Vail Resorts Reports Fiscal 2019 Fourth Quarter and Full Year Results and Provides Fiscal 2020 Outlook
Highlights
- Net income attributable to
Vail Resorts, Inc. was$301.2 million for fiscal 2019, a decrease of 20.7% compared to fiscal 2018, which was positively impacted by U.S. tax reform. - Resort Reported EBITDA was
$706.7 million for fiscal 2019, an increase of 14.6% compared to fiscal 2018. Fiscal 2019 Resort Reported EBITDA includes the operations of Triple Peaks,Stevens Pass ,Falls Creek and Hotham (the "Acquired Resorts ") from each respective acquisition date,$16.4 million of acquisition and integration related expenses, and approximately$8 million of unfavorable foreign exchange as a result of the U.S. Dollar strengthening relative to the prior year. We estimate that Fiscal 2019 results benefited by approximately$4 million in Resort Reported EBITDA from not owning Triple Peaks andStevens Pass during a portion of the months of August and September, a period that these resorts operate at a loss. In the prior year, Resort Reported EBITDA was$616.6 million , which included$10.2 million of acquisition and integration related expenses. - Season pass sales through
September 22, 2019 for the upcoming 2019/2020 North American ski season increased approximately 14% in units and 15% in sales dollars as compared to the period in the prior year throughSeptember 23, 2018 , includingMilitary Pass sales in both periods. Pass sales excludePeak Resorts pass sales in both periods and are adjusted to eliminate the impact of foreign currency by applying an exchange rate of$0.75 between the Canadian dollar and U.S. dollar in both periods for Whistler Blackcomb pass sales. - The Company issued its fiscal 2020 guidance range and expects Resort Reported EBITDA to be between
$778 million and $818 million . The guidance includes an estimated contribution of$53 million forPeak Resorts operations, including an estimated$6 million benefit as a result of avoiding offseason losses from the period ofAugust 1, 2019 through the closing of the transaction onSeptember 24, 2019 . The Company expects to incur approximately$20 million of acquisition and integration related expenses in fiscal 2020. - Unless otherwise noted, the commentary on results for the year ended
July 31, 2019 includes the results of acquisitions completed during the fiscal year prospectively from each respective acquisition date, includingFalls Creek and Hotham (acquiredApril 2019 ), Triple Peaks (acquiredSeptember 2018 ) andStevens Pass (acquiredAugust 2018 ).
Commenting on the Company's fiscal 2019 results,
"Our Colorado,
"With a strong base of high-end consumers, we are continuing to leverage our growing network of resorts and sophisticated marketing strategies to drive guest spending across our Mountain segment. For fiscal 2019, total Mountain net revenue increased 13.5% to approximately
Regarding the Company's Lodging segment, Katz said, "Fiscal 2019 Lodging results were positive with revenue (excluding payroll cost reimbursements) increasing 10.9% compared to the prior year, primarily due to the incremental operations of Triple Peaks. The average daily rate ("ADR") decreased slightly compared to the prior year primarily as a result of the inclusion of the Triple Peaks resorts, as well as incremental managed
Katz continued, "Our balance sheet remains strong and the business continues to generate robust cash flow. We ended the fiscal year with
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-K for the fiscal year ended
Mountain Segment
- Total lift revenue increased
$152.9 million , or 17.4%, to$1,033.2 million primarily due to strong North American pass sales growth for the 2018/2019 North American ski season, increased non-pass skier visitation at our western U.S. resorts and incremental revenue from theAcquired Resorts . - Ski school revenue increased
$25.2 million , or 13.2%, and dining revenue increased$20.4 million , or 12.7%, primarily as a result of incremental revenue from theAcquired Resorts , and increased revenue at our other U.S. resorts as a result of higher skier visitation. - Retail/rental revenue increased
$23.8 million , or 8.0%, primarily due to higher sales volumes at stores proximate to our western U.S. resorts and other stores inColorado , as well as incremental revenue from theAcquired Resorts . - Operating expense increased
$146.7 million , or 13.0%, primarily due to incremental operating expenses from theAcquired Resorts , including acquisition, stamp duty and integration related expenses. - Mountain Reported EBITDA increased
$87.0 million , or 14.7%, primarily as a result of strong North American pass sales growth for the 2018/2019 North American ski season, strong growth in visitation and spending at our western U.S. resorts and the incremental operations of theAcquired Resorts . Mountain Reported EBITDA includes$16.5 million of stock-based compensation expense and$16.4 million of acquisition and integration related expenses (including stamp duty) for fiscal 2019, compared to$15.7 million and$10.2 million for fiscal 2018, respectively.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) increased
$29.5 million , or 10.9%, primarily due to incremental revenue from the Triple Peaks resorts, incremental managedTahoe lodging properties that we did not manage in the prior year and an increase in revenue at our lodging properties inPark City . - ADR decreased 0.1% at the Company's owned hotels and managed condominiums compared to the prior year, primarily as a result of the inclusion of Triple Peaks resorts as well as incremental managed
Tahoe lodging properties that we did not manage in the prior year, all of which generate a lower ADR as compared to our broader Lodging segment. - Lodging Reported EBITDA increased
$3.1 million , or 12.4%, which includes$3.2 million of stock-based compensation expense in each of fiscal 2019 and fiscal 2018. - During fiscal 2019, the Company sold the
Village at Breckenridge Hotel for proceeds of$6.2 million , which resulted in a gain of$0.6 million , and did not impact Lodging Reported EBITDA.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$263.3 million , or 13.1%, to$2,270.9 million primarily due to increased visitation and spending at our U.S. resorts, strong North American pass sales growth for the 2018/2019 North American ski season and incremental revenue from theAcquired Resorts . Fiscal 2019 revenue included approximately$19 million of unfavorability from currency translation, which the Company calculated on a constant currency basis by applying current period foreign exchange rates to the prior period results. - Resort Reported EBITDA was
$706.7 million for fiscal 2019, an increase of$90.1 million , or 14.6%, compared to fiscal 2018. Fiscal 2019 includes acquisition and integration related expenses (including stamp duty) of$16.4 million and approximately$8 million of unfavorability from currency translation, which the Company calculated on a constant currency basis by applying current period foreign exchange rates to the prior period results.
Real Estate
- The Company closed on two land sales during fiscal 2019 with third party developers at
Keystone (One River Run site) andBreckenridge (East Peak 8 site) for proceeds of approximately$16.0 million (received during the fiscal year), including$4.8 million associated with the sale of density for theBreckenridge property. - Net Real Estate Cash Flow for fiscal 2019 was
$12.6 million , an increase of$12.5 million compared to fiscal 2018, primarily due to the cash flows generated from the sales transactions discussed above.
Total Performance
- Total net revenue increased
$260.0 million , or 12.9%, to$2,271.6 million . - Net income attributable to
Vail Resorts, Inc. was$301.2 million , or$7.32 per diluted share, for fiscal 2019 compared to net income attributable toVail Resorts, Inc. of$379.9 million , or$9.13 per diluted share, in fiscal 2018. Net income attributable toVail Resorts, Inc. for fiscal 2019 and 2018 included tax benefits of approximately$12.9 million and$71.1 million , respectively, related to employee exercises of equity awards (primarily related to the CEO's exercise of SARs). Additionally, included in net income attributable toVail Resorts, Inc. for fiscal 2018 was a one-time, net tax benefit related to U.S. tax reform legislation of$61.0 million , which was recognized as a discrete item and recorded within (provision) benefit from income taxes during fiscal 2018. Additionally, fiscal 2019 net income attributable toVail Resorts, Inc. included the after-tax effect of acquisition and integration related expenses of approximately$12.1 million and approximately$4 million of unfavorability from currency translation, which the Company calculated by applying current period foreign exchange rates to the prior period results.
Return of Capital
The Company declared a quarterly cash dividend of
Peak Resorts Acquisition
On
Commenting on the Company's season pass sales for the upcoming 2019/2020 North American ski season, Katz said, "We are very pleased with the results for our season pass sales to date. Through
Katz continued, "Our pass sales growth was modestly ahead of our expectations through this point in the season, with strong results in our destination markets. In particular, we have seen very strong growth in our Northeast markets, which are benefiting from the first full year of pass sales with unlimited access at
Regarding Epic Australia Pass sales, Katz commented, "Our
Guidance
Commenting on guidance for fiscal 2020, Katz said, "Net income attributable to
"All of these estimates are predicated on the assumption of normal weather conditions throughout the ski season, a continuation of the current economic environment, an exchange rate of
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2020 Guidance |
||||||||
(In thousands) |
||||||||
For the Year Ending |
||||||||
July 31, 2020 (6) |
||||||||
Low End |
High End |
|||||||
Mountain Reported EBITDA (1) |
$ |
746,000 |
$ |
784,000 |
||||
Lodging Reported EBITDA (2) |
30,000 |
36,000 |
||||||
Resort Reported EBITDA (3) |
778,000 |
818,000 |
||||||
Real Estate Reported EBITDA |
(2,000) |
4,000 |
||||||
Total Reported EBITDA |
776,000 |
822,000 |
||||||
Depreciation and amortization |
(255,000) |
(243,000) |
||||||
Interest expense, net |
(104,000) |
(96,000) |
||||||
Other (4) |
(10,000) |
(5,000) |
||||||
Income before provision for income taxes |
407,000 |
478,000 |
||||||
Provision for income taxes (5) |
(87,000) |
(102,000) |
||||||
Net income |
320,000 |
376,000 |
||||||
Net income attributable to noncontrolling interests |
(27,000) |
(23,000) |
||||||
Net income attributable to Vail Resorts, Inc. |
$ |
293,000 |
$ |
353,000 |
||||
(1) Mountain Reported EBITDA includes approximately $20 million of acquisition and integration related expenses specific to the Peak Resorts transaction. Mountain Reported EBITDA also includes approximately $18 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 2020 provision for income taxes may be impacted by excess tax benefits primarily resulting from vesting and exercises of equity awards. Our fiscal 2020 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 $0.75 between the Canadian Dollar and U.S. Dollar, related to the operations of Whistler Blackcomb in Canada and an exchange rate of $0.68 between the Australian Dollar and U.S. Dollar, related to the operations of our Australian resorts. |
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 2020 performance (and our assumptions related thereto), including our expected net income, Resort Reported EBITDA, expected acquisition and integration related expenses, the Resort Reported EBITDA that
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. |
||||||||||||||||
Consolidated Condensed Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain and Lodging services and other |
$ |
175,973 |
$ |
146,557 |
$ |
1,807,930 |
$ |
1,584,310 |
||||||||
Mountain and Lodging retail and dining |
67,916 |
65,002 |
462,933 |
423,255 |
||||||||||||
Resort net revenue |
243,889 |
211,559 |
2,270,863 |
2,007,565 |
||||||||||||
Real Estate |
117 |
78 |
712 |
3,988 |
||||||||||||
Total net revenue |
244,006 |
211,637 |
2,271,575 |
2,011,553 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain and Lodging operating expense |
207,278 |
186,027 |
1,101,670 |
966,566 |
||||||||||||
Mountain and Lodging retail and dining cost of products sold |
32,048 |
26,900 |
190,044 |
174,105 |
||||||||||||
General and administrative |
64,461 |
57,026 |
274,415 |
251,806 |
||||||||||||
Resort operating expense |
303,787 |
269,953 |
1,566,129 |
1,392,477 |
||||||||||||
Real Estate operating expense, net |
1,468 |
1,245 |
5,609 |
3,546 |
||||||||||||
Total segment operating expense |
305,255 |
271,198 |
1,571,738 |
1,396,023 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(56,576) |
(50,330) |
(218,117) |
(204,462) |
||||||||||||
Gain on sale of real property |
312 |
— |
580 |
515 |
||||||||||||
Change in estimated fair value of contingent consideration |
(1,900) |
(600) |
(5,367) |
1,854 |
||||||||||||
Loss on disposal of fixed assets and other, net |
(1,169) |
(2,495) |
(664) |
(4,620) |
||||||||||||
(Loss) income from operations |
(120,582) |
(112,986) |
476,269 |
408,817 |
||||||||||||
Mountain equity investment income, net |
405 |
429 |
1,960 |
1,523 |
||||||||||||
Investment income and other, net |
389 |
428 |
3,086 |
1,944 |
||||||||||||
Foreign currency gain (loss) on intercompany loans |
2,326 |
(2,455) |
(2,854) |
(8,966) |
||||||||||||
Interest expense, net |
(20,281) |
(16,431) |
(79,496) |
(63,226) |
||||||||||||
Income before benefit (provision) for income taxes |
(137,743) |
(131,015) |
398,965 |
340,092 |
||||||||||||
Benefit (provision) for income taxes |
45,442 |
43,224 |
(75,472) |
61,138 |
||||||||||||
Net (loss) income |
(92,301) |
(87,791) |
323,493 |
401,230 |
||||||||||||
Net loss (income) attributable to noncontrolling interests |
2,776 |
4,131 |
(22,330) |
(21,332) |
||||||||||||
Net (loss) income attributable to Vail Resorts, Inc. |
$ |
(89,525) |
$ |
(83,660) |
$ |
301,163 |
$ |
379,898 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net (loss) income per share attributable to Vail Resorts, Inc. |
$ |
(2.22) |
$ |
(2.07) |
$ |
7.46 |
$ |
9.40 |
||||||||
Diluted net (loss) income per share attributable to Vail Resorts, Inc. |
$ |
(2.22) |
$ |
(2.07) |
$ |
7.32 |
$ |
9.13 |
||||||||
Cash dividends declared per share |
$ |
1.76 |
$ |
1.47 |
$ |
6.46 |
$ |
5.046 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,305 |
40,466 |
40,349 |
40,397 |
||||||||||||
Diluted |
40,305 |
40,466 |
41,158 |
41,618 |
Vail Resorts, Inc. Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
|||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||||
Other Data: |
|||||||||||||||||
Mountain Reported EBITDA |
$ |
(65,313) |
$ |
(64,473) |
$ |
678,594 |
$ |
591,605 |
|||||||||
Lodging Reported EBITDA |
5,820 |
6,508 |
28,100 |
25,006 |
|||||||||||||
Resort Reported EBITDA |
(59,493) |
(57,965) |
706,694 |
616,611 |
|||||||||||||
Real Estate Reported EBITDA |
(1,039) |
(1,167) |
(4,317) |
957 |
|||||||||||||
Total Reported EBITDA |
$ |
(60,532) |
$ |
(59,132) |
$ |
702,377 |
$ |
617,568 |
|||||||||
Mountain stock-based compensation |
$ |
4,216 |
$ |
4,103 |
$ |
16,474 |
$ |
15,716 |
|||||||||
Lodging stock-based compensation |
806 |
832 |
3,219 |
3,215 |
|||||||||||||
Resort stock-based compensation |
5,022 |
4,935 |
19,693 |
18,931 |
|||||||||||||
Real Estate stock-based compensation |
48 |
49 |
163 |
109 |
|||||||||||||
Total stock-based compensation |
$ |
5,070 |
$ |
4,984 |
$ |
19,856 |
$ |
19,040 |
Vail Resorts, Inc. |
||||||||||||||||||||||
Mountain Segment Operating Results |
||||||||||||||||||||||
(In thousands, except ETP) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage |
|||||||||||||||||||
2019 |
2018 |
(Decrease) |
2019 |
2018 |
(Decrease) |
|||||||||||||||||
Net Mountain revenue: |
||||||||||||||||||||||
Lift |
$ |
34,110 |
$ |
20,190 |
68.9 |
% |
$ |
1,033,234 |
$ |
880,293 |
17.4 |
% |
||||||||||
Ski school |
7,789 |
4,143 |
88.0 |
% |
215,060 |
189,910 |
13.2 |
% |
||||||||||||||
Dining |
19,208 |
18,512 |
3.8 |
% |
181,837 |
161,402 |
12.7 |
% |
||||||||||||||
Retail/rental |
34,407 |
31,451 |
9.4 |
% |
320,267 |
296,466 |
8.0 |
% |
||||||||||||||
Other |
61,710 |
57,075 |
8.1 |
% |
205,803 |
194,851 |
5.6 |
% |
||||||||||||||
Total Mountain net revenue |
157,224 |
131,371 |
19.7 |
% |
1,956,201 |
1,722,922 |
13.5 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
90,599 |
78,273 |
15.7 |
% |
507,811 |
443,891 |
14.4 |
% |
||||||||||||||
Retail cost of sales |
17,114 |
12,773 |
34.0 |
% |
121,442 |
111,198 |
9.2 |
% |
||||||||||||||
Resort related fees |
3,321 |
3,707 |
(10.4) |
% |
96,240 |
87,111 |
10.5 |
% |
||||||||||||||
General and administrative |
54,207 |
48,684 |
11.3 |
% |
233,159 |
214,090 |
8.9 |
% |
||||||||||||||
Other |
57,701 |
52,836 |
9.2 |
% |
320,915 |
276,550 |
16.0 |
% |
||||||||||||||
Total Mountain operating expense |
222,942 |
196,273 |
13.6 |
% |
1,279,567 |
1,132,840 |
13.0 |
% |
||||||||||||||
Mountain equity investment income, net |
405 |
429 |
(5.6) |
% |
1,960 |
1,523 |
28.7 |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
(65,313) |
$ |
(64,473) |
(1.3) |
% |
$ |
678,594 |
$ |
591,605 |
14.7 |
% |
||||||||||
Total skier visits |
787 |
431 |
82.6 |
% |
14,998 |
12,345 |
21.5 |
% |
||||||||||||||
ETP |
$ |
43.34 |
$ |
46.84 |
(7.5) |
% |
$ |
68.89 |
$ |
71.31 |
(3.4) |
% |
Vail Resorts, Inc. |
||||||||||||||||||||||
Lodging Operating Results |
||||||||||||||||||||||
(In thousands, except ADR and Revenue per Available Room ("RevPAR")) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage |
|||||||||||||||||||
2019 |
2018 |
(Decrease) |
2019 |
2018 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
21,327 |
$ |
21,746 |
(1.9) |
% |
$ |
64,826 |
$ |
65,252 |
(0.7) |
% |
||||||||||
Managed condominium rooms |
16,401 |
12,065 |
35.9 |
% |
86,236 |
70,198 |
22.8 |
% |
||||||||||||||
Dining |
16,345 |
16,145 |
1.2 |
% |
53,730 |
48,554 |
10.7 |
% |
||||||||||||||
Transportation |
2,501 |
2,934 |
(14.8) |
% |
21,275 |
21,111 |
0.8 |
% |
||||||||||||||
Golf |
10,020 |
9,207 |
8.8 |
% |
19,648 |
18,110 |
8.5 |
% |
||||||||||||||
Other |
16,920 |
14,951 |
13.2 |
% |
54,617 |
47,577 |
14.8 |
% |
||||||||||||||
83,514 |
77,048 |
8.4 |
% |
300,332 |
270,802 |
10.9 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,151 |
3,140 |
0.4 |
% |
14,330 |
13,841 |
3.5 |
% |
||||||||||||||
Total Lodging net revenue |
86,665 |
80,188 |
8.1 |
% |
314,662 |
284,643 |
10.5 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
37,920 |
34,767 |
9.1 |
% |
135,940 |
121,733 |
11.7 |
% |
||||||||||||||
General and administrative |
10,254 |
8,342 |
22.9 |
% |
41,256 |
37,716 |
9.4 |
% |
||||||||||||||
Other |
29,520 |
27,431 |
7.6 |
% |
95,036 |
86,347 |
10.1 |
% |
||||||||||||||
77,694 |
70,540 |
10.1 |
% |
272,232 |
245,796 |
10.8 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,151 |
3,140 |
0.4 |
% |
14,330 |
13,841 |
3.5 |
% |
||||||||||||||
Total Lodging operating expense |
80,845 |
73,680 |
9.7 |
% |
286,562 |
259,637 |
10.4 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
5,820 |
$ |
6,508 |
(10.6) |
% |
$ |
28,100 |
$ |
25,006 |
12.4 |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
253.60 |
$ |
237.12 |
7.0 |
% |
$ |
256.50 |
$ |
250.50 |
2.4 |
% |
||||||||||
RevPAR |
$ |
171.24 |
$ |
168.44 |
1.7 |
% |
$ |
175.45 |
$ |
173.34 |
1.2 |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
210.82 |
$ |
211.44 |
(0.3) |
% |
$ |
324.34 |
$ |
336.29 |
(3.6) |
% |
||||||||||
RevPAR |
$ |
57.79 |
$ |
60.67 |
(4.7) |
% |
$ |
107.67 |
$ |
116.26 |
(7.4) |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
229.68 |
$ |
225.02 |
2.1 |
% |
$ |
300.47 |
$ |
300.90 |
(0.1) |
% |
||||||||||
RevPAR |
$ |
85.29 |
$ |
94.28 |
(9.5) |
% |
$ |
121.81 |
$ |
131.08 |
(7.1) |
% |
Key Balance Sheet Data |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
As of July 31, |
||||||||
2019 |
2018 |
|||||||
Real estate held for sale and investment |
$ |
101,021 |
$ |
99,385 |
||||
Total Vail Resorts, Inc. stockholders' equity |
$ |
1,500,627 |
$ |
1,589,434 |
||||
Long-term debt, net |
$ |
1,527,744 |
$ |
1,234,277 |
||||
Long-term debt due within one year |
48,516 |
38,455 |
||||||
Total debt |
1,576,260 |
1,272,732 |
||||||
Less: cash and cash equivalents |
108,850 |
178,145 |
||||||
Net debt |
$ |
1,467,410 |
$ |
1,094,587 |
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 July 31, |
Twelve Months Ended July 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Mountain Reported EBITDA |
$ |
(65,313) |
$ |
(64,473) |
$ |
678,594 |
$ |
591,605 |
||||||||
Lodging Reported EBITDA |
5,820 |
6,508 |
28,100 |
25,006 |
||||||||||||
Resort Reported EBITDA* |
(59,493) |
(57,965) |
706,694 |
616,611 |
||||||||||||
Real Estate Reported EBITDA |
(1,039) |
(1,167) |
(4,317) |
957 |
||||||||||||
Total Reported EBITDA |
(60,532) |
(59,132) |
702,377 |
617,568 |
||||||||||||
Depreciation and amortization |
(56,576) |
(50,330) |
(218,117) |
(204,462) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(1,169) |
(2,495) |
(664) |
(4,620) |
||||||||||||
Change in estimated fair value of contingent consideration |
(1,900) |
(600) |
(5,367) |
1,854 |
||||||||||||
Investment income and other, net |
389 |
428 |
3,086 |
1,944 |
||||||||||||
Foreign currency gain (loss) on intercompany loans |
2,326 |
(2,455) |
(2,854) |
(8,966) |
||||||||||||
Interest expense, net |
(20,281) |
(16,431) |
(79,496) |
(63,226) |
||||||||||||
(Loss) income before benefit (provision) for income taxes |
(137,743) |
(131,015) |
398,965 |
340,092 |
||||||||||||
Benefit (provision) from income taxes |
45,442 |
43,224 |
(75,472) |
61,138 |
||||||||||||
Net (loss) income |
(92,301) |
(87,791) |
323,493 |
401,230 |
||||||||||||
Net loss (income) attributable to noncontrolling interests |
2,776 |
4,131 |
(22,330) |
(21,332) |
||||||||||||
Net (loss) income attributable to Vail Resorts, Inc. |
$ |
(89,525) |
$ |
(83,660) |
$ |
301,163 |
$ |
379,898 |
||||||||
* 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 |
$ |
1,527,744 |
||
Long-term debt due within one year |
48,516 |
|||
Total debt |
1,576,260 |
|||
Less: cash and cash equivalents |
108,850 |
|||
Net debt |
$ |
1,467,410 |
||
Net debt to Total Reported EBITDA |
2.1 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and twelve months ended
(In thousands) |
(In thousands) (Unaudited) Twelve Months Ended July 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
(1,039) |
$ |
(1,167) |
$ |
(4,317) |
$ |
957 |
||||||||
Non-cash Real Estate cost of sales |
— |
(49) |
— |
3,701 |
||||||||||||
Non-cash Real Estate stock-based compensation |
48 |
49 |
163 |
109 |
||||||||||||
One-time charge for Real Estate contingency |
— |
— |
— |
(4,300) |
||||||||||||
Proceeds received from sales transactions accounted for as financings |
— |
— |
11,150 |
— |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
403 |
(100) |
5,608 |
(342) |
||||||||||||
Net Real Estate Cash Flow |
$ |
(588) |
$ |
(1,267) |
$ |
12,604 |
$ |
125 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2020 guidance and fiscal 2019 results.
(In thousands) (Unaudited) Fiscal 2020 Guidance (2) |
(In thousands) |
||||||
Resort net revenue (1) |
$ |
2,578,000 |
$ |
2,270,863 |
|||
Resort Reported EBITDA (1) |
$ |
798,000 |
$ |
706,694 |
|||
Resort EBITDA margin |
31.0 |
% |
31.1 |
% |
|||
(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-2019-fourth-quarter-and-full-year-results-and-provides-fiscal-2020-outlook-300926489.html
SOURCE
Vail Resorts, Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com; Media: Carol Fabrizio, (720) 524-5025, cfabrizio@vailresorts.com