Vail Resorts Reports Fiscal 2019 Second Quarter Results, Increases Quarterly Dividend by 20% and Provides Updated Fiscal 2019 Guidance
Highlights
- Net income attributable to
Vail Resorts, Inc. was$206.3 million for the second fiscal quarter of 2019 compared to net income attributable toVail Resorts, Inc. of$235.7 million in the same period in the prior year. As previously disclosed, fiscal 2018 second quarter net income included a one-time, net tax benefit of approximately$64.6 million (or approximately$1.55 earnings per diluted share) related to the U.S. Tax Cuts and Jobs Act. - Resort Reported EBITDA was
$358.0 million for the second fiscal quarter of 2019, which includes the operations of Triple Peaks andStevens Pass and$2.9 million of acquisition and integration related expenses. In the same period in the prior year, Resort Reported EBITDA was$308.9 million , which included$1.4 million of acquisition and integration related expenses. - The Company updated its fiscal 2019 guidance range and is now expecting Resort Reported EBITDA to be between
$690 million and $710 million . The updated guidance incorporates$12 million of acquisition and integration expenses, including$2 million for the recently-announcedFalls Creek and Hotham resorts transaction and$4 million of unfavorable foreign exchange as a result of the U.S. Dollar strengthening relative to the time of our initial guidance issued inSeptember 2018 , of which nearly half has been realized year to date. The guidance does not incorporate any expected results or stamp duty payments forFalls Creek and Hotham. - The Company's Board of Directors approved a 20% increase in the quarterly cash dividend to
$1.76 per share from$1.47 per share beginning with the dividend payable onApril 11, 2019 to shareholders of record as ofMarch 27, 2019 . - On
February 21, 2019 , the Company announced that it entered into an agreement to acquireFalls Creek and Hotham resorts inVictoria, Australia . The Company expects the acquisition to close prior to the commencement of the Australian ski season inJune 2019 .
Commenting on the Company's fiscal 2019 second quarter results,
"Our Colorado and
"Including results from Triple Peaks and
Regarding the Company's Lodging segment, Katz said, "Our lodging results for the second fiscal quarter were positive, with revenue (excluding payroll cost reimbursements) increasing 16.1% compared to the prior year primarily due to the incremental operations of Triple Peaks. The average daily rate ("ADR") decreased compared to the prior year primarily as a result of the inclusion of the Triple Peaks resorts, as well as incremental managed
Regarding the Company's outlook, Katz said, "As noted in our January press release, we are lowering our guidance for fiscal 2019, primarily due to the disappointing results from destination visitation in the pre-holiday period and also due to shortfalls from expectations at our
Regarding capital allocation, Katz said, "We remain confident in the strong cash flow generation and stability of our business model. We will continue to be disciplined stewards of our capital and remain committed to strategic, high-return capital projects, continuous investment in our people, strategic acquisition opportunities 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 20% increase to our quarterly dividend and declared a quarterly cash dividend on
Eleven years ago, the
This past year, we launched the new
The Company is also introducing a new season pass, the
As previously announced on
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 quarter ended
Mountain Segment
- Total lift revenue increased
$65.6 million , or 17.2%, compared to the same period in the prior year, to$447.6 million for the three months endedJanuary 31, 2019 , 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 Triple Peaks andStevens Pass . - Ski school revenue increased
$12.1 million , or 15.1%, and dining revenue increased$11.5 million , or 21.3%, for the three months endedJanuary 31, 2019 compared to the prior year, primarily as a result of incremental revenue from Triple Peaks andStevens Pass and increased revenue at our other U.S. resorts as a result of higher skier visitation. - Retail/rental revenue increased
$13.0 million , or 11.3%, for the three months endedJanuary 31, 2019 compared to the same period in the prior year, 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 Triple Peaks andStevens Pass . - Operating expense increased
$58.4 million , or 16.0%, which includes incremental operating expenses from Triple Peaks andStevens Pass . - Mountain Reported EBITDA increased
$47.0 million , or 15.4%, for the fiscal quarter compared to the same period in the prior year, which includes$4.3 million of stock-based compensation expense for the three months endedJanuary 31, 2019 compared to$4.0 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, 2019 increased$9.7 million , or 16.1%, as compared to the same period in the prior year, primarily due to incremental revenue from the Triple Peaks resorts, as well as revenue from incremental managedTahoe lodging properties that we did not manage in the prior year. - For the three months ended
January 31, 2019 , ADR decreased 4.3% at the Company's owned hotels and managed condominiums compared to the same period in the prior year primarily as a result of the inclusion of Triple Peaks resorts as well as incremental managedTahoe 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 for the three months ended
January 31, 2019 increased$2.1 million , or 57.0%, compared to the same period in the prior year, which includes$0.8 million of stock-based compensation expense for the both the three months endedJanuary 31, 2019 and 2018.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$114.9 million , or 15.6%, compared to the same period in the prior year, to$849.3 million for the three months endedJanuary 31, 2019 , 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 Triple Peaks andStevens Pass . - Resort Reported EBITDA was
$358.0 million for the three months endedJanuary 31, 2019 , an increase of$49.1 million , or 15.9%, compared to the same period in the prior year, which includes$2.9 million of acquisition and integration related expenses and approximately$3 million of headwind from currency translation primarily related to operations at Whistler Blackcomb, which the Company calculated on a constant currency basis by applying current period foreign exchange rates to the prior period results.
Total Performance
- Total net revenue increased
$115.0 million , or 15.7%, to$849.6 million for the three months endedJanuary 31, 2019 as compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$206.3 million , or$5.02 per diluted share, for the second quarter of fiscal 2019 compared to net income attributable toVail Resorts, Inc. of$235.7 million , or$5.67 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 . Additionally, fiscal 2019 second quarter net income included the after-tax effect of acquisition and integration related expenses of$2.2 million and approximately$1 million of headwind from currency translation primarily related to operations at Whistler Blackcomb, which the Company calculated by applying current period foreign exchange rates to the prior period results.
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 ticket revenue at the Company's North American mountain resorts, including an allocated portion of season pass revenue for each applicable period, was up 9.6% compared to the prior year season-to-date period.
- Season-to-date ski school revenue was up 7.4% and dining revenue was up 7.9% compared to the prior year season-to-date period. Retail/rental revenue for North American resort store locations was up 7.3% compared to the prior year season-to-date period.
- Season-to-date total skier visits for the Company's North American mountain resorts were up 7.9% compared to the prior year season-to-date period.
Calendar Year 2019 Capital Expenditures
Regarding calendar year 2019 capital expenditures, Katz said, "We remain committed to reinvesting in our resorts, creating an experience of a lifetime for our guests and generating strong returns for our shareholders. The Company expects to invest approximately
"As previously announced, the calendar year 2019 capital plan includes a significant investment in our snowmaking systems in
"Including investments related to integration and acquisitions, summer capital, real estate related projects and approximately
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$268 million and $300 million in fiscal 2019. - Resort Reported EBITDA is expected to be between
$690 million and $710 million for fiscal 2019. The updated guidance includes$12 million of acquisition and integration expenses, including$2 million for theFalls Creek and Hotham resorts transaction, and$4 million of unfavorable foreign exchange as a result of the U.S. Dollar strengthening relative to the initial guidance issued inSeptember 2018 , of which nearly half has been realized year to date. The guidance does not incorporate any expected operating results or stamp duty payments forFalls Creek and Hotham. The updated outlook for fiscal year 2019 is predicated on current Canadian and Australian foreign exchange rates, conditions and terrain availability remaining relatively consistent with their current status and a stable economic environment through the remainder of the ski season. - Resort EBITDA Margin is expected to be approximately 31.1% in fiscal 2019, at the midpoint of our guidance range.
- Fiscal 2019 Real Estate Reported EBITDA is expected to be between negative
$7 million and negative$3 million .
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2019 Guidance |
|||||||
(In thousands) |
|||||||
For the Year Ending |
|||||||
July 31, 2019 (6) |
|||||||
Low End |
High End |
||||||
Mountain Reported EBITDA (1) |
$ |
659,000 |
$ |
679,000 |
|||
Lodging Reported EBITDA (2) |
29,000 |
33,000 |
|||||
Resort Reported EBITDA (3) |
690,000 |
710,000 |
|||||
Real Estate Reported EBITDA |
(7,000) |
(3,000) |
|||||
Total Reported EBITDA |
683,000 |
707,000 |
|||||
Depreciation and amortization |
(219,000) |
(213,000) |
|||||
Interest expense, net |
(81,000) |
(78,000) |
|||||
Other (4) |
(6,400) |
(3,400) |
|||||
Income before provision for income taxes |
376,600 |
412,600 |
|||||
Provision for income taxes (5) |
(83,600) |
(91,600) |
|||||
Net income |
293,000 |
321,000 |
|||||
Net income attributable to noncontrolling interests |
(25,000) |
(21,000) |
|||||
Net income attributable to Vail Resorts, Inc. |
$ |
268,000 |
$ |
300,000 |
(1) Mountain Reported EBITDA includes approximately $12 million of acquisition and integration related expenses specific to Triple Peaks, Stevens Pass, Stowe, Falls Creek and Hotham. Mountain Reported EBITDA also includes approximately $17 million of stock-based compensation. |
||||||||
(2) Lodging Reported EBITDA includes approximately $3 million of stock-based compensation. |
||||||||
(3) The Company provides Reported EBITDA ranges for the Mountain and Lodging segments, as well as for the two combined. The low and high of the expected ranges provided for the Mountain and Lodging segments, while possible, do not sum to the high or low end of the Resort Reported EBITDA range provided because we do not expect or assume that we will hit the low or high end of both ranges. |
||||||||
(4) Our guidance includes certain known changes in the fair value of the contingent consideration based solely on the passage of time and resulting impact on present value. Guidance excludes any change based upon, among other things, financial projections including long-term growth rates for Park City, which such change may be material. Separately, the intercompany loan associated with the Whistler Blackcomb transaction requires foreign currency remeasurement to Canadian dollars, the functional currency of Whistler Blackcomb. Our guidance excludes any forward looking change related to foreign currency gains or losses on the intercompany loans, which such change may be material. |
||||||||
(5) The fiscal 2019 provision for income taxes may be impacted by excess tax benefits primarily resulting from vesting and exercises of equity awards. Our fiscal 2019 estimated provision for income taxes does not include the impact, if any, of unknown future exercises of employee equity awards, which could have a material impact given that a significant portion of our awards are in-the-money. |
||||||||
(6) Guidance estimates are predicated on an exchange rate of $0.75 between the Canadian Dollar and U.S. Dollar, related to the operations of Whistler Blackcomb in Canada and an exchange rate of $0.71 between the Australian Dollar and U.S. Dollar, related to the operations of Perisher in Australia. |
Earnings Conference Call
The Company will conduct a conference call today at
About
Forward-Looking Statements
Certain statements discussed in this press release and on the conference call, other than statements of historical information, are forward-looking statements within the meaning of the federal securities laws, including our expectations regarding our fiscal 2019 performance, including our expected net income, Resort Reported EBITDA, Resort EBITDA margin and Real Estate Reported EBITDA; our assumptions related to our fiscal 2019 guidance; the payment of dividends; sales patterns concerning our season pass products; the expected timing of the completion of our capital investments; our calendar 2019 and beyond expected capital improvements; the timing of closing of our announced acquisition of the
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 |
Six Months Ended |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain and Lodging services and other |
$ |
687,119 |
$ |
594,372 |
$ |
831,141 |
$ |
737,720 |
||||||||
Mountain and Lodging retail and dining |
162,203 |
140,069 |
238,087 |
216,935 |
||||||||||||
Resort net revenue |
849,322 |
734,441 |
1,069,228 |
954,655 |
||||||||||||
Real Estate |
256 |
134 |
354 |
770 |
||||||||||||
Total net revenue |
849,578 |
734,575 |
1,069,582 |
955,425 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain and Lodging operating expense |
350,633 |
297,503 |
544,745 |
478,779 |
||||||||||||
Mountain and Lodging retail and dining cost of products sold |
63,505 |
57,237 |
98,381 |
92,916 |
||||||||||||
General and administrative |
77,362 |
70,736 |
141,741 |
128,599 |
||||||||||||
Resort operating expense |
491,500 |
425,476 |
784,867 |
700,294 |
||||||||||||
Real Estate, net |
1,389 |
1,207 |
2,759 |
2,898 |
||||||||||||
Total segment operating expense |
492,889 |
426,683 |
787,626 |
703,192 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(55,238) |
(51,404) |
(106,281) |
(100,028) |
||||||||||||
Gain on sale of real property |
— |
515 |
— |
515 |
||||||||||||
Change in estimated fair value of contingent consideration |
(700) |
— |
(1,900) |
— |
||||||||||||
Gain on disposal of fixed assets and other, net |
1,097 |
538 |
478 |
1,105 |
||||||||||||
Income from operations |
301,848 |
257,541 |
174,253 |
153,825 |
||||||||||||
Mountain equity investment income (loss), net |
160 |
(35) |
1,110 |
487 |
||||||||||||
Investment income and other, net |
507 |
397 |
970 |
780 |
||||||||||||
Foreign currency gain (loss) on intercompany loans |
450 |
10,337 |
(1,861) |
2,991 |
||||||||||||
Interest expense, net |
(21,002) |
(15,973) |
(39,640) |
(31,147) |
||||||||||||
Income before (provision) benefit from income taxes |
281,963 |
252,267 |
134,832 |
126,936 |
||||||||||||
(Provision) benefit from income taxes |
(63,973) |
(3,594) |
(27,568) |
89,810 |
||||||||||||
Net income |
217,990 |
248,673 |
107,264 |
216,746 |
||||||||||||
Net income attributable to noncontrolling interests |
(11,641) |
(12,982) |
(8,710) |
(9,440) |
||||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
206,349 |
$ |
235,691 |
$ |
98,554 |
$ |
207,306 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net income per share attributable to Vail Resorts, Inc. |
$ |
5.12 |
$ |
5.82 |
$ |
2.44 |
$ |
5.14 |
||||||||
Diluted net income per share attributable to Vail Resorts, Inc. |
$ |
5.02 |
$ |
5.67 |
$ |
2.39 |
$ |
4.97 |
||||||||
Cash dividends declared per share |
$ |
1.47 |
$ |
1.053 |
$ |
2.94 |
$ |
2.106 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,328 |
40,475 |
40,416 |
40,343 |
||||||||||||
Diluted |
41,126 |
41,594 |
41,286 |
41,689 |
Vail Resorts, Inc. Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
352,225 |
$ |
305,262 |
$ |
275,818 |
$ |
246,825 |
||||||||
Lodging Reported EBITDA |
5,757 |
3,668 |
9,653 |
8,023 |
||||||||||||
Resort Reported EBITDA |
357,982 |
308,930 |
285,471 |
254,848 |
||||||||||||
Real Estate Reported EBITDA |
(1,133) |
(558) |
(2,405) |
(1,613) |
||||||||||||
Total Reported EBITDA |
$ |
356,849 |
$ |
308,372 |
$ |
283,066 |
$ |
253,235 |
||||||||
Mountain stock-based compensation |
$ |
4,265 |
$ |
4,024 |
$ |
8,209 |
$ |
7,786 |
||||||||
Lodging stock-based compensation |
836 |
819 |
1,623 |
1,610 |
||||||||||||
Resort stock-based compensation |
5,101 |
4,843 |
9,832 |
9,396 |
||||||||||||
Real Estate stock-based compensation |
46 |
48 |
68 |
16 |
||||||||||||
Total stock-based compensation |
$ |
5,147 |
$ |
4,891 |
$ |
9,900 |
$ |
9,412 |
Vail Resorts, Inc. |
||||||||||||||||||||||
Three Months Ended |
Percentage |
Six Months Ended |
Percentage |
|||||||||||||||||||
2019 |
2018 |
(Decrease) |
2019 |
2018 |
(Decrease) |
|||||||||||||||||
Net Mountain revenue: |
||||||||||||||||||||||
Lift |
$ |
447,558 |
$ |
381,912 |
17.2 |
% |
$ |
472,243 |
$ |
407,380 |
15.9 |
% |
||||||||||
Ski school |
92,244 |
80,116 |
15.1 |
% |
96,516 |
84,554 |
14.1 |
% |
||||||||||||||
Dining |
65,409 |
53,910 |
21.3 |
% |
83,701 |
72,212 |
15.9 |
% |
||||||||||||||
Retail/rental |
128,436 |
115,446 |
11.3 |
% |
171,778 |
160,853 |
6.8 |
% |
||||||||||||||
Other |
42,426 |
39,518 |
7.4 |
% |
96,841 |
94,028 |
3.0 |
% |
||||||||||||||
Total Mountain net revenue |
776,073 |
670,902 |
15.7 |
% |
921,079 |
819,027 |
12.5 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
172,818 |
144,240 |
19.8 |
% |
249,068 |
217,896 |
14.3 |
% |
||||||||||||||
Retail cost of sales |
43,721 |
40,540 |
7.8 |
% |
66,137 |
63,481 |
4.2 |
% |
||||||||||||||
Resort related fees |
39,830 |
34,257 |
16.3 |
% |
43,194 |
37,383 |
15.5 |
% |
||||||||||||||
General and administrative |
65,847 |
59,609 |
10.5 |
% |
120,550 |
108,933 |
10.7 |
% |
||||||||||||||
Other |
101,792 |
86,959 |
17.1 |
% |
167,422 |
144,996 |
15.5 |
% |
||||||||||||||
Total Mountain operating expense |
424,008 |
365,605 |
16.0 |
% |
646,371 |
572,689 |
12.9 |
% |
||||||||||||||
Mountain equity investment income (loss), net |
160 |
(35) |
557.1 |
% |
1,110 |
487 |
127.9 |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
352,225 |
$ |
305,262 |
15.4 |
% |
$ |
275,818 |
$ |
246,825 |
11.7 |
% |
||||||||||
Total skier visits |
6,521 |
5,133 |
27.0 |
% |
7,028 |
5,631 |
24.8 |
% |
||||||||||||||
ETP |
$ |
68.63 |
$ |
74.40 |
(7.8) |
% |
$ |
67.19 |
$ |
72.35 |
(7.1) |
% |
Vail Resorts, Inc. |
||||||||||||||||||||||
Three Months Ended |
Percentage |
Six Months Ended |
Percentage |
|||||||||||||||||||
2019 |
2018 |
(Decrease) |
2019 |
2018 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
11,548 |
$ |
11,353 |
1.7 |
% |
$ |
31,147 |
$ |
30,988 |
0.5 |
% |
||||||||||
Managed condominium rooms |
28,046 |
23,358 |
20.1 |
% |
39,164 |
33,529 |
16.8 |
% |
||||||||||||||
Dining |
10,189 |
7,869 |
29.5 |
% |
26,318 |
23,749 |
10.8 |
% |
||||||||||||||
Transportation |
7,722 |
7,460 |
3.5 |
% |
10,196 |
10,013 |
1.8 |
% |
||||||||||||||
Golf |
— |
— |
— |
% |
9,459 |
8,767 |
7.9 |
% |
||||||||||||||
Other |
12,120 |
9,914 |
22.3 |
% |
24,588 |
21,688 |
13.4 |
% |
||||||||||||||
69,625 |
59,954 |
16.1 |
% |
140,872 |
128,734 |
9.4 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,624 |
3,585 |
1.1 |
% |
7,277 |
6,894 |
5.6 |
% |
||||||||||||||
Total Lodging net revenue |
73,249 |
63,539 |
15.3 |
% |
148,149 |
135,628 |
9.2 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
32,173 |
27,556 |
16.8 |
% |
65,624 |
59,648 |
10.0 |
% |
||||||||||||||
General and administrative |
11,515 |
11,127 |
3.5 |
% |
21,191 |
19,666 |
7.8 |
% |
||||||||||||||
Other |
20,180 |
17,603 |
14.6 |
% |
44,404 |
41,397 |
7.3 |
% |
||||||||||||||
63,868 |
56,286 |
13.5 |
% |
131,219 |
120,711 |
8.7 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,624 |
3,585 |
1.1 |
% |
7,277 |
6,894 |
5.6 |
% |
||||||||||||||
Total Lodging operating expense |
67,492 |
59,871 |
12.7 |
% |
138,496 |
127,605 |
8.5 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
5,757 |
$ |
3,668 |
57.0 |
% |
$ |
9,653 |
$ |
8,023 |
20.3 |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
269.45 |
$ |
278.82 |
(3.4) |
% |
$ |
245.76 |
$ |
245.08 |
0.3 |
% |
||||||||||
RevPAR |
$ |
177.04 |
$ |
175.04 |
1.1 |
% |
$ |
167.47 |
$ |
167.54 |
— |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
407.11 |
$ |
435.15 |
(6.4) |
% |
$ |
323.44 |
$ |
331.95 |
(2.6) |
% |
||||||||||
RevPAR |
$ |
145.76 |
$ |
166.77 |
(12.6) |
% |
$ |
103.33 |
$ |
110.45 |
(6.4) |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
372.43 |
$ |
389.35 |
(4.3) |
% |
$ |
294.63 |
$ |
295.74 |
(0.4) |
% |
||||||||||
RevPAR |
$ |
150.61 |
$ |
168.43 |
(10.6) |
% |
$ |
117.21 |
$ |
125.18 |
(6.4) |
% |
Key Balance Sheet Data |
||||||||
As of January 31, |
||||||||
2019 |
2018 |
|||||||
Real estate held for sale and investment |
$ |
101,730 |
$ |
103,212 |
||||
Total Vail Resorts, Inc. stockholders' equity |
$ |
1,463,278 |
$ |
1,645,328 |
||||
Long-term debt, net |
$ |
1,345,262 |
$ |
1,182,349 |
||||
Long-term debt due within one year |
48,493 |
38,433 |
||||||
Total debt |
1,393,755 |
1,220,782 |
||||||
Less: cash and cash equivalents |
158,561 |
235,460 |
||||||
Net debt |
$ |
1,235,194 |
$ |
985,322 |
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, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Mountain Reported EBITDA |
$ |
352,225 |
$ |
305,262 |
$ |
275,818 |
$ |
246,825 |
||||||||
Lodging Reported EBITDA |
5,757 |
3,668 |
9,653 |
8,023 |
||||||||||||
Resort Reported EBITDA* |
357,982 |
308,930 |
285,471 |
254,848 |
||||||||||||
Real Estate Reported EBITDA |
(1,133) |
(558) |
(2,405) |
(1,613) |
||||||||||||
Total Reported EBITDA |
356,849 |
308,372 |
283,066 |
253,235 |
||||||||||||
Depreciation and amortization |
(55,238) |
(51,404) |
(106,281) |
(100,028) |
||||||||||||
Gain on disposal of fixed assets and other, net |
1,097 |
538 |
478 |
1,105 |
||||||||||||
Change in estimated fair value of contingent consideration |
(700) |
— |
(1,900) |
— |
||||||||||||
Investment income and other, net |
507 |
397 |
970 |
780 |
||||||||||||
Foreign currency gain (loss) on intercompany loans |
450 |
10,337 |
(1,861) |
2,991 |
||||||||||||
Interest expense, net |
(21,002) |
(15,973) |
(39,640) |
(31,147) |
||||||||||||
Income before (provision) benefit from income taxes |
281,963 |
252,267 |
134,832 |
126,936 |
||||||||||||
(Provision) benefit from income taxes |
(63,973) |
(3,594) |
(27,568) |
89,810 |
||||||||||||
Net income |
217,990 |
248,673 |
107,264 |
216,746 |
||||||||||||
Net income attributable to noncontrolling interests |
(11,641) |
(12,982) |
(8,710) |
(9,440) |
||||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
206,349 |
$ |
235,691 |
$ |
98,554 |
$ |
207,306 |
* 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, 2019 |
||||
Mountain Reported EBITDA |
$ |
620,598 |
||
Lodging Reported EBITDA |
26,636 |
|||
Resort Reported EBITDA* |
647,234 |
|||
Real Estate Reported EBITDA |
165 |
|||
Total Reported EBITDA |
647,399 |
|||
Depreciation and amortization |
(210,715) |
|||
Loss on disposal of fixed assets and other, net |
(5,247) |
|||
Change in estimated fair value of contingent consideration |
(46) |
|||
Investment income and other, net |
2,134 |
|||
Foreign currency loss on intercompany loans |
(13,818) |
|||
Interest expense, net |
(71,719) |
|||
Income before provision for income taxes |
347,988 |
|||
Provision for income taxes |
(56,240) |
|||
Net income |
291,748 |
|||
Net income attributable to noncontrolling interests |
(20,602) |
|||
Net income attributable to Vail Resorts, Inc. |
$ |
271,146 |
* 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 |
$ |
1,345,262 |
||
Long-term debt due within one year |
48,493 |
|||
Total debt |
1,393,755 |
|||
Less: cash and cash equivalents |
158,561 |
|||
Net debt |
$ |
1,235,194 |
||
Net debt to Total Reported EBITDA |
1.9 |
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) |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
(1,133) |
$ |
(558) |
$ |
(2,405) |
$ |
(1,613) |
||||||||
Non-cash Real Estate cost of sales |
— |
— |
— |
479 |
||||||||||||
Non-cash Real Estate stock-based compensation |
46 |
48 |
68 |
16 |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
98 |
(131) |
92 |
(241) |
||||||||||||
Net Real Estate Cash Flow |
$ |
(989) |
$ |
(641) |
$ |
(2,245) |
$ |
(1,359) |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2019 guidance.
(In thousands) (Unaudited) Fiscal 2019 Guidance (2) |
||||
Resort net revenue (1) |
$ |
2,248,000 |
||
Resort Reported EBITDA (1) |
$ |
700,000 |
||
Resort EBITDA margin |
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-second-quarter-results-increases-quarterly-dividend-by-20-and-provides-updated-fiscal-2019-guidance-300809095.html
SOURCE
Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com; Media: Carol Fabrizio, (720) 524-5025, cfabrizio@vailresorts.com