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 March 31, 2018 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,655,478 $ 429,709 $ — $ 2,085,187 Cash and cash equivalents - unrestricted 79 251 35 58,675 — 59,040 Cash and cash equivalents - restricted — — — 26,687 — 26,687 Notes receivable — — — 111,046 — 111,046 Investment in Gaylord Rockies joint venture — — — 88,717 — 88,717 Trade receivables, less allowance — — — 66,253 — 66,253 Deferred income tax assets, net — — 106 48,236 — 48,342 Prepaid expenses and other assets — — 7,534 74,922 (8,550 ) 73,906 Intercompany receivables, net — — 1,737,603 — (1,737,603 ) — Investments 995,557 2,890,033 650,801 1,384,811 (5,921,202 ) — Total assets $ 995,636 $ 2,890,284 $ 4,051,557 $ 2,289,056 $ (7,667,355 ) $ 2,559,178 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,648,668 $ — $ 634 $ — $ 1,649,302 Accounts payable and accrued liabilities 107 20,799 10,003 149,800 (8,550 ) 172,159 Dividends payable 44,878 — — — — 44,878 Deferred management rights proceeds — — — 176,299 — 176,299 Other liabilities — — 96,325 60,292 — 156,617 Intercompany payables, net 590,728 885,656 — 261,219 (1,737,603 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 513 1 1 2,387 (2,389 ) 513 Additional paid-in-capital 895,157 630,670 2,835,468 2,093,817 (5,559,955 ) 895,157 Treasury stock (13,707 ) — — — — (13,707 ) Accumulated deficit (495,426 ) (295,510 ) 1,109,760 (428,778 ) (385,472 ) (495,426 ) Accumulated other comprehensive loss (26,614 ) — — (26,614 ) 26,614 (26,614 ) Total stockholders’ equity 359,923 335,161 3,945,229 1,640,812 (5,921,202 ) 359,923 Total liabilities and stockholders’ equity $ 995,636 $ 2,890,284 $ 4,051,557 $ 2,289,056 $ (7,667,355 ) $ 2,559,178 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2017 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,640,274 $ 425,383 $ — $ 2,065,657 Cash and cash equivalents - unrestricted 38 759 36 56,724 — 57,557 Cash and cash equivalents - restricted — — — 21,153 — 21,153 Notes receivable — — — 111,423 — 111,423 Investment in Gaylord Rockies joint venture — — — 88,685 — 88,685 Trade receivables, less allowance — — — 57,520 — 57,520 Deferred income tax assets, net — — (301 ) 50,418 — 50,117 Prepaid expenses and other assets — — 5 72,111 — 72,116 Intercompany receivables, net — — 1,717,157 — (1,717,157 ) — Investments 1,006,461 2,890,032 651,006 1,364,814 (5,912,313 ) — Total assets $ 1,006,499 $ 2,890,791 $ 4,008,177 $ 2,248,231 $ (7,629,470 ) $ 2,524,228 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,590,753 $ — $ 639 $ — $ 1,591,392 Accounts payable and accrued liabilities 150 11,180 15,795 152,524 — 179,649 Dividends payable 42,129 — — — — 42,129 Deferred management rights proceeds — — — 177,057 — 177,057 Other liabilities — — 95,078 60,767 — 155,845 Intercompany payables, net 586,064 895,408 — 235,685 (1,717,157 ) — Commitments and contingencies Stockholders’ equity: Preferred stock — — — — — — Common stock 512 1 1 2,387 (2,389 ) 512 Additional paid-in-capital 896,759 671,875 2,835,468 2,073,818 (5,581,161 ) 896,759 Treasury stock (13,253 ) — — — — (13,253 ) Accumulated deficit (479,170 ) (278,426 ) 1,061,835 (427,954 ) (355,455 ) (479,170 ) Accumulated other comprehensive loss (26,692 ) — — (26,692 ) 26,692 (26,692 ) Total stockholders’ equity 378,156 393,450 3,897,304 1,621,559 (5,912,313 ) 378,156 Total liabilities and stockholders’ equity $ 1,006,499 $ 2,890,791 $ 4,008,177 $ 2,248,231 $ (7,629,470 ) $ 2,524,228 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2018 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 107,564 $ — $ 107,564 Food and beverage — — — 132,939 — 132,939 Other hotel revenue — — 76,243 29,238 (80,873 ) 24,608 Entertainment — — — 23,283 (24 ) 23,259 Total revenues — — 76,243 293,024 (80,897 ) 288,370 Operating expenses: Rooms — — — 28,928 — 28,928 Food and beverage — — — 71,978 — 71,978 Other hotel expenses — — 11,827 140,187 (76,132 ) 75,882 Management fees, net — — — 7,130 — 7,130 Total hotel operating expenses — — 11,827 248,223 (76,132 ) 183,918 Entertainment — — — 19,390 (24 ) 19,366 Corporate 63 361 — 7,905 — 8,329 Preopening costs — — — 2,147 — 2,147 Corporate overhead allocation 2,615 — 2,126 — (4,741 ) — Depreciation and amortization — — 14,730 13,936 — 28,666 Total operating expenses 2,678 361 28,683 291,601 (80,897 ) 242,426 Operating income (loss) (2,678 ) (361 ) 47,560 1,423 — 45,944 Interest expense — (16,723 ) — (6 ) — (16,729 ) Interest income — — — 2,753 — 2,753 Loss from joint ventures — — — (2,588 ) — (2,588 ) Other gains and (losses), net — — — 168 — 168 Income (loss) before income taxes (2,678 ) (17,084 ) 47,560 1,750 — 29,548 (Provision) benefit for income taxes — — 365 (2,574 ) — (2,209 ) Equity in subsidiaries’ earnings, net 30,017 — — — (30,017 ) — Net income (loss) $ 27,339 $ (17,084 ) $ 47,925 $ (824 ) $ (30,017 ) $ 27,339 Comprehensive income (loss) $ 27,417 $ (17,084 ) $ 47,925 $ (746 ) $ (30,095 ) $ 27,417 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2017 (in thousands) Parent Issuer Guarantors Non- 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 — — 11,947 141,676 (79,385 ) 74,238 Management fees, net — — — 5,531 — 5,531 Total hotel operating expenses — — 11,947 244,392 (79,385 ) 176,954 Entertainment — — — 16,875 (24 ) 16,851 Corporate 45 406 1 6,957 — 7,409 Preopening — — — 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 28,485 281,270 (83,335 ) 229,067 Operating income (loss) (2,241 ) (406 ) 51,009 (1,387 ) — 46,975 Interest expense — (15,857 ) — (7 ) — (15,864 ) Interest income — — — 2,948 — 2,948 Loss from joint ventures — — — (774 ) — (774 ) Other gains and (losses), net — — — (72 ) — (72 ) 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 CASH FLOWS For the Three Months Ended March 31, 2018 (in thousands) Parent Issuer Guarantors Non- Eliminations Consolidated Net cash provided by (used in) operating activities $ 41,643 $ (57,008 ) $ 29,680 $ 29,613 $ — $ 43,928 Purchases of property and equipment — — (29,681 ) (17,907 ) — (47,588 ) Investment in other joint ventures — — — (1,560 ) — (1,560 ) Other investing activities — — — (2,655 ) — (2,655 ) Net cash used in investing activities — — (29,681 ) (22,122 ) — (51,803 ) Net borrowings under revolving credit facility — 56,500 — — — 56,500 Payment of dividends (41,000 ) — — — — (41,000 ) Payment of tax withholdings for share-based compensation (602 ) — — — — (602 ) Other financing activities — — — (6 ) — (6 ) Net cash provided by (used in) financing activities (41,602 ) 56,500 — (6 ) — 14,892 Net change in cash, cash equivalents, and restricted cash 41 (508 ) (1 ) 7,485 — 7,017 Cash, cash equivalents, and restricted cash, beginning of period 38 759 36 77,877 — 78,710 Cash, cash equivalents, and restricted cash, end of period $ 79 $ 251 $ 35 $ 85,362 $ — $ 85,727 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2017 (in thousands) Parent Issuer Guarantors Non- 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 ) Investment in other joint ventures — — — (925 ) — (925 ) Other investing activities — — — (1,766 ) — (1,766 ) Net cash used in investing activities — — (13,196 ) (43,514 ) — (56,710 ) Net borrowings under revolving credit facility — 34,000 — — — 34,000 Repayments under term loan B — (1,000 ) — — — (1,000 ) 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, cash equivalents and restricted cash 32 (496 ) 1,149 (28,692 ) — (28,007 ) Cash, cash equivalents and restricted cash, beginning of period 28 1,234 23 79,905 — 81,190 Cash, cash equivalents and restricted cash, end of period $ 60 $ 738 $ 1,172 $ 51,213 $ — $ 53,183 |