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 $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 As of December 31, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ 6,869 $ — $ 1,622,674 $ 353,273 $ — $ 1,982,816 Cash and cash equivalents - unrestricted 23 1,578 158 54,532 — 56,291 Cash and cash equivalents - restricted — — — 22,355 — 22,355 Notes receivable — — — 152,560 — 152,560 Trade receivables, less allowance — — — 55,033 — 55,033 Prepaid expenses and other assets 7,111 — 116,218 57,264 (118,214 ) 62,379 Intercompany receivables, net — — 1,284,587 — (1,284,587 ) — Investments 976,809 2,795,064 531,628 697,381 (5,000,882 ) — Total assets $ 990,812 $ 2,796,642 $ 3,555,265 $ 1,392,398 $ (6,403,683 ) $ 2,331,434 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,431,032 $ — $ 678 $ — $ 1,431,710 Accounts payable and accrued liabilities 103 8,153 1,390 262,234 (118,497 ) 153,383 Deferred income tax liabilities, net 1,609 — 599 (1,045 ) — 1,163 Deferred management rights proceeds — — — 183,119 — 183,119 Dividends payable 36,868 — — — — 36,868 Other liabilities — — 84,746 60,600 283 145,629 Intercompany payables, net 572,670 506,341 — 205,576 (1,284,587 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 513 1 1 2,387 (2,389 ) 513 Additional paid-in-capital 887,501 996,425 2,812,431 1,213,324 (5,022,180 ) 887,501 Treasury stock (10,001 ) — — — — (10,001 ) Accumulated deficit (473,404 ) (145,310 ) 656,098 (509,428 ) (1,360 ) (473,404 ) Accumulated other comprehensive loss (25,047 ) — — (25,047 ) 25,047 (25,047 ) Total stockholders’ equity 379,562 851,116 3,468,530 681,236 (5,000,882 ) 379,562 Total liabilities and stockholders’ equity $ 990,812 $ 2,796,642 $ 3,555,265 $ 1,392,398 $ (6,403,683 ) $ 2,331,434 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET As of 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 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 $ 2,987,969 $ 3,367,817 $ 1,371,489 $ (6,947,074 ) $ 2,391,500 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,318,854 $ — $ 1,055 $ — $ 1,319,909 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 $ 2,987,969 $ 3,367,817 $ 1,371,489 $ (6,947,074 ) $ 2,391,500 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 404,457 $ — $ 404,457 Food and beverage — — — 461,157 — 461,157 Other hotel revenue — — 298,698 145,817 (315,526 ) 128,989 Entertainment (previously Opry and Attractions) 261 — — 98,228 (968 ) 97,521 Total revenues 261 — 298,698 1,109,659 (316,494 ) 1,092,124 Operating expenses: Rooms — — — 110,067 — 110,067 Food and beverage — — — 261,580 — 261,580 Other hotel expenses — — 43,388 568,830 (299,229 ) 312,989 Management fees — — — 14,657 — 14,657 Total hotel operating expenses — — 43,388 955,134 (299,229 ) 699,293 Entertainment (previously Opry and Attractions) — — — 67,366 (3 ) 67,363 Corporate 328 1,433 2 27,151 — 28,914 Corporate overhead allocation 9,682 — 7,580 — (17,262 ) — Preopening costs — — — 909 — 909 Impairment and other charges — — 16,310 2,890 — 19,200 Depreciation and amortization 127 — 58,998 55,258 — 114,383 Total operating expenses 10,137 1,433 126,278 1,108,708 (316,494 ) 930,062 Operating income (loss) (9,876 ) (1,433 ) 172,420 951 — 162,062 Interest expense, net of amounts capitalized — (64,038 ) 17 120 — (63,901 ) Interest income — — — 12,384 — 12,384 Other gains and (losses), net (13,346 ) — — 2,457 — (10,889 ) Income (loss) before income taxes (23,222 ) (65,471 ) 172,437 15,912 — 99,656 (Provision) benefit for income taxes 5,080 — (222 ) 6,997 — 11,855 Equity in subsidiaries’ earnings, net 129,653 — — — (129,653 ) — Net income (loss) $ 111,511 $ (65,471 ) $ 172,215 $ 22,909 $ (129,653 ) $ 111,511 Comprehensive income (loss) $ 112,795 $ (65,471 ) $ 172,215 $ 24,193 $ (130,937 ) $ 112,795 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2014 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 384,185 $ — $ 384,185 Food and beverage — — — 437,673 — 437,673 Other hotel revenue — — 286,816 151,005 (305,513 ) 132,308 Entertainment (previously Opry and Attractions) 331 — — 87,433 (939 ) 86,825 Total revenues 331 — 286,816 1,060,296 (306,452 ) 1,040,991 Operating expenses: Rooms — — — 111,864 — 111,864 Food and beverage — — — 248,358 — 248,358 Other hotel expenses — — 44,160 555,131 (287,455 ) 311,836 Management fees — — — 16,151 — 16,151 Total hotel operating expenses — — 44,160 931,504 (287,455 ) 688,209 Entertainment (previously Opry and Attractions) — — — 59,747 68 59,815 Corporate 97 1,189 2 26,285 — 27,573 Corporate overhead allocation 10,561 — 8,504 — (19,065 ) — Preopening costs — — — 11 — 11 Depreciation and amortization 84 — 59,420 52,774 — 112,278 Total operating expenses 10,742 1,189 112,086 1,070,321 (306,452 ) 887,886 Operating income (loss) (10,411 ) (1,189 ) 174,730 (10,025 ) — 153,105 Interest expense, net of amounts capitalized (16,918 ) (44,555 ) — 26 — (61,447 ) Interest income — — — 12,075 — 12,075 Loss on extinguishment of debt (2,148 ) — — — — (2,148 ) Other gains and (losses), net 21,892 — — 1,508 — 23,400 Income (loss) before income taxes (7,585 ) (45,744 ) 174,730 3,584 — 124,985 (Provision) benefit for income taxes (2,526 ) (2 ) (210 ) 4,205 — 1,467 Equity in subsidiaries’ earnings, net 136,563 — — — (136,563 ) — Net income (loss) $ 126,452 $ (45,746 ) $ 174,520 $ 7,789 $ (136,563 ) $ 126,452 Comprehensive income (loss) $ 109,240 $ (45,746 ) $ 174,520 $ (9,423 ) $ (119,351 ) $ 109,240 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2013 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 357,313 $ — $ 357,313 Food and beverage — — — 403,725 — 403,725 Other hotel revenue — — 266,971 131,417 (280,917 ) 117,471 Entertainment (previously Opry and Attractions) — — — 76,805 (752 ) 76,053 Total revenues — — 266,971 969,260 (281,669 ) 954,562 Operating expenses: Rooms — — — 103,171 — 103,171 Food and beverage — — — 237,153 — 237,153 Other hotel expenses — — 44,589 521,611 (267,370 ) 298,830 Management fees — — — 14,652 — 14,652 Total hotel operating expenses — — 44,589 876,587 (267,370 ) 653,806 Entertainment (previously Opry and Attractions) — — — 56,662 (134 ) 56,528 Corporate 12 1,751 — 24,529 — 26,292 Corporate overhead allocation 8,766 — 5,399 — (14,165 ) — REIT conversion costs — — — 22,190 — 22,190 Casualty loss — — — 54 — 54 Impairment and other charges — — 2,537 439 — 2,976 Depreciation and amortization — — 59,539 56,989 — 116,528 Total operating expenses 8,778 1,751 112,064 1,037,450 (281,669 ) 878,374 Operating income (loss) (8,778 ) (1,751 ) 154,907 (68,190 ) — 76,188 Interest expense, net of amounts capitalized (28,775 ) (32,092 ) — (49 ) — (60,916 ) Interest income — — — 12,267 — 12,267 Loss on extinguishment of debt (4,181 ) — — — — (4,181 ) Other gains and (losses), net — — — 2,332 — 2,332 Income (loss) before income taxes (41,734 ) (33,843 ) 154,907 (53,640 ) — 25,690 (Provision) benefit for income taxes 1,902 2,695 132,521 (44,456 ) — 92,662 Equity in subsidiaries’ earnings, net 158,184 — — — (158,184 ) — Net income (loss) $ 118,352 $ (31,148 ) $ 287,428 $ (98,096 ) $ (158,184 ) $ 118,352 Comprehensive income (loss) $ 133,836 $ (31,148 ) $ 287,428 $ (82,612 ) $ (173,668 ) $ 133,836 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Net cash provided by (used in) operating activities $ 274,262 $ (104,168 ) $ 5,794 $ 58,474 $ — $ 234,362 Purchases of property and equipment (422 ) — (5,672 ) (73,721 ) — (79,815 ) Proceeds from sale of Peterson LOI 10,000 — — — — 10,000 Increase in restricted cash and cash equivalents — — — (4,945 ) — (4,945 ) Other investing activities — — — 123 — 123 Net cash provided by (used in) investing activities 9,578 — (5,672 ) (78,543 ) — (74,637 ) Net repayments under credit facility — (280,100 ) — — — (280,100 ) Repayments under term loan B — (4,000 ) — — — (4,000 ) Issuance of senior notes — 400,000 — — — 400,000 Repurchase of common stock warrants (154,681 ) — — — — (154,681 ) Deferred financing costs paid — (11,155 ) — — — (11,155 ) Payment of dividend (131,305 ) — — — — (131,305 ) Proceeds from exercise of stock option and purchase plans 1,777 — — — — 1,777 Other financing activities, net — — — (378 ) — (378 ) Net cash provided by (used in) financing activities (284,209 ) 104,745 — (378 ) — (179,842 ) Net change in cash and cash equivalents (369 ) 577 122 (20,447 ) — (20,117 ) Cash and cash equivalents at beginning of period 392 1,001 36 74,979 — 76,408 Cash and cash equivalents at end of period $ 23 $ 1,578 $ 158 $ 54,532 $ — $ 56,291 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2014 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Net cash provided by (used in) operating activities $ 636,386 $ (466,285 ) $ (24 ) $ 76,927 $ — $ 247,004 Purchases of property and equipment (6,659 ) — 60 (51,778 ) — (58,377 ) Purchase of AC Hotel — — — (21,206 ) — (21,206 ) Proceeds from sale of Peterson LOI 9,350 — — — — 9,350 Decrease in restricted cash and cash equivalents — — — 2,759 — 2,759 Other investing activities — — — 8,012 — 8,012 Net cash provided by (used in) investing activities 2,691 — 60 (62,213 ) — (59,462 ) Net borrowings under credit facility — 77,000 — — — 77,000 Net borrowing under term loan B — 398,000 — — — 398,000 Repurchase and conversion of convertible notes (358,710 ) — — — — (358,710 ) Repurchase of common stock warrants (177,423 ) — — — — (177,423 ) Deferred financing costs paid — (8,428 ) — — — (8,428 ) Payment of dividend (109,414 ) — — — — (109,414 ) Proceeds from exercise of stock option and purchase plans 6,862 — — — — 6,862 Other financing activities, net — — — (600 ) — (600 ) Net cash provided by (used in) financing activities (638,685 ) 466,572 — (600 ) — (172,713 ) Net change in cash and cash equivalents 392 287 36 14,114 — 14,829 Cash and cash equivalents at beginning of period — 714 — 60,865 — 61,579 Cash and cash equivalents at end of period $ 392 $ 1,001 $ 36 $ 74,979 $ — $ 76,408 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2013 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Net cash provided by (used in) operating activities $ 422,624 $ (298,048 ) $ (2,164 ) $ 15,287 $ — $ 137,699 Purchases of property and equipment — — 2,759 (39,718 ) — (36,959 ) Increase in restricted cash and cash equivalents — — — (13,959 ) — (13,959 ) Other investing activities — — — 2,177 — 2,177 Net cash provided by (used in) investing activities — — 2,759 (51,500 ) — (48,741 ) Net repayments under credit facility — (35,500 ) — — — (35,500 ) Issuance of senior notes — 350,000 — — — 350,000 Early redemption of senior notes (152,180 ) — — — — (152,180 ) Repurchase and conversion of convertible notes (99,222 ) — — — — (99,222 ) Deferred financing costs paid — (15,738 ) — — — (15,738 ) Repurchase of Company stock for retirement (100,028 ) — — — — (100,028 ) Payment of dividend (76,424 ) — — — — (76,424 ) Proceeds from exercise of stock option and purchase plans 5,223 — — — — 5,223 Other financing activities, net 7 — — (687 ) — (680 ) Net cash provided by (used in) financing activities (422,624 ) 298,762 — (687 ) — (124,549 ) Net change in cash and cash equivalents — 714 595 (36,900 ) — (35,591 ) Cash and cash equivalents at beginning of period — — (595 ) 97,765 — 97,170 Cash and cash equivalents at end of period $ — $ 714 $ — $ 60,865 $ — $ 61,579 |