GAYLORD ENTERTAINMENT COMPANY - FORM 10-Q
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
(Mark One)
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2006
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number 1-13079
GAYLORD ENTERTAINMENT COMPANY
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
|
|
73-0664379 |
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.) |
One Gaylord Drive
Nashville, Tennessee 37214
(Address of principal executive offices)
(Zip Code)
(615) 316-6000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in
Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer þ Accelerated filer o Non-accelerated filer o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date.
|
|
|
Class |
|
Outstanding as of October 31, 2006 |
Common Stock, $.01 par value
|
|
40,749,534 shares |
GAYLORD ENTERTAINMENT COMPANY
FORM 10-Q
For the Quarter Ended September 30, 2006
INDEX
2
Part I FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS.
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended September 30, 2006 and 2005
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Revenues |
|
$ |
231,907 |
|
|
$ |
207,951 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Operating costs |
|
|
152,573 |
|
|
|
141,993 |
|
Selling, general and administrative |
|
|
47,251 |
|
|
|
43,536 |
|
Preopening costs |
|
|
2,432 |
|
|
|
1,213 |
|
Impairment and other charges |
|
|
832 |
|
|
|
|
|
Depreciation |
|
|
18,846 |
|
|
|
18,288 |
|
Amortization |
|
|
2,840 |
|
|
|
2,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
7,133 |
|
|
|
310 |
|
|
|
|
|
|
|
|
|
|
Interest expense, net of amounts capitalized |
|
|
(17,761 |
) |
|
|
(18,474 |
) |
Interest income |
|
|
853 |
|
|
|
662 |
|
Unrealized gain on Viacom stock and CBS stock |
|
|
13,453 |
|
|
|
10,828 |
|
Unrealized loss on derivatives |
|
|
(5,601 |
) |
|
|
(10,753 |
) |
Income from unconsolidated companies |
|
|
2,571 |
|
|
|
2,098 |
|
Other gains and (losses), net |
|
|
1,972 |
|
|
|
1,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before benefit for income taxes |
|
|
2,620 |
|
|
|
(14,227 |
) |
|
|
|
|
|
|
|
|
|
Benefit for income taxes |
|
|
(3,127 |
) |
|
|
(4,753 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
5,747 |
|
|
|
(9,474 |
) |
|
|
|
|
|
|
|
|
|
Gain (loss) from discontinued operations, net of income taxes |
|
|
564 |
|
|
|
(2,143 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
6,311 |
|
|
$ |
(11,617 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
0.14 |
|
|
$ |
(0.24 |
) |
Gain (loss) from discontinued operations, net of income taxes |
|
|
0.02 |
|
|
|
(0.05 |
) |
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.16 |
|
|
$ |
(0.29 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully diluted income (loss) per share: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
0.14 |
|
|
$ |
(0.24 |
) |
Gain (loss) from discontinued operations, net of income taxes |
|
|
0.01 |
|
|
|
(0.05 |
) |
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.15 |
|
|
$ |
(0.29 |
) |
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Nine Months Ended September 30, 2006 and 2005
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Revenues |
|
$ |
708,634 |
|
|
$ |
645,893 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Operating costs |
|
|
456,002 |
|
|
|
420,854 |
|
Selling, general and administrative |
|
|
141,535 |
|
|
|
134,517 |
|
Preopening costs |
|
|
4,997 |
|
|
|
3,329 |
|
Impairment and other charges |
|
|
832 |
|
|
|
|
|
Depreciation |
|
|
56,068 |
|
|
|
54,022 |
|
Amortization |
|
|
8,219 |
|
|
|
8,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
40,981 |
|
|
|
25,170 |
|
|
|
|
|
|
|
|
|
|
Interest expense, net of amounts capitalized |
|
|
(53,613 |
) |
|
|
(54,449 |
) |
Interest income |
|
|
2,295 |
|
|
|
1,820 |
|
Unrealized gain (loss) on Viacom stock and CBS stock |
|
|
820 |
|
|
|
(37,070 |
) |
Unrealized gain on derivatives |
|
|
13,730 |
|
|
|
29,233 |
|
Income from unconsolidated companies |
|
|
8,374 |
|
|
|
1,980 |
|
Other gains and (losses), net |
|
|
8,698 |
|
|
|
6,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision (benefit) for income taxes |
|
|
21,285 |
|
|
|
(27,294 |
) |
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes |
|
|
9,937 |
|
|
|
(8,740 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
11,348 |
|
|
|
(18,554 |
) |
|
|
|
|
|
|
|
|
|
Gain (loss) from discontinued operations, net of income taxes |
|
|
2,961 |
|
|
|
(2,331 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
14,309 |
|
|
$ |
(20,885 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
0.28 |
|
|
$ |
(0.46 |
) |
Gain (loss) from discontinued operations, net of income taxes |
|
|
0.07 |
|
|
|
(0.06 |
) |
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.35 |
|
|
$ |
(0.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully diluted income (loss) per share: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
0.27 |
|
|
$ |
(0.46 |
) |
Gain (loss) from discontinued operations, net of income taxes |
|
|
0.07 |
|
|
|
(0.06 |
) |
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.34 |
|
|
$ |
(0.52 |
) |
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
September 30, 2006 and December 31, 2005
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
ASSETS
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents unrestricted |
|
$ |
40,919 |
|
|
$ |
58,719 |
|
Cash and cash equivalents restricted |
|
|
12,819 |
|
|
|
19,688 |
|
Short term investments |
|
|
357,396 |
|
|
|
|
|
Trade receivables, less allowance of $1,290 and $2,471, respectively |
|
|
51,261 |
|
|
|
37,154 |
|
Estimated fair value of derivative assets |
|
|
236,749 |
|
|
|
|
|
Deferred financing costs |
|
|
17,238 |
|
|
|
26,865 |
|
Deferred income taxes |
|
|
|
|
|
|
8,861 |
|
Other current assets |
|
|
34,692 |
|
|
|
29,276 |
|
Current assets of discontinued operations |
|
|
9 |
|
|
|
7,726 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
751,083 |
|
|
|
188,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation |
|
|
1,550,606 |
|
|
|
1,404,211 |
|
Intangible assets, net of accumulated amortization |
|
|
24,048 |
|
|
|
27,768 |
|
Goodwill |
|
|
173,323 |
|
|
|
177,556 |
|
Indefinite lived intangible assets |
|
|
40,315 |
|
|
|
40,315 |
|
Investments |
|
|
82,710 |
|
|
|
429,295 |
|
Estimated fair value of derivative assets |
|
|
|
|
|
|
220,430 |
|
Long-term deferred financing costs |
|
|
16,359 |
|
|
|
29,144 |
|
Other long-term assets |
|
|
20,361 |
|
|
|
14,135 |
|
Long-term assets of discontinued operations |
|
|
|
|
|
|
1,447 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,658,805 |
|
|
$ |
2,532,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt and capital lease obligations |
|
$ |
2,247 |
|
|
$ |
1,825 |
|
Secured forward exchange contract |
|
|
613,054 |
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
220,779 |
|
|
|
186,540 |
|
Deferred income taxes |
|
|
85,086 |
|
|
|
|
|
Current liabilities of discontinued operations |
|
|
584 |
|
|
|
7,802 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
921,750 |
|
|
|
196,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured forward exchange contract |
|
|
|
|
|
|
613,054 |
|
Long-term debt and capital lease obligations, net of current portion |
|
|
669,423 |
|
|
|
598,475 |
|
Deferred income taxes |
|
|
89,678 |
|
|
|
177,652 |
|
Estimated fair value of derivative liabilities |
|
|
2,443 |
|
|
|
1,994 |
|
Other long-term liabilities |
|
|
91,399 |
|
|
|
96,488 |
|
Long-term liabilities of discontinued operations |
|
|
279 |
|
|
|
193 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $.01 par value, 100,000 shares authorized, no shares
issued or outstanding |
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 150,000 shares authorized,
40,741 and 40,307 shares issued and outstanding, respectively |
|
|
407 |
|
|
|
403 |
|
Additional paid-in capital |
|
|
690,200 |
|
|
|
670,828 |
|
Retained earnings |
|
|
212,629 |
|
|
|
198,320 |
|
Unearned compensation |
|
|
|
|
|
|
(1,673 |
) |
Accumulated other comprehensive loss |
|
|
(19,403 |
) |
|
|
(19,311 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
883,833 |
|
|
|
848,567 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
2,658,805 |
|
|
$ |
2,532,590 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 2006 and 2005
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
14,309 |
|
|
$ |
(20,885 |
) |
Amounts to reconcile net income (loss) to net cash flows provided by
operating activities: |
|
|
|
|
|
|
|
|
(Gain) loss from discontinued operations, net of taxes |
|
|
(2,961 |
) |
|
|
2,331 |
|
Income from unconsolidated companies |
|
|
(8,374 |
) |
|
|
(1,980 |
) |
Unrealized (gain) loss on Viacom stock and CBS stock and related derivatives |
|
|
(14,550 |
) |
|
|
7,837 |
|
Impairment and other charges |
|
|
832 |
|
|
|
|
|
Provision (benefit) for deferred income taxes |
|
|
9,937 |
|
|
|
(8,919 |
) |
Depreciation and amortization |
|
|
64,287 |
|
|
|
62,023 |
|
Amortization of deferred financing costs |
|
|
22,412 |
|
|
|
22,143 |
|
Stock-based compensation expense |
|
|
6,828 |
|
|
|
|
|
Excess tax benefit from stock-based compensation |
|
|
(2,474 |
) |
|
|
|
|
Loss (gain) on sales of assets |
|
|
621 |
|
|
|
(2,619 |
) |
Dividends received from investments in unconsolidated companies |
|
|
3,155 |
|
|
|
|
|
Changes in (net of acquisitions and divestitures): |
|
|
|
|
|
|
|
|
Trade receivables |
|
|
(14,107 |
) |
|
|
(8,614 |
) |
Accounts payable and accrued liabilities |
|
|
3,069 |
|
|
|
3,543 |
|
Other assets and liabilities |
|
|
(4,765 |
) |
|
|
840 |
|
|
|
|
|
|
|
|
Net cash flows provided by operating activities continuing operations |
|
|
78,219 |
|
|
|
55,700 |
|
Net cash flows (used in) provided by operating activities discontinued operations |
|
|
(3,526 |
) |
|
|
1,800 |
|
|
|
|
|
|
|
|
Net cash flows provided by operating activities |
|
|
74,693 |
|
|
|
57,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(172,908 |
) |
|
|
(87,280 |
) |
Acquisition of businesses, net of cash acquired |
|
|
|
|
|
|
(20,223 |
) |
Investments in unconsolidated companies |
|
|
(6,364 |
) |
|
|
(4,747 |
) |
Returns of investments in unconsolidated companies |
|
|
1,592 |
|
|
|
|
|
Proceeds from sales of assets |
|
|
760 |
|
|
|
10,386 |
|
Purchases of short-term investments |
|
|
|
|
|
|
(15,000 |
) |
Proceeds from sale of short term investments |
|
|
|
|
|
|
37,000 |
|
Other investing activities |
|
|
(8,704 |
) |
|
|
(1,099 |
) |
|
|
|
|
|
|
|
Net cash flows used in investing activities continuing operations |
|
|
(185,624 |
) |
|
|
(80,963 |
) |
Net cash flows provided by (used in) investing activities discontinued operations |
|
|
541 |
|
|
|
(211 |
) |
|
|
|
|
|
|
|
Net cash flows used in investing activities |
|
|
(185,083 |
) |
|
|
(81,174 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
Repayment of long-term debt |
|
|
(1,000 |
) |
|
|
|
|
Borrowings under credit facility |
|
|
70,000 |
|
|
|
|
|
Deferred financing costs paid |
|
|
|
|
|
|
(8,451 |
) |
Decrease in restricted cash and cash equivalents |
|
|
6,869 |
|
|
|
14,119 |
|
Proceeds from exercise of stock option and purchase plans |
|
|
11,087 |
|
|
|
8,195 |
|
Excess tax benefit from stock-based compensation |
|
|
2,474 |
|
|
|
|
|
Other financing activities, net |
|
|
(1,111 |
) |
|
|
(509 |
) |
|
|
|
|
|
|
|
Net cash flows provided by financing activities continuing operations |
|
|
88,319 |
|
|
|
13,354 |
|
Net cash flows provided by (used in) financing activities discontinued operations |
|
|
4,271 |
|
|
|
(4,905 |
) |
|
|
|
|
|
|
|
Net cash flows provided by financing activities |
|
|
92,590 |
|
|
|
8,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
(17,800 |
) |
|
|
(15,225 |
) |
Cash and cash equivalents unrestricted, beginning of period |
|
|
58,719 |
|
|
|
43,007 |
|
|
|
|
|
|
|
|
Cash and cash equivalents unrestricted, end of period |
|
$ |
40,919 |
|
|
$ |
27,782 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. BASIS OF PRESENTATION:
The condensed consolidated financial statements include the accounts of Gaylord Entertainment
Company and subsidiaries (the Company) and have been prepared by the Company, without audit,
pursuant to the rules and regulations of the Securities and Exchange Commission. Certain
information and footnote disclosures normally included in annual financial statements prepared in
accordance with generally accepted accounting principles have been condensed or omitted pursuant to
such rules and regulations, although the Company believes that the disclosures are adequate to make
the financial information presented not misleading. These condensed consolidated financial
statements should be read in conjunction with the audited consolidated financial statements and the
notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31,
2005 filed with the Securities and Exchange Commission. In the opinion of management, all
adjustments necessary for a fair statement of the results of operations for the interim period have
been included. All adjustments are of a normal, recurring nature. The results of operations for
such interim periods are not necessarily indicative of the results for the full year.
2. INCOME (LOSS) PER SHARE:
The weighted average number of common shares outstanding is calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
(in thousands) |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
Weighted average shares outstanding |
|
|
40,655 |
|
|
|
40,234 |
|
|
|
40,521 |
|
|
|
40,126 |
|
Effect of dilutive stock options |
|
|
981 |
|
|
|
|
|
|
|
1,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
assuming dilution |
|
|
41,636 |
|
|
|
40,234 |
|
|
|
41,563 |
|
|
|
40,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months and nine months ended September 30, 2005, the effect of dilutive stock options
was the equivalent of approximately 1,231,000 and 1,131,000 shares of common stock outstanding,
respectively. Because the Company had a loss from continuing operations in the three months and
nine months ended September 30, 2005, these incremental shares were excluded from the computation
of diluted earnings per share for those periods as the effect of their inclusion would have been
anti-dilutive.
7
3. COMPREHENSIVE INCOME (LOSS):
Comprehensive income (loss) is as follows for the three months and nine months of the respective
periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(in thousands) |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Net income (loss) |
|
$ |
6,311 |
|
|
$ |
(11,617 |
) |
|
$ |
14,309 |
|
|
$ |
(20,885 |
) |
Unrealized loss on interest rate hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19 |
) |
Foreign currency translation |
|
|
(112 |
) |
|
|
1 |
|
|
|
(92 |
) |
|
|
(45 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
6,199 |
|
|
$ |
(11,616 |
) |
|
$ |
14,217 |
|
|
$ |
(20,949 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
4. INSURANCE RECOVERY
During the third quarter of 2006, the Company received $5.3 million in cash in full settlement of
its claim under its business interruption insurance policies for profits lost by ResortQuest as a
result of hurricanes Ivan, Dennis, and Charley. The Company has recorded the net recovery of $4.9
million as revenue in the accompanying condensed consolidated statements of operations for the
three months and nine months ended September 30, 2006.
5. IMPAIRMENT CHARGE
As a result of a significant adverse change in the business climate at one of the markets of its
ResortQuest business, the Company assessed the recoverability of the carrying value of certain long
lived assets in this market and recorded an impairment loss of $0.8 million related to goodwill and
$0.1 million related to certain intangible assets during the third quarter of 2006. These losses
reflect the amounts by which the carrying values of the related reporting unit or intangible asset
exceed their estimated fair values determined by their estimated future discounted cash flows.
6. INVESTMENTS
On June 20, 2006, the Company entered into a joint venture arrangement with RREEF Global
Opportunities Fund II, LLC, a private real estate fund managed by DB Real Estate Opportunities
Group (RREEF), and acquired a 19.9% ownership interest in the joint venture, Waipouli Holdings,
LLC, in exchange for the Companys capital contribution of $3.8 million to Waipouli Holdings, LLC.
On June 20, 2006, through a wholly-owned subsidiary named Waipouli Owner, LLC, Waipouli Holdings,
LLC acquired the 311-room ResortQuest Kauai Beach at Makaiwa Hotel and related assets located in
Kapaa, Hawaii (the Kauai Hotel) for an aggregate purchase price of $68.8 million. Both the
Company and RREEF will contribute additional funds as needed for their pro-rata share of specified
construction costs associated with the redevelopment of the Kauai Hotel. Waipouli Owner, LLC
financed the purchase of the Kauai Hotel by entering into a series of loan transactions with Morgan
Stanley Mortgage Capital, Inc. (the Kauai Hotel Lender) consisting of a $52.0 million senior loan
secured by the Kauai Hotel, an $8.2 million senior mezzanine loan secured by the ownership interest
of Waipouli Owner, LLC, and an $8.2 million junior mezzanine loan secured by the ownership interest
of Waipouli Owner, LLC
(collectively, the Kauai Hotel Loans). RREEF is the managing member of Waipouli Holdings, LLC,
but certain actions initiated by RREEF require the approval of the Company. In addition, under the
joint venture arrangement, the Companys ResortQuest subsidiary secured a five year hotel
management agreement from Waipouli Owner, LLC. Pursuant to the terms of the hotel management
agreement,
8
ResortQuest will be responsible for the day-to-day operations of the Kauai Hotel in
accordance with Waipouli Owner LLCs business plan. The Company accounts for its investment in
Waipouli Holdings, LLC under the equity method of accounting in accordance with Emerging Issues
Task Force (EITF) Issue No. 03-16, Accounting for Investments in Limited Liability Companies,
American Institute of Certified Public Accountants Statement of Position 78-9, Accounting for
Investments in Real Estate Ventures, and EITF Abstracts Topic No. D-46, Accounting for Limited
Partnership Investment.
On May 31, 2005, the Company, through a wholly-owned subsidiary named RHAC, LLC, entered into an
agreement to purchase the 716-room Aston Waikiki Beach Hotel and related assets located in
Honolulu, Hawaii (the Waikiki Hotel) for an aggregate purchase price of $107.0 million.
Simultaneously with this purchase, G.O. IB-SIV US, a private real estate fund managed by DB Real
Estate Opportunities Group (IB-SIV), acquired an 80.1% ownership interest in the parent company
of RHAC, LLC, RHAC Holdings, LLC, in exchange for its capital contribution of $19.1 million to RHAC
Holdings, LLC. As a part of this transaction, the Company entered into a joint venture arrangement
with IB-SIV and retained a 19.9% ownership interest in RHAC Holdings, LLC in exchange for its $4.7
million capital contribution to RHAC Holdings, LLC. Both the Company and IB-SIV will contribute
additional funds as needed for their pro-rata share of specified construction costs associated with
the redevelopment of the Waikiki Hotel. RHAC, LLC financed the purchase of the Waikiki Hotel by
entering into a series of loan transactions with Greenwich Capital Financial Products, Inc. (the
Waikiki Hotel Lender) consisting of a $70.0 million senior loan secured by the Waikiki Hotel and
a $16.3 million mezzanine loan secured by the ownership interest of RHAC, LLC (collectively, the
Waikiki Hotel Loans). IB-SIV is the managing member of RHAC Holdings, LLC, but certain actions
of RHAC Holdings, LLC initiated by IB-SIV require the approval of the Company as a member. In
addition, under the joint venture arrangement, the Companys ResortQuest subsidiary secured a
20-year hotel management agreement from RHAC, LLC. Pursuant to the terms of the hotel management
agreement, ResortQuest is responsible for the day-to-day operations of the Waikiki Hotel in
accordance with RHAC, LLCs business plan. The Company is accounting for its investment in RHAC
Holdings, LLC under the equity method of accounting in accordance with EITF Issue No. 03-16,
Accounting for Investments in Limited Liability Companies, American Institute of Certified Public
Accountants Statement of Position 78-9, Accounting for Investments in Real Estate Ventures, and
EITF Abstracts Topic No. D-46, Accounting for Limited Partnership Investments. Subsequent to its
purchase by RHAC, LLC, the Aston Waikiki Beach Hotel was renamed the ResortQuest Waikiki Beach
Hotel.
On September 29, 2006, RHAC, LLC refinanced the Waikiki Hotel Loans with the Waikiki Hotel Lender,
which resulted in the mezzanine loan increasing from $16.3 million to $34.9 million. RHAC, LLC
used the proceeds from this refinancing primarily to fund a renovation project at the Waikiki
Hotel.
On December 14, 2005, the shareholders of Bass Pro, Inc. contributed their equity in Bass Pro, Inc.
to a newly formed limited liability company, Bass Pro Group, LLC (Bass Pro) in exchange for
ownership interests in Bass Pro Group, LLC. The majority owner of Bass Pro, Inc. also contributed
(simultaneously with the contributions of the Bass Pro, Inc. stock) his equity interest in Tracker
Marine, LLC and Big Cedar LLC to Bass Pro Group, LLC. As a result, Bass Pro, Inc., Tracker Marine,
LLC and Big Cedar, LLC are all wholly-owned subsidiaries of Bass Pro Shops, LLC. Because the new
entity owns these additional businesses, the Companys ownership interest in Bass Pro decreased
from 26.6% to 13.0%. However, the Company will continue to account for its investment in Bass Pro
under the equity method of accounting in accordance with EITF Issue No. 03-16, Accounting for
Investments in Limited Liability Companies, American Institute of Certified Public Accountants
Statement of Position 78-9, Accounting
for Investments in Real Estate Ventures, and EITF Abstracts Topic No. D-46, Accounting for Limited
Partnership Investment.
9
In the second quarter of 2005, Bass Pro restated its previously issued historical financial
statements to reflect certain non-cash changes, which resulted primarily from a change in the
manner in which Bass Pro accounts for its long term leases. This restatement resulted in a
cumulative reduction in Bass Pros net income of $8.6 million through December 31, 2004, which
resulted in a pro-rata cumulative reduction in the Companys income from unconsolidated companies
of $1.7 million. The Company determined that the impact of the adjustments recorded by Bass Pro
were immaterial to the Companys consolidated financial statements in all prior periods. Therefore,
the Company reflected its $1.7 million share of the re-statement adjustments as a one-time
adjustment to loss from unconsolidated companies during the second quarter of 2005.
7. DISCONTINUED OPERATIONS:
The Company has reflected the following businesses as discontinued operations, consistent with the
provisions of Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets and Accounting Principles Board (APB) Opinion No. 30,
Reporting the Results of Operations Reporting the Effects of Disposal of a Segment of a Business,
and Extraordinary, and Unusual and Infrequently Occurring Events and Transactions. The results of
operations, net of taxes, and the carrying value of the assets and liabilities of these businesses
have been reflected in the accompanying condensed consolidated financial statements as discontinued
operations in accordance with SFAS No. 144 for all periods presented.
ResortQuest Discontinued Markets
During the third quarter of 2005, the Company committed to a plan of disposal of certain markets of
its ResortQuest business that were considered to be inconsistent with the Companys long term
growth strategy. In connection with this plan of disposal, the Company recorded pre-tax
restructuring charges of $0 and $44,000 during the three months and nine months ended September 30,
2006, respectively, related to employee severance benefits in the discontinued markets. The
Company completed the sale of four of these markets in the fourth quarter of 2005, two of these
markets in the first quarter of 2006, and the remaining two markets in the second quarter of 2006.
During the second quarter of 2006, the Company completed the sale of one additional market of its
ResortQuest business that was not included in the plan of disposal described above, but was later
determined to be inconsistent with the Companys long term growth strategy. The Company did not
record any restructuring charges in connection with the sale of this market.
The following table reflects the results of operations of businesses accounted for as
discontinued operations for the three months and nine months ended September 30, 2006 and 2005:
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sepetmber 30, |
|
|
September 30, |
|
(in thousands) |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ResortQuest Discontinued Markets |
|
$ |
|
|
|
$ |
4,680 |
|
|
$ |
2,320 |
|
|
$ |
14,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ResortQuest Discontinued Markets |
|
$ |
(25 |
) |
|
$ |
(218 |
) |
|
$ |
(593 |
) |
|
$ |
(505 |
) |
International Cable Networks |
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
Impairment charges |
|
|
|
|
|
|
(2,749 |
) |
|
|
|
|
|
|
(2,749 |
) |
Restructuring charges |
|
|
|
|
|
|
(434 |
) |
|
|
(44 |
) |
|
|
(434 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating loss |
|
|
(25 |
) |
|
|
(3,401 |
) |
|
|
(631 |
) |
|
|
(3,688 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
|
|
|
|
7 |
|
|
|
11 |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains and (losses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ResortQuest Discontinued Markets |
|
|
(123 |
) |
|
|
(14 |
) |
|
|
(115 |
) |
|
|
(12 |
) |
Radio Operations |
|
|
|
|
|
|
136 |
|
|
|
|
|
|
|
136 |
|
Word Entertainment |
|
|
|
|
|
|
|
|
|
|
25 |
|
|
|
|
|
International Cable Networks |
|
|
|
|
|
|
|
|
|
|
(19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before benefit for income taxes |
|
|
(148 |
) |
|
|
(3,272 |
) |
|
|
(729 |
) |
|
|
(3,542 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit for income taxes |
|
|
(712 |
) |
|
|
(1,129 |
) |
|
|
(3,690 |
) |
|
|
(1,211 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) from discontinued operations, net of income taxes |
|
$ |
564 |
|
|
$ |
(2,143 |
) |
|
$ |
2,961 |
|
|
$ |
(2,331 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in other gains and (losses) in the three months and nine months ended September 30, 2006
is a pre-tax loss of $0 and $17,000, respectively, on the sale of certain ResortQuest Discontinued
Markets. The remaining gains and (losses) in the three months and nine months ended September 30,
2006 are primarily comprised of gains and losses recognized on the resolution of various contingent
items subsequent to the sale of the ResortQuest Discontinued Markets, as well as miscellaneous
income and expense. Other gains and (losses) in the three months and nine months ended September
30, 2005 are primarily comprised of the reversal of certain previously established indemnification
reserves associated with the sale of businesses in prior periods and miscellaneous income and
expense. The benefit for income taxes for the three months and nine months ended September 30,
2006 primarily results from the Company settling certain ResortQuest issues with the Internal
Revenue Service related to periods prior to the acquisition of ResortQuest, as well as the writeoff
of taxable goodwill associated with the ResortQuest Discontinued Markets sold in these periods.
11
The assets and liabilities of the discontinued operations presented in the accompanying condensed
consolidated balance sheets are comprised of:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
(in thousands) |
|
2006 |
|
|
2005 |
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents unrestricted |
|
$ |
(17 |
) |
|
$ |
1,376 |
|
Cash and cash equivalents restricted |
|
|
33 |
|
|
|
5,490 |
|
Trade receivables, net |
|
|
(7 |
) |
|
|
644 |
|
Prepaid expenses |
|
|
|
|
|
|
96 |
|
Other current assets |
|
|
|
|
|
|
120 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
9 |
|
|
|
7,726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation |
|
|
|
|
|
|
773 |
|
Intangible assets, net of accumulated amortization |
|
|
|
|
|
|
139 |
|
Goodwill |
|
|
|
|
|
|
532 |
|
Other long-term assets |
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
Total long-term assets |
|
|
|
|
|
|
1,447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
9 |
|
|
$ |
9,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
584 |
|
|
$ |
7,802 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
584 |
|
|
|
7,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
|
279 |
|
|
|
193 |
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
|
279 |
|
|
|
193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
863 |
|
|
$ |
7,995 |
|
|
|
|
|
|
|
|
12
8. ACQUISITIONS:
Whistler Lodging Company, Ltd.
On February 1, 2005, the Company acquired 100% of the outstanding common shares of Whistler Lodging
Company, Ltd. (Whistler) from ONeill Hotels and Resorts Whistler, Ltd. for an aggregate purchase
price of $0.1 million in cash plus the assumption of Whistlers liabilities as of February 1, 2005
of $4.9 million. Whistler manages approximately 600 vacation rental units located in Whistler,
British Columbia. The results of operations of Whistler have been included in the Companys
financial results beginning February 1, 2005. As of September 30, 2006 and December 31, 2005,
goodwill related to the Whistler acquisition totaled $3.3 million.
East West Resorts
On January 1, 2005, the Company acquired 100% of the outstanding membership interests of East West
Resorts at Summit County, LLC, Aspen Lodging Company, LLC, Great Beach Vacations, LLC, East West
Realty Aspen, LLC, and Sand Dollar Management Investors, LLC (collectively, East West Resorts)
from East West Resorts, LLC for an aggregate purchase price of $20.7 million in cash plus the
assumption of East West Resorts liabilities as of January 1, 2005 of $7.8 million. East West
Resorts manages approximately 2,000 vacation rental units located in Colorado ski destinations and
South Carolina beach destinations. The results of operations of East West Resorts have been
included in the Companys financial results beginning January 1, 2005. As of September 30, 2006
and December 31, 2005, goodwill related to the East West Resorts acquisition totaled $11.7 million.
ResortQuest International, Inc.
On November 20, 2003, pursuant to the Agreement and Plan of Merger dated as of August 4, 2003, the
Company acquired 100% of the outstanding common shares of ResortQuest International, Inc. in a
tax-free, stock-for-stock merger. Under the terms of the agreement, ResortQuest stockholders
received 0.275 shares of the Companys common stock for each outstanding share of ResortQuest
common stock, and the ResortQuest option holders received 0.275 options to purchase the Companys
common stock for each outstanding option to purchase one share of ResortQuest common stock. Based
on the number of shares of ResortQuest common stock outstanding as of November 20, 2003
(19,339,502) and the exchange ratio (0.275 of the Company common share for each ResortQuest common
share), the Company issued 5,318,363 shares of the Companys common stock. In addition, based on
the total number of ResortQuest options outstanding at November 20, 2003, the Company exchanged
ResortQuest options for options to purchase 573,863 shares of the Companys common stock. Based on
the average market price of the Companys common stock ($19.81), which was based on an average of
the closing prices for two days before, the day of, and two days after the date of the definitive
agreement, August 4, 2003), together with the direct merger costs, this resulted in an aggregate
purchase price of approximately $114.7 million plus the assumption of ResortQuests outstanding
indebtedness as of November 20, 2003, which totaled $85.1 million.
During 1998, ResortQuest recorded a note receivable of $4.0 million as a result of cash advances
made to a primary stockholder (Debtor) of the predecessor company who is no longer an affiliate
of ResortQuest. The note was collateralized by a third mortgage on residential real estate owned by
the Debtor. Due to the failure to make interest payments, the note receivable was in default. The
Company accelerated the note and demanded payment in full. The Company also contracted an
independent external third party to appraise the property by which the note was secured, confirm
the outstanding senior claims on the property and assess the associated credit risk. Based on this
assessment, the
13
Company assigned no value to the note receivable in the purchase price allocation associated with
the ResortQuest acquisition. On January 23, 2006, the bankruptcy court approved a plan to
restructure the note receivable, and the Company received $5.7 million in cash and a secured
administrative claim of $0.5 million in full settlement of the note receivable, accrued interest,
and other related amounts due to the Company. Because the Company assigned no value to this note
receivable as part of the ResortQuest purchase price allocation, the collection of this note
receivable resulted in the Company recording a gain of $5.4 million in other gains and losses in
the accompanying condensed consolidated statement of operations for the nine months ended September
30, 2006. In July 2006, the Company received $0.5 million in cash in full settlement of the
secured administrative claim. The Company recorded a gain of $0.5 million in other gains and
losses related to this receipt in the accompanying condensed consolidated statement of operations
for the three months and nine months ended September 30, 2006.
As of September 30, 2006 and December 31, 2005, goodwill related to the ResortQuest acquisition in
continuing operations totaled $151.4 million and $155.6 million, respectively. During the nine
months ended September 30, 2006, the Company made adjustments to deferred taxes associated with the
ResortQuest acquisition as a result of the Company settling certain issues with the Internal
Revenue Service related to periods prior to the acquisition of ResortQuest. These adjustments
resulted in a net decrease in goodwill of $3.5 million. As further discussed in Note 5, the
Company also recorded an impairment loss of $0.8 million related to ResortQuest goodwill during the
third quarter of 2006.
As of November 20, 2003, the Company recorded approximately $4.0 million of reserves and
adjustments related to the Companys plans to consolidate certain support functions, to adjust for
employee benefits and to account for outstanding legal claims filed against ResortQuest as an
adjustment to the purchase price allocation. The following table summarizes the activity related
to these reserves for the nine months ended September 30, 2006 (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
Charges and |
|
|
|
|
|
Balance at |
December 31, 2005 |
|
Adjustments |
|
Payments |
|
September 30, 2006 |
$242 |
|
$ |
|
|
|
$ |
242 |
|
|
$ |
|
|
The Company has accounted for these acquisitions under the purchase method of accounting. Under the
purchase method of accounting, the total purchase prices of each acquisition was allocated to the
net tangible and identifiable intangible assets based upon their estimated fair value as of the
date of completion of each of the acquisitions. The Company determined these fair values with the
assistance of a third party valuation expert. The excesses of the purchase prices over the fair
values of the net tangible and identifiable intangible assets were recorded as goodwill. Goodwill
is not amortized and will be tested for impairment on an annual basis and whenever events or
circumstances occur indicating that the goodwill may be impaired. The final allocations of the
purchase prices are subject to adjustments for a period not to exceed one year from the
consummation date (the allocation period of each acquisition) in accordance with SFAS No. 141
Business Combinations and EITF Issue No. 95-3 Recognition of Liabilities in Connection with a
Purchase Business Combination. The allocation period is intended to differentiate between amounts
that are determined as a result of the identification and valuation process required by SFAS No.
141 for all assets acquired and liabilities assumed and amounts that are determined because
information that was not previously obtainable becomes obtainable.
14
9. DEBT:
8% Senior Notes
On November 12, 2003, the Company completed its offering of $350 million in aggregate principal
amount of senior notes due 2013 (the 8% Senior Notes) in an institutional private placement. The
Company filed an exchange offer registration statement on Form S-4 with the Securities and Exchange
Commission (the SEC) with respect to the 8% Senior Notes and subsequently exchanged the existing
senior notes for publicly registered senior notes with the same terms after the registration
statement was declared effective in April 2004. The interest rate on these notes is 8%, although
the Company has entered into fixed to variable interest rate swaps with respect to $125 million
principal amount of the 8% Senior Notes, which swaps result in an effective interest rate of LIBOR
plus 2.95% with respect to that portion of the 8% Senior Notes. The 8% Senior Notes, which mature
on November 15, 2013, bear interest semi-annually in arrears on May 15 and November 15 of each
year, starting on May 15, 2004. The 8% Senior Notes are redeemable, in whole or in part by the
Company, at any time on or after November 15, 2008 at a designated redemption amount, plus accrued
and unpaid interest. In addition, the Company may redeem up to 35% of the 8% Senior Notes before
November 15, 2006 with the net cash proceeds from certain equity offerings. The 8% Senior Notes
rank equally in right of payment with the Companys other unsecured unsubordinated debt, but are
effectively subordinated to all the Companys secured debt to the extent of the assets securing
such debt. The 8% Senior Notes are fully and unconditionally guaranteed, jointly and severally, on
a senior unsecured basis by generally all of the Companys active domestic subsidiaries. In
connection with the offering and subsequent registration of the 8% Senior Notes, the Company paid
approximately $10.1 million in deferred financing costs. The net proceeds from the offering of the
8% Senior Notes, together with $22.5 million of the Companys cash on hand, were used as follows:
|
|
|
$275.5 million was used to repay the $150 million senior term loan portion and the $50
million subordinated term loan portion of a senior secured credit facility secured by the
Companys Florida and Texas hotel properties, as well as the remaining $66 million of a
mezzanine loan secured by the equity interest in a wholly-owned subsidiary that owned
Gaylord Opryland and to pay certain fees and expenses related to the ResortQuest
acquisition; and |
|
|
|
|
$79.2 million was placed in escrow pending consummation of the ResortQuest acquisition.
As of November 20, 2003, the $79.2 million together with $8.2 million of the available
cash, was used to repay (i) ResortQuests senior notes and its credit facility, the
principal amount of which aggregated $85.1 million at closing, and (ii) a related
prepayment penalty. |
The 8% Senior Notes indenture contains certain covenants which, among other things, limit the
incurrence of additional indebtedness, investments, dividends, transactions with affiliates, asset
sales, capital expenditures, mergers and consolidations, liens and encumbrances and other matters
customarily restricted in such agreements. The 8% Senior Notes are cross-defaulted to the
Companys other indebtedness.
6.75% Senior Notes
On November 30, 2004, the Company completed its offering of $225 million in aggregate principal
amount of senior notes due 2014 (the 6.75% Senior Notes) in an institutional private placement.
In April 2005, the Company filed an exchange offer registration statement on Form S-4 with the SEC
with respect to the 6.75% Senior Notes and subsequently exchanged the existing senior notes for
publicly registered senior notes with the same terms after the registration statement was declared
effective in
15
May 2005. The interest rate of these notes is 6.75%. The 6.75% Senior Notes, which mature on
November 15, 2014, bear interest semi-annually in cash in arrears on May 15 and November 15 of each
year, starting on May 15, 2005. The 6.75% Senior Notes are redeemable, in whole or in part by the
company, at any time on or after November 15, 2009 at a designated redemption amount, plus accrued
and unpaid interest. In addition, the Company may redeem up to 35% of the 6.75% Senior Notes before
November 15, 2007 with the net cash proceeds from certain equity offerings. The 6.75% Senior Notes
rank equally in right of payment with the Companys other unsecured unsubordinated debt, but are
effectively subordinated to all of the Companys secured debt to the extent of the assets securing
such debt. The 6.75% Senior Notes are fully and unconditionally guaranteed, jointly and severally,
on a senior unsecured basis by generally all of the Companys active domestic subsidiaries. In
connection with the offering of the 6.75% Senior Notes, the Company paid approximately $4.2 million
in deferred financing costs. The net proceeds from the offering of the 6.75% Senior Notes, together
with cash on hand, were used to repay a senior loan that was secured by a first mortgage lien on
the assets of Gaylord Opryland and to provide capital for growth of the Companys other businesses
and other general corporate purposes. In addition, the 6.75% Senior Notes indenture contains
certain covenants which, among other things, limit the incurrence of additional indebtedness,
investments, dividends, transactions with affiliates, asset sales, capital expenditures, mergers
and consolidations, liens and encumbrances and other matters customarily restricted in such
agreements. The 6.75% Senior Notes are cross-defaulted to the Companys other indebtedness.
$600.0 Million Credit Facility
On March 10, 2005, the Company entered into a $600.0 million credit facility with Bank of America,
N.A. acting as the administrative agent. The Companys new credit facility, which replaced a $100.0
million revolving credit facility, consists of the following components: (a) a $300.0 million
senior secured revolving credit facility, which includes a $50.0 million letter of credit sublimit,
and (b) a $300.0 million senior secured delayed draw term loan facility, which may be drawn on in
one or more advances during its term. The credit facility also includes an accordion feature that
will allow the Company, on a one-time basis, to increase the credit facilities by a total of up to
$300.0 million, subject to securing additional commitments from existing lenders or new lending
institutions. The revolving loan, letters of credit and term loan mature on March 9, 2010. At the
Companys election, the revolving loans and the term loans may have an interest rate of LIBOR plus
2% or the lending banks base rate plus 1%, subject to adjustments based on the Companys financial
performance. Interest on the Companys borrowings is payable quarterly, in arrears, for base rate
loans and at the end of each interest rate period for LIBOR rate-based loans. Principal is payable
in full at maturity. The Company is required to pay a commitment fee ranging from 0.25% to 0.50%
per year of the average unused portion of the credit facility.
The purpose of the credit facility is for working capital and capital expenditures and the
financing of the costs and expenses related to the construction of the Gaylord National hotel.
Construction of the Gaylord National hotel is required to be substantially completed by June 30,
2008 (subject to customary force majeure provisions).
The credit facility is (i) secured by a first mortgage and lien on the real property and related
personal and intellectual property of the Companys Gaylord Opryland hotel, Gaylord Texan hotel,
Gaylord Palms hotel and Gaylord National hotel (to be constructed) and pledges of equity interests
in the entities that own such properties and (ii) guaranteed by each of the four wholly-owned
subsidiaries that own the four hotels as well as ResortQuest International, Inc. Advances are
subject to a 60% borrowing base, based on the appraisal values of the hotel properties (reducing to
50% in the event a hotel property is sold). The Companys 2003 revolving credit facility has been
paid in full and the related mortgages and liens have been released.
16
In addition, the $600.0 million credit facility contains certain covenants which, among other
things, limit the incurrence of additional indebtedness, investments, dividends, transactions with
affiliates, asset sales, acquisitions, mergers and consolidations, liens and encumbrances and other
matters customarily restricted in such agreements. The material financial covenants, ratios or
tests contained in the new credit facility are as follows:
|
|
|
the Company must maintain a consolidated leverage ratio of not greater than (i) 7.00 to
1.00 for calendar quarters ending during calendar year 2007, and (ii) 6.25 to 1.00 for all
other calendar quarters ending during the term of the credit facility, which levels are
subject to increase to 7.25 to 1.00 and 7.00 to 1.00, respectively, for three (3)
consecutive quarters at the Companys option if the Company makes a leverage ratio
election. |
|
|
|
|
the Company must maintain a consolidated tangible net worth of not less than the sum of
$550.0 million, increased on a cumulative basis as of the end of each calendar quarter,
commencing with the calendar quarter ending March 31, 2005, by an amount equal to (i) 75%
of consolidated net income (to the extent positive) for the calendar quarter then ended,
plus (ii) 75% of the proceeds received by the Company or any of its subsidiaries in
connection with any equity issuance. |
|
|
|
|
the Company must maintain a minimum consolidated fixed charge coverage ratio of not less
than (i) 1.50 to 1.00 for any reporting calendar quarter during which the leverage ratio
election is effective; and (ii) 2.00 to 1.00 for all other calendar quarters during the
term hereof. |
|
|
|
|
the Company must maintain an implied debt service coverage ratio (the ratio of adjusted
net operating income to monthly principal and interest that would be required if the
outstanding balance were amortized over 25 years at an interest rate equal to the then
current seven year Treasury Note plus 0.25%) of not less than 1.60 to 1.00. |
|
|
|
|
the Companys investments in entities which are not wholly-owned subsidiaries (other
than any such investment in any subsidiary of the Company in existence as of March 10,
2005) may not exceed an amount equal to ten percent (10.0%) of the Companys consolidated
total assets. |
As of September 30, 2006, the Company was in compliance with all covenants. As of September 30,
2006, $90.0 million in borrowings were outstanding under the $600.0 million credit facility, and
the lending banks had issued $12.6 million of letters of credit under the credit facility for the
Company. The credit facility is cross-defaulted to the Companys other indebtedness.
10. SECURED FORWARD EXCHANGE CONTRACT:
During May 2000, the Company entered into a seven-year secured forward exchange contract (SFEC)
with an affiliate of Credit Suisse First Boston with respect to 10,937,900 shares of Viacom, Inc.
Class B common stock. Effective January 3, 2006, Viacom Inc. completed a transaction to separate
Viacom Inc. into two publicly traded companies named Viacom Inc. and CBS Corporation by converting
(i) each outstanding share of Viacom Class A common stock into 0.5 shares of Viacom Inc. Class A
common stock and 0.5 shares of CBS Corporation Class A common stock and (ii) each outstanding share
of Viacom Class B common stock into 0.5 shares of Viacom Inc. Class B common stock and 0.5 shares
of CBS Corporation Class B common stock. As a result of this transaction, the Company exchanged
its 10,937,900 shares of Viacom Class B common stock for 5,468,950 shares of Viacom, Inc. Class B
common stock (Viacom Stock) and 5,468,950 shares of CBS Corporation Class B common stock (CBS
Stock) effective January 3, 2006.
17
The seven-year SFEC has a notional amount of $613.1 million and required contract payments
based upon a stated 5% rate. The SFEC protects the Company against decreases in the combined fair
market value of the Viacom Stock and CBS Stock while providing for participation in increases in
the combined fair market value, as discussed below. The Company realized cash proceeds from the
SFEC of $506.5 million, net of discounted prepaid contract payments and prepaid interest related to
the first 3.25 years of the contract and transaction costs totaling $106.6 million. In October
2000, the Company prepaid the remaining 3.75 years of contract interest payments required by the
SFEC of $83.2 million. As a result of the prepayment, the Company is not required to make any
further contract interest payments during the seven-year term of the SFEC. Additionally, as a
result of the prepayment, the Company was released from certain covenants of the SFEC, which
related to sales of assets, additional indebtedness and liens. The unamortized balances of the
prepaid contract interest are classified as current assets of $17.2 million and $26.9 million as of
September 30, 2006 and December 31, 2005, respectively, and long-term assets of $0 and $10.5
million as of September 30, 2006 and December 31, 2005, respectively, in the accompanying condensed
consolidated balance sheets. The Company is recognizing the prepaid contract payments and deferred
financing charges associated with the SFEC as interest expense over the seven-year contract period
using the effective interest method, which resulted in non-cash interest expense of $6.8 million
for the three months ended September 30, 2006 and 2005 and $20.1 million for the nine months ended
September 30, 2006 and 2005. The Company utilized $394.1 million of the net proceeds from the SFEC
to repay all outstanding indebtedness under a 1997 revolving credit facility, and the 1997
revolving credit facility was terminated.
The Companys obligation under the SFEC is collateralized by a security interest in the Companys
Viacom Stock and CBS Stock. At the end of the seven-year contract term, the Company may, at its
option, elect to pay in cash rather than by delivery of all or a portion of the Viacom Stock and
CBS Stock. The SFEC protects the Company against decreases in the combined fair market value of
the Viacom Stock and CBS Stock below $56.05 per share by way of a put option; the SFEC also
provides for participation in the increases in the combined fair market value of the Viacom Stock
and CBS Stock in that the Company receives 100% of the appreciation between $56.05 and $64.45 per
share and, by way of a call option, 25.93% of the appreciation above $64.45 per share, as of
September 30, 2006.
The secured forward exchange contract matures in May 2007. Therefore, the Company has classified
the debt, derivative liability, and net deferred tax liability associated with the secured forward
exchange contract as current liabilities and the investments in Viacom Stock and CBS Stock and the
derivative asset associated with the secured forward exchange contract as current assets in the
accompanying condensed consolidated balance sheet as of September 30, 2006.
In accordance with the provisions of SFAS No. 133, as amended, certain components of the secured
forward exchange contract are considered derivatives, as discussed in Note 11.
11. DERIVATIVE FINANCIAL INSTRUMENTS:
The Company utilizes derivative financial instruments to reduce certain of its interest rate risks
and to manage risk exposure to changes in the value of its Viacom Stock and CBS Stock.
Upon adoption of SFAS No. 133, the Company valued the SFEC based on pricing provided by a financial
institution and reviewed by the Company. The financial institutions market prices are prepared for
each quarter close period on a mid-market basis by reference to proprietary models and do not
reflect any bid/offer spread. For the three months and nine months ended September 30, 2006, the
Company recorded net pretax (losses) gains in the Companys condensed consolidated statements of
operations of ($5.6) million and $13.7 million, respectively, related to the (decrease) increase in the fair
value of the derivatives associated with the SFEC. For the three months and nine months ended
September 30, 2005,
18
the Company recorded net pretax (losses) gains in the Companys condensed consolidated statement of
operations of ($10.8) million and $29.2 million, respectively, related to the (decrease) increase
in the fair value of the derivatives associated with the SFEC.
Upon issuance of the 8% Senior Notes, the Company entered into two interest rate swap agreements
with a notional amount of $125.0 million to convert the fixed rate on $125.0 million of the 8%
Senior Notes to a variable rate in order to access the lower borrowing costs that were available on
floating-rate debt. Under these swap agreements, which mature on November 15, 2013, the Company
receives a fixed rate of 8% and pays a variable rate, in arrears, equal to six-month LIBOR plus
2.95%. The terms of the swap agreement mirror the terms of the 8% Senior Notes, including
semi-annual settlements on the 15th of May and November each year. Under the provisions
of SFAS No. 133, as amended, changes in the fair value of this interest rate swap agreement must be
offset against the corresponding change in fair value of the 8% Senior Notes through earnings. The
Company has determined that there will not be an ineffective portion of this fair value hedge and
therefore, no impact on earnings. As of September 30, 2006, the Company determined that, based upon
dealer quotes, the fair value of these interest rate swap agreements was ($2.4) million. The
Company has recorded a derivative liability and an offsetting reduction in the balance of the 8%
Senior Notes accordingly. As of December 31, 2005, the Company determined that, based upon dealer
quotes, the fair value of these interest rate swap agreements was ($1.8) million. The Company
recorded a derivative liability and an offsetting reduction in the balance of the 8% Senior Notes
accordingly.
12. SUPPLEMENTAL CASH FLOW DISCLOSURES:
Cash paid for interest related to continuing operations for the three months and nine months ended
September 30, 2006 and 2005 was comprised of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(in thousands) |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Debt interest paid |
|
$ |
1,794 |
|
|
$ |
818 |
|
|
$ |
26,102 |
|
|
$ |
21,271 |
|
Deferred financing costs paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,451 |
|
Capitalized interest |
|
|
(1,794 |
) |
|
|
(668 |
) |
|
|
(6,794 |
) |
|
|
(1,764 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash interest paid, net of
capitalized interest |
|
$ |
|
|
|
$ |
150 |
|
|
$ |
19,308 |
|
|
$ |
27,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capitalized interest for the three months ended September 30, 2006 was $3.0
million. Income taxes (paid) received were ($1.4) million and $0.4 million for the nine
months ended September 30, 2006 and 2005, respectively.
Certain transactions have been reflected as non-cash activities in the accompanying condensed
consolidated statement of cash flows for the nine months ended September 30, 2005, as further
discussed below.
In March 2005, the Company donated 65,100 shares of Viacom stock with a market value of $2.3
million to a charitable foundation established by the Company, which was recorded as selling,
general and administrative expense in the accompanying condensed consolidated statement of
operations. This donation is reflected as an increase in net loss and a corresponding decrease in
other assets and liabilities in the accompanying condensed consolidated statement of cash flows.
19
In connection with the settlement of litigation with the Nashville Hockey Club Limited Partnership
(NHC) on February 22, 2005, as further discussed in Note 18, the Company issued to NHC a 5-year,
$5 million promissory note. Because the Company continued to accrue expense under the naming
rights agreement throughout the course of this litigation, the issuance of this promissory note
resulted in an increase in long term debt and capital lease obligations and a decrease in accounts
payable and accrued liabilities in the accompanying condensed consolidated balance sheet and
statement of cash flows.
13. GOODWILL AND INTANGIBLES:
The changes in the carrying amounts of goodwill by business segment for the nine months ended
September 30, 2006 are as follows (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase |
|
|
|
|
Balance as of |
|
Impairment |
|
|
|
|
|
Accounting |
|
Balance as of |
|
|
December 31, 2005 |
|
Losses |
|
Acquisitions |
|
Adjustments |
|
September 30, 2006 |
Hospitality |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Opry and Attractions |
|
|
6,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,915 |
|
ResortQuest |
|
|
170,641 |
|
|
|
(761 |
) |
|
|
|
|
|
|
(3,472 |
) |
|
|
166,408 |
|
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
177,556 |
|
|
$ |
(761 |
) |
|
$ |
|
|
|
$ |
(3,472 |
) |
|
$ |
173,323 |
|
|
|
|
During the nine months ended September 30, 2006, the Company made adjustments to deferred
taxes associated with the ResortQuest acquisition as a result of the Company settling certain
issues with the Internal Revenue Service related to periods prior to the acquisition of
ResortQuest. These adjustments resulted in a net decrease in goodwill of $3.5 million. Also, as
more fully discussed in Note 5, as a result of a significant adverse change in the business climate
at one of the markets of its ResortQuest business, the Company recorded an impairment loss of $0.8
million related to goodwill during the three months ended September 30, 2006.
The carrying amount of indefinite-lived intangible assets not subject to amortization was $40.3
million at September 30, 2006 and December 31, 2005. The gross carrying amount of amortized
intangible assets in continuing operations was $37.7 million and $37.8 million at September 30,
2006 and December 31, 2005, respectively. The related accumulated amortization of amortized
intangible assets in continuing operations was $13.7 million and $10.1 million at September 30,
2006 and December 31, 2005, respectively. The amortization expense related to intangible assets
from continuing operations during the three months and nine months ended September 30, 2006 was
$1.2 million and $3.6 million, respectively. The amortization expense related to intangible assets
from continuing operations during the three months and nine months ended September 30, 2005 was
$1.4 million and $4.0 million, respectively. The estimated amounts of amortization expense for the
next five years are as follows (in thousands):
|
|
|
|
|
Year 1 |
|
$ |
4,796 |
|
Year 2 |
|
|
4,796 |
|
Year 3 |
|
|
4,796 |
|
Year 4 |
|
|
4,657 |
|
Year 5 |
|
|
2,489 |
|
|
|
|
|
Total |
|
$ |
21,534 |
|
|
|
|
|
20
14. STOCK PLANS:
At September 30, 2006, the Company has one stock-based employee compensation plan, which is
described more fully below. Prior to January 1, 2006, the Company accounted for stock options
granted under this plan under the recognition and measurement provisions of APB Opinion No. 25,
Accounting for Stock Issued to Employees, and related Interpretations, as permitted by FASB
Statement No. 123, Accounting for Stock-Based Compensation. No stock-based employee compensation
cost was recognized in the accompanying condensed consolidated statement of operations related to
stock options granted under this plan for the three months and nine months ended September 30,
2005, as all options granted under this plan had an exercise price equal to the market value of the
underlying common stock on the date of grant. Effective January 1, 2006, the Company adopted the
fair value recognition provisions of FASB Statement No. 123(R), Share-Based Payment, using the
modified-prospective-transition method. Under that transition method, compensation cost recognized
in the three months and nine months ended September 30, 2006 includes: (a) compensation cost for
all share-based payments granted prior to, but not yet vested as of January 1, 2006, based on the
grant date fair value estimated in accordance with the original provisions of Statement 123, and
(b) compensation cost for all share-based payments granted subsequent to January 1, 2006, based on
the grant-date fair value estimated in accordance with the provisions of Statement 123(R). Results
for prior periods have not been restated.
As a result of adopting Statement 123(R) on January 1, 2006, the Companys income before benefit
for income taxes and net income for the three months ended September 30, 2006, are $1.6 million and
$1.0 million lower, respectively, and the Companys income before provision for income taxes and
net income for the nine months ended September 30, 2006, are $4.8 million and $2.9 million lower,
respectively, than if the Company had continued to account for share-based compensation under APB
Opinion 25. Basic and diluted earnings per share for the three months ended September 30, 2006 are
$0.02 lower, and basic and diluted earnings per share for the nine months ended September 30, 2006
are $0.07 lower, than if the Company had continued to account for share-based compensation under
APB Opinion 25.
Prior to the adoption of Statement 123(R), the Company presented all tax benefits of deductions
resulting from the exercise of stock options as operating cash flows in the condensed consolidated
statement of cash flows. Statement 123(R) requires the cash flows resulting from the tax benefits
resulting from tax deductions in excess of the compensation cost recognized for those options
(excess tax benefits) to be classified as financing cash flows. The $2.5 million excess tax
benefit classified as a financing cash inflow in the accompanying condensed consolidated statement
of cash flows for the nine months ended September 30, 2006 would have been classified as an
operating cash inflow if the Company had not adopted Statement 123(R).
The following table illustrates the effect on net (loss) income and (loss) income per share if the
Company had applied the fair value recognition provisions of Statement 123 to options granted under
the Companys stock-based employee compensation plan in all periods presented. For purposes of this
pro forma disclosure, the value of the options is estimated using a Black-Scholes-Merton
option-pricing formula and amortized to expense over the options vesting periods.
21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(in thousands, except per share data) |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Net income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
$ |
6,311 |
|
|
$ |
(11,617 |
) |
|
$ |
14,309 |
|
|
$ |
(20,885 |
) |
Add: Stock option
employee compensation
expense included in
reported net income
(loss), net of related
tax effects |
|
|
1,004 |
|
|
|
|
|
|
|
2,925 |
|
|
|
|
|
Deduct: Total stock
option employee
compensation expense
determined under fair
value based method for
all awards, net of
related tax effects |
|
|
(1,004 |
) |
|
|
(1,048 |
) |
|
|
(2,925 |
) |
|
|
(3,409 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma |
|
$ |
6,311 |
|
|
$ |
(12,665 |
) |
|
$ |
14,309 |
|
|
$ |
(24,294 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
$ |
0.16 |
|
|
$ |
(0.29 |
) |
|
$ |
0.35 |
|
|
$ |
(0.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma |
|
$ |
0.16 |
|
|
$ |
(0.31 |
) |
|
$ |
0.35 |
|
|
$ |
(0.61 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share assuming dilution: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported |
|
$ |
0.15 |
|
|
$ |
(0.29 |
) |
|
$ |
0.34 |
|
|
$ |
(0.52 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma |
|
$ |
0.15 |
|
|
$ |
(0.31 |
) |
|
$ |
0.34 |
|
|
$ |
(0.61 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The compensation cost that has been charged against pre-tax income for all of the Companys
stock-based compensation plans was $2.7 million and $0.9 million for the three months ended
September 30, 2006 and 2005, respectively, and $6.8 million and $2.8 million for the nine months
ended September 30, 2006 and 2005, respectively. The total income tax benefit recognized in the
accompanying condensed consolidated statement of operations for all of the Companys stock-based
employee compensation plans was $1.1 million and $0.4 million for the three months ended September
30, 2006 and 2005, respectively, and $2.6 million and $1.1 million for the nine months ended
September 30, 2006 and 2005, respectively.
Stock Option and Restricted Stock Plan
The Company has adopted, and the Companys shareholders have approved, the 2006 Omnibus Incentive
Plan (the Plan) to replace the Companys 1997 Omnibus Stock Option and Incentive Plan. The Plan
permits the grant of stock options, restricted stock, and restricted stock units to its directors
and employees for up to 2,690,000 shares of common stock, which includes approximately 2,000,000
newly authorized shares and 690,000 shares that were authorized and available for grant under the
Companys 1997 plan. The Plan also provides that no more than 1,350,000 of those shares may be
granted for awards other than options or stock appreciation rights. The Company believes that such
awards better align the interests of its directors and employees with those of its shareholders.
Stock option awards are generally granted with an exercise price equal to the market price of the
Companys stock at the date of grant and generally expire ten years after the date of grant.
Generally, stock options granted to non-employee directors are exercisable after one year from the
date of grant, while options granted to employees are exercisable one to four years from the date
of grant.
The Company records compensation expense equal to the fair value of each stock option award granted
on a straight line basis over the options vesting period. The fair value of each option award is
estimated on the date of grant using the Black-Scholes-Merton option pricing formula that uses the
assumptions noted in the following table. Because the Black-Scholes-Merton option pricing formula
incorporates ranges of assumptions for inputs, those ranges are
disclosed. Expected volatilities are based on the historical volatility of the Companys stock.
The Company uses historical data to estimate option
22
exercise and employee termination within the valuation model. The expected term of options granted
is derived from the output of the option valuation model and represents the period of time that
options granted are expected to be outstanding. The risk-free rate for periods within the
contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of
grant.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
Expected volatility |
|
|
30.7% - 30.8 |
% |
|
|
32.7% - 33.5 |
% |
|
|
25.1% - 30.8 |
% |
|
|
32.7% - 34.9 |
% |
Weighted-average expected volatility |
|
|
30.8 |
% |
|
|
33.2 |
% |
|
|
25.5 |
% |
|
|
34.7 |
% |
Expected dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected term (in years) |
|
|
4.5 |
|
|
|
4.7 |
|
|
|
4.1 - 4.5 |
|
|
|
4.7 - 5.3 |
|
Risk-free rate |
|
|
4.8% - 5.0 |
% |
|
|
4.2% - 4.3 |
% |
|
|
4.3% - 5.0 |
% |
|
|
3.8% - 4.3 |
% |
A summary of stock option activity under the Companys equity incentive plans as of September
30, 2006, and changes during the nine months then ended is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
Remaining |
|
|
Aggregate |
|
|
|
|
|
|
|
Exercise |
|
|
Contractual |
|
|
Intrinsic |
|
Stock Options |
|
Shares |
|
|
Price |
|
|
Term |
|
|
Value |
|
Outstanding at January 1, 2006 |
|
|
3,757,855 |
|
|
$ |
28.17 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
585,640 |
|
|
|
43.42 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(422,958 |
) |
|
|
24.66 |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(89,853 |
) |
|
|
37.25 |
|
|
|
|
|
|
|
|
|
Cancelled |
|
|
(8,924 |
) |
|
|
39.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2006 |
|
|
3,821,760 |
|
|
|
30.69 |
|
|
|
6.1 |
|
|
$ |
50,368,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at September 30, 2006 |
|
|
2,543,037 |
|
|
|
26.87 |
|
|
|
5.0 |
|
|
$ |
42,969,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The weighted-average grant-date fair value of options granted during the nine months-ended
September 30, 2006 and 2005 was $12.49 and $14.86, respectively. The total intrinsic value of
options exercised during the nine months ended September 30, 2006 and 2005 was $8.6 million and
$5.9 million, respectively.
The Plan also provides for the award of restricted stock and restricted stock units (Restricted
Stock Awards). Restricted Stock Awards granted to employees are exercisable one to four years
from the date of grant. The fair value of Restricted Stock Awards is determined based on the
market price of the Companys stock at the date of grant. The Company records compensation expense
equal to the fair value of each Restricted Stock Award granted over the vesting period. The
weighted-average grant-date fair value of Restricted Stock Awards granted during the nine months
ended September 30, 2006 and 2005 was $43.61 and $42.95, respectively. A summary
of the status of the Companys Restricted Stock Awards as of September 30, 2006 and changes during
the nine months ended September 30, 2006, is presented below:
23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Grant-Date |
|
Restricted Stock Awards |
|
Shares |
|
|
Fair Value |
|
Nonvested shares at January 1, 2006 |
|
|
74,035 |
|
|
$ |
33.78 |
|
Granted |
|
|
39,000 |
|
|
|
43.61 |
|
Vested |
|
|
(16,300 |
) |
|
|
30.54 |
|
Forfeited |
|
|
(2,835 |
) |
|
|
31.13 |
|
|
|
|
|
|
|
|
|
Nonvested shares at September 30, 2006 |
|
|
93,900 |
|
|
|
38.51 |
|
|
|
|
|
|
|
|
|
The grant date fair value of all Restricted Stock Awards that vested during the nine months ended
September 30, 2006 was $0.5 million.
As of September 30, 2006, there was $14.5 million of total unrecognized compensation cost related
to stock options, restricted stock and restricted stock units granted under the Companys equity
incentive plans. That cost is expected to be recognized over a weighted-average period of 2.6
years.
Under its Performance Accelerated Restricted Stock Unit Program (PARSUP) pursuant to the Plan,
the Company may also grant selected executives and other key employees restricted stock units, the
vesting of which occurs upon the earlier of February 2008 or the achievement of various
company-wide performance goals.
The fair value of PARSUP awards are determined based on the market price of the Companys stock at
the date of grant. The Company records compensation expense equal to the fair value of each PARSUP
award granted on a straight line basis over a period beginning on the grant date and ending
February 2008. The weighted-average grant-date fair value of PARSUP awards granted during the nine
months ended September 30, 2006 and 2005 was $44.24 and $45.39, respectively. A summary of the
status of the Companys PARSUP awards as of September 30, 2006 and changes during the nine months
ended September 30, 2006, is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Grant-Date |
|
PARSUP Awards |
|
Shares |
|
|
Fair Value |
|
Nonvested awards at January 1, 2006 |
|
|
583,500 |
|
|
$ |
22.22 |
|
Granted |
|
|
17,500 |
|
|
|
44.24 |
|
Vested |
|
|
|
|
|
|
|
|
Forfeited |
|
|
(80,000 |
) |
|
|
22.77 |
|
|
|
|
|
|
|
|
|
Nonvested awards at September 30, 2006 |
|
|
521,000 |
|
|
|
22.87 |
|
|
|
|
|
|
|
|
|
As of September 30, 2006, there was $3.9 million of total unrecognized compensation cost related to
PARSUP awards granted under the Companys equity incentive plans. That cost is expected to be
recognized over a weighted-average period of 1.3 years.
Cash received from option exercises under all stock-based employee compensation arrangements for
the nine months ended September 30, 2006 and 2005 was $11.1 million and $8.2 million, respectively.
The actual tax benefit realized for the tax deductions from option exercise of the stock-based
employee
24
compensation arrangements totaled $2.9 million and $1.6 million for the nine months ended September
30, 2006 and 2005, respectively.
The Company also has an employee stock purchase plan whereby substantially all employees are
eligible to participate in the purchase of designated shares of the Companys common stock.
Participants in the plan purchase these shares at a price equal to 95% of the closing price at the
end of each quarterly stock purchase period. The Company issued 2,750 and 2,257 shares of common
stock at an average price per share of $41.66 and $45.27 pursuant to this plan during the three
months ended September 30, 2006 and 2005, respectively.
15. RETIREMENT AND POSTRETIREMENT BENEFITS OTHER THAN PENSION PLANS:
Net periodic pension expense reflected in the accompanying condensed consolidated statements of
operations included the following components for the three months and nine months ended September
30 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|
|
September 30, |
|
September 30, |
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
Service cost |
|
$ |
48 |
|
|
$ |
109 |
|
|
$ |
142 |
|
|
$ |
327 |
|
Interest cost |
|
|
1,215 |
|
|
|
1,201 |
|
|
|
3,645 |
|
|
|
3,603 |
|
Expected return on plan assets |
|
|
(1,058 |
) |
|
|
(960 |
) |
|
|
(3,174 |
) |
|
|
(2,880 |
) |
Amortization of net actuarial loss |
|
|
747 |
|
|
|
648 |
|
|
|
2,243 |
|
|
|
1,944 |
|
Amortization of prior service cost |
|
|
1 |
|
|
|
1 |
|
|
|
3 |
|
|
|
3 |
|
|
|
|
|
|
Total net periodic pension expense |
|
$ |
953 |
|
|
$ |
999 |
|
|
$ |
2,859 |
|
|
$ |
2,997 |
|
|
|
|
|
|
Net postretirement benefit expense reflected in the accompanying condensed consolidated statements
of operations included the following components for the three months and nine months ended
September 30 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|
|
September 30, |
|
September 30, |
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
Service cost |
|
$ |
48 |
|
|
$ |
52 |
|
|
$ |
143 |
|
|
$ |
156 |
|
Interest cost |
|
|
258 |
|
|
|
198 |
|
|
|
774 |
|
|
|
594 |
|
Amortization of net actuarial gain |
|
|
|
|
|
|
(126 |
) |
|
|
|
|
|
|
(377 |
) |
Amortization of net prior service cost |
|
|
(245 |
) |
|
|
(250 |
) |
|
|
(735 |
) |
|
|
(750 |
) |
Amortization of curtailment gain |
|
|
(61 |
) |
|
|
(61 |
) |
|
|
(183 |
) |
|
|
(183 |
) |
|
|
|
|
|
Total net postretirement benefit expense |
|
$ |
|
|
|
$ |
(187 |
) |
|
$ |
(1 |
) |
|
$ |
(560 |
) |
|
|
|
|
- |
16. INCOME TAXES
The Companys effective tax rate as applied to pre-tax income (loss) for the three months ended
September 30, 2006 and 2005 was (119%) and 33%, respectively. The Companys lower effective tax
rate was due primarily to the impact of permanent differences relative to pre-tax income
for each respective period coupled with the effect of adjustments to the state effective tax rate on
existing deferred tax assets and liabilities.
25
The Companys effective tax rate as applied to pre-tax income (loss) for the nine months ended
September 30, 2006 and 2005 was 47% and 32%, respectively. The Companys higher effective tax rate
was due primarily to the impact of permanent differences relative to pre-tax income for each
respective period coupled with the effect of adjustments to the state effective tax rate on
existing deferred tax assets and liabilities.
17. NEWLY ISSUED ACCOUNTING STANDARDS:
In July 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income
Taxes An Interpretation of FASB Statement No. 109. FIN 48 clarifies the accounting for
uncertainty in income taxes recognized in an enterprises financial statements in accordance with
FASB Statement No. 109, Accounting for Income Taxes FIN 48 also prescribes a recognition
threshold and measurement attribute for the financial statement recognition and measurement of a
tax position taken in a tax return. Under FIN 48, the Company must determine whether it is
more-likely-than-not that a tax position will be sustained upon examination, including resolution
of any related appeals or litigation processes, based on the technical merits of the position. Once
it is determined that a position meets the more-likely-than-not recognition threshold, the position
is measured to determine the amount of benefit to recognize in the financial statements. FIN 48
applies to all tax positions related to income taxes subject to FASB Statement No. 109. The
interpretation clearly scopes out income tax positions related to FASB Statement No. 5, Accounting
for Contingencies. The provisions of FIN 48 are effective for fiscal years beginning after
December 15, 2006 and are to be applied to all tax positions upon initial adoption of this
standard. The Company will adopt the provisions of this statement beginning in the first quarter
of 2007. The cumulative effect of applying the provisions of FIN 48 will be reported as an
adjustment to the opening balance of retained earnings on January 1, 2007. The Company is
assessing the impact the adoption of FIN 48 will have on its consolidated financial position and
results of operations.
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, to define fair value,
establish a framework for measuring fair value in accordance with accounting principles generally
accepted in the United States of America, and expand disclosures about fair value measurements. The
provisions of SFAS No. 157 are effective for fiscal years beginning after November 15, 2007, and
interim periods within those fiscal years. The Company will adopt the provisions of this statement
beginning in the first quarter of 2008. The Company is assessing the impact the adoption of SFAS
No. 157 will have on its financial position and results of operations.
In September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension
and Other Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106 and 132(R). SFAS
158 requires an entity to recognize in its statement of financial position an asset for a defined
benefit pension or postretirement plans overfunded status or a liability for a plans underfunded
status, and to recognize changes in that funded status through other comprehensive income in the
year in which the changes occur. This statement also requires an employer to measure the funded
status of a plan as of the date of its year-end statement of financial position, with limited
exceptions. SFAS 158 will not change the amount of net periodic benefit expense recognized in an
entitys results of operations. The requirement to recognize the funded status of a defined benefit
postretirement plan and the disclosure requirements are effective for the Company for fiscal years
ending after December 15, 2006. The requirement to measure plan assets and benefit obligations as
of the date of the Companys fiscal year-end statement of financial position is effective for the
Company for fiscal years ending after December 15, 2008. The Company is assessing the impact the
adoption of SFAS No. 158 will have on its consolidated financial position.
26
18. COMMITMENTS AND CONTINGENCIES:
On February 22, 2005, the Company concluded the settlement of litigation with NHC, which owns
the Nashville Predators NHL hockey team, over (i) NHCs obligation to redeem the Companys
ownership interest, and (ii) the Companys obligations under the Nashville Arena Naming Rights
Agreement dated November 24, 1999. Under the Naming Rights Agreement, which had a 20-year term
through 2018, the Company was required to make annual payments to NHC, beginning at $2,050,000 in
1999 and with a 5% escalation each year thereafter, and to purchase a minimum number of tickets to
Predators games each year. At the closing of the settlement, NHC redeemed all of the Companys
outstanding limited partnership units in the Predators pursuant to a Purchase Agreement dated
February 22, 2005 effectively terminating the Companys ownership interest in the Predators. In
addition, the Naming Rights Agreement was cancelled pursuant to the Acknowledgment of Termination
of Naming Rights Agreement. As a part of the settlement, the Company made a one-time cash payment
to NHC of $4 million and issued to NHC a 5-year, $5 million promissory note bearing interest at 6%
per annum. The note is payable at $1 million per year for 5 years, with the first payment due on
the first anniversary of the resumption of NHL Hockey in Nashville, Tennessee, which occurred on
October 5, 2005. The Companys obligation to pay the outstanding amount under the note shall
terminate immediately if, at any time before the note is paid in full, the Predators cease to be an
NHL team playing their home games in Nashville, Tennessee. In addition, if the Predators cease to
be an NHL team playing its home games in Nashville after the first payment but prior to the second
payment under the note (October 5, 2007), then in addition to the note being cancelled, the
Predators will pay the Company $2 million. In addition, pursuant to a Consent Agreement among the
Company, the National Hockey League and owners of NHC, the Companys guaranty described below has
been limited as described below. The Company continued to recognize the expense under the Naming
Rights Agreement throughout the course of this litigation. As a result, the net effect of the
settlement resulted in the Company reversing $2.4 million of expense previously accrued under the
Naming Rights Agreement during the first quarter of 2005.
In connection with the Companys execution of the Agreement of Limited Partnership of NHC on June
25, 1997, the Company, its subsidiary CCK, Inc., Craig Leipold, Helen Johnson-Leipold (Mr.
Leipolds wife) and Samuel C. Johnson (Mr. Leipolds father-in-law) entered into a guaranty
agreement executed in favor of the National Hockey League (NHL). This agreement provides for a
continuing guarantee of the following obligations for as long as any of these obligations remain
outstanding: (i) all obligations under the expansion agreement between NHC and the NHL; and (ii)
all operating expenses of NHC. The maximum potential amount which the Company and CCK,
collectively, could be liable under the guaranty agreement is $15.0 million, although the Company
and CCK would have recourse against the other guarantors if required to make payments under the
guarantee. In connection with the legal settlement with the Nashville Predators consummated on
February 22, 2005, as described above, this guaranty has been limited so that the Company is not
responsible for any debt, obligation or liability of NHC that arises from any act, omission or
circumstance occurring after the date of the legal settlement. As of September 30, 2006, the
Company had not recorded any liability in the condensed consolidated balance sheet associated with
this guarantee.
In connection with Waipouli Owner, LLCs execution of the Kauai Hotel Loans as described in Note 6,
RREEF entered into three separate Guaranties of Recourse Obligations with the Kauai Hotel Lender
whereby it guaranteed Waipouli Owner, LLCs obligations under the Kauai Hotel Loans for as long as
those loans remain outstanding (i) in the event of certain types of fraud, breaches of
environmental representations or warranties, or breaches of certain special purpose entity
covenants by Waipouli Owner, LLC, on the one hand, or (ii) in the event of bankruptcy or
reorganization proceedings of Waipouli Owner, LLC, on the other hand. As a part of the joint
venture arrangement and simultaneously with the closing of the purchase of the Kauai Hotel, the
Company entered into a Contribution Agreement
27
with RREEF, whereby the Company agreed that, in the
event that RREEF is required to make any payments pursuant to the terms of these guarantees, it
will contribute to RREEF an amount equal to
19.9% of any such guaranty payments. The Company estimates that the maximum potential amount that
the Company could be liable under this contribution agreement is $13.6 million, which represents
19.9% of the $68.4 million of total debt that Waipouli Owner, LLC owes to the Kauai Hotel Lender as
of September 30, 2006. As of September 30, 2006, the Company had not recorded any liability in the
condensed consolidated balance sheet associated with this guarantee.
In connection with RHAC, LLCs execution of the Waikiki Hotel Loans as described in Note 6, IB-SIV,
the parent company of the Companys joint venture partner, entered into two separate Guaranties of
Recourse Obligations with the Waikiki Hotel Lender whereby it guaranteed RHAC, LLCs obligations
under the Waikiki Hotel Loans for as long as those loans remain outstanding (i) in the event of
certain types of fraud, breaches of environmental representations or warranties, or breaches of
certain special purpose entity covenants by RHAC, LLC, on the one hand, or (ii) in the event of
bankruptcy or reorganization proceedings of RHAC, LLC, on the other hand. As a part of the joint
venture arrangement and simultaneously with the closing of the purchase of the Waikiki Hotel, the
Company entered into a Contribution Agreement with IB-SIV, whereby the Company agreed that, in the
event that IB-SIV is required to make any payments pursuant to the terms of these guarantees, it
will contribute to IB-SIV an amount equal to 19.9% of any such guaranty payments. The Company
estimates that the maximum potential amount for which the Company could be liable under this
contribution agreement is $20.9 million, which represents 19.9% of the $104.9 million of total debt
that RHAC, LLC owes to the Waikiki Hotel Lender as of September 30, 2006. As of September 30, 2006,
the Company had not recorded any liability in the consolidated balance sheet associated with this
guarantee.
Also in connection with RHAC, LLCs execution of the Waikiki Hotel Loans, IB-SIV and the Company
were required to execute an irrevocable letter of credit in favor of the Waikiki Hotel Lender with
a total notional amount of $7.9 million in order to secure RHAC, LLCs obligation to perform
certain capital upgrades on the Waikiki Hotel and to provide additional security for payment of the
Waikiki Hotel Loans. This letter of credit is required to remain outstanding until all required
capital upgrades have been completed. However, the notional amount of this letter of credit will be
reduced by the amount of funds actually expended by RHAC, LLC on the capital upgrades. Under the
terms of the Waikiki Hotel Loans, the Waikiki Hotel Lender may draw up to the notional amount of
this letter of credit and apply the proceeds to the Waikiki Hotel Loans upon the occurrence of an
event of default. Pursuant to the Contribution Agreement described above, the Company agreed to
initially execute a letter of credit for the full $7.9 million notional amount required by the
Lender, and IB-SIV agreed that, in the event that any amounts are drawn by Lender under the letter
of credit, it will contribute an amount equal to 80.1% of any such letter of credit draw to the
Company. IB-SIV further agreed to execute a separate letter of credit subsequent to closing with a
notional amount of $6.3 million to allow the Company to reduce the notional amount of its letter of
credit to $1.6 million. During the third quarter of 2005, IB-SIV executed this replacement letter
of credit with a notional amount of $6.3 million, and the Company reduced the notional amount of
its letter of credit to $1.6 million. As of September 30, 2006, the notional amount of the
Companys letter of credit had decreased to $1.2 million as a result of expenditures made by RHAC,
LLC on the capital upgrades. The Company estimates that the maximum potential amount for which the
Company could be liable under this obligation is $1.2 million as of September 30, 2006. As of
September 30, 2006, the Company had not recorded any liability in the consolidated balance sheet
associated with this obligation.
Certain of the ResortQuest subsidiarys property management agreements in Hawaii contain provisions
for guaranteed levels of returns to the owners. These agreements, which have remaining terms of up
to approximately 6 years, also contain force majeure clauses to protect the Company from forces or
occurrences beyond the control of management. Assuming that the properties under these management
28
agreements break even, the Company estimates that the maximum potential amount of future payments
which the Company could be required to make under these guarantees is approximately $26.1 million
as of September 30, 2006. As of September 30, 2006, the Company had not recorded any liability in the
consolidated balance sheet associated with these guarantees.
On February 23, 2005, the Company acquired approximately 42 acres of land and related land
improvements in Prince Georges County, Maryland (Washington D.C. area) for approximately $29
million on which the Company is developing the Gaylord National Resort & Convention Center (the
Gaylord National). Approximately $17 million of this was paid in the first quarter of 2005, with
the remainder payable upon completion of various phases of the project. The project was originally
planned to include a 1,500 room hotel, but the Company has expanded the planned hotel to a total of
2,000 rooms. The Company currently expects to open the hotel in 2008. Prince Georges County,
Maryland has approved three bond issues related to the development of this hotel project. The first
bond issuance, in the amount of $65 million, was issued by Prince Georges County, Maryland in
April 2005 to support the cost of infrastructure being constructed by the project developer, such
as roads, water and sewer lines. The second bond issuance, in the amount of $95 million, was issued
by Prince Georges County, Maryland in April 2005 and placed into escrow until completion of the
convention center and 1,500 rooms within the hotel, at which time the bonds will be released to the
Company. In addition, on July 18, 2006, Prince Georges County, Maryland approved an additional
$50 million of bonds, which will be issued to the Company upon completion of the entire project.
The Company will initially hold the $95 million and $50 million bond issuances and receive the debt
service thereon, which is payable from tax increment, hotel tax and special hotel rental taxes
generated from the development. The Company has entered into several agreements with a general
contractor and other suppliers for the provision of certain construction services at the site. As
of September 30, 2006, the Company had committed to pay $370.9 million under those agreements for
construction services and supplies ($189.2 million of which was outstanding). Construction costs to
date for this project have exceeded the Companys initial estimates. The Company currently
estimates the total cost of the project, including the cost increases and the costs of the 500-room
expansion, to be in the range of $790 million to $840 million (excluding capitalized interest,
preopening costs and government incentives in connection with the Gaylord National hotel project),
of which the Company has spent approximately $182 million (including capitalized interest but
excluding preopening costs) as of September 30, 2006.
On July 25, 2006, the Unified Port of San Diego Board of Commissioners and the City of Chula Vista
approved a non-binding letter of intent with the Company, outlining the general terms of the
Companys development of a 1,500 to 2,000 room convention hotel in Chula Vista, California (located
in the San Diego area). The Company is also considering other potential hotel sites throughout the
country. The timing and extent of any of these development projects is uncertain.
The Company, in the ordinary course of business, is involved in certain legal actions and claims on
a variety of other matters. It is the opinion of management that such legal actions will not have a
material effect on the results of operations, financial condition or liquidity of the Company.
29
19. FINANCIAL REPORTING BY BUSINESS SEGMENTS:
The Companys continuing operations are organized and managed based upon its products and services.
The following information from continuing operations is derived directly from the segments
internal financial reports used for corporate management purposes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(in thousands) |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
$ |
142,250 |
|
|
$ |
122,623 |
|
|
$ |
464,903 |
|
|
$ |
412,802 |
|
Opry and Attractions |
|
|
21,461 |
|
|
|
19,727 |
|
|
|
58,045 |
|
|
|
51,272 |
|
ResortQuest |
|
|
68,149 |
|
|
|
65,464 |
|
|
|
185,482 |
|
|
|
181,407 |
|
Corporate and Other |
|
|
47 |
|
|
|
137 |
|
|
|
204 |
|
|
|
412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
231,907 |
|
|
$ |
207,951 |
|
|
$ |
708,634 |
|
|
$ |
645,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
$ |
16,115 |
|
|
$ |
15,861 |
|
|
$ |
48,281 |
|
|
$ |
47,040 |
|
Opry and Attractions |
|
|
1,404 |
|
|
|
1,375 |
|
|
|
4,255 |
|
|
|
3,927 |
|
ResortQuest |
|
|
2,894 |
|
|
|
2,677 |
|
|
|
8,379 |
|
|
|
8,009 |
|
Corporate and Other |
|
|
1,273 |
|
|
|
986 |
|
|
|
3,372 |
|
|
|
3,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
21,686 |
|
|
$ |
20,899 |
|
|
$ |
64,287 |
|
|
$ |
62,023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
$ |
12,095 |
|
|
$ |
4,123 |
|
|
$ |
72,718 |
|
|
$ |
50,060 |
|
Opry and Attractions |
|
|
2,965 |
|
|
|
1,577 |
|
|
|
3,150 |
|
|
|
1,574 |
|
ResortQuest |
|
|
8,964 |
|
|
|
4,850 |
|
|
|
9,480 |
|
|
|
5,803 |
|
Corporate and Other |
|
|
(13,627 |
) |
|
|
(9,027 |
) |
|
|
(38,538 |
) |
|
|
(28,938 |
) |
Preopening costs |
|
|
(2,432 |
) |
|
|
(1,213 |
) |
|
|
(4,997 |
) |
|
|
(3,329 |
) |
Impairment and other charges |
|
|
(832 |
) |
|
|
|
|
|
|
(832 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income |
|
|
7,133 |
|
|
|
310 |
|
|
|
40,981 |
|
|
|
25,170 |
|
Interest expense, net of amounts capitalized |
|
|
(17,761 |
) |
|
|
(18,474 |
) |
|
|
(53,613 |
) |
|
|
(54,449 |
) |
Interest income |
|
|
853 |
|
|
|
662 |
|
|
|
2,295 |
|
|
|
1,820 |
|
Unrealized gain (loss) on Viacom stock and CBS stock |
|
|
13,453 |
|
|
|
10,828 |
|
|
|
820 |
|
|
|
(37,070 |
) |
Unrealized (loss) gain on derivatives |
|
|
(5,601 |
) |
|
|
(10,753 |
) |
|
|
13,730 |
|
|
|
29,233 |
|
Income from unconsolidated companies |
|
|
2,571 |
|
|
|
2,098 |
|
|
|
8,374 |
|
|
|
1,980 |
|
Other gains and (losses), net |
|
|
1,972 |
|
|
|
1,102 |
|
|
|
8,698 |
|
|
|
6,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision (benefit) for
income taxes |
|
$ |
2,620 |
|
|
$ |
(14,227 |
) |
|
$ |
21,285 |
|
|
$ |
(27,294 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
30
20. INFORMATION CONCERNING GUARANTOR AND NON-GUARANTOR SUBSIDIARIES:
Not all of the Companys subsidiaries have guaranteed the 8% Senior Notes and 6.75% Senior Notes.
The 8% Senior Notes and 6.75% Senior Notes are guaranteed on a senior unsecured basis by generally
all of the Companys active domestic subsidiaries (the Guarantors). The Companys investment in
Bass Pro and certain other discontinued operations (the Non-Guarantors) do not guarantee the 8%
Senior Notes and 6.75% Senior Notes.
Prior to January 1, 2006, Gaylord Entertainment Company (the Issuer) charged Gaylord Opryland,
Gaylord Palms and Gaylord Texan a management fee equal to 3% of revenues. This management fee,
which totaled $3.6 million and $12.0 million during the three months and nine months ended
September 30, 2005, was recorded as revenues by the Issuer and operating costs by the Guarantors in
the condensed consolidating financial information presented below. Effective January 1, 2006, this
management fee is no longer charged.
The condensed consolidating financial information includes certain allocations of revenues and
expenses based on managements best estimates, which are not necessarily indicative of financial
position, results of operations and cash flows that these entities would have achieved on a stand
alone basis.
31
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Statement of Operations
For the Three Months Ended September 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
Revenues |
|
$ |
18,121 |
|
|
$ |
222,711 |
|
|
$ |
|
|
|
$ |
(8,925 |
) |
|
$ |
231,907 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
6,322 |
|
|
|
146,251 |
|
|
|
|
|
|
|
|
|
|
|
152,573 |
|
Selling, general and administrative |
|
|
12,348 |
|
|
|
34,903 |
|
|
|
|
|
|
|
|
|
|
|
47,251 |
|
Management fees |
|
|
|
|
|
|
8,925 |
|
|
|
|
|
|
|
(8,925 |
) |
|
|
|
|
Preopening costs |
|
|
|
|
|
|
2,432 |
|
|
|
|
|
|
|
|
|
|
|
2,432 |
|
Impairment and other charges |
|
|
|
|
|
|
832 |
|
|
|
|
|
|
|
|
|
|
|
832 |
|
Depreciation |
|
|
1,512 |
|
|
|
17,334 |
|
|
|
|
|
|
|
|
|
|
|
18,846 |
|
Amortization |
|
|
456 |
|
|
|
2,384 |
|
|
|
|
|
|
|
|
|
|
|
2,840 |
|
|
|
|
Operating (loss) income |
|
|
(2,517 |
) |
|
|
9,650 |
|
|
|
|
|
|
|
|
|
|
|
7,133 |
|
Interest expense, net of amounts capitalized |
|
|
(21,209 |
) |
|
|
(16,751 |
) |
|
|
(1,558 |
) |
|
|
21,757 |
|
|
|
(17,761 |
) |
Interest income |
|
|
18,567 |
|
|
|
1,904 |
|
|
|
2,139 |
|
|
|
(21,757 |
) |
|
|
853 |
|
Unrealized gain on Viacom stock and CBS stock |
|
|
13,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,453 |
|
Unrealized loss on derivatives |
|
|
(5,601 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,601 |
) |
(Loss) income from unconsolidated companies |
|
|
|
|
|
|
(1,068 |
) |
|
|
3,639 |
|
|
|
|
|
|
|
2,571 |
|
Other gains and (losses), net |
|
|
1,151 |
|
|
|
821 |
|
|
|
|
|
|
|
|
|
|
|
1,972 |
|
|
|
|
Income (loss) before provision (benefit) for income taxes |
|
|
3,844 |
|
|
|
(5,444 |
) |
|
|
4,220 |
|
|
|
|
|
|
|
2,620 |
|
Provision (benefit) for income taxes |
|
|
3,255 |
|
|
|
(6,562 |
) |
|
|
180 |
|
|
|
|
|
|
|
(3,127 |
) |
Equity in subsidiaries (earnings) losses, net |
|
|
(5,722 |
) |
|
|
|
|
|
|
|
|
|
|
5,722 |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
6,311 |
|
|
|
1,118 |
|
|
|
4,040 |
|
|
|
(5,722 |
) |
|
|
5,747 |
|
Income (loss) from discontinued operations, net of taxes |
|
|
|
|
|
|
568 |
|
|
|
(4 |
) |
|
|
|
|
|
|
564 |
|
|
|
|
Net income (loss) |
|
$ |
6,311 |
|
|
$ |
1,686 |
|
|
$ |
4,036 |
|
|
$ |
(5,722 |
) |
|
$ |
6,311 |
|
|
|
|
32
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Statement of Operations
For the Three Months Ended September 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
Revenues |
|
$ |
21,456 |
|
|
$ |
199,332 |
|
|
$ |
|
|
|
$ |
(12,837 |
) |
|
$ |
207,951 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
5,915 |
|
|
|
139,660 |
|
|
|
|
|
|
|
(3,582 |
) |
|
|
141,993 |
|
Selling, general and administrative |
|
|
8,926 |
|
|
|
34,610 |
|
|
|
|
|
|
|
|
|
|
|
43,536 |
|
Management fees |
|
|
|
|
|
|
9,255 |
|
|
|
|
|
|
|
(9,255 |
) |
|
|
|
|
Preopening costs |
|
|
|
|
|
|
1,213 |
|
|
|
|
|
|
|
|
|
|
|
1,213 |
|
Depreciation |
|
|
1,344 |
|
|
|
16,944 |
|
|
|
|
|
|
|
|
|
|
|
18,288 |
|
Amortization |
|
|
347 |
|
|
|
2,264 |
|
|
|
|
|
|
|
|
|
|
|
2,611 |
|
|
|
|
Operating income (loss) |
|
|
4,924 |
|
|
|
(4,614 |
) |
|
|
|
|
|
|
|
|
|
|
310 |
|
Interest expense, net of amounts capitalized |
|
|
(19,614 |
) |
|
|
(14,138 |
) |
|
|
(1,333 |
) |
|
|
16,611 |
|
|
|
(18,474 |
) |
Interest income |
|
|
14,678 |
|
|
|
779 |
|
|
|
1,816 |
|
|
|
(16,611 |
) |
|
|
662 |
|
Unrealized gain on Viacom stock |
|
|
10,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,828 |
|
Unrealized loss on derivatives |
|
|
(10,753 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,753 |
) |
Income from unconsolidated companies |
|
|
|
|
|
|
124 |
|
|
|
1,974 |
|
|
|
|
|
|
|
2,098 |
|
Other gains and (losses), net |
|
|
743 |
|
|
|
359 |
|
|
|
|
|
|
|
|
|
|
|
1,102 |
|
|
|
|
Income (loss) before (benefit) provision for income taxes |
|
|
806 |
|
|
|
(17,490 |
) |
|
|
2,457 |
|
|
|
|
|
|
|
(14,227 |
) |
(Benefit) provision for income taxes |
|
|
(145 |
) |
|
|
(5,567 |
) |
|
|
959 |
|
|
|
|
|
|
|
(4,753 |
) |
Equity in subsidiaries (earnings) losses, net |
|
|
12,568 |
|
|
|
|
|
|
|
|
|
|
|
(12,568 |
) |
|
|
|
|
|
|
|
(Loss) income from continuing operations |
|
|
(11,617 |
) |
|
|
(11,923 |
) |
|
|
1,498 |
|
|
|
12,568 |
|
|
|
(9,474 |
) |
(Loss) income from discontinued operations, net |
|
|
|
|
|
|
(2,230 |
) |
|
|
87 |
|
|
|
|
|
|
|
(2,143 |
) |
|
|
|
Net (loss) income |
|
$ |
(11,617 |
) |
|
$ |
(14,153 |
) |
|
$ |
1,585 |
|
|
$ |
12,568 |
|
|
$ |
(11,617 |
) |
|
|
|
33
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Statement of Operations
For the Nine Months Ended September 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
Revenues |
|
$ |
51,551 |
|
|
$ |
683,989 |
|
|
$ |
|
|
|
$ |
(26,906 |
) |
|
$ |
708,634 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
18,569 |
|
|
|
437,465 |
|
|
|
|
|
|
|
(32 |
) |
|
|
456,002 |
|
Selling, general and administrative |
|
|
35,475 |
|
|
|
106,159 |
|
|
|
|
|
|
|
(99 |
) |
|
|
141,535 |
|
Management fees |
|
|
|
|
|
|
26,775 |
|
|
|
|
|
|
|
(26,775 |
) |
|
|
|
|
Preopening costs |
|
|
|
|
|
|
4,997 |
|
|
|
|
|
|
|
|
|
|
|
4,997 |
|
Impairment and other charges |
|
|
|
|
|
|
832 |
|
|
|
|
|
|
|
|
|
|
|
832 |
|
Depreciation |
|
|
4,284 |
|
|
|
51,784 |
|
|
|
|
|
|
|
|
|
|
|
56,068 |
|
Amortization |
|
|
1,208 |
|
|
|
7,011 |
|
|
|
|
|
|
|
|
|
|
|
8,219 |
|
|
|
|
Operating (loss) income |
|
|
(7,985 |
) |
|
|
48,966 |
|
|
|
|
|
|
|
|
|
|
|
40,981 |
|
Interest expense, net of amounts capitalized |
|
|
(61,899 |
) |
|
|
(46,569 |
) |
|
|
(4,324 |
) |
|
|
59,179 |
|
|
|
(53,613 |
) |
Interest income |
|
|
50,815 |
|
|
|
4,766 |
|
|
|
5,893 |
|
|
|
(59,179 |
) |
|
|
2,295 |
|
Unrealized gain on Viacom stock |
|
|
820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
820 |
|
Unrealized gain on derivatives |
|
|
13,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,730 |
|
(Loss) income from unconsolidated companies |
|
|
|
|
|
|
(1,070 |
) |
|
|
9,444 |
|
|
|
|
|
|
|
8,374 |
|
Other gains and (losses), net |
|
|
2,752 |
|
|
|
5,946 |
|
|
|
|
|
|
|
|
|
|
|
8,698 |
|
|
|
|
(Loss) income before (benefit) provision for income taxes |
|
|
(1,767 |
) |
|
|
12,039 |
|
|
|
11,013 |
|
|
|
|
|
|
|
21,285 |
|
(Benefit) provision for income taxes |
|
|
(329 |
) |
|
|
5,435 |
|
|
|
4,831 |
|
|
|
|
|
|
|
9,937 |
|
Equity in subsidiaries (earnings) losses, net |
|
|
(15,747 |
) |
|
|
|
|
|
|
|
|
|
|
15,747 |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
14,309 |
|
|
|
6,604 |
|
|
|
6,182 |
|
|
|
(15,747 |
) |
|
|
11,348 |
|
Income (loss) from discontinued operations, net |
|
|
|
|
|
|
2,969 |
|
|
|
(8 |
) |
|
|
|
|
|
|
2,961 |
|
|
|
|
Net income (loss) |
|
$ |
14,309 |
|
|
$ |
9,573 |
|
|
$ |
6,174 |
|
|
$ |
(15,747 |
) |
|
$ |
14,309 |
|
|
|
|
34
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Statement of Operations
For the Nine Months Ended September 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
Revenues |
|
$ |
58,352 |
|
|
$ |
622,492 |
|
|
$ |
|
|
|
$ |
(34,951 |
) |
|
$ |
645,893 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
16,899 |
|
|
|
416,016 |
|
|
|
|
|
|
|
(12,061 |
) |
|
|
420,854 |
|
Selling, general and administrative |
|
|
27,971 |
|
|
|
106,546 |
|
|
|
|
|
|
|
|
|
|
|
134,517 |
|
Management fees |
|
|
|
|
|
|
22,890 |
|
|
|
|
|
|
|
(22,890 |
) |
|
|
|
|
Preopening costs |
|
|
|
|
|
|
3,329 |
|
|
|
|
|
|
|
|
|
|
|
3,329 |
|
Depreciation |
|
|
4,089 |
|
|
|
49,933 |
|
|
|
|
|
|
|
|
|
|
|
54,022 |
|
Amortization |
|
|
1,039 |
|
|
|
6,962 |
|
|
|
|
|
|
|
|
|
|
|
8,001 |
|
|
|
|
Operating income |
|
|
8,354 |
|
|
|
16,816 |
|
|
|
|
|
|
|
|
|
|
|
25,170 |
|
Interest expense, net of amounts capitalized |
|
|
(57,323 |
) |
|
|
(43,444 |
) |
|
|
(4,064 |
) |
|
|
50,382 |
|
|
|
(54,449 |
) |
Interest income |
|
|
45,066 |
|
|
|
1,615 |
|
|
|
5,521 |
|
|
|
(50,382 |
) |
|
|
1,820 |
|
Unrealized loss on Viacom stock |
|
|
(37,070 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(37,070 |
) |
Unrealized gain on derivatives |
|
|
29,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,233 |
|
Income from unconsolidated companies |
|
|
|
|
|
|
231 |
|
|
|
1,749 |
|
|
|
|
|
|
|
1,980 |
|
Other gains and (losses), net |
|
|
4,400 |
|
|
|
1,622 |
|
|
|
|
|
|
|
|
|
|
|
6,022 |
|
|
|
|
(Loss) income before (benefit) provision for income taxes |
|
|
(7,340 |
) |
|
|
(23,160 |
) |
|
|
3,206 |
|
|
|
|
|
|
|
(27,294 |
) |
(Benefit) provision for income taxes |
|
|
(3,867 |
) |
|
|
(6,183 |
) |
|
|
1,310 |
|
|
|
|
|
|
|
(8,740 |
) |
Equity in subsidiaries (earnings) losses, net |
|
|
17,412 |
|
|
|
|
|
|
|
|
|
|
|
(17,412 |
) |
|
|
|
|
|
|
|
(Loss) income from continuing operations |
|
|
(20,885 |
) |
|
|
(16,977 |
) |
|
|
1,896 |
|
|
|
17,412 |
|
|
|
(18,554 |
) |
(Loss) income from discontinued operations, net |
|
|
|
|
|
|
(2,418 |
) |
|
|
87 |
|
|
|
|
|
|
|
(2,331 |
) |
|
|
|
Net (loss) income |
|
$ |
(20,885 |
) |
|
$ |
(19,395 |
) |
|
$ |
1,983 |
|
|
$ |
17,412 |
|
|
$ |
(20,885 |
) |
|
|
|
35
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Balance Sheet
September 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents unrestricted |
|
$ |
33,221 |
|
|
$ |
7,698 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
40,919 |
|
Cash and cash equivalents restricted |
|
|
1,222 |
|
|
|
11,597 |
|
|
|
|
|
|
|
|
|
|
|
12,819 |
|
Short term investments |
|
|
357,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
357,396 |
|
Trade receivables, net |
|
|
616 |
|
|
|
50,645 |
|
|
|
|
|
|
|
|
|
|
|
51,261 |
|
Estimated fair value of derivative assets |
|
|
236,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
236,749 |
|
Deferred financing costs |
|
|
17,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,238 |
|
Other current assets |
|
|
6,000 |
|
|
|
28,818 |
|
|
|
|
|
|
|
(126 |
) |
|
|
34,692 |
|
Intercompany receivables, net |
|
|
1,158,131 |
|
|
|
|
|
|
|
46,054 |
|
|
|
(1,204,185 |
) |
|
|
|
|
Current assets of discontinued operations |
|
|
|
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
9 |
|
|
|
|
Total current assets |
|
|
1,810,573 |
|
|
|
98,767 |
|
|
|
46,054 |
|
|
|
(1,204,311 |
) |
|
|
751,083 |
|
|
Property and equipment, net of accumulated depreciation |
|
|
89,436 |
|
|
|
1,461,170 |
|
|
|
|
|
|
|
|
|
|
|
1,550,606 |
|
Intangible assets, net of accumulated amortization |
|
|
|
|
|
|
24,048 |
|
|
|
|
|
|
|
|
|
|
|
24,048 |
|
Goodwill |
|
|
|
|
|
|
173,323 |
|
|
|
|
|
|
|
|
|
|
|
173,323 |
|
Indefinite lived intangible assets |
|
|
1,480 |
|
|
|
38,835 |
|
|
|
|
|
|
|
|
|
|
|
40,315 |
|
Investments |
|
|
455,720 |
|
|
|
22,744 |
|
|
|
76,713 |
|
|
|
(472,467 |
) |
|
|
82,710 |
|
Long-term deferred financing costs |
|
|
16,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,359 |
|
Other long-term assets |
|
|
5,620 |
|
|
|
14,741 |
|
|
|
|
|
|
|
|
|
|
|
20,361 |
|
Long-term assets of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,379,188 |
|
|
$ |
1,833,628 |
|
|
$ |
122,767 |
|
|
$ |
(1,676,778 |
) |
|
$ |
2,658,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt and capital lease obligations |
|
$ |
1,379 |
|
|
$ |
868 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,247 |
|
Secured forward exchange contract |
|
|
613,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
613,054 |
|
Accounts payable and accrued liabilities |
|
|
46,974 |
|
|
|
174,096 |
|
|
|
|
|
|
|
(291 |
) |
|
|
220,779 |
|
Deferred income taxes |
|
|
127,941 |
|
|
|
(45,919 |
) |
|
|
3,064 |
|
|
|
|
|
|
|
85,086 |
|
Intercompany payables, net |
|
|
|
|
|
|
1,332,657 |
|
|
|
(128,472 |
) |
|
|
(1,204,185 |
) |
|
|
|
|
Current liabilities of discontinued operations |
|
|
|
|
|
|
45 |
|
|
|
539 |
|
|
|
|
|
|
|
584 |
|
|
|
|
Total current liabilities |
|
|
789,348 |
|
|
|
1,461,747 |
|
|
|
(124,869 |
) |
|
|
(1,204,476 |
) |
|
|
921,750 |
|
Long-term debt and capital lease obligations, net of current portion |
|
|
666,126 |
|
|
|
3,297 |
|
|
|
|
|
|
|
|
|
|
|
669,423 |
|
Deferred income taxes |
|
|
(19,321 |
) |
|
|
106,399 |
|
|
|
2,600 |
|
|
|
|
|
|
|
89,678 |
|
Estimated fair value of derivative liabilities |
|
|
2,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,443 |
|
Other long-term liabilities |
|
|
56,643 |
|
|
|
34,591 |
|
|
|
|
|
|
|
165 |
|
|
|
91,399 |
|
Long-term liabilities of discontinued operations |
|
|
|
|
|
|
281 |
|
|
|
(2 |
) |
|
|
|
|
|
|
279 |
|
Stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
407 |
|
|
|
3,337 |
|
|
|
2 |
|
|
|
(3,339 |
) |
|
|
407 |
|
Additional paid-in capital |
|
|
690,200 |
|
|
|
517,184 |
|
|
|
53,846 |
|
|
|
(571,030 |
) |
|
|
690,200 |
|
Retained earnings |
|
|
212,629 |
|
|
|
(293,092 |
) |
|
|
191,190 |
|
|
|
101,902 |
|
|
|
212,629 |
|
Other stockholders equity |
|
|
(19,287 |
) |
|
|
(116 |
) |
|
|
|
|
|
|
|
|
|
|
(19,403 |
) |
|
|
|
Total stockholders equity |
|
|
883,949 |
|
|
|
227,313 |
|
|
|
245,038 |
|
|
|
(472,467 |
) |
|
|
883,833 |
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
2,379,188 |
|
|
$ |
1,833,628 |
|
|
$ |
122,767 |
|
|
$ |
(1,676,778 |
) |
|
$ |
2,658,805 |
|
|
|
|
36
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Balance Sheet
December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
ASSETS:
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents unrestricted |
|
$ |
41,757 |
|
|
$ |
16,962 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
58,719 |
|
Cash and cash equivalents restricted |
|
|
1,201 |
|
|
|
18,487 |
|
|
|
|
|
|
|
|
|
|
|
19,688 |
|
Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables, net |
|
|
254 |
|
|
|
36,900 |
|
|
|
|
|
|
|
|
|
|
|
37,154 |
|
Deferred financing costs |
|
|
26,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,865 |
|
Deferred income taxes |
|
|
5,653 |
|
|
|
3,196 |
|
|
|
12 |
|
|
|
|
|
|
|
8,861 |
|
Other current assets |
|
|
4,965 |
|
|
|
24,437 |
|
|
|
|
|
|
|
(126 |
) |
|
|
29,276 |
|
Intercompany receivables, net |
|
|
1,058,718 |
|
|
|
|
|
|
|
41,573 |
|
|
|
(1,100,291 |
) |
|
|
|
|
Current assets of discontinued operations |
|
|
|
|
|
|
7,726 |
|
|
|
|
|
|
|
|
|
|
|
7,726 |
|
|
|
|
Total current assets |
|
|
1,139,413 |
|
|
|
107,708 |
|
|
|
41,585 |
|
|
|
(1,100,417 |
) |
|
|
188,289 |
|
Property and equipment, net |
|
|
85,240 |
|
|
|
1,318,971 |
|
|
|
|
|
|
|
|
|
|
|
1,404,211 |
|
Amortized intangible assets, net |
|
|
|
|
|
|
27,768 |
|
|
|
|
|
|
|
|
|
|
|
27,768 |
|
Goodwill |
|
|
|
|
|
|
177,556 |
|
|
|
|
|
|
|
|
|
|
|
177,556 |
|
Indefinite lived intangible assets |
|
|
1,480 |
|
|
|
38,835 |
|
|
|
|
|
|
|
|
|
|
|
40,315 |
|
Investments |
|
|
796,548 |
|
|
|
19,286 |
|
|
|
70,181 |
|
|
|
(456,720 |
) |
|
|
429,295 |
|
Estimated fair value of derivative assets |
|
|
220,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
220,430 |
|
Long-term deferred financing costs |
|
|
29,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,144 |
|
Other long-term assets |
|
|
4,928 |
|
|
|
9,207 |
|
|
|
|
|
|
|
|
|
|
|
14,135 |
|
Long-term assets of discontinued operations |
|
|
|
|
|
|
1,447 |
|
|
|
|
|
|
|
|
|
|
|
1,447 |
|
|
|
|
Total assets |
|
$ |
2,277,183 |
|
|
$ |
1,700,778 |
|
|
$ |
111,766 |
|
|
$ |
(1,557,137 |
) |
|
$ |
2,532,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY:
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
1,254 |
|
|
$ |
571 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,825 |
|
Accounts payable and accrued liabilities |
|
|
34,362 |
|
|
|
152,469 |
|
|
|
|
|
|
|
(291 |
) |
|
|
186,540 |
|
Intercompany payables, net |
|
|
|
|
|
|
1,228,669 |
|
|
|
(128,378 |
) |
|
|
(1,100,291 |
) |
|
|
|
|
Current liabilities of discontinued operations |
|
|
|
|
|
|
7,276 |
|
|
|
526 |
|
|
|
|
|
|
|
7,802 |
|
|
|
|
Total current liabilities |
|
|
35,616 |
|
|
|
1,388,985 |
|
|
|
(127,852 |
) |
|
|
(1,100,582 |
) |
|
|
196,167 |
|
Secured forward exchange contract |
|
|
613,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
613,054 |
|
Long-term debt |
|
|
597,190 |
|
|
|
1,285 |
|
|
|
|
|
|
|
|
|
|
|
598,475 |
|
Deferred income taxes |
|
|
119,142 |
|
|
|
57,755 |
|
|
|
755 |
|
|
|
|
|
|
|
177,652 |
|
Estimated fair value of derivative liabilities |
|
|
1,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,994 |
|
Other long-term liabilities |
|
|
61,596 |
|
|
|
34,725 |
|
|
|
2 |
|
|
|
165 |
|
|
|
96,488 |
|
Long-term liabilities of discontinued operations |
|
|
|
|
|
|
196 |
|
|
|
(3 |
) |
|
|
|
|
|
|
193 |
|
Stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
403 |
|
|
|
3,337 |
|
|
|
2 |
|
|
|
(3,339 |
) |
|
|
403 |
|
Additional paid-in capital |
|
|
670,828 |
|
|
|
517,184 |
|
|
|
53,846 |
|
|
|
(571,030 |
) |
|
|
670,828 |
|
Retained earnings |
|
|
198,320 |
|
|
|
(302,665 |
) |
|
|
185,016 |
|
|
|
117,649 |
|
|
|
198,320 |
|
Other stockholders equity |
|
|
(20,960 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
|
|
|
|
(20,984 |
) |
|
|
|
Total stockholders equity |
|
|
848,591 |
|
|
|
217,832 |
|
|
|
238,864 |
|
|
|
(456,720 |
) |
|
|
848,567 |
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
2,277,183 |
|
|
$ |
1,700,778 |
|
|
$ |
111,766 |
|
|
$ |
(1,557,137 |
) |
|
$ |
2,532,590 |
|
|
|
|
37
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Statement of Cash Flows
For the Nine Months Ended September 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
(In thousands) |
Net cash (used in) provided by
continuing operating activities |
|
$ |
(81,086 |
) |
|
$ |
159,305 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
78,219 |
|
Net cash used in discontinued
operating activities |
|
|
|
|
|
|
(3,526 |
) |
|
|
|
|
|
|
|
|
|
|
(3,526 |
) |
|
|
|
Net cash (used in) provided by
operating activities |
|
|
(81,086 |
) |
|
|
155,779 |
|
|
|
|
|
|
|
|
|
|
|
74,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and
equipment |
|
|
(7,308 |
) |
|
|
(165,600 |
) |
|
|
|
|
|
|
|
|
|
|
(172,908 |
) |
Investment in unconsolidated
companies |
|
|
|
|
|
|
(6,364 |
) |
|
|
|
|
|
|
|
|
|
|
(6,364 |
) |
Returns of investment in
unconsolidated companies |
|
|
|
|
|
|
1,592 |
|
|
|
|
|
|
|
|
|
|
|
1,592 |
|
Proceeds from sale of assets |
|
|
|
|
|
|
760 |
|
|
|
|
|
|
|
|
|
|
|
760 |
|
Other investing activities |
|
|
(2,353 |
) |
|
|
(6,351 |
) |
|
|
|
|
|
|
|
|
|
|
(8,704 |
) |
|
|
|
Net cash used in investing
activities continuing
operations |
|
|
(9,661 |
) |
|
|
(175,963 |
) |
|
|
|
|
|
|
|
|
|
|
(185,624 |
) |
Net cash provided by investing
activities discontinued
operations |
|
|
|
|
|
|
541 |
|
|
|
|
|
|
|
|
|
|
|
541 |
|
|
|
|
Net cash used in investing
activities |
|
|
(9,661 |
) |
|
|
(175,422 |
) |
|
|
|
|
|
|
|
|
|
|
(185,083 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of long term debt |
|
|
(1,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,000 |
) |
Borrowings under credit facility |
|
|
70,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,000 |
|
(Increase) decrease in
restricted cash and cash
equivalents |
|
|
(21 |
) |
|
|
6,890 |
|
|
|
|
|
|
|
|
|
|
|
6,869 |
|
Proceeds from exercise of stock
option and purchase plans |
|
|
11,087 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,087 |
|
Excess tax benefit from
stock-based compensation |
|
|
2,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,474 |
|
Other financing activities, net |
|
|
(329 |
) |
|
|
(782 |
) |
|
|
|
|
|
|
|
|
|
|
(1,111 |
) |
|
|
|
Net cash provided by financing
activities continuing
operations |
|
|
82,211 |
|
|
|
6,108 |
|
|
|
|
|
|
|
|
|
|
|
88,319 |
|
Net cash provided by financing
activities discontinued
operations |
|
|
|
|
|
|
4,271 |
|
|
|
|
|
|
|
|
|
|
|
4,271 |
|
|
|
|
Net cash provided by financing
activities |
|
|
82,211 |
|
|
|
10,379 |
|
|
|
|
|
|
|
|
|
|
|
92,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash
equivalents |
|
|
(8,536 |
) |
|
|
(9,264 |
) |
|
|
|
|
|
|
|
|
|
|
(17,800 |
) |
Cash and cash equivalents at
beginning of year |
|
|
41,757 |
|
|
|
16,962 |
|
|
|
|
|
|
|
|
|
|
|
58,719 |
|
|
|
|
Cash and cash equivalents at
end of year |
|
$ |
33,221 |
|
|
$ |
7,698 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
40,919 |
|
|
|
|
38
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
Condensed Consolidating Statement of Cash Flows
For the Nine Months Ended September 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
Issuer |
|
Guarantors |
|
Guarantors |
|
Eliminations |
|
Consolidated |
|
|
(In thousands) |
Net cash (used in) provided by
continuing operating
activities |
|
$ |
(43,851 |
) |
|
$ |
99,169 |
|
|
$ |
382 |
|
|
$ |
|
|
|
$ |
55,700 |
|
Net cash provided by (used in)
discontinued operating
activities |
|
|
|
|
|
|
2,182 |
|
|
|
(382 |
) |
|
|
|
|
|
|
1,800 |
|
|
|
|
Net cash (used in) provided by
operating activities |
|
|
(43,851 |
) |
|
|
101,351 |
|
|
|
|
|
|
|
|
|
|
|
57,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and
equipment |
|
|
(3,281 |
) |
|
|
(83,999 |
) |
|
|
|
|
|
|
|
|
|
|
(87,280 |
) |
Acquisition of businesses, net
of cash acquired |
|
|
|
|
|
|
(20,223 |
) |
|
|
|
|
|
|
|
|
|
|
(20,223 |
) |
Investment in unconsolidated
companies |
|
|
|
|
|
|
(4,747 |
) |
|
|
|
|
|
|
|
|
|
|
(4,747 |
) |
Proceeds from sale of assets |
|
|
5,967 |
|
|
|
4,419 |
|
|
|
|
|
|
|
|
|
|
|
10,386 |
|
Purchases of short term
investments |
|
|
(15,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,000 |
) |
Proceeds from sale of short
term investments |
|
|
37,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,000 |
|
Other investing activities |
|
|
(292 |
) |
|
|
(807 |
) |
|
|
|
|
|
|
|
|
|
|
(1,099 |
) |
|
|
|
Net cash provided by (used in)
investing activities
continuing operations |
|
|
24,394 |
|
|
|
(105,357 |
) |
|
|
|
|
|
|
|
|
|
|
(80,963 |
) |
Net cash used in investing
activities discontinued
operations |
|
|
|
|
|
|
(211 |
) |
|
|
|
|
|
|
|
|
|
|
(211 |
) |
|
|
|
Net cash provided by (used in)
investing activities |
|
|
24,394 |
|
|
|
(105,568 |
) |
|
|
|
|
|
|
|
|
|
|
(81,174 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred financing costs paid |
|
|
(8,451 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,451 |
) |
Decrease in restricted cash
and cash equivalents |
|
|
881 |
|
|
|
13,238 |
|
|
|
|
|
|
|
|
|
|
|
14,119 |
|
Proceeds from exercise of
stock option and purchase
plans |
|
|
8,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,195 |
|
Other financing activities, net |
|
|
(238 |
) |
|
|
(271 |
) |
|
|
|
|
|
|
|
|
|
|
(509 |
) |
|
|
|
Net cash provided by financing
activities continuing
operations |
|
|
387 |
|
|
|
12,967 |
|
|
|
|
|
|
|
|
|
|
|
13,354 |
|
Net cash used in financing
activities discontinued
operations |
|
|
|
|
|
|
(4,905 |
) |
|
|
|
|
|
|
|
|
|
|
(4,905 |
) |
|
|
|
Net cash provided by financing
activities |
|
|
387 |
|
|
|
8,062 |
|
|
|
|
|
|
|
|
|
|
|
8,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash
equivalents |
|
|
(19,070 |
) |
|
|
3,845 |
|
|
|
|
|
|
|
|
|
|
|
(15,225 |
) |
Cash and cash equivalents at
beginning of year |
|
|
39,711 |
|
|
|
3,296 |
|
|
|
|
|
|
|
|
|
|
|
43,007 |
|
|
|
|
Cash and cash equivalents at
end of year |
|
$ |
20,641 |
|
|
$ |
7,141 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
27,782 |
|
|
|
|
39
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Current Operations
Our operations are organized into four principal business segments:
|
|
|
Hospitality, consisting of our Gaylord Opryland Resort and Convention Center (Gaylord
Opryland), our Gaylord Palms Resort and Convention Center (Gaylord Palms), our Gaylord
Texan Resort and Convention Center (Gaylord Texan), and our Radisson Hotel at Opryland
(Radisson Hotel). |
|
|
|
|
ResortQuest, consisting of our vacation rental property management business. |
|
|
|
|
Opry and Attractions, consisting of our Grand Ole Opry assets, WSM-AM and our Nashville
attractions. |
|
|
|
|
Corporate and Other, consisting of our ownership interests in certain entities and our
corporate expenses. |
For the three and nine months ended September 30, 2006 and 2005, our total revenues were divided
among these business segments as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
Nine Months |
|
|
Ended September |
|
Ended September |
|
|
30, |
|
30, |
Segment |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
Hospitality |
|
|
61.3 |
% |
|
|
59.0 |
% |
|
|
65.6 |
% |
|
|
63.9 |
% |
ResortQuest |
|
|
29.4 |
% |
|
|
31.5 |
% |
|
|
26.2 |
% |
|
|
28.1 |
% |
Opry and Attractions |
|
|
9.3 |
% |
|
|
9.5 |
% |
|
|
8.2 |
% |
|
|
7.9 |
% |
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1 |
% |
We generate a significant portion of our revenues from our Hospitality segment. We believe that we
are the only hospitality company focused primarily on the large group meetings and conventions
sector of the lodging market. Our strategy is to continue this focus by concentrating on our
All-in-One-Place self-contained service offerings and by emphasizing customer rotation among our
convention properties, while also offering additional vacation and entertainment opportunities to
guests and target customers through the ResortQuest and Opry and Attractions business segments.
Our concentration in the hospitality industry, and in particular the large group meetings sector of
the hospitality industry, exposes us to certain risks outside of our control. General economic
conditions, particularly national and global economic conditions, can affect the number and size of
meetings and conventions attending our hotels. Our business is also exposed to risks related to
tourism, including terrorist attacks and other global events which affect levels of tourism in the
United States and, in particular, the areas of the country in which our properties are located.
Competition and the desirability of the locations in which our hotels and other vacation properties
are located are also important risks to our business.
40
Key Performance Indicators
Hospitality Segment. The operating results of our Hospitality segment are highly dependent on
the volume of customers at our hotels and the quality of the customer mix at our hotels. These
factors impact the price we can charge for our hotel rooms and other amenities, such as food and
beverage and meeting space. Key performance indicators related to revenue are:
|
|
|
hotel occupancy (volume indicator) |
|
|
|
|
average daily rate (ADR) (price indicator) |
|
|
|
|
Revenue per Available Room (RevPAR) (a summary measure of hotel results calculated by
dividing room sales by room nights available to guests for the period) |
|
|
|
|
Total Revenue per Available Room (Total RevPAR) (a summary measure of hotel results
calculated by dividing the sum of room, food and beverage and other ancillary service
revenue by room nights available to guests for the period) |
|
|
|
|
Net Definite Room Nights Booked (a volume indicator which represents the total number
of definite bookings for future room nights at Gaylord hotels confirmed during the
applicable period, net of cancellations) |
We recognize Hospitality segment revenue from rooms as earned on the close of business each day and
from concessions and food and beverage sales at the time of sale. Almost all of our Hospitality
segment revenues are either cash-based or, for meeting and convention groups meeting our credit
criteria, billed and collected on a short-term receivables basis. Our industry is capital
intensive, and we rely on the ability of our hotels to generate operating cash flow to repay debt
financing, fund maintenance capital expenditures and provide excess cash flow for future
development.
The results of operations of our Hospitality segment are affected by the number and type of group
meetings and conventions scheduled to attend our hotels in a given period. We attempt to offset any
identified shortfalls in occupancy by creating special events at our hotels or offering incentives
to groups in order to attract increased business during this period. A variety of factors can
affect the results of any interim period, including the nature and quality of the group meetings
and conventions attending our hotels during such period, which meetings and conventions have often
been contracted for several years in advance, and the level of transient business at our hotels
during such period.
ResortQuest Segment. Our ResortQuest segment earns revenues through property management fees
and other sources such as real estate commissions. The operating results of our ResortQuest segment
are primarily dependent on the volume of guests staying at vacation properties managed by us and
the number and quality of vacation properties managed by us. Key performance factors related to
revenue are:
|
|
|
occupancy rate of units available for rental (volume indicator) |
|
|
|
|
average daily rate (price indicator) |
|
|
|
|
ResortQuest Revenue per Available Room (ResortQuest RevPAR) (a summary measure of
ResortQuest results calculated by dividing gross lodging revenue for properties under
exclusive rental management contracts by net available unit nights available to guests for
the period) |
41
|
|
|
Total Units Under Management (a volume indicator which represents the total number of
vacation properties available for rental) |
We recognize revenues from property management fees ratably over the rental period based on our
share of the total rental price of the vacation rental property. Almost all of our vacation rental
property revenues are deducted from the rental fees paid by guests prior to paying the remaining
rental price to the property owner. Other ResortQuest revenues are recognized at the time of sale.
The results of operations of our ResortQuest segment are principally affected by the number of
guests staying at the vacation rental properties managed by us in a given period. A variety of
factors can affect the results of any interim period, such as adverse weather conditions, economic
conditions in a particular region or the nation as a whole, the perceived attractiveness of the
vacation destinations in which we are located and the quantity and quality of our vacation rental
property units under management. In addition, many of the units that we manage are located in
seasonal locations (for example, our beach resorts in Florida), resulting in our business locations
recognizing a larger percentage of their revenues during those peak seasons.
42
Overall Outlook
We have invested heavily in our operations in the nine months ended September 30, 2006 and the
years ended December 31, 2005, 2004 and 2003, primarily in connection with the continued
construction and ultimate opening of the Gaylord Texan in 2003 and 2004, the ResortQuest
acquisition, completed on November 20, 2003, and the beginning of construction of our Gaylord
National hotel project in 2005 and 2006, which is described in more detail below. Our investments
in 2006 will consist primarily of ongoing capital improvements for our existing properties and the
construction of the Gaylord National.
On February 23, 2005, we acquired approximately 42 acres of land and related land improvements in
Prince Georges County, Maryland (located in the Washington D.C. area) for approximately $29
million on which we are developing a hotel to be known as the Gaylord National Resort & Convention
Center. Approximately $17 million of this was paid in the first quarter of 2005, with the remainder
payable upon completion of various phases of the project. The project was originally planned to
include a 1,500 room hotel; however, we have expanded the planned hotel to a total of 2,000 rooms.
We currently expect to open the hotel in 2008.
Prince Georges County, Maryland has approved three bond issues related to the development of our
hotel project. The first bond issuance, in the amount of $65 million, was issued by Prince Georges
County, Maryland in April 2005 to support the cost of infrastructure being constructed by the
project developer, such as roads, water and sewer lines. The second bond issuance, in the amount of
$95 million, was issued by Prince Georges County, Maryland in April 2005 and placed into escrow
until completion of the convention center and 1,500 rooms within the hotel, at which time the bonds
will be released to us. In addition, on July 18, 2006 Prince Georges County, Maryland approved an
additional $50 million of bonds, which will be issued to us upon completion of the entire project.
We will initially hold the $95 million and $50 million bond issuances and receive the debt service
thereon, which is payable from tax increment, hotel tax and special hotel rental taxes generated
from our development.
We have entered into several agreements with a general contractor and other suppliers for the
provision of certain construction services at the site. The agreement with the general contractor
(the Perini/Tompkins Joint Venture) is with our wholly-owned subsidiary, Gaylord National, LLC, and
provides for the construction of a portion of the Gaylord National hotel project in a guaranteed
maximum price format. The original agreement and amendments one through seven are filed as Exhibit
10.14 to our Annual Report on Form 10-K for the year ended December 31, 2005, and amendment eight
was filed as Exhibit 10.2 to our Current Report on Form 8-K dated July 5, 2006. On October 27,
2006, we entered into amendment ten to the agreement to provide for a guaranteed maximum price to
date of $389.1 million, and this amendment is filed as Exhibit 10.2 to our Current Report on Form
8-K dated October 31, 2006. As of September 30, 2006, we had committed to pay $370.9 million under
this agreement and the other agreements for construction services and supplies ($189.2 million of
which was outstanding). Construction costs to date have exceeded our initial estimates from 2004.
We currently estimate the total cost of the project to be in the range of $790 million to $840
million, which includes the estimated construction costs for the expanded 2,000 room facility and
excludes approximately $57 million in capitalized interest,
approximately $41 million in pre-opening costs and the governmental
economic incentives. The current Gaylord National budget estimate includes approximately $33
million of contingency, which if not spent would be saved entirely by the Company. As of September
30, 2006, we have spent approximately $182 million (including capitalized interest but excluding
pre-opening costs) on the project. We intend to use proceeds of our $600 million credit facility,
cash flow from operations, and after completion, the proceeds of tax increment payments on the $145
million in government bonds described above, as well as the sale of
certain non-core assets or additional debt financing, to
fund the development and construction costs and to pay related fees and expenses.
43
On July 25, 2006, the Unified Port of San Diego Board of Commissioners and the City of Chula Vista approved a non-binding letter of intent with us, outlining the general terms of our development of a 1,500 to 2,000 room convention hotel in Chula Vista, California. We are also considering other potential hotel sites throughout the country. The timing and extent of any of these development projects is uncertain.
Selected Financial Information
The following table contains our unaudited selected summary financial data for the three and nine month periods ended September 30, 2006 and 2005. The table also shows the percentage relationships to total revenues and, in the case of segment operating income (loss), its relationship to segment revenues.
44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
|
Three Months ended September 30, |
|
|
Nine Months ended September 30, |
|
|
|
2006 |
|
|
% |
|
|
2005 |
|
|
% |
|
|
2006 |
|
|
% |
|
|
2005 |
|
|
% |
|
|
|
|
|
|
|
|
(in thousands, except percentages) |
|
|
(in thousands, except percentages) |
|
Income Statement Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
$ |
142,250 |
|
|
|
61.3 |
% |
|
$ |
122,623 |
|
|
|
59.0 |
% |
|
$ |
464,903 |
|
|
|
65.6 |
% |
|
$ |
412,802 |
|
|
|
63.9 |
% |
Opry and Attractions |
|
|
21,461 |
|
|
|
9.3 |
% |
|
|
19,727 |
|
|
|
9.5 |
% |
|
|
58,045 |
|
|
|
8.2 |
% |
|
|
51,272 |
|
|
|
7.9 |
% |
ResortQuest |
|
|
68,149 |
|
|
|
29.4 |
% |
|
|
65,464 |
|
|
|
31.5 |
% |
|
|
185,482 |
|
|
|
26.2 |
% |
|
|
181,407 |
|
|
|
28.1 |
% |
Corporate and Other |
|
|
47 |
|
|
|
0.0 |
% |
|
|
137 |
|
|
|
0.0 |
% |
|
|
204 |
|
|
|
0.0 |
% |
|
|
412 |
|
|
|
0.1 |
% |
|
|
|
|
|
Total revenues |
|
|
231,907 |
|
|
|
100.0 |
% |
|
|
207,951 |
|
|
|
100.0 |
% |
|
|
708,634 |
|
|
|
100.0 |
% |
|
|
645,893 |
|
|
|
100.0 |
% |
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
152,573 |
|
|
|
65.8 |
% |
|
|
141,993 |
|
|
|
68.3 |
% |
|
|
456,002 |
|
|
|
64.3 |
% |
|
|
420,854 |
|
|
|
65.2 |
% |
Selling, general and administrative |
|
|
47,251 |
|
|
|
20.4 |
% |
|
|
43,536 |
|
|
|
20.9 |
% |
|
|
141,535 |
|
|
|
20.0 |
% |
|
|
134,517 |
|
|
|
20.8 |
% |
Preopening costs |
|
|
2,432 |
|
|
|
1.0 |
% |
|
|
1,213 |
|
|
|
0.6 |
% |
|
|
4,997 |
|
|
|
0.7 |
% |
|
|
3,329 |
|
|
|
0.5 |
% |
Impairment and other charges |
|
|
832 |
|
|
|
0.4 |
% |
|
|
|
|
|
|
0.0 |
% |
|
|
832 |
|
|
|
0.1 |
% |
|
|
|
|
|
|
0.0 |
% |
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
|
16,115 |
|
|
|
6.9 |
% |
|
|
15,861 |
|
|
|
7.6 |
% |
|
|
48,281 |
|
|
|
6.8 |
% |
|
|
47,040 |
|
|
|
7.3 |
% |
Opry and Attractions |
|
|
1,404 |
|
|
|
0.6 |
% |
|
|
1,375 |
|
|
|
0.7 |
% |
|
|
4,255 |
|
|
|
0.6 |
% |
|
|
3,927 |
|
|
|
0.6 |
% |
ResortQuest |
|
|
2,894 |
|
|
|
1.2 |
% |
|
|
2,677 |
|
|
|
1.3 |
% |
|
|
8,379 |
|
|
|
1.2 |
% |
|
|
8,009 |
|
|
|
1.2 |
% |
Corporate and Other |
|
|
1,273 |
|
|
|
0.5 |
% |
|
|
986 |
|
|
|
0.5 |
% |
|
|
3,372 |
|
|
|
0.5 |
% |
|
|
3,047 |
|
|
|
0.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total depreciation and amortization |
|
|
21,686 |
|
|
|
9.4 |
% |
|
|
20,899 |
|
|
|
10.0 |
% |
|
|
64,287 |
|
|
|
9.1 |
% |
|
|
62,023 |
|
|
|
9.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
224,774 |
|
|
|
96.9 |
% |
|
|
207,641 |
|
|
|
99.9 |
% |
|
|
667,653 |
|
|
|
94.2 |
% |
|
|
620,723 |
|
|
|
96.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME (LOSS): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
|
12,095 |
|
|
|
8.5 |
% |
|
|
4,123 |
|
|
|
3.4 |
% |
|
|
72,718 |
|
|
|
15.6 |
% |
|
|
50,060 |
|
|
|
12.1 |
% |
Opry and Attractions |
|
|
2,965 |
|
|
|
13.8 |
% |
|
|
1,577 |
|
|
|
8.0 |
% |
|
|
3,150 |
|
|
|
5.4 |
% |
|
|
1,574 |
|
|
|
3.1 |
% |
ResortQuest |
|
|
8,964 |
|
|
|
13.2 |
% |
|
|
4,850 |
|
|
|
7.4 |
% |
|
|
9,480 |
|
|
|
5.1 |
% |
|
|
5,803 |
|
|
|
3.2 |
% |
Corporate and Other |
|
|
(13,627 |
) |
|
|
|
(A) |
|
|
(9,027 |
) |
|
|
|
(A) |
|
|
(38,538 |
) |
|
|
|
(A) |
|
|
(28,938 |
) |
|
|
|
(A) |
Preopening costs |
|
|
(2,432 |
) |
|
|
|
(B) |
|
|
(1,213 |
) |
|
|
|
(B) |
|
|
(4,997 |
) |
|
|
|
(B) |
|
|
(3,329 |
) |
|
|
|
(B) |
Impairment and other charges |
|
|
(832 |
) |
|
|
|
(B) |
|
|
|
|
|
|
|
(B) |
|
|
(832 |
) |
|
|
|
(B) |
|
|
|
|
|
|
|
(B) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income |
|
|
7,133 |
|
|
|
3.1 |
% |
|
|
310 |
|
|
|
0.1 |
% |
|
|
40,981 |
|
|
|
5.8 |
% |
|
|
25,170 |
|
|
|
3.9 |
% |
Interest expense, net of amounts capitalized |
|
|
(17,761 |
) |
|
|
|
(C) |
|
|
(18,474 |
) |
|
|
|
(C) |
|
|
(53,613 |
) |
|
|
|
(C) |
|
|
(54,449 |
) |
|
|
|
(C) |
Interest income |
|
|
853 |
|
|
|
|
(C) |
|
|
662 |
|
|
|
|
(C) |
|
|
2,295 |
|
|
|
|
(C) |
|
|
1,820 |
|
|
|
|
(C) |
Unrealized gain (loss) on Viacom stock and CBS stock and derivatives, net |
|
|
7,852 |
|
|
|
|
(C) |
|
|
75 |
|
|
|
|
(C) |
|
|
14,550 |
|
|
|
|
(C) |
|
|
(7,837 |
) |
|
|
|
(C) |
Income from unconsolidated companies |
|
|
2,571 |
|
|
|
|
(C) |
|
|
2,098 |
|
|
|
|
(C) |
|
|
8,374 |
|
|
|
|
(C) |
|
|
1,980 |
|
|
|
|
(C) |
Other gains and (losses), net |
|
|
1,972 |
|
|
|
|
(C) |
|
|
1,102 |
|
|
|
|
(C) |
|
|
8,698 |
|
|
|
|
(C) |
|
|
6,022 |
|
|
|
|
(C) |
Benefit (provision) for income taxes |
|
|
3,127 |
|
|
|
|
(C) |
|
|
4,753 |
|
|
|
|
(C) |
|
|
(9,937 |
) |
|
|
|
(C) |
|
|
8,740 |
|
|
|
|
(C) |
Gain (loss) on discontinued operations, net |
|
|
564 |
|
|
|
|
(C) |
|
|
(2,143 |
) |
|
|
|
(C) |
|
|
2,961 |
|
|
|
|
(C) |
|
|
(2,331 |
) |
|
|
|
(C) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
6,311 |
|
|
|
|
(C) |
|
$ |
(11,617 |
) |
|
|
|
(C) |
|
$ |
14,309 |
|
|
|
|
(C) |
|
$ |
(20,885 |
) |
|
|
|
(C) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) |
|
These amounts have not been shown as a percentage of segment revenue because the Corporate and Other segment generates only minimal revenue. |
|
(B) |
|
These amounts have not been shown as a percentage of segment revenue because the Company does not associate them with any individual segment in managing the Company. |
|
(C) |
|
These amounts have not been shown as a percentage of total revenue because they have no relationship to total revenue. |
45
Summary Financial Results
Results
The following table summarizes our financial results for the three and nine months ended September
30, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
Nine Months |
|
|
|
|
Ended September 30, |
|
|
|
|
|
Ended September 30, |
|
|
|
|
2006 |
|
2005 |
|
% Change |
|
2006 |
|
2005 |
|
% Change |
|
|
(In thousands, except per share data) |
Total revenues |
|
$ |
231,907 |
|
|
$ |
207,951 |
|
|
|
11.5 |
% |
|
$ |
708,634 |
|
|
$ |
645,893 |
|
|
|
9.7 |
% |
Total operating expenses |
|
$ |
224,774 |
|
|
$ |
207,641 |
|
|
|
8.3 |
% |
|
$ |
667,653 |
|
|
$ |
620,723 |
|
|
|
7.6 |
% |
Operating income |
|
$ |
7,133 |
|
|
$ |
310 |
|
|
|
2201.0 |
% |
|
$ |
40,981 |
|
|
$ |
25,170 |
|
|
|
62.8 |
% |
Net income (loss) |
|
$ |
6,311 |
|
|
$ |
(11,617 |
) |
|
|
154.3 |
% |
|
$ |
14,309 |
|
|
$ |
(20,885 |
) |
|
|
168.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share fully diluted |
|
$ |
0.15 |
|
|
$ |
(0.29 |
) |
|
|
151.7 |
% |
|
$ |
0.34 |
|
|
$ |
(0.52 |
) |
|
|
165.4 |
% |
Total Revenues
The increase in our total revenues for the three and nine months ended September 30, 2006, as
compared to the three and nine months ended September 30, 2005, is primarily attributable to the
increase in our Hospitality segment revenues (an increase of $19.7 million for the three months,
and an increase of $52.1 million for the nine months, ended September 30, 2006, as compared to the
same periods in 2005), described more fully below, as well as increases in our ResortQuest and our
Opry and Attractions segments, each described more fully below. ResortQuest revenues for the
applicable periods in 2006 were positively impacted by our receipt of proceeds from our business
interruption claims related to Hurricanes Ivan, Dennis, and Charley, described more fully below.
Total Operating Expenses
The increase in our total operating expenses for the three and nine months ended September 30,
2006, as compared to the three and nine months ended September 30, 2005, is primarily due to
increased Hospitality segment operating expenses (excluding preopening costs, an increase in total
Hospitality operating expenses of $11.7 million for the three months, and an increase in total
Hospitality operating expenses of $29.5 million for the nine months, ended September 30, 2006, as
compared to the same periods in 2005), and Corporate and Other segment operating expenses (an
increase of $4.5 million for the three months, and an increase of $9.4 million for the nine months,
ended September 30, 2006, as compared to the same periods in 2005) described more fully below. In
addition, as more fully described below, ResortQuests operating expenses for the applicable
periods in 2006, as compared to 2005, were impacted by ResortQuests exit from certain markets.
Operating Income
The
increase in our operating income for the three and nine months ended September 30, 2006, as compared
to the three and nine months ended September 30, 2005, is due to the improvement in our
Hospitality, ResortQuest, and Opry and Attractions segments
operating income for the periods, more fully
described below. The increase in our Corporate and Other segment operating expenses served to
partially offset this improvement.
46
Net Income (Loss)
Three Months Ended September 30, 2006. Our net income for the three months ended September 30,
2006 (as compared to our net loss for the same period in 2005) was impacted by our improved
operating income, described above, as well as the following:
|
|
|
An unrealized gain on Viacom stock and CBS stock and derivatives, net, of $7.9 million
for 2006, as compared to an unrealized gain on Viacom stock and CBS
stock and derivatives, net of $0.1 million
in 2005, described more fully below, which increased our net income. |
|
|
|
|
A $0.6 million gain on discontinued operations, net for 2006, as compared to a $2.1
million loss on discontinued operations, net for 2005, primarily relating to the disposal
of certain ResortQuest markets in 2005 and 2006 that were considered to be inconsistent with our
long-term growth strategy, which increased our net income. |
|
|
|
|
A benefit for income taxes of $3.1 million for the three months ended September 30,
2006, as compared to a benefit for income taxes of $4.8 million for the same period in
2005, described more fully below, which reduced our net income. |
Nine Months Ended September 30, 2006. Our net income for the nine months ended September 30,
2006 (as compared to our net loss for same period in 2005) was impacted by the increase in our
operating income for the period, described above, as well as the following:
|
|
|
An unrealized gain on Viacom stock and CBS stock and derivatives, net of $14.6 million
for 2006, as compared to an unrealized loss on Viacom stock and CBS stock and derivatives,
net of $7.8 million in 2005, described more fully below, which increased our net income. |
|
|
|
|
Income from unconsolidated companies of $8.4 million for 2006, as compared to income
from unconsolidated companies of $2.0 million for 2005, relating to minority investments in
Bass Pro and two Hawaii hotels described more fully below, which increased our net income. |
|
|
|
|
A gain on discontinued operations, net of $3.0 million for 2006, as compared to a loss
from discontinued operations, net of $2.3 million for 2005, described more fully below,
which increased our net income. |
|
|
|
|
A provision for income taxes of $9.9 million for 2006, as compared to a benefit for
income taxes of $8.7 million for 2005, described more fully below, which decreased our net
income. |
Factors and Trends Contributing to Operating Performance
The most important factors and trends contributing to our operating performance during the periods
described herein have been:
|
|
|
Increased Hospitality segment revenues for the three and nine months ended September 30,
2006 resulting primarily from improved system-wide occupancy rates for these periods. |
|
|
|
|
Increased levels of food and beverage, banquet and catering services at our hotels for
the three and nine months ended September 30, 2006, which positively impacted Total RevPAR
at our hotels during the first, second, and third quarters of 2006. |
47
Recently Adopted Accounting Standards
Prior to January 1, 2006, we accounted for stock options under the recognition and measurement
provisions of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related
Interpretations, as permitted by FASB Statement No. 123, Accounting for Stock-Based Compensation.
No stock-based employee compensation cost was recognized in the accompanying condensed consolidated
statement of operations related to stock options for the three months and nine months ended
September 30, 2005, as all options granted by us had an exercise price equal to the market value of
the underlying common stock on the date of grant. Effective January 1, 2006, we adopted the fair
value recognition provisions of FASB Statement No. 123(R), Share-Based Payment, using the
modified-prospective-transition method. Results for prior periods have not been restated.
As a result of adopting Statement 123(R) on January 1, 2006, our net income for the three months
and nine months ended September 30, 2006 are $1.0 million and $2.9 million lower, respectively,
than if we had continued to account for share-based compensation under APB Opinion No. 25. Our
diluted earnings per share for the three months and nine months ended September 30, 2006 are $0.02
and $0.07 lower, respectively, than if we had continued to account for share-based compensation
under APB Opinion No. 25. As of September 30, 2006, there was $18.3 million of total unrecognized
compensation cost related to stock options, restricted stock and restricted stock units granted by
us. That cost is expected to be recognized over a weighted-average period of 2.3 years.
48
Operating Results Detailed Segment Financial Information
Hospitality Segment
Total Segment Results. The following presents the financial results of our Hospitality segment
for the three and nine months ended September 30, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
Nine Months |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
% Change |
|
2006 |
|
|
2005 |
|
|
% Change |
|
|
(In thousands, except percentages and performance metrics) |
|
|
|
Hospitality revenue(1) |
|
$ |
142,250 |
|
|
$ |
122,623 |
|
|
|
16.0 |
% |
|
$ |
464,903 |
|
|
$ |
412,802 |
|
|
|
12.6 |
% |
Hospitality operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
90,600 |
|
|
|
79,995 |
|
|
|
13.3 |
% |
|
|
274,598 |
|
|
|
247,475 |
|
|
|
11.0 |
% |
Selling, general and
administrative |
|
|
23,440 |
|
|
|
22,644 |
|
|
|
3.5 |
% |
|
|
69,306 |
|
|
|
68,227 |
|
|
|
1.6 |
% |
Depreciation and
amortization |
|
|
16,115 |
|
|
|
15,861 |
|
|
|
1.6 |
% |
|
|
48,281 |
|
|
|
47,040 |
|
|
|
2.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Hospitality
operating expenses |
|
|
130,155 |
|
|
|
118,500 |
|
|
|
9.8 |
% |
|
|
392,185 |
|
|
|
362,742 |
|
|
|
8.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality operating income(2) |
|
$ |
12,095 |
|
|
$ |
4,123 |
|
|
|
193.4 |
% |
|
$ |
72,718 |
|
|
$ |
50,060 |
|
|
|
45.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality performance
metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy(6) |
|
|
77.1 |
% |
|
|
69.3 |
% |
|
|
11.3 |
% |
|
|
78.3 |
% |
|
|
73.7 |
% |
|
|
6.2 |
% |
ADR |
|
$ |
143.88 |
|
|
$ |
143.69 |
|
|
|
0.1 |
% |
|
$ |
152.76 |
|
|
$ |
147.65 |
|
|
|
3.5 |
% |
RevPAR(3)(6) |
|
$ |
110.99 |
|
|
$ |
99.59 |
|
|
|
11.4 |
% |
|
$ |
119.55 |
|
|
$ |
108.75 |
|
|
|
9.9 |
% |
Total RevPAR(4)(6) |
|
$ |
257.62 |
|
|
$ |
224.95 |
|
|
|
14.5 |
% |
|
$ |
280.89 |
|
|
$ |
251.51 |
|
|
|
11.7 |
% |
Net Definite Room
Nights Booked (5) |
|
|
301,000 |
|
|
|
488,000 |
|
|
|
-38.3 |
% |
|
|
1,007,000 |
|
|
|
1,063,000 |
|
|
|
-5.3 |
% |
|
|
|
(1) |
|
Hospitality results and performance metrics include the results of our Radisson Hotel at
Opryland. |
|
(2) |
|
Hospitality operating income does not include preopening costs. See the discussion of
preopening costs set forth below. |
|
(3) |
|
We calculate Hospitality RevPAR by dividing room sales by room nights available to guests for
the period. Hospitality RevPAR is not comparable to similarly titled measures such as
revenues. |
|
(4) |
|
We calculate Hospitality Total RevPAR by dividing the sum of room sales, food and beverage,
and other ancillary services (which equals Hospitality segment revenue) by room nights
available to guests for the period. Hospitality Total RevPAR is not comparable to similarly
titled measures such as revenues. |
|
(5) |
|
Net Definite Room Nights Booked includes 81,000 and 135,000 room nights for the three months
ended September 30, 2006 and 2005, respectively, and includes 180,000 and 250,000 room nights
for the nine months ended September 30, 2006 and 2005, respectively, related to the Gaylord
National, which we expect to open in 2008. |
49
|
|
|
(6) |
|
Excludes 8,941 and 16,001 room nights that were taken out of service during the three months
ended September 30, 2006 and 2005, respectively, and 9,866 and 23,941 room nights that were
taken out of service during the nine months ended September 30, 2006 and 2005, respectively,
as a result of a continued multi-year rooms renovation program at Gaylord Opryland. |
The increase in total Hospitality segment revenue in the three and nine months ended September 30,
2006, as compared to the same periods in 2005, is primarily due to improved system-wide occupancy
for the period, which positively impacted Hospitality segment RevPAR, and improved food and
beverage and other outside the room revenues, which positively impacted Total RevPAR for the
periods. Performance at the Gaylord Opryland and Gaylord Palms, described more fully below, were
the primary drivers of this improvement. Hospitality performance metrics were impacted by the
removal of room nights from inventory at Gaylord Opryland in connection with that hotels rooms
renovation project, described in footnote (6) above.
Hospitality segment operating expenses consist of direct operating costs, selling, general and
administrative expenses, and depreciation and amortization expense. The increase in Hospitality
operating expenses in the three and nine months ended September 30, 2006, as compared to the same
periods in 2005, is primarily attributable to increased system-wide operating costs, described more fully
below.
Hospitality segment operating costs, which consist of direct costs associated with the daily
operations of our hotels (primarily room, food and beverage and convention costs), increased in the
three and nine months ended September 30, 2006, as compared to the same periods in 2005, due
primarily to the increased labor and other variable costs associated with the higher system-wide
occupancy levels described above, as well as the additional cost of sales associated with increased
food and beverage and other ancillary revenues. Total Hospitality segment selling, general and
administrative expenses, consisting of administrative and overhead costs, remained relatively
stable in the three and nine months ended September 30, 2006, as compared to the same periods in
2005, although individual variances at each hotel are described below. Total Hospitality
depreciation and amortization expense also remained relatively stable in the three and nine months
ended September 30, 2006, as compared to the same periods in 2005.
50
Property-Level Results. The following presents the property-level financial results of our
Hospitality segment for the three and nine months ended September 30, 2006 and 2005.
Gaylord Opryland Results. The results of Gaylord Opryland for the three and nine months ended
September 30, 2006 and 2005 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
Nine Months |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
% Change |
|
2006 |
|
|
2005 |
|
|
% Change |
|
|
(In thousands, except percentages and performance metrics) |
Total revenues |
|
$ |
65,108 |
|
|
$ |
53,028 |
|
|
|
22.8 |
% |
|
$ |
197,740 |
|
|
$ |
162,198 |
|
|
|
21.9 |
% |
Operating expense data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
$ |
40,684 |
|
|
$ |
34,716 |
|
|
|
17.2 |
% |
|
$ |
120,013 |
|
|
$ |
101,402 |
|
|
|
18.4 |
% |
Selling, general and
administrative |
|
$ |
9,152 |
|
|
$ |
9,318 |
|
|
|
-1.8 |
% |
|
$ |
27,252 |
|
|
$ |
26,079 |
|
|
|
4.5 |
% |
Hospitality performance
metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy(1) |
|
|
82.1 |
% |
|
|
71.9 |
% |
|
|
14.2 |
% |
|
|
79.5 |
% |
|
|
73.8 |
% |
|
|
7.7 |
% |
ADR |
|
$ |
139.48 |
|
|
$ |
140.18 |
|
|
|
-0.5 |
% |
|
$ |
141.90 |
|
|
$ |
135.36 |
|
|
|
4.8 |
% |
RevPAR(1) |
|
$ |
114.53 |
|
|
$ |
100.85 |
|
|
|
13.6 |
% |
|
$ |
112.84 |
|
|
$ |
99.87 |
|
|
|
13.0 |
% |
Total RevPAR(1) |
|
$ |
254.40 |
|
|
$ |
213.08 |
|
|
|
19.4 |
% |
|
$ |
254.79 |
|
|
$ |
212.80 |
|
|
|
19.7 |
% |
|
|
|
(1) |
|
Excludes 8,941 and 16,001 room nights that were taken out of service during the three
months ended September 30, 2006 and 2005, respectively, and 9,866 and 23,941 room nights that
were taken out of service during the nine months ended September 30, 2006 and 2005,
respectively, as a result of a continued multi-year rooms renovation program at Gaylord
Opryland. |
The increase in Gaylord Opryland revenue, RevPAR and Total RevPAR in the three months ended
September 30, 2006, as compared to the same period in 2005, is
primarily due to increased occupancy rates at
the hotel. The increase in occupancy rates was due to larger meetings and convention business
during the period. In addition, increased levels of food and beverage and other ancillary revenue
at the hotel, resulting from the increased occupancy levels and increased banquet opportunities,
supplemented the impact of the increased RevPAR upon the hotels Total RevPAR during the period.
The increase in Gaylord Opryland revenue, RevPAR and Total RevPAR in the nine months ended
September 30, 2006, as compared to the same period in 2005, were all due to the increased occupancy
rates, higher nightly room rates and additional food and beverage and other ancillary revenue at
the hotel associated with higher levels of large group meetings and conventions during the period.
Gaylord Opryland performance metrics were impacted by the removal of room nights from inventory in
connection with the rooms renovation project described in footnote (1) above.
The increase in operating costs at Gaylord Opryland in the three and nine month periods ended
September 30, 2006, as compared to the same periods in 2005, was due to the increased labor and
other variable costs associated with the higher occupancy levels described above, as well as the
additional cost of sales associated with increased food and beverage and other ancillary revenues.
Selling, general and administrative expenses at Gaylord Opryland in the three months ended
September 30, 2006 were stable compared to the same period in 2005. Selling, general and
administrative expenses at Gaylord Opryland
in the nine months ended September 30, 2006 increased from the same period in 2005 due to
additional compensation expense and increased sales and marketing costs.
51
Gaylord Palms Results. The results of Gaylord Palms for the three and nine months ended
September 30, 2006 and 2005 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
Nine Months |
|
|
|
|
Ended September 30, |
|
|
|
|
|
Ended September 30, |
|
|
|
|
2006 |
|
2005 |
|
% Change |
|
2006 |
|
2005 |
|
% Change |
|
|
(In thousands, except percentages and performance metrics) |
Total revenues |
|
$ |
37,483 |
|
|
$ |
31,155 |
|
|
|
20.3 |
% |
|
$ |
133,376 |
|
|
$ |
125,790 |
|
|
|
6.0 |
% |
Operating expense data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
$ |
24,215 |
|
|
$ |
20,524 |
|
|
|
18.0 |
% |
|
$ |
74,198 |
|
|
$ |
69,040 |
|
|
|
7.5 |
% |
Selling, general and
administrative |
|
$ |
7,536 |
|
|
$ |
7,697 |
|
|
|
-2.1 |
% |
|
$ |
23,511 |
|
|
$ |
24,834 |
|
|
|
-5.3 |
% |
Hospitality performance
metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
72.6 |
% |
|
|
61.0 |
% |
|
|
19.0 |
% |
|
|
80.4 |
% |
|
|
75.8 |
% |
|
|
6.1 |
% |
ADR |
|
$ |
154.15 |
|
|
$ |
157.10 |
|
|
|
-1.9 |
% |
|
$ |
175.15 |
|
|
$ |
170.45 |
|
|
|
2.8 |
% |
RevPAR |
|
$ |
111.86 |
|
|
$ |
95.79 |
|
|
|
16.8 |
% |
|
$ |
140.87 |
|
|
$ |
129.26 |
|
|
|
9.0 |
% |
Total RevPAR |
|
$ |
289.77 |
|
|
$ |
240.85 |
|
|
|
20.3 |
% |
|
$ |
347.48 |
|
|
$ |
327.72 |
|
|
|
6.0 |
% |
The increase in Gaylord Palms revenue and RevPAR in the three months ended September 30, 2006,
as compared to the same period in 2005, is primarily due to increased occupancy levels at the hotel
during the period, driven primarily by increased group meeting and convention business. This
increased occupancy also led to increased food and beverage and other outside the room revenues,
which supplemented the impact of the increased occupancy levels upon the hotels Total RevPAR for
the period. The increase in occupancy at Gaylord Palms for the nine months ended September 30,
2006 combined with a slight increase in the nightly room rate paid by guests for the period,
resulted in an increase in RevPAR for such period, as compared to 2005. Food and beverage and other
ancillary service revenue also continued to positively impact Total RevPAR at the hotel for the
nine months ended September 30, 2006, as compared to the same period in 2005.
Operating costs for the three and nine months ended September 30, 2006, increased from the same
periods in 2005, due to the increased labor and other variable costs associated with the higher
occupancy levels described above, as well as the additional cost of sales associated with increased
food and beverage and other ancillary revenues. Gaylord Palms selling, general and administrative
costs for the three and nine months ended September 30, 2006, as compared to the same periods in
2005, decreased due to lower administrative costs in 2006.
52
Gaylord Texan Results. The results of the Gaylord Texan for the three and nine months ended
September 30, 2006 and 2005 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
Nine Months |
|
|
|
|
Ended September 30, |
|
|
|
|
|
Ended September 30, |
|
|
|
|
2006 |
|
2005 |
|
% Change |
|
2006 |
|
2005 |
|
% Change |
|
|
(In thousands, except percentages and performance metrics) |
Total revenues |
|
$ |
37,532 |
|
|
$ |
36,413 |
|
|
|
3.1 |
% |
|
$ |
127,301 |
|
|
$ |
118,860 |
|
|
|
7.1 |
% |
Operating expense data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
$ |
24,494 |
|
|
$ |
23,719 |
|
|
|
3.3 |
% |
|
$ |
76,874 |
|
|
$ |
73,988 |
|
|
|
3.9 |
% |
Selling, general and
administrative |
|
$ |
6,317 |
|
|
$ |
5,179 |
|
|
|
22.0 |
% |
|
$ |
17,238 |
|
|
$ |
15,874 |
|
|
|
8.6 |
% |
Hospitality performance
metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
73.5 |
% |
|
|
72.1 |
% |
|
|
1.9 |
% |
|
|
75.0 |
% |
|
|
72.4 |
% |
|
|
3.6 |
% |
ADR |
|
$ |
154.12 |
|
|
$ |
150.58 |
|
|
|
2.4 |
% |
|
$ |
164.31 |
|
|
$ |
160.02 |
|
|
|
2.7 |
% |
RevPAR |
|
$ |
113.35 |
|
|
$ |
108.51 |
|
|
|
4.5 |
% |
|
$ |
123.17 |
|
|
$ |
115.83 |
|
|
|
6.3 |
% |
Total RevPAR |
|
$ |
269.99 |
|
|
$ |
261.94 |
|
|
|
3.1 |
% |
|
$ |
308.61 |
|
|
$ |
288.14 |
|
|
|
7.1 |
% |
The increase in Gaylord Texan revenue and RevPAR in the three and nine months ended September
30, 2006, as compared to the same periods in 2005, is due to increased occupancy at the hotel, as
additional conventions and large group meetings held events at the hotel. Improved food and
beverage and other ancillary revenues, attributable to both a larger number of conventions and
large group meetings, as well as increased purchases of banquets and other food and beverage events
by such groups, contributed to the increase in Total RevPAR for the three and nine months ended
September 30, 2006, as compared to the same periods in 2005.
Operating costs for the three and nine months ended September 30, 2006, as compared to the same
periods in 2005, increased due to the increased labor and other variable costs associated with the
higher occupancy levels described above, the additional cost of sales from increased food and
beverage and other ancillary revenues, increased property tax expense and increased costs relating
to the hotels summer promotional activities. Selling, general and administrative expense for the
three and nine months ended September 30, 2006, as compared to the same periods in 2005, increased
due to increases in compensation expense as certain management positions which were vacant during
portions of 2005 were filled in 2006.
53
ResortQuest Segment
Total Segment Results. The following presents the financial results of our ResortQuest segment
for the three and nine months ended September 30, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
Nine Months |
|
|
|
|
Ended September 30, |
|
|
|
|
|
Ended September 30, |
|
|
|
|
2006 |
|
2005 |
|
% Change |
|
2006 |
|
2005 |
|
% Change |
|
|
(In thousands, except percentages and performance metrics) |
Total revenues |
|
$ |
68,149 |
|
|
$ |
65,464 |
|
|
|
4.1 |
% |
|
$ |
185,482 |
|
|
$ |
181,407 |
|
|
|
2.2 |
% |
Operating expense data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
47,021 |
|
|
|
48,053 |
|
|
|
-2.1 |
% |
|
|
137,575 |
|
|
|
135,714 |
|
|
|
1.4 |
% |
Selling, general and
administrative |
|
|
9,270 |
|
|
|
9,884 |
|
|
|
-6.2 |
% |
|
|
30,048 |
|
|
|
31,881 |
|
|
|
-5.7 |
% |
Depreciation and
amortization |
|
|
2,894 |
|
|
|
2,677 |
|
|
|
8.1 |
% |
|
|
8,379 |
|
|
|
8,009 |
|
|
|
4.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (1) |
|
$ |
8,964 |
|
|
$ |
4,850 |
|
|
|
84.8 |
% |
|
$ |
9,480 |
|
|
$ |
5,803 |
|
|
|
63.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality performance
metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
57.0 |
% |
|
|
57.8 |
% |
|
|
-1.4 |
% |
|
|
55.0 |
% |
|
|
56.9 |
% |
|
|
-3.3 |
% |
ADR |
|
$ |
194.70 |
|
|
$ |
187.63 |
|
|
|
3.8 |
% |
|
$ |
175.23 |
|
|
$ |
163.78 |
|
|
|
7.0 |
% |
RevPAR(2) |
|
$ |
111.07 |
|
|
$ |
108.51 |
|
|
|
2.4 |
% |
|
$ |
96.35 |
|
|
$ |
93.12 |
|
|
|
3.5 |
% |
Total Units Under
Management |
|
|
14,925 |
|
|
|
16,900 |
|
|
|
-11.7 |
% |
|
|
14,925 |
|
|
|
16,900 |
|
|
|
-11.7 |
% |
|
|
|
(1) |
|
ResortQuest operating income for the three months and nine months ended September 30, 2006
excludes the effects of an impairment charge of $0.8 million recorded during the third quarter
of 2006. See the discussion of impairment and other charges set forth below. |
|
(2) |
|
We calculate ResortQuest RevPAR by dividing gross lodging revenue for properties under
exclusive rental management contracts by net available unit nights available to guests for the
period. Our ResortQuest segment revenue represents a percentage of the gross lodging revenues
based on the services provided by ResortQuest. Net available unit nights (those available to
guests) are equal to total available unit nights less owner, maintenance, and complimentary
unit nights. ResortQuest RevPAR is not comparable to similarly titled measures such as
revenues. |
Revenues. Our ResortQuest segment earns revenues primarily as a result of property management
fees and service fees recognized over the time during which our guests stay at our properties.
Property management fees paid to us are generally a designated percentage of the rental price of
the vacation property, plus certain incremental fees, all of which are based upon the type of
services provided by us to the property owner and the type of rental units managed. We also
recognize other revenues primarily related to real estate broker commissions. The increase in
ResortQuest revenue in the three and nine months ended September 30, 2006, as compared to 2005, is
due primarily to the net recovery, in the third quarter of 2006, of $4.9 million from our business
interruption claim relating to Hurricanes Ivan, Dennis, and Charley. Additionally, ResortQuests
exit from certain markets in the third quarter of 2005 and
second quarter of 2006 served to reduce revenues as a result of fewer units in inventory and
fewer available and occupied room nights.
Operating Expenses. ResortQuest operating expenses primarily consist of operating costs,
selling, general and administrative expenses and depreciation and amortization expense. Operating
costs of
54
ResortQuest, which are comprised of payroll expenses, credit card transaction fees, travel
agency fees, advertising, payroll for managed entities and various other direct operating costs,
decreased in the three months ended September 30, 2006 and increased only slightly in the nine
months ended September 30, 2006, as compared to the same periods in 2005, due to the reduction of
units in inventory described above and the related decrease in labor and other costs associated
with servicing such units. Selling, general and administrative expenses of ResortQuest, which are
comprised of payroll expenses, rent, utilities and various other general and administrative costs,
decreased in the three and nine months ended September 30, 2006, as compared to the same periods in
2005, due to the non-recurring expenses related to our 2005
rebranding efforts incurred in 2005, as well as due to
lower administrative employment costs in 2006.
Opry and Attractions Segment
Total Segment Results. The following presents the financial results of our Opry and
Attractions segment for the three and nine months ended September 30, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
Nine Months |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
% Change |
|
2006 |
|
|
2005 |
|
|
% Change |
|
|
(In thousands, except percentages) |
Total revenues |
|
$ |
21,461 |
|
|
$ |
19,727 |
|
|
|
8.8 |
% |
|
$ |
58,045 |
|
|
$ |
51,272 |
|
|
|
13.2 |
% |
Operating expense data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
12,666 |
|
|
|
12,093 |
|
|
|
4.7 |
% |
|
|
37,006 |
|
|
|
32,590 |
|
|
|
13.6 |
% |
Selling, general and
administrative |
|
|
4,426 |
|
|
|
4,682 |
|
|
|
-5.5 |
% |
|
|
13,634 |
|
|
|
13,181 |
|
|
|
3.4 |
% |
Depreciation and
amortization |
|
|
1,404 |
|
|
|
1,375 |
|
|
|
2.1 |
% |
|
|
4,255 |
|
|
|
3,927 |
|
|
|
8.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
2,965 |
|
|
$ |
1,577 |
|
|
|
88.0 |
% |
|
$ |
3,150 |
|
|
$ |
1,574 |
|
|
|
100.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The increase in revenues in the Opry and Attractions segment for the three and nine months
ended September 30, 2006, as compared to the same periods in 2005, is primarily due to increased
revenues at the Grand Ole Opry caused by an increase in attendance and increased sales of Grand Ole
Opry-related merchandise, as well as increased revenues from our Ryman Auditorium concert series
and Corporate Magic event planning business.
The increase in Opry and Attractions operating costs in the three and nine months ended September
30, 2006, as compared to the same periods in 2005, was due primarily to additional labor and other
variable costs, including cost of sales, related to the increased revenues described above. The
decrease in Opry and Attractions selling, general and administrative expenses in the three months
ended September 30, 2006, as compared to the same period in 2005, was due primarily to a property
tax adjustment. Opry and Attractions selling, general and administrative expenses in the nine
months ended September 30, 2006, as compared to the same period in 2005, remained relatively
stable, as the decreased expense for the prior three months served to partially offset the increase
in expense for the first six months of 2006.
55
Corporate and Other Segment
Total Segment Results. The following presents the financial results of our Corporate and Other
segment for the three and nine months ended September 30, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
Nine Months |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
% Change |
|
2006 |
|
|
2005 |
|
|
% Change |
|
|
(In thousands, except percentages) |
Total revenues |
|
$ |
47 |
|
|
$ |
137 |
|
|
|
-65.7 |
% |
|
$ |
204 |
|
|
$ |
412 |
|
|
|
-50.5 |
% |
Operating expense data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
2,286 |
|
|
|
1,852 |
|
|
|
23.4 |
% |
|
|
6,823 |
|
|
|
5,075 |
|
|
|
34.4 |
% |
Selling, general and
administrative |
|
|
10,115 |
|
|
|
6,326 |
|
|
|
59.9 |
% |
|
|
28,547 |
|
|
|
21,228 |
|
|
|
34.5 |
% |
Depreciation and
amortization |
|
|
1,273 |
|
|
|
986 |
|
|
|
29.1 |
% |
|
|
3,372 |
|
|
|
3,047 |
|
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
$ |
(13,627 |
) |
|
$ |
(9,027 |
) |
|
|
-51.0 |
% |
|
$ |
(38,538 |
) |
|
$ |
(28,938 |
) |
|
|
-33.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other group revenue for the three months and nine months ended September 30,
2006, which consists of rental income and corporate sponsorships, decreased from the same periods
in 2005 due to a decline in the amount of such revenue.
Corporate and Other operating expenses consist of operating costs, selling, general and
administrative expenses, and depreciation and amortization expense. Corporate and Other operating
costs, which consist primarily of costs associated with information technology, increased in the
three and nine months ended September 30, 2006, as compared to the same periods in 2005, primarily
due to an increase in contract service costs and consulting fees related to information technology
initiatives. Corporate and Other selling, general and administrative expenses, which consist of
the Gaylord Entertainment Center naming rights agreement (prior to its termination on February 22,
2005), senior management salaries and benefits, legal, human resources, accounting, pension and
other administrative costs, increased in the three and nine months ended September 30, 2006, as
compared to the same periods in 2005, due primarily to stock option expense that was recorded in
the three and nine months ended September 30, 2006 that was not recorded in the three and nine
months ended September 30, 2005 as a result of our adoption of Statement 123(R), Share-Based
Payment, effective January 1, 2006, as well as increases in other employment-related expenses.
Corporate and Other selling, general and administrative expenses
during the nine months ended September 30, 2005 were also impacted by
the net reversal of $2.4 million of expense previously accrued under
the naming rights agreement as a result of the settlement of
litigation in connection with that agreement, the effect of which was
largely offset by the contribution by us of $2.3 million of Viacom
stock to a newly formed Gaylord charitable foundation in the first
quarter of 2005.
Corporate and Other depreciation and amortization expense, which is primarily related to
information technology equipment and capitalized electronic data processing software costs, for the
three and nine months ended September 30, 2006 increased from the same periods in 2005 due to an
increase in information technology equipment and capitalized electronic data processing software
costs placed in service.
Operating Results Preopening costs
In accordance with AICPA SOP 98-5, Reporting on the Costs of Start-Up Activities, we expense the
costs associated with start-up activities and organization costs as incurred. Preopening costs
increased by $1.2 million to $2.4 million in the three months ended September 30, 2006 and
increased by $1.7 million to $5.0 million in the nine months ended September 30, 2006. Preopening
costs for the three months and nine months ended September 30, 2006 were comprised of $1.8 million
and $4.3 million, respectively,
56
related to the construction of the Gaylord National and $0.6
million and $0.7 million, respectively, related to the construction of the new Glass Cactus
entertainment complex at the Gaylord Texan.
Operating Results Impairment and other charges
As a result of a significant adverse change in the business climate at one of the markets of our
ResortQuest business, we assessed the recoverability of the carrying value of certain long lived
assets in this market and recorded an impairment loss of $0.8 million related to goodwill and $0.1
million related to certain intangible assets during the third quarter of 2006. These losses
reflect the amounts by which the carrying values of the related reporting unit or intangible asset
exceed their estimated fair values determined by their estimated future discounted cash flows.
Non-Operating Results Affecting Net Income (Loss)
General
The following table summarizes the other factors which affected our net income (loss) for the three
and nine months ended September 30, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
months |
|
|
|
Nine months |
|
|
|
|
Ended September 30, |
|
|
|
Ended September 30, |
|
|
|
|
2006 |
|
2005 |
|
% Change |
|
2006 |
|
2005 |
|
% Change |
|
|
(In thousands, except percentages) |
Interest expense, net of
amounts capitalized |
|
$ |
(17,761 |
) |
|
$ |
(18,474 |
) |
|
|
-3.9 |
% |
|
$ |
(53,613 |
) |
|
$ |
(54,449 |
) |
|
|
-1.5 |
% |
Interest income |
|
$ |
853 |
|
|
$ |
662 |
|
|
|
28.9 |
% |
|
$ |
2,295 |
|
|
$ |
1,820 |
|
|
|
26.1 |
% |
Unrealized gain (loss) on
Viacom stock and
derivatives, net |
|
$ |
7,852 |
|
|
$ |
75 |
|
|
|
10369.3 |
% |
|
$ |
14,550 |
|
|
$ |
(7,837 |
) |
|
|
285.7 |
% |
Income from unconsolidated
companies |
|
$ |
2,571 |
|
|
$ |
2,098 |
|
|
|
22.5 |
% |
|
$ |
8,374 |
|
|
$ |
1,980 |
|
|
|
322.9 |
% |
Other gains and losses, net |
|
$ |
1,972 |
|
|
$ |
1,102 |
|
|
|
78.9 |
% |
|
$ |
8,698 |
|
|
$ |
6,022 |
|
|
|
44.4 |
% |
(Benefit) provision for
income taxes |
|
$ |
(3,127 |
) |
|
$ |
(4,753 |
) |
|
|
34.2 |
% |
|
$ |
9,937 |
|
|
$ |
(8,740 |
) |
|
|
213.7 |
% |
Income (loss) from discontinued
operations, net of taxes |
|
$ |
564 |
|
|
$ |
(2,143 |
) |
|
|
126.3 |
% |
|
$ |
2,961 |
|
|
$ |
(2,331 |
) |
|
|
227.0 |
% |
Interest Expense, Net of Amounts Capitalized
Interest expense, net of amounts capitalized, decreased during the three months ended September 30,
2006, as compared to the same period in 2005, due primarily to a $2.3 million increase in
capitalized interest, the effect of which was partially offset by the impact of higher average debt
balances during 2006. Capitalized interest increased from $0.7 million during the three months
ended September 30, 2005 to $3.0 million during the three months ended September 30, 2006 due to
the construction of the Gaylord National. Interest expense, net of amounts capitalized, decreased
during the nine months ended September 30, 2006, as compared to the same period in 2005, due
primarily to a $5.0 million increase in capitalized interest and the write-off of $0.5 million of
deferred financing costs in the first quarter of 2005 in connection with the replacement of our
$100.0 million credit facility, the effects of which were partially offset by the impact of higher
average debt balances during 2006. Capitalized interest increased from $1.8 million during the
nine months ended September 30, 2005 to $6.8 million during the nine months ended September 30,
2006 due to the construction of the Gaylord National. Our weighted average interest rate on our
borrowings, including the interest expense associated with the secured
57
forward exchange contract
related to our Viacom stock investment and excluding the write-off of deferred financing costs
during the period, was 6.4% for the three months ended September 30, 2006 and 2005 and was 6.5% and
6.3% for the nine months ended September 30, 2006 and 2005, respectively. As further discussed in
Note 10 to our condensed consolidated financial statements for the three months and nine months
ended September 30, 2006 and 2005 included herewith, the secured forward exchange contract related
to our Viacom stock and CBS stock investment resulted in non-cash interest expense of $6.8 million
for the three months ended September 30, 2006 and 2005 and $20.1 million for the nine months ended
September 30, 2006 and 2005.
Interest Income
The increase in interest income during the three and nine months ended September 30, 2006, as
compared to the same periods in 2005, is due to higher cash balances invested in interest-bearing
accounts in 2006.
Unrealized Gain (Loss) on Viacom Stock and CBS Stock and Derivatives, Net
For the three months ended September 30, 2006, we recorded a net pretax gain of $13.5 million
related to the increase in fair value of the Viacom stock and CBS stock. For the three months ended
September 30, 2006, we recorded a net pretax loss of $5.6 million related to the decrease in fair
value of the derivatives associated with the secured forward exchange contract. This resulted in a
net pretax gain of $7.9 million relating to the unrealized gain (loss) on Viacom stock and CBS
stock and derivatives, net, for the three months ended September 30, 2006.
For the nine months ended September 30, 2006, we recorded a net pretax gain of $0.8 million related
to the increase in fair value of the Viacom stock and CBS stock. For the nine months ended
September 30, 2006, we recorded a net pretax gain of $13.7 million related to the increase in fair
value of the derivatives associated with the secured forward exchange contract. This resulted in a
net pretax gain of $14.6 million relating to the unrealized gain (loss) on Viacom stock and CBS
stock and derivatives, net, for the nine months ended September 30, 2006.
Income from Unconsolidated Companies
We account for our investments in Bass Pro, RHAC Holdings, LLC (the joint venture entity which owns
the Aston Waikiki Beach Hotel), and Waipouli Holdings, LLC (the joint venture entity which owns the
ResortQuest Kauai Beach at Makaiwa Hotel), under the equity method of accounting. Income from
unconsolidated companies for the three and nine months ended September 30, 2006 and 2005 consisted
of equity method income (loss) from these investments as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
|
|
|
|
Nine Months |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
Ended September 30, |
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
% Change |
|
2006 |
|
|
2005 |
|
|
% Change |
|
|
(In thousands, except percentages ) |
Bass Pro |
|
$ |
3,639 |
|
|
$ |
1,974 |
|
|
|
84.3 |
% |
|
$ |
9,444 |
|
|
$ |
1,749 |
|
|
|
440.0 |
% |
RHAC Holdings, LLC |
|
|
(694 |
) |
|
|
124 |
|
|
|
-659.7 |
% |
|
|
(688 |
) |
|
|
231 |
|
|
|
-397.8 |
% |
Waipouli Holdings, LLC |
|
|
(374 |
) |
|
|
|
|
|
|
|
|
|
|
(382 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
$ |
2,571 |
|
|
$ |
2,098 |
|
|
|
22.5 |
% |
|
$ |
8,374 |
|
|
$ |
1,980 |
|
|
|
322.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58
Bass Pro. On December 14, 2005, the shareholders of Bass Pro, Inc. contributed their equity in
Bass Pro, Inc. to a newly formed limited liability company, Bass Pro Group, LLC in exchange for
ownership interests in Bass Pro Group, LLC. The majority owner of Bass Pro, Inc. also contributed
(simultaneously with the contributions of the Bass Pro, Inc. stock) his equity interest in Tracker
Marine, LLC and Big Cedar LLC to Bass Pro Group, LLC. As a result, Bass Pro, Inc., Tracker Marine,
LLC and Big Cedar, LLC are all wholly-owned subsidiaries of Bass Pro Group, LLC. Because the new
entity owns these additional businesses, our ownership interest in Bass Pro decreased from 26.6% to
13.0%. However, we will continue to account for our investment in Bass Pro under the equity method
of accounting.
In the second quarter of 2005, Bass Pro restated its previously issued historical financial
statements to reflect certain non-cash changes, which resulted primarily from a change in the
manner in which Bass Pro accounts for its long term leases. This restatement resulted in a
cumulative reduction in Bass Pros net income of $8.6 million through December 31, 2004, which
resulted in a pro-rata cumulative reduction in our income from unconsolidated companies of $1.7
million. We determined that the impact of the adjustments recorded by Bass Pro is immaterial to
our consolidated financial statement in all prior periods. Therefore, we have reflected our $1.7
million share of the re-statement adjustments as a one-time adjustment to loss from unconsolidated
companies during the second quarter of 2005.
RHAC Holdings, LLC (ResortQuest Waikiki Beach Hotel). On May 31, 2005, we, through a wholly-owned
subsidiary, RHAC, LLC, entered into an agreement to purchase the 716-room Aston Waikiki Beach Hotel
and related assets located in Honolulu, Hawaii (the Waikiki Hotel) for an aggregate purchase
price of $107.0 million. Simultaneously with this purchase, G.O. IB-SIV US, a private real estate
fund managed by DB Real Estate Opportunities Group (IB-SIV) acquired an 80.1% ownership interest
in the parent company of RHAC, LLC, RHAC Holdings, LLC, in exchange for its capital contribution of
$19.1 million to RHAC Holdings, LLC. As a part of this transaction, we entered into a joint venture
arrangement with IB-SIV and retained a 19.9% ownership interest in RHAC Holdings, LLC in exchange
for our $4.7 million capital contribution to RHAC Holdings, LLC. RHAC, LLC financed the purchase of
the Waikiki Hotel by entering into a series of loan transactions with Greenwich Capital Financial
Products, Inc. consisting of a $70.0 million loan secured by the Waikiki Hotel and a $16.3 million
mezzanine loan secured by the ownership interest of RHAC, LLC. IB-SIV is the managing member of
RHAC Holdings, LLC, but certain actions of RHAC Holdings, LLC initiated by IB-SIV require our
approval as a member. In addition, under the joint venture arrangement, our ResortQuest subsidiary
secured a 20-year hotel management agreement from RHAC, LLC. Pursuant to the terms of the hotel
management agreement, ResortQuest is responsible for the day-to-day operations of the Waikiki Hotel
in accordance with RHAC, LLCs business plan. Subsequent to its purchase by RHAC, LLC, the Aston
Waikiki Beach Hotel was renamed the ResortQuest Waikiki Beach Hotel.
On September 29, 2006, RHAC, LLC refinanced the Waikiki Hotel loans described above with Greenwich
Capital Financial Products, Inc., which resulted in the mezzanine loan increasing from $16.3
million to $34.9 million. RHAC, LLC used the proceeds from this refinancing primarily to fund a
rooms renovation project at the Waikiki Hotel.
Waipouli
Holdings, LLC (ResortQuest Kauai Beach at Makaiwa Hotel). On June 20, 2006, we entered into
a joint venture with RREEF Global Opportunities Fund II, LLC, a private real estate fund managed by
DB Real Estate Opportunities Group (RREEF) and acquired a 19.9% ownership interest in the joint
venture, Waipouli Holdings, LLC, in exchange for our capital contribution of $3.8 million to
Waipouli Holdings, LLC. On June 20, 2006, through a wholly-owned subsidiary named Waipouli Owner,
LLC, Waipouli Holdings, LLC acquired the 311-room ResortQuest Kauai Beach at Makaiwa Hotel and
related assets located in Kapaa, Hawaii (the Kauai Hotel) for an aggregate purchase price of
$68.8 million. Waipouli Owner, LLC financed the purchase of the Kauai Hotel by entering into a
series of loan transactions with Morgan Stanley Mortgage Capital, Inc. consisting of a $52.0 senior
loan secured by the
59
Kauai Hotel, and an $8.2 million junior mezzanine loan secured by the ownership
interest of Waipouli Owner, LLC. RREEF is the managing member of Waipouli Holdings, LLC, but
certain actions initiated by RREEF require our approval as a member. In addition, under the joint
venture arrangement, our ResortQuest subsidiary secured a five-year hotel management agreement from
Waipouli Owner, LLC. Pursuant to the terms of the hotel management agreement, ResortQuest is
responsible for the day-to-day operations of the Kauai Hotel in accordance with Waipouli Owner
LLCs business plan.
Other Gains and Losses, Net
Our other gains and losses for the three months ended September 30, 2006 primarily consisted of the
receipt of a dividend distribution related to our investment in CBS stock, a $0.5 million gain
which resulted from the settlement of a secured administrative claim related to the collection of a
note receivable previously considered uncollectible as more fully described below, and other
miscellaneous income and expenses. Our other gains and losses for the nine months ended September
30, 2006 primarily consisted of a gain related to the collection of a note receivable previously
considered uncollectible and a related secured administrative claim as more fully described below,
the receipt of dividend distributions related to our investment in CBS stock, a loss on the
retirement of certain fixed assets, and other miscellaneous income and expenses.
During 1998, ResortQuest recorded a note receivable of $4.0 million as a result of cash advances
made to a primary stockholder (Debtor) of the predecessor company who is no longer an affiliate
of ResortQuest. The note was collateralized by a third mortgage on residential real estate owned by
the Debtor. Due to the failure to make interest payments, the note receivable was in default. We
accelerated the note and demanded payment in full. We also contracted an independent external third
party to appraise the property by which the note was secured, confirm the outstanding senior claims
on the property and assess the associated credit risk. Based on this assessment, we assigned no
value to the note receivable in the purchase price allocation associated with the ResortQuest
acquisition. On January 23, 2006, the bankruptcy court approved a plan to restructure the note
receivable, and we received $5.7 million in cash and a secured administrative claim of $0.5 million
in full settlement of the note receivable, accrued interest and other related amounts due to us.
Because we assigned no value to this note receivable as part of the ResortQuest purchase price
allocation, the recovery of this note receivable resulted in a gain of $5.4 million during the
first quarter of 2006. In July 2006, we received $0.5 million in cash in full settlement of the
secured administrative claim, which resulted in a gain of $0.5 million during the third quarter of
2006.
Our other gains and losses for the three months ended September 30, 2005 primarily consisted of a
gain resulting from the settlement of certain litigation, a dividend distribution from our
investment in Viacom
stock, a loss on the retirement of certain fixed assets, and other miscellaneous income and
expenses. Our other gains and losses for the nine months ended September 30, 2005 primarily
consisted of a gain resulting from the settlement of certain litigation, the receipt of dividend
distributions from our investment in Viacom stock, a gain on the sale of an internet domain name, a
$2.1 million gain on the sale of the Ryman Auditorium parking lot, gains and losses on the sales of
certain other fixed assets and other miscellaneous income and expenses.
60
(Benefit) Provision for Income Taxes
The effective tax rate as applied to pretax income from continuing operations differed from the
statutory federal rate due to the following (as of September 30):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
Nine Months |
|
|
Ended September |
|
Ended September |
|
|
30, |
|
30, |
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
U.S. federal statutory rate |
|
|
35 |
% |
|
|
35 |
% |
|
|
35 |
% |
|
|
35 |
% |
State taxes (net of
federal tax benefit and
change in valuation
allowance) |
|
|
20 |
|
|
|
3 |
|
|
|
2 |
|
|
|
3 |
|
Adjustment to deferred tax
liabilities due to state
tax rate adjustment |
|
|
(70 |
) |
|
|
(6 |
) |
|
|
1 |
|
|
|
(6 |
) |
Other |
|
|
(104 |
) |
|
|
1 |
|
|
|
9 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
(119 |
)% |
|
|
33 |
% |
|
|
47 |
% |
|
|
32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in our effective tax rate for the three months ended September 30, 2006, as compared
to our effective tax rate for the same period in 2005, was due primarily to the impact of permanent
differences relative to pre-tax income for each of the respective periods coupled with the effect
of adjustments to the state effective tax rate on existing deferred tax assets and liabilities. The
amount designated as Other for the three months ended September 30, 2006 in the table above is a
result of a change in the annualized effective tax rate and its corresponding year to date effect.
The increase in our effective tax rate for the nine months ended September 30, 2006, as compared to
our effective tax rate for the same period in 2005, was due primarily to the impact of permanent
differences relative to pre-tax income for each of the respective periods coupled with the effect
of adjustments to the state effective tax rate on existing deferred tax assets and liabilities.
Income (Loss) from Discontinued Operations, Net of Taxes
We reflected the following businesses as discontinued operations in our financial results for the
three and nine months ended September 30, 2006 and 2005, consistent with the provisions of SFAS No.
144 and APB Opinion No. 30. The results of operations, net of taxes (prior to their disposal where
applicable), and the estimated fair value of the assets and liabilities of these businesses have
been reflected in our
condensed consolidated financial statements as discontinued operations in accordance with SFAS No.
144 for all periods presented.
ResortQuest Discontinued Markets. During the third quarter of 2005, we committed to a plan of
disposal of certain markets of our ResortQuest business that were considered to be inconsistent
with our long term growth strategy. In connection with this plan of disposal, we recorded pre-tax
restructuring charges of $0 and $44,000 during the three months and nine months ended September 30,
2006, respectively, related to employee severance benefits in the discontinued markets. We
completed the sale of four of these markets in the fourth quarter of 2005, two of these markets in
the first quarter of 2006, and the remaining two markets in the second quarter of 2006.
During the second quarter of 2006, we completed the sale of one additional market of our
ResortQuest business that was not included in the plan of disposal described above, but was later
determined to be
61
inconsistent with our long term growth strategy. We did not record any
restructuring charges in connection with the sale of this market.
The following table reflects the results of operations of businesses accounted for as
discontinued operations for the three months and nine months ended September 30, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
(in thousands) |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ResortQuest Discontinued Markets |
|
$ |
|
|
|
$ |
4,680 |
|
|
$ |
2,320 |
|
|
$ |
14,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ResortQuest Discontinued Markets |
|
$ |
(25 |
) |
|
$ |
(218 |
) |
|
$ |
(593 |
) |
|
$ |
(505 |
) |
International Cable Networks |
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
Impairment charges |
|
|
|
|
|
|
(2,749 |
) |
|
|
|
|
|
|
(2,749 |
) |
Restructuring charges |
|
|
|
|
|
|
(434 |
) |
|
|
(44 |
) |
|
|
(434 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating loss |
|
|
(25 |
) |
|
|
(3,401 |
) |
|
|
(631 |
) |
|
|
(3,688 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
|
|
|
|
7 |
|
|
|
11 |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains and (losses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ResortQuest Discontinued Markets |
|
|
(123 |
) |
|
|
(14 |
) |
|
|
(115 |
) |
|
|
(12 |
) |
Radio Operations |
|
|
|
|
|
|
136 |
|
|
|
|
|
|
|
136 |
|
Word Entertainment |
|
|
|
|
|
|
|
|
|
|
25 |
|
|
|
|
|
International Cable Networks |
|
|
|
|
|
|
|
|
|
|
(19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before benefit for income taxes |
|
|
(148 |
) |
|
|
(3,272 |
) |
|
|
(729 |
) |
|
|
(3,542 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit for income taxes |
|
|
(712 |
) |
|
|
(1,129 |
) |
|
|
(3,690 |
) |
|
|
(1,211 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) from discontinued operations, net of income taxes |
|
$ |
564 |
|
|
$ |
(2,143 |
) |
|
$ |
2,961 |
|
|
$ |
(2,331 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in other gains and (losses) in the three months and nine months ended September 30, 2006
is a pre-tax loss of $0 and $17,000, respectively, on the sale of certain ResortQuest Discontinued
Markets. The remaining gains and (losses) in the three months and nine months ended September 30,
2006 are primarily comprised of gains and losses recognized on the resolution of various contingent
items subsequent to the sale of the ResortQuest Discontinued Markets, as well as miscellaneous
income and expense. Other gains and (losses) in the three months and nine months ended September
30, 2005 are primarily comprised of the reversal of certain previously established indemnification
reserves associated with the sale of businesses in prior periods and miscellaneous income and
expense. The benefit for income taxes for the three months and nine months ended September 30,
2006 primarily results from our settling certain ResortQuest issues with the Internal Revenue
Service related to periods prior to the acquisition of ResortQuest, as well as the writeoff of
taxable goodwill associated with the ResortQuest Discontinued Markets sold in these periods.
62
Liquidity and Capital Resources
Cash Flows Summary
Our cash flows consisted of the following during the nine months ended September 30 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
Operating Cash Flows: |
|
|
|
|
|
|
|
|
Net cash flows provided by operating activities continuing operations |
|
$ |
78,219 |
|
|
$ |
55,700 |
|
Net cash flows (used in) provided by operating activities discontinued operations |
|
|
(3,526 |
) |
|
|
1,800 |
|
|
|
|
Net cash flows provided by operating activities |
|
|
74,693 |
|
|
|
57,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Cash Flows: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(172,908 |
) |
|
|
(87,280 |
) |
Acquisition of businesses, net of cash acquired |
|
|
|
|
|
|
(20,223 |
) |
Investments in unconsolidated companies |
|
|
(6,364 |
) |
|
|
(4,747 |
) |
Returns of investments in unconsolidated companies |
|
|
1,592 |
|
|
|
|
|
Proceeds from sales of assets |
|
|
760 |
|
|
|
10,386 |
|
Purchases of short-term investments |
|
|
|
|
|
|
(15,000 |
) |
Proceeds from sale of short-term investments |
|
|
|
|
|
|
37,000 |
|
Other |
|
|
(8,704 |
) |
|
|
(1,099 |
) |
|
|
|
Net cash flows used in investing activities continuing operations |
|
|
(185,624 |
) |
|
|
(80,963 |
) |
Net cash flows provided by (used in) investing activities discontinued operations |
|
|
541 |
|
|
|
(211 |
) |
|
|
|
Net cash flows used in investing activities |
|
|
(185,083 |
) |
|
|
(81,174 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Financing Cash Flows: |
|
|
|
|
|
|
|
|
Repayment of long-term debt |
|
|
(1,000 |
) |
|
|
|
|
Borrowing under credit facility |
|
|
70,000 |
|
|
|
|
|
Deferred financing costs paid |
|
|
|
|
|
|
(8,451 |
) |
Decrease in restricted cash and cash equivalents |
|
|
6,869 |
|
|
|
14,119 |
|
Proceeds from exercise of stock options and purchase plans |
|
|
11,087 |
|
|
|
8,195 |
|
Other |
|
|
1,363 |
|
|
|
(509 |
) |
|
|
|
Net cash flows provided by financing activities continuing operations |
|
|
88,319 |
|
|
|
13,354 |
|
Net cash flows provided by (used in) financing activities discontinued operations |
|
|
4,271 |
|
|
|
(4,905 |
) |
|
|
|
Net cash flows provided by financing activities |
|
|
92,590 |
|
|
|
8,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
$ |
(17,800 |
) |
|
$ |
(15,225 |
) |
|
|
|
Cash Flows From Operating Activities. Cash flow from operating activities is the principal
source of cash used to fund our operating expenses, interest payments on debt, and maintenance
capital expenditures. During the nine months ended September 30, 2006, our net cash flows provided
by operating activities continuing operations were $78.2 million, reflecting primarily our income
from continuing operations before non-cash depreciation expense, amortization expense, impairment
and other charges, income tax provision, interest expense, gain on the Viacom stock and CBS stock
and related derivatives, stock-based compensation expense, excess tax benefits from stock-based
compensation, income from unconsolidated companies, dividends received from unconsolidated
companies and loss on sales of certain fixed assets of approximately $94.0 million, partially
offset by unfavorable changes in working capital of approximately $15.8 million. The unfavorable
changes in working capital primarily resulted from an increase in trade receivables due to the
timing of guest lodging versus payments received at Gaylord Opryland, an increase in prepaid
expenses due to the timing of payments made to renew our insurance contracts, and a significant
decrease in receipts of deposits on advance
bookings of vacation properties (primarily related to a seasonal decrease in advance bookings at
ResortQuest ahead of
63
the slower fall vacation months). These unfavorable changes in working capital
were partially offset by the favorable timing of payment of accrued interest, as well as an
increase in receipts of deposits on advance bookings of hotel rooms (primarily related to the
timing of advance bookings and deposits received by the Gaylord Opryland and Gaylord Palms).
During the nine months ended September 30, 2005, our net cash flows provided by operating
activities continuing operations were $55.7 million, reflecting primarily our loss from
continuing operations before non-cash depreciation expense, amortization expense, income tax
benefit, interest expense, loss on the Viacom stock and related derivatives, income from
unconsolidated companies, and gains on sales of certain fixed assets of approximately $59.9
million, partially offset by unfavorable changes in working capital of approximately $4.2 million.
The unfavorable changes in working capital primarily resulted from an increase in trade receivables
due to the opening of the Gaylord Texan and the timing of guest lodging versus payments received at
Gaylord Opryland, an increase in prepaid expenses due to the timing of payments made to renew our
insurance contracts, and a significant decrease in receipts of deposits on advance bookings of
vacation properties (primarily related to a seasonal decrease in advance bookings at ResortQuest
ahead of the slower fall vacation months). These unfavorable changes in working capital were
partially offset by the favorable timing of payment of various liabilities, including trade
payables, accrued interest, and other accrued expenses, as well as an increase in receipts of
deposits on advance bookings of hotel rooms (primarily related to the timing of advance bookings
and deposits received by the Gaylord Opryland and Gaylord Texan).
Cash Flows From Investing Activities. During the nine months ended September 30, 2006, our primary
uses of funds and investing activities were purchases of property and equipment, which totaled
$172.9 million. Our capital expenditures during the nine months ended September 30, 2006 included
construction at Gaylord National of $115.2 million, approximately $22.8 million at the Gaylord
Texan, approximately $15.7 million at Gaylord Opryland and approximately $8.2 million related to
ResortQuest.
During the nine months ended September 30, 2005, our primary uses of funds and investing activities
were purchases of property and equipment, which totaled $87.3 million, and the purchases of two
businesses (Whistler Lodging Company, Ltd. and East West Resorts), which totaled $20.2 million.
Our capital expenditures during this period primarily consisted of construction at the new Gaylord
National Resort & Convention Center of $32.3 million, continuing construction at the new Gaylord
Texan of $15.7 million, approximately $21.5 million at Gaylord Opryland primarily related to the
construction of a new spa facility and a room refurbishment project, and approximately $11.8
million related to ResortQuest.
We currently project capital expenditures for the twelve months of 2006 to total approximately $296
million, which includes approximately $193 million related to the construction of the new Gaylord
National Resort & Convention Center, approximately $29 million at Gaylord Texan, approximately $27
million at Gaylord Opryland, and approximately $20 million related to ResortQuest.
Cash Flows From Financing Activities. Our cash flows from financing activities reflect
primarily the issuance of debt and the repayment of long-term debt. During the nine months ended
September 30, 2006, our net cash flows provided by financing activities continuing operations
were approximately $88.3 million, reflecting $70.0 million of borrowings under the $600.0 million
credit facility, $11.1 million in proceeds received from the exercise of stock options, and a $6.9
million decrease in restricted cash and cash equivalents.
During the nine months ended September 30, 2005, our net cash flows provided by financing
activities continuing operations were approximately $13.4 million, reflecting a $14.1 million
decrease in restricted cash and cash equivalents and $8.2 million in proceeds received from the
exercise of stock options, partially offset by the payment of $8.5 million of deferred financing
costs in connection with our entering into a new $600.0 million credit facility.
Working Capital. As of September 30, 2006, we had total current assets of $751.1 million and total
current liabilities of $921.8 million, which resulted in a working capital deficit of $170.7
million. A significant portion of our current
64
liabilities consist of deferred revenues, which primarily represent deposits received on advance
bookings of hotel rooms and vacation properties and do not require future cash payments by us.
Also, the secured forward exchange contract relating to the Viacom stock and CBS stock owned by us
matures in May 2007. We have classified the debt and derivative liability associated with the
secured forward exchange contract as current liabilities and the investments in Viacom Stock and
CBS Stock and the derivative asset associated with the secured forward exchange contract as current
assets in the accompanying condensed consolidated balance sheet as of September 30, 2006. However,
at expiration, we may elect to settle the obligation associated with the secured forward exchange
contract by delivering all or a portion of the Viacom Stock and CBS Stock, so this obligation
should also not require future cash payments by us. A complete description of the secured forward
exchange contract is contained in Note 10 to our condensed consolidated financial statements for
the three and nine months ended September 30, 2006 and 2005 included herewith.
At the expiration of the secured forward exchange contract, we will also be required to pay the
deferred taxes relating thereto. This deferred tax liability, which is classified as a current
liability in the accompanying condensed consolidated balance sheet as of September 30, 2006, is
estimated to be $152 million, which we anticipate will be reduced by approximately one-third
through the application of our federal and state income tax net operating loss carryforwards and
federal income tax credit carryforwards. We intend to finance the payment of this obligation
through the use of internally generated funds, corporate borrowings and/or the sale of non-core
assets.
We believe our current assets, cash flows from operating activities, cash generated from the sale
of non-core assets, and availability under our $600.0 million credit facility will be sufficient to
repay our current liabilities as they become due.
Principal Debt Agreements
$600 Million Credit Facility. On March 10, 2005, we entered into a $600.0 million credit
facility with Bank of America, N.A. acting as the administrative agent. Our new credit facility
consists of the following components: (a) a $300.0 million senior secured revolving credit
facility, which includes a $50.0 million letter of credit sublimit, and (b) a $300.0 million senior
secured delayed draw term loan facility, which may be drawn on in one or more advances during its
term. The credit facility also includes an accordion feature that will allow us, on a one-time
basis, to increase the credit facilities by a total of up to $300.0 million, subject to securing
additional commitments from existing lenders or new lending institutions. The revolving loan,
letters of credit and term loan mature on March 9, 2010. At our election, the revolving loans and
the term loans may have an interest rate of LIBOR plus 2% or the lending banks base rate plus 1%,
subject to adjustments based on our financial performance. Interest on our borrowings is payable
quarterly, in arrears, for base rate loans and at the end of each interest rate period for LIBOR
rate-based loans. Principal is payable in full at maturity. We are required to pay a commitment fee
ranging from 0.25% to 0.50% per year of the average unused portion of the credit facility.
The purpose of the credit facility is for working capital and capital expenditures and the
financing of the costs and expenses related to the construction of the Gaylord National hotel.
Construction of the Gaylord National hotel is required to be substantially completed by June 30,
2008 (subject to customary force majeure provisions).
The credit facility is (i) secured by a first mortgage and lien on the real property and related
personal and intellectual property of our Gaylord Opryland hotel, Gaylord Texan hotel, Gaylord
Palms hotel and Gaylord National hotel (to be constructed) and pledges of equity interests in the
entities that own such properties and (ii) guaranteed by each of our four wholly owned subsidiaries
that own the four hotels as well as ResortQuest International, Inc. Advances are subject to a 60%
borrowing base, based on the appraisal values of the hotel properties (reducing to 50% in the event
a hotel property is sold). Our former revolving credit facility has been paid in full and the
related mortgages and liens have been released.
In addition, the credit facility contains certain covenants which, among other things, limit the
incurrence of additional indebtedness, investments, dividends, transactions with affiliates, asset
sales, acquisitions, mergers and consolidations,
65
liens and encumbrances and other matters customarily restricted in such agreements. The material
financial covenants, ratios or tests contained in the credit facility are as follows:
|
|
|
we must maintain a consolidated leverage ratio of not greater than
(i) 7.00 to 1.00 for calendar quarters ending during calendar year
2007, and (ii) 6.25 to 1.00 for all other calendar quarters ending
during the term of the credit facility, which levels are subject
to increase to 7.25 to 1.00 and 7.00 to 1.00, respectively, for
three (3) consecutive quarters at our option if we make a leverage
ratio election. |
|
|
|
|
we must maintain a consolidated tangible net worth of not less
than the sum of $550.0 million, increased on a cumulative basis as
of the end of each calendar quarter, commencing with the calendar
quarter ending March 31, 2005, by an amount equal to (i) 75% of
consolidated net income (to the extent positive) for the calendar
quarter then ended, plus (ii) 75% of the proceeds received by us
or any of our subsidiaries in connection with any equity issuance. |
|
|
|
|
we must maintain a minimum consolidated fixed charge coverage
ratio of not less than (i) 1.50 to 1.00 for any reporting calendar
quarter during which the leverage ratio election is effective; and
(ii) 2.00 to 1.00 for all other calendar quarters during the term
hereof. |
|
|
|
|
we must maintain an implied debt service coverage ratio (the ratio
of adjusted net operating income to monthly principal and interest
that would be required if the outstanding balance were amortized
over 25 years at an assumed fixed rate) of not less than 1.60 to
1.00. |
|
|
|
|
our investments in entities which are not wholly-owned
subsidiaries may not exceed an amount equal to ten percent (10.0%)
of our consolidated total assets. |
As of September 30, 2006, we were in compliance with all covenants. As of September 30, 2006, $90.0
million of borrowings were outstanding under the $600.0 million credit facility, and the lending
banks had issued $12.6 million of letters of credit under the facility for us. The credit facility
is cross-defaulted to our other indebtedness.
8% Senior Notes. The interest rate of these notes (the 8% Senior Notes) is 8%, although we
have entered into interest rate swaps with respect to $125 million principal amount of the 8%
Senior Notes which results in an effective interest rate of LIBOR plus 2.95% with respect to that
portion of the notes. The 8% Senior Notes, which mature on November 15, 2013, bear interest semi-
annually in cash in arrears on May 15 and November 15 of each year, starting on May 15, 2004. The
8% Senior Notes are redeemable, in whole or in part, at any time on or after November 15, 2008 at a
designated redemption amount, plus accrued and unpaid interest. In addition, we may redeem up to
35% of the 8% Senior Notes before November 15, 2006 with the net cash proceeds from certain equity
offerings. The 8% Senior Notes rank equally in right of payment with our other unsecured
unsubordinated debt, but are effectively subordinated to all of our secured debt to the extent of
the assets securing such debt. The 8% Senior Notes are fully and unconditionally guaranteed,
jointly and severally, on a senior unsecured basis by generally all of our active domestic
subsidiaries. In connection with the offering and subsequent registration of the 8% Senior Notes,
we paid approximately $10.1 million in deferred financing costs. In addition, the 8% Senior Notes
indenture contains certain covenants which, among other things, limit the incurrence of additional
indebtedness, investments, dividends, transactions with affiliates, asset sales, capital
expenditures, mergers and consolidations, liens and encumbrances and other matters customarily
restricted in such agreements. The 8% Senior Notes are cross-defaulted to our other indebtedness.
6.75% Senior Notes. The interest rate of these notes (the 6.75% Senior Notes) is 6.75%. The
6.75% Senior Notes, which mature on November 15, 2014, bear interest semi-annually in cash in
arrears on May 15 and November 15 of each year, starting on May 15, 2005. The 6.75% Senior Notes
are redeemable, in whole or in part, at any time on or after November 15, 2009 at a designated
redemption amount, plus accrued and unpaid interest. In addition, we may redeem up to 35% of the
6.75% Senior Notes before November 15, 2007 with the net cash proceeds from certain equity
offerings. The 6.75% Senior Notes rank equally in right of payment with our other unsecured
unsubordinated debt, but are effectively subordinated to all of our secured debt to the extent of
the assets securing such debt. The 6.75% Senior
66
Notes are fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis
by generally all of our active domestic subsidiaries. In connection with the offering of the 6.75%
Senior Notes, we paid approximately $4.2 million in deferred financing costs. In addition, the
6.75% Senior Notes indenture contains certain covenants which, among other things, limit the
incurrence of additional indebtedness, investments, dividends, transactions with affiliates, asset
sales, capital expenditures, mergers and consolidations, liens and encumbrances and other matters
customarily restricted in such agreements. The 6.75% Senior Notes are cross-defaulted to our other
indebtedness.
Future Developments
As more fully described in Overall Outlook above, we are currently developing the Gaylord
National Resort & Convention Center in Prince Georges County, Maryland. Also, as described in
Overall Outlook above, we are considering other potential hotel sites throughout the country,
including Chula Vista, California.
Commitments and Contractual Obligations
The following table summarizes our significant contractual obligations as of September 30, 2006,
including long-term debt and operating and capital lease commitments (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amounts |
|
Less than |
|
|
|
|
|
|
|
|
|
After |
Contractual obligations |
|
committed |
|
1 year |
|
1-3 years |
|
3-5 years |
|
5 years |
Long-term debt |
|
$ |
665,000 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
90,000 |
|
|
$ |
575,000 |
|
Capital leases |
|
|
5,112 |
|
|
|
1,247 |
|
|
|
2,339 |
|
|
|
1,526 |
|
|
|
|
|
Promissory note payable to
Nashville Predators |
|
|
4,000 |
|
|
|
1,000 |
|
|
|
2,000 |
|
|
|
1,000 |
|
|
|
|
|
Construction commitments (1) |
|
|
221,221 |
|
|
|
221,221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating leases (2) |
|
|
706,695 |
|
|
|
11,972 |
|
|
|
19,424 |
|
|
|
13,439 |
|
|
|
661,860 |
|
Other |
|
|
525 |
|
|
|
175 |
|
|
|
350 |
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual obligations |
|
$ |
1,602,553 |
|
|
$ |
235,615 |
|
|
$ |
24,113 |
|
|
$ |
105,965 |
|
|
$ |
1,236,860 |
|
|
|
|
|
|
|
(1) |
|
Commencing in 2005 we entered into a series of agreements with a general contractor and other
suppliers related to the construction of the Gaylord National. As of September 30, 2006, we had
committed to pay $370.9 million under those agreements
($189.2 million of which was outstanding). |
|
(2) |
|
The total operating lease commitments of $706.7 million above includes the 75-year operating
lease agreement we entered into during 1999 for 65.3 acres of land located in Osceola County,
Florida where Gaylord Palms is located. |
The cash obligations in the table above do not include future cash obligations for interest
associated with our outstanding long-term debt, capital lease obligations and promissory note
payable to the Nashville Predators. See Note 12 to our condensed consolidated financial statements
for the three and nine months ended September 30, 2006 and 2005 included herewith for a discussion
of the interest we paid during the three and nine months ended September 30, 2006 and 2005.
The cash obligations in the table above also do not include obligations to pay deferred taxes on
our secured forward exchange contract relating to the Viacom stock and CBS stock owned by us. At
the expiration of the secured forward exchange contract relating to the Viacom stock and CBS stock
owned by us, which is scheduled for May 2007, we will be required to pay the deferred taxes
relating thereto. This deferred tax liability is estimated to be $152 million, which we anticipate
will be reduced by approximately one third through the application of the Companys Federal and
state income tax net operating loss carryforwards and Federal income tax credit carryforwards.
We intend to finance the payment of this obligation through the use
of internally generated funds, corporate borrowings and/or the sale
of non-core assets. A complete description
of the secured forward exchange contract is
contained in Note 10 to our condensed consolidated financial statements for the three and nine
months ended September 30, 2006 and 2005 included herewith.
67
Critical Accounting Policies and Estimates
We prepare our condensed consolidated financial statements in conformity with accounting principles
generally accepted in the United States. Certain of our accounting policies, including those
related to revenue recognition, impairment of long-lived assets and goodwill, restructuring
charges, derivative financial instruments, income taxes, and retirement and postretirement benefits
other than pension plans, require that we apply significant judgment in defining the appropriate
assumptions for calculating financial estimates. By their nature, these judgments are subject to an
inherent degree of uncertainty. Our judgments are based on our historical experience, our
observance of trends in the industry, information provided by our customers and information
available from other outside sources, as appropriate. There can be no assurance that actual results
will not differ from our estimates. For a discussion of our critical accounting policies and
estimates, please refer to Managements Discussion and Analysis of Financial Condition and Results
of Operations and Notes to Consolidated Financial Statements presented in our 2005 Annual Report on
Form 10-K. There were no newly identified critical accounting policies in the first, second, or
third quarters of 2006 nor were there any material changes to the critical accounting policies and
estimates discussed in our 2005 Annual Report on Form 10-K.
Recently Issued Accounting Standards
For a discussion of recently issued accounting standards, see Note 17 to our condensed consolidated
financial statements for the three and nine months ended September 30, 2006 and 2005 included
herewith.
Private Securities Litigation Reform Act
This quarterly report on Form 10-Q contains forward-looking statements intended to qualify for
the safe harbor from liability established by 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. These statements contain words such as may, will, project, might, expect,
believe, anticipate, intend, could, would, estimate, continue or pursue, or the
negative or other variations thereof or comparable terminology. In particular, they include
statements relating to, among other things, future actions, new projects, strategies, future
performance, the outcome of contingencies such as legal proceedings and future financial results.
We have based these forward-looking statements on our current expectations and projections about
future events.
We caution the reader that forward-looking statements involve risks and uncertainties that cannot
be predicted or quantified and, consequently, actual results may differ materially from those
expressed or implied by such forward-looking statements. Such risks and uncertainties include, but
are not limited to, the following factors, as well as other factors described in our Annual Report
on Form 10-K for the year ended December 31, 2005 or described from time to time in our other
reports filed with the Securities and Exchange Commission:
|
|
|
the potential adverse effect of our debt on our cash flow and our ability to fulfill our
obligations under our indebtedness and maintain adequate cash to finance our business; |
|
|
|
|
the availability of debt and equity financing on terms that are favorable to us; |
|
|
|
|
the challenges associated with the integration of ResortQuests operations into our operations; |
|
|
|
|
factors affecting the number of guests renting vacation properties managed by ResortQuest,
including adverse weather conditions such as hurricanes, economic conditions in a particular
region of the nation as a whole, or the perceived attractiveness of the destinations in which
we operate and the units we manage; |
|
|
|
|
general economic and market conditions and economic and market conditions related to the hotel
and large group meetings and convention industry; and |
68
|
|
|
the timing, budgeting and other factors and risks relating to new hotel development, including
our ability to generate cash flow from the Gaylord Texan and to develop and construct the
Gaylord National. |
Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of
1995 and, as such, speak only as of the date made. We undertake no obligation to publicly update
any forward-looking statements, whether as a result of new information, future events or otherwise.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the risk of loss arising from adverse changes in market rates and prices, such as
interest rates, foreign currency exchange rates and commodity prices. Our primary exposure to
market risk is from changes in the value of our investment in Viacom stock and CBS stock and
changes in interest rates.
Risks Related to a Change in Value of Our Investment in Viacom Stock and CBS Stock
Prior to January 3, 2006, we held an investment of 10.9 million shares of Viacom Class B common
stock, which was received as the result of the sale of television station KTVT to CBS in 1999 and
the subsequent acquisition of CBS by Viacom in 2000.
We entered into a secured forward exchange contract related to 10.9 million shares of the Viacom
stock in 2000. Effective January 3, 2006, Viacom completed a transaction to separate Viacom into
two publicly traded companies named Viacom Inc. and CBS Corporation by converting (i) each
outstanding share of Viacom Class A common stock into 0.5 shares of Viacom Inc. Class A common
stock and 0.5 shares of CBS Corporation Class A common stock and (ii) each outstanding share of
Viacom Class B common stock into 0.5 shares of Viacom Inc. Class B common stock and 0.5 shares of
CBS Corporation Class B common stock. As a result of this transaction, we exchanged our 10,937,900
shares of Viacom Class B common stock for 5,468,950 shares of Viacom, Inc. Class B common stock and
5,468,950 shares of CBS Corporation Class B common stock effective January 3, 2006.
The secured forward exchange contract protects us against decreases in the combined fair market
value of the Viacom stock and CBS stock, while providing for participation in increases in the
combined fair market value. At September 30, 2006, the fair market value of our investment in the
5.5 million shares of Viacom stock was $203.3 million, or $37.18 per share, and the fair market
value of our investment in the 5.5 million shares of CBS stock was $154.1 million, or $28.17 per
share. The secured forward exchange contract protects us against decreases in the combined fair
market value of the Viacom stock and CBS stock below $56.05 per share by way of a put option; the
secured forward exchange contract also provides for participation in the increases in the combined
fair market value of the Viacom stock and CBS stock in that we receive 100% of the appreciation
between $56.05 and $64.45 per share and, by way of a call option, 25.93% of the appreciation above
$64.45 per share, as of September 30, 2006.
Changes in the market price of the Viacom stock and CBS stock could have a significant impact on
future earnings. For example, a 5% increase in the value of the Viacom stock and CBS stock at
September 30, 2006 would have resulted in an increase of $7,000 in the net pre-tax gain on the
investment in Viacom stock and CBS stock and related derivatives for the three months ended
September 30, 2006. Likewise, a 5% decrease in the value of the Viacom stock and CBS stock at
September 30, 2006 would have resulted in a decrease of $0.1 million in the net pre-tax gain on the
investment in Viacom stock and CBS stock and related derivatives for the three months ended
September 30, 2006.
69
Risks Related to Changes in Interest Rates
Interest rate risk related to our indebtedness. We have exposure to interest rate changes
primarily relating to outstanding indebtedness under our 8% Senior Notes and our $600 million
credit facility.
In conjunction with our offering of the 8% Senior Notes, we entered into an interest rate swap with
respect to $125 million aggregate principal amount of our 8% Senior Notes. This interest rate swap,
which has a term of ten years, effectively adjusts the interest rate of that portion of the 8%
Senior Notes to LIBOR plus 2.95%. The interest rate swap on the 8% Senior Notes is deemed effective
and therefore the hedge has been treated as an effective fair value hedge under SFAS No. 133. If
LIBOR were to increase by 100 basis points, our annual interest cost on the 8% Senior Notes would
increase by approximately $1.3 million.
Borrowings outstanding under our $600 million credit facility bear interest at our election of
either LIBOR plus 2% or the lending banks base rate plus 1%, subject to adjustments based on our
financial performance. If LIBOR were to increase by 100 basis points, our annual interest cost on
borrowings outstanding under our $600.0 million credit facility as of September 30, 2006 would
increase by approximately $0.9 million.
Cash balances. Certain of our outstanding cash balances are occasionally invested overnight
with high credit quality financial institutions. We do not have significant exposure to changing
interest rates on invested cash at September 30, 2006. As a result, the interest rate market risk
implicit in these investments at September 30, 2006, if any, is low.
Risks Related to Foreign Currency Exchange Rates
Substantially all of our revenues are realized in U.S. dollars and are from customers in the United
States. Although we own certain subsidiaries who conduct business in foreign markets and whose
transactions are settled in foreign currencies, these operations are not material to our overall
operations. Therefore, we do not believe we have any significant foreign currency exchange rate
risk. We do not hedge against foreign currency exchange rate changes and do not speculate on the
future direction of foreign currencies.
Summary
Based upon our overall market risk exposures at September 30, 2006, we believe that the effects of
changes in the stock price of our Viacom stock and CBS stock or interest rates could be material to
our consolidated financial position, results of operations or cash flows. However, we believe that
the effects of fluctuations in foreign currency exchange rates on our consolidated financial
position, results of operations or cash flows would not be material.
ITEM 4. CONTROLS AND PROCEDURES.
The Company maintains disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated
under the Securities Exchange Act of 1934 (the Exchange Act), that are designed to ensure that
information required to be disclosed by us in the reports that we file or submit under the Exchange
Act is recorded, processed, summarized and reported within the time periods specified in the SECs
rules and forms and that such information is accumulated and communicated to our management,
including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely
decisions regarding required disclosure. The Company carried out an evaluation under the
supervision and with the participation of our management, including our Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of our disclosure
controls and procedures, as of the end of the period covered by this report. Based on the
evaluation of these disclosure controls and procedures, the Chief Executive Officer and Chief
Financial Officer concluded that our disclosure controls and procedures were effective as of the
end of the period covered by this report. There have been no changes in our internal control over
financial reporting that occurred during
the period covered by this report that materially affected, or are likely to materially affect, our
internal control over financial reporting.
70
PART II OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
The Company is a party to certain litigation, as described in Note 18 to our condensed consolidated
financial statements for the three months and nine months ended September 30, 2006 and 2005
included herewith and which is incorporated herein by reference.
ITEM 1A. RISK FACTORS.
There have been no material changes in our Risk Factors as previously disclosed in our Annual
Report on Form 10-K for the year ended December 31, 2005.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
Inapplicable.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
Inapplicable.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
Inapplicable.
ITEM 5. OTHER INFORMATION.
Inapplicable.
ITEM 6. EXHIBITS.
See Index to Exhibits following the Signatures page.
71
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
|
|
|
GAYLORD ENTERTAINMENT COMPANY
|
|
|
|
|
|
|
|
|
|
Date: November 8, 2006
|
|
By:
|
|
/s/ Colin V. Reed |
|
|
|
|
|
|
|
|
|
|
|
|
|
Colin V. Reed |
|
|
|
|
|
|
Chairman of the Board of Directors, |
|
|
|
|
|
|
President and Chief Executive Officer |
|
|
|
|
|
|
(Principal Executive Officer) |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ David C. Kloeppel |
|
|
|
|
|
|
|
|
|
|
|
|
|
David C. Kloeppel |
|
|
|
|
|
|
Executive Vice President and |
|
|
|
|
|
|
Chief Financial Officer |
|
|
|
|
|
|
(Principal Financial Officer) |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Rod Connor |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rod Connor |
|
|
|
|
|
|
Senior Vice President and |
|
|
|
|
|
|
Chief Administrative Officer |
|
|
|
|
|
|
(Principal Accounting Officer) |
|
|
72
INDEX TO EXHIBITS
10.1 |
|
GMP Amendment No. 8 to the Agreement between Gaylord
National, LLC and Perini/Tompkins Joint Venture, dated June 29, 2006,
(incorporated by reference to Exhibit 10.2 to the Companys
Current Report on Form 8-K dated July 5, 2006 (File No. 1-13079)). |
|
31.1 |
|
Certification of Colin V. Reed pursuant to Section 302 of Sarbanes-Oxley Act of 2002. |
|
31.2 |
|
Certification of David C. Kloeppel pursuant to Section 302 of Sarbanes-Oxley Act of 2002. |
|
32.1 |
|
Certification of Colin V. Reed and David C. Kloeppel pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002. |
73
EX-31.1
EXHIBIT 31.1
CERTIFICATIONS
I, Colin V. Reed, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Gaylord Entertainment Company;
2. Based on my knowledge, this report does not contain any untrue statement of a material
fact or omit to state a material fact necessary to make the statements made, in light of the
circumstances under which such statements were made, not misleading with respect to the period
covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included
in this report, fairly present in all material respects the financial condition, results of
operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrants other certifying officer(s) and I are responsible for establishing and
maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules
13a-15(f) and 15d-15(f)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and
procedures to be designed under our supervision, to ensure that material information relating to
the registrant, including its consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being prepared;
b) Designed such internal control over financial reporting, or caused such internal control
over financial reporting to be designed under our supervision, to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting principles;
c) Evaluated the effectiveness of the registrants disclosure controls and procedures
and presented in this report our conclusions about the effectiveness of the disclosure controls and
procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrants internal control over
financial reporting that occurred during the registrants most recent fiscal quarter (the
registrants fourth fiscal quarter in the case of an annual report) that has materially affected,
or is reasonably likely to materially affect, the registrants internal control over financial
reporting; and
5. The registrants other certifying officer(s) and I have disclosed, based on our most
recent evaluation of internal control over financial reporting, to the registrants auditors and
the audit committee of the registrants board of directors (or persons performing the equivalent
functions):
a) All significant deficiencies and material weaknesses in the design or operation of
internal control over financial reporting which are reasonably likely to adversely affect the
registrants ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who
have a significant role in the registrants internal control over financial reporting.
Date: November 8, 2006
|
|
|
|
|
By:
|
|
/s/ Colin V. Reed |
|
|
|
|
|
Name:
|
|
Colin V. Reed |
|
|
Title:
|
|
Chairman of the Board of Directors, President and Chief Executive Officer |
|
|
74
exv31w2
EXHIBIT 31.2
CERTIFICATIONS
I, David C. Kloeppel, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Gaylord Entertainment Company;
2. Based on my knowledge, this report does not contain any untrue statement of a material
fact or omit to state a material fact necessary to make the statements made, in light of the
circumstances under which such statements were made, not misleading with respect to the period
covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included
in this report, fairly present in all material respects the financial condition, results of
operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrants other certifying officer(s) and I are responsible for establishing and
maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules
13a-15(f) and 15d-15(f)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and
procedures to be designed under our supervision, to ensure that material information relating to
the registrant, including its consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being prepared;
b) Designed such internal control over financial reporting, or caused such internal control
over financial reporting to be designed under our supervision, to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting principles;
c) Evaluated the effectiveness of the registrants disclosure controls and procedures
and presented in this report our conclusions about the effectiveness of the disclosure controls and
procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrants internal control over
financial reporting that occurred during the registrants most recent fiscal quarter (the
registrants fourth fiscal quarter in the case of an annual report) that has materially affected,
or is reasonably likely to materially affect, the registrants internal control over financial
reporting; and
5. The registrants other certifying officer(s) and I have disclosed, based on our most
recent evaluation of internal control over financial reporting, to the registrants auditors and
the audit committee of the registrants board of directors (or persons performing the equivalent
functions):
a) All significant deficiencies and material weaknesses in the design or operation of
internal control over financial reporting which are reasonably likely to adversely affect the
registrants ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who
have a significant role in the registrants internal control over financial reporting.
Date: November 8, 2006
|
|
|
|
|
By:
|
|
/s/ David C. Kloeppel |
|
|
|
|
|
Name:
|
|
David C. Kloeppel |
|
|
Title:
|
|
Executive Vice President and Chief Financial Officer |
|
|
75
EX-32.1
EXHIBIT 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Gaylord Entertainment Company (the Company) on
Form 10-Q for the quarter ended September 30, 2006, as filed with the Securities and Exchange
Commission on the date hereof (the Report), each of the undersigned certifies, pursuant to 18
U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the
Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects,
the financial condition and results of operations of the Company.
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Colin V. Reed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Colin V. Reed |
|
|
|
|
|
|
Chairman of the Board of Directors, President and Chief Executive Officer |
|
|
|
|
|
|
November 8, 2006 |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ David C. Kloeppel |
|
|
|
|
|
|
|
|
|
|
|
|
|
David C. Kloeppel |
|
|
|
|
|
|
Executive Vice President and Chief Financial Officer |
|
|
|
|
|
|
November 8, 2006 |
|
|
A signed original of this written statement required by Section 906, or other document
authenticating, acknowledging or otherwise adopting the signature that appears in typed form within
the electronic version of this written statement required by Section 906, has been provided to the
Company and will be retained by the Company and furnished to the Securities and Exchange Commission
or its staff upon request.
76