Vail Resorts Reports Fiscal 2017 Second Quarter Results and Increases Quarterly Dividend by 30%
Highlights
-
Net income attributable to
Vail Resorts, Inc. was$149.2 million for the second fiscal quarter of 2017, an increase of 27.5% compared to net income of$117.0 million for the second fiscal quarter of 2016. -
Resort Reported EBITDA was
$305.2 million for the second fiscal quarter of 2017, which includes the operations ofWhistler Blackcomb and$2.1 million of transaction, transition and integration costs associated with theWhistler Blackcomb acquisition. ExcludingWhistler Blackcomb operations and transaction, transition and integration costs, Resort Reported EBITDA increased 6.5% compared to the same period in the prior year. -
The Company updated its fiscal 2017 guidance range and is now expecting Resort Reported EBITDA to be between
$577 million and$597 million , including estimated operating results fromWhistler Blackcomb as well as an estimated$9 million of related transaction, transition and integration costs. -
The Company's Board of Directors approved a 30% increase in the quarterly cash dividend to
$1.053 per share from$0.81 per share beginning with the dividend payable onApril 13, 2017 to stockholders of record as ofMarch 29, 2017 . -
On
February 21, 2017 , the Company announced that it entered into an agreement to acquire the mountain operations ofStowe Mountain Resort inStowe, Vermont . The Company expects the acquisition to close in late spring. -
On
February 24, 2017 , the Company announced the 60-year renewal ofWhistler Blackcomb's Master Development Agreements with the Province ofBritish Columbia .
Commenting on the Company's fiscal 2017 second quarter results,
"Results from
Regarding the Company's Lodging segment, Katz said, "Our lodging results were positive for the second fiscal quarter but were adversely impacted by the same poor early season conditions as our mountain results. Revenue (excluding payroll cost reimbursements) increased 4.0% compared to the prior year primarily driven by the addition of
Katz continued, "Resort Reported EBITDA was
Regarding the Company's Real Estate segment, Katz said, "During the fiscal quarter, we closed on one condominium unit at The
Regarding capital allocation, Katz said, "We remain confident in the strong cash flow generation and stability of our business model, and we are committed to returning capital to our shareholders. We are pleased to announce that the Board of Directors has approved a 30% increase to our quarterly dividend and declared a quarterly cash dividend on
The Company expects to invest approximately
The Company also plans to invest approximately
At
Additionally, the Company plans to invest approximately
Stowe Mountain Resort Acquisition
As previously announced on
Whistler Blackcomb Master Development Agreements
As previously announced on
Operating Results
A complete Management's Discussion and Analysis of Financial Condition and Results of Operations can be found in the Company's Form 10-Q for the second fiscal quarter ended
Mountain Segment
-
Total lift revenue increased
$70.6 million , or 24.5%, compared to the same period in the prior year, to$358.2 million for the three months endedJanuary 31, 2017 , primarily due to incremental revenue fromWhistler Blackcomb . ExcludingWhistler Blackcomb , total lift revenue increased 7.3% compared to the same period in the prior year. -
Ski school revenue increased
$16.1 million , or 25.9%, for the three months endedJanuary 31, 2017 compared to the same period in the prior year, primarily as a result of incrementalWhistler Blackcomb revenue. ExcludingWhistler Blackcomb , ski school revenue increased 1.3%. -
Dining revenue increased
$9.6 million , or 21.5%, for the three months endedJanuary 31, 2017 , compared to the three months endedJanuary 31, 2016 , due to incremental revenue fromWhistler Blackcomb . ExcludingWhistler Blackcomb , dining revenue decreased 2.5% as a result of delays in the opening of certain on-mountain dining venues at ourU.S. resorts which were impacted by poor early ski season conditions. -
Retail/rental revenue increased
$20.3 million , or 19.7%, for the three months endedJanuary 31, 2017 compared to the same period in the prior year, due primarily to incremental retail sales and rental revenue fromWhistler Blackcomb . ExcludingWhistler Blackcomb , retail/rental revenue decreased 2.0%. The decrease in retail/rental revenue was primarily attributable to lower sales volumes at stores proximate to our Tahoe resorts and in theSan Francisco Bay Area as a result of inclement weather and poor early season conditions in the region. -
Operating expense increased
$59.0 million , or 19.9%, for the three months endedJanuary 31, 2017 compared to the three months endedJanuary 31, 2016 , primarily due to operating expenses fromWhistler Blackcomb and$2.1 million of transaction, transition and integration expenses associated with theWhistler Blackcomb acquisition. -
Mountain Reported EBITDA increased
$62.5 million , or 26.4%, for the fiscal quarter compared to the same period in the prior year. Excluding EBITDA fromWhistler Blackcomb operations and transaction, transition and integration expenses of$2.1 million , Mountain Reported EBITDA increased 6.6%. -
Mountain Reported EBITDA includes
$3.7 million of stock-based compensation expense for the three months endedJanuary 31, 2017 compared to$3.3 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, 2017 increased$2.4 million , or 4.0%, as compared to the same period in the prior year, primarily due to incremental revenue fromWhistler Blackcomb . -
For the three months ended
January 31, 2017 , occupancy decreased 2.3 percentage points and ADR increased 11.8% at the Company's owned hotels and managed condominiums compared to the same period in the prior year. -
Lodging Reported EBITDA for the three months ended
January 31, 2017 increased$0.7 million , or 12.8%, compared to the same period in the prior year. Excluding EBITDA fromWhistler Blackcomb operations, Lodging Reported EBITDA was relatively flat compared to the same period in the prior year with favorability in the Lodging business being offset by the impact of selling theInn at Keystone onNovember 17, 2016 . -
Lodging Reported EBITDA includes
$0.8 million of stock-based compensation expense for both the three months endedJanuary 31, 2017 and 2016.
Resort - Combination of Mountain and Lodging Segments
-
Resort net revenue increased
$124.3 million , or 20.9%, to$720.0 million for the three months endedJanuary 31, 2017 compared to the same period in the prior year, primarily attributable to revenue fromWhistler Blackcomb . -
Resort Reported EBITDA was
$305.2 million for the three months endedJanuary 31, 2017 , an increase of$63.2 million , or 26.1%, compared to the same period in the prior year. Excluding EBITDA fromWhistler Blackcomb and transaction, transition and integration expenses of$2.1 million , Resort Reported EBITDA increased 6.5%.
Real Estate Segment
-
Real Estate segment net revenue for the three months ended
January 31, 2017 increased$1.5 million , or 41.6%, as compared to the same period in the prior year. -
Net Real Estate Cash Flow was
$3.9 million for the three months endedJanuary 31, 2017 , an increase of$1.7 million from the same period in the prior year. -
Real Estate Reported EBITDA decreased by
$0.3 million , to a loss of$0.6 million for the three months endedJanuary 31, 2017 compared to the same period in the prior year.
Total Performance
-
Total net revenue increased
$125.8 million , or 21.0%, to$725.2 million for the three months endedJanuary 31, 2017 as compared to the same period in the prior year. -
Net income attributable to
Vail Resorts, Inc. was$149.2 million , or$3.63 per diluted share, for the second quarter of fiscal 2017 compared to net income attributable toVail Resorts, Inc. of$117.0 million , or$3.14 per diluted share, in the second fiscal quarter of the prior year.
Season-to-Date Metrics through
The Company announced ski season-to-date metrics for the comparative periods from the beginning of the ski season through
- Season-to-date total lift revenue at the Company's North American mountain resorts, including an allocated portion of season pass revenue for each applicable period, was up 6.7% compared to the prior year season-to-date period.
- Season-to-date ancillary spending increased over the prior year, with ski school revenue up 5.2% and dining revenue up 1.8% at the Company's North American mountain resorts. Additionally, retail/rental revenue for resort store locations was up 3.2% compared to the prior year season-to-date period.
- Season-to-date total skier visits for the Company's North American mountain resorts were down 4.0% compared to the prior year season to-date period.
Return of Capital
The Company declared a quarterly cash dividend of
Outlook
-
Resort Reported EBITDA is expected to be between
$577 million and$597 million for fiscal 2017, including estimated operating results fromWhistler Blackcomb as well as an estimated$9 million of related transaction, transition and integration costs. The updated outlook for fiscal year 2017 does not include any estimates for the operating results ofStowe Mountain Resort or any related transition or integration expenses. The transaction remains subject to closing, which is anticipated to occur in late spring. - Resort EBITDA Margin (defined as Resort Reported EBITDA divided by Resort net revenue) is expected to be approximately 31.2% in fiscal 2017, at the midpoint of our guidance range.
-
Fiscal 2017 Real Estate Reported EBITDA is expected to be between
$2 million and$6 million . -
Net income attributable to
Vail Resorts, Inc. is expected to be between$196 million and$222 million in fiscal 2017.
The following table reflects the forecasted guidance range for the Company's fiscal year ending
Fiscal 2017 Guidance |
|||||||||
(In thousands) |
|||||||||
For the Year Ending |
|||||||||
|
|||||||||
Low End Range |
High End Range |
||||||||
Mountain Reported EBITDA (1) |
$ |
547,000 |
$ |
565,000 |
|||||
Lodging Reported EBITDA (2) |
30,000 |
32,000 |
|||||||
Resort Reported EBITDA (3) |
577,000 |
597,000 |
|||||||
Real Estate Reported EBITDA |
2,000 |
6,000 |
|||||||
Total Reported EBITDA |
579,000 |
603,000 |
|||||||
Depreciation and amortization |
(193,000) |
(187,000) |
|||||||
Loss on disposal of fixed assets and other, net |
(5,000) |
(3,000) |
|||||||
Change in fair value of contingent consideration (4) |
— |
— |
|||||||
Investment income and other, net |
6,100 |
6,500 |
|||||||
Interest expense and other, net |
(51,000) |
(47,000) |
|||||||
Income before provision for income taxes |
336,100 |
372,500 |
|||||||
Provision for income taxes |
(117,100) |
(129,500) |
|||||||
Net income |
$ |
219,000 |
$ |
243,000 |
|||||
Net income attributable to noncontrolling interests |
(23,000) |
(21,000) |
|||||||
Net income attributable to |
$ |
196,000 |
$ |
222,000 |
|||||
(1) Mountain Reported EBITDA includes approximately |
|||||||||
(2) Lodging Reported EBITDA includes approximately |
|||||||||
(3) The Company provides Reported EBITDA ranges for the Mountain and Lodging segments, as well as for the two combined. The low and high of the expected ranges provided for the Mountain and Lodging segments, while possible, do not sum to the high or low end of the Resort Reported EBITDA range provided because we do not expect or assume that we will hit the low or high end of both ranges. |
|||||||||
(4) Our guidance excludes any change in the fair value of contingent consideration which is based upon, among other things, financial projections including long-term growth rates for |
|||||||||
(5) 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, including our expectations regarding the timing of closing 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 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 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 |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Net revenue: |
||||||||||||||||
Mountain |
$ |
654,099 |
$ |
532,872 |
$ |
764,866 |
$ |
633,805 |
||||||||
Lodging |
65,884 |
62,807 |
133,286 |
127,093 |
||||||||||||
Real estate |
5,215 |
3,684 |
5,311 |
13,032 |
||||||||||||
Total net revenue |
725,198 |
599,363 |
903,463 |
773,930 |
||||||||||||
Segment operating expense: |
||||||||||||||||
Mountain |
355,239 |
296,256 |
523,492 |
447,414 |
||||||||||||
Lodging |
59,683 |
57,311 |
123,763 |
118,748 |
||||||||||||
Real estate |
5,841 |
4,617 |
7,326 |
13,958 |
||||||||||||
Total segment operating expense |
420,763 |
358,184 |
654,581 |
580,120 |
||||||||||||
Other operating (expense) income: |
||||||||||||||||
Depreciation and amortization |
(49,626) |
(40,541) |
(90,207) |
(79,241) |
||||||||||||
Gain on sale of real property |
— |
(1,206) |
6,466 |
1,791 |
||||||||||||
Change in fair value of contingent consideration |
(300) |
— |
(600) |
— |
||||||||||||
Loss on disposal of fixed assets and other, net |
(2,231) |
632 |
(2,781) |
(2,985) |
||||||||||||
Income from operations |
252,278 |
200,064 |
161,760 |
113,375 |
||||||||||||
Mountain equity investment income (loss), net |
157 |
(61) |
989 |
781 |
||||||||||||
Investment income and other, net |
1,148 |
161 |
5,671 |
359 |
||||||||||||
Interest expense and other, net |
(9,048) |
(10,910) |
(21,012) |
(21,505) |
||||||||||||
Income before provision for income taxes |
244,535 |
189,254 |
147,408 |
93,010 |
||||||||||||
Provision for income taxes |
(84,807) |
(72,383) |
(51,298) |
(35,809) |
||||||||||||
Net income |
159,728 |
116,871 |
96,110 |
57,201 |
||||||||||||
Net (income) loss attributable to noncontrolling interests |
(10,549) |
111 |
(9,518) |
194 |
||||||||||||
Net income attributable to |
$ |
149,179 |
$ |
116,982 |
$ |
86,592 |
$ |
57,395 |
||||||||
Per share amounts: |
||||||||||||||||
Basic net income per share attributable to |
$ |
3.72 |
$ |
3.23 |
$ |
2.25 |
$ |
1.58 |
||||||||
Diluted net income per share attributable to |
$ |
3.63 |
$ |
3.14 |
$ |
2.19 |
$ |
1.54 |
||||||||
Cash dividends declared per share |
$ |
0.81 |
$ |
0.6225 |
$ |
1.62 |
$ |
1.245 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
40,050 |
36,246 |
38,442 |
36,359 |
||||||||||||
Diluted |
41,107 |
37,256 |
39,529 |
37,358 |
||||||||||||
Other Data: |
||||||||||||||||
Mountain Reported EBITDA |
$ |
299,017 |
$ |
236,555 |
$ |
242,363 |
$ |
187,172 |
||||||||
Lodging Reported EBITDA |
6,201 |
5,496 |
9,523 |
8,345 |
||||||||||||
Resort Reported EBITDA |
305,218 |
242,051 |
251,886 |
195,517 |
||||||||||||
Real Estate Reported EBITDA |
(626) |
(301) |
4,451 |
865 |
||||||||||||
Total Reported EBITDA |
$ |
304,592 |
$ |
241,750 |
$ |
256,337 |
$ |
196,382 |
||||||||
Mountain stock-based compensation |
$ |
3,691 |
$ |
3,331 |
$ |
7,547 |
$ |
6,711 |
||||||||
Lodging stock-based compensation |
817 |
783 |
1,606 |
1,530 |
||||||||||||
Resort stock-based compensation |
4,508 |
4,114 |
9,153 |
8,241 |
||||||||||||
Real Estate stock-based compensation |
66 |
186 |
(2) |
149 |
||||||||||||
Total stock-based compensation |
$ |
4,574 |
$ |
4,300 |
$ |
9,151 |
$ |
8,390 |
|
||||||||||||||||||||||
Mountain Segment Operating Results |
||||||||||||||||||||||
(In thousands, except Effective Ticket Price ("ETP")) |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Six Months Ended |
Percentage Increase |
|||||||||||||||||||
2017 |
2016 |
(Decrease) |
2017 |
2016 |
(Decrease) |
|||||||||||||||||
|
||||||||||||||||||||||
Lift |
$ |
358,251 |
$ |
287,685 |
24.5 |
% |
$ |
379,677 |
$ |
307,838 |
23.3 |
% |
||||||||||
Ski school |
78,119 |
62,040 |
25.9 |
% |
81,970 |
65,424 |
25.3 |
% |
||||||||||||||
Dining |
54,366 |
44,738 |
21.5 |
% |
67,734 |
57,093 |
18.6 |
% |
||||||||||||||
Retail/rental |
123,233 |
102,975 |
19.7 |
% |
159,712 |
135,364 |
18.0 |
% |
||||||||||||||
Other |
40,130 |
35,434 |
13.3 |
% |
75,773 |
68,086 |
11.3 |
% |
||||||||||||||
|
654,099 |
532,872 |
22.7 |
% |
764,866 |
633,805 |
20.7 |
% |
||||||||||||||
Mountain operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
136,531 |
$ |
114,794 |
18.9 |
% |
194,213 |
166,593 |
16.6 |
% |
|||||||||||||
Retail cost of sales |
44,984 |
38,262 |
17.6 |
% |
63,388 |
54,741 |
15.8 |
% |
||||||||||||||
Resort related fees |
34,722 |
28,452 |
22.0 |
% |
37,066 |
30,344 |
22.2 |
% |
||||||||||||||
General and administrative |
60,470 |
50,030 |
20.9 |
% |
102,454 |
88,629 |
15.6 |
% |
||||||||||||||
Other |
78,532 |
64,718 |
21.3 |
% |
126,371 |
107,107 |
18.0 |
% |
||||||||||||||
|
355,239 |
296,256 |
19.9 |
% |
523,492 |
$ |
447,414 |
17.0 |
% |
|||||||||||||
Mountain equity investment (loss) income, net |
157 |
(61) |
357.4 |
% |
989 |
781 |
26.6 |
% |
||||||||||||||
Mountain Reported EBITDA |
$ |
299,017 |
$ |
236,555 |
26.4 |
% |
$ |
242,363 |
$ |
187,172 |
29.5 |
% |
||||||||||
Total skier visits |
5,299 |
4,581 |
15.7 |
% |
5,728 |
5,016 |
14.2 |
% |
||||||||||||||
ETP |
$ |
67.61 |
$ |
62.80 |
7.7 |
% |
$ |
66.28 |
$ |
61.37 |
8.0 |
% |
|
||||||||||||||||||||||
Lodging Operating Results |
||||||||||||||||||||||
(In thousands, except Average Daily Rate ("ADR") and Revenue per |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
Three Months Ended |
Percentage Increase |
Six Months Ended |
Percentage Increase |
|||||||||||||||||||
2017 |
2016 |
(Decrease) |
2017 |
2016 |
(Decrease) |
|||||||||||||||||
Lodging net revenue: |
||||||||||||||||||||||
Owned hotel rooms |
$ |
12,002 |
$ |
12,045 |
(0.4) |
% |
$ |
30,065 |
$ |
29,351 |
2.4 |
% |
||||||||||
Managed condominium rooms |
22,989 |
21,063 |
9.1 |
% |
31,510 |
29,310 |
7.5 |
% |
||||||||||||||
Dining |
8,723 |
8,841 |
(1.3) |
% |
24,060 |
23,882 |
0.7 |
% |
||||||||||||||
Transportation |
8,344 |
8,293 |
0.6 |
% |
10,817 |
10,613 |
1.9 |
% |
||||||||||||||
Golf |
— |
— |
nm |
8,729 |
8,502 |
2.7 |
% |
|||||||||||||||
Other |
9,976 |
9,425 |
5.8 |
% |
21,178 |
19,595 |
8.1 |
% |
||||||||||||||
62,034 |
59,667 |
4.0 |
% |
126,359 |
121,253 |
4.2 |
% |
|||||||||||||||
Payroll cost reimbursements |
3,850 |
3,140 |
22.6 |
% |
6,927 |
5,840 |
18.6 |
% |
||||||||||||||
Total Lodging net revenue |
65,884 |
62,807 |
4.9 |
% |
133,286 |
127,093 |
4.9 |
% |
||||||||||||||
Lodging operating expense: |
||||||||||||||||||||||
Labor and labor-related benefits |
27,434 |
27,026 |
1.5 |
% |
57,311 |
55,721 |
2.9 |
% |
||||||||||||||
General and administrative |
10,748 |
9,410 |
14.2 |
% |
19,512 |
17,379 |
12.3 |
% |
||||||||||||||
Other |
17,651 |
17,735 |
(0.5) |
% |
40,013 |
39,808 |
0.5 |
% |
||||||||||||||
55,833 |
54,171 |
3.1 |
% |
116,836 |
112,908 |
3.5 |
% |
|||||||||||||||
Reimbursed payroll costs |
3,850 |
3,140 |
22.6 |
% |
6,927 |
5,840 |
18.6 |
% |
||||||||||||||
Total Lodging operating expense |
59,683 |
57,311 |
4.1 |
% |
123,763 |
118,748 |
4.2 |
% |
||||||||||||||
Lodging Reported EBITDA |
$ |
6,201 |
$ |
5,496 |
12.8 |
% |
$ |
9,523 |
$ |
8,345 |
14.1 |
% |
||||||||||
Owned hotel statistics: |
||||||||||||||||||||||
ADR |
$ |
289.03 |
$ |
255.44 |
13.1 |
% |
$ |
240.20 |
$ |
219.94 |
9.2 |
% |
||||||||||
RevPAR |
$ |
181.82 |
$ |
161.66 |
12.5 |
% |
$ |
157.56 |
$ |
143.94 |
9.5 |
% |
||||||||||
Managed condominium statistics: |
||||||||||||||||||||||
ADR |
$ |
442.05 |
$ |
403.76 |
9.5 |
% |
$ |
350.56 |
$ |
316.44 |
10.8 |
% |
||||||||||
RevPAR |
$ |
167.14 |
$ |
159.75 |
4.6 |
% |
$ |
109.92 |
$ |
101.59 |
8.2 |
% |
||||||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||||||||||||
ADR |
$ |
395.58 |
$ |
353.96 |
11.8 |
% |
$ |
301.52 |
$ |
272.20 |
10.8 |
% |
||||||||||
RevPAR |
$ |
170.19 |
$ |
160.21 |
6.2 |
% |
$ |
123.10 |
$ |
114.02 |
8.0 |
% |
Key Balance Sheet Data |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
As of |
||||||||
2017 |
2016 |
|||||||
Real estate held for sale and investment |
$ |
112,633 |
$ |
117,999 |
||||
|
1,477,903 |
840,607 |
||||||
Long-term debt |
1,216,721 |
680,002 |
||||||
Long-term debt due within one year |
38,379 |
13,340 |
||||||
Total debt |
1,255,100 |
693,342 |
||||||
Less: cash and cash equivalents |
140,909 |
45,368 |
||||||
Net debt |
$ |
1,114,191 |
$ |
647,974 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of Reported EBITDA to net income attributable to
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Mountain Reported EBITDA |
$ |
299,017 |
$ |
236,555 |
$ |
242,363 |
$ |
187,172 |
||||||||
Lodging Reported EBITDA |
6,201 |
5,496 |
9,523 |
8,345 |
||||||||||||
Resort Reported EBITDA* |
305,218 |
242,051 |
251,886 |
195,517 |
||||||||||||
Real Estate Reported EBITDA |
(626) |
(301) |
4,451 |
865 |
||||||||||||
Total Reported EBITDA |
304,592 |
241,750 |
256,337 |
196,382 |
||||||||||||
Depreciation and amortization |
(49,626) |
(40,541) |
(90,207) |
(79,241) |
||||||||||||
Loss on disposal of fixed assets and other, net |
(2,231) |
(1,206) |
(2,781) |
(2,985) |
||||||||||||
Change in fair value of contingent consideration |
(300) |
— |
(600) |
— |
||||||||||||
Investment income and other, net |
1,148 |
161 |
5,671 |
359 |
||||||||||||
Interest expense and other, net |
(9,048) |
(10,910) |
(21,012) |
(21,505) |
||||||||||||
Income before provision for income taxes |
244,535 |
189,254 |
147,408 |
93,010 |
||||||||||||
Provision for income taxes |
(84,807) |
(72,383) |
(51,298) |
(35,809) |
||||||||||||
Net income |
159,728 |
116,871 |
96,110 |
57,201 |
||||||||||||
Net (income) loss attributable to noncontrolling interests |
(10,549) |
111 |
(9,518) |
194 |
||||||||||||
Net income attributable to |
$ |
149,179 |
$ |
116,982 |
$ |
86,592 |
$ |
57,395 |
||||||||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Resort Net Revenue to Resort EBITDA Margin for the three months ended
(In thousands) (Unaudited) Three Months Ended
|
(In thousands) (Unaudited) Three Months Ended
|
|||||||
Resort net revenue* |
$ |
719,983 |
$ |
595,679 |
||||
Resort Reported EBITDA* |
$ |
305,218 |
$ |
242,051 |
||||
Resort EBITDA margin |
42.4% |
40.6% |
||||||
* Resort represents the sum of Mountain and Lodging |
Presented below is a reconciliation of Total Reported EBITDA to net income attributable to
(In thousands) (Unaudited) |
||||
Twelve Months Ended |
||||
Mountain Reported EBITDA |
$ |
479,606 |
||
Lodging Reported EBITDA |
29,347 |
|||
Resort Reported EBITDA* |
508,953 |
|||
Real Estate Reported EBITDA |
6,370 |
|||
Total Reported EBITDA |
515,323 |
|||
Depreciation and amortization |
(172,454) |
|||
Loss on disposal of fixed assets and other, net |
(5,214) |
|||
Change in fair value of contingent consideration |
(4,800) |
|||
Investment income and other, net |
6,035 |
|||
Interest expense and other, net |
(41,873) |
|||
Income before provision for income taxes |
297,017 |
|||
Provision for income taxes |
(108,654) |
|||
Net income |
188,363 |
|||
Net income attributable to noncontrolling interests |
(9,412) |
|||
Net income attributable to |
$ |
178,951 |
||
* Resort represents the sum of Mountain and Lodging |
The following table reconciles Net Debt to long-term debt and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended
In thousands) (Unaudited)
(As of |
||||
Long-term debt |
$ |
1,216,721 |
||
Long-term debt due within one year |
38,379 |
|||
Total debt |
1,255,100 |
|||
Less: cash and cash equivalents |
140,909 |
|||
Net debt |
$ |
1,114,191 |
||
Net debt to Total Reported EBITDA |
2.2 |
x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three months ended
(In thousands) (Unaudited) Three Months Ended
|
(In thousands) (Unaudited) Six Months Ended
|
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Real Estate Reported EBITDA |
$ |
(626) |
$ |
(301) |
$ |
4,451 |
$ |
865 |
||||||||
|
4,203 |
2,504 |
4,203 |
9,444 |
||||||||||||
|
65 |
186 |
(3) |
149 |
||||||||||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
239 |
(212) |
1,820 |
1,712 |
||||||||||||
Net Real Estate Cash Flow |
$ |
3,881 |
$ |
2,177 |
$ |
10,471 |
$ |
12,170 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2017 guidance.
(In thousands) (Unaudited) Fiscal 2017 Guidance (2) |
||||
Resort net revenue (1) |
$ |
1,880,000 |
||
Resort Reported EBITDA (1) |
$ |
587,000 |
||
Resort EBITDA margin |
31.2% |
|||
(1) Resort represents the sum of Mountain and Lodging |
||||
(2) Represents the mid-point range of Guidance |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2017-second-quarter-results-and-increases-quarterly-dividend-by-30-300421833.html
SOURCE
News Provided by Acquire Media