-
Ryman Hospitality Properties, Inc. Reports First Quarter 2024 Results
المصدر: Nasdaq GlobeNewswire / 01 مايو 2024 15:15:01 America/Chicago
NASHVILLE, Tenn., May 01, 2024 (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 months ended March 31, 2024.
First Quarter 2024 Highlights and Recent Developments:
- The Company generated first quarter net income of $42.8 million and net income available to common stockholders of $43.1 million or $0.67 per diluted share.
- Reported consolidated revenue of $528.3 million, driven by Hospitality revenue of $461.5 million.
- Achieved consolidated operating income of $96.4 million and consolidated Adjusted EBITDAre of $161.1 million.
- During the first quarter, the Company booked over 287,000 same-store Gross Definite Room Nights for all future years, at a record first quarter average daily rate (ADR) of $265, an increase of 5.6% over Q1 2023 ADR for future bookings.
- The Company prepaid its Rockies Term Loan with a portion of the net proceeds of a new issue of senior unsecured notes, and, together with cash on hand, repaid $200 million of its corporate Term Loan B, and, in April 2024, repriced its Term Loan B, reducing the applicable interest rate margin on SOFR loans from 275 bps to 225 bps.
- The Company increased its full year consolidated net income and adjusted funds from operations guidance to reflect the impact of refinancing activities and the Company’s strong visibility into forward bookings.
Mark Fioravanti, President and Chief Executive Officer of Ryman Hospitality Properties, said, “Our first quarter results were solid, even with ongoing renovation disruptions and a challenging comparison to the first quarter of 2023 when we set several first quarter records. Our same-store Hospitality portfolio delivered record first quarter ADR and strong banquet and AV contribution per group room night, which is a positive indicator of group spending and overall segment strength. We were particularly pleased to see these results even with the timing of the Easter holiday, which shifted some group demand from the first quarter of 2024 into the second quarter of 2024. In the second half of the quarter, we did experience some softness in transient demand in several of our markets; however, we remain confident in the long-term growth outlook for the markets in which we operate and our outlook for the remainder of 2024.”
First Quarter 2024 Results (as compared to First Quarter 2023):
($ in thousands, except per share amounts) Three Months Ended March 31, 2024 2023 % ∆ Total Revenue $ 528,345 $ 491,719 7.4% Operating income $ 96,381 $ 105,650 -8.8% Operating income margin 18.2% 21.5% -3.3pt Net income $ 42,761 $ 60,994 -29.9% Net income margin 8.1% 12.4% -4.3pt Net income available to common stockholders $ 43,056 $ 61,320 -29.8% Net income available to common stockholders margin 8.1% 12.5% -4.4pt Net income available to common stockholders per diluted share (1) $ 0.67 $ 1.02 -34.3% Adjusted EBITDAre $ 161,065 $ 157,675 2.1% Adjusted EBITDAre margin 30.5% 32.1% -1.6pt Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture $ 156,403 $ 153,379 2.0% Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture margin 29.6% 31.2% -1.6pt Funds From Operations (FFO) available to common stockholders and unit holders $ 98,473 $ 108,526 -9.3% FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.53 $ 1.80 -15.0% Adjusted FFO available to common stockholders and unit holders $ 102,694 $ 113,593 -9.6% Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.60 $ 1.89 -15.3% (1) Diluted weighted average common shares for the three months ended March 31, 2024 and 2023 include 3.2 million and 3.9 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: 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
($ in thousands, except ADR, RevPAR, and Total RevPAR) Three Months Ended March 31, 2024 2023 % ∆ Hospitality Revenue $ 461,470 $ 424,439 8.7% Same-Store Hospitality Revenue (1) $ 411,529 $ 424,439 -3.0% Hospitality operating income $ 102,185 $ 106,070 -3.7% Hospitality operating income margin 22.1% 25.0% -2.9pt Hospitality Adjusted EBITDAre $ 154,593 $ 151,235 2.2% Hospitality Adjusted EBITDAre margin 33.5% 35.6% -2.1pt Same-Store Hospitality operating income (1) $ 93,051 $ 106,070 -12.3% Same-Store Hospitality operating income margin (1) 22.6% 25.0% -2.4pt Same-Store Hospitality Adjusted EBITDAre (1) $ 138,062 $ 151,235 -8.7% Same-Store Hospitality Adjusted EBITDAre margin (1) 33.5% 35.6% -2.1pt Hospitality Performance Metrics Occupancy 66.7% 72.3% -5.6pt Average Daily Rate (ADR) $ 250.48 $ 237.95 5.3% RevPAR $ 167.17 $ 172.08 -2.9% Total RevPAR $ 444.29 $ 452.94 -1.9% Same-Store Hospitality Performance Metrics (1) Occupancy 67.0% 72.3% -5.3pt Average Daily Rate (ADR) $ 244.85 $ 237.95 2.9% RevPAR $ 164.16 $ 172.08 -4.6% Total RevPAR $ 434.33 $ 452.94 -4.1% Gross Definite Rooms Nights Booked 287,952 348,648 -17.4% Net Definite Rooms Nights Booked 151,676 250,318 -39.4% Group Attrition (as % of contracted block) 14.8% 15.5% -0.7pt Cancellations ITYFTY (2) 12,190 32,220 -62.2% (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: 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 first 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
- Same-store Hospitality portfolio achieved record first quarter average daily rate (ADR) of $245, an increase of 2.9% from Q1 2023, demonstrating continued pricing momentum.
- Same-store Hospitality banquet and AV revenue had the second-best quarter ever, trailing only Q1 2023.
- JW Marriott Hill Country delivered strong first quarter performance as we are beginning to see operational efficiency improvements from our asset management capabilities.
- Same-store incentive management fee expense increased to $7.5 million in the quarter, up from $6.7 million in the year-ago quarter.
- On a same-store basis, cancellations in the year for the year decreased by 62% in Q1 2024 compared to Q1 2023, and attrition and cancellation fee collections declined to $7.9 million in Q1 2024 from $9.7 million in Q1 2023.
Gaylord Opryland
($ in thousands, except ADR, RevPAR, and Total RevPAR) Three Months Ended March 31, 2024 2023 % ∆ Revenue $ 103,835 $ 111,806 -7.1% Operating income $ 24,825 $ 31,695 -21.7% Operating income margin 23.9% 28.3% -4.4pt Adjusted EBITDAre $ 32,947 $ 40,237 -18.1% Adjusted EBITDAre margin 31.7% 36.0% -4.3pt Occupancy 65.1% 72.6% -7.5pt Average daily rate (ADR) $ 245.28 $ 240.19 2.1% RevPAR $ 159.60 $ 174.40 -8.5% Total RevPAR $ 395.10 $ 430.16 -8.2% Gaylord Palms
($ in thousands, except ADR, RevPAR, and Total RevPAR) Three Months Ended March 31, 2024 2023 % ∆ Revenue $ 85,463 $ 84,546 1.1% Operating income $ 25,006 $ 27,634 -9.5% Operating income margin 29.3% 32.7% -3.4pt Adjusted EBITDAre $ 31,871 $ 34,275 -7.0% Adjusted EBITDAre margin 37.3% 40.5% -3.2pt Occupancy 74.6% 79.5% -4.9pt Average daily rate (ADR) $ 267.99 $ 257.66 4.0% RevPAR $ 199.89 $ 204.78 -2.4% Total RevPAR $ 546.66 $ 546.80 -0.0% Gaylord Texan
($ in thousands, except ADR, RevPAR, and Total RevPAR) Three Months Ended March 31, 2024 2023 % ∆ Revenue $ 84,902 $ 86,398 -1.7% Operating income $ 26,032 $ 28,088 -7.3% Operating income margin 30.7% 32.5% -1.8pt Adjusted EBITDAre $ 31,923 $ 33,854 -5.7% Adjusted EBITDAre margin 37.6% 39.2% -1.6pt Occupancy 73.2% 77.1% -3.9pt Average daily rate (ADR) $ 239.77 $ 230.83 3.9% RevPAR $ 175.54 $ 177.90 -1.3% Total RevPAR $ 514.32 $ 529.21 -2.8% Gaylord National
($ in thousands, except ADR, RevPAR, and Total RevPAR) Three Months Ended March 31, 2024 2023 % ∆ Revenue $ 68,274 $ 72,772 -6.2% Operating income $ 5,223 $ 8,055 -35.2% Operating income margin 7.7% 11.1% -3.4pt Adjusted EBITDAre $ 14,819 $ 17,620 -15.9% Adjusted EBITDAre margin 21.7% 24.2% -2.5pt Occupancy 64.4% 67.3% -2.9pt Average daily rate (ADR) $ 236.16 $ 239.70 -1.5% RevPAR $ 152.18 $ 161.43 -5.7% Total RevPAR $ 375.88 $ 405.10 -7.2% Gaylord Rockies
($ in thousands, except ADR, RevPAR, and Total RevPAR) Three Months Ended March 31, 2024 2023 % ∆ Revenue $ 63,822 $ 64,047 -0.4% Operating income $ 11,997 $ 10,868 10.4% Operating income margin 18.8% 17.0% 1.8pt Adjusted EBITDAre $ 25,838 $ 24,913 3.7% Adjusted EBITDAre margin 40.5% 38.9% 1.6pt Occupancy 64.5% 69.9% -5.4pt Average daily rate (ADR) $ 242.23 $ 233.09 3.9% RevPAR $ 156.29 $ 162.97 -4.1% Total RevPAR $ 467.24 $ 474.10 -1.4% JW Marriott Hill Country(1)
($ in thousands, except ADR, RevPAR, and Total RevPAR) Three Months Ended March 31, 2024 Revenue $ 49,941 Operating income $ 9,134 Operating income margin 18.3% Adjusted EBITDAre $ 16,531 Adjusted EBITDAre margin 33.1% Occupancy 63.6% Average daily rate (ADR) $ 312.19 RevPAR $ 198.40 Total RevPAR $ 547.72 (1) JW Marriott Hill Country was acquired by the Company on June 30, 2023, therefore there are no comparison figures. Entertainment Segment
For the three months ended March 31, 2024, and 2023, the Company reported the following:
($ in thousands) Three Months Ended March 31, 2024 2023 % ∆ Revenue $ 66,875 $ 67,280 -0.6% Operating income $ 6,112 $ 10,391 -41.2% Operating income margin 9.1% 15.4% -6.3pt Adjusted EBITDAre $ 15,539 $ 14,346 8.3% Adjusted EBITDAre margin 23.2% 21.3% 1.9pt Fioravanti continued, “Our Entertainment business delivered strong performance considering severe winter weather in Nashville in late January, which impacted demand at our Nashville assets, as well as ongoing construction disruption associated with Category 10 and renovation of the W Austin Hotel at Block 21. Our Ole Red venues performed well, including our newest venue, Ole Red Las Vegas, which has opened to an encouraging start.”
Corporate and Other Segment
For the three months ended March 31, 2024, and 2023, the Company reported the following:
($ in thousands) Three Months Ended March 31, 2024 2023 % ∆ Operating loss ($11,916) ($10,811) -10.2% Adjusted EBITDAre ($9,067) ($7,906) -14.7% 2024 Guidance
Fioravanti concluded, “We took advantage of market conditions to refinance the Gaylord Rockies Term Loan with senior unsecured notes, and in April 2024, we repriced our corporate Term Loan B, which has immediate interest savings in 2024. Our refinancing activities, together with our strong forward bookings position, support our confidence in our outlook and enable us to raise our guidance for full year net income, funds from operations and adjusted funds from operations. We remain excited about the investments we are making across our portfolio, which we believe will continue to create value for our stockholders in the years to come.”
The Company is updating its 2024 business performance outlook based on current information as of May 1, 2024. 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.
Current full year 2024 guidance includes the following assumptions:
- Disruption from planned capital investments is estimated to result in a negative impact of approximately 215 basis points to same-store Hospitality RevPAR growth and approximately 160 basis points to same-store Hospitality Total RevPAR growth. In addition, the Company expects disruption to result in a negative impact of approximately $18 million to $21 million to Consolidated Adjusted EBITDAre, including $10 million to $11 million to same-store Hospitality Adjusted EBITDAre and $8 million to $10 million to Entertainment Adjusted EBITDAre.
- Capital expenditures are estimated to be $360 million to $440 million.
($ in millions, except per share figures) New Guidance New FY Prior Guidance Prior FY Change Full Year 2024 (1) 2024 Guidance (1) Full Year 2024 2024 Guidance Low High Midpoint Low High Midpoint Midpoint Consolidated Hospitality RevPAR growth (same-store) (2) 3.50% 5.50% 4.50% 3.50% 5.50% 4.50% 0.00% Consolidated Hospitality Total RevPAR growth (same-store) (2) 3.25% 5.25% 4.25% 3.25% 5.25% 4.25% 0.00% Operating Income Hospitality (same-store) (2) $ 434.5 $ 450.5 $ 442.5 $ 434.5 $ 450.5 $ 442.5 $ - JW Marriott Hill Country 35.0 40.0 37.5 35.0 40.0 37.5 - Entertainment 65.5 71.5 68.5 65.5 71.5 68.5 - Corporate and Other (44.8 ) (43.0 ) (43.9 ) (44.8 ) (43.0 ) (43.9 ) - Consolidated Operating Income 490.2 519.0 504.6 490.2 519.0 504.6 - Adjusted EBITDAre Hospitality (same-store) (2) $ 612.5 $ 635.0 $ 623.8 $ 612.5 $ 635.0 $ 623.8 $ - JW Marriott Hill Country 63.0 72.0 67.5 63.0 72.0 67.5 - Entertainment 100.0 110.0 105.0 100.0 110.0 105.0 - Corporate and Other (35.0 ) (32.0 ) (33.5 ) (35.0 ) (32.0 ) (33.5 ) - Consolidated Adjusted EBITDAre 740.5 785.0 762.8 740.5 785.0 762.8 - Net Income $ 259.0 $ 280.0 $ 269.5 $ 253.0 $ 272.0 $ 262.5 $ 7.0 Net Income available to common stockholders $ 249.0 $ 274.0 $ 261.5 $ 243.0 $ 266.0 $ 254.5 $ 7.0 Funds from Operations (FFO) available to common stockholders and unit holders $ 463.3 $ 500.5 $ 481.9 $ 457.3 $ 492.5 $ 474.9 $ 7.0 Adjusted FFO available to common stockholders and unit holders $ 489.8 $ 535.5 $ 512.6 $ 484.3 $ 527.0 $ 505.6 $ 7.0 Diluted income per share available to common stockholders $ 4.01 $ 4.33 $ 4.17 $ 3.92 $ 4.21 $ 4.06 $ 0.11 Adjusted FFO available to common stockholders and unit holders per diluted share $ 7.69 $ 8.33 $ 8.01 $ 7.60 $ 8.20 $ 7.90 $ 0.11 Estimated diluted shares outstanding to common stockholders (3) 64.6 64.6 64.6 64.6 64.6 64.6 - Estimated diluted shares outstanding to common stockholders and unit holders (3) 65.0 65.0 65.0 65.0 65.0 65.0 - (1) Includes JW Marriott Hill Country, except as otherwise noted. Amounts are calculated based on unrounded numbers. (2) Same-store excludes JW Marriott Hill Country. (3) 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, property-level Adjusted EBITDAre for JW Marriott Hill Country to property-level Operating Income, and FFO and Adjusted FFO available to common stockholders and unitholders to Net Income, see “Reconciliation of Forward-Looking Statements” below. Dividend Update
The Company’s dividend policy provides that it will distribute minimum dividends of 100% of REIT taxable income annually. It is the Company’s current plan to distribute aggregate minimum dividends for 2024 of $4.40 per share in cash. Future dividends are subject to the Board’s future determinations as to amount and timing.Balance Sheet/Liquidity Update
As of March 31, 2024, the Company had total debt outstanding of $3,377.8 million, net of unamortized deferred financing costs, and unrestricted cash of $465.3 million. As of March 31, 2024, there were no amounts drawn under the Company’s revolving credit facility, $22.0 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 $738.7 million of aggregate borrowing availability for borrowing 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, May 2, 2024, at 1:00 p.m. ET. Investors can listen to the conference call over the Internet at www.rymanhp.com. To listen to the live call, please go to the Investor Relations section of the website (Investor Relations/Presentations, Earnings and Webcasts) at least 15 minutes prior to the call to register and download any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available shortly after the call and will be available for at least 30 days.About Ryman Hospitality Properties, Inc.
Ryman Hospitality Properties, Inc. (NYSE: RHP) is a 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, Nashville-area attractions, and 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. 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 for 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 on acquisitions;
- deferred income tax expense (benefit); and
- any other adjustments we have identified herein.
We present Adjusted FFO available to common stockholders and unit holders per diluted share as a non-GAAP measure of our performance in addition to our 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 as our 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 are discontinuing the presentation of Adjusted FFO available to common stockholders and unit holders (excluding maintenance capex) because our dividend policy no longer references this measure.
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 (Loss), Operating Income (Loss), 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~ ~or~ Jennifer Hutcheson, Chief Financial Officer Robert Winters Ryman Hospitality Properties, Inc. Alpha IR Group (615) 316-6320 (929) 266-6315 jhutcheson@rymanhp.com robert.winters@alpha-ir.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 Mar. 31, 2024 2023 Revenues : Rooms $ 173,633 $ 161,251 Food and beverage 235,083 215,804 Other hotel revenue 52,754 47,384 Entertainment 66,875 67,280 Total revenues 528,345 491,719 Operating expenses: Rooms 44,101 42,059 Food and beverage 128,179 115,181 Other hotel expenses 118,813 103,059 Management fees 17,962 15,195 Total hotel operating expenses 309,055 275,494 Entertainment 52,587 51,434 Corporate 11,954 10,594 Preopening costs 1,436 190 Gain on sale of assets (270 ) - Depreciation and amortization 57,202 48,357 Total operating expenses 431,964 386,069 Operating income 96,381 105,650 Interest expense, net of amounts capitalized (60,443 ) (42,528 ) Interest income 7,522 2,547 Loss on extinguishment of debt (522 ) - Income (loss) from unconsolidated joint ventures 32 (2,806 ) Other gains and (losses), net 321 (236 ) Income before income taxes 43,291 62,627 Provision for income taxes (530 ) (1,633 ) Net income 42,761 60,994 Net loss attributable to noncontrolling interest in consolidated joint venture 579 763 Net income attributable to noncontrolling interest in Operating Partnership (284 ) (437 ) Net income available to common stockholders $ 43,056 $ 61,320 Basic income per share available to common stockholders $ 0.72 $ 1.11 Diluted income per share available to common stockholders (1) $ 0.67 $ 1.02 Weighted average common shares for the period: Basic 59,739 55,182 Diluted (1) 63,404 59,326 (1) Diluted weighted average common shares for the three months ended March 31, 2024 and 2023 include 3.2 million and 3.9 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) Mar. 31, Dec. 31, 2024 2023 ASSETS: Property and equipment, net of accumulated depreciation $ 3,988,172 $ 3,955,586 Cash and cash equivalents - unrestricted 465,311 591,833 Cash and cash equivalents - restricted 81,571 108,608 Notes receivable 60,645 61,760 Trade receivables, net 125,613 110,029 Deferred income tax assets, net 82,145 81,624 Prepaid expenses and other assets 163,572 154,810 Intangible assets 122,270 124,287 Total assets $ 5,089,299 $ 5,188,537 LIABILITIES AND EQUITY: Debt and finance lease obligations $ 3,377,814 $ 3,377,028 Accounts payable and accrued liabilities 394,299 464,720 Dividends payable 67,407 67,932 Deferred management rights proceeds 165,070 165,174 Operating lease liabilities 130,180 129,122 Other liabilities 67,257 66,658 Noncontrolling interest in consolidated joint venture 353,865 345,126 Total equity 533,407 572,777 Total liabilities and equity $ 5,089,299 $ 5,188,537 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES SUPPLEMENTAL FINANCIAL RESULTS ADJUSTED EBITDAre RECONCILIATION Unaudited (in thousands) Three Months Ended Mar. 31, 2024 2023 $ Margin $ Margin Consolidated Revenue $ 528,345 $ 491,719 Net income $ 42,761 8.1 % $ 60,994 12.4 % Interest expense, net 52,921 39,981 Provision for income taxes 530 1,633 Depreciation & amortization 57,202 48,357 Gain on sale of assets (270 ) - Pro rata EBITDAre from unconsolidated joint ventures 2 9 EBITDAre 153,146 29.0 % 150,974 30.7 % Preopening costs 1,436 190 Non-cash lease expense 925 1,501 Equity-based compensation expense 3,862 3,739 Interest income on Gaylord National bonds 1,195 1,271 Loss on extinguishment of debt 522 - Pro rata adjusted EBITDAre from unconsolidated joint ventures (21 ) - Adjusted EBITDAre $ 161,065 30.5 % $ 157,675 32.1 % Adjusted EBITDAre of noncontrolling interest in consolidated joint venture $ (4,662 ) $ (4,296 ) Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture $ 156,403 29.6 % $ 153,379 31.2 % Hospitality segment Revenue $ 461,470 $ 424,439 Operating income $ 102,185 22.1 % $ 106,070 25.0 % Depreciation & amortization 50,230 42,875 Non-cash lease expense 983 1,019 Interest income on Gaylord National bonds 1,195 1,271 Adjusted EBITDAre $ 154,593 33.5 % $ 151,235 35.6 % Same-Store Hospitality segment (1) Revenue $ 411,529 $ 424,439 Operating income $ 93,051 22.6 % $ 106,070 25.0 % Depreciation & amortization 42,833 42,875 Non-cash lease expense 983 1,019 Interest income on Gaylord National bonds 1,195 1,271 Adjusted EBITDAre $ 138,062 33.5 % $ 151,235 35.6 % Entertainment segment Revenue $ 66,875 $ 67,280 Operating income $ 6,112 9.1 % $ 10,391 15.4 % Depreciation & amortization 6,740 5,265 Preopening costs 1,436 190 Non-cash lease (revenue) expense (58 ) 482 Equity-based compensation 888 816 Other gains and (losses), net 408 - Pro rata adjusted EBITDAre from unconsolidated joint ventures 13 (2,798 ) Adjusted EBITDAre $ 15,539 23.2 % $ 14,346 21.3 % Corporate and Other segment Operating loss $ (11,916 ) $ (10,811 ) Depreciation & amortization 232 217 Other gains and (losses), net (87 ) (235 ) Equity-based compensation 2,974 2,923 Gain on sale of assets (270 ) - Adjusted EBITDAre $ (9,067 ) $ (7,906 ) (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 Mar. 31, 2024 2023 Consolidated Net income $ 42,761 $ 60,994 Noncontrolling interest in consolidated joint venture 579 763 Net income available to common stockholders and unit holders 43,340 61,757 Depreciation & amortization 57,154 48,326 Adjustments for noncontrolling interest (2,021 ) (1,580 ) Pro rata adjustments from joint ventures - 23 FFO available to common stockholders and unit holders 98,473 108,526 Right-of-use asset amortization 48 31 Non-cash lease expense 925 1,501 Pro rata adjustments from joint ventures (21 ) - Gain on other assets (270 ) - Amortization of deferred financing costs 2,721 2,674 Amortization of debt discounts and premiums 649 506 Loss on extinguishment of debt 522 - Adjustments for noncontrolling interest 135 (412 ) Deferred tax provision (benefit) (488 ) 767 Adjusted FFO available to common stockholders and unit holders $ 102,694 $ 113,593 Basic net income per share $ 0.72 $ 1.11 Diluted net income per share $ 0.67 $ 1.02 FFO available to common stockholders and unit holders per basic share/unit $ 1.64 $ 1.95 Adjusted FFO available to common stockholders and unit holders per basic share/unit $ 1.71 $ 2.04 FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.53 $ 1.80 Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.60 $ 1.89 Weighted average common shares and OP units for the period: Basic 60,134 55,577 Diluted (1) 63,799 59,721 (1) Diluted weighted average common shares and OP units for the three months ended March 31, 2024 and 2023 include 3.2 million and 3.9 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 RECONCILIATIONS AND OPERATING METRICS Unaudited (in thousands) Three Months Ended Mar. 31, 2024 2023 $ Margin $ Margin Hospitality segment Revenue $ 461,470 $ 424,439 Operating income $ 102,185 22.1 % $ 106,070 25.0 % Depreciation & amortization 50,230 42,875 Non-cash lease expense 983 1,019 Interest income on Gaylord National bonds 1,195 1,271 Adjusted EBITDAre $ 154,593 33.5 % $ 151,235 35.6 % Occupancy 66.7% 72.3% Average daily rate (ADR) $ 250.48 $ 237.95 RevPAR $ 167.17 $ 172.08 OtherPAR $ 277.12 $ 280.86 Total RevPAR $ 444.29 $ 452.94 Same-Store Hospitality segment (1) Revenue $ 411,529 $ 424,439 Operating income $ 93,051 22.6 % $ 106,070 25.0 % Depreciation & amortization 42,833 42,875 Non-cash lease expense 983 1,019 Interest income on Gaylord National bonds 1,195 1,271 Adjusted EBITDAre $ 138,062 33.5 % $ 151,235 35.6 % Occupancy 67.0% 72.3% Average daily rate (ADR) $ 244.85 $ 237.95 RevPAR $ 164.16 $ 172.08 OtherPAR $ 270.17 $ 280.86 Total RevPAR $ 434.33 $ 452.94 Gaylord Opryland Revenue $ 103,835 $ 111,806 Operating income $ 24,825 23.9 % $ 31,695 28.3 % Depreciation & amortization 8,133 8,554 Non-cash lease revenue (11 ) (12 ) Adjusted EBITDAre $ 32,947 31.7 % $ 40,237 36.0 % Occupancy 65.1% 72.6% Average daily rate (ADR) $ 245.28 $ 240.19 RevPAR $ 159.60 $ 174.40 OtherPAR $ 235.50 $ 255.76 Total RevPAR $ 395.10 $ 430.16 Gaylord Palms Revenue $ 85,463 $ 84,546 Operating income $ 25,006 29.3 % $ 27,634 32.7 % Depreciation & amortization 5,871 5,610 Non-cash lease expense 994 1,031 Adjusted EBITDAre $ 31,871 37.3 % $ 34,275 40.5 % Occupancy 74.6% 79.5% Average daily rate (ADR) $ 267.99 $ 257.66 RevPAR $ 199.89 $ 204.78 OtherPAR $ 346.77 $ 342.02 Total RevPAR $ 546.66 $ 546.80 Gaylord Texan Revenue $ 84,902 $ 86,398 Operating income $ 26,032 30.7 % $ 28,088 32.5 % Depreciation & amortization 5,891 5,766 Adjusted EBITDAre $ 31,923 37.6 % $ 33,854 39.2 % Occupancy 73.2% 77.1% Average daily rate (ADR) $ 239.77 $ 230.83 RevPAR $ 175.54 $ 177.90 OtherPAR $ 338.78 $ 351.31 Total RevPAR $ 514.32 $ 529.21 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES SUPPLEMENTAL FINANCIAL RESULTS HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS Unaudited (in thousands) Three Months Ended Mar. 31, 2024 2023 $ Margin $ Margin Gaylord National Revenue $ 68,274 $ 72,772 Operating income $ 5,223 7.7 % $ 8,055 11.1 % Depreciation & amortization 8,401 8,294 Interest income on Gaylord National bonds 1,195 1,271 Adjusted EBITDAre $ 14,819 21.7 % $ 17,620 24.2 % Occupancy 64.4% 67.3% Average daily rate (ADR) $ 236.16 $ 239.70 RevPAR $ 152.18 $ 161.43 OtherPAR $ 223.70 $ 243.67 Total RevPAR $ 375.88 $ 405.10 Gaylord Rockies Revenue $ 63,822 $ 64,047 Operating income $ 11,997 18.8 % $ 10,868 17.0 % Depreciation & amortization 13,841 14,045 Adjusted EBITDAre $ 25,838 40.5 % $ 24,913 38.9 % Occupancy 64.5% 69.9% Average daily rate (ADR) $ 242.23 $ 233.09 RevPAR $ 156.29 $ 162.97 OtherPAR $ 310.95 $ 311.13 Total RevPAR $ 467.24 $ 474.10 JW Marriott Hill Country (2) Revenue $ 49,941 $ - Operating income $ 9,134 18.3 % $ - Depreciation & amortization 7,397 - Adjusted EBITDAre $ 16,531 33.1 % $ - Occupancy 63.6% n/a Average daily rate (ADR) $ 312.19 n/a RevPAR $ 198.40 n/a OtherPAR $ 349.32 n/a Total RevPAR $ 547.72 n/a The AC Hotel at National Harbor Revenue $ 2,822 $ 2,211 Operating income (loss) $ 327 11.6 % $ (178 ) -8.1 % Depreciation & amortization 250 281 Adjusted EBITDAre $ 577 20.4 % $ 103 4.7 % Occupancy 56.9% 54.3% Average daily rate (ADR) $ 250.02 $ 218.52 RevPAR $ 142.24 $ 118.55 OtherPAR $ 19.28 $ 9.37 Total RevPAR $ 161.52 $ 127.92 The Inn at Opryland (3) Revenue $ 2,411 $ 2,659 Operating loss $ (359 ) -14.9 % $ (92 ) -3.5 % Depreciation & amortization 446 325 Adjusted EBITDAre $ 87 3.6 % $ 233 8.8 % Occupancy 42.3% 56.6% Average daily rate (ADR) $ 162.66 $ 139.30 RevPAR $ 68.75 $ 78.87 OtherPAR $ 18.70 $ 18.65 Total RevPAR $ 87.45 $ 97.52 (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, therefore there are no comparison figures. (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 Mar. 31, 2024 2023 Earnings per share: Numerator: Net income available to common stockholders $ 43,056 $ 61,320 Net loss attributable to noncontrolling interest in consolidated joint venture (579 ) (763 ) Net income available to common stockholders - if-converted method $ 42,477 $ 60,557 Denominator: Weighted average shares outstanding - basic 59,739 55,182 Effect of dilutive stock-based compensation 430 281 Effect of dilutive put rights (1) 3,235 3,863 Weighted average shares outstanding - diluted 63,404 59,326 Basic income per share available to common stockholders $ 0.72 $ 1.11 Diluted income per share available to common stockholders $ 0.67 $ 1.02 FFO and Adjusted FFO per share: Numerator - FFO: FFO available to common stockholders and unit holders $ 98,473 $ 108,526 Net loss attributable to noncontrolling interest in consolidated joint venture (579 ) (763 ) FFO available to common stockholders and unit holders - if-converted method $ 97,894 $ 107,763 Numerator - Adjusted FFO: Adjusted FFO available to common stockholders and unit holders $ 102,694 $ 113,593 Net loss attributable to noncontrolling interest in consolidated joint venture (579 ) (763 ) Adjusted FFO available to common stockholders and unit holders - if-converted method $ 102,115 $ 112,830 Denominator: Weighted average shares and OP units outstanding - basic 60,134 55,577 Effect of dilutive stock-based compensation 430 281 Effect of dilutive put rights (1) 3,235 3,863 Weighted average shares and OP units outstanding - diluted 63,799 59,721 FFO available to common stockholders and unit holders per basic share/unit $ 1.64 $ 1.95 Adjusted FFO available to common stockholders and unit holders per basic share/unit $ 1.71 $ 2.04 FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.53 $ 1.80 Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.60 $ 1.89 (1) Represents 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 Unaudited (dollars in thousands, except per share data) Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre") Funds From Operations ("FFO") and Adjusted FFO Reconciliation New Guidance Range For Full Year 2024 Low High Midpoint Ryman Hospitality Properties, Inc. Net Income $ 259,000 $ 280,000 $ 269,500 Provision for income taxes 15,250 17,000 16,125 Interest Expense, net 216,775 223,275 220,025 Depreciation and amortization 224,250 234,500 229,375 (Gain) / Loss on disposal of fixed assets (275 ) (275 ) (275 ) EBITDAre $ 715,000 $ 754,500 $ 734,750 Non-cash lease expense 3,500 4,500 4,000 Preopening expense 3,000 3,500 3,250 Equity-based compensation 12,500 13,500 13,000 Pension settlement charge 1,500 1,750 1,625 Interest income on Gaylord National bonds 4,500 5,500 5,000 Other gains and (losses), net - 1,250 625 Loss (gain) on extinguishment of debt 500 500 500 Adjusted EBITDAre $ 740,500 $ 785,000 $ 762,750 Hospitality Segment Operating Income $ 469,500 $ 490,500 $ 480,000 Depreciation and amortization 195,000 202,500 198,750 Non-cash lease expense 3,500 4,500 4,000 Interest income on Gaylord National Bonds 4,500 5,500 5,000 Other gains and (losses), net 2,500 3,500 3,000 Loss (gain) on extinguishment of debt 500 500 500 Adjusted EBITDAre $ 675,500 $ 707,000 $ 691,250 Hospitality Segment (same-store) Operating Income $ 434,500 $ 450,500 $ 442,500 Depreciation and amortization 167,000 170,500 168,750 Non-cash lease expense 3,500 4,500 4,000 Interest income on Gaylord National Bonds 4,500 5,500 5,000 Other gains and (losses), net 2,500 3,500 3,000 Loss (gain) on extinguishment of debt 500 500 500 Adjusted EBITDAre $ 612,500 $ 635,000 $ 623,750 JW Marriott Hill Country Operating Income $ 35,000 $ 40,000 $ 37,500 Depreciation and amortization 28,000 32,000 30,000 Adjusted EBITDAre $ 63,000 $ 72,000 $ 67,500 Ryman Hospitality Properties, Inc. and Subsidiaries Reconciliation of Forward-Looking Statements Unaudited (dollars in thousands, except per share data) Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre") Funds From Operations ("FFO") and Adjusted FFO Reconciliation New Guidance Range For Full Year 2024 Low High Midpoint Entertainment Segment Operating Income $ 65,500 $ 71,500 $ 68,500 Depreciation and amortization 27,500 30,000 28,750 Preopening expense 3,000 3,500 3,250 Equity-based compensation 3,500 4,000 3,750 Pro rata adjusted EBITDAre from unconsolidated joint ventures 500 1,000 750 Adjusted EBITDAre $ 100,000 $ 110,000 $ 105,000 Corporate and Other Segment Operating Loss $ (44,750 ) $ (43,000 ) $ (43,875 ) Depreciation and amortization 1,750 2,000 1,875 Equity-based compensation 9,000 9,500 9,250 Pension settlement charge 1,500 1,750 1,625 Other gains and (losses), net (2,500 ) (2,250 ) (2,375 ) Adjusted EBITDAre $ (35,000 ) $ (32,000 ) $ (33,500 ) Ryman Hospitality Properties, Inc. Net Income $ 259,000 $ 280,000 $ 269,500 Noncontrolling interest in consolidated joint venture (10,000 ) (6,000 ) (8,000 ) Net Income available to common stockholders and unit holders $ 249,000 $ 274,000 $ 261,500 Depreciation and amortization 224,250 234,500 229,375 Adjustments for noncontrolling interest (10,000 ) (8,000 ) (9,000 ) FFO available to common stockholders and unit holders $ 463,250 $ 500,500 $ 481,875 Right of use amortization - 500 250 Non-cash lease expense 3,500 4,500 4,000 Pension settlement charge 1,500 1,750 1,625 Other gains and (losses), net - 1,250 625 Loss (gain) on extinguishment of debt 500 500 500 Adjustments for noncontrolling interest (3,000 ) (2,000 ) (2,500 ) Amortization of deferred financing costs 9,500 11,500 10,500 Amortization of debt discounts and premiums 2,500 3,500 3,000 Deferred Taxes 12,000 13,500 12,750 Adjusted FFO available to common stockholders and unit holders $ 489,750 $ 535,500 $ 512,625 Diluted income per share available to common stockholders $ 4.01 $ 4.33 $ 4.17 Adjusted FFO available to common stockholders and unit holders per diluted share $ 7.69 $ 8.33 $ 8.01 Estimated diluted shares outstanding to common stockholders (in millions) 64.6 64.6 64.6 Estimated diluted shares outstanding to common stockholders and unit holders (in millions) 65.0 65.0 65.0 Ryman Hospitality Properties, Inc. and Subsidiaries Reconciliation of Forward-Looking Statements Unaudited (dollars in thousands, except per share data) Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre") Funds From Operations ("FFO") and Adjusted FFO Reconciliation Prior Guidance Range For Full Year 2024 Low High Midpoint Ryman Hospitality Properties, Inc. Net Income $ 253,000 $ 272,000 $ 262,500 Provision for income taxes 15,250 17,000 16,125 Interest Expense, net 222,500 231,000 226,750 Depreciation and amortization 224,250 234,500 229,375 EBITDAre $ 715,000 $ 754,500 $ 734,750 Non-cash lease expense 3,500 4,500 4,000 Preopening expense 3,000 3,500 3,250 Equity-based compensation 12,500 13,500 13,000 Pension settlement charge 1,500 1,750 1,625 Interest income on Gaylord National bonds 4,500 5,500 5,000 Other gains and (losses), net 500 1,750 1,125 Adjusted EBITDAre $ 740,500 $ 785,000 $ 762,750 Hospitality Segment Operating Income $ 469,500 $ 490,500 $ 480,000 Depreciation and amortization 195,000 202,500 198,750 Non-cash lease expense 3,500 4,500 4,000 Interest income on Gaylord National Bonds 4,500 5,500 5,000 Other gains and (losses), net 3,000 4,000 3,500 Adjusted EBITDAre $ 675,500 $ 707,000 $ 691,250 Hospitality Segment (same-store) Operating Income $ 434,500 $ 450,500 $ 442,500 Depreciation and amortization 167,000 170,500 168,750 Non-cash lease expense 3,500 4,500 4,000 Interest income on Gaylord National Bonds 4,500 5,500 5,000 Other gains and (losses), net 3,000 4,000 3,500 Adjusted EBITDAre $ 612,500 $ 635,000 $ 623,750 JW Marriott Hill Country Operating Income $ 35,000 $ 40,000 $ 37,500 Depreciation and amortization 28,000 32,000 30,000 Adjusted EBITDAre $ 63,000 $ 72,000 $ 67,500 Ryman Hospitality Properties, Inc. and Subsidiaries Reconciliation of Forward-Looking Statements Unaudited (dollars in thousands, except per share data) Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre") Funds From Operations ("FFO") and Adjusted FFO Reconciliation Prior Guidance Range For Full Year 2024 Low High Midpoint Entertainment Segment Operating Income $ 65,500 $ 71,500 $ 68,500 Depreciation and amortization 27,500 30,000 28,750 Preopening expense 3,000 3,500 3,250 Equity-based compensation 3,500 4,000 3,750 Pro rata adjusted EBITDAre from unconsolidated joint ventures 500 1,000 750 Adjusted EBITDAre $ 100,000 $ 110,000 $ 105,000 Corporate and Other Segment Operating Loss $ (44,750 ) $ (43,000 ) $ (43,875 ) Depreciation and amortization 1,750 2,000 1,875 Equity-based compensation 9,000 9,500 9,250 Pension settlement charge 1,500 1,750 1,625 Other gains and (losses), net (2,500 ) (2,250 ) (2,375 ) Adjusted EBITDAre $ (35,000 ) $ (32,000 ) $ (33,500 ) Ryman Hospitality Properties, Inc. Net Income $ 253,000 $ 272,000 $ 262,500 Noncontrolling interest in consolidated joint venture (10,000 ) (6,000 ) (8,000 ) Net Income available to common stockholders and unit holders $ 243,000 $ 266,000 $ 254,500 Depreciation and amortization 224,250 234,500 229,375 Adjustments for noncontrolling interest (10,000 ) (8,000 ) (9,000 ) FFO available to common stockholders and unit holders $ 457,250 $ 492,500 $ 474,875 Right of use amortization - 500 250 Non-cash lease expense 3,500 4,500 4,000 Pension settlement charge 1,500 1,750 1,625 Other gains and (losses), net 500 1,750 1,125 Adjustments for noncontrolling interest (3,000 ) (2,000 ) (2,500 ) Amortization of deferred financing costs 10,000 11,000 10,500 Amortization of debt discounts and premiums 2,500 3,500 3,000 Deferred Taxes 12,000 13,500 12,750 Adjusted FFO available to common stockholders and unit holders $ 484,250 $ 527,000 $ 505,625 Diluted income per share available to common stockholders $ 3.92 $ 4.21 $ 4.06 Adjusted FFO available to common stockholders and unit holders per diluted share $ 7.60 $ 8.20 $ 7.90 Estimated diluted shares outstanding to common stockholders (in millions) 64.6 64.6 64.6 Estimated diluted shares outstanding to common stockholders and unit holders (in millions) 65.0 65.0 65.0 
