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 March 31, 2016 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ 6,851 $ — $ 1,613,142 $ 347,556 $ — $ 1,967,549 Cash and cash equivalents - unrestricted 77 1,031 660 55,382 — 57,150 Cash and cash equivalents - restricted — — — 29,958 — 29,958 Notes receivable — — — 152,365 — 152,365 Trade receivables, less allowance — — — 61,307 — 61,307 Deferred income tax assets, net (1,406 ) — (514 ) 2,264 — 344 Prepaid expenses and other assets 179 — 82,093 76,780 (84,303 ) 74,749 Intercompany receivables, net — — 1,381,495 — (1,381,495 ) — Investments 953,317 2,795,064 531,367 697,380 (4,977,128 ) — Total assets $ 959,018 $ 2,796,095 $ 3,608,243 $ 1,422,992 $ (6,442,926 ) $ 2,343,422 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,480,248 $ — $ 673 $ — $ 1,480,921 Accounts payable and accrued liabilities 44 17,586 2,316 217,419 (84,586 ) 152,779 Dividends payable 38,778 — — — — 38,778 Deferred management rights proceeds — — — 182,361 — 182,361 Other liabilities — — 86,056 59,949 283 146,288 Intercompany payables, net 577,901 515,944 — 287,650 (1,381,495 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 509 1 1 2,387 (2,389 ) 509 Additional paid-in-capital 887,155 944,113 2,812,431 1,213,325 (4,969,869 ) 887,155 Treasury stock (10,359 ) — — — — (10,359 ) Accumulated deficit (510,008 ) (161,797 ) 707,439 (515,770 ) (29,872 ) (510,008 ) Accumulated other comprehensive loss (25,002 ) — — (25,002 ) 25,002 (25,002 ) Total stockholders’ equity 342,295 782,317 3,519,871 674,940 (4,977,128 ) 342,295 Total liabilities and stockholders’ equity $ 959,018 $ 2,796,095 $ 3,608,243 $ 1,422,992 $ (6,442,926 ) $ 2,343,422 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET 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 Dividends payable 36,868 — — — — 36,868 Deferred management rights proceeds — — — 183,119 — 183,119 Deferred income tax liabilities, net 1,609 — 599 (1,045 ) — 1,163 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 STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 96,969 $ — $ 96,969 Food and beverage — — — 122,233 — 122,233 Other hotel revenue — — 78,647 28,714 (82,372 ) 24,989 Entertainment 89 — — 17,293 (76 ) 17,306 Total revenues 89 — 78,647 265,209 (82,448 ) 261,497 Operating expenses: Rooms — — — 25,981 — 25,981 Food and beverage — — — 68,257 — 68,257 Other hotel expenses — — 10,945 140,282 (78,539 ) 72,688 Management fees — — — 5,337 — 5,337 Total hotel operating expenses — — 10,945 239,857 (78,539 ) 172,263 Entertainment — — — 14,772 (76 ) 14,696 Corporate 83 374 1 6,513 — 6,971 Corporate overhead allocation 2,167 — 1,666 — (3,833 ) — Depreciation and amortization 32 — 14,743 13,998 — 28,773 Total operating expenses 2,282 374 27,355 275,140 (82,448 ) 222,703 Operating income (loss) (2,193 ) (374 ) 51,292 (9,931 ) — 38,794 Interest expense — (16,113 ) 41 33 — (16,039 ) Interest income 28 — — 3,115 — 3,143 Loss from joint ventures — — — (390 ) — (390 ) Other gains and (losses), net — — — (47 ) — (47 ) Income (loss) before income taxes (2,165 ) (16,487 ) 51,333 (7,220 ) — 25,461 Benefit for income taxes — — 7 878 — 885 Equity in subsidiaries’ earnings, net 28,511 — — — (28,511 ) — Net income (loss) $ 26,346 $ (16,487 ) $ 51,340 $ (6,342 ) $ (28,511 ) $ 26,346 Comprehensive income (loss) $ 26,391 $ (16,487 ) $ 51,340 $ (6,297 ) $ (28,556 ) $ 26,391 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2015 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 94,721 $ — $ 94,721 Food and beverage — — — 118,331 — 118,331 Other hotel revenue — — 75,560 27,668 (79,826 ) 23,402 Entertainment 57 — — 16,707 (70 ) 16,694 Total revenues 57 — 75,560 257,427 (79,896 ) 253,148 Operating expenses: Rooms — — — 26,067 — 26,067 Food and beverage — — — 65,075 — 65,075 Other hotel expenses — — 10,968 134,779 (75,451 ) 70,296 Management fees — — — 3,512 — 3,512 Total hotel operating expenses — — 10,968 229,433 (75,451 ) 164,950 Entertainment — — — 13,233 (71 ) 13,162 Corporate 52 316 — 6,726 — 7,094 Corporate overhead allocation 2,465 — 1,909 — (4,374 ) — Preopening costs — — — 592 — 592 Impairment and other charges — — — 2,890 — 2,890 Depreciation and amortization 32 — 14,786 13,752 — 28,570 Total operating expenses 2,549 316 27,663 266,626 (79,896 ) 217,258 Operating income (loss) (2,492 ) (316 ) 47,897 (9,199 ) — 35,890 Interest expense — (13,851 ) — 38 — (13,813 ) Interest income — — — 3,008 — 3,008 Other gains and (losses), net (20,186 ) — — (46 ) — (20,232 ) Income (loss) before income taxes (22,678 ) (14,167 ) 47,897 (6,199 ) — 4,853 (Provision) benefit for income taxes — — (1 ) (320 ) — (321 ) Equity in subsidiaries’ earnings, net 27,210 — — — (27,210 ) — Net income (loss) $ 4,532 $ (14,167 ) $ 47,896 $ (6,519 ) $ (27,210 ) $ 4,532 Comprehensive income (loss) $ 4,591 $ (14,167 ) $ 47,896 $ (6,460 ) $ (27,269 ) $ 4,591 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2016 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Net cash provided by (used in) operating activities $ 56,533 $ (48,547 ) $ 5,677 $ 39,610 $ — $ 53,273 Purchases of property and equipment (12 ) — (5,175 ) (8,053 ) — (13,240 ) Proceeds from sale of Peterson LOI 6,785 — — — — 6,785 Investment in unconsolidated joint ventures — — — (21,523 ) — (21,523 ) Increase in restricted cash and cash equivalents — — — (7,603 ) — (7,603 ) Other investing activities — — — (1,575 ) — (1,575 ) Net cash provided by (used in) investing activities 6,773 — (5,175 ) (38,754 ) — (37,156 ) Net borrowings under credit facility — 55,000 — — — 55,000 Repayments under term loan B — (1,000 ) — — — (1,000 ) Repayment of note payable related to purchase of AC Hotel — (6,000 ) — — — (6,000 ) Repurchase of Company stock for retirement (24,811 ) — — — — (24,811 ) Payment of dividend (36,433 ) — — — — (36,433 ) Proceeds from exercise of stock options 913 — — — — 913 Payment of tax withholdings for share-based compensation (2,921 ) — — — — (2,921 ) Other financing activities — — — (6 ) — (6 ) Net cash provided by (used in) financing activities (63,252 ) 48,000 — (6 ) — (15,258 ) Net change in cash and cash equivalents 54 (547 ) 502 850 — 859 Cash and cash equivalents at beginning of period 23 1,578 158 54,532 — 56,291 Cash and cash equivalents at end of period $ 77 $ 1,031 $ 660 $ 55,382 $ — $ 57,150 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2015 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 175,786 $ (170,289 ) $ 2 $ 1,990 $ — $ 7,489 Purchases of property and equipment (22 ) — (2 ) (18,631 ) — (18,655 ) Proceeds from sale of Peterson LOI 10,000 — — — — 10,000 Increase in restricted cash and cash equivalents — — — (3,594 ) — (3,594 ) Other investing activities — — — (2,453 ) — (2,453 ) Net cash provided by (used in) investing activities 9,978 — (2 ) (24,678 ) — (14,702 ) Net borrowings under credit facility — 171,000 — — — 171,000 Repayments under term loan B — (1,000 ) — — — (1,000 ) Repurchase of common stock warrants (154,681 ) — — — — (154,681 ) Payment of dividend (28,756 ) — — — — (28,756 ) Proceeds from exercise of stock option and purchase plans 1,015 — — — — 1,015 Payment of tax withholdings for share-based compensation (3,617 ) — — — — (3,617 ) Other financing activities — — — (157 ) — (157 ) Net cash provided by (used in) financing activities (186,039 ) 170,000 — (157 ) — (16,196 ) Net change in cash and cash equivalents (275 ) (289 ) — (22,845 ) — (23,409 ) Cash and cash equivalents at beginning of period 392 1,001 36 74,979 — 76,408 Cash and cash equivalents at end of period $ 117 $ 712 $ 36 $ 52,134 $ — $ 52,999 |