Ryman Hospitality Properties, Inc. RHP
Ryman is the successor to Gaylord Entertainment Company ("Gaylord"), a Delaware corporation originally incorporated in 1956. As part of the plan to restructure our business operations to facilitate our qualification as a REIT for federal income tax purposes, Gaylord merged with and into its wholly-owned subsidiary, Ryman, on October 1, 2012, with Ryman as the surviving corporation, and Ryman succeeded to and began conducting, either directly or indirectly, all of the business conducted by Gaylord immediately prior to the merger. Ryman is a Delaware corporation that began operating as a self-advised and self-administered REIT for federal income tax purposes on January 1, 2013. We specialize in group-oriented, destination hotel assets in urban and resort markets. As a REIT, we generally will not be subject to federal corporate income taxes on that portion of our capital gain or ordinary income from our REIT operations that is distributed to our stockholders. This treatment substantially eliminates the federal "double taxation" on earnings from our REIT operations, or taxation once at the corporate level and again at the stockholder level, that generally results from investment in a regular C corporation. Our non-REIT operations, which consist of the activities of our TRSs that lease or sublease our hotels from our Operating Partnership (as defined below) and its subsidiaries, as well as businesses within our Entertainment segment, continue to be subject, as applicable, to federal and state corporate income taxes.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.58B | $2.34B | $2.16B | $1.81B | $939.4M | $524.5M | $1.60B | $1.28B | $1.18B | $1.15B |
| Cost of revenue | $1.44B | $1.32B | $1.23B | $1.04B | $620.9M | $472.8M | $957.2M | $771.2M | $733.6M | $722.4M |
| Gross profit | $1.14B | $1.01B | $932.7M | $768.3M | $318.5M | $51.6M | $647.4M | $503.9M | $451.1M | $426.8M |
| SG&A | $42.8M | $41.8M | $42.8M | $43.0M | $38.6M | $28.8M | $36.3M | $30.8M | $31.4M | $26.9M |
| Total operating expenses | $2.09B | $1.85B | $1.70B | $1.48B | $998.0M | $828.3M | $1.34B | $1.06B | $998.8M | $933.8M |
| Operating income | $487.0M | $490.8M | $453.7M | $327.1M | -$58.7M | -$303.8M | $267.5M | $214.3M | $185.9M | $215.4M |
| Interest expense | $241.3M | $225.4M | $211.4M | $148.4M | $125.3M | $115.8M | $131.6M | $75.0M | $66.1M | $63.9M |
| Pre-tax income | $254.6M | $294.0M | $248.1M | $173.7M | -$189.8M | -$433.7M | $146.8M | $276.4M | $126.9M | $162.8M |
| Income tax | $7.3M | $13.8M | $93.7M | $38.8M | $5.0M | $27.1M | $18.5M | $11.7M | $49.2M | $3.4M |
| Net income | $243.4M | $271.6M | $311.2M | $134.9M | -$194.8M | -$460.8M | $128.3M | $264.7M | $176.1M | $159.4M |
| EPS, basic | 3.94 | 4.54 | 5.39 | 2.34 | -3.21 | -7.59 | 2.82 | 5.16 | 3.44 | 3.12 |
| EPS, diluted | 3.77 | 4.38 | 5.36 | 2.33 | -3.21 | -7.59 | 2.81 | 5.14 | 3.43 | 3.11 |
| Shares, diluted (wtd. avg.) | $66.0M | $63.6M | $58.1M | $55.4M | $55.0M | $55.0M | $52.0M | $51.5M | $51.4M | $51.3M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $471.4M | $477.7M | $591.8M | $444.3M | $163.0M | $79.8M | $420.4M | $149.1M | $78.7M | $81.2M |
| Inventory | $16.9M | $16.1M | $14.0M | $12.0M | $8.4M | $7.2M | $10.3M | $9.8M | $8.1M | $8.1M |
| Property, plant and equipment | $4.97B | $4.12B | $3.96B | $3.17B | $3.03B | $3.12B | $3.13B | $3.15B | $2.07B | $2.00B |
| Other intangibles | $63.6M | $116.4M | $124.3M | $106.0M | $126.8M | $167.0M | $207.1M | $246.8M | $4.3M | — |
| Total assets | $6.18B | $5.22B | $5.19B | $4.04B | $3.58B | $3.56B | $4.09B | $3.85B | $2.52B | $2.41B |
| Long-term debt | — | — | — | — | — | — | — | — | $1.62B | $1.52B |
| Total liabilities | $4.97B | $4.28B | $4.27B | $3.63B | $3.60B | $3.24B | $3.22B | — | — | — |
| Retained earnings | — | — | -$894.3M | -$978.6M | -$1.09B | -$911.1M | -$495.5M | -$388.5M | -$479.2M | -$491.8M |
| Total equity | $750.2M | $549.0M | $572.8M | $95.9M | -$22.4M | $219.8M | $644.7M | $469.6M | $378.2M | $368.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $590.6M | $576.5M | $557.1M | $419.9M | $111.3M | -$161.5M | $354.7M | $321.9M | $295.8M | $293.6M |
| Depreciation and amortisation | $262.2M | $226.8M | $203.3M | $184.7M | $178.8M | $173.3M | $172.2M | $119.5M | $110.4M | $108.1M |
| Stock-based compensation | $14.1M | $13.9M | $15.4M | $15.0M | $12.1M | $8.7M | $7.8M | $7.7M | $6.6M | $6.1M |
| Capital expenditure | $358.2M | $407.9M | $206.8M | $89.5M | $77.4M | $165.5M | $152.5M | $188.2M | $182.6M | $118.0M |
| Investing cash flow | -$1.23B | -$410.4M | -$1.01B | -$189.3M | -$289.7M | -$172.6M | -$163.0M | -$423.3M | -$215.4M | -$179.5M |
| Financing cash flow | $567.3M | -$290.3M | $711.9M | $50.7M | $261.7M | -$6.5M | $79.7M | $171.8M | -$82.9M | -$111.5M |
| Dividends paid | $285.6M | $266.1M | $176.0M | $5.9M | $502.0K | $102.3M | $183.3M | $172.4M | $161.7M | $151.2M |
| Buybacks | — | — | — | — | — | — | — | — | — | $24.8M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-019035.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $166.72B | 169.9x | 40.2% |
| PLD | Prologis, Inc. | $128.05B | 38.6x | 7.2% |
| EQIX | EQUINIX INC | $102.22B | 75.3x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $81.93B | 32.6x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $67.86B | 14.8x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $66.20B | 52.6x | 10.0% |
| O | REALTY INCOME CORP | $57.96B | 52.4x | 9.1% |
| PSA | Public Storage | $53.04B | 33.5x | 2.7% |