Vail Resorts Reports Fiscal 2018 Third Quarter Results and Early Season Pass Sales Results
Highlights
- Net income attributable to
Vail Resorts, Inc. was$256.3 million for the third quarter of fiscal 2018, an increase of 41.5% compared to net income of$181.1 million for the third fiscal quarter of 2017, which includes the reduction in our provision for income taxes resulting from U.S. Tax Reform. - Resort Reported EBITDA was
$419.7 million for the third fiscal quarter of 2018, which includes the operations ofStowe (acquired inJune 2017 ),$2.8 million of Triple Peaks andStevens Pass acquisition related expenses and$0.7 million of Whistler Blackcomb andStowe integration related expenses, compared to Resort Reported EBITDA of$392.0 million in the same period in the prior year, which included$2.3 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
$612 million and $622 million , including an estimated$7.0 million of acquisition and integration related expenses specific to Triple Peaks andStevens Pass and an estimated$3.2 million of integration related expenses specific to Whistler Blackcomb andStowe . - Season pass sales for the 2018/2019 North American ski season, excluding military pass products, increased approximately 12% in units and approximately 19% in sales dollars through
May 29, 2018 , compared with the prior year period endedMay 30, 2017 , 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 also had significant sales of its Military Epic pass products. - On
June 4, 2018 , the Company announced that it had entered into an agreement to acquireTriple Peaks, LLC , the parent company ofOkemo Mountain Resort ,Mount Sunapee Resort , andCrested Butte Mountain Resort , and separately entered into an agreement to acquireStevens Pass Resort .
Commenting on the Company's fiscal 2018 third quarter results,
"Mountain revenue increased 7.1% for the third fiscal quarter compared to the same period in the prior year, with lift revenue growing 7.9%, primarily as a result of strong season pass sales for the 2017/2018 North American ski season and the inclusion of
Katz continued, "With our winter season behind us, we are pleased that our year-to-date results delivered growth over the prior year despite the very challenging conditions in the first half of the season. We believe this highlights the continued success of our season pass and guest-focused marketing efforts, the importance of geographic diversification in our resort network and the outstanding experience we provide at our resorts. We also continue to benefit from our improved ability to target and personalize our marketing messages to guests, resulting from the significant investments we have made in data capture and data-driven marketing capabilities over the past several years."
Regarding Lodging, Katz said, "Our lodging results for the third fiscal quarter were relatively flat as compared to the prior year period, with Lodging revenue (excluding payroll cost reimbursements) declining 0.2%." Katz continued, "Resort Reported EBITDA was
Regarding Real Estate, Katz said, "During the third fiscal quarter, we closed on the sale of a development land parcel for
Regarding the Company's outlook, Katz said, "Given our performance to date this year, we expect that our fiscal 2018 Resort Reported EBITDA will finish the year between
Katz continued, "Our balance sheet remains strong and the business continues to generate robust cash flow. We ended the quarter with
Acquisitions
As previously announced on
Subsequent to the closing of the two transactions,
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 third fiscal quarter ended
Mountain Segment
- Total lift revenue increased
$33.1 million , or 7.9%, to$452.7 million , primarily due to strong North American pass sales growth for the 2017/2018 North American ski season and incremental operations ofStowe . - Ski school revenue increased
$9.5 million , or 10.4%, and dining revenue increased$5.1 million , or 7.7%. These increases were the result of increased revenue at ourColorado resorts and at Whistler Blackcomb, as well as incremental revenue fromStowe . - Retail/rental revenue increased
$2.1 million , or 2.0%, primarily due to incremental revenue fromStowe and an increase in revenue at Whistler Blackcomb, partially offset by decreased revenue at stores proximate to our western U.S. resorts and other city stores. - Operating expense increased
$23.5 million , or 6.9%, which was primarily attributable to the inclusion of incremental operating expenses fromStowe . - Mountain Reported EBITDA increased
$28.0 million , or 7.3%. - Mountain Reported EBITDA includes
$3.8 million of stock-based compensation expense compared to$3.6 million in the same period in the prior year. Additionally, we recorded$3.5 million of acquisition and integration related expenses compared to$2.3 million of acquisition and integration related expenses in the same period in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) decreased
$0.1 million , or 0.2%. - Occupancy increased 0.4 percentage points and Average Daily Rate ("ADR") was flat at the Company's owned hotels and managed condominiums.
- Lodging Reported EBITDA decreased
$0.2 million , or 2.1%. - Lodging Reported EBITDA includes
$0.8 million of stock-based compensation expense for the both the three months endedApril 30, 2018 and 2017.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$51.6 million , or 6.5%, to$841.4 million primarily due to strong North American pass sales growth for the 2017/2018 North American ski season and the incremental operations ofStowe . - Resort Reported EBITDA was
$419.7 million , an increase of$27.7 million , or 7.1%. Results included$3.5 million of acquisition and integration related expenses compared to$2.3 million of acquisition and integration related expenses in the same period in the prior year.
Real Estate Segment
- Real Estate segment net revenue decreased
$1.7 million , or 35.5%. Real Estate segment operating expense for the three months endedApril 30, 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. - Net Real Estate Cash Flow of
$2.8 million , which includes a$4.3 million contribution to the newTown of Vail public parking structure that was paid during the three months endedApril 30, 2018 , was flat to the same period in the prior year. - Real Estate Reported EBITDA increased
$8.7 million , or 175.5%.
Total Performance
- Total net revenue increased
$49.9 million , or 6.3%, to$844.5 million . - Net income attributable to
Vail Resorts, Inc. was$256.3 million , or$6.17 per diluted share, for the third quarter of fiscal 2018 compared to net income attributable toVail Resorts, Inc. of$181.1 million , or$4.40 per diluted share, in the third fiscal quarter of the prior year.
Return of Capital
The Company declared a quarterly cash dividend of
Commenting on the Company's season pass sales for the upcoming 2018/2019 North American ski season, Katz said, "We are very pleased with the results for our season pass sales to date. Excluding sales of our Military Epic pass products, pass sales through
Regarding Epic Australia Pass sales, Katz commented, "Perisher's 2018 ski season kicks off this weekend and we are very pleased with ongoing sales of the
North American
Commenting on North American summer business, Katz said, "With the ski season behind us we are very excited to welcome summer visitors to our resorts, including Whistler Blackcomb, which has a full calendar of incredible events and some of the best mountain biking on the planet. At
Updated Outlook
- Net income attributable to
Vail Resorts, Inc. is expected to be between$360 million and $381 million in fiscal 2018. - Resort Reported EBITDA is expected to be between
$612 million and $622 million for fiscal 2018, which is predicated on current Canadian and Australian foreign exchange rates and includes an estimated$7.0 million of acquisition and integration related expenses specific to Triple Peaks andStevens Pass and an estimated$3.2 million of integration related expenses specific to Whistler Blackcomb andStowe . The updated outlook for fiscal year 2018 does not include any estimate for the closing costs, including transfer taxes, or operating results of the Triple Peaks andStevens Pass acquisitions as the transactions remain subject to closing, which is expected to occur this summer. - Resort EBITDA Margin is expected to be approximately 30.7% in fiscal 2018, at the midpoint of our guidance range.
- Fiscal 2018 Real Estate Reported EBITDA is expected to be between
$0 and $2 million .
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) |
$ |
586,000 |
$ |
596,000 |
|||
Lodging Reported EBITDA (2) |
25,000 |
27,000 |
|||||
Resort Reported EBITDA (3) |
612,000 |
622,000 |
|||||
Real Estate Reported EBITDA |
— |
2,000 |
|||||
Total Reported EBITDA |
612,000 |
624,000 |
|||||
Depreciation and amortization |
(205,000) |
(201,000) |
|||||
Interest expense, net |
(64,000) |
(61,000) |
|||||
Other (4) |
(5,100) |
(3,600) |
|||||
Income before benefit from income taxes |
337,900 |
358,400 |
|||||
Benefit from income taxes (5) |
45,100 |
41,600 |
|||||
Net income |
383,000 |
400,000 |
|||||
Net income attributable to noncontrolling interests |
(23,000) |
(19,000) |
|||||
Net income attributable to Vail Resorts, Inc. |
$ |
360,000 |
$ |
381,000 |
|||
(1) Mountain Reported EBITDA includes an estimated $7.0 million of acquisition and integration related expenses specific to Triple Peaks and Stevens Pass and an estimated $3.2 million of integration related expenses specific to Whistler Blackcomb 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 the year-to-date foreign currency actuals through April 30, 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 the year-to-date actual change in the fair value of contingent consideration through April 30, 2018 and 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 third quarter of fiscal 2018, as a result of the adoption of revised accounting guidance on employee stock compensation, the Company recorded $54.5 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 $0.76 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, but not limited to, our expectations regarding our fiscal 2018 performance, including our expected Resort Reported EBITDA, 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 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. |
|||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||||||||
Net revenue: |
|||||||||||||||||
Mountain and Lodging services and other |
$ |
700,033 |
$ |
653,510 |
$ |
1,437,753 |
$ |
1,338,836 |
|||||||||
Mountain and Lodging retail and dining |
141,318 |
136,251 |
358,253 |
349,077 |
|||||||||||||
Resort net revenue |
841,351 |
789,761 |
1,796,006 |
1,687,913 |
|||||||||||||
Real Estate |
3,140 |
4,870 |
3,910 |
10,181 |
|||||||||||||
Total net revenue |
844,491 |
794,631 |
1,799,916 |
1,698,094 |
|||||||||||||
Segment operating expense: |
|||||||||||||||||
Mountain and Lodging operating expense |
301,760 |
281,778 |
780,539 |
717,318 |
|||||||||||||
Mountain and Lodging retail and dining cost of products sold |
54,289 |
52,673 |
147,205 |
142,422 |
|||||||||||||
General and administrative |
66,181 |
63,836 |
194,780 |
185,802 |
|||||||||||||
Resort operating expense |
422,230 |
398,287 |
1,122,524 |
1,045,542 |
|||||||||||||
Real Estate, net |
(597) |
9,818 |
2,301 |
17,144 |
|||||||||||||
Total segment operating expense |
421,633 |
408,105 |
1,124,825 |
1,062,686 |
|||||||||||||
Other operating (expense) income: |
|||||||||||||||||
Depreciation and amortization |
(54,104) |
(50,029) |
(154,132) |
(140,236) |
|||||||||||||
Gain on sale of real property |
— |
— |
515 |
6,466 |
|||||||||||||
Change in estimated fair value of contingent consideration |
2,454 |
(14,500) |
2,454 |
(15,100) |
|||||||||||||
Loss on disposal of fixed assets and other, net |
(3,230) |
(1,924) |
(2,125) |
(4,705) |
|||||||||||||
Income from operations |
367,978 |
320,073 |
521,803 |
481,833 |
|||||||||||||
Mountain equity investment income, net |
607 |
521 |
1,094 |
1,510 |
|||||||||||||
Investment income and other, net |
736 |
210 |
1,516 |
5,881 |
|||||||||||||
Foreign currency loss on intercompany loans |
(9,502) |
(9,065) |
(6,511) |
(3,899) |
|||||||||||||
Interest expense, net |
(15,648) |
(14,248) |
(46,795) |
(40,426) |
|||||||||||||
Income before (provision) benefit from income taxes |
344,171 |
297,491 |
471,107 |
444,899 |
|||||||||||||
(Provision) benefit from income taxes |
(71,896) |
(100,635) |
17,914 |
(151,933) |
|||||||||||||
Net income |
272,275 |
196,856 |
489,021 |
292,966 |
|||||||||||||
Net income attributable to noncontrolling interests |
(16,023) |
(15,749) |
(25,463) |
(25,267) |
|||||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
256,252 |
$ |
181,107 |
$ |
463,558 |
$ |
267,699 |
|||||||||
Per share amounts: |
|||||||||||||||||
Basic net income per share attributable to Vail Resorts, Inc. |
$ |
6.34 |
$ |
4.52 |
$ |
11.48 |
$ |
6.87 |
|||||||||
Diluted net income per share attributable to Vail Resorts, Inc. |
$ |
6.17 |
$ |
4.40 |
$ |
11.13 |
$ |
6.68 |
|||||||||
Cash dividends declared per share |
$ |
1.47 |
$ |
1.053 |
$ |
3.576 |
$ |
2.673 |
|||||||||
Weighted average shares outstanding: |
|||||||||||||||||
Basic |
40,438 |
40,068 |
40,374 |
38,972 |
|||||||||||||
Diluted |
41,545 |
41,181 |
41,641 |
40,069 |
(1)The Consolidated Condensed Statements of Operations for the three and nine months ended April 30, 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) |
||||||||||||||||||||||||
Three Months Ended April 30, |
Nine Months Ended April 30, |
|||||||||||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||||||||||
Other Data: |
||||||||||||||||||||||||
Mountain Reported EBITDA |
$ |
409,253 |
$ |
381,291 |
$ |
656,078 |
$ |
623,654 |
||||||||||||||||
Lodging Reported EBITDA |
10,475 |
10,704 |
18,498 |
20,227 |
||||||||||||||||||||
Resort Reported EBITDA |
419,728 |
391,995 |
674,576 |
643,881 |
||||||||||||||||||||
Real Estate Reported EBITDA |
3,737 |
(4,948) |
2,124 |
(497) |
||||||||||||||||||||
Total Reported EBITDA |
$ |
423,465 |
$ |
387,047 |
$ |
676,700 |
$ |
643,384 |
||||||||||||||||
Mountain stock-based compensation |
$ |
3,827 |
$ |
3,592 |
$ |
11,613 |
$ |
11,139 |
||||||||||||||||
Lodging stock-based compensation |
773 |
781 |
2,383 |
2,387 |
||||||||||||||||||||
Resort stock-based compensation |
4,600 |
4,373 |
13,996 |
13,526 |
||||||||||||||||||||
Real Estate stock-based compensation |
44 |
64 |
60 |
62 |
||||||||||||||||||||
Total stock-based compensation |
$ |
4,644 |
$ |
4,437 |
$ |
14,056 |
$ |
13,588 |
Vail Resorts, Inc. |
||||||||||||||||||||||
Three Months Ended April 30, |
Percentage Increase |
Nine Months Ended April 30, |
Percentage |
|||||||||||||||||||
2018 |
2017 |
(Decrease) |
2018 |
2017 |
(Decrease) |
|||||||||||||||||
Net Mountain revenue: |
||||||||||||||||||||||
Lift |
$ |
452,723 |
$ |
419,647 |
7.9 |
% |
$ |
860,103 |
$ |
799,324 |
7.6 |
% |
||||||||||
Ski school |
101,213 |
91,704 |
10.4 |
% |
185,767 |
173,674 |
7.0 |
% |
||||||||||||||
Dining |
70,678 |
65,618 |
7.7 |
% |
142,890 |
133,352 |
7.2 |
% |
||||||||||||||
Retail/rental |
104,162 |
102,104 |
2.0 |
% |
265,015 |
261,816 |
1.2 |
% |
||||||||||||||
Other |
43,748 |
42,087 |
3.9 |
% |
137,776 |
117,860 |
16.9 |
% |
||||||||||||||
Total Mountain net revenue |
772,524 |
721,160 |
7.1 |
% |
1,591,551 |
1,486,026 |
7.1 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
147,722 |
139,811 |
5.7 |
% |
365,618 |
334,024 |
9.5 |
% |
||||||||||||||
Retail cost of sales |
34,944 |
34,875 |
0.2 |
% |
98,425 |
98,263 |
0.2 |
% |
||||||||||||||
Resort related fees |
46,021 |
41,910 |
9.8 |
% |
83,404 |
78,976 |
5.6 |
% |
||||||||||||||
General and administrative |
56,473 |
53,988 |
4.6 |
% |
165,406 |
156,442 |
5.7 |
% |
||||||||||||||
Other |
78,718 |
69,806 |
12.8 |
% |
223,714 |
196,177 |
14.0 |
% |
||||||||||||||
Total Mountain operating expense |
363,878 |
340,390 |
6.9 |
% |
936,567 |
863,882 |
8.4 |
% |
||||||||||||||
Mountain equity investment income, net |
607 |
521 |
16.5 |
% |
1,094 |
1,510 |
(27.5) |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
409,253 |
$ |
381,291 |
7.3 |
% |
$ |
656,078 |
$ |
623,654 |
5.2 |
% |
||||||||||
Total skier visits |
6,283 |
5,907 |
6.4 |
% |
11,914 |
11,635 |
2.4 |
% |
||||||||||||||
ETP |
$ |
72.06 |
$ |
71.04 |
1.4 |
% |
$ |
72.19 |
$ |
68.70 |
5.1 |
% |
Vail Resorts, Inc. |
||||||||||||||||||||||
Three Months Ended April 30, |
Percentage Increase |
Nine Months Ended April 30, |
Percentage |
|||||||||||||||||||
2018 |
2017 |
(Decrease) |
2018 |
2017 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
12,518 |
$ |
12,494 |
0.2 |
% |
$ |
43,506 |
$ |
42,559 |
2.2 |
% |
||||||||||
Managed condominium rooms |
24,604 |
23,907 |
2.9 |
% |
58,133 |
55,417 |
4.9 |
% |
||||||||||||||
Dining |
8,660 |
9,324 |
(7.1) |
% |
32,409 |
33,384 |
(2.9) |
% |
||||||||||||||
Transportation |
8,164 |
8,611 |
(5.2) |
% |
18,177 |
19,428 |
(6.4) |
% |
||||||||||||||
Golf |
— |
— |
— |
% |
8,903 |
8,921 |
(0.2) |
% |
||||||||||||||
Other |
11,074 |
10,820 |
2.3 |
% |
32,626 |
31,806 |
2.6 |
% |
||||||||||||||
65,020 |
65,156 |
(0.2) |
% |
193,754 |
191,515 |
1.2 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,807 |
3,445 |
10.5 |
% |
10,701 |
10,372 |
3.2 |
% |
||||||||||||||
Total Lodging net revenue |
68,827 |
68,601 |
0.3 |
% |
204,455 |
201,887 |
1.3 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
27,318 |
27,204 |
0.4 |
% |
86,966 |
84,515 |
2.9 |
% |
||||||||||||||
General and administrative |
9,708 |
9,848 |
(1.4) |
% |
29,374 |
29,360 |
— |
% |
||||||||||||||
Other |
17,519 |
17,400 |
0.7 |
% |
58,916 |
57,413 |
2.6 |
% |
||||||||||||||
54,545 |
54,452 |
0.2 |
% |
175,256 |
171,288 |
2.3 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,807 |
3,445 |
10.5 |
% |
10,701 |
10,372 |
3.2 |
% |
||||||||||||||
Total Lodging operating expense |
58,352 |
57,897 |
0.8 |
% |
185,957 |
181,660 |
2.4 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
10,475 |
$ |
10,704 |
(2.1) |
% |
$ |
18,498 |
$ |
20,227 |
(8.5) |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
291.94 |
$ |
294.75 |
(1.0) |
% |
$ |
257.27 |
$ |
254.29 |
1.2 |
% |
||||||||||
RevPAR |
$ |
198.97 |
$ |
200.94 |
(1.0) |
% |
$ |
175.73 |
$ |
168.45 |
4.3 |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
428.57 |
$ |
428.83 |
(0.1) |
% |
$ |
369.54 |
$ |
382.35 |
(3.4) |
% |
||||||||||
RevPAR |
$ |
185.54 |
$ |
183.08 |
1.3 |
% |
$ |
135.12 |
$ |
134.38 |
0.6 |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
389.90 |
$ |
389.94 |
— |
% |
$ |
327.86 |
$ |
332.33 |
(1.3) |
% |
||||||||||
RevPAR |
$ |
188.23 |
$ |
186.72 |
0.8 |
% |
$ |
144.87 |
$ |
143.03 |
1.3 |
% |
Key Balance Sheet Data |
||||||||
As of April 30, |
||||||||
2018 |
2017 |
|||||||
Real estate held for sale and investment |
$ |
99,623 |
$ |
108,217 |
||||
Total Vail Resorts, Inc. stockholders' equity |
$ |
1,770,673 |
$ |
1,576,740 |
||||
Long-term debt, net |
$ |
1,078,005 |
$ |
1,168,210 |
||||
Long-term debt due within one year |
38,444 |
38,386 |
||||||
Total debt |
1,116,449 |
1,206,596 |
||||||
Less: cash and cash equivalents |
181,597 |
195,818 |
||||||
Net debt |
$ |
934,852 |
$ |
1,010,778 |
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 April 30, |
Nine Months Ended April 30, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Mountain Reported EBITDA |
$ |
409,253 |
$ |
381,291 |
$ |
656,078 |
$ |
623,654 |
||||||||
Lodging Reported EBITDA |
10,475 |
10,704 |
18,498 |
20,227 |
||||||||||||
Resort Reported EBITDA* |
419,728 |
391,995 |
674,576 |
643,881 |
||||||||||||
Real Estate Reported EBITDA |
3,737 |
(4,948) |
2,124 |
(497) |
||||||||||||
Total Reported EBITDA |
423,465 |
387,047 |
676,700 |
643,384 |
||||||||||||
Depreciation and amortization |
(54,104) |
(50,029) |
(154,132) |
(140,236) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(3,230) |
(1,924) |
(2,125) |
(4,705) |
||||||||||||
Change in estimated fair value of contingent consideration |
2,454 |
(14,500) |
2,454 |
(15,100) |
||||||||||||
Investment income and other, net |
736 |
210 |
1,516 |
5,881 |
||||||||||||
Foreign currency loss on intercompany loans |
(9,502) |
(9,065) |
(6,511) |
(3,899) |
||||||||||||
Interest expense, net |
(15,648) |
(14,248) |
(46,795) |
(40,426) |
||||||||||||
Income before (provision) benefit from income taxes |
344,171 |
297,491 |
471,107 |
444,899 |
||||||||||||
(Provision) benefit from income taxes |
(71,896) |
(100,635) |
17,914 |
(151,933) |
||||||||||||
Net income |
272,275 |
196,856 |
489,021 |
292,966 |
||||||||||||
Net income attributable to noncontrolling interests |
(16,023) |
(15,749) |
(25,463) |
(25,267) |
||||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
256,252 |
$ |
181,107 |
$ |
463,558 |
$ |
267,699 |
||||||||
* 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) |
(In thousands) |
|||||||
Resort net revenue* |
$ |
841,351 |
$ |
789,761 |
||||
Resort Reported EBITDA* |
$ |
419,728 |
$ |
391,995 |
||||
Resort EBITDA margin |
49.9 |
% |
49.6 |
% |
*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 April 30, |
|||||
2018 |
|||||
Mountain Reported EBITDA |
$ |
598,762 |
|||
Lodging Reported EBITDA |
25,358 |
||||
Resort Reported EBITDA* |
624,120 |
||||
Real Estate Reported EBITDA |
2,222 |
||||
Total Reported EBITDA |
626,342 |
||||
Depreciation and amortization |
(203,053) |
||||
Loss on disposal of fixed assets and other, net |
(3,850) |
||||
Change in estimated fair value of contingent consideration |
1,254 |
||||
Investment income, net |
1,749 |
||||
Foreign currency gain on intercompany loans |
12,673 |
||||
Interest expense, net |
(60,458) |
||||
Income before benefit from income taxes |
374,657 |
||||
Benefit from income taxes |
53,116 |
||||
Net income |
427,773 |
||||
Net income attributable to noncontrolling interests |
(21,361) |
||||
Net income attributable to Vail Resorts, Inc. |
$ |
406,412 |
* 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 |
$ |
1,078,005 |
|
Long-term debt due within one year |
38,444 |
||
Total debt |
1,116,449 |
||
Less: cash and cash equivalents |
181,597 |
||
Net debt |
$ |
934,852 |
|
Net debt to Total Reported EBITDA |
1.5 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and nine months ended
(In thousands) |
(In thousands) (Unaudited) Nine Months Ended April, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
3,737 |
$ |
(4,948) |
$ |
2,124 |
$ |
(497) |
||||||||
Non-cash Real Estate cost of sales |
3,271 |
3,814 |
3,750 |
8,017 |
||||||||||||
Non-cash Real Estate stock-based compensation |
44 |
65 |
60 |
62 |
||||||||||||
One-time charge for Real Estate contingency |
(4,300) |
4,300 |
(4,300) |
4,300 |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
(1) |
(416) |
(242) |
1,404 |
||||||||||||
Net Real Estate Cash Flow |
$ |
2,751 |
$ |
2,815 |
$ |
1,392 |
$ |
13,286 |
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) |
$ |
2,010,000 |
||
Resort Reported EBITDA (1) |
$ |
617,000 |
||
Resort EBITDA margin |
30.7 |
% |
||
(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-third-quarter-results-and-early-season-pass-sales-results-300661474.html
SOURCE