NASHVILLE, Tenn., May 01, 2025 (GLOBE NEWSWIRE) -- Ryman Hospitality Properties, Inc. (NYSE: RHP), a lodging real estate investment trust (“REIT”) specializing in group-oriented, destination hotel assets in urban and resort markets, today reported financial results for the three months ended March 31, 2025.

First Quarter 2025 Highlights and Recent Developments:

  • The Company reported first quarter records for consolidated revenue of $587.3 million, Hospitality segment revenue of $497.7 million and Entertainment segment revenue of $89.6 million.
  • The Company also generated first quarter records for consolidated net income of $63.0 million and consolidated Adjusted EBITDAre of $185.5 million.
  • During the quarter, the Company booked over 363,000 Gross Definite Room Nights for all future years at a record estimated average daily rate (ADR) for future bookings booked during any first quarter of approximately $284.
  • In the first quarter, Opry Entertainment Group (OEG) made a strategic investment in Southern Entertainment, a leading independent festival and live event operator. Subsequent to quarter-end, the Metropolitan Government of Nashville announced its intent to award OEG a 10-year contract to operate the 6,800-seat Ascend Amphitheater in downtown Nashville, Tennessee, beginning in 2026, pending successful contract negotiations.
  • Subsequent to quarter-end, OEG successfully defeased its obligations under its Block 21 CMBS loan with a $130 million add-on to OEG’s existing Term Loan B, maintaining the same interest rate and maturity date as the original Term Loan B facility.
  • The Company is affirming its full year outlook for consolidated net income, Adjusted EBITDAre and Adjusted Funds from Operations (AFFO) per diluted share/unit due to the Company’s strong first quarter performance, resilient group business model and implementation of proactive cost management measures by our manager. The Company is also lowering its full year outlook for Hospitality RevPAR and Total RevPAR growth to account for the impact of macroeconomic uncertainty on in-the-year-for-the-year group demand.

Mark Fioravanti, President and Chief Executive Officer of Ryman Hospitality Properties, said, “Our first quarter results exceeded our expectations, driven by outperformance across both our Hospitality and Entertainment business segments. Hospitality delivered record first quarter performance in revenue, operating income and Adjusted EBITDA re, supported by broad based growth across both group and leisure.  First quarter bookings for all future years increased over 10% compared to last year, with particular strength in bookings for 2026 and 2027. However, ongoing economic policy uncertainty is weighing on near-term meeting planner decision-making, which is impacting lead volumes and group bookings for the in-the-year-for-the-year period. As a result, we are adopting a more conservative top-line outlook for 2025, while affirming our profitability outlook due to the resilience of our group-centric business model and the proactive cost management efforts at our properties.”

First Quarter 2025 Results (as compared to First Quarter 2024):

Three Months Ended
March 31,
($ in thousands, except per share amounts) %
2025 2024 Change
Total revenue $ 587,280 $ 528,345 11.2 %
Operating income $ 116,121 $ 96,381 20.5 %
Operating income margin 19.8 % 18.2 % 1.6 pts
Net income $ 63,014 $ 42,761 47.4 %
Net income margin 10.7 % 8.1 % 2.6 pts
Net income available to common stockholders $ 62,961 $ 43,056 46.2 %
Net income available to common stockholders margin 10.7 % 8.1 % 2.6 pts
Net income available to common stockholders per diluted share (1) $ 1.00 $ 0.67 49.3 %
Adjusted EBITDA re $ 185,502 $ 161,065 15.2 %
Adjusted EBITDA re margin 31.6 % 30.5 % 1.1 pts
Adjusted EBITDA re , excluding noncontrolling interest $ 179,876 $ 156,403 15.0 %
Adjusted EBITDA re , excluding noncontrolling interest margin 30.6 % 29.6 % 1.0 pts
Funds From Operations (FFO) available to common stockholders and unit holders $ 122,902 $ 98,473 24.8 %
FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.97 $ 1.57 25.5 %
Adjusted FFO available to common stockholders and unit holders $ 129,823 $ 102,694 26.4 %
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1) $ 2.08 $ 1.63 27.6 %

_______________
1 Diluted weighted average common shares for the three months ended March 31, 2025 and 2024 include 3.7 million and 3.2 million, respectively, in equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.

Note: For the Company’s definitions of Adjusted EBITDA re , Adjusted EBITDA re margin, Adjusted EBITDA re , excluding noncontrolling interest, Adjusted EBITDA re , excluding noncontrolling interest margin, FFO available to common stockholders and unit holders, and Adjusted FFO available to common stockholders and unit holders, as well as a reconciliation of the non-GAAP financial measure Adjusted EBITDA re to Net Income and a reconciliation of the non-GAAP financial measures FFO available to common stockholders and unit holders and Adjusted FFO available to common stockholders and unit holders to Net Income, see “Non-GAAP Financial Measures,” “EBITDA re , Adjusted EBITDA re and Adjusted EBITDA re , Excluding Noncontrolling Interest Definition,” “Adjusted EBITDA re , Excluding Noncontrolling Interest Margin Definition” “FFO, Adjusted FFO, and Adjusted FFO Available to Common Stockholders and Unit Holders Definition” and “Supplemental Financial Results” below.

Hospitality Segment

Three Months Ended
March 31,
($ in thousands, except ADR, RevPAR, and Total RevPAR) %
2025 2024 Change
Hospitality revenue $ 497,730 $ 461,470 7.9 %
Hospitality operating income $ 116,809 $ 102,185 14.3 %
Hospitality operating income margin 23.5 % 22.1 % 1.4 pts
Hospitality Adjusted EBITDA re $ 172,974 $ 154,593 11.9 %
Hospitality Adjusted EBITDA re margin 34.8 % 33.5 % 1.3 pts
Hospitality performance metrics:
Occupancy 69.7 % 66.7 % 3.0 pts
Average Daily Rate (ADR) $ 264.40 $ 250.48 5.6 %
RevPAR $ 184.21 $ 167.17 10.2 %
Total RevPAR $ 484.52 $ 444.29 9.1 %
Gross definite room nights booked 363,904 329,695 10.4 %
Net definite room nights booked 205,194 189,583 8.2 %
Group attrition (as % of contracted block) 15.5 % 14.9 % 0.6 pts
Cancellations ITYFTY (1) 22,779 13,050 74.6 %

_______________
1 “ITYFTY” represents In The Year For The Year.

Note: For the Company’s definitions of Revenue Per Available Room (RevPAR) and Total Revenue Per Available Room (Total RevPAR), see “Calculation of RevPAR, Total RevPAR, and Occupancy” below. Property-level results and operating metrics for first quarter 2025 are presented in greater detail below and under “Supplemental Financial Results—Hospitality Segment Adjusted EBITDA re Reconciliations and Operating Metrics,” which includes a reconciliation of the non-GAAP financial measures Hospitality Adjusted EBITDA re to Hospitality Operating Income, and property-level Adjusted EBITDA re to property-level Operating Income for each of the hotel properties.

Hospitality Segment Highlights

  • The portfolio delivered first quarter RevPAR growth of 10.2% and Total RevPAR growth of 9.1%, compared to the prior year period. The Company estimates the timing of the Easter holiday contributed approximately 220 basis points to first quarter RevPAR growth.
  • Banquet and AV revenue increased 6.6% year over year driven in part by higher contribution per group room night despite a known higher mix shift toward association groups.
  • First quarter attrition and cancellation revenue was approximately $6.7 million, a decline of $1.7 million compared to the prior year period.
  • In February 2025, the Company completed the extensive renovation of the lobby and rooms at Gaylord Palms. The renovation excluded the rooms added with the 2021 expansion.

Gaylord Opryland

Three Months Ended
March 31,
($ in thousands, except ADR, RevPAR, and Total RevPAR) %
2025 2024 Change
Revenue $ 110,178 $ 103,835 6.1 %
Operating income $ 30,098 $ 24,825 21.2 %
Operating income margin 27.3 % 23.9 % 3.4 pts
Adjusted EBITDA re $ 38,148 $ 32,947 15.8 %
Adjusted EBITDA re margin 34.6 % 31.7 % 2.9 pts
Performance metrics:
Occupancy 64.9 % 65.1 % (0.2 ) pts
ADR $ 262.57 $ 245.28 7.0 %
RevPAR $ 170.49 $ 159.60 6.8 %
Total RevPAR $ 423.89 $ 395.10 7.3 %

Gaylord Palms

Three Months Ended
March 31,
($ in thousands, except ADR, RevPAR, and Total RevPAR) %
2025 2024 Change
Revenue $ 88,393 $ 85,463 3.4 %
Operating income $ 23,782 $ 25,006 (4.9 ) %
Operating income margin 26.9 % 29.3 % (2.4 ) pts
Adjusted EBITDA re $ 32,947 $ 31,871 3.4 %
Adjusted EBITDA re margin 37.3 % 37.3 % – pts
Performance metrics:
Occupancy 75.9 % 74.6 % 1.3 pts
ADR $ 276.14 $ 267.99 3.0 %
RevPAR $ 209.69 $ 199.89 4.9 %
Total RevPAR $ 571.68 $ 546.66 4.6 %

Gaylord Texan

Three Months Ended
March 31,
($ in thousands, except ADR, RevPAR, and Total RevPAR) %
2025 2024 Change
Revenue $ 86,377 $ 84,902 1.7 %
Operating income $ 27,695 $ 26,032 6.4 %
Operating income margin 32.1 % 30.7 % 1.4 pts
Adjusted EBITDA re $ 33,624 $ 31,923 5.3 %
Adjusted EBITDA re margin 38.9 % 37.6 % 1.3 pts
Performance metrics:
Occupancy 73.0 % 73.2 % (0.2 ) pts
ADR $ 257.26 $ 239.77 7.3 %
RevPAR $ 187.80 $ 175.54 7.0 %
Total RevPAR $ 529.08 $ 514.32 2.9 %

Gaylord National

Three Months Ended
March 31,
($ in thousands, except ADR, RevPAR, and Total RevPAR) %
2025 2024 Change
Revenue $ 80,829 $ 68,274 18.4 %
Operating income $ 9,474 $ 5,223 81.4 %
Operating income margin 11.7 % 7.7 % 4.0 pts
Adjusted EBITDA re $ 19,031 $ 14,819 28.4 %
Adjusted EBITDA re margin 23.5 % 21.7 % 1.8 pts
Performance metrics:
Occupancy 72.4 % 64.4 % 8.0 pts
ADR $ 249.02 $ 236.16 5.4 %
RevPAR $ 180.33 $ 152.18 18.5 %
Total RevPAR $ 449.95 $ 375.88 19.7 %

Gaylord Rockies

Three Months Ended
March 31,
($ in thousands, except ADR, RevPAR, and Total RevPAR) %
2025 2024 Change
Revenue $ 70,948 $ 63,822 11.2 %
Operating income $ 14,823 $ 11,997 23.6 %
Operating income margin 20.9 % 18.8 % 2.1 pts
Adjusted EBITDA re $ 29,675 $ 25,838 14.9 %
Adjusted EBITDA re margin 41.8 % 40.5 % 1.3 pts
Performance metrics:
Occupancy 72.2 % 64.5 % 7.7 pts
ADR $ 257.09 $ 242.23 6.1 %
RevPAR $ 185.68 $ 156.29 18.8 %
Total RevPAR $ 525.19 $ 467.24 12.4 %

JW Marriott Hill Country

Three Months Ended
March 31,
($ in thousands, except ADR, RevPAR, and Total RevPAR) %
2025 2024 Change
Revenue $ 55,276 $ 49,941 10.7 %
Operating income $ 10,849 $ 9,134 18.8 %
Operating income margin 19.6 % 18.3 % 1.3 pts
Adjusted EBITDA re $ 18,680 $ 16,531 13.0 %
Adjusted EBITDA re margin 33.8 % 33.1 % 0.7 pts
Performance metrics:
Occupancy 67.9 % 63.6 % 4.3 pts
ADR $ 321.54 $ 312.19 3.0 %
RevPAR $ 218.38 $ 198.40 10.1 %
Total RevPAR $ 612.95 $ 547.72 11.9 %

Entertainment Segment

Three Months Ended
March 31,
($ in thousands) %
2025 2024 Change
Revenue $ 89,550 $ 66,875 33.9 %
Operating income $ 10,316 $ 6,112 68.8 %
Operating income margin 11.5 % 9.1 % 2.4 pts
Adjusted EBITDA re $ 20,939 $ 15,539 34.8 %
Adjusted EBITDA re margin 23.4 % 23.2 % 0.2 pts

Fioravanti continued, “Our Entertainment segment delivered record first quarter performance in revenue, operating income and Adjusted EBITDA re driven by growth from our recent investments in Category 10, the W Austin Hotel at Block 21 and Ole Red Las Vegas. Our ‘Opry 100’ programming is off to a strong start, with the televised live special ‘Opry 100: A Live Celebration’ generating exceptional viewership and social media engagement. We have not seen notable indications of macro-driven consumer softness, which we attribute to the continued strength of the live entertainment category and the quality of our portfolio of iconic brands and venues.”

Corporate and Other Segment

Three Months Ended
March 31,
($ in thousands) %
2025 2024 Change
Operating loss $ (11,004 ) $ (11,916 ) 7.7 %
Adjusted EBITDA re $ (8,411 ) $ (9,067 ) 7.2 %

Capital Expenditures

In 2025, the Company expects to spend approximately $350 to $450 million on capital expenditures, primarily related to its Hospitality business, which includes approximately $113 million spent in the first quarter of 2025. At this time, the scope of the Company’s multiyear capital program remains unchanged; however, the discrete nature of the projects in the pipeline allows the Company to take a flexible approach to evolving macroeconomic conditions.

Major Hospitality projects planned for 2025 include:

  • Continuation of the renovation of the Presidential ballroom, meeting space and pre-function space at Gaylord Opryland, which is expected to be completed by mid-year 2025;
  • Continuation of the sports bar, pavilion and event lawn development at Gaylord Opryland, which is expected to be completed in the first quarter of 2026;
  • Continuation of the meeting space expansion at Gaylord Opryland, which is expected to be completed in 2027; and
  • Renovation of the rooms at Gaylord Texan, which is expected to begin in mid-year 2025.

Disruption

For 2025, the Company affirms its previously stated expectation that the full year impact of construction disruption to its total Hospitality segment will be 250 to 350 basis points to RevPAR; 200 to 300 basis points to Total RevPAR; and $30 to $35 million to operating income and Adjusted EBITDA re . The Company expects disruption to impact results at Gaylord Opryland, Gaylord Texan and, to a lesser extent, Gaylord Palms (for the renovation period through February 2025).

2025 Guidance

The Company is providing its 2025 business performance outlook based on current information as of May 1, 2025. The Company does not expect to update the guidance provided below before next quarter’s earnings release. However, the Company may update or withdraw its full business outlook or any portion thereof at any time for any reason, including due to economic uncertainty and volatility.

Fioravanti concluded, “We are pleased to be affirming our full year 2025 outlook for consolidated net income, Adjusted EBITDA re , and AFFO, while adopting more conservative top-line assumptions amid ongoing macroeconomic uncertainty. Given our strong first quarter results, our resilient business model and our proactive asset management approach, we believe the Company is in a strong position to face the current environment. Our focus remains on enhancing the long-term positioning and value proposition of our portfolio to create value for our shareholders in the years to come.”

Guidance Range Prior Guidance Range
(in millions, except per share figures) For Full Year 2025 (1) Full Year 2025 (1) Change
Low High Midpoint Low High Midpoint Midpoint
Consolidated Hospitality RevPAR growth 1.25 % 3.75 % 2.50 % 2.25 % 4.75 % 3.50 % (1.00 ) %
Consolidated Hospitality Total RevPAR growth 0.75 % 3.25 % 2.00 % 1.75 % 4.25 % 3.00 % (1.00 ) %
Operating income:
Hospitality $ 444.0 $ 468.0 $ 456.0 $ 444.0 $ 468.0 $ 456.0 $ -
Entertainment 65.8 69.8 67.8 65.8 69.8 67.8 -
Corporate and Other (48.0 ) (47.5 ) (47.8 ) (48.0 ) (47.5 ) (47.8 ) -
Consolidated operating income $ 461.7 $ 490.3 $ 476.0 $ 461.7 $ 490.3 $ 476.0 $ -
Adjusted EBITDA re :
Hospitality $ 675.0 $ 715.0 $ 695.0 $ 675.0 $ 715.0 $ 695.0 $ -
Entertainment 110.0 120.0 115.0 110.0 120.0 115.0 -
Corporate and Other (36.0 ) (34.0 ) (35.0 ) (36.0 ) (34.0 ) (35.0 ) -
Consolidated Adjusted EBITDA re $ 749.0 $ 801.0 $ 775.0 $ 749.0 $ 801.0 $ 775.0 $ -
Net income $ 245.3 $ 261.0 $ 253.1 $ 245.3 $ 261.0 $ 253.1 $ -
Net income available to common stockholders $ 237.3 $ 255.0 $ 246.1 $ 237.3 $ 255.0 $ 246.1 $ -
-
FFO available to common stockholders and unit holders $ 487.4 $ 524.5 $ 505.9 $ 487.4 $ 524.5 $ 505.9 $ -
Adjusted FFO available to common stockholders and unit holders $ 510.0 $ 555.0 $ 532.5 $ 510.0 $ 555.0 $ 532.5 $ -
Net income available to common stockholders per diluted share (2) $ 3.80 $ 4.05 $ 3.93 $ 3.80 $ 4.05 $ 3.93 $ -
Adjusted FFO available to common stockholders and unit holders
per diluted share/unit (2) $ 8.24 $ 8.86 $ 8.55 $ 8.24 $ 8.86 $ 8.55 $ -
Weighted average shares outstanding - diluted (2) 64.5 64.5 64.5 64.5 64.5 64.5 -
Weighted average shares and OP units outstanding - diluted (2) 64.9 64.9 64.9 64.9 64.9 64.9 -

_______________
(1) Amounts are calculated based on unrounded numbers.
(2) Includes shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.

Note: For reconciliations of Consolidated Adjusted EBITDA re guidance to Net Income, segment-level Adjusted EBITDA re to segment-level Operating Income, and FFO and Adjusted FFO available to common stockholders and unitholders to Net Income, see “Reconciliation of Forward-Looking Statements.”

Dividend Update

On April 15, 2025, the Company paid the previously announced quarterly cash dividend of $1.15 per common share, which was paid to stockholders of record as of March 31, 2025.

The Company’s dividend policy provides that it will distribute minimum dividends of 100% of REIT taxable income annually. Future dividends are subject to the Board’s future determinations as to amount and timing.

Balance Sheet/Liquidity Update

As of March 31, 2025, the Company had unrestricted cash of $413.9 million and total debt outstanding of $3,375.0 million, net of unamortized deferred financing costs. As of March 31, 2025, there were no amounts drawn under the Company’s revolving credit facility and $17.0 million was drawn under OEG’s revolving credit facility, which left $763.0 million of aggregate borrowing availability under the Company’s revolving credit facility and OEG’s revolving credit facility.

Earnings Call Information

Ryman Hospitality Properties will hold a conference call to discuss this release tomorrow, May 2, at 12:00 p.m. ET. Investors can listen to the conference call over the Internet at www.rymanhp.com. To listen to the live call, please go to the Investor Relations section of the website (Investor Relations/News & Events/Events & Presentation) at least 15 minutes prior to the call to register and download any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available shortly after the call and will be available for at least 30 days.

About Ryman Hospitality Properties, Inc.

Ryman Hospitality Properties, Inc. (NYSE: RHP) is a leading lodging and hospitality real estate investment trust that specializes in upscale convention center resorts and entertainment experiences. The Company’s holdings include Gaylord Opryland Resort & Convention Center; Gaylord Palms Resort & Convention Center; Gaylord Texan Resort & Convention Center; Gaylord National Resort & Convention Center; and Gaylord Rockies Resort & Convention Center, five of the top seven largest non-gaming convention center hotels in the United States based on total indoor meeting space. The Company also owns the JW Marriott San Antonio Hill Country Resort & Spa as well as two ancillary hotels adjacent to our Gaylord Hotels properties. The Company’s hotel portfolio is managed by Marriott International and includes a combined total of 11,414 rooms as well as more than 3 million square feet of total indoor and outdoor meeting space in top convention and leisure destinations across the country. RHP also owns an approximate 70% controlling ownership interest in Opry Entertainment Group (OEG), which is composed of entities owning a growing collection of iconic and emerging country music brands, including the Grand Ole Opry; Ryman Auditorium; WSM 650 AM; Ole Red; Category 10; Nashville-area attractions; Block 21, a mixed-use entertainment, lodging, office and retail complex, including the W Austin Hotel and the ACL Live at the Moody Theater, located in downtown Austin, Texas; and a majority interest in Southern Entertainment, a leading festival and events business. RHP operates OEG as its Entertainment segment in a taxable REIT subsidiary, and its results are consolidated in the Company’s financial results.

Cautionary Note Regarding Forward-Looking Statements

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. You can identify these statements by the fact that they do not relate strictly to historical or current facts. Examples of these statements include, but are not limited to, statements regarding the future performance of the Company’s business, anticipated business levels and anticipated financial results for the Company during future periods, the Company’s expected cash dividend, and other business or operational issues. 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 economic conditions affecting the hospitality business generally, the geographic concentration of the Company’s hotel properties, business levels at the Company’s hotels, the effects of inflation and changes in international, national, regional and local economic and market conditions (such as the imposition of trade barriers or other changes in trade policy) on the Company’s business, including the effects on costs of labor and supplies and effects on group customers at the Company’s hotels and customers in OEG’s businesses, the Company’s ability to remain qualified as a REIT, the Company’s ability to execute our strategic goals as a REIT, the Company’s ability to generate cash flows to support dividends, future board determinations regarding the timing and amount of dividends and changes to the dividend policy, the Company’s ability to borrow funds pursuant to its credit agreements and to refinance indebtedness and/or to successfully amend the agreements governing its indebtedness in the future, and changes in interest rates. 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 U.S. Securities and Exchange Commission (SEC) and include the risk factors and other risks and uncertainties described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and subsequent filings. 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.

Additional Information

This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent Annual Report on Form 10-K. Copies of our reports are available on our website at no expense at www.rymanhp.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.

Calculation of RevPAR and Total RevPAR
We calculate revenue per available room (“RevPAR”) for our hotels by dividing room revenue by room nights available to guests for the period. We calculate total revenue per available room (“Total RevPAR”) for our hotels by dividing the sum of room revenue, food & beverage, and other ancillary services revenue by room nights available to guests for the period. Hospitality metrics do not include the results of the W Austin, which is included in the Entertainment segment.

Calculation of GAAP Margin Figures
We calculate net income available to common stockholders margin by dividing GAAP consolidated net income available to common stockholders by GAAP consolidated total revenue. We calculate consolidated, segment or property-level operating income margin by dividing consolidated, segment or property-level GAAP operating income by consolidated, segment or property-level GAAP revenue.

Non-GAAP Financial Measures
We present the following non-GAAP financial measures we believe are useful to investors as key measures of our operating performance:

EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest Definition
We calculate EBITDA re, which is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) in its September 2017 white paper as net income (calculated in accordance with GAAP) plus interest expense, income tax expense, depreciation and amortization, gains or losses on the disposition of depreciated property (including gains or losses on change in control), impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in the value of depreciated property of the affiliate, and adjustments to reflect the entity’s share of EBITDA re of unconsolidated affiliates.

Adjusted EBITDA re is then calculated as EBITDA re , plus to the extent the following adjustments occurred during the periods presented:

  • preopening costs;
  • non-cash lease expense;
  • equity-based compensation expense;
  • impairment charges that do not meet the NAREIT definition above;
  • credit losses on held-to-maturity securities;
  • transaction costs of acquisitions;
  • interest income on bonds;
  • loss on extinguishment of debt;
  • pension settlement charges;
  • pro rata Adjusted EBITDA re from unconsolidated joint ventures; and
  • any other adjustments we have identified herein.

We then exclude the pro rata share of Adjusted EBITDA re related to noncontrolling interests to calculate Adjusted EBITDA re , Excluding Noncontrolling Interest.

We use EBITDA re , Adjusted EBITDA re and Adjusted EBITDA re , Excluding Noncontrolling Interest and segment or property-level EBITDA re and Adjusted EBITDA re to evaluate our operating performance. We believe that the presentation of these non-GAAP financial measures provides useful information to investors regarding our operating performance and debt leverage metrics, and that the presentation of these non-GAAP financial measures, when combined with the primary GAAP presentation of net income or operating income, as applicable, is beneficial to an investor’s complete understanding of our operating performance. We make additional adjustments to EBITDA re when evaluating our performance because we believe that presenting Adjusted EBITDA re and Adjusted EBITDA re , Excluding Noncontrolling Interest provides useful information to investors regarding our operating performance and debt leverage metrics.

Adjusted EBITDAre Margin and Adjusted EBITDAre, Excluding Noncontrolling Interest Margin Definition
We calculate consolidated Adjusted EBITDA re , Excluding Noncontrolling Interest Margin by dividing consolidated Adjusted EBITDA re , Excluding Noncontrolling Interest by GAAP consolidated total revenue. We calculate consolidated, segment or property-level Adjusted EBITDA re Margin by dividing consolidated, segment-, or property-level Adjusted EBITDA re by consolidated, segment-, or property-level GAAP revenue. We believe Adjusted EBITDA re , Excluding Noncontrolling Interest Margin is useful to investors in evaluating our operating performance because this non-GAAP financial measure helps investors evaluate and compare the results of our operations from period to period by presenting a ratio showing the quantitative relationship between Adjusted EBITDA re , Excluding Noncontrolling Interest and GAAP consolidated total revenue or segment or property-level GAAP revenue, as applicable.

FFO, Adjusted FFO, and Adjusted FFO Available to Common Stockholders and Unit Holders Definition
We calculate FFO, which definition is clarified by NAREIT in its December 2018 white paper as net income (calculated in accordance with GAAP) excluding depreciation and amortization (excluding amortization of deferred financing costs and debt discounts), gains and losses from the sale of certain real estate assets, gains and losses from a change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciated real estate held by the entity, income (loss) from consolidated joint ventures attributable to noncontrolling interest, and pro rata adjustments from unconsolidated joint ventures.

To calculate Adjusted FFO available to common stockholders and unit holders, we then exclude, to the extent the following adjustments occurred during the periods presented:

  • right-of-use asset amortization;
  • impairment charges that do not meet the NAREIT definition above;
  • write-offs of deferred financing costs;
  • amortization of debt discounts or premiums and amortization of deferred financing costs;
  • loss on extinguishment of debt;
  • non-cash lease expense;
  • credit loss on held-to-maturity securities;
  • pension settlement charges;
  • additional pro rata adjustments from unconsolidated joint ventures;
  • (gains) losses on other assets;
  • transaction costs of acquisitions;
  • deferred income tax expense (benefit); and
  • any other adjustments we have identified herein.

FFO available to common stockholders and unit holders and Adjusted FFO available to common stockholders and unit holders exclude the ownership portion of the joint ventures not controlled or owned by the Company.

We present Adjusted FFO available to common stockholders and unit holders per diluted share/unit as a non-GAAP measure of our performance in addition to net income available to common stockholders per diluted share (calculated in accordance with GAAP). We calculate Adjusted FFO available to common stockholders and unit holders per diluted share/unit as Adjusted FFO (defined as set forth above) for a given operating period, as adjusted for the effect of dilutive securities, divided by the number of diluted shares and units outstanding during such period.

We believe that the presentation of these non-GAAP financial measures provides useful information to investors regarding the performance of our ongoing operations because each presents a measure of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items, which we believe are not indicative of the performance of our underlying hotel properties. We believe that these items are more representative of our asset base than our ongoing operations. We also use these non-GAAP financial measures as measures in determining our results after considering the impact of our capital structure.

We caution investors that non-GAAP financial measures we present may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. The non-GAAP financial measures we present, and any related per share measures, should not be considered as alternative measures of our net income, operating performance, cash flow or liquidity. These non-GAAP financial measures may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that these non-GAAP financial measures can enhance an investor’s understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily better indicators of any trend as compared to GAAP measures such as net income, operating income, or cash flow from operations.

Investor Relations Contacts: Media Contacts:
Mark Fioravanti, President and Chief Executive Officer Shannon Sullivan, Vice President Corporate and Brand Communications
Ryman Hospitality Properties, Inc. Ryman Hospitality Properties, Inc.
(615) 316-6588 (615) 316-6725
[email protected] [email protected]
~or~
Jennifer Hutcheson, Chief Financial Officer
Ryman Hospitality Properties, Inc.
(615) 316-6320
[email protected]
~or~
Sarah Martin, Vice President Investor Relations
Ryman Hospitality Properties, Inc.
(615) 316-6011
[email protected]

Ryman Hospitality Properties, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
Unaudited
(In thousands, except per share data)
Three Months Ended
March 31,
2025 2024
Revenues:
Rooms $ 189,232 $ 173,633
Food and beverage 253,263 235,083
Other hotel revenue 55,235 52,754
Entertainment 89,550 66,875
Total revenues 587,280 528,345
Operating expenses:
Rooms 46,289 44,101
Food and beverage 138,139 128,179
Other hotel expenses 123,924 118,813
Management fees, net 18,463 17,962
Total hotel operating expenses 326,815 309,055
Entertainment 69,770 52,587
Corporate 10,770 11,954
Preopening costs 87 1,436
Gain on sale of assets – (270 )
Depreciation and amortization 63,717 57,202
Total operating expenses 471,159 431,964
Operating income 116,121 96,381
Interest expense, net of amounts capitalized (54,283 ) (60,443 )
Interest income 5,459 7,522
Loss on extinguishment of debt – (522 )
Income (loss) from unconsolidated joint ventures (16 ) 32
Other gains and (losses), net (108 ) 321
Income before income taxes 67,173 43,291
Provision for income taxes (4,159 ) (530 )
Net income 63,014 42,761
Net (income) loss attributable to noncontrolling interest in OEG (711 ) 579
Net (income) loss attributable to other noncontrolling interests 658 (284 )
Net income available to common stockholders $ 62,961 $ 43,056
Basic income per share available to common stockholders $ 1.05 $ 0.72
Diluted income per share available to common stockholders (1) $ 1.00 $ 0.67
Weighted average common shares for the period:
Basic 59,919 59,739
Diluted (1) 63,813 63,404

_______________
(1) Diluted weighted average common shares for the three months ended March 31, 2025 and 2024 include 3.7 million and 3.2 million, respectively, in equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.

Ryman Hospitality Properties, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
Unaudited
(In thousands)
March 31, December 31,
2025 2024
ASSETS:
Property and equipment, net of accumulated depreciation $ 4,169,575 $ 4,124,382
Cash and cash equivalents - unrestricted 413,858 477,694
Cash and cash equivalents - restricted 47,467 98,534
Notes receivable, net 56,767 57,801
Trade receivables, net 133,024 94,184
Deferred income tax assets, net 67,573 70,511
Prepaid expenses and other assets 167,530 178,091
Intangible assets and goodwill, net 183,313 116,376
Total assets $ 5,239,107 $ 5,217,573
LIABILITIES AND EQUITY:
Debt and finance lease obligations $ 3,375,026 $ 3,378,396
Accounts payable and accrued liabilities 463,245 466,571
Dividends payable 70,974 71,444
Deferred management rights proceeds 164,532 164,658
Operating lease liabilities 134,728 135,117
Other liabilities 68,638 66,805
Noncontrolling interest in OEG 391,616 381,945
Total equity 570,348 552,637
Total liabilities and equity $ 5,239,107 $ 5,217,573


Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Adjusted EBITDA re Reconciliation
Unaudited
(In thousands)
Three Months Ended
March 31,
2025 2024
$ Margin $ Margin
Consolidated:
Revenue $ 587,280 $ 528,345
Net income $ 63,014 10.7 % $ 42,761 8.1 %
Interest expense, net 48,824 52,921
Provision for income taxes 4,159 530
Depreciation and amortization 63,717 57,202
Gain on sale of assets – (270 )
Pro rata EBITDA re from unconsolidated joint ventures 1 2
EBITDA re 179,715 30.6 % 153,146 29.0 %
Preopening costs 87 1,436
Non-cash lease expense 889 925
Equity-based compensation expense 3,622 3,862
Interest income on Gaylord National bonds 1,114 1,195
Loss on extinguishment of debt – 522
Transaction costs for acquisitions 75 –
Pro rata adjusted EBITDA re from unconsolidated joint ventures – (21 )
Adjusted EBITDA re 185,502 31.6 % 161,065 30.5 %
Adjusted EBITDA re of noncontrolling interest (5,626 ) (4,662 )
Adjusted EBITDA re , excluding noncontrolling interest $ 179,876 30.6 % $ 156,403 29.6 %
Hospitality segment:
Revenue $ 497,730 $ 461,470
Operating income $ 116,809 23.5 % $ 102,185 22.1 %
Depreciation and amortization 54,106 50,230
Non-cash lease expense 945 983
Interest income on Gaylord National bonds 1,114 1,195
Adjusted EBITDA re $ 172,974 34.8 % $ 154,593 33.5 %
Entertainment segment:
Revenue $ 89,550 $ 66,875
Operating income $ 10,316 11.5 % $ 6,112 9.1 %
Depreciation and amortization 9,377 6,740
Preopening costs 87 1,436
Non-cash lease revenue (56 ) (58 )
Equity-based compensation 1,020 888
Other gains and (losses), net 136 408
Transaction costs for acquisitions 75 –
Pro rata adjusted EBITDA re from unconsolidated joint ventures (16 ) 13
Adjusted EBITDA re $ 20,939 23.4 % $ 15,539 23.2 %
Corporate and Other segment:
Operating loss $ (11,004 ) $ (11,916 )
Depreciation and amortization 234 232
Other gains and (losses), net (243 ) (87 )
Equity-based compensation 2,602 2,974
Gain on sale of assets – (270 )
Adjusted EBITDA re $ (8,411 ) $ (9,067 )


Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Funds From Operations (“FFO”) and Adjusted FFO Reconciliation
Unaudited
(In thousands, except per share data)
Three Months Ended
March 31,
2025 2024
Net income $ 63,014 $ 42,761
Noncontrolling interest in OEG (711 ) 579
Net income available to common stockholders and unit holders 62,303 43,340
Depreciation and amortization 63,676 57,154
Adjustments for noncontrolling interest (3,077 ) (2,021 )
Pro rata adjustments from joint ventures – –
FFO available to common stockholders and unit holders 122,902 98,473
Right-of-use asset amortization 41 48
Non-cash lease expense 889 925
Pro rata adjustments from joint ventures – (21 )
Gain on other assets – (270 )
Amortization of deferred financing costs 2,707 2,721
Amortization of debt discounts and premiums 558 649
Loss on extinguishment of debt – 522
Adjustments for noncontrolling interest (282 ) 135
Transaction cost of acquisitions 75 –
Deferred tax provision (benefit) 2,933 (488 )
Adjusted FFO available to common stockholders and unit holders $ 129,823 $ 102,694
Basic net income per share $ 1.05 $ 0.72
Diluted net income per share $ 1.00 $ 0.67
FFO available to common stockholders and unit holders per basic share/unit $ 2.04 $ 1.64
Adjusted FFO available to common stockholders and unit holders per basic share/unit $ 2.15 $ 1.71
FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.97 $ 1.57
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1) $ 2.08 $ 1.63
Weighted average common shares and OP units for the period:
Basic 60,314 60,134
Diluted (1) 64,208 63,799

_______________
(1) Diluted weighted average common shares and OP units for the three months ended March 31, 2025 and 2024 include 3.7 million and 3.2 million, respectively, in equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.

Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Hospitality Segment Adjusted EBITDA re Reconciliation and Operating Metrics
Unaudited
(In thousands)
Three Months Ended
March 31,
2025 2024
$ Margin $ Margin
Hospitality segment:
Revenue $ 497,730 $ 461,470
Operating income $ 116,809 23.5 % $ 102,185 22.1 %
Depreciation and amortization 54,106 50,230
Non-cash lease expense 945 983
Interest income on Gaylord National bonds 1,114 1,195
Adjusted EBITDA re $ 172,974 34.8 % $ 154,593 33.5 %
Performance metrics:
Occupancy 69.7 % 66.7 %
ADR $ 264.40 $ 250.48
RevPAR $ 184.21 $ 167.17
OtherPAR $ 300.31 $ 277.12
Total RevPAR $ 484.52 $ 444.29
Gaylord Opryland:
Revenue $ 110,178 $ 103,835
Operating income $ 30,098 27.3 % $ 24,825 23.9 %
Depreciation and amortization 8,060 8,133
Non-cash lease revenue (10 ) (11 )
Adjusted EBITDA re $ 38,148 34.6 % $ 32,947 31.7 %
Performance metrics:
Occupancy 64.9 % 65.1 %
ADR $ 262.57 $ 245.28
RevPAR $ 170.49 $ 159.60
OtherPAR $ 253.40 $ 235.50
Total RevPAR $ 423.89 $ 395.10
Gaylord Palms:
Revenue $ 88,393 $ 85,463
Operating income $ 23,782 26.9 % $ 25,006 29.3 %
Depreciation and amortization 8,210 5,871
Non-cash lease expense 955 994
Adjusted EBITDA re $ 32,947 37.3 % $ 31,871 37.3 %
Performance metrics:
Occupancy 75.9 % 74.6 %
ADR $ 276.14 $ 267.99
RevPAR $ 209.69 $ 199.89
OtherPAR $ 361.99 $ 346.77
Total RevPAR $ 571.68 $ 546.66
Gaylord Texan:
Revenue $ 86,377 $ 84,902
Operating income $ 27,695 32.1 % $ 26,032 30.7 %
Depreciation and amortization 5,929 5,891
Adjusted EBITDA re $ 33,624 38.9 % $ 31,923 37.6 %
Performance metrics:
Occupancy 73.0 % 73.2 %
ADR $ 257.26 $ 239.77
RevPAR $ 187.80 $ 175.54
OtherPAR $ 341.28 $ 338.78
Total RevPAR $ 529.08 $ 514.32


Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Hospitality Segment Adjusted EBITDA re Reconciliation and Operating Metrics
Unaudited
(In thousands)
Three Months Ended
March 31,
2025 2024
$ Margin $ Margin
Gaylord National:
Revenue $ 80,829 $ 68,274
Operating income $ 9,474 11.7 % $ 5,223 7.7 %
Depreciation and amortization 8,443 8,401
Interest income on Gaylord National bonds 1,114 1,195
Adjusted EBITDA re $ 19,031 23.5 % $ 14,819 21.7 %
Performance metrics:
Occupancy 72.4 % 64.4 %
ADR $ 249.02 $ 236.16
RevPAR $ 180.33 $ 152.18
OtherPAR $ 269.62 $ 223.70
Total RevPAR $ 449.95 $ 375.88
Gaylord Rockies:
Revenue $ 70,948 $ 63,822
Operating income $ 14,823 20.9 % $ 11,997 18.8 %
Depreciation and amortization 14,852 13,841
Adjusted EBITDA re $ 29,675 41.8 % $ 25,838 40.5 %
Performance metrics:
Occupancy 72.2 % 64.5 %
ADR $ 257.09 $ 242.23
RevPAR $ 185.68 $ 156.29
OtherPAR $ 339.51 $ 310.95
Total RevPAR $ 525.19 $ 467.24
JW Marriott Hill Country:
Revenue $ 55,276 $ 49,941
Operating income $ 10,849 19.6 % $ 9,134 18.3 %
Depreciation and amortization 7,831 7,397
Adjusted EBITDA re $ 18,680 33.8 % $ 16,531 33.1 %
Performance metrics:
Occupancy 67.9 % 63.6 %
ADR $ 321.54 $ 312.19
RevPAR $ 218.38 $ 198.40
OtherPAR $ 394.57 $ 349.32
Total RevPAR $ 612.95 $ 547.72
The AC Hotel at National Harbor:
Revenue $ 2,698 $ 2,822
Operating income $ 114 4.2 % $ 327 11.6 %
Depreciation and amortization 222 250
Adjusted EBITDA re $ 336 12.5 % $ 577 20.4 %
Performance metrics:
Occupancy 54.8 % 56.9 %
ADR $ 255.03 $ 250.02
RevPAR $ 139.70 $ 142.24
OtherPAR $ 16.44 $ 19.28
Total RevPAR $ 156.14 $ 161.52
The Inn at Opryland: (1)
Revenue $ 3,031 $ 2,411
Operating loss $ (26 ) (0.9 ) % $ (359 ) (14.9 ) %
Depreciation and amortization 559 446
Adjusted EBITDA re $ 533 17.6 % $ 87 3.6 %
Performance metrics:
Occupancy 43.8 % 42.3 %
ADR $ 188.12 $ 162.66
RevPAR $ 82.46 $ 68.75
OtherPAR $ 28.66 $ 18.70
Total RevPAR $ 111.12 $ 87.45

_______________
(1) Includes other hospitality revenue and expense.

Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Earnings Per Share, FFO Per Share and Adjusted FFO Per Share Calculations
Unaudited
(In thousands, except per share data)
Three Months Ended
March 31,
2025 2024
Earnings per share:
Numerator:
Net income available to common stockholders $ 62,961 $ 43,056
Net income (loss) attributable to noncontrolling interest in OEG 711 (579 )
Net income available to common stockholders - if-converted method $ 63,672 $ 42,477
Denominator:
Weighted average shares outstanding - basic 59,919 59,739
Effect of dilutive stock-based compensation 240 430
Effect of dilutive put rights (1) 3,654 3,235
Weighted average shares outstanding - diluted 63,813 63,404
Basic income per share available to common stockholders $ 1.05 $ 0.72
Diluted income per share available to common stockholders (1) $ 1.00 $ 0.67
FFO per share/unit:
Numerator:
FFO available to common stockholders and unit holders $ 122,902 $ 98,473
Net income (loss) attributable to noncontrolling interest in OEG 711 (579 )
FFO adjustments for noncontrolling interest 2,633 2,021
FFO available to common stockholders and unit holders - if-converted method $ 126,246 $ 99,915
Denominator:
Weighted average shares and OP units outstanding - basic 60,314 60,134
Effect of dilutive stock-based compensation 240 430
Effect of dilutive put rights (1) 3,654 3,235
Weighted average shares and OP units outstanding - diluted 64,208 63,799
FFO available to common stockholders and unit holders per basic share/unit $ 2.04 $ 1.64
FFO available to common stockholders and unit holders per diluted share/unit (1) $ 1.97 $ 1.57
Adjusted FFO per share/unit:
Numerator:
Adjusted FFO available to common stockholders and unit holders $ 129,823 $ 102,694
Net income (loss) attributable to noncontrolling interest in OEG 711 (579 )
FFO adjustments for noncontrolling interest 2,633 2,021
Adjusted FFO adjustments for noncontrolling interest 282 (135 )
Adjusted FFO available to common stockholders and unit holders - if-converted method $ 133,449 $ 104,001
Denominator:
Weighted average shares and OP units outstanding - basic 60,314 60,134
Effect of dilutive stock-based compensation 240 430
Effect of dilutive put rights (1) 3,654 3,235
Weighted average shares and OP units outstanding - diluted 64,208 63,799
Adjusted FFO available to common stockholders and unit holders per basic share/unit $ 2.15 $ 1.71
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1) $ 2.08 $ 1.63

_______________
(1) Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“Adjusted EBITDA re ”)
Unaudited
($ in thousands, except per share data)
Guidance Range
For Full Year 2025
Low High Midpoint
Consolidated:
Net income $ 245,250 $ 261,000 $ 253,125
Provision for income taxes 11,000 13,500 12,250
Interest expense, net 203,000 214,000 208,500
Depreciation and amortization 262,625 280,000 271,313
EBITDA re $ 721,875 $ 768,500 $ 745,188
Non-cash lease expense 3,000 4,250 3,625
Preopening costs 500 1,000 750
Equity-based compensation expense 14,875 16,500 15,688
Pension settlement charge 1,250 1,500 1,375
Interest income on Gaylord National bonds 3,750 4,750 4,250
Loss on extinguishment of debt 3,750 4,500 4,125
Adjusted EBITDA re $ 749,000 $ 801,000 $ 775,000
Hospitality segment:
Operating income $ 444,000 $ 468,000 $ 456,000
Depreciation and amortization 221,000 234,000 227,500
Non-cash lease expense 3,250 4,250 3,750
Interest income on Gaylord National bonds 3,750 4,750 4,250
Other gains and (losses), net 3,000 4,000 3,500
Adjusted EBITDA re $ 675,000 $ 715,000 $ 695,000
Entertainment segment:
Operating income $ 65,750 $ 69,750 $ 67,750
Depreciation and amortization 39,500 43,500 41,500
Non-cash lease expense (revenue) (250 ) – (125 )
Preopening costs 500 1,000 750
Equity-based compensation 4,500 5,500 5,000
Other gains and (losses), net – 250 125
Adjusted EBITDA re $ 110,000 $ 120,000 $ 115,000
Corporate and Other segment:
Operating loss $ (48,000 ) $ (47,500 ) $ (47,750 )
Depreciation and amortization 2,125 2,500 2,313
Equity-based compensation 10,375 11,000 10,688
Pension settlement charge 1,250 1,500 1,375
Other gains and (losses), net (1,750 ) (1,500 ) (1,625 )
Adjusted EBITDA re $ (36,000 ) $ (34,000 ) $ (35,000 )


Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Funds From Operations (“FFO”) and Adjusted FFO
Unaudited
($ in thousands, except per share data)
Guidance Range
For Full Year 2025
Low High Midpoint
Consolidated:
Net income $ 245,250 $ 261,000 $ 253,125
Noncontrolling interest in OEG (8,000 ) (6,000 ) (7,000 )
Net income available to common stockholders and unit holders $ 237,250 $ 255,000 $ 246,125
Depreciation and amortization 262,625 280,000 271,313
Adjustments for noncontrolling interest (12,500 ) (10,500 ) (11,500 )
FFO available to common stockholders and unit holders $ 487,375 $ 524,500 $ 505,938
Right-of-use asset amortization – 500 250
Non-cash lease expense 3,000 4,250 3,625
Pension settlement charge 1,250 1,500 1,375
Loss on extinguishment of debt 3,750 4,500 4,125
Adjustments for noncontrolling interest (4,375 ) (3,750 ) (4,063 )
Amortization of deferred financing costs 10,500 12,000 11,250
Amortization of debt discounts and premiums 1,500 2,500 2,000
Deferred tax provision 7,000 9,000 8,000
Adjusted FFO available to common stockholders and unit holders $ 510,000 $ 555,000 $ 532,500
Net income available to common stockholders per diluted share (1) $ 3.80 $ 4.05 $ 3.93
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1) $ 8.24 $ 8.86 $ 8.55
Estimated weighted average shares outstanding - diluted (in millions) (1) 64.5 64.5 64.5
Estimated weighted average shares and OP units outstanding - diluted (in millions) (1) 64.9 64.9 64.9

_______________
(1) Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Earnings Per Share and Adjusted FFO Per Share
Unaudited
(dollars in thousands, except per share data)
Guidance Range
For Full Year 2025
Earnings per share: Low High Midpoint
Numerator:
Net income available to common stockholders $ 237,250 $ 255,000 $ 246,125
Net income attributable to noncontrolling interest in OEG 8,000 6,000 7,000
Net income available to common stockholders - if-converted method $ 245,250 $ 261,000 $ 253,125
Denominator:
Estimated weighted average shares outstanding - diluted (in millions) (1) 64.5 64.5 64.5
Diluted income per share available to common stockholders $ 3.80 $ 4.05 $ 3.93
Adjusted FFO per share:
Numerator:
Adjusted FFO available to common stockholders and unit holders $ 510,000 $ 555,000 $ 532,500
Net income attributable to noncontrolling interest in OEG 8,000 6,000 7,000
FFO adjustments for noncontrolling interest 12,500 10,500 11,500
Adjusted FFO Adjustments for noncontrolling interest 4,375 3,750 4,063
Adjusted FFO available to common stockholders and unit holders - if-converted method $ 534,875 $ 575,250 $ 555,063
Denominator:
Estimated weighted average shares and OP units outstanding - diluted (in millions) (1) 64.9 64.9 64.9
Adjusted FFO available to common stockholders and unit holders per diluted share/unit $ 8.24 $ 8.86 $ 8.55

_______________
(1) Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.