Information Concerning Guarantor and Non-Guarantor Subsidiaries | 15. INFORMATION CONCERNING GUARANTOR AND NON-GUARANTOR SUBSIDIARIES: The $350 Million 5% Senior Notes and the $400 Million 5% Senior Notes were each issued by the Operating Partnership and Finco and are guaranteed on a senior unsecured basis by the Company, each of the Company’s four wholly-owned subsidiaries that own the Gaylord Hotels properties, and certain other of the Company’s subsidiaries, each of which guarantees the Operating Partnership’s Credit Facility (such subsidiary guarantors, together with the Company, the “Guarantors”). The subsidiary Guarantors are 100% owned, and the guarantees are full and unconditional and joint and several. Not all of the Company’s subsidiaries have guaranteed the Company’s $350 Million 5% Senior Notes and the $400 Million 5% Senior Notes. The following condensed consolidating financial information includes certain allocations of revenues and expenses based on management’s best estimates, which are not necessarily indicative of financial position, results of operations and cash flows that these entities would have achieved on a stand-alone basis. RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET September 30, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ 6,680 $ — $ 1,650,830 $ 353,871 $ — $ 2,011,381 Cash and cash equivalents - unrestricted 81 857 26 39,376 — 40,340 Cash and cash equivalents - restricted — — — 21,854 — 21,854 Notes receivable — — — 149,569 — 149,569 Trade receivables, less allowance — — — 63,807 — 63,807 Deferred financing costs — 26,688 — — — 26,688 Prepaid expenses and other assets 7,049 — 119,580 63,159 (122,111 ) 67,677 Intercompany receivables, net — — 1,221,423 — (1,221,423 ) — Investments 982,189 2,795,064 531,809 697,380 (5,006,442 ) — Total assets $ 995,999 $ 2,822,609 $ 3,523,668 $ 1,389,016 $ (6,349,976 ) $ 2,381,316 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,468,900 $ — $ 682 $ — $ 1,469,582 Accounts payable and accrued liabilities 348 17,636 1,167 266,755 (122,408 ) 163,498 Deferred income tax liabilities, net 6,970 — 593 1,313 — 8,876 Deferred management rights proceeds — — — 183,877 — 183,877 Dividends payable 36,616 — — — — 36,616 Other liabilities — — 83,405 61,785 283 145,473 Intercompany payables, net 578,671 432,332 — 210,406 (1,221,409 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 513 1 1 2,387 (2,389 ) 513 Additional paid-in-capital 885,351 1,032,505 2,812,431 1,213,325 (5,058,261 ) 885,351 Treasury stock (9,647 ) — — — — (9,647 ) Accumulated deficit (476,261 ) (128,765 ) 626,071 (524,952 ) 27,646 (476,261 ) Accumulated other comprehensive loss (26,562 ) — — (26,562 ) 26,562 (26,562 ) Total stockholders’ equity 373,394 903,741 3,438,503 664,198 (5,006,442 ) 373,394 Total liabilities and stockholders’ equity $ 995,999 $ 2,822,609 $ 3,523,668 $ 1,389,016 $ (6,349,976 ) $ 2,381,316 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2014 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ 6,574 $ — $ 1,691,996 $ 337,691 $ — $ 2,036,261 Cash and cash equivalents - unrestricted 392 1,001 36 74,979 — 76,408 Cash and cash equivalents - restricted — — — 17,410 — 17,410 Notes receivable — — — 149,612 — 149,612 Trade receivables, less allowance — — — 45,188 — 45,188 Deferred financing costs — 21,646 — — — 21,646 Prepaid expenses and other assets 16,908 33 75,335 50,713 (76,368 ) 66,621 Intercompany receivables, net — 219,772 1,073,805 — (1,293,577 ) — Investments 1,587,425 2,767,163 526,645 695,896 (5,577,129 ) — Total assets $ 1,611,299 $ 3,009,615 $ 3,367,817 $ 1,371,489 $ (6,947,074 ) $ 2,413,146 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,340,500 $ — $ 1,055 $ — $ 1,341,555 Accounts payable and accrued liabilities 36 7,248 216 235,999 (76,651 ) 166,848 Deferred income tax liabilities, net 7,258 — 616 6,410 — 14,284 Deferred management rights proceeds — — — 183,423 — 183,423 Dividends payable 29,133 — — — — 29,133 Derivative liabilities 134,477 — — — — 134,477 Other liabilities — — 79,382 62,354 283 142,019 Intercompany payables, net 1,038,988 — — 254,589 (1,293,577 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 510 1 1 2,387 (2,389 ) 510 Additional paid-in-capital 882,193 1,741,705 2,803,719 1,183,941 (5,729,365 ) 882,193 Treasury stock (8,002 ) — — — — (8,002 ) Accumulated deficit (446,963 ) (79,839 ) 483,883 (532,338 ) 128,294 (446,963 ) Accumulated other comprehensive loss (26,331 ) — — (26,331 ) 26,331 (26,331 ) Total stockholders’ equity 401,407 1,661,867 3,287,603 627,659 (5,577,129 ) 401,407 Total liabilities and stockholders’ equity $ 1,611,299 $ 3,009,615 $ 3,367,817 $ 1,371,489 $ (6,947,074 ) $ 2,413,146 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 92,828 $ — $ 92,828 Food and beverage — — — 108,558 — 108,558 Other hotel revenue — — 74,846 27,685 (79,075 ) 23,456 Entertainment (previously Opry and Attractions) 57 — — 27,966 (45 ) 27,978 Total revenues 57 — 74,846 257,037 (79,120 ) 252,820 Operating expenses: Rooms — — — 27,347 — 27,347 Food and beverage — — — 63,797 — 63,797 Other hotel expenses — — 10,935 133,909 (74,736 ) 70,108 Management fees — — — 3,213 — 3,213 Total hotel operating expenses — — 10,935 228,266 (74,736 ) 164,465 Entertainment (previously Opry and Attractions) — — — 19,000 (46 ) 18,954 Corporate 78 374 — 7,565 — 8,017 Corporate overhead allocation 2,482 — 1,856 — (4,338 ) — Preopening costs — — — 118 — 118 Depreciation and amortization 32 — 14,730 13,736 — 28,498 Total operating expenses 2,592 374 27,521 268,685 (79,120 ) 220,052 Operating income (loss) (2,535 ) (374 ) 47,325 (11,648 ) — 32,768 Interest expense — (16,140 ) 10 (8 ) — (16,138 ) Interest income — — — 2,982 — 2,982 Other gains and (losses), net — — — 2,467 — 2,467 Income (loss) before income taxes (2,535 ) (16,514 ) 47,335 (6,207 ) — 22,079 (Provision) benefit for income taxes (135 ) (22 ) (61 ) 4,830 — 4,612 Equity in subsidiaries’ earnings, net 29,361 — — — (29,361 ) — Net income (loss) $ 26,691 $ (16,536 ) $ 47,274 $ (1,377 ) $ (29,361 ) $ 26,691 Comprehensive income (loss) $ 26,364 $ (16,536 ) $ 47,274 $ (1,704 ) $ (29,034 ) $ 26,364 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2014 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 92,378 $ — $ 92,378 Food and beverage — — — 104,175 — 104,175 Other hotel revenue — — 71,800 28,712 (77,963 ) 22,549 Entertainment (previously Opry and Attractions) 132 — — 25,826 (45 ) 25,913 Total revenues 132 — 71,800 251,091 (78,008 ) 245,015 Operating expenses: Rooms — — — 28,397 — 28,397 Food and beverage — — — 60,508 — 60,508 Other hotel expenses — — 11,201 132,341 (71,679 ) 71,863 Management fees — — — 3,622 — 3,622 Total hotel operating expenses — — 11,201 224,868 (71,679 ) 164,390 Entertainment (previously Opry and Attractions) — — — 16,602 (45 ) 16,557 Corporate 47 276 — 6,629 — 6,952 Corporate overhead allocation 3,327 — 2,957 — (6,284 ) — Depreciation and amortization 32 — 14,837 13,164 — 28,033 Total operating expenses 3,406 276 28,995 261,263 (78,008 ) 215,932 Operating income (loss) (3,274 ) (276 ) 42,805 (10,172 ) — 29,083 Interest expense (5,021 ) (12,123 ) — 9 — (17,135 ) Interest income — — — 3,001 — 3,001 Other gains and (losses), net (1,569 ) — — 1,287 — (282 ) Income (loss) before income taxes (9,864 ) (12,399 ) 42,805 (5,875 ) — 14,667 (Provision) benefit for income taxes 6 — (89 ) 546 — 463 Equity in subsidiaries’ earnings, net 24,988 — — — (24,988 ) — Net income (loss) $ 15,130 $ (12,399 ) $ 42,716 $ (5,329 ) $ (24,988 ) $ 15,130 Comprehensive income (loss) $ 15,079 $ (12,399 ) $ 42,716 $ (5,380 ) $ (24,937 ) $ 15,079 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 292,089 $ — $ 292,089 Food and beverage — — — 345,931 — 345,931 Other hotel revenue — — 225,182 82,038 (238,109 ) 69,111 Entertainment (previously Opry and Attractions) 172 — — 72,863 (162 ) 72,873 Total revenues 172 — 225,182 792,921 (238,271 ) 780,004 Operating expenses: Rooms — — — 80,216 — 80,216 Food and beverage — — — 193,661 — 193,661 Other hotel expenses — — 32,803 402,566 (224,856 ) 210,513 Management fees — — — 10,516 — 10,516 Total hotel operating expenses — — 32,803 686,959 (224,856 ) 494,906 Entertainment (previously Opry and Attractions) — — — 48,938 (163 ) 48,775 Corporate 251 1,023 2 20,108 — 21,384 Corporate overhead allocation 7,481 — 5,771 — (13,252 ) — Preopening costs — — — 909 — 909 Impairment and other charges — — — 2,890 — 2,890 Depreciation and amortization 95 — 44,245 41,127 — 85,467 Total operating expenses 7,827 1,023 82,821 800,931 (238,271 ) 654,331 Operating income (loss) (7,655 ) (1,023 ) 142,361 (8,010 ) — 125,673 Interest expense — (47,903 ) 12 126 — (47,765 ) Interest income — — — 9,383 — 9,383 Other gains and (losses), net (20,246 ) — — 2,142 — (18,104 ) Income (loss) before income taxes (27,901 ) (48,926 ) 142,373 3,641 — 69,187 (Provision) benefit for income taxes (135 ) — (185 ) 3,745 — 3,425 Equity in subsidiaries’ earnings, net 100,648 — — — (100,648 ) — Net income (loss) $ 72,612 $ (48,926 ) $ 142,188 $ 7,386 $ (100,648 ) $ 72,612 Comprehensive income (loss) $ 72,381 $ (48,926 ) $ 142,188 $ 7,155 $ (100,417 ) $ 72,381 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2014 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 282,836 $ — $ 282,836 Food and beverage — — — 331,378 — 331,378 Other hotel revenue — — 214,586 85,405 (229,970 ) 70,021 Entertainment (previously Opry and Attractions) 216 — — 65,004 (76 ) 65,144 Total revenues 216 — 214,586 764,623 (230,046 ) 749,379 Operating expenses: Rooms — — — 82,778 — 82,778 Food and beverage — — — 184,748 — 184,748 Other hotel expenses — — 34,069 393,043 (214,324 ) 212,788 Management fees — — — 11,485 — 11,485 Total hotel operating expenses — — 34,069 672,054 (214,324 ) 491,799 Entertainment (previously Opry and Attractions) — — — 44,315 (76 ) 44,239 Corporate 66 896 1 18,744 — 19,707 Corporate overhead allocation 8,726 — 6,920 — (15,646 ) — Depreciation and amortization 53 — 44,654 39,561 — 84,268 Total operating expenses 8,845 896 85,644 774,674 (230,046 ) 640,013 Operating income (loss) (8,629 ) (896 ) 128,942 (10,051 ) — 109,366 Interest expense (16,917 ) (31,360 ) — — — (48,277 ) Interest income — — — 9,070 — 9,070 Loss on extinguishment of debt (2,148 ) — — — — (2,148 ) Other gains and (losses), net (6,065 ) — — 1,457 — (4,608 ) Income (loss) before income taxes (33,759 ) (32,256 ) 128,942 476 — 63,403 (Provision) benefit for income taxes 6 — (1,000 ) 1,365 — 371 Equity in subsidiaries’ earnings, net 97,527 — — — (97,527 ) — Net income (loss) $ 63,774 $ (32,256 ) $ 127,942 $ 1,841 $ (97,527 ) $ 63,774 Comprehensive income (loss) $ 63,623 $ (32,256 ) $ 127,942 $ 1,690 $ (97,376 ) $ 63,623 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 30, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Net cash provided by (used in) operating activities $ 238,543 $ (117,399 ) $ 2,754 $ 27,070 $ — $ 150,968 Purchases of property and equipment (199 ) — (2,764 ) (60,389 ) — (63,352 ) Proceeds from sale of Peterson LOI 10,000 — — — — 10,000 Increase in restricted cash and cash equivalents — — — (4,444 ) — (4,444 ) Other investing activities — — — 2,533 — 2,533 Net cash provided by (used in) investing activities 9,801 — (2,764 ) (62,300 ) — (55,263 ) Net borrowings under credit facility — (268,600 ) — — — (268,600 ) Repayments under term loan B — (3,000 ) — — — (3,000 ) Issuance of senior notes — 400,000 — — — 400,000 Repurchase of common stock warrants (154,681 ) — — — — (154,681 ) Deferred financing costs paid — (11,145 ) — — — (11,145 ) Payment of dividend (95,404 ) — — — — (95,404 ) Proceeds from exercise of stock option and purchase plans 1,430 — — — — 1,430 Other financing activities, net — — — (373 ) — (373 ) Net cash provided by (used in) financing activities (248,655 ) 117,255 — (373 ) — (131,773 ) Net change in cash and cash equivalents (311 ) (144 ) (10 ) (35,603 ) — (36,068 ) Cash and cash equivalents at beginning of period 392 1,001 36 74,979 — 76,408 Cash and cash equivalents at end of period $ 81 $ 857 $ 26 $ 39,376 $ — $ 40,340 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 30, 2014 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Net cash provided by (used in) operating activities $ 316,879 $ (168,110 ) $ 51 $ 8,394 $ — $ 157,214 Purchases of property and equipment (6,650 ) (2,893 ) (10 ) (41,175 ) — (50,728 ) Decrease in restricted cash and cash equivalents — — — 5,936 — 5,936 Other investing activities — — — 8,011 — 8,011 Net cash used in investing activities (6,650 ) (2,893 ) (10 ) (27,228 ) — (36,781 ) Net borrowings under credit facility — 17,500 — — — 17,500 Net borrowings under term loan B — 399,000 — — — 399,000 Repurchase and conversion of convertible notes (126,542 ) — — — — (126,542 ) Repurchase of common stock warrants (108,331 ) — — — — (108,331 ) Deferred financing costs paid — (8,428 ) — — — (8,428 ) Payment of dividend (81,352 ) — — — — (81,352 ) Proceeds from exercise of stock option and purchase plans 6,119 — — — — 6,119 Other financing activities, net — — — (445 ) — (445 ) Net cash provided by (used in) financing activities (310,106 ) 408,072 — (445 ) — 97,521 Net change in cash and cash equivalents 123 237,069 41 (19,279 ) — 217,954 Cash and cash equivalents at beginning of period — 714 — 60,865 — 61,579 Cash and cash equivalents at end of period $ 123 $ 237,783 $ 41 $ 41,586 $ — $ 279,533 |