Delaware | 1-13079 | 73-0664379 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
||
One Gaylord Drive Nashville, Tennessee |
37214 | |||
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
ITEM 5.02. | DEPARTURE OF DIRECTORS OR CERTAIN OFFICERS; ELECTION OF DIRECTORS; APPOINTMENT OF CERTAIN OFFICERS; COMPENSATORY ARRANGEMENTS OF CERTAIN OFFICERS. |
| An unaudited pro forma condensed consolidated balance sheet as of March 31, 2007, giving effect to the Dispositions as if they occurred on March 31, 2007. | |
| An unaudited pro forma condensed consolidated statement of operations for the three months ended March 31, 2007, giving effect to the Dispositions as if they had occurred on January 1, 2006. | |
| An unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2006, giving effect to the Dispositions as if they had occurred on January 1, 2006. |
Sale of | Sale of | Sale of | ||||||||||||||||||
ResortQuest | ResortQuest | Investment in | Pro Forma | |||||||||||||||||
Historical | Mainland | Hawaii | Bass Pro | As Adjusted | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents unrestricted |
$ | 36,515 | $ | 725 | (a) | $ | 109,295 | (a) | $ | 221,561 | (a) | $ | 361,624 | |||||||
(4,335 | )(c) | (2,137 | )(c) | |||||||||||||||||
Cash and cash equivalents restricted |
24,191 | (19,376 | )(c) | (3,677 | )(c) | 1,138 | ||||||||||||||
Short term investments |
392,124 | 392,124 | ||||||||||||||||||
Trade receivables, less allowance of historical and pro forma
as adjusted of $889 and $449, respectively |
54,549 | (6,761 | )(c) | (390 | )(c) | 47,398 | ||||||||||||||
Estimated fair value of derivative assets |
218,703 | 218,703 | ||||||||||||||||||
Deferred financing costs |
3,831 | 3,831 | ||||||||||||||||||
Other current assets |
37,822 | (7,168 | )(c) | (3,622 | )(c) | 27,032 | ||||||||||||||
Total current assets |
767,735 | (36,915 | ) | 99,469 | 221,561 | 1,051,850 | ||||||||||||||
Property and equipment, net of accumulated depreciation |
1,754,272 | (24,715 | )(c) | (2,295 | )(c) | 1,727,262 | ||||||||||||||
Intangible assets, net of accumulated amortization |
21,528 | (13,782 | )(c) | (7,541 | )(c) | 205 | ||||||||||||||
Goodwill |
87,458 | (42,267 | )(c) | (38,276 | )(c) | 6,915 | ||||||||||||||
Indefinite lived intangible assets |
28,254 | (20,080 | )(c) | (6,694 | )(c) | 1,480 | ||||||||||||||
Investments |
82,282 | (78,145 | )(c) | 4,137 | ||||||||||||||||
Long-term deferred financing costs |
17,274 | 17,274 | ||||||||||||||||||
Other long-term assets |
18,236 | 8,000 | (b) | 20,420 | ||||||||||||||||
(4,165 | )(c) | (1,651 | )(c) | |||||||||||||||||
Total assets |
$ | 2,777,039 | $ | (133,924 | ) | $ | 43,012 | $ | 143,416 | $ | 2,829,543 | |||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Current portion of long-term debt and capital lease obligations |
$ | 2,293 | 2,293 | |||||||||||||||||
Secured forward exchange contract |
613,054 | 613,054 | ||||||||||||||||||
Accounts payable and accrued liabilities |
235,549 | (61,403 | )(c) | (7,512 | )(c) | 171,364 | ||||||||||||||
| (d) | 1,165 | (d) | 3,565 | (d) | |||||||||||||||
Deferred income taxes |
56,648 | (473 | )(c) | (735 | )(c) | 418 | (c) | 88,851 | ||||||||||||
(57,748 | )(e) | 33,607 | (e) | 57,134 | (e) | |||||||||||||||
Current liabilities of discontinued operations |
592 | 592 | ||||||||||||||||||
Total current liabilities |
908,136 | (119,624 | ) | 26,525 | 61,117 | 876,154 | ||||||||||||||
Long-term debt and capital lease obligations, net of current
portion |
873,961 | 873,961 | ||||||||||||||||||
Deferred income taxes |
89,184 | (13,150 | )(c) | (255 | )(c) | (5,946 | )(c) | 69,833 | ||||||||||||
Estimated fair value of derivative liabilities |
1,605 | 1,605 | ||||||||||||||||||
Other long-term liabilities |
95,700 | (3,610 | )(c) | (97 | )(c) | 91,993 | ||||||||||||||
Long-term liabilities of discontinued operations |
237 | 237 | ||||||||||||||||||
Commitments and contingencies
|
||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||
Preferred stock, $.01 par value, 100,000 shares authorized, no shares
issued or outstanding |
| | ||||||||||||||||||
Common stock, $.01 par value, 150,000 shares authorized,
40,910 shares issued and outstanding, respectively |
409 | 409 | ||||||||||||||||||
Additional paid-in capital |
701,384 | 701,384 | ||||||||||||||||||
Retained earnings |
122,311 | 2,460 | (f) | 16,839 | (f) | 88,245 | (f) | 229,855 | ||||||||||||
Accumulated other comprehensive loss |
(15,888 | ) | (15,888 | ) | ||||||||||||||||
Total stockholders equity |
808,216 | 2,460 | 16,839 | 88,245 | 915,760 | |||||||||||||||
Total liabilities and stockholders equity |
$ | 2,777,039 | $ | (133,924 | ) | $ | 43,012 | $ | 143,416 | $ | 2,829,543 | |||||||||
(a) | Reflects the cash proceeds received in connection with the Dispositions, net of transaction costs and estimated working capital adjustments. | |
(b) | Reflects a note receivable due from BEI-RZT pursuant to the terms of the ResortQuest Mainland Purchase Agreement. | |
(c) | Reflects the elimination of all assets and liabilities of the Dispositions. | |
(d) | Reflects income taxes payable on the Dispositions. | |
(e) | Reflects the (creation) use of net operating loss carryforwards as a result of the Dispositions. | |
(f) | Reflects the gain (loss) recognized from the Dispositions, net of taxes and transaction costs. |
Sale | Sale | Sale of | ||||||||||||||||||||||
of ResortQuest | of ResortQuest | Investment in | Pro Forma | Pro Forma | ||||||||||||||||||||
Historical | Mainland (a) | Hawaii (a) | Bass Pro (b) | Adjustments (c) | As Adjusted | |||||||||||||||||||
REVENUES |
$ | 239,841 | $ | (39,751 | ) | $ | (17,742 | ) | $ | | $ | 182,348 | ||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Operating costs |
151,999 | (31,606 | ) | (11,859 | ) | | 108,534 | |||||||||||||||||
Selling, general and administrative |
50,702 | (8,315 | ) | (1,588 | ) | | 40,799 | |||||||||||||||||
Preopening costs |
2,945 | | | | 2,945 | |||||||||||||||||||
Depreciation
and amortization |
21,861 | (2,023 | ) | (400 | ) | | 19,438 | |||||||||||||||||
Operating income |
12,334 | 2,193 | (3,895 | ) | | 10,632 | ||||||||||||||||||
INTEREST EXPENSE, NET OF AMOUNTS CAPITALIZED |
(18,778 | ) | 1 | | | (18,777 | ) | |||||||||||||||||
INTEREST INCOME |
663 | (116 | ) | (30 | ) | | 517 | |||||||||||||||||
UNREALIZED LOSS ON VIACOM AND CBS STOCK |
(2,789 | ) | | | | (2,789 | ) | |||||||||||||||||
UNREALIZED GAIN ON DERIVATIVES |
9,569 | | | | 9,569 | |||||||||||||||||||
LOSS FROM UNCONSOLIDATED COMPANIES |
(1,918 | ) | | | 1,376 | (542 | ) | |||||||||||||||||
OTHER GAINS AND (LOSSES), NET |
5,680 | 181 | 2 | | 5,863 | |||||||||||||||||||
Income before provision for income taxes |
4,761 | 2,259 | (3,923 | ) | 1,376 | 4,473 | ||||||||||||||||||
PROVISION FOR INCOME TAXES |
1,297 | (718 | ) | 579 | ||||||||||||||||||||
Income from continuing operations |
$ | 3,464 | $ | 2,259 | $ | (3,923 | ) | $ | 1,376 | $ | 718 | $ | 3,894 | |||||||||||
INCOME PER SHARE: |
||||||||||||||||||||||||
Basic income from continuing operations |
$ | 0.08 | $ | 0.10 | ||||||||||||||||||||
Diluted income from continuing operations |
$ | 0.08 | $ | 0.09 | ||||||||||||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||
Basic |
40,802 | 40,802 | ||||||||||||||||||||||
Diluted |
42,112 | 42,112 |
Sale | Sale | Sale of | ||||||||||||||||||||||
of ResortQuest | of ResortQuest | Investment in | Pro Forma | Pro Forma | ||||||||||||||||||||
Historical | Mainland (a) | Hawaii (a) | Bass Pro (b) | Adjustments (c) | As Adjusted | |||||||||||||||||||
REVENUES |
$ | 947,922 | $ | (158,724 | ) | $ | (66,926 | ) | $ | | $ | 722,272 | ||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Operating costs |
618,455 | (128,596 | ) | (47,180 | ) | | 442,679 | |||||||||||||||||
Selling, general and administrative |
194,189 | (33,208 | ) | (7,225 | ) | | 153,756 | |||||||||||||||||
Preopening costs |
7,174 | | | | 7,174 | |||||||||||||||||||
Impairment and other charges |
110,710 | (107,778 | ) | (2,932 | ) | | | |||||||||||||||||
Depreciation and amortization |
85,840 | (9,082 | ) | (1,690 | ) | | 75,068 | |||||||||||||||||
Operating (loss) income |
(68,446 | ) | 119,940 | (7,899 | ) | | 43,595 | |||||||||||||||||
INTEREST EXPENSE, NET OF AMOUNTS CAPITALIZED |
(71,719 | ) | (716 | ) | (38 | ) | | (72,473 | ) | |||||||||||||||
INTEREST INCOME |
3,135 | (960 | ) | (87 | ) | | 2,088 | |||||||||||||||||
UNREALIZED GAIN ON VIACOM AND CBS STOCK |
38,337 | | | | 38,337 | |||||||||||||||||||
UNREALIZED LOSS ON DERIVATIVES |
(16,618 | ) | | | | (16,618 | ) | |||||||||||||||||
INCOME (LOSS) FROM UNCONSOLIDATED COMPANIES |
10,565 | | | (12,252 | ) | (1,687 | ) | |||||||||||||||||
OTHER GAINS AND (LOSSES), NET |
9,469 | (59 | ) | (6,130 | ) | | 3,280 | |||||||||||||||||
Loss before benefit for income taxes |
(95,277 | ) | 118,205 | (14,154 | ) | (12,252 | ) | (3,478 | ) | |||||||||||||||
BENEFIT FOR INCOME TAXES |
(12,445 | ) | 5,013 | (7,432 | ) | |||||||||||||||||||
Loss (income) from continuing operations |
(82,832 | ) | 118,205 | (14,154 | ) | (12,252 | ) | (5,013 | ) | 3,954 | ||||||||||||||
LOSS PER SHARE: |
||||||||||||||||||||||||
Basic (loss) income from continuing operations |
$ | (2.04 | ) | $ | 0.10 | |||||||||||||||||||
Diluted (loss) income from continuing operations |
$ | (2.04 | ) | $ | 0.10 | |||||||||||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||
Basic |
40,569 | 40,569 | ||||||||||||||||||||||
Diluted |
40,569 | 40,569 |
(a) | Reflects the elimination of all revenues and expenses of ResortQuest Mainland and ResortQuest Hawaii. | |
(b) | Reflects the elimination of income from unconsolidated companies related to the investment in Bass Pro. | |
(c) | Reflects the income tax effects of adjustment (a) and (b). |
GAYLORD ENTERTAINMENT COMPANY | ||||||
Date: June 6, 2007
|
By: | /s/ Carter R. Todd
|
||||
Name: | Carter R. Todd | |||||
Title: | Senior Vice President, General Counsel and Secretary |