AG˹ٷ

STOCK TITAN

Ryman Hospitality Properties, Inc. Reports Second Quarter 2025 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

Ryman Hospitality Properties (NYSE:RHP) reported record Q2 2025 results with consolidated revenue of $659.5 million, including Hospitality revenue of $516.2 million and record Entertainment segment revenue of $143.3 million. The company generated net income of $75.9 million and Adjusted EBITDAre of $211.9 million.

Key developments include the acquisition of the 950-room JW Marriott Phoenix Desert Ridge Resort on June 10, 2025, funded through a public offering of 3.0 million shares at $96.20 per share and a $625 million notes offering. The company booked over 720,000 same-store Hospitality Gross Definite Room Nights at an ADR of $285.

However, performance metrics showed some pressure, with same-store RevPAR declining 0.2% to $191.70 and Total RevPAR dropping 1.6% to $491.84. The company revised its 2025 outlook to account for the acquisition and increased transient rate risk in Nashville properties.

Ryman Hospitality Properties (NYSE:RHP) ha riportato risultati record per il secondo trimestre del 2025 con un fatturato consolidato di 659,5 milioni di dollari, di cui 516,2 milioni derivanti dal settore Hospitality e un record di 143,3 milioni nel segmento Entertainment. La società ha generato un utile netto di 75,9 milioni di dollari e un EBITDA rettificato (Adjusted EBITDAre) di 211,9 milioni.

Tra gli sviluppi principali si segnala l'acquisizione del JW Marriott Phoenix Desert Ridge Resort, con 950 camere, avvenuta il 10 giugno 2025, finanziata tramite un'offerta pubblica di 3,0 milioni di azioni a 96,20 dollari ciascuna e un'emissione di obbligazioni da 625 milioni di dollari. La società ha registrato oltre 720.000 notti definite di camere Hospitality a parità di struttura con un ADR di 285 dollari.

Tuttavia, alcuni indicatori di performance hanno mostrato segnali di pressione, con un calo dello 0,2% del RevPAR a parità di struttura, sceso a 191,70 dollari, e una riduzione dell'1,6% del RevPAR totale, sceso a 491,84 dollari. La società ha rivisto le previsioni per il 2025 per tenere conto dell'acquisizione e dell'aumento del rischio legato alle tariffe transitorie nelle proprietà di Nashville.

Ryman Hospitality Properties (NYSE:RHP) reportó resultados récord en el segundo trimestre de 2025 con ingresos consolidados de 659,5 millones de dólares, incluyendo ingresos de Hospitalidad por 516,2 millones y un récord en el segmento de Entretenimiento de 143,3 millones. La empresa generó un ingreso neto de 75,9 millones de dólares y un EBITDA ajustado (Adjusted EBITDAre) de 211,9 millones.

Los desarrollos clave incluyen la adquisición del JW Marriott Phoenix Desert Ridge Resort con 950 habitaciones el 10 de junio de 2025, financiada mediante una oferta pública de 3,0 millones de acciones a 96,20 dólares por acción y una emisión de bonos de 625 millones. La compañía registró más de 720,000 noches definidas brutas de habitaciones de Hospitalidad de tiendas comparables con un ADR de 285 dólares.

Sin embargo, los indicadores de desempeño mostraron cierta presión, con una disminución del 0,2% en el RevPAR de tiendas comparables a 191,70 dólares y una caída del 1,6% en el RevPAR total a 491,84 dólares. La empresa revisó sus perspectivas para 2025 para tener en cuenta la adquisición y el aumento del riesgo en las tarifas transitorias en las propiedades de Nashville.

Ryman Hospitality Properties (NYSE:RHP)� 2025� 2분기 실적에서 통합 매출 6�5950� 달러� 기록하며 호실적을 달성했습니다. � � Hospitality 부� 매출은 5�1620� 달러, Entertainment 부문은 사상 최대� 1�4330� 달러� 기록했습니다. 순이익은 7590� 달러, 조정 EBITDAre� 2�1190� 달러� 기록했습니다.

주요 성과로는 2025� 6� 10� 950� 규모� JW Marriott Phoenix Desert Ridge Resort 인수가 있으�, 이는 주당 96.20달러� 300� � 공모와 6�2500� 달러 규모� 채권 발행� 통해 자금� 조달했습니다. 회사� 동일 점포 기준 Hospitality 객실 � 확정 숙박일수가 72� 건을 넘었으며 ADR은 285달러였습니�.

다만, 성과 지표에서는 압박� 나타났는�, 동일 점포 RevPAR� 0.2% 하락� 191.70달러, � RevPAR은 1.6% 하락� 491.84달러� 기록했습니다. 회사� 인수� 반영하고 내슈� 부동산� 단기 요금 위험 증가� 고려하여 2025� 전망치를 수정했습니다.

Ryman Hospitality Properties (NYSE:RHP) a annoncé des résultats records pour le deuxième trimestre 2025 avec un chiffre d'affaires consolidé de 659,5 millions de dollars, comprenant un chiffre d'affaires Hospitality de 516,2 millions et un record pour le segment Entertainment de 143,3 millions. La société a généré un bénéfice net de 75,9 millions de dollars et un EBITDA ajusté (Adjusted EBITDAre) de 211,9 millions.

Parmi les développements clés figure l'acquisition du JW Marriott Phoenix Desert Ridge Resort de 950 chambres le 10 juin 2025, financée par une offre publique de 3,0 millions d'actions à 96,20 dollars par action et une émission d'obligations de 625 millions de dollars. La société a enregistré plus de 720 000 nuitées brutes définies en hospitalité à périmètre comparable avec un ADR de 285 dollars.

Cependant, les indicateurs de performance ont montré une certaine pression, avec une baisse de 0,2 % du RevPAR à périmètre comparable à 191,70 dollars et une diminution de 1,6 % du RevPAR total à 491,84 dollars. La société a révisé ses perspectives pour 2025 afin de prendre en compte l'acquisition et l'augmentation du risque lié aux tarifs transitoires dans les propriétés de Nashville.

Ryman Hospitality Properties (NYSE:RHP) meldete Rekordergebnisse für das zweite Quartal 2025 mit einem konsolidierten Umsatz von 659,5 Millionen US-Dollar, davon 516,2 Millionen im Hospitality-Bereich und ein Rekordumsatz von 143,3 Millionen im Entertainment-Segment. Das Unternehmen erzielte einen Nettogewinn von 75,9 Millionen US-Dollar und ein bereinigtes EBITDAre von 211,9 Millionen.

Wichtige Entwicklungen umfassen die Übernahme des JW Marriott Phoenix Desert Ridge Resort mit 950 Zimmern am 10. Juni 2025, finanziert durch ein öffentliches Angebot von 3,0 Millionen Aktien zu je 96,20 US-Dollar und eine Anleiheemission über 625 Millionen US-Dollar. Das Unternehmen verzeichnete über 720.000 gleichbleibende Hospitality-Gross Definite Room Nights bei einem ADR von 285 US-Dollar.

Allerdings zeigten die Leistungskennzahlen leichten Druck, mit einem Rückgang des gleichbleibenden RevPAR um 0,2 % auf 191,70 US-Dollar und einem Rückgang des Gesamt-RevPAR um 1,6 % auf 491,84 US-Dollar. Das Unternehmen hat seine Prognose für 2025 überarbeitet, um die Übernahme und das erhöhte Risiko bei den Transiententarifen in den Nashville-Immobilien zu berücksichtigen.

Positive
  • Record consolidated revenue of $659.5 million and Entertainment segment revenue of $143.3 million
  • Strategic acquisition of JW Marriott Phoenix Desert Ridge Resort expanding presence in top 10 group meetings market
  • Strong group booking performance with 720,000+ room nights booked at $285 ADR
  • Successful capital raise through share offering and notes placement to fund acquisition
Negative
  • Net income declined 27.6% year-over-year to $75.9 million
  • Operating income decreased 17% to $139.4 million
  • Same-store RevPAR declined 0.2% and Total RevPAR dropped 1.6%
  • Group attrition increased to 15.2% from 15.1% year-over-year

Insights

RHP reports mixed Q2 results with record revenue but declining margins amid acquisition activity and shifting group mix.

Ryman Hospitality Properties delivered record consolidated revenue of $659.5 million in Q2 2025, a 7.5% year-over-year increase, driven by all-time high Entertainment segment revenue of $143.3 million. However, this top-line growth comes with concerning margin compression. Operating income margin declined significantly from 27.4% to 21.1%, and net income fell 27.6% to $75.9 million.

The margin deterioration stems from multiple factors. First, a strategic shift in group mix occurred as anticipated, with higher association bookings (approximately 49,000 more room nights) replacing corporate groups. This resulted in approximately $16 million less in high-margin banquet and AV revenue. Second, the company's acquisition of the 950-room JW Marriott Phoenix Desert Ridge likely created integration costs that temporarily pressured margins.

The acquisition strategy makes strategic sense - adding a turnkey asset in Phoenix (a top 10 meetings market) creates rotation opportunities for group customers across Ryman's portfolio. To fund this acquisition, management executed a $625 million notes offering at 6.5% and issued approximately 3 million shares at $96.20 per share.

From an operational perspective, same-store Hospitality revenue declined 1.6% year-over-year, while occupancy remained relatively stable at 74%. The company's booking pace shows some concerning trends: gross definite room nights booked dropped 14.6% to 720,644, while cancellations increased 23.6%. Management specifically cited "incremental transient rate risk" for its Nashville properties in its revised outlook.

Looking forward, management indicates healthy group business on the books for 2026 and beyond, suggesting this quarter's challenges may be temporary. The strategic rationale for its expansion remains sound - growing group meeting demand combined with favorable competitive supply dynamics should benefit Ryman's specialized portfolio over time.

NASHVILLE, Tenn., Aug. 04, 2025 (GLOBE NEWSWIRE) -- Ryman Hospitality Properties, Inc. (NYSE: RHP), a leading 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 and six months ended June 30, 2025.

Second Quarter 2025 Highlights and Recent Developments:

  • The Company reported all-time quarterly record consolidated revenue of $659.5 million, driven by Hospitality segment revenue of $516.2 million and all-time quarterly record Entertainment segment revenue of $143.3 million.
  • Generated consolidated net income of $75.9 million and consolidated Adjusted EBITDAre of $211.9 million.
  • Booked over 720,000 same-store Hospitality1 Gross Definite Room Nights for all future periods, at an estimated average daily rate (ADR) of $285.
  • Completed the acquisition of the 950-room JW Marriott Phoenix Desert Ridge Resort & Spa (the “JW Marriott Desert Ridge�) on June 10, 2025, adding a turnkey asset in a top 10 group meetings market2 and creating incremental group customer rotation opportunities.
  • Completed an underwritten public offering of approximately 3.0 million common shares at a price to the public of $96.20 per share and a private placement of $625 million of 6.500% senior unsecured notes due 2033, the net proceeds of which were used to fund the acquisition of the JW Marriott Desert Ridge.
  • OEG refinanced its Block 21 CMBS loan with $130 million in incremental borrowings under OEG’s existing Term Loan B, simplifying OEG's capital structure.
  • The Company is revising its full year 2025 outlook to include the acquisition of the JW Marriott Desert Ridge and to account for incremental transient rate risk, primarily for its Nashville-based hotel properties.

Mark Fioravanti, President and Chief Executive Officer of Ryman Hospitality Properties, said, “We are pleased to have delivered first-half results in line with our expectations and to have acquired the JW Marriott Desert Ridge, which has long been at the top of our acquisition list. Despite the current uncertain economic environment, we have continued to demonstrate the strength of our business model through strong cost management, aggressive closure of in-the-year-for-the-year group bookings and efficient capital deployment, all with an eye toward long-term portfolio enhancement and customer retention. Group business on the books for 2026 and beyond remains healthy, which, together with favorable competitive supply dynamics, positions our portfolio to benefit from growing group meeting demand in the years to come.�

__________________
(1)Same-store Hospitality includes the JW Marriott Hill Country for all periods presented and excludesthe JW Marriott Desert Ridge, which was acquiredJune 10, 2025.
(2)Based on the Cvent Top 50 meeting Destinations in North America, 2025.

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

Three Months Ended Six Months Ended
June30,June30,
($ in thousands, except per share amounts)%%
20252024Change20252024Change
Total revenue$659,515$613,2907.5%$1,246,795$1,141,6359.2%
Operating income$139,425$168,071(17.0)%$255,546$264,452(3.4)%
Operating income margin21.1%27.4%(6.3)pts20.5%23.2%(2.7)pts
Net income$75,875$104,740(27.6)%$138,889$147,501(5.8)%
Net income margin11.5%17.1%(5.6)pts11.1%12.9%(1.8)pts
Net income available to common stockholders$71,753$100,805(28.8)%$134,714$143,861(6.4)%
Net income available to common stockholders margin10.9%16.4%(5.5)pts10.8%12.6%(1.8)pts
Net income available to common stockholders per diluted share (1)$1.12$1.65(32.1)%$2.13$2.31(7.8)%
Adjusted EBITDAre$211,856$233,195(9.2)%$397,358$394,2600.8%
Adjusted EBITDAre margin32.1%38.0%(5.9)pts31.9%34.5%(2.6)pts
Adjusted EBITDAre, excluding noncontrolling interest$200,561$222,473(9.8)%$380,437$378,8760.4%
Adjusted EBITDAre, excluding noncontrolling interest margin30.4%36.3%(5.9)pts30.5%33.2%(2.7)pts
Funds From Operations (FFO) available to common stockholders and unit holders$137,145$157,647(13.0)%$260,047$256,1201.5%
FFO available to common stockholders and unit holders per diluted share/unit (1)$2.14$2.57(16.7)%$4.13$4.120.2%
Adjusted FFO available to common stockholders and unit holders$148,845$173,432(14.2)%$278,668$276,1260.9%
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)$2.35$2.83(17.0)%$4.44$4.45(0.2)%


__________________
1
Diluted weighted average common shares for the three and six months ended June 30, 2025 includes the impact of approximately 3.0 million additional shares issued on May 21, 2025. Diluted weighted average common shares for the three months ended June 30, 2025 and 2024 include 4.2 million and 3.1 million, respectively, and for the six months ended June 30, 2025 and 2024 include 3.7 million and 3.3 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: Consolidated results for the 2024 periods reflect franchise tax refunds for the 2020 through 2023 tax periods, totaling approximately $9.1 million.

Note: For the Company’s definitions of Adjusted EBITDAre, Adjusted EBITDAre margin, Adjusted EBITDAre, excluding noncontrolling interest, Adjusted EBITDAre, 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 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 Definition,� “Adjusted EBITDAre Margin and Adjusted EBITDAre, 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 Six Months Ended
June30,June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)%%
20252024Change20252024Change
Hospitality revenue$516,211$519,087(0.6)%$1,013,941$980,5573.4%
Same-store Hospitality revenue (1)$510,862$519,087(1.6)%$1,008,592$980,5572.9%
Hospitality operating income$126,920$151,885(16.4)%$243,729$254,070(4.1)%
Hospitality operating income margin24.6%29.3%(4.7)pts24.0%25.9%(1.9)pts
Hospitality Adjusted EBITDAre$186,435$204,615(8.9)%$359,409$359,2080.1%
Hospitality Adjusted EBITDAre margin36.1%39.4%(3.3)pts35.4%36.6%(1.2)pts
Same-store Hospitality operating income (1)$129,503$151,885(14.7)%$246,312$254,070(3.1)%
Same-store Hospitality operating income margin (1)25.3%29.3%(4.0)pts24.4%25.9%(1.5)pts
Same-store Hospitality Adjusted EBITDAre (1)$187,017$204,615(8.6)%$359,991$359,2080.2%
Same-store Hospitality Adjusted EBITDAre margin (1)36.6%39.4%(2.8)pts35.7%36.6%(0.9)pts
Hospitality performance metrics:
Occupancy73.3%73.7%(0.4)pts71.5%70.2%1.3pts
Average Daily Rate (ADR)$258.88$260.76(0.7)%$261.53$255.872.2%
RevPAR$189.77$192.07(1.2)%$187.03$179.624.1%
Total RevPAR$487.62$499.76(2.4)%$486.10$472.023.0%
Same-store Hospitality performance metrics: (1)
Occupancy74.0%73.7%0.3pts71.8%70.2%1.6pts
ADR$259.19$260.76(0.6)%$261.71$255.872.3%
RevPAR$191.70$192.07(0.2)%$187.97$179.624.6%
Total RevPAR$491.84$499.76(1.6)%$488.20$472.023.4%
Gross definite room nights booked720,644844,170(14.6)%1,084,5481,173,865(7.6)%
Net definite room nights booked539,860648,434(16.7)%745,054838,017(11.1)%
Group attrition (as % of contracted block)15.2%15.1%0.1pts15.4%15.0%0.4pts
Cancellations ITYFTY (2)17,28713,98723.6%40,06627,03748.2%


__________________
1
Same-store Hospitality includes the JW Marriott Hill Country for all periods presented and excludesthe JW Marriott Desert Ridge, which was acquiredJune 10, 2025.

2 “ITYFTY� represents In The Year For The Year.

Note: Hospitality and same-store Hospitality results for the 2024 periods reflect franchise tax refunds for the 2020 through 2023 tax periods, totaling approximately $5.6 million.

Note: For the Company’s definitions of Revenue Per Available Room (RevPAR) and Total Revenue Per Available Room (Total RevPAR), see “Calculation of RevPAR and Total RevPAR� below. Property-level results and operating metrics for second quarter 2025 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.

Second Quarter 2025 Hospitality Segment Highlights

  • The same-store Hospitality portfolio generated second quarter operating income of $129.5 million and Adjusted EBITDAre of $187.0 million. The timing of the Easter holiday, unusually strong corporate group mix, and one-time franchise tax refunds in the second quarter of 2024 contributed to challenging year-over-year comparisons.
  • As anticipated, association group room nights traveled in the quarter were approximately 49,000 higher than the prior-year quarter, and corporate group room nights traveled declined by a similar amount. As a result, banquet and AV revenue declined approximately $16 million, driven primarily by the group mix shift.
  • Same-store gross group room nights booked in the second quarter for the current year were up 3% compared to last year, despite lower ITYFTY lead volumes. For the six-month period, ITYFTY same-store gross group room nights booked were flat compared to last year, and ADR on those bookings increased mid-single digits.
  • Second quarter attrition and cancellation revenue was approximately $9.5 million, a decrease of $0.3 million compared to the prior-year period.
  • In June 2025, the Company completed the renovation of the Presidential ballroom and meeting space at Gaylord Opryland.

Gaylord Opryland

Three Months Ended Six Months Ended
June30,June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)%%
20252024Change20252024Change
Revenue$116,465$130,352(10.7)%$226,643$234,187(3.2)%
Operating income$35,144$50,642(30.6)%$65,242$75,467(13.5)%
Operating income margin30.2%38.9%(8.7)pts28.8%32.2%(3.4)pts
Adjusted EBITDAre$43,710$58,830(25.7)%$81,858$91,777(10.8)%
Adjusted EBITDAre margin37.5%45.1%(7.6)pts36.1%39.2%(3.1)pts
Performance metrics:
Occupancy75.2%75.4%(0.2)pts70.1%70.2%(0.1)pts
ADR$246.17$260.98(5.7)%$253.72$253.710.0%
RevPAR$185.19$196.85(5.9)%$177.88$178.23(0.2)%
Total RevPAR$443.16$496.00(10.7)%$433.58$445.55(2.7)%


Note: Gaylord Opryland results for the 2024 periods reflect franchise tax refunds for the 2020 through 2023 tax periods, totaling approximately $5.4 million.

Gaylord Palms

Three Months Ended Six Months Ended
June30,June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)%%
20252024Change20252024Change
Revenue$73,113$68,7996.3%$161,506$154,2624.7%
Operating income$13,671$13,4791.4%$37,453$38,485(2.7)%
Operating income margin18.7%19.6%(0.9)pts23.2%24.9%(1.7)pts
Adjusted EBITDAre$23,236$20,36114.1%$56,183$52,2327.6%
Adjusted EBITDAre margin31.8%29.6%2.2pts34.8%33.9%0.9pts
Performance metrics:
Occupancy78.9%62.5%16.4pts77.4%68.5%8.9pts
ADR$243.35$235.543.3%$259.34$253.192.4%
RevPAR$192.00$147.2230.4%$200.80$173.5515.7%
Total RevPAR$467.66$440.076.3%$519.38$493.365.3%


Gaylord Texan

Three Months Ended Six Months Ended
June30,June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)%%
20252024Change20252024Change
Revenue$82,494$83,897(1.7)%$168,871$168,7990.0%
Operating income$25,002$26,314(5.0)%$52,697$52,3460.7%
Operating income margin30.3%31.4%(1.1)pts31.2%31.0%0.2pts
Adjusted EBITDAre$31,159$32,058(2.8)%$64,783$63,9811.3%
Adjusted EBITDAre margin37.8%38.2%(0.4)pts38.4%37.9%0.5pts
Performance metrics:
Occupancy72.0%78.8%(6.8)pts72.5%76.0%(3.5)pts
ADR$253.06$252.610.2%$255.16$246.433.5%
RevPAR$182.32$199.18(8.5)%$185.04$187.36(1.2)%
Total RevPAR$499.74$508.24(1.7)%$514.33$511.280.6%


Gaylord National

Three Months Ended Six Months Ended
June30,June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)%%
20252024Change20252024Change
Revenue$83,413$88,369(5.6)%$164,242$156,6434.9%
Operating income$15,818$22,321(29.1)%$25,292$27,544(8.2)%
Operating income margin19.0%25.3%(6.3)pts15.4%17.6%(2.2)pts
Adjusted EBITDAre$25,420$31,921(20.4)%$44,451$46,740(4.9)%
Adjusted EBITDAre margin30.5%36.1%(5.6)pts27.1%29.8%(2.7)pts
Performance metrics:
Occupancy67.8%70.8%(3.0)pts70.1%67.6%2.5pts
ADR$263.97$263.880.0%$256.29$250.672.2%
RevPAR$178.85$186.90(4.3)%$179.59$169.545.9%
Total RevPAR$459.23$486.52(5.6)%$454.62$431.205.4%


Gaylord Rockies

Three Months Ended Six Months Ended
June30,June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)%%
20252024Change20252024Change
Revenue$81,722$76,8366.4%$152,670$140,6588.5%
Operating income$21,798$21,4361.7%$36,621$33,4339.5%
Operating income margin26.7%27.9%(1.2)pts24.0%23.8%0.2pts
Adjusted EBITDAre$36,695$35,5743.2%$66,370$61,4128.1%
Adjusted EBITDAre margin44.9%46.3%(1.4)pts43.5%43.7%(0.2)pts
Performance metrics:
Occupancy80.3%80.4%(0.1)pts76.3%72.4%3.9pts
ADR$259.78$255.441.7%$258.52$249.553.6%
RevPAR$208.62$205.251.6%$197.21$180.779.1%
Total RevPAR$598.29$562.536.4%$561.94$514.899.1%


JW Marriott Hill Country

Three Months Ended Six Months Ended
June30,June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)%%
20252024Change20252024Change
Revenue$66,573$62,8505.9%$121,849$112,7918.0%
Operating income$17,250$15,43811.7%$28,099$24,57214.4%
Operating income margin25.9%24.6%1.3pts23.1%21.8%1.3pts
Adjusted EBITDAre$25,169$22,9099.9%$43,849$39,44011.2%
Adjusted EBITDAre margin37.8%36.5%1.3pts36.0%35.0%1.0pts
Performance metrics:
Occupancy75.6%79.0%(3.4)pts71.8%71.3%0.5pts
ADR$342.79$324.185.7%$332.79$318.834.4%
RevPAR$259.31$256.231.2%$238.96$227.315.1%
Total RevPAR$730.11$689.285.9%$671.85$618.508.6%


JW Marriott Desert Ridge1

Period Ended
June30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)
2025
Revenue$5,349
Operating loss$(2,583)
Operating loss margin(48.3)%
Adjusted EBITDAre$(582)
Adjusted EBITDAre margin(10.9)%
Performance metrics:
Occupancy39.3%
ADR$228.50
RevPAR$89.76
Total RevPAR$268.11

__________________
(1) The JW Marriott Desert Ridge was acquired by the Company on June 10, 2025, therefore there are no comparison figures.


Entertainment Segment

Three Months Ended Six Months Ended
June30,June30,
($ in thousands)%%
20252024Change20252024Change
Revenue$143,304$94,20352.1%$232,854$161,07844.6%
Operating income$23,495$25,822(9.0)%$33,811$31,9345.9%
Operating income margin16.4%27.4%(11.0)pts14.5%19.8%(5.3)pts
Adjusted EBITDAre$33,908$35,744(5.1)%$54,847$51,2836.9%
Adjusted EBITDAre margin23.7%37.9%(14.2)pts23.6%31.8%(8.2)pts


Note: Entertainment results for the 2024 periods reflect franchise tax refunds for the 2020 through 2023 tax periods, totaling approximately $3.4 million.

Fioravanti continued, “Our Entertainment segment delivered all-time record revenue, driven by continued momentum from our recent investments, including Category 10, Block 21 and Southern Entertainment. As anticipated, our investment in Southern Entertainment, together with the one-time franchise tax refunds received in the prior-year quarter, contributed to a lower Adjusted EBITDAre margin. The festivals business is seasonally weighted to the second quarter, and this year was impacted by some unfavorable weather conditions. We continue to see healthy demand and consumer enthusiasm for live experiences, highlighting the strength of the industry and our portfolio of iconic brands and venues.�

Corporate and Other Segment

Three Months Ended Six Months Ended
June30,June30,
($ in thousands)%%
20252024Change20252024Change
Operating loss$(10,990)$(9,636)(14.1)%$(21,994)$(21,552)(2.1)%
Adjusted EBITDAre$(8,487)$(7,164)(18.5)%$(16,898)$(16,231)(4.1)%


Note: Corporate and Other results for the 2024 periods reflect franchise tax refunds for the 2020 through 2023 tax periods, totaling approximately $0.1 million.

Capital Expenditures

In 2025, the Company continues to expect to spend approximately $350 to $450 million on capital expenditures, primarily related to its Hospitality business, which includes approximately $182 million spent in the first half of 2025.

Major Hospitality projects planned for the second half of 2025 include:

  • 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 began in July 2025 and is expected to be completed by mid-year 2026.

Included in the Company’s capital expenditure estimates are modest investments planned at the JW Marriott Desert Ridge, including completion of the meeting space renovations currently underway; conversion of approximately 5,000 square feet of vacant office space to additional carpeted breakout space; and event lawn enhancements to support the addition of ICE! programming in 2026.

Disruption

For 2025, the Company affirms its previously-stated expectation that the full year impact of construction-related disruption to its same-store 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 EBITDAre. For the second half of the year, construction-related disruption is expected to impact results at Gaylord Opryland and Gaylord Texan.

2025 Guidance

The Company is updating its 2025 business performance outlook based on current information as of August 4, 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 adjusting our full year 2025 outlook for the acquisition of the JW Marriott Desert Ridge, and we are updating the range of expected outcomes for same-store Hospitality Adjusted EBITDAre to account for incremental transient rate risk for our Nashville-based hotels in the second half of the year. Visitation and tourism trends for Nashville remain robust; however, new hotel supply in the market, particularly at the high end, has impacted transient occupancy levels, and, more recently, room rates. We remain bullish on the long-term trajectory of the markets in which we do business, and our competitive positioning within them.�

Guidance RangePrior Guidance Range
(in millions, except per share figures)For Full Year 2025 (1)Full Year 2025 Change
LowHighMidpointLowHighMidpointMidpoint
Same-store Hospitality RevPAR growth (2)1.25%3.75%2.50%1.25%3.75%2.50%-%
Same-store Hospitality Total RevPAR growth (2)0.75%3.25%2.00%0.75%3.25%2.00%-%
Operating income:
Same-store Hospitality (2)$444.0$458.0$451.0$444.0$468.0$456.0$(5.0)
JW Marriott Desert Ridge2.01.01.0
Entertainment65.869.867.865.869.867.8-
Corporate and Other(48.0)(47.5)(47.8)(48.0)(47.5)(47.8)-
Consolidated operating income$ 461.7$ 482.3$ 472.0$ 461.7$ 490.3$ 476.0$ (4.0)
Adjusted EBITDAre:
Same-store Hospitality (2)$675.0$705.0$690.0$675.0$715.0$695.0$(5.0)
JW Marriott Desert Ridge18.022.020.020.0
Entertainment110.0120.0115.0110.0120.0115.0-
Corporate and Other(36.0)(34.0)(35.0)(36.0)(34.0)(35.0)-
Consolidated Adjusted EBITDAre$ 767.0$ 813.0$ 790.0$ 749.0$ 801.0$ 775.0$ 15.0
Net income$225.8$236.8$231.3$245.3$261.0$253.1$(21.9)
Net income available to common stockholders$216.8$228.8$222.8$237.3$255.0$246.1$(23.4)
FFO available to common stockholders and unit holders$485.9$520.3$503.1$487.4$524.5$505.9$(2.8)
Adjusted FFO available to common stockholders and unit holders$505.0$546.5$525.8$510.0$555.0$532.5$(6.8)
Net income available to common stockholders per diluted share (3)$3.40$3.55$3.47$3.80$4.05$3.93$(0.46)
Adjusted FFO available to common stockholders and unit holders
per diluted share/unit (3)$7.93$8.49$8.21$8.24$8.86$8.55$(0.34)
Weighted average shares outstanding - diluted (3)66.266.266.264.564.564.51.7
Weighted average shares and OP units outstanding - diluted (3)66.666.666.664.964.964.91.7


__________________
(1)Includes the JW Marriott Desert Ridge, except as otherwise noted. Amounts are calculated based on unrounded numbers.
(2)Same-store Hospitality includes the JW Marriott Hill Country and excludes the JW Marriott Desert Ridge, which was acquired on June 10, 2025.
(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, and the impact of approximately 3.0 million additional shares issued on May 21, 2025.

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

Dividend Update

On July 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 June 30, 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 June 30, 2025, the Company had unrestricted cash of $420.6 million and total debt outstanding of $3,975.2 million, net of unamortized deferred financing costs. As of June 30, 2025, there were no amounts drawn under the Company’s revolving credit facility or OEG’s revolving credit facility, which left $780.0 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, August 5, at 10:00 a.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 Phoenix Desert Ridge Resort & Spa and 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 12,364 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, changes in interest rates, the Company’s integration of the JW Marriott Desert Ridge, the Company’s ability to identify and capitalize on additional value creation opportunities at the JW Marriott Desert Ridge and the occurrence of any event, change or other circumstance that could limit the Company’s ability to capitalize on any additional value creation opportunities it identifies at the JW Marriott Desert Ridge. 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. Except as required by law, 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 EBITDAre, which is defined by the National Association of AG˹ٷ Estate Investment Trusts (“NAREIT�) in its September2017 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 to calculate Adjusted EBITDAre, Excluding Noncontrolling Interest.

We use EBITDAre, Adjusted EBITDAre and Adjusted EBITDAre, Excluding Noncontrolling Interest 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 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 EBITDAre, Excluding Noncontrolling Interest Margin by dividing consolidated Adjusted EBITDAre, Excluding Noncontrolling Interest 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 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 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 December2018 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:
Mark Fioravanti, President and Chief Executive Officer
(615) 316-6588
[email protected]

Jennifer Hutcheson, Chief Financial Officer
(615) 316-6320
[email protected]

Sarah Martin, Vice President, Investor Relations
(615) 316-6011
[email protected]
Media Contact:
Shannon Sullivan, Vice President, Corporate and Brand Communications
(615) 316-6725
[email protected]



Ryman Hospitality Properties, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
Unaudited
(In thousands, except per share data)
Three Months Ended Six Months Ended
June30,June30,
2025202420252024
Revenues:
Rooms$200,900$199,497$390,132$373,130
Food and beverage250,391259,386503,654494,469
Other hotel revenue64,92060,204120,155112,958
Entertainment143,30494,203232,854161,078
Total revenues659,515613,2901,246,7951,141,635
Operating expenses:
Rooms47,23845,06293,52789,163
Food and beverage136,152132,369274,291260,548
Other hotel expenses130,588117,769254,512236,582
Management fees, net17,91621,44936,37939,411
Total hotel operating expenses331,894316,649658,709625,704
Entertainment110,37659,560180,146112,147
Corporate10,7599,40221,52921,356
Preopening costs981,0551852,491
Gain on sale of assets(270)
Depreciation and amortization66,96358,553130,680115,755
Total operating expenses520,090445,219991,249877,183
Operating income139,425168,071255,546264,452
Interest expense, net of amounts capitalized(58,534)(56,577)(112,817)(117,020)
Interest income5,5837,06411,04214,586
Loss on extinguishment of debt(2,542)(1,797)(2,542)(2,319)
Income (loss) from unconsolidated joint ventures(13)183(29)215
Other gains and (losses), net(196)(4)(304)317
Income before income taxes83,723116,940150,896160,231
Provision for income taxes(7,848)(12,200)(12,007)(12,730)
Net income75,875104,740138,889147,501
Net income attributable to noncontrolling interest in OEG(2,094)(3,270)(2,805)(2,691)
Net income attributable to other noncontrolling interests(2,028)(665)(1,370)(949)
Net income available to common stockholders$71,753$100,805$134,714$143,861
Basic income per share available to common stockholders$1.17$1.68$2.22$2.41
Diluted income per share available to common stockholders (1)$1.12$1.65$2.13$2.31
Weighted average common shares for the period:
Basic61,35259,89560,63959,817
Diluted (1)65,73263,22364,57763,446


__________________
(1)Diluted weighted average common shares for the three and six months ended June 30, 2025 include the impact of approximately 3.0 million additional shares issued on May 21, 2025. Diluted weighted average common shares for the three months ended June 30, 2025 and 2024 include 4.2 million and 3.1 million, respectively, and the six months ended June 30, 2025 and 2024 include 3.7 million and 3.3 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)
June30,December31,
20252024
ASSETS:
Property and equipment, net of accumulated depreciation$4,926,280$4,124,382
Cash and cash equivalents - unrestricted420,579477,694
Cash and cash equivalents - restricted30,12698,534
Notes receivable, net57,93357,801
Trade receivables, net131,96294,184
Deferred income tax assets, net61,09470,511
Prepaid expenses and other assets187,725178,091
Intangible assets and goodwill, net294,921116,376
Total assets$6,110,620$5,217,573
LIABILITIES AND EQUITY:
Debt and finance lease obligations$3,975,213$3,378,396
Accounts payable and accrued liabilities435,537466,571
Dividends payable74,72171,444
Deferred management rights proceeds164,442164,658
Operating lease liabilities144,493135,117
Other liabilities72,48366,805
Noncontrolling interest in OEG401,286381,945
Total equity842,445552,637
Total liabilities and equity$6,110,620$5,217,573


Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Adjusted EBITDAre Reconciliation
Unaudited
(In thousands)
Three Months Ended Six Months Ended
June30,June30,
2025202420252024
$Margin$Margin$Margin$Margin
Consolidated:
Revenue$659,515$613,290$1,246,795$1,141,635
Net income$75,87511.5%$104,74017.1%$138,88911.1%$147,50112.9%
Interest expense, net52,95149,513101,775102,434
Provision for income taxes7,84812,20012,00712,730
Depreciation and amortization66,96358,553130,680115,755
Gain on sale of assets(270)
Pro rata EBITDAre from unconsolidated joint ventures1224
EBITDAre203,63830.9%225,00836.7%383,35330.7%378,15433.1%
Preopening costs981,0551852,491
Non-cash lease expense9459331,8341,858
Equity-based compensation expense3,4953,3837,1177,245
Interest income on Gaylord National bonds1,1131,1952,2272,390
Loss on extinguishment of debt2,5421,7972,5422,319
Transaction costs for acquisitions25100
Pro rata adjusted EBITDAre from unconsolidated joint ventures(176)(197)
Adjusted EBITDAre211,85632.1%233,19538.0%397,35831.9%394,26034.5%
Adjusted EBITDAre of noncontrolling interest(11,295)(10,722)(16,921)(15,384)
Adjusted EBITDAre, excluding noncontrolling interest$200,56130.4%$222,47336.3%$380,43730.5%$378,87633.2%
Hospitality segment:
Revenue$516,211$519,087$1,013,941$980,557
Operating income$126,92024.6%$151,88529.3%$243,72924.0%$254,07025.9%
Depreciation and amortization57,39750,553111,503100,783
Non-cash lease expense1,0059821,9501,965
Interest income on Gaylord National bonds1,1131,1952,2272,390
Adjusted EBITDAre$186,43536.1%$204,61539.4%$359,40935.4%$359,20836.6%
Same-store Hospitality segment: (1)
Revenue$510,862$519,087$1,008,592$980,557
Operating income$129,50325.3%$151,88529.3%$246,31224.4%$254,07025.9%
Depreciation and amortization55,45450,553109,560100,783
Non-cash lease expense9479821,8921,965
Interest income on Gaylord National bonds1,1131,1952,2272,390
Adjusted EBITDAre$187,01736.6%$204,61539.4%$359,99135.7%$359,20836.6%
Entertainment segment:
Revenue$143,304$94,203$232,854$161,078
Operating income$23,49516.4%$25,82227.4%$33,81114.5%$31,93419.8%
Depreciation and amortization9,3357,76618,71214,506
Preopening costs981,0551852,491
Non-cash lease revenue(60)(49)(116)(107)
Equity-based compensation1,0281,0052,0481,893
Other gains and (losses), net137136545
Transaction costs for acquisitions25100
Pro rata adjusted EBITDAre from unconsolidated joint ventures(13)��8(29)21
Adjusted EBITDAre$33,90823.7%$35,74437.9%$54,84723.6%$51,28331.8%
Corporate and Other segment:
Operating loss$(10,990)$(9,636)$(21,994)$(21,552)
Depreciation and amortization231234465466
Other gains and (losses), net(195)(140)(438)(227)
Equity-based compensation2,4672,3785,0695,352
Gain on sale of assets(270)
Adjusted EBITDAre$(8,487)$(7,164)$(16,898)$(16,231)

__________________
(1)Same-store Hospitality includes the JW Marriott Hill Country for all periods presented and excludesthe JW Marriott Desert Ridge, which was acquiredJune 10, 2025.


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 Six Months Ended
June30,June30,
2025202420252024
Net income available to common stockholders$71,753$100,805$134,714$143,861
Noncontrolling interest in OP Units1,532665874949
Net income available to common stockholders and unit holders73,285101,470135,588144,810
Depreciation and amortization66,90658,506130,582115,660
Adjustments for noncontrolling interest(3,046)(2,331)(6,123)(4,352)
Pro rata adjustments from joint ventures22
FFO available to common stockholders and unit holders137,145157,647260,047256,120
Right-of-use asset amortization57479895
Non-cash lease expense9459331,8341,858
Pro rata adjustments from joint ventures(176)(197)
Gain on other assets(270)
Amortization of deferred financing costs2,9002,6275,6075,348
Amortization of debt discounts and premiums4306589881,307
Loss on extinguishment of debt2,5421,7972,5422,319
Adjustments for noncontrolling interest(1,736)(1,253)(2,018)(1,118)
Transaction cost of acquisitions25100
Deferred tax provision6,53711,1529,47010,664
Adjusted FFO available to common stockholders and unit holders$148,845$173,432$278,668$276,126
Basic net income per share$1.17$1.68$2.22$2.41
Diluted net income per share$1.12$1.65$2.13$2.31
FFO available to common stockholders and unit holders per basic share/unit$2.22$2.61$4.26$4.25
Adjusted FFO available to common stockholders and unit holders per basic share/unit$2.41$2.88$4.57$4.59
FFO available to common stockholders and unit holders per diluted share/unit (1)$2.14$2.57$4.13$4.12
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)$2.35$2.83$4.44$4.45
Weighted average common shares and OP units for the period:
Basic61,74760,29061,03460,212
Diluted (1)66,12763,61864,97263,841

__________________
(1)Diluted weighted average common shares for the three and six months ended June 30, 2025 include the impact of approximately 3.0 million additional shares issued on May 21, 2025. Diluted weighted average common shares for the three months ended June 30, 2025 and 2024 include 4.2 million and 3.1 million, respectively, and for the six months ended June 30, 2025 and 2024 include 3.7 million and 3.3 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 Reconciliation and Operating Metrics
Unaudited
(In thousands)
Three Months Ended Six Months Ended
June30,June30,
2025202420252024
$Margin$Margin$Margin$Margin
Hospitality segment:
Revenue$516,211$519,087$1,013,941$980,557
Operating income$126,92024.6%$151,88529.3%$243,72924.0%$254,07025.9%
Depreciation and amortization57,39750,553111,503100,783
Non-cash lease expense1,0059821,9501,965
Interest income on Gaylord National bonds1,1131,1952,2272,390
Adjusted EBITDAre$186,43536.1%$204,61539.4%$359,40935.4%$359,20836.6%
Performance metrics:
Occupancy73.3%73.7%71.5%70.2%
ADR$258.88$260.76$261.53$255.87
RevPAR$189.77$192.07$187.03$179.62
OtherPAR$297.85$307.69$299.07$292.40
Total RevPAR$487.62$499.76$486.10$472.02
Same-store Hospitality segment: (1)
Revenue$510,862$519,087$1,008,592$980,557
Operating income$129,50325.3%$151,88529.3%$246,31224.4%$254,07025.9%
Depreciation and amortization55,45450,553109,560100,783
Non-cash lease expense9479821,8921,965
Interest income on Gaylord National bonds1,1131,1952,2272,390
Adjusted EBITDAre$187,01736.6%$204,61539.4%$359,99135.7%$359,20836.6%
Performance metrics:
Occupancy74.0%73.7%71.8%70.2%
ADR$259.19$260.76$261.71$255.87
RevPAR$191.70$192.07$187.97$179.62
OtherPAR$300.14$307.69$300.23$292.40
Total RevPAR$491.84$499.76$488.20$472.02
Gaylord Opryland:
Revenue$116,465$130,352$226,643$234,187
Operating income$35,14430.2%$50,64238.9%$65,24228.8%$75,46732.2%
Depreciation and amortization8,5758,19916,63516,332
Non-cash lease revenue(9)(11)(19)(22)
Adjusted EBITDAre$43,71037.5%$58,83045.1%$81,85836.1%$91,77739.2%
Performance metrics:
Occupancy75.2%75.4%70.1%70.2%
ADR$246.17$260.98$253.72$253.71
RevPAR$185.19$196.85$177.88$178.23
OtherPAR$257.97$299.15$255.70$267.32
Total RevPAR$443.16$496.00$433.58$445.55
Gaylord Palms:
Revenue$73,113$68,799$161,506$154,262
Operating income$13,67118.7%$13,47919.6%$37,45323.2%$38,48524.9%
Depreciation and amortization8,6095,88916,81911,760
Non-cash lease expense9569931,9111,987
Adjusted EBITDAre$23,23631.8%$20,36129.6%$56,18334.8%$52,23233.9%
Performance metrics:
Occupancy78.9%62.5%77.4%68.5%
ADR$243.35$235.54$259.34$253.19
RevPAR$192.00$147.22$200.80$173.55
OtherPAR$275.66$292.85$318.58$319.81
Total RevPAR$467.66$440.07$519.38$493.36


_______________
(1)Same-store Hospitality includes the JW Marriott Hill Country for all periods presented and excludesthe JW Marriott Desert Ridge, which was acquiredJune 10, 2025.

Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Hospitality Segment Adjusted EBITDAre Reconciliation and Operating Metrics
Unaudited
(In thousands)
Three Months Ended Six Months Ended
June30,June30,
2025202420252024
$Margin$Margin$Margin$Margin
Gaylord Texan:
Revenue$82,494$83,897$168,871$168,799
Operating income$25,00230.3%$26,31431.4%$52,69731.2%$52,34631.0%
Depreciation and amortization6,1575,74412,08611,635
Adjusted EBITDAre$31,15937.8%$32,05838.2%$64,78338.4%$63,98137.9%
Performance metrics:
Occupancy72.0%78.8%72.5%76.0%
ADR$253.06$252.61$255.16$246.43
RevPAR$182.32$199.18$185.04$187.36
OtherPAR$317.42$309.06$329.29$323.92
Total RevPAR$499.74$508.24$514.33$511.28
Gaylord National:
Revenue$83,413$88,369$164,242$156,643
Operating income$15,81819.0%$22,32125.3%$25,29215.4%$27,54417.6%
Depreciation and amortization8,4898,40516,93216,806
Interest income on Gaylord National bonds1,1131,1952,2272,390
Adjusted EBITDAre$25,42030.5%$31,92136.1%$44,45127.1%$46,74029.8%
Performance metrics:
Occupancy67.8%70.8%70.1%67.6%
ADR$263.97$263.88$256.29$250.67
RevPAR$178.85$186.90$179.59$169.54
OtherPAR$280.38$299.62$275.03$261.66
Total RevPAR$459.23$486.52$454.62$431.20
Gaylord Rockies:
Revenue$81,722$76,836$152,670$140,658
Operating income$21,79826.7%$21,43627.9%$36,62124.0%$33,43323.8%
Depreciation and amortization14,89714,13829,74927,979
Adjusted EBITDAre$36,69544.9%$35,57446.3%$66,37043.5%$61,41243.7%
Performance metrics:
Occupancy80.3%80.4%76.3%72.4%
ADR$259.78$255.44$258.52$249.55
RevPAR$208.62$205.25$197.21$180.77
OtherPAR$389.67$357.28$364.73$334.12
Total RevPAR$598.29$562.53$561.94$514.89
JW Marriott Hill Country:
Revenue$66,573$62,850$121,849$112,791
Operating income$17,25025.9%$15,43824.6%$28,09923.1%$24,57221.8%
Depreciation and amortization7,9197,47115,75014,868
Adjusted EBITDAre$25,16937.8%$22,90936.5%$43,84936.0%$39,44035.0%
Performance metrics:
Occupancy75.6%79.0%71.8%71.3%
ADR$342.79$324.18$332.79$318.83
RevPAR$259.31$256.23$238.96$227.31
OtherPAR$470.80$433.05$432.89$391.19
Total RevPAR$730.11$689.28$671.85$618.50



Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Hospitality Segment Adjusted EBITDAre Reconciliation and Operating Metrics
Unaudited
(In thousands)
Three Months Ended Six Months Ended
June30,June30,
2025202420252024
$Margin$Margin$Margin$Margin
JW Marriott Desert Ridge:
Revenue$5,349$$5,349$
Operating loss$(2,583)(48.3)%$N/A%$(2,583)(48.3)%$N/A%
Depreciation and amortization1,9431,943
Non-cash lease expense5858
Adjusted EBITDAre$(582)(10.9)%$N/A%$(582)(10.9)%$N/A%
Performance metrics:
Occupancy39.3%N/A%39.3%N/A%
ADR$228.50$N/A$228.50$N/A
RevPAR$89.76$N/A$89.76$N/A
OtherPAR$178.35$N/A$178.35$N/A
Total RevPAR$268.11$N/A$268.11$N/A
The AC Hotel at National Harbor:
Revenue$3,562$4,107$6,260$6,929
Operating income$75721.3%$1,40434.2%$87113.9%$1,73125.0%
Depreciation and amortization223218445468
Adjusted EBITDAre$98027.5%$1,62239.5%$1,31621.0%$2,19931.7%
Performance metrics:
Occupancy59.8%66.9%57.3%61.9%
ADR$286.90$299.54$271.75$276.78
RevPAR$171.54$200.39$155.71$171.32
OtherPAR$32.33$34.67$24.43$26.97
Total RevPAR$203.87$235.06$180.14$198.29
The Inn at Opryland: (1)
Revenue$3,520$3,877$6,551$6,288
Operating income$631.8%$85121.9%$370.6%$4927.8%
Depreciation and amortization5854891,144935
Adjusted EBITDAre$64818.4%$1,34034.6%$1,18118.0%$1,42722.7%
Performance metrics:
Occupancy58.1%60.9%51.0%51.6%
ADR$168.74$179.80$177.02$172.78
RevPAR$98.04$109.56$90.29$89.16
OtherPAR$29.63$31.01$29.15$24.85
Total RevPAR$127.67$140.57$119.44$114.01


_______________
(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 Six Months Ended
June30,June30,
2025202420252024
Earnings per share:
Numerator:
Net income available to common stockholders$71,753$100,805$134,714$143,861
Net income attributable to noncontrolling interest in OEG2,0943,2702,8052,691
Net income available to common stockholders - if-converted method$73,847$104,075$137,519$146,552
Denominator:
Weighted average shares outstanding - basic61,35259,89560,63959,817
Effect of dilutive stock-based compensation147206194314
Effect of dilutive put rights (1)4,2333,1223,7443,315
Weighted average shares outstanding - diluted65,73263,22364,57763,446
Basic income per share available to common stockholders$1.17$1.68$2.22$2.41
Diluted income per share available to common stockholders (1)$1.12$1.65$2.13$2.31
FFO per share/unit:
Numerator:
FFO available to common stockholders and unit holders$137,145$157,647$260,047$256,120
Net income attributable to noncontrolling interest in OEG2,0943,2702,8052,691
FFO adjustments for noncontrolling interest2,6012,3315,2344,352
FFO available to common stockholders and unit holders - if-converted method$141,840$163,248$268,086$263,163
Denominator:
Weighted average shares and OP units outstanding - basic61,74760,29061,03460,212
Effect of dilutive stock-based compensation147206194314
Effect of dilutive put rights (1)4,2333,1223,7443,315
Weighted average shares and OP units outstanding - diluted66,12763,61864,97263,841
FFO available to common stockholders and unit holders per basic share/unit$2.22$2.61$4.26$4.25
FFO available to common stockholders and unit holders per diluted share/unit (1)$2.14$2.57$4.13$4.12
Adjusted FFO per share/unit:
Numerator:
Adjusted FFO available to common stockholders and unit holders$148,845$173,432$278,668$276,126
Net income attributable to noncontrolling interest in OEG2,0943,2702,8052,691
FFO adjustments for noncontrolling interest2,6012,3315,2344,352
Adjusted FFO adjustments for noncontrolling interest1,7361,2532,0181,118
Adjusted FFO available to common stockholders and unit holders - if-converted method$155,276$180,286$288,725$284,287
Denominator:
Weighted average shares and OP units outstanding - basic61,74760,29061,03460,212
Effect of dilutive stock-based compensation147206194314
Effect of dilutive put rights (1)4,2333,1223,7443,315
Weighted average shares and OP units outstanding - diluted66,12763,61864,97263,841
Adjusted FFO available to common stockholders and unit holders per basic share/unit$2.41$2.88$4.57$4.59
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)$2.35$2.83$4.44$4.45

_______________
(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 AG˹ٷ Estate (“Adjusted EBITDAre�)
Unaudited
($ in thousands, except per share data)
Guidance Range
For Full Year 2025 (1)
LowHighMidpoint
Consolidated:
Net income$ 225,750$ 236,750$ 231,250
Provision for income taxes9,00010,5009,750
Interest expense, net226,000235,000230,500
Depreciation and amortization280,625300,000290,313
EBITDAre$ 741,375$ 782,250$ 761,813
Non-cash lease expense3,0004,2503,625
Preopening costs5001,000750
Equity-based compensation expense14,87516,50015,688
Pension settlement charge1,2501,5001,375
Interest income on Gaylord National bonds3,7504,7504,250
Loss on extinguishment of debt2,2502,7502,500
Adjusted EBITDAre$ 767,000$ 813,000$ 790,000
Hospitality segment:
Operating income$ 444,000$ 460,000$ 452,000
Depreciation and amortization239,000254,000246,500
Non-cash lease expense3,2504,2503,750
Interest income on Gaylord National bonds3,7504,7504,250
Other gains and (losses), net3,0004,0003,500
Adjusted EBITDAre$ 693,000$ 727,000$ 710,000
Same-store Hospitality segment: (2)
Operating income$ 444,000$ 458,000$ 451,000
Depreciation and amortization221,000234,000227,500
Non-cash lease expense3,2504,2503,750
Interest income on Gaylord National bonds3,7504,7504,250
Other gains and (losses), net3,0004,0003,500
Adjusted EBITDAre$ 675,000$ 705,000$ 690,000
JW Marriott Desert Ridge
Operating income$$ 2,000$ 1,000
Depreciation and amortization18,00020,00019,000
Adjusted EBITDAre$ 18,000$ 22,000$ 20,000
Entertainment segment:
Operating income$ 65,750$ 69,750$ 67,750
Depreciation and amortization39,50043,50041,500
Non-cash lease expense (revenue)(250)(125)
Preopening costs5001,000750
Equity-based compensation4,5005,5005,000
Other gains and (losses), net250125
Adjusted EBITDAre$ 110,000$ 120,000$ 115,000
Corporate and Other segment:
Operating loss$ (48,000)$ (47,500)$ (47,750)
Depreciation and amortization2,1252,5002,313
Equity-based compensation10,37511,00010,688
Pension settlement charge1,2501,5001,375
Other gains and (losses), net(1,750)(1,500)(1,625)
Adjusted EBITDAre$ (36,000)$ (34,000)$ (35,000)

_______________
(1)Includes the JW Marriott Desert Ridge, except as otherwise noted. Amounts are calculated based on unrounded numbers.
(2)Same-store Hospitality includes the JW Marriott Hill Country and excludes the JW Marriott Desert Ridge, which was acquired June 10, 2025.


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 (1)
LowHighMidpoint
Consolidated:
Net income available to common stockholders$ 216,750$ 228,750$ 222,750
Noncontrolling interest in OP Units1,0002,0001,500
Net income available to common stockholders and unit holders$ 217,750$ 230,750$ 224,250
Depreciation and amortization280,625300,000290,313
Adjustments for noncontrolling interest(12,500)(10,500)(11,500)
FFO available to common stockholders and unit holders$ 485,875$ 520,250$ 503,063
Right-of-use asset amortization500250
Non-cash lease expense3,0004,2503,625
Pension settlement charge1,2501,5001,375
Loss on extinguishment of debt2,2502,7502,500
Adjustments for noncontrolling interest(4,375)(3,750)(4,063)
Amortization of deferred financing costs11,50012,50012,000
Amortization of debt discounts and premiums1,5002,5002,000
Deferred tax provision4,0006,0005,000
Adjusted FFO available to common stockholders and unit holders$ 505,000$ 546,500$ 525,750
Net income available to common stockholders per diluted share (2)$ 3.40$ 3.55$ 3.47
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (2)$ 7.93$ 8.49$ 8.21
Estimated weighted average shares outstanding - diluted (in millions) (2) 66.2 66.2 66.2
Estimated weighted average shares and OP units outstanding - diluted (in millions) (2) 66.6 66.6 66.6

_______________
(1) Includes the JW Marriott Desert Ridge, except as otherwise noted. Amounts are calculated based on unrounded numbers.
(2) 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. Also includes the impact of approximately 3.0 million additional shares issued on May 21, 2025.


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:LowHighMidpoint
Numerator:
Net income available to common stockholders$216,750$228,750$222,750
Net income attributable to noncontrolling interest in OEG8,0006,0007,000
Net income available to common stockholders - if-converted method$224,750$234,750$229,750
Denominator:
Estimated weighted average shares outstanding - diluted (in millions) (1)66.266.266.2
Diluted income per share available to common stockholders$ 3.40$ 3.55$ 3.47
Adjusted FFO per share:
Numerator:
Adjusted FFO available to common stockholders and unit holders$505,000$546,500$525,750
Net income attributable to noncontrolling interest in OEG8,0006,0007,000
FFO adjustments for noncontrolling interest11,0009,00010,000
Adjusted FFO Adjustments for noncontrolling interest4,3753,7504,063
Adjusted FFO available to common stockholders and unit holders - if-converted method$528,375$565,250$546,813
Denominator:
Estimated weighted average shares and OP units outstanding - diluted (in millions) (1)66.666.666.6
Adjusted FFO available to common stockholders and unit holders per diluted share/unit$ 7.93$ 8.49$ 8.21


_______________
(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. Also includes the impact of approximately 3.0 million additional shares issued on May 21, 2025.


Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for AG˹ٷ Estate (“Adjusted EBITDAre�)
Unaudited
($ in thousands, except per share data)
Prior Guidance Range
For Full Year 2025
LowHighMidpoint
Consolidated:
Net income$ 245,250$ 261,000$ 253,125
Provision for income taxes11,00013,50012,250
Interest expense, net203,000214,000208,500
Depreciation and amortization262,625280,000271,313
EBITDAre$ 721,875$ 768,500$ 745,188
Non-cash lease expense3,0004,2503,625
Preopening costs5001,000750
Equity-based compensation expense14,87516,50015,688
Pension settlement charge1,2501,5001,375
Interest income on Gaylord National bonds3,7504,7504,250
Loss on extinguishment of debt3,7504,5004,125
Adjusted EBITDAre$ 749,000$ 801,000$ 775,000
Hospitality segment:
Operating income$ 444,000$ 468,000$ 456,000
Depreciation and amortization221,000234,000227,500
Non-cash lease expense3,2504,2503,750
Interest income on Gaylord National bonds3,7504,7504,250
Other gains and (losses), net3,0004,0003,500
Adjusted EBITDAre$ 675,000$ 715,000$ 695,000
Entertainment segment:
Operating income$ 65,750$ 69,750$ 67,750
Depreciation and amortization39,50043,50041,500
Non-cash lease expense (revenue)(250)(125)
Preopening costs5001,000750
Equity-based compensation4,5005,5005,000
Other gains and (losses), net250125
Adjusted EBITDAre$ 110,000$ 120,000$ 115,000
Corporate and Other segment:
Operating loss$ (48,000)$ (47,500)$ (47,750)
Depreciation and amortization2,1252,5002,313
Equity-based compensation10,37511,00010,688
Pension settlement charge1,2501,5001,375
Other gains and (losses), net(1,750)(1,500)(1,625)
Adjusted EBITDAre$ (36,000)$ (34,000)$ (35,000)



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)
Prior Guidance Range
For Full Year 2025
LowHighMidpoint
Consolidated:
Net income available to common stockholders$ 237,250$ 255,000$ 246,125
Noncontrolling interest in OP Units
Net income available to common stockholders and unit holders$ 237,250$ 255,000$ 246,125
Depreciation and amortization262,625280,000271,313
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 amortization500250
Non-cash lease expense3,0004,2503,625
Pension settlement charge1,2501,5001,375
Loss on extinguishment of debt3,7504,5004,125
Adjustments for noncontrolling interest(4,375)(3,750)(4,063)
Amortization of deferred financing costs10,50012,00011,250
Amortization of debt discounts and premiums1,5002,5002,000
Deferred tax provision7,0009,0008,000
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) 64.5 64.5 64.5
Estimated weighted average shares and OP units outstanding - diluted (in millions) 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
Funds From Operations (“FFO�) and Adjusted FFO
Unaudited
($ in thousands, except per share data)
Prior Guidance Range
For Full Year 2025
Earnings per share:LowHighMidpoint
Numerator:
Net income available to common stockholders$237,250$255,000$246,125
Net income attributable to noncontrolling interest in OEG8,0006,0007,000
Net income available to common stockholders - if-converted method$245,250$261,000$253,125
Denominator:
Estimated weighted average shares outstanding - diluted (in millions) (1)64.564.564.5
Diluted income per share available to common stockholders$ 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 OEG8,0006,0007,000
FFO adjustments for noncontrolling interest12,50010,50011,500
Adjusted FFO Adjustments for noncontrolling interest4,3753,7504,063
Adjusted FFO available to common stockholders and unit holders - if-converted method$534,875$575,250$555,063
Denominator:
Estimated weighted average shares and OP units outstanding - diluted (in millions) (1)64.964.964.9
Adjusted FFO available to common stockholders and unit holders per diluted share/unit$ 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.


FAQ

What were Ryman Hospitality Properties (RHP) key financial results for Q2 2025?

RHP reported consolidated revenue of $659.5 million, net income of $75.9 million, and Adjusted EBITDAre of $211.9 million.

How much did RHP pay for the JW Marriott Phoenix Desert Ridge Resort acquisition?

The acquisition was funded through a $625 million notes offering and public offering of 3.0 million shares at $96.20 per share.

What was RHP's RevPAR and occupancy rate in Q2 2025?

Same-store RevPAR was $191.70 (down 0.2% YoY) with occupancy at 74.0% (up 0.3 points YoY).

How many room nights did RHP book for future periods in Q2 2025?

RHP booked over 720,000 same-store Hospitality Gross Definite Room Nights at an average daily rate of $285.

What is RHP's outlook for 2025?

RHP revised its 2025 outlook to include the JW Marriott Desert Ridge acquisition and account for increased transient rate risk, particularly in Nashville properties.
Ryman Hospitality Pptys Inc

NYSE:RHP

RHP Rankings

RHP Latest News

RHP Latest SEC Filings

RHP Stock Data

5.85B
61.08M
3.03%
108.37%
5.43%
REIT - Hotel & Motel
AG˹ٷ Estate Investment Trusts
United States
NASHVILLE