Vail Resorts Reports Fiscal 2016 Second Quarter Results, Increases Fiscal 2016 Guidance and Increases Quarterly Dividend 30%
Highlights
- Resort Reported EBITDA was
$242.1 million for the second fiscal quarter of 2016, an increase of 21.2% compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$117.0 million for the second fiscal quarter of 2016, representing a 1.1% increase compared to the same period in the prior year. Excluding the tax benefit recorded in the prior year resulting from anIRS settlement, net income for the second fiscal quarter of 2016 increased 27.2%, as compared to the same period in the prior year. - The Company increased its fiscal 2016 guidance range and is now expecting Resort Reported EBITDA to be between
$430 million and$445 million . - The Company's Board of Directors approved a 30% increase in the quarterly cash dividend to
$0.81 per share from$0.6225 per share beginning with the dividend payable onApril 13, 2016 to stockholders of record as ofMarch 29, 2016 .
Commenting on the Company's fiscal 2016 second quarter results,
Regarding Lodging, Katz said, "Our lodging results were strong for the second fiscal quarter with both occupancy and rate increases compared to the prior year. Revenue (excluding payroll cost reimbursements) increased 5.1% compared to the prior year and revenue per available room ("RevPAR") increased 9.8% compared to the prior year. We are experiencing robust demand at our lodging properties across each of our geographies."
Katz continued, "Resort Reported EBITDA was
Regarding Real Estate, Katz said, "We continue to see momentum in our resort real estate markets including an increased interest by third party developers in our land parcels. Net Real Estate Cash Flow for the second quarter of fiscal 2016 was
Regarding capital allocation, Katz said, "Further demonstrating our continued commitment to return capital to our stockholders, we are pleased to announce that the Board of Directors has approved a 30% increase to our quarterly dividend and declared a quarterly cash dividend on
The Company expects to invest approximately
The Company also announced its plan to invest approximately
Wilmot Acquisition
On
The Company is also announcing a plan to invest approximately
Commenting on the acquisition and planned investment, Katz said, "The Wilmot acquisition and our planned capital investment represent an opportunity to meaningfully enhance the guest experience at the ski area, creating an incredible introduction to the sport for kids and adults, and building a stronger connection to our western resorts for skiers and riders in the
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-Q for the second fiscal quarter of 2016 ended
Mountain Segment
- Total lift revenue increased
$48.4 million , or 20.2%, compared to the same period in the prior year, to$287.7 million for the three months endedJanuary 31, 2016 , driven by a$25.6 million , or 19.5%, increase in lift revenue excluding season pass revenue, as well as a$22.8 million , or 21.1%, increase in season pass revenue. - Ski school revenue increased by
$4.7 million , or 8.3%, and dining revenue increased$6.1 million , or 15.8%, for the three months endedJanuary 31, 2016 compared to the same period in the prior year, driven in particular by the strong results in Tahoe. The increase in dining revenue was further bolstered by the opening of the newMiners' Camp restaurant and the upgrade of theRed Pine Lodge and Summit House atPark City . - Retail/rental revenue increased
$8.0 million , or 8.4%, for the three months endedJanuary 31, 2016 compared to the same period in the prior year, primarily due to increases in retail sales and rental revenue in Tahoe. - Operating expense increased
$27.3 million , or 10.1%, for the three months endedJanuary 31, 2016 compared to the three months endedJanuary 31, 2015 , including incremental expenses of$4.2 million from Perisher. - Mountain Reported EBITDA increased
$42.3 million , or 21.8%, for the fiscal quarter compared to the same period in the prior year. - Mountain Reported EBITDA includes
$3.3 million of stock-based compensation expense for the three months endedJanuary 31, 2016 compared to$3.0 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, 2016 increased$2.9 million , or 5.1%, as compared to the same period in the prior year. - For the three months ended
January 31, 2016 , occupancy increased 3.9 percentage points and RevPAR increased 9.8% at the Company's owned hotels and managed condominiums compared to the same period in the prior year. - Lodging Reported EBITDA for the three months ended
January 31, 2016 increased slightly compared to the same period in the prior year. - Lodging Reported EBITDA includes
$0.8 million of stock-based compensation expense for the three months endedJanuary 31, 2016 as compared to$0.7 million in the same period in the prior year.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$73.3 million , or 14.0%, to$595.7 million for the three months endedJanuary 31, 2016 as compared to the same period in the prior year. - Resort Reported EBITDA was
$242.1 million for the three months endedJanuary 31, 2016 , an increase of$42.3 million , or 21.2%, compared to the same period in the prior year.
Real Estate Segment
- Real Estate segment net revenue for the three months ended
January 31, 2016 decreased$4.2 million , or 53.0%, as compared to the same period in the prior year. - Net Real Estate Cash Flow was
$2.2 million for the three months endedJanuary 31, 2016 , a decrease of$2.1 million from the same period in the prior year. - Real Estate Reported EBITDA improved by
$1.7 million , to a loss of$0.3 million for the three months endedJanuary 31, 2016 as compared to the same period in the prior year. - Real Estate Reported EBITDA includes
$0.2 million and$0.3 million of stock-based compensation expense for the three months endedJanuary 31, 2016 and 2015, respectively.
Total Performance
- Total net revenue increased
$69.1 million , or 13.0%, to$599.4 million for the three months endedJanuary 31, 2016 as compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$117.0 million , or$3.14 per diluted share, for the second quarter of fiscal 2016 compared to net income attributable toVail Resorts, Inc. of$115.8 million , or$3.10 per diluted share, in the second fiscal quarter of the prior year. Excluding the tax benefit recorded in the prior year resulting from anIRS settlement, net income for the second quarter of fiscal 2016 increased 27.2%, as compared to the same period in the prior year.
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 revenue at the Company's
U.S. mountain resorts, including an allocated portion of season pass revenue for each applicable period, was up 19.6% compared to the prior year season-to-date period. - Season-to-date ancillary spending increased over the prior year, with ski school revenue up 9.4% and dining revenue up 13.3% at the Company's
U.S. mountain resorts. Additionally, retail/rental revenue for resort store locations was up 8.7% compared to the prior year season-to-date period. - Season-to-date total skier visits for the Company's
U.S. mountain resorts were up 9.9% compared to the prior year season-to-date period.
Outlook
- We have updated our estimated range of Resort Reported EBITDA for fiscal 2016 to
$430 million to$445 million . - We expect Resort EBITDA Margin (defined as Resort Reported EBITDA divided by Resort net revenue) to be approximately 28.3% in fiscal 2016, at the midpoint of our updated guidance range. This is an estimated 270 basis point increase over fiscal 2015, excluding the non-cash gain on the
Park City litigation settlement and Perisher EBITDA in the prior year. - Our fiscal 2016 Real Estate Reported EBITDA guidance is unchanged and expected to be negative
$4 million to a positive$2 million . - Our Net Real Estate Cash Flow guidance is unchanged and is expected to be
$13 million to$28 million . - Net income attributable to
Vail Resorts, Inc. is now expected to be in a range of$132 million to$152 million in fiscal 2016.
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2016 Guidance | |||||||
(In thousands) | |||||||
For the Year Ending | |||||||
| |||||||
Low End Range |
High End Range | ||||||
Mountain Reported EBITDA (1) |
$ |
406,000 |
$ |
418,000 | |||
Lodging Reported EBITDA (2) |
22,000 |
29,000 | |||||
Resort Reported EBITDA (3) |
430,000 |
445,000 | |||||
Real Estate Reported EBITDA (4) |
(4,000) |
2,000 | |||||
Total Reported EBITDA |
426,000 |
447,000 | |||||
Depreciation and amortization |
(163,000) |
(157,000) | |||||
Loss on disposal of fixed assets and other, net |
(4,500) |
(3,500) | |||||
Change in fair value of contingent consideration (5) |
— |
— | |||||
Investment income, net |
300 |
700 | |||||
Interest expense |
(44,000) |
(41,000) | |||||
Income before provision for income taxes |
214,800 |
246,200 | |||||
Provision for income taxes |
(83,000) |
(94,600) | |||||
Net income |
$ |
131,800 |
$ |
151,600 | |||
Net loss attributable to noncontrolling interests |
200 |
400 | |||||
Net income attributable to |
$ |
132,000 |
$ |
152,000 | |||
(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) Real Estate Reported EBITDA includes approximately | |||||||
(5) 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 |
Earnings Conference Call
The Company will conduct a conference call today at
About
Forward-Looking Statements
Statements in this press release, other than statements of historical information, are forward-looking statements that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. 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; unfavorable weather conditions or natural disasters; willingness of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases, and the cost and
availability of travel options; adverse events that occur during our peak operating periods combined with the seasonality of our business; competition in our mountain and lodging businesses; high fixed cost structure of our business; our ability to fund resort capital expenditures; our reliance on government permits or approvals for our use of public land or to make operational and capital improvements; risks related to federal, state, local and foreign government laws, rules and regulations; risks related to our reliance on information technology; our failure to maintain the integrity of our customer or employee data; adverse consequences of current or future legal claims; a deterioration in the quality or reputation of our brands, including from the risk of accidents at our mountain resorts; our ability to hire and retain a sufficient seasonal workforce; risks related to our workforce,
including increased labor costs; loss of key personnel; our ability to successfully integrate acquired businesses or future acquisitions; our ability to realize anticipated financial benefits from
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 Reported EBITDA, Reported EBITDA excluding the non-cash gain on the
| |||||||||||||||
Consolidated Condensed Statements of Operations | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
Net revenue: |
|||||||||||||||
Mountain |
$ |
532,872 |
$ |
463,031 |
$ |
633,805 |
$ |
523,417 | |||||||
Lodging |
62,807 |
59,364 |
127,093 |
117,857 | |||||||||||
Real estate |
3,684 |
7,842 |
13,032 |
17,225 | |||||||||||
Total net revenue |
599,363 |
530,237 |
773,930 |
658,499 | |||||||||||
Segment operating expense: |
|||||||||||||||
Mountain |
296,256 |
268,966 |
447,414 |
400,918 | |||||||||||
Lodging |
57,311 |
53,927 |
118,748 |
111,681 | |||||||||||
Real estate |
4,617 |
9,871 |
13,958 |
21,485 | |||||||||||
Total segment operating expense |
358,184 |
332,764 |
580,120 |
534,084 | |||||||||||
Other operating (expense) income: |
|||||||||||||||
Depreciation and amortization |
(40,541) |
(37,376) |
(79,241) |
(73,345) | |||||||||||
Gain on sale of real property |
632 |
— |
1,791 |
— | |||||||||||
Gain on litigation settlement |
— |
— |
— |
16,400 | |||||||||||
Change in fair value of contingent consideration |
— |
— |
— |
4,550 | |||||||||||
Loss on disposal of fixed assets and other, net |
(1,206) |
(26) |
(2,985) |
(781) | |||||||||||
Income from operations |
200,064 |
160,071 |
113,375 |
71,239 | |||||||||||
Mountain equity investment (loss) income, net |
(61) |
200 |
781 |
525 | |||||||||||
Investment income, net |
161 |
62 |
359 |
36 | |||||||||||
Interest expense |
(10,910) |
(13,807) |
(21,505) |
(27,375) | |||||||||||
Income before (provision) benefit from income taxes |
189,254 |
146,526 |
93,010 |
44,425 | |||||||||||
(Provision) benefit from income taxes |
(72,383) |
(30,826) |
(35,809) |
6,951 | |||||||||||
Net income |
$ |
116,871 |
$ |
115,700 |
$ |
57,201 |
$ |
51,376 | |||||||
Net loss attributable to noncontrolling interests |
111 |
62 |
194 |
110 | |||||||||||
Net income attributable to |
$ |
116,982 |
$ |
115,762 |
$ |
57,395 |
$ |
51,486 | |||||||
Per share amounts: |
|||||||||||||||
Basic net income per share attributable to |
$ |
3.23 |
$ |
3.19 |
$ |
1.58 |
$ |
1.42 | |||||||
Diluted net income per share attributable to |
$ |
3.14 |
$ |
3.10 |
$ |
1.54 |
$ |
1.38 | |||||||
Cash dividends declared per share |
$ |
0.6225 |
$ |
0.4150 |
$ |
1.2450 |
$ |
0.8300 | |||||||
Weighted average shares outstanding: |
|||||||||||||||
Basic |
36,246 |
36,329 |
36,359 |
36,289 | |||||||||||
Diluted |
37,256 |
37,367 |
37,358 |
37,313 | |||||||||||
Other Data: |
|||||||||||||||
Mountain Reported EBITDA |
$ |
236,555 |
$ |
194,265 |
$ |
187,172 |
$ |
139,424 | |||||||
Lodging Reported EBITDA |
$ |
5,496 |
$ |
5,437 |
$ |
8,345 |
$ |
6,176 | |||||||
Resort Reported EBITDA |
$ |
242,051 |
$ |
199,702 |
$ |
195,517 |
$ |
145,600 | |||||||
Real Estate Reported EBITDA |
$ |
(301) |
$ |
(2,029) |
$ |
865 |
$ |
(4,260) | |||||||
Total Reported EBITDA |
$ |
241,750 |
$ |
197,673 |
$ |
196,382 |
$ |
141,340 | |||||||
Mountain stock-based compensation |
$ |
3,331 |
$ |
2,997 |
$ |
6,711 |
$ |
6,240 | |||||||
Lodging stock-based compensation |
$ |
783 |
$ |
701 |
$ |
1,530 |
$ |
1,303 | |||||||
Resort stock-based compensation |
$ |
4,114 |
$ |
3,698 |
$ |
8,241 |
$ |
7,543 | |||||||
Real Estate stock-based compensation |
$ |
186 |
$ |
327 |
$ |
149 |
$ |
683 | |||||||
Total stock-based compensation |
$ |
4,300 |
$ |
4,025 |
$ |
8,390 |
$ |
8,226 |
| ||||||||||||||||||||||
Mountain Segment Operating Results | ||||||||||||||||||||||
(In thousands, except ETP) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Three Months Ended |
Percentage |
Six Months Ended |
Percentage | |||||||||||||||||||
2016 |
2015 |
(Decrease) |
2016 |
2015 |
(Decrease) | |||||||||||||||||
|
||||||||||||||||||||||
Lift |
$ |
287,685 |
$ |
239,288 |
20.2 |
% |
$ |
307,838 |
$ |
239,288 |
28.6 |
% | ||||||||||
Ski school |
62,040 |
57,295 |
8.3 |
% |
65,424 |
57,295 |
14.2 |
% | ||||||||||||||
Dining |
44,738 |
38,619 |
15.8 |
% |
57,093 |
46,658 |
22.4 |
% | ||||||||||||||
Retail/rental |
102,975 |
95,012 |
8.4 |
% |
135,364 |
124,485 |
8.7 |
% | ||||||||||||||
Other |
35,434 |
32,817 |
8.0 |
% |
68,086 |
55,691 |
22.3 |
% | ||||||||||||||
|
$ |
532,872 |
$ |
463,031 |
15.1 |
% |
$ |
633,805 |
$ |
523,417 |
21.1 |
% | ||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
$ |
114,794 |
$ |
102,470 |
12.0 |
% |
$ |
166,593 |
$ |
145,475 |
14.5 |
% | ||||||||||
Retail cost of sales |
38,262 |
35,546 |
7.6 |
% |
54,741 |
52,336 |
4.6 |
% | ||||||||||||||
Resort related fees |
28,452 |
24,866 |
14.4 |
% |
30,344 |
26,150 |
16.0 |
% | ||||||||||||||
General and administrative |
48,762 |
43,550 |
12.0 |
% |
85,976 |
75,566 |
13.8 |
% | ||||||||||||||
Other |
65,986 |
62,534 |
5.5 |
% |
109,760 |
101,391 |
8.3 |
% | ||||||||||||||
|
$ |
296,256 |
$ |
268,966 |
10.1 |
% |
$ |
447,414 |
$ |
400,918 |
11.6 |
% | ||||||||||
Gain on litigation settlement |
— |
— |
nm |
— |
16,400 |
(100.0) |
% | |||||||||||||||
Mountain equity investment (loss) income, net |
(61) |
200 |
(130.5) |
% |
781 |
525 |
48.8 |
% | ||||||||||||||
Mountain Reported EBITDA |
$ |
236,555 |
$ |
194,265 |
21.8 |
% |
$ |
187,172 |
$ |
139,424 |
34.2 |
% | ||||||||||
Total skier visits |
4,581 |
4,071 |
12.5 |
% |
5,016 |
4,071 |
23.2 |
% | ||||||||||||||
ETP |
$ |
62.80 |
$ |
58.78 |
6.8 |
% |
$ |
61.37 |
$ |
58.78 |
4.4 |
% |
| ||||||||||||||||||||||
Lodging Operating Results | ||||||||||||||||||||||
(In thousands, except Average Daily Rate ("ADR") and RevPAR) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Three Months Ended |
Percentage |
Six Months Ended January |
Percentage | |||||||||||||||||||
2016 |
2015 |
(Decrease) |
2016 |
2015 |
(Decrease) | |||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
12,045 |
$ |
11,333 |
6.3 |
% |
$ |
29,351 |
$ |
26,251 |
11.8 |
% | ||||||||||
Managed condominium rooms |
21,063 |
19,648 |
7.2 |
% |
29,310 |
27,759 |
5.6 |
% | ||||||||||||||
Dining |
8,841 |
8,222 |
7.5 |
% |
23,882 |
21,760 |
9.8 |
% | ||||||||||||||
Transportation |
8,293 |
8,497 |
(2.4) |
% |
10,613 |
10,814 |
(1.9) |
% | ||||||||||||||
Golf |
— |
— |
nm |
8,502 |
7,644 |
11.2 |
% | |||||||||||||||
Other |
9,425 |
9,059 |
4.0 |
% |
19,595 |
18,782 |
4.3 |
% | ||||||||||||||
59,667 |
56,759 |
5.1 |
% |
121,253 |
113,010 |
7.3 |
% | |||||||||||||||
Payroll cost reimbursements |
3,140 |
2,605 |
20.5 |
% |
5,840 |
4,847 |
20.5 |
% | ||||||||||||||
Total Lodging net revenue |
$ |
62,807 |
$ |
59,364 |
5.8 |
% |
$ |
127,093 |
$ |
117,857 |
7.8 |
% | ||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
$ |
27,026 |
$ |
25,943 |
4.2 |
% |
$ |
55,721 |
$ |
53,318 |
4.5 |
% | ||||||||||
General and administrative |
9,410 |
8,849 |
6.3 |
% |
17,379 |
16,366 |
6.2 |
% | ||||||||||||||
Other |
17,735 |
16,530 |
7.3 |
% |
39,808 |
37,150 |
7.2 |
% | ||||||||||||||
54,171 |
51,322 |
5.6 |
% |
112,908 |
106,834 |
5.7 |
% | |||||||||||||||
Reimbursed payroll costs |
3,140 |
2,605 |
20.5 |
% |
5,840 |
4,847 |
20.5 |
% | ||||||||||||||
Total Lodging operating expense |
$ |
57,311 |
$ |
53,927 |
6.3 |
% |
$ |
118,748 |
$ |
111,681 |
6.3 |
% | ||||||||||
Lodging Reported EBITDA |
$ |
5,496 |
$ |
5,437 |
1.1 |
% |
$ |
8,345 |
$ |
6,176 |
35.1 |
% | ||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
255.44 |
$ |
246.68 |
3.6 |
% |
$ |
219.94 |
$ |
211.09 |
4.2 |
% | ||||||||||
RevPAR |
$ |
161.66 |
$ |
148.42 |
8.9 |
% |
$ |
143.94 |
$ |
129.98 |
10.7 |
% | ||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
403.76 |
$ |
409.37 |
(1.4) |
% |
$ |
316.44 |
$ |
315.85 |
0.2 |
% | ||||||||||
RevPAR |
$ |
159.75 |
$ |
145.16 |
10.1 |
% |
$ |
101.59 |
$ |
93.04 |
9.2 |
% | ||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
353.96 |
$ |
352.72 |
0.4 |
% |
$ |
272.20 |
$ |
267.79 |
1.6 |
% | ||||||||||
RevPAR |
$ |
160.21 |
$ |
145.94 |
9.8 |
% |
$ |
114.02 |
$ |
103.70 |
10.0 |
% |
Key Balance Sheet Data | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
As of | ||||||||
2016 |
2015 | |||||||
Real estate held for sale and investment |
$ |
117,999 |
$ |
151,103 |
||||
Total |
840,607 |
849,503 |
||||||
Long-term debt |
682,195 |
634,739 |
||||||
Long-term debt due within one year |
13,340 |
1,196 |
||||||
Total debt |
695,535 |
635,935 |
||||||
Less: cash and cash equivalents |
45,368 |
36,578 |
||||||
Net debt |
$ |
650,167 |
$ |
599,357 |
Reconciliation of Non-GAAP Financial Measures
Reported EBITDA, Reported EBITDA excluding the non-cash gain on the
Reported EBITDA and Net Real Estate Cash Flow have been presented herein as measures 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 primarily uses Reported EBITDA based targets in evaluating performance. For Resort, the Company defines Resort EBITDA Margin as Resort Reported EBITDA divided by Resort net revenue, which is not a measure of financial performance under GAAP, as the Company believes it is an important measurement of operating performance. In this release, the Company also separately presents Resort EBITDA Margin excluding the non-cash gain on the
Presented below is a reconciliation of Reported EBITDA to net income attributable to
(In thousands) (Unaudited) |
(In thousands) (Unaudited) | |||||||||||||||
Three Months Ended |
Six Months Ended | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Mountain Reported EBITDA |
$ |
236,555 |
$ |
194,265 |
$ |
187,172 |
$ |
139,424 |
||||||||
Lodging Reported EBITDA |
5,496 |
5,437 |
8,345 |
6,176 |
||||||||||||
Resort Reported EBITDA* |
242,051 |
199,702 |
195,517 |
145,600 |
||||||||||||
Real Estate Reported EBITDA |
(301) |
(2,029) |
865 |
(4,260) |
||||||||||||
Total Reported EBITDA |
241,750 |
197,673 |
196,382 |
141,340 |
||||||||||||
Depreciation and amortization |
(40,541) |
(37,376) |
(79,241) |
(73,345) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(1,206) |
(26) |
(2,985) |
(781) |
||||||||||||
Change in fair value of contingent consideration |
— |
— |
— |
4,550 |
||||||||||||
Investment income, net |
161 |
62 |
359 |
36 |
||||||||||||
Interest expense |
(10,910) |
(13,807) |
(21,505) |
(27,375) |
||||||||||||
Income before (provision) benefit from income taxes |
189,254 |
146,526 |
93,010 |
44,425 |
||||||||||||
(Provision) benefit from income taxes |
(72,383) |
(30,826) |
(35,809) |
6,951 |
||||||||||||
Net income |
$ |
116,871 |
$ |
115,700 |
$ |
57,201 |
$ |
51,376 |
||||||||
Net loss attributable to noncontrolling interests |
111 |
62 |
194 |
110 |
||||||||||||
Net income attributable to |
$ |
116,982 |
$ |
115,762 |
$ |
57,395 |
$ |
51,486 |
||||||||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Resort Net Revenue to Resort EBITDA Margin for the three months ended
(In thousands) (Unaudited) Three Months Ended |
(In thousands) (Unaudited) Three Months Ended | |||||||
Resort net revenue* |
$ |
595,679 |
$ |
522,395 | ||||
Resort Reported EBITDA* |
$ |
242,051 |
$ |
199,702 | ||||
Resort EBITDA margin |
40.6% |
38.2% | ||||||
* Resort represents the sum of Mountain and Lodging |
Presented below is a reconciliation of Total Reported EBITDA to net income attributable to
(In thousands) | ||
(unaudited) | ||
Twelve Months Ended | ||
Mountain Reported EBITDA |
$ |
391,852 |
Lodging Reported EBITDA |
23,845 | |
Resort Reported EBITDA* |
415,697 | |
Real Estate Reported EBITDA |
(1,790) | |
Total Reported EBITDA |
413,907 | |
Depreciation and amortization |
(155,019) | |
Loss on disposal of fixed assets and other, net |
(4,261) | |
Change in fair value of contingent consideration |
(900) | |
Investment income, net |
569 | |
Interest expense |
(45,371) | |
Loss on extinguishment of debt |
(11,012) | |
Income before provision for income taxes |
197,913 | |
Provision for income taxes |
(77,478) | |
Net income |
$ |
120,435 |
Net loss attributable to noncontrolling interests |
228 | |
Net income attributable to |
$ |
120,663 |
* |
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 January 31, 2016 |
||||
Long-term debt |
$ |
682,195 |
||
Long-term debt due within one year |
13,340 |
|||
Total debt |
695,535 |
|||
Less: cash and cash equivalents |
45,368 |
|||
Net debt |
$ |
650,167 |
||
Net debt to Total Reported EBITDA |
1.6 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and six months ended
(In thousands) (Unaudited) Three Months Ended |
(In thousands) (Unaudited) Six Months Ended | ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
Real Estate Reported EBITDA |
$ |
(301) |
$ |
(2,029) |
$ |
865 |
$ |
(4,260) | |||||||
Non-cash real estate cost of sales |
2,504 |
5,605 |
9,444 |
12,620 | |||||||||||
Non-cash real estate stock-based compensation |
186 |
327 |
149 |
683 | |||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
(212) |
384 |
1,712 |
235 | |||||||||||
Net Real Estate Cash Flow |
$ |
2,177 |
$ |
4,287 |
$ |
12,170 |
$ |
9,278 |
The following table reconciles Reported EBITDA to net income attributable to
(In thousands) (Unaudited) | |||
Fiscal Year Ended | |||
2015 | |||
Mountain Reported EBITDA excluding gain on litigation settlement and Perisher EBITDA |
$ |
320,278 | |
Lodging Reported EBITDA |
21,676 | ||
Resort Reported EBITDA excluding gain on litigation settlement and Perisher EBITDA* |
341,954 | ||
Gain on litigation settlement |
16,400 | ||
Perisher EBITDA |
7,426 | ||
Resort Reported EBITDA* |
365,780 | ||
Real Estate Reported EBITDA |
(6,915) | ||
Total Reported EBITDA |
358,865 | ||
Depreciation and amortization |
(149,123) | ||
Loss on disposal of fixed assets and other, net |
(2,057) | ||
Change in fair value of contingent consideration |
3,650 | ||
Investment income, net |
246 | ||
Interest expense |
(51,241) | ||
Loss on extinguishment of debt |
(11,012) | ||
Income before provision for income taxes |
149,328 | ||
(Provision) for income taxes |
(34,718) | ||
Net income |
$ |
114,610 | |
Net loss attributable to noncontrolling interests |
144 | ||
Net income attributable to |
$ |
114,754 | |
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Resort Net Revenue to Resort EBITDA Margin for fiscal 2015 and fiscal 2016 guidance.
(In thousands) (Unaudited) Fiscal Year Ended |
(In thousands) (Unaudited) Fiscal 2016 Guidance (2) | |||||||
Resort net revenue (1) |
$ |
1,358,582 |
$ |
1,547,000 | ||||
Resort net revenue excluding Perisher (1) |
$ |
1,337,345 |
n/a | |||||
Resort Reported EBITDA (1) |
$ |
365,780 |
$ |
437,500 | ||||
Resort Reported EBITDA (1), excluding the non-cash gain on the |
$ |
341,954 |
n/a | |||||
Resort EBITDA margin |
26.9% |
28.3% | ||||||
Resort EBITDA margin, excluding the non-cash gain on the |
25.6% |
n/a | ||||||
(1) Resort represents the sum of Mountain and Lodging |
||||||||
(2) Represents the mid-point range of Guidance |
Logo - http://photos.prnewswire.com/prnh/20150812/258138LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2016-second-quarter-results-increases-fiscal-2016-guidance-and-increases-quarterly-dividend-30-300233960.html
SOURCE
News Provided by Acquire Media