Delaware | 1-13079 | 73-0664379 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
One Gaylord Drive | ||
Nashville, Tennessee | 37214 | |
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
99.1 | Press Release of Gaylord Entertainment Company dated February 8, 2011 |
GAYLORD ENTERTAINMENT COMPANY |
||||
Date: February 8, 2011 | By: | /s/ Carter R. Todd | ||
Name: | Carter R. Todd | |||
Title: | Executive Vice President, General Counsel and Secretary | |||
99.1 | Press Release of Gaylord Entertainment Company dated February 8, 2011 |
| Consolidated revenue decreased 13.5 percent to $213.3 million in the fourth quarter of 2010 from $246.6 million in the same period last year, and included the impact of the temporary closure of Gaylord Opryland and the closures impact on certain of the Companys other Nashville-based assets due to the flood damage suffered on May 3, 2010. For the full year 2010, consolidated revenue decreased 11.8 percent to $770.0 million from $872.8 million in the prior year. Adjusted Gaylord Hotels total revenue (which excludes Gaylord Opryland, but includes the Radisson) increased 8.7 percent to $161.2 million in the fourth quarter of 2010 compared to $148.3 million in the prior-year quarter. For the full year 2010, Adjusted Gaylord Hotels total revenue increased 7.3 percent to $608.8 million. | ||
| Adjusted Gaylord Hotels revenue per available room1 (RevPAR) increased 0.5 percent and Adjusted Gaylord Hotels total revenue per available room2 (Total RevPAR) increased 8.7 percent in the fourth quarter of 2010 compared to the fourth quarter of 2009. For the full year 2010, Adjusted Gaylord Hotels RevPAR and Total RevPAR increased 3.9 percent and 7.3 percent, respectively, compared to 2009. Adjusted Gaylord Hotels Total RevPAR for the fourth quarter of 2010 included attrition and cancellation fees of $2.0 million collected during the quarter compared to $4.3 million collected in the prior-year quarter. For the full year 2010, |
2
Adjusted Gaylord Hotels attrition and cancellation fee collections totaled $8.4 million compared to $20.6 million in the prior year. | |||
| Loss from continuing operations was $32.5 million, or a loss of $0.68 per diluted share (based on 47.7 million weighted average shares outstanding) in the fourth quarter of 2010 compared to a loss from continuing operations of $0.5 million, or a loss of $0.01 per diluted share, in the prior-year quarter (based on 47.0 million weighted average shares outstanding). For the full year 2010, loss from continuing operations was $92.2 million, or $1.95 per diluted share (based on 47.3 million weighted average shares outstanding), compared to income from continuing operations of $7.1 million in the full year 2009, or $0.17 per diluted share (based on 42.7 million weighted average shares outstanding). Loss from continuing operations in the fourth quarter of 2010 included $5.0 million in pre-tax casualty loss expenses associated with the flood damage at the Companys Nashville properties, as well as $23.6 million in preopening costs associated with efforts to reopen the Nashville properties. Loss from continuing operations for the full year 2010 included $42.3 million in pre-tax casualty loss expenses and $55.3 million in preopening costs. Casualty loss and preopening costs have been segregated from the normal operating costs of the Company and presented separately in the accompanying financial information. Loss from continuing operations in the fourth quarter of 2009 included a pre-tax $6.0 million loss on the purchase and redemption of portions of the Companys senior notes. Income from continuing operations for full year 2009 included a pre-tax $18.7 million gain on the purchase and redemption of portions of the Companys senior notes and a $3.6 million payment received in connection with a tax increment financing (TIF) arrangement related to the Ryman Auditorium, partially offset by $7.9 million in pre-tax severance costs associated with the Companys cost-containment initiatives. | ||
| Adjusted EBITDA3, which includes casualty loss and preopening costs, was a loss of $0.3 million in the fourth quarter of 2010 compared to income of $52.0 million in the prior-year quarter. For the full year 2010, Adjusted EBITDA was $39.6 million compared to $173.4 million in the prior year. | ||
| Consolidated Cash Flow4 (CCF) decreased 49.1 percent to $27.6 million in the fourth quarter of 2010 compared to $54.1 million in the same period last year. CCF for the full year 2010 decreased by 21.8 percent from 2009 to $149.0 million. CCF for the 2010 year included approximately $2.8 million in expense associated with amendments to certain executives restricted stock unit agreements. CCF for the full year 2009 included $7.4 million in severance costs, partially offset by a $3.6 million gain under the Ryman TIF arrangement. |
3
| Gaylord Hotels (including Gaylord Opryland) gross advance group bookings in the fourth quarter of 2010 for all future periods were 772,845 room nights, an increase of 4.6 percent when compared to the same period last year. Net of attrition and cancellations, advance bookings in the fourth quarter of 2010 for all future periods were 639,567 room nights, an increase of 41.2 percent when compared to the same period last year. |
| Adjusted Gaylord Hotels RevPAR increased 0.5 percent to $114.95 in the fourth quarter of 2010 compared to $114.34 in the prior-year quarter. Adjusted Gaylord Hotels Total RevPAR increased 8.7 percent to $335.90 in the fourth quarter compared to $309.12 in the prior-year quarter. Adjusted Gaylord Hotels RevPAR increased 3.9 percent to $122.24 for the full year of 2010 compared to $117.68 for the full year of 2009. Adjusted Gaylord Hotels Total RevPAR increased 7.3 percent to $319.76 for the full year of 2010 compared to $297.89 for the full year of 2009. | ||
| Adjusted Gaylord Hotels CCF increased 2.6 percent in the fourth quarter to $37.3 million compared to $36.3 million in the prior-year quarter. Adjusted Gaylord Hotels CCF Margin4 decreased 140 basis points to 23.1 percent in the fourth quarter of 2010 compared to 24.5 percent |
4
for the same period last year. Adjusted Gaylord Hotels CCF increased 5.6 percent for the full year of 2010 to $166.9 million compared to $158.0 million for the full year of 2009. Adjusted Gaylord Hotels CCF Margin decreased 50 basis points to 27.4 percent for the full year of 2010 compared to 27.9 percent for the full year of 2009. | |||
| Adjusted Gaylord Hotels attrition that occurred for groups that traveled in the fourth quarter of 2010 was 11.9 percent of the agreed-upon room block compared to 14.7 percent for the same period in 2009. Adjusted Gaylord Hotels in-the-year for-the-year cancellations in the fourth quarter of 2010 totaled 2,603 room nights compared to 5,256 in the same period of 2009. Adjusted Gaylord Hotels attrition and cancellation fee collections totaled $2.0 million in the fourth quarter of 2010 compared to $4.3 million for the same period in 2009. Adjusted Gaylord Hotels attrition that occurred for groups that traveled in the full year of 2010 was 11.9 percent of the agreed-upon room block compared to 16.9 percent for the full year of 2009. Adjusted Gaylord Hotels in-the-year for-the-year cancellations for the full year of 2010 totaled 41,637 room nights compared to 82,986 for the full year of 2009. Adjusted Gaylord Hotels attrition and cancellation fee collections totaled $8.4 million for the full year of 2010 compared to $20.6 million for the full year of 2009. Total Gaylord Hotels, including Gaylord Opryland, collected $9.4 million in attrition and cancellation fees in 2010 compared to $27.7 million in 2009. |
5
6
7
8
9
Full Year | ||||
2011 Guidance | ||||
Consolidated Cash Flow |
||||
Adjusted Gaylord Hotels |
$178 185 Million | |||
Gaylord Opryland |
$73 77 Million | |||
Opry and Attractions |
$12 14 Million | |||
Corporate and Other |
$(48 46) Million | |||
Totals |
$215 230 Million | |||
Adjusted Gaylord Hotels RevPAR |
7.5% - 9.5 | % | ||
Adjusted Gaylord Hotels Total RevPAR |
6.5% - 8.5 | % | ||
Gaylord Opryland RevPAR |
13.0% - 15.0 | % | ||
Gaylord Opryland Total RevPAR |
9.0% - 11.0 | % |
10
11
1 | The Company calculates revenue per available room (RevPAR) for its hotels by dividing room sales by room nights available to guests for the period. | |
2 | The Company calculates total revenue per available room (Total RevPAR) for its hotels by dividing the sum of room sales, food & beverage, and other ancillary services revenue by room nights available to guests for the period. | |
3 | Adjusted EBITDA (defined as earnings before interest, taxes, depreciation, amortization, as well as certain unusual items) is a non-GAAP financial measure which is used herein because we believe it allows for a more complete analysis of operating performance by presenting an analysis of operations separate from the earnings impact of capital transactions and without certain items that do not impact our ongoing operations such as gains on the sale of assets and purchases of our debt. In accordance with generally accepted accounting principles, these items are not included in determining our operating income. The information presented should not be considered as an alternative to any measure of performance as promulgated under accounting principles generally accepted in the United States (such as operating income, net income, or cash from operations), nor should it be considered as an indicator of overall financial performance. Adjusted EBITDA does not fully consider the impact of investing or financing transactions, as it specifically excludes depreciation and interest charges, which should also be considered in the overall evaluation of our results of operations. Our method of calculating Adjusted EBITDA may be different from the method used by other companies and therefore comparability may be limited. A reconciliation of Adjusted EBITDA to net (loss) income is presented in the Supplemental Financial Results contained in this press release. | |
4 | As discussed in footnote 3 above, Adjusted EBITDA is used herein as essentially operating (loss)/income plus depreciation and amortization. Consolidated Cash Flow (which is used in this release as that term is defined in the Indentures governing the Companys 6.75 percent senior notes) is a non-GAAP financial measure which also excludes the impact of preopening costs, impairment charges, the non-cash portion of the Florida ground lease expense, stock option expense, the non-cash gains and losses on the disposal of certain fixed assets, and adds (subtracts) other gains (losses). The Consolidated Cash Flow measure is one of the principal tools used by management in evaluating the operating performance |
12
of the Companys business and represents the method by which the Indentures calculate whether or not the Company can incur additional indebtedness (for instance in order to incur certain additional indebtedness, Consolidated Cash Flow for the most recent four fiscal quarters as a ratio to debt service must be at least 2 to 1). The calculation of these amounts as well as a reconciliation of those amounts to net (loss) income or segment (or hotel) operating (loss) income is included as part of the Supplemental Financial Results contained in this press release. CCF Margin is defined as CCF divided by revenue. |
Investor Relations Contacts:
|
Media Contacts: | |
Mark Fioravanti, Senior Vice President and Chief Financial Officer |
Brian Abrahamson, Vice President of Corporate Communications |
|
Gaylord Entertainment
|
Gaylord Entertainment | |
615-316-6588
|
(615) 316-6302 | |
mfioravanti@gaylordentertainment.com
|
babrahamson@gaylordentertainment.com | |
~or~
|
~or~ | |
Patrick Chaffin, Vice President of Strategic Planning and Investor Relations |
Josh Hochberg or Dan Zacchei | |
Gaylord Entertainment
|
Sloane & Company | |
615-316-6282
|
(212) 446-1892 or (212) 446-1882 | |
pchaffin@gaylordentertainment.com
|
jhochberg@sloanepr.com or | |
dzacchei@sloanepr.com |
Three Months Ended | Twelve Months Ended | |||||||||||||||
Dec. 31, | Dec. 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues |
$ | 213,329 | $ | 246,592 | $ | 769,961 | $ | 872,845 | ||||||||
Operating expenses: |
||||||||||||||||
Operating costs |
140,810 | 149,240 | 474,609 | 527,074 | ||||||||||||
Selling, general and administrative (a) |
44,331 | 45,334 | 158,169 | 172,361 | ||||||||||||
Casualty loss |
4,960 | | 42,321 | | ||||||||||||
Preopening costs |
23,573 | | 55,287 | | ||||||||||||
Depreciation and amortization |
27,285 | 30,383 | 105,561 | 116,567 | ||||||||||||
Operating (loss) income |
(27,630 | ) | 21,635 | (65,986 | ) | 56,843 | ||||||||||
Interest expense, net of amounts capitalized |
(20,497 | ) | (21,087 | ) | (81,426 | ) | (76,592 | ) | ||||||||
Interest income |
3,272 | 3,676 | 13,124 | 15,087 | ||||||||||||
Income (loss) from unconsolidated companies |
491 | (152 | ) | 608 | (5 | ) | ||||||||||
Net (loss) gain on extinguishment of debt |
| (6,049 | ) | 1,299 | 18,677 | |||||||||||
Other gains and (losses), net |
(752 | ) | (573 | ) | (535 | ) | 2,847 | |||||||||
(Loss) income before income taxes |
(45,116 | ) | (2,550 | ) | (132,916 | ) | 16,857 | |||||||||
(Benefit) provision for income taxes |
(12,593 | ) | (2,015 | ) | (40,718 | ) | 9,743 | |||||||||
(Loss) income from continuing operations |
(32,523 | ) | (535 | ) | (92,198 | ) | 7,114 | |||||||||
(Loss) income from discontinued operations, net of taxes |
(255 | ) | (65 | ) | 3,070 | (7,137 | ) | |||||||||
Net loss |
$ | (32,778 | ) | $ | (600 | ) | $ | (89,128 | ) | $ | (23 | ) | ||||
Basic net loss per share: |
||||||||||||||||
(Loss) income from continuing operations |
$ | (0.68 | ) | $ | (0.01 | ) | $ | (1.95 | ) | $ | 0.17 | |||||
(Loss) income from discontinued operations,
net of taxes |
(0.01 | ) | | 0.06 | (0.17 | ) | ||||||||||
Net loss |
$ | (0.69 | ) | $ | (0.01 | ) | $ | (1.89 | ) | $ | (0.00 | ) | ||||
Fully diluted net loss per share: |
||||||||||||||||
(Loss) income from continuing operations |
$ | (0.68 | ) | $ | (0.01 | ) | $ | (1.95 | ) | $ | 0.17 | |||||
(Loss) income from discontinued operations,
net of taxes |
(0.01 | ) | | 0.06 | (0.17 | ) | ||||||||||
Net loss |
$ | (0.69 | ) | $ | (0.01 | ) | $ | (1.89 | ) | $ | (0.00 | ) | ||||
Weighted average common shares for the period (b): |
||||||||||||||||
Basic |
47,736 | 46,975 | 47,256 | 42,490 | ||||||||||||
Fully-diluted |
47,736 | 46,975 | 47,256 | 42,734 |
(a) | Includes non-cash lease expense of $1.5 million for the three months ended December 31, 2010 and 2009, respectively, and $5.9 million and $6.0 million for the twelve months ended December 31, 2010 and 2009, respectively, related to the effect of recognizing the Gaylord Palms ground lease expense on a straight-line basis. | |
(b) | Reflects 6,000,000 shares of common stock issued in a public offering in the third quarter of 2009. |
Dec. 31, | Dec. 31, | |||||||
2010 | 2009 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents unrestricted |
$ | 124,398 | $ | 180,029 | ||||
Cash and cash equivalents restricted |
1,150 | 1,150 | ||||||
Trade receivables, net |
31,793 | 39,864 | ||||||
Income tax receivable |
2,395 | 28,796 | ||||||
Estimated fair value of derivative assets |
22 | | ||||||
Deferred income taxes |
6,495 | 2,525 | ||||||
Other current assets |
46,597 | 50,768 | ||||||
Current assets of discontinued operations |
| 2,444 | ||||||
Total current assets |
212,850 | 305,576 | ||||||
Property and equipment, net of accumulated depreciation |
2,201,445 | 2,149,782 | ||||||
Notes receivable, net of current portion |
142,651 | 142,311 | ||||||
Long-term deferred financing costs |
12,521 | 18,081 | ||||||
Other long-term assets |
51,065 | 44,858 | ||||||
Long-term assets of discontinued operations |
401 | 415 | ||||||
Total assets |
$ | 2,620,933 | $ | 2,661,023 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt and capital lease obligations (a) |
$ | 58,574 | $ | 1,814 | ||||
Accounts payable and accrued liabilities |
175,343 | 148,660 | ||||||
Estimated fair value of derivative liabilities |
12,475 | | ||||||
Current liabilities of discontinued operations |
357 | 3,872 | ||||||
Total current liabilities |
246,749 | 154,346 | ||||||
Long-term debt and capital lease obligations, net of current portion |
1,100,641 | 1,176,874 | ||||||
Deferred income taxes |
101,140 | 100,590 | ||||||
Estimated fair value of derivative liabilities |
| 25,661 | ||||||
Other long-term liabilities |
142,200 | 124,377 | ||||||
Long-term liabilities of discontinued operations |
451 | 491 | ||||||
Stockholders equity |
1,029,752 | 1,078,684 | ||||||
Total liabilities and stockholders equity |
$ | 2,620,933 | $ | 2,661,023 | ||||
(a) | Reflects a portion of the Companys $360 million 3.75% Convertible Notes being classified as current as a result of their convertibility in the first quarter of 2011. |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | |||||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||||||
$ | Margin | $ | Margin | $ | Margin | $ | Margin | |||||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||||||||||||
Revenue |
$ | 213,329 | 100.0 | % | $ | 246,592 | 100.0 | % | $ | 769,961 | 100.0 | % | $ | 872,845 | 100.0 | % | ||||||||||||||||
Net loss |
$ | (32,778 | ) | -15.4 | % | $ | (600 | ) | -0.2 | % | $ | (89,128 | ) | -11.6 | % | $ | (23 | ) | 0.0 | % | ||||||||||||
Loss (income) from discontinued operations, net of taxes |
255 | 0.1 | % | 65 | 0.0 | % | (3,070 | ) | -0.4 | % | 7,137 | 0.8 | % | |||||||||||||||||||
(Benefit) provision for income taxes |
(12,593 | ) | -5.9 | % | (2,015 | ) | -0.8 | % | (40,718 | ) | -5.3 | % | 9,743 | 1.1 | % | |||||||||||||||||
Other (gains) and losses, net |
752 | 0.4 | % | 573 | 0.2 | % | 535 | 0.1 | % | (2,847 | ) | -0.3 | % | |||||||||||||||||||
Net loss (gain) on extinguishment of debt |
| 0.0 | % | 6,049 | 2.5 | % | (1,299 | ) | -0.2 | % | (18,677 | ) | -2.1 | % | ||||||||||||||||||
(Income) loss from unconsolidated companies |
(491 | ) | -0.2 | % | 152 | 0.1 | % | (608 | ) | -0.1 | % | 5 | 0.0 | % | ||||||||||||||||||
Interest expense, net |
17,225 | 8.1 | % | 17,411 | 7.1 | % | 68,302 | 8.9 | % | 61,505 | 7.0 | % | ||||||||||||||||||||
Operating (loss) income |
(27,630 | ) | -13.0 | % | 21,635 | 8.8 | % | (65,986 | ) | -8.6 | % | 56,843 | 6.5 | % | ||||||||||||||||||
Depreciation & amortization |
27,285 | 12.8 | % | 30,383 | 12.3 | % | 105,561 | 13.7 | % | 116,567 | 13.4 | % | ||||||||||||||||||||
Adjusted EBITDA |
(345 | ) | -0.2 | % | 52,018 | 21.1 | % | 39,575 | 5.1 | % | 173,410 | 19.9 | % | |||||||||||||||||||
Preopening costs |
23,573 | 11.1 | % | | 0.0 | % | 55,287 | 7.2 | % | | 0.0 | % | ||||||||||||||||||||
Impairment charges |
2,237 | 1.0 | % | | 0.0 | % | 44,970 | 5.8 | % | | 0.0 | % | ||||||||||||||||||||
Other non-cash expenses |
1,479 | 0.7 | % | 1,503 | 0.6 | % | 5,917 | 0.8 | % | 6,017 | 0.7 | % | ||||||||||||||||||||
Stock option expense |
619 | 0.3 | % | 601 | 0.2 | % | 2,738 | 0.4 | % | 7,595 | 0.9 | % | ||||||||||||||||||||
Other gains and (losses), net |
(752 | ) | -0.4 | % | (573 | ) | -0.2 | % | (535 | ) | -0.1 | % | 2,847 | 0.3 | % | |||||||||||||||||
Loss on sales of assets |
752 | 0.4 | % | 574 | 0.2 | % | 1,091 | 0.1 | % | 713 | 0.1 | % | ||||||||||||||||||||
CCF |
$ | 27,563 | 12.9 | % | $ | 54,123 | 21.9 | % | $ | 149,043 | 19.4 | % | $ | 190,582 | 21.8 | % | ||||||||||||||||
Adjusted Hospitality segment (excludes Gaylord Opryland and Other, includes Nashville Radisson) (a) |
||||||||||||||||||||||||||||||||
Revenue |
$ | 161,190 | 100.0 | % | $ | 148,339 | 100.0 | % | $ | 608,772 | 100.0 | % | $ | 567,140 | 100.0 | % | ||||||||||||||||
Operating income |
18,702 | 11.6 | % | 14,986 | 10.1 | % | 92,238 | 15.2 | % | 74,681 | 13.2 | % | ||||||||||||||||||||
Depreciation & amortization |
16,951 | 10.5 | % | 19,663 | 13.3 | % | 67,950 | 11.2 | % | 76,484 | 13.5 | % | ||||||||||||||||||||
Other non-cash expenses |
1,479 | 0.9 | % | 1,503 | 1.0 | % | 5,917 | 1.0 | % | 6,017 | 1.1 | % | ||||||||||||||||||||
Stock option expense |
135 | 0.1 | % | 184 | 0.1 | % | 797 | 0.1 | % | 913 | 0.2 | % | ||||||||||||||||||||
Other gains and (losses), net |
(124 | ) | -0.1 | % | (222 | ) | -0.1 | % | (371 | ) | -0.1 | % | (371 | ) | -0.1 | % | ||||||||||||||||
Loss on sales of assets |
124 | 0.1 | % | 222 | 0.1 | % | 371 | 0.1 | % | 264 | 0.0 | % | ||||||||||||||||||||
CCF |
$ | 37,267 | 23.1 | % | $ | 36,336 | 24.5 | % | $ | 166,902 | 27.4 | % | $ | 157,988 | 27.9 | % | ||||||||||||||||
Gaylord Palms, Texan and National (excludes Gaylord Opryland, Nashville Radisson and Other) (a) |
||||||||||||||||||||||||||||||||
Revenue |
$ | 159,470 | 100.0 | % | $ | 146,356 | 100.0 | % | $ | 602,694 | 100.0 | % | $ | 559,907 | 100.0 | % | ||||||||||||||||
Operating income |
18,419 | 11.6 | % | 14,591 | 10.0 | % | 91,707 | 15.2 | % | 73,580 | 13.1 | % | ||||||||||||||||||||
Depreciation & amortization |
16,798 | 10.5 | % | 19,490 | 13.3 | % | 67,327 | 11.2 | % | 75,822 | 13.5 | % | ||||||||||||||||||||
Other non-cash expenses |
1,479 | 0.9 | % | 1,503 | 1.0 | % | 5,917 | 1.0 | % | 6,017 | 1.1 | % | ||||||||||||||||||||
Stock option expense |
135 | 0.1 | % | 184 | 0.1 | % | 797 | 0.1 | % | 913 | 0.2 | % | ||||||||||||||||||||
Other gains and (losses), net |
(124 | ) | -0.1 | % | (221 | ) | -0.2 | % | (371 | ) | -0.1 | % | (370 | ) | -0.1 | % | ||||||||||||||||
Loss on sales of assets |
124 | 0.1 | % | 222 | 0.2 | % | 371 | 0.1 | % | 264 | 0.0 | % | ||||||||||||||||||||
CCF |
$ | 36,831 | 23.1 | % | $ | 35,769 | 24.4 | % | $ | 165,748 | 27.5 | % | $ | 156,226 | 27.9 | % | ||||||||||||||||
Gaylord Opryland (a) |
||||||||||||||||||||||||||||||||
Revenue |
$ | 37,666 | 100.0 | % | $ | 82,719 | 100.0 | % | $ | 113,308 | 100.0 | % | $ | 247,053 | 100.0 | % | ||||||||||||||||
Operating (loss) income |
(27,800 | ) | -73.8 | % | 18,875 | 22.8 | % | (55,298 | ) | -48.8 | % | 37,304 | 15.1 | % | ||||||||||||||||||
Depreciation & amortization |
6,636 | 17.6 | % | 6,307 | 7.6 | % | 23,039 | 20.3 | % | 24,658 | 10.0 | % | ||||||||||||||||||||
Preopening costs |
23,614 | 62.7 | % | | 0.0 | % | 53,445 | 47.2 | % | | 0.0 | % | ||||||||||||||||||||
Stock option expense |
62 | 0.2 | % | 104 | 0.1 | % | 216 | 0.2 | % | 553 | 0.2 | % | ||||||||||||||||||||
Other gains and (losses), net |
(562 | ) | -1.5 | % | 1 | 0.0 | % | (568 | ) | -0.5 | % | 1 | 0.0 | % | ||||||||||||||||||
Loss (gain) on sales of assets |
562 | 1.5 | % | (1 | ) | 0.0 | % | 568 | 0.5 | % | (1 | ) | 0.0 | % | ||||||||||||||||||
CCF |
$ | 2,512 | 6.7 | % | $ | 25,286 | 30.6 | % | $ | 21,402 | 18.9 | % | $ | 62,515 | 25.3 | % | ||||||||||||||||
Other Hospitality (a) |
||||||||||||||||||||||||||||||||
Revenue |
$ | 233 | 100.0 | % | $ | (77 | ) | 100.0 | % | $ | 858 | 100.0 | % | $ | (39 | ) | 100.0 | % | ||||||||||||||
Operating income |
895 | 384.1 | % | 459 | -596.1 | % | 1,373 | 160.0 | % | 186 | -476.9 | % | ||||||||||||||||||||
Depreciation & amortization |
2 | 0.9 | % | 60 | -77.9 | % | 128 | 14.9 | % | 302 | -774.4 | % | ||||||||||||||||||||
Preopening costs |
(53 | ) | -22.7 | % | | 0.0 | % | (53 | ) | -6.2 | % | | 0.0 | % | ||||||||||||||||||
Other gains and (losses), net |
| 0.0 | % | (300 | ) | 389.6 | % | | 0.0 | % | (354 | ) | 907.7 | % | ||||||||||||||||||
Loss on sales of assets |
| 0.0 | % | 300 | -389.6 | % | | 0.0 | % | 354 | -907.7 | % | ||||||||||||||||||||
CCF |
$ | 844 | 362.2 | % | $ | 519 | -674.0 | % | $ | 1,448 | 168.8 | % | $ | 488 | -1251.3 | % | ||||||||||||||||
Opry and Attractions segment (a) |
||||||||||||||||||||||||||||||||
Revenue |
$ | 14,216 | 100.0 | % | $ | 15,589 | 100.0 | % | $ | 46,918 | 100.0 | % | $ | 58,599 | 100.0 | % | ||||||||||||||||
Operating income (loss) |
879 | 6.2 | % | 2,187 | 14.0 | % | (658 | ) | -1.4 | % | 5,050 | 8.6 | % | |||||||||||||||||||
Depreciation & amortization |
1,271 | 8.9 | % | 1,180 | 7.6 | % | 4,710 | 10.0 | % | 4,674 | 8.0 | % | ||||||||||||||||||||
Preopening costs |
12 | 0.1 | % | | 0.0 | % | 1,895 | 4.0 | % | | 0.0 | % | ||||||||||||||||||||
Stock option expense |
38 | 0.3 | % | 49 | 0.3 | % | 110 | 0.2 | % | 239 | 0.4 | % | ||||||||||||||||||||
Other gains and (losses), net |
(67 | ) | -0.5 | % | | 0.0 | % | (99 | ) | -0.2 | % | 3,613 | 6.2 | % | ||||||||||||||||||
Loss (gain) on sales of assets |
67 | 0.5 | % | | 0.0 | % | 99 | 0.2 | % | (2 | ) | 0.0 | % | |||||||||||||||||||
CCF |
$ | 2,200 | 15.5 | % | $ | 3,416 | 21.9 | % | $ | 6,057 | 12.9 | % | $ | 13,574 | 23.2 | % | ||||||||||||||||
Corporate and Other segment (a) |
||||||||||||||||||||||||||||||||
Revenue |
$ | 24 | $ | 22 | $ | 105 | $ | 92 | ||||||||||||||||||||||||
Operating loss |
(15,346 | ) | (14,872 | ) | (61,320 | ) | (60,378 | ) | ||||||||||||||||||||||||
Depreciation & amortization |
2,425 | 3,173 | 9,734 | 10,449 | ||||||||||||||||||||||||||||
Stock option expense |
372 | 264 | 1,520 | 5,890 | ||||||||||||||||||||||||||||
Other gains and (losses), net |
1 | (52 | ) | 381 | (42 | ) | ||||||||||||||||||||||||||
(Gain) loss on sales of assets |
(1 | ) | 53 | 53 | 98 | |||||||||||||||||||||||||||
CCF |
$ | (12,549 | ) | $ | (11,434 | ) | $ | (49,632 | ) | $ | (43,983 | ) | ||||||||||||||||||||
Casualty Loss (a) |
||||||||||||||||||||||||||||||||
Casualty loss expense |
$ | (4,960 | ) | $ | | $ | (92,321 | ) | $ | | ||||||||||||||||||||||
Insurance proceeds |
| | 50,000 | | ||||||||||||||||||||||||||||
Operating loss |
(4,960 | ) | | (42,321 | ) | | ||||||||||||||||||||||||||
Impairment charges |
2,237 | | 44,970 | | ||||||||||||||||||||||||||||
Stock option expense |
12 | | 95 | | ||||||||||||||||||||||||||||
Other gains and (losses), net |
| | 122 | | ||||||||||||||||||||||||||||
CCF |
$ | (2,711 | ) | $ | | $ | 2,866 | $ | | |||||||||||||||||||||||
(a) | Individual segments exclude effect of Casualty Loss, which is shown separately |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
HOSPITALITY OPERATING METRICS: |
||||||||||||||||
Adjusted Hospitality Segment (excludes Gaylord Opryland and Other, includes Nashville Radisson) |
||||||||||||||||
Occupancy |
70.4 | % | 65.5 | % | 72.1 | % | 65.4 | % | ||||||||
Average daily rate (ADR) |
$ | 163.26 | $ | 174.66 | $ | 169.63 | $ | 179.98 | ||||||||
RevPAR |
$ | 114.95 | $ | 114.34 | $ | 122.24 | $ | 117.68 | ||||||||
OtherPAR |
$ | 220.95 | $ | 194.78 | $ | 197.52 | $ | 180.21 | ||||||||
Total RevPAR |
$ | 335.90 | $ | 309.12 | $ | 319.76 | $ | 297.89 | ||||||||
Revenue |
$ | 161,190 | $ | 148,339 | $ | 608,772 | $ | 567,140 | ||||||||
CCF |
$ | 37,267 | $ | 36,336 | $ | 166,902 | $ | 157,988 | ||||||||
CCF Margin |
23.1 | % | 24.5 | % | 27.4 | % | 27.9 | % | ||||||||
Gaylord Palms, Texan and National (excludes Gaylord Opryland, Nashville Radisson and Other) |
||||||||||||||||
Occupancy |
71.3 | % | 65.5 | % | 73.4 | % | 65.7 | % | ||||||||
Average daily rate (ADR) |
$ | 166.94 | $ | 179.67 | $ | 173.16 | $ | 184.95 | ||||||||
RevPAR |
$ | 119.00 | $ | 117.73 | $ | 127.04 | $ | 121.54 | ||||||||
OtherPAR |
$ | 233.81 | $ | 206.07 | $ | 209.05 | $ | 190.69 | ||||||||
Total RevPAR |
$ | 352.81 | $ | 323.80 | $ | 336.09 | $ | 312.23 | ||||||||
Revenue |
$ | 159,470 | $ | 146,356 | $ | 602,694 | $ | 559,907 | ||||||||
CCF |
$ | 36,831 | $ | 35,769 | $ | 165,748 | $ | 156,226 | ||||||||
CCF Margin |
23.1 | % | 24.4 | % | 27.5 | % | 27.9 | % | ||||||||
Gaylord Opryland (a) |
||||||||||||||||
Occupancy |
66.3 | % | 78.4 | % | 65.4 | % | 66.5 | % | ||||||||
Average daily rate (ADR) |
$ | 142.46 | $ | 148.93 | $ | 144.38 | $ | 150.07 | ||||||||
RevPAR |
$ | 94.43 | $ | 116.72 | $ | 94.41 | $ | 99.74 | ||||||||
OtherPAR |
$ | 183.93 | $ | 195.58 | $ | 139.86 | $ | 135.36 | ||||||||
Total RevPAR |
$ | 278.36 | $ | 312.30 | $ | 234.27 | $ | 235.10 | ||||||||
Revenue |
$ | 37,666 | $ | 82,719 | $ | 113,308 | $ | 247,053 | ||||||||
CCF |
$ | 2,512 | $ | 25,286 | $ | 21,402 | $ | 62,515 | ||||||||
CCF Margin |
6.7 | % | 30.6 | % | 18.9 | % | 25.3 | % | ||||||||
Gaylord Palms |
||||||||||||||||
Occupancy |
78.6 | % | 68.0 | % | 74.0 | % | 67.0 | % | ||||||||
Average daily rate (ADR) |
$ | 146.51 | $ | 169.69 | $ | 156.73 | $ | 176.13 | ||||||||
RevPAR |
$ | 115.09 | $ | 115.47 | $ | 116.00 | $ | 118.01 | ||||||||
OtherPAR |
$ | 201.59 | $ | 207.03 | $ | 188.75 | $ | 188.33 | ||||||||
Total RevPAR |
$ | 316.68 | $ | 322.50 | $ | 304.75 | $ | 306.34 | ||||||||
Revenue |
$ | 40,962 | $ | 41,716 | $ | 156,395 | $ | 157,209 | ||||||||
CCF |
$ | 8,690 | $ | 11,139 | $ | 40,386 | $ | 44,717 | ||||||||
CCF Margin |
21.2 | % | 26.7 | % | 25.8 | % | 28.4 | % | ||||||||
Gaylord Texan |
||||||||||||||||
Occupancy |
72.1 | % | 68.9 | % | 72.4 | % | 66.3 | % | ||||||||
Average daily rate (ADR) |
$ | 168.76 | $ | 158.70 | $ | 164.82 | $ | 165.13 | ||||||||
RevPAR |
$ | 121.61 | $ | 109.37 | $ | 119.27 | $ | 109.49 | ||||||||
OtherPAR |
$ | 279.69 | $ | 235.11 | $ | 229.19 | $ | 201.25 | ||||||||
Total RevPAR |
$ | 401.30 | $ | 344.48 | $ | 348.46 | $ | 310.74 | ||||||||
Revenue |
$ | 55,785 | $ | 47,887 | $ | 192,183 | $ | 171,357 | ||||||||
CCF |
$ | 17,872 | $ | 14,966 | $ | 63,020 | $ | 51,251 | ||||||||
CCF Margin |
32.0 | % | 31.3 | % | 32.8 | % | 29.9 | % | ||||||||
Gaylord National |
||||||||||||||||
Occupancy |
65.6 | % | 61.2 | % | 73.7 | % | 64.4 | % | ||||||||
Average daily rate (ADR) |
$ | 182.66 | $ | 205.39 | $ | 191.00 | $ | 206.86 | ||||||||
RevPAR |
$ | 119.77 | $ | 125.64 | $ | 140.69 | $ | 133.16 | ||||||||
OtherPAR |
$ | 221.80 | $ | 183.42 | $ | 208.11 | $ | 184.38 | ||||||||
Total RevPAR |
$ | 341.57 | $ | 309.06 | $ | 348.80 | $ | 317.54 | ||||||||
Revenue |
$ | 62,723 | $ | 56,753 | $ | 254,116 | $ | 231,341 | ||||||||
CCF |
$ | 10,269 | $ | 9,662 | $ | 62,342 | $ | 60,258 | ||||||||
CCF Margin |
16.4 | % | 17.0 | % | 24.5 | % | 26.0 | % | ||||||||
Nashville Radisson |
||||||||||||||||
Occupancy |
56.2 | % | 64.5 | % | 51.0 | % | 60.0 | % | ||||||||
Average daily rate (ADR) |
$ | 87.60 | $ | 92.09 | $ | 87.11 | $ | 91.71 | ||||||||
RevPAR |
$ | 49.26 | $ | 59.38 | $ | 44.40 | $ | 55.03 | ||||||||
OtherPAR |
$ | 12.42 | $ | 11.74 | $ | 10.56 | $ | 10.37 | ||||||||
Total RevPAR |
$ | 61.68 | $ | 71.12 | $ | 54.96 | $ | 65.40 | ||||||||
Revenue |
$ | 1,720 | $ | 1,983 | $ | 6,078 | $ | 7,233 | ||||||||
CCF |
$ | 436 | $ | 569 | $ | 1,154 | $ | 1,762 | ||||||||
CCF Margin |
25.3 | % | 28.7 | % | 19.0 | % | 24.4 | % | ||||||||
Other Hospitality (b) |
||||||||||||||||
Occupancy |
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||
Average daily rate (ADR) |
$ | | $ | | $ | | $ | | ||||||||
RevPAR |
$ | | $ | | $ | | $ | | ||||||||
OtherPAR |
$ | | $ | | $ | | $ | | ||||||||
Total RevPAR |
$ | | $ | | $ | | $ | | ||||||||
Revenue |
$ | 233 | $ | (77 | ) | $ | 858 | $ | (39 | ) | ||||||
CCF |
$ | 844 | $ | 519 | $ | 1,448 | $ | 488 | ||||||||
CCF Margin |
362.2 | % | -674.0 | % | 168.8 | % | -1251.3 | % |
(a) | Gaylord Opryland 2010 statistics are for the periods of time the hotel was open. | |
(b) | Includes other hospitality revenue and expense. |
GUIDANCE RANGE | ||||||||
FULL YEAR 2011 | ||||||||
Low | High | |||||||
Adjusted Gaylord Hotels |
||||||||
Estimated Operating Income/(Loss) |
$ | 102,000 | $ | 105,300 | ||||
Estimated Depreciation & Amortization |
69,400 | 72,000 | ||||||
Estimated Adjusted EBITDA |
$ | 171,400 | $ | 177,300 | ||||
Estimated Pre-Opening Costs |
0 | 0 | ||||||
Estimated Non-Cash Lease Expense |
5,800 | 6,000 | ||||||
Estimated Stock Option Expense |
800 | 1,200 | ||||||
Estimated Gains/(Losses), Net |
0 | 500 | ||||||
Estimated CCF |
$ | 178,000 | $ | 185,000 | ||||
Gaylord Opryland |
||||||||
Estimated Operating Income/(Loss) |
$ | 46,000 | $ | 47,400 | ||||
Estimated Depreciation & Amortization |
26,850 | 28,600 | ||||||
Estimated Adjusted EBITDA |
$ | 72,850 | $ | 76,000 | ||||
Estimated Pre-Opening Costs |
0 | 0 | ||||||
Estimated Non-Cash Lease Expense |
0 | 0 | ||||||
Estimated Stock Option Expense |
150 | 650 | ||||||
Estimated Gains/(Losses), Net |
0 | 350 | ||||||
Estimated CCF |
$ | 73,000 | $ | 77,000 | ||||
Opry and Attractions segment |
||||||||
Estimated Operating Income/(Loss) |
$ | 7,000 | $ | 8,300 | ||||
Estimated Depreciation & Amortization |
4,900 | 5,400 | ||||||
Estimated Adjusted EBITDA |
$ | 11,900 | $ | 13,700 | ||||
Estimated Pre-Opening Costs |
0 | 0 | ||||||
Estimated Stock Option Expense |
100 | 250 | ||||||
Estimated Gains/(Losses), Net |
0 | 50 | ||||||
Estimated CCF |
$ | 12,000 | $ | 14,000 | ||||
Corporate and Other segment |
||||||||
Estimated Operating Income/(Loss) |
($63,500 | ) | ($60,500 | ) | ||||
Estimated Depreciation & Amortization |
13,500 | 13,000 | ||||||
Estimated Adjusted EBITDA |
($50,000 | ) | ($47,500 | ) | ||||
Estimated Stock Option Expense |
1,800 | 1,500 | ||||||
Estimated Gains/(Losses), Net |
200 | 0 | ||||||
Estimated CCF |
($48,000 | ) | ($46,000 | ) | ||||
Note: | Adjusted Gaylord Hotels excludes Gaylord Opryland, but includes the Radisson |