Ryman Hospitality Properties, Inc. Reports Record Third Quarter 2015 Results

Ryman Hospitality Properties, Inc. (NYSE:RHP), a lodging real estate investment trust ("REIT") specializing in group-oriented, destination hotel assets in urban and resort markets, today reported financial results for the third quarter ended September 30, 2015.

Colin Reed, chairman and chief executive officer of Ryman Hospitality Properties, said, “Our businesses had a record third quarter performance in terms of revenue and profitability despite some occupancy-related challenges from the unfavorable shift in the holiday calendar and our accelerated room renovation program at Opryland.

“We are pleased with how our hotels are managing their expense structure. The healthy same-store Hospitality Adjusted EBITDA margin improvement we have seen this year again demonstrates the operating leverage associated with our group-centric model.

“We are similarly pleased with the robust 24.1 percent year-over-year increase in our gross advanced group bookings during the third quarter of 2015. This production growth was within the range we thought it would be going into the quarter, and we are on pace to meet our 2015 production goals that will position us for a very good 2016.”

The Company’s results include the following:

Consolidated Results

($ in thousands, except per share amounts, RevPAR and Total RevPAR)

Three Months EndedNine Months Ended
September 30,September 30,
As ReportedPro FormaAs ReportedPro Forma

2015 (2)

2014% ∆

2014 (1)

% ∆

2015

2014% ∆

2014(1)

% ∆
Total Revenue $ 252,820 $ 245,015 3.2% $ 243,490 3.8% $ 780,004 $ 749,379 4.1% $ 745,175 4.7%
Same-Store Hospitality Revenue (3) $ 222,335 $ 219,102 1.5% $ 217,577 2.2% $ 702,311 $ 684,235 2.6% $ 680,031 3.3%
Same-Store RevPAR (3) $ 121.72 $ 123.99 -1.8% $ 130.22 $ 127.94 1.8%
Same-Store Total RevPAR (3) $ 298.43 $ 294.09 1.5% $ 292.04 2.2% $ 317.68 $ 309.50 2.6% $ 307.60 3.3%
Adjusted EBITDA $ 71,193 $ 65,353 8.9% $ 236,770 $ 213,397 11.0%
Adjusted EBITDA Margin 28.2% 26.7% 1.5pt 26.8% 1.4pt 30.4% 28.5% 1.9pt 28.6% 1.8pt
Same-Store Hospitality Adjusted EBITDA (3) $ 66,235 $ 61,458 7.8% $ 226,114 $ 207,980 8.7%
Same-Store Hospitality Adjusted EBITDA Margin(3) 29.8% 28.0% 1.8pt 28.2% 1.6pt 32.2% 30.4% 1.8pt 30.6% 1.6pt
Adjusted FFO $ 59,361 $ 51,613 15.0% $ 193,078 $ 174,741 10.5%
Adjusted FFO per diluted share $ 1.15 $ 0.84 36.9% $ 3.74 $ 2.89 29.4%
Operating income (4) $ 32,768 $ 29,083 12.7% $ 125,673 $ 109,366 14.9%
Net income available to common shareholders (4) (5) $ 26,691 $ 15,130 76.4% $ 72,612 $ 58,822 23.4%
Net income per diluted share available
to common shareholders (4) (5) $ 0.52 $ 0.25 108.0% $ 1.41 $ 0.97 45.4%

(1) Shown pro forma to present 2014 results with an accounting change related to parking fees as stipulated by the hospitality industry's Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition, which became effective in January 2015. Prior to 2015, all revenue and expense associated with managed parking services at our hotels were reported on a gross basis. Beginning in 2015, only the net fee received from the parking manager is recorded as revenue.

(2) Includes impact of business interruption claim proceeds of $2.4M collected in Q3 2015, except for RevPAR.
(3) Same-Store excludes the AC Hotel at National Harbor, which opened in April 2015.

(4) Operating income and Net income for the three months and nine months ended September 30, 2015 include a non-cash net settlement charge of $1.6 million for the Company's grandfathered defined benefit pension plan, which was a result of increased lump sum distributions in 2015.

(5) Net income for the three months and nine months ended September 30, 2014 was impacted by a $1.6 million and $6.1 million loss on warrant settlements, respectively. Net income for the nine months ended September 30, 2015 was impacted by a $20.2 million loss on warrant settlements.

For the Company’s definitions of RevPAR, Total RevPAR, Adjusted EBITDA and Adjusted FFO, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDA to Net Income and a reconciliation of the non-GAAP financial measure Adjusted FFO to Net Income, see “Calculation of RevPAR and Total RevPAR,” “Non-GAAP Financial Measures,” “Adjusted FFO Definition” and “Supplemental Financial Results” below.

Operating Results

Hospitality Segment

For the three months and nine months ended September 30, 2015 and 2014, the Company reported the following:

Hospitality Segment Results

($ in thousands, except for ADR, RevPAR and Total RevPAR)

Three Months EndedNine Months Ended
September 30,September 30,
As ReportedPro FormaAs ReportedPro Forma

2015 (2)

2014% ∆

2014 (1)

% ∆

2015

2014% ∆

2014 (1)

% ∆

Hospitality Results

Hospitality Revenue (3) $ 224,842 $ 219,102 2.6% $ 217,577 3.3% $ 707,131 $ 684,235 3.3% $ 680,031 4.0%
Hospitality Adjusted EBITDA $ 67,140 $ 61,458 9.2% $ 228,050 $ 207,980 9.6%
Hospitality Adjusted EBITDA Margin 29.9% 28.0% 1.9pt 28.2% 1.7pt 32.3% 30.4% 1.9pt 30.6% 1.7pt
Hospitality Performance Metrics (3)
Occupancy 71.9% 74.2% -2.3pt 72.7% 73.0% -0.3pt
Average Daily Rate (ADR) $ 169.24 $ 167.03 1.3% $ 178.88 $ 175.23 2.1%
RevPAR $ 121.71 $ 123.99 -1.8% $ 130.07 $ 127.94 1.7%
Total RevPAR $ 294.81 $ 294.09 0.2% $ 292.04 0.9% $ 314.88 $ 309.50 1.7% $ 307.60 2.4%
Gross Definite Rooms Nights Booked 484,143 390,098 24.1% 1,359,678 1,402,485 (3.1%)
Net Definite Rooms Nights Booked 396,810 313,385 26.6% 1,062,298 1,039,279 2.2%
Group Attrition (as % of contracted block) 13.7% 9.7% (4.0pt) 12.8% 10.4% (2.4pt)
Cancellations ITYFTY (4) 9,186 7,837 (17.2%) 27,262 24,368 (11.9%)

Same-Store Hospitality Results (5)

Same-Store Hospitality Revenue (3) $ 222,335 $ 219,102 1.5% $ 217,577 2.2% $ 702,311 $ 684,235 2.6% $ 680,031 3.3%
Same-Store Hospitality Adjusted EBITDA $ 66,235 $ 61,458 7.8% $ 226,114 $ 207,980 8.7%
Same-Store Hospitality Adjusted EBITDA Margin 29.8% 28.0% 1.8pt 28.2% 1.6pt 32.2% 30.4% 1.8pt 30.6% 1.6pt
Same-Store Hospitality Performance Metrics (3)
Occupancy 72.1% 74.2% -2.1pt 72.9% 73.0% -0.1pt
Average Daily Rate (ADR) $ 168.83 $ 167.03 1.1% $ 178.61 $ 175.23 1.9%
RevPAR $ 121.72 $ 123.99 -1.8% $ 130.22 $ 127.94 1.8%
Total RevPAR $ 298.43 $ 294.09 1.5% $ 292.04 2.2% $ 317.68 $ 309.50 2.6% $ 307.60 3.3%

(1) Shown pro forma to present 2014 results with an accounting change related to parking fees as stipulated by the hospitality industry's Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition, which became effective in January 2015. Prior to 2015, all revenue and expense associated with managed parking services at our hotels were reported on a gross basis. Beginning in 2015, only the net fee received from the parking manager is recorded as revenue.

(2) Includes impact of business interruption claim proceeds of $2.4M collected in Q3 2015, except for Occupancy, ADR, RevPAR, Room Nights Booked, Attrition and Cancellations

(3) During the three months and nine months ended September 30, 2015, Gaylord Opryland had approximately 18,000 room nights out of service due to a room renovation project that was completed in September 2015. During the three months and nine months ended September 30, 2014, Gaylord Texan had approximately 9,600 and 36,000 room nights out of service, respectively, due to a room renovation project that was completed in August 2014. Out of service rooms do not impact total available room count for calculating hotel metrics (e.g., Occupancy, RevPAR, and Total RevPAR).

(4) "ITYFTY" represents In The Year For The Year.
(5) Same-Store excludes the AC Hotel at National Harbor, which opened in April 2015.

Property-level results and operating metrics for third quarter 2015 are presented in greater detail below and under “Supplemental Financial Results.” Highlights for third quarter 2015 for the Hospitality segment and at each property include:

  • Hospitality Segment (Same-Store): Total revenue increased 1.5 percent to $222.3 million in third quarter 2015 compared to third quarter 2014. RevPAR decreased 1.8 percent compared to third quarter 2014 due to lower levels of occupancy. The drop in overall occupancy during third quarter 2015 was primarily due to a drop in small and medium-sized group room nights as compared to third quarter 2014. Total RevPAR increased 1.5 percent compared to third quarter 2014, driven by strong group-related food and beverage revenue. Adjusted EBITDA increased 7.8 percent, as compared to third quarter 2014, to $66.2 million. Adjusted EBITDA margin grew by 180 basis points compared to the prior-year quarter. $2.4 million in insurance proceeds received in the third quarter 2015 related to the norovirus disruptions that occurred during first quarter 2015 favorably impacted Revenue, Adjusted EBITDA, and Adjusted EBITDA margin in third quarter 2015.
  • Gaylord Opryland: Total revenue for third quarter 2015 was flat at $76.4 million, driven by a 6.1 point decline in occupancy in third quarter 2015, compared to third quarter 2014, which was partially offset by strong banquet revenue. There were approximately 18,000 room nights out of service in third quarter 2015 due to a room renovation that was completed in September. Adjusted EBITDA decreased 2.1 percent, as compared to third quarter 2014, to $24.8 million due to the decline in occupancy and a non-recurring linen charge related to the rooms renovation. Adjusted EBITDA Margin was flat compared to the same period in 2014. A non-recurring $0.6 million charge related to an FCC settlement in September 2014 unfavorably impacted Adjusted EBITDA margin in the third quarter of 2014, while $2.4 million in insurance proceeds received in the third quarter 2015 related to the norovirus disruptions that occurred during first quarter 2015 favorably impacted Revenue, Adjusted EBITDA, and Adjusted EBITDA margin in third quarter 2015.
  • Gaylord Palms: Total revenue for third quarter 2015 was $31.7 million, a 16.7 percent decrease from the 2014 period, as a result of lower occupancy due to a decrease in group room nights driven by a shift in the holiday schedule when compared to the same period in 2014. Adjusted EBITDA decreased 38.7 percent, as compared to third quarter 2014, to $5.2 million, and Adjusted EBITDA margin decreased by 590 basis points from the same period in 2014 to 16.4 percent, primarily due to the adverse impact of the property’s operating leverage when occupancy levels decline.
  • Gaylord Texan: Total revenue for third quarter 2015 was $50.2 million, a 12.1 percent increase from the 2014 period, driven by an occupancy increase of 2.2 points as well as a 6.8 percent increase in ADR that resulted from a favorable shift to corporate group rooms and higher-rated transient rooms compared to third quarter 2014. During the third quarter of 2014, the hotel had approximately 9,600 room nights out of service due to the room renovation project that was completed in August 2014. Adjusted EBITDA increased 26.1 percent, as compared to third quarter 2014, to $16.5 million. Adjusted EBITDA margin increased by 370 basis points over the same period in 2014 to 32.9 percent.
  • Gaylord National: Total revenue for third quarter 2015 was $60.3 million, a 7.0 percent increase from the 2014 period, driven primarily by strong banquet revenue growth resulting from an increase in corporate group occupancy. Adjusted EBITDA increased 34.6 percent, as compared to third quarter 2014, to $18.7 million, and Adjusted EBITDA margin increased by 640 basis points to 31.0 percent.

Reed continued, “Our Hospitality segment performance this quarter was led by Gaylord Texan and Gaylord National, both of which enjoyed strong top- and bottom-line gains over the third quarter of 2014. Gaylord Texan continues to have a stellar year by all measures, and we remain optimistic that Gaylord National will continue to perform well for the remainder of this year and in the years to come as the momentum in National Harbor builds.”

Entertainment Segment

For the three months and nine months ended September 30, 2015 and 2014, the Company reported the following:

Three Months EndedNine Months Ended
($ in thousands) September 30,September 30,
20152014% ∆20152014% ∆
Revenue $ 27,978 $ 25,913 8.0% $ 72,873 $ 65,144 11.9%
Operating Income $ 7,563 $ 8,029 -5.8% $ 19,841 $ 16,922 17.2%
Adjusted EBITDA $ 9,165 $ 9,485 -3.4% $ 24,582 $ 21,291 15.5%
Adjusted EBITDA Margin 32.8% 36.6% -3.8pt 33.7% 32.7% 1.0pt

Reed continued, “Our Entertainment segment ended the third quarter of 2015 on the eve of the Grand Ole Opry’s 90th birthday celebration with a solid 8.0 percent revenue gain when compared to third quarter 2014. As we reflect on this birthday milestone, we are excited for the future and continue to make investments to amplify the growth we have enjoyed in recent years. To that end, our third quarter 2015 Adjusted EBITDA was negatively impacted by roughly $1 million in costs related to ongoing work with business strategy advisors and consultants. Absent these costs, the Entertainment segment would have shown a 7.9 percent increase in Adjusted EBITDA for the quarter as compared to third quarter 2014.”

Corporate and Other Segment Results

For the three months and nine months ended September 30, 2015 and 2014, the Company reported the following:

Three Months EndedNine Months Ended
($ in thousands) September 30,September 30,
20152014% ∆20152014% ∆
Operating Loss (1) ($8,698) ($7,772) (11.9%) ($23,477) ($22,589) (3.9%)
Adjusted EBITDA ($5,112) ($5,590) 8.6% ($15,862) ($15,874) 0.1%

(1) Corporate operating loss for the three months and nine months ended September 30, 2015 includes a non-cash net settlement charge of $1.6 million for the Company’s grandfathered defined benefit pension plan, which was a result of increased lump sum distributions in 2015.

Dividend Update

The Company paid its third quarter 2015 cash dividend of $0.70 per share of common stock on October 15, 2015 to stockholders of record on September 30, 2015. It is the Company’s current plan to distribute total annual dividends of approximately $2.70 per share for 2015, with the remaining fourth quarter payment of $0.70 per share of common stock occurring in January 2016. If expected regular quarterly dividends for 2015 do not satisfy the Company’s annual distribution requirements, the Company would satisfy the annual distribution requirement by paying a “catch up” dividend in January 2016. Any future dividend is subject to the board’s future determinations as to the amount of quarterly distributions and the timing thereof.

Balance Sheet/Liquidity Update

As of September 30, 2015, the Company had total debt outstanding of $1,469.6 million and unrestricted cash of $40.3 million. As of September 30, 2015, $317.9 million of borrowings were drawn under the revolving credit line of the Company’s credit facility, and the lending banks had issued $2.0 million in letters of credit, which left $380.1 million of availability for borrowing under the credit facility.

Share Repurchase Authorization

On August 20, 2015, the Board of Directors authorized a share repurchase program for up to $100 million of the Company’s common stock using cash on hand and borrowings under its revolving credit line. The repurchases are intended to be implemented through open market transactions on U.S. exchanges or in privately negotiated transactions, in accordance with applicable securities laws, and any market purchases will be made during open trading window periods or pursuant to any applicable Rule 10b5-1 trading plans. The repurchase authorization extends until December 31, 2016. The timing, prices, and sizes of repurchases will depend upon prevailing market prices, general economic and market conditions and other considerations. The repurchase program does not obligate the Company to acquire any particular amount of stock. As of November 3, 2015, the Company has not repurchased any shares under this repurchase authorization.

Guidance

The Company is updating its 2015 guidance provided on August 4, 2015 to reflect its expectations for the full year. The following business performance outlook is based on current information as of November 3, 2015. The Company does not expect to update the guidance provided below before next quarter’s earnings release. However, the Company may update its full business outlook or any portion thereof at any time for any reason.

Reed continued, “Our Hospitality segment remains on pace to have its best year ever in terms of revenue and profitability, and we remain encouraged by the strength of our business as we enter the fourth quarter and our business on the books for 2016. Based on the year-to-date performance in our hotels and our outlook for the remaining two months of the year, we are modestly reducing the top end of our Hospitality RevPAR, Total RevPAR, and Hospitality Adjusted EBITDA. This slight reduction in the Hospitality segment is primarily attributable to the elevated attrition level we experienced late in the third quarter and additional renovation disruption related to the accelerated room renovation project at Gaylord Opryland this quarter. Our Entertainment segment continues to strengthen and the AC Hotel is ramping better than anticipated. As such, we are increasing the low end of the Entertainment segment to $30.0 million while maintaining the top end of $32.0 million in Adjusted EBITDA and increasing the AC Hotel Adjusted EBITDA guidance range to $2.5 million to $3.5 million. In total, Consolidated Adjusted EBITDA guidance range will now be $319.5 million to $333.5 million. Additionally, the guidance range for Adjusted FFO will narrow to $252.0 million to $266.0 million.”

$ in millions, except per share figuresPrior GuidanceUpdated Guidance
Full Year 2015Full Year 2015
LowHighLowHigh
Hospitality RevPAR (1) (2) 3.5 % 4.5 % 3.5 % 4.0 %
Hospitality Total RevPAR (1) (2) 3.0 % 4.5 % 3.0 % 4.0 %
Hospitality Adjusted EBITDA Margin Change + 150 bps + 260 bps + 150 bps + 230 bps

Adjusted EBITDA

Hospitality (3) (4) $ 310.0 $ 325.0 $ 310.0 $ 320.0
AC Hotel 2.0 3.0 2.5 3.5
Entertainment (Opry and Attractions) 29.0 32.0 30.0 32.0
Corporate and Other (23.0 ) (22.0 ) (23.0 ) (22.0 )
Consolidated Adjusted EBITDA $ 318.0 $ 338.0 $ 319.5 $ 333.5
Adjusted FFO $ 250.5 $ 270.5 $ 252.0 $ 266.0
Adjusted FFO per Diluted Share $ 4.86 $ 5.25 $ 4.89 $ 5.16
Estimated Diluted Shares Outstanding 51.5 51.5 51.5 51.5
1. Hospitality segment guidance for RevPAR and Total RevPAR does not include the AC Hotel.
2.

Includes impact of various accounting changes as stipulated by the industry’s Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition, which became effective January 2015.

3. Estimated interest income of $12.0 million from Gaylord National bonds reported in Hospitality segment guidance in 2015 and historical results in 2014.
4. Hospitality segment guidance assumes approximately 18,100 room nights out of service in 2015 due to the renovation of rooms at Gaylord Opryland. The out of service rooms do not impact total available room count for calculating hotel metrics (e.g., RevPAR and Total RevPAR).

Earnings Call Information

Ryman Hospitality Properties will hold a conference call to discuss this release today at 10 a.m. ET. Investors can listen to the conference call over the Internet at www.rymanhp.com. To listen to the live call, please go to the Investor Relations section of the website (Investor Relations/Presentations, Earnings and Webcasts) at least 15 minutes prior to the call to register and download any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available shortly after the call and will be available for at least 30 days.

About Ryman Hospitality Properties, Inc.

Ryman Hospitality Properties, Inc. (NYSE: RHP) is a REIT for federal income tax purposes, specializing in group-oriented, destination hotel assets in urban and resort markets. The Company’s owned assets include a network of four upscale, meetings-focused resorts totaling 7,795 rooms that are managed by lodging operator Marriott International, Inc. under the Gaylord Hotels brand. Other owned assets managed by Marriott International, Inc. include Gaylord Springs Golf Links, the Wildhorse Saloon, the General Jackson Showboat, The Inn at Opryland, a 303-room overflow hotel adjacent to Gaylord Opryland and AC Hotel Washington, DC at National Harbor, a 192-room hotel near Gaylord National. The Company also owns and operates media and entertainment assets, including the Grand Ole Opry (opry.com), the legendary weekly showcase of country music’s finest performers for 90 years; the Ryman Auditorium, the storied former home of the Grand Ole Opry located in downtown Nashville; and 650 AM WSM, the Opry’s radio home. For additional information about Ryman Hospitality Properties, visit www.rymanhp.com.

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, out-of-service rooms, plans to engage in common stock repurchase transactions and the timing and form of such transactions, 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 economic conditions affecting the hospitality business generally, the geographic concentration of the Company’s hotel properties, business levels at the Company’s hotels, the effect of the Company’s election to be taxed as a REIT for federal income tax purposes commencing with the year ended December 31, 2013, the Company’s ability to remain qualified as a REIT, the Company’s ability to execute its strategic goals as a REIT, the Company’s ability to generate cash flows to support dividends, future board determinations regarding the timing and amount of dividends and changes to the dividend policy, which could be made at any time, the determination of Adjusted FFO and REIT taxable income, and the Company’s ability to borrow funds pursuant to its credit agreement. Other factors that could cause operating and financial results to differ are described in the filings made from time to time by the Company with the U.S. Securities and Exchange Commission (SEC) and include the risk factors and other risks and uncertainties described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014 and its Quarterly Reports on Form 10-Q. The Company does not undertake any obligation to release publicly any revisions to forward-looking statements made by it to reflect events or circumstances occurring after the date hereof or the occurrence of unanticipated events.

Additional Information

This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent 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 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.

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:

To calculate Adjusted EBITDA, we determine EBITDA, which represents net income (loss) determined in accordance with GAAP, plus loss (income) from discontinued operations, net; provision (benefit) for income taxes; other (gains) and losses, net; loss on extinguishment of debt; (income) loss from unconsolidated entities; interest expense; and depreciation and amortization, less interest income. Adjusted EBITDA is calculated as EBITDA plus preopening costs; non-cash ground lease expense; equity-based compensation expense; impairment charges; any closing costs of completed acquisitions; interest income on Gaylord National bonds; other gains and (losses); (gains) and losses on warrant settlements; pension settlement charges; and any other adjustments we have identified in this release. We believe Adjusted EBITDA is useful to investors in evaluating our operating performance because this measure helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization) from our operating results. A reconciliation of net income (loss) to EBITDA and Adjusted EBITDA and a reconciliation of segment operating income to segment Adjusted EBITDA are set forth below under “Supplemental Financial Results.” The losses on the call spread and warrant modifications related to our convertible notes and warrant repurchases do not result in a charge to net income; therefore, Adjusted EBITDA does not reflect the impact of these losses. Hospitality Adjusted EBITDA—Same Store excludes the AC Hotel at National Harbor.

Adjusted FFO Definition

We calculate Adjusted FFO to mean net income (loss) (computed in accordance with GAAP), excluding non-controlling interests, and gains and losses from sales of property; plus depreciation and amortization (excluding amortization of deferred financing costs and debt discounts) and impairment losses; we also exclude written-off deferred financing costs, non-cash ground lease expense, amortization of debt discounts and amortization of deferred financing cost, pension settlement charges, and gains (losses) on extinguishment of debt and warrant settlements. For periods prior to 2015, we also deducted certain capital expenditures. We believe that the presentation of Adjusted FFO provides useful information to investors regarding our operating performance 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 Adjusted FFO as one measure in determining our results after taking into account the impact of our capital structure. A reconciliation of net income (loss) to Adjusted FFO is set forth below under “Supplemental Financial Results.” The losses on the call spread and warrant modifications related to our convertible notes and warrant repurchases do not result in a charge to net income; therefore, Adjusted FFO does not reflect the impact of these losses.

We caution investors that amounts presented in accordance with our definitions of Adjusted EBITDA and Adjusted FFO 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 EBITDA and Adjusted FFO, 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 EBITDA and Adjusted FFO 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 EBITDA and Adjusted FFO 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) or cash flow from operations. In addition, you should be aware that adverse economic and market and other conditions may harm our cash flow.

RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In thousands, except per share data)
Three Months EndedNine Months Ended
Sep. 30,Sep. 30,
2015201420152014

Revenues:

Rooms $ 92,828 $ 92,378 $ 292,089 $ 282,836
Food and beverage 108,558 104,175 345,931 331,378
Other hotel revenue 23,456 22,549 69,111 70,021
Entertainment (previously Opry and Attractions) 27,978 25,913 72,873 65,144
Total revenues 252,820 245,015 780,004 749,379
Operating expenses:
Rooms 27,347 28,397 80,216 82,778
Food and beverage 63,797 60,508 193,661 184,748
Other hotel expenses 70,108 71,863 210,513 212,788
Management fees 3,213 3,622 10,516 11,485
Total hotel operating expenses 164,465 164,390 494,906 491,799
Entertainment (previously Opry and Attractions) 18,954 16,557 48,775 44,239
Corporate 8,017 6,952 21,384 19,707
Preopening costs 118 - 909 -
Impairment and other charges - - 2,890 -
Depreciation and amortization 28,498 28,033 85,467 84,268
Total operating expenses 220,052 215,932 654,331 640,013
Operating income 32,768 29,083 125,673 109,366
Interest expense, net of amounts capitalized (16,138 ) (17,135 ) (47,765 ) (48,277 )
Interest income 2,982 3,001 9,383 9,070
Loss on extinguishment of debt - - - (2,148 )
Other gains and (losses), net 2,467 (282 ) (18,104 ) (4,608 )
Income before income taxes 22,079 14,667 69,187 63,403
Benefit for income taxes 4,612 463 3,425 371
Net income 26,691 15,130 72,612 63,774
Loss on call spread and warrant modifications related to convertible notes - - - (4,952 )
Net income available to common shareholders $ 26,691 $ 15,130 $ 72,612 $ 58,822
Basic net income per share available to common shareholders $ 0.52 $ 0.30 $ 1.42 $ 1.16
Fully diluted net income per share available to common shareholders $ 0.52 $ 0.25 $ 1.41 $ 0.97

Weighted average common shares for the period:

Basic 51,283 50,975 51,226 50,805
Diluted (1) 51,630 61,159 51,587 60,402

(1)

Represents GAAP calculation of diluted shares and does not consider anti-dilutive effect of the Company's purchased call options associated with its previously outstanding convertible notes. For the three months and nine months ended September 30, 2014, the purchased call options effectively reduce dilution by approximately 6.3 million and 5.9 million shares of common stock, respectively.

RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(In thousands)
Sep. 30,Dec. 31,
20152014
ASSETS:
Property and equipment, net of accumulated depreciation $ 2,011,381 $ 2,036,261
Cash and cash equivalents - unrestricted 40,340 76,408
Cash and cash equivalents - restricted 21,854 17,410
Notes receivable 149,569 149,612
Trade receivables, net 63,807 45,188
Deferred financing costs 26,688 21,646
Prepaid expenses and other assets 67,677 66,621
Total assets $ 2,381,316 $ 2,413,146
LIABILITIES AND STOCKHOLDERS' EQUITY:
Debt and capital lease obligations $ 1,469,582 $ 1,341,555
Accounts payable and accrued liabilities 163,498 166,848
Deferred income taxes 8,876 14,284
Deferred management rights proceeds 183,877 183,423
Dividends payable 36,616 29,133
Derivative liabilities - 134,477
Other liabilities 145,473 142,019
Stockholders' equity 373,394 401,407
Total liabilities and stockholders' equity $ 2,381,316 $ 2,413,146
RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
ADJUSTED EBITDA RECONCILIATION
Unaudited
(in thousands)
Three Months Ended Sep. 30,Nine Months Ended Sep. 30,
2015201420152014
$Margin$Margin$Margin$Margin

Consolidated

Revenue $ 252,820 $ 245,015 $ 780,004 $ 749,379
Net income $ 26,691 $ 15,130 $ 72,612 $ 63,774
Benefit for income taxes (4,612 ) (463 ) (3,425 ) (371 )
Other (gains) and losses, net (2,467 ) 282 18,104 4,608
Net loss on the extinguishment of debt - - - 2,148
Interest expense, net 13,156 14,134 38,382 39,207
Depreciation & amortization 28,498 28,033 85,467 84,268
EBITDA 61,266 24.2 % 57,116 23.3 % 211,140 27.1 % 193,634 25.8 %
Preopening costs 118 - 909 -
Non-cash lease expense 1,341 1,370 4,023 4,111
Equity-based compensation 1,525 1,491 4,582 4,219
Pension settlement charge 1,593 - 1,593 -
Impairment charges - - 2,890 -
Interest income on Gaylord National bonds 2,967 2,994 9,347 9,056
Other gains and (losses), net 2,467 (282 ) (18,104 ) (4,608 )
Loss on warrant settlements - 1,569 20,246 6,065
(Gain) loss on disposal of assets (84 ) 1,095 144 920
Adjusted EBITDA $ 71,193 28.2 % $ 65,353 26.7 % $ 236,770 30.4 % $ 213,397 28.5 %

Hospitality segment

Revenue $ 224,842 $ 219,102 $ 707,131 $ 684,235
Operating income $ 33,903 $ 28,826 $ 129,309 $ 115,033
Depreciation & amortization 26,383 25,886 79,175 77,403
Preopening costs 91 - 851 -
Non-cash lease expense 1,341 1,370 4,023 4,111
Impairment charges - - 2,890 -
Interest income on Gaylord National bonds 2,967 2,994 9,347 9,056
Other gains and (losses), net 2,539 2,382 2,317 2,377
(Gain) loss on disposal of assets (84 ) - 138 -
Adjusted EBITDA $ 67,140 29.9 % $ 61,458 28.0 % $ 228,050 32.3 % $ 207,980 30.4 %

Entertainment segment (previously Opry and Attractions)

Revenue $ 27,978 $ 25,913 $ 72,873 $ 65,144
Operating income $ 7,563 $ 8,029 $ 19,841 $ 16,922
Depreciation & amortization 1,434 1,327 4,199 3,983
Preopening costs 27 - 58 -
Equity-based compensation 141 129 484 386
Other gains and (losses), net - - - 152
Gain on disposal of assets - - - (152 )
Adjusted EBITDA $ 9,165 32.8 % $ 9,485 36.6 % $ 24,582 33.7 % $ 21,291 32.7 %

Corporate and Other segment

Operating loss $ (8,698 ) $ (7,772 ) $ (23,477 ) $ (22,589 )
Depreciation & amortization 681 820 2,093 2,882
Equity-based compensation 1,384 1,362 4,098 3,833
Pension settlement charge 1,593 - 1,593 -
Other gains and (losses), net (72 ) (2,664 ) (20,421 ) (7,137 )
Loss on warrant settlements - 1,569 20,246 6,065
Loss on disposal of assets - 1,095 6 1,072
Adjusted EBITDA $ (5,112 ) $ (5,590 ) $ (15,862 ) $ (15,874 )
RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO RECONCILIATION
Unaudited
(in thousands, except per share data)
Three Months Ended Sep. 30,Nine Months Ended Sep. 30,
2015201420152014

Consolidated

Net income $ 26,691 $ 15,130 $ 72,612 $ 63,774
Depreciation & amortization 28,498 28,033 85,467 84,268
FFO 55,189 43,163 158,079 148,042
Non-cash lease expense 1,341 1,370 4,023 4,111
Pension settlement charge 1,593 - 1,593 -
Impairment charges - - 2,890 -
Loss on extinguishment of debt - - - 2,148
Loss on warrant settlements - 1,569 20,246 6,065
(Gain) loss on other assets (84 ) 1,108 144 1,108
Write-off of deferred financing costs - - 1,926 -
Amortization of deferred financing costs 1,322 1,696 4,177 4,532
Amortization of debt discounts - 2,707 - 8,735
Adjusted FFO $ 59,361 $ 51,613 $ 193,078 $ 174,741
Capital expenditures (1) (11,195 ) (9,526 ) (35,987 ) (28,919 )
Adjusted FFO less maintenance capital expenditures $ 48,166 $ 42,087 $ 157,091 $ 145,822
FFO per basic share $ 1.08 $ 0.85 $ 3.09 $ 2.91
Adjusted FFO per basic share $ 1.16 $ 1.01 $ 3.77 $ 3.44
FFO per diluted share (2) $ 1.07 $ 0.71 $ 3.06 $ 2.45
Adjusted FFO per diluted share (2) $ 1.15 $ 0.84 $ 3.74 $ 2.89

(1)

Represents FF&E reserve for managed properties and maintenance capital expenditures for non-managed properties.

(2)

The GAAP calculation of diluted shares does not consider anti-dilutive effect of the Company's purchased call options associated with its previously outstanding convertible notes. For the three months and nine months ended September 30, 2014, the purchased call options effectively reduce dilution by approximately 6.3 million and 5.9 million shares of common stock, respectively.

RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
Unaudited
(in thousands, except operating metrics)
Three Months Ended Sep. 30,Nine Months Ended Sep. 30,
201520142014 (1)20152014

2014 (1)

HOSPITALITY OPERATING METRICS:

Hospitality Segment

Occupancy 71.9 % 74.2 % 74.2 % 72.7 % 73.0 % 73.0 %
Average daily rate (ADR) $ 169.24 $ 167.03 $ 167.03 $ 178.88 $ 175.23 $ 175.23
RevPAR $ 121.71 $ 123.99 $ 123.99 $ 130.07 $ 127.94 $ 127.94
OtherPAR $ 173.10 $ 170.10 $ 168.05 $ 184.81 $ 181.56 $ 179.66
Total RevPAR $ 294.81 $ 294.09 $ 292.04 $ 314.88 $ 309.50 $ 307.60
Revenue $ 224,842 $ 219,102 $ 217,577 $ 707,131 $ 684,235 $ 680,031
Adjusted EBITDA $ 67,140 $ 61,458 $ 61,458 $ 228,050 $ 207,980 $ 207,980
Adjusted EBITDA Margin 29.9 % 28.0 % 28.2 % 32.3 % 30.4 % 30.6 %

Same-Store Hospitality Segment (2)

Occupancy 72.1 % 74.2 % 74.2 % 72.9 % 73.0 % 73.0 %
Average daily rate (ADR) $ 168.83 $ 167.03 $ 167.03 $ 178.61 $ 175.23 $ 175.23
RevPAR $ 121.72 $ 123.99 $ 123.99 $ 130.22 $ 127.94 $ 127.94
OtherPAR $ 176.71 $ 170.10 $ 168.05 $ 187.46 $ 181.56 $ 179.66
Total RevPAR $ 298.43 $ 294.09 $ 292.04 $ 317.68 $ 309.50 $ 307.60
Revenue $ 222,335 $ 219,102 $ 217,577 $ 702,311 $ 684,235 $ 680,031
Adjusted EBITDA $ 66,235 $ 61,458 $ 61,458 $ 226,114 $ 207,980 $ 207,980
Adjusted EBITDA Margin 29.8 % 28.0 % 28.2 % 32.2 % 30.4 % 30.6 %

Gaylord Opryland

Occupancy 73.4 % 79.5 % 79.5 % 72.7 % 74.8 % 74.8 %
Average daily rate (ADR) $ 158.38 $ 159.11 $ 159.11 $ 164.46 $ 164.85 $ 164.85
RevPAR $ 116.27 $ 126.46 $ 126.46 $ 119.55 $ 123.36 $ 123.36
OtherPAR $ 171.86 $ 163.18 $ 161.29 $ 163.02 $ 157.55 $ 155.75
Total RevPAR $ 288.13 $ 289.64 $ 287.75 $ 282.57 $ 280.91 $ 279.11
Revenue $ 76,396 $ 76,795 $ 76,297 $ 222,325 $ 221,015 $ 219,601
Adjusted EBITDA $ 24,809 $ 25,349 $ 25,349 $ 76,276 $ 73,642 $ 73,642
Adjusted EBITDA Margin 32.5 % 33.0 % 33.2 % 34.3 % 33.3 % 33.5 %

Gaylord Palms

Occupancy 64.7 % 72.4 % 72.4 % 73.0 % 76.2 % 76.2 %
Average daily rate (ADR) $ 142.29 $ 153.51 $ 153.51 $ 169.18 $ 169.18 $ 169.18
RevPAR $ 92.08 $ 111.22 $ 111.22 $ 123.58 $ 128.88 $ 128.88
OtherPAR $ 152.78 $ 182.65 $ 180.35 $ 204.65 $ 211.95 $ 209.54
Total RevPAR $ 244.86 $ 293.87 $ 291.57 $ 328.23 $ 340.83 $ 338.42
Revenue $ 31,672 $ 38,013 $ 37,715 $ 125,988 $ 130,822 $ 129,898
Adjusted EBITDA $ 5,187 $ 8,459 $ 8,459 $ 36,393 $ 37,407 $ 37,407
Adjusted EBITDA Margin 16.4 % 22.3 % 22.4 % 28.9 % 28.6 % 28.8 %

Gaylord Texan

Occupancy 77.1 % 74.9 % 74.9 % 75.6 % 70.4 % 70.4 %
Average daily rate (ADR) $ 186.01 $ 174.22 $ 174.22 $ 189.64 $ 179.78 $ 179.78
RevPAR $ 143.48 $ 130.41 $ 130.41 $ 143.42 $ 126.51 $ 126.51
OtherPAR $ 217.98 $ 192.14 $ 190.14 $ 233.57 $ 212.00 $ 210.23
Total RevPAR $ 361.46 $ 322.55 $ 320.55 $ 376.99 $ 338.51 $ 336.74
Revenue $ 50,246 $ 44,838 $ 44,560 $ 155,511 $ 139,637 $ 138,905
Adjusted EBITDA $ 16,511 $ 13,092 $ 13,092 $ 54,495 $ 42,130 $ 42,130
Adjusted EBITDA Margin 32.9 % 29.2 % 29.4 % 35.0 % 30.2 % 30.3 %

Gaylord National

Occupancy 70.6 % 68.1 % 68.1 % 71.0 % 70.5 % 70.5 %
Average daily rate (ADR) $ 195.38 $ 193.16 $ 193.16 $ 206.32 $ 201.98 $ 201.98
RevPAR $ 138.03 $ 131.46 $ 131.46 $ 146.42 $ 142.42 $ 142.42
OtherPAR $ 190.41 $ 175.49 $ 173.03 $ 199.30 $ 194.62 $ 192.53
Total RevPAR $ 328.44 $ 306.95 $ 304.49 $ 345.72 $ 337.04 $ 334.95
Revenue $ 60,312 $ 56,365 $ 55,914 $ 188,384 $ 183,653 $ 182,519
Adjusted EBITDA $ 18,680 $ 13,882 $ 13,882 $ 56,154 $ 52,475 $ 52,475
Adjusted EBITDA Margin 31.0 % 24.6 % 24.8 % 29.8 % 28.6 % 28.8 %

The AC Hotel at National Harbor (3)

Occupancy 64.3 % n/a n/a 60.3 % n/a n/a
Average daily rate (ADR) $ 188.84 n/a n/a $ 199.49 n/a n/a
RevPAR $ 121.47 n/a n/a $ 120.33 n/a n/a
OtherPAR $ 20.47 n/a n/a $ 17.60 n/a n/a
Total RevPAR $ 141.94 n/a n/a $ 137.93 n/a n/a
Revenue $ 2,507 n/a n/a $ 4,820 n/a n/a
Adjusted EBITDA $ 905 n/a n/a $ 1,936 n/a n/a
Adjusted EBITDA Margin 36.1 % n/a n/a 40.2 % n/a n/a

The Inn at Opryland (4)

Occupancy 78.3 % 70.3 % 70.3 % 73.6 % 70.6 % 70.6 %
Average daily rate (ADR) $ 121.55 $ 111.95 $ 111.95 $ 122.30 $ 111.50 $ 111.50
RevPAR $ 95.12 $ 78.74 $ 78.74 $ 89.96 $ 78.75 $ 78.75
OtherPAR $ 37.87 $ 32.15 $ 32.15 $ 32.15 $ 31.36 $ 31.36
Total RevPAR $ 132.99 $ 110.89 $ 110.89 $ 122.11 $ 110.11 $ 110.11
Revenue $ 3,709 $ 3,091 $ 3,091 $ 10,103 $ 9,108 $ 9,108
Adjusted EBITDA $ 1,048 $ 676 $ 676 $ 2,796 $ 2,326 $ 2,326
Adjusted EBITDA Margin 28.3 % 21.9 % 21.9 % 27.7 % 25.5 % 25.5 %
(1) Shown pro forma to present 2014 results with an accounting change related to parking fees as stipulated by the hospitality industry's Uniform System of Accounts for the Lodging Industry,
Eleventh Revised Edition, which became effective in January 2015. Prior to 2015, all revenue and expense associated with managed parking services at our hotels were reported on a gross
basis. Beginning in 2015, only the net fee received from the parking manager is recorded as revenue.
(2) Same-store excludes the AC Hotel at National Harbor.
(3) The AC Hotel at National Harbor opened in April 2015.
(4) Includes other hospitality revenue and expense.
Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Unaudited
(in thousands)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA")
and Adjusted Funds From Operations ("AFFO") reconciliation:
GUIDANCE RANGENEW GUIDANCE RANGE
FOR FULL YEAR 2015FOR FULL YEAR 2015
LowHighLowHigh

Ryman Hospitality Properties, Inc.

Net Income$99,100$119,100$100,600$114,600
Provision (benefit) for income taxes 6,500 6,500 6,500 6,500
Other (gains) and losses, net (2,500 ) (2,500 ) (2,500 ) (2,500 )
Loss on warrant settlements 20,000 20,000 20,000 20,000
Interest expense 60,000 60,000 60,000 60,000
Interest income (12,000 ) (12,000 ) (12,000 ) (12,000 )
Operating Income171,100191,100172,600186,600
Depreciation and amortization 117,000 117,000 117,000 117,000
EBITDA288,100308,100289,600303,600
Non-cash lease expense 5,500 5,500 5,500 5,500
Preopening expense 1,000 1,000 1,000 1,000
Equity based compensation 6,000 6,000 6,000 6,000
Other gains and (losses), net 2,500 2,500 2,500 2,500
Impairment charges 2,900 2,900 2,900 2,900
Interest income 12,000 12,000 12,000 12,000
Adjusted EBITDA$318,000$338,000$319,500$333,500

Hospitality Segment 1

Operating Income$180,600$196,600$181,100$192,100
Depreciation and amortization 107,500 107,500 107,500 107,500
EBITDA288,100304,100288,600299,600
Non-cash lease expense 5,500 5,500 5,500 5,500
Preopening expense 1,000 1,000 1,000 1,000
Equity based compensation - - - -
Other gains and (losses), net 2,500 2,500 2,500 2,500
Impairment charges 2,900 2,900 2,900 2,900
Interest income 12,000 12,000 12,000 12,000
Adjusted EBITDA$312,000$328,000$312,500$323,500

Entertainment (Opry and Attractions) Segment

Operating Income$23,000$26,000$24,000$26,000
Depreciation and amortization 5,500 5,500 5,500 5,500
EBITDA28,50031,50029,50031,500
Equity based compensation 500 500 500 500
Adjusted EBITDA$29,000$32,000$30,000$32,000

Corporate and Other Segment

Operating Income$(32,500)$(31,500)$(32,500)$(31,500)
Depreciation and amortization 4,000 4,000 4,000 4,000
EBITDA(28,500)(27,500)(28,500)(27,500)
Other gains and (losses), net (20,000 ) (20,000 ) (20,000 ) (20,000 )
Loss on warrant settlements 20,000 20,000 20,000 20,000
Equity based compensation 5,500 5,500 5,500 5,500
Adjusted EBITDA$(23,000)$(22,000)$(23,000)$(22,000)

Ryman Hospitality Properties, Inc.

Net income$99,100$119,100$100,600$114,600
Depreciation & amortization 117,000 117,000 117,000 117,000
Non-cash lease expense 5,500 5,500 5,500 5,500
Impairment charges 2,900 2,900 2,900 2,900
Amortization of DFC 6,000 6,000 6,000 6,000
Loss on warrant settlements 20,000 20,000 20,000 20,000
Adjusted FFO$250,500$270,500$252,000$266,000

1

Hospitality includes AC Hotel

Contacts:

Investor Relations:
Ryman Hospitality Properties, Inc.
Mark Fioravanti, (615) 316-6588
President and Chief Financial Officer
mfioravanti@rymanhp.com
~or~
Ryman Hospitality Properties, Inc.
Todd Siefert, (615) 316-6344
Vice President of Corporate Finance & Treasurer
tsiefert@rymanhp.com
or
Media:
Ryman Hospitality Properties, Inc.
Brian Abrahamson, (615) 316-6302
Vice President of Corporate Communications
babrahamson@rymanhp.com
~or~
Sloane & Company
Josh Hochberg or Dan Zacchei
(212) 446-1892 or (212) 446-1882
jhochberg@sloanepr.com; dzacchei@sloanepr.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.