Vail Resorts Reports Fiscal 2019 Third Quarter Results and Early Season Pass Sales Results
Highlights
- Net income attributable to
Vail Resorts, Inc. was$292.1 million for the third fiscal quarter of 2019 compared to net income attributable toVail Resorts, Inc. of$256.3 million in the same period in the prior year. - Resort Reported EBITDA was
$480.7 million for the third fiscal quarter of 2019, which includes the operations for acquisitions completed during the fiscal year (Falls Creek , Hotham, Triple Peaks andStevens Pass ) prospectively from each acquisition date, and$4.9 million of acquisition and integration related expenses. In the same period in the prior year, Resort Reported EBITDA was$419.7 million , which included$3.5 million of acquisition and integration related expenses. - The Company updated its fiscal 2019 guidance range and is now expecting Resort Reported EBITDA, on a comparable basis with its prior guidance issued on
March 8, 2019 which excluded the expected Resort Reported EBITDA contribution from theFalls Creek and Hotham resorts, to be between$700 million and $710 million . For fiscal 2019,Falls Creek and Hotham resorts are expected to contribute$2 million of Resort Reported EBITDA, including a$3 million stamp duty payment and$1 million of integration expenses. Including the impact ofFalls Creek and Hotham, the Company expects Resort Reported EBITDA to be between$702 million and $712 million , which includes an estimated$16 million of acquisition, stamp duty and integration related expenses 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 . - Season pass sales through
May 28, 2019 for the upcoming 2019/2020 North American ski season increased approximately 9% in units and 13% in sales dollars as compared to the period in the prior year throughMay 29, 2018 , excluding sales of all military pass products in both periods. Pass sales includeStevens Pass and Triple Peaks pass sales in both periods and are adjusted to eliminate the impact of foreign currency by applying an exchange rate of$0.74 between the Canadian dollar and U.S. dollar to the current period and the prior period for Whistler Blackcomb pass sales.
Unless otherwise noted, the commentary on results for the quarter ended
Commenting on the Company's fiscal 2019 third quarter results,
"Our Colorado,
"Total lift revenue increased 16.4%, driven by a 14.3% growth in skier visitation primarily from Triple Peaks and
Regarding the Company's Lodging segment, Katz said, "Our lodging results for the third fiscal quarter were positive, with revenue (excluding payroll cost reimbursements) increasing 16.8% 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, "Given the strong finish to the season, our successful season extensions and our continued focus on cost discipline, we now expect Resort Reported EBITDA, on a comparable basis with our prior guidance issued
Katz continued, "Our balance sheet remains strong and the business continues to generate robust cash flow. We ended the third quarter 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-Q for the third quarter ended
Mountain Segment
- Total lift revenue increased
$74.2 million , or 16.4%, to$526.9 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 Triple Peaks andStevens Pass . - Ski school revenue increased
$9.5 million , or 9.4%, and dining revenue increased$8.3 million , or 11.7%, primarily as a result of incremental revenue from Triple Peaks andStevens Pass and increased revenue at our western U.S. resorts as a result of higher skier visitation. - Retail/rental revenue increased
$9.9 million , or 9.5%, primarily due to higher sales volumes at stores proximate to our western U.S. resorts, as well as incremental revenue from Triple Peaks andStevens Pass . - Operating expense increased
$46.4 million , or 12.7%, primarily due to incremental operating expenses from Triple Peaks,Stevens Pass ,Falls Creek and Hotham, including acquisition, stamp duty and integration related expenses. - Mountain Reported EBITDA increased
$58.8 million , or 14.4%, primarily due to strong North American pass sales growth for the 2018/2019 North American ski season, the incremental operations of Triple Peaks andStevens Pass , and strong growth in visitation and spending at our western U.S. resorts. Mountain Reported EBITDA includes$4.0 million of stock-based compensation expense for the three months endedApril 30, 2019 compared to$3.8 million in the same period in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) increased
$10.9 million , or 16.8%, 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 3.4% 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 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
$2.2 million , or 20.5%, which includes$0.8 million of stock-based compensation expense for the both the three months endedApril 30, 2019 and 2018. - During the third quarter of 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
$116.4 million , or 13.8%, to$957.7 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 Triple Peaks andStevens Pass . - Resort Reported EBITDA was
$480.7 million for the three months endedApril 30, 2019 , an increase of$61.0 million , or 14.5%, compared to the same period in the prior year, which includes$4.9 million of acquisition and integration related expenses and approximately$3 million of unfavorability 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.
Real Estate
- The Company closed on two land sales during the third quarter of 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 quarter), including$4.8 million associated with the sale of density for theBreckenridge property. The land parcel sales were accounted for as financing arrangements as a result of the Company's continuing involvement with the underlying assets that were sold, including but not limited to, the obligation to repurchase finished commercial space from the development projects upon completion. As a result, the estimated gain of$3.6 million associated with the East Peak 8 site and the estimated$3.2 million loss associated with the One River Run site will be deferred until the Company no longer maintains continuing involvement. Both transactions will be recorded as long-term financings until the gain or loss is recognized. Additionally, the Company's future obligation to repurchase finished commercial space in the two completed projects, as well as other related capital spending, will result in total estimated capital expenditures of up to approximately$9.5 million in future fiscal years. - Net Real Estate Cash Flow for the quarter was
$15.4 million , an increase of$12.7 million compared to the prior year period, primarily due to the cash flows generated from the sales transactions discussed above.
Total Performance
- Total net revenue increased
$113.5 million , or 13.4%, to$958.0 million . - Net income attributable to
Vail Resorts, Inc. was$292.1 million , or$7.12 per diluted share, for the third quarter of fiscal 2019 compared to net income attributable toVail Resorts, Inc. of$256.3 million , or$6.17 per diluted share, in the third fiscal quarter of the prior year. Additionally, fiscal 2019 third quarter net income included the after-tax effect of acquisition and integration related expenses of approximately$4.1 million and approximately$1 million of unfavorability 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.
Return of Capital
The Company declared a quarterly cash dividend of
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, which showed strong growth over the record pass sales results we saw last spring, with particular strength over the
Katz continued, "Our pass sales growth was primarily driven by strong results in our destination markets. In particular, we have very strong growth in our Northeast markets, which are benefiting from the first full year of pass sales with
Regarding Epic Australia Pass sales, Katz commented, "The 2019 Australia ski season kicked off early at Perisher, and we are very pleased with ongoing sales of the
Updated Outlook
- Net income attributable to
Vail Resorts, Inc. , including the impact ofFalls Creek and Hotham, is expected to be between$277 million and $297 million for fiscal 2019. - Resort Reported EBITDA, including the impact of
Falls Creek and Hotham, is expected to be between$702 million and $712 million , which includes an estimated$16 million of acquisition, stamp duty and integration related expenses 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 . For fiscal 2019,Falls Creek and Hotham resorts are expected to contribute approximately$2 million of Resort Reported EBITDA, including a$3 million stamp duty payment and$1 million of integration expenses. The updated outlook for fiscal year 2019 is predicated on current Canadian and Australian foreign exchange rates of$0.74 and$0.69 , respectively, for each currency to the U.S. dollar for the remainder of the fiscal year. - 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
$5 million and negative$4 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) |
$ |
673,000 |
$ |
683,000 |
|||
Lodging Reported EBITDA (2) |
28,000 |
30,000 |
|||||
Resort Reported EBITDA (3) |
702,000 |
712,000 |
|||||
Real Estate Reported EBITDA |
(5,000) |
(4,000) |
|||||
Total Reported EBITDA |
697,000 |
708,000 |
|||||
Depreciation and amortization |
(219,000) |
(215,000) |
|||||
Interest expense, net |
(80,000) |
(77,000) |
|||||
Other (4) |
(8,800) |
(6,300) |
|||||
Income before provision for income taxes |
389,200 |
409,700 |
|||||
Provision for income taxes (5) |
(88,200) |
(92,700) |
|||||
Net income |
301,000 |
317,000 |
|||||
Net income attributable to noncontrolling interests |
(24,000) |
(20,000) |
|||||
Net income attributable to Vail Resorts, Inc. |
$ |
277,000 |
$ |
297,000 |
(1) Mountain Reported EBITDA includes approximately $16 million of acquisition, stamp duty 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 $0.74 between the Canadian Dollar and U.S. Dollar, related to the operations of Whistler Blackcomb in Canada and an exchange rate of $0.69 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, 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 |
Nine Months Ended |
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Net revenue: |
|||||||||||||||
Mountain and Lodging services and other |
$ |
800,816 |
$ |
700,033 |
$ |
1,631,957 |
$ |
1,437,753 |
|||||||
Mountain and Lodging retail and dining |
156,930 |
141,318 |
395,017 |
358,253 |
|||||||||||
Resort net revenue |
957,746 |
841,351 |
2,026,974 |
1,796,006 |
|||||||||||
Real Estate |
241 |
3,140 |
595 |
3,910 |
|||||||||||
Total net revenue |
957,987 |
844,491 |
2,027,569 |
1,799,916 |
|||||||||||
Segment operating expense: |
|||||||||||||||
Mountain and Lodging operating expense |
349,647 |
301,760 |
894,392 |
780,539 |
|||||||||||
Mountain and Lodging retail and dining cost of products sold |
59,615 |
54,289 |
157,996 |
147,205 |
|||||||||||
General and administrative |
68,213 |
66,181 |
209,954 |
194,780 |
|||||||||||
Resort operating expense |
477,475 |
422,230 |
1,262,342 |
1,122,524 |
|||||||||||
Real Estate operating expense, net |
1,382 |
(597) |
4,141 |
2,301 |
|||||||||||
Total segment operating expense |
478,857 |
421,633 |
1,266,483 |
1,124,825 |
|||||||||||
Other operating (expense) income: |
|||||||||||||||
Depreciation and amortization |
(55,260) |
(54,104) |
(161,541) |
(154,132) |
|||||||||||
Gain on sale of real property |
268 |
— |
268 |
515 |
|||||||||||
Change in estimated fair value of contingent consideration |
(1,567) |
2,454 |
(3,467) |
2,454 |
|||||||||||
Gain (loss) on disposal of fixed assets and other, net |
27 |
(3,230) |
505 |
(2,125) |
|||||||||||
Income from operations |
422,598 |
367,978 |
596,851 |
521,803 |
|||||||||||
Mountain equity investment income, net |
445 |
607 |
1,555 |
1,094 |
|||||||||||
Investment income and other, net |
1,727 |
736 |
2,697 |
1,516 |
|||||||||||
Foreign currency loss on intercompany loans |
(3,319) |
(9,502) |
(5,180) |
(6,511) |
|||||||||||
Interest expense, net |
(19,575) |
(15,648) |
(59,215) |
(46,795) |
|||||||||||
Income before (provision) benefit from income taxes |
401,876 |
344,171 |
536,708 |
471,107 |
|||||||||||
(Provision) benefit from income taxes |
(93,346) |
(71,896) |
(120,914) |
17,914 |
|||||||||||
Net income |
308,530 |
272,275 |
415,794 |
489,021 |
|||||||||||
Net income attributable to noncontrolling interests |
(16,396) |
(16,023) |
(25,106) |
(25,463) |
|||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
292,134 |
$ |
256,252 |
$ |
390,688 |
$ |
463,558 |
|||||||
Per share amounts: |
|||||||||||||||
Basic net income per share attributable to Vail Resorts, Inc. |
$ |
7.26 |
$ |
6.34 |
$ |
9.68 |
$ |
11.48 |
|||||||
Diluted net income per share attributable to Vail Resorts, Inc. |
$ |
7.12 |
$ |
6.17 |
$ |
9.48 |
$ |
11.13 |
|||||||
Cash dividends declared per share |
$ |
1.76 |
$ |
1.47 |
$ |
4.70 |
$ |
3.576 |
|||||||
Weighted average shares outstanding: |
|||||||||||||||
Basic |
40,255 |
40,438 |
40,364 |
40,374 |
|||||||||||
Diluted |
41,020 |
41,545 |
41,201 |
41,641 |
Vail Resorts, Inc. |
|||||||||||||||
Consolidated Condensed Statements of Operations - Other Data |
|||||||||||||||
(In thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Other Data: |
|||||||||||||||
Mountain Reported EBITDA |
$ |
468,089 |
$ |
409,253 |
$ |
743,907 |
$ |
656,078 |
|||||||
Lodging Reported EBITDA |
12,627 |
10,475 |
22,280 |
18,498 |
|||||||||||
Resort Reported EBITDA |
480,716 |
419,728 |
766,187 |
674,576 |
|||||||||||
Real Estate Reported EBITDA |
(873) |
3,737 |
(3,278) |
2,124 |
|||||||||||
Total Reported EBITDA |
$ |
479,843 |
$ |
423,465 |
$ |
762,909 |
$ |
676,700 |
|||||||
Mountain stock-based compensation |
$ |
4,049 |
$ |
3,827 |
$ |
12,258 |
$ |
11,613 |
|||||||
Lodging stock-based compensation |
790 |
773 |
2,413 |
2,383 |
|||||||||||
Resort stock-based compensation |
4,839 |
4,600 |
14,671 |
13,996 |
|||||||||||
Real Estate stock-based compensation |
47 |
44 |
115 |
60 |
|||||||||||
Total stock-based compensation |
$ |
4,886 |
$ |
4,644 |
$ |
14,786 |
$ |
14,056 |
Vail Resorts, Inc. |
|||||||||||||||||||||
Mountain Segment Operating Results |
|||||||||||||||||||||
(In thousands, except Effective Ticket Price ("ETP")) |
|||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||
Three Months Ended |
Percentage |
Nine Months Ended |
Percentage |
||||||||||||||||||
2019 |
2018 |
(Decrease) |
2019 |
2018 |
(Decrease) |
||||||||||||||||
Net Mountain revenue: |
|||||||||||||||||||||
Lift |
$ |
526,881 |
$ |
452,723 |
16.4 |
% |
$ |
999,124 |
$ |
860,103 |
16.2 |
% |
|||||||||
Ski school |
110,755 |
101,213 |
9.4 |
% |
207,271 |
185,767 |
11.6 |
% |
|||||||||||||
Dining |
78,928 |
70,678 |
11.7 |
% |
162,629 |
142,890 |
13.8 |
% |
|||||||||||||
Retail/rental |
114,082 |
104,162 |
9.5 |
% |
285,860 |
265,015 |
7.9 |
% |
|||||||||||||
Other |
47,252 |
43,748 |
8.0 |
% |
144,093 |
137,776 |
4.6 |
% |
|||||||||||||
Total Mountain net revenue |
877,898 |
772,524 |
13.6 |
% |
1,798,977 |
1,591,551 |
13.0 |
% |
|||||||||||||
Mountain operating expense: |
|||||||||||||||||||||
Labor and labor-related benefits |
168,144 |
147,722 |
13.8 |
% |
417,212 |
365,618 |
14.1 |
% |
|||||||||||||
Retail cost of sales |
38,191 |
34,944 |
9.3 |
% |
104,328 |
98,425 |
6.0 |
% |
|||||||||||||
Resort related fees |
49,725 |
46,021 |
8.0 |
% |
92,919 |
83,404 |
11.4 |
% |
|||||||||||||
General and administrative |
58,402 |
56,473 |
3.4 |
% |
178,952 |
165,406 |
8.2 |
% |
|||||||||||||
Other |
95,792 |
78,718 |
21.7 |
% |
263,214 |
223,714 |
17.7 |
% |
|||||||||||||
Total Mountain operating expense |
410,254 |
363,878 |
12.7 |
% |
1,056,625 |
936,567 |
12.8 |
% |
|||||||||||||
Mountain equity investment income, net |
445 |
607 |
26.7 |
% |
1,555 |
1,094 |
42.1 |
% |
|||||||||||||
Mountain Reported EBITDA |
$ |
468,089 |
$ |
409,253 |
14.4 |
% |
$ |
743,907 |
$ |
656,078 |
13.4 |
% |
|||||||||
Total skier visits |
7,183 |
6,283 |
14.3 |
% |
14,211 |
11,914 |
19.3 |
% |
|||||||||||||
ETP |
$ |
73.35 |
$ |
72.06 |
1.8 |
% |
$ |
70.31 |
$ |
72.19 |
(2.6) |
% |
Vail Resorts, Inc. |
|||||||||||||||||||||
Lodging Operating Results |
|||||||||||||||||||||
(In thousands, except Average Daily Rate ("ADR") and Revenue per Available Room ("RevPAR")) |
|||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||
Three Months Ended |
Percentage |
Nine Months Ended |
Percentage |
||||||||||||||||||
2019 |
2018 |
(Decrease) |
2019 |
2018 |
(Decrease) |
||||||||||||||||
Lodging net revenue: |
|||||||||||||||||||||
Owned hotel rooms |
$ |
12,352 |
$ |
12,518 |
(1.3) |
% |
$ |
43,499 |
$ |
43,506 |
— |
% |
|||||||||
Managed condominium rooms |
30,671 |
24,604 |
24.7 |
% |
69,835 |
58,133 |
20.1 |
% |
|||||||||||||
Dining |
11,067 |
8,660 |
27.8 |
% |
37,385 |
32,409 |
15.4 |
% |
|||||||||||||
Transportation |
8,578 |
8,164 |
5.1 |
% |
18,774 |
18,177 |
3.3 |
% |
|||||||||||||
Golf |
— |
— |
— |
% |
9,628 |
8,903 |
8.1 |
% |
|||||||||||||
Other |
13,278 |
11,074 |
19.9 |
% |
37,697 |
32,626 |
15.5 |
% |
|||||||||||||
75,946 |
65,020 |
16.8 |
% |
216,818 |
193,754 |
11.9 |
% |
||||||||||||||
Payroll cost reimbursements |
3,902 |
3,807 |
2.5 |
% |
11,179 |
10,701 |
4.5 |
% |
|||||||||||||
Total Lodging net revenue |
79,848 |
68,827 |
16.0 |
% |
227,997 |
204,455 |
11.5 |
% |
|||||||||||||
Lodging operating expense: |
|||||||||||||||||||||
Labor and labor-related benefits |
32,396 |
27,318 |
18.6 |
% |
98,020 |
86,966 |
12.7 |
% |
|||||||||||||
General and administrative |
9,811 |
9,708 |
1.1 |
% |
31,002 |
29,374 |
5.5 |
% |
|||||||||||||
Other |
21,112 |
17,519 |
20.5 |
% |
65,516 |
58,916 |
11.2 |
% |
|||||||||||||
63,319 |
54,545 |
16.1 |
% |
194,538 |
175,256 |
11.0 |
% |
||||||||||||||
Reimbursed payroll costs |
3,902 |
3,807 |
2.5 |
% |
11,179 |
10,701 |
4.5 |
% |
|||||||||||||
Total Lodging operating expense |
67,221 |
58,352 |
15.2 |
% |
205,717 |
185,957 |
10.6 |
% |
|||||||||||||
Lodging Reported EBITDA |
$ |
12,627 |
$ |
10,475 |
20.5 |
% |
$ |
22,280 |
$ |
18,498 |
20.4 |
% |
|||||||||
Owned hotel statistics: |
|||||||||||||||||||||
ADR |
$ |
291.68 |
$ |
291.94 |
(0.1) |
% |
$ |
257.83 |
$ |
257.27 |
0.2 |
% |
|||||||||
RevPAR |
$ |
206.41 |
$ |
198.97 |
3.7 |
% |
$ |
177.42 |
$ |
175.73 |
1.0 |
% |
|||||||||
Managed condominium statistics: |
|||||||||||||||||||||
ADR |
$ |
403.04 |
$ |
428.57 |
(6.0) |
% |
$ |
355.74 |
$ |
369.54 |
(3.7) |
% |
|||||||||
RevPAR |
$ |
167.49 |
$ |
185.54 |
(9.7) |
% |
$ |
125.42 |
$ |
135.12 |
(7.2) |
% |
|||||||||
Owned hotel and managed condominium statistics (combined): |
|||||||||||||||||||||
ADR |
$ |
376.83 |
$ |
389.90 |
(3.4) |
% |
$ |
324.21 |
$ |
327.86 |
(1.1) |
% |
|||||||||
RevPAR |
$ |
173.45 |
$ |
188.23 |
(7.9) |
% |
$ |
135.60 |
$ |
144.87 |
(6.4) |
% |
Key Balance Sheet Data |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
As of April 30, |
||||||||
2019 |
2018 |
|||||||
Real estate held for sale and investment |
$ |
101,251 |
$ |
99,623 |
||||
Total Vail Resorts, Inc. stockholders' equity |
$ |
1,666,359 |
$ |
1,770,673 |
||||
Long-term debt, net |
$ |
1,310,870 |
$ |
1,078,005 |
||||
Long-term debt due within one year |
48,504 |
38,444 |
||||||
Total debt |
1,359,374 |
1,116,449 |
||||||
Less: cash and cash equivalents |
59,636 |
181,597 |
||||||
Net debt |
$ |
1,299,738 |
$ |
934,852 |
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, |
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Mountain Reported EBITDA |
$ |
468,089 |
$ |
409,253 |
$ |
743,907 |
$ |
656,078 |
|||||||
Lodging Reported EBITDA |
12,627 |
10,475 |
22,280 |
18,498 |
|||||||||||
Resort Reported EBITDA* |
480,716 |
419,728 |
766,187 |
674,576 |
|||||||||||
Real Estate Reported EBITDA |
(873) |
3,737 |
(3,278) |
2,124 |
|||||||||||
Total Reported EBITDA |
479,843 |
423,465 |
762,909 |
676,700 |
|||||||||||
Depreciation and amortization |
(55,260) |
(54,104) |
(161,541) |
(154,132) |
|||||||||||
Gain (loss) on disposal of fixed assets and other, net |
27 |
(3,230) |
505 |
(2,125) |
|||||||||||
Change in estimated fair value of contingent consideration |
(1,567) |
2,454 |
(3,467) |
2,454 |
|||||||||||
Investment income and other, net |
1,727 |
736 |
2,697 |
1,516 |
|||||||||||
Foreign currency loss on intercompany loans |
(3,319) |
(9,502) |
(5,180) |
(6,511) |
|||||||||||
Interest expense, net |
(19,575) |
(15,648) |
(59,215) |
(46,795) |
|||||||||||
Income before (provision) benefit from income taxes |
401,876 |
344,171 |
536,708 |
471,107 |
|||||||||||
(Provision) benefit from income taxes |
(93,346) |
(71,896) |
(120,914) |
17,914 |
|||||||||||
Net income |
308,530 |
272,275 |
415,794 |
489,021 |
|||||||||||
Net income attributable to noncontrolling interests |
(16,396) |
(16,023) |
(25,106) |
(25,463) |
|||||||||||
Net income attributable to Vail Resorts, Inc. |
$ |
292,134 |
$ |
256,252 |
$ |
390,688 |
$ |
463,558 |
* 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, 2019 |
||||
Mountain Reported EBITDA |
$ |
679,434 |
||
Lodging Reported EBITDA |
28,788 |
|||
Resort Reported EBITDA* |
708,222 |
|||
Real Estate Reported EBITDA |
(4,445) |
|||
Total Reported EBITDA |
703,777 |
|||
Depreciation and amortization |
(211,871) |
|||
Loss on disposal of fixed assets and other, net |
(1,990) |
|||
Change in estimated fair value of contingent consideration |
(4,067) |
|||
Investment income and other, net |
3,125 |
|||
Foreign currency loss on intercompany loans |
(7,635) |
|||
Interest expense, net |
(75,646) |
|||
Income before provision for income taxes |
405,693 |
|||
Provision for income taxes |
(77,690) |
|||
Net income |
328,003 |
|||
Net income attributable to noncontrolling interests |
(20,975) |
|||
Net income attributable to Vail Resorts, Inc. |
$ |
307,028 |
* 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 |
$ |
1,310,870 |
|
Long-term debt due within one year |
48,504 |
||
Total debt |
1,359,374 |
||
Less: cash and cash equivalents |
59,636 |
||
Net debt |
$ |
1,299,738 |
|
Net debt to Total Reported EBITDA |
1.8 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and nine months ended
(In thousands) |
(In thousands) (Unaudited) Nine Months Ended April 30, |
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Real Estate Reported EBITDA |
$ |
(873) |
$ |
3,737 |
$ |
(3,278) |
$ |
2,124 |
|||||||
Non-cash Real Estate cost of sales |
— |
3,271 |
— |
3,750 |
|||||||||||
Non-cash Real Estate stock-based compensation |
47 |
44 |
115 |
60 |
|||||||||||
One-time charge for Real Estate contingency |
— |
(4,300) |
— |
(4,300) |
|||||||||||
Proceeds received from sales transactions accounted for as financings |
11,150 |
— |
11,150 |
— |
|||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
5,113 |
(1) |
5,205 |
(242) |
|||||||||||
Net Real Estate Cash Flow |
$ |
15,437 |
$ |
2,751 |
$ |
13,192 |
$ |
1,392 |
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) |
$ |
2,270,000 |
||
Resort Reported EBITDA (1) |
$ |
707,000 |
||
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-third-quarter-results-and-early-season-pass-sales-results-300863496.html
SOURCE
Vail Resorts Contacts: Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com, Media: Carol Fabrizio, (720) 524-5025, cfabrizio@vailresorts.com