Vail Resorts Reports Fiscal 2018 Second Quarter Results, Increases Quarterly Dividend by 40% and Provides Updated Fiscal 2018 Guidance
Highlights
- Net income attributable to
Vail Resorts, Inc. was$235.7 million for the second fiscal quarter of 2018, an increase of 58.0% compared to net income of$149.2 million for the second fiscal quarter of 2017. Fiscal 2018 second quarter net income included a one-time, net tax benefit of approximately$64.6 million (or approximately$1.55 per diluted share) related to the recently enacted U.S. Tax Cuts and Jobs Act (the "Tax Act"). - Resort Reported EBITDA was
$308.9 million for the second fiscal quarter of 2018, which includes the operations ofStowe and$1.4 million of acquisition and integration related expenses, compared to Resort Reported EBITDA of$305.2 million in the same period in the prior year, which included$2.1 million of acquisition and integration related expenses. - The Company updated its fiscal 2018 guidance range and is now expecting Resort Reported EBITDA to be between
$607 million and $627 million . - The Company's Board of Directors approved a 40% increase in the quarterly cash dividend to
$1.47 per share from$1.053 per share beginning with the dividend payable onApril 11, 2018 to stockholders of record as ofMarch 27, 2018 .
Commenting on the Company's fiscal 2018 second quarter results,
"Through
Regarding the Company's Lodging segment, Katz said, "Our lodging results for the second fiscal quarter were also impacted by the adverse conditions at our
Regarding the Company's outlook, Katz said, "While conditions did not improve as quickly as we would have liked, conditions are now excellent in
Regarding capital allocation, Katz said, "Given the performance of our business despite the difficult conditions this year, we are increasingly confident in the strong cash flow generation and stability of our business model. We will continue to be disciplined stewards of our capital and are committed to strategic, high-return capital projects, continuous investment in our people and returning capital to our shareholders through our quarterly dividend and share repurchase programs. We are pleased to announce that the Board of Directors has approved a 40% increase to our quarterly dividend and declared a quarterly cash dividend on
Regarding capital expenditures, Katz said, "The Company expects to invest approximately
"At Park City, we will continue our transformational investments with a focus on enhancing the family, food and service experience for our guests from around the world. In the Canyons area of
"At Heavenly, we plan to replace the Galaxy two-person chairlift with a three-person chairlift to increase capacity and allow us to re-open 400 acres of high quality intermediate terrain. At Perisher, we plan to upgrade the Leichhardt T-bar to a four-person chairlift and a significant upgrade to snowmaking, enabling better beginner access and a reduction of crowding and wait times, as well as the addition of new terrain. At Vail, we will begin a multi-year investment plan in the resort's snowmaking system to open more terrain earlier in the season. The capital plan also includes approximately
"We also plan to continue to invest in enhanced enterprise-wide technology improvements that support our increased scale, improve the guest experience and continue to build our data-based marketing efforts. In particular, we are investing in a complete overhaul of our resort point of sale transactional system that will reduce transaction times and improve the guest experience. We are also continuing to invest in our data driven marketing technology by significantly enhancing our automation capabilities to more efficiently reach our guests through multiple digital channels and will be investing in other innovative service oriented technology projects."
"We plan to invest approximately
"The Company plans to invest approximately
Impacts of Tax Legislation
The recently enacted Tax Act is expected to significantly reduce the Company's effective tax rate and cash tax payments. The Company anticipates that it will primarily benefit from the reduction in the U.S. statutory tax rate and the accelerated deductibility of capital expenditures. The Company expects that calendar 2018 cash tax savings will be approximately
Commenting on the Company's anticipated tax savings, Katz said, "The U.S. tax reform legislation is expected to significantly increase our free cash flow which we plan to use to reinvest in wages for our employees, in capital for our resorts and by increasing our return of capital to shareholders."
2018/2019
This year marks the 10th anniversary of the
Telluride is an iconic destination resort that will expand the offering to
To mark the 10th anniversary of the
Operating Results
A more complete discussion of our operating results can be found within the Management's Discussion and Analysis of Financial Condition and Results of Operations section of the Company's Form 10-Q for the second fiscal quarter ended
Mountain Segment
- Total lift revenue increased
$23.7 million , or 6.6%, compared to the same period in the prior year, to$381.9 million for the three months endedJanuary 31, 2018 , primarily due to strong North American pass sales growth for the 2017/2018 North American ski season and incremental operations ofStowe , partially offset by decreases in non-pass revenue at our western U.S. resorts as a result of lower non-pass skier visitation. - Ski school revenue increased
$2.0 million , or 2.6%, for the three months endedJanuary 31, 2018 compared to the same period in the prior year, primarily as a result of an increase in revenue at Whistler Blackcomb and incremental revenue fromStowe , partially offset by decreases in revenue at our western U.S. resorts. - Dining revenue decreased
$0.5 million , or 0.8%, for the three months endedJanuary 31, 2018 , compared to the three months endedJanuary 31, 2017 , primarily as a result of delays in the opening of certain on-mountain dining venues and lower skier visitation at our western U.S. resorts, which were impacted by challenging ski season conditions, partially offset by incremental revenue fromStowe and an increase in revenue at Whistler Blackcomb. - Retail/rental revenue decreased
$7.8 million , or 6.3%, for the three months endedJanuary 31, 2018 compared to the same period in the prior year, primarily due to lower sales volumes at stores proximate to our western U.S. resorts, our other stores inColorado and our stores in theSan Francisco Bay Area which were also adversely impacted by challenging weather and ski conditions. These decreases were partially offset by incremental revenue fromStowe . - Operating expense increased
$10.4 million , or 2.9%, for the three months endedJanuary 31, 2018 compared to the three months endedJanuary 31, 2017 , primarily due to the inclusion of incremental operating expenses fromStowe . - Mountain Reported EBITDA increased
$6.2 million , or 2.1%, for the fiscal quarter compared to the same period in the prior year. - Mountain Reported EBITDA includes
$4.0 million of stock-based compensation expense for the three months endedJanuary 31, 2018 compared to$3.7 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, 2018 decreased$2.1 million , or 3.4%, as compared to the same period in the prior year, primarily due to a decrease in ADR at ourColorado lodging properties and a reduction in operating results for Colorado Mountain Express ("CME") as a result of lower snowfall at ourColorado resorts. - For the three months ended
January 31, 2018 , ADR decreased 1.6% at the Company's owned hotels and managed condominiums compared to the same period in the prior year, partially offset by an increase in occupancy of 0.3 percentage points. - Lodging Reported EBITDA for the three months ended
January 31, 2018 decreased$2.5 million , or 40.8%, compared to the same period in the prior year. - Lodging Reported EBITDA includes
$0.8 million of stock-based compensation expense for the both the three months endedJanuary 31, 2018 and 2017.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$14.5 million , or 2.0%, to$734.4 million for the three months endedJanuary 31, 2018 as compared to the same period in the prior year, primarily due to strong North American pass sales growth for the 2017/2018 North American ski season and incremental operations ofStowe , partially offset by decreases in non-pass and ancillary revenue at our western U.S. resorts as a result of lower snowfall. - Resort Reported EBITDA was
$308.9 million for the three months endedJanuary 31, 2018 , an increase of$3.7 million , or 1.2%, compared to the same period in the prior year.
Total Performance
- Total net revenue increased
$9.4 million , or 1.3%, to$734.6 million for the three months endedJanuary 31, 2018 as compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$235.7 million , or$5.67 per diluted share, for the second quarter of fiscal 2018 compared to net income attributable toVail Resorts, Inc. of$149.2 million , or$3.63 per diluted share, in the second fiscal quarter of the prior year. Included in net income attributable toVail Resorts, Inc. for the three months endedJanuary 31, 2018 was a one-time, provisional net tax benefit related to U.S. tax reform legislation, estimated to be approximately$64.6 million , or$1.55 per diluted share, which was recognized as a discrete item and recorded within (provision) benefit from income taxes on our Consolidated Condensed Statement of Operations during the three months endedJanuary 31, 2018 . The above-mentioned accounting impacts related to U.S. tax reform legislation are provisional, based on currently available information and technical guidance on the interpretation of the new law.
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 North American mountain resorts, including an allocated portion of season pass revenue for each applicable period, was up 1.6% compared to the prior year season-to-date period.
- Season-to-date ski school revenue was down 0.6% and dining revenue was down 4.2% compared to the prior year season-to-date period at the Company's North American mountain resorts. Additionally, retail/rental revenue for resort store locations was down 7.4% compared to the prior year season-to-date period.
- Season-to-date total skier visits for the Company's North American mountain resorts were down 4.9% compared to the prior year season to-date period.
Return of Capital
The Company declared a quarterly cash dividend of
Updated Outlook
- Net income attributable to
Vail Resorts, Inc. is expected to be between$357 million and $391 million in fiscal 2018. - Resort Reported EBITDA is expected to be between
$607 million and $627 million for fiscal 2018, which is predicated on current Canadian and Australian foreign exchange rates. The updated outlook for fiscal year 2018 is based on conditions and terrain availability remaining relatively consistent with their current status through the remainder of the ski season. - Resort EBITDA Margin expected to be approximately 30.9% in fiscal 2018, at the midpoint of our guidance range.
- Fiscal 2018 Real Estate Reported EBITDA is expected to be between negative
$8 million and negative$2 million . - The fiscal 2018 effective tax rate is expected to be a benefit of approximately 12%, inclusive of one-time benefits recorded in the first and second fiscal quarters.
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2018 Guidance |
||||||||
(In thousands) |
||||||||
For the Year Ending |
||||||||
July 31, 2018 (6) |
||||||||
Low End |
High End |
|||||||
Mountain Reported EBITDA (1) |
$ |
581,000 |
$ |
601,000 |
||||
Lodging Reported EBITDA (2) |
24,000 |
28,000 |
||||||
Resort Reported EBITDA (3) |
607,000 |
627,000 |
||||||
Real Estate Reported EBITDA |
(8,000) |
(2,000) |
||||||
Total Reported EBITDA |
599,000 |
625,000 |
||||||
Depreciation and amortization |
(208,000) |
(202,000) |
||||||
Interest expense, net |
(62,000) |
(59,000) |
||||||
Other (4) |
2,600 |
5,600 |
||||||
Income before benefit from income taxes |
331,600 |
369,600 |
||||||
Benefit from income taxes (5) |
47,400 |
39,400 |
||||||
Net income |
379,000 |
409,000 |
||||||
Net income attributable to noncontrolling interests |
(22,000) |
(18,000) |
||||||
Net income attributable to Vail Resorts, Inc. |
$ |
357,000 |
$ |
391,000 |
(1) Mountain Reported EBITDA 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 the year-to-date foreign currency actuals through January 31, 2018 related to the remeasurement of the intercompany loan to Whistler Blackcomb 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. Additionally, our guidance includes certain known changes in the fair value of 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. |
(5) The fiscal 2018 benefit from income taxes is impacted by several discrete items. Through the second quarter of fiscal 2018, as a result of the adoption of revised accounting guidance on employee stock compensation, the Company recorded $53.1 million of excess tax benefits primarily resulting from vesting and exercises of equity awards. During the second quarter of fiscal 2018, as a result of the Tax Act, the Company recorded a one-time provisional net tax benefit of approximately $64.6 million related to the remeasurement of deferred tax liabilities and transition tax. Additionally, estimated benefit from income taxes for the remainder of fiscal 2018 is benefiting from a reduction in the U.S. statutory tax rate from 35% to 21%. Our fiscal 2018 estimated benefit from income taxes does not include the impact, if any, of 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 $0.78 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 2018 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 Non-GAAP Financial Measures
When reporting financial results, we use the terms Resort Reported EBITDA, Total Reported EBITDA, Resort EBITDA Margin, Net Debt, Net Real Estate Cash Flow and Free 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. The Company defines Free Cash Flow as net cash provided by operating activities less capital expenditures. 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 January 31, |
Six Months Ended January 31, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain and Lodging services and other |
$ |
594,372 |
$ |
570,640 |
$ |
737,720 |
$ |
685,326 |
||||||||
Mountain and Lodging retail and dining |
140,069 |
149,343 |
216,935 |
212,826 |
||||||||||||
Resort net revenue |
734,441 |
719,983 |
954,655 |
898,152 |
||||||||||||
Real Estate |
134 |
5,215 |
770 |
5,311 |
||||||||||||
Total net revenue |
734,575 |
725,198 |
955,425 |
903,463 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain and Lodging operating expense |
297,503 |
282,895 |
478,779 |
435,540 |
||||||||||||
Mountain and Lodging retail and dining cost of products sold |
57,237 |
60,809 |
92,916 |
89,749 |
||||||||||||
General and administrative |
70,736 |
71,218 |
128,599 |
121,966 |
||||||||||||
Resort operating expense |
425,476 |
414,922 |
700,294 |
647,255 |
||||||||||||
Real Estate |
1,207 |
5,841 |
2,898 |
7,326 |
||||||||||||
Total segment operating expense |
426,683 |
420,763 |
703,192 |
654,581 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(51,404) |
(49,626) |
(100,028) |
(90,207) |
||||||||||||
Gain on sale of real property |
515 |
— |
515 |
6,466 |
||||||||||||
Change in estimated fair value of contingent consideration |
— |
(300) |
— |
(600) |
||||||||||||
Gain (loss) on disposal of fixed assets and other, net |
538 |
(2,231) |
1,105 |
(2,781) |
||||||||||||
Income from operations |
257,541 |
252,278 |
153,825 |
161,760 |
||||||||||||
Mountain equity investment (loss) income, net |
(35) |
157 |
487 |
989 |
||||||||||||
Investment income and other, net |
397 |
1,148 |
780 |
5,671 |
||||||||||||
Foreign currency gain on intercompany loans |
10,337 |
5,166 |
2,991 |
5,166 |
||||||||||||
Interest expense, net |
(15,973) |
(14,214) |
(31,147) |
(26,178) |
||||||||||||
Income before (provision) benefit from income taxes |
252,267 |
244,535 |
126,936 |
147,408 |
||||||||||||
(Provision) benefit from income taxes |
(3,594) |
(84,807) |
89,810 |
(51,298) |
||||||||||||
Net income |
248,673 |
159,728 |
216,746 |
96,110 |
||||||||||||
Net income attributable to noncontrolling interests |
(12,982) |
(10,549) |
(9,440) |
(9,518) |
||||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
235,691 |
$ |
149,179 |
$ |
207,306 |
$ |
86,592 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net income per share attributable to Vail Resorts, Inc. |
$ |
5.82 |
$ |
3.72 |
$ |
5.14 |
$ |
2.25 |
||||||||
Diluted net income per share attributable to Vail Resorts, Inc. |
$ |
5.67 |
$ |
3.63 |
$ |
4.97 |
$ |
2.19 |
||||||||
Cash dividends declared per share |
$ |
1.053 |
$ |
0.81 |
$ |
2.106 |
$ |
1.62 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,475 |
40,050 |
40,343 |
38,442 |
||||||||||||
Diluted |
41,594 |
41,107 |
41,689 |
39,529 |
(1)The Consolidated Condensed Statements of Operations for the three and six months ended January 31, 2017 have been revised to separately disclose revenues and costs from retail and dining operations, as well as general and administrative costs. Retail and dining revenues were previously included within Mountain and Lodging revenues, and the related costs were previously included in Mountain and Lodging operating costs. Management considers the change in presentation of our Consolidated Condensed Statement of Operations to be immaterial. There is no change to previously reported total net revenue, operating expense, income from operations, net income attributable to Vail Resorts, Inc., per share amounts or segment results. |
Vail Resorts, Inc. Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
||||||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
305,262 |
$ |
299,017 |
$ |
246,825 |
$ |
242,363 |
||||||||
Lodging Reported EBITDA |
3,668 |
6,201 |
8,023 |
9,523 |
||||||||||||
Resort Reported EBITDA |
308,930 |
305,218 |
254,848 |
251,886 |
||||||||||||
Real Estate Reported EBITDA |
(558) |
(626) |
(1,613) |
4,451 |
||||||||||||
Total Reported EBITDA |
$ |
308,372 |
$ |
304,592 |
$ |
253,235 |
$ |
256,337 |
||||||||
Mountain stock-based compensation |
$ |
4,024 |
$ |
3,691 |
$ |
7,786 |
$ |
7,547 |
||||||||
Lodging stock-based compensation |
819 |
817 |
1,610 |
1,606 |
||||||||||||
Resort stock-based compensation |
4,843 |
4,508 |
9,396 |
9,153 |
||||||||||||
Real Estate stock-based compensation |
48 |
66 |
16 |
(2) |
||||||||||||
Total stock-based compensation |
$ |
4,891 |
$ |
4,574 |
$ |
9,412 |
$ |
9,151 |
Vail Resorts, Inc. Mountain Segment Operating Results (In thousands, except Effective Ticket Price ("ETP")) (Unaudited) |
||||||||||||||||||||||
Three Months Ended January 31, |
Percentage Increase |
Six Months Ended January 31, |
Percentage |
|||||||||||||||||||
2018 |
2017 |
(Decrease) |
2018 |
2017 |
(Decrease) |
|||||||||||||||||
Net Mountain revenue: |
||||||||||||||||||||||
Lift |
$ |
381,912 |
$ |
358,251 |
6.6 |
% |
$ |
407,380 |
$ |
379,677 |
7.3 |
% |
||||||||||
Ski school |
80,116 |
78,119 |
2.6 |
% |
84,554 |
81,970 |
3.2 |
% |
||||||||||||||
Dining |
53,910 |
54,366 |
(0.8) |
% |
72,212 |
67,734 |
6.6 |
% |
||||||||||||||
Retail/rental |
115,446 |
123,233 |
(6.3) |
% |
160,853 |
159,712 |
0.7 |
% |
||||||||||||||
Other |
39,518 |
40,130 |
(1.5) |
% |
94,028 |
75,773 |
24.1 |
% |
||||||||||||||
Total Mountain net revenue |
670,902 |
654,099 |
2.6 |
% |
819,027 |
764,866 |
7.1 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
144,240 |
136,531 |
5.6 |
% |
217,896 |
194,213 |
12.2 |
% |
||||||||||||||
Retail cost of sales |
40,540 |
44,984 |
(9.9) |
% |
63,481 |
63,388 |
0.1 |
% |
||||||||||||||
Resort related fees |
34,257 |
34,722 |
(1.3) |
% |
37,383 |
37,066 |
0.9 |
% |
||||||||||||||
General and administrative |
59,609 |
60,470 |
(1.4) |
% |
108,933 |
102,454 |
6.3 |
% |
||||||||||||||
Other |
86,959 |
78,532 |
10.7 |
% |
144,996 |
126,371 |
14.7 |
% |
||||||||||||||
Total Mountain operating expense |
365,605 |
355,239 |
2.9 |
% |
572,689 |
523,492 |
9.4 |
% |
||||||||||||||
Mountain equity investment (loss) income, net |
(35) |
157 |
(122.3) |
% |
487 |
989 |
(50.8) |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
305,262 |
$ |
299,017 |
2.1 |
% |
$ |
246,825 |
$ |
242,363 |
1.8 |
% |
||||||||||
Total skier visits |
5,133 |
5,299 |
(3.1) |
% |
5,631 |
5,728 |
(1.7) |
% |
||||||||||||||
ETP |
$ |
74.40 |
$ |
67.61 |
10.0 |
% |
$ |
72.35 |
$ |
66.28 |
9.2 |
% |
Vail Resorts, Inc. Lodging Operating Results (In thousands, except Average Daily Rate ("ADR") and Revenue per Available Room ("RevPAR")) (Unaudited) |
||||||||||||||||||||||
Three Months Ended January 31, |
Percentage Increase |
Six Months Ended January 31, |
Percentage |
|||||||||||||||||||
2018 |
2017 |
(Decrease) |
2018 |
2017 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
11,353 |
$ |
12,002 |
(5.4) |
% |
$ |
30,988 |
$ |
30,065 |
3.1 |
% |
||||||||||
Managed condominium rooms |
23,358 |
22,989 |
1.6 |
% |
33,529 |
31,510 |
6.4 |
% |
||||||||||||||
Dining |
7,869 |
8,723 |
(9.8) |
% |
23,749 |
24,060 |
(1.3) |
% |
||||||||||||||
Transportation |
7,460 |
8,344 |
(10.6) |
% |
10,013 |
10,817 |
(7.4) |
% |
||||||||||||||
Golf |
— |
— |
— |
% |
8,767 |
8,729 |
0.4 |
% |
||||||||||||||
Other |
9,914 |
9,976 |
(0.6) |
% |
21,688 |
21,178 |
2.4 |
% |
||||||||||||||
59,954 |
62,034 |
(3.4) |
% |
128,734 |
126,359 |
1.9 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,585 |
3,850 |
(6.9) |
% |
6,894 |
6,927 |
(0.5) |
% |
||||||||||||||
Total Lodging net revenue |
63,539 |
65,884 |
(3.6) |
% |
135,628 |
133,286 |
1.8 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
27,556 |
27,434 |
0.4 |
% |
59,648 |
57,311 |
4.1 |
% |
||||||||||||||
General and administrative |
11,127 |
10,748 |
3.5 |
% |
19,666 |
19,512 |
0.8 |
% |
||||||||||||||
Other |
17,603 |
17,651 |
(0.3) |
% |
41,397 |
40,013 |
3.5 |
% |
||||||||||||||
56,286 |
55,833 |
0.8 |
% |
120,711 |
116,836 |
3.3 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,585 |
3,850 |
(6.9) |
% |
6,894 |
6,927 |
(0.5) |
% |
||||||||||||||
Total Lodging operating expense |
59,871 |
59,683 |
0.3 |
% |
127,605 |
123,763 |
3.1 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
3,668 |
$ |
6,201 |
(40.8) |
% |
$ |
8,023 |
$ |
9,523 |
(15.8) |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
278.82 |
$ |
289.03 |
(3.5) |
% |
$ |
245.08 |
$ |
240.20 |
2.0 |
% |
||||||||||
RevPAR |
$ |
175.04 |
$ |
181.82 |
(3.7) |
% |
$ |
167.54 |
$ |
157.56 |
6.3 |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
435.15 |
$ |
442.05 |
(1.6) |
% |
$ |
331.95 |
$ |
350.56 |
(5.3) |
% |
||||||||||
RevPAR |
$ |
166.77 |
$ |
167.14 |
(0.2) |
% |
$ |
110.45 |
$ |
109.92 |
0.5 |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
389.35 |
$ |
395.58 |
(1.6) |
% |
$ |
295.74 |
$ |
301.52 |
(1.9) |
% |
||||||||||
RevPAR |
$ |
168.43 |
$ |
170.19 |
(1.0) |
% |
$ |
125.18 |
$ |
123.10 |
1.7 |
% |
Key Balance Sheet Data (In thousands) (Unaudited) |
|||||||
As of January 31, |
|||||||
2018 |
2017 |
||||||
Real estate held for sale and investment |
$ |
103,212 |
$ |
112,633 |
|||
Total Vail Resorts, Inc. stockholders' equity |
$ |
1,645,328 |
$ |
1,477,903 |
|||
Long-term debt, net |
$ |
1,182,349 |
$ |
1,216,721 |
|||
Long-term debt due within one year |
38,433 |
38,379 |
|||||
Total debt |
1,220,782 |
1,255,100 |
|||||
Less: cash and cash equivalents |
235,460 |
140,909 |
|||||
Net debt |
$ |
985,322 |
$ |
1,114,191 |
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) |
(In thousands) |
|||||||||||||||
Three Months Ended January 31, |
Six Months Ended January 31, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Mountain Reported EBITDA |
$ |
305,262 |
$ |
299,017 |
$ |
246,825 |
$ |
242,363 |
||||||||
Lodging Reported EBITDA |
3,668 |
6,201 |
8,023 |
9,523 |
||||||||||||
Resort Reported EBITDA* |
308,930 |
305,218 |
254,848 |
251,886 |
||||||||||||
Real Estate Reported EBITDA |
(558) |
(626) |
(1,613) |
4,451 |
||||||||||||
Total Reported EBITDA |
308,372 |
304,592 |
253,235 |
256,337 |
||||||||||||
Depreciation and amortization |
(51,404) |
(49,626) |
(100,028) |
(90,207 |
||||||||||||
Gain (loss) on disposal of fixed assets and other, net |
538 |
(2,231) |
1,105 |
(2,781) |
||||||||||||
Change in estimated fair value of contingent consideration |
— |
(300) |
— |
(600 |
||||||||||||
Investment income and other, net |
397 |
1,148 |
780 |
5,671 |
||||||||||||
Foreign currency gain on intercompany loans |
10,337 |
5,166 |
2,991 |
5,166 |
||||||||||||
Interest expense, net |
(15,973) |
(14,214) |
(31,147) |
(26,178) |
||||||||||||
Income before (provision) benefit from income taxes |
252,267 |
244,535 |
126,936 |
147,408 |
||||||||||||
(Provision) benefit from income taxes |
(3,594) |
(84,807) |
89,810 |
(51,298) |
||||||||||||
Net income |
248,673 |
159,728 |
216,746 |
96,110 |
||||||||||||
Net income attributable to noncontrolling interests |
(12,982) |
(10,549) |
(9,440) |
(9,518) |
||||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
235,691 |
$ |
149,179 |
$ |
207,306 |
$ |
86,592 |
* Resort represents the sum of Mountain and Lodging |
Presented below is a reconciliation of Total Reported EBITDA to net income attributable to
(In thousands) |
|||||
Twelve Months Ended January 31, |
|||||
2018 |
|||||
Mountain Reported EBITDA |
$ |
570,800 |
|||
Lodging Reported EBITDA |
25,587 |
||||
Resort Reported EBITDA* |
596,387 |
||||
Real Estate Reported EBITDA |
(6,463) |
||||
Total Reported EBITDA |
589,924 |
||||
Depreciation and amortization |
(198,978) |
||||
Loss on disposal of fixed assets and other, net |
(2,544) |
||||
Change in estimated fair value of contingent consideration |
(15,700) |
||||
Investment income, net |
1,223 |
||||
Foreign currency gain on intercompany loans |
13,109 |
||||
Interest expense, net |
(59,057) |
||||
Income before benefit from income taxes |
327,977 |
||||
Benefit from income taxes |
24,377 |
||||
Net income |
352,354 |
||||
Net income attributable to noncontrolling interests |
(21,087) |
||||
Net income attributable to Vail Resorts, Inc. |
$ |
331,267 |
* 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
In thousands) |
|||
Long-term debt, net |
$ |
1,182,349 |
|
Long-term debt due within one year |
38,433 |
||
Total debt |
1,220,782 |
||
Less: cash and cash equivalents |
235,460 |
||
Net debt |
$ |
985,322 |
|
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 six months ended
(In thousands) |
(In thousands) (Unaudited) Six Months Ended January 31, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
(558) |
$ |
(626) |
$ |
(1,613) |
$ |
4,451 |
||||||||
Non-cash Real Estate cost of sales |
— |
4,203 |
479 |
4,203 |
||||||||||||
Non-cash Real Estate stock-based compensation |
48 |
65 |
16 |
(3) |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
(131) |
239 |
(241) |
1,820 |
||||||||||||
Net Real Estate Cash Flow |
$ |
(641) |
$ |
3,881 |
$ |
(1,359) |
$ |
10,471 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2018 guidance.
(In thousands) (Unaudited) Fiscal 2018 Guidance (2) |
||||
Resort net revenue (1) |
$ |
2,000,000 |
||
Resort Reported EBITDA (1) |
$ |
617,000 |
||
Resort EBITDA margin |
30.9 |
% |
(1) Resort represents the sum of Mountain and Lodging |
(2) Represents the mid-point range of Guidance |
View original content with multimedia:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2018-second-quarter-results-increases-quarterly-dividend-by-40-and-provides-updated-fiscal-2018-guidance-300610562.html
SOURCE
Investor Relations: Michael Barkin, (303) 404-1800, InvestorRelations@vailresorts.com; Media: Kelly Ladyga, (303) 404-1862, kladyga@vailresorts.com