Vail Resorts Reports Fiscal 2023 Fourth Quarter and Full Year Results and Provides Fiscal 2024 Outlook
Highlights
- Net income attributable to
Vail Resorts, Inc. was$268.1 million for fiscal 2023 compared to net income attributable toVail Resorts, Inc. of$347.9 million for fiscal 2022. The decrease in net income attributable toVail Resorts, Inc. compared to the prior year is primarily attributable to a large gain on disposal of fixed assets in fiscal 2022 and an increase in fiscal 2023 expense associated with a change in the estimated fair value of the contingent consideration liability related to our Park City resort lease. - Resort Reported EBITDA was
$834.8 million for fiscal 2023, compared to$836.9 million for fiscal 2022. - Pass product sales through
September 22, 2023 for the upcoming 2023/2024 North American ski season increased approximately 7% in units and approximately 11% in sales dollars as compared to the period in the prior year throughSeptember 23, 2022 . Pass product sales are adjusted to eliminate the impact of changes in foreign currency exchange rates by applying currentU.S. dollar exchange rates to both current period and prior period sales forWhistler Blackcomb . - The Company provided its outlook for fiscal 2024 and expects net income attributable to
Vail Resorts, Inc. to be between$316 million and$394 million and Resort Reported EBITDA to be between$912 million and$968 million . Fiscal 2024 guidance, among other assumptions described below, assumes a continuation of the current economic environment and normal weather conditions for the 2023/2024 North American and European ski season and the 2024 Australian ski season. - The Company declared a quarterly cash dividend of
$2.06 per share ofVail Resorts' common stock that will be payable onOctober 26, 2023 to shareholders of record as ofOctober 10, 2023 and repurchased approximately 0.4 million shares during the quarter at an average price of$247 for a total of$100 million . For the full fiscal year, the Company repurchased approximately 2.2 million shares, or 5.4% of shares outstanding, at an average price of approximately$229 for a total of$500 million .
Commenting on the Company's fiscal 2023 results,
"Visitation growth was achieved through strong growth in pass sales, the addition of Andermatt-Sedrun in
Regarding the Company's fiscal 2023 fourth quarter results, Lynch said, "The fourth quarter declined from the prior year, primarily driven by the Company's fiscal 2023 investments in employees, as well as a below average snowfall and snowmaking temperatures that limited terrain availability during the Australian winter season. North American summer operations also underperformed expectations driven by a combination of lower demand for destination mountain travel, which we believe was primarily driven by a broader shift in summer travel behavior associated with the wider variety of vacation offerings available following various travel restrictions in the prior two years, and weather-related operational disruptions."
Operating Results
A more complete discussion of our operating results can be found within the Management's Discussion and Analysis of Financial Condition and Results of Operations section of the Company's Form 10-K for the fiscal year ended
Mountain Segment
- Total lift revenue increased
$110.7 million , or 8.4%, to$1,420.9 million due to increases in both pass product revenue and non-pass product revenue. Pass product revenue increased 8.5% primarily as a result of an increase in pass product sales for the 2022/2023 North American ski season compared to the prior year, as well as an increase in pass product sales for the 2022 Australian ski season compared to the prior year. Non-pass revenue increased 8.3% primarily due to an increase in non-pass ETP (excluding Andermatt-Sedrun) of 7.8%, as well as incremental non-pass revenue from Andermatt-Sedrun of$13.2 million . Total non-pass ETP, including the impact of Andermatt-Sedrun, increased 4.3%. The increase in non-pass revenue also benefited from an increase in visitation at our Australian ski areas in the first quarter of fiscal 2023, which experienced record visitation and favorable snow conditions during the 2022 Australian ski season following periodic COVID-related closures and restrictions in the prior season. - Ski school revenue increased
$63.6 million , or 28.5%, dining revenue increased$60.9 million , or 37.2%, and retail/rental revenue increased$49.7 million , or 15.9%, each primarily driven by the greater impact of COVID-19 and related limitations and restrictions in the prior year, including staffing challenges which limited our ability to operate at full capacity, as well as increased skier visitation. - Operating expense increased
$314.4 million , or 22.4%, which was primarily attributable to investments in employee wages and salaries and increased headcount to support more normalized staffing and operations at our resorts, as well as increased variable expenses associated with increased revenue, the impact of inflation and incremental expenses associated with Andermatt-Sedrun and theSeven Springs Resorts . - Mountain Reported EBITDA increased
$11.4 million , or 1.4%, which includes$21.2 million of stock-based compensation for fiscal 2023 compared to$20.9 million in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) increased
$22.8 million , or 7.6%, primarily due to increases in dining and ancillary revenue as a result of fewer COVID-19 related limitations and restrictions as compared to the prior year and a return to more normalized operations, as well as incremental revenue from theSeven Springs Resorts . - Operating expense (excluding reimbursed payroll costs) increased
$36.3 million , or 13.2%, which was primarily attributable to investments in employee wages and salaries and increased headcount to support more normalized staffing and operations at our resorts, as well as increased variable expenses associated with increased revenue, the impact of inflation and incremental expenses associated with theSeven Springs Resorts . - Lodging Reported EBITDA decreased
$13.5 million , or 52.4%, which includes$4.0 million of stock-based compensation expense in fiscal 2023 compared to$3.7 million in the prior year.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue was
$2,881.3 million for fiscal 2023, an increase of$356.1 million , or 14.1%, compared to resort net revenue of$2,525.2 million for fiscal 2022. - Resort Reported EBITDA was
$834.8 million for fiscal 2023, a decrease of$2.1 million , or 0.2%, compared to fiscal 2022.
Total Performance
- Total net revenue increased
$363.5 million , or 14.4%, to$2,889.4 million . - Net income attributable to
Vail Resorts, Inc. was$268.1 million , or$6.74 per diluted share, for fiscal 2023 compared to net income attributable toVail Resorts, Inc. of$347.9 million , or$8.55 per diluted share, in fiscal 2022. The decrease in net income attributable toVail Resorts, Inc. was primarily due to a reduction in the gain on disposal of fixed assets and other, net, for fiscal 2023 compared to fiscal 2022, for which prior year disposals included (i)$32.2 million gain from the sale of theDoubleTree atBreckenridge hotel; (ii)$10.3 million in proceeds from the NPS related to partial payments for a leasehold surrender interest at GTLC which was made at the request of the NPS; and (iii)$7.9 million gain from the sale of an administrative building inAvon, CO. The decrease was also attributable to a$29.6 million increase in fiscal 2023 expense associated with a change in the estimated fair value of the contingent consideration liability related to our Park City resort lease.
Return of Capital
Commenting on capital allocation, Lynch said, "Our balance sheet remains strong, and the business continues to generate robust cash flow. Our total cash and revolver availability as of
Season Pass Sales
Commenting on the Company's season pass sales for the upcoming 2023/2024 North American ski season, Lynch said, "Advance commitment continues to be the foundation of our strategy, shifting guests from short term refundable lift ticket purchases to a nonrefundable commitment before the season starts, in exchange for greater value. We are pleased with the results of our season pass sales to date, which demonstrate the compelling value proposition of our pass products, our network of mountain resorts, and our commitment to continually investing in and delivering a strong guest experience. Through
"Relative to the 2022/2023 season, the Company achieved strong loyalty among its pass holders, with particularly strong pass sales growth from renewing pass holders, while also growing sales among new pass holders. The Company successfully grew units across destination, international and local geographies, with the strongest unit growth in destination markets, including in the Northeast, and across all major pass product segments, with the strongest product growth in regional pass products and
Lynch continued, "We continue to prioritize advance commitment as the best way for guests to access our mountain resorts. Similar to prior seasons, lift ticket sales will be limited during the 2023/2024 season in order to prioritize guests committing in advance with season passes and to preserve the guest experience at each resort. We expect these lift ticket limitations will further support our resorts and communities on peak days, and we do not anticipate that the limitations will have a significant impact on our financial results, consistent with prior seasons. As a reminder, no reservations are required at any of the resorts on the
Capital Investments
Commenting on the Company's investments for the 2023/2024 North American ski season, Lynch said, "We remain dedicated to delivering an exceptional guest experience and will continue to prioritize reinvesting in the experience at our resorts, including consistently increasing capacity through lift, terrain and food and beverage expansion projects. As previously announced, the Company expects to invest approximately
"At Keystone, we plan to complete the transformational lift-served terrain expansion project in Bergman Bowl, increasing lift-served terrain by 555 acres with the addition of a new six-person high speed lift. At
"The Company is planning to pilot My Epic Gear at Vail,
"The Company is also planning to introduce new technology for the 2023/2024 ski season at its
Including
Regarding calendar year 2024 capital expenditures, Lynch said, "In addition to this year's significant investments across new lifts, expanded terrain and enhanced guest-facing technology, we are pleased to announce some select projects for our calendar year 2024 capital plan, with the full capital investment announcement planned for
Guidance
Commenting on guidance, Lynch said, "As we head into fiscal year 2024, we are encouraged by the strength in advance commitment product sales and remain committed to delivering a strong guest experience while maintaining cost discipline. We expect meaningful growth for fiscal 2024 relative to fiscal 2023 with strong Resort EBITDA margin. Our guidance for net income attributable to
"Fiscal 2024 guidance includes an expectation that the first quarter of fiscal 2024 will generate net loss attributable to
"The guidance assumes a continuation of the current economic environment and normal weather conditions for the 2023/2024 North American and European ski season and the 2024 Australian ski season. The guidance assumes an exchange rate of
The following table reflects the forecasted guidance range for the Company's fiscal 2024 first quarter ending
Fiscal 2024 Guidance |
Fiscal 2024 Guidance |
||||||
(In thousands) |
(In thousands) |
||||||
For the Three Months Ending |
For the Year Ending |
||||||
|
|
||||||
Low End |
High End |
Low End |
High End |
||||
Range |
Range |
Range |
Range |
||||
Net (loss) income attributable to |
$ (191,000) |
$ (168,000) |
$ 316,000 |
$ 394,000 |
|||
Net (loss) income attributable to noncontrolling interests |
(6,000) |
(10,000) |
26,000 |
20,000 |
|||
Net (loss) income |
(197,000) |
(178,000) |
342,000 |
414,000 |
|||
(Benefit) provision for income taxes (1) |
(67,000) |
(60,000) |
115,000 |
139,000 |
|||
(Loss) income before income taxes |
(264,000) |
(238,000) |
457,000 |
553,000 |
|||
Depreciation and amortization |
69,000 |
67,000 |
277,000 |
261,000 |
|||
Interest expense, net |
42,000 |
39,000 |
165,000 |
157,000 |
|||
Other (2) |
3,000 |
(2,000) |
11,000 |
1,000 |
|||
Total Reported EBITDA |
$ (150,000) |
$ (134,000) |
$ 910,000 |
$ 972,000 |
|||
Mountain Reported EBITDA (3) |
$ (152,000) |
$ (138,000) |
$ 886,000 |
$ 940,000 |
|||
Lodging Reported EBITDA (4) |
(4,000) |
— |
22,000 |
32,000 |
|||
Resort Reported EBITDA (5) |
(154,000) |
(140,000) |
912,000 |
968,000 |
|||
Real Estate Reported EBITDA |
4,000 |
6,000 |
(2,000) |
4,000 |
|||
Total Reported EBITDA |
$ (150,000) |
$ (134,000) |
$ 910,000 |
$ 972,000 |
(1) The (benefit) provision for income taxes may be impacted by excess tax benefits primarily resulting from vesting and exercises of equity awards. Our estimated (benefit) 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 may be in-the-money depending on the current value of the stock price. |
|||||||
(2) Our guidance includes certain forward looking 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 forward looking 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 |
|||||||
(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 5:00 p.m. eastern time to discuss the financial results. The call will be webcast and can be accessed at www.vailresorts.com in the Investor Relations section, or dial (800) 445-7795 (
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 2024 performance (including the assumptions related thereto), including our expected net income and Resort Reported EBITDA; our expectations regarding our liquidity; expectations related to our season pass products; our expectations regarding our ancillary lines of business; and the payment of dividends. 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 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 Epic Coverage program; prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries; risks associated with the effects of high or prolonged inflation, rising interest rates and financial institution disruptions; unfavorable weather conditions or the impact of natural disasters or other unexpected events; the willingness or ability of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases (such as the COVID-19 pandemic), and the cost and availability of travel options and changing consumer preferences, discretionary spending habits or willingness to travel; risks related to travel and airline disruptions, and other adverse impacts on the ability of our guests to travel; public health emergencies, such as the COVID-19 pandemic, and the corresponding impact on the travel and leisure industry generally, and our financial condition and operations; risks related to interruptions or disruptions of our information technology systems, data security or cyberattacks; 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; our ability to acquire, develop and implement relevant technology offerings for customers and partners, including effectively implementing our My Epic application; the seasonality of our business combined with adverse events that may occur during our peak operating periods; competition in our mountain and lodging businesses or with other recreational and leisure activities; risks related to the 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 related to federal, state, local and foreign government laws, rules and regulations, including environmental and health and safety laws 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, properties and services effectively; potential failure to adapt to technological developments or industry trends regarding information technology; risks related to our workforce, including increased labor costs, loss of key personnel and our ability to maintain adequate staffing, including hiring and retaining a sufficient seasonal workforce; 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; risks related to scrutiny and changing expectations regarding our environmental, social and governance practices and reporting; our ability to successfully integrate acquired businesses, including their integration into our internal controls and infrastructure; our ability to successfully navigate new markets, 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 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 |
Twelve Months Ended |
|||||||
2023 |
2022 |
2023 |
2022 |
|||||
Net revenue: |
||||||||
Mountain and Lodging services and other |
$ 205,818 |
$ 203,843 |
$ 2,372,175 |
$ 2,116,547 |
||||
Mountain and Lodging retail and dining |
63,852 |
63,209 |
509,124 |
408,657 |
||||
Resort net revenue |
269,670 |
267,052 |
2,881,299 |
2,525,204 |
||||
Real Estate |
98 |
84 |
8,065 |
708 |
||||
Total net revenue |
269,768 |
267,136 |
2,889,364 |
2,525,912 |
||||
Segment operating expense: |
||||||||
Mountain and Lodging operating expense |
242,209 |
215,480 |
1,454,324 |
1,180,963 |
||||
Mountain and Lodging retail and dining cost of products sold |
29,187 |
27,296 |
203,278 |
162,414 |
||||
General and administrative |
85,190 |
87,234 |
389,465 |
347,493 |
||||
Resort operating expense |
356,586 |
330,010 |
2,047,067 |
1,690,870 |
||||
Real Estate operating expense |
1,264 |
1,321 |
10,635 |
5,911 |
||||
Total segment operating expense |
357,850 |
331,331 |
2,057,702 |
1,696,781 |
||||
Other operating (expense) income: |
||||||||
Depreciation and amortization |
(68,801) |
(63,177) |
(268,501) |
(252,391) |
||||
(Loss) gain on sale of real property |
(3) |
125 |
842 |
1,276 |
||||
Change in fair value of contingent consideration |
(2,200) |
1,300 |
(49,836) |
(20,280) |
||||
(Loss) gain on disposal of fixed assets and other, net |
(1,015) |
27,829 |
(9,070) |
43,992 |
||||
(Loss) income from operations |
(160,101) |
(98,118) |
505,097 |
601,728 |
||||
Interest expense, net |
(40,211) |
(36,140) |
(153,022) |
(148,183) |
||||
Mountain equity investment income (loss), net |
123 |
(115) |
605 |
2,580 |
||||
Investment income and other, net |
6,010 |
2,738 |
23,744 |
3,718 |
||||
Foreign currency gain (loss) on intercompany loans |
2,656 |
397 |
(2,907) |
(2,682) |
||||
(Loss) income before benefit from (provision for) income taxes |
(191,523) |
(131,238) |
373,517 |
457,161 |
||||
Benefit from (provision for) income taxes |
56,901 |
21,583 |
(88,414) |
(88,824) |
||||
Net (loss) income |
(134,622) |
(109,655) |
285,103 |
368,337 |
||||
Net loss (income) attributable to noncontrolling interests |
6,056 |
969 |
(16,955) |
(20,414) |
||||
Net (loss) income attributable to |
$ (128,566) |
$ (108,686) |
$ 268,148 |
$ 347,923 |
||||
Per share amounts: |
||||||||
Basic net (loss) income per share attributable to |
$ (3.35) |
$ (2.70) |
$ 6.76 |
$ 8.60 |
||||
Diluted net (loss) income per share attributable to |
$ (3.35) |
$ (2.70) |
$ 6.74 |
$ 8.55 |
||||
Cash dividends declared per share |
$ 2.06 |
$ 1.91 |
$ 7.94 |
$ 5.58 |
||||
Weighted average shares outstanding: |
||||||||
Basic |
38,370 |
40,305 |
39,654 |
40,465 |
||||
Diluted |
38,370 |
40,305 |
39,760 |
40,687 |
Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
|||||||||
Three Months Ended |
Twelve Months Ended |
||||||||
2023 |
2022 |
2023 |
2022 |
||||||
Other Data: |
|||||||||
Mountain Reported EBITDA |
$ (91,074) |
$ (62,362) |
$ 822,570 |
$ 811,167 |
|||||
Lodging Reported EBITDA |
4,281 |
(711) |
12,267 |
25,747 |
|||||
Resort Reported EBITDA |
(86,793) |
(63,073) |
834,837 |
836,914 |
|||||
Real Estate Reported EBITDA |
(1,169) |
(1,112) |
(1,728) |
(3,927) |
|||||
Total Reported EBITDA |
$ (87,962) |
$ (64,185) |
$ 833,109 |
$ 832,987 |
|||||
Mountain stock-based compensation |
$ 5,282 |
$ 5,025 |
$ 21,242 |
$ 20,892 |
|||||
Lodging stock-based compensation |
1,015 |
881 |
3,972 |
3,737 |
|||||
Resort stock-based compensation |
6,297 |
5,906 |
25,214 |
24,629 |
|||||
Real Estate stock-based compensation |
50 |
46 |
195 |
256 |
|||||
Total stock-based compensation |
$ 6,347 |
$ 5,952 |
$ 25,409 |
$ 24,885 |
Mountain Segment Operating Results (In thousands, except Effective Ticket Price ("ETP")) (Unaudited) |
||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage Increase |
|||||||||
2023 |
2022 |
(Decrease) |
2023 |
2022 |
(Decrease) |
|||||||
|
||||||||||||
Lift |
$ 58,705 |
$ 59,594 |
(1.5) % |
|
|
8.4 % |
||||||
Ski school |
9,763 |
9,203 |
6.1 % |
287,275 |
223,645 |
28.5 % |
||||||
Dining |
17,689 |
17,310 |
2.2 % |
224,642 |
163,705 |
37.2 % |
||||||
Retail/rental |
26,200 |
30,064 |
(12.9) % |
361,484 |
311,768 |
15.9 % |
||||||
Other |
68,660 |
68,633 |
— % |
246,605 |
203,783 |
21.0 % |
||||||
|
181,017 |
184,804 |
(2.0) % |
2,540,906 |
2,213,114 |
14.8 % |
||||||
Mountain operating expense: |
||||||||||||
Labor and labor-related benefits |
116,756 |
92,418 |
26.3 % |
744,613 |
561,266 |
32.7 % |
||||||
Retail cost of sales |
13,228 |
13,173 |
0.4 % |
118,717 |
99,024 |
19.9 % |
||||||
Resort related fees |
4,162 |
3,758 |
10.8 % |
104,797 |
93,177 |
12.5 % |
||||||
General and administrative |
71,458 |
73,150 |
(2.3) % |
325,903 |
292,412 |
11.5 % |
||||||
Other |
66,610 |
64,552 |
3.2 % |
424,911 |
358,648 |
18.5 % |
||||||
|
272,214 |
247,051 |
10.2 % |
1,718,941 |
1,404,527 |
22.4 % |
||||||
Mountain equity investment income (loss), net |
123 |
(115) |
207.0 % |
605 |
2,580 |
(76.6) % |
||||||
Mountain Reported EBITDA |
$ (91,074) |
$ (62,362) |
(46.0) % |
$ 822,570 |
$ 811,167 |
1.4 % |
||||||
Total skier visits |
867 |
1,019 |
(14.9) % |
19,410 |
17,298 |
12.2 % |
||||||
ETP |
$ 67.71 |
$ 58.48 |
15.8 % |
$ 73.20 |
$ 75.74 |
(3.4) % |
Lodging Operating Results (In thousands, except Average Daily Rate ("ADR") and Revenue per (Unaudited) |
||||||||||||
Three Months Ended |
Percentage Increase |
Twelve Months Ended |
Percentage Increase |
|||||||||
2023 |
2022 |
(Decrease) |
2023 |
2022 |
(Decrease) |
|||||||
Lodging net revenue: |
||||||||||||
Owned hotel rooms |
$ 27,982 |
$ 27,217 |
2.8 % |
$ 80,117 |
$ 80,579 |
(0.6) % |
||||||
Managed condominium rooms |
14,181 |
14,001 |
1.3 % |
96,785 |
97,704 |
(0.9) % |
||||||
Dining |
17,010 |
15,273 |
11.4 % |
62,445 |
48,569 |
28.6 % |
||||||
Transportation |
970 |
1,600 |
(39.4) % |
15,242 |
16,021 |
(4.9) % |
||||||
Golf |
6,665 |
5,837 |
14.2 % |
12,737 |
10,975 |
16.1 % |
||||||
Other |
18,581 |
14,859 |
25.0 % |
55,816 |
46,500 |
20.0 % |
||||||
85,389 |
78,787 |
8.4 % |
323,142 |
300,348 |
7.6 % |
|||||||
Payroll cost reimbursements |
3,264 |
3,461 |
(5.7) % |
17,251 |
11,742 |
46.9 % |
||||||
Total Lodging net revenue |
88,653 |
82,248 |
7.8 % |
340,393 |
312,090 |
9.1 % |
||||||
Lodging operating expense: |
||||||||||||
Labor and labor-related benefits |
37,021 |
35,959 |
3.0 % |
148,915 |
128,884 |
15.5 % |
||||||
General and administrative |
13,732 |
14,084 |
(2.5) % |
63,562 |
55,081 |
15.4 % |
||||||
Other |
30,355 |
29,455 |
3.1 % |
98,398 |
90,636 |
8.6 % |
||||||
81,108 |
79,498 |
2.0 % |
310,875 |
274,601 |
13.2 % |
|||||||
Reimbursed payroll costs |
3,264 |
3,461 |
(5.7) % |
17,251 |
11,742 |
46.9 % |
||||||
Total Lodging operating expense |
84,372 |
82,959 |
1.7 % |
328,126 |
286,343 |
14.6 % |
||||||
Lodging Reported EBITDA |
$ 4,281 |
$ (711) |
702.1 % |
$ 12,267 |
$ 25,747 |
(52.4) % |
||||||
Owned hotel statistics: |
||||||||||||
ADR |
$ 309.23 |
$ 314.22 |
(1.6) % |
$ 312.15 |
$ 309.78 |
0.8 % |
||||||
RevPAR |
$ 170.21 |
$ 177.66 |
(4.2) % |
$ 160.75 |
$ 170.84 |
(5.9) % |
||||||
Managed condominium statistics: |
||||||||||||
ADR |
$ 260.38 |
$ 266.54 |
(2.3) % |
$ 416.77 |
$ 410.13 |
1.6 % |
||||||
RevPAR |
$ 56.89 |
$ 59.99 |
(5.2) % |
$ 124.41 |
$ 122.15 |
1.9 % |
||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||
ADR |
$ 285.41 |
$ 289.60 |
(1.4) % |
$ 378.62 |
$ 373.89 |
1.3 % |
||||||
RevPAR |
$ 90.24 |
$ 91.94 |
(1.8) % |
$ 133.48 |
$ 133.53 |
— % |
Key Balance Sheet Data (In thousands) (Unaudited) |
||||
As of |
||||
2023 |
2022 |
|||
|
$ 1,003,947 |
$ 1,612,439 |
||
Long-term debt, net |
$ 2,750,675 |
$ 2,670,300 |
||
Long-term debt due within one year |
69,160 |
63,749 |
||
Total debt |
2,819,835 |
2,734,049 |
||
Less: cash and cash equivalents |
562,975 |
1,107,427 |
||
Net debt |
$ 2,256,860 |
$ 1,626,622 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of net (loss) income attributable to
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
||||||
Three Months Ended |
Twelve Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Net (loss) income attributable to |
$ (128,566) |
$ (108,686) |
$ 268,148 |
$ 347,923 |
|||
Net (loss) income attributable to noncontrolling interests |
(6,056) |
(969) |
16,955 |
20,414 |
|||
Net (loss) income |
(134,622) |
(109,655) |
285,103 |
368,337 |
|||
(Benefit from) provision for income taxes |
(56,901) |
(21,583) |
88,414 |
88,824 |
|||
(Loss) income before (benefit from) provision for income taxes |
(191,523) |
(131,238) |
373,517 |
457,161 |
|||
Depreciation and amortization |
68,801 |
63,177 |
268,501 |
252,391 |
|||
Loss (gain) on disposal of fixed assets and other, net |
1,015 |
(27,829) |
9,070 |
(43,992) |
|||
Change in fair value of contingent consideration |
2,200 |
(1,300) |
49,836 |
20,280 |
|||
Investment income and other, net |
(6,010) |
(2,738) |
(23,744) |
(3,718) |
|||
Foreign currency (gain) loss on intercompany loans |
(2,656) |
(397) |
2,907 |
2,682 |
|||
Interest expense, net |
40,211 |
36,140 |
153,022 |
148,183 |
|||
Total Reported EBITDA |
$ (87,962) |
$ (64,185) |
$ 833,109 |
$ 832,987 |
|||
Mountain Reported EBITDA |
$ (91,074) |
$ (62,362) |
$ 822,570 |
$ 811,167 |
|||
Lodging Reported EBITDA |
4,281 |
(711) |
12,267 |
25,747 |
|||
Resort Reported EBITDA (1) |
(86,793) |
(63,073) |
$ 834,837 |
$ 836,914 |
|||
Real Estate Reported EBITDA |
(1,169) |
(1,112) |
(1,728) |
(3,927) |
|||
Total Reported EBITDA |
$ (87,962) |
$ (64,185) |
$ 833,109 |
$ 832,987 |
|||
(1) 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 twelve months ended
(In thousands) (Unaudited) (As of |
|
Long-term debt, net |
$ 2,750,675 |
Long-term debt due within one year |
69,160 |
Total debt |
2,819,835 |
Less: cash and cash equivalents |
562,975 |
Net debt |
$ 2,256,860 |
Net debt to Total Reported EBITDA |
2.7 x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and twelve months ended
(In thousands) (Unaudited) Three Months Ended |
(In thousands) (Unaudited) Twelve Months Ended |
|||||||
2023 |
2022 |
2023 |
2022 |
|||||
Real Estate Reported EBITDA |
$ (1,169) |
$ (1,112) |
$ (1,728) |
$ (3,927) |
||||
|
— |
— |
5,138 |
227 |
||||
|
50 |
46 |
195 |
256 |
||||
Proceeds received from Real Estate sales |
— |
6,125 |
— |
8,091 |
||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
(31) |
142 |
(211) |
(1,132) |
||||
Net Real Estate Cash Flow |
$ (1,150) |
$ 5,201 |
$ 3,394 |
$ 3,515 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for the year ended
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
|
Twelve Months Ended |
Fiscal 2024 Guidance (2) |
|
Resort net revenue (1) |
$ 2,881,299 |
$ 3,037,000 |
Resort Reported EBITDA (1) |
$ 834,837 |
$ 940,000 |
Resort EBITDA margin (1) |
29.0 % |
31.0 % |
(1) Resort represents the sum of Mountain and Lodging |
||
(2) Represents the mid-point of Guidance |
View original content to download multimedia:https://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2023-fourth-quarter-and-full-year-results-and-provides-fiscal-2024-outlook-301942308.html
SOURCE
Vail Resorts Contacts: Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com; Media: Sara Olson, (303) 404-6497, News@vailresorts.com