Vail Resorts Reports Fiscal 2020 Fourth Quarter and Full Year Results and Provides Preliminary Season Pass Sales Results
Highlights
- Net income attributable to
Vail Resorts, Inc. was$98.8 million for fiscal 2020, a decrease of 67.2% compared to fiscal 2019, primarily as a result of the negative impacts of COVID-19 as outlined further below. - Resort Reported EBITDA was
$503.3 million for fiscal 2020, compared to Resort Reported EBITDA of$706.7 million for fiscal 2019, primarily as a result of the negative impacts of COVID-19 and partially offset by disciplined cost management. - Season pass sales through
September 18, 2020 for the upcoming 2020/2021 North American ski season increased approximately 18% in units and decreased approximately 4% in sales dollars as compared to the period in the prior year throughSeptember 20, 2019 , with sales dollars for this year reduced by the value of the redeemed credits provided to 2019/2020 North American pass holders. Without deducting for the value of the redeemed credits, sales dollars increased approximately 24% compared to the prior year. Pass sales are adjusted to eliminate the impact of foreign currency by applying an exchange rate of$0.76 between the Canadian dollar andU.S. dollar in both periods forWhistler Blackcomb pass sales. - We continue to maintain significant liquidity with
$360 million of cash on hand as ofAugust 31, 2020 and$593 million of availability under ourU.S. andWhistler Blackcomb revolving credit facilities.
Commenting on the Company's fiscal 2020 results,
Regarding the Company's fiscal 2020 fourth quarter results, Katz said, "Results for the fourth quarter continued to be negatively impacted by COVID-19, with the majority of our North American summer and
"
Regarding the Company's 2020/2021 North American winter season operating plan, Katz said, "We were pleased with the visitation we saw this summer at our
Balance Sheet & Liquidity
Commenting on the Company's liquidity, Katz stated, "Our total cash and revolver availability as of
"As previously disclosed, 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-K for the fiscal year ended
Mountain Segment
- Total lift revenue decreased
$120.1 million , or 11.6%, to$913.1 million primarily due to the deferral of$120.9 million of pass product revenue to fiscal 2021 as a result of credits offered to 2019/2020 North American pass product holders. We experienced decreased visitation and lift revenue associated with the closure of our North American destination mountain resorts and regional ski areas and two of our three regional ski areas inAustralia due to COVID-19, which was offset by incremental revenue fromPeak Resorts ,Falls Creek and Hotham for the respective periods they were not owned in the prior year. - Ski school revenue decreased
$25.9 million , or 12.1%; dining revenue decreased$21.1 million , or 11.6%; and retail/rental revenue decreased$50.0 million , or 15.6%, all primarily as a result of our resort and retail store closures due to COVID-19. These decreases were partially offset by incremental revenue fromPeak Resorts ,Falls Creek and Hotham for the respective periods they were not owned in the prior year. - Mountain Reported EBITDA decreased
$178.5 million , or 26.3%, primarily due to decreased visitation associated with the closure of our destination mountain resorts and regional ski areas due to COVID-19, as well as the deferral of$118 million of pass product revenue and related deferred costs to fiscal 2021 as a result of credits offered to 2019/2020 North American pass holders. Mountain Reported EBITDA includes$17.4 million of stock-based compensation expense for fiscal 2020 compared to$16.5 million in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) decreased
$62.5 million , or 20.8%, primarily due to the closure and operational restrictions and limitations of our North American lodging properties as a result of COVID-19. - Lodging Reported EBITDA, which includes
$3.4 million and$3.2 million of stock-based compensation expense for fiscal 2020 and fiscal 2019, respectively, decreased$24.8 million , or 88.4%, primarily due to the closure of our North American lodging properties as a result of COVID-19.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue decreased
$312.0 million , or 13.7%, to$1,958.9 million , primarily due to decreased visitation associated with the closure of our resorts, retail stores and lodging properties due to COVID-19, as well as the deferral of$121 million of pass product revenue to fiscal 2021 as a result of credits offered to 2019/2020 North American pass holders. - Resort Reported EBITDA was
$503.3 million for fiscal 2020, a decrease of$203.3 million , or 28.8%, compared to the prior year, which includes impacts from the deferral of$118 million of pass product revenue and related deferred costs to fiscal 2021 as a result of credits offered to 2019/2020 North American pass product holders and$13.6 million of acquisition and integration related expenses.
Total Performance
- Total net revenue decreased
$307.9 million , or 13.6%, to$1,963.7 million . - Net income attributable to
Vail Resorts, Inc. was$98.8 million , or$2.42 per diluted share, for fiscal 2020 compared to net income attributable toVail Resorts, Inc. of$301.2 million , or$7.32 per diluted share, in the prior year. Fiscal 2020 net income included the after-tax effect of asset impairments related to the Company'sColorado resort ground transportation company of approximately$21.3 million and acquisition and integration related expenses of approximately$10.2 million .
Season Pass Sales
Commenting on the Company's season pass sales for the upcoming 2020/2021 North American ski season, Katz said, "Given the challenging circumstances surrounding the impacts of COVID-19, we are very pleased with the results of our season pass sales to date. Season pass sales through
Katz continued, "We remain committed to providing the best value for all skiers and riders through our
"Most importantly, we saw very strong unit growth in our Destination markets, with particular strength in our Northeast markets, benefiting from our continued momentum from those guests and the first full year of
"As we enter the final period for season pass sales, we expect unit sales from
Pass sales results are adjusted to eliminate the impact of foreign currency by applying an exchange rate of
Outlook
Commenting on the Company's outlook for the upcoming 2020/2021 North American ski season, Katz said, "Given the uncertainty across the economy and the challenge COVID-19 has created for travel demand and specifically our assessment of the ultimate visitation to our resorts with evolving demand and capacity dynamics, the Company will not be providing full year guidance for fiscal 2021 at this time. That said, we are very pleased with the results of our season pass sales to date and the indication that may provide on the loyalty and commitment of our guests to our resorts, even in the current environment. Given the broader dynamics in the travel industry, we do expect to see material declines in visitation to our resorts and associated revenue declines in fiscal 2021 relative to our original visitation expectations for fiscal 2020, primarily as a result of expected declines in visitation from non-pass, lift ticket purchases. On a relative basis, we do expect stronger visitation from local and drive-to guests this season than guests who traditionally fly to our resorts. We also expect stronger visitation from repeat guests versus new guests and infrequent skiers and riders. We expect more significant declines in international travel which will have a particularly challenging impact at
"We are focused on disciplined cost management to efficiently operate the business. As previously mentioned, we plan to operate all of our North American resorts with a full terrain footprint, consistent with historical practices and conditions permitting, in order to ensure a comprehensive guest experience, to maximize our on-mountain capacity and to invest in the long-term loyalty of our pass holders and lift ticket guests. However, given our lower expected visitation and revenue for the upcoming year, we have continued to actively manage our cost structure, including but not limited to the implementation of cost reductions totaling over
Even with a more efficient approach to our operations, the nature of our business and our approach to guest service creates a high level of fixed costs and any material revenue declines experienced in Fiscal 2021 will have a large percentage decline in our Resort Reported EBITDA and will also reduce our Resort Reported EBITDA margins. As an illustrative example, relative to our original Resort net revenue guidance provided for fiscal 2020, if our Resort net revenue declines 30% for fiscal 2021 to approximately
The following table reflects the above illustrative Resort Reported EBITDA example for the Company's fiscal year ending
Fiscal 2021 Illustrative Example |
||||
(In thousands) |
||||
Net income attributable to |
$ |
10,000 |
||
Net income attributable to noncontrolling interests |
10,000 |
|||
Net income |
20,000 |
|||
Benefit from income taxes (1) |
(8,000) |
|||
Income before benefit from income taxes |
12,000 |
|||
Depreciation and amortization |
247,000 |
|||
Interest expense, net |
137,000 |
|||
Other |
7,000 |
|||
Total Reported EBITDA |
$ |
403,000 |
||
Resort Reported EBITDA |
$ |
400,000 |
||
Real Estate Reported EBITDA |
3,000 |
|||
Total Reported EBITDA |
$ |
403,000 |
||
(1) The estimated income tax benefit is driven by book/tax differences, which as a result of an estimated near break- |
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 future liquidity; the effects of the COVID-19 pandemic on, among other things, our operations and the travel patterns of our current and potential customers; our expectations regarding visitation for the 2020/2021 ski season; our expectations and estimations regarding cost reductions; and our expectations regarding fiscal 2021 results, including net revenue, Resort Reported EBITDA and Resort Reported EBITDA margin and acquisition and integration related expenses. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. All forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include but are not limited to the ultimate duration of COVID-19 and its short-term and long-term impacts on consumer behaviors, the economy generally and our business and results of operations, including the ultimate amount of refunds that we would be required to refund to our pass product holders for qualifying circumstances under our recently launched Epic Coverage program; prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries; willingness or ability of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases (such as the current outbreak of COVID-19), and the cost and availability of travel options and changing consumer preferences; unfavorable weather conditions or the impact of natural disasters; risks related to our reliance on information technology, including our failure to maintain the integrity of our customer or employee data and our ability to adapt to technological developments or industry trends; risks related to cyber-attacks; the seasonality of our business combined with adverse events that occur during our peak operating periods; competition in our mountain and lodging businesses; high fixed cost structure of our business; our ability to fund resort capital expenditures; risks related to a disruption in our water supply that would impact our snowmaking capabilities and operations; our reliance on government permits or approvals for our use of public land or to make operational and capital improvements; risks associated with obtaining governmental or third party approvals; risks related to federal, state, local and foreign government laws, rules and regulations; risks related to changes in security and privacy laws and regulations which could increase our operating costs and adversely affect our ability to market our products and services effectively; risks related to our workforce, including increased labor costs; loss of key personnel and our ability to hire and retain a sufficient seasonal workforce; adverse consequences of current or future legal claims; a deterioration in the quality or reputation of our brands, including our ability to protect our intellectual property and the risk of accidents at our mountain resorts; our ability to successfully integrate acquired businesses, or that acquired businesses may fail to perform in accordance with expectations, including
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 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.
|
||||||||||||||||
Consolidated Condensed Statements of Operations |
||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain and Lodging services and other |
$ |
61,784 |
$ |
175,973 |
$ |
1,578,463 |
$ |
1,807,930 |
||||||||
Mountain and Lodging retail and dining |
15,362 |
67,916 |
380,394 |
462,933 |
||||||||||||
Resort net revenue |
77,146 |
243,889 |
1,958,857 |
2,270,863 |
||||||||||||
Real Estate |
63 |
117 |
4,847 |
712 |
||||||||||||
Total net revenue |
77,209 |
244,006 |
1,963,704 |
2,271,575 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain and Lodging operating expense |
117,121 |
207,278 |
1,019,437 |
1,101,670 |
||||||||||||
Mountain and Lodging retail and dining cost of products sold |
11,533 |
32,048 |
159,066 |
190,044 |
||||||||||||
General and administrative |
51,520 |
64,461 |
278,695 |
274,415 |
||||||||||||
Resort operating expense |
180,174 |
303,787 |
1,457,198 |
1,566,129 |
||||||||||||
Real Estate operating expense |
1,256 |
1,468 |
9,182 |
5,609 |
||||||||||||
Total segment operating expense |
181,430 |
305,255 |
1,466,380 |
1,571,738 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(63,185) |
(56,576) |
(249,572) |
(218,117) |
||||||||||||
Gain on sale of real property |
— |
312 |
207 |
580 |
||||||||||||
Asset impairments |
— |
— |
(28,372) |
— |
||||||||||||
Change in fair value of contingent consideration |
(2,300) |
(1,900) |
2,964 |
(5,367) |
||||||||||||
(Loss) gain on disposal of fixed assets and other, net |
(340) |
(1,169) |
838 |
(664) |
||||||||||||
(Loss) income from operations |
(170,046) |
(120,582) |
223,389 |
476,269 |
||||||||||||
Mountain equity investment income, net |
420 |
405 |
1,690 |
1,960 |
||||||||||||
Investment income and other, net |
306 |
389 |
1,305 |
3,086 |
||||||||||||
Foreign currency gain (loss) on intercompany loans |
4,961 |
2,326 |
(3,230) |
(2,854) |
||||||||||||
Interest expense, net |
(33,418) |
(20,281) |
(106,721) |
(79,496) |
||||||||||||
(Loss) income before benefit (provision) for income taxes |
(197,777) |
(137,743) |
116,433 |
398,965 |
||||||||||||
Benefit (provision) for income taxes |
39,812 |
45,442 |
(7,378) |
(75,472) |
||||||||||||
Net (loss) income |
(157,965) |
(92,301) |
109,055 |
323,493 |
||||||||||||
Net loss (income) attributable to noncontrolling interests |
4,357 |
2,776 |
(10,222) |
(22,330) |
||||||||||||
Net (loss) income attributable to |
$ |
(153,608) |
$ |
(89,525) |
$ |
98,833 |
$ |
301,163 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net (loss) income per share attributable to |
$ |
(3.82) |
$ |
(2.22) |
$ |
2.45 |
$ |
7.46 |
||||||||
Diluted net (loss) income per share attributable to |
$ |
(3.82) |
$ |
(2.22) |
$ |
2.42 |
$ |
7.32 |
||||||||
Cash dividends declared per share |
$ |
— |
$ |
1.76 |
$ |
5.28 |
$ |
6.46 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,198 |
40,305 |
40,273 |
40,349 |
||||||||||||
Diluted |
40,198 |
40,305 |
40,838 |
41,158 |
Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
|||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||||
Other Data: |
|||||||||||||||||
Mountain Reported EBITDA |
$ |
(94,392) |
$ |
(65,313) |
$ |
500,080 |
$ |
678,594 |
|||||||||
Lodging Reported EBITDA |
(8,216) |
5,820 |
3,269 |
28,100 |
|||||||||||||
Resort Reported EBITDA |
(102,608) |
(59,493) |
503,349 |
706,694 |
|||||||||||||
Real Estate Reported EBITDA |
(1,193) |
(1,039) |
(4,128) |
(4,317) |
|||||||||||||
Total Reported EBITDA |
$ |
(103,801) |
$ |
(60,532) |
$ |
499,221 |
$ |
702,377 |
|||||||||
Mountain stock-based compensation |
$ |
3,992 |
$ |
4,216 |
$ |
17,410 |
$ |
16,474 |
|||||||||
Lodging stock-based compensation |
848 |
806 |
3,399 |
3,219 |
|||||||||||||
Resort stock-based compensation |
4,840 |
5,022 |
20,809 |
19,693 |
|||||||||||||
Real Estate stock-based compensation |
54 |
48 |
212 |
163 |
|||||||||||||
Total stock-based compensation |
$ |
4,894 |
$ |
5,070 |
$ |
21,021 |
$ |
19,856 |
|
||||||||||||||||||||||
Mountain Segment Operating Results |
||||||||||||||||||||||
(In thousands, except Effective Ticket Price ("ETP")) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage |
|||||||||||||||||||
2020 |
2019 |
(Decrease) |
2020 |
2019 |
(Decrease) |
|||||||||||||||||
|
||||||||||||||||||||||
Lift |
$ |
12,096 |
$ |
34,110 |
(64.5) |
% |
$ |
913,091 |
$ |
1,033,234 |
(11.6) |
% |
||||||||||
Ski school |
1,291 |
7,789 |
(83.4) |
% |
189,131 |
215,060 |
(12.1) |
% |
||||||||||||||
Dining |
1,783 |
19,208 |
(90.7) |
% |
160,763 |
181,837 |
(11.6) |
% |
||||||||||||||
Retail/rental |
10,538 |
34,407 |
(69.4) |
% |
270,299 |
320,267 |
(15.6) |
% |
||||||||||||||
Other |
23,054 |
61,710 |
(62.6) |
% |
177,159 |
205,803 |
(13.9) |
% |
||||||||||||||
|
48,762 |
157,224 |
(69.0) |
% |
1,710,443 |
1,956,201 |
(12.6) |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
45,827 |
90,599 |
(49.4) |
% |
473,365 |
507,811 |
(6.8) |
% |
||||||||||||||
Retail cost of sales |
7,757 |
17,114 |
(54.7) |
% |
96,497 |
121,442 |
(20.5) |
% |
||||||||||||||
Resort related fees |
869 |
3,321 |
(73.8) |
% |
75,044 |
96,240 |
(22.0) |
% |
||||||||||||||
General and administrative |
44,516 |
54,207 |
(17.9) |
% |
239,412 |
233,159 |
2.7 |
% |
||||||||||||||
Other |
44,605 |
57,701 |
(22.7) |
% |
327,735 |
320,915 |
2.1 |
% |
||||||||||||||
|
143,574 |
222,942 |
(35.6) |
% |
1,212,053 |
1,279,567 |
(5.3) |
% |
||||||||||||||
Mountain equity investment income, net |
420 |
405 |
3.7 |
% |
1,690 |
1,960 |
(13.8) |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
(94,392) |
$ |
(65,313) |
(44.5) |
% |
$ |
500,080 |
$ |
678,594 |
(26.3) |
% |
||||||||||
Total skier visits |
150 |
787 |
(80.9) |
% |
13,483 |
14,998 |
(10.1) |
% |
||||||||||||||
ETP |
$ |
80.64 |
$ |
43.34 |
86.1 |
% |
$ |
67.72 |
$ |
68.89 |
(1.7) |
% |
|
||||||||||||||||||||||
Lodging Operating Results |
||||||||||||||||||||||
(In thousands, except Average Daily Rate ("ADR") and Revenue per |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage |
|||||||||||||||||||
2020 |
2019 |
(Decrease) |
2020 |
2019 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
5,669 |
$ |
21,327 |
(73.4) |
% |
$ |
44,992 |
$ |
64,826 |
(30.6) |
% |
||||||||||
Managed condominium rooms |
6,496 |
16,401 |
(60.4) |
% |
76,480 |
86,236 |
(11.3) |
% |
||||||||||||||
Dining |
899 |
16,345 |
(94.5) |
% |
38,252 |
53,730 |
(28.8) |
% |
||||||||||||||
Transportation |
48 |
2,501 |
(98.1) |
% |
15,796 |
21,275 |
(25.8) |
% |
||||||||||||||
Golf |
6,806 |
10,020 |
(32.1) |
% |
17,412 |
19,648 |
(11.4) |
% |
||||||||||||||
Other |
7,522 |
16,920 |
(55.5) |
% |
44,933 |
54,617 |
(17.7) |
% |
||||||||||||||
27,440 |
83,514 |
(67.1) |
% |
237,865 |
300,332 |
(20.8) |
% |
|||||||||||||||
Payroll cost reimbursements |
944 |
3,151 |
(70.0) |
% |
10,549 |
14,330 |
(26.4) |
% |
||||||||||||||
Total Lodging net revenue |
28,384 |
86,665 |
(67.2) |
% |
248,414 |
314,662 |
(21.1) |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
16,287 |
37,920 |
(57.0) |
% |
114,279 |
135,940 |
(15.9) |
% |
||||||||||||||
General and administrative |
7,004 |
10,254 |
(31.7) |
% |
39,283 |
41,256 |
(4.8) |
% |
||||||||||||||
Other |
12,365 |
29,520 |
(58.1) |
% |
81,034 |
95,036 |
(14.7) |
% |
||||||||||||||
35,656 |
77,694 |
(54.1) |
% |
234,596 |
272,232 |
(13.8) |
% |
|||||||||||||||
Reimbursed payroll costs |
944 |
3,151 |
(70.0) |
% |
10,549 |
14,330 |
(26.4) |
% |
||||||||||||||
Total Lodging operating expense |
36,600 |
80,845 |
(54.7) |
% |
245,145 |
286,562 |
(14.5) |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
(8,216) |
$ |
5,820 |
(241.2) |
% |
$ |
3,269 |
$ |
28,100 |
(88.4) |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
232.81 |
$ |
253.60 |
(8.2) |
% |
$ |
266.43 |
$ |
256.50 |
3.9 |
% |
||||||||||
RevPAR |
$ |
46.48 |
$ |
171.24 |
(72.9) |
% |
$ |
122.34 |
$ |
175.45 |
(30.3) |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
264.64 |
$ |
210.82 |
25.5 |
% |
$ |
328.98 |
$ |
324.34 |
1.4 |
% |
||||||||||
RevPAR |
$ |
21.75 |
$ |
57.79 |
(62.4) |
% |
$ |
83.10 |
$ |
107.67 |
(22.8) |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
254.55 |
$ |
229.68 |
10.8 |
% |
$ |
310.76 |
$ |
300.47 |
3.4 |
% |
||||||||||
RevPAR |
$ |
25.73 |
$ |
85.29 |
(69.8) |
% |
$ |
90.37 |
$ |
121.81 |
(25.8) |
% |
Key Balance Sheet Data |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
As of |
||||||||
2020 |
2019 |
|||||||
Real estate held for sale and investment |
$ |
96,844 |
$ |
101,021 |
||||
|
$ |
1,316,742 |
$ |
1,500,627 |
||||
Long-term debt, net |
$ |
2,387,122 |
$ |
1,527,744 |
||||
Long-term debt due within one year |
63,677 |
48,516 |
||||||
Total debt |
2,450,799 |
1,576,260 |
||||||
Less: cash and cash equivalents |
390,980 |
108,850 |
||||||
Net debt |
$ |
2,059,819 |
$ |
1,467,410 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures |
|||||||||||||||
Presented below is a reconciliation of net income attributable to |
|||||||||||||||
(In thousands) |
(In thousands) |
||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Net (loss) income attributable to |
$ |
(153,608) |
$ |
(89,525) |
$ |
98,833 |
$ |
301,163 |
|||||||
Net (loss) income attributable to noncontrolling interests |
(4,357) |
(2,776) |
10,222 |
22,330 |
|||||||||||
Net (loss) income |
(157,965) |
(92,301) |
109,055 |
323,493 |
|||||||||||
(Benefit) provision for income taxes |
(39,812) |
(45,442) |
7,378 |
75,472 |
|||||||||||
(Loss) income before (benefit) provision for income taxes |
(197,777) |
(137,743) |
116,433 |
398,965 |
|||||||||||
Depreciation and amortization |
63,185 |
56,576 |
249,572 |
218,117 |
|||||||||||
Asset impairments |
— |
— |
28,372 |
— |
|||||||||||
Loss (gain) on disposal of fixed assets and other, net |
340 |
1,169 |
(838) |
664 |
|||||||||||
Change in fair value of contingent consideration |
2,300 |
1,900 |
(2,964) |
5,367 |
|||||||||||
Investment income and other, net |
(306) |
(389) |
(1,305) |
(3,086) |
|||||||||||
Foreign currency (gain) loss on intercompany loans |
(4,961) |
(2,326) |
3,230 |
2,854 |
|||||||||||
Interest expense, net |
33,418 |
20,281 |
106,721 |
79,496 |
|||||||||||
Total Reported EBITDA |
$ |
(103,801) |
$ |
(60,532) |
$ |
499,221 |
$ |
702,377 |
|||||||
Mountain Reported EBITDA |
$ |
(94,392) |
$ |
(65,313) |
$ |
500,080 |
$ |
678,594 |
|||||||
Lodging Reported EBITDA |
(8,216) |
5,820 |
3,269 |
28,100 |
|||||||||||
Resort Reported EBITDA* |
(102,608) |
(59,493) |
503,349 |
706,694 |
|||||||||||
Real Estate Reported EBITDA |
(1,193) |
(1,039) |
(4,128) |
(4,317) |
|||||||||||
Total Reported EBITDA |
$ |
(103,801) |
$ |
(60,532) |
$ |
499,221 |
$ |
702,377 |
|||||||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles long-term debt, net to Net Debt and the calculation of Net Debt to Total Reported EBITDA for the |
|||
In thousands) |
|||
Long-term debt, net |
$ |
2,387,122 |
|
Long-term debt due within one year |
63,677 |
||
Total debt |
2,450,799 |
||
Less: cash and cash equivalents |
390,980 |
||
Net debt |
$ |
2,059,819 |
|
Net debt to Total Reported EBITDA |
4.1 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) |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
(1,193) |
$ |
(1,039) |
$ |
(4,128) |
$ |
(4,317) |
||||||||
|
— |
— |
3,684 |
— |
||||||||||||
|
54 |
48 |
212 |
163 |
||||||||||||
Proceeds received from sales transactions accounted for as financings |
— |
— |
— |
11,150 |
||||||||||||
Change in real estate deposits and recovery of previously incurred |
(12) |
403 |
99 |
5,608 |
||||||||||||
Net Real Estate Cash Flow |
$ |
(1,151) |
$ |
(588) |
$ |
(133) |
$ |
12,604 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2020-fourth-quarter-and-full-year-results-and-provides-preliminary-season-pass-sales-results-301137855.html
SOURCE
Vail Resorts Contacts: Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com; Media: Sara Olson, (303) 404-6497, News@vailresorts.com