Information Concerning Guarantor and Non-Guarantor Subsidiaries | 15. INFORMATION CONCERNING GUARANTOR AND NON-GUARANTOR 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 March 31, 2017 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,601,866 $ 405,907 $ — $ 2,007,773 Cash and cash equivalents - unrestricted 60 738 1,172 32,009 — 33,979 Cash and cash equivalents - restricted — — — 19,204 — 19,204 Notes receivable — — — 152,604 — 152,604 Investment in Gaylord Rockies joint venture — — — 87,235 — 87,235 Trade receivables, less allowance — — — 66,834 — 66,834 Prepaid expenses and other assets 461 17 6,339 57,250 (7,888 ) 56,179 Intercompany receivables, net — — 1,685,638 — (1,685,638 ) — Investments 984,288 2,886,114 545,812 803,616 (5,219,830 ) — Total assets $ 984,809 $ 2,886,869 $ 3,840,827 $ 1,624,659 $ (6,913,356 ) $ 2,423,808 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,536,158 $ — $ 654 $ — $ 1,536,812 Accounts payable and accrued liabilities 202 17,594 13,961 130,848 (7,875 ) 154,730 Dividends payable 41,511 — — — — 41,511 Deferred management rights proceeds — — — 179,330 — 179,330 Deferred income tax liabilities, net 621 — 482 179 — 1,282 Other liabilities — — 91,239 61,436 (13 ) 152,662 Intercompany payables, net 584,994 764,136 — 336,508 (1,685,638 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 511 1 1 2,387 (2,389 ) 511 Additional paid-in-capital 891,191 796,048 2,827,692 1,410,610 (5,034,350 ) 891,191 Treasury stock (11,542 ) — — — — (11,542 ) Accumulated deficit (500,422 ) (227,068 ) 907,452 (475,036 ) (205,348 ) (500,422 ) Accumulated other comprehensive loss (22,257 ) — — (22,257 ) 22,257 (22,257 ) Total stockholders’ equity 357,481 568,981 3,735,145 915,704 (5,219,830 ) 357,481 Total liabilities and stockholders’ equity $ 984,809 $ 2,886,869 $ 3,840,827 $ 1,624,659 $ (6,913,356 ) $ 2,423,808 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,600,288 $ 397,724 $ — $ 1,998,012 Cash and cash equivalents - unrestricted 28 1,234 23 57,843 — 59,128 Cash and cash equivalents - restricted — — — 22,062 — 22,062 Notes receivable — — — 152,882 — 152,882 Investment in Gaylord Rockies joint venture — — — 70,440 — 70,440 Trade receivables, less allowance — — — 47,818 — 47,818 Prepaid expenses and other assets 460 42 5 55,407 (503 ) 55,411 Intercompany receivables, net — — 1,640,220 — (1,640,220 ) — Investments 988,467 2,886,113 546,007 803,618 (5,224,205 ) — Total assets $ 988,955 $ 2,887,389 $ 3,786,543 $ 1,607,794 $ (6,864,928 ) $ 2,405,753 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,501,895 $ — $ 659 $ — $ 1,502,554 Accounts payable and accrued liabilities 740 8,152 11,863 142,940 (490 ) 163,205 Dividends payable 39,404 — — — — 39,404 Deferred management rights proceeds — — — 180,088 — 180,088 Deferred income tax liabilities, net 828 — 573 68 — 1,469 Other liabilities — — 89,989 61,060 (13 ) 151,036 Intercompany payables, net 579,986 752,852 — 307,382 (1,640,220 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 510 1 1 2,387 (2,389 ) 510 Additional paid-in-capital 893,102 835,294 2,827,692 1,410,611 (5,073,597 ) 893,102 Treasury stock (11,542 ) — — — — (11,542 ) Accumulated deficit (491,805 ) (210,805 ) 856,425 (475,133 ) (170,487 ) (491,805 ) Accumulated other comprehensive loss (22,268 ) — — (22,268 ) 22,268 (22,268 ) Total stockholders’ equity 367,997 624,490 3,684,118 915,597 (5,224,205 ) 367,997 Total liabilities and stockholders’ equity $ 988,955 $ 2,887,389 $ 3,786,543 $ 1,607,794 $ (6,864,928 ) $ 2,405,753 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2017 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 103,369 $ — $ 103,369 Food and beverage — — — 126,169 — 126,169 Other hotel revenue — — 79,494 28,433 (83,311 ) 24,616 Entertainment — — 21,912 (24 ) 21,888 Total revenues — — 79,494 279,883 (83,335 ) 276,042 Operating expenses: Rooms — — — 28,028 — 28,028 Food and beverage — — — 69,157 — 69,157 Other hotel expenses — — 11,947 141,511 (79,385 ) 74,073 Management fees, net — — — 5,531 — 5,531 Total hotel operating expenses — — 11,947 244,227 (79,385 ) 176,789 Entertainment — — — 16,849 (24 ) 16,825 Corporate 45 406 1 7,063 — 7,515 Preopening costs — — — 216 — 216 Corporate overhead allocation 2,196 — 1,730 — (3,926 ) — Depreciation and amortization — — 14,807 12,830 — 27,637 Total operating expenses 2,241 406 28,485 281,185 (83,335 ) 228,982 Operating income (loss) (2,241 ) (406 ) 51,009 (1,302 ) — 47,060 Interest expense — (15,857 ) — (7 ) — (15,864 ) Interest income — — — 2,948 — 2,948 Loss from joint ventures — — — (774 ) — (774 ) Other gains and (losses), net — — — (157 ) — (157 ) Income (loss) before income taxes (2,241 ) (16,263 ) 51,009 708 — 33,213 (Provision) benefit for income taxes — — 18 (611 ) — (593 ) Equity in subsidiaries’ earnings, net 34,861 — — — (34,861 ) — Net income (loss) $ 32,620 $ (16,263 ) $ 51,027 $ 97 $ (34,861 ) $ 32,620 Comprehensive income (loss) $ 32,631 $ (16,263 ) $ 51,027 $ 108 $ (34,872 ) $ 32,631 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, net — — — 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 CASH FLOWS For the Three Months Ended March 31, 2017 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 42,645 $ (33,496 ) $ 14,345 $ 14,827 $ — $ 38,321 Purchases of property and equipment — — (13,196 ) (24,514 ) — (37,710 ) Investment in Gaylord Rockies joint venture — — — (16,309 ) — (16,309 ) Increase in restricted cash and cash equivalents — — — 2,858 — 2,858 Other investing activities — — — (2,691 ) — (2,691 ) Net cash used in investing activities — — (13,196 ) (40,656 ) — (53,852 ) Net borrowings under credit facility — 33,000 — — — 33,000 Payment of dividends (38,900 ) — — — — (38,900 ) Payment of tax withholdings for share-based compensation (3,741 ) — — — — (3,741 ) Other financing activities 28 — — (5 ) — 23 Net cash provided by (used in) financing activities (42,613 ) 33,000 — (5 ) — (9,618 ) Net change in cash and cash equivalents 32 (496 ) 1,149 (25,834 ) — (25,149 ) Cash and cash equivalents at beginning of period 28 1,234 23 57,843 — 59,128 Cash and cash equivalents at end of period $ 60 $ 738 $ 1,172 $ 32,009 $ — $ 33,979 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors 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 ) Investment in Gaylord Rockies joint venture — — — (21,523 ) — (21,523 ) Proceeds from sale of Peterson LOI 6,785 — — — — 6,785 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 — 54,000 — — — 54,000 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 dividends (36,433 ) — — — — (36,433 ) Payment of tax withholdings for share-based compensation (2,921 ) — — — — (2,921 ) Other financing activities 913 — — (6 ) — 907 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 |