Ryman Hospitality Properties, Inc. Reports Third Quarter 2019 Results
Third Quarter 2019 Results (As Compared to Third Quarter 2018):
- Same-Store RevPAR Increased 7.9% and Same-Store Total RevPAR Increased 5.6%
- Consolidated Net Income Available to Common Shareholders Decreased 1.1% to
$22.3 Million Due Primarily to Costs Associated with Recent Refinancing - Consolidated Adjusted EBITDAre Increased 40.6% to
$119.1 Million - Funds From Operations Available to Common Shareholders Increased 26.4% to
$67.7 Million ; Adjusted Funds From Operations Available to Common Shareholders Increased 22.9% to$78.0 Million - Same-Store Gross Room Night Bookings of approximately 582,000 Room Nights for All Future Years, up 26.7%
- Increases Full Year Guidance for Same-Store RevPAR, Same-Store Total RevPAR, and Consolidated Adjusted EBITDAre; Adjusts 2019 Net Income Guidance
Bookings activity in our Hospitality segment during the third quarter of 2019 was strong with same-store gross advanced bookings of almost 582,000 room nights, which contributed to the highest ever forward book of business as of the end of a third quarter. While our margins were strong at our four core hotels, they were impacted by higher labor costs in some of our markets, a mix shift in food and beverage spending, and a large, one-time credit with a purchasing vendor that occurred in the third quarter of 2018 that impacted all our properties.
Our Entertainment business turned in another robust performance with continued strength from our core
With the strong performance delivered so far in 2019, we are again increasing our guidance for same-store RevPAR, same-store Total RevPAR and also Adjusted EBITDAre for both the Hospitality and Entertainment segments. We look forward to seeing continued positive results from our investments in these businesses as we complete the fourth quarter of 2019.”
Third Quarter 2019 Results (As Compared to Third Quarter 2018):
Consolidated Results
Consolidated Results | |||||||||||||||||||||
($ in thousands, except per share amounts) | Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||
Total Revenue | $ | 379,787 | $ | 292,249 | 30.0% | $ | 1,158,281 | $ | 914,553 | 26.6% | |||||||||||
Operating Income | $ | 56,503 | $ | 40,100 | 40.9% | $ | 195,783 | $ | 162,743 | 20.3% | |||||||||||
Operating Income margin | 14.9% | 13.7% | 1.2pt | 16.9% | 17.8% | -0.9pt | |||||||||||||||
Net Income available to common shareholders | $ | 22,349 | $ | 22,591 | -1.1% | $ | 101,140 | $ | 105,476 | -4.1% | |||||||||||
Net Income available to common shareholders margin | 5.9% | 7.7% | -1.8pt | 8.7% | 11.5% | -2.8pt | |||||||||||||||
Net Income available to common shareholders per diluted share | $ | 0.43 | $ | 0.44 | -2.3% | $ | 1.95 | $ | 2.05 | -4.9% | |||||||||||
Adjusted EBITDAre | $ | 119,071 | $ | 84,662 | 40.6% | $ | 378,458 | $ | 280,078 | 35.1% | |||||||||||
Adjusted EBITDAre margin | 31.4% | 29.0% | 2.4pt | 32.7% | 30.6% | 2.1pt | |||||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest | $ | 108,076 | $ | 84,662 | 27.7% | $ | 353,091 | $ | 280,078 | 26.1% | |||||||||||
Adjusted EBITDAre, excluding noncontrolling interest margin | 28.5% | 29.0% | -0.5pt | 30.5% | 30.6% | -0.1pt | |||||||||||||||
Funds From Operations (FFO) available to common shareholders | $ | 67,728 | $ | 53,603 | 26.4% | $ | 235,605 | $ | 195,504 | 20.5% | |||||||||||
FFO available to common shareholders per diluted share | $ | 1.31 | $ | 1.04 | 26.0% | $ | 4.55 | $ | 3.80 | 19.7% | |||||||||||
Adjusted FFO available to common shareholders | $ | 77,950 | $ | 63,448 | 22.9% | $ | 260,007 | $ | 217,096 | 19.8% | |||||||||||
Adjusted FFO available to common shareholders per diluted share | $ | 1.50 | $ | 1.23 | 22.0% | $ | 5.02 | $ | 4.22 | 19.0% |
Note: For the Company’s definitions of Operating Income margin, Net Income available to common shareholders margin, Adjusted EBITDAre, Adjusted EBITDAre margin, Adjusted EBITDAre, excluding noncontrolling interest, Adjusted EBITDAre, excluding noncontrolling interest margin, FFO available to common shareholders, and Adjusted FFO available to common shareholders, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDAre to Net Income and a reconciliation of the non-GAAP financial measure Adjusted FFO available to common shareholders to Net Income, see “Calculation of GAAP Margin Figures,” “Non-GAAP Financial Measures,” “Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition,” “Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition,” “Adjusted FFO available to common shareholders Definition” and “Supplemental Financial Results” below.
Hospitality Segment Results | |||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||
Hospitality Revenue | $ | 328,257 | $ | 249,240 | 31.7% | $ | 1,022,896 | $ | 806,107 | 26.9% | |||||||||||
Same-Store Hospitality Revenue (1) | $ | 263,308 | $ | 249,240 | 5.6% | $ | 857,268 | $ | 806,107 | 6.3% | |||||||||||
Hospitality Operating Income | $ | 52,110 | $ | 43,334 | 20.3% | $ | 190,918 | $ | 172,982 | 10.4% | |||||||||||
Hospitality Operating Income margin | 15.9% | 17.4% | -1.5pt | 18.7% | 21.5% | -2.8pt | |||||||||||||||
Hospitality Adjusted EBITDAre | $ | 109,067 | $ | 78,009 | 39.8% | $ | 356,564 | $ | 270,945 | 31.6% | |||||||||||
Hospitality Adjusted EBITDAre margin | 33.2% | 31.3% | 1.9pt | 34.9% | 33.6% | 1.3pt | |||||||||||||||
Same-Store Hospitality Operating Income (1) | $ | 45,167 | $ | 43,334 | 4.2% | $ | 191,521 | $ | 172,982 | 10.7% | |||||||||||
Same-Store Hospitality Operating Income margin (1) | 17.2% | 17.4% | -0.2pt | 22.3% | 21.5% | 0.8pt | |||||||||||||||
Same-Store Hospitality Adjusted EBITDAre (1) | $ | 79,630 | $ | 78,009 | 2.1% | $ | 289,055 | $ | 270,945 | 6.7% | |||||||||||
Same-Store Hospitality Adjusted EBITDAre margin (1) | 30.2% | 31.3% | -1.1pt | 33.7% | 33.6% | 0.1pt | |||||||||||||||
Hospitality Performance Metrics | |||||||||||||||||||||
Occupancy | 77.1% | 73.2% | 3.9pt | 75.8% | 75.3% | 0.5pt | |||||||||||||||
Average Daily Rate (ADR) | $ | 188.13 | $ | 177.97 | 5.7% | $ | 196.81 | $ | 191.13 | 3.0% | |||||||||||
RevPAR | $ | 145.09 | $ | 130.27 | 11.4% | $ | 149.23 | $ | 143.97 | 3.7% | |||||||||||
Total RevPAR | $ | 352.92 | $ | 314.69 | 12.1% | $ | 370.61 | $ | 349.04 | 6.2% | |||||||||||
Same-Store Hospitality Performance Metrics (1) | |||||||||||||||||||||
Occupancy | 75.5% | 73.2% | 2.3pt | 76.8% | 75.3% | 1.5pt | |||||||||||||||
Average Daily Rate (ADR) | $ | 186.04 | $ | 177.97 | 4.5% | $ | 196.33 | $ | 191.13 | 2.7% | |||||||||||
RevPAR | $ | 140.52 | $ | 130.27 | 7.9% | $ | 150.80 | $ | 143.97 | 4.7% | |||||||||||
Total RevPAR | $ | 332.45 | $ | 314.69 | 5.6% | $ | 364.75 | $ | 349.04 | 4.5% | |||||||||||
Gross Definite Rooms Nights Booked (1) | 581,992 | 459,430 | 26.7% | 1,420,010 | 1,575,638 | -9.9% | |||||||||||||||
Net Definite Rooms Nights Booked (1) | 492,056 | 339,294 | 45.0% | 1,115,587 | 1,184,587 | -5.8% | |||||||||||||||
Group Attrition (as % of contracted block) (1) | 14.2% | 12.2% | 2.0pt | 13.6% | 13.8% | -0.2pt | |||||||||||||||
Cancellations ITYFTY (1)(2) | 8,672 | 7,282 | 19.1% | 40,405 | 28,647 | 41.0% | |||||||||||||||
(1) Excludes Gaylord Rockies, which opened in December 2018. | |||||||||||||||||||||
(2) "ITYFTY" represents In The Year For The Year. | |||||||||||||||||||||
Note: Hospitality and Same-Store Hospitality results include approximately 6,000 room nights out of service during third quarter 2019 and approximately 26,250 room nights out of service in the nine months ended 9/30/2019 related to Gaylord Opryland renovations project. | |||||||||||||||||||||
Note: For the Company’s definitions of
Gaylord Opryland | ||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | |||||||||||||||||
Revenue | $ | 90,185 | $ | 80,591 | 11.9% | $ | 278,130 | $ | 258,251 | 7.7% | ||||||||||||
Operating Income | $ | 21,021 | $ | 17,826 | 17.9% | $ | 73,879 | $ | 66,551 | 11.0% | ||||||||||||
Operating Income margin | 23.3% | 22.1% | 1.2pt | 26.6% | 25.8% | 0.8pt | ||||||||||||||||
Adjusted EBITDAre | $ | 29,934 | $ | 26,923 | 11.2% | $ | 99,942 | $ | 93,273 | 7.1% | ||||||||||||
Adjusted EBITDAre margin | 33.2% | 33.4% | -0.2pt | 35.9% | 36.1% | -0.2pt | ||||||||||||||||
Occupancy | 77.2% | 72.4% | 4.8pt | 77.6% | 75.4% | 2.2pt | ||||||||||||||||
Average daily rate (ADR) | $ | 189.97 | $ | 180.77 | 5.1% | $ | 193.41 | $ | 188.41 | 2.7% | ||||||||||||
RevPAR | $ | 146.66 | $ | 130.95 | 12.0% | $ | 150.01 | $ | 142.00 | 5.6% | ||||||||||||
Total RevPAR | $ | 339.43 | $ | 303.32 | 11.9% | $ | 352.77 | $ | 327.55 | 7.7% |
Gaylord Opryland Highlights for Third Quarter 2019 (As Compared to Third Quarter 2018):
- Gaylord Opryland quarterly revenue increased 11.9% to
$90.2 million and was positively impacted by the first full quarter of operations of the outdoor portion of SoundWaves, which helped drive a 14.6% increase in transient room nights in the third quarter of 2019 and contributed to overall occupancy growth of 480 basis points year-over-year. Total admissions to this unique water attraction exceeded 93,000 for the third quarter 2019 as regional awareness and interest in SoundWaves continues to grow. - RevPAR and Total RevPAR increased during the quarter by 12.0% and 11.9%, respectively, driven by new revenues generated from SoundWaves, as well as higher rates across all segments, which helped increase ADR by 5.1% in the quarter. Food and beverage revenue increased by 4.7% in the quarter; however, a mix shift to association and transient room nights resulted in higher outlet spending versus banquet catering, which weakened flow through in the quarter.
- Operating income and Adjusted EBITDAre increased by 17.9% and 11.2%, respectively, due to a 6.6% increase in rooms nights sold, contribution from SoundWaves and higher attrition and cancellation fee collections. Results were tempered by weaker flow through on food and beverage, higher labor costs, higher utility and marketing costs associated with SoundWaves, and a large one-time credit from a purchasing vendor in the third quarter of 2018.
- Ongoing renovation of the Magnolia wing resulted in approximately 6,000 room nights out of service during the third quarter of 2019. The renovation project is anticipated to be completed by the end of 2019 and is currently on time and on budget. We anticipate a similar number of room nights out of service in the fourth quarter of 2019 as the renovation project is completed.
Gaylord Palms | ||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | |||||||||||||||||
Revenue | $ | 40,854 | $ | 38,901 | 5.0% | $ | 148,127 | $ | 147,071 | 0.7% | ||||||||||||
Operating Income | $ | 2,538 | $ | 2,925 | -13.2% | $ | 28,518 | $ | 29,549 | -3.5% | ||||||||||||
Operating Income margin | 6.2% | 7.5% | -1.3pt | 19.3% | 20.1% | -0.8pt | ||||||||||||||||
Adjusted EBITDAre | $ | 8,656 | $ | 9,041 | -4.3% | $ | 46,715 | $ | 47,748 | -2.2% | ||||||||||||
Adjusted EBITDAre margin | 21.2% | 23.2% | -2.0pt | 31.5% | 32.5% | -1.0pt | ||||||||||||||||
Occupancy | 72.7% | 72.8% | -0.1pt | 77.4% | 78.6% | -1.2pt | ||||||||||||||||
Average daily rate (ADR) | $ | 161.98 | $ | 161.31 | 0.4% | $ | 191.88 | $ | 187.57 | 2.3% | ||||||||||||
RevPAR | $ | 117.71 | $ | 117.44 | 0.2% | $ | 148.52 | $ | 147.43 | 0.7% | ||||||||||||
Total RevPAR | $ | 313.61 | $ | 298.62 | 5.0% | $ | 383.19 | $ | 380.45 | 0.7% |
Gaylord Palms Highlights for Third Quarter 2019 (As Compared to Third Quarter 2018):
- Gaylord Palms quarterly revenue increased 5.0% to
$40.9 million , driven by a positive mix shift to corporate group room nights that lifted outside the room spending across both outlets and banquet catering. Food and beverage revenue increased 10.5% during the quarter, rebounding as expected from the year-over-year decline experienced at the property last quarter. Corporate group room nights sold increased 88.9% versus the prior year quarter. - RevPAR was relatively flat during the third quarter as the positive year-over-year mix shift in occupancy was largely offset by year-over-year changes in transient ADR. Total RevPAR increased by 5.0% as the mix shift in the quarter benefitted food and beverage spending.
- Operating income and Adjusted EBITDAre declined 13.2% and 4.3%, respectively, during the third quarter. Flow through was challenged by higher labor costs, higher property insurance and property tax expense, and a large one-time credit from a purchasing vendor in the third quarter of 2018.
- Forward bookings for the Gaylord Palms expansion continue to progress well and are tracking in-line with forward booking levels for the Gaylord Texan expansion during the same time period. The expansion project, which will add 303 new guest rooms and 90,000 square feet of additional meeting space, remains on time and on budget as it continues to track toward completion in the third quarter of 2021.
Gaylord Texan | ||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | |||||||||||||||||
Revenue | $ | 66,508 | $ | 62,826 | 5.9% | $ | 207,873 | $ | 179,794 | 15.6% | ||||||||||||
Operating Income | $ | 18,160 | $ | 17,016 | 6.7% | $ | 59,801 | $ | 46,001 | 30.0% | ||||||||||||
Operating Income margin | 27.3% | 27.1% | 0.2pt | 28.8% | 25.6% | 3.2pt | ||||||||||||||||
Adjusted EBITDAre | $ | 24,670 | $ | 23,597 | 4.5% | $ | 79,700 | $ | 65,709 | 21.3% | ||||||||||||
Adjusted EBITDAre margin | 37.1% | 37.6% | -0.5pt | 38.3% | 36.5% | 1.8pt | ||||||||||||||||
Occupancy | 80.6% | 76.2% | 4.4pt | 78.6% | 75.2% | 3.4pt | ||||||||||||||||
Average daily rate (ADR) | $ | 189.64 | $ | 184.45 | 2.8% | $ | 192.39 | $ | 190.99 | 0.7% | ||||||||||||
RevPAR | $ | 152.94 | $ | 140.59 | 8.8% | $ | 151.31 | $ | 143.68 | 5.3% | ||||||||||||
Total RevPAR | $ | 398.52 | $ | 376.45 | 5.9% | $ | 419.76 | $ | 395.63 | 6.1% |
Gaylord Texan Highlights for Third Quarter 2019 (As Compared to Third Quarter 2018):
- Gaylord Texan quarterly revenue increased 5.9% to
$66.5 million , driven by a 440 basis point increase in occupancy to 80.6%. The expansion that was completed in the spring of 2018 helped drive an incremental 7,400 room nights sold in the quarter compared to the same period last year. - The hotel experienced a mix shift as association room nights increased by 89.7% year-over-year, offsetting modest declines in corporate and other group nights sold in the quarter. RevPAR increased 8.8% in the quarter, driven primarily by the increase in occupancy coupled with a 2.8% increase in ADR. Total RevPAR increased 5.9%.
- Operating income and Adjusted EBITDAre increased by 6.7% and 4.5%, respectively. While higher room nights sold benefited flow through, the mix of groups led to lower banquet and catering revenue and higher outlet spending. Results were also impacted by a decline in attrition and cancellation fee collections, higher property taxes related to the expansion, and a large one-time credit from a purchasing vendor in the third quarter of 2018.
Gaylord National | ||||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | |||||||||||||||||
Revenue | $ | 59,128 | $ | 60,303 | -1.9% | $ | 202,886 | $ | 200,746 | 1.1% | ||||||||||||
Operating Income | $ | 2,457 | $ | 4,343 | -43.4% | $ | 25,735 | $ | 27,189 | -5.3% | ||||||||||||
Operating Income margin | 4.2% | 7.2% | -3.0pt | 12.7% | 13.5% | -0.8pt | ||||||||||||||||
Adjusted EBITDAre | $ | 14,697 | $ | 16,531 | -11.1% | $ | 57,000 | $ | 58,446 | -2.5% | ||||||||||||
Adjusted EBITDAre margin | 24.9% | 27.4% | -2.5pt | 28.1% | 29.1% | -1.0pt | ||||||||||||||||
Occupancy | 71.9% | 71.9% | 0.0pt | 75.1% | 73.7% | 1.4pt | ||||||||||||||||
Average daily rate (ADR) | $ | 198.96 | $ | 185.56 | 7.2% | $ | 214.02 | $ | 204.35 | 4.7% | ||||||||||||
RevPAR | $ | 143.02 | $ | 133.36 | 7.2% | $ | 160.65 | $ | 150.66 | 6.6% | ||||||||||||
Total RevPAR | $ | 321.99 | $ | 328.39 | -1.9% | $ | 372.33 | $ | 368.40 | 1.1% |
Gaylord National Highlights for Third Quarter 2019 (As Compared to Third Quarter 2018):
- Total revenue for third quarter 2019 decreased 1.9% to
$59.1 million , impacted by a 11.0% decrease in food and beverage revenue during the quarter. Lower banquet revenue compared to the prior year quarter was primarily driven by a decline in corporate groups and the increase in other groups. - Transient ADR increased 13.8% in the third quarter compared to the prior year quarter as the property continued to shift its transient sales strategy towards higher-rated leisure customers. RevPAR increased by 7.2% in the quarter, driven by the increase in ADR across all group segments. Total RevPAR declined by 1.9% in the quarter due to lower food and beverage spending.
- Operating income and Adjusted EBITDAre decreased 43.4% and 11.1%, respectively, driven primarily by the decline in outside the room spending, higher wage and benefit costs, and a large one-time credit from a purchasing vendor in the third quarter of 2018.
Gaylord Rockies (1) | |||||||||||||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||||||
Revenue | $ | 64,949 | - | - | $ | 165,628 | - | - | |||||||||||||
Operating Income/(Loss) (2) | $ | 6,943 | - | - | $ | (603 | ) | - | - | ||||||||||||
Operating Income/(Loss) margin | 10.7% | - | - | -0.4% | - | - | |||||||||||||||
Adjusted EBITDAre (2) | $ | 29,437 | - | - | $ | 67,509 | - | - | |||||||||||||
Adjusted EBITDAre margin | 45.3% | - | - | 40.8% | - | - | |||||||||||||||
Occupancy | 86.3% | - | - | 70.2% | - | - | |||||||||||||||
Average daily rate (ADR) | $ | 198.58 | - | - | $ | 199.83 | - | - | |||||||||||||
RevPAR | $ | 171.32 | - | - | $ | 140.21 | - | - | |||||||||||||
Total RevPAR | $ | 470.33 | - | - | $ | 404.19 | - | - | |||||||||||||
(1) Gaylord Rockies opened in December 2018, therefore there are no comparison figures for the 2019 periods. | |||||||||||||||||||||
(2) Operating income/(loss) and Adjusted EBITDAre for Gaylord Rockies for the 2019 periods exclude asset management fees paid to the Company during the the three months and nine months ended September 30, 2019 of $0.6 million and $1.7 million, respectively. |
Reed continued, “Gaylord Rockies’ performance continues to exceed our expectations, delivering the strongest occupancy performance in the quarter across our family of Gaylord Hotels properties at 86.3%. This performance is a remarkable achievement for a hotel in its first year of operation. Gaylord Rockies benefited from our group focus, which helped drive strong food and beverage results in the quarter and contributed to quarter-over-quarter increases of 22.8% and 15.9% in RevPAR and Total RevPAR, respectively. We are looking forward to the first ICE! holiday programming at the hotel that will take place during the fourth quarter and anticipate a strong close to the year for Gaylord Rockies. The refinancing completed early in the third quarter of 2019 ensures we have the financing capability to move forward with a decision on the contemplated 300-room expansion project, which we expect to make by the end of 2019 or early 2020.”
Entertainment Segment
For the three and nine months ended
Entertainment Segment Results | ||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
September 30, | September 30, | |||||||||||||||||
($ in thousands) | 2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||
Revenue | $ | 51,530 | $ | 43,009 | 19.8% | $ | 135,385 | $ | 108,446 | 24.8% | ||||||||
Operating Income1 | $ | 14,218 | $ | 4,413 | 222.2% | $ | 32,593 | $ | 14,333 | 127.4% | ||||||||
Operating Income margin | 27.6% | 10.3% | 17.3pt | 24.1% | 13.2% | 10.9pt | ||||||||||||
Adjusted EBITDAre | $ | 17,734 | $ | 12,086 | 46.7% | $ | 43,499 | $ | 27,018 | 61.0% | ||||||||
Adjusted EBITDAre margin | 34.4% | 28.1% | 6.3pt | 32.1% | 24.9% | 7.2pt |
Reed continued, “Looking back at the quarter in our Entertainment segment, we would like to remind investors that we incurred a
Corporate and Other Segment
For the three and nine months ended
Corporate and Other Segment Results | ||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
September 30, | September 30, | |||||||||||||||||
($ in thousands) | 2019 | 2018 | % ∆ | 2019 | 2018 | % ∆ | ||||||||||||
Operating Loss | ($9,825 | ) | ($7,647 | ) | -28.5% | ($27,728 | ) | ($24,572 | ) | -12.8% | ||||||||
Adjusted EBITDAre | ($7,730 | ) | ($5,433 | ) | -42.3% | ($21,605 | ) | ($17,885 | ) | -20.8% |
Corporate and Other Segment Operating Loss and Adjusted EBITDAre for the 2019 periods include increases in administrative and employment costs associated with supporting the Company’s growth initiatives in its Hospitality and Entertainment segments.
Dividend Update
The Company paid its third quarter 2019 cash dividend of
Balance Sheet/Liquidity Update
As of
Private Senior Note Offering Successfully Completed
On
Credit Facility Successfully Refinanced
On
Guidance
The Company is updating its outlook for 2019 based on current information as of
($ in millions, except per share figures) | Current Guidance | Prior Guidance | Variance to | ||||||||||||||||
Full Year 2019 | Full Year 2019 | Prior Midpoint | |||||||||||||||||
Low | High | Low | High | ||||||||||||||||
Same-Store Hospitality RevPAR (1) | 3.5% | 4.0% | 3.0% | 4.0% | 0.3pt | ||||||||||||||
Same-Store Hospitality Total RevPAR (1) | 4.0% | 4.5% | 3.5% | 4.5% | 0.2pt | ||||||||||||||
Net Income (2) | $ | 126.9 | $ | 128.6 | $ | 130.7 | $ | 134.3 | $ | (4.8 | ) | ||||||||
Adjusted EBITDAre | |||||||||||||||||||
Same-Store Hospitality (1) | $ | 396.0 | $ | 404.0 | $ | 396.0 | $ | 404.0 | $ | - | |||||||||
Gaylord Rockies | 83.0 | 86.0 | 80.0 | 84.0 | 2.5 | ||||||||||||||
Hospitality (2) | $ | 479.0 | $ | 490.0 | $ | 476.0 | $ | 488.0 | $ | 2.5 | |||||||||
Entertainment | 54.0 | 56.0 | 52.0 | 56.0 | 1.0 | ||||||||||||||
Corporate and Other | (29.0 | ) | (28.0 | ) | (29.0 | ) | (28.0 | ) | - | ||||||||||
Consolidated Adjusted EBITDAre (2) | $ | 504.0 | $ | 518.0 | $ | 499.0 | $ | 516.0 | $ | 3.5 | |||||||||
Consolidated Adjusted EBITDAre, excl. noncontrolling interest | $ | 472.5 | $ | 485.4 | $ | 468.7 | $ | 484.2 | $ | 2.6 | |||||||||
Net Income available to common shareholders | $ | 143.3 | $ | 145.0 | $ | 140.0 | $ | 150.3 | $ | (1.0 | ) | ||||||||
Funds from Operations (FFO) available to common shareholders | $ | 319.4 | $ | 325.9 | $ | 316.1 | $ | 331.2 | $ | (1.0 | ) | ||||||||
Adjusted FFO available to common shareholders | $ | 351.1 | $ | 360.3 | $ | 344.2 | $ | 361.3 | $ | 2.9 | |||||||||
Diluted Income per share available to common shareholders | $ | 2.75 | $ | 2.78 | $ | 2.69 | $ | 2.89 | $ | (0.02 | ) | ||||||||
Estimated Diluted Shares Outstanding | 52.1 | 52.1 | 52.1 | 52.1 | - |
- Same-Store Hospitality segment guidance excludes Gaylord Rockies results and assumes approximately 32,000 room nights out of service in 2019 due to the renovation of rooms at Gaylord Opryland. The out of service rooms are included in the total available room count for calculating hotel metrics (e.g., RevPAR and Total RevPAR).
- Includes fully consolidated results from Gaylord Rockies. In
July 2019 , the Company purchased an additional 0.9% interest in the Gaylord Rockies joint venture; as a result, the Company currently owns a 62.1% equity interest in, and is the managing member of, the Gaylord Rockies joint venture.
Note: For reconciliations of Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest to Net Income and reconciliation of FFO available to common shareholders, and Adjusted FFO available to common shareholders guidance to Net Income available to common shareholders and reconciliations of segment Adjusted EBITDAre guidance to segment Operating Income, see “Reconciliations of Forward-Looking Statements,” below.
Reed concluded, “As we head into the final months of 2019, our business is on track to have another record year. Given the continued strong performance across our Hospitality and Entertainment segments and our expectations for the fourth quarter of this year, we are increasing our full year 2019 guidance for same-store RevPAR, same-store Total RevPAR and consolidated Adjusted EBITDAre for the second consecutive quarter. We are extremely pleased with these results and look forward to continuing this strong momentum into 2020.” The Company noted that deferred financing cost write-offs attributable to the recent successful refinancing transactions caused the decrease in the Net Income guidance range.
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, estimated capital expenditures, new projects or investments, out-of-service rooms, the expected approach to making dividend payments, the board’s ability to alter the dividend policy at any time and other business or operational issues. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These include the risks and uncertainties associated with economic conditions affecting the hospitality business generally, the geographic concentration of the Company’s hotel properties, business levels at the Company’s hotels, the Company’s ability to remain qualified as a REIT for federal income tax purposes, the Company’s ability to execute its strategic goals as a REIT, the Company’s ability to generate cash flows to support dividends, future board determinations regarding the timing and amount of dividends and changes to the dividend policy, which could be made at any time, the determination of Adjusted FFO available to common shareholders and REIT taxable income, and the Company’s ability to borrow funds pursuant to its credit agreement. Other factors that could cause operating and financial results to differ are described in the filings made from time to time by the Company with the
Additional Information
This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent annual report on Form 10-K. Copies of our reports are available on our website at no expense at www.rymanhp.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.
Calculation of RevPAR, Other RevPAR, and Total RevPAR
We calculate revenue per available room (“RevPAR”) for our hotels by dividing room revenue by room nights available to guests for the period. We calculate other revenue per available room (“Other RevPAR”) for our hotels by dividing all non-room revenue (food & beverage and other ancillary services revenue) by room nights available to guests for the period. We calculate total revenue per available room (“Total RevPAR”) for our hotels by dividing the sum of room revenue, food & beverage and other ancillary services revenue by room nights available to guests for the period. Rooms out of service for renovation are included in room nights available. Same-Store Hospitality RevPAR and Same-Store Hospitality Total RevPAR do not include the Gaylord Rockies.
Calculation of GAAP Margin Figures
We calculate Net Income available to common shareholders margin by dividing GAAP consolidated Net Income available to common shareholders by GAAP consolidated Total Revenue. We calculate consolidated, segment or property-level Operating Income Margin by dividing consolidated, segment or property-level GAAP Operating Income by consolidated, segment or property-level GAAP Revenue. Same-Store Operating Income Margin does not include the Gaylord Rockies.
Non-GAAP Financial Measures
We present the following non-GAAP financial measures we believe are useful to investors as key measures of our operating performance:
Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition
We calculate EBITDAre, which is defined by the
Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition
We calculate consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest Margin by dividing consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest by GAAP consolidated Total Revenue. We calculate consolidated, segment, or property-level Adjusted EBITDAre Margin by dividing consolidated segment, or property-level Adjusted EBITDAre by consolidated, segment, or property-level GAAP Revenue. We believe Adjusted EBITDAre, Excluding Noncontrolling Interest Margin is useful to investors in evaluating our operating performance because this non-GAAP financial measure helps investors evaluate and compare the results of our operations from period to period by presenting a ratio showing the quantitative relationship between Adjusted EBITDAre, Excluding Noncontrolling Interest and GAAP consolidated Total Revenue or segment or property-level GAAP Revenue, as applicable. Same-Store Adjusted EBITDAre Margin does not include the Gaylord Rockies.
Adjusted FFO available to common shareholders Definition
We calculate FFO, which definition is clarified by NAREIT in its
We believe that the presentation of FFO available to common shareholders and Adjusted FFO available to common shareholders provide useful information to investors regarding the performance of our ongoing operations because it is a measure of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items which we believe are not indicative of the performance of our underlying hotel properties. We believe that these items are more representative of our asset base than our ongoing operations. We also use FFO available to common shareholders and Adjusted FFO available to common shareholders as measures in determining our results after considering the impact of our capital structure. A reconciliation of Net Income (loss) to FFO available to common shareholders and a reconciliation of Net Income (loss) available to common shareholders to Adjusted FFO available to common shareholders are set forth below under “Supplemental Financial Results.”
We caution investors that amounts presented in accordance with our definitions of Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, and Adjusted FFO available to common shareholders may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, and Adjusted FFO available to common shareholders, and any related per share measures, should not be considered as alternative measures of our Net Income (loss), operating performance, cash flow or liquidity. Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, and Adjusted FFO available to common shareholders may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, and Adjusted FFO available to common shareholders can enhance an investor’s understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily better indicators of any trend as compared to GAAP measures such as Net Income (loss), Net Income Margin, Operating Income (loss), Operating Income Margin, or cash flow from operations. In addition, you should be aware that adverse economic and market and other conditions may harm our cash flow.
Investor Relations Contacts: | Media Contacts: |
Mark Fioravanti, President & Chief Financial Officer | Shannon Sullivan, Vice President Corporate and Brand Communications |
Ryman Hospitality Properties, Inc. | Ryman Hospitality Properties, Inc. |
(615) 316-6588 | (615) 316-6725 |
mfioravanti@rymanhp.com | ssullivan@rymanhp.com |
~or~ | ~or~ |
Todd Siefert, Vice President Corporate Finance & Treasurer | Robert Winters |
Ryman Hospitality Properties, Inc. | Alpha IR Group |
(615) 316-6344 | (929) 266-6315 |
tsiefert@rymanhp.com | robert.winters@alpha-ir.com |
RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Unaudited (In thousands, except per share data) |
|||||||||||||||
Three Months Ended Sep. 30, |
Nine Months Ended Sep. 30, |
||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Revenues : | |||||||||||||||
Rooms | $ | 134,950 | $ | 103,181 | $ | 411,866 | $ | 332,490 | |||||||
Other hotel revenue | 38,134 | 27,563 | 111,684 | 81,129 | |||||||||||
Entertainment | 51,530 | 43,009 | 135,385 | 108,446 | |||||||||||
Total revenues | 379,787 | 292,249 | 1,158,281 | 914,553 | |||||||||||
Operating expenses: | |||||||||||||||
Rooms | 37,116 | 29,563 | 108,184 | 88,550 | |||||||||||
Food and beverage | 88,584 | 67,305 | 270,623 | 211,677 | |||||||||||
Other hotel expenses | 91,608 | 74,350 | 273,074 | 226,965 | |||||||||||
Management fees | 8,388 | 6,558 | 28,543 | 22,323 | |||||||||||
Total hotel operating expenses | 225,696 | 177,776 | 680,424 | 549,515 | |||||||||||
Entertainment | 34,022 | 31,327 | 92,722 | 80,947 | |||||||||||
Corporate | 9,404 | 7,212 | 26,518 | 23,181 | |||||||||||
Preopening costs | 164 | 300 | 2,274 | 3,972 | |||||||||||
Impairment and other charges | - | 4,540 | - | 4,540 | |||||||||||
Depreciation and amortization | 53,998 | 30,994 | 160,560 | 89,655 | |||||||||||
Total operating expenses | 323,284 | 252,149 | 962,498 | 751,810 | |||||||||||
Operating income | 56,503 | 40,100 | 195,783 | 162,743 | |||||||||||
Interest expense, net of amounts capitalized | (35,261 | ) | (19,220 | ) | (100,840 | ) | (55,574 | ) | |||||||
Interest income | 2,878 | 2,678 | 8,756 | 8,197 | |||||||||||
Loss on extinguishment of debt | (494 | ) | - | (494 | ) | - | |||||||||
Loss from joint ventures | (308 | ) | (985 | ) | (475 | ) | (2,227 | ) | |||||||
Other gains and (losses), net | 1,109 | 1,881 | 857 | 2,085 | |||||||||||
Income before income taxes | 24,427 | 24,454 | 103,587 | 115,224 | |||||||||||
Provision for income taxes | (3,537 | ) | (1,863 | ) | (13,743 | ) | (9,748 | ) | |||||||
Net income | 20,890 | 22,591 | 89,844 | 105,476 | |||||||||||
Net loss attributable to noncontrolling interest in consolidated joint venture | 1,459 | - | 11,296 | - | |||||||||||
Net income available to common shareholders | $ | 22,349 | $ | 22,591 | $ | 101,140 | $ | 105,476 | |||||||
Basic income per share available to common shareholders | $ | 0.43 | $ | 0.44 | $ | 1.97 | $ | 2.06 | |||||||
Diluted income per share available to common shareholders | $ | 0.43 | $ | 0.44 | $ | 1.95 | $ | 2.05 | |||||||
Weighted average common shares for the period: | |||||||||||||||
Basic | 51,444 | 51,325 | 51,411 | 51,281 | |||||||||||
Diluted | 51,832 | 51,519 | 51,826 | 51,476 | |||||||||||
RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
Unaudited | |||||||
(In thousands) | |||||||
Sep. 30, | Dec. 31, | ||||||
2019 | 2018 | ||||||
ASSETS: | |||||||
Property and equipment, net of accumulated depreciation | $ | 3,131,365 | $ | 3,149,095 | |||
Cash and cash equivalents - unrestricted | 101,786 | 103,437 | |||||
Cash and cash equivalents - restricted | 57,673 | 45,652 | |||||
Notes receivable | 107,544 | 122,209 | |||||
Trade receivables, net | 83,168 | 67,923 | |||||
Deferred income taxes, net | 30,572 | 40,557 | |||||
Prepaid expenses and other assets | 101,534 | 78,240 | |||||
Intangible assets | 217,095 | 246,770 | |||||
Total assets | $ | 3,830,737 | $ | 3,853,883 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY: | |||||||
Debt and finance lease obligations | $ | 2,581,312 | $ | 2,441,895 | |||
Accounts payable and accrued liabilities | 258,045 | 274,890 | |||||
Dividends payable | 47,303 | 45,019 | |||||
Deferred management rights proceeds | 176,105 | 174,026 | |||||
Operating lease liabilities | 105,864 | - | |||||
Other liabilities | 71,278 | 161,043 | |||||
Noncontrolling interest in consolidated joint venture | 279,352 | 287,433 | |||||
Stockholders' equity | 311,478 | 469,577 | |||||
Total liabilities and stockholders' equity | $ | 3,830,737 | $ | 3,853,883 | |||
RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES SUPPLEMENTAL FINANCIAL RESULTS ADJUSTED EBITDAre RECONCILIATION Unaudited (in thousands) |
|||||||||||||||||||
Three Months Ended Sep. 30, | Nine Months Ended Sep. 30, | ||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | ||||||||||||
Consolidated | |||||||||||||||||||
Revenue | $ | 379,787 | $ | 292,249 | $ | 1,158,281 | $ | 914,553 | |||||||||||
Net income | $ | 20,890 | 5.5% | $ | 22,591 | 7.7% | $ | 89,844 | 7.8% | $ | 105,476 | 11.5% | |||||||
Interest expense, net | 32,383 | 16,542 | 92,084 | 47,377 | |||||||||||||||
Provision for income taxes | 3,537 | 1,863 | 13,743 | 9,748 | |||||||||||||||
Depreciation & amortization | 53,998 | 30,994 | 160,560 | 89,655 | |||||||||||||||
(Gain) loss on disposal of assets | - | (33 | ) | 5 | 116 | ||||||||||||||
Pro rata EBITDAre from unconsolidated joint ventures | (6 | ) | (5 | ) | (8 | ) | 305 | ||||||||||||
EBITDAre | 110,802 | 29.2% | 71,952 | 24.6% | 356,228 | 30.8% | 252,677 | 27.6% | |||||||||||
Preopening costs | 164 | 300 | 2,274 | 3,972 | |||||||||||||||
Non-cash ground lease expense | 1,249 | 1,379 | 3,721 | 3,913 | |||||||||||||||
Equity-based compensation expense | 1,901 | 1,895 | 5,862 | 5,824 | |||||||||||||||
Pension settlement charge | 1,577 | 1,004 | 1,577 | 1,004 | |||||||||||||||
Impairment charges | - | 4,540 | - | 4,540 | |||||||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 2,515 | 2,615 | 7,764 | 7,928 | |||||||||||||||
Loss on extinguishment of debt | 494 | - | 494 | - | |||||||||||||||
Transaction costs on completed acquisitions | 55 | - | 55 | - | |||||||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | 314 | 977 | 483 | 220 | |||||||||||||||
Adjusted EBITDAre | $ | 119,071 | 31.4% | $ | 84,662 | 29.0% | $ | 378,458 | 32.7% | $ | 280,078 | 30.6% | |||||||
Adjusted EBITDAre of noncontrolling interest | (10,995 | ) | - | (25,367 | ) | - | |||||||||||||
Adjusted EBITDAre, excluding noncontrolling interest | $ | 108,076 | 28.5% | $ | 84,662 | 29.0% | $ | 353,091 | 30.5% | $ | 280,078 | 30.6% | |||||||
Hospitality segment | |||||||||||||||||||
Revenue | $ | 328,257 | $ | 249,240 | $ | 1,022,896 | $ | 806,107 | |||||||||||
Operating income | $ | 52,110 | 15.9% | $ | 43,334 | 17.4% | $ | 190,918 | 18.7% | $ | 172,982 | 21.5% | |||||||
Depreciation & amortization | 50,445 | 27,946 | 150,909 | 81,379 | |||||||||||||||
Preopening costs | 6 | 184 | 645 | 2,231 | |||||||||||||||
Non-cash lease expense | 1,168 | 1,248 | 3,505 | 3,743 | |||||||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 2,515 | 2,615 | 7,764 | 7,928 | |||||||||||||||
Transaction costs on completed acquisitions | 55 | - | 55 | - | |||||||||||||||
Other gains and (losses), net | 2,768 | 2,682 | 2,768 | 2,682 | |||||||||||||||
Adjusted EBITDAre | $ | 109,067 | 33.2% | $ | 78,009 | 31.3% | $ | 356,564 | 34.9% | $ | 270,945 | 33.6% | |||||||
Same-Store Hospitality segment (1) | |||||||||||||||||||
Revenue | $ | 263,308 | $ | 249,240 | $ | 857,268 | $ | 806,107 | |||||||||||
Operating income | $ | 45,167 | 17.2% | $ | 43,334 | 17.4% | $ | 191,521 | 22.3% | $ | 172,982 | 21.5% | |||||||
Depreciation & amortization | 27,957 | 27,946 | 83,495 | 81,379 | |||||||||||||||
Preopening costs | - | 184 | 55 | 2,231 | |||||||||||||||
Non-cash lease expense | 1,168 | 1,248 | 3,505 | 3,743 | |||||||||||||||
Interest income on Gaylord National bonds | 2,515 | 2,615 | 7,656 | 7,928 | |||||||||||||||
Transaction costs on completed acquisitions | 55 | - | 55 | - | |||||||||||||||
Other gains and (losses), net | 2,768 | 2,682 | 2,768 | 2,682 | |||||||||||||||
Adjusted EBITDAre | $ | 79,630 | 30.2% | $ | 78,009 | 31.3% | $ | 289,055 | 33.7% | $ | 270,945 | 33.6% | |||||||
Entertainment segment | |||||||||||||||||||
Revenue | $ | 51,530 | $ | 43,009 | $ | 135,385 | $ | 108,446 | |||||||||||
Operating income | $ | 14,218 | 27.6% | $ | 4,413 | 10.3% | $ | 32,593 | 24.1% | $ | 14,333 | 13.2% | |||||||
Depreciation & amortization | 3,132 | 2,613 | 8,441 | 6,885 | |||||||||||||||
Preopening costs | 158 | 116 | 1,629 | 1,741 | |||||||||||||||
Non-cash lease expense | 81 | 131 | 216 | 170 | |||||||||||||||
Equity-based compensation | 145 | 286 | 620 | 1,051 | |||||||||||||||
Impairment charges | - | 4,540 | - | 4,540 | |||||||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | - | (13 | ) | - | (1,702 | ) | |||||||||||||
Adjusted EBITDAre | $ | 17,734 | 34.4% | $ | 12,086 | 28.1% | $ | 43,499 | 32.1% | $ | 27,018 | 24.9% | |||||||
Corporate and Other segment | |||||||||||||||||||
Operating loss | $ | (9,825 | ) | $ | (7,647 | ) | $ | (27,728 | ) | $ | (24,572 | ) | |||||||
Depreciation & amortization | 421 | 435 | 1,210 | 1,391 | |||||||||||||||
Loss on disposal of assets | (2,153 | ) | (834 | ) | (2,400 | ) | (481 | ) | |||||||||||
Equity-based compensation | 1,756 | 1,609 | 5,242 | 4,773 | |||||||||||||||
Pension settlement charge | 1,577 | 1,004 | 1,577 | 1,004 | |||||||||||||||
Loss on extinguishment of debt | 494 | - | 494 | - | |||||||||||||||
Adjusted EBITDAre | $ | (7,730 | ) | $ | (5,433 | ) | $ | (21,605 | ) | $ | (17,885 | ) | |||||||
(1) Same-Store Hospitality segment excludes Gaylord Rockies, which opened in December 2018. | |||||||||||||||||||
RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES SUPPLEMENTAL FINANCIAL RESULTS FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO RECONCILIATION Unaudited (in thousands, except per share data) |
|||||||||||||||
Three Months Ended Sep. 30, | Nine Months Ended Sep. 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Consolidated | |||||||||||||||
Net income | $ | 20,890 | $ | 22,591 | $ | 89,844 | $ | 105,476 | |||||||
Noncontrolling interest | 1,459 | - | 11,296 | - | |||||||||||
Net income available to common shareholders | 22,349 | 22,591 | 101,140 | 105,476 | |||||||||||
Depreciation & amortization | 53,955 | 30,994 | 160,440 | 89,655 | |||||||||||
Adjustments for noncontrolling interest | (8,576 | ) | - | (25,975 | ) | - | |||||||||
Pro rata adjustments from joint ventures | - | 18 | - | 373 | |||||||||||
FFO available to common shareholders | 67,728 | 53,603 | 235,605 | 195,504 | |||||||||||
Right-of-use asset amortization | 43 | - | 120 | - | |||||||||||
Non-cash lease expense | 1,249 | 1,379 | 3,721 | 3,913 | |||||||||||
Pension settlement charge | 1,577 | 1,004 | 1,577 | 1,004 | |||||||||||
Impairment charges | - | 4,540 | - | 4,540 | |||||||||||
Pro rata adjustments from joint ventures | - | - | - | (2,729 | ) | ||||||||||
Loss on other assets | - | - | - | 80 | |||||||||||
Write-off of deferred financing costs | 2,833 | - | 2,833 | 1,956 | |||||||||||
Amortization of deferred financing costs | 1,939 | 1,396 | 5,805 | 4,237 | |||||||||||
Loss on extinguishment of debt | 494 | - | 494 | - | |||||||||||
Adjustments for noncontrolling interest | (646 | ) | - | (1,068 | ) | - | |||||||||
Transaction costs on completed acquisitions | 55 | - | 55 | - | |||||||||||
Deferred tax expense | 2,678 | 1,526 | 10,865 | 8,591 | |||||||||||
Adjusted FFO available to common shareholders | $ | 77,950 | $ | 63,448 | $ | 260,007 | $ | 217,096 | |||||||
Capital expenditures (1) | (18,452 | ) | (14,882 | ) | (52,451 | ) | (46,020 | ) | |||||||
Adjusted FFO available to common shareholders (ex. maintenance capex) | $ | 59,498 | $ | 48,566 | $ | 207,556 | $ | 171,076 | |||||||
Basic net income per share | $ | 0.43 | $ | 0.44 | $ | 1.97 | $ | 2.06 | |||||||
Fully diluted net income per share | $ | 0.43 | $ | 0.44 | $ | 1.95 | $ | 2.05 | |||||||
FFO available to common shareholders per basic share | $ | 1.32 | $ | 1.04 | $ | 4.58 | $ | 3.81 | |||||||
Adjusted FFO available to common shareholders per basic share | $ | 1.52 | $ | 1.24 | $ | 5.06 | $ | 4.23 | |||||||
FFO available to common shareholders per diluted share | $ | 1.31 | $ | 1.04 | $ | 4.55 | $ | 3.80 | |||||||
Adjusted FFO available to common shareholders per diluted share | $ | 1.50 | $ | 1.23 | $ | 5.02 | $ | 4.22 | |||||||
(1) Represents FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties. | |||||||||||||||
RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES SUPPLEMENTAL FINANCIAL RESULTS HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS Unaudited (in thousands) |
|||||||||||||||||||
Three Months Ended Sep. 30, | Nine Months Ended Sep. 30, |
||||||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | ||||||||||||
Hospitality segment | |||||||||||||||||||
Revenue | $ | 328,257 | $ | 249,240 | $ | 1,022,896 | $ | 806,107 | |||||||||||
Operating Income | $ | 52,110 | 15.9% | $ | 43,334 | 17.4% | $ | 190,918 | 18.7% | $ | 172,982 | 21.5% | |||||||
Depreciation & amortization | 50,445 | 27,946 | 150,909 | 81,379 | |||||||||||||||
Preopening costs | 6 | 184 | 645 | 2,231 | |||||||||||||||
Non-cash lease expense | 1,168 | 1,248 | 3,505 | 3,743 | |||||||||||||||
Interest income on Gaylord National and Gaylord Rockies bonds | 2,515 | 2,615 | 7,764 | 7,928 | |||||||||||||||
Transaction costs on completed acquisitions | 55 | - | 55 | - | |||||||||||||||
Other gains and (losses), net | 2,768 | 2,682 | 2,768 | 2,682 | |||||||||||||||
Adjusted EBITDAre | $ | 109,067 | 33.2% | $ | 78,009 | 31.3% | $ | 356,564 | 34.9% | $ | 270,945 | 33.6% | |||||||
Occupancy | 77.1% | 73.2% | 75.8% | 75.3% | |||||||||||||||
Average daily rate (ADR) | $ | 188.13 | $ | 177.97 | $ | 196.81 | $ | 191.13 | |||||||||||
RevPAR | $ | 145.09 | $ | 130.27 | $ | 149.23 | $ | 143.97 | |||||||||||
OtherPAR | $ | 207.83 | $ | 184.42 | $ | 221.38 | $ | 205.07 | |||||||||||
Total RevPAR | $ | 352.92 | $ | 314.69 | $ | 370.61 | $ | 349.04 | |||||||||||
Same-Store Hospitality segment (1) | |||||||||||||||||||
Revenue | $ | 263,308 | $ | 249,240 | $ | 857,268 | $ | 806,107 | |||||||||||
Operating Income | $ | 45,167 | 17.2% | $ | 43,334 | 17.4% | $ | 191,521 | 22.3% | $ | 172,982 | 21.5% | |||||||
Depreciation & amortization | 27,957 | 27,946 | 83,495 | 81,379 | |||||||||||||||
Preopening costs | - | 184 | 55 | 2,231 | |||||||||||||||
Non-cash lease expense | 1,168 | 1,248 | 3,505 | 3,743 | |||||||||||||||
Interest income on Gaylord National bonds | 2,515 | 2,615 | 7,656 | 7,928 | |||||||||||||||
Transaction costs on completed acquisitions | 55 | - | 55 | - | |||||||||||||||
Other gains and (losses), net | 2,768 | 2,682 | 2,768 | 2,682 | |||||||||||||||
Adjusted EBITDAre | $ | 79,630 | 30.2% | $ | 78,009 | 31.3% | $ | 289,055 | 33.7% | $ | 270,945 | 33.6% | |||||||
Occupancy | 75.5% | 73.2% | 76.8% | 75.3% | |||||||||||||||
Average daily rate (ADR) | $ | 186.04 | $ | 177.97 | $ | 196.33 | $ | 191.13 | |||||||||||
RevPAR | $ | 140.52 | $ | 130.27 | $ | 150.80 | $ | 143.97 | |||||||||||
OtherPAR | $ | 191.93 | $ | 184.42 | $ | 213.95 | $ | 205.07 | |||||||||||
Total RevPAR | $ | 332.45 | $ | 314.69 | $ | 364.75 | $ | 349.04 | |||||||||||
Gaylord Opryland | |||||||||||||||||||
Revenue | $ | 90,185 | $ | 80,591 | $ | 278,130 | $ | 258,251 | |||||||||||
Operating Income | $ | 21,021 | 23.3% | $ | 17,826 | 22.1% | $ | 73,879 | 26.6% | $ | 66,551 | 25.8% | |||||||
Depreciation & amortization | 8,913 | 8,913 | 26,008 | 26,450 | |||||||||||||||
Preopening costs | - | 184 | 55 | 272 | |||||||||||||||
Adjusted EBITDAre | $ | 29,934 | 33.2% | $ | 26,923 | 33.4% | $ | 99,942 | 35.9% | $ | 93,273 | 36.1% | |||||||
Occupancy | 77.2% | 72.4% | 77.6% | 75.4% | |||||||||||||||
Average daily rate (ADR) | $ | 189.97 | $ | 180.77 | $ | 193.41 | $ | 188.41 | |||||||||||
RevPAR | $ | 146.66 | $ | 130.95 | $ | 150.01 | $ | 142.00 | |||||||||||
OtherPAR | $ | 192.77 | $ | 172.37 | $ | 202.76 | $ | 185.55 | |||||||||||
Total RevPAR | $ | 339.43 | $ | 303.32 | $ | 352.77 | $ | 327.55 | |||||||||||
Gaylord Palms | |||||||||||||||||||
Revenue | $ | 40,854 | $ | 38,901 | $ | 148,127 | $ | 147,071 | |||||||||||
Operating Income | $ | 2,538 | 6.2% | $ | 2,925 | 7.5% | $ | 28,518 | 19.3% | $ | 29,549 | 20.1% | |||||||
Depreciation & amortization | 4,950 | 4,868 | 14,692 | 14,456 | |||||||||||||||
Non-cash lease expense | 1,168 | 1,248 | 3,505 | 3,743 | |||||||||||||||
Adjusted EBITDAre | $ | 8,656 | 21.2% | $ | 9,041 | 23.2% | $ | 46,715 | 31.5% | $ | 47,748 | 32.5% | |||||||
Occupancy | 72.7% | 72.8% | 77.4% | 78.6% | |||||||||||||||
Average daily rate (ADR) | $ | 161.98 | $ | 161.31 | $ | 191.88 | $ | 187.57 | |||||||||||
RevPAR | $ | 117.71 | $ | 117.44 | $ | 148.52 | $ | 147.43 | |||||||||||
OtherPAR | $ | 195.90 | $ | 181.18 | $ | 234.67 | $ | 233.02 | |||||||||||
Total RevPAR | $ | 313.61 | $ | 298.62 | $ | 383.19 | $ | 380.45 | |||||||||||
Gaylord Texan | |||||||||||||||||||
Revenue | $ | 66,508 | $ | 62,826 | $ | 207,873 | $ | 179,794 | |||||||||||
Operating Income | $ | 18,160 | 27.3% | $ | 17,016 | 27.1% | $ | 59,801 | 28.8% | $ | 46,001 | 25.6% | |||||||
Depreciation & amortization | 6,510 | 6,581 | 19,899 | 17,749 | |||||||||||||||
Preopening costs | - | - | - | 1,959 | |||||||||||||||
Adjusted EBITDAre | $ | 24,670 | 37.1% | $ | 23,597 | 37.6% | $ | 79,700 | 38.3% | $ | 65,709 | 36.5% | |||||||
Occupancy | 80.6% | 76.2% | 78.6% | 75.2% | |||||||||||||||
Average daily rate (ADR) | $ | 189.64 | $ | 184.45 | $ | 192.39 | $ | 190.99 | |||||||||||
RevPAR | $ | 152.94 | $ | 140.59 | $ | 151.31 | $ | 143.68 | |||||||||||
OtherPAR | $ | 245.58 | $ | 235.86 | $ | 268.45 | $ | 251.95 | |||||||||||
Total RevPAR | $ | 398.52 | $ | 376.45 | $ | 419.76 | $ | 395.63 | |||||||||||
Gaylord National | |||||||||||||||||||
Revenue | $ | 59,128 | $ | 60,303 | $ | 202,886 | $ | 200,746 | |||||||||||
Operating Income | $ | 2,457 | 4.2% | $ | 4,343 | 7.2% | $ | 25,735 | 12.7% | $ | 27,189 | 13.5% | |||||||
Depreciation & amortization | 6,957 | 6,891 | 20,841 | 20,647 | |||||||||||||||
Interest income on Gaylord National bonds | 2,515 | 2,615 | 7,656 | 7,928 | |||||||||||||||
Other gains and (losses), net | 2,768 | 2,682 | 2,768 | 2,682 | |||||||||||||||
Adjusted EBITDAre | $ | 14,697 | 24.9% | $ | 16,531 | 27.4% | $ | 57,000 | 28.1% | $ | 58,446 | 29.1% | |||||||
Occupancy | 71.9% | 71.9% | 75.1% | 73.7% | |||||||||||||||
Average daily rate (ADR) | $ | 198.96 | $ | 185.56 | $ | 214.02 | $ | 204.35 | |||||||||||
RevPAR | $ | 143.02 | $ | 133.36 | $ | 160.65 | $ | 150.66 | |||||||||||
OtherPAR | $ | 178.97 | $ | 195.03 | $ | 211.68 | $ | 217.74 | |||||||||||
Total RevPAR | $ | 321.99 | $ | 328.39 | $ | 372.33 | $ | 368.40 | |||||||||||
Gaylord Rockies | |||||||||||||||||||
Revenue | $ | 64,949 | $ - | $ | 165,628 | $ - | |||||||||||||
Operating Income (Loss) (2) | $ | 6,943 | 10.7% | $ - | $ | (603 | ) | -0.4% | $ - | ||||||||||
Depreciation & amortization | 22,488 | - | 67,414 | - | |||||||||||||||
Preopening costs | 6 | - | 590 | - | |||||||||||||||
Interest income on Gaylord Rockies bonds | - | - | 108 | - | |||||||||||||||
Adjusted EBITDAre (2) | $ | 29,437 | 45.3% | $ - 0 | $ | 67,509 | 40.8% | $ - 0 | |||||||||||
Occupancy | 86.3% | n/a | 70.2% | n/a | |||||||||||||||
Average daily rate (ADR) | $ | 198.58 | n/a | $ | 199.83 | n/a | |||||||||||||
RevPAR | $ | 171.32 | n/a | $ | 140.21 | n/a | |||||||||||||
OtherPAR | $ | 299.01 | n/a | $ | 263.98 | n/a | |||||||||||||
Total RevPAR | $ | 470.33 | n/a | $ | 404.19 | n/a | |||||||||||||
The AC Hotel at National Harbor | |||||||||||||||||||
Revenue | $ | 2,882 | $ | 2,496 | $ | 8,631 | $ | 8,378 | |||||||||||
Operating Income | $ | 264 | 9.2% | $ | 132 | 5.3% | $ | 1,331 | 15.4% | $ | 1,341 | 16.0% | |||||||
Depreciation & amortization | 334 | 328 | 1,003 | 983 | |||||||||||||||
Adjusted EBITDAre | $ | 598 | 20.7% | $ | 460 | 18.4% | $ | 2,334 | 27.0% | $ | 2,324 | 27.7% | |||||||
Occupancy | 74.5% | 67.6% | 70.8% | 69.0% | |||||||||||||||
Average daily rate (ADR) | $ | 192.99 | $ | 180.05 | $ | 205.22 | $ | 201.37 | |||||||||||
RevPAR | $ | 143.70 | $ | 121.74 | $ | 145.38 | $ | 138.86 | |||||||||||
OtherPAR | $ | 19.47 | $ | 19.54 | $ | 19.29 | $ | 20.97 | |||||||||||
Total RevPAR | $ | 163.17 | $ | 141.28 | $ | 164.67 | $ | 159.83 | |||||||||||
The Inn at Opryland (3) | |||||||||||||||||||
Revenue | $ | 3,751 | $ | 4,123 | $ | 11,621 | $ | 11,867 | |||||||||||
Operating Income | $ | 727 | 19.4% | $ | 1,092 | 26.5% | $ | 2,257 | 19.4% | $ | 2,351 | 19.8% | |||||||
Depreciation & amortization | 293 | 365 | 1,052 | 1,094 | |||||||||||||||
Transaction costs on completed acquisitions | 55 | - | 55 | - | |||||||||||||||
Adjusted EBITDAre | $ | 1,075 | 28.7% | $ | 1,457 | 35.3% | $ | 3,364 | 28.9% | $ | 3,445 | 29.0% | |||||||
Occupancy | 66.9% | 76.6% | 71.1% | 74.6% | |||||||||||||||
Average daily rate (ADR) | $ | 142.78 | $ | 139.94 | $ | 146.79 | $ | 143.71 | |||||||||||
RevPAR | $ | 95.59 | $ | 107.14 | $ | 104.42 | $ | 107.26 | |||||||||||
OtherPAR | $ | 38.95 | $ | 40.81 | $ | 36.05 | $ | 36.19 | |||||||||||
Total RevPAR | $ | 134.54 | $ | 147.95 | $ | 140.47 | $ | 143.45 | |||||||||||
(1) Same-Store Hospitality segment excludes Gaylord Rockies | |||||||||||||||||||
(2) Operating income and Adjusted EBITDAre for Gaylord Rockies for the 2019 periods exclude asset management fees paid to RHP of $0.6 million and $1.7 million, respectively. | |||||||||||||||||||
(3) Includes other hospitality revenue and expense | |||||||||||||||||||
Ryman Hospitality Properties, Inc. and Subsidiaries | ||||||||||
Reconciliation of Forward-Looking Statements | ||||||||||
Unaudited | ||||||||||
(in thousands) | ||||||||||
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre") and Adjusted Funds From Operations ("AFFO") reconciliation: | ||||||||||
GUIDANCE RANGE | ||||||||||
FOR FULL YEAR 2019 | ||||||||||
Low | High | |||||||||
Ryman Hospitality Properties, Inc. | ||||||||||
Net Income | $ | 126,850 | $ | 128,550 | ||||||
Provision (benefit) for income taxes | 19,000 | 21,000 | ||||||||
Interest expense | 120,000 | 123,000 | ||||||||
Depreciation and amortization | 210,800 | 216,400 | ||||||||
EBITDAre | 476,650 | 488,950 | ||||||||
Preopening expense | 2,350 | 2,550 | ||||||||
Non-cash lease expense | 4,800 | 5,000 | ||||||||
Equity based compensation | 7,600 | 8,500 | ||||||||
Pension settlement charge, Other | 2,000 | 2,000 | ||||||||
Interest income on bonds | 10,200 | 10,500 | ||||||||
(Gain) / loss on extinguishment of debt | 400 | 500 | ||||||||
Consolidated Adjusted EBITDAre | $ | 504,000 | $ | 518,000 | ||||||
Adjusted EBITDAre of noncontrolling interest | (31,457 | ) | (32,594 | ) | ||||||
Consolidated Adjusted EBITDAre,excluding noncontrolling interest | $ | 472,543 | $ | 485,406 | ||||||
Same-Store Hospitality Segment | ||||||||||
Operating Income | $ | 270,500 | $ | 275,900 | ||||||
Depreciation and amortization | 108,000 | 110,000 | ||||||||
Non-cash lease expense | 4,800 | 5,000 | ||||||||
Preopening expense | 100 | 100 | ||||||||
Other gains and (losses), net | 2,600 | 2,800 | ||||||||
Interest income on bonds | 10,000 | 10,200 | ||||||||
Adjusted EBITDAre | $ | 396,000 | $ | 404,000 | ||||||
Gaylord Rockies | ||||||||||
Operating Loss | $ | (7,250 | ) | $ | (6,350 | ) | ||||
Depreciation and amortization | 89,500 | 91,500 | ||||||||
Preopening expense | 550 | 550 | ||||||||
Interest income on bonds | 200 | 300 | ||||||||
Adjusted EBITDAre | $ | 83,000 | $ | 86,000 | ||||||
Entertainment Segment | ||||||||||
Operating Income | $ | 40,500 | $ | 41,100 | ||||||
Depreciation and amortization | 11,000 | 12,000 | ||||||||
Preopening expense | 1,700 | 1,900 | ||||||||
Equity based compensation | 800 | 1,000 | ||||||||
Adjusted EBITDAre | $ | 54,000 | $ | 56,000 | ||||||
Corporate and Other Segment | ||||||||||
Operating Loss | $ | (38,100 | ) | $ | (37,400 | ) | ||||
Depreciation and amortization | 2,300 | 2,900 | ||||||||
Equity based compensation | 6,800 | 7,500 | ||||||||
Pension settlement charge, Other | 2,000 | 2,000 | ||||||||
Other gains and (losses), net | (2,000 | ) | (3,000 | ) | ||||||
Adjusted EBITDAre | $ | (29,000 | ) | $ | (28,000 | ) | ||||
Ryman Hospitality Properties, Inc. | ||||||||||
Net income available to common shareholders | $ | 143,290 | $ | 144,990 | ||||||
Depreciation & amortization | 210,800 | 216,400 | ||||||||
Noncontrolling interest FFO adjustments | (34,700 | ) | (35,500 | ) | ||||||
Funds from Operations (FFO) available to common shareholders | 319,390 | 325,890 | ||||||||
Noncontrolling interest AFFO adjustments | (1,500 | ) | (1,000 | ) | ||||||
Non-cash lease expense | 4,800 | 5,000 | ||||||||
Amortization of DFC | 7,200 | 8,200 | ||||||||
Write-Off of Deferred Financing Costs | 2,800 | 3,200 | ||||||||
Deferred tax expense (benefit) | 16,000 | 16,500 | ||||||||
Pension settlement charge | 2,000 | 2,000 | ||||||||
(Gain) / loss on extinguishment of debt | 400 | 500 | ||||||||
Adjusted FFO available to common shareholders | $ | 351,090 | $ | 360,290 | ||||||
Source: Ryman Hospitality Properties, Inc.