Ryman Hospitality Properties, Inc. Reports First Quarter 2020 Results
First Quarter 2020 Results (as compared to First Quarter 2019):
- Hospitality RevPAR decreased 20.6% and Hospitality Total RevPAR decreased 16.3%
- Consolidated Net Income Available to Common Shareholders declined 258.2% to a loss of
$46.5 million including approximately$33 million in non-cash charges
- Consolidated Adjusted EBITDAre decreased 41.8% to
$66.9 million
- Adjusted Funds From Operations Available to Common Shareholders decreased 58.3% to
$32.4 million
- Consolidated Net Income Available to Common Shareholders, Adjusted EBITDAre and Adjusted Funds From Operations Available to Common Shareholders include
$14 million of COVID-19 related payroll costs
- Gross advanced room night of 288,771 room nights for all future years
- Early success rebooking approximately 167,000 COVID-19 related cancelled room nights, representing over
$75 million in total revenue as ofMay 1, 2020
- Successfully amended credit facility to obtain waivers of financial covenants through
March 31, 2021 and ensure access to undrawn revolver capacity
As we have done during periods of great uncertainty in the past, including
While the 2020 picture looks very different today than it did at the start of the first quarter, our team will navigate this crisis by focusing on our core differentiators as a company. We are pursuing opportunities to strengthen our relationship with our customers by offering flexible rebooking policies; we have secured the liquidity and covenant amendments needed to successfully navigate through this period of business interruption; and we are focused on supporting our employees so that we are in a strong position once it is practical and safe to begin reopening our businesses.
To that end, we continue to see encouraging activity from our meeting planning counterparts and have successfully rebooked approximately 167,000 room nights, which represents over
First Quarter 2020 Results (As Compared to First Quarter 2019):
Consolidated Results
($ in thousands, except per share amounts) | Three Months Ended | ||||||||||
2020 | 2019 | % ∆ | |||||||||
Total Revenue | $ | 313,030 | $ | 370,775 | -15.6% | ||||||
Operating Income | $ | 4,750 | $ | 53,964 | -91.2% | ||||||
Operating Income margin | 1.5% | 14.6% | -13.1pt | ||||||||
Net Income available to common shareholders 1 | $ | (46,516) | $ | 29,408 | -258.2% | ||||||
Net Income available to common shareholders margin | -14.9% | 7.9% | -22.8pt | ||||||||
Net Income available to common shareholders per diluted share | $ | 0.85 | $ | 0.57 | -249.1% | ||||||
Adjusted EBITDAre | $ | 66,875 | $ | 114,857 | -41.8% | ||||||
Adjusted EBITDAre margin | 21.4% | 31.0% | -9.6pt | ||||||||
Adjusted EBITDAre, excluding noncontrolling interest | $ | 59,169 | $ | 109,259 | -45.8% | ||||||
Adjusted EBITDAre, excluding noncontrolling interest margin | 18.9% | 29.5% | -10.6pt | ||||||||
Funds From Operations (FFO) available to common shareholders | $ | (1,760) | $ | 73,679 | -102.4% | ||||||
FFO available to common shareholders per diluted share | $ | 0.03 | $ | 1.42 | -102.3% | ||||||
Adjusted FFO available to common shareholders | $ | 32,430 | $ | 77,757 | -58.3% | ||||||
Adjusted FFO available to common shareholders per diluted share | $ | 0.59 | $ | 1.50 | -60.7% | ||||||
(1) Net Income available to common shareholders for the three months ended |
|||||||||||
including approximately |
|||||||||||
Note: For the Company’s definitions of Operating Income margin, Net Income available to common shareholders margin, Adjusted EBITDAre, Adjusted EBITDAre margin, Adjusted EBITDAre, excluding noncontrolling interest, Adjusted EBITDAre, excluding noncontrolling interest margin, FFO available to common shareholders, and Adjusted FFO available to common shareholders, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDAre to Net Income and a reconciliation of the non-GAAP financial measure Adjusted FFO available to common shareholders to Net Income, see “Calculation of GAAP Margin Figures,” “Non-GAAP Financial Measures,” “Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition,” “Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition,” “Adjusted FFO available to common shareholders Definition” and “Supplemental Financial Results” below.
Hospitality Segment
Hospitality Segment Results | |||||||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||
Three Months Ended | |||||||||||
2020 | 2019 | % ∆ | |||||||||
Hospitality Revenue (1) | $ | 285,671 | $ | 337,510 | -15.4% | ||||||
Hospitality Operating Income (1) (2) | $ | 19,143 | $ | 59,629 | -67.9% | ||||||
Hospitality Operating Income margin (1) | 6.7% | 17.7% | -11.0pt | ||||||||
Hospitality Adjusted EBITDAre (1) | $ | 76,164 | $ | 114,297 | -33.4% | ||||||
Hospitality Adjusted EBITDAre margin (1) | 26.7% | 33.9% | -7.2pt | ||||||||
Hospitality Performance Metrics (1) | |||||||||||
Occupancy | 57.1% | 72.3% | -15.2pt | ||||||||
Average Daily Rate (ADR) | $ | 202.09 | $ | 201.07 | 0.5% | ||||||
RevPAR | $ | 115.36 | $ | 145.30 | -20.6% | ||||||
Total RevPAR | $ | 310.51 | $ | 370.93 | -16.3% | ||||||
Gross Definite Rooms Nights Booked | 288,771 | 395,967 | -27.1% | ||||||||
Net Definite Rooms Nights Booked | (415,754 | ) | 273,453 | -252.0% | |||||||
Group Attrition (as % of contracted block) | 16.5 | % | 13.4 | % | 3.1pt | ||||||
Cancellations ITYFTY (3) | 559,448 | 24,939 | 2143.3% | ||||||||
(1) Includes approximately 15,700 room nights out of service during the first quarter 2019 reltaed to the Gaylord Opryland rooms renovation project | |||||||||||
(2) Includes |
|||||||||||
(3) "ITYFTY" represents In The Year For The Year. |
Note: For the Company’s definitions of
Gaylord Opryland
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||
Three Months Ended | |||||||||||||
2020 | 2019 | % ∆ | |||||||||||
Revenue | $ | 76,127 | $ | 88,958 | -14.4% | ||||||||
Operating Income | $ | 14,005 | $ | 21,746 | -35.6% | ||||||||
Operating Income margin | 18.4% | 24.4% | -6.0pt | ||||||||||
Adjusted EBITDAre | $ | 21,520 | $ | 30,243 | -28.8% | ||||||||
Adjusted EBITDAre margin | 28.3% | 34.0% | -5.7pt | ||||||||||
Occupancy | 60.4% | 74.2% | -13.8pt | ||||||||||
Average daily rate (ADR) | $ | 194.54 | $ | 191.53 | 1.6% | ||||||||
RevPAR | $ | 117.46 | $ | 142.10 | -17.3% | ||||||||
Total RevPAR | $ | 289.67 | $ | 342.25 | -15.4% |
Gaylord Opryland Highlights for First Quarter 2020 (As Compared to First Quarter 2019):
- Occupancy of 60.4% was down 13.8 percentage points while ADR of
$194.54 increased 1.6%. RevPAR declined 17.3% to$117.46 and Total RevPAR declined 15.4% to$289.67 on total revenue of$76.1 million , representing a 14.4% decrease. Operating Income decreased 35.6% to$14.0 million , and Adjusted EBITDAre decreased 28.8% to$21.5 million . - During January and February, Total RevPAR grew 9.0%, and Adjusted EBITDAre grew 11.8%, driven by a mix shift toward Association room nights, higher occupancy and higher food and beverage revenue, which benefitted from the increase in overall group room nights.
- In March, Gaylord Opryland generated a modest Operating Loss and slightly positive Adjusted EBITDAre despite the impact of COVID-19 related costs, with occupancy slightly above 30% for the month.
- The hotel began its temporary closure on
March 26 th. Total COVID-19 related expenses in the quarter were approximately$2.4 million .
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||
Three Months Ended | |||||||||||||
2020 | 2019 | % ∆ | |||||||||||
Revenue | $ | 45,375 | $ | 59,916 | -24.3% | ||||||||
Operating Income | $ | 7,072 | $ | 17,600 | -59.8% | ||||||||
Operating Income margin | 15.6% | 29.4% | -13.8pt | ||||||||||
Adjusted EBITDAre | $ | 12,598 | $ | 23,619 | -46.7% | ||||||||
Adjusted EBITDAre margin | 27.8% | 39.4% | -11.6pt | ||||||||||
Occupancy | 62.6% | 82.8% | -20.2pt | ||||||||||
Average daily rate (ADR) | $ | 216.67 | $ | 213.38 | 1.5% | ||||||||
RevPAR | $ | 135.56 | $ | 176.57 | -23.2% | ||||||||
Total RevPAR | $ | 352.14 | $ | 470.16 | -25.1% |
Gaylord Palms Highlights for First Quarter 2020 (As Compared to First Quarter 2019):
- Occupancy of 62.6% was down 20.2 percentage points while ADR of
$216.67 increased 1.5%. RevPAR declined 23.2% to$135.56 and Total RevPAR declined 25.1% to$352.14 on total revenue of$45.4 million , representing a 24.3% decrease. Operating Income decreased 59.8% to$7.1 million , and Adjusted EBITDAre decreased 46.7% to$12.6 million . - The quarter was disproportionately affected by the timing of certain groups’ stays, which were concentrated in the later portion of the quarter after the Company’s COVID-19 mitigation efforts were implemented.
- During January and February, Total RevPAR increased 1.5% driven by higher occupancy levels, partially offset by a slight decline in ADR and food and beverage revenue in the period.
- In March,
Gaylord Palms generated a modest Operating Loss and modestly negative Adjusted EBITDAre, including the impact of costs related to COVID-19. Occupancy was below 30%. - The hotel began its temporary closure on
March 25 th. Total COVID-19 related expenses in the quarter were approximately$1.4 million .
Gaylord Texan
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||
Three Months Ended | |||||||||||||
2020 | 2019 | % ∆ | |||||||||||
Revenue | $ | 55,996 | $ | 72,039 | -22.3% | ||||||||
Operating Income | $ | 13,379 | $ | 22,354 | -40.1% | ||||||||
Operating Income margin | 23.9% | 31.0% | -7.1pt | ||||||||||
Adjusted EBITDAre | $ | 19,842 | $ | 28,998 | -31.6% | ||||||||
Adjusted EBITDAre margin | 35.4% | 40.3% | -4.9pt | ||||||||||
Occupancy | 56.3% | 77.9% | -21.6pt | ||||||||||
Average daily rate (ADR) | $ | 204.70 | $ | 198.23 | 3.3% | ||||||||
RevPAR | $ | 115.26 | $ | 154.39 | -25.3% | ||||||||
Total RevPAR | $ | 339.22 | $ | 441.25 | -23.1% |
Gaylord Texan Highlights for First Quarter 2020 (As Compared to First Quarter 2019):
- Occupancy of 56.3% was down 21.6 percentage points while ADR of
$204.70 increased 3.3%. RevPAR declined 25.3% to$115.26 and Total RevPAR declined 23.1% to$339.22 on total revenue of$56.0 million , representing a 22.3% decline. Operating Income decreased 40.1% to$13.4 million , and Adjusted EBITDAre decreased 31.6% to$19.8 million . - During January and February, Total RevPAR grew 2.1% as an increase in total rooms nights sold was partially offset by a shift towards outlet spending and away from banquets and catering.
- In March, Gaylord Texan generated a modest Operating Loss but modestly positive Adjusted EBITDAre despite the impact of COVID-19 related costs. Occupancy was slightly above 20%.
- The hotel began its temporary closure on
March 25 th. Total COVID-19 related expenses in the quarter were approximately$0.9 million .
Gaylord National
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||
Three Months Ended | |||||||||||||
2020 | 2019 | % ∆ | |||||||||||
Revenue | $ | 49,394 | $ | 65,630 | -24.7% | ||||||||
Operating Income (Loss) | $ | (12,921) | $ | 6,234 | -307.3% | ||||||||
Operating Income margin | -26.2% | 9.5% | -35.7pt | ||||||||||
Adjusted EBITDAre | $ | 1,313 | $ | 15,793 | -91.7% | ||||||||
Adjusted EBITDAre margin | 2.7% | 24.1% | -21.4pt | ||||||||||
Occupancy | 51.9% | 72.0% | -20.1pt | ||||||||||
Average daily rate (ADR) | $ | 207.08 | $ | 218.38 | -5.2% | ||||||||
RevPAR | $ | 107.51 | $ | 157.12 | -31.6% | ||||||||
Total RevPAR | $ | 271.94 | $ | 365.34 | -25.6% |
Gaylord National Highlights for First Quarter 2020 (As Compared to First Quarter 2019):
- Occupancy of 51.9% was down 20.1 percentage points while ADR of
$207.08 decreased 5.2%. RevPAR declined 31.6% to$107.51 and Total RevPAR declined 25.6% to$271.94 on total revenue of$49.4 million , representing a 24.7% decline. Operating Income decreased 307.3% to a loss of$12.9 million , and Adjusted EBITDAre decreased 91.7% to$1.3 million . - During January and February, Total RevPAR grew 9.1% driven by increases in occupancy and ADR, as well as by higher outside the room spend on banquets and catering.
- In March, Gaylord National generated both an Operating Loss and an Adjusted EBITDAre loss, including the impact of COVID-19 related costs. The significant declines in occupancy led to a larger impact on profitability given the higher cost structure at Gaylord National as compared to our other
Gaylord Hotels . - The hotel began its temporary closure on
March 25 th. Total COVID-19 related expenses in the quarter were approximately$4.4 million , which includes the impact of paying both employer and employee portions of medical premiums.
Gaylord Rockies
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
2020 | 2019 | % ∆ | |||||||||||||||||||
Revenue | $ | 54,598 | $ | 45,243 | 20.7% | ||||||||||||||||
Operating Loss (1) | $ | (1,739) | $ | (8,770) | 80.2% | ||||||||||||||||
Operating Loss margin | -3.2% | -19.4% | 16.2pt | ||||||||||||||||||
Adjusted EBITDAre (1) | $ | 20,870 | $ | 14,427 | 44.7% | ||||||||||||||||
Adjusted EBITDAre margin | 38.2% | 31.9% | 6.3pt | ||||||||||||||||||
Occupancy | 57.4% | 55.4% | 2.0pt | ||||||||||||||||||
Average daily rate (ADR) | $ | 203.31 | $ | 196.81 | 3.3% | ||||||||||||||||
RevPAR | $ | 116.63 | $ | 109.13 | 6.9% | ||||||||||||||||
Total RevPAR | $ | 399.72 | $ | 334.91 | 19.4% |
Gaylord Rockies Highlights for First Quarter 2020 (As Compared to First Quarter 2019):
- Occupancy of 57.4% was up 2.0 percentage points while ADR of
$203.31 increased 3.3%. RevPAR increased 6.9% to$116.63 and Total RevPAR increased 19.4% to$399.72 on total revenue of$54.6 million , representing an increase of 20.7%. Operating Loss improved 80.2% to a loss of$1.7 million , and Adjusted EBITDAre increased 44.7% to$20.9 million . - During January and February, revenue growth was strong with Total RevPAR increasing 77.5% compared to the 2019 period due primarily to the fact that the hotel had recently opened in
December 2018 and was growing its group business. Higher corporate and association room nights also drove strong food and beverage spend. - In March, Gaylord Rockies generated an Operating Loss but delivered positive Adjusted EBITDAre, despite the impact of COVID-19 related costs. Average occupancy was slightly below 30%.
- The hotel began its temporary closure on
March 25 th. Total COVID-19 related expenses in the quarter were approximately$1.1 million .
Entertainment Segment
On
Three Months Ended | |||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | % ∆ | ||||||||||||||||||||||
Revenue | $ | 27,359 | $ | 33,265 | -17.8% | ||||||||||||||||||||
Operating Income/(Loss)1 | $ | (5,786) | $ | 3,736 | -254.9% | ||||||||||||||||||||
Operating Income/(Loss) margin | -21.1% | 11.2% | -32.3pt | ||||||||||||||||||||||
Adjusted EBITDAre | $ | (3,280) | $ | 7,883 | -141.6% | ||||||||||||||||||||
Adjusted EBITDAre margin | -12.0% | 23.7% | -35.7pt | ||||||||||||||||||||||
(1) Total COVID-19 related expenses were approximately |
Reed continued, “As with our hospitality businesses, we took quick, decisive actions across our managed entertainment assets during the month of March to protect employee, artist and guest safety. We are monitoring local and state health guidelines for each of the markets in which we operate, and we look forward to reopening each of these venues as soon as it is safe to do so. In the meantime, we are pleased to keep the nearly 95-year tradition of the Grand
Corporate and Other Segment
For the three months ended
Three Months Ended | ||||||||||||||||||||||||
($ in thousands) | 2020 | 2019 | % ∆ | |||||||||||||||||||||
Operating Loss1 | ($ | 8,607 | ) | ($ | 9,401 | ) | 8.4 | % | ||||||||||||||||
Adjusted EBITDAre | ($ | 6,009 | ) | ($ | 7,323 | ) | 17.9 | % | ||||||||||||||||
(1) Total COVID-19 related expenses were approximately |
Corporate and Other Segment Operating Loss and Adjusted EBITDAre loss for first quarter 2020 were reduced compared to the year ago period due to COVID-19 related cost containment initiatives.
Reed concluded, “As we prepare for the possibility that COVID-19 may present a threat for some time, I am heartened by the fact that our company and the communities in which we operate are in a good position to weather the storm, and our customers are eager to return to us. Indeed, work is already underway across our portfolio to create flexible, yet comprehensive reopening plans that will allow our businesses to operate through several stages of recovery. I am confident that we will overcome these challenges and emerge a stronger, more nimble organization and look forward to updating you as we have more to share about our recovery plans.”
Dividend Update
The Company paid its first quarter 2020 cash dividend of
Balance Sheet/Liquidity Update
As of
As previously disclosed, we have taken steps to both preserve and maximize liquidity in this environment while also investing for the future. With this in mind, we have suspended or eliminated
On
Guidance
The Company withdrew its earnings guidance for Fiscal Year 2020 on
Earnings Call Information
About
* The Company is the sole owner of
Cautionary Note Regarding Forward-Looking Statements
This press release contains statements as to the Company’s beliefs and expectations of the outcome of future events that are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. Examples of these statements include, but are not limited to, statements regarding the future performance of our business, estimated capital expenditures, new projects or investments, out-of-service rooms, the expected approach to making dividend payments, the board’s ability to alter the dividend policy at any time and other business or operational issues. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These include the risks and uncertainties associated with the COVID-19 pandemic, including the effects of the COVID-19 pandemic on us and the hospitality and entertainment industries generally, the effects of the COVID-19 pandemic on the demand for travel, transient and group business (including government-imposed restrictions), levels of consumer confidence in the safety of travel and group gathering as a result of COVID-19, the duration and severity of the COVID-19 pandemic in
Additional Information
This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent annual report on Form 10-K and subsequent filings. Copies of our reports are available on our website at no expense at www.rymanhp.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.
Calculation of RevPAR and Total RevPAR
We calculate revenue per available room (“RevPAR”) for our hotels by dividing room revenue by room nights available to guests for the period. We calculate total revenue per available room (“Total RevPAR”) for our hotels by dividing the sum of room revenue, food & beverage and other ancillary services revenue by room nights available to guests for the period. Rooms out of service for renovation are included in room nights available. For the three months ended
Calculation of GAAP Margin Figures
We calculate Net Income available to common shareholders margin by dividing GAAP consolidated Net Income available to common shareholders by GAAP consolidated Total Revenue. We calculate consolidated, segment or property-level Operating Income Margin by dividing consolidated, segment or property-level GAAP Operating Income by consolidated, segment or property-level GAAP Revenue.
Non-GAAP Financial Measures
We present the following non-GAAP financial measures we believe are useful to investors as key measures of our operating performance:
Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition
We calculate EBITDAre, which is defined by the
Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition
We calculate consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest Margin by dividing consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest by GAAP consolidated Total Revenue. We calculate consolidated, segment, or property-level Adjusted EBITDAre Margin by dividing consolidated-, segment-, or property-level Adjusted EBITDAre by consolidated, segment, or property-level GAAP Revenue. We believe Adjusted EBITDAre, Excluding Noncontrolling Interest Margin is useful to investors in evaluating our operating performance because this non-GAAP financial measure helps investors evaluate and compare the results of our operations from period to period by presenting a ratio showing the quantitative relationship between Adjusted EBITDAre, Excluding Noncontrolling Interest and GAAP consolidated Total Revenue or segment or property-level GAAP Revenue, as applicable.
Adjusted FFO available to common shareholders Definition
We calculate FFO, which definition is clarified by NAREIT in its
We believe that the presentation of FFO available to common shareholders, Adjusted FFO available to common shareholders, and Adjusted FFO available to common shareholders (excluding maintenance capex) provide useful information to investors regarding the performance of our ongoing operations because it is a measure of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items which we believe are not indicative of the performance of our underlying hotel properties. We believe that these items are more representative of our asset base than our ongoing operations. We also use FFO available to common shareholders, Adjusted FFO available to common shareholders, and Adjusted FFO available to common shareholders (excluding maintenance capex) as measures in determining our results after considering the impact of our capital structure. A reconciliation of Net Income (loss) to FFO available to common shareholders and a reconciliation of Net Income (loss) available to common shareholders to Adjusted FFO available to common shareholders and Adjusted FFO available to common shareholders (excluding maintenance capex) is set forth below under “Supplemental Financial Results.”
We caution investors that amounts presented in accordance with our definitions of Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, FFO available to common shareholders, Adjusted FFO available to common shareholders and Adjusted FFO available to common shareholders (excluding maintenance capex) may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, FFO available to common shareholders, Adjusted FFO available to common shareholders, and Adjusted FFO available to common shareholders (excluding maintenance capex), and any related per share measures, should not be considered as alternative measures of our Net Income (loss), operating performance, cash flow or liquidity. Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, FFO available to common shareholders, Adjusted FFO available to common shareholders, and Adjusted FFO available to common shareholders (excluding maintenance capex) may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that Adjusted EBITDAre, Adjusted EBITDAre, Excluding Noncontrolling Interest, Adjusted EBITDAre, Excluding Noncontrolling Interest Margin, FFO available to common shareholders, Adjusted FFO available to common shareholders, and Adjusted FFO available to common shareholders (excluding maintenance capex) can enhance an investor’s understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily better indicators of any trend as compared to GAAP measures such as Net Income (loss), Net Income Margin, Operating Income (loss), Operating Income Margin, or cash flow from operations. In addition, you should be aware that adverse economic and market and other conditions may harm our cash flow.
Investor Relations Contacts: | Media Contacts: |
(615) 316-6588 | (615) 316-6725 |
mfioravanti@rymanhp.com | ssullivan@rymanhp.com |
~or~ | ~or~ |
(615) 316-6344 | (929) 266-6315 |
tsiefert@rymanhp.com | robert.winters@alpha-ir.com |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||
Unaudited | |||||||||
(In thousands, except per share data) | |||||||||
Three Months Ended | |||||||||
2020 | 2019 | ||||||||
Revenues : | |||||||||
Rooms | $ | 106,128 | $ | 132,212 | |||||
Food and beverage | 145,750 | 171,143 | |||||||
Other hotel revenue | 33,793 | 34,155 | |||||||
Entertainment | 27,359 | 33,265 | |||||||
Total revenues | 313,030 | 370,775 | |||||||
Operating expenses: | |||||||||
Rooms | 32,308 | 34,969 | |||||||
Food and beverage | 83,811 | 91,359 | |||||||
Other hotel expenses | 90,474 | 90,939 | |||||||
Management fees | 5,492 | 9,756 | |||||||
Total hotel operating expenses | 212,085 | 227,023 | |||||||
Entertainment | 29,346 | 25,641 | |||||||
Corporate | 8,136 | 9,004 | |||||||
Preopening costs | 801 | 2,134 | |||||||
Gain on sale of assets | (1,261 | ) | - | ||||||
Credit loss on held-to-maturity securities | 5,828 | - | |||||||
Depreciation and amortization | 53,345 | 53,009 | |||||||
Total operating expenses | 308,280 | 316,811 | |||||||
Operating income | 4,750 | 53,964 | |||||||
Interest expense, net of amounts capitalized | (29,358 | ) | (32,087 | ) | |||||
Interest income | 2,371 | 2,908 | |||||||
Loss from joint ventures | (1,895 | ) | - | ||||||
Other gains and (losses), net | 195 | (141 | ) | ||||||
Income (loss) before income taxes | (23,937 | ) | 24,644 | ||||||
Provision for income taxes | (26,799 | ) | (1,974 | ) | |||||
Net income (Loss) | (50,736 | ) | 22,670 | ||||||
Net loss attributable to noncontrolling interest in consolidated joint venture | 4,220 | 6,738 | |||||||
Net income (loss) available to common shareholders | $ | (46,516 | ) | $ | 29,408 | ||||
Basic income (loss) per share available to common shareholders | $ | (0.85 | ) | $ | 0.57 | ||||
Diluted income (loss) per share available to common shareholders | $ | (0.85 | ) | $ | 0.57 | ||||
Weighted average common shares for the period: | |||||||||
Basic | 54,911 | 51,349 | |||||||
Diluted | 54,911 | 51,949 | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
Unaudited | |||||||||
(In thousands) | |||||||||
2020 | 2019 | ||||||||
ASSETS: | |||||||||
Property and equipment, net of accumulated depreciation | $ | 3,129,977 | $ | 3,130,252 | |||||
Cash and cash equivalents - unrestricted | 662,156 | 362,430 | |||||||
Cash and cash equivalents - restricted | 64,501 | 57,966 | |||||||
Notes receivable | 99,900 | 110,135 | |||||||
Trade receivables, net | 78,952 | 70,768 | |||||||
Deferred income tax assets, net | - | 25,959 | |||||||
Prepaid expenses and other assets | 112,236 | 123,845 | |||||||
Intangible assets | 197,080 | 207,113 | |||||||
Total assets | $ | 4,344,802 | $ | 4,088,468 | |||||
LIABILITIES AND EQUITY: | |||||||||
Debt and finance lease obligations | $ | 2,951,888 | $ | 2,559,968 | |||||
Accounts payable and accrued liabilities | 240,313 | 264,915 | |||||||
Dividends payable | 53,037 | 50,711 | |||||||
Deferred management rights proceeds | 174,558 | 175,332 | |||||||
Operating lease liabilities | 106,925 | 106,331 | |||||||
Deferred income tax liabilities, net | 600 | - | |||||||
Other liabilities | 94,434 | 64,971 | |||||||
Noncontrolling interest in consolidated joint venture | 163,026 | 221,511 | |||||||
Stockholders' equity | 560,021 | 644,729 | |||||||
Total liabilities and equity | $ | 4,344,802 | $ | 4,088,468 | |||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||
ADJUSTED EBITDAre RECONCILIATION | |||||||||||||
Unaudited | |||||||||||||
(in thousands) | |||||||||||||
Three Months Ended |
|||||||||||||
2020 | 2019 | ||||||||||||
$ | Margin | $ | Margin | ||||||||||
Consolidated | |||||||||||||
Revenue | $ | 313,030 | $ | 370,775 | |||||||||
Net income (loss) | $ | (50,736 | ) | -16.2 | % | $ | 22,670 | 6.1 | % | ||||
Interest expense, net | 26,987 | 29,179 | |||||||||||
Provision for income taxes | 26,799 | 1,974 | |||||||||||
Depreciation & amortization | 53,345 | 53,009 | |||||||||||
Gain on disposal of assets | (1,261 | ) | - | ||||||||||
Pro rata EBITDAre from unconsolidated joint ventures | 3 | - | |||||||||||
EBITDAre | 55,137 | 17.6 | % | 106,832 | 28.8 | % | |||||||
Preopening costs | 801 | 2,134 | |||||||||||
Non-cash ground lease expense | 1,117 | 1,223 | |||||||||||
Equity-based compensation expense | 2,230 | 2,026 | |||||||||||
Credit loss on held-to-maturity securities | 5,828 | - | |||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 1,465 | 2,642 | |||||||||||
Transaction costs of acquisitions | 297 | - | |||||||||||
Adjusted EBITDAre | $ | 66,875 | 21.4 | % | $ | 114,857 | 31.0 | % | |||||
Adjusted EBITDAre of noncontrolling interest | (7,706 | ) | $ | (5,598 | ) | ||||||||
Adjusted EBITDAre, excluding noncontrolling interest | $ | 59,169 | 18.9 | % | $ | 109,259 | 29.5 | % | |||||
Hospitality segment | |||||||||||||
Revenue | $ | 285,671 | $ | 337,510 | |||||||||
Operating income | $ | 19,143 | 6.7 | % | $ | 59,629 | 17.7 | % | |||||
Depreciation & amortization | 49,769 | 50,133 | |||||||||||
Gain on disposal of assets | (1,261 | ) | - | ||||||||||
Preopening costs | 107 | 725 | |||||||||||
Non-cash lease expense | 1,113 | 1,168 | |||||||||||
Credit loss on held-to-maturity securities | 5,828 | - | |||||||||||
Interest income on Gaylord National & Gaylord Rockies bonds | 1,465 | 2,642 | |||||||||||
Adjusted EBITDAre | $ | 76,164 | 26.7 | % | $ | 114,297 | 33.9 | % | |||||
Entertainment segment | |||||||||||||
Revenue | $ | 27,359 | $ | 33,265 | |||||||||
Operating income (loss) | $ | (5,786 | ) | -21.1 | % | $ | 3,736 | 11.2 | % | ||||
Depreciation & amortization | 3,105 | 2,479 | |||||||||||
Preopening costs | 694 | 1,409 | |||||||||||
Non-cash lease expense | 4 | 55 | |||||||||||
Equity-based compensation | 298 | 204 | |||||||||||
Transaction costs of acquisitions | 297 | - | |||||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | (1,892 | ) | - | ||||||||||
Adjusted EBITDAre | $ | (3,280 | ) | -12.0 | % | $ | 7,883 | 23.7 | % | ||||
Corporate and Other segment | |||||||||||||
Operating loss | $ | (8,607 | ) | $ | (9,401 | ) | |||||||
Depreciation & amortization | 471 | 397 | |||||||||||
Other gains and (losses), net | 195 | (141 | ) | ||||||||||
Equity-based compensation | 1,932 | 1,822 | |||||||||||
Adjusted EBITDAre | $ | (6,009 | ) | $ | (7,323 | ) | |||||||
SUPPLEMENTAL FINANCIAL RESULTS | ||||||||
FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO RECONCILIATION | ||||||||
Unaudited | ||||||||
(in thousands, except per share data) | ||||||||
Three Months Ended |
||||||||
2020 | 2019 | |||||||
Consolidated | ||||||||
Net income (loss) | $ | (50,736 | ) | $ | 22,670 | |||
Noncontrolling interest | 4,220 | 6,738 | ||||||
Net income (loss) available to common shareholders | (46,516 | ) | 29,408 | |||||
Depreciation & amortization | 53,308 | 52,968 | ||||||
Adjustments for noncontrolling interest | (8,557 | ) | (8,697 | ) | ||||
Pro rata adjustments from joint ventures | 5 | - | ||||||
FFO available to common shareholders | (1,760 | ) | 73,679 | |||||
Right-of-use asset amortization | 37 | 41 | ||||||
Non-cash lease expense | 1,117 | 1,223 | ||||||
Credit loss on held-to-maturity securities | 5,828 | - | ||||||
Gain on other assets | (1,261 | ) | - | |||||
Amortization of deferred financing costs | 1,894 | 1,927 | ||||||
Amortization of debt premiums | (67 | ) | - | |||||
Adjustments for noncontrolling interest | (214 | ) | (213 | ) | ||||
Transaction costs of acquisitions | 297 | - | ||||||
Deferred tax expense | 26,559 | 1,100 | ||||||
Adjusted FFO available to common shareholders | $ | 32,430 | $ | 77,757 | ||||
Capital expenditures (1) | (13,719 | ) | (15,329 | ) | ||||
Adjusted FFO available to common shareholders (ex. maintenance capex) | $ | 18,711 | $ | 62,428 | ||||
Basic net income (loss) per share | $ | (0.85 | ) | $ | 0.57 | |||
Diluted net income (loss) per share | $ | (0.85 | ) | $ | 0.57 | |||
FFO available to common shareholders per basic share | $ | (0.03 | ) | $ | 1.43 | |||
Adjusted FFO available to common shareholders per basic share | $ | 0.59 | $ | 1.51 | ||||
FFO available to common shareholders per diluted share | $ | (0.03205 | ) | $ | 1.41829 | |||
Adjusted FFO available to common shareholders per diluted share | $ | 0.59 | $ | 1.50 | ||||
(1) Represents FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties. Note that beginning in | ||||||||
|
||||||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||||
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS | |||||||||||||
Unaudited | |||||||||||||
(in thousands) | |||||||||||||
Three Months Ended |
|||||||||||||
2020 | 2019 | ||||||||||||
$ | Margin | $ | Margin | ||||||||||
Hospitality segment | |||||||||||||
Revenue | $ | 285,671 | $ | 337,510 | |||||||||
Operating income | $ | 19,143 | 6.7 | % | $ | 59,629 | 17.7 | % | |||||
Depreciation & amortization | 49,769 | 50,133 | |||||||||||
Gain on disposal of assets | (1,261 | ) | - | ||||||||||
Preopening costs | 107 | 725 | |||||||||||
Non-cash lease expense | 1,113 | 1,168 | |||||||||||
Credit loss on held-to-maturity securities | 5,828 | - | |||||||||||
Interest income on Gaylord National and Gaylord Rockies bonds | 1,465 | 2,642 | |||||||||||
Adjusted EBITDAre | $ | 76,164 | 26.7 | % | $ | 114,297 | 33.9 | % | |||||
Occupancy | 57.1% | 72.3% | |||||||||||
Average daily rate (ADR) | $ | 202.09 | $ | 201.07 | |||||||||
RevPAR | $ | 115.36 | $ | 145.30 | |||||||||
OtherPAR | $ | 195.15 | $ | 225.63 | |||||||||
Total RevPAR | $ | 310.51 | $ | 370.93 | |||||||||
Gaylord Opryland | |||||||||||||
Revenue | $ | 76,127 | $ | 88,958 | |||||||||
Operating income | $ | 14,005 | 18.4 | % | $ | 21,746 | 24.4 | % | |||||
Depreciation & amortization | 8,798 | 8,442 | |||||||||||
Gain on disposal of assets | (1,261 | ) | - | ||||||||||
Preopening costs | - | 55 | |||||||||||
Non-cash lease revenue | (22 | ) | - | ||||||||||
Adjusted EBITDAre | $ | 21,520 | 28.3 | % | $ | 30,243 | 34.0 | % | |||||
Occupancy | 60.4% | 74.2% | |||||||||||
Average daily rate (ADR) | $ | 194.54 | $ | 191.53 | |||||||||
RevPAR | $ | 117.46 | $ | 142.10 | |||||||||
OtherPAR | $ | 172.21 | $ | 200.15 | |||||||||
Total RevPAR | $ | 289.67 | $ | 342.25 | |||||||||
Revenue | $ | 45,375 | $ | 59,916 | |||||||||
Operating income | $ | 7,072 | 15.6 | % | $ | 17,600 | 29.4 | % | |||||
Depreciation & amortization | 4,284 | 4,851 | |||||||||||
Preopening costs | 107 | - | |||||||||||
Non-cash lease expense | 1,135 | 1,168 | |||||||||||
Adjusted EBITDAre | $ | 12,598 | 27.8 | % | $ | 23,619 | 39.4 | % | |||||
Occupancy | 62.6% | 82.8% | |||||||||||
Average daily rate (ADR) | $ | 216.67 | $ | 213.38 | |||||||||
RevPAR | $ | 135.56 | $ | 176.57 | |||||||||
OtherPAR | $ | 216.58 | $ | 293.59 | |||||||||
Total RevPAR | $ | 352.14 | $ | 470.16 | |||||||||
Gaylord Texan | |||||||||||||
Revenue | $ | 55,996 | $ | 72,039 | |||||||||
Operating income | $ | 13,379 | 23.9 | % | $ | 22,354 | 31.0 | % | |||||
Depreciation & amortization | 6,463 | 6,644 | |||||||||||
Adjusted EBITDAre | $ | 19,842 | 35.4 | % | $ | 28,998 | 40.3 | % | |||||
Occupancy | 56.3% | 77.9% | |||||||||||
Average daily rate (ADR) | $ | 204.70 | $ | 198.23 | |||||||||
RevPAR | $ | 115.26 | $ | 154.39 | |||||||||
OtherPAR | $ | 223.96 | $ | 286.86 | |||||||||
Total RevPAR | $ | 339.22 | $ | 441.25 | |||||||||
Gaylord National | |||||||||||||
Revenue | $ | 49,394 | $ | 65,630 | |||||||||
Operating income (loss) | $ | (12,921 | ) | -26.2 | % | $ | 6,234 | 9.5 | % | ||||
Depreciation & amortization | 6,941 | 6,983 | |||||||||||
Credit loss on held-to-maturity securities | 5,828 | - | |||||||||||
Interest income on Gaylord National bonds | 1,465 | 2,576 | |||||||||||
Adjusted EBITDAre | $ | 1,313 | 2.7 | % | $ | 15,793 | 24.1 | % | |||||
Occupancy | 51.9% | 72.0% | |||||||||||
Average daily rate (ADR) | $ | 207.08 | $ | 218.38 | |||||||||
RevPAR | $ | 107.51 | $ | 157.12 | |||||||||
OtherPAR | $ | 164.43 | $ | 208.22 | |||||||||
Total RevPAR | $ | 271.94 | $ | 365.34 | |||||||||
Gaylord Rockies | |||||||||||||
Revenue | $ | 54,598 | $ | 45,243 | |||||||||
Operating loss (1) | $ | (1,739 | ) | -3.2 | % | $ | (8,770 | ) | -19.4 | % | |||
Depreciation & amortization | 22,609 | 22,461 | |||||||||||
Preopening costs | - | 670 | |||||||||||
Interest income on Gaylord Rockies bonds | - | 66 | |||||||||||
Adjusted EBITDAre (1) | $ | 20,870 | 38.2 | % | $ | 14,427 | 31.9 | % | |||||
Occupancy | 57.4% | 55.4% | |||||||||||
Average daily rate (ADR) | $ | 203.31 | $ | 196.81 | |||||||||
RevPAR | $ | 116.63 | $ | 109.13 | |||||||||
OtherPAR | $ | 283.09 | $ | 225.78 | |||||||||
Total RevPAR | $ | 399.72 | $ | 334.91 | |||||||||
Revenue | $ | 1,849 | $ | 2,435 | |||||||||
Operating income (loss) | $ | (317 | ) | -17.1 | % | $ | 221 | 9.1 | % | ||||
Depreciation & amortization | 336 | 335 | |||||||||||
Adjusted EBITDAre | $ | 19 | 1.0 | % | $ | 556 | 22.8 | % | |||||
Occupancy | 43.6% | 59.0% | |||||||||||
Average daily rate (ADR) | $ | 206.29 | $ | 206.65 | |||||||||
RevPAR | $ | 90.00 | $ | 121.97 | |||||||||
OtherPAR | $ | 15.83 | $ | 18.95 | |||||||||
Total RevPAR | $ | 105.83 | $ | 140.92 | |||||||||
Revenue | $ | 2,332 | $ | 3,289 | |||||||||
Operating income (loss) | $ | (336 | ) | -14.4 | % | $ | 244 | 7.4 | % | ||||
Depreciation & amortization | 338 | 417 | |||||||||||
Adjusted EBITDAre | $ | 2 | 0.1 | % | $ | 661 | 20.1 | % | |||||
Occupancy | 45.8% | 65.0% | |||||||||||
Average daily rate (ADR) | $ | 137.36 | $ | 140.69 | |||||||||
RevPAR | $ | 62.90 | $ | 91.44 | |||||||||
OtherPAR | $ | 21.69 | $ | 29.12 | |||||||||
Total RevPAR | $ | 84.59 | $ | 120.56 | |||||||||
(1) Operating loss and Adjusted EBITDAre for Gaylord Rockies exclude asset management fees paid to RHP of |
|||||||||||||
during each of the three months ended |
|||||||||||||
(2) Includes other hospitality revenue and expense | |||||||||||||
Source: Ryman Hospitality Properties, Inc.