Information Concerning Guarantor and Non-Guarantor Subsidiaries | 17. Information Concerning Guarantor and Non-Guarantor Subsidiaries The $400 Million 5% Senior Notes and the $700 Million 4.75% Senior Notes were each issued by the Operating Partnership and Finco and are guaranteed on a senior unsecured basis by the Company, each of the Company’s four wholly-owned subsidiaries that own the Gaylord Hotels properties, and certain other of the Company’s subsidiaries, each of which guarantees the Credit Agreement (such subsidiary guarantors, together with the Company, the “Guarantors”). The subsidiary Guarantors are 100% owned, and the guarantees are full and unconditional and joint and several. Not all of the Company’s subsidiaries have guaranteed the $400 Million 5% Senior Notes and the $700 Million 4.75% Senior Notes. The following condensed consolidating financial information includes certain allocations of expenses based on management’s best estimates, which are not necessarily indicative of financial position, results of operations and cash flows that these entities would have achieved on a stand-alone basis. RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES (in thousands) Parent Non- Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,632,744 $ 1,497,508 $ — $ 3,130,252 Cash and cash equivalents - unrestricted 29 200,534 3 161,864 — 362,430 Cash and cash equivalents - restricted — — — 57,966 — 57,966 Notes receivable — — — 110,135 — 110,135 Trade receivables, less allowance — — — 70,768 — 70,768 Deferred income tax assets, net — — (413) 26,372 — 25,959 Prepaid expenses and other assets — 12,390 3 118,301 (6,849) 123,845 Intangible assets — — — 207,113 — 207,113 Intercompany receivables, net — — 2,113,481 — (2,113,481) — Investments 1,050,955 2,949,445 708,588 2,077,984 (6,786,972) — Total assets $ 1,050,984 $ 3,162,369 $ 4,454,406 $ 4,328,011 $ (8,907,302) $ 4,088,468 LIABILITIES AND EQUITY: Debt and finance lease obligations $ — $ 1,766,675 $ — $ 793,293 $ — $ 2,559,968 Accounts payable and accrued liabilities 50 13,738 6,996 244,734 (603) 264,915 Dividends payable 50,711 — — — — 50,711 Deferred management rights proceeds — — — 175,332 — 175,332 Operating lease liabilities — — 104,742 7,835 (6,246) 106,331 Other liabilities — — — 64,971 — 64,971 Intercompany payables, net 355,494 1,514,770 — 243,217 (2,113,481) — Commitments and contingencies Noncontrolling interest in consolidated joint venture — — — 221,511 — 221,511 Stockholders’ equity: Preferred stock — — — — — — Common stock 549 1 1 2,387 (2,389) 549 Additional paid-in-capital 1,185,168 315,680 2,894,830 2,843,450 (6,053,960) 1,185,168 Treasury stock (17,315) — — — — (17,315) Accumulated deficit (495,514) (452,303) 1,447,837 (236,752) (758,782) (495,514) Accumulated other comprehensive loss (28,159) 3,808 — (31,967) 28,159 (28,159) Total stockholders' equity 644,729 (132,814) 4,342,668 2,577,118 (6,786,972) 644,729 Total liabilities and equity $ 1,050,984 $ 3,162,369 $ 4,454,406 $ 4,328,011 $ (8,907,302) $ 4,088,468 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES (in thousands) Parent Non- Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,646,946 $ 1,502,149 $ — $ 3,149,095 Cash and cash equivalents - unrestricted 81 657 54 102,645 — 103,437 Cash and cash equivalents - restricted — — — 45,652 — 45,652 Notes receivable — — — 122,209 — 122,209 Trade receivables, less allowance — — — 67,923 — 67,923 Deferred income tax assets, net — — (444) 41,001 — 40,557 Prepaid expenses and other assets — 34 — 79,460 (1,254) 78,240 Intangible assets — — — 246,770 — 246,770 Intercompany receivables, net — — 1,895,086 — (1,895,086) — Investments 1,101,740 2,950,457 710,516 1,898,756 (6,661,469) — Total assets $ 1,101,821 $ 2,951,148 $ 4,252,158 $ 4,106,565 $ (8,557,809) $ 3,853,883 LIABILITIES AND EQUITY: Debt and finance lease obligations $ — $ 1,946,699 $ — $ 495,196 $ — $ 2,441,895 Accounts payable and accrued liabilities 50 13,752 7,253 255,089 (1,254) 274,890 Dividends payable 45,019 — — — — 45,019 Deferred management rights proceeds — — — 174,026 — 174,026 Other liabilities — — 100,068 60,975 — 161,043 Intercompany payables, net 587,175 846,478 — 461,433 (1,895,086) — Commitments and contingencies Noncontrolling interest in consolidated joint venture — — — 287,433 — 287,433 Stockholders’ equity: Preferred stock — — — — — — Common stock 513 1 1 2,387 (2,389) 513 Additional paid-in-capital 900,795 499,122 2,895,842 2,668,134 (6,063,098) 900,795 Treasury stock (15,183) — — — — (15,183) Accumulated deficit (388,524) (354,904) 1,248,994 (270,084) (624,006) (388,524) Accumulated other comprehensive loss (28,024) — — (28,024) 28,024 (28,024) Total stockholders' equity 469,577 144,219 4,144,837 2,372,413 (6,661,469) 469,577 Total liabilities and equity $ 1,101,821 $ 2,951,148 $ 4,252,158 $ 4,106,565 $ (8,557,809) $ 3,853,883 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 557,562 $ — $ 557,562 Food and beverage — — — 660,770 — 660,770 Other hotel revenue — — 323,769 260,052 (380,707) 203,114 Entertainment — — — 186,223 (3,103) 183,120 Total revenues — — 323,769 1,664,607 (383,810) 1,604,566 Operating expenses: Rooms — — — 144,834 — 144,834 Food and beverage — — — 362,850 — 362,850 Other hotel expenses — — 47,426 730,722 (368,265) 409,883 Management fees, net — — — 39,608 — 39,608 Total hotel operating expenses — — 47,426 1,278,014 (368,265) 957,175 Entertainment — — — 126,545 64 126,609 Corporate 251 1,736 2 34,293 — 36,282 Preopening costs — — — 3,122 — 3,122 Corporate overhead allocation 3,659 — 11,950 — (15,609) — Depreciation and amortization — — 65,445 148,402 — 213,847 Total operating expenses 3,910 1,736 124,823 1,590,376 (383,810) 1,337,035 Operating income (loss) (3,910) (1,736) 198,946 74,231 — 267,531 Interest expense — (95,501) — (36,824) 705 (131,620) Interest income — 332 — 12,142 (705) 11,769 Loss on extinguishment of debt — (494) — — — (494) Loss from unconsolidated joint ventures — — — (1,110) — (1,110) Other gains and (losses), net — — — 693 — 693 Income (loss) before income taxes (3,910) (97,399) 198,946 49,132 — 146,769 Provision for income taxes — — (103) (18,372) — (18,475) Equity in subsidiaries’ earnings, net 132,204 — — — (132,204) — Net income (loss) $ 128,294 $ (97,399) $ 198,843 $ 30,760 $ (132,204) $ 128,294 Comprehensive income (loss), net of taxes $ 130,866 $ (93,591) $ 198,843 $ 29,524 $ (134,776) $ 130,866 Net income (loss) available to common shareholders $ 145,794 $ (97,399) $ 198,843 $ 30,760 $ (132,204) $ 145,794 Comprehensive income (loss), net of taxes, available to common shareholders $ 149,194 $ (93,591) $ 198,843 $ 30,352 $ (135,604) $ 149,194 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 454,393 $ (23) $ 454,370 Food and beverage — — — 519,890 (47) 519,843 Other hotel revenue — — 305,802 168,071 (320,183) 153,690 Entertainment — — — 147,993 (778) 147,215 Total revenues — — 305,802 1,290,347 (321,031) 1,275,118 Operating expenses: Rooms — — — 118,060 — 118,060 Food and beverage — — — 282,906 — 282,906 Other hotel expenses — — 45,576 600,207 (306,254) 339,529 Management fees, net — — — 30,744 — 30,744 Total hotel operating expenses — — 45,576 1,031,917 (306,254) 771,239 Entertainment — — — 109,120 129 109,249 Corporate 481 1,542 2 28,909 (101) 30,833 Preopening costs — — — 4,869 — 4,869 Impairment charges — — — 23,783 — 23,783 Corporate overhead allocation 3,400 — 11,405 — (14,805) — Depreciation and amortization — — 61,380 59,496 — 120,876 Total operating expenses 3,881 1,542 118,363 1,258,094 (321,031) 1,060,849 Operating income (loss) (3,881) (1,542) 187,439 32,253 — 214,269 Interest expense — (74,936) — (25) — (74,961) Interest income — — — 10,469 — 10,469 Income from unconsolidated joint ventures — — — 125,005 — 125,005 Other gains and (losses), net — — — 1,633 — 1,633 Income (loss) before income taxes (3,881) (76,478) 187,439 169,335 — 276,415 Provision for income taxes — — (280) (11,465) — (11,745) Equity in subsidiaries’ earnings, net 268,551 — — — (268,551) — Net income (loss) $ 264,670 $ (76,478) $ 187,159 $ 157,870 $ (268,551) $ 264,670 Comprehensive income (loss) $ 263,338 $ (76,478) $ 187,159 $ 156,538 $ (267,219) $ 263,338 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 431,768 $ — $ 431,768 Food and beverage — — — 483,945 — 483,945 Other hotel revenue — — 316,402 159,162 (331,617) 143,947 Entertainment — — — 125,844 (785) 125,059 Total revenues — — 316,402 1,200,719 (332,402) 1,184,719 Operating expenses: Rooms — — — 112,636 — 112,636 Food and beverage — — — 269,824 — 269,824 Other hotel expenses — — 44,386 599,760 (316,863) 327,283 Management fees, net — — — 23,856 — 23,856 Total hotel operating expenses — — 44,386 1,006,076 (316,863) 733,599 Entertainment — — — 84,404 109 84,513 Corporate 253 1,596 2 29,536 — 31,387 Preopening costs — — — 1,926 — 1,926 Impairment charges — — — 35,418 — 35,418 Corporate overhead allocation 8,615 — 7,033 — (15,648) — Depreciation and amortization — — 59,534 52,425 — 111,959 Total operating expenses 8,868 1,596 110,955 1,209,785 (332,402) 998,802 Operating income (loss) (8,868) (1,596) 205,447 (9,066) — 185,917 Interest expense — (66,025) — (26) — (66,051) Interest income — — — 11,818 — 11,818 Loss from unconsolidated joint ventures — — — (4,402) — (4,402) Other gains and (losses), net — — — (337) — (337) Income (loss) before income taxes (8,868) (67,621) 205,447 (2,013) — 126,945 (Provision) benefit for income taxes — — (37) 49,192 — 49,155 Equity in subsidiaries’ earnings, net 184,968 — — — (184,968) — Net income (loss) $ 176,100 $ (67,621) $ 205,410 $ 47,179 $ (184,968) $ 176,100 Comprehensive income (loss) $ 171,676 $ (67,621) $ 205,410 $ 42,755 $ (180,544) $ 171,676 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ (95,662) $ 395,877 $ 48,232 $ 6,239 $ — $ 354,686 Purchases of property and equipment — — (48,283) (104,258) — (152,541) Collection of notes receivable — — — 13,211 — 13,211 Purchase of additional interest in Gaylord Rockies joint venture — — — (5,481) — (5,481) Earnest money deposit for potential Block 21 acquisition — — — (15,000) — (15,000) Investment in other joint ventures — — — (4,241) — (4,241) Other investing activities — — — 1,015 — 1,015 Net cash used in investing activities — — (48,283) (114,754) — (163,037) Net repayments under revolving credit facility — (525,000) — — — (525,000) Borrowings under term loan A — 100,000 — — — 100,000 Repayments under term loan B — (105,000) — — — (105,000) Issuance of senior notes — 702,500 — — — 702,500 Redemption of senior notes — (350,000) — — — (350,000) Borrowing under Gaylord Rockies term loan — — — 800,000 — 800,000 Repayment of Gaylord Rockies construction and mezzanine loans — — — (496,612) — (496,612) Deferred financing costs paid — (18,500) — (9,166) — (27,666) Issuance of common stock 282,908 — — — — 282,908 Payment of dividends (183,346) — — — — (183,346) Distributions from consolidated joint venture to noncontrolling interest partners — — — (113,894) — (113,894) Payment of tax withholdings for share-based compensation (3,989) — — — — (3,989) Other financing activities 37 — — (280) — (243) Net cash provided by (used in) financing activities 95,610 (196,000) — 180,048 — 79,658 Net change in cash, cash equivalents, and restricted cash (52) 199,877 (51) 71,533 — 271,307 Cash, cash equivalents, and restricted cash, beginning of period 81 657 54 148,297 — 149,089 Cash, cash equivalents, and restricted cash, end of period $ 29 $ 200,534 $ 3 $ 219,830 $ — $ 420,396 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 176,611 $ (348,460) $ 74,430 $ 419,338 $ — $ 321,919 Purchases of property and equipment — — (74,412) (113,805) — (188,217) Collection of notes receivable — — — 2,560 — 2,560 Purchase of additional interest in Gaylord Rockies joint venture — — — (223,564) — (223,564) Purchase of remaining interest in Opry City Stage — — — (3,963) — (3,963) Investment in other joint ventures — — — (2,199) — (2,199) Other investing activities — — — (7,927) — (7,927) Net cash used in investing activities — — (74,412) (348,898) — (423,310) Net borrowings under revolving credit facility — 354,000 — — — 354,000 Repayments under term loan B — (5,000) — — — (5,000) Deferred financing costs paid — (642) — — — (642) Payment of dividends (172,415) — — — — (172,415) Payment of tax withholdings for share-based compensation (4,164) — — — — (4,164) Other financing activities 11 — — (20) — (9) Net cash provided by (used in) financing activities (176,568) 348,358 — (20) — 171,770 Net change in cash, cash equivalents, and restricted cash 43 (102) 18 70,420 — 70,379 Cash, cash equivalents, and restricted cash, beginning of period 38 759 36 77,877 — 78,710 Cash, cash equivalents, and restricted cash, end of period $ 81 $ 657 $ 54 $ 148,297 $ — $ 149,089 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES (in thousands) Parent Non- Guarantor Issuer Guarantor Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 165,461 $ (83,057) $ 96,529 $ 116,897 $ — $ 295,830 Purchases of property and equipment — — (96,516) (86,049) — (182,565) Collection of notes receivable — — — 2,370 — 2,370 Investment in Gaylord Rockies joint venture — — — (16,309) — (16,309) Investment in other joint ventures — — — (9,313) — (9,313) Other investing activities — — — (9,604) — (9,604) Net cash used in investing activities — — (96,516) (118,905) — (215,421) Net borrowings under revolving credit facility — (211,400) — — — (211,400) Borrowings under term loan A — 200,000 — — — 200,000 Borrowings under term loan B — 500,000 — — — 500,000 Repayments under term loan B — (393,750) — — — (393,750) Deferred financing costs paid — (12,268) — — — (12,268) Payment of dividends (161,706) — — — — (161,706) Payment of tax withholdings for share-based compensation (3,810) — — — — (3,810) Other financing activities, net 65 — — (20) — 45 Net cash provided by (used in) financing activities (165,451) 82,582 — (20) — (82,889) Net change in cash and cash equivalents 10 (475) 13 (2,028) — (2,480) Cash and cash equivalents at beginning of period 28 1,234 23 79,905 — 81,190 Cash and cash equivalents at end of period $ 38 $ 759 $ 36 $ 77,877 $ — $ 78,710 |