Vail Resorts Reports Fiscal 2022 Second Quarter Results, Increases Quarterly Dividend, Provides Updated Fiscal 2022 Guidance and Announces Fiscal 2023 Employee Investments
Highlights
- Net income attributable to
Vail Resorts, Inc. was$223.4 million for the second fiscal quarter of 2022 compared to net income attributable toVail Resorts, Inc. of$147.8 million in the same period in the prior year. The increase is primarily due to the greater impact of COVID-19 and related limitations and restrictions on results in the prior year. Net income attributable toVail Resorts, Inc. in the second quarter of fiscal year 2020 was$206.4 million . - Resort Reported EBITDA was
$397.9 million for the second fiscal quarter of 2022, compared to Resort Reported EBITDA of$276.1 million for the second fiscal quarter of 2021. The increase is primarily due to the greater impact of COVID-19 and related limitations and restrictions on results in the prior year. Resort Reported EBITDA for the second quarter of fiscal year 2020 was$378.3 million . - Results improved in January and February relative to results through the peak holiday period, with season-to-date total skier visits up 2.8% and total lift revenue up 10.3% through
March 6, 2022 compared to the fiscal year 2020 season-to-date period throughMarch 8, 2020 . Ancillary lines of business continue to experience decreased revenue versus the comparable period in fiscal 2020, particularly in food and beverage, given the disproportionate impact related to numerous operational restrictions related to COVID-19 and staffing challenges. - The Company updated its fiscal 2022 guidance range and is now expecting Resort Reported EBITDA to be between
$813 million and$837 million . The guidance range includes an estimated$13 million of Resort Reported EBITDA from the recently acquired operations ofSeven Springs ,Hidden Valley andLaurel Mountain resorts (together, the "Seven Springs Resorts ") for the period from the transaction closing onDecember 31, 2021 through the end of the fiscal year, partially offset by$6 million of related acquisition and integration expenses. - The Company is making investments in the guest experience for fiscal 2023 by significantly increasing compensation for seasonal frontline staff. For the 2022/2023 North American ski season, the Company will be increasing its minimum wage to
$20 per hour, while maintaining all career and leadership wage differentials to provide a significant increase in pay to all of its hourly employees. The Company will also be making a substantial investment in its human resource department to support a return to full staffing and deliver a better employee experience. The increase in wages and the return to normal staffing levels will represent an approximately$175 million increase in expected labor expense in fiscal 2023 compared to fiscal 2022 expected labor expense. - In addition, as previously announced, the Company is investing
$327 million to$337 million of capital in calendar year 2022 to expand capacity at 14 resorts with 21 new lifts and a major terrain expansion for the upcoming season. - The Company's Board of Directors approved an increase in the quarterly cash dividend to
$1.91 per share beginning with the dividend payable onApril 14, 2022 to shareholders of record as ofMarch 30, 2022 .
Unless otherwise noted, the commentary on results for the three months ended
Commenting on the Company's fiscal 2022 second quarter results,
"The 2021/2022 North American ski season got off to a slow start. The confluence of storm cycles, staffing challenges and the spike in Omicron variant cases created challenges through the holiday period impacting our resorts' ability to fully open terrain as planned and negatively impacting the guest experience during that time. Despite numerous measures taken ahead of the season, including an investment in wages, available staffing was below targeted levels heading into the holidays, consistent with challenges faced by the broader travel and leisure industry at that time. During the holidays, COVID-19 cases associated with the Omicron variant dramatically accelerated, impacting both guest travel plans and staffing exclusions, despite having a vaccinated workforce. At some resorts, more than 10% of our employees were unable to work due to COVID-19 at one time. To address these challenges, the Company increased hourly compensation during the holidays and for the remainder of the ski season at a cost of
"Following the holiday period, the experience across our resorts improved markedly, with better snowfall, a stabilization and ultimately reduction of cases of COVID-19 and overall better staffing, allowing us to open terrain across our resorts that was close to normal levels for that time period. Throughout the quarter, we experienced relative strength in destination visitation and lift ticket sales, particularly at our western
"Relative to the second fiscal quarter of 2020, our ancillary lines of business experienced revenue declines, particularly in food and beverage, which was disproportionately impacted by numerous operational restrictions associated with COVID-19 and overall staffing challenges. Resort net revenue for the second fiscal quarter of 2022 decreased 2% relative to the comparable period in fiscal year 2020, primarily as a result of the headwinds in our ancillary lines of business and approximately
"Relative to the second fiscal quarter of 2020, Resort Reported EBITDA increased 5% despite the challenging early season conditions and COVID-19 related dynamics. Resort Reported EBITDA margin for the second quarter of fiscal 2022 was 43.9%, an increase from 40.9% in the second quarter of fiscal 2020."
Season-to-Date Metrics through
The Company reported certain ski season metrics for the period from the beginning of the ski season through
- Season-to-date through
March 6, 2022 , total skier visits were up 11.7% compared to the prior year season-to-date period and up 2.8% compared to the fiscal year 2020 season-to-date period. - Season-to-date total lift ticket revenue, including an allocated portion of season pass revenue for each applicable period, was up 21.0% compared to the prior year season-to-date period and up 10.3% compared to the fiscal year 2020 season-to-date period.
- Season-to-date ski school revenue was up 60.2% and dining revenue was up 75.7% compared to the prior year season-to-date period. Relative to the comparable period in fiscal year 2020, ski school revenue and dining revenue were down 8.9% and down 27.0%, respectively. Retail/rental revenue for North American resort and ski area store locations was up 40.7% compared to the prior year season-to-date period, and down 2.8% versus the comparable season-to-date period in fiscal year 2020.
Commenting on the season-to-date metrics, Lynch said, "Company performance has continued to improve throughout the post-Christmas period, with particular strength in destination visitation and lift ticket sales. Despite significant growth of our pass program this year, visitation for the season-to-date period was only modestly up 2.8% compared to fiscal 2020, given the Company's strategy to shift lift ticket guests into an advance commitment pass product.
Lynch continued, "It is important to highlight that our season pass unit growth of 47% for fiscal year 2022 created significant revenue stability in a period with challenging early season conditions and COVID-19 impacts. The growth in pass units did not drive dramatic increases in visitation, as the Company is shifting lift ticket guests into advance commitment products. In fact, the growth we saw in visitation in the period ending
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 fiscal quarter ended
Mountain Segment
- Total lift revenue increased
$90.8 million , or 21.1%, compared to the same period in the prior year, to$521.6 million for the three months endedJanuary 31, 2022 , primarily due to an increase in pass product revenue and an increase in non-pass lift ticket purchases. Pass product revenue, although primarily collected prior to the ski season, is recognized in the Consolidated Condensed Statements of Operations throughout the ski season on a straight-line basis using the skiable days of the season to date relative to the total estimated skiable days of the season. Challenging early season conditions during the early portion of the 2021/2022 North American ski season resulted in delayed openings for a number of our resorts and, as a result, we expect to recognize approximately$33 million of pass revenue during the three months endingApril 30, 2022 that would have otherwise been recognized during the three months endedJanuary 31, 2022 . - Ski school revenue increased
$35.7 million , or 63.3%, dining revenue increased$21.8 million , or 67.7%, retail/rental revenue increased$36.7 million , or 40.7%, and other revenue increased$7.4 million , or 22.7%, each primarily due to fewer COVID-19 related limitations and restrictions on our North American winter operations as compared to the prior year, as well as an increase in demand over the prior year. - Operating expense increased
$86.1 million , or 23.9%, which was primarily attributable to increased variable expenses associated with increases in revenue, and the impact of cost discipline efforts in the prior year associated with lower levels of operations, including limitations, restrictions and closures resulting from COVID-19. - Mountain Reported EBITDA increased
$106.0 million , or 37.5%, for the second quarter compared to the same period in the prior year, which includes$5.4 million of stock-based compensation expense for the three months endedJanuary 31, 2022 compared to$5.5 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, 2022 increased$29.8 million , or 73.9%, as compared to the same period in the prior year, primarily as a result of fewer COVID-19 related limitations and restrictions as compared to the prior year, as well as an increase in demand and ADR compared to the prior year. - Lodging Reported EBITDA for the three months ended
January 31, 2022 increased$15.8 million , or 244.6%, for the second quarter compared to the same period in the prior year, which includes$1.0 million of stock-based compensation expense for both the three months endedJanuary 31, 2022 and 2021.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$222.0 million , or 32.4%, compared to the same period in the prior year, to$906.4 million for the three months endedJanuary 31, 2022 . - Resort Reported EBITDA was
$397.9 million for the three months endedJanuary 31, 2022 , an increase of$121.8 million , or 44.1%, compared to the same period in the prior year, which includes$2.6 million of acquisition and integration related expenses which are recorded within Mountain other operating expense.
Total Performance
- Total net revenue increased
$221.9 million , or 32.4%, to$906.5 million for the three months endedJanuary 31, 2022 as compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$223.4 million , or$5.47 per diluted share, for the second quarter of fiscal 2022 compared to net income attributable toVail Resorts, Inc. of$147.8 million , or$3.62 per diluted share, in the second fiscal quarter of the prior year. Additionally, fiscal 2022 second quarter net income included the after-tax effect of acquisition and integration related expenses of approximately$2.0 million .
Return of Capital
Commenting on capital allocation, Lynch said, "Our liquidity position remains strong. Our total cash and revolver availability as of
Commitment to our Employees and Guests
Commenting on the Company's investments for the 2022/2023 ski season, Lynch said, "As we turn our attention to the 2022/2023 ski season and beyond, the Company will be making its largest ever investment in both its employees and its resorts, to ensure we continue to deliver our Company mission of an Experience of a Lifetime. The experience of our employees and guests is core to our business model, and the Company intends to use its financial resources and the stability it has created through its season pass program to continue to aggressively reinvest to deliver that experience. We believe our business model allows us to make these investments and achieve our short and long-term financial growth objectives."
Employee Investments
Commenting on the employee experience, Lynch said, "Our employees are the core of
Capital Investments
Regarding calendar year 2022 capital expenditures, Lynch said, "We remain dedicated to delivering an exceptional guest experience and will continue to prioritize reinvesting into the experience at our resorts. We are committed to continually increasing capacity through lift, terrain and food and beverage expansion projects and are making a significant one-time incremental investment this year to accelerate that strategy. As previously announced on
"The plan includes approximately
"The core capital plan is approximately
"We continue to remain highly focused on developing and leveraging our data-driven approach to marketing and operating the business. Our planned investments include network-wide scalable technology that will enhance our analytics, e-commerce and guest engagement tools to improve our ability to target our guest outreach, personalize messages and improve conversion. We will also be investing in broader self-service capabilities to improve guests' online experience and engagement. In addition, we have announced a
"We plan to spend approximately
Outlook
Commenting on fiscal 2022 guidance, Lynch said, "Despite the challenging start to the season through the holidays, we have increased the midpoint of our Resort Reported EBITDA guidance as compared to our original guidance, demonstrating the resilience of our business model and the benefits of our advance commitment strategy. The update to guidance is primarily driven by the strong demand from destination guests at our western
Commenting on the outlook for fiscal 2022, Lynch said, "There are a number of dynamics related to COVID-19 and unusual weather that are negatively impacting fiscal 2022 that are important to highlight as we begin to plan for fiscal 2023. All of the estimates below assume normal conditions throughout our ski seasons, continued strength in consumer demand, consistent economic dynamics relative to what exists today and no material ongoing impacts from COVID-19.
- Travel trends at
Whistler Blackcomb , our Australian resorts and our group business were all materially, negatively impacted by COVID-19 in fiscal 2022, and early season results across our resorts were depressed with challenging snowfall and conditions. Returning to normalized levels would result in estimated incremental Resort Reported EBITDA of approximately$100 million in fiscal 2022; The Seven Springs Resorts did not have a full year of operating results, and was impacted by acquisition and integration related expenses. Full year results with no acquisition or integration related expenses would result in estimated incremental Resort Reported EBITDA of approximately$7 million in fiscal 2022;- Our ancillary businesses were capacity constrained in fiscal 2022 by staffing and, in the case of dining, by operational restrictions associated with COVID-19. Returning our ancillary business to normalized levels would result in estimated incremental Resort Reported EBITDA of approximately
$75 million in fiscal 2022, which includes the incremental revenue and operating expense associated with normal capacity but excludes incremental labor expense. The normalized labor expense for the ancillary businesses is included in the approximate$175 million labor investment.
Offsetting the estimated
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2022 Guidance |
|||
(In thousands) |
|||
For the Year Ending |
|||
|
|||
Low End |
High End |
||
Range |
Range |
||
Net income attributable to |
$ 304,000 |
$ 350,000 |
|
Net income attributable to noncontrolling interests |
21,000 |
15,000 |
|
Net income |
325,000 |
365,000 |
|
Provision for income taxes (1) |
67,000 |
76,000 |
|
Income before provision for income taxes |
392,000 |
441,000 |
|
Depreciation and amortization |
254,000 |
248,000 |
|
Interest expense, net |
149,000 |
143,000 |
|
Other (2) |
13,000 |
6,000 |
|
Total Reported EBITDA |
$ 808,000 |
$ 838,000 |
|
Mountain Reported EBITDA (3) |
$ 783,000 |
$ 807,000 |
|
Lodging Reported EBITDA (4) |
28,000 |
32,000 |
|
Resort Reported EBITDA (5) |
813,000 |
837,000 |
|
Real Estate Reported EBITDA |
(5,000) |
1,000 |
|
Total Reported EBITDA |
$ 808,000 |
$ 838,000 |
(1) The provision for income taxes may be impacted by excess tax benefits primarily resulting from vesting and exercises of equity awards. Our 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. |
|||
(2) 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 |
|||
(3) Mountain Reported EBITDA also includes approximately |
|||
(4) Lodging Reported EBITDA also includes approximately |
|||
(5) 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. |
|||
(6) Guidance estimates are predicated on an exchange rate of |
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 the statements regarding fiscal 2022 performance (including the assumptions related thereto), including our expected Resort Reported EBITDA and expected net income; our expectations regarding our liquidity; the effects of the COVID-19 pandemic on, among other things, our operations; expectations related to our season pass sales and products; our expectations related to customer demand and lift ticket sales for the remainder of the 2021/2022 North American ski season; our expectations regarding our ancillary lines of business; the payment of dividends; our planned wage increases; our calendar year 2022 capital plan and expectations related thereto, including timing and our ability to obtain any required regulatory approvals; and the expected estimated incremental annual EBITDA and capital expenditures related to our recent 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.
|
|||||||
Consolidated Condensed Statements of Operations |
|||||||
(In thousands, except per share amounts) |
|||||||
(Unaudited) |
|||||||
Three Months Ended |
Six Months Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Net revenue: |
|||||||
Mountain and Lodging services and other |
$ 770,300 |
$ 597,110 |
$ 892,160 |
$ 701,384 |
|||
Mountain and Lodging retail and dining |
136,055 |
87,219 |
189,456 |
114,477 |
|||
Resort net revenue |
906,355 |
684,329 |
1,081,616 |
815,861 |
|||
Real Estate |
180 |
315 |
495 |
569 |
|||
Total net revenue |
906,535 |
684,644 |
1,082,111 |
816,430 |
|||
Segment operating expense: |
|||||||
Mountain and Lodging operating expense |
364,336 |
293,971 |
548,061 |
448,108 |
|||
Mountain and Lodging retail and dining cost of products sold |
53,715 |
37,366 |
77,944 |
54,498 |
|||
General and administrative |
91,261 |
78,121 |
168,495 |
137,150 |
|||
Resort operating expense |
509,312 |
409,458 |
794,500 |
639,756 |
|||
Real Estate operating expense |
1,511 |
1,615 |
2,981 |
3,065 |
|||
Total segment operating expense |
510,823 |
411,073 |
797,481 |
642,821 |
|||
Other operating (expense) income: |
|||||||
Depreciation and amortization |
(62,070) |
(62,663) |
(123,559) |
(125,291) |
|||
Gain on sale of real property |
931 |
— |
962 |
— |
|||
Change in estimated fair value of contingent consideration |
(16,780) |
(1,000) |
(18,780) |
(1,802) |
|||
Gain (loss) on disposal of fixed assets and other, net |
7,347 |
(2,192) |
16,214 |
(2,761) |
|||
Income from operations |
325,140 |
207,716 |
159,467 |
43,755 |
|||
Mountain equity investment income, net |
818 |
1,180 |
2,332 |
5,166 |
|||
Investment income and other, net |
257 |
167 |
756 |
510 |
|||
Foreign currency (loss) gain on intercompany loans |
(2,870) |
5,135 |
(2,039) |
5,675 |
|||
Interest expense, net |
(37,366) |
(37,847) |
(76,911) |
(73,254) |
|||
Income (loss) before (provision for) benefit from income taxes |
285,979 |
176,351 |
83,605 |
(18,148) |
|||
(Provision for) benefit from income taxes |
(52,049) |
(27,221) |
7,804 |
10,257 |
|||
Net income (loss) |
233,930 |
149,130 |
91,409 |
(7,891) |
|||
Net (income) loss attributable to noncontrolling interests |
(10,539) |
(1,332) |
(7,350) |
1,923 |
|||
Net income (loss) attributable to |
$ 223,391 |
$ 147,798 |
$ 84,059 |
$ (5,968) |
|||
Per share amounts: |
|||||||
Basic net income (loss) per share attributable to |
$ 5.51 |
$ 3.67 |
$ 2.08 |
$ (0.15) |
|||
Diluted net income (loss) per share attributable to |
$ 5.47 |
$ 3.62 |
$ 2.06 |
$ (0.15) |
|||
Cash dividends declared per share |
$ 0.88 |
$ — |
$ 1.76 |
$ — |
|||
Weighted average shares outstanding: |
|||||||
Basic |
40,538 |
40,288 |
40,493 |
40,268 |
|||
Diluted |
40,820 |
40,809 |
40,837 |
40,268 |
Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
|||||||
Three Months Ended |
Six Months Ended |
||||||
2022 |
2021 (1) |
2022 |
2021 (1) |
||||
Other Data: |
|||||||
Mountain Reported EBITDA |
$ 388,493 |
$ 282,529 |
$ 277,529 |
$ 197,369 |
|||
Lodging Reported EBITDA |
9,368 |
(6,478) |
11,919 |
(16,098) |
|||
Resort Reported EBITDA |
397,861 |
276,051 |
289,448 |
181,271 |
|||
Real Estate Reported EBITDA |
(400) |
(1,300) |
(1,524) |
(2,496) |
|||
Total Reported EBITDA |
$ 397,461 |
$ 274,751 |
$ 287,924 |
$ 178,775 |
|||
Mountain stock-based compensation |
$ 5,415 |
$ 5,461 |
$ 10,783 |
$ 10,262 |
|||
Lodging stock-based compensation |
982 |
1,037 |
1,977 |
1,928 |
|||
Resort stock-based compensation |
6,397 |
6,498 |
12,760 |
12,190 |
|||
Real Estate stock-based compensation |
82 |
81 |
144 |
143 |
|||
Total stock-based compensation |
$ 6,479 |
$ 6,579 |
$ 12,904 |
$ 12,333 |
(1) On |
|
|||||||||||
Mountain Segment Operating Results |
|||||||||||
(In thousands, except Effective Ticket Price "ETP") |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Percentage Increase |
Six Months Ended |
Percentage Increase |
||||||||
2022 |
2021 (1) |
(Decrease) |
2022 |
2021 (1) |
(Decrease) |
||||||
|
|||||||||||
Lift |
$ 521,582 |
$ 430,775 |
21.1 % |
$ 535,911 |
$ 463,866 |
15.5 % |
|||||
Ski school |
92,072 |
56,390 |
63.3 % |
93,545 |
58,434 |
60.1 % |
|||||
Dining |
54,049 |
32,227 |
67.7 % |
66,569 |
35,295 |
88.6 % |
|||||
Retail/rental |
126,831 |
90,126 |
40.7 % |
155,207 |
112,432 |
38.0 % |
|||||
Other |
39,841 |
32,460 |
22.7 % |
92,443 |
71,430 |
29.4 % |
|||||
|
834,375 |
641,978 |
30.0 % |
943,675 |
741,457 |
27.3 % |
|||||
Mountain operating expense: |
|||||||||||
Labor and labor-related benefits |
178,692 |
145,619 |
22.7 % |
259,119 |
212,415 |
22.0 % |
|||||
Retail cost of sales |
36,288 |
28,123 |
29.0 % |
50,911 |
40,975 |
24.2 % |
|||||
Resort related fees |
36,885 |
26,391 |
39.8 % |
39,993 |
28,985 |
38.0 % |
|||||
General and administrative |
77,525 |
65,766 |
17.9 % |
142,262 |
115,721 |
22.9 % |
|||||
Other |
117,310 |
94,730 |
23.8 % |
176,193 |
151,158 |
16.6 % |
|||||
|
446,700 |
360,629 |
23.9 % |
668,478 |
549,254 |
21.7 % |
|||||
Mountain equity investment income, net |
818 |
1,180 |
(30.7) % |
2,332 |
5,166 |
(54.9) % |
|||||
Mountain Reported EBITDA |
$ 388,493 |
$ 282,529 |
37.5 % |
$ 277,529 |
$ 197,369 |
40.6 % |
|||||
Total skier visits |
7,360 |
6,716 |
9.6 % |
7,576 |
7,003 |
8.2 % |
|||||
ETP |
$ 70.87 |
$ 64.14 |
10.5 % |
$ 70.74 |
$ 66.24 |
6.8 % |
(1) On |
|
|||||||||||
Lodging Operating Results |
|||||||||||
(In thousands, except ADR and Revenue per |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Percentage Increase |
Six Months Ended |
Percentage Increase |
||||||||
2022 |
2021 (1) |
(Decrease) |
2022 |
2021 |
(Decrease) |
||||||
Lodging net revenue: |
|||||||||||
Owned hotel rooms |
$ 13,584 |
$ 6,708 |
102.5 % |
$ 35,067 |
$ 14,073 |
149.2 % |
|||||
Managed condominium rooms |
33,125 |
20,336 |
62.9 % |
46,209 |
29,665 |
55.8 % |
|||||
Dining |
8,375 |
2,448 |
242.1 % |
18,650 |
3,541 |
426.7 % |
|||||
Transportation |
5,766 |
2,947 |
95.7 % |
7,559 |
2,947 |
156.5 % |
|||||
Golf |
— |
— |
nm |
5,118 |
3,691 |
38.7 % |
|||||
Other |
9,269 |
7,894 |
17.4 % |
21,736 |
17,266 |
25.9 % |
|||||
70,119 |
40,333 |
73.9 % |
134,339 |
71,183 |
88.7 % |
||||||
Payroll cost reimbursements |
1,861 |
2,018 |
(7.8) % |
3,602 |
3,221 |
11.8 % |
|||||
Total Lodging net revenue |
71,980 |
42,351 |
70.0 % |
137,941 |
74,404 |
85.4 % |
|||||
Lodging operating expense: |
|||||||||||
Labor and labor-related benefits |
30,089 |
22,391 |
34.4 % |
57,738 |
40,872 |
41.3 % |
|||||
General and administrative |
13,736 |
12,355 |
11.2 % |
26,233 |
21,429 |
22.4 % |
|||||
Other |
16,926 |
12,065 |
40.3 % |
38,449 |
24,980 |
53.9 % |
|||||
60,751 |
46,811 |
29.8 % |
122,420 |
87,281 |
40.3 % |
||||||
Reimbursed payroll costs |
1,861 |
2,018 |
(7.8) % |
3,602 |
3,221 |
11.8 % |
|||||
Total Lodging operating expense |
62,612 |
48,829 |
28.2 % |
126,022 |
90,502 |
39.2 % |
|||||
Lodging Reported EBITDA |
$ 9,368 |
$ (6,478) |
244.6 % |
$ 11,919 |
$ (16,098) |
174.0 % |
|||||
Owned hotel statistics: |
|||||||||||
ADR |
$ 338.39 |
$ 275.33 |
22.9 % |
$ 296.18 |
$ 240.84 |
23.0 % |
|||||
RevPAR |
$ 161.00 |
$ 97.07 |
65.9 % |
$ 164.96 |
$ 75.03 |
119.9 % |
|||||
Managed condominium statistics: |
|||||||||||
ADR |
$ 501.70 |
$ 415.97 |
20.6 % |
$ 371.67 |
$ 346.25 |
7.3 % |
|||||
RevPAR |
$ 165.86 |
$ 87.47 |
89.6 % |
$ 101.49 |
$ 58.02 |
74.9 % |
|||||
Owned hotel and managed condominium statistics (combined): |
|||||||||||
ADR |
$ 463.26 |
$ 382.40 |
21.1 % |
$ 353.76 |
$ 317.42 |
11.4 % |
|||||
RevPAR |
$ 165.46 |
$ 88.98 |
86.0 % |
$ 121.13 |
$ 60.89 |
98.9 % |
(1) On |
Key Balance Sheet Data |
|||
(In thousands) |
|||
(Unaudited) |
|||
As of |
|||
2022 |
2021 |
||
Real estate held for sale and investment |
$ 95,331 |
$ 96,801 |
|
|
$ 1,565,542 |
$ 1,460,703 |
|
Long-term debt, net |
$ 2,695,589 |
$ 2,768,015 |
|
Long-term debt due within one year |
63,746 |
112,796 |
|
Total debt |
2,759,335 |
2,880,811 |
|
Less: cash and cash equivalents |
1,407,019 |
1,301,003 |
|
Net debt |
$ 1,352,316 |
$ 1,579,808 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of net income (loss) attributable to
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
||||||
Three Months Ended |
Six Months Ended |
||||||
2022 |
2021 (2) |
2022 |
2021 (2) |
||||
Net income (loss) attributable to |
$ 223,391 |
$ 147,798 |
$ 84,059 |
$ (5,968) |
|||
Net income (loss) attributable to noncontrolling interests |
10,539 |
1,332 |
7,350 |
(1,923) |
|||
Net income (loss) |
233,930 |
149,130 |
91,409 |
(7,891) |
|||
Provision for (benefit from) income taxes |
52,049 |
27,221 |
(7,804) |
(10,257) |
|||
Income (loss) before provision for (benefit from) income taxes |
285,979 |
176,351 |
83,605 |
(18,148) |
|||
Depreciation and amortization |
62,070 |
62,663 |
123,559 |
125,291 |
|||
(Gain) loss on disposal of fixed assets and other, net |
(7,347) |
2,192 |
(16,214) |
2,761 |
|||
Change in fair value of contingent consideration |
16,780 |
1,000 |
18,780 |
1,802 |
|||
Investment income and other, net |
(257) |
(167) |
(756) |
(510) |
|||
Foreign currency loss (gain) on intercompany loans |
2,870 |
(5,135) |
2,039 |
(5,675) |
|||
Interest expense, net |
37,366 |
37,847 |
76,911 |
73,254 |
|||
Total Reported EBITDA |
$ 397,461 |
$ 274,751 |
$ 287,924 |
$ 178,775 |
|||
Mountain Reported EBITDA |
$ 388,493 |
$ 282,529 |
$ 277,529 |
$ 197,369 |
|||
Lodging Reported EBITDA |
9,368 |
(6,478) |
11,919 |
(16,098) |
|||
Resort Reported EBITDA (1) |
397,861 |
276,051 |
289,448 |
181,271 |
|||
Real Estate Reported EBITDA |
(400) |
(1,300) |
(1,524) |
(2,496) |
|||
Total Reported EBITDA |
$ 397,461 |
$ 274,751 |
$ 287,924 |
$ 178,775 |
(1) Resort represents the sum of Mountain and Lodging |
|||||||
(2) On |
Presented below is a reconciliation of net income attributable to
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
||
Three Months Ended |
Six Months Ended |
||
2020 |
2020 |
||
Net income attributable to |
$ 206,370 |
$ 99,895 |
|
Net income attributable to noncontrolling interests |
10,648 |
7,294 |
|
Net income |
217,018 |
107,189 |
|
Provision for income taxes |
67,313 |
20,750 |
|
Income before provision for income taxes |
284,331 |
127,939 |
|
Depreciation and amortization |
63,812 |
121,657 |
|
Loss (gain) on disposal of fixed assets and other, net |
709 |
(1,558) |
|
Change in fair value of contingent consideration |
1,600 |
2,736 |
|
Investment income and other, net |
(361) |
(638) |
|
Foreign currency loss on intercompany loans |
798 |
438 |
|
Interest expense, net |
26,134 |
48,824 |
|
Total Reported EBITDA |
$ 377,023 |
$ 299,398 |
|
Mountain Reported EBITDA |
$ 372,884 |
$ 294,975 |
|
Lodging Reported EBITDA |
5,438 |
6,628 |
|
Resort Reported EBITDA (1) |
378,322 |
301,603 |
|
Real Estate Reported EBITDA |
(1,299) |
(2,205) |
|
Total Reported EBITDA |
$ 377,023 |
$ 299,398 |
(1) Resort represents the sum of Mountain and Lodging |
|||
(2) On |
Presented below is a reconciliation of net income attributable to
(In thousands) (Unaudited) |
|
Twelve Months Ended |
|
|
|
Net income attributable to |
$ 217,877 |
Net income attributable to noncontrolling interests |
5,880 |
Net income |
223,757 |
Provision for income taxes |
3,179 |
Income before provision for income taxes |
226,936 |
Depreciation and amortization |
250,853 |
Gain on disposal of fixed assets and other, net |
(13,602) |
Change in fair value of contingent consideration |
31,380 |
Investment income and other, net |
(832) |
Foreign currency gain on intercompany loans |
(568) |
Interest expense, net |
155,056 |
Total Reported EBITDA |
$ 649,223 |
Mountain Reported EBITDA |
$ 632,914 |
Lodging Reported EBITDA |
19,919 |
Resort Reported EBITDA (1) |
652,833 |
Real Estate Reported EBITDA |
(3,610) |
Total Reported EBITDA |
$ 649,223 |
(1) Resort represents the sum of Mountain and Lodging |
|
(2) On |
The following table reconciles long-term debt, net to Net Debt and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended
(In thousands) (Unaudited) |
|
As of |
|
Long-term debt, net |
$ 2,695,589 |
Long-term debt due within one year |
63,746 |
Total debt |
2,759,335 |
Less: cash and cash equivalents |
1,407,019 |
Net debt |
$ 1,352,316 |
Net debt to Total Reported EBITDA |
2.1x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and six months ended
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
||||||
Three Months Ended |
Six Months Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Real Estate Reported EBITDA |
$ (400) |
$ (1,300) |
$ (1,524) |
$ (2,496) |
|||
|
— |
195 |
227 |
383 |
|||
|
82 |
81 |
144 |
143 |
|||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
451 |
(20) |
888 |
(22) |
|||
Net Real Estate Cash Flow |
$ 133 |
$ (1,044) |
$ (265) |
$ (1,992) |
The following table reconciles Resort net revenue to Resort EBITDA Margin for the three months ended
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
|||
Three Months Ended |
Three Months Ended |
Fiscal 2022 Guidance |
|||
Resort net revenue (1) |
$ 906,355 |
$ 924,432 |
$ 2,504,000 |
||
Resort Reported EBITDA (1) |
$ 397,861 |
$ 378,322 |
$ 825,000 |
||
Resort EBITDA margin |
43.9% |
40.9% |
32.9% |
(1) Resort represents the sum of Mountain and Lodging |
View original content to download multimedia:https://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2022-second-quarter-results-increases-quarterly-dividend-provides-updated-fiscal-2022-guidance-and-announces-fiscal-2023-employee-investments-301502194.html
SOURCE
Vail Resorts Contacts: Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com; Media: Sara Olson, (303) 404-6497, News@vailresorts.com