|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash Flows from Operating Activities: | |||||
| Net income | |||||
| Amounts to reconcile net income to net cash flows provided by operating activities: | |||||
| Provision (benefit) for deferred income taxes | |||||
| Depreciation and amortization | |||||
| Amortization of deferred financing costs | |||||
| (Income) loss from unconsolidated joint ventures | |||||
| Circle | |||||
| Total (Income) loss from unconsolidated joint ventures | |||||
| Equity-based compensation expense | |||||
| Changes in: | |||||
| Trade receivables | |||||
| Accounts payable and accrued liabilities | |||||
| Other assets and liabilities | |||||
| Net cash flows provided by operating activities | |||||
| Cash Flows from Investing Activities: | |||||
| Purchases of property and equipment | |||||
| Collection of notes receivable | |||||
| Purchase of business, net of cash acquired | |||||
| Investment in joint venture | |||||
| Circle | |||||
| Other investing activities, net | |||||
| Net cash flows used in investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Borrowings under term loan | |||||
| $500 Million Term Loan B | |||||
| $300 Million OEG Term Loan | |||||
| Repayments under term loan | |||||
| $500 Million Term Loan B | |||||
| $300 Million OEG Term Loan | |||||
| $800M Gaylord Rockies Term Loan | |||||
| Borrowings under revolving credit facility | |||||
| Repayments under revolving credit facility | |||||
| $65M OEG Revolver | |||||
| Total repayments under revolving credit facility | |||||
| Repayments under loan | |||||
| Issuance of senior notes | |||||
| Deferred financing costs paid | |||||
| Payment of distributions | |||||
| Payment of tax withholdings for equity-based compensation | |||||
| Other financing activities, net | |||||
| Net cash flows provided by (used in) financing activities | |||||
| Net change in cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents, and restricted cash, beginning of year | |||||
| Cash, cash equivalents, and restricted cash, end of year | |||||
Loading...