Vail Resorts Reports Fiscal 2020 Second Quarter Results, Withdraws Fiscal 2020 Guidance and Provides Coronavirus Commentary
Highlights
- Net income attributable to
Vail Resorts, Inc. was$206.4 million for the second fiscal quarter of 2020 compared to net income attributable toVail Resorts, Inc. of$206.3 million in the same period in the prior year. Fiscal 2020 second quarter net income included the after-tax effect of acquisition and integration related expenses of approximately$1.4 million . Fiscal 2019 second quarter net income included the after-tax effect of acquisition and integration related expenses of approximately$2.2 million . - Resort Reported EBITDA was
$378.3 million for the second fiscal quarter of 2020, which included$1.9 million of acquisition and integration related expenses and approximately$1 million of favorable foreign exchange as a result of theU.S. dollar weakening over the prior year compared to the Canadian dollar. In the same period in the prior year, Resort Reported EBITDA was$358.0 million , which included$2.9 million of acquisition and integration related expenses. - Based on results through
March 1, 2020 and indicators for the remainder of the year as of that date, and excluding any identified impact from coronavirus, the Company estimated that Resort Reported EBITDA for fiscal 2020 was expected to be approximately$20 million below the midpoint of the guidance range previously issued onJanuary 17, 2020 . - Given the uncertainty surrounding the impact of the coronavirus on the broader
U.S. travel market and any specific impact to the performance of the Company, the Company is not issuing guidance at this time for fiscal 2020 and is withdrawing its previous guidance issued onJanuary 17, 2020 . In the week endedMarch 8, 2020 , the Company saw a marked negative change in performance from the prior week, with destination skier visits modestly below expectations. The Company expects this trend to continue and potentially worsen in upcoming weeks. The Company intends to provide updated commentary on its results byMarch 18, 2020 .
Unless otherwise noted, the commentary on results for the three months ended
Commenting on the Company's fiscal 2020 second quarter results,
"Including results from
Regarding the Company's Lodging segment, Katz said, "Our lodging business experienced mixed results during the quarter, with revenue (excluding payroll cost reimbursements) increasing 8.4% compared to the prior year, primarily due to the incremental operations of
Regarding the Company's outlook, Katz said, "Given the uncertainty surrounding the impact of the coronavirus on the broader
Regarding capital allocation, Katz said, "We remain confident in the strong cash flow generation and stability of our business model. We will continue to be disciplined stewards of our capital and remain committed to strategic, high-return capital projects, continuous investment in our people, strategic acquisition opportunities and returning capital to our shareholders through our quarterly dividend and share repurchase programs. We are pleased to announce that the Board of Directors declared a quarterly cash dividend on
Season-to-Date Metrics through
The Company announced ski season-to-date metrics for the comparative periods from the beginning of the ski season through
- Season-to-date total lift ticket revenue, including an allocated portion of season pass revenue for each applicable period, was up 0.8% compared to the prior year season-to-date period.
- Season-to-date ski school revenue was up 2.8% and dining revenue was down 1.4% compared to the prior year season-to-date period. Retail/rental revenue for North American resort and ski area store locations was down 0.6% compared to the prior year season-to-date period.
- Season-to-date total skier visits were down 5.2% compared to the prior year season-to-date period.
Based on results through
This year, we are transforming the breadth of value offered with our pass products by providing our pass holders truly epic discounts on their mountain experience with the introduction of Epic Mountain Rewards. For the 2020/2021 North American ski season, pass holders will receive 20% off of food and beverage, lodging, group ski and ride school lessons, equipment rentals and more, creating incremental savings of potentially hundreds of dollars per day for a family of four. No other major pass product provides this level of across-the-board savings for skiers and riders, and, with no sign-up, no point tracking and no blackout dates, Epic Mountain Rewards is designed to be as simple as possible.
The Company is also delivering more value to our guests in key regional markets through the introduction of the
Operating Results
A more complete discussion of our operating results can be found within the Management's Discussion and Analysis of Financial Condition and Results of Operations section of the Company's Form 10-Q for the second fiscal quarter ended
Mountain Segment
- Total lift revenue increased
$36.8 million , or 8.2%, compared to the same period in the prior year, to$484.3 million for the three months endedJanuary 31, 2020 , primarily due to an increase in pass product revenue and incremental revenue fromPeak Resorts . Pass product revenue, although primarily collected prior to the ski season, is recognized in the Consolidated Condensed Statements of Operations throughout the ski season primarily based on historical visitation. For the 2019/2020 North American ski season, our historical visitation trend has shifted the allocation of pass holder visitation to our fiscal third quarter as compared to our fiscal second quarter. As a result, our allocation of fiscal year 2020 pass revenue for the three months endedJanuary 31, 2020 is approximately$11 million lower than it would have been under the prior year allocation. - Ski school revenue increased
$10.5 million , or 11.4%, primarily as a result of incremental revenue fromPeak Resorts of approximately$7.5 million , as well as increased revenue from our westernU.S. resorts andWhistler Blackcomb . - Dining revenue increased
$10.3 million , or 15.8%, primarily as a result of incremental revenue fromPeak Resorts of approximately$11.7 million , partially offset by a decrease in revenue at our westernU.S. resorts andWhistler Blackcomb . - Retail/rental revenue increased
$5.3 million , or 4.1%, primarily as a result of incremental revenues fromPeak Resorts of approximately$12.6 million , partially offset by a decrease in retail sales volumes primarily at our stores proximate to theSan Francisco Bay Area . - Operating expense increased
$48.7 million , or 11.5%, which was primarily attributable to incremental operating expenses fromPeak Resorts . - Mountain Reported EBITDA increased
$20.8 million , or 5.9%, for the second quarter compared to the same period in the prior year, which includes$4.6 million of stock-based compensation expense for the three months endedJanuary 31, 2020 compared to$4.3 million in the same period in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) for the three months ended
January 31, 2020 increased$5.8 million , or 8.4%, as compared to the same period in the prior year, primarily due to incremental revenue fromPeak Resorts . - Lodging Reported EBITDA for the three months ended
January 31, 2020 decreased$0.5 million , or 8.0%, for the second quarter compared to the same period in the prior year, which includes$0.9 million of stock-based compensation expense for the three months endedJanuary 31, 2020 compared to$0.8 million in the same period in the prior year.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$75.1 million , or 8.8%, compared to the same period in the prior year, to$924.4 million for the three months endedJanuary 31, 2020 , primarily due to strong North American pass sales growth for the 2019/2020 North American ski season and incremental revenue fromPeak Resorts . - Resort Reported EBITDA was
$378.3 million for the three months endedJanuary 31, 2020 , an increase of$20.3 million , or 5.7%, compared to the same period in the prior year, which includes$1.9 million of acquisition and integration related expenses and approximately$1 million of favorable foreign exchange primarily related to operations atWhistler Blackcomb , which the Company calculated on a constant currency basis by applying current period foreign exchange rates to the prior period results.
Total Performance
- Total net revenue increased
$75.1 million , or 8.8%, to$924.6 million for the three months endedJanuary 31, 2020 as compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$206.4 million , or$5.04 per diluted share, for the second quarter of fiscal 2020 compared to net income attributable toVail Resorts, Inc. of$206.3 million , or$5.02 per diluted share, in the second fiscal quarter of the prior year. Additionally, fiscal 2020 second quarter net income included the after-tax effect of acquisition and integration related expenses of approximately$1.4 million .
Calendar Year 2020 Capital Expenditures
Regarding calendar year 2020 capital expenditures, Katz said, "We remain committed to reinvesting in our resorts, creating an experience of a lifetime for our guests and generating strong returns for our shareholders. The Company expects to invest approximately
"As previously announced, the calendar year 2020 capital plan includes a rare opportunity to expand with a 250 acre lift-served terrain expansion in the signature
"We are planning to complete the
"Including one-time items associated with integrations, the one-time Triple Peaks and
Return of Capital
The Company declared a quarterly cash dividend of
Earnings Conference Call
The Company will conduct a conference call today at
About
Forward-Looking Statements
Certain statements discussed in this press release and on the conference call, other than statements of historical information, are forward-looking statements within the meaning of the federal securities laws, including our expectations regarding our fiscal 2020 performance (and our assumptions related thereto), including our expected Resort Reported EBITDA; the effects of the outbreak of coronavirus on our business and results of operations; the payment of dividends; sales patterns and expectations related to our season pass products; and planned capital projects for calendar year 2020. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. All forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include but are not limited to prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries; willingness or ability of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases (such as the current outbreak of coronavirus), and the cost and availability of travel options and changing consumer preferences; unfavorable weather conditions or the impact of natural disasters; risks related to our reliance on information technology, including our failure to maintain the integrity of our customer or employee data and our ability to adapt to technological developments or industry trends; risks related to cyber-attacks; the seasonality of our business combined with adverse events that occur during our peak operating periods; competition in our mountain and lodging businesses; high fixed cost structure of our business; our ability to fund resort capital expenditures; risks related to a disruption in our water supply that would impact our snowmaking capabilities and operations; our reliance on government permits or approvals for our use of public land or to make operational and capital improvements; risks associated with obtaining governmental or third party approvals; risks related to federal, state, local and foreign government laws, rules and regulations; risks related to changes in security and privacy laws and regulations which could increase our operating costs and adversely affect our ability to market our products and services effectively; risks related to our workforce, including increased labor costs; loss of key personnel and our ability to hire and retain a sufficient seasonal workforce; adverse consequences of current or future legal claims; a deterioration in the quality or reputation of our brands, including our ability to protect our intellectual property and the risk of accidents at our mountain resorts; our ability to successfully integrate acquired businesses, or that acquired businesses may fail to perform in accordance with expectations, including
All forward-looking statements attributable to us or any persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. All guidance and forward-looking statements in this press release are made as of the date hereof and we do not undertake any obligation to update any forecast or forward-looking statements whether as a result of new information, future events or otherwise, except as may be required by law.
Statement Concerning Non-GAAP Financial Measures
When reporting financial results, we use the terms Resort Reported EBITDA, Total Reported EBITDA, Resort EBITDA Margin, Net Debt and Net Real Estate Cash Flow, which are not financial measures under accounting principles generally accepted in
Reported EBITDA (and its counterpart for each of our segments) has been presented herein as a measure of the Company's performance. The Company believes that Reported EBITDA is an indicative measurement of the Company's operating performance, and is similar to performance metrics generally used by investors to evaluate other companies in the resort and lodging industries. The Company defines Resort EBITDA Margin as Resort Reported EBITDA divided by Resort net revenue. The Company believes Resort EBITDA Margin is an important measurement of operating performance. The Company believes that Net Debt is an important measurement of liquidity as it is an indicator of the Company's ability to obtain additional capital resources for its future cash needs. Additionally, the Company believes Net Real Estate Cash Flow is important as a cash flow indicator for its Real Estate segment. See the tables provided in this release for reconciliations of our measures of segment profitability and non-GAAP financial measures to the most directly comparable GAAP financial measures.
|
||||||||||||||||
Consolidated Condensed Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain and Lodging services and other |
$ |
753,758 |
$ |
687,119 |
$ |
933,789 |
$ |
831,141 |
||||||||
Mountain and Lodging retail and dining |
170,674 |
162,203 |
254,233 |
238,087 |
||||||||||||
Resort net revenue |
924,432 |
849,322 |
1,188,022 |
1,069,228 |
||||||||||||
Real Estate |
206 |
256 |
4,386 |
354 |
||||||||||||
Total net revenue |
924,638 |
849,578 |
1,192,408 |
1,069,582 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain and Lodging operating expense |
387,842 |
350,633 |
616,552 |
544,745 |
||||||||||||
Mountain and Lodging retail and dining cost of products sold |
67,135 |
63,505 |
104,870 |
98,381 |
||||||||||||
General and administrative |
91,302 |
77,362 |
166,357 |
141,741 |
||||||||||||
Resort operating expense |
546,279 |
491,500 |
887,779 |
784,867 |
||||||||||||
Real Estate operating expense |
1,505 |
1,389 |
6,798 |
2,759 |
||||||||||||
Total segment operating expense |
547,784 |
492,889 |
894,577 |
787,626 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(63,812) |
(55,238) |
(121,657) |
(106,281) |
||||||||||||
Gain on sale of real property |
— |
— |
207 |
— |
||||||||||||
Change in estimated fair value of contingent consideration |
(1,600) |
(700) |
(2,736) |
(1,900) |
||||||||||||
(Loss) gain on disposal of fixed assets and other, net |
(709) |
1,097 |
1,558 |
478 |
||||||||||||
Income from operations |
310,733 |
301,848 |
175,203 |
174,253 |
||||||||||||
Mountain equity investment income, net |
169 |
160 |
1,360 |
1,110 |
||||||||||||
Investment income and other, net |
361 |
507 |
638 |
970 |
||||||||||||
Foreign currency (loss) gain on intercompany loans |
(798) |
450 |
(438) |
(1,861) |
||||||||||||
Interest expense, net |
(26,134) |
(21,002) |
(48,824) |
(39,640) |
||||||||||||
Income before provision for income taxes |
284,331 |
281,963 |
127,939 |
134,832 |
||||||||||||
Provision for income taxes |
(67,313) |
(63,973) |
(20,750) |
(27,568) |
||||||||||||
Net income |
217,018 |
217,990 |
107,189 |
107,264 |
||||||||||||
Net income attributable to noncontrolling interests |
(10,648) |
(11,641) |
(7,294) |
(8,710) |
||||||||||||
Net income attributable to |
$ |
206,370 |
$ |
206,349 |
$ |
99,895 |
$ |
98,554 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net income per share attributable to |
$ |
5.12 |
$ |
5.12 |
$ |
2.48 |
$ |
2.44 |
||||||||
Diluted net income per share attributable to |
$ |
5.04 |
$ |
5.02 |
$ |
2.44 |
$ |
2.39 |
||||||||
Cash dividends declared per share |
$ |
1.76 |
$ |
1.47 |
$ |
3.52 |
$ |
2.94 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,316 |
40,328 |
40,329 |
40,416 |
||||||||||||
Diluted |
40,941 |
41,126 |
40,973 |
41,286 |
|
||||||||||||||||
Consolidated Condensed Statements of Operations - Other Data |
||||||||||||||||
(In thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
373,028 |
$ |
352,225 |
$ |
293,043 |
$ |
275,818 |
||||||||
Lodging Reported EBITDA |
5,294 |
5,757 |
8,560 |
9,653 |
||||||||||||
Resort Reported EBITDA |
378,322 |
357,982 |
301,603 |
285,471 |
||||||||||||
Real Estate Reported EBITDA |
(1,299) |
(1,133) |
(2,205) |
(2,405) |
||||||||||||
Total Reported EBITDA |
$ |
377,023 |
$ |
356,849 |
$ |
299,398 |
$ |
283,066 |
||||||||
Mountain stock-based compensation |
$ |
4,612 |
$ |
4,265 |
$ |
8,965 |
$ |
8,209 |
||||||||
Lodging stock-based compensation |
873 |
836 |
1,720 |
1,623 |
||||||||||||
Resort stock-based compensation |
5,485 |
5,101 |
10,685 |
9,832 |
||||||||||||
Real Estate stock-based compensation |
53 |
46 |
104 |
68 |
||||||||||||
Total stock-based compensation |
$ |
5,538 |
$ |
5,147 |
$ |
10,789 |
$ |
9,900 |
|
||||||||||||||||||||||
Mountain Segment Operating Results |
||||||||||||||||||||||
(In thousands, except ETP) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Six Months Ended |
Percentage |
|||||||||||||||||||
2020 |
2019 |
(Decrease) |
2020 |
2019 |
(Decrease) |
|||||||||||||||||
|
||||||||||||||||||||||
Lift |
$ |
484,348 |
$ |
447,558 |
8.2 |
% |
$ |
526,177 |
$ |
472,243 |
11.4 |
% |
||||||||||
Ski school |
102,743 |
92,244 |
11.4 |
% |
111,277 |
96,516 |
15.3 |
% |
||||||||||||||
Dining |
75,719 |
65,409 |
15.8 |
% |
97,348 |
83,701 |
16.3 |
% |
||||||||||||||
Retail/rental |
133,713 |
128,436 |
4.1 |
% |
181,628 |
171,778 |
5.7 |
% |
||||||||||||||
Other |
49,022 |
42,426 |
15.5 |
% |
109,947 |
96,841 |
13.5 |
% |
||||||||||||||
|
845,545 |
776,073 |
9.0 |
% |
1,026,377 |
921,079 |
11.4 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
195,224 |
172,818 |
13.0 |
% |
286,699 |
249,068 |
15.1 |
% |
||||||||||||||
Retail cost of sales |
41,985 |
43,721 |
(4.0) |
% |
65,264 |
66,137 |
(1.3) |
% |
||||||||||||||
Resort related fees |
38,368 |
39,830 |
(3.7) |
% |
42,814 |
43,194 |
(0.9) |
% |
||||||||||||||
General and administrative |
77,975 |
65,847 |
18.4 |
% |
142,644 |
120,550 |
18.3 |
% |
||||||||||||||
Other |
119,134 |
101,792 |
17.0 |
% |
197,273 |
167,422 |
17.8 |
% |
||||||||||||||
|
472,686 |
424,008 |
11.5 |
% |
734,694 |
646,371 |
13.7 |
% |
||||||||||||||
Mountain equity investment income, net |
169 |
160 |
5.6 |
% |
1,360 |
1,110 |
22.5 |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
373,028 |
$ |
352,225 |
5.9 |
% |
$ |
293,043 |
$ |
275,818 |
6.2 |
% |
||||||||||
Total skier visits |
7,096 |
6,521 |
8.8 |
% |
8,030 |
7,028 |
14.3 |
% |
||||||||||||||
ETP |
$ |
68.26 |
$ |
68.63 |
(0.5) |
% |
$ |
65.53 |
$ |
67.19 |
(2.5) |
% |
|
||||||||||||||||||||||
Lodging Operating Results |
||||||||||||||||||||||
(In thousands, except Average Daily Rate ("ADR") and Revenue per |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Six Months Ended |
Percentage |
|||||||||||||||||||
2020 |
2019 |
(Decrease) |
2020 |
2019 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
11,251 |
$ |
11,548 |
(2.6) |
% |
$ |
31,197 |
$ |
31,147 |
0.2 |
% |
||||||||||
Managed condominium rooms |
31,500 |
28,046 |
12.3 |
% |
46,240 |
39,164 |
18.1 |
% |
||||||||||||||
Dining |
11,111 |
10,189 |
9.0 |
% |
29,254 |
26,318 |
11.2 |
% |
||||||||||||||
Transportation |
7,725 |
7,722 |
— |
% |
10,076 |
10,196 |
(1.2) |
% |
||||||||||||||
Golf |
— |
— |
— |
% |
10,543 |
9,459 |
11.5 |
% |
||||||||||||||
Other |
13,855 |
12,120 |
14.3 |
% |
27,699 |
24,588 |
12.7 |
% |
||||||||||||||
75,442 |
69,625 |
8.4 |
% |
155,009 |
140,872 |
10.0 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,445 |
3,624 |
(4.9) |
% |
6,636 |
7,277 |
(8.8) |
% |
||||||||||||||
Total Lodging net revenue |
78,887 |
73,249 |
7.7 |
% |
161,645 |
148,149 |
9.1 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
33,929 |
32,173 |
5.5 |
% |
71,544 |
65,624 |
9.0 |
% |
||||||||||||||
General and administrative |
13,327 |
11,515 |
15.7 |
% |
23,713 |
21,191 |
11.9 |
% |
||||||||||||||
Other |
22,892 |
20,180 |
13.4 |
% |
51,192 |
44,404 |
15.3 |
% |
||||||||||||||
70,148 |
63,868 |
9.8 |
% |
146,449 |
131,219 |
11.6 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,445 |
3,624 |
(4.9) |
% |
6,636 |
7,277 |
(8.8) |
% |
||||||||||||||
Total Lodging operating expense |
73,593 |
67,492 |
9.0 |
% |
153,085 |
138,496 |
10.5 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
5,294 |
$ |
5,757 |
(8.0) |
% |
$ |
8,560 |
$ |
9,653 |
(11.3) |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
265.15 |
$ |
269.45 |
(1.6) |
% |
$ |
247.92 |
$ |
245.76 |
0.9 |
% |
||||||||||
RevPAR |
$ |
143.15 |
$ |
177.04 |
(19.1) |
% |
$ |
155.22 |
$ |
167.47 |
(7.3) |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
404.14 |
$ |
407.11 |
(0.7) |
% |
$ |
313.72 |
$ |
323.44 |
(3.0) |
% |
||||||||||
RevPAR |
$ |
144.85 |
$ |
145.76 |
(0.6) |
% |
$ |
100.40 |
$ |
103.33 |
(2.8) |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
371.45 |
$ |
372.43 |
(0.3) |
% |
$ |
291.74 |
$ |
294.63 |
(1.0) |
% |
||||||||||
RevPAR |
$ |
144.56 |
$ |
150.61 |
(4.0) |
% |
$ |
111.59 |
$ |
117.21 |
(4.8) |
% |
Key Balance Sheet Data |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
As of |
||||||||
2020 |
2019 |
|||||||
Real estate held for sale and investment |
$ |
96,944 |
$ |
101,730 |
||||
|
$ |
1,425,482 |
$ |
1,463,278 |
||||
Long-term debt, net |
$ |
1,817,058 |
$ |
1,345,262 |
||||
Long-term debt due within one year |
63,556 |
48,493 |
||||||
Total debt |
1,880,614 |
1,393,755 |
||||||
Less: cash and cash equivalents |
126,793 |
158,561 |
||||||
Net debt |
$ |
1,753,821 |
$ |
1,235,194 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of net income attributable to
(In thousands) |
(In thousands) |
||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Net income attributable to |
$ |
206,370 |
$ |
206,349 |
$ |
99,895 |
$ |
98,554 |
|||||||
Net income attributable to noncontrolling interests |
10,648 |
11,641 |
7,294 |
8,710 |
|||||||||||
Net income |
217,018 |
217,990 |
107,189 |
107,264 |
|||||||||||
Provision for income taxes |
67,313 |
63,973 |
20,750 |
27,568 |
|||||||||||
Income before provision for income taxes |
284,331 |
281,963 |
127,939 |
134,832 |
|||||||||||
Depreciation and amortization |
63,812 |
55,238 |
121,657 |
106,281 |
|||||||||||
Loss (gain) on disposal of fixed assets and other, net |
709 |
(1,097) |
(1,558) |
(478) |
|||||||||||
Change in fair value of contingent consideration |
1,600 |
700 |
2,736 |
1,900 |
|||||||||||
Investment income and other, net |
(361) |
(507) |
(638) |
(970) |
|||||||||||
Foreign currency loss (gain) on intercompany loans |
798 |
(450) |
438 |
1,861 |
|||||||||||
Interest expense, net |
26,134 |
21,002 |
48,824 |
39,640 |
|||||||||||
Total Reported EBITDA |
$ |
377,023 |
$ |
356,849 |
$ |
299,398 |
$ |
283,066 |
|||||||
Mountain Reported EBITDA |
$ |
373,028 |
$ |
352,225 |
$ |
293,043 |
$ |
275,818 |
|||||||
Lodging Reported EBITDA |
5,294 |
5,757 |
8,560 |
9,653 |
|||||||||||
Resort Reported EBITDA* |
378,322 |
357,982 |
301,603 |
285,471 |
|||||||||||
Real Estate Reported EBITDA |
(1,299) |
(1,133) |
(2,205) |
(2,405) |
|||||||||||
Total Reported EBITDA |
$ |
377,023 |
$ |
356,849 |
$ |
299,398 |
$ |
283,066 |
* Resort represents the sum of Mountain and Lodging |
Presented below is a reconciliation of net income attributable to
(In thousands) |
|||
Twelve Months Ended |
|||
2020 |
|||
Net income attributable to |
$ |
302,504 |
|
Net income attributable to noncontrolling interests |
20,914 |
||
Net income |
323,418 |
||
Provision for income taxes |
68,654 |
||
Income before provision for income taxes |
392,072 |
||
Depreciation and amortization |
233,493 |
||
Gain on disposal of fixed assets and other, net |
(416) |
||
Change in fair value of contingent consideration |
6,203 |
||
Investment income and other, net |
(2,754) |
||
Foreign currency loss on intercompany loans |
1,431 |
||
Interest expense, net |
88,680 |
||
Total Reported EBITDA |
$ |
718,709 |
|
Mountain Reported EBITDA |
$ |
695,819 |
|
Lodging Reported EBITDA |
27,007 |
||
Resort Reported EBITDA* |
722,826 |
||
Real Estate Reported EBITDA |
(4,117) |
||
Total Reported EBITDA |
$ |
718,709 |
* Resort represents the sum of Mountain and Lodging |
The following table reconciles long-term debt, net to Net Debt and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended
In thousands) |
|||
Long-term debt, net |
$ |
1,817,058 |
|
Long-term debt due within one year |
63,556 |
||
Total debt |
1,880,614 |
||
Less: cash and cash equivalents |
126,793 |
||
Net debt |
$ |
1,753,821 |
|
Net debt to Total Reported EBITDA |
2.4 |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and six months ended
(In thousands) |
(In thousands) (Unaudited) Six Months Ended |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
(1,299) |
$ |
(1,133) |
$ |
(2,205) |
$ |
(2,405) |
||||||||
|
— |
— |
3,684 |
— |
||||||||||||
|
53 |
46 |
104 |
68 |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
(17) |
98 |
138 |
92 |
||||||||||||
Net Real Estate Cash Flow |
$ |
(1,263) |
$ |
(989) |
$ |
1,721 |
$ |
(2,245) |
View original content to download multimedia:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2020-second-quarter-results-withdraws-fiscal-2020-guidance-and-provides-coronavirus-commentary-301019998.html
SOURCE
Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com; Media: Sara Olson, (303) 404-6497, solson1@vailresorts.com