Information Concerning Guarantor and Non-Guarantor Subsidiaries | 18. 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 RHP Finance Corporation 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 Fifth Amended and Restated Credit Agreement, as amended (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, 2019 (in thousands) Parent Non- Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,633,805 $ 1,500,401 $ — $ 3,134,206 Cash and cash equivalents - unrestricted 30 2,486 10 101,316 — 103,842 Cash and cash equivalents - restricted — — — 65,252 — 65,252 Notes receivable — — — 113,275 — 113,275 Trade receivables, less allowance — — — 90,532 — 90,532 Deferred income tax assets, net — — (413) 32,785 — 32,372 Prepaid expenses and other assets — 13,100 7 101,115 (28,912) 85,310 Intangible assets — — — 227,128 — 227,128 Intercompany receivables, net — — 2,009,211 — (2,009,211) — Investments 1,080,405 2,950,457 710,065 1,893,053 (6,633,980) — Total assets $ 1,080,435 $ 2,966,043 $ 4,352,685 $ 4,124,857 $ (8,672,103) $ 3,851,917 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,952,297 $ — $ 554,664 $ (12,858) $ 2,494,103 Accounts payable and accrued liabilities 25 13,932 7,051 234,341 (10,931) 244,418 Dividends payable 47,207 — — — — 47,207 Deferred management rights proceeds — — — 176,879 — 176,879 Operating lease liabilities — — 102,405 7,436 (5,123) 104,718 Other liabilities — — — 61,850 — 61,850 Intercompany payables, net 598,179 995,358 — 415,674 (2,009,211) — Commitments and contingencies Noncontrolling interest in consolidated joint venture — — — 287,718 — 287,718 Stockholders’ equity: Preferred stock — — — — — — Common stock 514 1 1 2,387 (2,389) 514 Additional paid-in-capital 901,129 408,746 2,895,842 2,662,431 (5,967,019) 901,129 Treasury stock (15,687) — — — — (15,687) Accumulated deficit (420,408) (404,291) 1,347,386 (247,999) (695,096) (420,408) Accumulated other comprehensive loss (30,524) — — (30,524) 30,524 (30,524) Total stockholders' equity 435,024 4,456 4,243,229 2,386,295 (6,633,980) 435,024 Total liabilities and stockholders' equity $ 1,080,435 $ 2,966,043 $ 4,352,685 $ 4,124,857 $ (8,672,103) $ 3,851,917 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2018 (in thousands) Parent Non- Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,646,946 $ 1,502,149 $ — $ 3,149,095 Cash and cash equivalents - unrestricted 81 657 54 102,645 — 103,437 Cash and cash equivalents - restricted — — — 45,652 — 45,652 Notes receivable — — — 122,209 — 122,209 Trade receivables, less allowance — — — 67,923 — 67,923 Deferred income tax assets, net — — (444) 41,001 — 40,557 Prepaid expenses and other assets — 34 — 79,460 (1,254) 78,240 Intangible assets — — — 246,770 — 246,770 Intercompany receivables, net — — 1,895,086 — (1,895,086) — Investments 1,101,740 2,950,457 710,516 1,898,756 (6,661,469) — Total assets $ 1,101,821 $ 2,951,148 $ 4,252,158 $ 4,106,565 $ (8,557,809) $ 3,853,883 LIABILITIES AND STOCKHOLDERS’ EQUITY: Debt and capital lease obligations $ — $ 1,946,699 $ — $ 495,196 $ — $ 2,441,895 Accounts payable and accrued liabilities 50 13,752 7,253 255,089 (1,254) 274,890 Dividends payable 45,019 — — — — 45,019 Deferred management rights proceeds — — — 174,026 — 174,026 Other liabilities — — 100,068 60,975 — 161,043 Intercompany payables, net 587,175 846,478 — 461,433 (1,895,086) — Commitments and contingencies Noncontrolling interest in consolidated joint venture — — — 287,433 — 287,433 Stockholders’ equity: Preferred stock — — — — — — Common stock 513 1 1 2,387 (2,389) 513 Additional paid-in-capital 900,795 499,122 2,895,842 2,668,134 (6,063,098) 900,795 Treasury stock (15,183) — — — — (15,183) Accumulated deficit (388,524) (354,904) 1,248,994 (270,084) (624,006) (388,524) Accumulated other comprehensive loss (28,024) — — (28,024) 28,024 (28,024) Total stockholders' equity 469,577 144,219 4,144,837 2,372,413 (6,661,469) 469,577 Total liabilities and stockholders' equity $ 1,101,821 $ 2,951,148 $ 4,252,158 $ 4,106,565 $ (8,557,809) $ 3,853,883 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended June 30, 2019 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 144,704 $ — $ 144,704 Food and beverage — — — 173,030 — 173,030 Other hotel revenue — — 81,066 53,619 (95,290) 39,395 Entertainment — — — 51,139 (549) 50,590 Total revenues — — 81,066 422,492 (95,839) 407,719 Operating expenses: Rooms — — — 36,099 — 36,099 Food and beverage — — — 90,680 — 90,680 Other hotel expenses — — 12,245 170,159 (91,877) 90,527 Management fees, net — — — 10,399 — 10,399 Total hotel operating expenses — — 12,245 307,337 (91,877) 227,705 Entertainment — — — 33,059 — 33,059 Corporate 62 429 2 7,617 — 8,110 Preopening costs — — — (24) — (24) Corporate overhead allocation 1,014 — 2,948 — (3,962) — Depreciation and amortization — — 16,482 37,071 — 53,553 Total operating expenses 1,076 429 31,677 385,060 (95,839) 322,403 Operating income (loss) (1,076) (429) 49,389 37,432 — 85,316 Interest expense — (24,826) — (8,987) 321 (33,492) Interest income — 150 — 3,141 (321) 2,970 Loss from joint ventures — — — (167) — (167) Other gains and (losses), net — — — (111) — (111) Income (loss) before income taxes (1,076) (25,105) 49,389 31,308 — 54,516 Provision for income taxes — — (8) (8,224) — (8,232) Equity in subsidiaries’ earnings, net 47,360 — — — (47,360) — Net income (loss) $ 46,284 $ (25,105) $ 49,381 $ 23,084 $ (47,360) $ 46,284 Comprehensive income (loss), net of taxes $ 46,382 $ (25,105) $ 49,381 $ 23,182 $ (47,458) $ 46,382 Net income (loss) available to common shareholders $ 49,383 $ (25,105) $ 49,381 $ 23,084 $ (47,360) $ 49,383 Comprehensive income (loss), net of taxes, available to common shareholders $ 49,481 $ (25,105) $ 49,381 $ 23,182 $ (47,458) $ 49,481 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended June 30, 2018 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 121,745 $ — $ 121,745 Food and beverage — — — 141,053 — 141,053 Other hotel revenue — — 76,773 33,376 (81,191) 28,958 Entertainment — — — 42,178 — 42,178 Total revenues — — 76,773 338,352 (81,191) 333,934 Operating expenses: Rooms — — — 30,059 — 30,059 Food and beverage — — — 72,394 — 72,394 Other hotel expenses — — 11,050 142,341 (76,658) 76,733 Management fees, net — — — 8,635 — 8,635 Total hotel operating expenses — — 11,050 253,429 (76,658) 187,821 Entertainment — — — 30,254 — 30,254 Corporate 62 364 2 7,212 — 7,640 Preopening costs — — — 1,525 — 1,525 Corporate overhead allocation 2,495 — 2,038 — (4,533) — Depreciation and amortization — — 15,305 14,690 — 29,995 Total operating expenses 2,557 364 28,395 307,110 (81,191) 257,235 Operating income (loss) (2,557) (364) 48,378 31,242 — 76,699 Interest expense — (19,618) — (7) — (19,625) Interest income — — — 2,766 — 2,766 Income from joint ventures — — — 1,346 — 1,346 Other gains and (losses), net — — — 36 — 36 Income (loss) before income taxes (2,557) (19,982) 48,378 35,383 — 61,222 Provision for income taxes — — (449) (5,227) — (5,676) Equity in subsidiaries’ earnings, net 58,103 — — — (58,103) — Net income (loss) $ 55,546 $ (19,982) $ 47,929 $ 30,156 $ (58,103) $ 55,546 Comprehensive income (loss) $ 55,630 $ (19,982) $ 47,929 $ 30,240 $ (58,187) $ 55,630 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 30, 2019 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 276,916 $ $ 276,916 Food and beverage — — — 344,173 344,173 Other hotel revenue — — 161,476 102,043 (189,969) 73,550 Entertainment — — — 84,928 (1,073) 83,855 Total revenues — — 161,476 808,060 (191,042) 778,494 Operating expenses: Rooms — — — 71,068 — 71,068 Food and beverage — — — 182,039 — 182,039 Other hotel expenses — — 24,297 340,141 (182,972) 181,466 Management fees, net — — — 20,155 — 20,155 Total hotel operating expenses — — 24,297 613,403 (182,972) 454,728 Entertainment — — — 58,753 (53) 58,700 Corporate 125 880 3 16,106 17,114 Preopening costs — — — 2,110 — 2,110 Corporate overhead allocation 2,011 — 6,006 — (8,017) — Depreciation and amortization — — 32,732 73,830 — 106,562 Total operating expenses 2,136 880 63,038 764,202 (191,042) 639,214 Operating income (loss) (2,136) (880) 98,438 43,858 — 139,280 Interest expense — (48,665) — (17,341) 427 (65,579) Interest income — 158 — 6,147 (427) 5,878 Loss from joint ventures — — — (167) — (167) Other gains and (losses), net — — — (252) — (252) Income (loss) before income taxes (2,136) (49,387) 98,438 32,245 — 79,160 Provision for income taxes — — (46) (10,160) — (10,206) Equity in subsidiaries’ earnings, net 71,090 — — — (71,090) — Net income (loss) $ 68,954 $ (49,387) $ 98,392 $ 22,085 $ (71,090) $ 68,954 Comprehensive income (loss), net of taxes $ 69,161 $ (49,387) $ 98,392 $ 22,292 $ (71,297) $ 69,161 Net income (loss) available to common shareholders $ 78,791 $ (49,387) $ 98,392 $ 22,085 $ (71,090) $ 78,791 Comprehensive income (loss), net of taxes, available to common shareholders $ 78,998 $ (49,387) $ 98,392 $ 22,292 $ (71,297) $ 78,998 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 30, 2018 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 229,309 $ — $ 229,309 Food and beverage — — — 273,992 — 273,992 Other hotel revenue — — 153,016 62,614 (162,064) 53,566 Entertainment — — — 65,461 (24) 65,437 Total revenues — — 153,016 631,376 (162,088) 622,304 Operating expenses: Rooms — — — 58,987 — 58,987 Food and beverage — — — 144,372 — 144,372 Other hotel expenses — — 22,877 282,528 (152,790) 152,615 Management fees, net — — — 15,765 — 15,765 Total hotel operating expenses — — 22,877 501,652 (152,790) 371,739 Entertainment — — — 49,644 (24) 49,620 Corporate 125 725 2 15,117 — 15,969 Preopening costs — — — 3,672 — 3,672 Corporate overhead allocation 5,110 — 4,164 — (9,274) — Depreciation and amortization — — 30,035 28,626 — 58,661 Total operating expenses 5,235 725 57,078 598,711 (162,088) 499,661 Operating income (loss) (5,235) (725) 95,938 32,665 — 122,643 Interest expense — (36,341) — (13) — (36,354) Interest income — — — 5,519 — 5,519 Loss from joint ventures — — — (1,242) — (1,242) Other gains and (losses), net — — — 204 — 204 Income (loss) before income taxes (5,235) (37,066) 95,938 37,133 — 90,770 Provision for income taxes — — (84) (7,801) — (7,885) Equity in subsidiaries’ earnings, net 88,120 — — — (88,120) — Net income (loss) $ 82,885 $ (37,066) $ 95,854 $ 29,332 $ (88,120) $ 82,885 Comprehensive income (loss) $ 83,047 $ (37,066) $ 95,854 $ 29,494 $ (88,282) $ 83,047 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 30, 2019 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 94,549 $ (921) $ 17,768 $ 27,228 $ — $ 138,624 Purchases of property and equipment — — (17,812) (51,262) — (69,074) Collection of notes receivable — — — 10,446 — 10,446 Other investing activities — — — (2,282) — (2,282) Net cash used in investing activities — — (17,812) (43,098) — (60,910) Net borrowings under revolving credit facility — 4,000 — — — 4,000 Repayments under term loan B — (1,250) — — — (1,250) Borrowings under Gaylord Rockies construction and mezzanine loans — — — 37,653 — 37,653 Deferred financing costs paid — — — (27) — (27) Payment of dividends (90,724) — — — — (90,724) Distribution from consolidated joint venture to noncontrolling interest partners — — — (10,591) — (10,591) Payment of tax withholdings for share-based compensation (3,876) — — — — (3,876) Other financing activities — — — 7,106 — 7,106 Net cash provided by (used in) financing activities (94,600) 2,750 — 34,141 — (57,709) Net change in cash, cash equivalents, and restricted cash (51) 1,829 (44) 18,271 — 20,005 Cash, cash equivalents, and restricted cash, beginning of period 81 657 54 148,297 — 149,089 Cash, cash equivalents, and restricted cash, end of period $ 30 $ 2,486 $ 10 $ 166,568 $ — $ 169,094 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 30, 2018 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 88,925 $ (78,374) $ 39,783 $ 81,381 $ — $ 131,715 Purchases of property and equipment — — (39,789) (55,564) — (95,353) Purchase of remaining interest in Opry City Stage — — — (3,948) — (3,948) Other investing activities — — — (6,886) — (6,886) Net cash used in investing activities — — (39,789) (66,398) — (106,187) Net borrowings under revolving credit facility — 80,500 — — — 80,500 Repayments under term loan B — (1,250) — — — (1,250) Deferred financing costs paid — (637) — — — (637) Payment of dividends (85,110) — — — — (85,110) Payment of tax withholdings for share-based compensation (3,771) — — — — (3,771) Other financing activities — — — (10) — (10) Net cash provided by (used in) financing activities (88,881) 78,613 — (10) — (10,278) Net change in cash, cash equivalents, and restricted cash 44 239 (6) 14,973 — 15,250 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 $ 82 $ 998 $ 30 $ 92,850 $ — $ 93,960 |