Information Concerning Guarantor and Non-Guarantor Subsidiaries | 16. 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 Amended Credit Agreement (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 September 30, 2017 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,626,061 $ 418,382 $ — $ 2,044,443 Cash and cash equivalents—unrestricted 130 311 522 61,709 — 62,672 Cash and cash equivalents—restricted — — — 14,703 — 14,703 Notes receivable — — — 150,493 — 150,493 Investment in Gaylord Rockies joint venture — — — 88,378 — 88,378 Trade receivables, less allowance — — — 56,684 — 56,684 Prepaid expenses and other assets — — — 85,722 (10,593 ) 75,129 Intercompany receivables, net — — 1,670,070 — (1,670,070 ) — Investments 979,917 2,886,063 647,247 768,523 (5,281,750 ) — Total assets $ 980,047 $ 2,886,374 $ 3,943,900 $ 1,644,594 $ (6,962,413 ) $ 2,492,502 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,566,110 $ — $ 644 $ — $ 1,566,754 Accounts payable and accrued liabilities 702 20,487 8,802 178,892 (10,593 ) 198,290 Dividends payable 41,866 — — — — 41,866 Deferred management rights proceeds — — — 177,815 — 177,815 Deferred income tax liabilities, net 209 — (201 ) 961 — 969 Other liabilities — — 93,798 61,614 — 155,412 Intercompany payables, net 585,874 847,692 — 236,504 (1,670,070 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 512 1 1 2,387 (2,389 ) 512 Additional paid-in-capital 894,883 713,735 2,831,499 1,473,558 (5,018,792 ) 894,883 Treasury stock (11,542 ) — — — — (11,542 ) Accumulated deficit (511,798 ) (261,651 ) 1,010,001 (467,122 ) (281,228 ) (511,798 ) Accumulated other comprehensive loss (20,659 ) — — (20,659 ) 20,659 (20,659 ) Total stockholders’ equity 351,396 452,085 3,841,501 988,164 (5,281,750 ) 351,396 Total liabilities and stockholders’ equity $ 980,047 $ 2,886,374 $ 3,943,900 $ 1,644,594 $ (6,962,413 ) $ 2,492,502 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 September 30, 2017 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 100,534 $ — $ 100,534 Food and beverage — — — 104,437 — 104,437 Other hotel revenue — — 78,196 28,701 (82,278 ) 24,619 Entertainment — — — 35,134 — 35,134 Total revenues — — 78,196 268,806 (82,278 ) 264,724 Operating expenses: Rooms — — — 27,575 — 27,575 Food and beverage — — — 62,649 — 62,649 Other hotel expenses — — 11,177 139,029 (78,087 ) 72,119 Management fees, net — — — 4,708 — 4,708 Total hotel operating expenses — — 11,177 233,961 (78,087 ) 167,051 Entertainment — — — 22,622 (1 ) 22,621 Corporate 101 424 — 8,695 — 9,220 Preopening costs — — — 877 — 877 Corporate overhead allocation 2,339 — 1,851 — (4,190 ) — Depreciation and amortization — — 14,933 13,613 — 28,546 Total operating expenses 2,440 424 27,961 279,768 (82,278 ) 228,315 Operating income (loss) (2,440 ) (424 ) 50,235 (10,962 ) — 36,409 Interest expense — (16,614 ) — (7 ) — (16,621 ) Interest income — — — 2,957 — 2,957 Loss from joint ventures — — — (899 ) — (899 ) Other gains and (losses), net — — — 2,554 — 2,554 Income (loss) before income taxes (2,440 ) (17,038 ) 50,235 (6,357 ) — 24,400 (Provision) benefit for income taxes — — 590 (1,120 ) — (530 ) Equity in subsidiaries’ earnings, net 26,310 — — — (26,310 ) — Net income (loss) $ 23,870 $ (17,038 ) $ 50,825 $ (7,477 ) $ (26,310 ) $ 23,870 Comprehensive income (loss) $ 25,434 $ (17,038 ) $ 50,825 $ (5,913 ) $ (27,874 ) $ 25,434 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 101,085 $ — $ 101,085 Food and beverage — — — 113,100 — 113,100 Other hotel revenue — — 74,738 30,724 (78,628 ) 26,834 Entertainment 46 — — 30,701 (46 ) 30,701 Total revenues 46 — 74,738 275,610 (78,674 ) 271,720 Operating expenses: Rooms — — — 28,371 — 28,371 Food and beverage — — — 64,790 — 64,790 Other hotel expenses — — 10,860 137,101 (74,630 ) 73,331 Management fees, net — — — 4,408 — 4,408 Total hotel operating expenses — — 10,860 234,670 (74,630 ) 170,900 Entertainment — — — 19,146 (46 ) 19,100 Corporate 98 410 — 7,939 — 8,447 Corporate overhead allocation 2,278 — 1,720 — (3,998 ) — Depreciation and amortization 55 — 14,765 11,886 — 26,706 Total operating expenses 2,431 410 27,345 273,641 (78,674 ) 225,153 Operating income (loss) (2,385 ) (410 ) 47,393 1,969 — 46,567 Interest expense 18 (16,444 ) 119 360 — (15,947 ) Interest income — — — 2,965 — 2,965 Loss from joint ventures — — — (638 ) — (638 ) Other gains and (losses), net — — — 2,468 — 2,468 Income (loss) before income taxes (2,367 ) (16,854 ) 47,512 7,124 — 35,415 (Provision) benefit for income taxes (352 ) — 36 (1,506 ) — (1,822 ) Equity in subsidiaries’ earnings, net 36,312 — — — (36,312 ) — Net income (loss) $ 33,593 $ (16,854 ) $ 47,548 $ 5,618 $ (36,312 ) $ 33,593 Comprehensive income (loss) $ 29,979 $ (16,854 ) $ 47,548 $ 2,004 $ (32,698 ) $ 29,979 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2017 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 314,577 $ — $ 314,577 Food and beverage — — — 359,047 — 359,047 Other hotel revenue — — 236,517 85,278 (248,302 ) 73,493 Entertainment — — — 92,451 (24 ) 92,427 Total revenues — — 236,517 851,353 (248,326 ) 839,544 Operating expenses: Rooms — — — 83,962 — 83,962 Food and beverage — — — 200,091 — 200,091 Other hotel expenses — — 33,533 422,239 (236,192 ) 219,580 Management fees, net — — — 16,417 — 16,417 Total hotel operating expenses — — 33,533 722,709 (236,192 ) 520,050 Entertainment — — — 61,583 (24 ) 61,559 Corporate 191 1,226 2 22,905 — 24,324 Preopening costs — — — 1,587 — 1,587 Corporate overhead allocation 6,768 — 5,342 — (12,110 ) — Depreciation and amortization — — 44,617 39,245 — 83,862 Total operating expenses 6,959 1,226 83,494 848,029 (248,326 ) 691,382 Operating income (loss) (6,959 ) (1,226 ) 153,023 3,324 — 148,162 Interest expense — (49,620 ) — (20 ) — (49,640 ) Interest income — — — 8,874 — 8,874 Loss from joint ventures — — — (2,616 ) — (2,616 ) Other gains and (losses), net — — — 1,024 — 1,024 Income (loss) before income taxes (6,959 ) (50,846 ) 153,023 10,586 — 105,804 (Provision) benefit for income taxes — — 553 (2,575 ) — (2,022 ) Equity in subsidiaries’ earnings, net 110,741 — — — (110,741 ) — Net income (loss) $ 103,782 $ (50,846 ) $ 153,576 $ 8,011 $ (110,741 ) $ 103,782 Comprehensive income (loss) $ 105,391 $ (50,846 ) $ 153,576 $ 9,620 $ (112,350 ) $ 105,391 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 309,385 $ — $ 309,385 Food and beverage — — — 362,550 — 362,550 Other hotel revenue — — 231,074 87,183 (242,653 ) 75,604 Entertainment 194 — — 81,867 (168 ) 81,893 Total revenues 194 — 231,074 840,985 (242,821 ) 829,432 Operating expenses: Rooms — — — 82,492 — 82,492 Food and beverage — — — 201,045 — 201,045 Other hotel expenses — — 32,749 417,510 (230,749 ) 219,510 Management fees, net — — — 15,246 — 15,246 Total hotel operating expenses — — 32,749 716,293 (230,749 ) 518,293 Entertainment — — — 54,798 (168 ) 54,630 Corporate 292 1,217 2 20,804 — 22,315 Corporate overhead allocation 6,748 — 5,156 — (11,904 ) — Depreciation and amortization 135 — 44,263 37,490 — 81,888 Total operating expenses 7,175 1,217 82,170 829,385 (242,821 ) 677,126 Operating income (loss) (6,981 ) (1,217 ) 148,904 11,600 — 152,306 Interest expense 18 (48,896 ) 254 622 — (48,002 ) Interest income 28 — — 9,088 — 9,116 Loss from joint ventures — — — (2,086 ) — (2,086 ) Other gains and (losses), net — — (87 ) 2,375 — 2,288 Income (loss) before income taxes (6,935 ) (50,113 ) 149,071 21,599 — 113,622 Provision for income taxes (352 ) — (54 ) (1,946 ) — (2,352 ) Equity in subsidiaries’ earnings, net 118,557 — — — (118,557 ) — Net income (loss) $ 111,270 $ (50,113 ) $ 149,017 $ 19,653 $ (118,557 ) $ 111,270 Comprehensive income (loss) $ 107,704 $ (50,113 ) $ 149,017 $ 16,087 $ (114,991 ) $ 107,704 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 30, 2017 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 124,589 $ (60,255 ) $ 64,269 $ 87,167 $ — $ 215,770 Purchases of property and equipment — — (63,770 ) (63,378 ) — (127,148 ) Investment in Gaylord Rockies joint venture — — — (16,309 ) — (16,309 ) Investment in other joint ventures — — — (6,819 ) — (6,819 ) Decrease in restricted cash and cash equivalents — — — 7,359 — 7,359 Other investing activities — — — (4,139 ) — (4,139 ) Net cash used in investing activities — — (63,770 ) (83,286 ) — (147,056 ) Net repayments under revolving credit facility — (235,900 ) — — — (235,900 ) Borrowings under term loan A — 200,000 — — — 200,000 Borrowings under term loan B — 500,000 — — — 500,000 Repayments under term loan B — (392,500 ) — — — (392,500 ) Deferred financing costs paid — (12,268 ) — — — (12,268 ) Payment of dividends (120,740 ) — — — — (120,740 ) Payment of tax withholdings for share-based compensation (3,775 ) — — — — (3,775 ) Other financing activities 28 — — (15 ) — 13 Net cash provided by (used in) financing activities (124,487 ) 59,332 — (15 ) — (65,170 ) Net change in cash and cash equivalents 102 (923 ) 499 3,866 — 3,544 Cash and cash equivalents at beginning of period 28 1,234 23 57,843 — 59,128 Cash and cash equivalents at end of period $ 130 $ 311 $ 522 $ 61,709 $ — $ 62,672 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 30, 2016 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 141,202 $ (51,999 ) $ 23,151 $ 86,762 $ — $ 199,116 Purchases of property and equipment (8,374 ) — (23,304 ) (52,879 ) — (84,557 ) Investment in Gaylord Rockies joint venture — — — (50,443 ) — (50,443 ) Investment in other joint ventures — — — (750 ) — (750 ) Proceeds from sale of Peterson LOI 6,785 — — — — 6,785 Increase in restricted cash and cash equivalents — — — (3,517 ) — (3,517 ) Other investing activities — — 28 995 — 1,023 Net cash provided by (used in) investing activities (1,589 ) — (23,276 ) (106,594 ) — (131,459 ) Net repayments under revolving credit facility — 60,500 — — — 60,500 Net borrowings under term loan B — (3,000 ) — — — (3,000 ) 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 (112,900 ) — — — — (112,900 ) Payment of tax withholdings for share-based compensation (3,150 ) — — — — (3,150 ) Other financing activities 1,284 — — (13 ) — 1,271 Net cash provided by (used in) financing activities (139,577 ) 51,500 — (13 ) — (88,090 ) Net change in cash and cash equivalents 36 (499 ) (125 ) (19,845 ) — (20,433 ) Cash and cash equivalents at beginning of period 23 1,578 158 54,532 — 56,291 Cash and cash equivalents at end of period $ 59 $ 1,079 $ 33 $ 34,687 $ — $ 35,858 |