SEC Form 424B5 filed by Ryman Hospitality Properties Inc. (REIT)
(To Prospectus dated June 5, 2023)
![[MISSING IMAGE: lg_ryman-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001040829/000110465925051049/lg_ryman-4c.jpg)
Common Stock
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 96.200 | | | | | $ | 250,120,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 3.848 | | | | | $ | 10,004,800 | | |
Proceeds, before expenses, to us
|
| | | $ | 92.352 | | | | | $ | 240,115,200 | | |
|
Morgan Stanley
|
| |
BofA Securities
|
| |
J.P. Morgan
|
| |
Wells Fargo Securities
|
|
|
Deutsche Bank Securities
|
| |
BTIG
|
| |
Credit Agricole CIB
|
|
|
Scotiabank
|
| |
SMBC Nikko
|
| |
Raymond James
|
|
| | | | | S-ii | | | |
| | | | | S-iv | | | |
| | | | | S-vi | | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-9 | | | |
| CAPITALIZATION | | | | | S-10 | | |
| UNDERWRITING | | | | | S-12 | | |
| | | | | S-20 | | | |
| EXPERTS | | | | | S-20 | | |
| | | | | S-20 | | | |
| | | | | S-20 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 16 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 34 | | |
| Occupancy(1) | | | | | 65.9% | | |
|
Average Daily Rate (ADR)(1)
|
| | | $ | 348.75 | | |
|
Revenue per Available Room (RevPAR)(1)
|
| | | $ | 229.88 | | |
|
Total RevPAR(1)
|
| | | $ | 595.13 | | |
| | |
Year ended
December 31, 2024 |
| |||
Net Income
|
| | | $ | 23,479 | | |
Interest
|
| | | | 14,513 | | |
Depreciation and Amortization
|
| | | | 29,368 | | |
Non-Cash Lease Expense and Other
|
| | | | 896 | | |
Adjusted EBITDAre(2)(4)
|
| | | $ | 68,256 | | |
FF&E Reserve
|
| | | | (8,971) | | |
Net Operating Income(3)(4)
|
| | | $ | 59,285 | | |
| | |
Trailing twelve
months ended March 31, 2025 |
| |||
Net Income
|
| | | $ | 21,356 | | |
Interest
|
| | | | 14,515 | | |
Depreciation and Amortization
|
| | | | 29,484 | | |
Non-Cash Lease Expense and Other
|
| | | | 887 | | |
Adjusted EBITDAre(2)(4)
|
| | | $ | 66,242 | | |
FF&E Reserve
|
| | | | (8,796) | | |
Net Operating Income(3)(4)
|
| | | $ | 57,446 | | |
| | |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Cash and cash equivalents – unrestricted(2)
|
| | | $ | 413,858 | | | | | $ | 412,579 | | | | | $ | 412,579 | | |
Cash and cash equivalents – restricted
|
| | | | 47,467 | | | | | | 47,467 | | | | | | 47,467 | | |
Total cash and cash equivalents
|
| | | $ | 461,325 | | | | | $ | 460,046 | | | | | $ | 460,046 | | |
Long-term debt (including current maturities): | | | | | | | | | | | | | | | | | | | |
$700 million revolving credit facility(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Term loan B facility
|
| | | | 292,057 | | | | | | 292,057 | | | | | | 292,057 | | |
4.750% Senior Notes due 2027
|
| | | | 700,000 | | | | | | 700,000 | | | | | | 700,000 | | |
7.250% Senior Notes due 2028
|
| | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | |
4.500% Senior Notes due 2029
|
| | | | 600,000 | | | | | | 600,000 | | | | | | 600,000 | | |
6.500% Senior Notes due 2032
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | 1,000,000 | | |
OEG Term Loan(2)
|
| | | | 298,500 | | | | | | 428,500 | | | | | | 428,500 | | |
$80 million OEG Revolver
|
| | | | 17,000 | | | | | | 17,000 | | | | | | 17,000 | | |
Block 21 CMBS Loan(2)
|
| | | | 128,185 | | | | | | — | | | | | | — | | |
Finance lease obligations
|
| | | | 268 | | | | | | 268 | | | | | | 268 | | |
Unamortized deferred financing costs
|
| | | | (49,359) | | | | | | (50,865) | | | | | | (50,865) | | |
Unamortized (discounts) and premiums, net
|
| | | | (11,625) | | | | | | (10,777) | | | | | | (10,777) | | |
Total debt
|
| | | $ | 3,375,026 | | | | | $ | 3,376,183 | | | | | $ | 3,376,183 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share; 100,000 shares authorized, actual, as adjusted and as further adjusted; no shares issued and outstanding, actual, as adjusted and as further adjusted
|
| | | $ | — | | | | | $ | — | | | | | $ | | | |
Common stock, $0.01 par value per share; 400,000 shares authorized, actual, as adjusted and as further adjusted; 60,001, 60,001 and 62,601 shares issued and outstanding, respectively, actual, as adjusted and as further adjusted
|
| | | | 600 | | | | | | 600 | | | | | | 626 | | |
Additional paid-in capital
|
| | | | 1,464,394 | | | | | | 1,464,394 | | | | | | 1,703,483 | | |
Treasury stock of 704 shares, at cost
|
| | | | (24,329) | | | | | | (24,329) | | | | | | (24,329) | | |
| | |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Distributions in excess of retained earnings
|
| | | | (893,872) | | | | | | (896,097) | | | | | | (896,097) | | |
Accumulated other comprehensive loss
|
| | | | (15,260) | | | | | | (15,260) | | | | | | (15,260) | | |
Total stockholders’ equity
|
| | | | 531,533 | | | | | | 529,308 | | | | | | 768,424 | | |
Noncontrolling interests
|
| | | | 38,815 | | | | | | 38,815 | | | | | | 38,815 | | |
Total equity
|
| | | | 570,348 | | | | | | 568,123 | | | | | | 807,239 | | |
Total capitalization
|
| | | $ | 3,945,374 | | | | | $ | 3,944,306 | | | | | $ | 4,183,422 | | |
|
Underwriter
|
| |
Number of Shares
|
| |||
Morgan Stanley & Co. LLC
|
| | | | 520,000 | | |
BofA Securities, Inc.
|
| | | | 390,000 | | |
J.P. Morgan Securities LLC
|
| | | | 390,000 | | |
Wells Fargo Securities, LLC
|
| | | | 260,000 | | |
Deutsche Bank Securities Inc.
|
| | | | 260,000 | | |
BTIG, LLC
|
| | | | 260,000 | | |
Credit Agricole Securities (USA) Inc.
|
| | | | 147,333 | | |
Scotia Capital (USA) Inc.
|
| | | | 147,333 | | |
SMBC Nikko Securities America, Inc.
|
| | | | 147,333 | | |
Raymond James & Associates, Inc.
|
| | | | 78,001 | | |
Total
|
| | | | 2,600,000 | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | 96.200 | | | | | $ | 250,120,000 | | | | | $ | 287,638,000 | | |
Underwriting discounts and commissions
|
| | | $ | 3.848 | | | | | $ | 10,004,800 | | | | | $ | 11,505,520 | | |
Proceeds, before expenses, to us
|
| | | $ | 92.352 | | | | | $ | 240,115,200 | | | | | $ | 276,132,480 | | |
One Gaylord Drive
Nashville, TN 37214
Attn: Corporate Secretary
(615) 316-6000
![[MISSING IMAGE: lg_ryman-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001040829/000110465925051049/lg_ryman-4c.jpg)
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 16 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 34 | | |
One Gaylord Drive
Nashville, TN 37214
Attn: Corporate Secretary
(615) 316-6000
![[MISSING IMAGE: lg_ryman-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001040829/000110465925051049/lg_ryman-4c.jpg)
|
Morgan Stanley
BofA Securities J.P. Morgan Wells Fargo Securities |
|
|
Deutsche Bank Securities
BTIG Credit Agricole CIB Scotiabank SMBC Nikko Raymond James |
|