Ryman Hospitality Properties, Inc. Reports First Quarter 2022 Results
First Quarter 2022 Highlights and Recent Developments:
- Impacted by group cancellations early in the quarter due to the Omicron variant, the Company generated Q1 2022 Net Loss available to common shareholders of
$(24.6) million and consolidated Adjusted EBITDAre of$69.0 million . - Driven by strong leisure ADR and occupancy and the rapid recovery in group travel from the Omicron variant, Hospitality occupancy reached 63.3% in March, compared to the month of January when occupancy was 32.8%.
- Business levels rebounded quickly in the quarter, with Hospitality Operating Income/(Loss) and Hospitality Adjusted EBITDAre reaching
$33.9 million and$52.5 million in March, respectively, compared to$(17.1) million and$0.9 million in January, respectively. - Strong ADR performance across all five
Gaylord Hotels , with ADR reaching over$229 per night in Q1 2022, an increase of 21.0% compared to Q1 2021 and 14.0% compared to Q1 2019 ADR. - The Company recorded
$19.6 million in cancellation and attrition fees in Q1 2022. - Gross Advanced Group Room Bookings in Q1 2022, exceeded Q1 2019 levels, with an increase in ADR of 7.5% on new bookings for all future years as compared to Q1 2021, and 12.7% above Q1 2019, ADR levels.
- Subsequent to quarter end, the Company announced a strategic investment in the Company’s
Opry Entertainment Group (OEG) by Atairos and NBCUniversal, which initially values the OEG business at$1.415 billion , inclusive of the pending acquisition of Block 21, and is expected to close in Q2 2022. - Company provides outlook for Q2 2022 consolidated Net Income of
$28.5 to$32.0 million ; FY 2022 consolidated Net Income of$60.0 to$75.0 million ; Q2 2022 consolidated Adjusted EBITDAre of$135 to$145 million and FY 2022 consolidated Adjusted EBITDAre of$476 to$502 million .
In addition to strong financial performance at the end of the first quarter, we announced in early April a major step forward in our plans to expand the reach of our entertainment business, through a strategic partnership with Atairos and NBCUniversal. We believe this alliance will help accelerate the growth in this one-of-a-kind business while allowing us to deleverage and continue to strategically invest in our hospitality business. We look forward to closing this transaction in Q2 2022 and to what this partnership will bring in the months and years ahead.”
First Quarter 2022 Results (as compared to First Quarter 2021):
Consolidated Results | ||||||
($ in thousands, except per share amounts) | Three Months Ended | |||||
2022 | 2021 | % ∆ | ||||
Total Revenue | 255.4% | |||||
Operating income (loss) | ( |
109.9% | ||||
Operating income (loss) margin | 2.6% | -94.5% | 97.1pt | |||
Net loss available to common shareholders | ( |
( |
76.4% | |||
Net loss available to common shareholders margin | -8.2% | -124.2% | 116.0pt | |||
Net loss available to common shareholders per diluted share | ( |
( |
76.3% | |||
Adjusted EBITDAre | ( |
407.3% | ||||
Adjusted EBITDAre margin | 23.1% | -26.7% | 49.8pt | |||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture | ( |
417.9% | ||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture margin | 23.1% | -25.8% | 48.9pt | |||
Funds From Operations (FFO) available to common shareholders and unit holders | ( |
152.1% | ||||
FFO available to common shareholders and unit holders per diluted share/unit | ( |
151.9% | ||||
Adjusted FFO available to common shareholders and unit holders | ( |
168.9% | ||||
Adjusted FFO available to common shareholders and unit holders per diluted share/unit | ( |
169.2% |
Note: For the Company’s definitions of Adjusted EBITDAre, Adjusted EBITDAre margin, Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture, Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture margin, FFO available to common shareholders and unit holders, and Adjusted FFO available to common shareholders and unit holders, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDAre to Net Income/(Loss) and a reconciliation of the non-GAAP financial measure Adjusted FFO available to common shareholders and unit holders to Net Income/(Loss), see “Non-GAAP Financial Measures,” “EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Definition,” “Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin Definition” “FFO, Adjusted FFO, and Adjusted FFO available to common shareholders and unit holders Definition” and “Supplemental Financial Results” below.
Hospitality Segment | ||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | ||||||
Three Months Ended | ||||||
2022 | 2021 | % ∆ | ||||
Hospitality Revenue(1) | 274.1% | |||||
Hospitality Operating income (loss)(1) | ( |
124.7% | ||||
Hospitality Operating income/(loss) margin(1) | 6.0% | -91.0% | 97.0pt | |||
Hospitality Adjusted EBITDAre(1) | ( |
691.6% | ||||
Hospitality Adjusted EBITDAre margin(1) | 26.9% | -17.0% | 43.9pt | |||
Hospitality Performance Metrics(1)(2) | ||||||
Occupancy | 47.3% | 16.4% | 30.9pt | |||
Average Daily Rate (ADR) | 21.0% | |||||
RevPAR | 249.5% | |||||
Total RevPAR | 263.2% | |||||
Gross Definite Rooms Nights Booked | 422,045 | 441,170 | -4.3% | |||
Net Definite Rooms Nights Booked | 165,668 | (33,709) | 591.5% | |||
Group Attrition (as % of contracted block) | 32.1% | 42.1% | -10.0pt | |||
Cancellations ITYFTY(3) | 170,419 | 279,624 | -39.1% | |||
(1) Gaylord National closed on |
||||||
(2) Calculation of hospitality performance metrics includes closed hotel room nights available; includes the addition of 302 additional guest rooms due to Gaylord Palms expansion beginning |
||||||
(3) "ITYFTY" represents In The Year For The Year. | ||||||
Note: For the Company’s definitions of
Hospitality Segment Highlights
- Hotel occupancy was 47.3% in Q1 2022, however, occupancy increased substantially month-by-month, rising from 32.8% in January to 63.3% in March as the Omicron variant subsided.
Gaylord Palms delivered the best Operating Income and Adjusted EBITDAre month on record for the hotel for the month of March, with occupancy levels near 80%, including the recently completed 302 room expansion.- Group sales production for the quarter totaled 422,000 gross room nights, with a 12.7% improvement in ADR for all future years over Q1 2019 group production.
Gaylord Opryland | |||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||
Three Months Ended | |||||||
2022 | 2021 | % ∆ | |||||
Revenue | 237.9% | ||||||
Operating income (loss) | ( |
232.4% | |||||
Operating income (loss) margin | 21.2% | -54.0% | 75.2pt | ||||
Adjusted EBITDAre | ( |
793.0% | |||||
Adjusted EBITDAre margin | 32.8% | -16.0% | 48.8pt | ||||
Occupancy | 48.8% | 18.3% | 30.5pt | ||||
Average daily rate (ADR) | 14.2% | ||||||
RevPAR | 204.9% | ||||||
Total RevPAR | 237.9% | ||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||
Three Months Ended | |||||||
2022 | 2021 | % ∆ | |||||
Revenue | 295.9% | ||||||
Operating income (loss) | ( |
363.6% | |||||
Operating income (loss) margin | 26.5% | -39.8% | 66.3pt | ||||
Adjusted EBITDAre | ( |
5,819.1% | |||||
Adjusted EBITDAre margin | 37.6% | -2.6% | 40.2pt | ||||
Occupancy (1) | 55.6% | 24.3% | 31.3pt | ||||
Average daily rate (ADR) | 33.6% | ||||||
RevPAR (1) | 205.1% | ||||||
Total RevPAR (1) | 226.3% | ||||||
(1) Calculation of hospitality performance metrics includes 302 expansion rooms beginning |
|||||||
Gaylord Texan | |||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||
Three Months Ended | |||||||
2022 | 2021 | % ∆ | |||||
Revenue | 208.5% | ||||||
Operating income (loss) | ( |
370.2% | |||||
Operating income (loss) margin | 22.8% | -26.0% | 48.8pt | ||||
Adjusted EBITDAre | 1,254.6% | ||||||
Adjusted EBITDAre margin | 34.6% | 7.9% | 26.7pt | ||||
Occupancy | 57.8% | 22.6% | 35.2pt | ||||
Average daily rate (ADR) | 16.6% | ||||||
RevPAR | 197.9% | ||||||
Total RevPAR | 208.5% | ||||||
Gaylord National | |||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||
Three Months Ended | |||||||
2022 | 2021 | % ∆ | |||||
Revenue (2) | 2,492.4% | ||||||
Operating loss | ( |
( |
22.4% | ||||
Operating loss margin | -34.6% | -1155.4% | 1,120.8pt | ||||
Adjusted EBITDAre | ( |
( |
71.7% | ||||
Adjusted EBITDAre margin | -5.5% | -504.1% | 498.6pt | ||||
Occupancy (1) (2) | 35.4% | 0.0% | 35.4pt | ||||
Average daily rate (ADR) | NA | ||||||
RevPAR (1) (2) | NA | ||||||
Total RevPAR (1) (2) | 2,491.4% | ||||||
(1) Calculation of hospitality performance metrics includes closed hotel room nights available. | |||||||
(2) Gaylord National closed on |
|||||||
Gaylord Rockies | |||||||
($ in thousands, except ADR, RevPAR, and Total RevPAR) | |||||||
Three Months Ended | |||||||
2022 | 2021 | % ∆ | |||||
Revenue | 190.6% | ||||||
Operating loss | ( |
( |
32.0% | ||||
Operating loss margin | -48.2% | -206.3% | 158.1pt | ||||
Adjusted EBITDAre | ( |
392.0% | |||||
Adjusted EBITDAre margin | 16.9% | -16.8% | 33.7pt | ||||
Occupancy | 39.2% | 17.4% | 21.8pt | ||||
Average daily rate (ADR) | 21.8% | ||||||
RevPAR | 174.5% | ||||||
Total RevPAR | 190.6% | ||||||
Entertainment Segment
For the three months ended
($ in thousands) | Three Months Ended | |||||
2022 | 2021 |
% ∆ | ||||
Revenue | 164.6% | |||||
Operating income (loss) | ( |
130.8% | ||||
Operating income (loss) margin | 6.4% | -55.1% | 61.5pt | |||
Adjusted EBITDAre | ( |
188.1% | ||||
Adjusted EBITDAre margin | 12.6% | -38.0% | 50.6pt | |||
Reed continued, “Despite some turbulence early in the quarter related to the Omicron variant, our entertainment business results exceeded our internal expectations as live entertainment and leisure travel continues to appeal to consumers across the country. Our previously announced growth projects remain on pace, and our Block 21 acquisition is expected to close prior to
Corporate and Other Segment
For the three months ended
Corporate and Other Segment Results | ||||||
($ in thousands) | Three Months Ended | |||||
31-Mar | ||||||
2022 | 2021 | % ∆ | ||||
Operating loss | ( |
( |
-26.4% | |||
Adjusted EBITDAre | ( |
( |
-20.6% | |||
The increase in Corporate and Other Segment Operating Loss and decrease in Adjusted EBITDAre for the 2022 period resulted from an increase in administrative and employment costs associated with the hiring of additional employees and increased wages to support the Company’s continued recovery and future growth.
Reed concluded, “After two years of uncertainty, we are at last beginning to see familiar patterns emerge on both sides of our business. We have always taken pride in the unique visibility that the contractual nature of our core business provides, and we remain optimistic about our current trajectory and tremendously enthusiastic about our long-term prospects.”
2022 Guidance
The following business performance outlook for second quarter 2022 and full year 2022 is based on current information as of
($ in millions) | Guidance | 2Q 2022 | |||||||
2Q 2022 | Guidance | ||||||||
Low | High | Midpoint | |||||||
Net Income | $ | 28.5 | $ | 32.0 | $ | 30.3 | |||
Adjusted EBITDAre | |||||||||
Hospitality | $ | 120.0 | $ | 124.0 | $ | 122.0 | |||
Entertainment | 22.0 | 27.0 | 24.5 | ||||||
Corporate and Other | (7.0) | (6.0) | (6.5) | ||||||
Consolidated Adjusted EBITDAre | $ | 135.0 | $ | 145.0 | $ | 140.0 | |||
($ in millions) | Guidance | Full Year 2022 | |||||||
Full Year 2022 | Guidance | ||||||||
Low | High | Midpoint | |||||||
Net Income | $ | 60.0 | $ | 75.0 | $ | 67.5 | |||
Adjusted EBITDAre | |||||||||
Hospitality | $ | 425.0 | $ | 440.0 | $ | 432.5 | |||
Entertainment | 80.0 | 88.0 | 84.0 | ||||||
Corporate and Other | (29.0) | (26.0) | (27.5) | ||||||
Consolidated Adjusted EBITDAre | $ | 476.0 | $ | 502.0 | $ | 489.0 | |||
Note: For reconciliations of Consolidated Adjusted EBITDAre guidance to Net Income and segment-level Adjusted EBITDAre to segment-level Operating Income, see “Reconciliation of Forward-Looking Statements” below.
Development Update
On
On
Balance Sheet/Liquidity Update
As of
At the end of the first quarter, the Company effectively exited its covenant waiver period under its secured credit facility. Beginning with the second quarter, the Company now will once again be required to meet modified covenants related to its funded indebtedness to total asset value ratio, fixed charge coverage ratio, and implied debt service coverage ratio.
Earnings Call Information
About
Cautionary Note Regarding Forward-Looking Statements
This press release contains statements as to the Company’s beliefs and expectations of the outcome of future events that are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. Examples of these statements include, but are not limited to, statements regarding the future performance of our business, the impact of COVID-19 on travel, leisure and group demand, the effects of COVID-19 on our results of operations, rebooking efforts, our liquidity, recovery of group business to pre-pandemic levels, anticipated business levels and anticipated financial results for the Company during future periods, the pending acquisition of Block 21, the Company’s expectations for Block 21 upon the closing of the transaction, the pending Atairos investment in OEG, the Company’s expectations for OEG upon the closing of the proposed investment in OEG, 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, leisure and group business (including government-imposed restrictions), levels of consumer confidence in the safety of travel and group gathering as a result of COVID-19, the duration and severity of the COVID-19 pandemic in
Additional Information
This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent annual report on Form 10-K. Copies of our reports are available on our website at no expense at www.rymanhp.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.
Calculation of RevPAR, Total RevPAR, and Occupancy
We calculate revenue per available room (“RevPAR”) for our hotels by dividing room revenue by room nights available to guests for the period. Room nights available to guests include nights the hotels are closed. We calculate total revenue per available room (“Total RevPAR”) for our hotels by dividing the sum of room revenue, food & beverage, and other ancillary services revenue by room nights available to guests for the period. Rooms out of service for renovation are included in room nights available. For the three months ended
Calculation of GAAP Margin Figures
We calculate Net Income/(Loss) 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/(Loss) by consolidated, segment or property-level GAAP Revenue.
Non-GAAP Financial Measures
We present the following non-GAAP financial measures we believe are useful to investors as key measures of our operating performance:
EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Definition
We calculate EBITDAre, which is defined by the
Adjusted EBITDAre is then calculated as EBITDAre, plus to the extent the following adjustments occurred during the periods presented:
- preopening costs;
- non-cash lease expense;
- equity-based compensation expense;
- impairment charges that do not meet the NAREIT definition above;
- credit losses on held-to-maturity securities;
- any transaction costs of acquisitions;
- interest income on bonds;
- loss on extinguishment of debt;
- pension settlement charges;
- pro rata Adjusted EBITDAre from unconsolidated joint venture; and
- any other adjustments we have identified herein.
We then exclude noncontrolling interests in consolidated joint venture to calculate Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture.
We use EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture and segment or property-level EBITDAre and Adjusted EBITDAre to evaluate our operating performance. We believe that the presentation of these non-GAAP metrics provides useful information to investors regarding our operating performance and debt leverage metrics, and that the presentation of these non-GAAP metrics, when combined with the primary GAAP presentation of Net Income or Operating Income, as applicable, is beneficial to an investor’s complete understanding of our operating performance. We make additional adjustments to EBITDAre when evaluating our performance because we believe that presenting Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture provides useful information to investors regarding our operating performance and debt leverage metrics.
Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin Definition
We calculate consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin by dividing consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture by GAAP consolidated Total Revenue. We calculate consolidated, segment or property-level Adjusted EBITDAre Margin by dividing consolidated, segment-, or property-level Adjusted EBITDAre by consolidated, segment-, or property-level GAAP Revenue. We believe Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin is useful to investors in evaluating our operating performance because this non-GAAP financial measure helps investors evaluate and compare the results of our operations from period to period by presenting a ratio showing the quantitative relationship between Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture and GAAP consolidated Total Revenue or segment or property-level GAAP Revenue, as applicable.
FFO, Adjusted FFO, and Adjusted FFO available to common shareholders and unit holders Definition
We calculate FFO, which definition is clarified by NAREIT in its
To calculate Adjusted FFO available to common shareholders and unit holders, we then exclude, to the extent the following adjustments occurred during the periods presented:
- right-of-use asset amortization;
- impairment charges that do not meet the NAREIT definition above;
- write-offs of deferred financing costs;
- amortization of debt discounts or premiums and amortization of deferred financing costs;
- (gains) losses on extinguishment of debt
- non-cash lease expense;
- credit loss on held-to-maturity securities;
- pension settlement charges;
- additional pro rata adjustments from unconsolidated joint venture;
- (gains) losses on other assets;
- transaction costs on acquisitions;
- deferred income tax expense (benefit); and
- any other adjustments we have identified herein.
To calculate Adjusted FFO available to common shareholders and unit holders (excluding maintenance capex), we then exclude FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties. FFO available to common shareholders and unit holders and Adjusted FFO available to common shareholders and unit holders and Adjusted FFO available to common shareholders and unit holders (excluding maintenance capex) exclude the ownership portion of Gaylord Rockies joint venture not controlled or owned by the Company in prior periods.
We believe that the presentation of these non-GAAP financial measures provides useful information to investors regarding the performance of our ongoing operations because each presents a measure of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items, which we believe are not indicative of the performance of our underlying hotel properties. We believe that these items are more representative of our asset base than our ongoing operations. We also use these non-GAAP financial measures as measures in determining our results after considering the impact of our capital structure.
We caution investors that non-GAAP financial measures we present may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. The non-GAAP financial measures we present, and any related per share measures, should not be considered as alternative measures of our Net Income (Loss), operating performance, cash flow or liquidity. These non-GAAP financial measures may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that these non-GAAP financial measures can enhance an investor’s understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily better indicators of any trend as compared to GAAP measures such as Net Income (Loss), Operating Income (Loss), or cash flow from operations.
Investor Relations Contacts: | Media Contacts: |
(615) 316-6588 | (615) 316-6725 |
mfioravanti@rymanhp.com | ssullivan@rymanhp.com |
~or~ | ~or~ |
(615) 316-6320 | (929) 266-6315 |
jhutcheson@rymanhp.com | robert.winters@alpha-ir.com |
(615) 316-6344 | |
tsiefert@rymanhp.com |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
Unaudited | ||||||||
(In thousands, except per share data) | ||||||||
Three Months Ended | ||||||||
2022 | 2021 | |||||||
Revenues : | ||||||||
Rooms | $ | 101,593 | $ | 28,228 | ||||
Food and beverage | 112,116 | 18,175 | ||||||
Other hotel revenue | 47,402 | 23,399 | ||||||
Entertainment | 38,024 | 14,373 | ||||||
Total revenues | 299,135 | 84,175 | ||||||
Operating expenses: | ||||||||
Rooms | 30,136 | 9,477 | ||||||
Food and beverage | 71,329 | 19,329 | ||||||
Other hotel expenses | 86,643 | 54,557 | ||||||
Management fees | 5,064 | 753 | ||||||
Total hotel operating expenses | 193,172 | 84,116 | ||||||
Entertainment | 31,731 | 18,691 | ||||||
Corporate | 9,557 | 7,528 | ||||||
Preopening costs | 304 | 399 | ||||||
(Gain) loss on sale of assets | 469 | (317 | ) | |||||
Depreciation and amortization | 56,028 | 53,315 | ||||||
Total operating expenses | 291,261 | 163,732 | ||||||
Operating income (loss) | 7,874 | (79,557 | ) | |||||
Interest expense, net of amounts capitalized | (31,937 | ) | (30,796 | ) | ||||
Interest income | 1,381 | 1,370 | ||||||
Loss on extinguishment of debt | - | (2,949 | ) | |||||
Loss from consolidated joint ventures | (2,627 | ) | (1,609 | ) | ||||
Other gains and (losses), net | 447 | 374 | ||||||
Loss before income taxes | (24,862 | ) | (113,167 | ) | ||||
(Provision) benefit for income taxes | 65 | (3,954 | ) | |||||
Net loss | (24,797 | ) | (117,121 | ) | ||||
Net loss attributable to noncontrolling interest in consolidated joint venture | - | 11,793 | ||||||
Net loss attributable to noncontrolling interest in |
176 | 807 | ||||||
Net loss available to common shareholders | $ | (24,621 | ) | $ | (104,521 | ) | ||
Basic loss per share available to common shareholders | $ | (0.45 | ) | $ | (1.90 | ) | ||
Diluted loss per share available to common shareholders | $ | (0.45 | ) | $ | (1.90 | ) | ||
Weighted average common shares for the period: | ||||||||
Basic | 55,086 | 54,995 | ||||||
Diluted | 55,086 | 54,995 | ||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
Unaudited | |||||||||
(In thousands) | |||||||||
2022 | 2021 | ||||||||
ASSETS: | |||||||||
Property and equipment, net of accumulated depreciation | $ | 2,994,541 | $ | 3,031,844 | |||||
Cash and cash equivalents - unrestricted | 128,436 | 140,688 | |||||||
Cash and cash equivalents - restricted | 16,473 | 22,312 | |||||||
Notes receivable | 67,493 | 71,228 | |||||||
Trade receivables, net | 83,234 | 74,745 | |||||||
Prepaid expenses and other assets | 132,879 | 112,904 | |||||||
Intangible assets | 116,772 | 126,804 | |||||||
Total assets | $ | 3,539,828 | $ | 3,580,525 | |||||
LIABILITIES AND EQUITY: | |||||||||
Debt and finance lease obligations | $ | 2,937,660 | $ | 2,936,819 | |||||
Accounts payable and accrued liabilities | 287,286 | 304,719 | |||||||
Dividends payable | 110 | 386 | |||||||
Deferred management rights proceeds | 169,834 | 170,614 | |||||||
Operating lease liabilities | 114,981 | 113,770 | |||||||
Deferred income tax liabilities, net | 4,256 | 4,671 | |||||||
Other liabilities | 62,880 | 71,939 | |||||||
Total equity (deficit) | (37,179 | ) | (22,393 | ) | |||||
Total liabilities and equity (deficit) | $ | 3,539,828 | $ | 3,580,525 | |||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||
ADJUSTED EBITDAre RECONCILIATION | |||||||||||
Unaudited | |||||||||||
(in thousands) | |||||||||||
Three Months Ended |
|||||||||||
2022 |
2021 |
||||||||||
$ | Margin | $ | Margin | ||||||||
Consolidated | |||||||||||
Revenue | $ | 299,135 | $ | 84,175 | |||||||
Net loss | $ | (24,797 | ) | -8.3 | % | $ | (117,121 | ) | -139.1 | % | |
Interest expense, net | 30,556 | 29,426 | |||||||||
Provision (benefit) for income taxes | (65 | ) | 3,954 | ||||||||
Depreciation & amortization | 56,028 | 53,315 | |||||||||
(Gain) loss on sale of assets | 469 | (317 | ) | ||||||||
Pro rata EBITDAre from unconsolidated joint ventures | 22 | 15 | |||||||||
EBITDAre | 62,213 | 20.8 | % | (30,728 | ) | -36.5 | % | ||||
Preopening costs | 304 | 399 | |||||||||
Non-cash lease expense | 1,173 | 1,088 | |||||||||
Equity-based compensation expense | 3,786 | 2,522 | |||||||||
Interest income on Gaylord National bonds | 1,340 | 1,321 | |||||||||
Loss on extinguishment of debt | - | 2,949 | |||||||||
Transaction costs of acquisitions | 178 | - | |||||||||
Adjusted EBITDAre | $ | 68,994 | 23.1 | % | $ | (22,449 | ) | -26.7 | % | ||
Adjusted EBITDAre of noncontrolling interest in consolidated joint venture | - | 744 | |||||||||
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture | $ | 68,994 | 23.1 | % | $ | (21,705 | ) | -25.8 | % | ||
Hospitality segment | |||||||||||
Revenue | $ | 261,111 | $ | 69,802 | |||||||
Operating income (loss) | $ | 15,668 | 6.0 | % | $ | (63,543 | ) | -91.0 | % | ||
Depreciation & amortization | 52,271 | 49,148 | |||||||||
Gain on sale of assets | - | (317 | ) | ||||||||
Preopening costs | - | 398 | |||||||||
Non-cash lease expense | 1,053 | 1,104 | |||||||||
Interest income on Gaylord National bonds | 1,340 | 1,321 | |||||||||
Adjusted EBITDAre | $ | 70,332 | 26.9 | % | $ | (11,889 | ) | -17.0 | % | ||
Entertainment segment | |||||||||||
Revenue | $ | 38,024 | $ | 14,373 | |||||||
Operating income (loss) | $ | 2,437 | 6.4 | % | $ | (7,920 | ) | -55.1 | % | ||
Depreciation & amortization | 3,552 | 3,601 | |||||||||
Preopening costs | 304 | 1 | |||||||||
Non-cash lease (revenue) expense | 120 | (16 | ) | ||||||||
Equity-based compensation | 824 | 467 | |||||||||
Transaction costs of acquisitions | 178 | - | |||||||||
Pro rata adjusted EBITDAre from unconsolidated joint ventures | (2,605 | ) | (1,594 | ) | |||||||
Adjusted EBITDAre | $ | 4,810 | 12.6 | % | $ | (5,461 | ) | -38.0 | % | ||
Corporate and Other segment | |||||||||||
Operating loss | $ | (10,231 | ) | $ | (8,094 | ) | |||||
Depreciation & amortization | 205 | 566 | |||||||||
Other gains and (losses), net | 916 | 374 | |||||||||
Equity-based compensation | 2,962 | 2,055 | |||||||||
Adjusted EBITDAre | $ | (6,148 | ) | $ | (5,099 | ) | |||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||
FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO RECONCILIATION | |||||||
Unaudited | |||||||
(in thousands, except per share data) | |||||||
Three Months Ended |
|||||||
2022 | 2021 | ||||||
Consolidated | |||||||
Net loss | $ | (24,797 | ) | $ | (117,121 | ) | |
Noncontrolling interest in consolidated joint venture | - | 11,793 | |||||
Net loss available to common shareholders and unit holders | (24,797 | ) | (105,328 | ) | |||
Depreciation & amortization | 55,997 | 53,278 | |||||
Adjustments for noncontrolling interest | - | (7,930 | ) | ||||
Pro rata adjustments from joint ventures | 22 | 15 | |||||
FFO available to common shareholders and unit holders | 31,222 | (59,965 | ) | ||||
Right-of-use asset amortization | 31 | 37 | |||||
Non-cash lease expense | 1,173 | 1,088 | |||||
(Gain) loss on other assets | 469 | (317 | ) | ||||
Amortization of deferred financing costs | 2,229 | 2,209 | |||||
Amortization of debt premiums | (73 | ) | (70 | ) | |||
Loss on extinguishment of debt | - | 2,949 | |||||
Adjustments for noncontrolling interest | - | (217 | ) | ||||
Transaction costs of acquisitions | 178 | - | |||||
Deferred tax (benefit) expense | (415 | ) | 3,781 | ||||
Adjusted FFO available to common shareholders and unit holders | $ | 34,814 | $ | (50,505 | ) | ||
Capital expenditures (1) | (12,305 | ) | (152 | ) | |||
Adjusted FFO available to common shareholders and unit holders (ex. maintenance capex) | $ | 22,509 | $ | (50,657 | ) | ||
Basic net loss per share | $ | (0.45 | ) | $ | (1.90 | ) | |
Diluted net loss per share | $ | (0.45 | ) | $ | (1.90 | ) | |
FFO available to common shareholders and unit holders per basic share/unit | $ | 0.56 | $ | (1.08 | ) | ||
Adjusted FFO available to common shareholders and unit holders per basic share/unit | $ | 0.63 | $ | (0.91 | ) | ||
FFO available to common shareholders and unit holders per diluted share/unit | $ | 0.56 | $ | (1.08 | ) | ||
Adjusted FFO available to common shareholders and unit holders per diluted share/unit | $ | 0.63 | $ | (0.91 | ) | ||
Weighted average common shares and OP units for the period: | |||||||
Basic | 55,481 | 55,422 | |||||
Diluted | 55,481 | 55,422 | |||||
(1) Represents FF&E reserve contribution for managed properties and maintenance capital expenditures for non-managed properties. Note that during 2021, as a result of the COVID-19 pandemic, contributions to the FF&E reserve for managed properties were suspended. | |||||||
SUPPLEMENTAL FINANCIAL RESULTS | |||||||||||
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS | |||||||||||
Unaudited | |||||||||||
(in thousands) | |||||||||||
Three Months Ended |
|||||||||||
2022 |
2021 |
||||||||||
$ | Margin | $ | Margin | ||||||||
Hospitality segment | |||||||||||
Revenue | $ | 261,111 | $ | 69,802 | |||||||
Operating income (loss) | $ | 15,668 | 6.0 | % | $ | (63,543 | ) | -91.0 | % | ||
Depreciation & amortization | 52,271 | 49,148 | |||||||||
Preopening costs | - | 398 | |||||||||
Non-cash lease expense | 1,053 | 1,104 | |||||||||
Interest income on Gaylord National bonds | 1,340 | 1,321 | |||||||||
Adjusted EBITDAre | $ | 70,332 | 26.9 | % | $ | (11,889 | ) | -17.0 | % | ||
Occupancy | 47.3 | % | 16.4 | % | |||||||
Average daily rate (ADR) | $ | 229.17 | $ | 189.42 | |||||||
RevPAR | $ | 108.41 | $ | 31.02 | |||||||
OtherPAR | $ | 170.23 | $ | 45.69 | |||||||
Total RevPAR | $ | 278.64 | $ | 76.71 | |||||||
Gaylord Opryland | |||||||||||
Revenue | $ | 73,519 | $ | 21,759 | |||||||
Operating income (loss) | $ | 15,555 | 21.2 | % | $ | (11,750 | ) | -54.0 | % | ||
Depreciation & amortization | 8,589 | 8,583 | |||||||||
Gain on sale of assets | - | (317 | ) | ||||||||
Non-cash lease (revenue) expense | (13 | ) | 2 | ||||||||
Adjusted EBITDAre | $ | 24,131 | 32.8 | % | $ | (3,482 | ) | -16.0 | % | ||
Occupancy | 48.8 | % | 18.3 | % | |||||||
Average daily rate (ADR) | $ | 239.77 | $ | 210.04 | |||||||
RevPAR | $ | 116.98 | $ | 38.37 | |||||||
OtherPAR | $ | 165.87 | $ | 45.34 | |||||||
Total RevPAR | $ | 282.85 | $ | 83.71 | |||||||
Revenue | $ | 59,848 | $ | 15,117 | |||||||
Operating income (loss) | $ | 15,858 | 26.5 | % | $ | (6,017 | ) | -39.8 | % | ||
Depreciation & amortization | 5,552 | 4,124 | |||||||||
Preopening costs | - | 398 | |||||||||
Non-cash lease expense | 1,066 | 1,102 | |||||||||
Adjusted EBITDAre | $ | 22,476 | 37.6 | % | $ | (393 | ) | -2.6 | % | ||
Occupancy | 55.6 | % | 24.3 | % | |||||||
Average daily rate (ADR) | $ | 256.19 | $ | 191.71 | |||||||
RevPAR | $ | 142.36 | $ | 46.66 | |||||||
OtherPAR | $ | 244.71 | $ | 71.96 | |||||||
Total RevPAR | $ | 387.07 | $ | 118.62 | |||||||
Gaylord Texan | |||||||||||
Revenue | $ | 56,636 | $ | 18,358 | |||||||
Operating income (loss) | $ | 12,916 | 22.8 | % | $ | (4,781 | ) | -26.0 | % | ||
Depreciation & amortization | 6,698 | 6,229 | |||||||||
Adjusted EBITDAre | $ | 19,614 | 34.6 | % | $ | 1,448 | 7.9 | % | |||
Occupancy | 57.8 | % | 22.6 | % | |||||||
Average daily rate (ADR) | $ | 221.38 | $ | 189.83 | |||||||
RevPAR | $ | 128.06 | $ | 42.99 | |||||||
OtherPAR | $ | 218.85 | $ | 69.46 | |||||||
Total RevPAR | $ | 346.91 | $ | 112.45 | |||||||
Gaylord National | |||||||||||
Revenue | $ | 32,587 | $ | 1,257 | |||||||
Operating loss | $ | (11,275 | ) | -34.6 | % | $ | (14,523 | ) | -1155.4 | % | |
Depreciation & amortization | 8,139 | 6,866 | |||||||||
Interest income on Gaylord National bonds | 1,340 | 1,321 | |||||||||
Adjusted EBITDAre | $ | (1,796 | ) | -5.5 | % | $ | (6,336 | ) | -504.1 | % | |
Occupancy | 35.4 | % | 0.0 | % | |||||||
Average daily rate (ADR) | $ | 219.63 | $ | - | |||||||
RevPAR | $ | 77.73 | $ | - | |||||||
OtherPAR | $ | 103.67 | $ | 7.00 | |||||||
Total RevPAR | $ | 181.40 | $ | 7.00 | |||||||
Gaylord Rockies | |||||||||||
Revenue | $ | 34,787 | $ | 11,970 | |||||||
Operating loss(1) | $ | (16,784 | ) | -48.2 | % | $ | (24,699 | ) | -206.3 | % | |
Depreciation & amortization | 22,648 | 22,691 | |||||||||
Adjusted EBITDAre(1) | $ | 5,864 | 16.9 | % | $ | (2,008 | ) | -16.8 | % | ||
Occupancy | 39.2 | % | 17.4 | % | |||||||
Average daily rate (ADR) | $ | 213.46 | $ | 175.28 | |||||||
RevPAR | $ | 83.61 | $ | 30.46 | |||||||
OtherPAR | $ | 173.90 | $ | 58.15 | |||||||
Total RevPAR | $ | 257.51 | $ | 88.61 | |||||||
Revenue | $ | 1,607 | $ | 805 | |||||||
Operating loss | $ | (407 | ) | -25.3 | % | $ | (765 | ) | -95.0 | % | |
Depreciation & amortization | 327 | 329 | |||||||||
Adjusted EBITDAre | $ | (80 | ) | -5.0 | % | $ | (436 | ) | -54.2 | % | |
Occupancy | 46.2 | % | 33.3 | % | |||||||
Average daily rate (ADR) | $ | 176.64 | $ | 125.99 | |||||||
RevPAR | $ | 81.65 | $ | 41.89 | |||||||
OtherPAR | $ | 11.37 | $ | 4.68 | |||||||
Total RevPAR | $ | 93.02 | $ | 46.57 | |||||||
Revenue | $ | 2,127 | $ | 536 | |||||||
Operating loss | $ | (195 | ) | -9.2 | % | $ | (1,008 | ) | -188.1 | % | |
Depreciation & amortization | 318 | 326 | |||||||||
Adjusted EBITDAre | $ | 123 | 5.8 | % | $ | (682 | ) | -127.2 | % | ||
Occupancy | 42.7 | % | 15.9 | % | |||||||
Average daily rate (ADR) | $ | 137.24 | $ | 104.19 | |||||||
RevPAR | $ | 58.63 | $ | 16.55 | |||||||
OtherPAR | $ | 19.36 | $ | 3.09 | |||||||
Total RevPAR | $ | 77.99 | $ | 19.64 | |||||||
(1) Operating loss and Adjusted EBITDAre for Gaylord Rockies exclude asset management fees paid to RHP of |
|||||||||||
(2) Includes other hospitality revenue and expense | |||||||||||
Adjusted EBITDAre reconciliation | ||||||||
Unaudited | ||||||||
(in thousands) | ||||||||
January | March | |||||||
2022 | 2022 | |||||||
Hospitality segment | ||||||||
Operating Income/(Loss) | $ | (17,079 | ) | $ | 33,913 | |||
Total Depreciation and Amortization | $ | 17,229 | $ | 17,798 | ||||
Non-cash lease expense | $ | 351 | $ | 351 | ||||
Interest income on bonds | $ | 447 | $ | 447 | ||||
Adjusted EBITDAre | $ | 948 | $ | 52,509 | ||||
Reconciliation of Forward-Looking Statements | |||||||||||||
Unaudited | |||||||||||||
(in thousands) | |||||||||||||
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre") | |||||||||||||
GUIDANCE RANGE | |||||||||||||
FOR 2Q 2022 | |||||||||||||
Low | High | Midpoint | |||||||||||
Net Income | $ | 28,500 | $ | 32,000 | $ | 30,250 | |||||||
Provision (benefit) for income taxes | 16,200 | 17,700 | 16,950 | ||||||||||
Interest Expense | 30,000 | 31,000 | 30,500 | ||||||||||
Depreciation and amortization | 55,000 | 57,000 | 56,000 | ||||||||||
Pro rata EBITDAre from unconsolidated joint ventures (1) | 50 | 50 | 50 | ||||||||||
EBITDAre | $ | 129,750 | $ | 137,750 | $ | 133,750 | |||||||
Non-cash lease expense | 1,000 | 1,500 | 1,250 | ||||||||||
Preopening expense | 125 | 125 | 125 | ||||||||||
Equity-based compensation | 2,625 | 3,625 | 3,125 | ||||||||||
Interest income on Bonds | 1,000 | 1,500 | 1,250 | ||||||||||
Other gains and (losses), net | 500 | 500 | 500 | ||||||||||
Adjusted EBITDAre (1) | $ | 135,000 | $ | 145,000 | $ | 140,000 | |||||||
Hospitality Segment | |||||||||||||
Operating Income | $ | 70,000 | $ | 72,000 | $ | 71,000 | |||||||
Depreciation and amortization | 48,000 | 49,000 | 48,500 | ||||||||||
Non-cash lease expense | 1,000 | 1,500 | 1,250 | ||||||||||
Interest income on Bonds | 1,000 | 1,500 | 1,250 | ||||||||||
Adjusted EBITDAre | $ | 120,000 | $ | 124,000 | $ | 122,000 | |||||||
Entertainment Segment | |||||||||||||
Operating Income | $ | 17,500 | $ | 20,000 | $ | 18,750 | |||||||
Depreciation and amortization | 5,000 | 7,000 | 6,000 | ||||||||||
Preopening expense | 125 | 125 | 125 | ||||||||||
Equity-based compensation | 625 | 1,125 | 875 | ||||||||||
Pro rata adjusted EBITDAre from unconsolidated JVs (1) | (1,250 | ) | (1,250 | ) | (1,250 | ) | |||||||
Adjusted EBITDAre (1) | $ | 22,000 | $ | 27,000 | $ | 24,500 | |||||||
Corporate and Other Segment | |||||||||||||
Operating Income | $ | (11,500 | ) | $ | (10,000 | ) | $ | (10,750 | ) | ||||
Depreciation and amortization | 2,000 | 1,000 | 1,500 | ||||||||||
Equity-based compensation | 2,000 | 2,500 | 2,250 | ||||||||||
Other gains and (losses), net | 500 | 500 | 500 | ||||||||||
Adjusted EBITDAre | $ | (7,000 | ) | $ | (6,000 | ) | $ | (6,500 | ) | ||||
(1) Reconcilation of Forward-Looking Guidance does not include any impact of the pending Atairos transaction and pro rata adjusted EBITDAre is only from RHP's JV partnership with Circle | |||||||||||||
Reconciliation of Forward-Looking Statements | |||||||||||||
Unaudited | |||||||||||||
(in thousands) | |||||||||||||
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre") | |||||||||||||
GUIDANCE RANGE | |||||||||||||
FOR FULL YEAR 2022 | |||||||||||||
Low | High | Midpoint | |||||||||||
Net Income | $ | 60,000 | $ | 75,000 | $ | 67,500 | |||||||
Provision (benefit) for income taxes | 53,400 | 55,300 | 54,350 | ||||||||||
Interest Expense | 132,500 | 134,000 | 133,250 | ||||||||||
Depreciation and amortization | 207,000 | 210,500 | 208,750 | ||||||||||
Pro rata EBITDAre from unconsolidated joint ventures (1) | 100 | 200 | 150 | ||||||||||
EBITDAre | $ | 453,000 | $ | 475,000 | $ | 464,000 | |||||||
Non-cash lease expense | 4,000 | 5,000 | 4,500 | ||||||||||
Preopening expense | 500 | 500 | 500 | ||||||||||
Equity-based compensation | 11,500 | 14,000 | 12,750 | ||||||||||
Interest income on Bonds | 5,000 | 5,500 | 5,250 | ||||||||||
Other gains and (losses), net | 2,000 | 2,000 | 2,000 | ||||||||||
Adjusted EBITDAre (1) | $ | 476,000 | $ | 502,000 | $ | 489,000 | |||||||
Hospitality Segment | |||||||||||||
Operating Income | $ | 233,000 | $ | 243,500 | $ | 238,250 | |||||||
Depreciation and amortization | 183,000 | 186,000 | 184,500 | ||||||||||
Non-cash lease expense | 4,000 | 5,000 | 4,500 | ||||||||||
Interest income on Bonds | 5,000 | 5,500 | 5,250 | ||||||||||
Adjusted EBITDAre | $ | 425,000 | $ | 440,000 | $ | 432,500 | |||||||
Entertainment Segment | |||||||||||||
Operating Income | $ | 66,000 | $ | 69,000 | $ | 67,500 | |||||||
Depreciation and amortization | 19,000 | 20,500 | 19,750 | ||||||||||
Preopening expense | 500 | 500 | 500 | ||||||||||
Equity-based compensation | 2,500 | 4,000 | 3,250 | ||||||||||
Pro rata adjusted EBITDAre from unconsolidated JVs (1) | (8,000 | ) | (6,000 | ) | (7,000 | ) | |||||||
Adjusted EBITDAre (1) | $ | 80,000 | $ | 88,000 | $ | 84,000 | |||||||
Corporate and Other Segment | |||||||||||||
Operating Income | $ | (45,000 | ) | $ | (42,000 | ) | $ | (43,500 | ) | ||||
Depreciation and amortization | 5,000 | 4,000 | 4,500 | ||||||||||
Equity-based compensation | 9,000 | 10,000 | 9,500 | ||||||||||
Other gains and (losses), net | 2,000 | 2,000 | 2,000 | ||||||||||
Adjusted EBITDAre | $ | (29,000 | ) | $ | (26,000 | ) | $ | (27,500 | ) | ||||
(1) Reconcilation of Forward-Looking Guidance does not include any impact of the pending Atairos transaction and pro rata adjusted EBITDAre is only from RHP's JV partnership with Circle | |||||||||||||
Source: Ryman Hospitality Properties, Inc.