NASHVILLE, Tenn., Sept. 01, 2026 (GLOBE NEWSWIRE) -- Ryman Hospitality Properties, Inc. (NYSE: RHP) (“Ryman” or the “Company”), a lodging real estate investment trust (“REIT”) specializing in group-oriented, upscale convention center resorts and entertainment experiences, announced today it has closed the previously announced acquisition of Grande Lakes Orlando Resort (“Grande Lakes Orlando”) in Orlando, Florida.
Mark Fioravanti, President and Chief Executive Officer of Ryman Hospitality Properties, said, “I want to thank the Ryman team for their dedication and execution in successfully completing this acquisition. I also want to recognize Trinity Investments for their collaboration throughout the transaction. The addition of Grande Lakes Orlando represents a compelling strategic fit for Ryman. This property expands our group customer rotation opportunities and further strengthens our position in the nation’s largest meetings market, which we believe will enhance our ability to generate sustainable growth and long-term shareholder value.”
Set on more than 400 acres, Grande Lakes Orlando is one of the largest resorts in the greater Orlando area and includes two hotels, a 1,010-room JW Marriott and a 582-room Ritz-Carlton. Grande Lakes Orlando features approximately 320,000 square feet of meeting and event space and an array of world-class amenities, including the Ritz-Carlton spa & fitness center; 14 food and beverage outlets; the Grande Lakes Waterpark; and a Greg Norman-designed 18-hole golf course at The Ritz-Carlton Golf & Tennis Club, home of the PNC Championship. The purchase price for the acquisition, subject to certain purchase price adjustments, totaled approximately $1.38 billion.
2026 Guidance
The Company is updating its 2026 business performance outlook to include the expected contribution from Grande Lakes Orlando based on information available as of September 1, 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.
Guidance Range Prior Guidance Range (in millions, except per share figures) For Full Year 2026 (1) Full Year 2026 (2) Change to Low High Midpoint Low High Midpoint MidpointSame-store Hospitality RevPAR growth(3) 3.50% 4.50% 4.00% 3.50% 4.50% 4.00% -%Same-store Hospitality Total RevPAR growth(3) 3.50% 4.50% 4.00% 3.50% 4.50% 4.00% -% Operating income: Hospitality (same-store) (3) $484.5 $489.5 $487.0 $484.5 $489.5 $487.0 $- 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 N/A N/A N/A 12.5 Entertainment 74.8 79.5 77.1 74.8 79.5 77.1 - Corporate and Other (50.5) (49.0) (49.8) (50.5) (49.0) (49.8) - Consolidated operating income $ 554.8 $ 571.0 $ 562.9 $ 543.8 $ 557.0 $ 550.4 $ 12.5 Adjusted EBITDAre: Hospitality (same-store) (3) $728.0 $742.0 $735.0 $728.0 $742.0 $735.0 $- 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 N/A N/A N/A 32.5 Entertainment 120.0 130.0 125.0 120.0 130.0 125.0 - Corporate and Other (39.0) (35.0) (37.0) (39.0) (35.0) (37.0) - Consolidated Adjusted EBITDAre $ 908.0 $ 945.0 $ 926.5 $ 878.0 $ 910.0 $ 894.0 $ 32.5 Net income $276.0 $283.5 $279.8 $280.5 $285.5 $283.0 $(3.3)Net income available to common stockholders $266.0 $271.5 $268.8 $270.5 $273.5 $272.0 $(3.3) FFO available to common stockholders and unit holders $580.0 $601.0 $590.5 $565.5 $582.0 $573.8 $16.8 Adjusted FFO available to common stockholders and unit holders $606.8 $636.3 $621.5 $592.3 $616.8 $604.5 $17.0 Net income available to common stockholders per diluted share (4) $3.90 $3.95 $3.93 $4.10 $4.11 $4.11 $(0.18)Adjusted FFO available to common stockholders and unit holders per diluted share/unit (4) $8.90 $9.26 $9.08 $8.98 $9.28 $9.13 $(0.05) Weighted average shares outstanding - diluted (4) 70.7 70.7 70.7 68.4 68.4 68.4 2.3 Weighted average shares and OP units outstanding - diluted (4) 71.1 71.1 71.1 68.8 68.8 68.8 2.3
___________________________
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.”
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 integration of Grande Lakes Orlando and the Company’s expectations for Grande Lakes Orlando, including the Company’s expectations regarding the revised guidance ranges for the full year 2026. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These risks and uncertainties include the risks and uncertainties associated with the Company’s integration of Grande Lakes Orlando, the financial performance of Grande Lakes Orlando for the remainder of the 2026 calendar year, and ability to identify and capture strategic and operational benefits 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, the Company’s Quarterly Reports on Form 10-Q for the quarterly periods ended March 31, 2026 and June 30, 2026, and subsequent filings, including the Current Report on Form 8-K on August 10, 2026. 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
[email protected]
Jennifer Hutcheson, Chief Financial Officer
(615) 316-6320
[email protected]
Sarah Martin, Vice President, Investor Relations
(615) 316-6011
[email protected]
Media Contact:
Shannon Sullivan, Vice President, Corporate and Brand Communications
(615) 316-6725
[email protected]
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 MidpointConsolidated: 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)
___________________________
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 MidpointConsolidated: 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.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 MidpointEarnings per share: Numerator: Net income available to common stockholders $266,000 $271,500 $268,750Net income attributable to noncontrolling interest in OEG 10,000 8,000 9,000Net 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 $621,500Net income attributable to noncontrolling interest in OEG 10,000 8,000 9,000FFO adjustments for noncontrolling interest in OEG 11,000 10,000 10,500Adjusted FFO Adjustments for noncontrolling interest in OEG 5,000 4,000 4,500Adjusted 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.
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 MidpointConsolidated: Net income $ 280,500 $ 285,500 $ 283,000 Provision for income taxes 13,000 14,500 13,750 Interest expense, net 246,250 253,500 249,875 Depreciation and amortization 306,500 318,000 312,250 EBITDAre $ 846,250 $ 871,500 $ 858,875 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 $ 878,000 $ 910,000 $ 894,000 Hospitality segment: Operating income $ 519,500 $ 526,500 $ 523,000 Depreciation and amortization 268,000 276,000 272,000 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 $ 797,000 $ 815,000 $ 806,000 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 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, 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.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 MidpointConsolidated: Net income available to common stockholders $ 270,500 $ 273,500 $ 272,000 Noncontrolling interest in OP units 1,000 2,000 1,500 Net income available to common stockholders and unit holders $ 271,500 $ 275,500 $ 273,500 Depreciation and amortization 306,500 318,000 312,250 Adjustments for noncontrolling interest (12,500) (11,500) (12,000)FFO available to common stockholders and unit holders $ 565,500 $ 582,000 $ 573,750 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 12,500 14,000 13,250 Amortization of debt discounts and premiums 1,500 2,500 2,000 Deferred tax provision 9,000 10,250 9,625 Adjusted FFO available to common stockholders and unit holders $ 592,250 $ 616,750 $ 604,500 Net income available to common stockholders per diluted share (2) $ 4.10 $ 4.11 $ 4.11 Adjusted FFO available to common stockholders and unit holders per diluted share/unit (2) $ 8.98 $ 9.28 $ 9.13 Estimated weighted average shares outstanding - diluted (in millions) (2) 68.4 68.4 68.4 Estimated weighted average shares and OP units outstanding - diluted (in millions) (2) 68.8 68.8 68.8
___________________________
(1)Includes JW Marriott Desert Ridge. Amounts are calculated based on unrounded numbers.(2)Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.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 MidpointEarnings per share: Numerator: Net income available to common stockholders $270,500 $273,500 $272,000Net income attributable to noncontrolling interest in OEG 10,000 8,000 9,000Net income available to common stockholders - if-converted method $280,500 $281,500 $281,000 Denominator: Estimated weighted average shares outstanding - diluted (in millions) (1) 68.4 68.4 68.4 Diluted income per share available to common stockholders $ 4.10 $ 4.11 $ 4.11 Adjusted FFO per share: Numerator: Adjusted FFO available to common stockholders and unit holders $592,250 $616,750 $604,500Net income attributable to noncontrolling interest in OEG 10,000 8,000 9,000FFO adjustments for noncontrolling interest in OEG 11,000 10,000 10,500Adjusted FFO Adjustments for noncontrolling interest in OEG 5,000 4,000 4,500Adjusted FFO available to common stockholders and unit holders - if-converted method $618,250 $638,750 $628,500 Denominator: Estimated weighted average shares and OP units outstanding - diluted (in millions) (1) 68.8 68.8 68.8 Adjusted FFO available to common stockholders and unit holders per diluted share/unit $ 8.98 $ 9.28 $ 9.13
___________________________
(1)Includes equivalent shares related to the currently unexercisable investor put rights associated with the noncontrolling interest in the Company’s OEG business, which may be settled in cash or shares at the Company’s option.