Information Concerning Guarantor and Non-Guarantor Subsidiaries | 18. INFORMATION CONCERNING GUARANTOR AND NON-GUARANTOR SUBSIDIARIES: The Company’s $400 million 5% senior notes and $700 million 4.75% senior notes were each issued by the Operating Partnership and RHP Finance Corporation, a Delaware 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 credit facility, 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 $400 million 5% senior notes and $700 million 4.75% 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, 2020 (in thousands) Parent Non- Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,641,355 $ 1,488,622 $ — $ 3,129,977 Cash and cash equivalents - unrestricted 22 583,352 48 78,734 — 662,156 Cash and cash equivalents - restricted — — — 64,501 — 64,501 Notes receivable — — — 99,900 — 99,900 Trade receivables, less allowance — — — 78,952 — 78,952 Prepaid expenses and other assets — 58 26 126,170 (14,018) 112,236 Intangible assets — — — 197,080 — 197,080 Intercompany receivables, net — — 2,142,311 — (2,142,311) — Investments 953,898 2,949,445 708,341 2,040,163 (6,651,847) — Total assets $ 953,920 $ 3,532,855 $ 4,492,081 $ 4,174,122 $ (8,808,176) $ 4,344,802 LIABILITIES AND EQUITY: Debt and finance lease obligations $ — $ 2,158,122 $ — $ 793,766 $ — $ 2,951,888 Accounts payable and accrued liabilities 62 27,401 9,247 210,829 (7,226) 240,313 Dividends payable 53,037 — — — — 53,037 Deferred management rights proceeds — — — 174,558 — 174,558 Operating lease liabilities — — 105,877 7,840 (6,792) 106,925 Deferred income tax liabilities, net — — 413 187 — 600 Other liabilities — 9,878 — 84,556 — 94,434 Intercompany payables, net 340,800 1,553,804 — 247,707 (2,142,311) — Total liabilities 393,899 3,749,205 115,537 1,519,443 (2,156,329) 3,621,755 Commitments and contingencies Noncontrolling interest in consolidated joint venture — — — 163,026 — 163,026 Stockholders’ equity: Preferred stock — — — — — — Common stock 550 1 1 2,387 (2,389) 550 Additional paid-in-capital 1,185,885 266,031 2,894,831 2,843,451 (6,004,313) 1,185,885 Treasury stock (17,872) — — — — (17,872) Accumulated deficit (545,104) (472,504) 1,481,712 (300,625) (708,583) (545,104) Accumulated other comprehensive loss (63,438) (9,878) — (53,560) 63,438 (63,438) Total stockholders' equity 560,021 (216,350) 4,376,544 2,491,653 (6,651,847) 560,021 Total liabilities and equity $ 953,920 $ 3,532,855 $ 4,492,081 $ 4,174,122 $ (8,808,176) $ 4,344,802 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2019 (in thousands) Parent Non- Guarantor Issuer Guarantors Guarantors Eliminations Consolidated ASSETS: Property and equipment, net of accumulated depreciation $ — $ — $ 1,632,744 $ 1,497,508 $ — $ 3,130,252 Cash and cash equivalents - unrestricted 29 200,534 3 161,864 — 362,430 Cash and cash equivalents - restricted — — — 57,966 — 57,966 Notes receivable — — — 110,135 — 110,135 Trade receivables, less allowance — — — 70,768 — 70,768 Deferred income tax assets, net — — (413) 26,372 — 25,959 Prepaid expenses and other assets — 12,390 3 118,301 (6,849) 123,845 Intangible assets — — — 207,113 — 207,113 Intercompany receivables, net — — 2,113,481 — (2,113,481) — Investments 1,050,955 2,949,445 708,588 2,077,984 (6,786,972) — Total assets $ 1,050,984 $ 3,162,369 $ 4,454,406 $ 4,328,011 $ (8,907,302) $ 4,088,468 LIABILITIES AND EQUITY: Debt and finance lease obligations $ — $ 1,766,675 $ — $ 793,293 $ — $ 2,559,968 Accounts payable and accrued liabilities 50 13,738 6,996 244,734 (603) 264,915 Dividends payable 50,711 — — — — 50,711 Deferred management rights proceeds — — — 175,332 — 175,332 Operating lease liabilities — — 104,742 7,835 (6,246) 106,331 Other liabilities — — — 64,971 — 64,971 Intercompany payables, net 355,494 1,514,770 — 243,217 (2,113,481) — Total liabilities 406,255 3,295,183 111,738 1,529,382 (2,120,330) 3,222,228 Commitments and contingencies Noncontrolling interest in consolidated joint venture — — — 221,511 — 221,511 Stockholders’ equity: Preferred stock — — — — — — Common stock 549 1 1 2,387 (2,389) 549 Additional paid-in-capital 1,185,168 315,680 2,894,830 2,843,450 (6,053,960) 1,185,168 Treasury stock (17,315) — — — — (17,315) Accumulated deficit (495,514) (452,303) 1,447,837 (236,752) (758,782) (495,514) Accumulated other comprehensive loss (28,159) 3,808 — (31,967) 28,159 (28,159) Total stockholders' equity 644,729 (132,814) 4,342,668 2,577,118 (6,786,972) 644,729 Total liabilities and equity $ 1,050,984 $ 3,162,369 $ 4,454,406 $ 4,328,011 $ (8,907,302) $ 4,088,468 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2020 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 106,128 $ — $ 106,128 Food and beverage — — — 145,750 — 145,750 Other hotel revenue — — 64,741 48,634 (79,582) 33,793 Entertainment — — — 27,898 (539) 27,359 Total revenues — — 64,741 328,410 (80,121) 313,030 Operating expenses: Rooms — — — 32,308 — 32,308 Food and beverage — — — 83,811 — 83,811 Other hotel expenses — — 12,442 155,067 (77,035) 90,474 Management fees, net — — — 5,492 — 5,492 Total hotel operating expenses — — 12,442 276,678 (77,035) 212,085 Entertainment — — — 29,346 — 29,346 Corporate 63 376 1 7,696 — 8,136 Preopening costs — — — 801 — 801 Corporate overhead allocation 979 — 2,107 — (3,086) — Gain on sale of assets — — — (1,261) — (1,261) Credit loss on held-to-maturity securities — — — 5,828 — 5,828 Depreciation and amortization — — 16,316 37,029 — 53,345 Total operating expenses 1,042 376 30,866 356,117 (80,121) 308,280 Operating income (loss) (1,042) (376) 33,875 (27,707) — 4,750 Interest expense — (20,401) — (9,008) 51 (29,358) Interest income — 576 — 1,846 (51) 2,371 Loss from unconsolidated joint ventures — — — (1,895) — (1,895) Other gains and (losses), net — — — 195 — 195 Income (loss) before income taxes (1,042) (20,201) 33,875 (36,569) — (23,937) Provision for income taxes — — — (26,799) — (26,799) Equity in subsidiaries’ losses, net (49,694) — — — 49,694 — Net income (loss) $ (50,736) $ (20,201) $ 33,875 $ (63,368) $ 49,694 $ (50,736) Comprehensive income (loss), net of taxes $ (88,173) $ (33,887) $ 33,875 $ (87,119) $ 87,131 $ (88,173) Net income (loss) available to common shareholders $ (46,516) $ (20,201) $ 33,875 $ (63,368) $ 49,694 $ (46,516) Comprehensive income (loss), net of taxes, available to common shareholders $ (75,344) $ (33,887) $ 33,875 $ (74,290) $ 74,302 $ (75,344) RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 31, 2019 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantors Eliminations Consolidated Revenues: Rooms $ — $ — $ — $ 132,212 $ — $ 132,212 Food and beverage — — — 171,143 — 171,143 Other hotel revenue — — 80,410 48,424 (94,679) 34,155 Entertainment — — — 33,789 (524) 33,265 Total revenues — — 80,410 385,568 (95,203) 370,775 Operating expenses: Rooms — — — 34,969 — 34,969 Food and beverage — — — 91,359 — 91,359 Other hotel expenses — — 12,052 169,982 (91,095) 90,939 Management fees, net — — — 9,756 — 9,756 Total hotel operating expenses — — 12,052 306,066 (91,095) 227,023 Entertainment — — — 25,694 (53) 25,641 Corporate 63 451 1 8,489 — 9,004 Preopening costs — — — 2,134 — 2,134 Corporate overhead allocation 997 — 3,058 — (4,055) — Depreciation and amortization — — 16,250 36,759 — 53,009 Total operating expenses 1,060 451 31,361 379,142 (95,203) 316,811 Operating income (loss) (1,060) (451) 49,049 6,426 — 53,964 Interest expense — (23,839) — (8,354) 106 (32,087) Interest income — 8 — 3,006 (106) 2,908 Other gains and (losses), net — — — (141) — (141) Income (loss) before income taxes (1,060) (24,282) 49,049 937 — 24,644 Provision for income taxes — — (38) (1,936) — (1,974) Equity in subsidiaries’ earnings, net 23,730 — — — (23,730) — Net income (loss) $ 22,670 $ (24,282) $ 49,011 $ (999) $ (23,730) $ 22,670 Comprehensive income (loss) $ 22,779 $ (24,282) $ 49,011 $ (890) $ (23,839) $ 22,779 Net income (loss) available to common shareholders $ 29,408 $ (24,282) $ 49,011 $ (999) $ (23,730) $ 29,408 Comprehensive income (loss), net of taxes, available to common shareholders $ 29,517 $ (24,282) $ 49,011 $ (890) $ (23,839) $ 29,517 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2020 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 51,733 $ (15,826) $ 23,063 $ (54,299) $ — $ 4,671 Purchases of property and equipment — — (23,018) (20,150) — (43,168) Investment in other joint ventures — — — (3,090) — (3,090) Other investing activities — — — 1,004 — 1,004 Net cash used in investing activities — — (23,018) (22,236) — (45,254) Net borrowings under revolving credit facility — 400,000 — — — 400,000 Repayments under term loan B — (1,250) — — — (1,250) Deferred financing costs paid — (106) — — (106) Payment of dividends (50,078) — — — — (50,078) Payment of tax withholdings for share-based compensation (1,631) — — — — (1,631) Other financing activities (31) — — (60) — (91) Net cash provided by (used in) financing activities (51,740) 398,644 — (60) — 346,844 Net change in cash, cash equivalents, and restricted cash (7) 382,818 45 (76,595) — 306,261 Cash, cash equivalents, and restricted cash, beginning of period 29 200,534 3 219,830 — 420,396 Cash, cash equivalents, and restricted cash, end of period $ 22 $ 583,352 $ 48 $ 143,235 $ — $ 726,657 RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2019 Parent Non- (in thousands) Guarantor Issuer Guarantors Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 48,198 $ (8,415) $ 7,077 $ 7,700 $ — $ 54,560 Purchases of property and equipment — — (7,083) (41,790) — (48,873) Investment in other joint ventures — — — (102) — (102) Other investing activities — — — (127) — (127) Net cash used in investing activities — — (7,083) (42,019) — (49,102) Net borrowings under revolving credit facility — 10,000 — — — 10,000 Borrowings under Gaylord Rockies construction and mezzanine loans — — — 28,897 — 28,897 Payment of dividends (44,420) — — — — (44,420) Payment of tax withholdings for share-based compensation (3,813) — — — — (3,813) Other financing activities — — — 1,605 — 1,605 Net cash provided by (used in) financing activities (48,233) 10,000 — 30,502 — (7,731) Net change in cash, cash equivalents, and restricted cash (35) 1,585 (6) (3,817) — (2,273) 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 $ 46 $ 2,242 $ 48 $ 144,480 $ — $ 146,816 |