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 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 June 30, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ 14,894 $ — $ 1,605,596 $ 363,545 $ — $ 1,984,035 Cash and cash equivalents - unrestricted 67 353 15 50,297 — 50,732 Cash and cash equivalents - restricted — — — 29,966 — 29,966 Notes receivable — — — 155,357 — 155,357 Trade receivables, less allowance — — — 52,568 — 52,568 Prepaid expenses and other assets 32 92 71,046 84,559 (72,499 ) 83,230 Intercompany receivables, net — — 1,451,915 — (1,451,915 ) — Investments 960,919 2,795,064 531,134 697,380 (4,984,497 ) — Total assets $ 975,912 $ 2,795,509 $ 3,659,706 $ 1,433,672 $ (6,508,911 ) $ 2,355,888 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,492,964 $ — $ 668 $ — $ 1,493,632 Accounts payable and accrued liabilities 42 8,066 1,796 199,265 (72,486 ) 136,683 Dividends payable 38,949 — — — — 38,949 Deferred management rights proceeds — — — 181,603 — 181,603 Deferred income tax liabilities, net 1,216 — 544 (1,240 ) — 520 Other liabilities — — 87,367 60,182 (13 ) 147,536 Intercompany payables, net 578,740 575,301 — 297,874 (1,451,915 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 510 1 1 2,387 (2,389 ) 510 Additional paid-in-capital 889,085 897,746 2,812,431 1,213,325 (4,923,502 ) 889,085 Treasury stock (10,748 ) — — — — (10,748 ) Accumulated deficit (496,883 ) (178,569 ) 757,567 (495,393 ) (83,605 ) (496,883 ) Accumulated other comprehensive loss (24,999 ) — — (24,999 ) 24,999 (24,999 ) Total stockholders’ equity 356,965 719,178 3,569,999 695,320 (4,984,497 ) 356,965 Total liabilities and stockholders’ equity $ 975,912 $ 2,795,509 $ 3,659,706 $ 1,433,672 $ (6,508,911 ) $ 2,355,888 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2015 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors 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 June 30, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 111,331 $ — $ 111,331 Food and beverage — — — 127,217 — 127,217 Other hotel revenue — — 77,689 27,745 (81,653 ) 23,781 Entertainment 59 — — 33,873 (46 ) 33,886 Total revenues 59 — 77,689 300,166 (81,699 ) 296,215 Operating expenses: Rooms — — — 28,140 — 28,140 Food and beverage — — — 67,998 — 67,998 Other hotel expenses — — 10,944 140,127 (77,580 ) 73,491 Management fees — — — 5,501 — 5,501 Total hotel operating expenses — — 10,944 241,766 (77,580 ) 175,130 Entertainment — — — 20,880 (46 ) 20,834 Corporate 111 433 1 6,352 — 6,897 Corporate overhead allocation 2,303 — 1,770 — (4,073 ) — Depreciation and amortization 48 — 14,755 11,606 — 26,409 Total operating expenses 2,462 433 27,470 280,604 (81,699 ) 229,270 Operating income (loss) (2,403 ) (433 ) 50,219 19,562 — 66,945 Interest expense — (16,339 ) 94 229 — (16,016 ) Interest income — — — 3,008 — 3,008 Loss from joint ventures — — — (1,058 ) — (1,058 ) Other gains and (losses), net — — (87 ) (46 ) — (133 ) Income (loss) before income taxes (2,403 ) (16,772 ) 50,226 21,695 — 52,746 Provision for income taxes — — (97 ) (1,318 ) — (1,415 ) Equity in subsidiaries’ earnings, net 53,734 — — — (53,734 ) — Net income (loss) $ 51,331 $ (16,772 ) $ 50,129 $ 20,377 $ (53,734 ) $ 51,331 Comprehensive income (loss) $ 51,334 $ (16,772 ) $ 50,129 $ 20,380 $ (53,737 ) $ 51,334 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended June 30, 2015 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 104,540 $ — $ 104,540 Food and beverage — — — 119,042 — 119,042 Other hotel revenue — — 74,776 26,685 (79,208 ) 22,253 Entertainment 58 — — 28,190 (47 ) 28,201 Total revenues 58 — 74,776 278,457 (79,255 ) 274,036 Operating expenses: Rooms — — — 26,802 — 26,802 Food and beverage — — — 64,789 — 64,789 Other hotel expenses — — 10,900 133,878 (74,669 ) 70,109 Management fees — — — 3,791 — 3,791 Total hotel operating expenses — — 10,900 229,260 (74,669 ) 165,491 Entertainment — — — 16,705 (46 ) 16,659 Corporate 121 333 2 5,817 — 6,273 Corporate overhead allocation 2,534 — 2,006 — (4,540 ) — Preopening costs — — — 199 — 199 Depreciation and amortization 31 — 14,729 13,639 — 28,399 Total operating expenses 2,686 333 27,637 265,620 (79,255 ) 217,021 Operating income (loss) (2,628 ) (333 ) 47,139 12,837 — 57,015 Interest expense — (17,912 ) 2 96 — (17,814 ) Interest income — — — 3,393 — 3,393 Other gains and (losses), net (60 ) — — (279 ) — (339 ) Income (loss) before income taxes (2,688 ) (18,245 ) 47,141 16,047 — 42,255 (Provision) benefit for income taxes — 22 (123 ) (765 ) — (866 ) Equity in subsidiaries’ earnings, net 44,077 — — — (44,077 ) — Net income (loss) $ 41,389 $ (18,223 ) $ 47,018 $ 15,282 $ (44,077 ) $ 41,389 Comprehensive income (loss) $ 41,426 $ (18,223 ) $ 47,018 $ 15,319 $ (44,114 ) $ 41,426 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 30, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 208,300 $ — $ 208,300 Food and beverage — — — 249,450 — 249,450 Other hotel revenue — — 156,336 56,459 (164,025 ) 48,770 Entertainment 148 — — 51,166 (122 ) 51,192 Total revenues 148 — 156,336 565,375 (164,147 ) 557,712 Operating expenses: Rooms — — — 54,121 — 54,121 Food and beverage — — — 136,255 — 136,255 Other hotel expenses — — 21,889 280,409 (156,119 ) 146,179 Management fees — — — 10,838 — 10,838 Total hotel operating expenses — — 21,889 481,623 (156,119 ) 347,393 Entertainment — — — 35,652 (122 ) 35,530 Corporate 194 807 2 12,865 — 13,868 Corporate overhead allocation 4,470 — 3,436 — (7,906 ) — Depreciation and amortization 80 — 29,498 25,604 — 55,182 Total operating expenses 4,744 807 54,825 555,744 (164,147 ) 451,973 Operating income (loss) (4,596 ) (807 ) 101,511 9,631 — 105,739 Interest expense — (32,452 ) 135 262 — (32,055 ) Interest income 28 — — 6,123 — 6,151 Loss from joint ventures — — — (1,448 ) — (1,448 ) Other gains and (losses), net — — (87 ) (93 ) — (180 ) Income (loss) before income taxes (4,568 ) (33,259 ) 101,559 14,475 — 78,207 Provision for income taxes — — (90 ) (440 ) — (530 ) Equity in subsidiaries’ earnings, net 82,245 — — — (82,245 ) — Net income (loss) $ 77,677 $ (33,259 ) $ 101,469 $ 14,035 $ (82,245 ) $ 77,677 Comprehensive income (loss) $ 77,725 $ (33,259 ) $ 101,469 $ 14,083 $ (82,293 ) $ 77,725 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 30, 2015 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 199,261 $ — $ 199,261 Food and beverage — — — 237,373 — 237,373 Other hotel revenue — — 150,336 54,353 (159,034 ) 45,655 Entertainment 115 — — 44,897 (117 ) 44,895 Total revenues 115 — 150,336 535,884 (159,151 ) 527,184 Operating expenses: Rooms — — — 52,869 — 52,869 Food and beverage — — — 129,864 — 129,864 Other hotel expenses — — 21,868 268,657 (150,120 ) 140,405 Management fees — — — 7,303 — 7,303 Total hotel operating expenses — — 21,868 458,693 (150,120 ) 330,441 Entertainment — — — 29,938 (117 ) 29,821 Corporate 173 649 2 12,543 — 13,367 Corporate overhead allocation 4,999 — 3,915 — (8,914 ) — Preopening costs — — — 791 — 791 Impairment and other charges — — — 2,890 — 2,890 Depreciation and amortization 63 — 29,515 27,391 — 56,969 Total operating expenses 5,235 649 55,300 532,246 (159,151 ) 434,279 Operating income (loss) (5,120 ) (649 ) 95,036 3,638 — 92,905 Interest expense — (31,763 ) 2 134 — (31,627 ) Interest income — — — 6,401 — 6,401 Other gains and (losses), net (20,246 ) — — (325 ) — (20,571 ) Income (loss) before income taxes (25,366 ) (32,412 ) 95,038 9,848 — 47,108 (Provision) benefit for income taxes — 22 (124 ) (1,085 ) — (1,187 ) Equity in subsidiaries’ earnings, net 71,287 — — — (71,287 ) — Net income (loss) $ 45,921 $ (32,390 ) $ 94,914 $ 8,763 $ (71,287 ) $ 45,921 Comprehensive income (loss) $ 46,017 $ (32,390 ) $ 94,914 $ 8,859 $ (71,383 ) $ 46,017 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 30, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 102,768 $ (60,725 ) $ 12,326 $ 72,533 $ — $ 126,902 Purchases of property and equipment (8,105 ) — (12,497 ) (35,276 ) — (55,878 ) Proceeds from sale of Peterson LOI 6,785 — — — — 6,785 Investment in Gaylord Rockies joint venture — — — (31,944 ) — (31,944 ) Increase in restricted cash and cash equivalents — — — (7,611 ) — (7,611 ) Other investing activities — — 28 (1,928 ) — (1,900 ) Net cash used in investing activities (1,320 ) — (12,469 ) (76,759 ) — (90,548 ) Net borrowings under credit facility — 67,500 — — — 67,500 Repayments under term loan B — (2,000 ) — — — (2,000 ) 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 (74,648 ) — — — — (74,648 ) Proceeds from exercise of stock options 1,142 — — — — 1,142 Payment of tax withholdings for share-based compensation (3,087 ) — — — — (3,087 ) Other financing activities — — — (9 ) — (9 ) Net cash provided by (used in) financing activities (101,404 ) 59,500 — (9 ) — (41,913 ) Net change in cash and cash equivalents 44 (1,225 ) (143 ) (4,235 ) — (5,559 ) Cash and cash equivalents at beginning of period 23 1,578 158 54,532 — 56,291 Cash and cash equivalents at end of period $ 67 $ 353 $ 15 $ 50,297 $ — $ 50,732 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 30, 2015 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 208,725 $ (140,988 ) $ 398 $ 11,121 $ — $ 79,256 Purchases of property and equipment (53 ) — (387 ) (38,378 ) — (38,818 ) Proceeds from sale of Peterson LOI 10,000 — — — — 10,000 Increase in restricted cash and cash equivalents — — — (7,860 ) — (7,860 ) Other investing activities — — — 340 — 340 Net cash provide by (used in) investing activities 9,947 — (387 ) (45,898 ) — (36,338 ) Net repayments under credit facility — (246,000 ) — — — (246,000 ) Repayments under term loan B — (2,000 ) — — — (2,000 ) Issuance of senior notes — 400,000 — — — 400,000 Repurchase of common stock warrants (154,681 ) — — — — (154,681 ) Deferred financing costs paid — (10,723 ) — — — (10,723 ) Payment of dividend (62,070 ) — — — — (62,070 ) Proceeds from exercise of stock option and purchase plans 1,430 — — — — 1,430 Payment of tax withholdings for share-based compensation (3,646 ) — — — — (3,646 ) Other financing activities — — — (317 ) — (317 ) Net cash provided by (used in) financing activities (218,967 ) 141,277 — (317 ) — (78,007 ) Net change in cash and cash equivalents (295 ) 289 11 (35,094 ) — (35,089 ) Cash and cash equivalents at beginning of period 392 1,001 36 74,979 — 76,408 Cash and cash equivalents at end of period $ 97 $ 1,290 $ 47 $ 39,885 $ — $ 41,319 |