Vail Resorts Reports Fiscal 2016 Fourth Quarter and Full Year Results and Provides Fiscal 2017 Outlook
Highlights
- Net income attributable to
Vail Resorts, Inc. was$149.8 million for fiscal 2016, an increase of 30.5% compared to fiscal 2015 or 46.6%, excluding the$12.6 million after-tax non-cash gain on thePark City litigation settlement in fiscal 2015. - Resort Reported EBITDA was
$452.6 million for fiscal 2016, an increase of 29.5%, excluding the$16.4 million non-cash gain on thePark City litigation settlement in fiscal 2015. - Season pass sales through
September 18, 2016 for the upcoming 2016/2017U.S. ski season increased approximately 24% in units and 29% in sales dollars versus the comparable period in the prior year. - On
August 8, 2016 , the Company announced that it signed an agreement to acquire all of the outstanding shares of Whistler Blackcomb Holdings Inc. The Company continues to expect the acquisition to close this fall pending Whistler Blackcomb shareholder and Canadian regulatory approval. - The Company issued its fiscal 2017 guidance range and expects Resort Reported EBITDA to be between
$480 million and$510 million , excluding results from Whistler Blackcomb and any transaction-related or integration costs.
Commenting on the Company's fiscal 2016 results,
Katz added, "With a strong high-end
Regarding Lodging, Katz said, "Fiscal 2016 was another strong year for our Lodging segment with net revenue increasing 7.9% and Lodging Reported EBITDA increasing 30.0% compared to fiscal 2015, including
Turning to Real Estate, Katz commented, "We generated
Katz continued, "Our balance sheet continues to be very strong. We ended the fiscal year with
Operating Results
A complete Management's Discussion and Analysis of Financial Condition and Results of Operations can be found in the Company's Form 10-K for the fiscal year ended
Mountain Segment
- Total skier visits for fiscal 2016 increased to approximately 10.0 million, an increase of 18.5% compared to the prior fiscal year.
- Season pass revenue increased
$46.6 million , or 21.5%, compared to the prior fiscal year. U.S. ETP, excluding season pass holders, increased$8.49 , or 9.8%, compared to the prior fiscal year.- Mountain net revenue was
$1,304.6 million for fiscal 2016, an increase of 18.2% compared to the prior fiscal year. - Mountain Reported EBITDA for fiscal 2016 increased
$96.7 million , or 29.5%, to$424.4 million , excluding the non-cash gain on thePark City litigation settlement in the prior fiscal year. - Mountain Reported EBITDA includes
$13.4 million and$11.8 million of stock-based compensation expense for fiscal 2016 and fiscal 2015, respectively.
Lodging Segment
- Lodging net revenue was
$274.6 million for fiscal 2016, an increase of 7.9% compared to the prior fiscal year. - Lodging net revenue (excluding payroll cost reimbursements) was
$262.2 million for fiscal 2016 compared to$244.2 million for the prior fiscal year, a 7.4% increase. - ADR increased 3.5% and RevPAR increased 8.8% in fiscal 2016 at the Company's owned hotels and managed condominiums, compared to the prior fiscal year.
- Lodging Reported EBITDA increased 30.0% to
$28.2 million for fiscal 2016 compared to the prior fiscal year, which includes a$3.5 million termination fee (included in other revenue) associated with the termination of the management agreement with respect to theHalf Moon Resort inMontego Bay, Jamaica . - Lodging Reported EBITDA includes
$3.1 million and$2.6 million of stock-based compensation expense for fiscal 2016 and fiscal 2015, respectively.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue was
$1,579.2 million for fiscal 2016, an increase of 16.2%, compared to the prior fiscal year. - Resort Reported EBITDA increased 29.5% to
$452.6 million for fiscal 2016, excluding the$16.4 million non-cash gain on thePark City litigation settlement in the prior fiscal year. - Resort EBITDA Margin was 28.7% in fiscal 2016, an increase of 300 basis points from the prior fiscal year, excluding the
$16.4 million non-cash gain on thePark City litigation settlement in the prior fiscal year.
Real Estate Segment
- Real Estate net revenue decreased
$19.2 million , or 46.5%, as compared to the same period in the prior year. - Net Real Estate Cash Flow was
$22.0 million , a decrease of$6.9 million compared to the prior fiscal year. - Real Estate Reported EBITDA was
$2.8 million , a 140.3% improvement as compared to the prior fiscal year. - Real Estate Reported EBITDA includes
$0.5 million of stock-based compensation as compared to$1.3 million in the same period in the prior fiscal year.
Total Performance
- Total net revenue increased
$201.4 million , or 14.4%, to$1,601.3 million as compared to the prior fiscal year. - Net income attributable to
Vail Resorts, Inc. was$149.8 million , or$4.01 per diluted share compared to$114.8 million , or$3.07 per diluted share, in the prior fiscal year.
Season Pass Sales
Commenting on season pass sales, Katz said, "We are extremely pleased with our season pass sales to date. Through
Guidance
Commenting on guidance for fiscal 2017, Katz said, "We estimate Resort Reported EBITDA for fiscal 2017 will be between
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2017 Guidance | |||||||||
(In thousands) | |||||||||
For the Year Ending | |||||||||
| |||||||||
Low End Range |
High End Range | ||||||||
Mountain Reported EBITDA (1) |
$ |
452,000 |
$ |
478,000 |
|||||
Lodging Reported EBITDA (2) |
25,000 |
35,000 |
|||||||
Resort Reported EBITDA (3) |
480,000 |
510,000 |
|||||||
Real Estate Reported EBITDA |
2,000 |
8,000 |
|||||||
Total Reported EBITDA |
482,000 |
518,000 |
|||||||
Depreciation and amortization |
(167,000) |
(161,000) |
|||||||
Loss on disposal of fixed assets and other, net |
(1,700) |
(500) |
|||||||
Change in fair value of contingent consideration (4) |
— |
— |
|||||||
Investment income, net |
700 |
1,100 |
|||||||
Interest expense |
(44,000) |
(41,000) |
|||||||
Income before provision for income taxes |
270,000 |
316,600 |
|||||||
Provision for income taxes |
(104,600) |
(122,400) |
|||||||
Net income |
$ |
165,400 |
$ |
194,200 |
|||||
Net loss attributable to noncontrolling interests |
100 |
300 |
|||||||
Net income attributable to |
$ |
165,500 |
$ |
194,500 |
|||||
(1) Mountain Reported EBITDA includes approximately | |||||||||
(2) Lodging Reported EBITDA includes approximately | |||||||||
(3) The Company provides Reported EBITDA ranges for the Mountain and Lodging segments, as well as for the two combined. The low and high of the expected ranges provided for the Mountain and Lodging segments, while possible, do not sum to the high or low end of the Resort Reported EBITDA range provided because we do not expect or assume that we will hit the low or high end of both ranges. | |||||||||
(4) Our guidance excludes any change in the fair value of contingent consideration which is based upon, among other things, financial projections including long-term growth rates for |
Whistler Blackcomb Acquisition Update
As previously announced on
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, including our expectations regarding our fiscal 2017 performance, including Resort Reported EBITDA, Resort EBITDA margin, Real Estate Reported EBITDA, Net Real Estate Cash Flow and net income attributable to
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 Measures of Segment Profitability and Non-GAAP Financial Measures
When reporting financial results, we use the terms 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 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.
| ||||||||||||||||
Three Months Ended |
Twelve Months Ended | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Net revenue: |
||||||||||||||||
Mountain |
97,994 |
81,061 |
$ |
1,304,604 |
$ |
1,104,029 |
||||||||||
Lodging |
74,528 |
69,373 |
274,554 |
254,553 |
||||||||||||
Real estate |
7,362 |
11,648 |
22,128 |
41,342 |
||||||||||||
Total net revenue |
179,884 |
162,082 |
1,601,286 |
1,399,924 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain |
152,090 |
131,554 |
881,472 |
777,147 |
||||||||||||
Lodging |
70,215 |
66,470 |
246,385 |
232,877 |
||||||||||||
Real estate |
7,596 |
12,895 |
24,639 |
48,408 |
||||||||||||
Total segment operating expense |
229,901 |
210,919 |
1,152,496 |
1,058,432 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(40,775) |
(37,536) |
(161,488) |
(149,123) |
||||||||||||
Gain on sale of real property |
3,485 |
— |
5,295 |
151 |
||||||||||||
Gain on litigation settlement |
— |
— |
— |
16,400 |
||||||||||||
Change in fair value of contingent consideration |
(4,200) |
(900) |
(4,200) |
3,650 |
||||||||||||
Loss on disposal of fixed assets and other, net |
(2,269) |
(1,205) |
(5,418) |
(2,057) |
||||||||||||
(Loss) income from operations |
(93,776) |
(88,478) |
282,979 |
210,513 |
||||||||||||
Mountain equity investment income, net |
291 |
426 |
1,283 |
822 |
||||||||||||
Investment income, net |
214 |
91 |
723 |
246 |
||||||||||||
Interest expense |
(10,461) |
(10,131) |
(42,366) |
(51,241) |
||||||||||||
Loss on extinguishment of debt |
— |
(11,012) |
— |
(11,012) |
||||||||||||
(Loss) income before provision for income taxes |
(103,732) |
(109,104) |
242,619 |
149,328 |
||||||||||||
Benefit (provision) for income taxes |
38,448 |
38,936 |
(93,165) |
(34,718) |
||||||||||||
Net (loss) income |
$ |
(65,284) |
$ |
(70,168) |
$ |
149,454 |
$ |
114,610 |
||||||||
Net loss attributable to noncontrolling interests |
11 |
26 |
300 |
144 |
||||||||||||
Net (loss) income attributable to |
$ |
(65,273) |
$ |
(70,142) |
$ |
149,754 |
$ |
114,754 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net (loss) income per share attributable to |
$ |
(1.80) |
$ |
(1.92) |
$ |
4.13 |
$ |
3.16 |
||||||||
Diluted net (loss) income per share attributable to |
$ |
(1.80) |
$ |
(1.92) |
$ |
4.01 |
$ |
3.07 |
||||||||
Cash dividends declared per share |
$ |
0.8100 |
$ |
0.6225 |
$ |
2.8650 |
$ |
2.0750 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
36,170 |
36,438 |
36,276 |
36,342 |
||||||||||||
Diluted |
36,170 |
36,438 |
37,312 |
37,406 |
||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
(53,805) |
$ |
(50,067) |
$ |
424,415 |
$ |
344,104 |
||||||||
Lodging Reported EBITDA |
4,313 |
2,903 |
28,169 |
21,676 |
||||||||||||
Resort Reported EBITDA |
(49,492) |
(47,164) |
452,584 |
365,780 |
||||||||||||
Real Estate Reported EBITDA |
3,251 |
(1,247) |
2,784 |
(6,915) |
||||||||||||
Total Reported EBITDA |
$ |
(46,241) |
$ |
(48,411) |
$ |
455,368 |
$ |
358,865 |
||||||||
Mountain stock-based compensation |
$ |
3,374 |
$ |
2,995 |
$ |
13,404 |
$ |
11,841 |
||||||||
Lodging stock-based compensation |
794 |
709 |
3,094 |
2,621 |
||||||||||||
Resort stock-based compensation |
4,168 |
3,704 |
16,498 |
14,462 |
||||||||||||
Real Estate stock-based compensation |
192 |
331 |
527 |
1,291 |
||||||||||||
Total stock-based compensation |
$ |
4,360 |
$ |
4,035 |
$ |
17,025 |
$ |
15,753 |
| ||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage | |||||||||||||||||||
2016 |
2015 |
(Decrease) |
2016 |
2015 |
(Decrease) | |||||||||||||||||
|
||||||||||||||||||||||
Lift |
$ |
15,420 |
$ |
11,921 |
29.4% |
$ |
658,047 |
$ |
536,458 |
22.7% | ||||||||||||
Ski school |
3,546 |
2,695 |
31.6% |
143,249 |
126,206 |
13.5% | ||||||||||||||||
Dining |
12,915 |
10,349 |
24.8% |
121,008 |
101,010 |
19.8% | ||||||||||||||||
Retail/rental |
26,386 |
23,590 |
11.9% |
241,134 |
219,153 |
10.0% | ||||||||||||||||
Other |
39,727 |
32,506 |
22.2% |
141,166 |
121,202 |
16.5% | ||||||||||||||||
|
$ |
97,994 |
$ |
81,061 |
20.9% |
$ |
1,304,604 |
$ |
1,104,029 |
18.2% | ||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
$ |
54,898 |
$ |
46,181 |
18.9% |
$ |
338,250 |
$ |
291,582 |
16.0% | ||||||||||||
Retail cost of sales |
13,082 |
11,961 |
9.4% |
93,946 |
87,817 |
7.0% | ||||||||||||||||
Resort related fees |
2,417 |
1,911 |
26.5% |
68,890 |
59,685 |
15.4% | ||||||||||||||||
General and administrative |
36,578 |
31,159 |
17.4% |
167,480 |
143,772 |
16.5% | ||||||||||||||||
Other |
45,115 |
40,342 |
11.8% |
212,906 |
194,291 |
9.6% | ||||||||||||||||
|
$ |
152,090 |
$ |
131,554 |
15.6% |
$ |
881,472 |
$ |
777,147 |
13.4% | ||||||||||||
Gain on litigation settlement |
— |
— |
—% |
— |
16,400 |
(100.0)% | ||||||||||||||||
Mountain equity investment income, net |
291 |
426 |
(31.7)% |
1,283 |
822 |
56.1% | ||||||||||||||||
Mountain Reported EBITDA |
$ |
(53,805) |
$ |
(50,067) |
(7.5)% |
$ |
424,415 |
$ |
344,104 |
23.3% | ||||||||||||
Total skier visits |
327 |
277 |
18.1% |
10,032 |
8,466 |
18.5% | ||||||||||||||||
ETP |
$ |
47.16 |
$ |
43.04 |
9.6% |
$ |
65.59 |
$ |
63.37 |
3.5% |
| ||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage | |||||||||||||||||||
2016 |
2015 |
(Decrease) |
2016 |
2015 |
(Decrease) | |||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
20,356 |
$ |
18,568 |
9.6% |
$ |
63,520 |
$ |
57,916 |
9.7% | ||||||||||||
Managed condominium rooms |
9,514 |
9,273 |
2.6% |
61,934 |
58,936 |
5.1% | ||||||||||||||||
Dining |
15,176 |
14,671 |
3.4% |
49,225 |
46,209 |
6.5% | ||||||||||||||||
Transportation |
2,765 |
2,575 |
7.4% |
22,205 |
23,079 |
(3.8)% | ||||||||||||||||
Golf |
8,797 |
8,535 |
3.1% |
17,519 |
16,340 |
7.2% | ||||||||||||||||
Other |
14,824 |
12,949 |
14.5% |
47,833 |
41,760 |
14.5% | ||||||||||||||||
71,432 |
66,571 |
7.3% |
262,236 |
244,240 |
7.4% | |||||||||||||||||
Payroll cost reimbursements |
3,096 |
2,802 |
10.5% |
12,318 |
10,313 |
19.4% | ||||||||||||||||
Total Lodging net revenue |
$ |
74,528 |
$ |
69,373 |
7.4% |
$ |
274,554 |
$ |
254,553 |
7.9% | ||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
$ |
31,875 |
$ |
30,385 |
4.9% |
$ |
114,404 |
$ |
110,168 |
3.8% | ||||||||||||
General and administrative |
8,315 |
7,379 |
12.7% |
35,351 |
32,481 |
8.8% | ||||||||||||||||
Other |
26,929 |
25,904 |
4.0% |
84,312 |
79,915 |
5.5% | ||||||||||||||||
67,119 |
63,668 |
5.4% |
234,067 |
222,564 |
5.2% | |||||||||||||||||
Reimbursed payroll costs |
3,096 |
2,802 |
10.5% |
12,318 |
10,313 |
19.4% | ||||||||||||||||
Total Lodging operating expense |
$ |
70,215 |
$ |
66,470 |
5.6% |
$ |
246,385 |
$ |
232,877 |
5.8% | ||||||||||||
Lodging Reported EBITDA |
$ |
4,313 |
$ |
2,903 |
48.6% |
$ |
28,169 |
$ |
21,676 |
30.0% | ||||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
216.28 |
$ |
201.08 |
7.6% |
$ |
227.27 |
$ |
216.76 |
4.8% | ||||||||||||
RevPAR |
$ |
146.83 |
$ |
133.77 |
9.8% |
$ |
153.13 |
$ |
140.28 |
9.2% | ||||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
204.46 |
$ |
188.28 |
8.6% |
$ |
325.38 |
$ |
316.32 |
2.9% | ||||||||||||
RevPAR |
$ |
52.18 |
$ |
48.94 |
6.6% |
$ |
109.68 |
$ |
101.19 |
8.4% | ||||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
211.45 |
$ |
195.69 |
8.1% |
$ |
280.38 |
$ |
270.84 |
3.5% | ||||||||||||
RevPAR |
$ |
85.51 |
$ |
78.57 |
8.8% |
$ |
122.61 |
$ |
112.67 |
8.8% |
Key Balance Sheet Data | ||||||||
As of | ||||||||
2016 |
2015 | |||||||
Real estate held for sale and investment |
$ |
111,088 |
$ |
129,825 |
||||
Total |
874,540 |
866,568 |
||||||
Long-term debt |
686,909 |
804,347 |
||||||
Long-term debt due within one year |
13,354 |
10,154 |
||||||
Total debt |
700,263 |
814,501 |
||||||
Less: cash and cash equivalents |
67,897 |
35,459 |
||||||
Net debt |
$ |
632,366 |
$ |
779,042 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of Reported EBITDA to net (loss) income attributable to
(In thousands) |
(In thousands) | |||||||||||||||
Three Months Ended |
Twelve Months Ended | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Mountain Reported EBITDA |
$ |
(53,805) |
$ |
(50,067) |
$ |
424,415 |
$ |
344,104 |
||||||||
Lodging Reported EBITDA |
4,313 |
2,903 |
28,169 |
21,676 |
||||||||||||
Resort Reported EBITDA* |
(49,492) |
(47,164) |
452,584 |
365,780 |
||||||||||||
Real Estate Reported EBITDA |
3,251 |
(1,247) |
2,784 |
(6,915) |
||||||||||||
Total Reported EBITDA |
(46,241) |
(48,411) |
455,368 |
358,865 |
||||||||||||
Depreciation and amortization |
(40,775) |
(37,536) |
(161,488) |
(149,123) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(2,269) |
(1,205) |
(5,418) |
(2,057) |
||||||||||||
Change in fair value of contingent consideration |
(4,200) |
(900) |
(4,200) |
3,650 |
||||||||||||
Investment income, net |
214 |
91 |
723 |
246 |
||||||||||||
Interest expense |
(10,461) |
(10,131) |
(42,366) |
(51,241) |
||||||||||||
Loss on extinguishment of debt |
— |
(11,012) |
— |
(11,012) |
||||||||||||
(Loss) income before provision for income taxes |
(103,732) |
(109,104) |
242,619 |
149,328 |
||||||||||||
Benefit (provision) for income taxes |
38,448 |
38,936 |
(93,165) |
(34,718) |
||||||||||||
Net (loss) income |
$ |
(65,284) |
$ |
(70,168) |
$ |
149,454 |
$ |
114,610 |
||||||||
Net loss attributable to noncontrolling interests |
11 |
26 |
300 |
144 |
||||||||||||
Net (loss) income attributable to |
$ |
(65,273) |
$ |
(70,142) |
$ |
149,754 |
$ |
114,754 |
||||||||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Net Debt to long-term debt and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended
(In thousands) (Unaudited) As of July 31, 2016 | |||||
Long-term debt |
$ |
686,909 |
|||
Long-term debt due within one year |
13,354 |
||||
Total debt |
700,263 |
||||
Less: cash and cash equivalents |
67,897 |
||||
Net debt |
$ |
632,366 |
|||
Net debt to Total Trailing 12 Month Reported EBITDA |
1.4 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and twelve months ended
(In thousands) |
(In thousands) | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Real Estate Reported EBITDA |
$ |
3,251 |
$ |
(1,247) |
$ |
2,784 |
$ |
(6,915) |
||||||||
Non-cash real estate cost of sales |
5,216 |
9,132 |
15,724 |
32,190 |
||||||||||||
Non-cash real estate stock-based compensation |
193 |
331 |
527 |
1,291 |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
628 |
(1,291) |
2,991 |
2,348 |
||||||||||||
Net Real Estate Cash Flow |
$ |
9,288 |
$ |
6,925 |
$ |
22,026 |
$ |
28,914 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2017 guidance and fiscal 2016.
(In thousands) |
(In thousands) | |||||||
Resort net revenue (1) |
$ 1,663,900 |
$ 1,579,158 | ||||||
Resort Reported EBITDA (1) |
$ 495,000 |
$ 452,584 | ||||||
Resort EBITDA margin |
29.7% |
28.7% | ||||||
(1) Resort represents the sum of Mountain and Lodging | ||||||||
(2) Represents the mid-point range of Guidance |
Logo - http://photos.prnewswire.com/prnh/20160119/323609LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2016-fourth-quarter-and-full-year-results-and-provides-fiscal-2017-outlook-300333765.html
SOURCE
News Provided by Acquire Media