Ryman Hospitality Properties, Inc. Reports First Quarter 2024 Results

NASHVILLE, Tenn., May 01, 2024 (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, 2024.

First Quarter 2024 Highlights and Recent Developments:

• The Company generated first quarter net income of $42.8 million and net income available to common stockholders of $43.1 million or $0.67 per diluted share.
• Reported consolidated revenue of $528.3 million, driven by Hospitality revenue of $461.5 million.
• Achieved consolidated operating income of $96.4 million and consolidated Adjusted EBITDAre of $161.1 million.
• During the first quarter, the Company booked over 287,000 same-store Gross Definite Room Nights for all future years, at a record first quarter average daily rate (ADR) of $265, an increase of 5.6% over Q1 2023 ADR for future bookings.
• The Company prepaid its Rockies Term Loan with a portion of the net proceeds of a new issue of senior unsecured notes, and, together with cash on hand, repaid $200 million of its corporate Term Loan B, and, in April 2024, repriced its Term Loan B, reducing the applicable interest rate margin on SOFR loans from 275 bps to 225 bps.
• The Company increased its full year consolidated net income and adjusted funds from operations guidance to reflect the impact of refinancing activities and the Company’s strong visibility into forward bookings.

Mark Fioravanti, President and Chief Executive Officer of Ryman Hospitality Properties, said, “Our first quarter results were solid, even with ongoing renovation disruptions and a challenging comparison to the first quarter of 2023 when we set several first quarter records. Our same-store Hospitality portfolio delivered record first quarter ADR and strong banquet and AV contribution per group room night, which is a positive indicator of group spending and overall segment strength. We were particularly pleased to see these results even with the timing of the Easter holiday, which shifted some group demand from the first quarter of 2024 into the second quarter of 2024. In the second half of the quarter, we did experience some softness in transient demand in several of our markets; however, we remain confident in the long-term growth outlook for the markets in which we operate and our outlook for the remainder of 2024.”

First Quarter 2024 Results (as compared to First Quarter 2023):

($ in thousands, except per share amounts)	Three Months Ended
	March 31,
	2024			2023			% ∆
Total Revenue	$	528,345		$	491,719		7.4%
Operating income	$	96,381		$	105,650		-8.8%
Operating income margin	18.2%			21.5%			-3.3pt
Net income	$	42,761		$	60,994		-29.9%
Net income margin	8.1%			12.4%			-4.3pt
Net income available to common stockholders	$	43,056		$	61,320		-29.8%
Net income available to common stockholders margin	8.1%			12.5%			-4.4pt
Net income available to common stockholders per diluted share (1)	$	0.67		$	1.02		-34.3%
Adjusted EBITDAre	$	161,065		$	157,675		2.1%
Adjusted EBITDAre margin	30.5%			32.1%			-1.6pt
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture	$	156,403		$	153,379		2.0%
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture margin	29.6%			31.2%			-1.6pt
Funds From Operations (FFO) available to common stockholders and unit holders	$	98,473		$	108,526		-9.3%
FFO available to common stockholders and unit holders per diluted share/unit (1)	$	1.53		$	1.80		-15.0%
Adjusted FFO available to common stockholders and unit holders	$	102,694		$	113,593		-9.6%
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)	$	1.60		$	1.89		-15.3%
(1) Diluted weighted average common shares for the three months ended March 31, 2024 and 2023 include 3.2 million and 3.9 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 EBITDAre, Adjusted EBITDAre margin, Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture, Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture 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 EBITDAre 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,” “EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Definition,” “Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin Definition” “FFO, Adjusted FFO, and Adjusted FFO available to common stockholders and unit holders Definition” and “Supplemental Financial Results” below.

Hospitality Segment

($ in thousands, except ADR, RevPAR, and Total RevPAR)
	Three Months Ended
	March 31,
	2024			2023			% ∆
Hospitality Revenue	$	461,470		$	424,439		8.7%
Same-Store Hospitality Revenue (1)	$	411,529		$	424,439		-3.0%
Hospitality operating income	$	102,185		$	106,070		-3.7%
Hospitality operating income margin	22.1%			25.0%			-2.9pt
Hospitality Adjusted EBITDAre	$	154,593		$	151,235		2.2%
Hospitality Adjusted EBITDAre margin	33.5%			35.6%			-2.1pt
Same-Store Hospitality operating income (1)	$	93,051		$	106,070		-12.3%
Same-Store Hospitality operating income margin (1)	22.6%			25.0%			-2.4pt
Same-Store Hospitality Adjusted EBITDAre (1)	$	138,062		$	151,235		-8.7%
Same-Store Hospitality Adjusted EBITDAre margin (1)	33.5%			35.6%			-2.1pt
Hospitality Performance Metrics
Occupancy	66.7%			72.3%			-5.6pt
Average Daily Rate (ADR)	$	250.48		$	237.95		5.3%
RevPAR	$	167.17		$	172.08		-2.9%
Total RevPAR	$	444.29		$	452.94		-1.9%
Same-Store Hospitality Performance Metrics (1)
Occupancy	67.0%			72.3%			-5.3pt
Average Daily Rate (ADR)	$	244.85		$	237.95		2.9%
RevPAR	$	164.16		$	172.08		-4.6%
Total RevPAR	$	434.33		$	452.94		-4.1%
Gross Definite Rooms Nights Booked	287,952			348,648			-17.4%
Net Definite Rooms Nights Booked	151,676			250,318			-39.4%
Group Attrition (as % of contracted block)	14.8%			15.5%			-0.7pt
Cancellations ITYFTY (2)	12,190			32,220			-62.2%
(1) Same-Store Hospitality segment excludes JW Marriott Hill Country, which was acquired June 30, 2023.
(2) "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 2024 are presented in greater detail below and under “Supplemental Financial Results—Hospitality Segment Adjusted EBITDAre Reconciliations and Operating Metrics,” which includes a reconciliation of the non-GAAP financial measures Hospitality Adjusted EBITDAre to Hospitality Operating Income, and property-level Adjusted EBITDAre to property-level Operating Income for each of the hotel properties.

Hospitality Segment Highlights

• Same-store Hospitality portfolio achieved record first quarter average daily rate (ADR) of $245, an increase of 2.9% from Q1 2023, demonstrating continued pricing momentum.
• Same-store Hospitality banquet and AV revenue had the second-best quarter ever, trailing only Q1 2023.
• JW Marriott Hill Country delivered strong first quarter performance as we are beginning to see operational efficiency improvements from our asset management capabilities.
• Same-store incentive management fee expense increased to $7.5 million in the quarter, up from $6.7 million in the year-ago quarter.
• On a same-store basis, cancellations in the year for the year decreased by 62% in Q1 2024 compared to Q1 2023, and attrition and cancellation fee collections declined to $7.9 million in Q1 2024 from $9.7 million in Q1 2023.
  

Gaylord Opryland

($ in thousands, except ADR, RevPAR, and Total RevPAR)
	Three Months Ended
	March 31,
	2024			2023			% ∆
Revenue	$	103,835		$	111,806		-7.1%
Operating income	$	24,825		$	31,695		-21.7%
Operating income margin	23.9%			28.3%			-4.4pt
Adjusted EBITDAre	$	32,947		$	40,237		-18.1%
Adjusted EBITDAre margin	31.7%			36.0%			-4.3pt
Occupancy	65.1%			72.6%			-7.5pt
Average daily rate (ADR)	$	245.28		$	240.19		2.1%
RevPAR	$	159.60		$	174.40		-8.5%
Total RevPAR	$	395.10		$	430.16		-8.2%

Gaylord Palms

($ in thousands, except ADR, RevPAR, and Total RevPAR)
	Three Months Ended
	March 31,
	2024			2023			% ∆
Revenue	$	85,463		$	84,546		1.1%
Operating income	$	25,006		$	27,634		-9.5%
Operating income margin	29.3%			32.7%			-3.4pt
Adjusted EBITDAre	$	31,871		$	34,275		-7.0%
Adjusted EBITDAre margin	37.3%			40.5%			-3.2pt
Occupancy	74.6%			79.5%			-4.9pt
Average daily rate (ADR)	$	267.99		$	257.66		4.0%
RevPAR	$	199.89		$	204.78		-2.4%
Total RevPAR	$	546.66		$	546.80		-0.0%

Gaylord Texan

($ in thousands, except ADR, RevPAR, and Total RevPAR)
	Three Months Ended
	March 31,
	2024			2023			% ∆
Revenue	$	84,902		$	86,398		-1.7%
Operating income	$	26,032		$	28,088		-7.3%
Operating income margin	30.7%			32.5%			-1.8pt
Adjusted EBITDAre	$	31,923		$	33,854		-5.7%
Adjusted EBITDAre margin	37.6%			39.2%			-1.6pt
Occupancy	73.2%			77.1%			-3.9pt
Average daily rate (ADR)	$	239.77		$	230.83		3.9%
RevPAR	$	175.54		$	177.90		-1.3%
Total RevPAR	$	514.32		$	529.21		-2.8%

Gaylord National

($ in thousands, except ADR, RevPAR, and Total RevPAR)
	Three Months Ended
	March 31,
	2024			2023			% ∆
Revenue	$	68,274		$	72,772		-6.2%
Operating income	$	5,223		$	8,055		-35.2%
Operating income margin	7.7%			11.1%			-3.4pt
Adjusted EBITDAre	$	14,819		$	17,620		-15.9%
Adjusted EBITDAre margin	21.7%			24.2%			-2.5pt
Occupancy	64.4%			67.3%			-2.9pt
Average daily rate (ADR)	$	236.16		$	239.70		-1.5%
RevPAR	$	152.18		$	161.43		-5.7%
Total RevPAR	$	375.88		$	405.10		-7.2%

Gaylord Rockies

($ in thousands, except ADR, RevPAR, and Total RevPAR)
	Three Months Ended
	March 31,
	2024			2023			% ∆
Revenue	$	63,822		$	64,047		-0.4%
Operating income	$	11,997		$	10,868		10.4%
Operating income margin	18.8%			17.0%			1.8pt
Adjusted EBITDAre	$	25,838		$	24,913		3.7%
Adjusted EBITDAre margin	40.5%			38.9%			1.6pt
Occupancy	64.5%			69.9%			-5.4pt
Average daily rate (ADR)	$	242.23		$	233.09		3.9%
RevPAR	$	156.29		$	162.97		-4.1%
Total RevPAR	$	467.24		$	474.10		-1.4%

JW Marriott Hill Country⁽¹⁾

($ in thousands, except ADR, RevPAR, and Total RevPAR)
	Three Months Ended
	March 31,
	2024
Revenue	$	49,941
Operating income	$	9,134
Operating income margin	18.3%
Adjusted EBITDAre	$	16,531
Adjusted EBITDAre margin	33.1%
Occupancy	63.6%
Average daily rate (ADR)	$	312.19
RevPAR	$	198.40
Total RevPAR	$	547.72
(1) JW Marriott Hill Country was acquired by the Company on June 30, 2023, therefore there are no comparison figures.

Entertainment Segment

For the three months ended March 31, 2024, and 2023, the Company reported the following:

($ in thousands)	Three Months Ended
	March 31,
	2024			2023			% ∆
Revenue	$	66,875		$	67,280		-0.6%
Operating income	$	6,112		$	10,391		-41.2%
Operating income margin	9.1%			15.4%			-6.3pt
Adjusted EBITDAre	$	15,539		$	14,346		8.3%
Adjusted EBITDAre margin	23.2%			21.3%			1.9pt

Fioravanti continued, “Our Entertainment business delivered strong performance considering severe winter weather in Nashville in late January, which impacted demand at our Nashville assets, as well as ongoing construction disruption associated with Category 10 and renovation of the W Austin Hotel at Block 21. Our Ole Red venues performed well, including our newest venue, Ole Red Las Vegas, which has opened to an encouraging start.”

Corporate and Other Segment

For the three months ended March 31, 2024, and 2023, the Company reported the following:

($ in thousands)	Three Months Ended
	March 31,
	2024		2023		% ∆
Operating loss	($11,916)		($10,811)		-10.2%
Adjusted EBITDAre	($9,067)		($7,906)		-14.7%

2024 Guidance

Fioravanti concluded, “We took advantage of market conditions to refinance the Gaylord Rockies Term Loan with senior unsecured notes, and in April 2024, we repriced our corporate Term Loan B, which has immediate interest savings in 2024. Our refinancing activities, together with our strong forward bookings position, support our confidence in our outlook and enable us to raise our guidance for full year net income, funds from operations and adjusted funds from operations. We remain excited about the investments we are making across our portfolio, which we believe will continue to create value for our stockholders in the years to come.”

The Company is updating its 2024 business performance outlook based on current information as of May 1, 2024. 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.

Current full year 2024 guidance includes the following assumptions:

• Disruption from planned capital investments is estimated to result in a negative impact of approximately 215 basis points to same-store Hospitality RevPAR growth and approximately 160 basis points to same-store Hospitality Total RevPAR growth. In addition, the Company expects disruption to result in a negative impact of approximately $18 million to $21 million to Consolidated Adjusted EBITDAre, including $10 million to $11 million to same-store Hospitality Adjusted EBITDAre and $8 million to $10 million to Entertainment Adjusted EBITDAre.
• Capital expenditures are estimated to be $360 million to $440 million.

($ in millions, except per share figures)	New Guidance								New FY				Prior Guidance								Prior FY				Change
	Full Year 2024 (1)								2024 Guidance (1)				Full Year 2024								2024 Guidance
	Low				High				Midpoint				Low				High				Midpoint				Midpoint
Consolidated Hospitality RevPAR growth (same-store) (2)		3.50%				5.50%				4.50%				3.50%				5.50%				4.50%				0.00%
Consolidated Hospitality Total RevPAR growth (same-store) (2)		3.25%				5.25%				4.25%				3.25%				5.25%				4.25%				0.00%
Operating Income
Hospitality (same-store) (2)	$	434.5			$	450.5			$	442.5			$	434.5			$	450.5			$	442.5			$	-
JW Marriott Hill Country		35.0				40.0				37.5				35.0				40.0				37.5				-
Entertainment		65.5				71.5				68.5				65.5				71.5				68.5				-
Corporate and Other		(44.8	)			(43.0	)			(43.9	)			(44.8	)			(43.0	)			(43.9	)			-
Consolidated Operating Income		490.2				519.0				504.6				490.2				519.0				504.6				-
Adjusted EBITDAre
Hospitality (same-store) (2)	$	612.5			$	635.0			$	623.8			$	612.5			$	635.0			$	623.8			$	-
JW Marriott Hill Country		63.0				72.0				67.5				63.0				72.0				67.5				-
Entertainment		100.0				110.0				105.0				100.0				110.0				105.0				-
Corporate and Other		(35.0	)			(32.0	)			(33.5	)			(35.0	)			(32.0	)			(33.5	)			-
Consolidated Adjusted EBITDAre		740.5				785.0				762.8				740.5				785.0				762.8				-
Net Income	$	259.0			$	280.0			$	269.5			$	253.0			$	272.0			$	262.5			$	7.0
Net Income available to common stockholders	$	249.0			$	274.0			$	261.5			$	243.0			$	266.0			$	254.5			$	7.0
Funds from Operations (FFO) available to common stockholders and unit holders	$	463.3			$	500.5			$	481.9			$	457.3			$	492.5			$	474.9			$	7.0
Adjusted FFO available to common stockholders and unit holders	$	489.8			$	535.5			$	512.6			$	484.3			$	527.0			$	505.6			$	7.0
Diluted income per share available to common stockholders	$	4.01			$	4.33			$	4.17			$	3.92			$	4.21			$	4.06			$	0.11
Adjusted FFO available to common stockholders and unit holders per diluted share	$	7.69			$	8.33			$	8.01			$	7.60			$	8.20			$	7.90			$	0.11
Estimated diluted shares outstanding to common stockholders (3)		64.6				64.6				64.6				64.6				64.6				64.6				-
Estimated diluted shares outstanding to common stockholders and unit holders (3)		65.0				65.0				65.0				65.0				65.0				65.0				-

	(1)	Includes JW Marriott Hill Country, except as otherwise noted. Amounts are calculated based on unrounded numbers.
	(2)	Same-store excludes JW Marriott Hill Country.
	(3)	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 EBITDAre guidance to Net Income, segment-level Adjusted EBITDAre to segment-level Operating Income, property-level Adjusted EBITDAre for JW Marriott Hill Country to property-level Operating Income, and FFO and Adjusted FFO available to common stockholders and unitholders to Net Income, see “Reconciliation of Forward-Looking Statements” below.

Dividend Update
The Company’s dividend policy provides that it will distribute minimum dividends of 100% of REIT taxable income annually. It is the Company’s current plan to distribute aggregate minimum dividends for 2024 of $4.40 per share in cash. Future dividends are subject to the Board’s future determinations as to amount and timing.

Balance Sheet/Liquidity Update
As of March 31, 2024, the Company had total debt outstanding of $3,377.8 million, net of unamortized deferred financing costs, and unrestricted cash of $465.3 million. As of March 31, 2024, there were no amounts drawn under the Company’s revolving credit facility, $22.0 million was drawn under OEG’s revolving credit facility, and the lending banks had issued $4.3 million in letters of credit under the Company’s revolving credit facility, which left $738.7 million of aggregate borrowing availability for borrowing 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, 2024, at 1:00 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/Presentations, Earnings and Webcasts) 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 a 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, Nashville-area attractions, and 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. 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 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, 2023, 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 in Consolidated Joint Venture Definition
We calculate EBITDAre, 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 EBITDAre of unconsolidated affiliates.

Adjusted EBITDAre is then calculated as EBITDAre, 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 EBITDAre from unconsolidated joint ventures; and
• any other adjustments we have identified herein.
  

We then exclude the pro rata share of Adjusted EBITDAre related to noncontrolling interests in consolidated joint ventures to calculate Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture.

We use EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture and segment or property-level EBITDAre and Adjusted EBITDAre 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 EBITDAre when evaluating our performance because we believe that presenting Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture provides useful information to investors regarding our operating performance and debt leverage metrics.

Adjusted EBITDAre Margin and Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin Definition
We calculate consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture Margin by dividing consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture by GAAP consolidated Total Revenue. We calculate consolidated, segment or property-level Adjusted EBITDAre Margin by dividing consolidated, segment-, or property-level Adjusted EBITDAre by consolidated, segment-, or property-level GAAP Revenue. We believe Adjusted EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture 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 EBITDAre, Excluding Noncontrolling Interest in Consolidated Joint Venture 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 for 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 on acquisitions;
• deferred income tax expense (benefit); and
• any other adjustments we have identified herein.
  

We present Adjusted FFO available to common stockholders and unit holders per diluted share as a non-GAAP measure of our performance in addition to our 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 as our 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 are discontinuing the presentation of Adjusted FFO available to common stockholders and unit holders (excluding maintenance capex) because our dividend policy no longer references this measure.

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 (Loss), Operating Income (Loss), 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.
[phone]	[phone]
[e-mail]	[e-mail]
~or~	~or~
Jennifer Hutcheson, Chief Financial Officer	Robert Winters
Ryman Hospitality Properties, Inc.	Alpha IR Group
[phone]	[phone]
[e-mail]	[e-mail]
~or~
Sarah Martin, Vice President Investor Relations
Ryman Hospitality Properties, Inc.
[phone]
[e-mail]

RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In thousands, except per share data)
	Three Months Ended
	Mar. 31,
		2024				2023
Revenues :
Rooms	$	173,633			$	161,251
Food and beverage		235,083				215,804
Other hotel revenue		52,754				47,384
Entertainment		66,875				67,280
Total revenues		528,345				491,719
Operating expenses:
Rooms		44,101				42,059
Food and beverage		128,179				115,181
Other hotel expenses		118,813				103,059
Management fees		17,962				15,195
Total hotel operating expenses		309,055				275,494
Entertainment		52,587				51,434
Corporate		11,954				10,594
Preopening costs		1,436				190
Gain on sale of assets		(270	)			-
Depreciation and amortization		57,202				48,357
Total operating expenses		431,964				386,069
Operating income		96,381				105,650
Interest expense, net of amounts capitalized		(60,443	)			(42,528	)
Interest income		7,522				2,547
Loss on extinguishment of debt		(522	)			-
Income (loss) from unconsolidated joint ventures		32				(2,806	)
Other gains and (losses), net		321				(236	)
Income before income taxes		43,291				62,627
Provision for income taxes		(530	)			(1,633	)
Net income		42,761				60,994
Net loss attributable to noncontrolling interest in consolidated joint venture		579				763
Net income attributable to noncontrolling interest in Operating Partnership		(284	)			(437	)
Net income available to common stockholders	$	43,056			$	61,320
Basic income per share available to common stockholders	$	0.72			$	1.11
Diluted income per share available to common stockholders (1)	$	0.67			$	1.02
Weighted average common shares for the period:
Basic		59,739				55,182
Diluted (1)		63,404				59,326

(1)	Diluted weighted average common shares for the three months ended March 31, 2024 and 2023 include 3.2 million and 3.9 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)
	Mar. 31,				Dec. 31,
		2024				2023
ASSETS:
Property and equipment, net of accumulated depreciation	$	3,988,172			$	3,955,586
Cash and cash equivalents - unrestricted		465,311				591,833
Cash and cash equivalents - restricted		81,571				108,608
Notes receivable		60,645				61,760
Trade receivables, net		125,613				110,029
Deferred income tax assets, net		82,145				81,624
Prepaid expenses and other assets		163,572				154,810
Intangible assets		122,270				124,287
Total assets	$	5,089,299			$	5,188,537
LIABILITIES AND EQUITY:
Debt and finance lease obligations	$	3,377,814			$	3,377,028
Accounts payable and accrued liabilities		394,299				464,720
Dividends payable		67,407				67,932
Deferred management rights proceeds		165,070				165,174
Operating lease liabilities		130,180				129,122
Other liabilities		67,257				66,658
Noncontrolling interest in consolidated joint venture		353,865				345,126
Total equity		533,407				572,777
Total liabilities and equity	$	5,089,299			$	5,188,537

RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
ADJUSTED EBITDAre RECONCILIATION
Unaudited
(in thousands)
	Three Months Ended Mar. 31,
	2024						2023
	$			Margin			$			Margin
Consolidated
Revenue	$	528,345					$	491,719
Net income	$	42,761		8.1	%		$	60,994		12.4	%
Interest expense, net		52,921						39,981
Provision for income taxes		530						1,633
Depreciation & amortization		57,202						48,357
Gain on sale of assets		(270	)					-
Pro rata EBITDAre from unconsolidated joint ventures		2						9
EBITDAre		153,146		29.0	%			150,974		30.7	%
Preopening costs		1,436						190
Non-cash lease expense		925						1,501
Equity-based compensation expense		3,862						3,739
Interest income on Gaylord National bonds		1,195						1,271
Loss on extinguishment of debt		522						-
Pro rata adjusted EBITDAre from unconsolidated joint ventures		(21	)					-
Adjusted EBITDAre	$	161,065		30.5	%		$	157,675		32.1	%
Adjusted EBITDAre of noncontrolling interest in consolidated joint venture	$	(4,662	)				$	(4,296	)
Adjusted EBITDAre, excluding noncontrolling interest in consolidated joint venture	$	156,403		29.6	%		$	153,379		31.2	%
Hospitality segment
Revenue	$	461,470					$	424,439
Operating income	$	102,185		22.1	%		$	106,070		25.0	%
Depreciation & amortization		50,230						42,875
Non-cash lease expense		983						1,019
Interest income on Gaylord National bonds		1,195						1,271
Adjusted EBITDAre	$	154,593		33.5	%		$	151,235		35.6	%
Same-Store Hospitality segment (1)
Revenue	$	411,529					$	424,439
Operating income	$	93,051		22.6	%		$	106,070		25.0	%
Depreciation & amortization		42,833						42,875
Non-cash lease expense		983						1,019
Interest income on Gaylord National bonds		1,195						1,271
Adjusted EBITDAre	$	138,062		33.5	%		$	151,235		35.6	%
Entertainment segment
Revenue	$	66,875					$	67,280
Operating income	$	6,112		9.1	%		$	10,391		15.4	%
Depreciation & amortization		6,740						5,265
Preopening costs		1,436						190
Non-cash lease (revenue) expense		(58	)					482
Equity-based compensation		888						816
Other gains and (losses), net		408						-
Pro rata adjusted EBITDAre from unconsolidated joint ventures		13						(2,798	)
Adjusted EBITDAre	$	15,539		23.2	%		$	14,346		21.3	%
Corporate and Other segment
Operating loss	$	(11,916	)				$	(10,811	)
Depreciation & amortization		232						217
Other gains and (losses), net		(87	)					(235	)
Equity-based compensation		2,974						2,923
Gain on sale of assets		(270	)					-
Adjusted EBITDAre	$	(9,067	)				$	(7,906	)
(1) Same-Store Hospitality segment excludes JW Marriott Hill Country, which was acquired on June 30, 2023.

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 Mar. 31,
		2024				2023
Consolidated
Net income	$	42,761			$	60,994
Noncontrolling interest in consolidated joint venture		579				763
Net income available to common stockholders and unit holders		43,340				61,757
Depreciation & amortization		57,154				48,326
Adjustments for noncontrolling interest		(2,021	)			(1,580	)
Pro rata adjustments from joint ventures		-				23
FFO available to common stockholders and unit holders		98,473				108,526
Right-of-use asset amortization		48				31
Non-cash lease expense		925				1,501
Pro rata adjustments from joint ventures		(21	)			-
Gain on other assets		(270	)			-
Amortization of deferred financing costs		2,721				2,674
Amortization of debt discounts and premiums		649				506
Loss on extinguishment of debt		522				-
Adjustments for noncontrolling interest		135				(412	)
Deferred tax provision (benefit)		(488	)			767
Adjusted FFO available to common stockholders and unit holders	$	102,694			$	113,593
Basic net income per share	$	0.72			$	1.11
Diluted net income per share	$	0.67			$	1.02
FFO available to common stockholders and unit holders per basic share/unit	$	1.64			$	1.95
Adjusted FFO available to common stockholders and unit holders per basic share/unit	$	1.71			$	2.04
FFO available to common stockholders and unit holders per diluted share/unit (1)	$	1.53			$	1.80
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)	$	1.60			$	1.89
Weighted average common shares and OP units for the period:
Basic		60,134				55,577
Diluted (1)		63,799				59,721
(1) Diluted weighted average common shares and OP units for the three months ended March 31, 2024 and 2023 include 3.2 million and 3.9 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 EBITDAre RECONCILIATIONS AND OPERATING METRICS
Unaudited
(in thousands)
	Three Months Ended Mar. 31,
	2024						2023
	$			Margin			$			Margin
Hospitality segment
Revenue	$	461,470					$	424,439
Operating income	$	102,185		22.1	%		$	106,070		25.0	%
Depreciation & amortization		50,230						42,875
Non-cash lease expense		983						1,019
Interest income on Gaylord National bonds		1,195						1,271
Adjusted EBITDAre	$	154,593		33.5	%		$	151,235		35.6	%
Occupancy		66.7%						72.3%
Average daily rate (ADR)	$	250.48					$	237.95
RevPAR	$	167.17					$	172.08
OtherPAR	$	277.12					$	280.86
Total RevPAR	$	444.29					$	452.94
Same-Store Hospitality segment (1)
Revenue	$	411,529					$	424,439
Operating income	$	93,051		22.6	%		$	106,070		25.0	%
Depreciation & amortization		42,833						42,875
Non-cash lease expense		983						1,019
Interest income on Gaylord National bonds		1,195						1,271
Adjusted EBITDAre	$	138,062		33.5	%		$	151,235		35.6	%
Occupancy		67.0%						72.3%
Average daily rate (ADR)	$	244.85					$	237.95
RevPAR	$	164.16					$	172.08
OtherPAR	$	270.17					$	280.86
Total RevPAR	$	434.33					$	452.94
Gaylord Opryland
Revenue	$	103,835					$	111,806
Operating income	$	24,825		23.9	%		$	31,695		28.3	%
Depreciation & amortization		8,133						8,554
Non-cash lease revenue		(11	)					(12	)
Adjusted EBITDAre	$	32,947		31.7	%		$	40,237		36.0	%
Occupancy		65.1%						72.6%
Average daily rate (ADR)	$	245.28					$	240.19
RevPAR	$	159.60					$	174.40
OtherPAR	$	235.50					$	255.76
Total RevPAR	$	395.10					$	430.16
Gaylord Palms
Revenue	$	85,463					$	84,546
Operating income	$	25,006		29.3	%		$	27,634		32.7	%
Depreciation & amortization		5,871						5,610
Non-cash lease expense		994						1,031
Adjusted EBITDAre	$	31,871		37.3	%		$	34,275		40.5	%
Occupancy		74.6%						79.5%
Average daily rate (ADR)	$	267.99					$	257.66
RevPAR	$	199.89					$	204.78
OtherPAR	$	346.77					$	342.02
Total RevPAR	$	546.66					$	546.80
Gaylord Texan
Revenue	$	84,902					$	86,398
Operating income	$	26,032		30.7	%		$	28,088		32.5	%
Depreciation & amortization		5,891						5,766
Adjusted EBITDAre	$	31,923		37.6	%		$	33,854		39.2	%
Occupancy		73.2%						77.1%
Average daily rate (ADR)	$	239.77					$	230.83
RevPAR	$	175.54					$	177.90
OtherPAR	$	338.78					$	351.31
Total RevPAR	$	514.32					$	529.21

RYMAN HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
HOSPITALITY SEGMENT ADJUSTED EBITDAre RECONCILIATIONS AND OPERATING METRICS
Unaudited
(in thousands)
	Three Months Ended Mar. 31,
	2024						2023
	$			Margin			$			Margin
Gaylord National
Revenue	$	68,274					$	72,772
Operating income	$	5,223		7.7	%		$	8,055		11.1	%
Depreciation & amortization		8,401						8,294
Interest income on Gaylord National bonds		1,195						1,271
Adjusted EBITDAre	$	14,819		21.7	%		$	17,620		24.2	%
Occupancy		64.4%						67.3%
Average daily rate (ADR)	$	236.16					$	239.70
RevPAR	$	152.18					$	161.43
OtherPAR	$	223.70					$	243.67
Total RevPAR	$	375.88					$	405.10
Gaylord Rockies
Revenue	$	63,822					$	64,047
Operating income	$	11,997		18.8	%		$	10,868		17.0	%
Depreciation & amortization		13,841						14,045
Adjusted EBITDAre	$	25,838		40.5	%		$	24,913		38.9	%
Occupancy		64.5%						69.9%
Average daily rate (ADR)	$	242.23					$	233.09
RevPAR	$	156.29					$	162.97
OtherPAR	$	310.95					$	311.13
Total RevPAR	$	467.24					$	474.10
JW Marriott Hill Country (2)
Revenue	$	49,941					$	-
Operating income	$	9,134		18.3	%		$	-
Depreciation & amortization		7,397						-
Adjusted EBITDAre	$	16,531		33.1	%		$	-
Occupancy		63.6%					n/a
Average daily rate (ADR)	$	312.19					n/a
RevPAR	$	198.40					n/a
OtherPAR	$	349.32					n/a
Total RevPAR	$	547.72					n/a
The AC Hotel at National Harbor
Revenue	$	2,822					$	2,211
Operating income (loss)	$	327		11.6	%		$	(178	)	-8.1	%
Depreciation & amortization		250						281
Adjusted EBITDAre	$	577		20.4	%		$	103		4.7	%
Occupancy		56.9%						54.3%
Average daily rate (ADR)	$	250.02					$	218.52
RevPAR	$	142.24					$	118.55
OtherPAR	$	19.28					$	9.37
Total RevPAR	$	161.52					$	127.92
The Inn at Opryland (3)
Revenue	$	2,411					$	2,659
Operating loss	$	(359	)	-14.9	%		$	(92	)	-3.5	%
Depreciation & amortization		446						325
Adjusted EBITDAre	$	87		3.6	%		$	233		8.8	%
Occupancy		42.3%						56.6%
Average daily rate (ADR)	$	162.66					$	139.30
RevPAR	$	68.75					$	78.87
OtherPAR	$	18.70					$	18.65
Total RevPAR	$	87.45					$	97.52
(1) Same-Store Hospitality segment excludes JW Marriott Hill Country, which was acquired on June 30, 2023.
(2) JW Marriott Hill Country was acquired by the Company on June 30, 2023, therefore there are no comparison figures.
(3) 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
	Mar. 31,
		2024				2023
Earnings per share:
Numerator:
Net income available to common stockholders	$	43,056			$	61,320
Net loss attributable to noncontrolling interest in consolidated joint venture		(579	)			(763	)
Net income available to common stockholders - if-converted method	$	42,477			$	60,557
Denominator:
Weighted average shares outstanding - basic		59,739				55,182
Effect of dilutive stock-based compensation		430				281
Effect of dilutive put rights (1)		3,235				3,863
Weighted average shares outstanding - diluted		63,404				59,326
Basic income per share available to common stockholders	$	0.72			$	1.11
Diluted income per share available to common stockholders	$	0.67			$	1.02
FFO and Adjusted FFO per share:
Numerator - FFO:
FFO available to common stockholders and unit holders	$	98,473			$	108,526
Net loss attributable to noncontrolling interest in consolidated joint venture		(579	)			(763	)
FFO available to common stockholders and unit holders - if-converted method	$	97,894			$	107,763
Numerator - Adjusted FFO:
Adjusted FFO available to common stockholders and unit holders	$	102,694			$	113,593
Net loss attributable to noncontrolling interest in consolidated joint venture		(579	)			(763	)
Adjusted FFO available to common stockholders and unit holders - if-converted method	$	102,115			$	112,830
Denominator:
Weighted average shares and OP units outstanding - basic		60,134				55,577
Effect of dilutive stock-based compensation		430				281
Effect of dilutive put rights (1)		3,235				3,863
Weighted average shares and OP units outstanding - diluted		63,799				59,721
FFO available to common stockholders and unit holders per basic share/unit	$	1.64			$	1.95
Adjusted FFO available to common stockholders and unit holders per basic share/unit	$	1.71			$	2.04
FFO available to common stockholders and unit holders per diluted share/unit (1)	$	1.53			$	1.80
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)	$	1.60			$	1.89
(1) Represents 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
Unaudited
(dollars in thousands, except per share data)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre")
Funds From Operations ("FFO") and Adjusted FFO Reconciliation
		New Guidance Range
		For Full Year 2024
		Low				High				Midpoint
Ryman Hospitality Properties, Inc.
	Net Income	$	259,000			$	280,000			$	269,500
	Provision for income taxes		15,250				17,000				16,125
	Interest Expense, net		216,775				223,275				220,025
	Depreciation and amortization		224,250				234,500				229,375
	(Gain) / Loss on disposal of fixed assets		(275	)			(275	)			(275	)
	EBITDAre	$	715,000			$	754,500			$	734,750
	Non-cash lease expense		3,500				4,500				4,000
	Preopening expense		3,000				3,500				3,250
	Equity-based compensation		12,500				13,500				13,000
	Pension settlement charge		1,500				1,750				1,625
	Interest income on Gaylord National bonds		4,500				5,500				5,000
	Other gains and (losses), net		-				1,250				625
	Loss (gain) on extinguishment of debt		500				500				500
	Adjusted EBITDAre	$	740,500			$	785,000			$	762,750
Hospitality Segment
	Operating Income	$	469,500			$	490,500			$	480,000
	Depreciation and amortization		195,000				202,500				198,750
	Non-cash lease expense		3,500				4,500				4,000
	Interest income on Gaylord National Bonds		4,500				5,500				5,000
	Other gains and (losses), net		2,500				3,500				3,000
	Loss (gain) on extinguishment of debt		500				500				500
	Adjusted EBITDAre	$	675,500			$	707,000			$	691,250
Hospitality Segment (same-store)
	Operating Income	$	434,500			$	450,500			$	442,500
	Depreciation and amortization		167,000				170,500				168,750
	Non-cash lease expense		3,500				4,500				4,000
	Interest income on Gaylord National Bonds		4,500				5,500				5,000
	Other gains and (losses), net		2,500				3,500				3,000
	Loss (gain) on extinguishment of debt		500				500				500
	Adjusted EBITDAre	$	612,500			$	635,000			$	623,750
JW Marriott Hill Country
	Operating Income	$	35,000			$	40,000			$	37,500
	Depreciation and amortization		28,000				32,000				30,000
	Adjusted EBITDAre	$	63,000			$	72,000			$	67,500

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Unaudited
(dollars in thousands, except per share data)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre")
Funds From Operations ("FFO") and Adjusted FFO Reconciliation
		New Guidance Range
		For Full Year 2024
		Low				High				Midpoint
Entertainment Segment
	Operating Income	$	65,500			$	71,500			$	68,500
	Depreciation and amortization		27,500				30,000				28,750
	Preopening expense		3,000				3,500				3,250
	Equity-based compensation		3,500				4,000				3,750
	Pro rata adjusted EBITDAre from unconsolidated joint ventures		500				1,000				750
	Adjusted EBITDAre	$	100,000			$	110,000			$	105,000
Corporate and Other Segment
	Operating Loss	$	(44,750	)		$	(43,000	)		$	(43,875	)
	Depreciation and amortization		1,750				2,000				1,875
	Equity-based compensation		9,000				9,500				9,250
	Pension settlement charge		1,500				1,750				1,625
	Other gains and (losses), net		(2,500	)			(2,250	)			(2,375	)
	Adjusted EBITDAre	$	(35,000	)		$	(32,000	)		$	(33,500	)
Ryman Hospitality Properties, Inc.
	Net Income	$	259,000			$	280,000			$	269,500
	Noncontrolling interest in consolidated joint venture		(10,000	)			(6,000	)			(8,000	)
	Net Income available to common stockholders and unit holders	$	249,000			$	274,000			$	261,500
	Depreciation and amortization		224,250				234,500				229,375
	Adjustments for noncontrolling interest		(10,000	)			(8,000	)			(9,000	)
	FFO available to common stockholders and unit holders	$	463,250			$	500,500			$	481,875
	Right of use amortization		-				500				250
	Non-cash lease expense		3,500				4,500				4,000
	Pension settlement charge		1,500				1,750				1,625
	Other gains and (losses), net		-				1,250				625
	Loss (gain) on extinguishment of debt		500				500				500
	Adjustments for noncontrolling interest		(3,000	)			(2,000	)			(2,500	)
	Amortization of deferred financing costs		9,500				11,500				10,500
	Amortization of debt discounts and premiums		2,500				3,500				3,000
	Deferred Taxes		12,000				13,500				12,750
	Adjusted FFO available to common stockholders and unit holders	$	489,750			$	535,500			$	512,625
	Diluted income per share available to common stockholders	$	4.01			$	4.33			$	4.17
	Adjusted FFO available to common stockholders and unit holders per diluted share	$	7.69			$	8.33			$	8.01
	Estimated diluted shares outstanding to common stockholders (in millions)		64.6				64.6				64.6
	Estimated diluted shares outstanding to common stockholders and unit holders (in millions)		65.0				65.0				65.0

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Unaudited
(dollars in thousands, except per share data)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre")
Funds From Operations ("FFO") and Adjusted FFO Reconciliation
		Prior Guidance Range
		For Full Year 2024
		Low				High				Midpoint
Ryman Hospitality Properties, Inc.
	Net Income	$	253,000			$	272,000			$	262,500
	Provision for income taxes		15,250				17,000				16,125
	Interest Expense, net		222,500				231,000				226,750
	Depreciation and amortization		224,250				234,500				229,375
	EBITDAre	$	715,000			$	754,500			$	734,750
	Non-cash lease expense		3,500				4,500				4,000
	Preopening expense		3,000				3,500				3,250
	Equity-based compensation		12,500				13,500				13,000
	Pension settlement charge		1,500				1,750				1,625
	Interest income on Gaylord National bonds		4,500				5,500				5,000
	Other gains and (losses), net		500				1,750				1,125
	Adjusted EBITDAre	$	740,500			$	785,000			$	762,750
Hospitality Segment
	Operating Income	$	469,500			$	490,500			$	480,000
	Depreciation and amortization		195,000				202,500				198,750
	Non-cash lease expense		3,500				4,500				4,000
	Interest income on Gaylord National Bonds		4,500				5,500				5,000
	Other gains and (losses), net		3,000				4,000				3,500
	Adjusted EBITDAre	$	675,500			$	707,000			$	691,250
Hospitality Segment (same-store)
	Operating Income	$	434,500			$	450,500			$	442,500
	Depreciation and amortization		167,000				170,500				168,750
	Non-cash lease expense		3,500				4,500				4,000
	Interest income on Gaylord National Bonds		4,500				5,500				5,000
	Other gains and (losses), net		3,000				4,000				3,500
	Adjusted EBITDAre	$	612,500			$	635,000			$	623,750
JW Marriott Hill Country
	Operating Income	$	35,000			$	40,000			$	37,500
	Depreciation and amortization		28,000				32,000				30,000
	Adjusted EBITDAre	$	63,000			$	72,000			$	67,500

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Unaudited
(dollars in thousands, except per share data)
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("Adjusted EBITDAre")
Funds From Operations ("FFO") and Adjusted FFO Reconciliation
		Prior Guidance Range
		For Full Year 2024
		Low				High				Midpoint
Entertainment Segment
	Operating Income	$	65,500			$	71,500			$	68,500
	Depreciation and amortization		27,500				30,000				28,750
	Preopening expense		3,000				3,500				3,250
	Equity-based compensation		3,500				4,000				3,750
	Pro rata adjusted EBITDAre from unconsolidated joint ventures		500				1,000				750
	Adjusted EBITDAre	$	100,000			$	110,000			$	105,000
Corporate and Other Segment
	Operating Loss	$	(44,750	)		$	(43,000	)		$	(43,875	)
	Depreciation and amortization		1,750				2,000				1,875
	Equity-based compensation		9,000				9,500				9,250
	Pension settlement charge		1,500				1,750				1,625
	Other gains and (losses), net		(2,500	)			(2,250	)			(2,375	)
	Adjusted EBITDAre	$	(35,000	)		$	(32,000	)		$	(33,500	)
Ryman Hospitality Properties, Inc.
	Net Income	$	253,000			$	272,000			$	262,500
	Noncontrolling interest in consolidated joint venture		(10,000	)			(6,000	)			(8,000	)
	Net Income available to common stockholders and unit holders	$	243,000			$	266,000			$	254,500
	Depreciation and amortization		224,250				234,500				229,375
	Adjustments for noncontrolling interest		(10,000	)			(8,000	)			(9,000	)
	FFO available to common stockholders and unit holders	$	457,250			$	492,500			$	474,875
	Right of use amortization		-				500				250
	Non-cash lease expense		3,500				4,500				4,000
	Pension settlement charge		1,500				1,750				1,625
	Other gains and (losses), net		500				1,750				1,125
	Adjustments for noncontrolling interest		(3,000	)			(2,000	)			(2,500	)
	Amortization of deferred financing costs		10,000				11,000				10,500
	Amortization of debt discounts and premiums		2,500				3,500				3,000
	Deferred Taxes		12,000				13,500				12,750
	Adjusted FFO available to common stockholders and unit holders	$	484,250			$	527,000			$	505,625
	Diluted income per share available to common stockholders	$	3.92			$	4.21			$	4.06
	Adjusted FFO available to common stockholders and unit holders per diluted share	$	7.60			$	8.20			$	7.90
	Estimated diluted shares outstanding to common stockholders (in millions)		64.6				64.6				64.6
	Estimated diluted shares outstanding to common stockholders and unit holders (in millions)		65.0				65.0				65.0