NASHVILLE, Tenn., Feb. 20, 2025 (GLOBE NEWSWIRE)
-- 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 three and twelve months ended
December 31, 2024.
Fourth Quarter 2024 Highlights and
Recent Developments:
- The Company reported all-time
quarterly record consolidated revenue of $647.6 million, driven by
all-time quarterly record Hospitality revenue of $549.5 million and
all-time quarterly record Entertainment revenue of $98.2
million.
- The Company generated net
income of $72.3 million and consolidated Adjusted EBITDAre of
$188.6 million.
- During the fourth quarter, the
Company booked nearly 1.3 million
same-store1 Gross Definite Room Nights
for all future years at a record estimated average daily rate (ADR)
for future bookings booked during any fourth quarter of
approximately $284.
- The Company repriced its Term
Loan B, reducing the applicable interest rate margin on SOFR loans
from 225 basis points to 200 basis points. The interest rate margin
may be automatically lowered another 25 basis points if certain
criteria are met.
- The Company
declared a cash dividend of $1.15 per share for the first quarter
of 2025. The dividend is payable on April 15, 2025, to stockholders
of record as of March 31, 2025.
Full Year 2024 Highlights:
- The Company generated record
full year consolidated revenue of $2.3 billion, with net income of
$280.2 million and consolidated Adjusted EBITDAre of $757.7
million.
- The Company estimates the full
year impact of construction disruption to its same-store
Hospitality business was approximately 320 basis points to RevPAR
growth; approximately 220 basis points to Total RevPAR growth; and
approximately $27 million to segment operating income and Adjusted
EBITDAre. The Company estimates the full year impact of
construction disruption to its Entertainment business was
approximately $12 million to segment operating income and Adjusted
EBITDAre.
- In 2024, the Company booked
over 2.9 million same-store Gross Definite Room Nights for all
future years at a record estimated ADR for future bookings booked
during any year of approximately $282. Projected
same-store rooms revenue from 2024 bookings production for all
future years was also a record.
- In 2024, the Company declared
total dividends of $4.45 per share, an increase of 15.6% from total
dividends declared in 2023; intends to pay aggregate minimum
dividends for 2025 of $4.60 per share, subject to the Board’s
future determinations.
Mark Fioravanti, President and Chief Executive
Officer of Ryman Hospitality Properties, said, “Our fourth quarter
results were below expectations, primarily due to softness in
holiday leisure demand during the last two weeks of December,
particularly at Gaylord Texan and Gaylord Opryland. Same-store
portfolio-wide ICE! attendance was up slightly compared to last
year; however, consumers attending ICE! were more price sensitive
than anticipated, contributing to overnight stays declining more
than expected as compared to 2023. Despite the fourth quarter
shortfall, we are proud of our full year results, including
approximately 10% growth in consolidated Adjusted EBITDAre,
approximately 11.6% growth in AFFO and record same-store bookings
production in the year for all future years.”
1 The same-store Hospitality segment excludes JW
Marriott Hill Country, which was acquired June 30, 2023.
Fourth Quarter 2024 Results (as compared to Fourth Quarter
2023):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except per
share amounts) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Total revenue |
|
$ |
647,633 |
|
|
$ |
633,063 |
|
|
2.3 |
|
% |
|
$ |
2,339,226 |
|
|
$ |
2,158,136 |
|
|
8.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
120,502 |
|
|
$ |
123,871 |
|
|
(2.7 |
) |
% |
|
$ |
490,834 |
|
|
$ |
453,684 |
|
|
8.2 |
|
% |
Operating income margin |
|
|
18.6 |
% |
|
|
19.6 |
% |
|
(1.0 |
) |
pts |
|
|
21.0 |
% |
|
|
21.0 |
% |
|
— |
|
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (1) (2) |
|
$ |
72,291 |
|
|
$ |
169,878 |
|
|
(57.4 |
) |
% |
|
$ |
280,190 |
|
|
$ |
341,800 |
|
|
(18.0 |
) |
% |
Net income margin (1) (2) |
|
|
11.2 |
% |
|
|
26.8 |
% |
|
(15.6 |
) |
pts |
|
|
12.0 |
% |
|
|
15.8 |
% |
|
(3.8 |
) |
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders (1) (2) |
|
$ |
68,766 |
|
|
$ |
142,127 |
|
|
(51.6 |
) |
% |
|
$ |
271,638 |
|
|
$ |
311,217 |
|
|
(12.7 |
) |
% |
Net income available to common stockholders margin (1)
(2) |
|
|
10.6 |
% |
|
|
22.5 |
% |
|
(11.9 |
) |
pts |
|
|
11.6 |
% |
|
|
14.4 |
% |
|
(2.8 |
) |
pts |
Net income available to common stockholders per diluted share
(1) (2) (3) |
|
$ |
1.13 |
|
|
$ |
2.37 |
|
|
(52.3 |
) |
% |
|
$ |
4.38 |
|
|
$ |
5.36 |
|
|
(18.3 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDAre |
|
$ |
188,642 |
|
|
$ |
187,494 |
|
|
0.6 |
|
% |
|
$ |
757,705 |
|
|
$ |
690,745 |
|
|
9.7 |
|
% |
Adjusted EBITDAre margin |
|
|
29.1 |
% |
|
|
29.6 |
% |
|
(0.5 |
) |
pts |
|
|
32.4 |
% |
|
|
32.0 |
% |
|
0.4 |
|
pts |
Adjusted EBITDAre, excluding noncontrolling interest in
consolidated joint venture |
|
$ |
179,015 |
|
|
$ |
178,411 |
|
|
0.3 |
|
% |
|
$ |
725,959 |
|
|
$ |
660,861 |
|
|
9.9 |
|
% |
Adjusted EBITDAre, excluding noncontrolling interest in
consolidated joint venture margin |
|
|
27.6 |
% |
|
|
28.2 |
% |
|
(0.6 |
) |
pts |
|
|
31.0 |
% |
|
|
30.6 |
% |
|
0.4 |
|
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations (FFO) available to common stockholders and
unit holders (2) |
|
$ |
127,691 |
|
|
$ |
197,293 |
|
|
(35.3 |
) |
% |
|
$ |
500,016 |
|
|
$ |
517,389 |
|
|
(3.4 |
) |
% |
FFO available to common stockholders and unit holders per diluted
share/unit (2) (3) |
|
$ |
2.08 |
|
|
$ |
3.26 |
|
|
(36.2 |
) |
% |
|
$ |
8.05 |
|
|
$ |
8.85 |
|
|
(9.0 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted FFO available to common stockholders and unit holders |
|
$ |
131,460 |
|
|
$ |
125,869 |
|
|
4.4 |
|
% |
|
$ |
527,821 |
|
|
$ |
473,133 |
|
|
11.6 |
|
% |
Adjusted FFO available to common stockholders and unit holders per
diluted share/unit (3) |
|
$ |
2.15 |
|
|
$ |
2.08 |
|
|
3.4 |
|
% |
|
$ |
8.54 |
|
|
$ |
8.09 |
|
|
5.6 |
|
% |
_____________________________
1 The three and twelve months ended
December 31, 2023 include approximately $10.5 million in losses
associated with our previous investment in Circle, a joint venture
that we and our joint venture partner agreed to wind down at the
end of 2023.
2 The three and twelve months ended
December 31, 2023 include a $112.5 million deferred tax benefit for
the release of income tax valuation allowance.
3 Diluted weighted average common
shares for the three and twelve months ended December 31, 2024
include 3.5 million and 3.5 million, respectively, in equivalent
shares related to the currently unexercisable investor put rights
associated with the noncontrolling interest in the Company’s OEG
business, which may be settled in cash or shares at the Company’s
option.
Note: Consolidated full year 2024 results
reflect franchise tax refunds for prior tax periods of 2020 through
2023 totaling approximately $9.1 million, which were recognized in
the second quarter of 2024 (reflected as a reduction of operating
expense).
Note: For the Company’s definitions of Adjusted
EBITDAre, Adjusted EBITDAre margin, Adjusted
EBITDAre, excluding noncontrolling interest in
consolidated joint venture, Adjusted EBITDAre, excluding
noncontrolling interest in consolidated joint venture margin, FFO
available to common stockholders and unit holders, and Adjusted FFO
available to common stockholders and unit holders, as well as a
reconciliation of the non-GAAP financial measure Adjusted
EBITDAre to Net Income and a reconciliation of the
non-GAAP financial measures FFO available to common stockholders
and unit holders and Adjusted FFO available to common stockholders
and unit holders to Net Income, see “Non-GAAP Financial Measures,”
“EBITDAre, Adjusted EBITDAre and Adjusted
EBITDAre, Excluding Noncontrolling Interest in
Consolidated Joint Venture Definition,” “Adjusted
EBITDAre, Excluding Noncontrolling Interest in
Consolidated Joint Venture Margin Definition” “FFO, Adjusted FFO,
and Adjusted FFO available to common stockholders and unit holders
Definition” and “Supplemental Financial Results” below.
Hospitality Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except ADR,
RevPAR, and Total RevPAR) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Hospitality revenue |
|
$ |
549,450 |
|
|
$ |
545,156 |
|
|
0.8 |
|
% |
|
$ |
1,997,050 |
|
|
$ |
1,833,478 |
|
|
8.9 |
|
% |
Same-Store Hospitality revenue (1) |
|
$ |
495,990 |
|
|
$ |
503,090 |
|
|
(1.4 |
) |
% |
|
$ |
1,776,526 |
|
|
$ |
1,740,665 |
|
|
2.1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality operating income |
|
$ |
110,258 |
|
|
$ |
115,738 |
|
|
(4.7 |
) |
% |
|
$ |
467,109 |
|
|
$ |
421,264 |
|
|
10.9 |
|
% |
Hospitality operating income margin |
|
|
20.1 |
% |
|
|
21.2 |
% |
|
(1.1 |
) |
pts |
|
|
23.4 |
% |
|
|
23.0 |
% |
|
0.4 |
|
pts |
Hospitality Adjusted EBITDAre |
|
$ |
165,272 |
|
|
$ |
166,714 |
|
|
(0.9 |
) |
% |
|
$ |
684,049 |
|
|
$ |
623,160 |
|
|
9.8 |
|
% |
Hospitality Adjusted EBITDAre margin |
|
|
30.1 |
% |
|
|
30.6 |
% |
|
(0.5 |
) |
pts |
|
|
34.3 |
% |
|
|
34.0 |
% |
|
0.3 |
|
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-Store Hospitality operating income (1) |
|
$ |
106,398 |
|
|
$ |
110,659 |
|
|
(3.9 |
) |
% |
|
$ |
428,701 |
|
|
$ |
408,081 |
|
|
5.1 |
|
% |
Same-Store Hospitality operating income margin (1) |
|
|
21.5 |
% |
|
|
22.0 |
% |
|
(0.5 |
) |
pts |
|
|
24.1 |
% |
|
|
23.4 |
% |
|
0.7 |
|
pts |
Same-Store Hospitality Adjusted EBITDAre
(1) |
|
$ |
153,660 |
|
|
$ |
156,418 |
|
|
(1.8 |
) |
% |
|
$ |
615,448 |
|
|
$ |
595,259 |
|
|
3.4 |
|
% |
Same-Store Hospitality Adjusted EBITDAre margin
(1) |
|
|
31.0 |
% |
|
|
31.1 |
% |
|
(0.1 |
) |
pts |
|
|
34.6 |
% |
|
|
34.2 |
% |
|
0.4 |
|
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
66.7 |
% |
|
|
69.8 |
% |
|
(3.1 |
) |
pts |
|
|
69.1 |
% |
|
|
71.6 |
% |
|
(2.5 |
) |
pts |
Average Daily Rate (ADR) |
|
$ |
267.45 |
|
|
$ |
260.81 |
|
|
2.5 |
|
% |
|
$ |
257.81 |
|
|
$ |
245.74 |
|
|
4.9 |
|
% |
RevPAR |
|
$ |
178.37 |
|
|
$ |
181.97 |
|
|
(2.0 |
) |
% |
|
$ |
178.24 |
|
|
$ |
175.96 |
|
|
1.3 |
|
% |
Total RevPAR |
|
$ |
523.24 |
|
|
$ |
519.15 |
|
|
0.8 |
|
% |
|
$ |
478.05 |
|
|
$ |
460.12 |
|
|
3.9 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store Hospitality performance metrics: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
67.3 |
% |
|
|
70.9 |
% |
|
(3.6 |
) |
pts |
|
|
69.1 |
% |
|
|
71.9 |
% |
|
(2.8 |
) |
pts |
ADR |
|
$ |
264.50 |
|
|
$ |
259.67 |
|
|
1.9 |
|
% |
|
$ |
252.08 |
|
|
$ |
243.19 |
|
|
3.7 |
|
% |
RevPAR |
|
$ |
178.00 |
|
|
$ |
184.17 |
|
|
(3.4 |
) |
% |
|
$ |
174.26 |
|
|
$ |
174.92 |
|
|
(0.4 |
) |
% |
Total RevPAR |
|
$ |
517.79 |
|
|
$ |
525.20 |
|
|
(1.4 |
) |
% |
|
$ |
466.18 |
|
|
$ |
458.02 |
|
|
1.8 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross definite room nights booked |
|
|
1,293,847 |
|
|
|
1,235,718 |
|
|
4.7 |
|
% |
|
|
2,944,744 |
|
|
|
2,931,296 |
|
|
0.5 |
|
% |
Net definite room nights booked |
|
|
1,086,365 |
|
|
|
1,055,406 |
|
|
2.9 |
|
% |
|
|
2,292,558 |
|
|
|
2,302,717 |
|
|
(0.4 |
) |
% |
Group attrition (as % of contracted block) |
|
|
15.9 |
% |
|
|
14.0 |
% |
|
1.9 |
|
pts |
|
|
15.5 |
% |
|
|
15.2 |
% |
|
0.3 |
|
pts |
Cancellations ITYFTY (2) |
|
|
2,425 |
|
|
|
3,249 |
|
|
(25.4 |
) |
% |
|
|
40,170 |
|
|
|
68,436 |
|
|
(41.3 |
) |
% |
_____________________________
1 Same-Store Hospitality segment excludes JW Marriott
Hill Country, which was acquired June 30, 2023.
2 “ITYFTY” represents In The Year For The Year.
Note: Hospitality segment and the Same-Store
Hospitality portfolio full year 2024 results reflect franchise tax
refunds for prior tax periods of 2020 through 2023 totaling
approximately $5.6 million, which were recognized in the second
quarter of 2024.
Note: For the Company’s definitions of Revenue Per Available
Room (RevPAR) and Total Revenue Per Available Room (Total RevPAR),
see “Calculation of RevPAR, Total RevPAR, and Occupancy” below.
Property-level results and operating metrics for fourth quarter
2024 are presented in greater detail below and under “Supplemental
Financial Results—Hospitality Segment Adjusted
EBITDAre Reconciliations and Operating Metrics,”
which includes a reconciliation of the non-GAAP financial measures
Hospitality Adjusted EBITDAre to Hospitality
Operating Income, and property-level Adjusted
EBITDAre to property-level Operating Income for each
of the hotel properties.
Hospitality Segment
Highlights
- Full year same-store Total
RevPAR record of $466.18, up 1.8% from full year 2023.
- Full year same-store operating
income record of $428.7 million and full year Adjusted EBITDAre
record of $615.4 million.
- Banquet and AV revenue set a
fourth quarter record for the same-store Hospitality portfolio,
increasing 5.1% year over year with strong contribution per group
room night.
- Same-store attrition and
cancellation revenue was approximately $16.0 million in the fourth
quarter and $40.6 million for the full year.
- Across the same-store
portfolio, the Company’s ICE! programming attracted over 1.2
million ticketed guests, up slightly compared to 2023 visitation
levels. However, revenue and per-visitor spend at ICE! declined as
compared to 2023 due to greater-than-anticipated consumer price
sensitivity.
- The first year of ICE! at JW
Hill Country performed in line with our expectations and induced
incremental transient demand in a previously low occupancy period.
The positive reception in the market is encouraging, and we expect
that this business will continue to build in the years to
come.
- As of December 31, 2024 for the
same-store Hospitality portfolio, projected group rooms revenue on
the books for 2025 was approximately 3% ahead of projected group
rooms revenue on the books as of December 31, 2023, for 2024 (“same
time last year”). Projected occupancy on the books for 2025 was
approximately 50 percentage points, and projected ADR on the books
for 2025 was approximately 4% ahead of same time last
year.2
2 Beginning with Q1 2025, the Company plans to omit
the presentation of same-store financial results, as 2024 includes
a full year of JW Hill Country's results. As of December 31, 2024
for the total Hospitality portfolio, projected group rooms revenue
on the books for 2025 was approximately 3% ahead of same time last
year. Projected occupancy on the books for 2025 was approximately
49 points, and projected ADR on the books for 2025 was
approximately 4% ahead of same time last year.
Gaylord Opryland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except ADR,
RevPAR, and Total RevPAR) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Revenue |
|
$ |
138,706 |
|
|
$ |
140,664 |
|
|
(1.4 |
) |
% |
|
$ |
495,552 |
|
|
$ |
474,884 |
|
|
4.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
40,807 |
|
|
$ |
42,299 |
|
|
(3.5 |
) |
% |
|
$ |
152,896 |
|
|
$ |
135,554 |
|
|
12.8 |
|
% |
Operating income margin |
|
|
29.4 |
% |
|
|
30.1 |
% |
|
(0.7 |
) |
pts |
|
|
30.9 |
% |
|
|
28.5 |
% |
|
2.4 |
|
pts |
Adjusted EBITDAre |
|
$ |
48,850 |
|
|
$ |
50,248 |
|
|
(2.8 |
) |
% |
|
$ |
185,442 |
|
|
$ |
169,018 |
|
|
9.7 |
|
% |
Adjusted EBITDAre margin |
|
|
35.2 |
% |
|
|
35.7 |
% |
|
(0.5 |
) |
pts |
|
|
37.4 |
% |
|
|
35.6 |
% |
|
1.8 |
|
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
71.2 |
% |
|
|
75.5 |
% |
|
(4.3 |
) |
pts |
|
|
70.9 |
% |
|
|
73.0 |
% |
|
(2.1 |
) |
pts |
ADR |
|
$ |
272.81 |
|
|
$ |
268.39 |
|
|
1.6 |
|
% |
|
$ |
258.62 |
|
|
$ |
250.96 |
|
|
3.1 |
|
% |
RevPAR |
|
$ |
194.35 |
|
|
$ |
202.70 |
|
|
(4.1 |
) |
% |
|
$ |
183.35 |
|
|
$ |
183.22 |
|
|
0.1 |
|
% |
Total RevPAR |
|
$ |
522.05 |
|
|
$ |
529.42 |
|
|
(1.4 |
) |
% |
|
$ |
468.82 |
|
|
$ |
450.50 |
|
|
4.1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Gaylord Opryland full year 2024 results
reflect franchise tax refunds for prior tax periods of 2020 through
2023 totaling approximately $5.4 million, which were recognized in
the second quarter of 2024.
Gaylord Palms
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except ADR,
RevPAR, and Total RevPAR) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Revenue |
|
$ |
79,867 |
|
|
$ |
87,356 |
|
|
(8.6 |
) |
% |
|
$ |
302,371 |
|
|
$ |
309,616 |
|
|
(2.3 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
12,420 |
|
|
$ |
16,194 |
|
|
(23.3 |
) |
% |
|
$ |
63,228 |
|
|
$ |
71,399 |
|
|
(11.4 |
) |
% |
Operating income margin |
|
|
15.6 |
% |
|
|
18.5 |
% |
|
(2.9 |
) |
pts |
|
|
20.9 |
% |
|
|
23.1 |
% |
|
(2.2 |
) |
pts |
Adjusted EBITDAre |
|
$ |
20,805 |
|
|
$ |
23,062 |
|
|
(9.8 |
) |
% |
|
$ |
92,672 |
|
|
$ |
98,162 |
|
|
(5.6 |
) |
% |
Adjusted EBITDAre margin |
|
|
26.0 |
% |
|
|
26.4 |
% |
|
(0.4 |
) |
pts |
|
|
30.6 |
% |
|
|
31.7 |
% |
|
(1.1 |
) |
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
60.3 |
% |
|
|
72.3 |
% |
|
(12.0 |
) |
pts |
|
|
64.6 |
% |
|
|
73.7 |
% |
|
(9.1 |
) |
pts |
ADR |
|
$ |
269.95 |
|
|
$ |
261.71 |
|
|
3.1 |
|
% |
|
$ |
249.98 |
|
|
$ |
245.04 |
|
|
2.0 |
|
% |
RevPAR |
|
$ |
162.87 |
|
|
$ |
189.19 |
|
|
(13.9 |
) |
% |
|
$ |
161.45 |
|
|
$ |
180.58 |
|
|
(10.6 |
) |
% |
Total RevPAR |
|
$ |
505.31 |
|
|
$ |
552.69 |
|
|
(8.6 |
) |
% |
|
$ |
480.88 |
|
|
$ |
493.75 |
|
|
(2.6 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaylord Texan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except ADR,
RevPAR, and Total RevPAR) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Revenue |
|
$ |
109,256 |
|
|
$ |
116,531 |
|
|
(6.2 |
) |
% |
|
$ |
351,151 |
|
|
$ |
358,399 |
|
|
(2.0 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
35,373 |
|
|
$ |
37,955 |
|
|
(6.8 |
) |
% |
|
$ |
106,416 |
|
|
$ |
111,703 |
|
|
(4.7 |
) |
% |
Operating income margin |
|
|
32.4 |
% |
|
|
32.6 |
% |
|
(0.2 |
) |
pts |
|
|
30.3 |
% |
|
|
31.2 |
% |
|
(0.9 |
) |
pts |
Adjusted EBITDAre |
|
$ |
41,207 |
|
|
$ |
43,748 |
|
|
(5.8 |
) |
% |
|
$ |
129,605 |
|
|
$ |
134,650 |
|
|
(3.7 |
) |
% |
Adjusted EBITDAre margin |
|
|
37.7 |
% |
|
|
37.5 |
% |
|
0.2 |
|
pts |
|
|
36.9 |
% |
|
|
37.6 |
% |
|
(0.7 |
) |
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
74.7 |
% |
|
|
74.6 |
% |
|
0.1 |
|
pts |
|
|
74.6 |
% |
|
|
74.9 |
% |
|
(0.3 |
) |
pts |
ADR |
|
$ |
270.13 |
|
|
$ |
277.12 |
|
|
(2.5 |
) |
% |
|
$ |
252.65 |
|
|
$ |
244.21 |
|
|
3.5 |
|
% |
RevPAR |
|
$ |
201.76 |
|
|
$ |
206.82 |
|
|
(2.4 |
) |
% |
|
$ |
188.58 |
|
|
$ |
183.02 |
|
|
3.0 |
|
% |
Total RevPAR |
|
$ |
654.66 |
|
|
$ |
698.26 |
|
|
(6.2 |
) |
% |
|
$ |
528.90 |
|
|
$ |
541.30 |
|
|
(2.3 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaylord National
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except ADR,
RevPAR, and Total RevPAR) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Revenue |
|
$ |
84,936 |
|
|
$ |
85,229 |
|
|
(0.3 |
) |
% |
|
$ |
311,330 |
|
|
$ |
307,139 |
|
|
1.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
10,269 |
|
|
$ |
9,841 |
|
|
4.3 |
|
% |
|
$ |
46,306 |
|
|
$ |
42,677 |
|
|
8.5 |
|
% |
Operating income margin |
|
|
12.1 |
% |
|
|
11.5 |
% |
|
0.6 |
|
pts |
|
|
14.9 |
% |
|
|
13.9 |
% |
|
1.0 |
|
pts |
Adjusted EBITDAre |
|
$ |
19,849 |
|
|
$ |
19,426 |
|
|
2.2 |
|
% |
|
$ |
87,849 |
|
|
$ |
87,104 |
|
|
0.9 |
|
% |
Adjusted EBITDAre margin |
|
|
23.4 |
% |
|
|
22.8 |
% |
|
0.6 |
|
pts |
|
|
28.2 |
% |
|
|
28.4 |
% |
|
(0.2 |
) |
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
60.4 |
% |
|
|
66.8 |
% |
|
(6.4 |
) |
pts |
|
|
64.8 |
% |
|
|
68.4 |
% |
|
(3.6 |
) |
pts |
ADR |
|
$ |
265.94 |
|
|
$ |
254.45 |
|
|
4.5 |
|
% |
|
$ |
251.80 |
|
|
$ |
240.30 |
|
|
4.8 |
|
% |
RevPAR |
|
$ |
160.71 |
|
|
$ |
170.01 |
|
|
(5.5 |
) |
% |
|
$ |
163.16 |
|
|
$ |
164.30 |
|
|
(0.7 |
) |
% |
Total RevPAR |
|
$ |
462.53 |
|
|
$ |
464.13 |
|
|
(0.3 |
) |
% |
|
$ |
426.17 |
|
|
$ |
421.58 |
|
|
1.1 |
|
% |
Gaylord Rockies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except ADR,
RevPAR, and Total RevPAR) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Revenue |
|
$ |
76,825 |
|
|
$ |
67,360 |
|
|
14.1 |
|
% |
|
$ |
290,141 |
|
|
$ |
266,737 |
|
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
6,755 |
|
|
$ |
4,325 |
|
|
56.2 |
|
% |
|
$ |
56,233 |
|
|
$ |
44,854 |
|
|
25.4 |
% |
Operating income margin |
|
|
8.8 |
% |
|
|
6.4 |
% |
|
2.4 |
|
pts |
|
|
19.4 |
% |
|
|
16.8 |
% |
|
2.6 |
pts |
Adjusted EBITDAre |
|
$ |
21,395 |
|
|
$ |
18,798 |
|
|
13.8 |
|
% |
|
$ |
113,327 |
|
|
$ |
101,697 |
|
|
11.4 |
% |
Adjusted EBITDAre margin |
|
|
27.8 |
% |
|
|
27.9 |
% |
|
(0.1 |
) |
pts |
|
|
39.1 |
% |
|
|
38.1 |
% |
|
1.0 |
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
71.5 |
% |
|
|
66.1 |
% |
|
5.4 |
|
pts |
|
|
74.3 |
% |
|
|
73.4 |
% |
|
0.9 |
pts |
ADR |
|
$ |
252.73 |
|
|
$ |
241.79 |
|
|
4.5 |
|
% |
|
$ |
253.11 |
|
|
$ |
242.39 |
|
|
4.4 |
% |
RevPAR |
|
$ |
180.80 |
|
|
$ |
159.91 |
|
|
13.1 |
|
% |
|
$ |
188.09 |
|
|
$ |
178.02 |
|
|
5.7 |
% |
Total RevPAR |
|
$ |
556.33 |
|
|
$ |
487.79 |
|
|
14.1 |
|
% |
|
$ |
528.14 |
|
|
$ |
486.87 |
|
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JW Marriott Hill
Country
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands, except ADR,
RevPAR, and Total RevPAR) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
Revenue |
|
$ |
53,460 |
|
|
$ |
42,066 |
|
|
27.1 |
|
% |
|
$ |
220,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
3,860 |
|
|
$ |
5,079 |
|
|
(24.0 |
) |
% |
|
$ |
38,408 |
|
Operating income margin |
|
|
7.2 |
% |
|
|
12.1 |
% |
|
(4.9 |
) |
pts |
|
|
17.4 |
% |
Adjusted EBITDAre |
|
$ |
11,612 |
|
|
$ |
10,296 |
|
|
12.8 |
|
% |
|
$ |
68,601 |
|
Adjusted EBITDAre margin |
|
|
21.7 |
% |
|
|
24.5 |
% |
|
(2.8 |
) |
pts |
|
|
31.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
60.4 |
% |
|
|
57.8 |
% |
|
2.6 |
|
pts |
|
|
69.2 |
% |
ADR |
|
$ |
301.63 |
|
|
$ |
275.32 |
|
|
9.6 |
|
% |
|
$ |
317.32 |
|
RevPAR |
|
$ |
182.17 |
|
|
$ |
159.17 |
|
|
14.4 |
|
% |
|
$ |
219.58 |
|
Total RevPAR |
|
$ |
579.93 |
|
|
$ |
456.32 |
|
|
27.1 |
|
% |
|
$ |
601.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: JW Marriott Hill Country was acquired by
the Company on June 30, 2023, therefore there are no comparison
figures for the twelve-month period.
Entertainment
Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Revenue |
|
$ |
98,183 |
|
|
$ |
87,907 |
|
|
11.7 |
|
% |
|
$ |
342,176 |
|
|
$ |
324,658 |
|
|
5.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
21,208 |
|
|
$ |
20,561 |
|
|
3.1 |
|
% |
|
$ |
66,192 |
|
|
$ |
76,076 |
|
|
(13.0 |
) |
% |
Operating income margin |
|
|
21.6 |
% |
|
|
23.4 |
% |
|
(1.8 |
) |
pts |
|
|
19.3 |
% |
|
|
23.4 |
% |
|
(4.1 |
) |
pts |
Adjusted EBITDAre |
|
$ |
31,938 |
|
|
$ |
30,278 |
|
|
5.5 |
|
% |
|
$ |
105,672 |
|
|
$ |
99,658 |
|
|
6.0 |
|
% |
Adjusted EBITDAre margin |
|
|
32.5 |
% |
|
|
34.4 |
% |
|
(1.9 |
) |
pts |
|
|
30.9 |
% |
|
|
30.7 |
% |
|
0.2 |
|
pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Entertainment segment full year 2024
results reflect franchise tax refunds for prior tax periods of 2020
through 2023 totaling approximately $3.4 million, which were
recognized in the second quarter of 2024.
Fioravanti continued, “Our Entertainment segment
delivered strong performance, setting quarterly and full year
records in revenue despite construction disruption from several
planned investments. In 2024, we opened our newest Ole Red in Las
Vegas; repositioned the Wildhorse Saloon in Nashville, creating our
newest brand, Category 10; and completed a major renovation at
Block 21, which included the W Austin Hotel and the ACL Live venue.
In January 2025, we made a strategic investment in a leading
independent festival and live event operator, Southern
Entertainment, which offers exciting potential growth
opportunities, serving music fans in a complementary business. With
these investments and our production plans for “Opry 100,” the
centennial celebration of the Grand Ole Opry, we believe OEG is
well-positioned for continued growth and success in 2025 and the
years ahead.”
Corporate and Other
Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
($ in thousands) |
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
% |
|
|
2024 |
|
2023 |
|
Change |
|
2024 |
|
2023 |
|
Change |
Operating loss |
|
$ |
(10,964 |
) |
|
|
$ |
(12,428 |
) |
|
|
11.8 |
% |
|
$ |
(42,467 |
) |
|
|
$ |
(43,656 |
) |
|
|
2.7 |
% |
Adjusted EBITDAre |
|
$ |
(8,568 |
) |
|
|
$ |
(9,498 |
) |
|
|
9.8 |
% |
|
$ |
(32,016 |
) |
|
|
$ |
(32,073 |
) |
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Corporate and Other segment full year 2024
results reflect franchise tax refunds for prior tax periods of 2020
through 2023 totaling approximately $0.1 million, which were
recognized in the second quarter of 2024.
Capital Expenditures
In 2024, the Company’s capital expenditures
totaled approximately $408 million, including approximately $301
million in its Hospitality segment and approximately $107 million
in its Entertainment and Corporate & Other segments.
Major Hospitality projects included:
- Development of a
26,000-square-foot pavilion (estimated project cost: $27
million3) and repositioning of the Grand Lodge atrium
(estimated project cost: $42 million) at Gaylord Rockies, which
were completed in June 2024 and November 2024, respectively;
- Renovation of
the Governor’s ballroom, meeting space and pre-function space at
Gaylord Opryland (estimated project cost: $17 million), which was
completed in January 2025;
- Renovation of
the lobby and rooms, excluding those added with the 2021 expansion,
at Gaylord Palms (estimated project cost: $108 million), which was
completed in February 2025; and
- Renovation and
reconfiguration of the Presidential ballroom, meeting space and
pre-function space (estimated project cost: $36 million) and
development of a new 550-seat sports bar, 3,000-square-foot
pavilion and an adjacent event lawn (estimated project cost: $40
million) at Gaylord Opryland, which remain under construction.
3 Cash spending toward estimated project costs may
occur over multiple calendar years.
Major Entertainment projects included:
- Development of
Ole Red Las Vegas (estimated project cost: $48 million), which
opened in January 2024;
- Renovation of
Block 21 (estimated project cost: $40 million), including the rooms
and public space at the W Austin Hotel and a private events terrace
at the ACL Live venue, which was completed in December 2024;
and
- Repositioning of
the former Wildhorse Saloon to Category 10 (estimated project cost:
$42 million), which opened in November 2024, except for the
rooftop, which opened in February 2025.
In 2025, the Company expects to spend
approximately $400 to $500 million on capital expenditures,
primarily related to its Hospitality business.
Major Hospitality projects planned for 2025
include:
- Continuation of
the renovation of the Presidential ballroom, meeting space and
pre-function space at Gaylord Opryland, which is expected to be
completed by mid-year 2025;
- Continuation of
the sports bar, pavilion and event lawn development at Gaylord
Opryland, which is expected to be completed in the first quarter of
2026;
- The recently
announced meeting space expansion at Gaylord Opryland (estimated
project cost: $131 million), which is now underway and expected to
be completed in 2027; and
- Renovation of
the rooms at Gaylord Texan (estimated project cost: $140 million),
which is expected to begin in May 2025 and run through mid-year
2026.
Disruption
The Company estimates the full year 2024 impact
of construction disruption to its same-store Hospitality business
was approximately 320 basis points to RevPAR growth; approximately
220 basis points to Total RevPAR growth; and approximately $27
million to operating income and Adjusted EBITDAre. These estimates
increased from our original estimates due primarily to construction
labor shortages in the Orlando market. In addition, we elected to
accelerate the timing of several smaller related projects at
Gaylord Palms, which, by addressing simultaneously with the rooms
renovation, reduced the total cost of renovations that would have
occurred over multiple years.
The Company estimates the full year 2024 impact
of construction disruption to its Entertainment business was
approximately $12 million to operating income and Adjusted
EBITDAre.
Fioravanti continued, “We experienced more
construction disruption in 2024 than we originally anticipated due
primarily to construction labor issues in the Orlando market, which
increased the average number of days rooms were out of service for
renovation. While we had projected the potential of offsetting a
portion of these delays through targeted efficiencies, increasingly
challenging construction labor market conditions limited our
progress. Given the market and property-specific nature of these
delays, we do not expect to experience similar issues with our
other capital projects underway.
As we articulated during our 2024 Investor Day,
we are committed to the long-term positioning of our assets to
better serve and create value for the group customer. It is evident
from our results in recent years that this focus is generating
superior returns for our shareholders. Furthermore, our pace of
bookings and group rooms revenue on the books for all future years
clearly demonstrates our customers are embracing these plans. We
believe our capital deployment strategies, while somewhat
disruptive in the short term, will drive long-term
outperformance.”
For 2025, the Company estimates the full year
impact of construction disruption to its total Hospitality business
to be 250 to 350 basis points to RevPAR; 200 to 300 basis points to
Total RevPAR; and $30 to $35 million to operating income and
Adjusted EBITDAre. The Company expects disruption to impact results
at Gaylord Opryland, Gaylord Texan and, to a lesser extent, Gaylord
Palms (for the renovation period through February 2025).
2025 Guidance
The Company is providing its 2025 business
performance outlook based on current information as of February 20,
2025. 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. The below guidance does not present same-store
data since 2024 includes a full year of JW Hill Country’s
results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guidance Range |
(in millions, except per share
figures) |
|
For Full Year 2025
(1) |
|
|
Low |
|
High |
|
Midpoint |
Consolidated Hospitality RevPAR growth |
|
|
2.25 |
|
% |
|
|
4.75 |
|
% |
|
|
3.50 |
|
% |
Consolidated Hospitality Total
RevPAR growth |
|
|
1.75 |
|
% |
|
|
4.25 |
|
% |
|
|
3.00 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
$ |
444.0 |
|
|
|
$ |
468.0 |
|
|
|
$ |
456.0 |
|
|
Entertainment |
|
|
65.8 |
|
|
|
|
69.8 |
|
|
|
|
67.8 |
|
|
Corporate and Other |
|
|
(48.0 |
) |
|
|
|
(47.5 |
) |
|
|
|
(47.8 |
) |
|
Consolidated operating income |
|
$ |
461.7 |
|
|
|
$ |
490.3 |
|
|
|
$ |
476.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDAre: |
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality |
|
$ |
675.0 |
|
|
|
$ |
715.0 |
|
|
|
$ |
695.0 |
|
|
Entertainment |
|
|
110.0 |
|
|
|
|
120.0 |
|
|
|
|
115.0 |
|
|
Corporate and Other |
|
|
(36.0 |
) |
|
|
|
(34.0 |
) |
|
|
|
(35.0 |
) |
|
Consolidated Adjusted
EBITDAre |
|
$ |
749.0 |
|
|
|
$ |
801.0 |
|
|
|
$ |
775.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
245.3 |
|
|
|
$ |
261.0 |
|
|
|
$ |
253.1 |
|
|
Net income available to common stockholders |
|
$ |
237.3 |
|
|
|
$ |
255.0 |
|
|
|
$ |
246.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO available to common stockholders and unit holders |
|
$ |
487.4 |
|
|
|
$ |
524.5 |
|
|
|
$ |
505.9 |
|
|
Adjusted FFO available to common stockholders and unit holders |
|
$ |
510.0 |
|
|
|
$ |
555.0 |
|
|
|
$ |
532.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders per diluted share
(2) |
|
$ |
3.80 |
|
|
|
$ |
4.05 |
|
|
|
$ |
3.93 |
|
|
Adjusted FFO available to common stockholders and unit holders |
|
|
|
|
|
|
|
|
|
|
|
|
per diluted share/unit (2) |
|
$ |
8.24 |
|
|
|
$ |
8.86 |
|
|
|
$ |
8.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - diluted (2) |
|
|
64.5 |
|
|
|
|
64.5 |
|
|
|
|
64.5 |
|
|
Weighted average shares and OP units outstanding - diluted
(2) |
|
|
64.9 |
|
|
|
|
64.9 |
|
|
|
|
64.9 |
|
|
(1) Amounts are calculated based on unrounded numbers.
(2) Includes shares related to the currently unexercisable investor
put rights associated with the noncontrolling interest in the
Company’s OEG business, which may be settled in cash or shares at
the Company’s option.
Note: For reconciliations of Consolidated
Adjusted EBITDAre guidance to Net Income, segment-level
Adjusted EBITDAre to segment-level Operating Income, and
FFO and Adjusted FFO available to common stockholders and
unitholders to Net Income, see “Reconciliation of Forward-Looking
Statements.”
Dividend Update
On January 15, 2025, the Company paid the previously announced
quarterly cash dividend of $1.15 per common share, which was paid
to stockholders of record as of December 31, 2024.
Today, the Company declared its first quarter
2025 cash dividend of $1.15 per share of common stock, payable on
April 15, 2025, to stockholders of record as of March 31, 2025. The
Company’s dividend policy provides that it will distribute minimum
dividends of 100% of REIT taxable income annually. Future dividends
are subject to the Board’s future determinations as to amount and
timing.
Balance Sheet/Liquidity
Update
As of December 31, 2024, the Company had unrestricted cash of
$477.7 million and total debt outstanding of $3,378.4 million, net
of unamortized deferred financing costs. As of December 31, 2024,
there were no amounts drawn under the Company’s revolving credit
facility, $21.0 million was drawn under OEG’s revolving credit
facility, and the lending banks had issued $4.3 million in letters
of credit under the Company’s revolving credit facility, which left
$754.7 million of aggregate borrowing availability under the
Company’s revolving credit facility and OEG’s revolving credit
facility.
Earnings Call Information
Ryman Hospitality Properties will hold a conference call to discuss
this release tomorrow, February 21, at 11:00 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/News & Events/Events
& Presentation) 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 leading lodging
and hospitality real estate investment trust that specializes in
upscale convention center resorts and entertainment experiences.
The Company’s holdings include Gaylord Opryland Resort &
Convention Center; Gaylord Palms Resort & Convention Center;
Gaylord Texan Resort & Convention Center; Gaylord National
Resort & Convention Center; and Gaylord Rockies Resort &
Convention Center, five of the top seven largest non-gaming
convention center hotels in the United States based on total indoor
meeting space. The Company also owns the JW Marriott San Antonio
Hill Country Resort & Spa as well as two ancillary hotels
adjacent to our Gaylord Hotels properties. The Company’s hotel
portfolio is managed by Marriott International and includes a
combined total of 11,414 rooms as well as more than 3 million
square feet of total indoor and outdoor meeting space in top
convention and leisure destinations across the country. RHP also
owns a 70% controlling ownership interest in Opry Entertainment
Group (OEG), which is composed of entities owning a growing
collection of iconic and emerging country music brands, including
the Grand Ole Opry; Ryman Auditorium; WSM 650 AM; Ole Red; Category
10; Nashville-area attractions; Block 21, a mixed-use
entertainment, lodging, office and retail complex, including the W
Austin Hotel and the ACL Live at the Moody Theater, located in
downtown Austin, Texas; and a majority interest in Southern
Entertainment, a leading festival and events business. RHP operates
OEG as its Entertainment segment in a taxable REIT subsidiary, and
its results are consolidated in the Company’s financial
results.
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 the Company’s
business, anticipated business levels and anticipated financial
results for the Company during future periods, the Company’s
expected cash dividend, 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
effects of inflation on the Company’s business, including the
effects on costs of labor and supplies and effects on group
customers at the Company’s hotels and customers in OEG’s
businesses, the Company’s ability to remain qualified as a REIT,
the Company’s ability to execute our 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, the Company’s ability
to borrow funds pursuant to its credit agreements and to refinance
indebtedness and/or to successfully amend the agreements governing
its indebtedness in the future, and changes in interest rates.
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, 2023, and
subsequent filings. 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
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 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. Hospitality metrics do not
include the results of the W Austin, which is included in the
Entertainment segment.
Calculation of GAAP Margin
Figures
We calculate net income available to common stockholders margin by
dividing GAAP consolidated net income available to common
stockholders by GAAP consolidated total revenue. We calculate
consolidated, segment or property-level operating income margin by
dividing consolidated, segment or property-level GAAP operating
income by consolidated, segment or property-level GAAP revenue.
Non-GAAP Financial Measures
We present the following non-GAAP financial measures we believe are
useful to investors as key measures of our operating
performance:
EBITDAre,
Adjusted EBITDAre and
Adjusted EBITDAre,
Excluding Noncontrolling Interest in Consolidated Joint
Venture Definition
We calculate EBITDAre, which is defined by the
National Association of Real Estate Investment Trusts (“NAREIT”) in
its September 2017 white paper as net income (calculated in
accordance with GAAP) plus interest expense, income tax expense,
depreciation and amortization, gains or losses on the disposition
of depreciated property (including gains or losses on change in
control), impairment write-downs of depreciated property and of
investments in unconsolidated affiliates caused by a decrease in
the value of depreciated property of the affiliate, and adjustments
to reflect the entity’s share of EBITDAre of
unconsolidated affiliates.
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;
- transaction costs of
acquisitions;
- interest income on bonds;
- loss on extinguishment of
debt;
- pension settlement charges;
- pro rata Adjusted
EBITDAre from unconsolidated joint ventures; and
- any other adjustments we have
identified herein.
We then exclude the pro rata share of Adjusted
EBITDAre related to noncontrolling interests in
consolidated joint ventures 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 financial measures provides useful
information to investors regarding our operating performance and
debt leverage metrics, and that the presentation of these non-GAAP
financial measures, 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 Margin and
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 stockholders and unit holders
Definition
We calculate FFO, which definition is clarified by NAREIT in
its December 2018 white paper as net income
(calculated in accordance with GAAP) excluding depreciation and
amortization (excluding amortization of deferred financing costs
and debt discounts), gains and losses from the sale of certain real
estate assets, gains and losses from a change in control,
impairment write-downs of certain real estate assets and
investments in entities when the impairment is directly
attributable to decreases in the value of depreciated real estate
held by the entity, income (loss) from consolidated joint ventures
attributable to noncontrolling interest, and pro rata adjustments
from unconsolidated joint ventures.
To calculate Adjusted FFO available to common stockholders 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;
- loss 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 ventures;
- (gains) losses on other assets;
- transaction costs of
acquisitions;
- deferred income tax expense
(benefit); and
- any other adjustments we have
identified herein.
FFO available to common stockholders and unit holders and
Adjusted FFO available to common stockholders and unit holders
exclude the ownership portion of the joint ventures not controlled
or owned by the Company.
We present Adjusted FFO available to common stockholders and
unit holders per diluted share/unit as a non-GAAP measure of our
performance in addition to net income available to common
stockholders per diluted share (calculated in accordance with
GAAP). We calculate Adjusted FFO available to common stockholders
and unit holders per diluted share/unit as Adjusted FFO (defined as
set forth above) for a given operating period, as adjusted for the
effect of dilutive securities, divided by the number of diluted
shares and units outstanding during such period.
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, 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,
operating income, or cash flow from operations.
|
|
Investor Relations Contacts: |
Media Contacts: |
Mark Fioravanti, President and Chief Executive Officer |
Shannon Sullivan, Vice President Corporate and Brand
Communications |
Ryman Hospitality Properties, Inc. |
Ryman Hospitality Properties, Inc. |
(615) 316-6588 |
(615) 316-6725 |
mfioravanti@rymanhp.com |
ssullivan@rymanhp.com |
~or~ |
|
Jennifer Hutcheson, Chief Financial Officer |
|
Ryman Hospitality Properties, Inc. |
|
(615) 316-6320 |
|
jhutcheson@rymanhp.com |
|
~or~ |
|
Sarah Martin, Vice President Investor Relations |
|
Ryman Hospitality Properties, Inc. |
|
(615) 316-6011 |
|
sarah.martin@rymanhp.com |
|
RYMAN HOSPITALITY PROPERTIES, INC. AND
SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
Unaudited
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Rooms |
|
$ |
187,303 |
|
|
$ |
191,086 |
|
|
$ |
744,587 |
|
|
$ |
701,138 |
|
Food and beverage |
|
|
221,523 |
|
|
|
215,234 |
|
|
|
940,827 |
|
|
|
831,796 |
|
Other hotel revenue |
|
|
140,624 |
|
|
|
138,836 |
|
|
|
311,636 |
|
|
|
300,544 |
|
Entertainment |
|
|
98,183 |
|
|
|
87,907 |
|
|
|
342,176 |
|
|
|
324,658 |
|
Total revenues |
|
|
647,633 |
|
|
|
633,063 |
|
|
|
2,339,226 |
|
|
|
2,158,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Rooms |
|
|
45,066 |
|
|
|
45,539 |
|
|
|
179,358 |
|
|
|
173,749 |
|
Food and beverage |
|
|
128,721 |
|
|
|
126,321 |
|
|
|
516,309 |
|
|
|
465,963 |
|
Other hotel expenses |
|
|
195,256 |
|
|
|
188,931 |
|
|
|
555,554 |
|
|
|
519,328 |
|
Management fees, net |
|
|
17,231 |
|
|
|
19,865 |
|
|
|
73,531 |
|
|
|
66,425 |
|
Total hotel operating expenses |
|
|
386,274 |
|
|
|
380,656 |
|
|
|
1,324,752 |
|
|
|
1,225,465 |
|
Entertainment |
|
|
68,041 |
|
|
|
58,919 |
|
|
|
241,847 |
|
|
|
223,663 |
|
Corporate |
|
|
10,739 |
|
|
|
12,207 |
|
|
|
41,819 |
|
|
|
42,789 |
|
Preopening costs |
|
|
1,257 |
|
|
|
883 |
|
|
|
4,618 |
|
|
|
1,308 |
|
Gain on sale of assets |
|
|
– |
|
|
|
– |
|
|
|
(270 |
) |
|
|
– |
|
Depreciation and amortization |
|
|
60,820 |
|
|
|
56,527 |
|
|
|
235,626 |
|
|
|
211,227 |
|
Total operating expenses |
|
|
527,131 |
|
|
|
509,192 |
|
|
|
1,848,392 |
|
|
|
1,704,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
120,502 |
|
|
|
123,871 |
|
|
|
490,834 |
|
|
|
453,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of
amounts capitalized |
|
|
(53,829 |
) |
|
|
(61,142 |
) |
|
|
(225,395 |
) |
|
|
(211,370 |
) |
Interest income |
|
|
6,172 |
|
|
|
7,446 |
|
|
|
27,977 |
|
|
|
21,423 |
|
Loss on extinguishment of
debt |
|
|
(160 |
) |
|
|
– |
|
|
|
(2,479 |
) |
|
|
(2,252 |
) |
Income (loss) from
unconsolidated joint ventures |
|
|
51 |
|
|
|
217 |
|
|
|
275 |
|
|
|
(17,308 |
) |
Other gains and (losses),
net |
|
|
(261 |
) |
|
|
(1,549 |
) |
|
|
2,814 |
|
|
|
3,921 |
|
Income before income taxes |
|
|
72,475 |
|
|
|
68,843 |
|
|
|
294,026 |
|
|
|
248,098 |
|
(Provision) benefit for income
taxes |
|
|
(184 |
) |
|
|
101,035 |
|
|
|
(13,836 |
) |
|
|
93,702 |
|
Net income |
|
|
72,291 |
|
|
|
169,878 |
|
|
|
280,190 |
|
|
|
341,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to
noncontrolling interest in consolidated joint venture |
|
|
(3,072 |
) |
|
|
(26,809 |
) |
|
|
(6,760 |
) |
|
|
(28,465 |
) |
Net income attributable to
noncontrolling interest in Operating Partnership |
|
|
(453 |
) |
|
|
(942 |
) |
|
|
(1,792 |
) |
|
|
(2,118 |
) |
Net income available to common
stockholders |
|
$ |
68,766 |
|
|
$ |
142,127 |
|
|
$ |
271,638 |
|
|
$ |
311,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per share
available to common stockholders |
|
$ |
1.15 |
|
|
$ |
2.38 |
|
|
$ |
4.54 |
|
|
$ |
5.39 |
|
Diluted income per share
available to common stockholders (1) |
|
$ |
1.13 |
|
|
$ |
2.37 |
|
|
$ |
4.38 |
|
|
$ |
5.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
59,902 |
|
|
|
59,710 |
|
|
|
59,859 |
|
|
|
57,750 |
|
Diluted (1) |
|
|
63,698 |
|
|
|
60,058 |
|
|
|
63,632 |
|
|
|
58,061 |
|
(1) Diluted weighted average common shares for the three and
twelve months ended December 31, 2024 include 3.5 million and 3.5
million, respectively, in equivalent shares related to the
currently unexercisable investor put rights associated with the
noncontrolling interest in the Company’s OEG business, which may be
settled in cash or shares at the Company’s option.
RYMAN HOSPITALITY PROPERTIES, INC. AND
SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(In thousands) |
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
|
2024 |
|
2023 |
ASSETS: |
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation |
|
$ |
4,124,382 |
|
$ |
3,955,586 |
Cash and cash equivalents - unrestricted |
|
|
477,694 |
|
|
591,833 |
Cash and cash equivalents - restricted |
|
|
98,534 |
|
|
108,608 |
Notes receivable, net |
|
|
57,801 |
|
|
61,760 |
Trade receivables, net |
|
|
94,184 |
|
|
110,029 |
Deferred income tax assets, net |
|
|
70,511 |
|
|
81,624 |
Prepaid expenses and other assets |
|
|
178,091 |
|
|
154,810 |
Intangible assets, net |
|
|
116,376 |
|
|
124,287 |
Total assets |
|
$ |
5,217,573 |
|
$ |
5,188,537 |
|
|
|
|
|
|
|
LIABILITIES AND EQUITY: |
|
|
|
|
|
|
Debt and finance lease obligations |
|
$ |
3,378,396 |
|
$ |
3,377,028 |
Accounts payable and accrued liabilities |
|
|
466,571 |
|
|
464,720 |
Dividends payable |
|
|
71,444 |
|
|
67,932 |
Deferred management rights proceeds |
|
|
164,658 |
|
|
165,174 |
Operating lease liabilities |
|
|
135,117 |
|
|
129,122 |
Other liabilities |
|
|
66,805 |
|
|
66,658 |
Noncontrolling interest in consolidated joint venture |
|
|
381,945 |
|
|
345,126 |
Total equity |
|
|
552,637 |
|
|
572,777 |
Total liabilities and equity |
|
$ |
5,217,573 |
|
$ |
5,188,537 |
RYMAN HOSPITALITY PROPERTIES, INC. AND
SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
ADJUSTED EBITDAre
RECONCILIATION
Unaudited
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
Consolidated: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
647,633 |
|
|
|
|
|
$ |
633,063 |
|
|
|
|
|
$ |
2,339,226 |
|
|
|
|
|
$ |
2,158,136 |
|
|
|
|
Net income |
|
$ |
72,291 |
|
|
11.2 |
% |
|
$ |
169,878 |
|
|
26.8 |
% |
|
$ |
280,190 |
|
|
12.0 |
% |
|
$ |
341,800 |
|
|
15.8 |
% |
Interest expense, net |
|
|
47,657 |
|
|
|
|
|
|
53,696 |
|
|
|
|
|
|
197,418 |
|
|
|
|
|
|
189,947 |
|
|
|
|
Provision (benefit) for income taxes |
|
|
184 |
|
|
|
|
|
|
(101,035 |
) |
|
|
|
|
|
13,836 |
|
|
|
|
|
|
(93,702 |
) |
|
|
|
Depreciation and amortization |
|
|
60,820 |
|
|
|
|
|
|
56,527 |
|
|
|
|
|
|
235,626 |
|
|
|
|
|
|
211,227 |
|
|
|
|
Gain on sale of assets |
|
|
– |
|
|
|
|
|
|
– |
|
|
|
|
|
|
(270 |
) |
|
|
|
|
|
– |
|
|
|
|
Pro rata EBITDAre from unconsolidated joint ventures |
|
|
– |
|
|
|
|
|
|
3 |
|
|
|
|
|
|
5 |
|
|
|
|
|
|
25 |
|
|
|
|
EBITDAre |
|
|
180,952 |
|
|
27.9 |
% |
|
|
179,069 |
|
|
28.3 |
% |
|
|
726,805 |
|
|
31.1 |
% |
|
|
649,297 |
|
|
30.1 |
% |
Preopening costs |
|
|
1,257 |
|
|
|
|
|
|
883 |
|
|
|
|
|
|
4,618 |
|
|
|
|
|
|
1,308 |
|
|
|
|
Non-cash lease expense |
|
|
597 |
|
|
|
|
|
|
1,215 |
|
|
|
|
|
|
3,501 |
|
|
|
|
|
|
5,710 |
|
|
|
|
Equity-based compensation expense |
|
|
3,167 |
|
|
|
|
|
|
3,941 |
|
|
|
|
|
|
13,891 |
|
|
|
|
|
|
15,421 |
|
|
|
|
Pension settlement charge |
|
|
261 |
|
|
|
|
|
|
1,313 |
|
|
|
|
|
|
858 |
|
|
|
|
|
|
1,313 |
|
|
|
|
Interest income on Gaylord National bonds |
|
|
1,113 |
|
|
|
|
|
|
1,194 |
|
|
|
|
|
|
4,616 |
|
|
|
|
|
|
4,936 |
|
|
|
|
Loss on extinguishment of debt |
|
|
160 |
|
|
|
|
|
|
– |
|
|
|
|
|
|
2,479 |
|
|
|
|
|
|
2,252 |
|
|
|
|
Transaction costs for acquisitions |
|
|
1,209 |
|
|
|
|
|
|
– |
|
|
|
|
|
|
1,209 |
|
|
|
|
|
|
– |
|
|
|
|
Pro rata adjusted EBITDAre from unconsolidated joint
ventures |
|
|
(74 |
) |
|
|
|
|
|
(121 |
) |
|
|
|
|
|
(272 |
) |
|
|
|
|
|
10,508 |
|
|
|
|
Adjusted EBITDAre |
|
|
188,642 |
|
|
29.1 |
% |
|
|
187,494 |
|
|
29.6 |
% |
|
|
757,705 |
|
|
32.4 |
% |
|
|
690,745 |
|
|
32.0 |
% |
Adjusted EBITDAre of noncontrolling interest in
consolidated joint venture |
|
|
(9,627 |
) |
|
|
|
|
|
(9,083 |
) |
|
|
|
|
|
(31,746 |
) |
|
|
|
|
|
(29,884 |
) |
|
|
|
Adjusted EBITDAre, excluding noncontrolling interest in
consolidated joint venture |
|
$ |
179,015 |
|
|
27.6 |
% |
|
$ |
178,411 |
|
|
28.2 |
% |
|
$ |
725,959 |
|
|
31.0 |
% |
|
$ |
660,861 |
|
|
30.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality
segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
549,450 |
|
|
|
|
|
$ |
545,156 |
|
|
|
|
|
$ |
1,997,050 |
|
|
|
|
|
$ |
1,833,478 |
|
|
|
|
Operating income |
|
$ |
110,258 |
|
|
20.1 |
% |
|
$ |
115,738 |
|
|
21.2 |
% |
|
$ |
467,109 |
|
|
23.4 |
% |
|
$ |
421,264 |
|
|
23.0 |
% |
Depreciation and amortization |
|
|
52,918 |
|
|
|
|
|
|
48,762 |
|
|
|
|
|
|
205,189 |
|
|
|
|
|
|
186,749 |
|
|
|
|
Non-cash lease expense |
|
|
983 |
|
|
|
|
|
|
1,020 |
|
|
|
|
|
|
3,932 |
|
|
|
|
|
|
4,077 |
|
|
|
|
Interest income on Gaylord National bonds |
|
|
1,113 |
|
|
|
|
|
|
1,194 |
|
|
|
|
|
|
4,616 |
|
|
|
|
|
|
4,936 |
|
|
|
|
Other gains and (losses), net |
|
|
– |
|
|
|
|
|
|
– |
|
|
|
|
|
|
3,203 |
|
|
|
|
|
|
6,134 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
165,272 |
|
|
30.1 |
% |
|
$ |
166,714 |
|
|
30.6 |
% |
|
$ |
684,049 |
|
|
34.3 |
% |
|
$ |
623,160 |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-Store Hospitality
segment: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
495,990 |
|
|
|
|
|
$ |
503,090 |
|
|
|
|
|
$ |
1,776,526 |
|
|
|
|
|
$ |
1,740,665 |
|
|
|
|
Operating income |
|
$ |
106,398 |
|
|
21.5 |
% |
|
$ |
110,659 |
|
|
22.0 |
% |
|
$ |
428,701 |
|
|
24.1 |
% |
|
$ |
408,081 |
|
|
23.4 |
% |
Depreciation and amortization |
|
|
45,166 |
|
|
|
|
|
|
43,545 |
|
|
|
|
|
|
174,996 |
|
|
|
|
|
|
172,031 |
|
|
|
|
Non-cash lease expense |
|
|
983 |
|
|
|
|
|
|
1,020 |
|
|
|
|
|
|
3,932 |
|
|
|
|
|
|
4,077 |
|
|
|
|
Interest income on Gaylord National bonds |
|
|
1,113 |
|
|
|
|
|
|
1,194 |
|
|
|
|
|
|
4,616 |
|
|
|
|
|
|
4,936 |
|
|
|
|
Other gains and (losses), net |
|
|
– |
|
|
|
|
|
|
– |
|
|
|
|
|
|
3,203 |
|
|
|
|
|
|
6,134 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
153,660 |
|
|
31.0 |
% |
|
$ |
156,418 |
|
|
31.1 |
% |
|
$ |
615,448 |
|
|
34.6 |
% |
|
$ |
595,259 |
|
|
34.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment
segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
98,183 |
|
|
|
|
|
$ |
87,907 |
|
|
|
|
|
$ |
342,176 |
|
|
|
|
|
$ |
324,658 |
|
|
|
|
Operating income |
|
$ |
21,208 |
|
|
21.6 |
% |
|
$ |
20,561 |
|
|
23.4 |
% |
|
$ |
66,192 |
|
|
19.3 |
% |
|
$ |
76,076 |
|
|
23.4 |
% |
Depreciation and amortization |
|
|
7,677 |
|
|
|
|
|
|
7,544 |
|
|
|
|
|
|
29,519 |
|
|
|
|
|
|
23,611 |
|
|
|
|
Preopening costs |
|
|
1,257 |
|
|
|
|
|
|
883 |
|
|
|
|
|
|
4,618 |
|
|
|
|
|
|
1,308 |
|
|
|
|
Non-cash lease (revenue) expense |
|
|
(386 |
) |
|
|
|
|
|
195 |
|
|
|
|
|
|
(431 |
) |
|
|
|
|
|
1,633 |
|
|
|
|
Equity-based compensation |
|
|
859 |
|
|
|
|
|
|
995 |
|
|
|
|
|
|
3,741 |
|
|
|
|
|
|
3,805 |
|
|
|
|
Other gains and (losses), net |
|
|
137 |
|
|
|
|
|
|
– |
|
|
|
|
|
|
817 |
|
|
|
|
|
|
– |
|
|
|
|
Transaction costs for acquisitions |
|
|
1,209 |
|
|
|
|
|
|
– |
|
|
|
|
|
|
1,209 |
|
|
|
|
|
|
– |
|
|
|
|
Pro rata adjusted EBITDAre from unconsolidated joint
ventures |
|
|
(23 |
) |
|
|
|
|
|
100 |
|
|
|
|
|
|
7 |
|
|
|
|
|
|
(6,775 |
) |
|
|
|
Adjusted EBITDAre |
|
$ |
31,938 |
|
|
32.5 |
% |
|
$ |
30,278 |
|
|
34.4 |
% |
|
$ |
105,672 |
|
|
30.9 |
% |
|
$ |
99,658 |
|
|
30.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other
segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
$ |
(10,964 |
) |
|
|
|
|
$ |
(12,428 |
) |
|
|
|
|
$ |
(42,467 |
) |
|
|
|
|
$ |
(43,656 |
) |
|
|
|
Depreciation and amortization |
|
|
225 |
|
|
|
|
|
|
221 |
|
|
|
|
|
|
918 |
|
|
|
|
|
|
867 |
|
|
|
|
Other gains and (losses), net |
|
|
(398 |
) |
|
|
|
|
|
(1,550 |
) |
|
|
|
|
|
(1,205 |
) |
|
|
|
|
|
(2,213 |
) |
|
|
|
Equity-based compensation |
|
|
2,308 |
|
|
|
|
|
|
2,946 |
|
|
|
|
|
|
10,150 |
|
|
|
|
|
|
11,616 |
|
|
|
|
Gain on sale of assets |
|
|
– |
|
|
|
|
|
|
– |
|
|
|
|
|
|
(270 |
) |
|
|
|
|
|
– |
|
|
|
|
Pension settlement charge |
|
|
261 |
|
|
|
|
|
|
1,313 |
|
|
|
|
|
|
858 |
|
|
|
|
|
|
1,313 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
(8,568 |
) |
|
|
|
|
$ |
(9,498 |
) |
|
|
|
|
$ |
(32,016 |
) |
|
|
|
|
$ |
(32,073 |
) |
|
|
|
(1) Same-Store Hospitality segment excludes JW Marriott Hill
Country, which was acquired on June 30, 2023.
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 |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income |
|
$ |
72,291 |
|
|
$ |
169,878 |
|
|
$ |
280,190 |
|
|
$ |
341,800 |
|
Noncontrolling interest in consolidated joint venture |
|
|
(3,072 |
) |
|
|
(26,809 |
) |
|
|
(6,760 |
) |
|
|
(28,465 |
) |
Net income available to common
stockholders and unit holders |
|
|
69,219 |
|
|
|
143,069 |
|
|
|
273,430 |
|
|
|
313,335 |
|
Depreciation and amortization |
|
|
60,773 |
|
|
|
56,483 |
|
|
|
235,437 |
|
|
|
211,064 |
|
Adjustments for noncontrolling interest |
|
|
(2,303 |
) |
|
|
(2,263 |
) |
|
|
(8,856 |
) |
|
|
(7,083 |
) |
Pro rata adjustments from joint ventures |
|
|
2 |
|
|
|
4 |
|
|
|
5 |
|
|
|
73 |
|
FFO available to common
stockholders and unit holders |
|
|
127,691 |
|
|
|
197,293 |
|
|
|
500,016 |
|
|
|
517,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Right-of-use asset amortization |
|
|
47 |
|
|
|
44 |
|
|
|
189 |
|
|
|
163 |
|
Non-cash lease expense |
|
|
597 |
|
|
|
1,215 |
|
|
|
3,501 |
|
|
|
5,710 |
|
Pension settlement charge |
|
|
261 |
|
|
|
1,313 |
|
|
|
858 |
|
|
|
1,313 |
|
Pro rata adjustments from joint ventures |
|
|
(74 |
) |
|
|
(121 |
) |
|
|
(272 |
) |
|
|
10,508 |
|
Gain on other assets |
|
|
– |
|
|
|
– |
|
|
|
(270 |
) |
|
|
– |
|
Amortization of deferred financing costs |
|
|
2,660 |
|
|
|
2,674 |
|
|
|
10,655 |
|
|
|
10,663 |
|
Amortization of debt discounts and premiums |
|
|
545 |
|
|
|
637 |
|
|
|
2,397 |
|
|
|
2,325 |
|
Loss on extinguishment of debt |
|
|
160 |
|
|
|
– |
|
|
|
2,479 |
|
|
|
2,252 |
|
Adjustments for noncontrolling interest |
|
|
(1,117 |
) |
|
|
23,533 |
|
|
|
(3,137 |
) |
|
|
18,635 |
|
Transaction cost of acquisitions |
|
|
1,209 |
|
|
|
– |
|
|
|
1,209 |
|
|
|
– |
|
Deferred tax provision (benefit) (1) |
|
|
(519 |
) |
|
|
(100,719 |
) |
|
|
10,196 |
|
|
|
(95,825 |
) |
Adjusted FFO available to
common stockholders and unit holders |
|
$ |
131,460 |
|
|
$ |
125,869 |
|
|
$ |
527,821 |
|
|
$ |
473,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per
share |
|
$ |
1.15 |
|
|
$ |
2.38 |
|
|
$ |
4.54 |
|
|
$ |
5.39 |
|
Diluted net income per
share |
|
$ |
1.13 |
|
|
$ |
2.37 |
|
|
$ |
4.38 |
|
|
$ |
5.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO available to common
stockholders and unit holders per basic share/unit |
|
$ |
2.12 |
|
|
$ |
3.28 |
|
|
$ |
8.30 |
|
|
$ |
8.90 |
|
Adjusted FFO available to
common stockholders and unit holders per basic share/unit |
|
$ |
2.18 |
|
|
$ |
2.09 |
|
|
$ |
8.76 |
|
|
$ |
8.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO available to common
stockholders and unit holders per diluted share/unit
(1) |
|
$ |
2.08 |
|
|
$ |
3.26 |
|
|
$ |
8.05 |
|
|
$ |
8.85 |
|
Adjusted FFO available to
common stockholders and unit holders per diluted share/unit
(1) |
|
$ |
2.15 |
|
|
$ |
2.08 |
|
|
$ |
8.54 |
|
|
$ |
8.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
and OP units for the period: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
60,297 |
|
|
|
60,105 |
|
|
|
60,254 |
|
|
|
58,145 |
|
Diluted (2) |
|
|
64,093 |
|
|
|
60,453 |
|
|
|
64,027 |
|
|
|
58,456 |
|
(1) Diluted weighted average common shares and OP units for the
three and twelve months ended December 31, 2024 include 3.5 million
and 3.5 million, respectively, in equivalent shares related to the
currently unexercisable investor put rights associated with the
noncontrolling interest in the Company’s OEG business, which may be
settled in cash or shares at the Company’s option.
RYMAN HOSPITALITY PROPERTIES, INC. AND
SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATION AND
OPERATING METRICS
Unaudited
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
Hospitality
segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
549,450 |
|
|
|
|
|
$ |
545,156 |
|
|
|
|
|
$ |
1,997,050 |
|
|
|
|
|
$ |
1,833,478 |
|
|
|
|
Operating income |
|
$ |
110,258 |
|
|
20.1 |
% |
|
$ |
115,738 |
|
|
21.2 |
% |
|
$ |
467,109 |
|
|
23.4 |
% |
|
$ |
421,264 |
|
|
23.0 |
% |
Depreciation and amortization |
|
|
52,918 |
|
|
|
|
|
|
48,762 |
|
|
|
|
|
|
205,189 |
|
|
|
|
|
|
186,749 |
|
|
|
|
Non-cash lease expense |
|
|
983 |
|
|
|
|
|
|
1,020 |
|
|
|
|
|
|
3,932 |
|
|
|
|
|
|
4,077 |
|
|
|
|
Interest income on Gaylord National bonds |
|
|
1,113 |
|
|
|
|
|
|
1,194 |
|
|
|
|
|
|
4,616 |
|
|
|
|
|
|
4,936 |
|
|
|
|
Other gains and (losses), net |
|
|
– |
|
|
|
|
|
|
– |
|
|
|
|
|
|
3,203 |
|
|
|
|
|
|
6,134 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
165,272 |
|
|
30.1 |
% |
|
$ |
166,714 |
|
|
30.6 |
% |
|
$ |
684,049 |
|
|
34.3 |
% |
|
$ |
623,160 |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
66.7 |
|
% |
|
|
|
|
69.8 |
|
% |
|
|
|
|
69.1 |
|
% |
|
|
|
|
71.6 |
|
% |
|
|
ADR |
|
$ |
267.45 |
|
|
|
|
|
$ |
260.81 |
|
|
|
|
|
$ |
257.81 |
|
|
|
|
|
$ |
245.74 |
|
|
|
|
RevPAR |
|
$ |
178.37 |
|
|
|
|
|
$ |
181.97 |
|
|
|
|
|
$ |
178.24 |
|
|
|
|
|
$ |
175.96 |
|
|
|
|
OtherPAR |
|
$ |
344.87 |
|
|
|
|
|
$ |
337.18 |
|
|
|
|
|
$ |
299.81 |
|
|
|
|
|
$ |
284.16 |
|
|
|
|
Total RevPAR |
|
$ |
523.24 |
|
|
|
|
|
$ |
519.15 |
|
|
|
|
|
$ |
478.05 |
|
|
|
|
|
$ |
460.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-Store Hospitality
segment: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
495,990 |
|
|
|
|
|
$ |
503,090 |
|
|
|
|
|
$ |
1,776,526 |
|
|
|
|
|
$ |
1,740,665 |
|
|
|
|
Operating income |
|
$ |
106,398 |
|
|
21.5 |
% |
|
$ |
110,659 |
|
|
22.0 |
% |
|
$ |
428,701 |
|
|
24.1 |
% |
|
$ |
408,081 |
|
|
23.4 |
% |
Depreciation and amortization |
|
|
45,166 |
|
|
|
|
|
|
43,545 |
|
|
|
|
|
|
174,996 |
|
|
|
|
|
|
172,031 |
|
|
|
|
Non-cash lease expense |
|
|
983 |
|
|
|
|
|
|
1,020 |
|
|
|
|
|
|
3,932 |
|
|
|
|
|
|
4,077 |
|
|
|
|
Interest income on Gaylord National bonds |
|
|
1,113 |
|
|
|
|
|
|
1,194 |
|
|
|
|
|
|
4,616 |
|
|
|
|
|
|
4,936 |
|
|
|
|
Other gains and (losses), net |
|
|
– |
|
|
|
|
|
|
– |
|
|
|
|
|
|
3,203 |
|
|
|
|
|
|
6,134 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
153,660 |
|
|
31.0 |
% |
|
$ |
156,418 |
|
|
31.1 |
% |
|
$ |
615,448 |
|
|
34.6 |
% |
|
$ |
595,259 |
|
|
34.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
67.3 |
|
% |
|
|
|
|
70.9 |
|
% |
|
|
|
|
69.1 |
|
% |
|
|
|
|
71.9 |
|
% |
|
|
ADR |
|
$ |
264.50 |
|
|
|
|
|
$ |
259.67 |
|
|
|
|
|
$ |
252.08 |
|
|
|
|
|
$ |
243.19 |
|
|
|
|
RevPAR |
|
$ |
178.00 |
|
|
|
|
|
$ |
184.17 |
|
|
|
|
|
$ |
174.26 |
|
|
|
|
|
$ |
174.92 |
|
|
|
|
OtherPAR |
|
$ |
339.79 |
|
|
|
|
|
$ |
341.03 |
|
|
|
|
|
$ |
291.92 |
|
|
|
|
|
$ |
283.10 |
|
|
|
|
Total RevPAR |
|
$ |
517.79 |
|
|
|
|
|
$ |
525.20 |
|
|
|
|
|
$ |
466.18 |
|
|
|
|
|
$ |
458.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaylord
Opryland: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
138,706 |
|
|
|
|
|
$ |
140,664 |
|
|
|
|
|
$ |
495,552 |
|
|
|
|
|
$ |
474,884 |
|
|
|
|
Operating income |
|
$ |
40,807 |
|
|
29.4 |
% |
|
$ |
42,299 |
|
|
30.1 |
% |
|
$ |
152,896 |
|
|
30.9 |
% |
|
$ |
135,554 |
|
|
28.5 |
% |
Depreciation and amortization |
|
|
8,053 |
|
|
|
|
|
|
7,960 |
|
|
|
|
|
|
32,588 |
|
|
|
|
|
|
33,510 |
|
|
|
|
Non-cash lease revenue |
|
|
(10 |
) |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
(42 |
) |
|
|
|
|
|
(46 |
) |
|
|
|
Adjusted EBITDAre |
|
$ |
48,850 |
|
|
35.2 |
% |
|
$ |
50,248 |
|
|
35.7 |
% |
|
$ |
185,442 |
|
|
37.4 |
% |
|
$ |
169,018 |
|
|
35.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
71.2 |
|
% |
|
|
|
|
75.5 |
|
% |
|
|
|
|
70.9 |
|
% |
|
|
|
|
73.0 |
|
% |
|
|
ADR |
|
$ |
272.81 |
|
|
|
|
|
$ |
268.39 |
|
|
|
|
|
$ |
258.62 |
|
|
|
|
|
$ |
250.96 |
|
|
|
|
RevPAR |
|
$ |
194.35 |
|
|
|
|
|
$ |
202.70 |
|
|
|
|
|
$ |
183.35 |
|
|
|
|
|
$ |
183.22 |
|
|
|
|
OtherPAR |
|
$ |
327.70 |
|
|
|
|
|
$ |
326.72 |
|
|
|
|
|
$ |
285.47 |
|
|
|
|
|
$ |
267.28 |
|
|
|
|
Total RevPAR |
|
$ |
522.05 |
|
|
|
|
|
$ |
529.42 |
|
|
|
|
|
$ |
468.82 |
|
|
|
|
|
$ |
450.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaylord
Palms: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
79,867 |
|
|
|
|
|
$ |
87,356 |
|
|
|
|
|
$ |
302,371 |
|
|
|
|
|
$ |
309,616 |
|
|
|
|
Operating income |
|
$ |
12,420 |
|
|
15.6 |
% |
|
$ |
16,194 |
|
|
18.5 |
% |
|
$ |
63,228 |
|
|
20.9 |
% |
|
$ |
71,399 |
|
|
23.1 |
% |
Depreciation and amortization |
|
|
7,392 |
|
|
|
|
|
|
5,837 |
|
|
|
|
|
|
25,470 |
|
|
|
|
|
|
22,640 |
|
|
|
|
Non-cash lease expense |
|
|
993 |
|
|
|
|
|
|
1,031 |
|
|
|
|
|
|
3,974 |
|
|
|
|
|
|
4,123 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
20,805 |
|
|
26.0 |
% |
|
$ |
23,062 |
|
|
26.4 |
% |
|
$ |
92,672 |
|
|
30.6 |
% |
|
$ |
98,162 |
|
|
31.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
60.3 |
|
% |
|
|
|
|
72.3 |
|
% |
|
|
|
|
64.6 |
|
% |
|
|
|
|
73.7 |
|
% |
|
|
ADR |
|
$ |
269.95 |
|
|
|
|
|
$ |
261.71 |
|
|
|
|
|
$ |
249.98 |
|
|
|
|
|
$ |
245.04 |
|
|
|
|
RevPAR |
|
$ |
162.87 |
|
|
|
|
|
$ |
189.19 |
|
|
|
|
|
$ |
161.45 |
|
|
|
|
|
$ |
180.58 |
|
|
|
|
OtherPAR |
|
$ |
342.44 |
|
|
|
|
|
$ |
363.50 |
|
|
|
|
|
$ |
319.43 |
|
|
|
|
|
$ |
313.17 |
|
|
|
|
Total RevPAR |
|
$ |
505.31 |
|
|
|
|
|
$ |
552.69 |
|
|
|
|
|
$ |
480.88 |
|
|
|
|
|
$ |
493.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaylord
Texan: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
109,256 |
|
|
|
|
|
$ |
116,531 |
|
|
|
|
|
$ |
351,151 |
|
|
|
|
|
$ |
358,399 |
|
|
|
|
Operating income |
|
$ |
35,373 |
|
|
32.4 |
% |
|
$ |
37,955 |
|
|
32.6 |
% |
|
$ |
106,416 |
|
|
30.3 |
% |
|
$ |
111,703 |
|
|
31.2 |
% |
Depreciation and amortization |
|
|
5,834 |
|
|
|
|
|
|
5,793 |
|
|
|
|
|
|
23,189 |
|
|
|
|
|
|
22,947 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
41,207 |
|
|
37.7 |
% |
|
$ |
43,748 |
|
|
37.5 |
% |
|
$ |
129,605 |
|
|
36.9 |
% |
|
$ |
134,650 |
|
|
37.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
74.7 |
|
% |
|
|
|
|
74.6 |
|
% |
|
|
|
|
74.6 |
|
% |
|
|
|
|
74.9 |
|
% |
|
|
ADR |
|
$ |
270.13 |
|
|
|
|
|
$ |
277.12 |
|
|
|
|
|
$ |
252.65 |
|
|
|
|
|
$ |
244.21 |
|
|
|
|
RevPAR |
|
$ |
201.76 |
|
|
|
|
|
$ |
206.82 |
|
|
|
|
|
$ |
188.58 |
|
|
|
|
|
$ |
183.02 |
|
|
|
|
OtherPAR |
|
$ |
452.90 |
|
|
|
|
|
$ |
491.44 |
|
|
|
|
|
$ |
340.32 |
|
|
|
|
|
$ |
358.28 |
|
|
|
|
Total RevPAR |
|
$ |
654.66 |
|
|
|
|
|
$ |
698.26 |
|
|
|
|
|
$ |
528.90 |
|
|
|
|
|
$ |
541.30 |
|
|
|
|
RYMAN HOSPITALITY PROPERTIES, INC. AND
SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATION AND
OPERATING METRICS
Unaudited
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
Gaylord
National: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
84,936 |
|
|
|
|
$ |
85,229 |
|
|
|
|
|
$ |
311,330 |
|
|
|
|
$ |
307,139 |
|
|
|
|
Operating income |
|
$ |
10,269 |
|
12.1 |
% |
|
$ |
9,841 |
|
|
11.5 |
|
% |
|
$ |
46,306 |
|
14.9 |
% |
|
$ |
42,677 |
|
|
13.9 |
|
% |
Depreciation and amortization |
|
|
8,467 |
|
|
|
|
|
8,391 |
|
|
|
|
|
|
33,724 |
|
|
|
|
|
33,357 |
|
|
|
|
Interest income on Gaylord National bonds |
|
|
1,113 |
|
|
|
|
|
1,194 |
|
|
|
|
|
|
4,616 |
|
|
|
|
|
4,936 |
|
|
|
|
Other gains and (losses), net |
|
|
– |
|
|
|
|
|
– |
|
|
|
|
|
|
3,203 |
|
|
|
|
|
6,134 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
19,849 |
|
23.4 |
% |
|
$ |
19,426 |
|
|
22.8 |
|
% |
|
$ |
87,849 |
|
28.2 |
% |
|
$ |
87,104 |
|
|
28.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
60.4 |
% |
|
|
|
|
66.8 |
|
% |
|
|
|
|
64.8 |
% |
|
|
|
|
68.4 |
|
% |
|
|
ADR |
|
$ |
265.94 |
|
|
|
|
$ |
254.45 |
|
|
|
|
|
$ |
251.80 |
|
|
|
|
$ |
240.30 |
|
|
|
|
RevPAR |
|
$ |
160.71 |
|
|
|
|
$ |
170.01 |
|
|
|
|
|
$ |
163.16 |
|
|
|
|
$ |
164.30 |
|
|
|
|
OtherPAR |
|
$ |
301.82 |
|
|
|
|
$ |
294.12 |
|
|
|
|
|
$ |
263.01 |
|
|
|
|
$ |
257.28 |
|
|
|
|
Total RevPAR |
|
$ |
462.53 |
|
|
|
|
$ |
464.13 |
|
|
|
|
|
$ |
426.17 |
|
|
|
|
$ |
421.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaylord
Rockies: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
76,825 |
|
|
|
|
$ |
67,360 |
|
|
|
|
|
$ |
290,141 |
|
|
|
|
$ |
266,737 |
|
|
|
|
Operating income |
|
$ |
6,755 |
|
8.8 |
% |
|
$ |
4,325 |
|
|
6.4 |
|
% |
|
$ |
56,233 |
|
19.4 |
% |
|
$ |
44,854 |
|
|
16.8 |
|
% |
Depreciation and amortization |
|
|
14,640 |
|
|
|
|
|
14,473 |
|
|
|
|
|
|
57,094 |
|
|
|
|
|
56,843 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
21,395 |
|
27.8 |
% |
|
$ |
18,798 |
|
|
27.9 |
|
% |
|
$ |
113,327 |
|
39.1 |
% |
|
$ |
101,697 |
|
|
38.1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
71.5 |
% |
|
|
|
|
66.1 |
|
% |
|
|
|
|
74.3 |
% |
|
|
|
|
73.4 |
|
% |
|
|
ADR |
|
$ |
252.73 |
|
|
|
|
$ |
241.79 |
|
|
|
|
|
$ |
253.11 |
|
|
|
|
$ |
242.39 |
|
|
|
|
RevPAR |
|
$ |
180.80 |
|
|
|
|
$ |
159.91 |
|
|
|
|
|
$ |
188.09 |
|
|
|
|
$ |
178.02 |
|
|
|
|
OtherPAR |
|
$ |
375.53 |
|
|
|
|
$ |
327.88 |
|
|
|
|
|
$ |
340.05 |
|
|
|
|
$ |
308.85 |
|
|
|
|
Total RevPAR |
|
$ |
556.33 |
|
|
|
|
$ |
487.79 |
|
|
|
|
|
$ |
528.14 |
|
|
|
|
$ |
486.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JW Marriott Hill
Country: (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
53,460 |
|
|
|
|
$ |
42,066 |
|
|
|
|
|
$ |
220,524 |
|
|
|
|
$ |
92,813 |
|
|
|
|
Operating income |
|
$ |
3,860 |
|
7.2 |
% |
|
$ |
5,079 |
|
|
12.1 |
|
% |
|
$ |
38,408 |
|
17.4 |
% |
|
$ |
13,183 |
|
|
14.2 |
|
% |
Depreciation and amortization |
|
|
7,752 |
|
|
|
|
|
5,217 |
|
|
|
|
|
|
30,193 |
|
|
|
|
|
14,718 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
11,612 |
|
21.7 |
% |
|
$ |
10,296 |
|
|
24.5 |
|
% |
|
$ |
68,601 |
|
31.1 |
% |
|
$ |
27,901 |
|
|
30.1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
60.4 |
% |
|
|
|
|
57.8 |
|
% |
|
|
|
|
69.2 |
% |
|
|
|
|
64.9 |
|
% |
|
|
ADR |
|
$ |
301.63 |
|
|
|
|
$ |
275.32 |
|
|
|
|
|
$ |
317.32 |
|
|
|
|
$ |
304.07 |
|
|
|
|
RevPAR |
|
$ |
182.17 |
|
|
|
|
$ |
159.17 |
|
|
|
|
|
$ |
219.58 |
|
|
|
|
$ |
197.30 |
|
|
|
|
OtherPAR |
|
$ |
397.76 |
|
|
|
|
$ |
297.15 |
|
|
|
|
|
$ |
381.74 |
|
|
|
|
$ |
306.11 |
|
|
|
|
Total RevPAR |
|
$ |
579.93 |
|
|
|
|
$ |
456.32 |
|
|
|
|
|
$ |
601.32 |
|
|
|
|
$ |
503.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The AC Hotel at
National Harbor: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
3,032 |
|
|
|
|
$ |
3,141 |
|
|
|
|
|
$ |
12,647 |
|
|
|
|
$ |
11,997 |
|
|
|
|
Operating income |
|
$ |
383 |
|
12.6 |
% |
|
$ |
597 |
|
|
19.0 |
|
% |
|
$ |
2,247 |
|
17.8 |
% |
|
$ |
2,010 |
|
|
16.8 |
|
% |
Depreciation and amortization |
|
|
230 |
|
|
|
|
|
229 |
|
|
|
|
|
|
933 |
|
|
|
|
|
904 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
613 |
|
20.2 |
% |
|
$ |
826 |
|
|
26.3 |
|
% |
|
$ |
3,180 |
|
25.1 |
% |
|
$ |
2,914 |
|
|
24.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
60.8 |
% |
|
|
|
|
69.7 |
|
% |
|
|
|
|
59.9 |
% |
|
|
|
|
64.8 |
|
% |
|
|
ADR |
|
$ |
242.95 |
|
|
|
|
$ |
221.92 |
|
|
|
|
|
$ |
258.45 |
|
|
|
|
$ |
238.01 |
|
|
|
|
RevPAR |
|
$ |
147.78 |
|
|
|
|
$ |
154.58 |
|
|
|
|
|
$ |
154.77 |
|
|
|
|
$ |
154.20 |
|
|
|
|
OtherPAR |
|
$ |
23.86 |
|
|
|
|
$ |
23.24 |
|
|
|
|
|
$ |
25.20 |
|
|
|
|
$ |
16.99 |
|
|
|
|
Total RevPAR |
|
$ |
171.64 |
|
|
|
|
$ |
177.82 |
|
|
|
|
|
$ |
179.97 |
|
|
|
|
$ |
171.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Inn at
Opryland: (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
3,368 |
|
|
|
|
$ |
2,809 |
|
|
|
|
|
$ |
13,334 |
|
|
|
|
$ |
11,893 |
|
|
|
|
Operating income (loss) |
|
$ |
391 |
|
11.6 |
% |
|
$ |
(552 |
) |
|
(19.7 |
) |
% |
|
$ |
1,375 |
|
10.3 |
% |
|
$ |
(116 |
) |
|
(1.0 |
) |
% |
Depreciation and amortization |
|
|
550 |
|
|
|
|
|
862 |
|
|
|
|
|
|
1,998 |
|
|
|
|
|
1,830 |
|
|
|
|
Adjusted EBITDAre |
|
$ |
941 |
|
27.9 |
% |
|
$ |
310 |
|
|
11.0 |
|
% |
|
$ |
3,373 |
|
25.3 |
% |
|
$ |
1,714 |
|
|
14.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
53.3 |
% |
|
|
|
|
48.6 |
|
% |
|
|
|
|
53.8 |
% |
|
|
|
|
54.0 |
|
% |
|
|
ADR |
|
$ |
159.49 |
|
|
|
|
$ |
155.32 |
|
|
|
|
|
$ |
169.90 |
|
|
|
|
$ |
153.60 |
|
|
|
|
RevPAR |
|
$ |
84.96 |
|
|
|
|
$ |
75.54 |
|
|
|
|
|
$ |
91.40 |
|
|
|
|
$ |
82.95 |
|
|
|
|
OtherPAR |
|
$ |
35.84 |
|
|
|
|
$ |
25.28 |
|
|
|
|
|
$ |
28.84 |
|
|
|
|
$ |
24.59 |
|
|
|
|
Total RevPAR |
|
$ |
120.80 |
|
|
|
|
$ |
100.82 |
|
|
|
|
|
$ |
120.24 |
|
|
|
|
$ |
107.54 |
|
|
|
|
(1) Same-Store Hospitality segment excludes JW Marriott Hill
Country, which was acquired on June 30, 2023.
(2) JW Marriott Hill Country was acquired by the Company
on June 30, 2023.
(3) Includes other hospitality revenue and expense.
RYMAN HOSPITALITY PROPERTIES, INC. AND
SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
EARNINGS PER SHARE, FFO PER SHARE AND ADJUSTED FFO PER
SHARE CALCULATIONS
Unaudited
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Earnings per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
$ |
68,766 |
|
$ |
142,127 |
|
$ |
271,638 |
|
$ |
311,217 |
Net income attributable to noncontrolling interest in consolidated
joint venture |
|
|
3,072 |
|
|
– |
|
|
6,760 |
|
|
– |
Net income available to common stockholders - if-converted
method |
|
$ |
71,838 |
|
$ |
142,127 |
|
$ |
278,398 |
|
$ |
311,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic |
|
|
59,902 |
|
|
59,710 |
|
|
59,859 |
|
|
57,750 |
Effect of dilutive stock-based compensation |
|
|
265 |
|
|
348 |
|
|
281 |
|
|
311 |
Effect of dilutive put rights (1) |
|
|
3,531 |
|
|
– |
|
|
3,492 |
|
|
– |
Weighted average shares outstanding - diluted |
|
|
63,698 |
|
|
60,058 |
|
|
63,632 |
|
|
58,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per share
available to common stockholders |
|
$ |
1.15 |
|
$ |
2.38 |
|
$ |
4.54 |
|
$ |
5.39 |
Diluted income per share
available to common stockholders (1) |
|
$ |
1.13 |
|
$ |
2.37 |
|
$ |
4.38 |
|
$ |
5.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per
share/unit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
FFO available to common stockholders and unit holders |
|
$ |
127,691 |
|
$ |
197,293 |
|
$ |
500,016 |
|
$ |
517,389 |
Net income attributable to noncontrolling interest in consolidated
joint venture |
|
|
3,072 |
|
|
– |
|
|
6,760 |
|
|
– |
FFO adjustments for noncontrolling interest |
|
|
2,303 |
|
|
– |
|
|
8,856 |
|
|
– |
FFO available to common stockholders and unit holders -
if-converted method |
|
$ |
133,066 |
|
$ |
197,293 |
|
$ |
515,632 |
|
$ |
517,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares and OP units outstanding - basic |
|
|
60,297 |
|
|
60,105 |
|
|
60,254 |
|
|
58,145 |
Effect of dilutive stock-based compensation |
|
|
265 |
|
|
348 |
|
|
281 |
|
|
311 |
Effect of dilutive put rights (1) |
|
|
3,531 |
|
|
– |
|
|
3,492 |
|
|
– |
Weighted average shares and OP units outstanding - diluted |
|
|
64,093 |
|
|
60,453 |
|
|
64,027 |
|
|
58,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO available to common
stockholders and unit holders per basic share/unit |
|
$ |
2.12 |
|
$ |
3.28 |
|
$ |
8.30 |
|
$ |
8.90 |
FFO available to common
stockholders and unit holders per diluted share/unit
(1) |
|
$ |
2.08 |
|
$ |
3.26 |
|
$ |
8.05 |
|
$ |
8.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted FFO per
share/unit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted FFO available to common stockholders and unit holders |
|
$ |
131,460 |
|
$ |
125,869 |
|
$ |
527,821 |
|
$ |
473,133 |
Net income attributable to noncontrolling interest in consolidated
joint venture |
|
|
3,072 |
|
|
– |
|
|
6,760 |
|
|
– |
FFO adjustments for noncontrolling interest |
|
|
2,303 |
|
|
– |
|
|
8,856 |
|
|
– |
Adjusted FFO adjustments for noncontrolling interest |
|
|
1,117 |
|
|
– |
|
|
3,137 |
|
|
– |
Adjusted FFO available to common stockholders and unit holders -
if-converted method |
|
$ |
137,952 |
|
$ |
125,869 |
|
$ |
546,574 |
|
$ |
473,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares and OP units outstanding - basic |
|
|
60,297 |
|
|
60,105 |
|
|
60,254 |
|
|
58,145 |
Effect of dilutive stock-based compensation |
|
|
265 |
|
|
348 |
|
|
281 |
|
|
311 |
Effect of dilutive put rights (1) |
|
|
3,531 |
|
|
– |
|
|
3,492 |
|
|
– |
Weighted average shares and OP units outstanding - diluted |
|
|
64,093 |
|
|
60,453 |
|
|
64,027 |
|
|
58,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted FFO available to
common stockholders and unit holders per basic share/unit |
|
$ |
2.18 |
|
$ |
2.09 |
|
$ |
8.76 |
|
$ |
8.14 |
Adjusted FFO available to
common stockholders and unit holders per diluted share/unit
(1) |
|
$ |
2.15 |
|
$ |
2.08 |
|
$ |
8.54 |
|
$ |
8.09 |
(1) Includes equivalent shares related to the currently
unexercisable investor put rights associated with the
noncontrolling interest in the Company’s OEG business, which may be
settled in cash or shares at the Company’s option.
Ryman Hospitality Properties, Inc. and
Subsidiaries
Reconciliation of Forward-Looking Statements
Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization for Real Estate (“Adjusted
EBITDAre”)
Unaudited
($ in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
Guidance Range |
|
|
For Full Year 2025 |
|
|
Low |
|
High |
|
Midpoint |
Consolidated: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
245,250 |
|
|
$ |
261,000 |
|
|
$ |
253,125 |
|
Provision for income taxes |
|
|
11,000 |
|
|
|
13,500 |
|
|
|
12,250 |
|
Interest expense, net |
|
|
203,000 |
|
|
|
214,000 |
|
|
|
208,500 |
|
Depreciation and amortization |
|
|
262,625 |
|
|
|
280,000 |
|
|
|
271,313 |
|
EBITDAre |
|
$ |
721,875 |
|
|
$ |
768,500 |
|
|
$ |
745,188 |
|
Non-cash lease expense |
|
|
3,000 |
|
|
|
4,250 |
|
|
|
3,625 |
|
Preopening costs |
|
|
500 |
|
|
|
1,000 |
|
|
|
750 |
|
Equity-based compensation expense |
|
|
14,875 |
|
|
|
16,500 |
|
|
|
15,688 |
|
Pension settlement charge |
|
|
1,250 |
|
|
|
1,500 |
|
|
|
1,375 |
|
Interest income on Gaylord National bonds |
|
|
3,750 |
|
|
|
4,750 |
|
|
|
4,250 |
|
Loss on extinguishment of debt |
|
|
3,750 |
|
|
|
4,500 |
|
|
|
4,125 |
|
Adjusted EBITDAre |
|
$ |
749,000 |
|
|
$ |
801,000 |
|
|
$ |
775,000 |
|
|
|
|
|
|
|
|
|
|
|
Hospitality
segment: |
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
444,000 |
|
|
$ |
468,000 |
|
|
$ |
456,000 |
|
Depreciation and amortization |
|
|
221,000 |
|
|
|
234,000 |
|
|
|
227,500 |
|
Non-cash lease expense |
|
|
3,250 |
|
|
|
4,250 |
|
|
|
3,750 |
|
Interest income on Gaylord National bonds |
|
|
3,750 |
|
|
|
4,750 |
|
|
|
4,250 |
|
Other gains and (losses), net |
|
|
3,000 |
|
|
|
4,000 |
|
|
|
3,500 |
|
Adjusted EBITDAre |
|
$ |
675,000 |
|
|
$ |
715,000 |
|
|
$ |
695,000 |
|
|
|
|
|
|
|
|
|
|
|
Entertainment
segment: |
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
65,750 |
|
|
$ |
69,750 |
|
|
$ |
67,750 |
|
Depreciation and amortization |
|
|
39,500 |
|
|
|
43,500 |
|
|
|
41,500 |
|
Non-cash lease expense (revenue) |
|
|
(250 |
) |
|
|
– |
|
|
|
(125 |
) |
Preopening costs |
|
|
500 |
|
|
|
1,000 |
|
|
|
750 |
|
Equity-based compensation |
|
|
4,500 |
|
|
|
5,500 |
|
|
|
5,000 |
|
Other gains and (losses), net |
|
|
– |
|
|
|
250 |
|
|
|
125 |
|
Adjusted EBITDAre |
|
$ |
110,000 |
|
|
$ |
120,000 |
|
|
$ |
115,000 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other
segment: |
|
|
|
|
|
|
|
|
|
Operating loss |
|
$ |
(48,000 |
) |
|
$ |
(47,500 |
) |
|
$ |
(47,750 |
) |
Depreciation and amortization |
|
|
2,125 |
|
|
|
2,500 |
|
|
|
2,313 |
|
Equity-based compensation |
|
|
10,375 |
|
|
|
11,000 |
|
|
|
10,688 |
|
Pension settlement charge |
|
|
1,250 |
|
|
|
1,500 |
|
|
|
1,375 |
|
Other gains and (losses), net |
|
|
(1,750 |
) |
|
|
(1,500 |
) |
|
|
(1,625 |
) |
Adjusted EBITDAre |
|
$ |
(36,000 |
) |
|
$ |
(34,000 |
) |
|
$ |
(35,000 |
) |
Ryman Hospitality Properties, Inc. and
Subsidiaries
Reconciliation of Forward-Looking Statements
Funds From Operations (“FFO”) and Adjusted FFO
Unaudited
($ in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
Guidance Range |
|
|
For Full Year 2025 |
|
|
Low |
|
High |
|
Midpoint |
Consolidated: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
245,250 |
|
|
$ |
261,000 |
|
|
$ |
253,125 |
|
Noncontrolling interest in consolidated joint venture |
|
|
(8,000 |
) |
|
|
(6,000 |
) |
|
|
(7,000 |
) |
Net income available
to common stockholders and unit holders |
|
$ |
237,250 |
|
|
$ |
255,000 |
|
|
$ |
246,125 |
|
Depreciation and amortization |
|
|
262,625 |
|
|
|
280,000 |
|
|
|
271,313 |
|
Adjustments for noncontrolling interest |
|
|
(12,500 |
) |
|
|
(10,500 |
) |
|
|
(11,500 |
) |
FFO available to
common stockholders and unit holders |
|
$ |
487,375 |
|
|
$ |
524,500 |
|
|
$ |
505,938 |
|
Right-of-use asset amortization |
|
|
– |
|
|
|
500 |
|
|
|
250 |
|
Non-cash lease expense |
|
|
3,000 |
|
|
|
4,250 |
|
|
|
3,625 |
|
Pension settlement charge |
|
|
1,250 |
|
|
|
1,500 |
|
|
|
1,375 |
|
Loss on extinguishment of debt |
|
|
3,750 |
|
|
|
4,500 |
|
|
|
4,125 |
|
Adjustments for noncontrolling interest |
|
|
(4,375 |
) |
|
|
(3,750 |
) |
|
|
(4,063 |
) |
Amortization of deferred financing costs |
|
|
10,500 |
|
|
|
12,000 |
|
|
|
11,250 |
|
Amortization of debt discounts and premiums |
|
|
1,500 |
|
|
|
2,500 |
|
|
|
2,000 |
|
Deferred tax provision |
|
|
7,000 |
|
|
|
9,000 |
|
|
|
8,000 |
|
Adjusted FFO available
to common stockholders and unit holders |
|
$ |
510,000 |
|
|
$ |
555,000 |
|
|
$ |
532,500 |
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders per diluted
share (1) |
|
$ |
3.80 |
|
|
$ |
4.05 |
|
|
$ |
3.93 |
|
Adjusted FFO available to common stockholders and unit
holders per diluted share/unit
(1) |
|
$ |
8.24 |
|
|
$ |
8.86 |
|
|
$ |
8.55 |
|
|
|
|
|
|
|
|
|
|
|
Estimated weighted average shares outstanding - diluted (in
millions) (1) |
|
|
64.5 |
|
|
|
64.5 |
|
|
|
64.5 |
|
Estimated weighted average shares and OP units outstanding
- diluted (in millions)
(1) |
|
|
64.9 |
|
|
|
64.9 |
|
|
|
64.9 |
|
(1) Includes equivalent shares related to the currently
unexercisable investor put rights associated with the
noncontrolling interest in the Company’s OEG business, which may be
settled in cash or shares at the Company’s option.
Ryman Hospitality Properties, Inc. and
Subsidiaries
Reconciliation of Forward-Looking Statements
Earnings Per Share and Adjusted FFO Per Share
Unaudited
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
Guidance Range |
|
|
For Full Year 2025 |
Earnings per
share: |
|
Low |
|
High |
|
Midpoint |
Numerator: |
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
$ |
237,250 |
|
$ |
255,000 |
|
$ |
246,125 |
Net income attributable to noncontrolling interest in consolidated
joint venture |
|
|
8,000 |
|
|
6,000 |
|
|
7,000 |
Net income available to common stockholders - if-converted
method |
|
$ |
245,250 |
|
$ |
261,000 |
|
$ |
253,125 |
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
Estimated weighted average shares outstanding - diluted (in
millions) (1) |
|
|
64.5 |
|
|
64.5 |
|
|
64.5 |
|
|
|
|
|
|
|
|
|
|
Diluted income per
share available to common stockholders |
|
$ |
3.80 |
|
$ |
4.05 |
|
$ |
3.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted FFO per
share: |
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
Adjusted FFO available to common stockholders and unit holders |
|
$ |
510,000 |
|
$ |
555,000 |
|
$ |
532,500 |
Net income attributable to noncontrolling interest in consolidated
joint venture |
|
|
8,000 |
|
|
6,000 |
|
|
7,000 |
FFO adjustments for noncontrolling interest |
|
|
12,500 |
|
|
10,500 |
|
|
11,500 |
Adjusted FFO Adjustments for noncontrolling interest |
|
|
4,375 |
|
|
3,750 |
|
|
4,063 |
Adjusted FFO available to common stockholders and unit holders -
if-converted method |
|
$ |
534,875 |
|
$ |
575,250 |
|
$ |
555,063 |
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
Estimated weighted average shares and OP units outstanding -
diluted (in millions) (1) |
|
|
64.9 |
|
|
64.9 |
|
|
64.9 |
|
|
|
|
|
|
|
|
|
|
Adjusted FFO available
to common stockholders and unit holders per diluted
share/unit |
|
$ |
8.24 |
|
$ |
8.86 |
|
$ |
8.55 |
(1) Includes equivalent shares related to the currently
unexercisable investor put rights associated with the
noncontrolling interest in the Company’s OEG business, which may be
settled in cash or shares at the Company’s option.

Ryman Hospitality Proper... (NYSE:RHP)
Historical Stock Chart
From Jan 2025 to Feb 2025
Ryman Hospitality Proper... (NYSE:RHP)
Historical Stock Chart
From Feb 2024 to Feb 2025