
Ryman Hospitality (RHP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
587.3M
Gross Profit
190.7M
32.47%
Operating Income
116.2M
19.79%
Net Income
63.0M
10.73%
Balance Sheet Metrics
Total Assets
5.2B
Total Liabilities
4.3B
Shareholders Equity
962.0M
Debt to Equity
4.45
Cash Flow Metrics
Operating Cash Flow
114.6M
Free Cash Flow
-14.5M
Revenue & Profitability Trend
Ryman Hospitality Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.3B | 2.2B | 1.8B | 939.4M | 524.5M |
Cost of Goods Sold | 1.6B | 1.5B | 1.3B | 777.3M | 579.9M |
Gross Profit | 772.6M | 666.2M | 536.8M | 162.1M | -55.5M |
Gross Margin % | 33.0% | 30.9% | 29.7% | 17.3% | -10.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | 43.0M | 38.6M | 28.8M |
Other Operating Expenses | 41.8M | 44.1M | 43.5M | 39.3M | 28.8M |
Total Operating Expenses | 41.8M | 44.1M | 86.5M | 77.9M | 57.6M |
Operating Income | 495.2M | 455.0M | 328.2M | -58.3M | -270.5M |
Operating Margin % | 21.2% | 21.1% | 18.2% | -6.2% | -51.6% |
Non-Operating Items | |||||
Interest Income | 28.0M | 21.4M | 5.8M | 5.7M | 7.3M |
Interest Expense | 225.4M | 211.4M | 148.4M | 125.3M | 115.8M |
Other Non-Operating Income | -3.7M | -16.9M | -11.8M | -11.9M | -54.7M |
Pre-tax Income | 294.0M | 248.1M | 173.7M | -189.8M | -433.7M |
Income Tax | 13.8M | -93.7M | 38.8M | 5.0M | 27.1M |
Effective Tax Rate % | 4.7% | -37.8% | 22.3% | 0.0% | 0.0% |
Net Income | 280.2M | 341.8M | 134.9M | -194.8M | -460.8M |
Net Margin % | 12.0% | 15.8% | 7.5% | -20.7% | -87.9% |
Key Metrics | |||||
EBITDA | 761.9M | 674.3M | 533.3M | 159.2M | -104.0M |
EPS (Basic) | $4.54 | $5.39 | $2.34 | $-3.21 | $-7.59 |
EPS (Diluted) | $4.38 | $5.36 | $2.33 | $-3.21 | $-7.59 |
Basic Shares Outstanding | 59859000 | 57750000 | 55140000 | 55047000 | 54962000 |
Diluted Shares Outstanding | 59859000 | 57750000 | 55140000 | 55047000 | 54962000 |
Income Statement Trend
Ryman Hospitality Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 477.7M | 591.8M | 334.2M | 140.7M | 56.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 94.2M | 110.0M | 116.8M | 74.7M | 20.1M |
Inventory | 16.1M | 14.0M | 12.0M | 8.4M | 7.2M |
Other Current Assets | - | - | - | 27.5M | 15.5M |
Total Current Assets | 806.0M | 943.0M | 682.4M | 363.2M | 241.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 23.1M | 19.9M | 20.5M | 11.5M | 1.6M |
Goodwill | 116.4M | 124.3M | 106.0M | 126.8M | 167.0M |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | 0 | 11.4M | 0 | 0 |
Other Non-Current Assets | 148.7M | 147.5M | 50.3M | 48.9M | 46.8M |
Total Non-Current Assets | 4.4B | 4.2B | 3.4B | 3.2B | 3.3B |
Total Assets | 5.2B | 5.2B | 4.0B | 3.6B | 3.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 58.4M | 57.0M | 38.6M | 31.7M | 23.1M |
Short-term Debt | - | - | - | 190.0M | 106.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 538.0M | 532.7M | 399.3M | 495.1M | 204.0M |
Non-Current Liabilities | |||||
Long-term Debt | 3.5B | 3.5B | 3.0B | 2.9B | 2.8B |
Deferred Tax Liabilities | - | 0 | 12.9M | 4.7M | 665.0K |
Other Non-Current Liabilities | 16.3M | 14.9M | 13.3M | 11.3M | 997.0K |
Total Non-Current Liabilities | 3.7B | 3.7B | 3.2B | 3.1B | 3.0B |
Total Liabilities | 4.3B | 4.3B | 3.6B | 3.6B | 3.2B |
Equity | |||||
Common Stock | 599.0K | 597.0K | 552.0K | 551.0K | 550.0K |
Retained Earnings | -888.1M | -894.3M | -978.6M | -1.1B | -911.1M |
Treasury Stock | 23.5M | 20.5M | 18.5M | 18.5M | 18.5M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 934.6M | 917.9M | 407.8M | -22.4M | 320.8M |
Key Metrics | |||||
Total Debt | 3.5B | 3.5B | 3.0B | 3.1B | 2.9B |
Working Capital | 268.0M | 410.4M | 283.1M | -131.9M | 37.0M |
Balance Sheet Composition
Ryman Hospitality Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 280.2M | 341.8M | 134.9M | -194.8M | -460.8M |
Depreciation & Amortization | 235.6M | 211.2M | 208.6M | 220.4M | 215.1M |
Stock-Based Compensation | 13.9M | 15.4M | 15.0M | 12.1M | 8.7M |
Working Capital Changes | 12.4M | 14.9M | -34.1M | -55.2M | 46.3M |
Operating Cash Flow | 562.9M | 498.2M | 342.5M | -4.7M | -140.9M |
Investing Activities | |||||
Capital Expenditures | -407.9M | -206.8M | -89.5M | -99.4M | -165.5M |
Acquisitions | 0 | -802.0M | -104.0M | -196.5M | -8.9M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -410.4M | -1.0B | -189.3M | -289.7M | -172.6M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -266.1M | -176.0M | -5.9M | -502.0K | -102.3M |
Debt Issuance | 1.4B | 905.0M | 288.0M | 684.0M | 106.0M |
Debt Repayment | -1.4B | -384.5M | -497.3M | -405.0M | -5.0M |
Financing Cash Flow | -290.3M | 711.9M | 50.7M | 261.7M | -6.5M |
Free Cash Flow | 168.6M | 350.3M | 330.4M | 11.8M | -327.0M |
Net Change in Cash | -137.8M | 197.3M | 203.9M | -32.7M | -320.0M |
Cash Flow Trend
Ryman Hospitality Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.63
Forward P/E
19.39
Price to Book
7.39
Price to Sales
2.45
PEG Ratio
-0.75
Profitability Ratios
Profit Margin
10.74%
Operating Margin
21.14%
Return on Equity
25.00%
Return on Assets
5.35%
Financial Health
Current Ratio
1.58
Debt to Equity
331.25
Beta
1.62
Per Share Data
EPS (TTM)
$4.20
Book Value per Share
$12.85
Revenue per Share
$40.56
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rhp | 6.0B | 22.63 | 7.39 | 25.00% | 10.74% | 331.25 |
Host Hotels | 11.2B | 17.16 | 1.67 | 9.72% | 11.10% | 83.27 |
Apple Hospitality | 3.0B | 16.41 | 0.92 | 5.54% | 12.71% | 51.29 |
Park Hotels | 2.2B | 42.88 | 0.65 | 1.99% | 2.24% | 141.20 |
Sunstone Hotel | 1.7B | 450.50 | 1.01 | 0.97% | 2.15% | 44.41 |
DiamondRock | 1.6B | 28.39 | 1.04 | 4.22% | 6.03% | 69.83 |
Financial data is updated regularly. All figures are in the company's reporting currency.