Gaylord Entertainment Co. Reports Fourth Quarter and Full-Year 2008 Results

NASHVILLE, Tenn., February 10, 2009 - Gaylord Entertainment Co. (NYSE: GET) today reported its financial results for the fourth quarter and full year ended December 31, 2008.

“In the face of such an exceptionally difficult economic environment, it's a testament to our STARS, our focus on customer service and our business model that GET performed as well as it did in the fourth quarter and fiscal year,” said Colin V. Reed, chairman and chief executive officer of Gaylord Entertainment.

Highlights from the fourth quarter and full year ended December 31, 2008 include:

Results for the fourth quarter and full year 2008 can be attributed primarily to the inclusion of the results of the Gaylord National Resort and Convention Center, which opened in April 2008, but were offset by lower revenues at the Company’s same-store hotels due to a deteriorating economy.

Reed continued, “This quarter caps a successful year for our brand. Most notably, we opened and are now receiving the benefits from the much-anticipated Gaylord National, which opened with more than 1.4 million room nights on the books. We have great confidence that this property will perform well for years to come.

“As we head into 2009, we understand that no business model is immune to the unprecedented market forces affecting the hospitality industry. Because of this, during 2008 we took several steps to ensure that our business will emerge from the current downturn in a strong state. We implemented numerous cost controls in operations that led to increased cash flow margins for our same-store hospitality operations and we made several changes to our corporate cost controls, the benefits of which can be seen in our fourth quarter results. Our cost control efforts resulted in corporate CCF improving approximately 18 percent in the fourth quarter compared to the fourth quarter of 2007. We also addressed the balance sheet, extending the maturity date of our $1 billion credit facility at favorable rates and reducing our debt by repurchasing $45.8 million of our Senior Notes at attractive prices.

“It is important to make clear that we remain cautious about how the market will play out in 2009, especially during the first quarter. As a result, we will continue efforts to reduce costs and aggressively manage our balance sheet with an eye toward conserving capital.”

Segment Operating Results

Hospitality

Key components of the Company’s hospitality segment performance in the fourth quarter and full year 2008 include:

Reed continued, “For the fourth quarter and the full year, as expected, Gaylord Hotels RevPAR and Total RevPAR experienced modest declines as some of our clients reduced spending. Despite acceleration in these trends as the fourth quarter ended, our hotels performed well. In fact, according to our data, we believe that we rank first versus our competitive set for Total RevPAR for the full-year 2008, underscoring the value and strength of our brand, quality of our service and the draw of the unique amenities and outside-the-room offerings we provide.”

At the property level, Gaylord Opryland generated revenue of $86.4 million in the fourth quarter of 2008, a slight decrease compared to the prior-year quarter. Full-year 2008 revenue of $296.7 million represented a 3.7 percent increase compared to 2007. Fourth quarter RevPAR decreased 7.1 percent to $125.61 compared to $135.16 in the same period last year, driven by a 6.5 percentage point decline in occupancy as a result of lower group volume, which offset an increase in transient business. Total RevPAR decreased 5.6 percent to $326.12 in the fourth quarter of 2008 compared to $345.50 in the prior-year quarter. For the full year 2008, RevPAR and Total RevPAR decreased 1.9 percent and 0.8 percent to $119.32 and $282.90, respectively. A 4.3 percentage point decrease in occupancy offset a 3.8 percent increase in ADR for the year. CCF increased 1.7 percent to $24.0 million for the fourth quarter, versus $23.6 million in the year-ago quarter. For the quarter, CCF margin increased 70 basis points over the prior-year quarter to 27.8 percent. Full-year 2008 CCF increased 17.8 percent due to increased revenue from food and beverage spending and collections of attrition and cancellation fees along with efficiency and cost control measures. Full-year 2007 CCF also includes a $2.9 million charge related to the termination of a tenant lease at Opryland. Full-year CCF margin was 28.6 percent, a 350 basis point increase over 2007. The Opryland room renovation was completed in February 2008 and therefore did not affect availability during the fourth quarter. Operating statistics reflect 5,171 room nights out of available inventory for the full year 2008, 12,712 room nights out of available inventory for the fourth quarter of 2007 and 48,752 room nights out of available inventory during the full year 2007.

Gaylord Palms posted revenue of $43.0 million in the fourth quarter of 2008, a 7.5 percent decrease compared to $46.5 million in the prior-year quarter. Occupancy for the quarter was relatively flat to the prior-year quarter due to an increase in transient business that offset a decline in group volume. Full-year 2008 revenue of $180.8 million represented a slight decrease compared to $181.8 million in 2007. Fourth quarter RevPAR decreased 7.2 percent to $120.05 compared to $129.35 in the same quarter last year, largely driven by a 5.2 percent decrease in ADR. Total RevPAR decreased 8.1 percent to $330.43, based on the lower ADR and a decrease in food and beverage revenue due to lower group spending. For the full year, RevPAR decreased 1.1 percent to $137.71 and Total RevPAR decreased 1.0 percent to $350.75. In the fourth quarter, CCF decreased to $10.8 million compared to $11.8 million in the prior-year quarter, resulting in a CCF margin of 25.2 percent, a 20 basis point decrease compared to the prior-year quarter. For the full year, CCF decreased slightly to $52.6 million compared to $52.8 million in 2007. CCF margin for the year increased 10 basis points to 29.1 percent.

Gaylord Texan revenue was $49.6 million in the fourth quarter of 2008, a decrease of 5.0 percent from $52.2 million in the prior-year quarter, largely driven by a 5.3 percentage point decline in occupancy and the resulting decrease in room and food and beverage revenue. For the full year, revenue decreased slightly to $192.7 million from $192.8 million in 2007. RevPAR in the fourth quarter decreased 6.0 percent to $119.87 due to the decline in occupancy, which offset a 1.6 percent increase in ADR. Total RevPAR decreased 5.0 percent to $356.66 compared to $375.60 in the prior-year quarter. For the year, RevPAR decreased slightly to $128.77 from $129.55 in 2007. Total RevPAR for the full year decreased slightly to $348.46 compared to $349.54 in 2007. CCF decreased 9.5 percent to $13.6 million in the fourth quarter of 2008, versus $15.0 million in the prior-year quarter, resulting in a 27.4 percent CCF margin, a 130 basis point decrease from the prior-year quarter. The decline in CCF was primarily due to a decrease in revenue for the quarter. For the full year, CCF increased 1.5 percent to $56.4 million for a CCF margin of 29.3 percent, a 50 basis point increase compared to the prior year.

Gaylord National generated revenue of $51.7 million in the fourth quarter of 2008 and $169.2 million for the full year. RevPAR was $112.11 in the fourth quarter and $124.84 for the full year 2008. Total RevPAR was $281.44 in the fourth quarter and $309.09 for the full year. CCF was $8.4 million in the fourth quarter of 2008, resulting in a 16.3 percent CCF margin. For the full year, CCF was $33.1 million, with a CCF margin of 19.6 percent. During the quarter, the property contracted an additional 138,359 room nights as compared to 199,632 room nights in the fourth quarter of 2007. As a result of construction delays during the opening of the property, full-year 2008 figures reflect 1,408 room nights out of available inventory.

Development Update

Gaylord Entertainment continues to make progress on the planned resort and convention hotel in Mesa, Arizona. The project is still in the early stages and specific details of the property and budget have not yet been determined. All plans remain subject to final approval by Gaylord’s board of directors.

Opry and Attractions

Opry and Attractions segment revenue decreased 14.5 percent to $17.7 million in the fourth quarter of 2008, compared to $20.7 million in the year-ago quarter. For the full year, revenue increased to $82.1 million compared to $77.8 million in 2007. The segment’s CCF decreased to $1.7 million in the fourth quarter of 2008 from $2.9 million in the prior-year quarter. Full-year CCF decreased by 12.7 percent to $10.8 million compared to 2007.

Corporate and Other

Corporate and Other operating loss totaled $19.2 million in the fourth quarter of 2008 compared to an operating loss of $16.7 million in the same period last year. The 2008 loss reflects a $4.7 million impairment charge related to the termination of the Chula Vista project. For the full year, the segment reported an operating loss of $71.3 million compared to an operating loss of $56.0 million in the prior year. Corporate and Other CCF in the fourth quarter of 2008 improved 18.4 percent to a loss of $11.3 million compared to a loss of $13.9 million in the same period last year. For the full year, CCF improved 3.2 percent to a loss of $42.8 million compared to a loss of $44.2 million in 2007.

Liquidity

As of December 31, 2008, the Company had long-term debt outstanding, including current portion, of $1,262.9 million and unrestricted and restricted cash of $2.2 million. At the end of the fourth quarter of 2008, $277.5 million of borrowings were undrawn under the Company’s $1.0 billion credit facility, and the lending banks had issued $10.3 million in letters of credit, which left $267.2 million of availability under the credit facility.

During the fourth quarter, Gaylord Entertainment recorded a pretax gain of approximately $20 million (approximately $13 million after tax) as a result of the repurchase of $45.8 million in aggregate principal amount of its outstanding senior notes ($28.5 million of 8 percent senior notes and $17.3 million of 6.75 percent senior notes) for $25.6 million in December 2008. The Company used available cash and borrowings under its revolving credit facility to finance the purchases and will consider additional repurchases of its Senior Notes from time to time depending on market conditions.

Outlook

The following business performance outlook is based on current information as of February 10, 2009. The Company does not expect to update guidance before next quarter’s earnings release. However, the Company may update its full business outlook or any portion thereof at any time for any reason.

Reed continued, “We are very proud of the results we produced in 2008: growing revenue in our hospitality segment, expanding our operating margins through a keen eye on cost control and reducing corporate overhead. We recognize 2009 will be a challenging year for our company as well as the overall hospitality industry from a revenue perspective, and as a result, we will continue our focus on cost management. We ended the year in an economic environment that continued to rapidly decelerate and since then, has shown no signs of improvement. Meeting planners are deferring decision making, shrinking the booking window for 2009 and 2010 business. We are redeploying our sales force to focus more of its efforts on 2009 and 2010 to address this change in booking behavior.

“We are adjusting our outlook for 2009 to reflect sales, cancellation and attrition activity that more accurately represents the trends we have seen in recent weeks. We are anticipating Gaylord Hotels same-store RevPAR in the first quarter of 2009 to decline 18 percent – 20 percent and same-store Total RevPAR to decline 17 percent – 19 percent when compared to performance in the first quarter of 2008. For the full year 2009, we are reducing same-store RevPAR and Total RevPAR to a decrease of 9 percent – 12 percent and 9 percent – 12 percent, respectively.

“The business environment has slowed dramatically in recent weeks. We are addressing the revenue challenges with aggressive cost management and thus far have identified approximately $30 – 35 million in cost reductions from our prior guidance which we believe we can implement in 2009 – some of which will be a reduction in corporate expenses and some of which will be realized in our properties. We believe it is prudent to reduce our same-store CCF guidance to $160 – 170 million and our CCF guidance on the Gaylord National to $60 – 70 million. The slowdown in consumer and group spending has also affected our Opry and Attractions segment, and as a result, we are reducing our CCF guidance on this segment to $12 – 13 million. We are adjusting our Corporate and Other CCF guidance for the year from a loss of $49 – 46 million to a loss of $44 – 40 million. As such, we expect total CCF to be in the range of $188 – 213 million.”

      2009 Prior   2009 New
Consolidated Cash Flow        
  Gaylord Hotels (Same Store)   $185 – 197 Million   $160 – 170 Million
  Gaylord National   $65 – 75 Million   $60 – 70 Million
  Opry and Attractions   $13 – 14 Million   $12 – 13 Million
  Corporate and Other   $(49 – 46) Million   $(44 – 40) Million
Totals   $214 – 240 Million   $188 – 213 Million
         
Gaylord Hotels Same-Store RevPAR   (3)% – 0%   (12)% – (9)%
Gaylord Hotels Same-Store Total RevPAR   (2)% – 0%   (12)% – (9)%

Webcast and Replay

Gaylord Entertainment will hold a conference call to discuss this release today at 10 a.m. ET. Investors can listen to the conference call over the Internet at www.gaylordentertainment.com. To listen to the live call, please go to the Investor Relations section of the website (Investor Relations/Presentations, Earnings, and Webcasts) at least 15 minutes prior to the call to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available shortly after the call and will run for at least 30 days.

About Gaylord Entertainment

Gaylord Entertainment (NYSE: GET), a leading hospitality and entertainment company based in Nashville, Tenn., owns and operates Gaylord Hotels (www.gaylordhotels.com), its network of upscale, meetings-focused resorts, and the Grand Ole Opry (www.opry.com), the weekly showcase of country music’s finest performers for more than 80 consecutive years. The Company's entertainment brands and properties include the Radisson Hotel Opryland, Ryman Auditorium, General Jackson Showboat, Gaylord Springs Golf Links, Wildhorse Saloon, and WSM-AM. For more information about the Company, visit www.GaylordEntertainment.com.

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. 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 timing of the opening of new hotel facilities, increased costs and other risks associated with building and developing new hotel facilities, the geographic concentration of our hotel properties, business levels at the Company’s hotels, our ability to successfully operate our hotels and our ability to obtain financing for new developments. 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 Securities and Exchange Commission and include the risk factors described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2007. 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.

1 Adjusted EBITDA (defined as earnings before interest, taxes, depreciation, amortization, as well as certain unusual items) is a non-GAAP financial measure which is used herein because we believe it allows for a more complete analysis of operating performance by presenting an analysis of operations separate from the earnings impact of capital transactions and without certain items that do not impact our ongoing operations such as the effect of the changes in fair value of the Viacom and CBS stock we formerly owned and changes in the fair value of the derivative associated with the secured forward exchange contract prior to its maturity in May 2007 and gains on the sale of assets. In accordance with generally accepted accounting principles, the changes in fair value of the Viacom and CBS stock and derivatives were not included in determining our operating income (loss). The information presented should not be considered as an alternative to any measure of performance as promulgated under accounting principles generally accepted in the United States (such as operating income, net income, or cash from operations), nor should it be considered as an indicator of overall financial performance. Adjusted EBITDA does not fully consider the impact of investing or financing transactions, as it specifically excludes depreciation and interest charges, which should also be considered in the overall evaluation of our results of operations. Our method of calculating Adjusted EBITDA may be different from the method used by other companies and therefore comparability may be limited. A reconciliation of Adjusted EBITDA to net income is presented in the Supplemental Financial Results contained in this press release.

2As discussed in footnote 1 above, Adjusted EBITDA is used herein as essentially operating income plus depreciation and amortization. Consolidated Cash Flow (which is used in this release as that term is defined in the Indentures governing the Company’s 8 percent and 6.75 percent senior notes) is a non-GAAP financial measure which also excludes the impact of pre-opening costs, impairment charges, the non-cash portion of the Florida ground lease expense, stock option expense, the non-cash gains and losses on the termination of certain interest rate swaps and the disposal of certain fixed assets and our investment in Bass Pro, and adds (subtracts) other gains (losses). The Consolidated Cash Flow measure is one of the principal tools used by management in evaluating the operating performance of the Company’s business and represents the method by which the Indentures calculate whether or not the Company can incur additional indebtedness (for instance in order to incur certain additional indebtedness, Consolidated Cash Flow for the most recent four fiscal quarters as a ratio to debt service must be at least 2 to 1). The calculation of these amounts as well as a reconciliation of those amounts to net income or segment operating income is included as part of the Supplemental Financial Results contained in this press release. CCF Margin is defined as CCF divided by revenue.

3The Company calculates revenue per available room (“RevPAR”) for its hospitality segment by dividing room sales by room nights available to guests for the period.

4The Company calculates total revenue per available room (“Total RevPAR”) by dividing the sum of room sales, food & beverage, and other ancillary services revenue by room nights available to guests for the period.

                   
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In thousands, except per share data)
                   
                   
                   
      Three Months Ended   Twelve Months Ended
      Dec. 31,   Dec. 31,
      2008   2007   2008   2007
Revenues   $ 250,632     $ 209,064     $ 930,869     $ 747,723  
Operating expenses:                
  Operating costs     156,447       126,070       566,366       448,975  
  Selling, general and administrative (a) (b)     48,590       45,389       178,809       160,699  
  Impairment charges     7,233       -       19,264       -  
  Preopening costs     -       7,417       19,190       17,518  
  Depreciation and amortization     29,946       19,562       109,774       77,349  
  Operating income     8,416       10,626       37,466       43,182  
                   
Interest expense, net of amounts capitalized     (20,024 )     (3,023 )     (64,069 )     (38,536 )
Interest income     4,106       467       12,689       3,234  
Unrealized gain on Viacom stock and CBS stock     -       -       -       6,358  
Unrealized gain on derivatives     -       -       -       3,121  
(Loss) income from unconsolidated companies     (453 )     (47 )     (746 )     964  
Gain on extinguishment of debt     19,862       -       19,862       -  
Other gains and (losses), net (c)     (501 )     (367 )     453       146,330  
                   
  Income before provision for income taxes     11,406       7,656       5,655       164,653  
                   
Provision for income taxes     1,991       2,137       1,046       62,665  
                   
  Income from continuing operations     9,415       5,519       4,609       101,988  
                   
(Loss) income from discontinued operations, net of taxes     (1,012 )     (1,761 )     (245 )     9,923  
                   
  Net income   $ 8,403     $ 3,758     $ 4,364     $ 111,911  
                   
                   

Basic net income per share:

               
  Income from continuing operations   $ 0.23     $ 0.13     $ 0.11     $ 2.49  
  (Loss) income from discontinued operations, net of taxes     (0.02 )     (0.04 )     -       0.24  
  Net income   $ 0.21     $ 0.09     $ 0.11     $ 2.73  
                   

Fully diluted net income per share:

               
  Income from continuing operations   $ 0.23     $ 0.13     $ 0.11     $ 2.41  
 

(Loss) income from discontinued operations, net of taxes

    (0.03 )     (0.04 )     -       0.24  
  Net income   $ 0.20     $ 0.09     $ 0.11     $ 2.65  
                   

Weighted average common shares for the period:

               
  Basic     40,882       41,187       40,943       41,010  
  Fully-diluted     41,081       42,348       41,257       42,293  
                   
                   
                   
(a)

Includes non-cash lease expense of $1,530 and $1,557 for the three months ended December 31, 2008 and 2007, respectively, and $6,120 and $6,213 for the twelve months ended December 31, 2008 and 2007, respectively, related to the effect of recognizing the Gaylord Palms ground lease expense on a straight-line basis.

                   
(b)

Includes a non-recurring $2,862 charge to terminate a tenant lease related to certain food and beverage space at Gaylord Opryland for the twelve months ended December 31, 2007.

                   
(c)

Includes a non-recurring $1,276 gain related to the termination of certain interest rate swaps for the twelve months ended December 31, 2008. Includes a non-recurring $140,313 gain related to the sale of Company's investment in Bass Pro Group, LLC and a non-recurring $4,437 gain related to the sale of corporate assets for the twelve months ended December 31, 2007.

 
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(In thousands)
               
          Dec. 31,   Dec. 31,
          2008   2007
ASSETS    
Current assets:        
  Cash and cash equivalents - unrestricted   $ 1,043   $ 23,592
  Cash and cash equivalents - restricted     1,165     1,216
  Trade receivables, net     49,114     31,371
  Deferred income taxes     6,266     7,689
  Other current assets     50,793     30,180
  Current assets of discontinued operations     197     797
    Total current assets     108,578     94,845
               
Property and equipment, net of accumulated depreciation     2,227,574     2,196,264
Notes receivable     146,866     -
Intangible assets, net of accumulated amortization     121     174
Goodwill       6,915     6,915
Indefinite lived intangible assets     1,480     1,480
Investments     1,131     4,143
Estimated fair value of derivative assets     6,235     2,043
Long-term deferred financing costs     18,888     14,621
Other long-term assets     42,591     28,019
               
  Total assets   $ 2,560,379   $ 2,348,504
               
               
               
               
LIABILITIES AND STOCKHOLDERS' EQUITY    
Current liabilities:        
  Current portion of long-term debt and capital lease obligations   $ 1,904   $ 2,058
  Accounts payable and accrued liabilities     168,155     240,827
  Estimated fair value of derivative liabilities     1,606     -
  Current liabilities of discontinued operations     1,329     2,760
    Total current liabilities     172,994     245,645
               
Long-term debt and capital lease obligations, net of current portion     1,260,997     979,042
Deferred income taxes     62,656     73,662
Estimated fair value of derivative liabilities     28,489     -
Other long-term liabilities     131,578     108,121
Long-term liabilities and minority interest of discontinued operations     446     542
Stockholders' equity     903,219     941,492
               
  Total liabilities and stockholders' equity   $ 2,560,379   $ 2,348,504
                                   
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
Unaudited
(in thousands, except operating metrics)
                                   
                                   
  Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA") and Consolidated Cash Flow ("CCF") reconciliation:   Three Months Ended Dec. 31,   Twelve Months Ended Dec. 31,
      2008   2007   2008   2007
      $   Margin   $   Margin   $   Margin   $   Margin
 

Consolidated

                               
  Revenue   $ 250,632     100.0 %   $ 209,064     100.0 %   $ 930,869     100.0 %   $ 747,723     100.0 %
                                   
  Net income   $ 8,403     3.4 %   $ 3,758     1.8 %   $ 4,364     0.5 %   $ 111,911     15.0 %
  Loss (income) from discontinued operations, net of taxes     1,012     0.4 %     1,761     0.8 %     245     0.0 %     (9,923 )   -1.3 %
  Provision for income taxes     1,991     0.8 %     2,137     1.0 %     1,046     0.1 %     62,665     8.4 %
  Other (gains) and losses, net     501     0.2 %     367     0.2 %     (453 )   0.0 %     (146,330 )   -19.6 %
  Gain on extinguishment of debt     (19,862 )   -7.9 %     -     0.0 %     (19,862 )   -2.1 %     -     0.0 %
  Loss (income) from unconsolidated companies     453     0.2 %     47     0.0 %     746     0.1 %     (964 )   -0.1 %
  Unrealized gain on derivatives     -     0.0 %     -     0.0 %     -     0.0 %     (3,121 )   -0.4 %
  Unrealized gain on Viacom stock and CBS stock     -     0.0 %     -     0.0 %     -     0.0 %     (6,358 )   -0.9 %
  Interest expense, net     15,918     6.4 %     2,556     1.2 %     51,380     5.5 %     35,302     4.7 %
  Operating income (1)     8,416     3.4 %     10,626     5.1 %     37,466     4.0 %     43,182     5.8 %
  Depreciation & amortization     29,946     11.9 %     19,562     9.4 %     109,774     11.8 %     77,349     10.3 %
  Adjusted EBITDA     38,362     15.3 %     30,188     14.4 %     147,240     15.8 %     120,531     16.1 %
  Pre-opening costs     -     0.0 %     7,417     3.5 %     19,190     2.1 %     17,518     2.3 %
  Impairment charges     7,233     2.9 %     -     0.0 %     19,264     2.1 %     -     0.0 %
  Other non-cash expenses     1,530     0.6 %     1,557     0.7 %     6,120     0.7 %     6,213     0.8 %
  Stock option expense     1,655     0.7 %     1,361     0.7 %     6,604     0.7 %     5,431     0.7 %
  Other gains and (losses), net (2)     (501 )   -0.2 %     (367 )   -0.2 %     453     0.0 %     146,330     19.6 %
  Gain on termination of interest rate swap     -     0.0 %     -     0.0 %     (1,276 )   -0.1 %     -     0.0 %
  Gain on sale of investment in Bass Pro     -     0.0 %     -     0.0 %     -     0.0 %     (140,313 )   -18.8 %
  Losses and (gains) on sales of assets     159     0.1 %     378     0.2 %     416     0.0 %     (4,184 )   -0.6 %
  CCF   $ 48,438     19.3 %   $ 40,534     19.4 %   $ 198,011     21.3 %   $ 151,526     20.3 %
                                   
 

Hospitality segment

                               
  Revenue   $ 232,940     100.0 %   $ 188,351     100.0 %   $ 848,332     100.0 %   $ 669,743     100.0 %
  Operating income (1)     27,162     11.7 %     25,838     13.7 %     103,139     12.2 %     92,608     13.8 %
  Depreciation & amortization     26,500     11.4 %     16,364     8.7 %     97,229     11.5 %     65,369     9.8 %
  Pre-opening costs     -     0.0 %     7,417     3.9 %     19,190     2.3 %     17,518     2.6 %
  Impairment charges     2,499     1.1 %     -     0.0 %     2,499     0.3 %     -     0.0 %
  Other non-cash expenses     1,530     0.7 %     1,557     0.8 %     6,120     0.7 %     6,213     0.9 %
  Stock option expense     498     0.2 %     381     0.2 %     1,990     0.2 %     1,552     0.2 %
  Other losses, net     (224 )   -0.1 %     (240 )   -0.1 %     (322 )   0.0 %     (236 )   0.0 %
  Losses on sales of assets     52     0.0 %     240     0.1 %     85     0.0 %     240     0.0 %
  CCF   $ 58,017     24.9 %   $ 51,557     27.4 %   $ 229,930     27.1 %   $ 183,264     27.4 %
                                   
 

Hospitality segment (Same Store)

                               
  Revenue   $ 181,258     100.0 %           $ 679,108     100.0 %        
  Operating income (1)     27,043     14.9 %             113,547     16.7 %        
  Depreciation & amortization     18,290     10.1 %             72,464     10.7 %        
  Pre-opening costs     -     0.0 %             702     0.1 %        
  Impairment charges     2,499     1.4 %             2,499     0.4 %        
  Other non-cash expenses     1,530     0.8 %             6,120     0.9 %        
  Stock option expense     428     0.2 %             1,686     0.2 %        
  Other losses, net     (219 )   -0.1 %             (317 )   0.0 %        
  Losses on sales of assets     47     0.0 %             80     0.0 %        
  CCF   $ 49,618     27.4 %           $ 196,781     29.0 %        
                                   
 

Gaylord National

                               
  Revenue   $ 51,682     100.0 %           $ 169,224     100.0 %        
  Operating income(loss)     119     0.2 %             (10,408 )   -6.2 %        
  Depreciation & amortization     8,210     15.9 %             24,765     14.6 %        
  Pre-opening costs     -     0.0 %             18,488     10.9 %        
  Stock option expense     70     0.1 %             304     0.2 %        
  Other losses, net     (5 )   0.0 %             (5 )   0.0 %        
  Losses on sales of assets     5     0.0 %             5     0.0 %        
  CCF   $ 8,399     16.3 %           $ 33,149     19.6 %        
                                   
 

Opry and Attractions segment

                               
  Revenue   $ 17,665     100.0 %   $ 20,661     100.0 %   $ 82,125     100.0 %   $ 77,769     100.0 %
  Operating income     503     2.8 %     1,462     7.1 %     5,641     6.9 %     6,600     8.5 %
  Depreciation & amortization     1,165     6.6 %     1,320     6.4 %     4,894     6.0 %     5,500     7.1 %
  Stock option expense     81     0.5 %     76     0.4 %     302     0.4 %     307     0.4 %
  Other losses, net     (71 )   -0.4 %     (39 )   -0.2 %     (90 )   -0.1 %     (27 )   0.0 %
  Losses on sales of assets     71     0.4 %     39     0.2 %     90     0.1 %     39     0.1 %
  CCF   $ 1,749     9.9 %   $ 2,858     13.8 %   $ 10,837     13.2 %   $ 12,419     16.0 %
                                   
 

Corporate and Other segment

                               
  Revenue   $ 27         $ 52         $ 412         $ 211      
  Operating loss     (19,249 )         (16,674 )         (71,314 )         (56,026 )    
  Depreciation & amortization     2,281           1,878           7,651           6,480      
  Impairment charges     4,734           -           16,765           -      
  Stock option expense     1,076           904           4,312           3,572      
  Other gains and (losses), net (2)     (206 )         (88 )         865           146,593      
  Gain on termination of interest rate swap     -           -           (1,276 )         -      
  Gain on sale of investment in Bass Pro     -           -           -           (140,313 )    
  Losses (gains) on sales of assets     36           99           241           (4,463 )    
  CCF   $ (11,328 )       $ (13,881 )       $ (42,756 )       $ (44,157 )    
                                   
                                   
                                   
 

(1) Includes a non-recurring $2,862 charge to terminate a tenant lease related to certain food and beverage space at Gaylord Opryland for the twelve months ended December 31, 2007.

                                   
 

(2) Includes a non-recurring $1,276 gain related to the termination of certain interest rate swaps for the twelve months ended December 31, 2008. Includes a non-recurring $140,313 gain related to the sale of Company's investment in Bass Pro Group, LLC and a non-recurring $4,437 gain related to the sale of corporate assets for the twelve months ended December 31, 2007.

 
GAYLORD ENTERTAINMENT COMPANY AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL RESULTS
Unaudited
(in thousands, except operating metrics)
                 
                 
    Three Months Ended Dec. 31, Twelve Months Ended Dec. 31,
    2008   2007   2008   2007
                 
HOSPITALITY OPERATING METRICS:                
                 

Gaylord Hospitality Segment (1) (2)

               
                 
Occupancy     68.3 %     77.7 %     72.1 %     77.7 %
Average daily rate (ADR)   $ 173.30     $ 165.72     $ 171.47     $ 160.94  
RevPAR   $ 118.39     $ 128.75     $ 123.70     $ 125.13  
OtherPAR   $ 194.55     $ 214.59     $ 182.08     $ 182.36  
Total RevPAR   $ 312.94     $ 343.34     $ 305.78     $ 307.49  
                 
Revenue   $ 232,940     $ 188,351     $ 848,332     $ 669,743  
CCF (3)   $ 58,017     $ 51,557     $ 229,930     $ 183,264  
CCF Margin     24.9 %     27.4 %     27.1 %     27.4 %
                 

Gaylord Opryland (1)

               
                 
Occupancy     76.6 %     83.1 %     75.9 %     80.2 %
Average daily rate (ADR)   $ 163.95     $ 162.69     $ 157.30     $ 151.50  
RevPAR   $ 125.61     $ 135.16     $ 119.32     $ 121.57  
OtherPAR   $ 200.51     $ 210.34     $ 163.58     $ 163.65  
Total RevPAR   $ 326.12     $ 345.50     $ 282.90     $ 285.22  
                 
Revenue   $ 86,380     $ 87,185     $ 296,666     $ 286,021  
CCF (3)   $ 23,992     $ 23,600     $ 84,722     $ 71,927  
CCF Margin     27.8 %     27.1 %     28.6 %     25.1 %
                 

Gaylord Palms

               
                 
Occupancy     72.2 %     73.7 %     77.2 %     77.1 %
Average daily rate (ADR)   $ 166.31     $ 175.43     $ 178.42     $ 180.52  
RevPAR   $ 120.05     $ 129.35     $ 137.71     $ 139.18  
OtherPAR   $ 210.38     $ 230.10     $ 213.04     $ 215.12  
Total RevPAR   $ 330.43     $ 359.45     $ 350.75     $ 354.30  
                 
Revenue   $ 43,011     $ 46,496     $ 180,777     $ 181,826  
CCF   $ 10,838     $ 11,802     $ 52,592     $ 52,820  
CCF Margin     25.2 %     25.4 %     29.1 %     29.0 %
                 

Gaylord Texan

               
                 
Occupancy     66.8 %     72.1 %     72.0 %     74.9 %
Average daily rate (ADR)   $ 179.55     $ 176.79     $ 178.88     $ 172.92  
RevPAR   $ 119.87     $ 127.50     $ 128.77     $ 129.55  
OtherPAR   $ 236.79     $ 248.10     $ 219.69     $ 219.99  
Total RevPAR   $ 356.66     $ 375.60     $ 348.46     $ 349.54  
                 
Revenue   $ 49,579     $ 52,212     $ 192,706     $ 192,777  
CCF   $ 13,568     $ 14,990     $ 56,384     $ 55,528  
CCF Margin     27.4 %     28.7 %     29.3 %     28.8 %
                 

Gaylord National (2)

               
                 
Occupancy     54.3 %     n/a       61.6 %     n/a  
Average daily rate (ADR)   $ 206.55       n/a     $ 202.72       n/a  
RevPAR   $ 112.11       n/a     $ 124.84       n/a  
OtherPAR   $ 169.33       n/a     $ 184.25       n/a  
Total RevPAR   $ 281.44       n/a     $ 309.09       n/a  
                 
Revenue   $ 51,682       n/a     $ 169,224       n/a  
CCF   $ 8,399       n/a     $ 33,149       n/a  
CCF Margin     16.3 %     n/a       19.6 %     n/a  
                 

Nashville Radisson and Other (4)

               
                 
Occupancy     71.7 %     75.1 %     66.4 %     72.2 %
Average daily rate (ADR)   $ 103.25     $ 98.88     $ 103.19     $ 97.08  
RevPAR   $ 74.04     $ 74.23     $ 68.54     $ 70.09  
OtherPAR   $ 14.58     $ 13.90     $ 14.43     $ 12.22  
Total RevPAR   $ 88.62     $ 88.13     $ 82.97     $ 82.31  
                 
Revenue   $ 2,288     $ 2,458     $ 8,959     $ 9,119  
CCF   $ 1,220     $ 1,165     $ 3,083     $ 2,989  
CCF Margin     53.3 %     47.4 %     34.4 %     32.8 %
                 

Gaylord Hospitality Segment "Same Store" (excludes Gaylord National for Three Months and Twelve Months Ended December 31) (1)

                 
Occupancy     72.9 %     77.7 %     74.7 %     77.7 %
Average daily rate (ADR)   $ 165.20     $ 165.72     $ 165.14     $ 160.94  
RevPAR   $ 120.45     $ 128.75     $ 123.42     $ 125.13  
OtherPAR   $ 202.81     $ 214.59     $ 181.55     $ 182.36  
Total RevPAR   $ 323.26     $ 343.34     $ 304.97     $ 307.49  
                 
Revenue   $ 181,258     $ 188,351     $ 679,108     $ 669,743  
CCF (3)   $ 49,618     $ 51,557     $ 196,781     $ 183,264  
CCF Margin     27.4 %     27.4 %     29.0 %     27.4 %
                 
                 

(1) Excludes 12,712 room nights that were taken out of service during the three months ended December 31, 2007, and 5,171 and 48,752 room nights that were taken out of service during the twelve months ended December 31, 2008 and 2007, respectively, as a result of the rooms renovation program at Gaylord Opryland.

                 

(2) Excludes 1,408 room nights that were not in service during the twelve months ended December 31, 2008 as these rooms were not released from construction at the opening of Gaylord National.

                 

(3) Includes a non-recurring $2,862 charge to terminate a tenant lease related to certain food and beverage space at Gaylord Opryland for the twelve months ended December 31, 2007.

                 
(4) Includes other hospitality revenue and expense.
 
Gaylord Entertainment Company and Subsidiaries
Reconciliation of Forward-Looking Statements
Unaudited
(in thousands, except operating metrics)
             
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA")
and Consolidated Cash Flow ("CCF") reconciliation:        
             
        GUIDANCE RANGE
        FULL YEAR 2009
 

Hospitality Segment (same store)

  Low   High
    Estimated Operating Income/(Loss)   $87,500     $94,750  
    Estimated Depreciation & Amortization   65,000     67,000  
    Estimated Adjusted EBITDA   $152,500     $161,750  
    Estimated Pre-Opening Costs   0     0  
    Estimated Non-Cash Lease Expense   5,900     6,100  
    Estimated Stock Option Expense   1,600     2,000  
    Estimated Gains/(Losses), Net   0     150  
    Estimated CCF   $160,000     $170,000  
             
 

Gaylord National

       
    Estimated Operating Income/(Loss)   $28,700     $36,550  
    Estimated Depreciation & Amortization   31,000     33,000  
    Estimated Adjusted EBITDA   $59,700     $69,550  
    Estimated Pre-Opening Costs   0     0  
    Estimated Stock Option Expense   300     350  
    Estimated Gains/(Losses), Net   0     100  
    Estimated CCF   $60,000     $70,000  
             
 

Opry and Attractions segment

       
    Estimated Operating Income/(Loss)   $7,000     $7,700  
    Estimated Depreciation & Amortization   4,700     4,800  
    Estimated Adjusted EBITDA   $11,700     $12,500  
    Estimated Stock Option Expense   300     450  
    Estimated Gains/(Losses), Net   0     50  
    Estimated CCF   $12,000     $13,000  
             
 

Corporate and Other segment

       
    Estimated Operating Income/(Loss)   ($58,000 )   ($53,200 )
    Estimated Depreciation & Amortization   9,600     9,000  
    Estimated Adjusted EBITDA   ($48,400 )   ($44,200 )
    Estimated Stock Option Expense   4,400     4,000  
    Estimated Gains/(Losses), Net   0     200  
    Estimated CCF   ($44,000 )   ($40,000 )

Source: Gaylord Entertainment Co.

###

CONTACT: Investor Relations Contacts:
Gaylord Entertainment
David Kloeppel, President and CFO
(615) 316-6101
dkloeppel@gaylordentertainment.com
or
Mark Fioravanti, Senior Vice President and Treasurer
(615) 316-6588
mfioravanti@gaylordentertainment.com
or
Rob Tanner, Director Investor Relations
(615) 316-6572
rtanner@gaylordentertainment.com
or
Media Contacts:
Gaylord Entertainment
Brian Abrahamson, 615-316-6302
Executive Director of Communications
babrahamson@gaylordentertainment.com
or
Sloane & Company
Elliot Sloan
(212) 446-1860
esloane@sloanepr.com
or
Josh Hochberg, (212) 446-1892
jhochberg@sloanepr.com