Vail Resorts Reports Fiscal 2023 Third Quarter Results and Provides Early Season Pass Sales Results
Highlights
- Net income attributable to
Vail Resorts, Inc. was$325.0 million for the third fiscal quarter of 2023 compared to net income attributable toVail Resorts, Inc. of$372.6 million in the same period in the prior year. The decrease in net income attributable toVail Resorts, Inc. compared to the prior year is primarily attributable to an increase in expense associated with a change in the estimated fair value of the contingent consideration liability related to ourPark City resort lease. - Resort Reported EBITDA was
$623.3 million for the third quarter of fiscal 2023 compared to Resort Reported EBITDA of$610.5 million in the same period in the prior year. - The Company updated its fiscal 2023 guidance range and is now expecting net income attributable to
Vail Resorts, Inc. to be between$251 million and$283 million and Resort Reported EBITDA to be between$837 million and$853 million . - Pass product sales through
May 30, 2023 for the upcoming 2023/2024 North American ski season increased approximately 6% in units and approximately 11% in sales dollars as compared to the period in the prior year throughMay 31, 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 repurchased approximately 1.8 million shares during the quarter at an average price of
$225.01 for a total of approximately$400 million and declared a quarterly cash dividend of$2.06 per share ofVail Resorts' common stock that will be payable onJuly 12, 2023 to shareholders of record as ofJune 27, 2023 .
Commenting on the Company's fiscal 2023 third quarter results,
"Our results throughout the 2022/2023 North American ski season highlight both the stability resulting from the advance commitment from season pass products and our strong operational execution through the season. The winter season included significant weather-related challenges related to the travel disruptions over the peak holiday period, abnormal weather variability across our
Regarding the outlook for fiscal 2023, Lynch said, "The strong finish to the season produced Resort Reported EBITDA results that were in line with our expectations, and we now expect net income attributable to
Lynch continued, "Our balance sheet remains strong and the business continues to generate robust cash flow. We remain focused on returning capital to shareholders and are very pleased to announce that the Company repurchased approximately 1.8 million shares during the quarter at an average price of
Operating Results
A more complete discussion of our operating results can be found within the Management's Discussion and Analysis of Financial Condition and Results of Operations section of the Company's Form 10-Q for the third fiscal quarter ended
Mountain Segment
- Total lift revenue decreased
$4.7 million , or 0.7%, compared to the same period in the prior year, to$710.1 million for the three months endedApril 30, 2023 , primarily due to a decrease in North American pass product revenue, partially offset by an increase in non-pass lift ticket revenue. 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 estimated skiable days of the season to date relative to the total estimated skiable days of the season. For the quarter, pass product revenue decreased 3.6%, which was primarily driven by the timing of recognition of pass product revenue as a result of the prior year impact of delayed resort openings due to challenging early season conditions in the 2021/2022 North American ski season and early resort openings in the current 2022/2023 North American ski season. This variability in resort opening dates resulted in a pass product revenue decrease of approximately$40 million for the three months endedApril 30, 2023 compared to the three months endedApril 30, 2022 , and represents a timing difference that offset with our second quarter of fiscal 2023. The decrease in pass product revenue due to the timing of revenue recognition was partially offset by an increase in pass product sales for the 2022/2023 North American ski season. Non-pass product lift revenue increased 3.2%, driven by an increase in non-pass Effective Ticket Price ("ETP") (excluding Andermatt-Sedrun) of 13.0%, as well as incremental revenue from Andermatt-Sedrun of$7.4 million , partially offset by a decrease in visitation driven by early resort closures at our Mid-Atlantic and Midwest resorts as a result of unfavorable weather conditions in the region, as well as a continued increase in the conversion of guests from non-pass lift ticket purchases into advance commitment pass product purchases. - Ski school revenue increased
$24.2 million , or 20.0%, dining revenue increased$21.9 million , or 27.4%, and retail/rental revenue increased$8.5 million , or 6.7%, 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 which drove additional demand for ancillary products and services. - Operating expense increased
$48.9 million , or 10.0%, which was primarily attributable to investments in employee wages and salaries, as well as increased variable expenses associated with increased revenue, the impact of inflation and incremental expenses associated with Andermatt-Sedrun. - Mountain Reported EBITDA increased
$10.9 million , or 1.8%, for the third quarter compared to the same period in the prior year, which includes$4.9 million of stock based compensation expense for the three months endedApril 30, 2023 compared to$5.1 million in the same period in the prior year.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) for the three months ended
April 30, 2023 increased$1.0 million , or 1.2%, as compared to the same period in the prior year, primarily due to increases in ancillary and other revenue, partially offset by a reduction in revenue from theDoubleTree atBreckenridge hotel, which we sold after the 2021/2022 ski season. - Operating expense (excluding payroll cost reimbursements) decreased
$0.9 million , or 1.2%, which was primarily attributable to a reduction in variable expenses from theDoubleTree atBreckenridge hotel. - Lodging Reported EBITDA for the three months ended
April 30, 2023 increased$1.9 million , or 12.8%, for the third quarter compared to the same period in the prior year, which includes$0.9 million of stock-based compensation expense for the both three months endedApril 30, 2023 and 2022.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$61.7 million , or 5.2%, compared to the same period in the prior year, to$1,238.3 million for the three months endedApril 30, 2023 . - Resort Reported EBITDA was
$623.3 million for the three months endedApril 30, 2023 , an increase of$12.8 million , or 2.1%, compared to the same period in the prior year.
Total Performance
- Total net revenue increased
$61.8 million , or 5.2%, to$1,238.4 million for the three months endedApril 30, 2023 as compared to the same period in the prior year. - Net income attributable to
Vail Resorts, Inc. was$325.0 million , or$8.18 per diluted share, for the third quarter of fiscal 2023 compared to the net income attributable toVail Resorts, Inc. of$372.6 million , or$9.16 per diluted share, in the third quarter of the prior year. The decrease in net income attributable toVail Resorts, Inc. compared to the prior year is primarily attributable to an increase in expense associated with a change in the estimated fair value of the contingent consideration liability related to ourPark City resort lease.
Return of Capital
Commenting on capital allocation, Lynch said, "Our balance sheet remains strong. 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, "We are pleased with the results for our season pass sales to date with continued unit growth over the strong pass sales results we saw last spring. Pass product sales through
Lynch continued, "Relative to season to date pass product sales for the 2022/2023 season, the Company achieved strong unit growth among renewing pass holders. The Company successfully grew units across destination, international and local geographies, with the strongest unit growth in destination markets, particularly in the Northeast, and across all major pass product segments, with the strongest product growth in regional unlimited pass products and
Regarding Epic Australia Pass sales, Lynch commented, "We are pleased with ongoing sales of the
Introduction of My Epic Gear
Commenting on the Company's March announcement, Lynch said, "We are pleased to be piloting My Epic Gear at Vail,
"My Epic Gear will officially launch ahead of the 2024/2025 winter season at Vail,
Updated Outlook
- Net income attributable to
Vail Resorts, Inc. is expected to be between$251 million and$283 million for fiscal 2023. - Resort Reported EBITDA is expected to be between
$837 million and$853 million for fiscal 2023. - Resort EBITDA Margin is expected to be approximately 29.2% in fiscal 2023 at the midpoint of our guidance range.
- The updated outlook for fiscal year 2023 assumes a continuation of the current economic environment, normal weather conditions and operations throughout the Australian ski season and
North America summer season, both of which begin in our fourth quarter, and no material impacts associated with COVID-19. It is important to note that there continues to be uncertainty around the economic outlook and the impact that may have on travel and consumer behavior. - The guidance assumes an exchange rate of
$0.75 between the Canadian dollar andU.S. dollar related to the operations ofWhistler Blackcomb inCanada , an exchange rate of$0.67 between the Australian dollar andU.S. dollar related to the operations of Perisher,Falls Creek and Hotham inAustralia , and an exchange rate of$1.10 between the Swiss Franc andU.S. dollar related to the operations of Andermatt-Sedrun inSwitzerland . Relative to our originalSeptember 2022 guidance, we estimate the movements in exchange rates will result in a fiscal 2023 guidance impact of approximately negative$5 million for Resort Reported EBITDA.
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2023 Guidance |
|||
(In thousands) |
|||
For the Year Ending |
|||
|
|||
Low End |
High End |
||
Range |
Range |
||
Net income attributable to |
$ 251,000 |
$ 283,000 |
|
Net income attributable to noncontrolling interests |
21,000 |
15,000 |
|
Net income |
272,000 |
298,000 |
|
Provision for income taxes (1) |
92,000 |
100,000 |
|
Income before income taxes |
364,000 |
398,000 |
|
Depreciation and amortization |
270,000 |
266,000 |
|
Interest expense, net |
154,000 |
150,000 |
|
Other (2) |
47,000 |
39,000 |
|
Total Reported EBITDA |
$ 835,000 |
$ 853,000 |
|
Mountain Reported EBITDA (3) |
$ 827,000 |
$ 842,000 |
|
Lodging Reported EBITDA (4) |
9,000 |
12,000 |
|
Resort Reported EBITDA (5) |
837,000 |
853,000 |
|
Real Estate Reported EBITDA |
(2,000) |
— |
|
Total Reported EBITDA |
$ 835,000 |
$ 853,000 |
|
(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 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 |
|||
(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 expected fiscal 2023 performance (including the assumptions related thereto), including our expected Resort Reported EBITDA and expected net income; our expectations regarding our liquidity; sales patterns and expectations related to our pass products; our expectations related to the 2023 Australian ski season and the 2023 North American summer season; our expectations regarding our ancillary lines of business; our expectations regarding the My Epic Gear program; the payment of dividends; and our capital plans and expectations related thereto. 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; unfavorable weather conditions or the impact of natural disasters; the willingness 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 or willingness to travel; 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; 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; 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; risks related to our workforce, including increased labor costs; loss of key personnel and our ability to hire and retain 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; our ability to successfully integrate acquired businesses, including their integration into our internal controls and infrastructure, our ability to successfully navigate new markets, or that acquired businesses may fail to perform in accordance with expectations, including 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 |
Nine Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Net revenue: |
|||||||
Mountain and Lodging services and other |
$ 1,054,134 |
$ 1,020,544 |
$ 2,166,357 |
$ 1,912,704 |
|||
Mountain and Lodging retail and dining |
184,142 |
155,992 |
445,272 |
345,448 |
|||
Resort net revenue |
1,238,276 |
1,176,536 |
2,611,629 |
2,258,152 |
|||
Real Estate |
155 |
129 |
7,967 |
624 |
|||
Total net revenue |
1,238,431 |
1,176,665 |
2,619,596 |
2,258,776 |
|||
Segment operating expense: |
|||||||
Mountain and Lodging operating expense |
462,613 |
417,422 |
1,212,115 |
965,483 |
|||
Mountain and Lodging retail and dining cost of products sold |
63,575 |
57,174 |
174,091 |
135,118 |
|||
General and administrative |
88,860 |
91,764 |
304,275 |
260,259 |
|||
Resort operating expense |
615,048 |
566,360 |
1,690,481 |
1,360,860 |
|||
Real Estate operating expense |
1,679 |
1,609 |
9,371 |
4,590 |
|||
Total segment operating expense |
616,727 |
567,969 |
1,699,852 |
1,365,450 |
|||
Other operating (expense) income: |
|||||||
Depreciation and amortization |
(69,097) |
(65,655) |
(199,700) |
(189,214) |
|||
Gain on sale of real property |
88 |
189 |
845 |
1,151 |
|||
Change in estimated fair value of contingent consideration |
(45,900) |
(2,800) |
(47,636) |
(21,580) |
|||
(Loss) gain on disposal of fixed assets and other, net |
(6,269) |
(51) |
(8,055) |
16,163 |
|||
Income from operations |
500,526 |
540,379 |
665,198 |
699,846 |
|||
Mountain equity investment income, net |
94 |
363 |
482 |
2,695 |
|||
Investment income and other, net |
7,740 |
224 |
17,734 |
980 |
|||
Foreign currency loss on intercompany loans |
(1,766) |
(1,040) |
(5,563) |
(3,079) |
|||
Interest expense, net |
(39,139) |
(35,132) |
(112,811) |
(112,043) |
|||
Income before provision for income taxes |
467,455 |
504,794 |
565,040 |
588,399 |
|||
Provision for income taxes |
(124,289) |
(118,211) |
(145,315) |
(110,407) |
|||
Net income |
343,166 |
386,583 |
419,725 |
477,992 |
|||
Net income attributable to noncontrolling interests |
(18,160) |
(14,033) |
(23,011) |
(21,383) |
|||
Net income attributable to |
$ 325,006 |
$ 372,550 |
$ 396,714 |
$ 456,609 |
|||
Per share amounts: |
|||||||
Basic net income per share attributable to |
$ 8.20 |
$ 9.18 |
$ 9.90 |
$ 11.27 |
|||
Diluted net income per share attributable to |
$ 8.18 |
$ 9.16 |
$ 9.87 |
$ 11.20 |
|||
Cash dividends declared per share |
$ 2.06 |
$ 1.91 |
$ 5.88 |
$ 3.67 |
|||
Weighted average shares outstanding: |
|||||||
Basic |
39,620 |
40,568 |
40,082 |
40,518 |
|||
Diluted |
39,724 |
40,678 |
40,180 |
40,784 |
Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Other Data: |
|||||||
Mountain Reported EBITDA |
$ 606,926 |
$ 596,000 |
$ 913,644 |
$ 873,529 |
|||
Lodging Reported EBITDA |
16,396 |
14,539 |
7,986 |
26,458 |
|||
Resort Reported EBITDA |
623,322 |
610,539 |
921,630 |
899,987 |
|||
Real Estate Reported EBITDA |
(1,436) |
(1,291) |
(559) |
(2,815) |
|||
Total Reported EBITDA |
$ 621,886 |
$ 609,248 |
$ 921,071 |
$ 897,172 |
|||
Mountain stock-based compensation |
$ 4,881 |
$ 5,084 |
$ 15,960 |
$ 15,867 |
|||
Lodging stock-based compensation |
947 |
879 |
2,957 |
2,856 |
|||
Resort stock-based compensation |
5,828 |
5,963 |
18,917 |
18,723 |
|||
Real Estate stock-based compensation |
45 |
66 |
145 |
210 |
|||
Total stock-based compensation |
$ 5,873 |
$ 6,029 |
$ 19,062 |
$ 18,933 |
Mountain Segment Operating Results (In thousands, except ETP) (Unaudited) |
|||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage Increase |
||||||||
2023 |
2022 |
(Decrease) |
2023 |
2022 |
(Decrease) |
||||||
|
|||||||||||
Lift |
$ 710,052 |
$ 714,708 |
(0.7) % |
$ 1,362,195 |
$ 1,250,619 |
8.9 % |
|||||
Ski school |
145,134 |
120,897 |
20.0 % |
277,512 |
214,442 |
29.4 % |
|||||
Dining |
101,683 |
79,826 |
27.4 % |
206,953 |
146,395 |
41.4 % |
|||||
Retail/rental |
135,008 |
126,497 |
6.7 % |
335,284 |
281,704 |
19.0 % |
|||||
Other |
52,853 |
42,707 |
23.8 % |
177,945 |
135,150 |
31.7 % |
|||||
|
1,144,730 |
1,084,635 |
5.5 % |
2,359,889 |
2,028,310 |
16.3 % |
|||||
Mountain operating expense: |
|||||||||||
Labor and labor-related benefits |
242,275 |
209,729 |
15.5 % |
627,857 |
468,848 |
33.9 % |
|||||
Retail cost of sales |
36,551 |
34,940 |
4.6 % |
105,489 |
85,851 |
22.9 % |
|||||
Resort related fees |
53,454 |
49,426 |
8.1 % |
100,635 |
89,419 |
12.5 % |
|||||
General and administrative |
73,791 |
77,000 |
(4.2) % |
254,445 |
219,262 |
16.0 % |
|||||
Other |
131,827 |
117,903 |
11.8 % |
358,301 |
294,096 |
21.8 % |
|||||
|
537,898 |
488,998 |
10.0 % |
1,446,727 |
1,157,476 |
25.0 % |
|||||
Mountain equity investment income, net |
94 |
363 |
(74.1) % |
482 |
2,695 |
(82.1) % |
|||||
Mountain Reported EBITDA |
$ 606,926 |
$ 596,000 |
1.8 % |
$ 913,644 |
$ 873,529 |
4.6 % |
|||||
Total skier visits |
9,242 |
8,702 |
6.2 % |
18,543 |
16,279 |
13.9 % |
|||||
ETP |
$ 76.83 |
$ 82.13 |
(6.5) % |
$ 73.46 |
$ 76.82 |
(4.4) % |
Lodging Operating Results (In thousands, except Average Daily Rate ("ADR") and Revenue per (Unaudited) |
|||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage Increase |
||||||||
2023 |
2022 |
(Decrease) |
2023 |
2022 |
(Decrease) |
||||||
Lodging net revenue: |
|||||||||||
Owned hotel rooms |
$ 15,091 |
$ 18,295 |
(17.5) % |
$ 52,135 |
$ 53,362 |
(2.3) % |
|||||
Managed condominium rooms |
38,409 |
37,494 |
2.4 % |
82,604 |
83,703 |
(1.3) % |
|||||
Dining |
15,422 |
14,646 |
5.3 % |
45,435 |
33,296 |
36.5 % |
|||||
Transportation |
6,924 |
6,862 |
0.9 % |
14,272 |
14,421 |
(1.0) % |
|||||
Golf |
— |
— |
nm |
6,072 |
5,138 |
18.2 % |
|||||
Other |
12,380 |
9,925 |
24.7 % |
37,235 |
31,641 |
17.7 % |
|||||
88,226 |
87,222 |
1.2 % |
237,753 |
221,561 |
7.3 % |
||||||
Payroll cost reimbursements |
5,320 |
4,679 |
13.7 % |
13,987 |
8,281 |
68.9 % |
|||||
Total Lodging net revenue |
93,546 |
91,901 |
1.8 % |
251,740 |
229,842 |
9.5 % |
|||||
Lodging operating expense: |
|||||||||||
Labor and labor-related benefits |
35,482 |
35,187 |
0.8 % |
111,894 |
92,925 |
20.4 % |
|||||
General and administrative |
15,069 |
14,764 |
2.1 % |
49,830 |
40,997 |
21.5 % |
|||||
Other |
21,279 |
22,732 |
(6.4) % |
68,043 |
61,181 |
11.2 % |
|||||
71,830 |
72,683 |
(1.2) % |
229,767 |
195,103 |
17.8 % |
||||||
Reimbursed payroll costs |
5,320 |
4,679 |
13.7 % |
13,987 |
8,281 |
68.9 % |
|||||
Total Lodging operating expense |
77,150 |
77,362 |
(0.3) % |
243,754 |
203,384 |
19.8 % |
|||||
Lodging Reported EBITDA |
$ 16,396 |
$ 14,539 |
12.8 % |
$ 7,986 |
$ 26,458 |
(69.8) % |
|||||
Owned hotel statistics: |
|||||||||||
ADR |
$ 357.18 |
$ 330.52 |
8.1 % |
$ 313.59 |
$ 307.80 |
1.9 % |
|||||
RevPAR |
$ 170.35 |
$ 173.30 |
(1.7) % |
$ 156.55 |
$ 167.90 |
(6.8) % |
|||||
Managed condominium statistics: |
|||||||||||
ADR |
$ 514.61 |
$ 508.24 |
1.3 % |
$ 450.98 |
$ 443.10 |
1.8 % |
|||||
RevPAR |
$ 218.79 |
$ 215.48 |
1.5 % |
$ 146.33 |
$ 142.55 |
2.7 % |
|||||
Owned hotel and managed condominium statistics (combined): |
|||||||||||
ADR |
$ 478.35 |
$ 458.99 |
4.2 % |
$ 407.07 |
$ 399.21 |
2.0 % |
|||||
RevPAR |
$ 208.59 |
$ 205.50 |
1.5 % |
$ 148.72 |
$ 148.14 |
0.4 % |
Key Balance Sheet Data (In thousands) (Unaudited) |
|||
As of |
|||
2023 |
2022 |
||
Real estate held for sale and investment |
$ 90,078 |
$ 95,519 |
|
|
$ 1,273,918 |
$ 1,829,317 |
|
Long-term debt, net |
$ 2,773,747 |
$ 2,687,488 |
|
Long-term debt due within one year |
68,970 |
63,736 |
|
Total debt |
2,842,717 |
2,751,224 |
|
Less: cash and cash equivalents |
896,089 |
1,401,168 |
|
Net debt |
$ 1,946,628 |
$ 1,350,056 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of net income attributable to
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
||||||
Three Months Ended |
Nine Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Net income attributable to |
$ 325,006 |
$ 372,550 |
$ 396,714 |
$ 456,609 |
|||
Net income attributable to noncontrolling interests |
18,160 |
14,033 |
23,011 |
21,383 |
|||
Net income |
343,166 |
386,583 |
419,725 |
477,992 |
|||
Provision for income taxes |
124,289 |
118,211 |
145,315 |
110,407 |
|||
Income before provision for income taxes |
467,455 |
504,794 |
565,040 |
588,399 |
|||
Depreciation and amortization |
69,097 |
65,655 |
199,700 |
189,214 |
|||
Loss (gain) on disposal of fixed assets and other, net |
6,269 |
51 |
8,055 |
(16,163) |
|||
Change in fair value of contingent consideration |
45,900 |
2,800 |
47,636 |
21,580 |
|||
Investment income and other, net |
(7,740) |
(224) |
(17,734) |
(980) |
|||
Foreign currency loss on intercompany loans |
1,766 |
1,040 |
5,563 |
3,079 |
|||
Interest expense, net |
39,139 |
35,132 |
112,811 |
112,043 |
|||
Total Reported EBITDA |
$ 621,886 |
$ 609,248 |
$ 921,071 |
$ 897,172 |
|||
Mountain Reported EBITDA |
$ 606,926 |
$ 596,000 |
$ 913,644 |
$ 873,529 |
|||
Lodging Reported EBITDA |
16,396 |
14,539 |
7,986 |
26,458 |
|||
Resort Reported EBITDA* |
623,322 |
610,539 |
921,630 |
899,987 |
|||
Real Estate Reported EBITDA |
(1,436) |
(1,291) |
(559) |
(2,815) |
|||
Total Reported EBITDA |
$ 621,886 |
$ 609,248 |
$ 921,071 |
$ 897,172 |
|||
* Resort represents the sum of Mountain and Lodging |
Presented below is a reconciliation of net income attributable to
(In thousands) (Unaudited) |
|
Twelve Months Ended |
|
|
|
Net income attributable to |
$ 288,028 |
Net income attributable to noncontrolling interests |
22,042 |
Net income |
310,070 |
Provision for income taxes |
123,732 |
Income before provision for income taxes |
433,802 |
Depreciation and amortization |
262,877 |
Gain on disposal of fixed assets and other, net |
(19,774) |
Change in fair value of contingent consideration |
46,336 |
Investment income and other, net |
(20,472) |
Foreign currency loss on intercompany loans |
5,166 |
Interest expense, net |
148,951 |
Total Reported EBITDA |
$ 856,886 |
Mountain Reported EBITDA |
$ 851,282 |
Lodging Reported EBITDA |
7,275 |
Resort Reported EBITDA* |
858,557 |
Real Estate Reported EBITDA |
(1,671) |
Total Reported EBITDA |
$ 856,886 |
* 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 |
$ 2,773,747 |
Long-term debt due within one year |
68,970 |
Total debt |
2,842,717 |
Less: cash and cash equivalents |
896,089 |
Net debt |
$ 1,946,628 |
Net debt to Total Reported EBITDA |
2.3x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and nine months ended
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
||||||
Three Months Ended |
Nine Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Real Estate Reported EBITDA |
$ (1,436) |
$ (1,291) |
$ (559) |
$ (2,815) |
|||
|
— |
— |
5,138 |
227 |
|||
|
45 |
66 |
145 |
210 |
|||
Change in real estate deposits and recovery of previously |
(284) |
(196) |
(180) |
692 |
|||
Net Real Estate Cash Flow |
$ (1,675) |
$ (1,421) |
$ 4,544 |
$ (1,686) |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2023 guidance.
(In thousands) (Unaudited) |
|
Fiscal 2023 Guidance (2) |
|
Resort net revenue (1) |
2,890,000 |
Resort Reported EBITDA (1) |
845,000 |
Resort EBITDA margin (1) |
29.2 % |
(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-third-quarter-results-and-provides-early-season-pass-sales-results-301846643.html
SOURCE
Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com, or Media: Sara Olson, (303) 404-6497, News@vailresorts.com