Ryman Hospitality Properties, Inc. Reports Third Quarter 2026 Results

November 2, 2026

NASHVILLE, Tenn., Nov. 02, 2026 (GLOBE NEWSWIRE) -- Ryman Hospitality Properties, Inc. (NYSE: RHP), a leading lodging real estate investment trust (“REIT”) specializing in group-oriented, upscale convention center resorts and entertainment experiences, today reported financial results for the three and nine months ended September 30, 2026.

Third Quarter 2026 Highlights and Recent Developments:

  • The Company reported record third quarter consolidated revenue of $655.8 million, driven by record third quarter same-store Hospitality(1) segment revenue of $501.8 million and record third quarter Entertainment segment revenue of $93.0 million.
  • The Company generated consolidated net income of $39.7 million and consolidated Adjusted EBITDAre of $191.8 million.
  • During the quarter, the Company booked over 653,000 same-store Hospitality Gross Definite Room Nights for all future periods. The estimated average daily rate (ADR) for these bookings was approximately $293, a third quarter record.
  • The Company completed the acquisition of the 1,592-room Grande Lakes Orlando Resort (“Grande Lakes Orlando”) on September 1, 2026, adding a turnkey asset in the nation’s top meetings market(2) and creating incremental group customer rotation opportunities.
  • The Company completed an underwritten public offering of approximately 5.9 million common shares at a price to the public of $117.00 per share and a private placement of $700 million of 6.250% senior unsecured notes due 2035, the net proceeds of which were used to fund the acquisition of Grande Lakes Orlando.
  • The Company is raising its full year outlook, reflecting strong third quarter performance in its same-store Hospitality portfolio and modestly higher expectations for holiday leisure room night demand in the fourth quarter.

Mark Fioravanti, President and Chief Executive Officer of Ryman Hospitality Properties, said, “We delivered another strong quarter with consolidated revenue and Adjusted EBITDAre ahead of our expectations driven by strong group and leisure trends in our same-store Hospitality business. Our premium group strategy continues to produce attractive results as higher meeting attendance and increased catering and audio visual spending drove performance in the quarter. Looking ahead, same-store group rooms revenue pace for 2027 and 2028 improved sequentially during the quarter, further supporting our view that we remain well positioned for continued growth in 2027.”

______________________

(1)  Same-store Hospitality excludes JW Marriott Desert Ridge, which was acquired June 10, 2025, and Grande Lakes Orlando, which was acquired September 1, 2026.
(2)  Source: Cvent Top Meetings Destinations in North America 2026

Third Quarter 2026 Results (as compared to Third Quarter 2025):

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except per share amounts)                   %                   %
       2026   2025   Change      2026   2025   Change
Total revenue   $ 655,801     $ 592,458     10.7 %   $ 2,069,351     $ 1,839,253     12.5 %
                                             
Operating income   $ 94,334     $ 88,612     6.5 %   $ 406,675     $ 344,158     18.2 %
Operating income margin     14.4 %       15.0 %     (0.6 )pts     19.7 %       18.7 %     1.0 pts
                                             
Net income   $ 39,677     $ 33,959     16.8 %   $ 211,158     $ 172,848     22.2 %
Net income margin     6.1 %       5.7 %     0.4 pts     10.2 %       9.4 %     0.8 pts
                                             
Net income available to common stockholders   $ 40,208     $ 34,886     15.3 %   $ 203,433     $ 169,600     19.9 %
Net income available to common stockholders margin     6.1 %       5.9 %     0.2 pts     9.8 %       9.2 %     0.6 pts
Net income available to common stockholders per diluted share (1)   $ 0.58     $ 0.53     9.4 %   $ 3.00     $ 2.65     13.2 %
                                             
Adjusted EBITDAre   $ 191,795     $ 173,073     10.8 %   $ 669,399     $ 570,431     17.3 %
Adjusted EBITDAre margin     29.2 %       29.2 %     — pts     32.3 %       31.0 %     1.3 pts
Adjusted EBITDAre, excluding noncontrolling interest   $ 185,173     $ 166,368     11.3 %   $ 642,230     $ 546,805     17.5 %
Adjusted EBITDAre, excluding noncontrolling interest margin     28.2 %       28.1 %     0.1 pts     31.0 %       29.7 %     1.3 pts
                                             
Funds From Operations (FFO) available to common stockholders and unit holders   $ 120,442     $ 105,138     14.6 %   $ 431,143     $ 365,185     18.1 %
FFO available to common stockholders and unit holders per diluted share/unit (1)   $ 1.75     $ 1.60     9.4 %   $ 6.39     $ 5.72     11.7 %
                                             
Adjusted FFO available to common stockholders and unit holders   $ 121,530     $ 106,352     14.3 %   $ 459,007     $ 385,020     19.2 %
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)   $ 1.79     $ 1.63     9.8 %   $ 6.84     $ 6.06     12.9 %

______________________

(1)  Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 include the impact of approximately 5.9 million additional shares issued on August 12, 2026. Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 and 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 September 30, 2026 and 2025 include 3.5 million and 4.2 million, respectively, and for the nine months ended September 30, 2026 and 2025 include 4.5 million and 3.8 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, 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   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                   %
       2026   2025   Change      2026   2025   Change
Hospitality revenue   $ 562,812     $ 500,869     12.4 %   $ 1,753,165     $ 1,514,810     15.7 %
Same-store Hospitality revenue (1)   $ 501,750     $ 464,751     8.0 %   $ 1,557,586     $ 1,473,343     5.7 %
                                             
Hospitality operating income   $ 99,975     $ 87,078     14.8 %   $ 398,705     $ 330,807     20.5 %
Hospitality operating income margin     17.8 %     17.4 %   0.4 pts     22.7 %     21.8 %   0.9 pts
Hospitality Adjusted EBITDAre   $ 178,268     $ 156,315     14.0 %   $ 613,880     $ 515,724     19.0 %
Hospitality Adjusted EBITDAre margin     31.7 %     31.2 %   0.5 pts     35.0 %     34.0 %   1.0 pts
                                             
Same-store Hospitality operating income (1)   $ 104,497     $ 90,754     15.1 %   $ 367,040     $ 337,066     8.9 %
Same-store Hospitality operating income margin (1)     20.8 %     19.5 %   1.3 pts     23.6 %     22.9 %   0.7 pts
Same-store Hospitality Adjusted EBITDAre (1)   $ 169,458     $ 151,358     12.0 %   $ 551,992     $ 511,349     7.9 %
Same-store Hospitality Adjusted EBITDAre margin (1)     33.8 %     32.6 %   1.2 pts     35.4 %     34.7 %   0.7 pts
                                             
Hospitality performance metrics:                                                
Occupancy     69.2 %     66.6 %   2.6 pts     70.0 %     69.8 %   0.2 pts
Average Daily Rate (ADR)   $ 267.51     $ 257.74     3.8 %   $ 281.92     $ 260.25     8.3 %
RevPAR   $ 185.12     $ 171.63     7.9 %   $ 197.34     $ 181.60     8.7 %
Total RevPAR   $ 474.85     $ 440.33     7.8 %   $ 512.15     $ 469.95     9.0 %
                                             
Same-store Hospitality performance metrics: (1)                                               
Occupancy     70.3 %     67.3 %   3.0 pts     70.3 %     70.3 %   – pts
ADR   $ 266.63     $ 258.04     3.3 %   $ 273.81     $ 260.52     5.1 %
RevPAR   $ 187.49     $ 173.71     7.9 %   $ 192.41     $ 183.17     5.0 %
Total RevPAR   $ 477.82     $ 442.58     8.0 %   $ 499.86     $ 472.83     5.7 %
                                             
Gross definite room nights booked     653,958       667,645     (2.1 )%     1,883,593       1,752,193     7.5 %
Net definite room nights booked     501,109       459,897     9.0 %     1,333,307       1,204,951     10.7 %
Group attrition (as % of contracted block)     15.0 %     16.3 %   (1.3 )pts     15.8 %     15.7 %   0.1 pts
Cancellations ITYFTY (2)     8,549       22,920     (62.7 )%     53,228       62,986     (15.5 )%

______________________

(1)  Same-store Hospitality excludes JW Marriott Desert Ridge, which was acquired June 10, 2025, and Grande Lakes Orlando, which was acquired September 1, 2026.
(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 and Total RevPAR” below. Property-level results and operating metrics for the applicable period are presented in greater detail below and under “Supplemental Financial Results—Hospitality Segment Adjusted EBITDAre Reconciliation 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

  • The same-store Hospitality portfolio generated record third quarter RevPAR of approximately $187, an increase of 7.9% from the prior year quarter, and record third quarter Total RevPAR of approximately $478, an increase of 8.0% from the prior year quarter.
  • The same-store Hospitality portfolio generated record third quarter operating income of $104.5 million and record third quarter Adjusted EBITDAre of $169.5 million.
  • Third quarter same-store banquet and AV revenue contribution per group room night, a proxy for catering spend per group guest, increased 9.7% year over year, driven by our premium group customer strategy.
  • Third quarter same-store attrition and cancellation fee revenue was approximately $8.8 million, a decrease of $2.8 million compared to the prior year quarter.
  • In the third quarter, the Company completed the rooms renovation at Gaylord Texan.

Gaylord Opryland

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                   %
       2026   2025   Change      2026   2025   Change
Revenue   $ 124,963     $ 110,078     13.5 %     $ 378,532     $ 336,721     12.4 %  
                                             
Operating income   $ 35,879     $ 30,683     16.9 %     $ 112,268     $ 95,925     17.0 %  
Operating income margin     28.7 %       27.9 %     0.8 pts     29.7 %       28.5 %     1.2 pts
Adjusted EBITDAre   $ 45,194     $ 38,805     16.5 %     $ 139,666     $ 120,663     15.7 %  
Adjusted EBITDAre margin     36.2 %       35.3 %     0.9 pts     36.9 %       35.8 %     1.1 pts
                                             
Performance metrics:                                                
Occupancy     73.6 %       64.0 %     9.6 pts     72.5 %       68.1 %     4.4 pts
ADR   $ 269.32     $ 268.20     0.4 %     $ 271.14     $ 258.31     5.0 %  
RevPAR   $ 198.29     $ 171.68     15.5 %     $ 196.70     $ 175.79     11.9 %  
Total RevPAR   $ 470.33     $ 414.30     13.5 %     $ 480.11     $ 427.08     12.4 %  

Gaylord Palms

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                   %
       2026   2025   Change      2026   2025   Change
Revenue   $ 69,736     $ 66,745     4.5 %     $ 255,873     $ 228,251     12.1 %  
                                             
Operating income   $ 7,743     $ 7,997     (3.2 )%     $ 58,604     $ 45,450     28.9 %  
Operating income margin     11.1 %       12.0 %     (0.9 )pts     22.9 %       19.9 %     3.0 pts
Adjusted EBITDAre   $ 17,643     $ 17,803     (0.9 )%     $ 88,063     $ 73,986     19.0 %  
Adjusted EBITDAre margin     25.3 %       26.7 %     (1.4 )pts     34.4 %       32.4 %     2.0 pts
                                             
Performance metrics:                                                
Occupancy     65.2 %       64.2 %     1.0 pts     72.5 %       73.0 %     (0.5 )pts
ADR   $ 232.93     $ 230.01     1.3 %     $ 269.80     $ 250.64     7.6 %  
RevPAR   $ 151.97     $ 147.75     2.9 %     $ 195.51     $ 182.92     6.9 %  
Total RevPAR   $ 441.21     $ 422.29     4.5 %     $ 545.55     $ 486.66     12.1 %  

Gaylord Texan

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                   %
       2026   2025   Change      2026   2025   Change
Revenue   $ 80,261     $ 74,082     8.3 %     $ 245,891     $ 242,953     1.2 %  
                                             
Operating income   $ 18,933     $ 16,480     14.9 %     $ 66,266     $ 69,177     (4.2 )%  
Operating income margin     23.6 %       22.2 %     1.4 pts     26.9 %       28.5 %     (1.6 )pts
Adjusted EBITDAre   $ 26,923     $ 22,701     18.6 %     $ 89,262     $ 87,484     2.0 %  
Adjusted EBITDAre margin     33.5 %       30.6 %     2.9 pts     36.3 %       36.0 %     0.3 pts
                                             
Performance metrics:                                                
Occupancy     71.4 %       67.0 %     4.4 pts     68.9 %       70.7 %     (1.8 )pts
ADR   $ 262.01     $ 248.99     5.2 %     $ 264.61     $ 253.19     4.5 %  
RevPAR   $ 187.15     $ 166.86     12.2 %     $ 182.38     $ 178.91     1.9 %  
Total RevPAR   $ 480.92     $ 443.90     8.3 %     $ 496.53     $ 490.59     1.2 %  

Gaylord National

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                   %
       2026   2025   Change      2026   2025   Change
Revenue   $ 82,900     $ 78,098     6.1 %     $ 247,549     $ 242,340     2.1 %  
                                             
Operating income   $ 13,045     $ 11,340     15.0 %     $ 38,820     $ 36,632     6.0 %  
Operating income margin     15.7 %       14.5 %     1.2 pts     15.7 %       15.1 %     0.6 pts
Adjusted EBITDAre   $ 26,053     $ 24,130     8.0 %     $ 70,858     $ 68,581     3.3 %  
Adjusted EBITDAre margin     31.4 %       30.9 %     0.5 pts     28.6 %       28.3 %     0.3 pts
                                             
Performance metrics:                                                
Occupancy     66.1 %       65.7 %     0.4 pts     66.8 %       68.6 %     (1.8 )pts
ADR   $ 260.56     $ 241.65     7.8 %     $ 269.59     $ 251.56     7.2 %  
RevPAR   $ 172.15     $ 158.79     8.4 %     $ 180.11     $ 172.58     4.4 %  
Total RevPAR   $ 451.45     $ 425.30     6.1 %     $ 454.29     $ 444.74     2.1 %  

Gaylord Rockies

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                   %
       2026   2025   Change      2026   2025   Change
Revenue   $ 86,102     $ 77,951     10.5 %     $ 243,086     $ 230,621     5.4 %  
                                             
Operating income   $ 23,436     $ 17,156     36.6 %     $ 61,673     $ 53,777     14.7 %  
Operating income margin     27.2 %       22.0 %     5.2 pts     25.4 %       23.3 %     2.1 pts
Adjusted EBITDAre   $ 38,652     $ 32,069     20.5 %     $ 107,218     $ 98,439     8.9 %  
Adjusted EBITDAre margin     44.9 %       41.1 %     3.8 pts     44.1 %       42.7 %     1.4 pts
                                             
Performance metrics:                                                
Occupancy     82.9 %       83.6 %     (0.7 )pts     79.3 %       78.7 %     0.6 pts
ADR   $ 275.64     $ 266.03     3.6 %     $ 270.23     $ 261.20     3.5 %  
RevPAR   $ 228.57     $ 222.36     2.8 %     $ 214.22     $ 205.69     4.1 %  
Total RevPAR   $ 623.52     $ 564.49     10.5 %     $ 593.22     $ 562.80     5.4 %  

JW Marriott Hill Country

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                   %
       2026   2025   Change      2026   2025   Change
Revenue   $ 50,585     $ 51,615     (2.0 )%     $ 166,642     $ 173,464     (3.9 )%  
                                             
Operating income   $ 4,777     $ 6,849     (30.3 )%     $ 27,967     $ 34,948     (20.0 )%  
Operating income margin     9.4 %       13.3 %     (3.9 )pts     16.8 %       20.1 %     (3.3 )pts
Adjusted EBITDAre   $ 13,332     $ 14,786     (9.8 )%     $ 52,877     $ 58,635     (9.8 )%  
Adjusted EBITDAre margin     26.4 %       28.6 %     (2.2 )pts     31.7 %       33.8 %     (2.1 )pts
                                             
Performance metrics:                                                
Occupancy     62.6 %       66.7 %     (4.1 )pts     64.1 %       70.1 %     (6.0 )pts
ADR   $ 343.98     $ 337.63     1.9 %     $ 342.19     $ 334.35     2.3 %  
RevPAR   $ 215.41     $ 225.31     (4.4 )%     $ 219.28     $ 234.36     (6.4 )%  
Total RevPAR   $ 548.74     $ 559.92     (2.0 )%     $ 609.19     $ 634.13     (3.9 )%  

JW Marriott Desert Ridge(1)

                                       
    Three Months Ended   Nine Months Ended   Period Ended
    September 30,    September 30,    September 30, 
($ in thousands, except ADR, RevPAR, and Total RevPAR)                   %                
       2026   2025   Change      2026   2025
Revenue   $ 39,071     $ 36,118     8.2 %     $ 173,588     $ 41,467  
                                       
Operating income (loss)   $ (2,671     $ (3,676 )   27.3 %     $ 33,516     $ (6,259 )
Operating income (loss) margin     (6.8 )%       (10.2 )%     3.4 pts     19.3 %       (15.1 )%  
Adjusted EBITDAre   $ 5,607     $ 4,957     13.1 %     $ 58,685     $ 4,375  
Adjusted EBITDAre margin     14.4 %       13.7 %     0.7 pts     33.8 %       10.6 %  
                                       
Performance metrics:                                          
Occupancy     59.1 %       57.9 %     1.2 pts     68.0 %       54.4 %  
ADR   $ 252.56     $ 253.43     (0.3 )%     $ 376.93     $ 250.08  
RevPAR   $ 149.30     $ 146.63     1.8 %     $ 256.43     $ 136.07  
Total RevPAR   $ 447.03     $ 413.25     8.2 %     $ 669.32     $ 386.27  

Grande Lakes Orlando(2)

         
    Period Ended
    September 30,
($ in thousands, except ADR, RevPAR, and Total RevPAR)        
       2026
Revenue   $ 21,991  
         
Operating loss   $ (1,851 )
Operating loss margin     (8.4 )%  
Adjusted EBITDAre   $ 3,203  
Adjusted EBITDAre margin     14.6 %  
         
Performance metrics:         
Occupancy     63.1 %  
ADR   $ 314.64  
RevPAR   $ 198.49  
Total RevPAR   $ 460.45  

______________________

(1) JW Marriott Desert Ridge was acquired by the Company on June 10, 2025, therefore nine months results are not comparable to the prior year period.
(2) Grande Lakes Orlando was acquired by the Company on September 1, 2026, therefore there are no comparison figures.


Entertainment Segment

                                             
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands)                   %                   %
       2026   2025   Change      2026   2025   Change
Revenue   $ 92,989     $ 91,589     1.5 %     $ 316,186     $ 324,443     (2.5 )%  
                                             
Operating income   $ 6,984     $ 11,827     (40.9 )%     $ 43,641     $ 45,638     (4.4 )%  
Operating income margin     7.5 %       12.9 %     (5.4 )pts     13.8 %       14.1 %     (0.3 )pts
Adjusted EBITDAre   $ 23,815     $ 24,738     (3.7 )%     $ 83,414     $ 79,585     4.8 %  
Adjusted EBITDAre margin     25.6 %       27.0 %     (1.4 )pts     26.4 %       24.5 %     1.9 pts

Fioravanti continued, “Our Entertainment business delivered results in line with our expectations in a seasonally light quarter. Customer spending across our venues remained healthy and our recent investments in artist-centered venues and amphitheaters continued to perform well. In mid-October, Category 10 Las Vegas opened to a strong reception, exceeding our expectations. We believe the strength of these brands and venues, together with the opportunities in our development pipeline, provides an attractive foundation for OEG’s continued growth.”

Corporate and Other Segment

                                     
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
($ in thousands)               %               %
       2026   2025   Change      2026   2025   Change
Operating loss   $ (12,625 )   $ (10,293 )   (22.7 )%     $ (35,671 )   $ (32,287 )   (10.5 )%  
Adjusted EBITDAre   $ (10,288 )   $ (7,980 )   (28.9 )%     $ (27,895 )   $ (24,878 )   (12.1 )%  

Capital Expenditures

The Company’s updated estimate of capital expenditures in 2026 is $450 to $500 million, reflecting greater visibility into the timing of cash outflows for the remainder of the year. Year to date through September 30, 2026, the Company has spent approximately $363 million in capital expenditures, excluding the purchase of Grande Lakes Orlando.

In the third quarter, the Company completed the rooms renovation at Gaylord Texan. Subsequent to quarter-end, the Company completed the development of Category 10 Las Vegas.

Additional capital expenditure activity in 2026 includes:

  • Continuation of the meeting space expansion at Gaylord Opryland, which is expected to be completed by mid-year 2027;
  • Renovation of the rooms at JW Marriott Hill Country, which began in April 2026 and is expected to be completed in March 2027;
  • The development of Category 10 in Orlando, which is expected to begin by year-end 2026 and is expected to be completed by mid-year 2028; and
  • The development of Ole Red Indianapolis, which is expected to be completed by our development partner Pacer Sports & Entertainment in early 2028.

2026 Guidance

The Company is updating its 2026 business performance outlook based on current information as of November 2, 2026. 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.

Fioravanti concluded, “We are pleased to raise the midpoints of our 2026 guidance ranges to reflect performance in our same-store Hospitality business, partially offset by lower Entertainment expectations related primarily to the closure of the General Jackson Showboat. We are cautiously optimistic on fourth quarter hotel leisure trends, as early demand indicators including ice! ticket sales and leisure room night bookings for the holiday period are trending positively. At the midpoint of our outlook, AFFO per diluted share is expected to grow approximately 10% year over year. We believe this level of growth is particularly meaningful given the outlook includes a partial year contribution of Grande Lakes Orlando operations and the share dilution from our recent equity offering.”

                                                             
    Guidance Range     Prior Guidance Range          
(in millions, except per share figures)   For Full Year 2026 (1)     Full Year 2026 (1)     Change to
    Low   High   Midpoint     Low   High   Midpoint     Midpoint
Same-store Hospitality RevPAR growth(2)     4.50 %     5.50 %     5.00 %       3.50 %     4.50 %     4.00 %       1.00 %
Same-store Hospitality Total RevPAR growth(2)     4.50 %     5.50 %     5.00 %       3.50 %     4.50 %     4.00 %       1.00 %
                                                             
Operating income:                                                            
Hospitality (same-store) (2)   $ 495.5     $ 498.5     $ 497.0       $ 484.5     $ 489.5     $ 487.0       $ 10.0  
JW Marriott Desert Ridge     35.0       37.0       36.0         35.0       37.0       36.0         -  
Grande Lakes Orlando     11.0       14.0       12.5         11.0       14.0       12.5         -  
Entertainment     70.2       71.9       71.0         74.8       79.5       77.1         (6.1 )
Corporate and Other     (50.5 )     (49.0 )     (49.8 )       (50.5 )      (49.0 )     (49.8 )       -  
Consolidated operating income   $ 561.2     $ 572.4     $ 566.8       $ 554.8     $ 571.0     $ 562.9       $ 3.9  
                                                             
Adjusted EBITDAre:                                                            
Hospitality (same-store) (2)   $ 740.0     $ 750.0     $ 745.0       $ 728.0     $ 742.0     $ 735.0       $ 10.0  
JW Marriott Desert Ridge     69.0       73.0       71.0         69.0       73.0       71.0         -  
Grande Lakes Orlando     30.0       35.0       32.5         30.0       35.0       32.5         -  
Entertainment     120.0       124.0       122.0         120.0       130.0       125.0         (3.0 )
Corporate and Other     (39.0 )     (35.0 )     (37.0 )       (39.0 )     (35.0 )     (37.0 )       -  
Consolidated Adjusted EBITDAre   $ 920.0     $ 947.0     $ 933.5       $ 908.0     $ 945.0     $ 926.5       $ 7.0  
                                                             
Net income   $ 287.0     $ 293.5     $ 290.3       $ 276.0     $ 283.5     $ 279.8       $ 10.5  
Net income available to common stockholders   $ 277.0     $ 281.5     $ 279.3       $ 266.0     $ 271.5     $ 268.8       $ 10.5  
                                                             
FFO available to common stockholders and unit holders   $ 593.0     $ 609.0     $ 601.0       $ 580.0     $ 601.0     $ 590.5       $ 10.5  
Adjusted FFO available to common stockholders and unit holders   $ 625.1     $ 648.6     $ 636.8       $ 606.8     $ 636.3     $ 621.5       $ 15.3  
                                                             
Net income available to common stockholders per diluted share (3)   $ 4.06     $ 4.09     $ 4.08       $ 3.90     $ 3.95     $ 3.93       $ 0.15  
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (3)   $ 9.16     $ 9.43     $ 9.29       $ 8.90     $ 9.26     $ 9.08       $ 0.21  
                                                             
Weighted average shares outstanding - diluted (3)     70.7       70.7       70.7         70.7       70.7       70.7         -  
Weighted average shares and OP units outstanding - diluted (3)     71.1       71.1       71.1         71.1       71.1       71.1         -  

______________________

(1) Includes JW Marriott Desert Ridge and Grande Lakes Orlando, except as otherwise noted. Amounts are calculated based on unrounded numbers.
(2) Same-store Hospitality excludes JW Marriott Desert Ridge, which was acquired June 10, 2025, and Grande Lakes Orlando, which was acquired September 1, 2026.
(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, and FFO and Adjusted FFO available to common stockholders and unit holders to Net Income available to common stockholders, see “Reconciliation of Forward-Looking Statements.”

Dividend Update

On October 15, 2026, the Company paid the previously announced quarterly cash dividend of $1.20 per common share, which was paid to stockholders of record as of September 30, 2026.

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 September 30, 2026, the Company had unrestricted cash of $348.2 million and total debt outstanding of $4,659.3 million, net of unamortized deferred financing costs. As of September 30, 2026, there were no amounts drawn under the Company’s revolving credit facility or OEG’s revolving credit facility, which left $930.0 million of aggregate borrowing availability under the Company’s revolving credit facility and OEG’s revolving credit facility.

Opry Entertainment Group Update

The Company continues to evaluate a path to greater independence for Opry Entertainment Group (“OEG”). The Company has not entered into definitive agreements with respect to a potential investment by a third party in OEG, and there can be no assurance that any definitive agreement will ultimately be reached.

As a result of this ongoing process, Atairos’ liquidity request rights, including its put right, are currently unexercisable under the Company’s agreement with Atairos.

Earnings Call Information

Ryman Hospitality Properties will hold a conference call to discuss this release tomorrow, November 3, at 10:00 a.m. ET. To participate in the conference call, please register using the link provided in our Third Quarter 2026 Earnings Conference Call announcement issued September 8, 2026, which is available in the News Releases section of the Company’s Investor Relations website at http://ir.rymanhp.com. A confirmation email with dial-in details will be sent after registering. We recommend registering a minimum of thirty minutes prior to the start of the call. A live webcast will also be available on the Company’s Investor Relations website.

About Ryman Hospitality Properties, Inc.

Ryman Hospitality Properties, Inc. (NYSE: RHP) is a leading lodging and hospitality real estate investment trust that specializes in group-oriented, 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 Grande Lakes Orlando Resort, the JW Marriott Phoenix Desert Ridge Resort & Spa and the JW Marriott San Antonio Hill Country Resort & Spa as well as two ancillary hotels adjacent to the Company’s Gaylord Hotels properties. The Company’s hotel portfolio is managed by Marriott International and includes a combined total of 13,956 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; 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. OEG manages select outdoor live music venues, including Ascend Federal Credit Union Amphitheater in Nashville and CCNB Amphitheatre in Simpsonville, South Carolina. OEG also owns 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, geopolitical uncertainty and 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 Grande Lakes Orlando, the Company’s ability to identify and capitalize on additional value creation opportunities at Grande Lakes Orlando 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 Grande Lakes Orlando. 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, 2025, 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 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 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 December 2018 white paper as net income (calculated in accordance with GAAP) excluding depreciation and amortization (excluding amortization of deferred financing costs and debt discounts), gains and losses from the sale of certain real estate assets, gains and losses from a change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciated real estate held by the entity, income (loss) from consolidated joint ventures attributable to noncontrolling interest, and pro rata adjustments from unconsolidated joint ventures.

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

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

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

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

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

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

Investor Relations Contacts:
Mark Fioravanti, President and Chief Executive Officer
(615) 316-6588
mfioravanti@rymanhp.com 

Jennifer Hutcheson, Chief Financial Officer
(615) 316-6320
jhutcheson@rymanhp.com 

Sarah Martin, Vice President, Investor Relations
(615) 316-6011
sarah.martin@rymanhp.com 
Media Contact:
Shannon Sullivan, Vice President, Corporate and Brand Communications
(615) 316-6725
ssullivan@rymanhp.com 

 

Ryman Hospitality Properties, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
Unaudited
(In thousands, except per share data)

                         
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
       2026      2025      2026      2025
Revenues:                           
Rooms   $ 219,409     $ 195,227     $ 675,533     $ 585,359  
Food and beverage     270,278       233,674       856,062       737,328  
Other hotel revenue     73,125       71,968       221,570       192,123  
Entertainment     92,989       91,589       316,186       324,443  
Total revenues     655,801       592,458       2,069,351       1,839,253  
                         
Operating expenses:                         
Rooms     54,481       48,668       157,656       142,195  
Food and beverage     158,134       139,961       475,417       414,252  
Other hotel expenses     156,829       144,882       451,711       399,394  
Management fees, net     19,946       16,551       63,003       52,930  
Total hotel operating expenses     389,390       350,062       1,147,787       1,008,771  
Entertainment     70,790       67,935       237,462       248,081  
Corporate     12,369       10,062       34,899       31,591  
Preopening costs     897       1,289       1,722       1,474  
Loss on sale of assets     –       1,296       –       1,296  
Impairment charges     4,858       –       4,858       –  
Depreciation and amortization     83,163       73,202       235,948       203,882  
Total operating expenses     561,467       503,846       1,662,676       1,495,095  
                         
Operating income     94,334       88,612       406,675       344,158  
                         
Interest expense, net of amounts capitalized     (68,275 )     (64,873 )     (196,269 )     (177,690 )
Interest income     5,096       4,836       14,009       15,878  
Loss on extinguishment of debt     –       (380 )     (2,200 )     (2,922 )
Income (loss) from unconsolidated joint ventures     –       (37 )     4       (66 )
Other gains and (losses), net     2,074       2,168       1,453       1,864  
Income before income taxes     33,229       30,326       223,672       181,222  
(Provision) benefit for income taxes     6,448       3,633       (12,514 )     (8,374 )
Net income     39,677       33,959       211,158       172,848  
                         
Net income attributable to noncontrolling interest in OEG     (54 )     (987 )     (3,516 )     (3,792 )
Net (income) loss attributable to other noncontrolling interests     585       1,914       (4,209 )     544  
Net income available to common stockholders   $ 40,208     $ 34,886     $ 203,433     $ 169,600  
                         
Basic income per share available to common stockholders(1)   $ 0.61     $ 0.55     $ 3.17     $ 2.76  
Diluted income per share available to common stockholders(1)   $ 0.58     $ 0.53     $ 3.00     $ 2.65  
                         
Weighted average common shares for the period:                        
Basic(1)     66,307       63,000       64,160       61,435  
Diluted(1)     70,017       67,335       68,911       65,463  

______________________

(1) Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 include the impact of approximately 5.9 million additional shares issued on August 12, 2026. Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 and 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 September 30, 2026 and 2025 include 3.5 million and 4.2 million, respectively, and for the nine months ended September 30, 2026 and 2025 include 4.5 million and 3.8 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)

             
       September 30,       December 31, 
    2026   2025
ASSETS:              
Property and equipment, net of accumulated depreciation   $ 6,466,416   $ 4,970,429
Cash and cash equivalents - unrestricted     348,177     471,421
Cash and cash equivalents - restricted     47,450     28,759
Notes receivable, net     47,856     53,503
Trade receivables, net     116,234     105,903
Deferred income tax assets, net     58,154     67,669
Prepaid expenses and other assets     253,973     196,798
Intangible assets and goodwill, net     303,079     286,701
Total assets   $ 7,641,339   $ 6,181,183
             
LIABILITIES AND EQUITY:             
Debt and finance lease obligations   $ 4,659,308   $ 3,976,913
Accounts payable and accrued liabilities     633,370     517,708
Distributions payable     85,594     78,819
Deferred management rights proceeds     162,385     162,901
Operating lease liabilities     163,694     158,815
Other liabilities     78,004     74,251
Noncontrolling interest in OEG     444,096     422,691
Total equity     1,414,888     789,085
Total liabilities and equity   $ 7,641,339   $ 6,181,183

 

Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Adjusted EBITDAre Reconciliation
Unaudited
(In thousands)

                                                 
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
    2026      2025   2026      2025
    $   Margin   $   Margin   $   Margin   $   Margin
Consolidated:                                                
Revenue   $ 655,801           $ 592,458           $ 2,069,351           $ 1,839,253        
Net income   $ 39,677     6.1 %   $ 33,959     5.7 %   $ 211,158     10.2 %   $ 172,848     9.4 %
Interest expense, net     63,179             60,037             182,260             161,812        
Provision (benefit) for income taxes     (6,448 )           (3,633 )           12,514             8,374        
Depreciation and amortization     83,163             73,202             235,948             203,882        
Loss on sale of assets     –             1,296             –             1,296        
Pro rata EBITDAre from unconsolidated joint ventures     –             (1 )           2             1        
EBITDAre     179,571     27.4 %     164,860     27.8 %     641,882     31.0 %     548,213     29.8 %
Preopening costs     897             1,289             1,722             1,474        
Non-cash lease expense     999             1,219             3,591             3,053        
Equity-based compensation expense     4,113             3,660             11,742             10,777        
Pension settlement charge     428             640             428             640        
Impairment charges     4,858             –             4,858             –        
Interest income on Gaylord National bonds     929             1,025             2,980             3,252        
Loss on extinguishment of debt     –             380             2,200             2,922        
Transaction costs of acquisitions     –             –             –             100        
Pro rata adjusted EBITDAre from unconsolidated joint ventures     –             –             (4 )           –        
Adjusted EBITDAre     191,795     29.2 %     173,073     29.2 %     669,399     32.3 %     570,431     31.0 %
Adjusted EBITDAre of noncontrolling interest     (6,622 )           (6,705 )           (27,169 )           (23,626 )      
Adjusted EBITDAre, excluding noncontrolling interest   $ 185,173     28.2 %   $ 166,368     28.1 %   $ 642,230     31.0 %   $ 546,805     29.7 %
                                                 
Hospitality segment:                                                
Revenue   $ 562,812           $ 500,869           $ 1,753,165           $ 1,514,810        
Operating income   $ 99,975     17.8 %   $ 87,078     17.4 %   $ 398,705     22.7 %   $ 330,807     21.8 %
Depreciation and amortization     73,447             63,729             206,673             175,232        
Non-cash lease expense     512             1,184             2,125             3,134        
Interest income on Gaylord National bonds     929             1,025             2,980             3,252        
Other gains and (losses), net     3,405             3,299             3,397             3,299        
Adjusted EBITDAre   $ 178,268     31.7 %   $ 156,315     31.2 %   $ 613,880     35.0 %   $ 515,724     34.0 %
                                                 
Same-store Hospitality segment: (1)                                                
Revenue   $ 501,750           $ 464,751           $ 1,557,586           $ 1,473,343        
Operating income   $ 104,497     20.8 %   $ 90,754     19.5 %   $ 367,040     23.6 %   $ 337,066     22.9 %
Depreciation and amortization     59,718             55,335             175,850             164,895        
Non-cash lease expense     909             945             2,725             2,837        
Interest income on Gaylord National bonds     929             1,025             2,980             3,252        
Other gains and (losses), net     3,405             3,299             3,397             3,299        
Adjusted EBITDAre   $ 169,458     33.8 %   $ 151,358     32.6 %   $ 551,992     35.4 %   $ 511,349     34.7 %
                                                 
Entertainment segment:                                                
Revenue   $ 92,989           $ 91,589           $ 316,186           $ 324,443        
Operating income   $ 6,984     7.5 %   $ 11,827     12.9 %   $ 43,641     13.8 %   $ 45,638     14.1 %
Depreciation and amortization     9,460             9,242             28,503             27,954        
Preopening costs     897             1,289             1,722             1,474        
Non-cash lease (revenue) expense     487             35             1,466             (81 )      
Equity-based compensation     1,129             1,087             3,224             3,135        
Impairment charges     4,858             –             4,858             –        
Loss on sale of assets     –             1,296             –             1,296        
Other gains and (losses), net     –             –             –             136        
Transaction costs of acquisitions     –             –             –             100        
Pro rata adjusted EBITDAre from unconsolidated joint ventures     –             (38 )           –             (67 )      
Adjusted EBITDAre   $ 23,815     25.6 %   $ 24,738     27.0 %   $ 83,414     26.4 %   $ 79,585     24.5 %
                                                 
Corporate and Other segment:                                                
Operating loss   $ (12,625 )         $ (10,293 )         $ (35,671 )         $ (32,287 )      
Depreciation and amortization     256             231             772             696        
Other gains and (losses), net     (1,331 )           (1,131 )           (1,942 )           (1,569 )      
Equity-based compensation     2,984             2,573             8,518             7,642        
Pension settlement charge     428             640             428             640        
Adjusted EBITDAre   $ (10,288 )         $ (7,980 )         $ (27,895 )         $ (24,878 )      

______________________

(1) Same-store Hospitality excludes JW Marriott Desert Ridge, which was acquired June 10, 2025, and Grande Lakes Orlando, which was acquired September 1, 2026.

 

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   Nine Months Ended
    September 30,    September 30, 
    2026      2025   2026      2025
Net income available to common stockholders   $ 40,208     $ 34,886     $ 203,433     $ 169,600  
Noncontrolling interest in OP Units     235       218       1,257       1,092  
Net income available to common stockholders and unit holders     40,443       35,104       204,690       170,692  
Depreciation and amortization     83,025       73,053       235,579       203,635  
Adjustments for noncontrolling interest     (3,026 )     (3,019 )     (9,126 )     (9,142 )
FFO available to common stockholders and unit holders     120,442       105,138       431,143       365,185  
                         
Right-of-use asset amortization     138       149       369       247  
Non-cash lease expense     999       1,219       3,591       3,053  
Pension settlement charge     428       640       428       640  
Impairment charges     4,858       –       4,858       –  
Pro rata adjustments from joint ventures     –       –       (4 )     –  
Loss on sale of assets     –       1,296       –       1,296  
Amortization of deferred financing costs     3,302       3,155       9,654       8,762  
Amortization of debt discounts and premiums     509       387       1,368       1,375  
Loss on extinguishment of debt     –       380       2,200       2,922  
Adjustments for noncontrolling interest     (1,634 )     (1,621 )     (3,699 )     (3,639 )
Transaction costs of acquisitions     –       –       –       100  
Deferred tax provision (benefit)     (7,512 )     (4,391 )     9,099       5,079  
Adjusted FFO available to common stockholders and unit holders   $ 121,530     $ 106,352     $ 459,007     $ 385,020  
                         
Basic net income per share(1)   $ 0.61     $ 0.55     $ 3.17     $ 2.76  
Diluted net income per share(1)   $ 0.58     $ 0.53     $ 3.00     $ 2.65  
                         
FFO available to common stockholders and unit holders per basic share/unit(1)   $ 1.81     $ 1.66     $ 6.68     $ 5.91  
Adjusted FFO available to common stockholders and unit holders per basic share/unit(1)   $ 1.82     $ 1.68     $ 7.11     $ 6.23  
                         
FFO available to common stockholders and unit holders per diluted share/unit (1)   $ 1.75     $ 1.60     $ 6.39     $ 5.72  
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)   $ 1.79     $ 1.63     $ 6.84     $ 6.06  
                         
Weighted average common shares and OP units for the period:                        
Basic(1)     66,702       63,395       64,555       61,830  
Diluted (1)     70,412       67,730       69,306       65,858  

______________________

(1) Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 include the impact of approximately 5.9 million additional shares issued on August 12, 2026. Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 and 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 September 30, 2026 and 2025 include 3.5 million and 4.2 million, respectively, and for the nine months ended September 30, 2026 and 2025 include 4.5 million and 3.8 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, except for performance metrics)

                                                 
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
    2026      2025   2026      2025
    $   Margin   $   Margin   $   Margin   $   Margin
Hospitality segment:                                                
Revenue   $ 562,812           $ 500,869           $ 1,753,165           $ 1,514,810        
Operating income   $ 99,975     17.8 %   $ 87,078     17.4 %   $ 398,705     22.7 %   $ 330,807     21.8 %
Depreciation and amortization     73,447             63,729             206,673             175,232        
Non-cash lease expense     512             1,184             2,125             3,134        
Interest income on Gaylord National bonds     929             1,025             2,980             3,252        
Other gains and (losses), net     3,405             3,299             3,397             3,299        
Adjusted EBITDAre   $ 178,268     31.7 %   $ 156,315     31.2 %   $ 613,880     35.0 %   $ 515,724     34.0 %
                                                 
Performance metrics:                                                
Occupancy     69.2 %           66.6 %           70.0 %           69.8 %      
ADR   $ 267.51           $ 257.74           $ 281.92           $ 260.25        
RevPAR   $ 185.12           $ 171.63           $ 197.34           $ 181.60        
OtherPAR   $ 289.73           $ 268.70           $ 314.81           $ 288.35        
Total RevPAR   $ 474.85           $ 440.33           $ 512.15           $ 469.95        
                                                 
Same-store Hospitality segment: (1)                                                
Revenue   $ 501,750           $ 464,751           $ 1,557,586           $ 1,473,343        
Operating income   $ 104,497     20.8 %   $ 90,754     19.5 %   $ 367,040     23.6 %   $ 337,066     22.9 %
Depreciation and amortization     59,718             55,335             175,850             164,895        
Non-cash lease expense     909             945             2,725             2,837        
Interest income on Gaylord National bonds     929             1,025             2,980             3,252        
Other gains and (losses), net     3,405             3,299             3,397             3,299        
Adjusted EBITDAre   $ 169,458     33.8 %   $ 151,358     32.6 %   $ 551,992     35.4 %   $ 511,349     34.7 %
                                                 
Performance metrics:                                                
Occupancy     70.3 %            67.3 %           70.3 %           70.3 %      
ADR   $ 266.63           $ 258.04           $ 273.81           $ 260.52        
RevPAR   $ 187.49           $ 173.71           $ 192.41           $ 183.17        
OtherPAR   $ 290.33           $ 268.87           $ 307.45           $ 289.66        
Total RevPAR   $ 477.82           $ 442.58           $ 499.86           $ 472.83        
                                                 
Gaylord Opryland:                                                
Revenue   $ 124,963           $ 110,078           $ 378,532           $ 336,721        
Operating income   $ 35,879     28.7 %   $ 30,683     27.9 %   $ 112,268     29.7 %   $ 95,925     28.5 %
Depreciation and amortization     9,322             8,132             27,421             24,767        
Non-cash lease revenue     (7 )           (10 )           (23 )           (29 )      
Adjusted EBITDAre   $ 45,194     36.2 %   $ 38,805     35.3 %   $ 139,666     36.9 %   $ 120,663     35.8 %
                                                 
Performance metrics:                                                
Occupancy     73.6 %           64.0 %           72.5 %           68.1 %      
ADR   $ 269.32           $ 268.20           $ 271.14           $ 258.31        
RevPAR   $ 198.29           $ 171.68           $ 196.70           $ 175.79        
OtherPAR   $ 272.04           $ 242.62           $ 283.41           $ 251.29        
Total RevPAR   $ 470.33           $ 414.30           $ 480.11           $ 427.08        
                                                 
Gaylord Palms:                                                
Revenue   $ 69,736           $ 66,745           $ 255,873           $ 228,251        
Operating income   $ 7,743     11.1 %   $ 7,997     12.0 %   $ 58,604     22.9 %   $ 45,450     19.9 %
Depreciation and amortization     8,984             8,851             26,711             25,670        
Non-cash lease expense     916             955             2,748             2,866        
Adjusted EBITDAre   $ 17,643     25.3 %   $ 17,803     26.7 %   $ 88,063     34.4 %   $ 73,986     32.4 %
                                                 
Performance metrics:                                                
Occupancy     65.2 %           64.2 %           72.5 %            73.0 %      
ADR   $ 232.93           $ 230.01           $ 269.80           $ 250.64        
RevPAR   $ 151.97           $ 147.75           $ 195.51           $ 182.92        
OtherPAR   $ 289.24           $ 274.54           $ 350.04           $ 303.74        
Total RevPAR   $ 441.21           $ 422.29           $ 545.55           $ 486.66        

______________________

(1) Same-store Hospitality excludes JW Marriott Desert Ridge, which was acquired June 10, 2025, and Grande Lakes Orlando, which was acquired September 1, 2026.

 

Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Hospitality Segment Adjusted EBITDAre Reconciliation and Operating Metrics
Unaudited
($ in thousands, except for performance metrics)

                                                 
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
    2026      2025   2026      2025
    $   Margin   $   Margin   $   Margin   $   Margin
Gaylord Texan:                                                
Revenue   $ 80,261         $ 74,082         $ 245,891         $ 242,953      
Operating income   $ 18,933   23.6 %   $ 16,480   22.2 %   $ 66,266   26.9 %   $ 69,177   28.5 %
Depreciation and amortization     7,990           6,221           22,996           18,307      
Adjusted EBITDAre   $ 26,923   33.5 %   $ 22,701   30.6 %   $ 89,262   36.3 %   $ 87,484   36.0 %
                                                 
Performance metrics:                                                
Occupancy     71.4 %         67.0 %         68.9 %         70.7 %    
ADR   $ 262.01         $ 248.99         $ 264.61         $ 253.19      
RevPAR   $ 187.15         $ 166.86         $ 182.38         $ 178.91      
OtherPAR   $ 293.77         $ 277.04         $ 314.15         $ 311.68      
Total RevPAR   $ 480.92         $ 443.90         $ 496.53         $ 490.59      
                                                 
Gaylord National:                                                
Revenue   $ 82,900         $ 78,098         $ 247,549         $ 242,340      
Operating income   $ 13,045   15.7 %   $ 11,340   14.5 %   $ 38,820   15.7 %   $ 36,632   15.1 %
Depreciation and amortization     8,674           8,466           25,661           25,398      
Interest income on Gaylord National bonds     929           1,025           2,980           3,252      
Other gains and (losses), net     3,405           3,299           3,397           3,299      
Adjusted EBITDAre   $ 26,053   31.4 %   $ 24,130   30.9 %   $ 70,858   28.6 %   $ 68,581   28.3 %
                                                 
Performance metrics:                                                
Occupancy     66.1 %         65.7 %         66.8 %         68.6 %    
ADR   $ 260.56         $ 241.65         $ 269.59         $ 251.56      
RevPAR   $ 172.15         $ 158.79         $ 180.11         $ 172.58      
OtherPAR   $ 279.30         $ 266.51         $ 274.18         $ 272.16      
Total RevPAR   $ 451.45         $ 425.30         $ 454.29         $ 444.74      
                                                 
Gaylord Rockies:                                                
Revenue   $ 86,102         $ 77,951         $ 243,086         $ 230,621      
Operating income   $ 23,436   27.2 %   $ 17,156   22.0 %   $ 61,673   25.4 %   $ 53,777   23.3 %
Depreciation and amortization     15,216           14,913           45,545           44,662      
Adjusted EBITDAre   $ 38,652   44.9 %   $ 32,069   41.1 %   $ 107,218   44.1 %   $ 98,439   42.7 %
                                                 
Performance metrics:                                                
Occupancy     82.9 %         83.6 %         79.3 %         78.7 %    
ADR   $ 275.64         $ 266.03         $ 270.23         $ 261.20      
RevPAR   $ 228.57         $ 222.36         $ 214.22         $ 205.69      
OtherPAR   $ 394.95         $ 342.13         $ 379.00         $ 357.11      
Total RevPAR   $ 623.52         $ 564.49         $ 593.22         $ 562.80      
                                                 
JW Marriott Hill Country:                                                
Revenue   $ 50,585         $ 51,615         $ 166,642         $ 173,464      
Operating income   $ 4,777   9.4 %   $ 6,849   13.3 %   $ 27,967   16.8 %   $ 34,948   20.1 %
Depreciation and amortization     8,555           7,937           24,910           23,687      
Adjusted EBITDAre   $ 13,332   26.4 %   $ 14,786   28.6 %   $ 52,877   31.7 %   $ 58,635   33.8 %
                                                 
Performance metrics:                                                
Occupancy     62.6 %         66.7 %         64.1 %         70.1 %    
ADR   $ 343.98         $ 337.63         $ 342.19         $ 334.35      
RevPAR   $ 215.41         $ 225.31         $ 219.28         $ 234.36      
OtherPAR   $ 333.33         $ 334.61         $ 389.91         $ 399.77      
Total RevPAR   $ 548.74         $ 559.92         $ 609.19         $ 634.13      

 

Ryman Hospitality Properties, Inc. and Subsidiaries
Supplemental Financial Results
Hospitality Segment Adjusted EBITDAre Reconciliation and Operating Metrics
Unaudited
($ in thousands, except for performance metrics)

                                         
    Three Months Ended   Nine Months Ended
    September 30,    September 30, 
    2026      2025   2026      2025
    $   Margin   $   Margin   $   Margin   $   Margin
JW Marriott Desert Ridge: (1)                                        
Revenue   $ 39,071         $ 36,118         $ 173,588         $ 41,467      
Operating income (loss)   $ (2,671 )   (6.8 )%   $ (3,676 )   (10.2 )%   $ 33,516     19.3 %   $ (6,259 )   (15.1 )%
Depreciation and amortization     8,675           8,394           25,769           10,337      
Non-cash lease (revenue) expense     (397 )         239           (600 )         297      
Adjusted EBITDAre   $ 5,607     14.4 %   $ 4,957     13.7 %   $ 58,685     33.8 %   $ 4,375     10.6 %
                                         
Performance metrics:                                        
Occupancy     59.1 %          57.9 %         68.0 %         54.4 %    
ADR   $ 252.56         $ 253.43         $ 376.93         $ 250.08      
RevPAR   $ 149.30         $ 146.63         $ 256.43         $ 136.07      
OtherPAR   $ 297.73         $ 266.62         $ 412.89         $ 250.20      
Total RevPAR   $ 447.03         $ 413.25         $ 669.32         $ 386.27      
                                         
Grande Lakes Orlando: (1)                                        
Revenue   $ 21,991         $ –         $ 21,991         $ –      
Operating loss   $ (1,851 )   (8.4 )%   $ –     N/A %   $ (1,851 )   (8.4 )%   $ –     N/A %
Depreciation and amortization     5,054           –           5,054           –      
Adjusted EBITDAre   $ 3,203     14.6 %   $ –     N/A %   $ 3,203     14.6 %   $ –     N/A %
                                         
Performance metrics:                                        
Occupancy     63.1 %         N/A %         63.1 %         N/A %    
ADR   $ 314.64         $ N/A         $ 314.64         $ N/A      
RevPAR   $ 198.49         $ N/A         $ 198.49         $ N/A      
OtherPAR   $ 261.96         $ N/A         $ 261.96         $ N/A      
Total RevPAR   $ 460.45         $ N/A         $ 460.45         $ N/A      
                                         
The AC Hotel at National Harbor:                                        
Revenue   $ 3,114         $ 2,880         $ 9,670         $ 9,140      
Operating income   $ 87     2.8 %   $ 253     8.8 %   $ 1,120     11.6 %   $ 1,124     12.3 %
Depreciation and amortization     382           224           833           669      
Adjusted EBITDAre   $ 469     15.1 %   $ 477     16.6 %   $ 1,953     20.2 %   $ 1,793     19.6 %
                                         
Performance metrics:                                        
Occupancy     63.9 %         61.7 %         60.9 %         58.8 %    
ADR   $ 246.01         $ 233.22         $ 268.06         $ 258.12      
RevPAR   $ 157.10         $ 143.95         $ 163.16         $ 151.75      
OtherPAR   $ 19.23         $ 19.07         $ 21.33         $ 22.62      
Total RevPAR   $ 176.33         $ 163.02         $ 184.49         $ 174.37      
                                         
The Inn at Opryland: (2)                                        
Revenue   $ 4,089         $ 3,302         $ 10,343         $ 9,853      
Operating income (loss)   $ 597     14.6 %   $ (4 )   (0.1 )%   $ 322     3.1 %   $ 33     0.3 %
Depreciation and amortization     595           591           1,773           1,735      
Adjusted EBITDAre   $ 1,192     29.2 %   $ 587     17.8 %    $ 2,095     20.3 %   $ 1,768     17.9 % 
                                         
Performance metrics:                                        
Occupancy     56.0 %         53.6 %          48.8 %         51.9 %    
ADR   $ 200.85         $ 161.88         $ 197.83         $ 171.75      
RevPAR   $ 112.47         $ 86.81         $ 96.56         $ 89.12      
OtherPAR   $ 34.16         $ 31.61         $ 28.47         $ 29.98      
Total RevPAR   $ 146.63         $ 118.42         $ 125.03         $ 119.10      

______________________

(1) JW Marriott Desert Ridge was acquired by the Company on June 10, 2025, therefore nine months results are not comparable to the prior year period. Grande Lakes Orlando was acquired by the Company on September 1, 2026, therefore there are no comparable figures.
(2) 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   Nine Months Ended
    September 30,    September 30, 
       2026      2025      2026      2025
Earnings per share:                        
                         
Numerator:                        
Net income available to common stockholders   $ 40,208   $ 34,886   $ 203,433   $ 169,600
Net income attributable to noncontrolling interest in OEG     54     987     3,516     3,792
Net income available to common stockholders - if-converted method   $ 40,262   $ 35,873   $ 206,949   $ 173,392
                         
Denominator:                        
Weighted average shares outstanding - basic     66,307     63,000     64,160     61,435
Effect of dilutive equity-based compensation     250     166     208     184
Effect of dilutive put rights (1)     3,460     4,169     4,543     3,844
Weighted average shares outstanding - diluted     70,017     67,335     68,911     65,463
                         
Basic income per share available to common stockholders   $ 0.61   $ 0.55   $ 3.17   $ 2.76
Diluted income per share available to common stockholders (1)   $ 0.58   $ 0.53   $ 3.00   $ 2.65
                         
FFO per share/unit:                        
                         
Numerator:                        
FFO available to common stockholders and unit holders   $ 120,442   $ 105,138   $ 431,143   $ 365,185
Net income attributable to noncontrolling interest in OEG     54     987     3,516     3,792
FFO adjustments for noncontrolling interest in OEG     2,654     2,574     8,008     7,808
FFO available to common stockholders and unit holders - if-converted method   $ 123,150   $ 108,699   $ 442,667   $ 376,785
                         
Denominator:                        
Weighted average shares and OP units outstanding - basic     66,702     63,395     64,555     61,830
Effect of dilutive equity-based compensation     250     166     208     184
Effect of dilutive put rights (1)     3,460     4,169     4,543     3,844
Weighted average shares and OP units outstanding - diluted     70,412     67,730     69,306     65,858
                         
FFO available to common stockholders and unit holders per basic share/unit   $ 1.81   $ 1.66   $ 6.68   $ 5.91
FFO available to common stockholders and unit holders per diluted share/unit (1)   $ 1.75   $ 1.60   $ 6.39   $ 5.72
                         
Adjusted FFO per share/unit:                        
                         
Numerator:                        
Adjusted FFO available to common stockholders and unit holders   $ 121,530   $ 106,352   $ 459,007   $ 385,020
Net income attributable to noncontrolling interest in OEG     54     987     3,516     3,792
FFO adjustments for noncontrolling interest in OEG     2,654     2,574     8,008     7,808
Adjusted FFO adjustments for noncontrolling interest in OEG     1,634     661     3,699     2,679
Adjusted FFO available to common stockholders and unit holders - if-converted method   $ 125,872   $ 110,574   $ 474,230   $ 399,299
                         
Denominator:                        
Weighted average shares and OP units outstanding - basic     66,702     63,395     64,555     61,830
Effect of dilutive equity-based compensation     250     166     208     184
Effect of dilutive put rights (1)     3,460     4,169     4,543     3,844
Weighted average shares and OP units outstanding - diluted     70,412     67,730     69,306     65,858
                         
Adjusted FFO available to common stockholders and unit holders per basic share/unit   $ 1.82   $ 1.68   $ 7.11   $ 6.23
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (1)   $ 1.79   $ 1.63   $ 6.84   $ 6.06

______________________

(1) Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 include the impact of approximately 5.9 million additional shares issued on August 12, 2026. Basic and diluted weighted average common shares for the three and nine months ended September 30, 2026 and 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 September 30, 2026 and 2025 include 3.5 million and 4.2 million, respectively, and for the nine months ended September 30, 2026 and 2025 include 4.5 million and 3.8 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
Reconciliation of Forward-Looking Statements
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“Adjusted EBITDAre”)
Unaudited
($ in thousands, except per share data)

                   
     Guidance Range
    For Full Year 2026(1)
    Low   High   Midpoint
Consolidated:                  
Net income   $ 287,000     $ 293,500     $ 290,250  
Provision for income taxes     12,500       14,500       13,500  
Interest expense, net     258,450       262,700       260,575  
Depreciation and amortization     327,500       337,000       332,250  
EBITDAre   $ 885,450     $ 907,700     $ 896,575  
Non-cash lease expense     4,000       5,250       4,625  
Preopening costs     2,000       2,500       2,250  
Equity-based compensation expense     15,000       16,500       15,750  
Pension settlement charge     3,000       3,500       3,250  
Interest income on Gaylord National bonds     3,500       4,500       4,000  
Impairment     4,850       4,850       4,850  
Loss on extinguishment of debt     2,200       2,200       2,200  
Adjusted EBITDAre   $ 920,000     $ 947,000     $ 933,500  
                   
Hospitality segment:                  
Operating income   $ 541,500     $ 549,500     $ 545,500  
Depreciation and amortization     288,000       296,000       292,000  
Non-cash lease expense     3,000       4,000       3,500  
Interest income on Gaylord National bonds     3,500       4,500       4,000  
Other gains and (losses), net     3,000       4,000       3,500  
Adjusted EBITDAre   $ 839,000     $ 858,000     $ 848,500  
                   
Hospitality segment (same-store)(2)                  
Operating income   $ 495,500     $ 498,500     $ 497,000  
Depreciation and amortization     235,000       239,000       237,000  
Non-cash lease expense     3,000       4,000       3,500  
Interest income on Gaylord National bonds     3,500       4,500       4,000  
Other gains and (losses), net     3,000       4,000       3,500  
Adjusted EBITDAre   $ 740,000     $ 750,000     $ 745,000  
                   
JW Marriott Desert Ridge                  
Operating income   $ 35,000     $ 37,000     $ 36,000  
Depreciation and amortization     34,000       36,000       35,000  
Adjusted EBITDAre   $ 69,000     $ 73,000     $ 71,000  
                   
Grande Lakes Orlando                  
Operating income   $ 11,000     $ 14,000     $ 12,500  
Depreciation and amortization     19,000       21,000       20,000  
Adjusted EBITDAre   $ 30,000     $ 35,000     $ 32,500  
                   
Entertainment segment:                  
Operating income   $ 70,150     $ 71,900     $ 71,025  
Depreciation and amortization     37,500       38,500       38,000  
Non-cash lease expense     1,000       1,250       1,125  
Preopening costs     2,000       2,500       2,250  
Equity-based compensation     4,500       5,000       4,750  
Impairment     4,850       4,850       4,850  
Adjusted EBITDAre   $ 120,000     $ 124,000     $ 122,000  
                   
Corporate and Other segment:                  
Operating loss   $ (50,500 )   $ (49,000 )   $ (49,750 )
Depreciation and amortization     2,000       2,500       2,250  
Equity-based compensation     10,500       11,500       11,000  
Pension settlement charge     3,000       3,500       3,250  
Other gains and (losses), net     (4,000 )     (3,500 )     (3,750 )
Adjusted EBITDAre   $ (39,000 )   $ (35,000 )   $ (37,000 )

______________________

(1) Includes JW Marriott Desert Ridge and Grande Lakes Orlando, except as otherwise noted. Amounts are calculated based on unrounded numbers.
(2) Same-store Hospitality excludes JW Marriott Desert Ridge, which was acquired June 10, 2025, and Grande Lakes Orlando, which was acquired September 1, 2026.


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 2026(1)
    Low   High   Midpoint
Consolidated:                  
Net income available to common stockholders   $ 277,000     $ 281,500     $ 279,250  
Noncontrolling interest in OP units     1,000       2,000       1,500  
Net income available to common stockholders and unit holders   $ 278,000     $ 283,500     $ 280,750  
Depreciation and amortization     327,500       337,000       332,250  
Adjustments for noncontrolling interest     (12,500 )     (11,500 )     (12,000 )
FFO available to common stockholders and unit holders   $ 593,000     $ 609,000     $ 601,000  
Right-of-use asset amortization     –       500       250  
Non-cash lease expense     4,000       5,250       4,625  
Pension settlement charge     3,000       3,500       3,250  
Loss on extinguishment of debt     2,200       2,200       2,200  
Adjustments for noncontrolling interest     (5,000 )     (4,000 )     (4,500 )
Amortization of deferred financing costs     13,000       14,500       13,750  
Amortization of debt discounts and premiums     1,500       2,500       2,000  
Impairment     4,850       4,850       4,850  
Deferred tax provision     8,500       10,250       9,375  
Adjusted FFO available to common stockholders and unit holders   $ 625,050     $ 648,550     $ 636,800  
                   
Net income available to common stockholders per diluted share (2)   $ 4.06     $ 4.09     $ 4.08  
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (2)   $ 9.16     $ 9.43     $ 9.29  
                   
Estimated weighted average shares outstanding - diluted (in millions) (2)     70.7       70.7       70.7  
Estimated weighted average shares and OP units outstanding - diluted (in millions) (2)     71.1       71.1       71.1  

______________________

(1) Includes JW Marriott Desert Ridge and Grande Lakes Orlando. Amounts are calculated based on unrounded numbers.
(2) Includes the impact of approximately 5.9 million additional shares issued August 12, 2026. Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.


       

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Earnings Per Share and Adjusted FFO Per Share
Unaudited
($ in thousands, except per share data)

                   
    Guidance Range
    For Full Year 2026
    Low   High   Midpoint
Earnings per share:                  
Numerator:                  
Net income available to common stockholders   $ 277,000   $ 281,500   $ 279,250
Net income attributable to noncontrolling interest in OEG     10,000     8,000     9,000
Net income available to common stockholders - if-converted method   $ 287,000   $ 289,500   $ 288,250
                   
Denominator:                  
Estimated weighted average shares outstanding - diluted (in millions) (1)     70.7     70.7     70.7
                   
Diluted income per share available to common stockholders   $ 4.06   $ 4.09   $ 4.08
                   
                   
Adjusted FFO per share:                  
Numerator:                  
Adjusted FFO available to common stockholders and unit holders   $ 625,050   $ 648,550   $ 636,800
Net income attributable to noncontrolling interest in OEG     10,000     8,000     9,000
FFO adjustments for noncontrolling interest in OEG     11,000     10,000     10,500
Adjusted FFO Adjustments for noncontrolling interest in OEG     5,000     4,000     4,500
Adjusted FFO available to common stockholders and unit holders - if-converted method   $ 651,050   $ 670,550   $ 660,800
                   
Denominator:                  
Estimated weighted average shares and OP units outstanding - diluted (in millions) (1)     71.1     71.1     71.1
                   
Adjusted FFO available to common stockholders and unit holders per diluted share/unit   $ 9.16   $ 9.43   $ 9.29

______________________

(1) Includes the impact of approximately 5.9 million shares issued August 12, 2026. Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.

       

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (“Adjusted EBITDAre”)
Unaudited
($ in thousands, except per share data)

                   
    Prior Guidance Range
    For Full Year 2026(1)
    Low   High   Midpoint
Consolidated:                  
Net income   $ 276,000     $ 283,500     $ 279,750  
Provision for income taxes     12,500       14,500       13,500  
Interest expense, net     262,250       269,500       265,875  
Depreciation and amortization     325,500       339,000       332,250  
EBITDAre   $ 876,250     $ 906,500     $ 891,375  
Non-cash lease expense     2,750       4,000       3,375  
Preopening costs     4,500       5,500       5,000  
Equity-based compensation expense     15,000       17,000       16,000  
Pension settlement charge     4,000       4,500       4,250  
Interest income on Gaylord National bonds     3,500       4,500       4,000  
Loss on extinguishment of debt     2,000       3,000       2,500  
Adjusted EBITDAre   $ 908,000     $ 945,000     $ 926,500  
                   
Hospitality segment:                  
Operating income   $ 530,500     $ 540,500     $ 535,500  
Depreciation and amortization     287,000       297,000       292,000  
Non-cash lease expense     3,000       4,000       3,500  
Interest income on Gaylord National bonds     3,500       4,500       4,000  
Other gains and (losses), net     3,000       4,000       3,500  
Adjusted EBITDAre   $ 827,000     $ 850,000     $ 838,500  
                   
Hospitality segment (same-store)(2)                  
Operating income   $ 484,500     $ 489,500     $ 487,000  
Depreciation and amortization     234,000       240,000       237,000  
Non-cash lease expense     3,000       4,000       3,500  
Interest income on Gaylord National bonds     3,500       4,500       4,000  
Other gains and (losses), net     3,000       4,000       3,500  
Adjusted EBITDAre   $ 728,000     $ 742,000     $ 735,000  
                   
JW Marriott Desert Ridge                  
Operating income   $ 35,000     $ 37,000     $ 36,000  
Depreciation and amortization     34,000       36,000       35,000  
Adjusted EBITDAre   $ 69,000     $ 73,000     $ 71,000  
                   
Grande Lakes Orlando                  
Operating income   $ 11,000     $ 14,000     $ 12,500  
Depreciation and amortization     19,000       21,000       20,000  
Adjusted EBITDAre   $ 30,000     $ 35,000     $ 32,500  
                   
Entertainment segment:                  
Operating income   $ 74,750     $ 79,500     $ 77,125  
Depreciation and amortization     36,500       39,500       38,000  
Non-cash lease revenue     (250 )     –       (125 )
Preopening costs     4,500       5,500       5,000  
Equity-based compensation     4,500       5,500       5,000  
Adjusted EBITDAre   $ 120,000     $ 130,000     $ 125,000  
                   
Corporate and Other segment:                  
Operating loss   $ (50,500 )   $ (49,000 )   $ (49,750 )
Depreciation and amortization     2,000       2,500       2,250  
Equity-based compensation     10,500       11,500       11,000  
Pension settlement charge     4,000       4,500       4,250  
Other gains and (losses), net     (5,000 )     (4,500 )     (4,750 )
Adjusted EBITDAre   $ (39,000 )   $ (35,000 )   $ (37,000 )

______________________

(1) Includes JW Marriott Desert Ridge and Grande Lakes Orlando, except as otherwise noted. Amounts are calculated based on unrounded numbers.
(2) Same-store Hospitality excludes JW Marriott Desert Ridge, which was acquired June 10, 2025, and Grande Lakes Orlando, which was acquired September 1, 2026.


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 2026(1)
    Low   High   Midpoint
Consolidated:                  
Net income available to common stockholders   $ 266,000     $ 271,500     $ 268,750  
Noncontrolling interest in OP units     1,000       2,000       1,500  
Net income available to common stockholders and unit holders   $ 267,000     $ 273,500     $ 270,250  
Depreciation and amortization     325,500       339,000       332,250  
Adjustments for noncontrolling interest     (12,500 )     (11,500 )     (12,000 )
FFO available to common stockholders and unit holders   $ 580,000     $ 601,000     $ 590,500  
Right-of-use asset amortization     –       500       250  
Non-cash lease expense     2,750       4,000       3,375  
Pension settlement charge     4,000       4,500       4,250  
Loss on extinguishment of debt     2,000       3,000       2,500  
Adjustments for noncontrolling interest     (5,000 )     (4,000 )     (4,500 )
Amortization of deferred financing costs     13,000       14,500       13,750  
Amortization of debt discounts and premiums     1,500       2,500       2,000  
Deferred tax provision     8,500       10,250       9,375  
Adjusted FFO available to common stockholders and unit holders   $ 606,750     $ 636,250     $ 621,500  
                   
Net income available to common stockholders per diluted share (2)   $ 3.90     $ 3.95     $ 3.93  
Adjusted FFO available to common stockholders and unit holders per diluted share/unit (2)   $ 8.90     $ 9.26     $ 9.08  
                   
Estimated weighted average shares outstanding - diluted (in millions) (2)     70.7       70.7       70.7  
Estimated weighted average shares and OP units outstanding - diluted (in millions) (2)     71.1       71.1       71.1  

______________________

(1) Includes JW Marriott Desert Ridge and Grande Lakes Orlando. Amounts are calculated based on unrounded numbers.
(2) Includes the impact of approximately 5.9 million shares issued August 12, 2026. Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.


 

Ryman Hospitality Properties, Inc. and Subsidiaries
Reconciliation of Forward-Looking Statements
Earnings Per Share and Adjusted FFO Per Share
Unaudited
($ in thousands, except per share data)

                   
    Prior Guidance Range
    For Full Year 2026
    Low   High   Midpoint
Earnings per share:                  
Numerator:                  
Net income available to common stockholders   $ 266,000   $ 271,500   $ 268,750
Net income attributable to noncontrolling interest in OEG     10,000     8,000     9,000
Net income available to common stockholders - if-converted method   $ 276,000   $ 279,500   $ 277,750
                   
Denominator:                  
Estimated weighted average shares outstanding - diluted (in millions) (1)     70.7     70.7     70.7
                   
Diluted income per share available to common stockholders   $ 3.90   $ 3.95   $ 3.93
                   
                   
Adjusted FFO per share:                  
Numerator:                  
Adjusted FFO available to common stockholders and unit holders   $ 606,750   $ 636,250   $ 621,500
Net income attributable to noncontrolling interest in OEG     10,000     8,000     9,000
FFO adjustments for noncontrolling interest in OEG     11,000     10,000     10,500
Adjusted FFO Adjustments for noncontrolling interest in OEG     5,000     4,000     4,500
Adjusted FFO available to common stockholders and unit holders - if-converted method   $ 632,750   $ 658,250   $ 645,500
                   
Denominator:                  
Estimated weighted average shares and OP units outstanding - diluted (in millions) (1)     71.1     71.1     71.1
                   
Adjusted FFO available to common stockholders and unit holders per diluted share/unit   $ 8.90   $ 9.26   $ 9.08

______________________

(1) Includes the impact of approximately 5.9 million shares issued August 12, 2026. 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.



Primary Logo

Source: Ryman Hospitality Properties, Inc.