Attached files

file filename
8-K - FORM 8-K - Ryman Hospitality Properties, Inc.g26031e8vk.htm
Exhibit 99.1
(GAYLORD ENTERTAINMENT LOGO)
GAYLORD ENTERTAINMENT COMPANY REPORTS FOURTH QUARTER AND FULL
YEAR 2010 RESULTS
Gaylord Opryland successfully reopens within timeline and budget —
Adjusted Gaylord Hotels Total RevPAR (excluding Gaylord Opryland, but including the Radisson)
increased 8.7 percent in the Fourth Quarter of 2010 —
— Advance group bookings remain strong —
NASHVILLE, Tenn. (February 8, 2011) — Gaylord Entertainment Co. (NYSE: GET) today reported its financial results for the fourth quarter and full year ended December 31, 2010. Highlights from the fourth quarter and full year ended December 31, 2010 include:
    Consolidated revenue decreased 13.5 percent to $213.3 million in the fourth quarter of 2010 from $246.6 million in the same period last year, and included the impact of the temporary closure of Gaylord Opryland and the closure’s impact on certain of the Company’s other Nashville-based assets due to the flood damage suffered on May 3, 2010. For the full year 2010, consolidated revenue decreased 11.8 percent to $770.0 million from $872.8 million in the prior year. Adjusted Gaylord Hotels total revenue (which excludes Gaylord Opryland, but includes the Radisson) increased 8.7 percent to $161.2 million in the fourth quarter of 2010 compared to $148.3 million in the prior-year quarter. For the full year 2010, Adjusted Gaylord Hotels total revenue increased 7.3 percent to $608.8 million.
 
    Adjusted Gaylord Hotels revenue per available room1 (“RevPAR”) increased 0.5 percent and Adjusted Gaylord Hotels total revenue per available room2 (“Total RevPAR”) increased 8.7 percent in the fourth quarter of 2010 compared to the fourth quarter of 2009. For the full year 2010, Adjusted Gaylord Hotels RevPAR and Total RevPAR increased 3.9 percent and 7.3 percent, respectively, compared to 2009. Adjusted Gaylord Hotels Total RevPAR for the fourth quarter of 2010 included attrition and cancellation fees of $2.0 million collected during the quarter compared to $4.3 million collected in the prior-year quarter. For the full year 2010,


 

2

      Adjusted Gaylord Hotels attrition and cancellation fee collections totaled $8.4 million compared to $20.6 million in the prior year.
 
    Loss from continuing operations was $32.5 million, or a loss of $0.68 per diluted share (based on 47.7 million weighted average shares outstanding) in the fourth quarter of 2010 compared to a loss from continuing operations of $0.5 million, or a loss of $0.01 per diluted share, in the prior-year quarter (based on 47.0 million weighted average shares outstanding). For the full year 2010, loss from continuing operations was $92.2 million, or $1.95 per diluted share (based on 47.3 million weighted average shares outstanding), compared to income from continuing operations of $7.1 million in the full year 2009, or $0.17 per diluted share (based on 42.7 million weighted average shares outstanding). Loss from continuing operations in the fourth quarter of 2010 included $5.0 million in pre-tax casualty loss expenses associated with the flood damage at the Company’s Nashville properties, as well as $23.6 million in preopening costs associated with efforts to reopen the Nashville properties. Loss from continuing operations for the full year 2010 included $42.3 million in pre-tax casualty loss expenses and $55.3 million in preopening costs. Casualty loss and preopening costs have been segregated from the normal operating costs of the Company and presented separately in the accompanying financial information. Loss from continuing operations in the fourth quarter of 2009 included a pre-tax $6.0 million loss on the purchase and redemption of portions of the Company’s senior notes. Income from continuing operations for full year 2009 included a pre-tax $18.7 million gain on the purchase and redemption of portions of the Company’s senior notes and a $3.6 million payment received in connection with a tax increment financing (“TIF”) arrangement related to the Ryman Auditorium, partially offset by $7.9 million in pre-tax severance costs associated with the Company’s cost-containment initiatives.
 
    Adjusted EBITDA3, which includes casualty loss and preopening costs, was a loss of $0.3 million in the fourth quarter of 2010 compared to income of $52.0 million in the prior-year quarter. For the full year 2010, Adjusted EBITDA was $39.6 million compared to $173.4 million in the prior year.
 
    Consolidated Cash Flow4 (“CCF”) decreased 49.1 percent to $27.6 million in the fourth quarter of 2010 compared to $54.1 million in the same period last year. CCF for the full year 2010 decreased by 21.8 percent from 2009 to $149.0 million. CCF for the 2010 year included approximately $2.8 million in expense associated with amendments to certain executives’ restricted stock unit agreements. CCF for the full year 2009 included $7.4 million in severance costs, partially offset by a $3.6 million gain under the Ryman TIF arrangement.


 

3

    Gaylord Hotels (including Gaylord Opryland) gross advance group bookings in the fourth quarter of 2010 for all future periods were 772,845 room nights, an increase of 4.6 percent when compared to the same period last year. Net of attrition and cancellations, advance bookings in the fourth quarter of 2010 for all future periods were 639,567 room nights, an increase of 41.2 percent when compared to the same period last year.
Colin V. Reed, chairman and chief executive officer of Gaylord Entertainment, stated, “2010 was unlike any other year we have managed through, but we ended the year in a very good position posting good growth in Adjusted Gaylord Hotels RevPAR, Total RevPAR and CCF. Our results were especially noteworthy given our prior year performance relative to our peers which created a more challenging comparison. In addition, we successfully overcame the challenges presented by the Nashville flood and reopened Gaylord Opryland on time and within our original budget. The reopening was met with rave customer reviews and drove extraordinarily high levels of customer traffic in the weeks that followed, which was handled efficiently and professionally by our wonderful STARS.
“Advance bookings in the fourth quarter were especially encouraging as our brand booked just over 772,000 gross advance room nights, an increase over a standout fourth quarter last year. For the full year, we booked over 2.2 million gross advance room nights for all future periods and we closed the year with over 5.1 million net room nights booked for all future years. We are confident that our business is well positioned for the future.”
Segment Operating Results
Hospitality
Key components of the Company’s hospitality segment performance in the fourth quarter and full year of 2010 include:
    Adjusted Gaylord Hotels RevPAR increased 0.5 percent to $114.95 in the fourth quarter of 2010 compared to $114.34 in the prior-year quarter. Adjusted Gaylord Hotels Total RevPAR increased 8.7 percent to $335.90 in the fourth quarter compared to $309.12 in the prior-year quarter. Adjusted Gaylord Hotels RevPAR increased 3.9 percent to $122.24 for the full year of 2010 compared to $117.68 for the full year of 2009. Adjusted Gaylord Hotels Total RevPAR increased 7.3 percent to $319.76 for the full year of 2010 compared to $297.89 for the full year of 2009.
 
    Adjusted Gaylord Hotels CCF increased 2.6 percent in the fourth quarter to $37.3 million compared to $36.3 million in the prior-year quarter. Adjusted Gaylord Hotels CCF Margin4 decreased 140 basis points to 23.1 percent in the fourth quarter of 2010 compared to 24.5 percent


 

4

      for the same period last year. Adjusted Gaylord Hotels CCF increased 5.6 percent for the full year of 2010 to $166.9 million compared to $158.0 million for the full year of 2009. Adjusted Gaylord Hotels CCF Margin decreased 50 basis points to 27.4 percent for the full year of 2010 compared to 27.9 percent for the full year of 2009.
 
    Adjusted Gaylord Hotels attrition that occurred for groups that traveled in the fourth quarter of 2010 was 11.9 percent of the agreed-upon room block compared to 14.7 percent for the same period in 2009. Adjusted Gaylord Hotels in-the-year for-the-year cancellations in the fourth quarter of 2010 totaled 2,603 room nights compared to 5,256 in the same period of 2009. Adjusted Gaylord Hotels attrition and cancellation fee collections totaled $2.0 million in the fourth quarter of 2010 compared to $4.3 million for the same period in 2009. Adjusted Gaylord Hotels attrition that occurred for groups that traveled in the full year of 2010 was 11.9 percent of the agreed-upon room block compared to 16.9 percent for the full year of 2009. Adjusted Gaylord Hotels in-the-year for-the-year cancellations for the full year of 2010 totaled 41,637 room nights compared to 82,986 for the full year of 2009. Adjusted Gaylord Hotels attrition and cancellation fee collections totaled $8.4 million for the full year of 2010 compared to $20.6 million for the full year of 2009. Total Gaylord Hotels, including Gaylord Opryland, collected $9.4 million in attrition and cancellation fees in 2010 compared to $27.7 million in 2009.
At the property level, Gaylord Palms posted revenue of $41.0 million in the fourth quarter of 2010, a 1.8 percent decrease compared to $41.7 million in the prior-year quarter, driven primarily by a 13.7 percent decrease in Average Daily Rate (“ADR”) and a $1.2 million decrease in attrition and cancellation revenue. Full year 2010 revenue of $156.4 million represented a 0.5 percent decrease compared to $157.2 million in 2009. Occupancy for the fourth quarter increased 10.6 percentage points largely driven by an increase in group business. Occupancy for the full year of 2010 was up 7.0 percentage points compared to the full year 2009. ADR declined 13.7 percent compared to the fourth quarter of 2009, as rates in the Orlando market remained under pressure. ADR for the full year of 2010 declined 11.0 percent compared to the full year of 2009. Fourth quarter 2010 RevPAR decreased 0.3 percent to $115.09 compared to $115.47 in the prior-year quarter, as the increase in occupancy was offset by the decline in rate. Full year 2010 RevPAR decreased 1.7 percent to $116.00 compared to $118.01 in the full year of 2009. Total RevPAR in the fourth quarter of 2010 decreased 1.8 percent to $316.68 compared to $322.50 in the prior-year quarter. In the full year of 2010, Total RevPAR decreased 0.5 percent to $304.75 compared to $306.34 in the full year of 2009. CCF in the fourth quarter of 2010 decreased to $8.7 million compared to $11.1 million in the prior-year quarter, resulting in a CCF Margin of 21.2 percent, a 550 basis point decrease compared to 26.7 percent in the prior-year quarter, driven by the decline in ADR and attrition


 

5

and cancellation revenue. For the full year, CCF decreased 9.7 percent to $40.4 million compared to $44.7 million in 2009, resulting in a CCF Margin of 25.8 percent, a 260 basis point decrease compared to 28.4 percent in the full year of 2009.
Gaylord Texan revenue was $55.8 million in the fourth quarter of 2010, an increase of 16.5 percent from $47.9 million in the prior-year quarter, driven by increases in transient and group ADR, occupancy, and outside-the-room revenue. For the full year, revenue increased 12.2 percent to $192.2 million from $171.4 million. Occupancy for the fourth quarter of 2010 increased by 3.2 percentage points compared to the fourth quarter of 2009, and for the full year was up 6.1 percentage points. RevPAR in the fourth quarter of 2010 increased 11.2 percent to $121.61 compared to $109.37 in the prior-year quarter due to the increase in ADR and occupancy. Total RevPAR increased 16.5 percent in the fourth quarter of 2010 to $401.30 compared to $344.48 in the prior-year quarter, driven by the increase in ADR, occupancy, and food and beverage revenue. RevPAR in the full year of 2010 increased 8.9 percent to $119.27 when compared to $109.49 in the prior full year due to the increase in occupancy. Total RevPAR increased 12.1 percent in the full year of 2010 to $348.46 compared to $310.74 in the prior year, driven by an increase in occupancy and food and beverage revenue. CCF increased 19.4 percent to $17.9 million in the fourth quarter of 2010, versus $15.0 million in the prior-year quarter, resulting in a 32.0 percent CCF Margin, a 70 basis point increase over the prior-year quarter. Full year CCF increased 23.0 percent to $63.0 million versus $51.3 million in the prior year, resulting in a 32.8 percent CCF Margin, a 290 basis point increase over the prior year.
Gaylord National generated revenue of $62.7 million in the fourth quarter of 2010, a 10.5 percent increase when compared to the prior-year quarter of $56.8 million, due to an increase in occupancy and outside-the-room spending. Revenue for the full year of 2010 was $254.1 million as compared to $231.3 million for the full year 2009. Occupancy for the fourth quarter of 2010 was up 4.4 percentage points to 65.6 percent when compared to 61.2 percent in the prior-year quarter, driven by an increase in group and transient rooms. RevPAR in the fourth quarter of 2010 decreased 4.7 percent to $119.77 when compared to $125.64 in the prior-year quarter, driven by a decline in ADR. Total RevPAR increased 10.5 percent to $341.57 in the fourth quarter of 2010 when compared to $309.06 in the prior-year quarter. Total RevPAR in the fourth quarter of 2010 was driven by increases in group banquet spending and by increased volume at our holiday attractions. RevPAR in the full year 2010 increased 5.7 percent to $140.69 when compared to $133.16 in the prior full year. Total RevPAR increased 9.8 percent in the full year of 2010 to $348.80 compared to $317.54 in the prior year. CCF increased 6.3 percent to $10.3 million in the fourth quarter of 2010 when compared to $9.7 million in the prior-year quarter. CCF in the fourth quarter of 2010 included


 

6

$0.5 million in severance expense compared to $0.1 million in the prior-year quarter. CCF Margin decreased 60 basis points to 16.4 percent in the fourth quarter when compared to 17.0 percent in the prior-year quarter. In addition to the impact of severance expense, CCF margin was also impacted by labor expense incurred from union contracts which were not a factor in the fourth quarter of 2009. Full year CCF increased 3.5 percent to $62.3 million versus $60.3 million in the prior year, resulting in a 24.5 percent CCF Margin, a 150 basis point decrease from the prior year.
The results for Gaylord Opryland for the fourth quarter and the full year include only the periods during which the property was open and do not include the temporary closure from May 3 through November 14 due to the flood. Gaylord Opryland generated revenue of $37.7 million in the fourth quarter of 2010, a 54.5 percent decrease compared to $82.7 million in the prior-year quarter. Full year 2010 revenue of $113.3 million represented a 54.1 percent decrease compared to $247.1 million in 2009. Occupancy for the quarter decreased 12.1 percentage points compared to the prior-year quarter and decreased 1.1 percentage points for the full year, due to effects from the temporary closure of the property due to flood-related damage. Fourth quarter RevPAR decreased 19.1 percent to $94.43 compared to $116.72 in the same period last year. Total RevPAR decreased 10.9 percent to $278.36 in the fourth quarter of 2010 compared to $312.30 in the prior-year quarter. For the full year 2010, RevPAR decreased 5.3 percent to $94.41 and Total RevPAR was approximately flat at $234.27. CCF decreased 90.1 percent to $2.5 million for the fourth quarter, versus $25.3 million in the prior-year quarter. For the quarter, CCF margin decreased 2,390 basis points over the prior-year quarter to 6.7 percent, largely due to the reopening and the inaugural year of a new holiday attraction. Full year 2010 CCF decreased 65.8 percent to $21.4 million, primarily due to the flood. CCF margin for the year was 18.9 percent, a decline of 640 basis points compared to 25.3 percent for the full year of 2009. The decrease in revenue and CCF was due to the property being closed from May 3 through November 14, 2010 due to flood-related damage.
Reed continued, “The successful reopening of the Gaylord Opryland was an exceptional event for our company, our customers, and the city of Nashville. I am proud of the efforts put forth by our STARS and we have seen their hard work translate into increased advance room night bookings. As a result, the property is entering 2011 well positioned for a strong year.”
Opry and Attractions
Opry and Attractions segment revenue decreased 8.8 percent to $14.2 million in the fourth quarter of 2010, compared to $15.6 million in the year-ago quarter. For the full year, revenue decreased to $46.9 million as compared to $58.6 million for the prior year. The segment’s CCF decreased to $2.2 million in the fourth


 

7

quarter of 2010 from $3.4 million in the prior-year quarter. For the full year of 2010, the segment’s CCF decreased to $6.1 million from $13.6 million in the prior year. Opry and Attractions revenue and CCF in the fourth quarter and full year of 2010 was impacted by the flood damage and temporary closure of certain of Gaylord’s Nashville assets, and a reduction in visitor volume due to the closure of Gaylord Opryland. Full year 2009 CCF was impacted by a $3.6 million gain recorded from the TIF payment related to the Ryman Auditorium.
Corporate and Other
Corporate and Other operating loss totaled $15.3 million in the fourth quarter of 2010 compared to an operating loss of $14.9 million in the same period last year. For the full year, the segment reported an operating loss of $61.3 million compared to an operating loss of $60.4 million in the prior year. Corporate and Other CCF in the fourth quarter of 2010 declined $1.1 million to a loss of $12.5 million compared to a loss of $11.4 million in the same period last year. For the full year, CCF decreased 12.8 percent to a loss of $49.6 million compared to a loss of $44.0 million in 2009. CCF for the 2010 year included approximately $2.8 million in expense associated with amendments to certain executives’ restricted stock unit agreements. CCF for the full year 2009 included $3.6 million in severance costs and $1.9 million in costs associated with the resolution of a potential proxy contest.
Casualty Loss
Casualty loss expense as a result of the flooding totaled $5.0 million for the fourth quarter of 2010 and $92.3 million for the full year of 2010. The full year 2010 impact was partially offset by $50.0 million in insurance proceeds. The $5.0 million amount included $2.2 million in non-cash impairment expense related to the write-off of flood-damaged assets. Casualty loss CCF in the fourth quarter of 2010 was a loss of $2.7 million and for the full year of 2010 was a gain of $2.9 million. The CCF impact of the casualty loss was favorable for the full year of 2010, as the calculation of CCF excludes non-cash impairment expense and preopening expense and includes the impact of insurance claim proceeds. For the full year, expenses included $45.0 million in non-cash impairment charges, $19.4 million in site remediation, $4.8 million in non-capitalized repairs, $3.7 million of other flood-related casualty losses and $19.4 million of continuing costs related to the flood-impacted businesses, partially offset by $50.0 million in insurance proceeds. The total repair and remediation costs at the Company’s Nashville properties in 2010 came in at the low end of the projected $215.0 million to $225.0 million range, and preopening costs at the Gaylord Opryland came in under the projected $57.0 to $62.0 million range. While several flood-related projects remain to be completed in 2011, the Company anticipates


 

8

that net of tax refunds, insurance proceeds, and the cost of projects slated for the property prior to the flood, the net cash impact of the flood will be approximately $150 million.
The Company has determined it will move forward with a $12.0 million enhancement to its existing Nashville flood protection system in an effort to provide 500-year flood protection for the Gaylord Opryland Hotel. The Company has worked with engineers to design the enhancements to be aesthetically pleasing and sensitive to adjacent property owners. The project will commence in the spring of 2011 and should be complete in the spring of 2012.
Development Update
Gaylord Entertainment’s planned resort and convention hotel in Mesa, Arizona remains in the very early stages of planning, and specific details of the property and budget have not yet been determined. The Company anticipates that any expenditure associated with the project will not have a material financial impact in the near-term. With Gaylord Opryland now reopen, the Company is increasing its efforts to identify and evaluate opportunities for new unit growth.
Liquidity
As of December 31, 2010, the Company had long-term debt outstanding, including current portion, of $1,159.2 million and unrestricted cash of $124.4 million. At the end of 2010, $300.0 million of borrowings were undrawn under the Company’s $1.0 billion credit facility, and the lending banks had issued $8.6 million in letters of credit, which left $291.4 million of availability under the credit facility.
Outlook
The following business performance outlook is based on current information as of February 8, 2011. The Company does not expect to update the guidance provided below before next quarter’s earnings release. However, the Company may update its full business outlook or any portion thereof at any time for any reason.
Reed concluded, “We remain confident that we are well positioned for 2011, and the increases we have seen in outside-the-room spending, advance bookings, future rate on the books, and occupancy all support our positive outlook. We believe that 2011 will be an exciting time for our business as we anticipate that the hospitality environment will continue to improve.


 

9

“Given our performance thus far and the room nights we have secured for 2011, we are reiterating our consolidated 2011 guidance for Adjusted Gaylord Hotels (which excludes Gaylord Opryland, but includes the Radisson) as a RevPAR increase of 7.5 to 9.5 percent and a Total RevPAR increase of 6.5 to 8.5 percent year-over-year. We are reiterating 2011 guidance for Gaylord Opryland as a RevPAR increase of 13.0 to 15.0 percent and a Total RevPAR increase of 9.0 to 11.0 percent year-over-year. It is important to note that the RevPAR and Total RevPAR growth guidance for Gaylord Opryland is based on a partial year of operation in 2010 due to the flooding in May. Shifting to CCF guidance, as occupancy levels have continued to rise, we have been successful in prudently managing our costs and driving solid profitability margins. Based on our performance, we are reiterating full year 2011 CCF guidance for Adjusted Gaylord Hotels (which excludes Gaylord Opryland, but includes the Radisson) of $178-$185 million. This includes the impact of a rooms renovation at Gaylord Palms which will result in approximately 39,900 room nights being out of service for 2011. For Gaylord Opryland we are reiterating 2011 CCF guidance of $73-$77 million. Our 2011 CCF guidance for Opry and Attractions is $12-$14 million and Corporate & Other guidance for CCF in 2011 is a loss of $(48)-$(46) million.”
         
    Full Year
    2011 Guidance
 
Consolidated Cash Flow
       
Adjusted Gaylord Hotels
  $178 – 185 Million
Gaylord Opryland
  $73 – 77 Million
Opry and Attractions
  $12 – 14 Million
Corporate and Other
  $(48 – 46) Million
 
   
Totals
  $215 – 230 Million
 
       
Adjusted Gaylord Hotels RevPAR
    7.5% - 9.5 %
Adjusted Gaylord Hotels Total RevPAR
    6.5% - 8.5 %
 
       
Gaylord Opryland RevPAR
    13.0% - 15.0 %
Gaylord Opryland Total RevPAR
    9.0% - 11.0 %
Note: Adjusted Gaylord Hotels in the guidance table above excludes Gaylord Opryland, but includes the Radisson; additionally, the guidance above assumes 39,900 room nights out of service in 2011 due to the renovation of rooms at Gaylord Palms and 14,240 room nights out of service in 2011 due to the renovation of rooms at the Radisson located in Nashville.


 

10

Webcast and Replay
Gaylord Entertainment will hold a conference call to discuss this release today at 10:00 a.m. ET. Investors can listen to the conference call over the Internet at www.gaylordentertainment.com. To listen to the live call, please go to the Investor Relations section of the website (Investor Relations/Presentations, Earnings, and Webcasts) at least 15 minutes prior to the call to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available shortly after the call and will run for at least 30 days.
About Gaylord Entertainment
Gaylord Entertainment (NYSE: GET), a leading hospitality and entertainment company based in Nashville, Tenn., owns and operates Gaylord Hotels (www.gaylordhotels.com), its network of upscale, meetings-focused resorts, and the Grand Ole Opry (www.opry.com), the weekly showcase of country music’s finest performers for more than 80 consecutive years. The Company’s entertainment brands and properties include the Radisson Hotel Opryland, Ryman Auditorium, General Jackson Showboat, Gaylord Springs Golf Links, Wildhorse Saloon, and WSM-AM. For more information about the Company, visit www.GaylordEntertainment.com.
This press release contains statements as to the Company’s beliefs and expectations of the outcome of future events that are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These include the risks and uncertainties associated with the flood damage to Gaylord Opryland and our other Nashville-area Gaylord facilities, which include significant revenue losses and costs associated with the hotel closure and the rebuilding effort, which, in the aggregate, exceeded the coverage under the Company’s insurance policies; risks inherent in the construction process; effects of the hotel closure including the possible loss of experienced employees, the loss of customer goodwill, uncertainty of future hotel bookings and other negative factors yet to be determined, and risks associated with compliance with the Company’s $1.0 billion credit facility; economic conditions affecting the hospitality business generally, rising labor and benefits costs, the timing of any new development projects, increased costs and other risks associated with building and developing new hotel facilities, the geographic concentration of our hotel properties, business levels at the Company’s hotels, our ability to successfully operate our hotels and our ability to obtain financing for new developments. Other factors that could cause operating and financial results to differ are described in the filings made from time to time by the Company with the Securities and Exchange Commission and include the risk factors described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2009 and our Quarterly Reports on Form 10-Q for the fiscal quarters ended March 31, 2010,


 

11

June 30, 2010 and September 30, 2010. The Company does not undertake any obligation to release publicly any revisions to forward-looking statements made by it to reflect events or circumstances occurring after the date hereof or the occurrence of unanticipated events.
 
1   The Company calculates revenue per available room (“RevPAR”) for its hotels by dividing room sales by room nights available to guests for the period.
 
2   The Company calculates total revenue per available room (“Total RevPAR”) for its hotels by dividing the sum of room sales, food & beverage, and other ancillary services revenue by room nights available to guests for the period.
 
3   Adjusted EBITDA (defined as earnings before interest, taxes, depreciation, amortization, as well as certain unusual items) is a non-GAAP financial measure which is used herein because we believe it allows for a more complete analysis of operating performance by presenting an analysis of operations separate from the earnings impact of capital transactions and without certain items that do not impact our ongoing operations such as gains on the sale of assets and purchases of our debt. In accordance with generally accepted accounting principles, these items are not included in determining our operating income. The information presented should not be considered as an alternative to any measure of performance as promulgated under accounting principles generally accepted in the United States (such as operating income, net income, or cash from operations), nor should it be considered as an indicator of overall financial performance. Adjusted EBITDA does not fully consider the impact of investing or financing transactions, as it specifically excludes depreciation and interest charges, which should also be considered in the overall evaluation of our results of operations. Our method of calculating Adjusted EBITDA may be different from the method used by other companies and therefore comparability may be limited. A reconciliation of Adjusted EBITDA to net (loss) income is presented in the Supplemental Financial Results contained in this press release.
 
4   As discussed in footnote 3 above, Adjusted EBITDA is used herein as essentially operating (loss)/income plus depreciation and amortization. Consolidated Cash Flow (which is used in this release as that term is defined in the Indentures governing the Company’s 6.75 percent senior notes) is a non-GAAP financial measure which also excludes the impact of preopening costs, impairment charges, the non-cash portion of the Florida ground lease expense, stock option expense, the non-cash gains and losses on the disposal of certain fixed assets, and adds (subtracts) other gains (losses). The Consolidated Cash Flow measure is one of the principal tools used by management in evaluating the operating performance


 

12

    of the Company’s business and represents the method by which the Indentures calculate whether or not the Company can incur additional indebtedness (for instance in order to incur certain additional indebtedness, Consolidated Cash Flow for the most recent four fiscal quarters as a ratio to debt service must be at least 2 to 1). The calculation of these amounts as well as a reconciliation of those amounts to net (loss) income or segment (or hotel) operating (loss) income is included as part of the Supplemental Financial Results contained in this press release. CCF Margin is defined as CCF divided by revenue.
     
Investor Relations Contacts:
  Media Contacts:
Mark Fioravanti, Senior Vice President and
Chief Financial Officer
  Brian Abrahamson, Vice President of Corporate
Communications
Gaylord Entertainment
  Gaylord Entertainment
615-316-6588
  (615) 316-6302
mfioravanti@gaylordentertainment.com
  babrahamson@gaylordentertainment.com
~or~
  ~or~
Patrick Chaffin, Vice President of Strategic
Planning and Investor Relations
  Josh Hochberg or Dan Zacchei
Gaylord Entertainment
  Sloane & Company
615-316-6282
  (212) 446-1892 or (212) 446-1882
pchaffin@gaylordentertainment.com
  jhochberg@sloanepr.com          or
 
  dzacchei@sloanepr.com


 

GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In thousands, except per share data)
                                 
    Three Months Ended   Twelve Months Ended
    Dec. 31,   Dec. 31,
    2010   2009   2010   2009
         
Revenues
  $ 213,329     $ 246,592     $ 769,961     $ 872,845  
Operating expenses:
                               
Operating costs
    140,810       149,240       474,609       527,074  
Selling, general and administrative (a)
    44,331       45,334       158,169       172,361  
Casualty loss
    4,960             42,321        
Preopening costs
    23,573             55,287        
Depreciation and amortization
    27,285       30,383       105,561       116,567  
         
Operating (loss) income
    (27,630 )     21,635       (65,986 )     56,843  
         
 
                               
Interest expense, net of amounts capitalized
    (20,497 )     (21,087 )     (81,426 )     (76,592 )
Interest income
    3,272       3,676       13,124       15,087  
Income (loss) from unconsolidated companies
    491       (152 )     608       (5 )
Net (loss) gain on extinguishment of debt
          (6,049 )     1,299       18,677  
Other gains and (losses), net
    (752 )     (573 )     (535 )     2,847  
         
 
                               
(Loss) income before income taxes
    (45,116 )     (2,550 )     (132,916 )     16,857  
 
                               
(Benefit) provision for income taxes
    (12,593 )     (2,015 )     (40,718 )     9,743  
         
 
                               
(Loss) income from continuing operations
    (32,523 )     (535 )     (92,198 )     7,114  
 
                               
(Loss) income from discontinued operations, net of taxes
    (255 )     (65 )     3,070       (7,137 )
         
 
                               
Net loss
  $ (32,778 )   $ (600 )   $ (89,128 )   $ (23 )
         
 
                               
Basic net loss per share:
                               
(Loss) income from continuing operations
  $ (0.68 )   $ (0.01 )   $ (1.95 )   $ 0.17  
(Loss) income from discontinued operations, net of taxes
    (0.01 )           0.06       (0.17 )
         
Net loss
  $ (0.69 )   $ (0.01 )   $ (1.89 )   $ (0.00 )
         
 
                               
Fully diluted net loss per share:
                               
(Loss) income from continuing operations
  $ (0.68 )   $ (0.01 )   $ (1.95 )   $ 0.17  
(Loss) income from discontinued operations, net of taxes
    (0.01 )           0.06       (0.17 )
         
Net loss
  $ (0.69 )   $ (0.01 )   $ (1.89 )   $ (0.00 )
         
 
                               
Weighted average common shares for the period (b):
                               
Basic
    47,736       46,975       47,256       42,490  
Fully-diluted
    47,736       46,975       47,256       42,734  
 
(a)   Includes non-cash lease expense of $1.5 million for the three months ended December 31, 2010 and 2009, respectively, and $5.9 million and $6.0 million for the twelve months ended December 31, 2010 and 2009, respectively, related to the effect of recognizing the Gaylord Palms ground lease expense on a straight-line basis.
 
(b)   Reflects 6,000,000 shares of common stock issued in a public offering in the third quarter of 2009.

 


 

GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(In thousands)
                 
    Dec. 31,     Dec. 31,  
    2010     2009  
ASSETS
               
 
               
Current assets:
               
Cash and cash equivalents — unrestricted
  $ 124,398     $ 180,029  
Cash and cash equivalents — restricted
    1,150       1,150  
Trade receivables, net
    31,793       39,864  
Income tax receivable
    2,395       28,796  
Estimated fair value of derivative assets
    22        
Deferred income taxes
    6,495       2,525  
Other current assets
    46,597       50,768  
Current assets of discontinued operations
          2,444  
 
           
Total current assets
    212,850       305,576  
 
               
Property and equipment, net of accumulated depreciation
    2,201,445       2,149,782  
Notes receivable, net of current portion
    142,651       142,311  
Long-term deferred financing costs
    12,521       18,081  
Other long-term assets
    51,065       44,858  
Long-term assets of discontinued operations
    401       415  
 
           
 
               
Total assets
  $ 2,620,933     $ 2,661,023  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Current portion of long-term debt and capital lease obligations (a)
  $ 58,574     $ 1,814  
Accounts payable and accrued liabilities
    175,343       148,660  
Estimated fair value of derivative liabilities
    12,475        
Current liabilities of discontinued operations
    357       3,872  
 
           
Total current liabilities
    246,749       154,346  
 
               
Long-term debt and capital lease obligations, net of current portion
    1,100,641       1,176,874  
Deferred income taxes
    101,140       100,590  
Estimated fair value of derivative liabilities
          25,661  
Other long-term liabilities
    142,200       124,377  
Long-term liabilities of discontinued operations
    451       491  
Stockholders’ equity
    1,029,752       1,078,684  
 
           
 
               
Total liabilities and stockholders’ equity
  $ 2,620,933     $ 2,661,023  
 
           
 
(a)   Reflects a portion of the Company’s $360 million 3.75% Convertible Notes being classified as current as a result of their convertibility in the first quarter of 2011.

 


 

GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS

Unaudited
(in thousands, except operating metrics)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) and Consolidated Cash Flow (“CCF”) reconciliation:
                                                                 
    Three Months Ended Dec. 31,     Twelve Months Ended Dec. 31,  
    2010     2009     2010     2009  
    $     Margin     $     Margin     $     Margin     $     Margin  
Consolidated
                                                               
Revenue
  $ 213,329       100.0 %   $ 246,592       100.0 %   $ 769,961       100.0 %   $ 872,845       100.0 %
 
                                                               
Net loss
  $ (32,778 )     -15.4 %   $ (600 )     -0.2 %   $ (89,128 )     -11.6 %   $ (23 )     0.0 %
Loss (income) from discontinued operations, net of taxes
    255       0.1 %     65       0.0 %     (3,070 )     -0.4 %     7,137       0.8 %
(Benefit) provision for income taxes
    (12,593 )     -5.9 %     (2,015 )     -0.8 %     (40,718 )     -5.3 %     9,743       1.1 %
Other (gains) and losses, net
    752       0.4 %     573       0.2 %     535       0.1 %     (2,847 )     -0.3 %
Net loss (gain) on extinguishment of debt
          0.0 %     6,049       2.5 %     (1,299 )     -0.2 %     (18,677 )     -2.1 %
(Income) loss from unconsolidated companies
    (491 )     -0.2 %     152       0.1 %     (608 )     -0.1 %     5       0.0 %
Interest expense, net
    17,225       8.1 %     17,411       7.1 %     68,302       8.9 %     61,505       7.0 %
                         
Operating (loss) income
    (27,630 )     -13.0 %     21,635       8.8 %     (65,986 )     -8.6 %     56,843       6.5 %
Depreciation & amortization
    27,285       12.8 %     30,383       12.3 %     105,561       13.7 %     116,567       13.4 %
                         
Adjusted EBITDA
    (345 )     -0.2 %     52,018       21.1 %     39,575       5.1 %     173,410       19.9 %
Preopening costs
    23,573       11.1 %           0.0 %     55,287       7.2 %           0.0 %
Impairment charges
    2,237       1.0 %           0.0 %     44,970       5.8 %           0.0 %
Other non-cash expenses
    1,479       0.7 %     1,503       0.6 %     5,917       0.8 %     6,017       0.7 %
Stock option expense
    619       0.3 %     601       0.2 %     2,738       0.4 %     7,595       0.9 %
Other gains and (losses), net
    (752 )     -0.4 %     (573 )     -0.2 %     (535 )     -0.1 %     2,847       0.3 %
Loss on sales of assets
    752       0.4 %     574       0.2 %     1,091       0.1 %     713       0.1 %
                         
CCF
  $ 27,563       12.9 %   $ 54,123       21.9 %   $ 149,043       19.4 %   $ 190,582       21.8 %
                         
 
                                                               
Adjusted Hospitality segment (excludes Gaylord Opryland and Other, includes Nashville Radisson) (a)
                                                               
Revenue
  $ 161,190       100.0 %   $ 148,339       100.0 %   $ 608,772       100.0 %   $ 567,140       100.0 %
Operating income
    18,702       11.6 %     14,986       10.1 %     92,238       15.2 %     74,681       13.2 %
Depreciation & amortization
    16,951       10.5 %     19,663       13.3 %     67,950       11.2 %     76,484       13.5 %
Other non-cash expenses
    1,479       0.9 %     1,503       1.0 %     5,917       1.0 %     6,017       1.1 %
Stock option expense
    135       0.1 %     184       0.1 %     797       0.1 %     913       0.2 %
Other gains and (losses), net
    (124 )     -0.1 %     (222 )     -0.1 %     (371 )     -0.1 %     (371 )     -0.1 %
Loss on sales of assets
    124       0.1 %     222       0.1 %     371       0.1 %     264       0.0 %
                         
CCF
  $ 37,267       23.1 %   $ 36,336       24.5 %   $ 166,902       27.4 %   $ 157,988       27.9 %
                         
 
                                                               
Gaylord Palms, Texan and National (excludes Gaylord Opryland, Nashville Radisson and Other) (a)
                                                               
Revenue
  $ 159,470       100.0 %   $ 146,356       100.0 %   $ 602,694       100.0 %   $ 559,907       100.0 %
Operating income
    18,419       11.6 %     14,591       10.0 %     91,707       15.2 %     73,580       13.1 %
Depreciation & amortization
    16,798       10.5 %     19,490       13.3 %     67,327       11.2 %     75,822       13.5 %
Other non-cash expenses
    1,479       0.9 %     1,503       1.0 %     5,917       1.0 %     6,017       1.1 %
Stock option expense
    135       0.1 %     184       0.1 %     797       0.1 %     913       0.2 %
Other gains and (losses), net
    (124 )     -0.1 %     (221 )     -0.2 %     (371 )     -0.1 %     (370 )     -0.1 %
Loss on sales of assets
    124       0.1 %     222       0.2 %     371       0.1 %     264       0.0 %
                         
CCF
  $ 36,831       23.1 %   $ 35,769       24.4 %   $ 165,748       27.5 %   $ 156,226       27.9 %
                         
 
                                                               
Gaylord Opryland (a)
                                                               
Revenue
  $ 37,666       100.0 %   $ 82,719       100.0 %   $ 113,308       100.0 %   $ 247,053       100.0 %
Operating (loss) income
    (27,800 )     -73.8 %     18,875       22.8 %     (55,298 )     -48.8 %     37,304       15.1 %
Depreciation & amortization
    6,636       17.6 %     6,307       7.6 %     23,039       20.3 %     24,658       10.0 %
Preopening costs
    23,614       62.7 %           0.0 %     53,445       47.2 %           0.0 %
Stock option expense
    62       0.2 %     104       0.1 %     216       0.2 %     553       0.2 %
Other gains and (losses), net
    (562 )     -1.5 %     1       0.0 %     (568 )     -0.5 %     1       0.0 %
Loss (gain) on sales of assets
    562       1.5 %     (1 )     0.0 %     568       0.5 %     (1 )     0.0 %
                         
CCF
  $ 2,512       6.7 %   $ 25,286       30.6 %   $ 21,402       18.9 %   $ 62,515       25.3 %
                         
 
                                                               
Other Hospitality (a)
                                                               
Revenue
  $ 233       100.0 %   $ (77 )     100.0 %   $ 858       100.0 %   $ (39 )     100.0 %
Operating income
    895       384.1 %     459       -596.1 %     1,373       160.0 %     186       -476.9 %
Depreciation & amortization
    2       0.9 %     60       -77.9 %     128       14.9 %     302       -774.4 %
Preopening costs
    (53 )     -22.7 %           0.0 %     (53 )     -6.2 %           0.0 %
Other gains and (losses), net
          0.0 %     (300 )     389.6 %           0.0 %     (354 )     907.7 %
Loss on sales of assets
          0.0 %     300       -389.6 %           0.0 %     354       -907.7 %
                         
CCF
  $ 844       362.2 %   $ 519       -674.0 %   $ 1,448       168.8 %   $ 488       -1251.3 %
                         
 
                                                               
Opry and Attractions segment (a)
                                                               
Revenue
  $ 14,216       100.0 %   $ 15,589       100.0 %   $ 46,918       100.0 %   $ 58,599       100.0 %
Operating income (loss)
    879       6.2 %     2,187       14.0 %     (658 )     -1.4 %     5,050       8.6 %
Depreciation & amortization
    1,271       8.9 %     1,180       7.6 %     4,710       10.0 %     4,674       8.0 %
Preopening costs
    12       0.1 %           0.0 %     1,895       4.0 %           0.0 %
Stock option expense
    38       0.3 %     49       0.3 %     110       0.2 %     239       0.4 %
Other gains and (losses), net
    (67 )     -0.5 %           0.0 %     (99 )     -0.2 %     3,613       6.2 %
Loss (gain) on sales of assets
    67       0.5 %           0.0 %     99       0.2 %     (2 )     0.0 %
                         
CCF
  $ 2,200       15.5 %   $ 3,416       21.9 %   $ 6,057       12.9 %   $ 13,574       23.2 %
                         
 
                                                               
Corporate and Other segment (a)
                                                               
Revenue
  $ 24             $ 22             $ 105             $ 92          
Operating loss
    (15,346 )             (14,872 )             (61,320 )             (60,378 )        
Depreciation & amortization
    2,425               3,173               9,734               10,449          
Stock option expense
    372               264               1,520               5,890          
Other gains and (losses), net
    1               (52 )             381               (42 )        
(Gain) loss on sales of assets
    (1 )             53               53               98          
                         
CCF
  $ (12,549 )           $ (11,434 )           $ (49,632 )           $ (43,983 )        
                 
 
                                                               
Casualty Loss (a)
                                                               
Casualty loss expense
  $ (4,960 )           $             $ (92,321 )           $          
Insurance proceeds
                                50,000                        
 
                                                       
Operating loss
    (4,960 )                           (42,321 )                      
Impairment charges
    2,237                             44,970                        
Stock option expense
    12                             95                        
Other gains and (losses), net
                                122                        
                         
CCF
  $ (2,711 )           $             $ 2,866             $          
                 
 
(a)   Individual segments exclude effect of Casualty Loss, which is shown separately

 


 

GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS

Unaudited
(in thousands, except operating metrics)
                                 
    Three Months Ended Dec. 31,   Twelve Months Ended Dec. 31,
    2010   2009   2010   2009
HOSPITALITY OPERATING METRICS:
                               
 
                               
Adjusted Hospitality Segment (excludes Gaylord Opryland and Other, includes Nashville Radisson)
                               
 
                               
Occupancy
    70.4 %     65.5 %     72.1 %     65.4 %
Average daily rate (ADR)
  $ 163.26     $ 174.66     $ 169.63     $ 179.98  
RevPAR
  $ 114.95     $ 114.34     $ 122.24     $ 117.68  
OtherPAR
  $ 220.95     $ 194.78     $ 197.52     $ 180.21  
Total RevPAR
  $ 335.90     $ 309.12     $ 319.76     $ 297.89  
 
                               
Revenue
  $ 161,190     $ 148,339     $ 608,772     $ 567,140  
CCF
  $ 37,267     $ 36,336     $ 166,902     $ 157,988  
CCF Margin
    23.1 %     24.5 %     27.4 %     27.9 %
 
                               
Gaylord Palms, Texan and National (excludes Gaylord Opryland, Nashville Radisson and Other)
                               
 
                               
Occupancy
    71.3 %     65.5 %     73.4 %     65.7 %
Average daily rate (ADR)
  $ 166.94     $ 179.67     $ 173.16     $ 184.95  
RevPAR
  $ 119.00     $ 117.73     $ 127.04     $ 121.54  
OtherPAR
  $ 233.81     $ 206.07     $ 209.05     $ 190.69  
Total RevPAR
  $ 352.81     $ 323.80     $ 336.09     $ 312.23  
 
                               
Revenue
  $ 159,470     $ 146,356     $ 602,694     $ 559,907  
CCF
  $ 36,831     $ 35,769     $ 165,748     $ 156,226  
CCF Margin
    23.1 %     24.4 %     27.5 %     27.9 %
 
                               
Gaylord Opryland (a)
                               
 
                               
Occupancy
    66.3 %     78.4 %     65.4 %     66.5 %
Average daily rate (ADR)
  $ 142.46     $ 148.93     $ 144.38     $ 150.07  
RevPAR
  $ 94.43     $ 116.72     $ 94.41     $ 99.74  
OtherPAR
  $ 183.93     $ 195.58     $ 139.86     $ 135.36  
Total RevPAR
  $ 278.36     $ 312.30     $ 234.27     $ 235.10  
 
                               
Revenue
  $ 37,666     $ 82,719     $ 113,308     $ 247,053  
CCF
  $ 2,512     $ 25,286     $ 21,402     $ 62,515  
CCF Margin
    6.7 %     30.6 %     18.9 %     25.3 %
 
                               
Gaylord Palms
                               
 
                               
Occupancy
    78.6 %     68.0 %     74.0 %     67.0 %
Average daily rate (ADR)
  $ 146.51     $ 169.69     $ 156.73     $ 176.13  
RevPAR
  $ 115.09     $ 115.47     $ 116.00     $ 118.01  
OtherPAR
  $ 201.59     $ 207.03     $ 188.75     $ 188.33  
Total RevPAR
  $ 316.68     $ 322.50     $ 304.75     $ 306.34  
 
                               
Revenue
  $ 40,962     $ 41,716     $ 156,395     $ 157,209  
CCF
  $ 8,690     $ 11,139     $ 40,386     $ 44,717  
CCF Margin
    21.2 %     26.7 %     25.8 %     28.4 %
 
                               
Gaylord Texan
                               
 
                               
Occupancy
    72.1 %     68.9 %     72.4 %     66.3 %
Average daily rate (ADR)
  $ 168.76     $ 158.70     $ 164.82     $ 165.13  
RevPAR
  $ 121.61     $ 109.37     $ 119.27     $ 109.49  
OtherPAR
  $ 279.69     $ 235.11     $ 229.19     $ 201.25  
Total RevPAR
  $ 401.30     $ 344.48     $ 348.46     $ 310.74  
 
                               
Revenue
  $ 55,785     $ 47,887     $ 192,183     $ 171,357  
CCF
  $ 17,872     $ 14,966     $ 63,020     $ 51,251  
CCF Margin
    32.0 %     31.3 %     32.8 %     29.9 %
 
                               
Gaylord National
                               
 
                               
Occupancy
    65.6 %     61.2 %     73.7 %     64.4 %
Average daily rate (ADR)
  $ 182.66     $ 205.39     $ 191.00     $ 206.86  
RevPAR
  $ 119.77     $ 125.64     $ 140.69     $ 133.16  
OtherPAR
  $ 221.80     $ 183.42     $ 208.11     $ 184.38  
Total RevPAR
  $ 341.57     $ 309.06     $ 348.80     $ 317.54  
 
                               
Revenue
  $ 62,723     $ 56,753     $ 254,116     $ 231,341  
CCF
  $ 10,269     $ 9,662     $ 62,342     $ 60,258  
CCF Margin
    16.4 %     17.0 %     24.5 %     26.0 %
 
                               
Nashville Radisson
                               
 
                               
Occupancy
    56.2 %     64.5 %     51.0 %     60.0 %
Average daily rate (ADR)
  $ 87.60     $ 92.09     $ 87.11     $ 91.71  
RevPAR
  $ 49.26     $ 59.38     $ 44.40     $ 55.03  
OtherPAR
  $ 12.42     $ 11.74     $ 10.56     $ 10.37  
Total RevPAR
  $ 61.68     $ 71.12     $ 54.96     $ 65.40  
 
                               
Revenue
  $ 1,720     $ 1,983     $ 6,078     $ 7,233  
CCF
  $ 436     $ 569     $ 1,154     $ 1,762  
CCF Margin
    25.3 %     28.7 %     19.0 %     24.4 %
 
                               
Other Hospitality (b)
                               
 
                               
Occupancy
    0.0 %     0.0 %     0.0 %     0.0 %
Average daily rate (ADR)
  $     $     $     $  
RevPAR
  $     $     $     $  
OtherPAR
  $     $     $     $  
Total RevPAR
  $     $     $     $  
 
                               
Revenue
  $ 233     $ (77 )   $ 858     $ (39 )
CCF
  $ 844     $ 519     $ 1,448     $ 488  
CCF Margin
    362.2 %     -674.0 %     168.8 %     -1251.3 %
 
(a)   Gaylord Opryland 2010 statistics are for the periods of time the hotel was open.
 
(b)   Includes other hospitality revenue and expense.

 


 

Gaylord Entertainment Company and Subsidiaries
Reconciliation of Forward-Looking Statements
Unaudited
(in thousands)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) and Consolidated Cash Flow (“CCF”) reconciliation:
                 
    GUIDANCE RANGE  
    FULL YEAR 2011  
    Low     High  
Adjusted Gaylord Hotels
               
Estimated Operating Income/(Loss)
  $ 102,000     $ 105,300  
Estimated Depreciation & Amortization
    69,400       72,000  
 
           
Estimated Adjusted EBITDA
  $ 171,400     $ 177,300  
Estimated Pre-Opening Costs
    0       0  
Estimated Non-Cash Lease Expense
    5,800       6,000  
Estimated Stock Option Expense
    800       1,200  
Estimated Gains/(Losses), Net
    0       500  
 
           
Estimated CCF
  $ 178,000     $ 185,000  
 
           
 
               
Gaylord Opryland
       
 
           
Estimated Operating Income/(Loss)
  $ 46,000     $ 47,400  
Estimated Depreciation & Amortization
    26,850       28,600  
 
           
Estimated Adjusted EBITDA
  $ 72,850     $ 76,000  
Estimated Pre-Opening Costs
    0       0  
Estimated Non-Cash Lease Expense
    0       0  
Estimated Stock Option Expense
    150       650  
Estimated Gains/(Losses), Net
    0       350  
 
           
Estimated CCF
  $ 73,000     $ 77,000  
 
           
 
               
Opry and Attractions segment
               
Estimated Operating Income/(Loss)
  $ 7,000     $ 8,300  
Estimated Depreciation & Amortization
    4,900       5,400  
 
           
Estimated Adjusted EBITDA
  $ 11,900     $ 13,700  
Estimated Pre-Opening Costs
    0       0  
Estimated Stock Option Expense
    100       250  
Estimated Gains/(Losses), Net
    0       50  
 
           
Estimated CCF
  $ 12,000     $ 14,000  
 
           
 
               
Corporate and Other segment
               
Estimated Operating Income/(Loss)
    ($63,500 )     ($60,500 )
Estimated Depreciation & Amortization
    13,500       13,000  
 
           
Estimated Adjusted EBITDA
    ($50,000 )     ($47,500 )
Estimated Stock Option Expense
    1,800       1,500  
Estimated Gains/(Losses), Net
    200       0  
 
           
Estimated CCF
    ($48,000 )     ($46,000 )
 
           
Note:   Adjusted Gaylord Hotels excludes Gaylord Opryland, but includes the Radisson