Vail Resorts Reports Fiscal 2017 Third Quarter Results and Early Season Pass Sales Results
Highlights
- Net income attributable to
Vail Resorts, Inc. was$181.1 million for the third quarter of fiscal 2017, an increase of 14.9% compared to net income attributable toVail Resorts, Inc. of$157.6 million for the third fiscal quarter of 2016. Included in net income for the third quarter of fiscal 2017, on a pre-tax basis, are charges for an increase in the Canyons contingent consideration of$14.5 million , foreign currency losses of$9.1 million on the intercompany loan toWhistler Blackcomb and a future contribution toTown of Vail parking of$4.3 million . - Resort Reported EBITDA was
$392.0 million for the third fiscal quarter of 2017, which includes the operations ofWhistler Blackcomb Holdings Inc. ("Whistler Blackcomb ") and$2.3 million of transaction, transition and integration costs associated with theWhistler Blackcomb andStowe Mountain Resort ("Stowe ") acquisitions. Excluding transaction, transition and integration costs andWhistler Blackcomb operations in the third quarter of fiscal 2017 and$3.5 million of Lodging Reported EBITDA associated with the termination of the Company's management agreement with respect to theHalf Moon Resort inJamaica in the third quarter of fiscal 2016, Resort Reported EBITDA in the third fiscal quarter increased 7.0% compared to the same period in the prior year. - On
June 7, 2017 , the Company announced the closing of the acquisition ofStowe . The final purchase price, after adjustments, was approximately$41 million .Stowe will be included on theEpic Pass and other season pass products for the 2017/2018 ski season. - Resort Reported EBITDA is expected to be between
$591 million and$600 million for fiscal 2017, which includes approximately$10.0 million ofWhistler Blackcomb transaction and integration expenses, approximately$2.2 million ofStowe transaction and integration expenses, and$3.5 million of expectedStowe operating losses related to the period between closing and the end of the fiscal year. Excluding the expectedStowe operating losses andStowe transaction and integration expenses, we expect our Resort Reported EBITDA to be between$597 million and$606 million for fiscal 2017. - Season pass sales for the 2017/2018 North American ski season increased approximately 10% in units and approximately 16% in sales dollars through
May 30, 2017 compared with the prior year period endedMay 31, 2016 , includingWhistler Blackcomb pass sales at comparable exchange rates in both periods.
Commenting on the Company's fiscal 2017 third quarter results,
"Results from
Katz continued, "Our year-to-date results highlight the continued success of our season pass and guest-focused marketing efforts, the importance of geographic and currency diversification in our resort network and the outstanding experience we provide at our resorts. Our growth in season pass sales continues to be driven by sales to both local and destination guests who increasingly appreciate our network of resorts and the compelling value proposition our season pass products offer for their ski vacations. We also continue to benefit from our improved ability to segment and personalize our marketing messages to guests resulting from the significant investments we have made in data capture and analytics over the past several years."
Regarding Lodging, Katz said, "Our Lodging results for the third fiscal quarter were impacted by the variable late season conditions in
Katz continued, "Resort Reported EBITDA was
Regarding Real Estate, Katz said, "During the fiscal quarter, we closed on two condominium units at
Katz continued, "Our balance sheet remains strong and the business continues to generate robust cash flow. We ended the quarter 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-Q for the third quarter ended
Mountain Segment
- Total lift revenue increased $84.9 million, or 25.3%, compared to the same period in the prior year, to $419.6 million, primarily due to incremental revenue from Whistler Blackcomb. Excluding Whistler Blackcomb, total lift revenue increased 5.6% compared to the same period in the prior year.
- Ski school revenue increased $17.4 million, or 23.5%, compared to the same period in the prior year, primarily as a result of incremental Whistler Blackcomb revenue. Excluding Whistler Blackcomb, ski school revenue increased 2.9% compared to the same period in the prior year.
- Dining revenue increased $14.6 million, or 28.7%, compared to the same period in the prior year, primarily due to incremental revenue from Whistler Blackcomb. Excluding Whistler Blackcomb, dining revenue increased 0.6%.
- Retail/rental revenue increased $22.7 million, or 28.6%, compared to the same period in the prior year, primarily due to incremental retail sales and rental revenue from Whistler Blackcomb. Excluding Whistler Blackcomb, retail/rental revenue increased 3.4%.
- Operating expense increased $58.4 million, or 20.7%, compared to the same period in the prior year, primarily due to the inclusion of operating expenses from Whistler Blackcomb and $2.3 million of transaction, transition and integration expenses associated with the Whistler Blackcomb and
Stowe acquisitions. - Mountain Reported EBITDA increased $90.2 million, or 31.0%, compared to the same period in the prior year. Excluding transaction, transition and integration expenses related to the
Whistler Blackcomb andStowe acquisitions of $2.3 million and Whistler Blackcomb operations, Mountain Reported EBITDA increased 7.9%. - Mountain Reported EBITDA includes $3.6 million of stock-based compensation expense for the three months ended April 30, 2017 compared to $3.3 million in the same period in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) decreased $4.4 million, or 6.3%, as compared to the same period in the prior year, primarily due to the
$3.5 million Half Moon termination fee received in the prior year, variable late season conditions inColorado during the current fiscal quarter and the sale of theInn at Keystone inNovember 2016 . - Occupancy decreased 3.9 percentage points and Average Daily Rate ("ADR") increased 8.5% at the Company's owned hotels and managed condominiums compared to the same period in the prior year.
- Lodging Reported EBITDA decreased $4.8 million, or 31.0%, compared to the same period in the prior year, primarily due to the
$3.5 million Half Moon termination fee received in the prior year, variable late season conditions inColorado during the current fiscal quarter and the sale of theInn at Keystone inNovember 2016 . - Lodging Reported EBITDA includes $0.8 million of stock-based compensation expense for both the three months ended April 30, 2017 and 2016.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased $144.0 million, or 22.3%, to $789.8 million compared to the same period in the prior year, primarily attributable to revenue from Whistler Blackcomb.
- Resort Reported EBITDA was $392.0 million, an increase of $85.4 million, or 27.9%, compared to the same period in the prior year. Excluding transaction, transition and integration costs and
Whistler Blackcomb operations in the third quarter of fiscal 2017 and$3.5 million of Lodging Reported EBITDA associated with the termination of the Company's management agreement with respect to theHalf Moon Resort inJamaica in the third quarter of fiscal 2016, Resort Reported EBITDA in the third fiscal quarter increased 7.0% compared to the same period in the prior year.
Real Estate Segment
- Real Estate segment net revenue increased $3.1 million as compared to the same period in the prior year.
- Net Real Estate Cash Flow was $2.8 million, an increase of $2.2 million from the same period in the prior year.
- Real Estate Reported EBITDA decreased by $3.6 million, to a loss of $4.9 million, compared to the same period in the prior year, including the
$4.3 million one-time charge related to the resolution of our financial contribution to the newTown of Vail public parking structure.
Total Performance
- Total net revenue increased $147.2 million, or 22.7%, to $794.6 million as compared to the same period in the prior year.
- Net income attributable to Vail Resorts, Inc. was $181.1 million, or $4.40 per diluted share compared to net income attributable to Vail Resorts, Inc. of $157.6 million, or $4.23 per diluted share, in the same period of the prior year. Included in net income for the third quarter of fiscal 2017, on a pre-tax basis, are charges for an increase in the Canyons contingent consideration of
$14.5 million , foreign currency losses of$9.1 million on the intercompany loan toWhistler Blackcomb and a future contribution toTown of Vail parking of$4.3 million .
Return of Capital
The Company declared a quarterly cash dividend of
On
Season Pass Sales
Commenting on the Company's season pass sales for the upcoming 2017/2018 North American ski season, Katz said, "We are very pleased with the results for our season pass sales to date. Pass sales through
Katz continued, "We look forward to being able to fully include
Regarding Epic Australia Pass sales, Katz commented, "Perisher's 2017 ski season kicked off one week earlier than scheduled on
Epic Discovery Update
Commenting on the launch of Epic Discovery at
Outlook
- Fiscal 2017 Resort Reported EBITDA is expected to be between $591 million and $600 million, which includes approximately
$10.0 million ofWhistler Blackcomb transaction and integration expenses, approximately$2.2 million ofStowe transaction and integration expenses, and$3.5 million of expectedStowe operating losses related to the period between closing and the end of the fiscal year. Excluding the expectedStowe operating losses andStowe transaction and integration expenses, we expect our Resort Reported EBITDA to be between$597 million and$606 million for fiscal 2017. Resort EBITDA Margin (defined as Resort Reported EBITDA divided by Resort net revenue) is expected to be approximately 31.4% in fiscal 2017, at the midpoint of our guidance range. - Fiscal 2017 Real Estate Reported EBITDA is now expected to be between negative
$2 million and $0 million, including the$4.3 million contribution to theTown of Vail parking garage. - Net income attributable to Vail Resorts, Inc. is expected to be between $183 million and $201 million in fiscal 2017.
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) |
$ |
564,000 |
$ |
571,000 |
|||||
Lodging Reported EBITDA (2) |
27,000 |
29,000 |
|||||||
Resort Reported EBITDA (3) |
591,000 |
600,000 |
|||||||
Real Estate Reported EBITDA |
(2,000) |
— |
|||||||
Total Reported EBITDA |
589,000 |
600,000 |
|||||||
Depreciation and amortization |
(193,000) |
(189,000) |
|||||||
Loss on disposal of fixed assets and other, net |
(6,000) |
(5,000) |
|||||||
Change in fair value of contingent consideration (4) |
(15,100) |
(15,100) |
|||||||
Investment income and other, net |
5,900 |
6,300 |
|||||||
Interest expense and other, net (5) |
(62,000) |
(58,000) |
|||||||
Income before provision for income taxes |
318,800 |
339,200 |
|||||||
Provision for income taxes |
(109,800) |
(116,200) |
|||||||
Net income |
$ |
209,000 |
$ |
223,000 |
|||||
Net income attributable to noncontrolling interests |
(26,000) |
(22,000) |
|||||||
Net income attributable to |
$ |
183,000 |
$ |
201,000 |
|||||
(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) Our guidance includes a |
|||||||||
(5) Our guidance includes a foreign currency loss of |
|||||||||
(6) Guidance estimates are predicated on an exchange rate 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
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, 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.
|
||||||||||||||||
Consolidated Condensed Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain |
$ |
721,160 |
$ |
572,805 |
$ |
1,486,026 |
$ |
1,206,610 |
||||||||
Lodging |
68,601 |
72,933 |
201,887 |
200,026 |
||||||||||||
Real estate |
4,870 |
1,734 |
10,181 |
14,766 |
||||||||||||
Total net revenue |
794,631 |
647,472 |
1,698,094 |
1,421,402 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain |
340,390 |
281,968 |
863,882 |
729,382 |
||||||||||||
Lodging |
57,897 |
57,422 |
181,660 |
176,170 |
||||||||||||
Real estate |
9,818 |
3,085 |
17,144 |
17,043 |
||||||||||||
Total segment operating expense |
408,105 |
342,475 |
1,062,686 |
922,595 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(50,029) |
(41,472) |
(140,236) |
(120,713) |
||||||||||||
Gain on sale of real property |
— |
19 |
6,466 |
1,810 |
||||||||||||
Change in fair value of contingent consideration |
(14,500) |
— |
(15,100) |
— |
||||||||||||
Loss on disposal of fixed assets and other, net |
(1,924) |
(164) |
(4,705) |
(3,149) |
||||||||||||
Income from operations |
320,073 |
263,380 |
481,833 |
376,755 |
||||||||||||
Mountain equity investment income (loss), net |
521 |
211 |
1,510 |
992 |
||||||||||||
Investment income and other, net |
210 |
150 |
5,881 |
509 |
||||||||||||
Interest expense and other, net |
(23,313) |
(10,400) |
(44,325) |
(31,905) |
||||||||||||
Income before provision for income taxes |
297,491 |
253,341 |
444,899 |
346,351 |
||||||||||||
Provision for income taxes |
(100,635) |
(95,804) |
(151,933) |
(131,613) |
||||||||||||
Net income |
196,856 |
157,537 |
292,966 |
214,738 |
||||||||||||
Net (income) loss attributable to noncontrolling interests |
(15,749) |
95 |
(25,267) |
289 |
||||||||||||
Net income attributable to |
$ |
181,107 |
$ |
157,632 |
$ |
267,699 |
$ |
215,027 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net income per share attributable to |
$ |
4.52 |
$ |
4.35 |
$ |
6.87 |
$ |
5.92 |
||||||||
Diluted net income per share attributable to |
$ |
4.40 |
$ |
4.23 |
$ |
6.68 |
$ |
5.76 |
||||||||
Cash dividends declared per share |
$ |
1.053 |
$ |
0.81 |
$ |
2.673 |
$ |
2.055 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,068 |
36,217 |
38,972 |
36,312 |
||||||||||||
Diluted |
41,181 |
37,268 |
40,069 |
37,328 |
||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
381,291 |
$ |
291,048 |
$ |
623,654 |
$ |
478,220 |
||||||||
Lodging Reported EBITDA |
10,704 |
15,511 |
20,227 |
23,856 |
||||||||||||
Resort Reported EBITDA |
391,995 |
306,559 |
643,881 |
502,076 |
||||||||||||
Real Estate Reported EBITDA |
(4,948) |
(1,332) |
(497) |
(467) |
||||||||||||
Total Reported EBITDA |
$ |
387,047 |
$ |
305,227 |
$ |
643,384 |
$ |
501,609 |
||||||||
Mountain stock-based compensation |
$ |
3,592 |
$ |
3,319 |
$ |
11,139 |
$ |
10,030 |
||||||||
Lodging stock-based compensation |
781 |
770 |
2,387 |
2,300 |
||||||||||||
Resort stock-based compensation |
4,373 |
4,089 |
13,526 |
12,330 |
||||||||||||
Real Estate stock-based compensation |
64 |
186 |
62 |
335 |
||||||||||||
Total stock-based compensation |
$ |
4,437 |
$ |
4,275 |
$ |
13,588 |
$ |
12,665 |
|
||||||||||||||||||||||
Mountain Segment Operating Results |
||||||||||||||||||||||
(In thousands, except Effective Ticket Price ("ETP")) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage Increase |
|||||||||||||||||||
2017 |
2016 |
(Decrease) |
2017 |
2016 |
(Decrease) |
|||||||||||||||||
|
||||||||||||||||||||||
Lift |
$ |
419,647 |
$ |
334,789 |
25.3 |
% |
$ |
799,324 |
$ |
642,627 |
24.4 |
% |
||||||||||
Ski school |
91,704 |
74,279 |
23.5 |
% |
173,674 |
139,703 |
24.3 |
% |
||||||||||||||
Dining |
65,618 |
51,000 |
28.7 |
% |
133,352 |
108,093 |
23.4 |
% |
||||||||||||||
Retail/rental |
102,104 |
79,384 |
28.6 |
% |
261,816 |
214,748 |
21.9 |
% |
||||||||||||||
Other |
42,087 |
33,353 |
26.2 |
% |
117,860 |
101,439 |
16.2 |
% |
||||||||||||||
|
721,160 |
572,805 |
25.9 |
% |
1,486,026 |
1,206,610 |
23.2 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
139,811 |
115,932 |
20.6 |
% |
334,024 |
283,353 |
17.9 |
% |
||||||||||||||
Retail cost of sales |
34,875 |
26,123 |
33.5 |
% |
98,263 |
80,864 |
21.5 |
% |
||||||||||||||
Resort related fees |
41,910 |
36,129 |
16.0 |
% |
78,976 |
66,473 |
18.8 |
% |
||||||||||||||
General and administrative |
53,988 |
47,416 |
13.9 |
% |
156,442 |
135,216 |
15.7 |
% |
||||||||||||||
Other |
69,806 |
56,368 |
23.8 |
% |
196,177 |
163,476 |
20.0 |
% |
||||||||||||||
|
340,390 |
281,968 |
20.7 |
% |
863,882 |
729,382 |
18.4 |
% |
||||||||||||||
Mountain equity investment income, net |
521 |
211 |
146.9 |
% |
1,510 |
992 |
52.2 |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
381,291 |
$ |
291,048 |
31.0 |
% |
$ |
623,654 |
$ |
478,220 |
30.4 |
% |
||||||||||
Total skier visits |
5,907 |
4,689 |
26.0 |
% |
11,635 |
9,705 |
19.9 |
% |
||||||||||||||
ETP |
$ |
71.04 |
$ |
71.40 |
(0.5) |
% |
$ |
68.70 |
$ |
66.22 |
3.7 |
% |
|
||||||||||||||||||||||
Lodging Operating Results |
||||||||||||||||||||||
(In thousands, except Average Daily Rate ("ADR") and Revenue per |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage Increase |
|||||||||||||||||||
2017 |
2016 |
(Decrease) |
2017 |
2016 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
12,494 |
$ |
13,813 |
(9.5) |
% |
$ |
42,559 |
$ |
43,164 |
(1.4) |
% |
||||||||||
Managed condominium rooms |
23,907 |
23,110 |
3.4 |
% |
55,417 |
52,420 |
5.7 |
% |
||||||||||||||
Dining |
9,324 |
10,167 |
(8.3) |
% |
33,384 |
34,049 |
(2.0) |
% |
||||||||||||||
Transportation |
8,611 |
8,827 |
(2.4) |
% |
19,428 |
19,440 |
(0.1) |
% |
||||||||||||||
Golf |
— |
— |
— |
% |
8,921 |
8,722 |
2.3 |
% |
||||||||||||||
Other |
10,820 |
13,634 |
(20.6) |
% |
31,806 |
33,009 |
(3.6) |
% |
||||||||||||||
65,156 |
69,551 |
(6.3) |
% |
191,515 |
190,804 |
0.4 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,445 |
3,382 |
1.9 |
% |
10,372 |
9,222 |
12.5 |
% |
||||||||||||||
Total Lodging net revenue |
68,601 |
72,933 |
(5.9) |
% |
201,887 |
200,026 |
0.9 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
27,204 |
26,808 |
1.5 |
% |
84,515 |
82,529 |
2.4 |
% |
||||||||||||||
General and administrative |
9,848 |
9,657 |
2.0 |
% |
29,360 |
27,036 |
8.6 |
% |
||||||||||||||
Other |
17,400 |
17,575 |
(1.0) |
% |
57,413 |
57,383 |
0.1 |
% |
||||||||||||||
54,452 |
54,040 |
0.8 |
% |
171,288 |
166,948 |
2.6 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,445 |
3,382 |
1.9 |
% |
10,372 |
9,222 |
12.5 |
% |
||||||||||||||
Total Lodging operating expense |
57,897 |
57,422 |
0.8 |
% |
181,660 |
176,170 |
3.1 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
10,704 |
$ |
15,511 |
(31.0) |
% |
$ |
20,227 |
$ |
23,856 |
(15.2) |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
294.75 |
$ |
263.40 |
11.9 |
% |
$ |
254.29 |
$ |
232.50 |
9.4 |
% |
||||||||||
RevPAR |
$ |
200.94 |
$ |
188.86 |
6.4 |
% |
$ |
168.45 |
$ |
156.09 |
7.9 |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
428.83 |
$ |
407.96 |
5.1 |
% |
$ |
382.35 |
$ |
353.54 |
8.1 |
% |
||||||||||
RevPAR |
$ |
183.08 |
$ |
185.19 |
(1.1) |
% |
$ |
134.38 |
$ |
128.79 |
4.3 |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
389.94 |
$ |
359.55 |
8.5 |
% |
$ |
332.33 |
$ |
303.40 |
9.5 |
% |
||||||||||
RevPAR |
$ |
186.72 |
$ |
186.10 |
0.3 |
% |
$ |
143.03 |
$ |
136.37 |
4.9 |
% |
Key Balance Sheet Data |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
As of |
||||||||
2017 |
2016 |
|||||||
Real estate held for sale and investment |
$ |
108,217 |
$ |
116,874 |
||||
|
1,576,740 |
965,663 |
||||||
Long-term debt |
1,168,210 |
613,704 |
||||||
Long-term debt due within one year |
38,386 |
13,349 |
||||||
Total debt |
1,206,596 |
627,053 |
||||||
Less: cash and cash equivalents |
195,818 |
68,565 |
||||||
Net debt |
$ |
1,010,778 |
$ |
558,488 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of Reported EBITDA to net income attributable to
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Mountain Reported EBITDA |
$ |
381,291 |
$ |
291,048 |
$ |
623,654 |
$ |
478,220 |
||||||||
Lodging Reported EBITDA |
10,704 |
15,511 |
20,227 |
23,856 |
||||||||||||
Resort Reported EBITDA* |
391,995 |
306,559 |
643,881 |
502,076 |
||||||||||||
Real Estate Reported EBITDA |
(4,948) |
(1,332) |
(497) |
(467) |
||||||||||||
Total Reported EBITDA |
387,047 |
305,227 |
643,384 |
501,609 |
||||||||||||
Depreciation and amortization |
(50,029) |
(41,472) |
(140,236) |
(120,713) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(1,924) |
(164) |
(4,705) |
(3,149) |
||||||||||||
Change in fair value of contingent consideration |
(14,500) |
— |
(15,100) |
— |
||||||||||||
Investment income and other, net |
210 |
150 |
5,881 |
509 |
||||||||||||
Interest expense and other, net |
(23,313) |
(10,400) |
(44,325) |
(31,905) |
||||||||||||
Income before provision for income taxes |
297,491 |
253,341 |
444,899 |
346,351 |
||||||||||||
Provision for income taxes |
(100,635) |
(95,804) |
(151,933) |
(131,613) |
||||||||||||
Net income |
196,856 |
157,537 |
292,966 |
214,738 |
||||||||||||
Net (income) loss attributable to noncontrolling interests |
(15,749) |
95 |
(25,267) |
289 |
||||||||||||
Net income attributable to |
$ |
181,107 |
$ |
157,632 |
$ |
267,699 |
$ |
215,027 |
||||||||
* 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* |
$ |
789,761 |
$ |
645,738 |
||||
Resort Reported EBITDA* |
$ |
391,995 |
$ |
306,559 |
||||
Resort EBITDA margin |
49.6 |
% |
47.5 |
% |
||||
* 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 |
$ |
569,849 |
||
Lodging Reported EBITDA |
24,540 |
|||
Resort Reported EBITDA* |
594,389 |
|||
Real Estate Reported EBITDA |
2,754 |
|||
Total Reported EBITDA |
597,143 |
|||
Depreciation and amortization |
(181,011) |
|||
Loss on disposal of fixed assets and other, net |
(6,974) |
|||
Change in fair value of contingent consideration |
(19,300) |
|||
Investment income and other, net |
6,095 |
|||
Interest expense and other, net |
(54,786) |
|||
Income before provision for income taxes |
341,167 |
|||
Provision for income taxes |
(113,485) |
|||
Net income |
227,682 |
|||
Net income attributable to noncontrolling interests |
(25,256) |
|||
Net income attributable to |
$ |
202,426 |
||
* 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 |
||||
Long-term debt |
$ |
1,168,210 |
||
Long-term debt due within one year |
38,386 |
|||
Total debt |
1,206,596 |
|||
Less: cash and cash equivalents |
195,818 |
|||
Net debt |
$ |
1,010,778 |
||
Net debt to Total Reported EBITDA |
1.7 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and nine months ended
(In thousands) (Unaudited) Three Months Ended |
(In thousands) (Unaudited) Nine Months Ended |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
(4,948) |
$ |
(1,332) |
$ |
(497) |
$ |
(467) |
||||||||
|
3,814 |
1,064 |
8,017 |
10,508 |
||||||||||||
|
65 |
185 |
62 |
334 |
||||||||||||
One-time charge for Real Estate contingency |
4,300 |
— |
4,300 |
— |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
(416) |
650 |
1,404 |
2,362 |
||||||||||||
Net Real Estate Cash Flow |
$ |
2,815 |
$ |
567 |
$ |
13,286 |
$ |
12,737 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2017 guidance.
(In thousands) (Unaudited) Fiscal 2017 Guidance (2) |
||||
Resort net revenue (1) |
$ |
1,896,000 |
||
Resort Reported EBITDA (1) |
$ |
595,500 |
||
Resort EBITDA margin |
31.4 |
% |
||
(1) Resort represents the sum of Mountain and Lodging |
||||
(2) Represents the mid-point range of Guidance |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2017-third-quarter-results-and-early-season-pass-sales-results-300470896.html
SOURCE
News Provided by Acquire Media