferred income tax expense (benefit); and
- any other adjustments we have identified herein.
To calculated adjusted FFO available to common shareholders and unit holders (excluding maintenance capex), we then exclude FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties. FFO available to common shareholders and unit holders and Adjusted FFO available to common shareholders and units holders and Adjusted FFO available to common shareholders and unit holders (excluding maintenance capex) exclude the ownership portion of Gaylord Rockies joint venture not controlled or owned by the Company.
Beginning in the first quarter 2020 with the Company’s adoption of ASU 2016-13, “Financial Instruments – Credit Losses – Measurement of Credit Losses on Financial Instruments,” our definition of Adjusted FFO available to common shareholders and unit holders includes an adjustment for credit loss on held-to-maturity securities; such charges in previous quarters were included in impairment charges that do not meet the NAREIT definition. The 2020 presentation has been used for the 2019 period. Beginning in the third quarter of 2020, we refer to unitholders in these measures, reflecting outstanding OP units issued to noncontrolling interests for the first time during third quarter 2020.
We believe that the presentation of these non-GAAP financial measures provide useful information to investors regarding the performance of our ongoing operations because each presents 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 these non-GAAP financial measures as measures in determining our results after considering the impact of our capital structure.
We caution investors that non-GAAP financial measures we present may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. The non-GAAP financial measures we present, and any related per share measures, should not be considered as alternative measures of our Net Income (Loss), operating performance, cash flow or liquidity. These non-GAAP financial measures 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 these non-GAAP financial measures 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), Operating Income (Loss), or cash flow from operations.
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 | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Revenues : | ||||||||||||||||
Rooms | $ | 38,301 | $ | 145,696 | $ | 171,718 | $ | 557,562 | ||||||||
Food and beverage | 24,061 | 161,424 | 187,538 | 660,770 | ||||||||||||
Other hotel revenue | 49,729 | 91,430 | 106,789 | 203,114 | ||||||||||||
Entertainment | 14,424 | 47,735 | 58,430 | 183,120 | ||||||||||||
Total revenues | 126,515 | 446,285 | 524,475 | 1,604,566 | ||||||||||||
Operating expenses: | ||||||||||||||||
Rooms | 11,883 | 36,650 | 58,943 | 144,834 | ||||||||||||
Food and beverage | 31,206 | 92,227 | 146,141 | 362,850 | ||||||||||||
Other hotel expenses | 68,210 | 136,809 | 260,690 | 409,883 | ||||||||||||
Management fees | 1,621 | 11,065 | 7,066 | 39,608 | ||||||||||||
Total hotel operating expenses | 112,920 | 276,751 | 472,840 | 957,175 | ||||||||||||
Entertainment | 18,155 | 33,887 | 78,301 | 126,609 | ||||||||||||
Corporate | 6,102 | 9,764 | 28,795 | 36,282 | ||||||||||||
Preopening costs | 68 | 848 | 1,665 | 3,122 | ||||||||||||
(Gain) loss on sale of assets | 100 | - | (1,161 | ) | - | |||||||||||
Credit loss on held-to-maturity securities | - | - | 32,784 | - | ||||||||||||
Depreciation and amortization | 53,850 | 53,287 | 215,082 | 213,847 | ||||||||||||
Total operating expenses | 191,195 | 374,537 | 828,306 | 1,337,035 | ||||||||||||
Operating income (loss) | (64,680 | ) | 71,748 | (303,831 | ) | 267,531 | ||||||||||
Interest expense, net of amounts capitalized | (28,256 | ) | (30,780 | ) | (115,783 | ) | (131,620 | ) | ||||||||
Interest income | 1,539 | 3,013 | 7,304 | 11,769 | ||||||||||||
Loss on extinguishment of debt | - | - | - | (494 | ) | |||||||||||
Loss from joint ventures | (969 | ) | (635 | ) | (6,451 | ) | (1,110 | ) | ||||||||
Other gains and (losses), net | (145 | ) | (164 | ) | (14,976 | ) | 693 | |||||||||
Income (loss) before income taxes | (92,511 | ) | 43,182 | (433,737 | ) | 146,769 | ||||||||||
Provision for income taxes | (38 | ) | (4,732 | ) | (27,084 | ) | (18,475 | ) | ||||||||
Net income (loss) | (92,549 | ) | 38,450 | (460,821 | ) | 128,294 | ||||||||||
Net loss attributable to noncontrolling interest in consolidated joint venture | 12,194 | 6,204 | 42,474 | 17,500 | ||||||||||||
Net loss attributable to noncontrolling interest in |
631 | - | 956 | - | ||||||||||||
Net income (loss) available to common shareholders | $ | (79,724 | ) | $ | 44,654 | $ | (417,391 | ) | $ | 145,794 | ||||||
Basic income (loss) per share available to common shareholders | $ | (1.45 | ) | $ | 0.86 | $ | (7.59 | ) | $ | 2.82 | ||||||
Diluted income (loss) per share available to common shareholders | $ | (1.45 | ) | $ | 0.85 | $ | (7.59 | ) | $ | 2.81 | ||||||
Weighted average common shares for the period: | ||||||||||||||||
Basic | 54,981 | 52,197 | 54,962 | 51,609 | ||||||||||||
Diluted | 54,981 | 52,567 | 54,962 | 51,975 | ||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
Unaudited | ||||||||
(In thousands) | ||||||||
2020 | 2019 | |||||||
ASSETS: | ||||||||
Property and equipment, net of accumulated depreciation | $ | 3,117,247 | $ | 3,130,252 | ||||
Cash and cash equivalents - unrestricted | 56,697 | 362,430 | ||||||
Cash and cash equivalents - restricted | 23,057 | 57,966 | ||||||
Notes receivable | 71,923 | 110,135 | ||||||
Trade receivables, net | 20,106 | 70,768 | ||||||
Deferred income tax assets, net | - | 25,959 | ||||||
Prepaid expenses and other assets | 100,494 | 123,845 | ||||||
Intangible assets | 166,971 | 207,113 | ||||||
Total assets | $ | 3,556,495 | $ | 4,088,468 | ||||
LIABILITIES AND EQUITY: | ||||||||
Debt and finance lease obligations | $ | 2,658,008 | $ | 2,559,968 | ||||
Accounts payable and accrued liabilities | 203,121 | 264,915 | ||||||
Dividends payable | 843 | 50,711 | ||||||
Deferred management rights proceeds | 172,724 | 175,332 | ||||||
Operating lease liabilities | 107,569 | 106,331 | ||||||
Deferred income tax liabilities, net | 665 | - | ||||||
Other liabilities | 92,779 | 64,971 | ||||||
Noncontrolling interest in consolidated joint venture | 100,969 | 221,511 | ||||||
Total equity | 219,817 | 644,729 | ||||||
Total liabilities and equity | $ | 3,556,495 | $ | 4,088,468 | ||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||||||||||||
ADJUSTED EBITDAre RECONCILIATION | |||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | ||||||||||||||||
Consolidated | |||||||||||||||||||||||
Revenue | $ | 126,515 | $ | 446,285 | $ | 524,475 | $ | 1,604,566 | |||||||||||||||
Net income (loss) | $ | (92,549 | ) | -73.2 | % | $ | 38,450 | 8.6 | % | $ | (460,821 | ) | -87.9 | % | $ | 128,294 | 8.0 | % | |||||
Interest expense, net | 26,717 | 27,767 | 108,479 | 119,851 | |||||||||||||||||||
Provision for income taxes | 38 | 4,732 | 27,084 | 18,475 | |||||||||||||||||||
Depreciation & amortization | 53,850 | 53,287 | 215,082 | 213,847 | |||||||||||||||||||
(Gain) loss on disposal of assets | 101 | (4 | ) | (1,154 | ) | 1 | |||||||||||||||||
Pro rata EBITDAre from unconsolidated joint ventures | 32 | (3 | ) | 48 | (11 | ) | |||||||||||||||||
EBITDAre | (11,811 | ) | -9.3 | % | 124,229 | 27.8 | % | (111,282 | ) | -21.2 | % | 480,457 | 29.9 | % | |||||||||
Preopening costs | 68 | 848 | 1,665 | 3,122 | |||||||||||||||||||
Non-cash lease expense | 1,116 | 1,189 | 4,474 | 4,910 | |||||||||||||||||||
Equity-based compensation expense | 2,109 | 1,971 | 8,732 | 7,833 | |||||||||||||||||||
Pension settlement charge | 397 | 327 | 1,740 | 1,904 | |||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | 32,784 | - | |||||||||||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 1,488 | 2,508 | 6,171 | 10,272 | |||||||||||||||||||
Loss on extinguishment of debt | - | - | - | 494 | |||||||||||||||||||
Transaction costs of acquisitions | - | 362 | 15,437 | 417 | |||||||||||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | - | 638 | - | 1,121 | |||||||||||||||||||
Adjusted EBITDAre | $ | (6,633 | ) | -5.2 | % | $ | 132,072 | 29.6 | % | $ | (40,279 | ) | -7.7 | % | $ | 510,530 | 31.8 | % | |||||
Adjusted EBITDAre of noncontrolling interest in consolidated joint venture | 1,099 | $ | (5,771 | ) | (3,989 | ) | $ | (31,138 | ) | ||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture | $ | (5,534 | ) | -4.4 | % | $ | 126,301 | 28.3 | % | $ | (44,268 | ) | -8.4 | % | $ | 479,392 | 29.9 | % | |||||
Hospitality segment | |||||||||||||||||||||||
Revenue | $ | 112,091 | $ | 398,550 | $ | 466,045 | $ | 1,421,446 | |||||||||||||||
Operating income (loss) | $ | (50,389 | ) | -45.0 | % | $ | 71,018 | 17.8 | % | $ | (236,790 | ) | -50.8 | % | $ | 261,936 | 18.4 | % | |||||
Depreciation & amortization | 49,406 | 50,159 | 198,073 | 201,068 | |||||||||||||||||||
(Gain) loss on disposal of assets | 85 | - | (1,176 | ) | - | ||||||||||||||||||
Preopening costs | 69 | 622 | 314 | 1,267 | |||||||||||||||||||
Non-cash lease expense | 1,132 | 1,169 | 4,479 | 4,674 | |||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | 32,784 | - | |||||||||||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 1,488 | 2,508 | 6,171 | 10,272 | |||||||||||||||||||
Transaction costs of acquisitions | - | - | - | 55 | |||||||||||||||||||
Other gains and (losses), net | - | (7 | ) | 2,846 | 2,761 | ||||||||||||||||||
Adjusted EBITDAre | $ | 1,791 | 1.6 | % | $ | 125,469 | 31.5 | % | $ | 6,701 | 1.4 | % | $ | 482,033 | 33.9 | % | |||||||
Entertainment segment | |||||||||||||||||||||||
Revenue | $ | 14,424 | $ | 47,735 | $ | 58,430 | $ | 183,120 | |||||||||||||||
Operating income (loss) | $ | (7,624 | ) | -52.9 | % | $ | 10,913 | 22.9 | % | $ | (35,608 | ) | -60.9 | % | $ | 43,506 | 23.8 | % | |||||
Depreciation & amortization | 3,879 | 2,709 | 14,371 | 11,150 | |||||||||||||||||||
Loss on disposal of assets | 15 | - | 15 | - | |||||||||||||||||||
Preopening costs | (1 | ) | 226 | 1,351 | 1,855 | ||||||||||||||||||
Non-cash lease (revenue) expense | (16 | ) | 20 | (5 | ) | 236 | |||||||||||||||||
Equity-based compensation | 392 | 242 | 1,465 | 862 | |||||||||||||||||||
Transaction costs of acquisitions (1) | - | 361 | 437 | 361 | |||||||||||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | (937 | ) | - | (6,403 | ) | - | |||||||||||||||||
Adjusted EBITDAre | $ | (4,292 | ) | -29.8 | % | $ | 14,471 | 30.3 | % | $ | (24,377 | ) | -41.7 | % | $ | 57,970 | 31.7 | % | |||||
Corporate and Other segment | |||||||||||||||||||||||
Operating loss | $ | (6,667 | ) | $ | (10,183 | ) | $ | (31,433 | ) | $ | (37,911 | ) | |||||||||||
Depreciation & amortization | 565 | 419 | 2,638 | 1,629 | |||||||||||||||||||
Other gains and (losses), net | (144 | ) | (160 | ) | (2,815 | ) | (2,560 | ) | |||||||||||||||
Equity-based compensation | 1,717 | 1,729 | 7,267 | 6,971 | |||||||||||||||||||
Pension settlement charge | 397 | 327 | 1,740 | 1,904 | |||||||||||||||||||
Loss on extinguishment of debt | - | - | - | 494 | |||||||||||||||||||
Adjusted EBITDAre | $ | (4,132 | ) | $ | (7,868 | ) | $ | (22,603 | ) | $ | (29,473 | ) | |||||||||||
(1) Excludes |
|||||||||||||||||||||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||||
FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO RECONCILIATION | |||||||||||||||
Unaudited | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
Consolidated | |||||||||||||||
Net income (loss) | $ | (92,549 | ) | $ | 38,450 | $ | (460,821 | ) | $ | 128,294 | |||||
Noncontrolling interest in consolidated joint venture | 12,194 | 6,204 | 42,474 | 17,500 | |||||||||||
Net income (loss) available to common shareholders and unit holders | (80,355 | ) | 44,654 | (418,347 | ) | 145,794 | |||||||||
Depreciation & amortization | 53,813 | 53,250 | 214,933 | 213,690 | |||||||||||
Adjustments for noncontrolling interest | (7,911 | ) | (8,563 | ) | (33,213 | ) | (34,538 | ) | |||||||
Pro rata adjustments from joint ventures | 32 | - | 50 | - | |||||||||||
FFO available to common shareholders and unit holders | (34,421 | ) | 89,341 | (236,577 | ) | 324,946 | |||||||||
Right-of-use asset amortization | 37 | 37 | 149 | 157 | |||||||||||
Non-cash lease expense | 1,116 | 1,189 | 4,474 | 4,910 | |||||||||||
Pension settlement charge | 397 | 327 | 1,740 | 1,904 | |||||||||||
Credit loss on held-to-maturity securities | - | - | 32,784 | - | |||||||||||
Pro rata adjustments from joint ventures | - | - | - | - | |||||||||||
(Gain) loss on other assets | 100 | (4 | ) | (1,161 | ) | (4 | ) | ||||||||
Write-off of deferred financing costs | 35 | 246 | 281 | 3,079 | |||||||||||
Amortization of deferred financing costs | 2,059 | 1,857 | 7,948 | 7,662 | |||||||||||
Amortization of debt premiums | (67 | ) | (66 | ) | (267 | ) | (66 | ) | |||||||
Loss on extinguishment of debt | - | - | - | 494 | |||||||||||
Adjustments for noncontrolling interest | (217 | ) | (214 | ) | (932 | ) | (1,282 | ) | |||||||
Transaction costs of acquisitions | - | 362 | 15,437 | 417 | |||||||||||
Deferred tax (income) expense | (81 | ) | 3,549 | 26,526 | 14,414 | ||||||||||
Adjusted FFO available to common shareholders and unit holders | $ | (31,042 | ) | $ | 96,624 | $ | (149,598 | ) | $ | 356,631 | |||||
Capital expenditures (1) | (597 | ) | (21,458 | ) | (17,341 | ) | (73,909 | ) | |||||||
Adjusted FFO available to common shareholders and unit holders (ex. maintenance capex) | $ | (31,639 | ) | $ | 75,166 | $ | (166,939 | ) | $ | 282,722 | |||||
Basic net income (loss) per share | $ | (1.45 | ) | $ | 0.86 | $ | (7.59 | ) | $ | 2.82 | |||||
Diluted net income (loss) per share | $ | (1.45 | ) | $ | 0.85 | $ | (7.59 | ) | $ | 2.81 | |||||
FFO available to common shareholders and unit holders per basic share/unit | $ | (0.62 | ) | $ | 1.71 | $ | (4.29 | ) | $ | 6.30 | |||||
Adjusted FFO available to common shareholders and unit holders per basic share/unit | $ | (0.56 | ) | $ | 1.85 | $ | (2.71 | ) | $ | 6.91 | |||||
FFO available to common shareholders per diluted share/unit | $ | (0.62 | ) | $ | 1.70 | $ | (4.29 | ) | $ | 6.25 | |||||
Adjusted FFO available to common shareholders per diluted share/unit | $ | (0.56 | ) | $ | 1.84 | $ | (2.71 | ) | $ | 6.86 | |||||
Weighted average common shares and OP units for the period: | |||||||||||||||
Basic | 55,416 | 52,197 | 55,108 | 51,609 | |||||||||||
Diluted | 55,416 | 52,567 | 55,108 | 51,975 | |||||||||||
(1) Represents FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties. Note that beginning in March 2020, as a result of the COVID-19 pandemic, contributions to the FF&E reserve for managed properties have been temporarily suspended. |
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||||||||||||
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS | |||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | ||||||||||||||||
Hospitality segment | |||||||||||||||||||||||
Revenue | $ | 112,091 | $ | 398,550 | $ | 466,045 | $ | 1,421,446 | |||||||||||||||
Operating income (loss) | $ | (50,389 | ) | -45.0 | % | $ | 71,018 | 17.8 | % | $ | (236,790 | ) | -50.8 | % | $ | 261,936 | 18.4 | % | |||||
Depreciation & amortization | 49,406 | 50,159 | 198,073 | 201,068 | |||||||||||||||||||
(Gain) loss on disposal of assets | 85 | - | (1,176 | ) | - | ||||||||||||||||||
Preopening costs | 69 | 622 | 314 | 1,267 | |||||||||||||||||||
Non-cash lease expense | 1,132 | 1,169 | 4,479 | 4,674 | |||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | 32,784 | - | |||||||||||||||||||
Interest income on Gaylord National and Gaylord Rockies bonds | 1,488 | 2,508 | 6,171 | 10,272 | |||||||||||||||||||
Transaction costs of acquisitions | - | - | - | 55 | |||||||||||||||||||
Other gains and (losses), net | - | (7 | ) | 2,846 | 2,761 | ||||||||||||||||||
Adjusted EBITDAre | $ | 1,791 | 1.6 | % | $ | 125,469 | 31.5 | % | $ | 6,701 | 1.4 | % | $ | 482,033 | 33.9 | % | |||||||
Occupancy | 19.6 | % | 75.8 | % | 23.2 | % | 75.8 | % | |||||||||||||||
Average daily rate (ADR) | $ | 209.81 | $ | 206.53 | $ | 200.02 | $ | 199.26 | |||||||||||||||
RevPAR | $ | 41.18 | $ | 156.64 | $ | 46.41 | $ | 151.09 | |||||||||||||||
OtherPAR | $ | 79.33 | $ | 271.85 | $ | 79.54 | $ | 234.11 | |||||||||||||||
Total RevPAR | $ | 120.51 | $ | 428.49 | $ | 125.95 | $ | 385.20 | |||||||||||||||
Gaylord Opryland | |||||||||||||||||||||||
Revenue | $ | 38,372 | $ | 107,480 | $ | 133,333 | $ | 385,610 | |||||||||||||||
Operating income (loss) | $ | (3,899 | ) | -10.2 | % | $ | 28,588 | 26.6 | % | $ | (28,301 | ) | -21.2 | % | $ | 102,467 | 26.6 | % | |||||
Depreciation & amortization | 8,720 | 8,786 | 35,126 | 34,794 | |||||||||||||||||||
(Gain) loss on disposal of assets | 59 | - | (1,202 | ) | - | ||||||||||||||||||
Preopening costs | - | - | - | 55 | |||||||||||||||||||
Non-cash lease revenue | (4 | ) | - | (63 | ) | - | |||||||||||||||||
Adjusted EBITDAre | $ | 4,876 | 12.7 | % | $ | 37,374 | 34.8 | % | $ | 5,560 | 4.2 | % | $ | 137,316 | 35.6 | % | |||||||
Occupancy | 24.9 | % | 81.2 | % | 25.0 | % | 78.5 | % | |||||||||||||||
Average daily rate (ADR) | $ | 224.87 | $ | 205.40 | $ | 201.82 | $ | 196.54 | |||||||||||||||
RevPAR | $ | 56.02 | $ | 166.74 | $ | 50.40 | $ | 154.23 | |||||||||||||||
OtherPAR | $ | 88.40 | $ | 237.78 | $ | 75.74 | $ | 211.58 | |||||||||||||||
Total RevPAR | $ | 144.42 | $ | 404.52 | $ | 126.14 | $ | 365.81 | |||||||||||||||
Revenue | $ | 23,971 | $ | 60,171 | $ | 77,819 | $ | 208,298 | |||||||||||||||
Operating income (loss) | $ | (3,123 | ) | -13.0 | % | $ | 11,533 | 19.2 | % | $ | (22,245 | ) | -28.6 | % | $ | 40,051 | 19.2 | % | |||||
Depreciation & amortization | 4,134 | 4,701 | 16,586 | 19,393 | |||||||||||||||||||
Loss on disposal of assets | 2 | - | 2 | - | |||||||||||||||||||
Preopening costs | 69 | 622 | 314 | 622 | |||||||||||||||||||
Non-cash lease expense | 1,136 | 1,169 | 4,542 | 4,674 | |||||||||||||||||||
Adjusted EBITDAre | $ | 2,218 | 9.3 | % | $ | 18,025 | 30.0 | % | $ | (801 | ) | -1.0 | % | $ | 64,740 | 31.1 | % | ||||||
Occupancy | 27.1 | % | 77.2 | % | 26.2 | % | 77.4 | % | |||||||||||||||
Average daily rate (ADR) | $ | 216.34 | $ | 208.49 | $ | 209.22 | $ | 196.06 | |||||||||||||||
RevPAR | $ | 58.58 | $ | 161.05 | $ | 54.91 | $ | 151.68 | |||||||||||||||
OtherPAR | $ | 125.43 | $ | 300.83 | $ | 95.24 | $ | 251.34 | |||||||||||||||
Total RevPAR | $ | 184.01 | $ | 461.88 | $ | 150.15 | $ | 403.02 | |||||||||||||||
Gaylord Texan | |||||||||||||||||||||||
Revenue | $ | 30,117 | $ | 84,675 | $ | 111,236 | $ | 292,548 | |||||||||||||||
Operating income (loss) | $ | (1,122 | ) | -3.7 | % | $ | 25,730 | 30.4 | % | $ | (5,821 | ) | -5.2 | % | $ | 85,531 | 29.2 | % | |||||
Depreciation & amortization | 6,362 | 6,463 | 25,546 | 26,362 | |||||||||||||||||||
Loss on disposal of assets | 3 | - | 3 | - | |||||||||||||||||||
Adjusted EBITDAre | $ | 5,243 | 17.4 | % | $ | 32,193 | 38.0 | % | $ | 19,728 | 17.7 | % | $ | 111,893 | 38.2 | % | |||||||
Occupancy | 28.8 | % | 76.8 | % | 29.3 | % | 78.2 | % | |||||||||||||||
Average daily rate (ADR) | $ | 219.82 | $ | 208.03 | $ | 204.38 | $ | 196.26 | |||||||||||||||
RevPAR | $ | 63.40 | $ | 159.82 | $ | 59.97 | $ | 153.45 | |||||||||||||||
OtherPAR | $ | 117.06 | $ | 347.55 | $ | 107.57 | $ | 288.39 | |||||||||||||||
Total RevPAR | $ | 180.46 | $ | 507.37 | $ | 167.54 | $ | 441.84 | |||||||||||||||
Gaylord National | |||||||||||||||||||||||
Revenue | $ | 1,970 | $ | 78,481 | $ | 52,026 | $ | 281,367 | |||||||||||||||
Operating income (loss) | $ | (15,110 | ) | -767.0 | % | $ | 9,820 | 12.5 | % | $ | (94,908 | ) | -182.4 | % | $ | 35,555 | 12.6 | % | |||||
Depreciation & amortization | 6,890 | 6,935 | 27,641 | 27,776 | |||||||||||||||||||
Loss on disposal of assets | 21 | - | 21 | - | |||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | 32,784 | - | |||||||||||||||||||
Interest income on Gaylord National bonds | 1,488 | 2,508 | 6,171 | 10,164 | |||||||||||||||||||
Other gains and (losses), net | - | (7 | ) | 2,846 | 2,761 | ||||||||||||||||||
Adjusted EBITDAre | $ | (6,711 | ) | -340.7 | % | $ | 19,256 | 24.5 | % | $ | (25,445 | ) | -48.9 | % | $ | 76,256 | 27.1 | % | |||||
Occupancy | 0.0 | % | 75.1 | % | 12.9 | % | 75.1 | % | |||||||||||||||
Average daily rate (ADR) | $ | - | $ | 220.86 | $ | 207.12 | $ | 215.74 | |||||||||||||||
RevPAR | $ | - | $ | 165.76 | $ | 26.74 | $ | 161.94 | |||||||||||||||
OtherPAR | $ | 10.73 | $ | 261.62 | $ | 44.48 | $ | 224.27 | |||||||||||||||
Total RevPAR | $ | 10.73 | $ | 427.38 | $ | 71.22 | $ | 386.21 | |||||||||||||||
Gaylord Rockies | |||||||||||||||||||||||
Revenue | $ | 16,380 | $ | 60,948 | $ | 84,715 | $ | 226,576 | |||||||||||||||
Operating loss (1) | $ | (25,615 | ) | -156.4 | % | $ | (6,792 | ) | -11.1 | % | $ | (79,469 | ) | -93.8 | % | $ | (7,395 | ) | -3.3 | % | |||
Depreciation & amortization | 22,636 | 22,624 | 90,533 | 90,038 | |||||||||||||||||||
Preopening costs | - | - | - | 590 | |||||||||||||||||||
Interest income on Gaylord Rockies bonds | - | - | - | 108 | |||||||||||||||||||
Adjusted EBITDAre (1) | $ | (2,979 | ) | -18.2 | % | $ | 15,832 | 26.0 | % | $ | 11,064 | 13.1 | % | $ | 83,341 | 36.8 | % | ||||||
Occupancy | 17.1 | % | 66.5 | % | 23.6 | % | 69.2 | % | |||||||||||||||
Average daily rate (ADR) | $ | 175.12 | $ | 196.17 | $ | 192.89 | $ | 198.94 | |||||||||||||||
RevPAR | $ | 29.95 | $ | 130.51 | $ | 45.58 | $ | 137.76 | |||||||||||||||
OtherPAR | $ | 88.67 | $ | 310.84 | $ | 108.63 | $ | 275.80 | |||||||||||||||
Total RevPAR | $ | 118.62 | $ | 441.35 | $ | 154.21 | $ | 413.56 | |||||||||||||||
Revenue | $ | 602 | $ | 3,094 | $ | 3,332 | $ | 11,725 | |||||||||||||||
Operating income (loss) | $ | (737 | ) | -122.4 | % | $ | 478 | 15.4 | % | $ | (2,736 | ) | -82.1 | % | $ | 1,809 | 15.4 | % | |||||
Depreciation & amortization | 329 | 335 | 1,323 | 1,338 | |||||||||||||||||||
Adjusted EBITDAre | $ | (408 | ) | -67.8 | % | $ | 813 | 26.3 | % | $ | (1,413 | ) | -42.4 | % | $ | 3,147 | 26.8 | % | |||||
Occupancy | 22.5 | % | 68.9 | % | 25.2 | % | 70.4 | % | |||||||||||||||
Average daily rate (ADR) | $ | 132.99 | $ | 214.59 | $ | 166.89 | $ | 207.53 | |||||||||||||||
RevPAR | $ | 29.97 | $ | 147.89 | $ | 42.13 | $ | 146.01 | |||||||||||||||
OtherPAR | $ | 4.12 | $ | 27.22 | $ | 5.29 | $ | 21.29 | |||||||||||||||
Total RevPAR | $ | 34.09 | $ | 175.11 | $ | 47.42 | $ | 167.30 | |||||||||||||||
Revenue | $ | 679 | $ | 3,701 | $ | 3,584 | $ | 15,322 | |||||||||||||||
Operating income (loss) | $ | (783 | ) | -115.3 | % | $ | 1,661 | 44.9 | % | $ | (3,310 | ) | -92.4 | % | $ | 3,918 | 25.6 | % | |||||
Depreciation & amortization | 335 | 315 | 1,318 | 1,367 | |||||||||||||||||||
Transaction costs of acquisitions | - | - | - | 55 | |||||||||||||||||||
Adjusted EBITDAre | $ | (448 | ) | -66.0 | % | $ | 1,976 | 53.4 | % | $ | (1,992 | ) | -55.6 | % | $ | 5,340 | 34.9 | % | |||||
Occupancy | 19.2 | % | 68.4 | % | 19.7 | % | 70.4 | % | |||||||||||||||
Average daily rate (ADR) | $ | 100.96 | $ | 140.00 | $ | 120.93 | $ | 145.13 | |||||||||||||||
RevPAR | $ | 19.40 | $ | 95.70 | $ | 23.81 | $ | 102.22 | |||||||||||||||
OtherPAR | $ | 4.89 | $ | 37.23 | $ | 8.50 | $ | 36.35 | |||||||||||||||
Total RevPAR | $ | 24.29 | $ | 132.93 | $ | 32.31 | $ | 138.57 | |||||||||||||||
(1) Operating loss and Adjusted EBITDAre for Gaylord Rockies exclude asset management fees paid to RHP of |
|||||||||||||||||||||||
(2) Includes other hospitality revenue and expense | |||||||||||||||||||||||
Source: Ryman Hospitality Properties, Inc.