Ryman Hospitality Properties, Inc. Reports Fourth Quarter and Full Year 2021 Results
Fourth Quarter 2021 Highlights and Recent Developments:
- Q4 2021 Net Loss available to common shareholders of
$(6.0) million improved sequentially by 30.0% from Q3 2021. - Q4 2021 consolidated Adjusted EBITDAre of
$85.6 million driven by strong leisure occupancy and ADR. - Despite larger than expected group cancellations driven by Delta and Omicron variants, occupancy for the Hospitality segment was 53.0% in Q4 2021, with nearly 236,000 group room nights traveling during the quarter representing 46.4% of total occupancy.
- The Company collected
$20.5 million in cancellation and attrition fees in Q4 2021 bringing full year collections to$48.5 million . - Strong ADR performance across our five
Gaylord Hotels , with ADR reaching almost$247 per night in Q4 2021, an increase of 17.7% compared to the Q4 2020 and 19.6% compared to Q4 2019. - Gross Advanced Group Room Bookings in full year 2021 of 2.5 million room nights for all future years, represents a 10.8% increase over 2020 and a decrease of 8.7% compared to 2019.
- Early in Q4 2021, the Company announced a proposed transaction to acquire Block 21, a mixed-use entertainment complex in
Austin Texas with an expected closing to be by the end of the Q1 2022. - Today the Company expanded its Board of Directors to 10 members and appointed
Michael Roth andMark Fioravanti to the Board.
Fourth Quarter and Full Year 2021 Results (as compared to Fourth Quarter and Full Year 2020):
Consolidated Results | |||||||||||||||||||||||
($ in thousands, except per share amounts) | Three Months Ended | Twelve Months Ended | |||||||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||||||
Total Revenue | 198.3% | 79.1% | |||||||||||||||||||||
Operating income (loss)(1) | ( |
) | 140.4% | ( |
) | ( |
) | 80.7% | |||||||||||||||
Operating income (loss) margin | 6.9% | -51.1% | 58.0pt | -6.2% | -57.9% | 51.7pt | |||||||||||||||||
Net loss available to common shareholders (1) (2) (3) | ( |
) | ( |
) | 92.5% | ( |
) | ( |
) | 57.6% | |||||||||||||
Net loss available to common shareholders margin | -1.6% | -63.0% | 61.4pt | -18.8% | -79.6% | 60.8pt | |||||||||||||||||
Net loss available to common shareholders per diluted share | ( |
) | ( |
) | 92.4% | ( |
) | ( |
) | 57.7% | |||||||||||||
Adjusted EBITDAre | ( |
) | 1391.1% | ( |
) | 540.3% | |||||||||||||||||
Adjusted EBITDAre margin | 22.7% | -5.2% | 27.9pt | 18.9% | -7.7% | 26.6pt | |||||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture | ( |
) | 1647.5% | ( |
) | 502.9% | |||||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture margin | 22.7% | -4.4% | 27.1pt | 19.0% | -8.4% | 27.4pt | |||||||||||||||||
Funds From Operations (FFO) available to common shareholders and unit holders (1) (2) (3) | ( |
) | 246.0% | ( |
) | 113.1% | |||||||||||||||||
FFO available to common shareholders and unit holders per diluted share/unit | ( |
) | 246.8% | ( |
) | 113.1% | |||||||||||||||||
Adjusted FFO available to common shareholders and unit holders | ( |
) | 267.7% | ( |
) | 134.8% | |||||||||||||||||
Adjusted FFO available to common shareholders and unit holders per diluted share/unit | ( |
) | 267.9% | ( |
) | 134.7% | |||||||||||||||||
(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 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 “Non-GAAP Financial Measures,” “EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Definition,” “Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin Definition” “FFO, Adjusted FFO, and Adjusted FFO available to common shareholders and unit holders Definition” and “Supplemental Financial Results” below.
Hospitality Segment
($ in thousands, except ADR, RevPAR and Total RevPAR) | ||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | |||||||||||||||||
Hospitality Revenue (1) | $ | 323,240 | $ | 112,091 | 188.4 | % | $ | 786,583 | $ | 466,045 | 68.8 | % | ||||||||||
Hospitality Operating income (loss) (1) (2) (5) | $ | 27,833 | ($ | 50,389 | ) | 155.2 | % | ($ | 38,427 | ) | ($ | 236,790 | ) | 83.8 | % | |||||||
Hospitality Operating income/(loss) margin (1) (2) (5) | 8.6 | % | -45.0 | % | 53.6pt | -4.9 | % | -50.8 | % | 45.9pt | ||||||||||||
Hospitality Adjusted EBITDAre (1) (5) | $ | 82,343 | $ | 1,791 | 4497.6 | % | $ | 175,648 | $ | 6,701 | 2521.2 | % | ||||||||||
Hospitality Adjusted EBITDAre margin (1) (5) | 25.5 | % | 1.6 | % | 23.9pt | 22.3 | % | 1.4 | % | 20.9pt | ||||||||||||
Hospitality Performance Metrics (1) (3) | ||||||||||||||||||||||
Occupancy | 53.0 | % | 19.6 | % | 33.4pt | 39.5 | % | 23.2 | % | 16.3pt | ||||||||||||
Average Daily Rate (ADR) | $ | 246.96 | $ | 209.81 | 17.7 | % | $ | 221.33 | $ | 200.02 | 10.7 | % | ||||||||||
RevPAR | $ | 131.00 | $ | 41.18 | 218.1 | % | $ | 87.53 | $ | 46.41 | 88.6 | % | ||||||||||
Total RevPAR | $ | 337.44 | $ | 120.51 | 180.0 | % | $ | 209.34 | $ | 125.95 | 66.2 | % | ||||||||||
Gross Definite Rooms Nights Booked | 993,543 | 569,978 | 74.3 | % | 2,504,975 | 2,260,761 | 10.8 | % | ||||||||||||||
Net Definite Rooms Nights Booked | 728,720 | (90,460 | ) | 905.6 | % | 1,201,268 | (783,304 | ) | 253.4 | % | ||||||||||||
Group Attrition (as % of contracted block) | 23.2 | % | 50.7 | % | -27.5pt | 26.9 | % | 40.3 | % | -13.4pt | ||||||||||||
Cancellations ITYFTY (4) | 28,071 | 20,934 | 34.1 | % | 571,663 | 1,540,366 | -62.9 | % | ||||||||||||||
(1) Gaylord National closed on |
||||||||||||||||||||||
(2) For the twelve months ended |
||||||||||||||||||||||
(3) Calculation of hospitality performance metrics includes closed hotel room nights available; includes the addition of 302 additional guest rooms due to |
||||||||||||||||||||||
(4) "ITYFTY" represents In The Year For The Year. | ||||||||||||||||||||||
(5) For the three and twelve months ended |
||||||||||||||||||||||
Note: For the Company’s definitions of
Hospitality Segment Highlights
- Hotel occupancy reached 53.0% in the Q4 2021; an increase of 33.4 percentage points compared to Q4 2020. Of the room nights that traveled during Q4 2021, 46.4% were groups while the remaining 53.6% were leisure customers.
- Driven by strong transient ADR,
Gaylord Hotels came within 1.0% of its all-time monthly room revenue record in December, despite an occupancy rate of 60.3% compared to the historic record month (March 2019 ) with an occupancy rate of 79.0%. - Gaylord Texan led the brand in occupancy, generating 62.6% occupancy in Q4 2021.
- Gaylord Opryland was a close second at 61.4% occupancy for the quarter and achieved record monthly revenue and Adjusted EBITDAre for the hotel in
December 2021 . - In Q4 2021,
Gaylord Hotels set quarterly records for transient ADR ($277 ) and transient room nights (272,000).
Gaylord Opryland | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||||||||
Revenue | $ | 96,323 | $ | 38,372 | 151.0 | % | $ | 238,567 | $ | 133,333 | 78.9 | % | |||||||||||||
Operating income (loss) | $ | 23,764 | ($ | 3,899 | ) | 709.5 | % | $ | 34,729 | ($ | 28,301 | ) | 222.7 | % | |||||||||||
Operating income (loss) margin | 24.7 | % | -10.2 | % | 34.9pt | 14.6 | % | -21.2 | % | 35.8pt | |||||||||||||||
Adjusted EBITDAre | $ | 32,237 | $ | 4,876 | 561.1 | % | $ | 68,531 | $ | 5,560 | 1132.6 | % | |||||||||||||
Adjusted EBITDAre margin | 33.5 | % | 12.7 | % | 20.8pt | 28.7 | % | 4.2 | % | 24.5pt | |||||||||||||||
Occupancy (1) | 61.4 | % | 24.9 | % | 36.5pt | 44.2 | % | 25.0 | % | 19.2pt | |||||||||||||||
Average daily rate (ADR) | $ | 254.37 | $ | 224.87 | 13.1 | % | $ | 234.15 | $ | 201.82 | 16.0 | % | |||||||||||||
RevPAR (1) | $ | 156.17 | $ | 56.02 | 178.8 | % | $ | 103.47 | $ | 50.40 | 105.3 | % | |||||||||||||
Total RevPAR (1) | $ | 362.53 | $ | 144.42 | 151.0 | % | $ | 226.32 | $ | 126.14 | 79.4 | % | |||||||||||||
(1) Calculation of hospitality performance metrics includes closed hotel room nights available. | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||||||||
Revenue | $ | 56,835 | $ | 23,971 | 137.1 | % | $ | 139,130 | $ | 77,819 | 78.8 | % | |||||||||||||
Operating income (loss) | $ | 8,053 | ($ | 3,123 | ) | 357.9 | % | $ | 3,539 | ($ | 22,245 | ) | 115.9 | % | |||||||||||
Operating income (loss) margin | 14.2 | % | -13.0 | % | 27.2pt | 2.5 | % | -28.6 | % | 31.1pt | |||||||||||||||
Adjusted EBITDAre | $ | 14,989 | $ | 2,218 | 575.8 | % | $ | 29,789 | ($ | 801 | ) | 3819.0 | % | ||||||||||||
Adjusted EBITDAre margin | 26.4 | % | 9.3 | % | 17.1pt | 21.4 | % | -1.0 | % | 22.4pt | |||||||||||||||
Occupancy (1) | 54.0 | % | 27.1 | % | 26.9pt | 44.6 | % | 26.2 | % | 18.4pt | |||||||||||||||
Average daily rate (ADR) | $ | 266.16 | $ | 216.34 | 23.0 | % | $ | 220.90 | $ | 209.22 | 5.6 | % | |||||||||||||
RevPAR (1) | $ | 143.60 | $ | 58.58 | 145.1 | % | $ | 98.46 | $ | 54.91 | 79.3 | % | |||||||||||||
Total RevPAR (1) | $ | 359.57 | $ | 184.01 | 95.4 | % | $ | 238.19 | $ | 150.15 | 58.6 | % | |||||||||||||
(1) Calculation of hospitality performance metrics includes closed hotel room nights available; includes 302 expansion rooms completed during June 2021 | |||||||||||||||||||||||||
Gaylord Texan | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||||||||
Revenue | $ | 71,563 | $ | 30,117 | 137.6 | % | $ | 180,031 | $ | 111,236 | 61.8 | % | |||||||||||||
Operating income (loss) | $ | 17,811 | ($ | 1,122 | ) | 1687.4 | % | $ | 28,948 | ($ | 5,821 | ) | 597.3 | % | |||||||||||
Operating income (loss) margin | 24.9 | % | -3.7 | % | 28.6pt | 16.1 | % | -5.2 | % | 21.3pt | |||||||||||||||
Adjusted EBITDAre | $ | 23,954 | $ | 5,243 | 356.9 | % | $ | 53,660 | $ | 19,728 | 172.0 | % | |||||||||||||
Adjusted EBITDAre margin | 33.5 | % | 17.4 | % | 16.1pt | 29.8 | % | 17.7 | % | 12.1pt | |||||||||||||||
Occupancy (1) | 62.6 | % | 28.8 | % | 33.8pt | 49.1 | % | 29.3 | % | 19.8pt | |||||||||||||||
Average daily rate (ADR) | $ | 250.13 | $ | 219.82 | 13.8 | % | $ | 221.00 | $ | 204.38 | 8.1 | % | |||||||||||||
RevPAR (1) | $ | 156.51 | $ | 63.40 | 146.9 | % | $ | 108.52 | $ | 59.97 | 81.0 | % | |||||||||||||
Total RevPAR (1) | $ | 428.81 | $ | 180.46 | 137.6 | % | $ | 271.91 | $ | 167.54 | 62.3 | % | |||||||||||||
(1) Calculation of hospitality performance metrics includes closed hotel room nights available. | |||||||||||||||||||||||||
Gaylord National | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||||||||
Revenue (1) | $ | 39,843 | $ | 1,970 | 1922.5 | % | $ | 79,419 | $ | 52,026 | 52.7 | % | |||||||||||||
Operating loss | ($ | 9,340 | ) | ($ | 15,110 | ) | 38.2 | % | ($ | 47,448 | ) | ($ | 94,908 | ) | 50.0 | % | |||||||||
Operating loss margin | -23.4 | % | -767.0 | % | 743.6pt | -59.7 | % | -182.4 | % | 122.7pt | |||||||||||||||
Adjusted EBITDAre | $ | 265 | ($ | 6,711 | ) | 103.9 | % | ($ | 11,484 | ) | ($ | 25,445 | ) | 54.9 | % | ||||||||||
Adjusted EBITDAre margin | 0.7 | % | -340.7 | % | 341.4pt | -14.5 | % | -48.9 | % | 34.4pt | |||||||||||||||
Occupancy (2) | 31.6 | % | 0.0 | % | 31.6pt | 19.1 | % | 12.9 | % | 6.2pt | |||||||||||||||
Average daily rate (ADR) | $ | 258.49 | $ | 0.00 | NA | $ | 230.12 | $ | 207.12 | 11.1 | % | ||||||||||||||
RevPAR (2) | $ | 81.76 | $ | 0.00 | NA | $ | 43.93 | $ | 26.74 | 64.3 | % | ||||||||||||||
Total RevPAR (2) | $ | 216.98 | $ | 10.73 | 1922.2 | % | $ | 109.01 | $ | 71.22 | 53.1 | % | |||||||||||||
(1) Revenue for the three months ended |
|||||||||||||||||||||||||
(2) Calculation of hospitality performance metrics includes closed hotel room nights available. | |||||||||||||||||||||||||
Gaylord Rockies | |||||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||||||||
Revenue | $ | 54,425 | $ | 16,380 | 232.3 | % | $ | 135,942 | $ | 84,715 | 60.5 | % | |||||||||||||
Operating loss (1) | ($ | 12,334 | ) | ($ | 25,615 | ) | 51.8 | % | ($ | 56,034 | ) | ($ | 79,469 | ) | 29.5 | % | |||||||||
Operating loss margin | -22.7 | % | -156.4 | % | 133.7pt | -41.2 | % | -93.8 | % | 52.6pt | |||||||||||||||
Adjusted EBITDAre (1) | $ | 10,375 | ($ | 2,979 | ) | 448.3 | % | $ | 34,728 | $ | 11,064 | 213.9 | % | ||||||||||||
Adjusted EBITDAre margin | 19.1 | % | -18.2 | % | 37.3pt | 25.5 | % | 13.1 | % | 12.4pt | |||||||||||||||
Occupancy (2) | 54.0 | % | 17.1 | % | 36.9pt | 39.9 | % | 23.6 | % | 16.3pt | |||||||||||||||
Average daily rate (ADR) | $ | 224.13 | $ | 175.12 | 28.0 | % | $ | 215.17 | $ | 192.89 | 11.6 | % | |||||||||||||
RevPAR (2) | $ | 121.06 | $ | 29.95 | 304.2 | % | $ | 85.90 | $ | 45.58 | 88.5 | % | |||||||||||||
Total RevPAR (2) | $ | 394.12 | $ | 118.62 | 232.3 | % | $ | 248.13 | $ | 154.21 | 60.9 | % | |||||||||||||
(1) Operating loss and Adjusted EBITDAre for Gaylord Rockies for the twelve months ended |
|||||||||||||||||||||||||
(2) Calculation of hospitality performance metrics includes closed hotel room nights available. | |||||||||||||||||||||||||
Entertainment Segment
For the three and twelve months ended
Entertainment Segment Results | |||||||||||||||||||
($ in thousands) | Three Months Ended | Twelve Months Ended | |||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||
Revenue | $ | 54,191 | $ | 14,424 | 275.7 | % | $ | 152,790 | $ | 58,430 | 161.5 | % | |||||||
Operating income (loss)(1) | $ | 10,305 | ($ | 7,624 | ) | 235.2 | % | $ | 20,376 | ($ | 35,608 | ) | 157.2 | % | |||||
Operating income (loss) margin | 19.0 | % | -52.9 | % | 71.9pt | 13.3 | % | -60.9 | % | 74.2pt | |||||||||
Adjusted EBITDAre(1) | $ | 11,946 | ($ | 4,292 | ) | 378.3 | % | $ | 28,854 | ($ | 24,377 | ) | 218.4 | % | |||||
Adjusted EBITDAre margin | 22.0 | % | -29.8 | % | 51.8pt | 18.9 | % | -41.7 | % | 60.6pt | |||||||||
(1) Includes approximately |
|||||||||||||||||||
Reed continued, “Demand for our unique live entertainment offerings was robust throughout 2021, and we were pleased to end the year ahead of our internal expectations. Despite pandemic uncertainty, we doubled down on our strategy to communicate and connect with country lifestyle consumers, both digitally through our content and physically through unique assets in tourist-driven markets. Our previously announced Block 21 acquisition is on track to close by the end of Q1 2022, subject to the timely satisfaction or waiver of various closing conditions, including the consent of the loan servicer to the assumption of the existing mortgage loan, the consent of the hotel operator, an affiliate of Marriott, to the assumption of the hotel operating agreement by an affiliate of the Company, the absence of a material adverse effect, and other customary closing conditions. Our planned
Corporate and Other Segment
For the three and twelve months ended
Corporate and Other Segment Results | |||||||||||||||||||
($ in thousands) | Three Months Ended | Twelve Months Ended | |||||||||||||||||
2021 | 2020 | % ∆ | 2021 | 2020 | % ∆ | ||||||||||||||
Operating loss(1) | ($ | 12,004 | ) | ($ | 6,667 | ) | -80.1 | % | ($ | 40,624 | ) | ($ | 31,433 | ) | -29.2 | % | |||
Adjusted EBITDAre(1) | ($ | 8,648 | ) | ($ | 4,132 | ) | -109.3 | % | ($ | 27,163 | ) | ($ | 22,603 | ) | -20.2 | % | |||
(1) Total COVID-19 related costs were approximately |
|||||||||||||||||||
The increase in Corporate and Other Segment Operating Loss and decrease in Adjusted EBITDAre for the 2021 periods resulted from an increase in administrative and employment costs associated with the hiring of additional employees and increased wages to support the Company’s growth.
Reed concluded, “As we approach the two-year anniversary of the near-total shutdown of our businesses due to the COVID-19 pandemic, I am pleased to see that our team remains focused on the future. We have continued to invest in our people and portfolio, and we will emerge a stronger and more resilient company than ever before. I want to thank our management team, our employees, our artists, and our partners at Marriott for the tremendous effort in 2021. We enter 2022 in a position of strength, and this one-of-a-kind business is well-positioned for the future.
I am excited to welcome
Balance Sheet/Liquidity Update
As of
On
Earnings Call Information
About
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 impact of COVID-19 on travel, transient and group demand, the effects of COVID-19 on our results of operations, rebooking efforts, our liquidity, recovery of group business to pre-pandemic levels, anticipated business levels and anticipated financial results for the Company during future periods, the pending acquisition of Block 21, the Company’s expectations for Block 21 upon the closing of the transaction, 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 the COVID-19 pandemic, including the effects of the COVID-19 pandemic on us and the hospitality and entertainment industries generally, the effects of the COVID-19 pandemic on the demand for travel, transient and group business (including government-imposed restrictions), levels of consumer confidence in the safety of travel and group gathering as a result of COVID-19, the duration and severity of the COVID-19 pandemic 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, Total RevPAR, and Occupancy
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 and twelve months 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 Venture 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 venture; and
- any other adjustments we have identified herein.
We then exclude noncontrolling interests in consolidated joint venture 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 and segment or property-level EBITDAre and Adjusted EBITDAre 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 or operating income, as applicable, 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.
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 venture;
- (gains) losses on other assets;
- transaction costs on acquisitions;
- deferred income tax expense (benefit); and
- any other adjustments we have identified herein.
To calculate 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 unit 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 in prior periods.
We believe that the presentation of these non-GAAP financial measures provides 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 | ||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||
Revenues : | |||||||||||||||||
Rooms | $ | 125,483 | $ | 38,301 | $ | 328,874 | $ | 171,718 | |||||||||
Food and beverage | 109,892 | 24,061 | 279,489 | 187,538 | |||||||||||||
Other hotel revenue | 87,865 | 49,729 | 178,220 | 106,789 | |||||||||||||
Entertainment | 54,191 | 14,424 | 152,790 | 58,430 | |||||||||||||
Total revenues | 377,431 | 126,515 | 939,373 | 524,475 | |||||||||||||
Operating expenses: | |||||||||||||||||
Rooms | 32,926 | 11,883 | 88,244 | 58,943 | |||||||||||||
Food and beverage | 72,573 | 31,206 | 190,855 | 146,141 | |||||||||||||
Other hotel expenses | 131,666 | 68,210 | 327,791 | 260,690 | |||||||||||||
Management fees | 6,222 | 1,621 | 14,031 | 7,066 | |||||||||||||
Total hotel operating expenses | 243,387 | 112,920 | 620,921 | 472,840 | |||||||||||||
Entertainment | 39,956 | 18,155 | 117,753 | 78,301 | |||||||||||||
Corporate | 11,675 | 6,102 | 38,597 | 28,795 | |||||||||||||
Preopening costs | 3 | 68 | 737 | 1,665 | |||||||||||||
(Gain) loss on sale of assets | - | 100 | (317 | ) | (1,161 | ) | |||||||||||
Credit loss on held-to-maturity securities | - | - | - | 32,784 | |||||||||||||
Depreciation and amortization | 56,276 | 53,850 | 220,357 | 215,082 | |||||||||||||
Total operating expenses | 351,297 | 191,195 | 998,048 | 828,306 | |||||||||||||
Operating income (loss) | 26,134 | (64,680 | ) | (58,675 | ) | (303,831 | ) | ||||||||||
Interest expense, net of amounts capitalized | (32,291 | ) | (28,256 | ) | (125,347 | ) | (115,783 | ) | |||||||||
Interest income | 1,431 | 1,539 | 5,685 | 7,304 | |||||||||||||
Loss on extinguishment of debt | - | - | (2,949 | ) | - | ||||||||||||
Loss from consolidated joint ventures | (3,132 | ) | (969 | ) | (8,963 | ) | (6,451 | ) | |||||||||
Other gains and (losses), net | 151 | (145 | ) | 405 | (14,976 | ) | |||||||||||
Loss before income taxes | (7,707 | ) | (92,511 | ) | (189,844 | ) | (433,737 | ) | |||||||||
(Provision) benefit for income taxes | 1,683 | (38 | ) | (4,957 | ) | (27,084 | ) | ||||||||||
Net loss | (6,024 | ) | (92,549 | ) | (194,801 | ) | (460,821 | ) | |||||||||
Net loss attributable to noncontrolling interest in consolidated joint venture | - | 12,194 | 16,501 | 42,474 | |||||||||||||
Net loss attributable to noncontrolling interest in |
44 | 631 | 1,334 | 956 | |||||||||||||
Net loss available to common shareholders | $ | (5,980 | ) | $ | (79,724 | ) | $ | (176,966 | ) | $ | (417,391 | ) | |||||
Basic loss per share available to common shareholders | $ | (0.11 | ) | $ | (1.45 | ) | $ | (3.21 | ) | $ | (7.59 | ) | |||||
Diluted loss per share available to common shareholders | $ | (0.11 | ) | $ | (1.45 | ) | $ | (3.21 | ) | $ | (7.59 | ) | |||||
Weighted average common shares for the period: | |||||||||||||||||
Basic | 55,068 | 54,981 | 55,047 | 54,962 | |||||||||||||
Diluted | 55,068 | 54,981 | 55,047 | 54,962 | |||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
Unaudited | ||||||||||
(In thousands) | ||||||||||
2021 | 2020 | |||||||||
ASSETS: | ||||||||||
Property and equipment, net of accumulated depreciation | $ | 3,031,844 | $ | 3,117,247 | ||||||
Cash and cash equivalents - unrestricted | 140,688 | 56,697 | ||||||||
Cash and cash equivalents - restricted | 22,312 | 23,057 | ||||||||
Notes receivable | 71,228 | 71,923 | ||||||||
Trade receivables, net | 74,745 | 20,106 | ||||||||
Prepaid expenses and other assets | 112,904 | 100,494 | ||||||||
Intangible assets | 126,804 | 166,971 | ||||||||
Total assets | $ | 3,580,525 | $ | 3,556,495 | ||||||
LIABILITIES AND EQUITY: | ||||||||||
Debt and finance lease obligations | $ | 2,936,819 | $ | 2,658,008 | ||||||
Accounts payable and accrued liabilities | 304,719 | 203,121 | ||||||||
Dividends payable | 386 | 843 | ||||||||
Deferred management rights proceeds | 170,614 | 172,724 | ||||||||
Operating lease liabilities | 113,770 | 107,569 | ||||||||
Deferred income tax liabilities, net | 4,671 | 665 | ||||||||
Other liabilities | 71,939 | 92,779 | ||||||||
Noncontrolling interest in consolidated joint venture | - | 100,969 | ||||||||
Total equity (deficit) | (22,393 | ) | 219,817 | |||||||
Total liabilities and equity | $ | 3,580,525 | $ | 3,556,495 | ||||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||||||||||||||
ADJUSTED EBITDAre RECONCILIATION | |||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | ||||||||||||||||||
Consolidated | |||||||||||||||||||||||||
Revenue | $ | 377,431 | $ | 126,515 | $ | 939,373 | $ | 524,475 | |||||||||||||||||
Net loss | $ | (6,024 | ) | -1.6 | % | $ | (92,549 | ) | -73.2 | % | $ | (194,801 | ) | -20.7 | % | $ | (460,821 | ) | -87.9 | % | |||||
Interest expense, net | 30,860 | 26,717 | 119,662 | 108,479 | |||||||||||||||||||||
Provision (benefit) for income taxes | (1,683 | ) | 38 | 4,957 | 27,084 | ||||||||||||||||||||
Depreciation & amortization | 56,276 | 53,850 | 220,357 | 215,082 | |||||||||||||||||||||
(Gain) loss on sale of assets | - | 101 | (315 | ) | (1,154 | ) | |||||||||||||||||||
Pro rata EBITDAre from unconsolidated joint ventures | 20 | 32 | 73 | 48 | |||||||||||||||||||||
EBITDAre | 79,449 | 21.0 | % | (11,811 | ) | -9.3 | % | 149,933 | 16.0 | % | (111,282 | ) | -21.2 | % | |||||||||||
Preopening costs | 3 | 68 | 737 | 1,665 | |||||||||||||||||||||
Non-cash lease expense | 1,121 | 1,116 | 4,375 | 4,474 | |||||||||||||||||||||
Equity-based compensation expense | 3,160 | 2,109 | 12,104 | 8,732 | |||||||||||||||||||||
Pension settlement charge | 370 | 397 | 1,379 | 1,740 | |||||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | - | 32,784 | |||||||||||||||||||||
Interest income on Gaylord National bonds | 1,388 | 1,488 | 5,502 | 6,171 | |||||||||||||||||||||
Loss on extinguishment of debt | - | - | 2,949 | - | |||||||||||||||||||||
Transaction costs of acquisitions | 150 | - | 360 | 15,437 | |||||||||||||||||||||
Adjusted EBITDAre | $ | 85,641 | 22.7 | % | $ | (6,633 | ) | -5.2 | % | $ | 177,339 | 18.9 | % | $ | (40,279 | ) | -7.7 | % | |||||||
Adjusted EBITDAre of noncontrolling interest in consolidated joint venture | - | 1,099 | 1,017 | $ | (3,989 | ) | |||||||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture | $ | 85,641 | 22.7 | % | $ | (5,534 | ) | -4.4 | % | $ | 178,356 | 19.0 | % | $ | (44,268 | ) | -8.4 | % | |||||||
Hospitality segment | |||||||||||||||||||||||||
Revenue | $ | 323,240 | $ | 112,091 | $ | 786,583 | $ | 466,045 | |||||||||||||||||
Operating income (loss) | $ | 27,833 | 8.6 | % | $ | (50,389 | ) | -45.0 | % | $ | (38,427 | ) | -4.9 | % | $ | (236,790 | ) | -50.8 | % | ||||||
Depreciation & amortization | 52,020 | 49,406 | 203,675 | 198,073 | |||||||||||||||||||||
(Gain) loss on sale of assets | - | 85 | (317 | ) | (1,176 | ) | |||||||||||||||||||
Preopening costs | - | 69 | 731 | 314 | |||||||||||||||||||||
Non-cash lease expense | 1,102 | 1,132 | 4,409 | 4,479 | |||||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | - | 32,784 | |||||||||||||||||||||
Interest income on Gaylord National bonds | 1,388 | 1,488 | 5,502 | 6,171 | |||||||||||||||||||||
Transaction costs of acquisitions | - | - | 75 | - | |||||||||||||||||||||
Other gains and (losses), net | - | - | - | 2,846 | |||||||||||||||||||||
Adjusted EBITDAre | $ | 82,343 | 25.5 | % | $ | 1,791 | 1.6 | % | $ | 175,648 | 22.3 | % | $ | 6,701 | 1.4 | % | |||||||||
Entertainment segment | |||||||||||||||||||||||||
Revenue | $ | 54,191 | $ | 14,424 | $ | 152,790 | $ | 58,430 | |||||||||||||||||
Operating income (loss) | $ | 10,305 | 19.0 | % | $ | (7,624 | ) | -52.9 | % | $ | 20,376 | 13.3 | % | $ | (35,608 | ) | -60.9 | % | |||||||
Depreciation & amortization | 3,927 | 3,879 | 14,655 | 14,371 | |||||||||||||||||||||
Loss on disposal of assets | - | 15 | - | 15 | |||||||||||||||||||||
Preopening costs | 3 | (1 | ) | 6 | 1,351 | ||||||||||||||||||||
Non-cash lease (revenue) expense | 19 | (16 | ) | (34 | ) | (5 | ) | ||||||||||||||||||
Equity-based compensation | 654 | 392 | 2,456 | 1,465 | |||||||||||||||||||||
Transaction costs of acquisitions (1) | 150 | - | 285 | 437 | |||||||||||||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | (3,112 | ) | (937 | ) | (8,890 | ) | (6,403 | ) | |||||||||||||||||
Adjusted EBITDAre | $ | 11,946 | 22.0 | % | $ | (4,292 | ) | -29.8 | % | $ | 28,854 | 18.9 | % | $ | (24,377 | ) | -41.7 | % | |||||||
Corporate and Other segment | |||||||||||||||||||||||||
Operating loss | $ | (12,004 | ) | $ | (6,667 | ) | $ | (40,624 | ) | $ | (31,433 | ) | |||||||||||||
Depreciation & amortization | 329 | 565 | 2,027 | 2,638 | |||||||||||||||||||||
Other gains and (losses), net | 151 | (144 | ) | 407 | (2,815 | ) | |||||||||||||||||||
Equity-based compensation | 2,506 | 1,717 | 9,648 | 7,267 | |||||||||||||||||||||
Pension settlement charge | 370 | 397 | 1,379 | 1,740 | |||||||||||||||||||||
Adjusted EBITDAre | $ | (8,648 | ) | $ | (4,132 | ) | $ | (27,163 | ) | $ | (22,603 | ) | |||||||||||||
(1) Twelve months ended |
|||||||||||||||||||||||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||||||
FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO RECONCILIATION | |||||||||||||||||
Unaudited | |||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||
Consolidated | |||||||||||||||||
Net loss | $ | (6,024 | ) | $ | (92,549 | ) | $ | (194,801 | ) | $ | (460,821 | ) | |||||
Noncontrolling interest in consolidated joint venture | - | 12,194 | 16,501 | 42,474 | |||||||||||||
Net loss available to common shareholders and unit holders | (6,024 | ) | (80,355 | ) | (178,300 | ) | (418,347 | ) | |||||||||
Depreciation & amortization | 56,242 | 53,813 | 220,211 | 214,933 | |||||||||||||
Adjustments for noncontrolling interest | - | (7,911 | ) | (11,069 | ) | (33,213 | ) | ||||||||||
Pro rata adjustments from joint ventures | 20 | 32 | 73 | 50 | |||||||||||||
FFO available to common shareholders and unit holders | 50,238 | (34,421 | ) | 30,915 | (236,577 | ) | |||||||||||
Right-of-use asset amortization | 34 | 37 | 146 | 149 | |||||||||||||
Non-cash lease expense | 1,121 | 1,116 | 4,375 | 4,474 | |||||||||||||
Pension settlement charge | 370 | 397 | 1,379 | 1,740 | |||||||||||||
Credit loss on held-to-maturity securities | - | - | - | 32,784 | |||||||||||||
(Gain) loss on other assets | - | 100 | (317 | ) | (1,161 | ) | |||||||||||
Write-off of deferred financing costs | - | 35 | - | 281 | |||||||||||||
Amortization of deferred financing costs | 2,211 | 2,059 | 8,790 | 7,948 | |||||||||||||
Amortization of debt premiums | (70 | ) | (67 | ) | (279 | ) | (267 | ) | |||||||||
Loss on extinguishment of debt | - | - | 2,949 | - | |||||||||||||
Adjustments for noncontrolling interest | - | (217 | ) | (294 | ) | (932 | ) | ||||||||||
Transaction costs of acquisitions | 150 | - | 360 | 15,437 | |||||||||||||
Deferred tax (benefit) expense | (1,985 | ) | (81 | ) | 4,006 | 26,526 | |||||||||||
Adjusted FFO available to common shareholders and unit holders | $ | 52,069 | $ | (31,042 | ) | $ | 52,030 | $ | (149,598 | ) | |||||||
Capital expenditures (1) | (7,817 | ) | (597 | ) | (38,451 | ) | (17,341 | ) | |||||||||
Adjusted FFO available to common shareholders and unit holders (ex. maintenance capex) | $ | 44,252 | $ | (31,639 | ) | $ | 13,579 | $ | (166,939 | ) | |||||||
Basic net loss per share | $ | (0.11 | ) | $ | (1.45 | ) | $ | (3.21 | ) | $ | (7.59 | ) | |||||
Diluted net loss per share | $ | (0.11 | ) | $ | (1.45 | ) | $ | (3.21 | ) | $ | (7.59 | ) | |||||
FFO available to common shareholders and unit holders per basic share/unit | $ | 0.91 | $ | (0.62 | ) | $ | 0.56 | $ | (4.29 | ) | |||||||
Adjusted FFO available to common shareholders and unit holders per basic share/unit | $ | 0.94 | $ | (0.56 | ) | $ | 0.94 | $ | (2.71 | ) | |||||||
FFO available to common shareholders and unit holders per diluted share/unit | $ | 0.91 | $ | (0.62 | ) | $ | 0.56 | $ | (4.29 | ) | |||||||
Adjusted FFO available to common shareholders and unit holders per diluted share/unit | $ | 0.94 | $ | (0.56 | ) | $ | 0.94 | $ | (2.71 | ) | |||||||
Weighted average common shares and OP units for the period: | |||||||||||||||||
Basic | 55,467 | 55,416 | 55,454 | 55,108 | |||||||||||||
Diluted | 55,467 | 55,416 | 55,454 | 55,108 | |||||||||||||
(1) Represents FF&E reserve contribution 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, although we have made voluntary contributions to fund various maintenance capital expenditures, including the rooms renovation at Gaylord National. |
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||||||||||||||
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS | |||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | ||||||||||||||||||
Hospitality segment | |||||||||||||||||||||||||
Revenue | $ | 323,240 | $ | 112,091 | $ | 786,583 | $ | 466,045 | |||||||||||||||||
Operating income (loss) | $ | 27,833 | 8.6 | % | $ | (50,389 | ) | -45.0 | % | $ | (38,427 | ) | -4.9 | % | $ | (236,790 | ) | -50.8 | % | ||||||
Depreciation & amortization | 52,020 | 49,406 | 203,675 | 198,073 | |||||||||||||||||||||
(Gain) loss on sale of assets | - | 85 | (317 | ) | (1,176 | ) | |||||||||||||||||||
Preopening costs | - | 69 | 731 | 314 | |||||||||||||||||||||
Non-cash lease expense | 1,102 | 1,132 | 4,409 | 4,479 | |||||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | - | 32,784 | |||||||||||||||||||||
Interest income on Gaylord National bonds | 1,388 | 1,488 | 5,502 | 6,171 | |||||||||||||||||||||
Transaction costs of acquisitions | - | - | 75 | - | |||||||||||||||||||||
Other gains and (losses), net | - | - | - | 2,846 | |||||||||||||||||||||
Pro rata adjusted EBITDA from joint ventures | - | - | - | - | |||||||||||||||||||||
Adjusted EBITDAre | $ | 82,343 | 25.5 | % | $ | 1,791 | 1.6 | % | $ | 175,648 | 22.3 | % | $ | 6,701 | 1.4 | % | |||||||||
Occupancy | 53.0 | % | 19.6 | % | 39.5 | % | 23.2 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 246.96 | $ | 209.81 | $ | 221.33 | $ | 200.02 | |||||||||||||||||
RevPAR | $ | 131.00 | $ | 41.18 | $ | 87.53 | $ | 46.41 | |||||||||||||||||
OtherPAR | $ | 206.44 | $ | 79.33 | $ | 121.81 | $ | 79.54 | |||||||||||||||||
Total RevPAR | $ | 337.44 | $ | 120.51 | $ | 209.34 | $ | 125.95 | |||||||||||||||||
Gaylord Opryland | |||||||||||||||||||||||||
Revenue | $ | 96,323 | $ | 38,372 | $ | 238,567 | $ | 133,333 | |||||||||||||||||
Operating income (loss) | $ | 23,764 | 24.7 | % | $ | (3,899 | ) | -10.2 | % | $ | 34,729 | 14.6 | % | $ | (28,301 | ) | -21.2 | % | |||||||
Depreciation & amortization | 8,473 | 8,720 | 34,117 | 35,126 | |||||||||||||||||||||
(Gain) loss on sale of assets | - | 59 | (317 | ) | (1,202 | ) | |||||||||||||||||||
Preopening costs | - | - | - | - | |||||||||||||||||||||
Non-cash lease (revenue) expense | - | (4 | ) | 2 | (63 | ) | |||||||||||||||||||
Adjusted EBITDAre | $ | 32,237 | 33.5 | % | $ | 4,876 | 12.7 | % | $ | 68,531 | 28.7 | % | $ | 5,560 | 4.2 | % | |||||||||
Occupancy | 61.4 | % | 24.9 | % | 44.2 | % | 25.0 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 254.37 | $ | 224.87 | $ | 234.15 | $ | 201.82 | |||||||||||||||||
RevPAR | $ | 156.17 | $ | 56.02 | $ | 103.47 | $ | 50.40 | |||||||||||||||||
OtherPAR | $ | 206.36 | $ | 88.40 | $ | 122.85 | $ | 75.74 | |||||||||||||||||
Total RevPAR | $ | 362.53 | $ | 144.42 | $ | 226.32 | $ | 126.14 | |||||||||||||||||
Revenue | $ | 56,835 | $ | 23,971 | $ | 139,130 | $ | 77,819 | |||||||||||||||||
Operating income (loss) | $ | 8,053 | 14.2 | % | $ | (3,123 | ) | -13.0 | % | $ | 3,539 | 2.5 | % | $ | (22,245 | ) | -28.6 | % | |||||||
Depreciation & amortization | 5,834 | 4,134 | 21,112 | 16,586 | |||||||||||||||||||||
Loss on disposal of assets | - | 2 | - | 2 | |||||||||||||||||||||
Preopening costs | - | 69 | 731 | 314 | |||||||||||||||||||||
Non-cash lease expense | 1,102 | 1,136 | 4,407 | 4,542 | |||||||||||||||||||||
Impairment charges | - | - | - | - | |||||||||||||||||||||
Adjusted EBITDAre | $ | 14,989 | 26.4 | % | $ | 2,218 | 9.3 | % | $ | 29,789 | 21.4 | % | $ | (801 | ) | -1.0 | % | ||||||||
Occupancy | 54.0 | % | 27.1 | % | 44.6 | % | 26.2 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 266.16 | $ | 216.34 | $ | 220.90 | $ | 209.22 | |||||||||||||||||
RevPAR | $ | 143.60 | $ | 58.58 | $ | 98.46 | $ | 54.91 | |||||||||||||||||
OtherPAR | $ | 215.97 | $ | 125.43 | $ | 139.73 | $ | 95.24 | |||||||||||||||||
Total RevPAR | $ | 359.57 | $ | 184.01 | $ | 238.19 | $ | 150.15 | |||||||||||||||||
Gaylord Texan | |||||||||||||||||||||||||
Revenue | $ | 71,563 | $ | 30,117 | $ | 180,031 | $ | 111,236 | |||||||||||||||||
Operating income (loss) | $ | 17,811 | 24.9 | % | $ | (1,122 | ) | -3.7 | % | $ | 28,948 | 16.1 | % | $ | (5,821 | ) | -5.2 | % | |||||||
Depreciation & amortization | 6,143 | 6,362 | 24,712 | 25,546 | |||||||||||||||||||||
Loss on disposal of assets | - | 3 | - | 3 | |||||||||||||||||||||
Preopening costs | - | - | - | - | |||||||||||||||||||||
Impairment charges | - | - | - | - | |||||||||||||||||||||
Adjusted EBITDAre | $ | 23,954 | 33.5 | % | $ | 5,243 | 17.4 | % | $ | 53,660 | 29.8 | % | $ | 19,728 | 17.7 | % | |||||||||
Occupancy | 62.6 | % | 28.8 | % | 49.1 | % | 29.3 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 250.13 | $ | 219.82 | $ | 221.00 | $ | 204.38 | |||||||||||||||||
RevPAR | $ | 156.51 | $ | 63.40 | $ | 108.52 | $ | 59.97 | |||||||||||||||||
OtherPAR | $ | 272.30 | $ | 117.06 | $ | 163.39 | $ | 107.57 | |||||||||||||||||
Total RevPAR | $ | 428.81 | $ | 180.46 | $ | 271.91 | $ | 167.54 | |||||||||||||||||
Gaylord National | |||||||||||||||||||||||||
Revenue | $ | 39,843 | $ | 1,970 | $ | 79,419 | $ | 52,026 | |||||||||||||||||
Operating loss | $ | (9,340 | ) | -23.4 | % | $ | (15,110 | ) | -767.0 | % | $ | (47,448 | ) | -59.7 | % | $ | (94,908 | ) | -182.4 | % | |||||
Depreciation & amortization | 8,217 | 6,890 | 30,462 | 27,641 | |||||||||||||||||||||
Loss on disposal of assets | - | 21 | - | 21 | |||||||||||||||||||||
Preopening costs | - | - | - | - | |||||||||||||||||||||
Credit loss on held-to-maturity securities | - | - | - | 32,784 | |||||||||||||||||||||
Interest income on Gaylord National bonds | 1,388 | 1,488 | 5,502 | 6,171 | |||||||||||||||||||||
Other gains and (losses), net | - | - | - | 2,846 | |||||||||||||||||||||
Adjusted EBITDAre | $ | 265 | 0.7 | % | $ | (6,711 | ) | -340.7 | % | $ | (11,484 | ) | -14.5 | % | $ | (25,445 | ) | -48.9 | % | ||||||
Occupancy | 31.6 | % | 0.0 | % | 19.1 | % | 12.9 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 258.49 | $ | - | $ | 230.12 | $ | 207.12 | |||||||||||||||||
RevPAR | $ | 81.76 | $ | - | $ | 43.93 | $ | 26.74 | |||||||||||||||||
OtherPAR | $ | 135.22 | $ | 10.73 | $ | 65.08 | $ | 44.48 | |||||||||||||||||
Total RevPAR | $ | 216.98 | $ | 10.73 | $ | 109.01 | $ | 71.22 | |||||||||||||||||
Gaylord Rockies | |||||||||||||||||||||||||
Revenue | $ | 54,425 | $ | 16,380 | $ | 135,942 | $ | 84,715 | |||||||||||||||||
Operating loss (1) | $ | (12,334 | ) | -22.7 | % | $ | (25,615 | ) | -156.4 | % | $ | (56,034 | ) | -41.2 | % | $ | (79,469 | ) | -93.8 | % | |||||
Depreciation & amortization | 22,709 | 22,636 | 90,687 | 90,533 | |||||||||||||||||||||
Loss on disposal of assets | - | - | - | - | |||||||||||||||||||||
Preopening costs | - | - | - | - | |||||||||||||||||||||
Impairment charges | - | - | - | - | |||||||||||||||||||||
Transaction costs on acquisitions | - | - | 75 | - | |||||||||||||||||||||
Adjusted EBITDAre (1) | $ | 10,375 | 19.1 | % | $ | (2,979 | ) | -18.2 | % | $ | 34,728 | 25.5 | % | $ | 11,064 | 13.1 | % | ||||||||
Occupancy | 54.0 | % | 17.1 | % | 39.9 | % | 23.6 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 224.13 | $ | 175.12 | $ | 215.17 | $ | 192.89 | |||||||||||||||||
RevPAR | $ | 121.06 | $ | 29.95 | $ | 85.90 | $ | 45.58 | |||||||||||||||||
OtherPAR | $ | 273.06 | $ | 88.67 | $ | 162.23 | $ | 108.63 | |||||||||||||||||
Total RevPAR | $ | 394.12 | $ | 118.62 | $ | 248.13 | $ | 154.21 | |||||||||||||||||
Revenue | $ | 1,728 | $ | 602 | $ | 5,838 | $ | 3,332 | |||||||||||||||||
Operating loss | $ | (349 | ) | -20.2 | % | $ | (737 | ) | -122.4 | % | $ | (1,631 | ) | -27.9 | % | $ | (2,736 | ) | -82.1 | % | |||||
Depreciation & amortization | 327 | 329 | 1,313 | 1,323 | |||||||||||||||||||||
Gain on disposal of assets | - | - | - | - | |||||||||||||||||||||
Preopening costs | - | - | - | ||||||||||||||||||||||
Adjusted EBITDAre | $ | (22 | ) | -1.3 | % | $ | (408 | ) | -67.8 | % | $ | (318 | ) | -5.4 | % | $ | (1,413 | ) | -42.4 | % | |||||
Occupancy | 48.3 | % | 22.5 | % | 44.5 | % | 25.2 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 177.93 | $ | 132.99 | $ | 167.77 | $ | 166.89 | |||||||||||||||||
RevPAR | $ | 85.92 | $ | 29.97 | $ | 74.73 | $ | 42.13 | |||||||||||||||||
OtherPAR | $ | 11.90 | $ | 4.12 | $ | 8.58 | $ | 5.29 | |||||||||||||||||
Total RevPAR | $ | 97.82 | $ | 34.09 | $ | 83.31 | $ | 47.42 | |||||||||||||||||
Revenue | $ | 2,523 | $ | 679 | $ | 7,656 | $ | 3,584 | |||||||||||||||||
Operating income (loss) | $ | 228 | 9.0 | % | $ | (783 | ) | -115.3 | % | $ | (530 | ) | -6.9 | % | $ | (3,310 | ) | -92.4 | % | ||||||
Depreciation & amortization | 317 | 335 | 1,272 | 1,318 | |||||||||||||||||||||
Loss on disposal of assets | - | - | - | - | |||||||||||||||||||||
Preopening costs | - | - | - | - | |||||||||||||||||||||
Pro rata adjusted EBITDA from joint ventures | - | - | - | - | |||||||||||||||||||||
Transaction costs of acquisitions | - | - | - | - | |||||||||||||||||||||
Adjusted EBITDAre | $ | 545 | 21.6 | % | $ | (448 | ) | -66.0 | % | $ | 742 | 9.7 | % | $ | (1,992 | ) | -55.6 | % | |||||||
Occupancy | 50.6 | % | 19.2 | % | 41.2 | % | 19.7 | % | |||||||||||||||||
Average daily rate (ADR) | $ | 136.40 | $ | 100.96 | $ | 134.70 | $ | 120.93 | |||||||||||||||||
RevPAR | $ | 68.95 | $ | 19.40 | $ | 55.53 | $ | 23.81 | |||||||||||||||||
OtherPAR | $ | 21.52 | $ | 4.89 | $ | 13.69 | $ | 8.50 | |||||||||||||||||
Total RevPAR | $ | 90.47 | $ | 24.29 | $ | 69.22 | $ | 32.31 | |||||||||||||||||
(1) Operating loss and Adjusted EBITDAre for Gaylord Rockies for the twelve months ended |
|||||||||||||||||||||||||
Operating loss and Adjusted EBITDAre for Gaylord Rockies for the three months and twelve months ended |
|||||||||||||||||||||||||
(2) Includes other hospitality revenue and expense | |||||||||||||||||||||||||
Source: Ryman Hospitality Properties, Inc.