Vail Resorts Reports Fiscal 2018 Fourth Quarter and Full Year Results and Provides Fiscal 2019 Outlook
Highlights
- Net income attributable to
Vail Resorts, Inc. was$379.9 million for fiscal 2018, an increase of 80.4% compared to fiscal 2017, which was positively impacted by tax benefits as described in the operating results highlights below. - Resort Reported EBITDA was
$616.6 million for fiscal 2018, an increase of 3.9% compared to fiscal 2017. Fiscal 2018 Resort Reported EBITDA includes$10.2 million of acquisition and integration related expenses and$2.6 million of additional payroll taxes related to the CEO's exercise of Stock Appreciation Rights ("SARs"). - Season pass sales through
September 23, 2018 for the upcoming 2018/2019 North American ski season increased approximately 25% in units and 15% in sales dollars as compared to the period in the prior year throughSeptember 24, 2017 , including all military pass products in both periods. Pass sales excludeStevens Pass and Triple Peaks pass sales in both periods and are adjusted to eliminate the impact of foreign currency by applying current period exchange rates to the prior period for Whistler Blackcomb pass sales. - The Company issued its fiscal 2019 guidance range and expects Resort Reported EBITDA to be between
$718 million and $750 million , including approximately$11 million of acquisition and integration related expenses for the previously announced acquisitions ofStevens Pass , Triple Peaks andStowe .
Commenting on the Company's fiscal 2018 results,
Katz added, "With a strong base of high-end consumers, we are continuing to leverage our growing network of resorts and sophisticated marketing and yield strategies to drive guest spending across our Mountain segment. For fiscal 2018, total Mountain net revenue increased 6.9% to approximately
Regarding Lodging, Katz said, "Fiscal 2018 Lodging results were impacted by the less favorable conditions in
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
- Fiscal 2018 results reflect a full year of Whistler Blackcomb operations, as compared to fiscal 2017 results which include Whistler Blackcomb operations from the date of acquisition,
October 17, 2016 , throughJuly 31, 2017 . - Total skier visits for fiscal 2018 increased to approximately 12.3 million, an increase of 2.5% compared to the prior fiscal year, which includes incremental skier visits from
Stowe . - Total lift revenue increased
$62.0 million , or 7.6%, compared to the prior fiscal year, primarily due to an increase in pass revenue and incremental revenue fromStowe . - Ski school revenue increased
$12.2 million , or 6.8%, primarily as a result of increased revenue at Whistler Blackcomb andPark City , as well as incremental revenue fromStowe . - Dining revenue increased
$10.8 million , or 7.2%, primarily as a result of incremental revenue fromStowe and increased revenue from Whistler Blackcomb, partially offset by lower revenue at our western U.S. resorts. - Retail/rental revenue increased
$3.0 million , or 1.0%, of which rental revenue increased$2.9 million , or 3.2%, and retail revenue was relatively flat. Both rental and retail revenue were positively impacted by an increase in revenue at Whistler Blackcomb and incremental revenue fromStowe , partially offset by decreased revenue at stores proximate to our western U.S. resorts and other city stores. - Operating expense for Fiscal 2018 increased
$85.5 million , or 8.2%, which was primarily attributable to the inclusion ofStowe operations and incremental operating expenses from Whistler Blackcomb as a result of reflecting a full year of operations for fiscal 2018. - Mountain Reported EBITDA increased
$25.3 million , or 4.5%, which includes $15.7 million of stock-based compensation expense and$10.2 million of acquisition and integration related expenses for fiscal 2018, compared to$15.0 million and$10.8 million for fiscal 2017, respectively.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) increased
$6.5 million , or 2.4%. - Occupancy increased 1.3 percentage points and Average Daily Rate ("ADR") decreased 0.6% at the Company's owned hotels and managed condominiums compared to the prior fiscal year.
- Lodging Reported EBITDA for Fiscal 2018 decreased
$2.1 million , or 7.7% compared to fiscal 2017, which included a one-time benefit for association fees with respect to a lodging property atPark City in the prior year. - Lodging Reported EBITDA includes
$3.2 million of stock-based compensation expense for both fiscal 2018 and fiscal 2017.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue was
$2,007.6 million for fiscal 2018, an increase of$117.3 million , or 6.2%, compared to fiscal 2017, primarily attributable to growth at Whistler Blackcomb, strong North American pass sales growth for the 2017/2018 North American ski season and the incremental operations ofStowe . - Resort Reported EBITDA was $616.6 million for fiscal 2018, an increase of $23.2 million, or 3.9%, compared to fiscal 2017. Results included
$10.2 million of acquisition and integration related expenses compared to$10.8 million of acquisition and integration related expenses in the prior fiscal year. Additionally, fiscal 2018 results included$2.6 million of additional payroll taxes related to the CEO's exercise of SARs.
Real Estate Segment
- Real Estate segment net revenue decreased
$12.9 million , or 76.4%, as compared to the prior fiscal year, primarily due to the Company selling out of condominium units as ofJuly 31, 2017 . - Real Estate segment operating expense for fiscal 2018 includes the recognition of a
$5.5 million benefit of non-cash income in the current period related to a legal settlement in fiscal 2015 for which cash proceeds were received and established as a liability for estimated future remediation costs of a construction development. All known items have been remediated, and, based on continued monitoring, the Company has concluded that the need for further remediation is remote. Additionally, Real Estate segment operating expense for the prior year included the$4.3 million one-time charge related to the resolution of our financial contribution to the newTown of Vail public parking structure, which was paid during fiscal 2018. - Net Real Estate Cash Flow for fiscal 2018 was
$0.1 million , which includes the$4.3 million contribution to theTown of Vail parking structure noted above, a decrease of$18.3 million compared to the prior fiscal year. - Real Estate Reported EBITDA was
$1.0 million , an increase of$1.4 million as compared to the prior year.
Total Performance
- Total net revenue increased $104.3 million, or 5.5%, to $2,011.6 million.
- Net income attributable to Vail Resorts, Inc. was $379.9 million, or $9.13 per diluted share, compared to
$210.6 million , or $5.22 per diluted share, in the prior fiscal year. Net income attributable toVail Resorts, Inc. for fiscal 2018 included a tax benefit of approximately$71.1 million (or$1.71 earnings per diluted share) related to employee exercises of equity awards (primarily related to the CEO's exercise of SARs) which, beginningAugust 1, 2017 , is recorded in net income as a result of the adoption of revised accounting guidance related to employee stock compensation. Additionally, included in net income attributable toVail Resorts, Inc. for fiscal 2018 was a one-time, provisional net tax benefit related to U.S. tax reform legislation, estimated to be approximately$61.0 million , or$1.47 per diluted share, which was recognized as a discrete item and recorded within benefit (provision) for income taxes during fiscal 2018. The above-mentioned accounting impacts related to U.S. tax reform legislation ("U.S. Tax Reform") are provisional, based on currently available information and technical guidance on the interpretation of the new law.
Return of Capital
The Company declared a quarterly cash dividend of
Acquisitions
On
On
Commenting on season pass sales, Katz said, "We are very pleased with our season pass sales to date. Through
Katz continued, "We experienced strong growth in our season pass sales across nearly all products and geographies, including continued strong growth in destination markets, which drove over half of the unit growth. We also saw very strong growth in the local Whistler Blackcomb market and continued growth in the
Katz concluded, "Our
Guidance
Commenting on guidance for fiscal 2019, Katz said, "Net income attributable to
All of these estimates are predicated on the assumption of normal weather conditions throughout the ski season and an exchange rate of
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2019 Guidance |
|||||||
(In thousands) |
|||||||
For the Year Ending |
|||||||
July 31, 2019 (6) |
|||||||
Low End |
High End |
||||||
Mountain Reported EBITDA (1) |
$ |
685,000 |
$ |
715,000 |
|||
Lodging Reported EBITDA (2) |
30,000 |
38,000 |
|||||
Resort Reported EBITDA (3) |
718,000 |
750,000 |
|||||
Real Estate Reported EBITDA |
(3,000) |
3,000 |
|||||
Total Reported EBITDA |
715,000 |
753,000 |
|||||
Depreciation and amortization |
(217,000) |
(209,000) |
|||||
Interest expense, net |
(82,000) |
(76,000) |
|||||
Other (4) |
(10,000) |
(7,000) |
|||||
Income before provision for income taxes |
406,000 |
461,000 |
|||||
Provision for income taxes (5) |
(90,000) |
(102,000) |
|||||
Net income |
316,000 |
359,000 |
|||||
Net income attributable to noncontrolling interests |
(28,000) |
(24,000) |
|||||
Net income attributable to Vail Resorts, Inc. |
$ |
288,000 |
$ |
335,000 |
|||
(1) Mountain Reported EBITDA includes approximately $11 million of acquisition and integration related expenses specific to Triple Peaks, Stevens Pass and Stowe. Mountain Reported EBITDA also includes approximately $16 million of stock-based compensation. |
||||||||
(2) Lodging Reported EBITDA includes approximately $3 million of stock-based compensation. |
||||||||
(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 certain known changes in the fair value of the contingent consideration based solely on the passage of time and resulting impact on present value. Guidance excludes any change based upon, among other things, financial projections including long-term growth rates for Park City, which such change may be material. Separately, the intercompany loan associated with the Whistler Blackcomb transaction requires foreign currency remeasurement to Canadian dollars, the functional currency of Whistler Blackcomb. Our guidance excludes any forward looking change related to foreign currency gains or losses on the intercompany loans, which such change may be material. |
||||||||
(5) The fiscal 2019 provision for income taxes may be impacted by excess tax benefits primarily resulting from vesting and exercises of equity awards. Our fiscal 2019 estimated provision for income taxes does not include the impact, if any, of unknown future exercises of employee equity awards, which could have a material impact given that a significant portion of our awards are in-the-money. |
||||||||
(6) Guidance estimates are predicated on an exchange rate of $0.77 between the Canadian Dollar and U.S. Dollar, related to the operations of Whistler Blackcomb in Canada and an exchange rate of $0.72 between the Australian Dollar and U.S. Dollar, related to the operations of Perisher in Australia. |
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 2019 performance, including our expected 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 Segment and 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.
Vail Resorts, Inc. |
||||||||||||||||
Consolidated Condensed Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain and Lodging services and other |
$ |
146,557 |
$ |
138,818 |
$ |
1,584,310 |
$ |
1,477,654 |
||||||||
Mountain and Lodging retail and dining |
65,002 |
63,569 |
423,255 |
412,646 |
||||||||||||
Resort net revenue |
211,559 |
202,387 |
2,007,565 |
1,890,300 |
||||||||||||
Real Estate |
78 |
6,737 |
3,988 |
16,918 |
||||||||||||
Total net revenue |
211,637 |
209,124 |
2,011,553 |
1,907,218 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain and Lodging operating expense |
186,027 |
173,817 |
966,566 |
891,135 |
||||||||||||
Mountain and Lodging retail and dining cost of products sold |
26,900 |
28,402 |
174,105 |
170,824 |
||||||||||||
General and administrative |
57,026 |
50,997 |
251,806 |
236,799 |
||||||||||||
Resort operating expense |
269,953 |
253,216 |
1,392,477 |
1,298,758 |
||||||||||||
Real Estate, net |
1,245 |
6,939 |
3,546 |
24,083 |
||||||||||||
Total segment operating expense |
271,198 |
260,155 |
1,396,023 |
1,322,841 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(50,330) |
(48,921) |
(204,462) |
(189,157) |
||||||||||||
Gain on sale of real property |
— |
300 |
515 |
6,766 |
||||||||||||
Change in estimated fair value of contingent consideration |
(600) |
(1,200) |
1,854 |
(16,300) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(2,495) |
(1,725) |
(4,620) |
(6,430) |
||||||||||||
(Loss) income from operations |
(112,986) |
(102,577) |
408,817 |
379,256 |
||||||||||||
Mountain equity investment income, net |
429 |
373 |
1,523 |
1,883 |
||||||||||||
Investment income and other, net |
428 |
233 |
1,944 |
6,114 |
||||||||||||
Foreign currency (loss) gain on intercompany loans |
(2,455) |
19,184 |
(8,966) |
15,285 |
||||||||||||
Interest expense, net |
(16,431) |
(13,663) |
(63,226) |
(54,089) |
||||||||||||
(Loss) income before benefit (provision) for income taxes |
(131,015) |
(96,450) |
340,092 |
348,449 |
||||||||||||
Benefit (provision) for income taxes |
43,224 |
35,202 |
61,138 |
(116,731) |
||||||||||||
Net (loss) income |
(87,791) |
(61,248) |
401,230 |
231,718 |
||||||||||||
Net loss (income) attributable to noncontrolling interests |
4,131 |
4,102 |
(21,332) |
(21,165) |
||||||||||||
Net (loss) income attributable to Vail Resorts, Inc. |
$ |
(83,660) |
$ |
(57,146) |
$ |
379,898 |
$ |
210,553 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net (loss) income per share attributable to Vail Resorts, Inc. |
$ |
(2.07) |
$ |
(1.43) |
$ |
9.40 |
$ |
5.36 |
||||||||
Diluted net (loss) income per share attributable to Vail Resorts, Inc. |
$ |
(2.07) |
$ |
(1.43) |
$ |
9.13 |
$ |
5.22 |
||||||||
Cash dividends declared per share |
$ |
1.47 |
$ |
1.053 |
$ |
5.046 |
$ |
3.726 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,466 |
40,079 |
40,397 |
39,251 |
||||||||||||
Diluted |
40,466 |
40,079 |
41,618 |
40,366 |
||||||||||||
Vail Resorts, Inc. |
||||||||||||||||
Consolidated Condensed Statements of Operations - Other Data |
||||||||||||||||
(In thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
(64,473) |
$ |
(57,316) |
$ |
591,605 |
$ |
566,338 |
||||||||
Lodging Reported EBITDA |
6,508 |
6,860 |
25,006 |
27,087 |
||||||||||||
Resort Reported EBITDA |
(57,965) |
(50,456) |
616,611 |
593,425 |
||||||||||||
Real Estate Reported EBITDA |
(1,167) |
98 |
957 |
(399) |
||||||||||||
Total Reported EBITDA |
$ |
(59,132) |
$ |
(50,358) |
$ |
617,568 |
$ |
593,026 |
||||||||
Mountain stock-based compensation |
$ |
4,103 |
$ |
3,830 |
$ |
15,716 |
$ |
14,969 |
||||||||
Lodging stock-based compensation |
832 |
828 |
3,215 |
3,215 |
||||||||||||
Resort stock-based compensation |
4,935 |
4,658 |
18,931 |
18,184 |
||||||||||||
Real Estate stock-based compensation |
49 |
69 |
109 |
131 |
||||||||||||
Total stock-based compensation |
$ |
4,984 |
$ |
4,727 |
$ |
19,040 |
$ |
18,315 |
Vail Resorts, Inc. |
||||||||||||||||||||||
Mountain Segment Operating Results |
||||||||||||||||||||||
(In thousands, except ETP) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage |
|||||||||||||||||||
2018 |
2017 |
(Decrease) |
2018 |
2017 |
(Decrease) |
|||||||||||||||||
Net Mountain revenue: |
||||||||||||||||||||||
Lift |
$ |
20,190 |
$ |
19,017 |
6.2 |
% |
$ |
880,293 |
$ |
818,341 |
7.6 |
% |
||||||||||
Ski school |
4,143 |
4,074 |
1.7 |
% |
189,910 |
177,748 |
6.8 |
% |
||||||||||||||
Dining |
18,512 |
17,235 |
7.4 |
% |
161,402 |
150,587 |
7.2 |
% |
||||||||||||||
Retail/rental |
31,451 |
31,612 |
(0.5) |
% |
296,466 |
293,428 |
1.0 |
% |
||||||||||||||
Other |
57,075 |
53,822 |
6.0 |
% |
194,851 |
171,682 |
13.5 |
% |
||||||||||||||
Total Mountain net revenue |
131,371 |
125,760 |
4.5 |
% |
1,722,922 |
1,611,786 |
6.9 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
78,273 |
68,996 |
13.4 |
% |
443,891 |
403,020 |
10.1 |
% |
||||||||||||||
Retail cost of sales |
12,773 |
14,639 |
(12.7) |
% |
111,198 |
112,902 |
(1.5) |
% |
||||||||||||||
Resort related fees |
3,707 |
4,527 |
(18.1) |
% |
87,111 |
83,503 |
4.3 |
% |
||||||||||||||
General and administrative |
48,684 |
43,140 |
12.9 |
% |
214,090 |
199,582 |
7.3 |
% |
||||||||||||||
Other |
52,836 |
52,147 |
1.3 |
% |
276,550 |
248,324 |
11.4 |
% |
||||||||||||||
Total Mountain operating expense |
196,273 |
183,449 |
7.0 |
% |
1,132,840 |
1,047,331 |
8.2 |
% |
||||||||||||||
Mountain equity investment income, net |
429 |
373 |
15.0 |
% |
1,523 |
1,883 |
(19.1) |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
(64,473) |
$ |
(57,316) |
12.5 |
% |
$ |
591,605 |
$ |
566,338 |
4.5 |
% |
||||||||||
Total skier visits |
431 |
412 |
4.6 |
% |
12,345 |
12,047 |
2.5 |
% |
||||||||||||||
ETP |
$ |
46.84 |
$ |
46.16 |
1.5 |
% |
$ |
71.31 |
$ |
67.93 |
5.0 |
% |
Vail Resorts, Inc. |
||||||||||||||||||||||
Lodging Operating Results |
||||||||||||||||||||||
(In thousands, except ADR and RevPAR) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage |
|||||||||||||||||||
2018 |
2017 |
(Decrease) |
2018 |
2017 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
21,746 |
$ |
21,380 |
1.7 |
% |
$ |
65,252 |
$ |
63,939 |
2.1 |
% |
||||||||||
Managed condominium rooms |
12,065 |
10,277 |
17.4 |
% |
70,198 |
65,694 |
6.9 |
% |
||||||||||||||
Dining |
16,145 |
15,065 |
7.2 |
% |
48,554 |
48,449 |
0.2 |
% |
||||||||||||||
Transportation |
2,934 |
2,745 |
6.9 |
% |
21,111 |
22,173 |
(4.8) |
% |
||||||||||||||
Golf |
9,207 |
8,916 |
3.3 |
% |
18,110 |
17,837 |
1.5 |
% |
||||||||||||||
Other |
14,951 |
14,432 |
3.6 |
% |
47,577 |
46,238 |
2.9 |
% |
||||||||||||||
77,048 |
72,815 |
5.8 |
% |
270,802 |
264,330 |
2.4 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,140 |
3,812 |
(17.6) |
% |
13,841 |
14,184 |
(2.4) |
% |
||||||||||||||
Total Lodging net revenue |
80,188 |
76,627 |
4.6 |
% |
284,643 |
278,514 |
2.2 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
34,767 |
32,668 |
6.4 |
% |
121,733 |
117,183 |
3.9 |
% |
||||||||||||||
General and administrative |
8,342 |
7,857 |
6.2 |
% |
37,716 |
37,217 |
1.3 |
% |
||||||||||||||
Other |
27,431 |
25,430 |
7.9 |
% |
86,347 |
82,843 |
4.2 |
% |
||||||||||||||
70,540 |
65,955 |
7.0 |
% |
245,796 |
237,243 |
3.6 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,140 |
3,812 |
(17.6) |
% |
13,841 |
14,184 |
(2.4) |
% |
||||||||||||||
Total Lodging operating expense |
73,680 |
69,767 |
5.6 |
% |
259,637 |
251,427 |
3.3 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
6,508 |
$ |
6,860 |
(5.1) |
% |
$ |
25,006 |
$ |
27,087 |
(7.7) |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
237.12 |
$ |
228.05 |
4.0 |
% |
$ |
250.50 |
$ |
245.31 |
2.1 |
% |
||||||||||
RevPAR |
$ |
168.44 |
$ |
167.48 |
0.6 |
% |
$ |
173.34 |
$ |
168.14 |
3.1 |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
211.44 |
$ |
208.24 |
1.5 |
% |
$ |
336.29 |
$ |
347.64 |
(3.3) |
% |
||||||||||
RevPAR |
$ |
60.67 |
$ |
52.13 |
16.4 |
% |
$ |
116.26 |
$ |
113.08 |
2.8 |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
225.02 |
$ |
219.58 |
2.5 |
% |
$ |
300.90 |
$ |
302.80 |
(0.6) |
% |
||||||||||
RevPAR |
$ |
94.28 |
$ |
88.27 |
6.8 |
% |
$ |
131.08 |
$ |
127.95 |
2.4 |
% |
Key Balance Sheet Data |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
As of July 31, |
||||||||
2018 |
2017 |
|||||||
Real estate held for sale and investment |
$ |
99,385 |
$ |
103,405 |
||||
Total Vail Resorts, Inc. stockholders' equity |
$ |
1,589,434 |
$ |
1,571,156 |
||||
Long-term debt, net |
$ |
1,234,277 |
$ |
1,234,024 |
||||
Long-term debt due within one year |
38,455 |
38,397 |
||||||
Total debt |
1,272,732 |
1,272,421 |
||||||
Less: cash and cash equivalents |
178,145 |
117,389 |
||||||
Net debt |
$ |
1,094,587 |
$ |
1,155,032 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures |
||||||||||||||||
Presented below is a reconciliation of Reported EBITDA to net income attributable to Vail Resorts, Inc. for the three and twelve months ended July 31, 2018 and 2017. |
||||||||||||||||
(In thousands) |
(In thousands) |
|||||||||||||||
Three Months Ended July 31, |
Twelve Months Ended July 31, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Mountain Reported EBITDA |
$ |
(64,473) |
$ |
(57,316) |
$ |
591,605 |
$ |
566,338 |
||||||||
Lodging Reported EBITDA |
6,508 |
6,860 |
25,006 |
27,087 |
||||||||||||
Resort Reported EBITDA* |
(57,965) |
(50,456) |
616,611 |
593,425 |
||||||||||||
Real Estate Reported EBITDA |
(1,167) |
98 |
957 |
(399) |
||||||||||||
Total Reported EBITDA |
(59,132) |
(50,358) |
617,568 |
593,026 |
||||||||||||
Depreciation and amortization |
(50,330) |
(48,921) |
(204,462) |
(189,157) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(2,495) |
(1,725) |
(4,620) |
(6,430) |
||||||||||||
Change in estimated fair value of contingent consideration |
(600) |
(1,200) |
1,854 |
(16,300) |
||||||||||||
Investment income and other, net |
428 |
233 |
1,944 |
6,114 |
||||||||||||
Foreign currency (loss) gain on intercompany loans |
(2,455) |
19,184 |
(8,966) |
15,285 |
||||||||||||
Interest expense, net |
(16,431) |
(13,663) |
(63,226) |
(54,089) |
||||||||||||
(Loss) income before benefit (provision) for income taxes |
(131,015) |
(96,450) |
340,092 |
348,449 |
||||||||||||
Benefit (provision) for income taxes |
43,224 |
35,202 |
61,138 |
(116,731) |
||||||||||||
Net (loss) income |
(87,791) |
(61,248) |
401,230 |
231,718 |
||||||||||||
Net loss (income) attributable to noncontrolling interests |
4,131 |
4,102 |
(21,332) |
(21,165) |
||||||||||||
Net (loss) income attributable to Vail Resorts, Inc. |
$ |
(83,660) |
$ |
(57,146) |
$ |
379,898 |
$ |
210,553 |
||||||||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Net Debt to long-term debt, net and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended July 31, 2018. |
In thousands) |
|||
Long-term debt, net |
$ |
1,234,277 |
|
Long-term debt due within one year |
38,455 |
||
Total debt |
1,272,732 |
||
Less: cash and cash equivalents |
178,145 |
||
Net debt |
$ |
1,094,587 |
|
Net debt to Total Reported EBITDA |
1.8 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and twelve months ended July 31, 2018 and 2017. |
(In thousands) |
(In thousands) (Unaudited) Twelve Months Ended July 31, |
||||||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||||||
Real Estate Reported EBITDA |
$ |
(1,167) |
$ |
98 |
$ |
957 |
$ |
(399) |
|||||||
Non-cash Real Estate cost of sales |
(49) |
5,080 |
3,701 |
13,097 |
|||||||||||
Non-cash Real Estate stock-based compensation |
49 |
69 |
109 |
131 |
|||||||||||
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 |
(100) |
(82) |
(342) |
1,322 |
|||||||||||
Net Real Estate Cash Flow |
$ |
(1,267) |
$ |
5,165 |
$ |
125 |
$ |
18,451 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2019 guidance and fiscal 2018 results. |
(In thousands) (Unaudited) Fiscal 2019 Guidance (2) |
(In thousands) July 31, 2018 |
|||||
Resort net revenue (1) |
$ |
2,330,000 |
$ |
2,007,565 |
||
Resort Reported EBITDA (1) |
$ |
734,000 |
$ |
616,611 |
||
Resort EBITDA margin |
31.5 |
% |
30.7 |
% |
||
(1) Resort represents the sum of Mountain and Lodging |
||||||
(2) Represents the mid-point range of Guidance |
||||||
View original content to download multimedia:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2018-fourth-quarter-and-full-year-results-and-provides-fiscal-2019-outlook-300720800.html
SOURCE
Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com; or Media: Carol Fabrizio, (720) 524-5025, cfabrizio@vailresorts.com